{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Oversigt Ændringer","Produktionsanlæg","Distributionsanlæg","Fællesfunktionsanlæg","Genanskaffelsespriser","Prisindeks","Øvrige aktiver","Balance","Afs. Produktion","Afs. Distribution","Afs. Fællesfunktion","Afskrivninger i alt","Anskaffelsesår","Kontrol Pro.","Kontrol Dist.","Kontrol Fæll.","Kontrol"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":8,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Oversigt Ændringer","index":0,"n_rows":11,"n_cols":12,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,2,0,3],[1,2,1,3],[2,2,2,3],[5,1,5,7],[8,6,8,7]]}
[null,"Selskabsnavn","Biofos Lynettefællesskabet"]
[null,"Selskabs ID","S008"]
[null,"Afskrivning referenceår",2026]
[]
[]
[null,"Denne fane viser, hvilke ændringer der er foretaget i henholdsvis Produktionsanlæg, Distributionsanlæg og Fællesfunktionsanlæg.\n\nKolonne G viser værdien før ændringen, og kolonne H viser værdien efter ændringen. Det er vigtigt, at I skriver en begrundelse i kolonne I (”Begrundelse”), hvis I har foretaget en ændring. I begrundelsen skal der tydeligt fremgå, hvilken dokumentation I har vedlagt i Vanddata for den givne ændring.\n\nNår I er færdige med at ændre i POLKA og har skrevet begrundelser for alle ændringerne, skal I klikke på knappen ”Gem revisorversion”, som skaber et nyt dokument, som jeres revisor skal godkende. Det er vigtigt, at I både uploader den fil, hvor I har foretaget ændringer samt den nye fil til revisor.\n\nHvis I fortryder en ændring, skal I blot nulstille til den oprindelige værdi ved at bruge nulstil-knappen, der vises, når I står i kolonne H."]
[]
[null,null,null,null,null,{"$f":"\"Afskrivning i alt (\"&Afskrivning_Referenceår&\") →\"","v":"Afskrivning i alt (2026) →"},32993059.858129375]
[null,null,null,null,null,null,"↓          Værdi           ↓"]
[]
["Nøgle","Anlægstype","Navn anlæg","Anlæg","Komponent","År","Før","Efter","Begrundelse","OK","Celle","Række"]

{"sheet":"Produktionsanlæg","index":1,"n_rows":1010,"n_cols":96,"rows_kept":1010,"cut":false,"hidden":false,"merged":[[0,94,1,94],[0,26,0,47],[0,48,1,48],[0,49,0,70],[0,71,1,71],[0,0,1,0],[0,2,1,2],[0,1,1,1],[0,25,1,25],[0,72,0,93]]}
["Produktionsanlæg","Enhed","Standard-levetid","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Beregnet\nenhedspris","Nedskrevet genanskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet genanskaffelsesværdi \ni alt","Nedskrevet anskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet anskaffelsesværdi \ni alt","Standardværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet standardværdi\ni alt"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},{"$f":"+Q2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AM2+1","v":2001},{"$f":"+AN2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+BJ2+1","v":2001},{"$f":"+BK2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+CG2+1","v":2001},{"$f":"+CH2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Mængde"]
[null,null,null,1905,{"$f":"+D3+10","v":1915},{"$f":"+E3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AA3+10","v":1915},{"$f":"+AB3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+AI3+10","v":1992},1997,{"$f":"+AM2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AX3+10","v":1915},{"$f":"+AY3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+BF3+10","v":1992},1997,{"$f":"+BJ2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+BU3+10","v":1915},{"$f":"+BV3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+CC3+10","v":1992},1997,{"$f":"+CG2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Renseanlæg 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW5,AW8,AW33,AW58)","v":1429620217.4129944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT5,BT8,BT33,BT58)","v":937077331.58152318},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ5,CQ8,CQ33,CQ58)","v":1183348774.4972587}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW6:AW7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT6:BT7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ6:CQ7)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D6:Y6,\"<>0\")<=1,IF(SUM(D6:Y6)=0,0,(IF(SUM(D6:Y6)>0,IF(SUM(D6:Y6)<400,(1.2675*45967*SUM(D6:Y6)^(-0.4664)),(IF(SUM(D6:Y6)<2000,(39128*SUM(D6:Y6)^(-0.37661)),IF(SUM(D6:Y6)<5000,18893*SUM(D6:Y6)^(-0.28083),IF(SUM(D6:Y6)<100000,29680*SUM(D6:Y6)^(-0.24475),1773.1))))*100/115)*SUM(D6:Y6)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D6:Y6)),$A$73)","v":0},{"$f":"IF((D6*$Z6-(2009-D$3)/($C6+D7)*$Z6*D6)<0,0,(D6*$Z6-(2009-D$3)/($C6+D7)*$Z6*D6))","v":0},{"$f":"IF((E6*$Z6-(2009-E$3)/($C6+E7)*$Z6*E6)<0,0,(E6*$Z6-(2009-E$3)/($C6+E7)*$Z6*E6))","v":0},{"$f":"IF((F6*$Z6-(2009-F$3)/($C6+F7)*$Z6*F6)<0,0,(F6*$Z6-(2009-F$3)/($C6+F7)*$Z6*F6))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA6:AV6)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA6","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB6","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC6","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD6","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE6","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF6","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG6","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH6","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI6","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ6","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK6","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL6","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM6","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN6","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO6","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP6","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ6","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR6","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS6","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT6","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU6","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV6","v":0},{"$f":"+SUM(AX6:BS6)","v":0},{"$f":"(AA6+AX6)/2","v":0},{"$f":"(AB6+AY6)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU6:CP6)","v":0},{"$f":"SUM(D6:Y6)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW9:AW32)","v":498031060.04345667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT9:BT32)","v":336865770.70391023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ9:CQ32)","v":417448415.37368345},{"$f":"SUM(D8:Y8)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D9:Y9,\"<>0\")<=1,IF(SUM(D9:Y9)=0,0,(IF(SUM(D9:Y9)>0,IF(SUM(D9:Y9)<400,(1.2675*45967*SUM(D9:Y9)^(-0.4664)),(IF(SUM(D9:Y9)<2000,(39128*SUM(D9:Y9)^(-0.37661)),IF(SUM(D9:Y9)<5000,18893*SUM(D9:Y9)^(-0.28083),IF(SUM(D9:Y9)<100000,29680*SUM(D9:Y9)^(-0.24475),1773.1))))*100/115)*SUM(D9:Y9)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D9:Y9)),$A$73)","v":65.389855246099998},{"$f":"IF((D9*$Z9-(2009-D$3)/($C9+D10)*$Z9*D9)<0,0,(D9*$Z9-(2009-D$3)/($C9+D10)*$Z9*D9))","v":0},{"$f":"IF((E9*$Z9-(2009-E$3)/($C9+E10)*$Z9*E9)<0,0,(E9*$Z9-(2009-E$3)/($C9+E10)*$Z9*E9))","v":0},{"$f":"IF((F9*$Z9-(2009-F$3)/($C9+F10)*$Z9*F9)<0,0,(F9*$Z9-(2009-F$3)/($C9+F10)*$Z9*F9))","v":0},0,0,0,0,0,43157304.462426007,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA9:AV9)","v":43157304.462426007},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA9","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB9","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC9","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD9","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE9","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF9","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG9","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH9","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI9","v":20338766.041685019},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ9","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK9","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL9","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM9","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN9","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO9","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP9","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ9","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR9","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS9","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT9","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU9","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV9","v":0},{"$f":"+SUM(AX9:BS9)","v":20338766.041685019},{"$f":"(AA9+AX9)/2","v":0},0,0,0,0,0,0,0,31748035.252055511,0,{"$f":"(AK9+BH9)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU9+BR9)/2","v":0},0,{"$f":"+SUM(BU9:CP9)","v":31748035.252055511},1200000]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D11:Y11,\"<>0\")<=1,IF(SUM(D11:Y11)=0,0,(IF(SUM(D11:Y11)>0,IF(SUM(D11:Y11)<400,(1.2675*45967*SUM(D11:Y11)^(-0.4664)),(IF(SUM(D11:Y11)<2000,(39128*SUM(D11:Y11)^(-0.37661)),IF(SUM(D11:Y11)<5000,18893*SUM(D11:Y11)^(-0.28083),IF(SUM(D11:Y11)<100000,29680*SUM(D11:Y11)^(-0.24475),1773.1))))*100/115)*SUM(D11:Y11)*0.061,0)*1.15*1.06*0.43)/SUM(D11:Y11)),$A$73)","v":49.298917779999996},{"$f":"IF((D11*$Z11-(2009-D$3)/$C11*$Z11*D11)<0,0,(D11*$Z11-(2009-D$3)/$C11*$Z11*D11))","v":0},{"$f":"IF((E11*$Z11-(2009-E$3)/$C11*$Z11*E11)<0,0,(E11*$Z11-(2009-E$3)/$C11*$Z11*E11))","v":0},{"$f":"IF((F11*$Z11-(2009-F$3)/$C11*$Z11*F11)<0,0,(F11*$Z11-(2009-F$3)/$C11*$Z11*F11))","v":0},{"$f":"IF((G11*$Z11-(2009-G$3)/$C11*$Z11*G11)<0,0,(G11*$Z11-(2009-G$3)/$C11*$Z11*G11))","v":0},{"$f":"IF((H11*$Z11-(2009-H$3)/$C11*$Z11*H11)<0,0,(H11*$Z11-(2009-H$3)/$C11*$Z11*H11))","v":0},{"$f":"IF((I11*$Z11-(2009-I$3)/$C11*$Z11*I11)<0,0,(I11*$Z11-(2009-I$3)/$C11*$Z11*I11))","v":0},{"$f":"IF((J11*$Z11-(2009-J$3)/$C11*$Z11*J11)<0,0,(J11*$Z11-(2009-J$3)/$C11*$Z11*J11))","v":0},{"$f":"IF((K11*$Z11-(2009-K$3)/$C11*$Z11*K11)<0,0,(K11*$Z11-(2009-K$3)/$C11*$Z11*K11))","v":0},{"$f":"IF((L11*$Z11-(2009-L$3)/$C11*$Z11*L11)<0,0,(L11*$Z11-(2009-L$3)/$C11*$Z11*L11))","v":0},{"$f":"IF((M11*$Z11-(2009-M$3)/$C11*$Z11*M11)<0,0,(M11*$Z11-(2009-M$3)/$C11*$Z11*M11))","v":0},{"$f":"IF((N11*$Z11-(2009-N$3)/$C11*$Z11*N11)<0,0,(N11*$Z11-(2009-N$3)/$C11*$Z11*N11))","v":0},{"$f":"IF((O11*$Z11-(2009-O$3)/$C11*$Z11*O11)<0,0,(O11*$Z11-(2009-O$3)/$C11*$Z11*O11))","v":0},{"$f":"IF((P11*$Z11-(2009-P$3)/$C11*$Z11*P11)<0,0,(P11*$Z11-(2009-P$3)/$C11*$Z11*P11))","v":0},{"$f":"IF((Q11*$Z11-(2009-Q$3)/$C11*$Z11*Q11)<0,0,(Q11*$Z11-(2009-Q$3)/$C11*$Z11*Q11))","v":0},{"$f":"IF((R11*$Z11-(2009-R$3)/$C11*$Z11*R11)<0,0,(R11*$Z11-(2009-R$3)/$C11*$Z11*R11))","v":0},{"$f":"IF((S11*$Z11-(2009-S$3)/$C11*$Z11*S11)<0,0,(S11*$Z11-(2009-S$3)/$C11*$Z11*S11))","v":0},{"$f":"IF((T11*$Z11-(2009-T$3)/$C11*$Z11*T11)<0,0,(T11*$Z11-(2009-T$3)/$C11*$Z11*T11))","v":0},{"$f":"IF((U11*$Z11-(2009-U$3)/$C11*$Z11*U11)<0,0,(U11*$Z11-(2009-U$3)/$C11*$Z11*U11))","v":0},{"$f":"IF((V11*$Z11-(2009-V$3)/$C11*$Z11*V11)<0,0,(V11*$Z11-(2009-V$3)/$C11*$Z11*V11))","v":0},{"$f":"IF((W11*$Z11-(2009-W$3)/$C11*$Z11*W11)<0,0,(W11*$Z11-(2009-W$3)/$C11*$Z11*W11))","v":0},{"$f":"IF((X11*$Z11-(2009-X$3)/$C11*$Z11*X11)<0,0,(X11*$Z11-(2009-X$3)/$C11*$Z11*X11))","v":0},{"$f":"IF((Y11*$Z11-(2009-Y$3)/$C11*$Z11*Y11)<0,0,(Y11*$Z11-(2009-Y$3)/$C11*$Z11*Y11))","v":0},{"$f":"+SUM(AA11:AV11)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA11","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB11","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC11","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD11","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE11","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF11","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG11","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH11","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI11","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ11","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK11","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL11","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM11","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN11","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO11","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP11","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ11","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR11","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS11","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT11","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU11","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV11","v":0},{"$f":"+SUM(AX11:BS11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU11:CP11)","v":0},1200000]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D12:Y12,\"<>0\")<=1,IF(SUM(D12:Y12)=0,0,(IF(SUM(D12:Y12)>0,IF(SUM(D12:Y12)<400,(1.2675*45967*SUM(D12:Y12)^(-0.4664)),(IF(SUM(D12:Y12)<2000,(39128*SUM(D12:Y12)^(-0.37661)),IF(SUM(D12:Y12)<5000,18893*SUM(D12:Y12)^(-0.28083),IF(SUM(D12:Y12)<100000,29680*SUM(D12:Y12)^(-0.24475),1773.1))))*100/115)*SUM(D12:Y12)*0.061,0)*1.15*1.06*0.02)/SUM(D12:Y12)),$A$73)","v":2.29297292},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA12:AV12)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA12","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB12","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC12","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD12","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE12","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF12","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG12","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH12","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI12","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ12","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK12","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL12","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM12","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN12","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO12","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP12","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ12","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR12","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS12","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT12","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU12","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV12","v":0},{"$f":"+SUM(AX12:BS12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU12:CP12)","v":0},1200000]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D13:Y13,\"<>0\")<=1,IF(SUM(D13:Y13)=0,0,(IF(SUM(D13:Y13)>0,IF(SUM(D13:Y13)<400,(1.2675*45967*SUM(D13:Y13)^(-0.4664)),(IF(SUM(D13:Y13)<2000,(39128*SUM(D13:Y13)^(-0.37661)),IF(SUM(D13:Y13)<5000,18893*SUM(D13:Y13)^(-0.28083),IF(SUM(D13:Y13)<100000,29680*SUM(D13:Y13)^(-0.24475),1773.1))))*100/115)*SUM(D13:Y13)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D13:Y13)),$A$73)","v":18.544991733729997},{"$f":"IF((D13*$Z13-(2009-D$3)/($C13+D14)*$Z13*D13)<0,0,(D13*$Z13-(2009-D$3)/($C13+D14)*$Z13*D13))","v":0},{"$f":"IF((E13*$Z13-(2009-E$3)/($C13+E14)*$Z13*E13)<0,0,(E13*$Z13-(2009-E$3)/($C13+E14)*$Z13*E13))","v":0},{"$f":"IF((F13*$Z13-(2009-F$3)/($C13+F14)*$Z13*F13)<0,0,(F13*$Z13-(2009-F$3)/($C13+F14)*$Z13*F13))","v":0},0,0,0,0,0,12239694.544261798,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA13:AV13)","v":12239694.544261798},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA13","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB13","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC13","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD13","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE13","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF13","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG13","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH13","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI13","v":5768207.4183795201},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ13","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK13","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL13","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM13","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN13","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO13","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP13","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ13","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR13","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS13","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT13","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU13","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV13","v":0},{"$f":"+SUM(AX13:BS13)","v":5768207.4183795201},{"$f":"(AA13+AX13)/2","v":0},0,0,0,0,0,0,0,9003950.9813206587,0,0,0,0,0,0,0,{"$f":"(AQ13+BN13)/2","v":0},0,0,0,0,0,{"$f":"+SUM(BU13:CP13)","v":9003950.9813206587},1200000]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D15:Y15,\"<>0\")<=1,IF(SUM(D15:Y15)=0,0,(IF(SUM(D15:Y15)>0,IF(SUM(D15:Y15)<400,(1.2675*45967*SUM(D15:Y15)^(-0.4664)),(IF(SUM(D15:Y15)<2000,(39128*SUM(D15:Y15)^(-0.37661)),IF(SUM(D15:Y15)<5000,18893*SUM(D15:Y15)^(-0.28083),IF(SUM(D15:Y15)<100000,29680*SUM(D15:Y15)^(-0.24475),1773.1))))*100/115)*SUM(D15:Y15)*0.0173,0)*1.15*1.06*0.43)/SUM(D15:Y15)),$A$73)","v":13.981496353999997},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA15:AV15)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA15","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB15","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC15","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD15","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE15","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF15","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG15","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH15","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI15","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ15","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK15","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL15","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM15","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN15","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO15","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP15","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ15","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR15","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS15","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT15","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU15","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV15","v":0},{"$f":"+SUM(AX15:BS15)","v":0},{"$f":"(AA15+AX15)/2","v":0},{"$f":"(AB15+AY15)/2","v":0},{"$f":"(AC15+AZ15)/2","v":0},{"$f":"(AD15+BA15)/2","v":0},{"$f":"(AE15+BB15)/2","v":0},{"$f":"(AF15+BC15)/2","v":0},{"$f":"(AG15+BD15)/2","v":0},{"$f":"(AH15+BE15)/2","v":0},{"$f":"(AI15+BF15)/2","v":0},{"$f":"(AJ15+BG15)/2","v":0},{"$f":"(AK15+BH15)/2","v":0},{"$f":"(AL15+BI15)/2","v":0},{"$f":"(AM15+BJ15)/2","v":0},{"$f":"(AN15+BK15)/2","v":0},{"$f":"(AO15+BL15)/2","v":0},{"$f":"(AP15+BM15)/2","v":0},{"$f":"(AQ15+BN15)/2","v":0},{"$f":"(AR15+BO15)/2","v":0},{"$f":"(AS15+BP15)/2","v":0},{"$f":"(AT15+BQ15)/2","v":0},{"$f":"(AU15+BR15)/2","v":0},{"$f":"(AV15+BS15)/2","v":0},{"$f":"+SUM(BU15:CP15)","v":0},1200000]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D16:Y16,\"<>0\")<=1,IF(SUM(D16:Y16)=0,0,(IF(SUM(D16:Y16)>0,IF(SUM(D16:Y16)<400,(1.2675*45967*SUM(D16:Y16)^(-0.4664)),(IF(SUM(D16:Y16)<2000,(39128*SUM(D16:Y16)^(-0.37661)),IF(SUM(D16:Y16)<5000,18893*SUM(D16:Y16)^(-0.28083),IF(SUM(D16:Y16)<100000,29680*SUM(D16:Y16)^(-0.24475),1773.1))))*100/115)*SUM(D16:Y16)*0.0173,0)*1.15*1.06*0.02)/SUM(D16:Y16)),$A$73)","v":0.65030215599999985},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA16","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB16","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC16","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD16","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE16","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF16","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG16","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH16","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI16","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ16","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK16","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL16","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM16","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN16","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO16","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP16","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ16","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR16","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS16","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT16","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU16","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200000]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D17:Y17,\"<>0\")<=1,IF(SUM(D17:Y17)=0,0,(IF(SUM(D17:Y17)>0,IF(SUM(D17:Y17)<400,(1.2675*45967*SUM(D17:Y17)^(-0.4664)),(IF(SUM(D17:Y17)<2000,(39128*SUM(D17:Y17)^(-0.37661)),IF(SUM(D17:Y17)<5000,18893*SUM(D17:Y17)^(-0.28083),IF(SUM(D17:Y17)<100000,29680*SUM(D17:Y17)^(-0.24475),1773.1))))*100/115)*SUM(D17:Y17)*(IF(SUM(D17:Y17)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D17:Y17)),$A$73)","v":62.91459097896},{"$f":"IF((D17*$Z17-(2009-D$3)/($C17+D18)*$Z17*D17)<0,0,(D17*$Z17-(2009-D$3)/($C17+D18)*$Z17*D17))","v":0},{"$f":"IF((E17*$Z17-(2009-E$3)/($C17+E18)*$Z17*E17)<0,0,(E17*$Z17-(2009-E$3)/($C17+E18)*$Z17*E17))","v":0},{"$f":"IF((F17*$Z17-(2009-F$3)/($C17+F18)*$Z17*F17)<0,0,(F17*$Z17-(2009-F$3)/($C17+F18)*$Z17*F17))","v":0},0,0,0,0,0,41523630.046113595,0,0,0,0,0,0,0,0,0,0,0,0,0,41523630.046113595,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA17","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB17","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC17","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD17","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE17","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF17","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG17","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH17","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI17","v":19568863.422521379},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ17","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK17","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL17","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM17","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN17","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO17","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP17","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ17","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR17","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS17","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT17","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU17","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV17","v":0},19568863.422521379,0,0,0,0,0,0,0,0,30546246.734317489,0,0,0,0,0,0,0,0,0,0,0,0,0,30546246.734317489,1200000]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D19:Y19,\"<>0\")<=1,IF(SUM(D19:Y19)=0,0,(IF(SUM(D19:Y19)>0,IF(SUM(D19:Y19)<400,(1.2675*45967*SUM(D19:Y19)^(-0.4664)),(IF(SUM(D19:Y19)<2000,(39128*SUM(D19:Y19)^(-0.37661)),IF(SUM(D19:Y19)<5000,18893*SUM(D19:Y19)^(-0.28083),IF(SUM(D19:Y19)<100000,29680*SUM(D19:Y19)^(-0.24475),1773.1))))*100/115)*SUM(D19:Y19)*(IF(SUM(D19:Y19)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D19:Y19)),$A$73)","v":39.435375252000007},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA19","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB19","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC19","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD19","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE19","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF19","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG19","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH19","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI19","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ19","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK19","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL19","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM19","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN19","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO19","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP19","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ19","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR19","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS19","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT19","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU19","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200000]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D20:Y20,\"<>0\")<=1,IF(SUM(D20:Y20)=0,0,(IF(SUM(D20:Y20)>0,IF(SUM(D20:Y20)<400,(1.2675*45967*SUM(D20:Y20)^(-0.4664)),(IF(SUM(D20:Y20)<2000,(39128*SUM(D20:Y20)^(-0.37661)),IF(SUM(D20:Y20)<5000,18893*SUM(D20:Y20)^(-0.28083),IF(SUM(D20:Y20)<100000,29680*SUM(D20:Y20)^(-0.24475),1773.1))))*100/115)*SUM(D20:Y20)*(IF(SUM(D20:Y20)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D20:Y20)),$A$73)","v":1.0111634680000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA20","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB20","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC20","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD20","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE20","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF20","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG20","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH20","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI20","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ20","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK20","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL20","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM20","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN20","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO20","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP20","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ20","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR20","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS20","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT20","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU20","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200000]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D21:Y21,\"<>0\")<=1,IF(SUM(D21:Y21)=0,0,(IF(SUM(D21:Y21)>0,IF(SUM(D21:Y21)<400,(1.2675*45967*SUM(D21:Y21)^(-0.4664)),(IF(SUM(D21:Y21)<2000,(39128*SUM(D21:Y21)^(-0.37661)),IF(SUM(D21:Y21)<5000,18893*SUM(D21:Y21)^(-0.28083),IF(SUM(D21:Y21)<100000,29680*SUM(D21:Y21)^(-0.24475),1773.1))))*100/115)*SUM(D21:Y21)*(IF(SUM(D17:Y17)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D21:Y21)),$A$73)","v":373.73371990642812},{"$f":"IF((D21*$Z21-(2009-D$3)/($C21+D22)*$Z21*D21)<0,0,(D21*$Z21-(2009-D$3)/($C21+D22)*$Z21*D21))","v":0},{"$f":"IF((E21*$Z21-(2009-E$3)/($C21+E22)*$Z21*E21)<0,0,(E21*$Z21-(2009-E$3)/($C21+E22)*$Z21*E21))","v":0},{"$f":"IF((F21*$Z21-(2009-F$3)/($C21+F22)*$Z21*F21)<0,0,(F21*$Z21-(2009-F$3)/($C21+F22)*$Z21*F21))","v":0},0,0,0,0,0,0,0,0,224240231.94385684,0,0,0,0,0,0,0,0,0,0,224240231.94385684,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA21","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB21","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC21","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD21","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE21","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF21","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG21","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH21","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI21","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ21","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK21","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL21","v":180951721.71278071},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM21","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN21","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO21","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP21","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ21","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR21","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS21","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT21","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU21","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV21","v":0},180951721.71278071,0,0,0,0,0,0,0,0,0,0,0,202595976.82831877,0,0,0,0,0,0,0,0,0,0,202595976.82831877,750000]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D23:Y23,\"<>0\")<=1,IF(SUM(D23:Y23)=0,0,(IF(SUM(D23:Y23)>0,IF(SUM(D23:Y23)<400,(1.2675*45967*SUM(D23:Y23)^(-0.4664)),(IF(SUM(D23:Y23)<2000,(39128*SUM(D23:Y23)^(-0.37661)),IF(SUM(D23:Y23)<5000,18893*SUM(D23:Y23)^(-0.28083),IF(SUM(D23:Y23)<100000,29680*SUM(D23:Y23)^(-0.24475),1773.1))))*100/115)*SUM(D23:Y23)*(IF(SUM(D19:Y19)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D23:Y23)),$A$73)","v":266.96219144000008},0,0,0,0,0,0,0,0,0,0,0,80088657.432000041,0,0,0,0,0,0,0,0,0,0,80088657.432000041,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA23","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB23","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC23","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD23","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE23","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF23","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG23","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH23","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI23","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ23","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK23","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL23","v":64627923.037530191},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM23","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN23","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO23","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP23","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ23","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR23","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS23","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT23","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU23","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV23","v":0},64627923.037530191,0,0,0,0,0,0,0,0,0,0,0,72358290.234765112,0,0,0,0,0,0,0,0,0,0,72358290.234765112,750000]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D24:Y24,\"<>0\")<=1,IF(SUM(D24:Y24)=0,0,(IF(SUM(D24:Y24)>0,IF(SUM(D24:Y24)<400,(1.2675*45967*SUM(D24:Y24)^(-0.4664)),(IF(SUM(D24:Y24)<2000,(39128*SUM(D24:Y24)^(-0.37661)),IF(SUM(D24:Y24)<5000,18893*SUM(D24:Y24)^(-0.28083),IF(SUM(D24:Y24)<100000,29680*SUM(D24:Y24)^(-0.24475),1773.1))))*100/115)*SUM(D24:Y24)*(IF(SUM(D20:Y20)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D24:Y24)),$A$73)","v":40.044328716000003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA24","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB24","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC24","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD24","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE24","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF24","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG24","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH24","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI24","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ24","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK24","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL24","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM24","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN24","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO24","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP24","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ24","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR24","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS24","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT24","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU24","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,750000]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,525000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D25:Y25,\"<>0\")<=1,IF(SUM(D25:Y25)=0,0,(IF(SUM(D25:Y25)>0,IF(SUM(D25:Y25)<400,(1.2675*45967*SUM(D25:Y25)^(-0.4664)),(IF(SUM(D25:Y25)<2000,(39128*SUM(D25:Y25)^(-0.37661)),IF(SUM(D25:Y25)<5000,18893*SUM(D25:Y25)^(-0.28083),IF(SUM(D25:Y25)<100000,29680*SUM(D25:Y25)^(-0.24475),1773.1))))*100/115)*SUM(D25:Y25)*(IF(SUM(D17:Y17)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D25:Y25)),$A$73)","v":335.17417009453993},{"$f":"IF((D25*$Z25-(2009-D$3)/($C25+D26)*$Z25*D25)<0,0,(D25*$Z25-(2009-D$3)/($C25+D26)*$Z25*D25))","v":0},{"$f":"IF((E25*$Z25-(2009-E$3)/($C25+E26)*$Z25*E25)<0,0,(E25*$Z25-(2009-E$3)/($C25+E26)*$Z25*E25))","v":0},{"$f":"IF((F25*$Z25-(2009-F$3)/($C25+F26)*$Z25*F25)<0,0,(F25*$Z25-(2009-F$3)/($C25+F26)*$Z25*F25))","v":0},0,0,0,0,0,96781541.614798412,0,0,0,0,0,0,0,0,0,0,0,0,0,96781541.614798412,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA25","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB25","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC25","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD25","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE25","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF25","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG25","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH25","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI25","v":45610289.071013413},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ25","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK25","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL25","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM25","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN25","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO25","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP25","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ25","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR25","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS25","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT25","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU25","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV25","v":0},45610289.071013413,0,0,0,0,0,0,0,0,71195915.342905909,0,0,0,0,0,0,0,0,0,0,0,0,0,71195915.342905909,525000]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,525000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D27:Y27,\"<>0\")<=1,IF(SUM(D27:Y27)=0,0,(IF(SUM(D27:Y27)>0,IF(SUM(D27:Y27)<400,(1.2675*45967*SUM(D27:Y27)^(-0.4664)),(IF(SUM(D27:Y27)<2000,(39128*SUM(D27:Y27)^(-0.37661)),IF(SUM(D27:Y27)<5000,18893*SUM(D27:Y27)^(-0.28083),IF(SUM(D27:Y27)<100000,29680*SUM(D27:Y27)^(-0.24475),1773.1))))*100/115)*SUM(D27:Y27)*(IF(SUM(D19:Y19)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D27:Y27)),$A$73)","v":206.18901162999995},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA27","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB27","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC27","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD27","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE27","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF27","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG27","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH27","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI27","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ27","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK27","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL27","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM27","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN27","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO27","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP27","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ27","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR27","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS27","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT27","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU27","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,525000]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,525000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D28:Y28,\"<>0\")<=1,IF(SUM(D28:Y28)=0,0,(IF(SUM(D28:Y28)>0,IF(SUM(D28:Y28)<400,(1.2675*45967*SUM(D28:Y28)^(-0.4664)),(IF(SUM(D28:Y28)<2000,(39128*SUM(D28:Y28)^(-0.37661)),IF(SUM(D28:Y28)<5000,18893*SUM(D28:Y28)^(-0.28083),IF(SUM(D28:Y28)<100000,29680*SUM(D28:Y28)^(-0.24475),1773.1))))*100/115)*SUM(D28:Y28)*(IF(SUM(D20:Y20)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D28:Y28)),$A$73)","v":27.863379949999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA28","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB28","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC28","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD28","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE28","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF28","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG28","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH28","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI28","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ28","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK28","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL28","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM28","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN28","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO28","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP28","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ28","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR28","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS28","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT28","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU28","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,525000]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D29:Y29,\"<>0\")<=1,IF(SUM(D29:Y29)=0,0,(IF(SUM(D29:Y29)>0,IF(SUM(D29:Y29)<400,(1.2675*45967*SUM(D29:Y29)^(-0.4664)),(IF(SUM(D29:Y29)<2000,(39128*SUM(D29:Y29)^(-0.37661)),IF(SUM(D29:Y29)<5000,18893*SUM(D29:Y29)^(-0.28083),IF(SUM(D29:Y29)<100000,29680*SUM(D29:Y29)^(-0.24475),1773.1))))*100/115)*SUM(D29:Y29)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D29:Y29)),$A$73)","v":0},{"$f":"IF((D29*$Z29-(2009-D$3)/($C29+D30)*$Z29*D29)<0,0,(D29*$Z29-(2009-D$3)/($C29+D30)*$Z29*D29))","v":0},{"$f":"IF((E29*$Z29-(2009-E$3)/($C29+E30)*$Z29*E29)<0,0,(E29*$Z29-(2009-E$3)/($C29+E30)*$Z29*E29))","v":0},{"$f":"IF((F29*$Z29-(2009-F$3)/($C29+F30)*$Z29*F29)<0,0,(F29*$Z29-(2009-F$3)/($C29+F30)*$Z29*F29))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA29","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB29","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC29","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD29","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE29","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF29","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG29","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH29","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI29","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ29","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK29","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL29","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM29","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN29","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO29","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP29","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ29","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR29","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS29","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT29","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU29","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D31:Y31,\"<>0\")<=1,IF(SUM(D31:Y31)=0,0,(IF(SUM(D31:Y31)>0,IF(SUM(D31:Y31)<400,(1.2675*45967*SUM(D31:Y31)^(-0.4664)),(IF(SUM(D31:Y31)<2000,(39128*SUM(D31:Y31)^(-0.37661)),IF(SUM(D31:Y31)<5000,18893*SUM(D31:Y31)^(-0.28083),IF(SUM(D31:Y31)<100000,29680*SUM(D31:Y31)^(-0.24475),1773.1))))*100/115)*SUM(D31:Y31)*(0.246),0)*1.15*1.06*0.4)/SUM(D31:Y31)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA31","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB31","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC31","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD31","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE31","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF31","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG31","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH31","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI31","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ31","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK31","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL31","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM31","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN31","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO31","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP31","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ31","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR31","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS31","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT31","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU31","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D32:Y32,\"<>0\")<=1,IF(SUM(D32:Y32)=0,0,(IF(SUM(D32:Y32)>0,IF(SUM(D32:Y32)<400,(1.2675*45967*SUM(D32:Y32)^(-0.4664)),(IF(SUM(D32:Y32)<2000,(39128*SUM(D32:Y32)^(-0.37661)),IF(SUM(D32:Y32)<5000,18893*SUM(D32:Y32)^(-0.28083),IF(SUM(D32:Y32)<100000,29680*SUM(D32:Y32)^(-0.24475),1773.1))))*100/115)*SUM(D32:Y32)*(0.246),0)*1.15*1.06*0.05)/SUM(D32:Y32)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA32","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB32","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC32","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD32","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE32","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF32","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG32","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH32","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI32","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ32","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK32","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL32","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM32","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN32","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO32","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP32","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ32","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR32","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS32","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT32","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU32","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW34:AW57)","v":234836468.07852319},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT34:BT57)","v":176614495.14787024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ34:CQ57)","v":205725481.6131967},0]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D34:Y34,\"<>0\")<=1,IF(SUM(D34:Y34)=0,0,(IF(SUM(D34:Y34)>0,IF(SUM(D34:Y34)<400,(1.2675*45967*SUM(D34:Y34)^(-0.4664)),(IF(SUM(D34:Y34)<2000,(39128*SUM(D34:Y34)^(-0.37661)),IF(SUM(D34:Y34)<5000,18893*SUM(D34:Y34)^(-0.28083),IF(SUM(D34:Y34)<100000,29680*SUM(D34:Y34)^(-0.24475),1773.1))))*100/115)*SUM(D34:Y34)*(IF(SUM(D17:Y17)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D34:Y34)),$A$73)","v":24.121157929232002},{"$f":"IF((D34*$Z34-(2009-D$3)/($C34+D35)*$Z34*D34)<0,0,(D34*$Z34-(2009-D$3)/($C34+D35)*$Z34*D34))","v":0},{"$f":"IF((E34*$Z34-(2009-E$3)/($C34+E35)*$Z34*E34)<0,0,(E34*$Z34-(2009-E$3)/($C34+E35)*$Z34*E34))","v":0},{"$f":"IF((F34*$Z34-(2009-F$3)/($C34+F35)*$Z34*F34)<0,0,(F34*$Z34-(2009-F$3)/($C34+F35)*$Z34*F34))","v":0},0,0,0,0,0,9949977.6458082013,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA34:AV34)","v":9949977.6458082013},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA34","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB34","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC34","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD34","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE34","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF34","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG34","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH34","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI34","v":4689131.3064808827},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ34","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK34","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL34","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM34","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN34","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO34","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP34","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ34","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR34","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS34","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT34","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU34","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV34","v":0},{"$f":"+SUM(AX34:BS34)","v":4689131.3064808827},{"$f":"(AA34+AX34)/2","v":0},0,0,0,0,0,0,0,7319554.476144542,0,0,0,0,0,0,0,{"$f":"(AQ34+BN34)/2","v":0},0,0,0,0,0,{"$f":"+SUM(BU34:CP34)","v":7319554.476144542},750000]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D36:Y36,\"<>0\")<=1,IF(SUM(D36:Y36)=0,0,(IF(SUM(D36:Y36)>0,IF(SUM(D36:Y36)<400,(1.2675*45967*SUM(D36:Y36)^(-0.4664)),(IF(SUM(D36:Y36)<2000,(39128*SUM(D36:Y36)^(-0.37661)),IF(SUM(D36:Y36)<5000,18893*SUM(D36:Y36)^(-0.28083),IF(SUM(D36:Y36)<100000,29680*SUM(D36:Y36)^(-0.24475),1773.1))))*100/115)*SUM(D36:Y36)*(IF(SUM(D19:Y19)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D36:Y36)),$A$73)","v":20.129295060000004},{"$f":"IF((D36*$Z36-(2009-D$3)/$C36*$Z36*D36)<0,0,(D36*$Z36-(2009-D$3)/$C36*$Z36*D36))","v":0},{"$f":"IF((E36*$Z36-(2009-E$3)/$C36*$Z36*E36)<0,0,(E36*$Z36-(2009-E$3)/$C36*$Z36*E36))","v":0},{"$f":"IF((F36*$Z36-(2009-F$3)/$C36*$Z36*F36)<0,0,(F36*$Z36-(2009-F$3)/$C36*$Z36*F36))","v":0},{"$f":"IF((G36*$Z36-(2009-G$3)/$C36*$Z36*G36)<0,0,(G36*$Z36-(2009-G$3)/$C36*$Z36*G36))","v":0},{"$f":"IF((H36*$Z36-(2009-H$3)/$C36*$Z36*H36)<0,0,(H36*$Z36-(2009-H$3)/$C36*$Z36*H36))","v":0},{"$f":"IF((I36*$Z36-(2009-I$3)/$C36*$Z36*I36)<0,0,(I36*$Z36-(2009-I$3)/$C36*$Z36*I36))","v":0},{"$f":"IF((J36*$Z36-(2009-J$3)/$C36*$Z36*J36)<0,0,(J36*$Z36-(2009-J$3)/$C36*$Z36*J36))","v":0},{"$f":"IF((K36*$Z36-(2009-K$3)/$C36*$Z36*K36)<0,0,(K36*$Z36-(2009-K$3)/$C36*$Z36*K36))","v":0},{"$f":"IF((L36*$Z36-(2009-L$3)/$C36*$Z36*L36)<0,0,(L36*$Z36-(2009-L$3)/$C36*$Z36*L36))","v":0},{"$f":"IF((M36*$Z36-(2009-M$3)/$C36*$Z36*M36)<0,0,(M36*$Z36-(2009-M$3)/$C36*$Z36*M36))","v":0},{"$f":"IF((N36*$Z36-(2009-N$3)/$C36*$Z36*N36)<0,0,(N36*$Z36-(2009-N$3)/$C36*$Z36*N36))","v":0},{"$f":"IF((O36*$Z36-(2009-O$3)/$C36*$Z36*O36)<0,0,(O36*$Z36-(2009-O$3)/$C36*$Z36*O36))","v":6038788.5180000011},{"$f":"IF((P36*$Z36-(2009-P$3)/$C36*$Z36*P36)<0,0,(P36*$Z36-(2009-P$3)/$C36*$Z36*P36))","v":0},{"$f":"IF((Q36*$Z36-(2009-Q$3)/$C36*$Z36*Q36)<0,0,(Q36*$Z36-(2009-Q$3)/$C36*$Z36*Q36))","v":0},{"$f":"IF((R36*$Z36-(2009-R$3)/$C36*$Z36*R36)<0,0,(R36*$Z36-(2009-R$3)/$C36*$Z36*R36))","v":0},{"$f":"IF((S36*$Z36-(2009-S$3)/$C36*$Z36*S36)<0,0,(S36*$Z36-(2009-S$3)/$C36*$Z36*S36))","v":0},{"$f":"IF((T36*$Z36-(2009-T$3)/$C36*$Z36*T36)<0,0,(T36*$Z36-(2009-T$3)/$C36*$Z36*T36))","v":0},{"$f":"IF((U36*$Z36-(2009-U$3)/$C36*$Z36*U36)<0,0,(U36*$Z36-(2009-U$3)/$C36*$Z36*U36))","v":0},{"$f":"IF((V36*$Z36-(2009-V$3)/$C36*$Z36*V36)<0,0,(V36*$Z36-(2009-V$3)/$C36*$Z36*V36))","v":0},{"$f":"IF((W36*$Z36-(2009-W$3)/$C36*$Z36*W36)<0,0,(W36*$Z36-(2009-W$3)/$C36*$Z36*W36))","v":0},{"$f":"IF((X36*$Z36-(2009-X$3)/$C36*$Z36*X36)<0,0,(X36*$Z36-(2009-X$3)/$C36*$Z36*X36))","v":0},{"$f":"IF((Y36*$Z36-(2009-Y$3)/$C36*$Z36*Y36)<0,0,(Y36*$Z36-(2009-Y$3)/$C36*$Z36*Y36))","v":0},{"$f":"+SUM(AA36:AV36)","v":6038788.5180000011},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA36","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB36","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC36","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD36","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE36","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF36","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG36","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH36","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI36","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ36","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK36","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL36","v":4873029.116670995},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM36","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN36","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO36","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP36","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ36","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR36","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS36","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT36","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU36","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV36","v":0},{"$f":"+SUM(AX36:BS36)","v":4873029.116670995},{"$f":"(AA36+AX36)/2","v":0},{"$f":"(AB36+AY36)/2","v":0},{"$f":"(AC36+AZ36)/2","v":0},{"$f":"(AD36+BA36)/2","v":0},{"$f":"(AE36+BB36)/2","v":0},{"$f":"(AF36+BC36)/2","v":0},{"$f":"(AG36+BD36)/2","v":0},{"$f":"(AH36+BE36)/2","v":0},{"$f":"(AI36+BF36)/2","v":0},{"$f":"(AJ36+BG36)/2","v":0},{"$f":"(AK36+BH36)/2","v":0},{"$f":"(AL36+BI36)/2","v":5455908.8173354976},{"$f":"(AM36+BJ36)/2","v":0},{"$f":"(AN36+BK36)/2","v":0},{"$f":"(AO36+BL36)/2","v":0},{"$f":"(AP36+BM36)/2","v":0},{"$f":"(AQ36+BN36)/2","v":0},{"$f":"(AR36+BO36)/2","v":0},{"$f":"(AS36+BP36)/2","v":0},{"$f":"(AT36+BQ36)/2","v":0},{"$f":"(AU36+BR36)/2","v":0},{"$f":"(AV36+BS36)/2","v":0},{"$f":"+SUM(BU36:CP36)","v":5455908.8173354976},750000]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D37:Y37,\"<>0\")<=1,IF(SUM(D37:Y37)=0,0,(IF(SUM(D37:Y37)>0,IF(SUM(D37:Y37)<400,(1.2675*45967*SUM(D37:Y37)^(-0.4664)),(IF(SUM(D37:Y37)<2000,(39128*SUM(D37:Y37)^(-0.37661)),IF(SUM(D37:Y37)<5000,18893*SUM(D37:Y37)^(-0.28083),IF(SUM(D37:Y37)<100000,29680*SUM(D37:Y37)^(-0.24475),1773.1))))*100/115)*SUM(D37:Y37)*(IF(SUM(D20:Y20)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D37:Y37)),$A$73)","v":1.3419530040000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA37","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB37","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC37","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD37","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE37","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF37","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG37","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH37","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI37","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ37","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK37","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL37","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM37","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN37","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO37","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP37","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ37","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR37","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS37","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT37","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU37","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,750000]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D38:Y38,\"<>0\")<=1,IF(SUM(D38:Y38)=0,0,(IF(SUM(D38:Y38)>0,IF(SUM(D38:Y38)<400,(1.2675*45967*SUM(D38:Y38)^(-0.4664)),(IF(SUM(D38:Y38)<2000,(39128*SUM(D38:Y38)^(-0.37661)),IF(SUM(D38:Y38)<5000,18893*SUM(D38:Y38)^(-0.28083),IF(SUM(D38:Y38)<100000,29680*SUM(D38:Y38)^(-0.24475),1773.1))))*100/115)*SUM(D38:Y38)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D38:Y38)),$A$73)","v":175.58784080837998},{"$f":"IF((D38*$Z38-(2009-D$3)/($C38+D39)*$Z38*D38)<0,0,(D38*$Z38-(2009-D$3)/($C38+D39)*$Z38*D38))","v":0},{"$f":"IF((E38*$Z38-(2009-E$3)/($C38+E39)*$Z38*E38)<0,0,(E38*$Z38-(2009-E$3)/($C38+E39)*$Z38*E38))","v":0},{"$f":"IF((F38*$Z38-(2009-F$3)/($C38+F39)*$Z38*F38)<0,0,(F38*$Z38-(2009-F$3)/($C38+F39)*$Z38*F38))","v":0},0,0,0,0,0,0,0,0,105352704.485028,0,0,0,0,0,0,0,0,0,0,105352704.485028,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA38","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB38","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC38","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD38","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE38","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF38","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG38","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH38","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI38","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ38","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK38","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL38","v":85014865.969442159},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM38","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN38","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO38","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP38","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ38","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR38","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS38","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT38","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU38","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV38","v":0},85014865.969442159,0,0,0,0,0,0,0,0,0,0,0,95183785.227235079,0,0,0,0,0,0,0,0,0,0,95183785.227235079,750000]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D40:Y40,\"<>0\")<=1,IF(SUM(D40:Y40)=0,0,(IF(SUM(D40:Y40)>0,IF(SUM(D40:Y40)<400,(1.2675*45967*SUM(D40:Y40)^(-0.4664)),(IF(SUM(D40:Y40)<2000,(39128*SUM(D40:Y40)^(-0.37661)),IF(SUM(D40:Y40)<5000,18893*SUM(D40:Y40)^(-0.28083),IF(SUM(D40:Y40)<100000,29680*SUM(D40:Y40)^(-0.24475),1773.1))))*100/115)*SUM(D40:Y40)*0.1638,0)*1.15*1.06*0.4)/SUM(D40:Y40)),$A$73)","v":123.14392272000001},0,0,0,0,0,0,0,0,0,0,0,36943176.816000007,0,0,0,0,0,0,0,0,0,0,36943176.816000007,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA40","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB40","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC40","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD40","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE40","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF40","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG40","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH40","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI40","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ40","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK40","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL40","v":29811472.243163735},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM40","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN40","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO40","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP40","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ40","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR40","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS40","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT40","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU40","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV40","v":0},29811472.243163735,0,0,0,0,0,0,0,0,0,0,0,33377324.529581871,0,0,0,0,0,0,0,0,0,0,33377324.529581871,750000]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D41:Y41,\"<>0\")<=1,IF(SUM(D41:Y41)=0,0,(IF(SUM(D41:Y41)>0,IF(SUM(D41:Y41)<400,(1.2675*45967*SUM(D41:Y41)^(-0.4664)),(IF(SUM(D41:Y41)<2000,(39128*SUM(D41:Y41)^(-0.37661)),IF(SUM(D41:Y41)<5000,18893*SUM(D41:Y41)^(-0.28083),IF(SUM(D41:Y41)<100000,29680*SUM(D41:Y41)^(-0.24475),1773.1))))*100/115)*SUM(D41:Y41)*0.1638,0)*1.15*1.06*0.05)/SUM(D41:Y41)),$A$73)","v":15.392990340000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA41","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB41","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC41","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD41","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE41","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF41","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG41","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH41","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI41","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ41","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK41","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL41","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM41","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN41","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO41","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP41","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ41","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR41","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS41","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT41","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU41","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,750000]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D42:Y42,\"<>0\")<=1,IF(SUM(D42:Y42)=0,0,(IF(SUM(D42:Y42)>0,IF(SUM(D42:Y42)<400,(1.2675*45967*SUM(D42:Y42)^(-0.4664)),(IF(SUM(D42:Y42)<2000,(39128*SUM(D42:Y42)^(-0.37661)),IF(SUM(D42:Y42)<5000,18893*SUM(D42:Y42)^(-0.28083),IF(SUM(D42:Y42)<100000,29680*SUM(D42:Y42)^(-0.24475),1773.1))))*100/115)*SUM(D42:Y42)*(IF(SUM(D38:Y38)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D42:Y42)),$A$73)","v":47.084593831155999},{"$f":"IF((D42*$Z42-(2009-D$3)/($C42+D43)*$Z42*D42)<0,0,(D42*$Z42-(2009-D$3)/($C42+D43)*$Z42*D42))","v":0},{"$f":"IF((E42*$Z42-(2009-E$3)/($C42+E43)*$Z42*E42)<0,0,(E42*$Z42-(2009-E$3)/($C42+E43)*$Z42*E42))","v":0},{"$f":"IF((F42*$Z42-(2009-F$3)/($C42+F43)*$Z42*F42)<0,0,(F42*$Z42-(2009-F$3)/($C42+F43)*$Z42*F42))","v":0},0,0,0,0,0,0,0,0,28250756.298693597,0,0,0,0,0,0,0,0,0,0,28250756.298693597,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA42","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB42","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC42","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD42","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE42","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF42","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG42","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH42","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI42","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ42","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK42","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL42","v":22797082.163278762},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM42","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN42","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO42","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP42","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ42","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR42","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS42","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT42","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU42","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV42","v":0},22797082.163278762,0,0,0,0,0,0,0,0,0,0,0,25523919.230986178,0,0,0,0,0,0,0,0,0,0,25523919.230986178,750000]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D44:Y44,\"<>0\")<=1,IF(SUM(D44:Y44)=0,0,(IF(SUM(D44:Y44)>0,IF(SUM(D44:Y44)<400,(1.2675*45967*SUM(D44:Y44)^(-0.4664)),(IF(SUM(D44:Y44)<2000,(39128*SUM(D44:Y44)^(-0.37661)),IF(SUM(D44:Y44)<5000,18893*SUM(D44:Y44)^(-0.28083),IF(SUM(D44:Y44)<100000,29680*SUM(D44:Y44)^(-0.24475),1773.1))))*100/115)*SUM(D44:Y44)*(IF(SUM(D40:Y40)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D44:Y44)),$A$73)","v":2.4151395099999999},0,0,0,0,0,0,0,0,0,0,0,724541.85300000012,0,0,0,0,0,0,0,0,0,0,724541.85300000012,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA44","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB44","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC44","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD44","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE44","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF44","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG44","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH44","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI44","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ44","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK44","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL44","v":584672.49439049757},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM44","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN44","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO44","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP44","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ44","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR44","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS44","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT44","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU44","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV44","v":0},584672.49439049757,0,0,0,0,0,0,0,0,0,0,0,654607.17369524878,0,0,0,0,0,0,0,0,0,0,654607.17369524878,750000]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D45:Y45,\"<>0\")<=1,IF(SUM(D45:Y45)=0,0,(IF(SUM(D45:Y45)>0,IF(SUM(D45:Y45)<400,(1.2675*45967*SUM(D45:Y45)^(-0.4664)),(IF(SUM(D45:Y45)<2000,(39128*SUM(D45:Y45)^(-0.37661)),IF(SUM(D45:Y45)<5000,18893*SUM(D45:Y45)^(-0.28083),IF(SUM(D45:Y45)<100000,29680*SUM(D45:Y45)^(-0.24475),1773.1))))*100/115)*SUM(D45:Y45)*(IF(SUM(D41:Y41)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D45:Y45)),$A$73)","v":0.48302790200000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA45","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB45","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC45","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD45","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE45","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF45","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG45","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH45","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI45","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ45","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK45","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL45","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM45","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN45","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO45","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP45","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ45","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR45","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS45","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT45","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU45","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,750000]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D46:Y46,\"<>0\")<=1,IF(SUM(D46:Y46)=0,0,(IF(SUM(D46:Y46)>0,IF(SUM(D46:Y46)<400,(1.2675*45967*SUM(D46:Y46)^(-0.4664)),(IF(SUM(D46:Y46)<2000,(39128*SUM(D46:Y46)^(-0.37661)),IF(SUM(D46:Y46)<5000,18893*SUM(D46:Y46)^(-0.28083),IF(SUM(D46:Y46)<100000,29680*SUM(D46:Y46)^(-0.24475),1773.1))))*100/115)*SUM(D46:Y46)*(IF(SUM(D38:Y38)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D46:Y46)),$A$73)","v":0},{"$f":"IF((D46*$Z46-(2009-D$3)/($C46+D47)*$Z46*D46)<0,0,(D46*$Z46-(2009-D$3)/($C46+D47)*$Z46*D46))","v":0},{"$f":"IF((E46*$Z46-(2009-E$3)/($C46+E47)*$Z46*E46)<0,0,(E46*$Z46-(2009-E$3)/($C46+E47)*$Z46*E46))","v":0},{"$f":"IF((F46*$Z46-(2009-F$3)/($C46+F47)*$Z46*F46)<0,0,(F46*$Z46-(2009-F$3)/($C46+F47)*$Z46*F46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA46","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB46","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC46","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD46","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE46","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF46","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG46","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH46","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI46","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ46","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK46","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL46","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM46","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN46","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO46","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP46","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ46","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR46","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS46","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT46","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU46","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D48:Y48,\"<>0\")<=1,IF(SUM(D48:Y48)=0,0,(IF(SUM(D48:Y48)>0,IF(SUM(D48:Y48)<400,(1.2675*45967*SUM(D48:Y48)^(-0.4664)),(IF(SUM(D48:Y48)<2000,(39128*SUM(D48:Y48)^(-0.37661)),IF(SUM(D48:Y48)<5000,18893*SUM(D48:Y48)^(-0.28083),IF(SUM(D48:Y48)<100000,29680*SUM(D48:Y48)^(-0.24475),1773.1))))*100/115)*SUM(D48:Y48)*(IF(SUM(D40:Y40)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D48:Y48)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA48","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB48","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC48","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD48","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE48","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF48","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG48","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH48","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI48","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ48","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK48","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL48","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM48","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN48","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO48","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP48","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ48","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR48","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS48","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT48","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU48","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D49:Y49,\"<>0\")<=1,IF(SUM(D49:Y49)=0,0,(IF(SUM(D49:Y49)>0,IF(SUM(D49:Y49)<400,(1.2675*45967*SUM(D49:Y49)^(-0.4664)),(IF(SUM(D49:Y49)<2000,(39128*SUM(D49:Y49)^(-0.37661)),IF(SUM(D49:Y49)<5000,18893*SUM(D49:Y49)^(-0.28083),IF(SUM(D49:Y49)<100000,29680*SUM(D49:Y49)^(-0.24475),1773.1))))*100/115)*SUM(D49:Y49)*(IF(SUM(D41:Y41)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D49:Y49)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA49","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB49","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC49","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD49","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE49","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF49","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG49","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH49","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI49","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ49","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK49","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL49","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM49","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN49","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO49","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP49","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ49","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR49","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS49","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT49","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU49","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D50:Y50,\"<>0\")<=1,IF(SUM(D50:Y50)=0,0,(IF(SUM(D50:Y50)>0,IF(SUM(D50:Y50)<400,(1.2675*45967*SUM(D50:Y50)^(-0.4664)),(IF(SUM(D50:Y50)<2000,(39128*SUM(D50:Y50)^(-0.37661)),IF(SUM(D50:Y50)<5000,18893*SUM(D50:Y50)^(-0.28083),IF(SUM(D50:Y50)<100000,29680*SUM(D50:Y50)^(-0.24475),1773.1))))*100/115)*SUM(D50:Y50)*(IF(SUM(D38:Y38)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D50:Y50)),$A$73)","v":0},{"$f":"IF((D50*$Z50-(2009-D$3)/($C50+D51)*$Z50*D50)<0,0,(D50*$Z50-(2009-D$3)/($C50+D51)*$Z50*D50))","v":0},{"$f":"IF((E50*$Z50-(2009-E$3)/($C50+E51)*$Z50*E50)<0,0,(E50*$Z50-(2009-E$3)/($C50+E51)*$Z50*E50))","v":0},{"$f":"IF((F50*$Z50-(2009-F$3)/($C50+F51)*$Z50*F50)<0,0,(F50*$Z50-(2009-F$3)/($C50+F51)*$Z50*F50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA50","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB50","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC50","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD50","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE50","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF50","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG50","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH50","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI50","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ50","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK50","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL50","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM50","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN50","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO50","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP50","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ50","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR50","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS50","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT50","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU50","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D52:Y52,\"<>0\")<=1,IF(SUM(D52:Y52)=0,0,(IF(SUM(D52:Y52)>0,IF(SUM(D52:Y52)<400,(1.2675*45967*SUM(D52:Y52)^(-0.4664)),(IF(SUM(D52:Y52)<2000,(39128*SUM(D52:Y52)^(-0.37661)),IF(SUM(D52:Y52)<5000,18893*SUM(D52:Y52)^(-0.28083),IF(SUM(D52:Y52)<100000,29680*SUM(D52:Y52)^(-0.24475),1773.1))))*100/115)*SUM(D52:Y52)*(IF(SUM(D40:Y40)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D52:Y52)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA52","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB52","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC52","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD52","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE52","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF52","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG52","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH52","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI52","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ52","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK52","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL52","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM52","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN52","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO52","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP52","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ52","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR52","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS52","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT52","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU52","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D53:Y53,\"<>0\")<=1,IF(SUM(D53:Y53)=0,0,(IF(SUM(D53:Y53)>0,IF(SUM(D53:Y53)<400,(1.2675*45967*SUM(D53:Y53)^(-0.4664)),(IF(SUM(D53:Y53)<2000,(39128*SUM(D53:Y53)^(-0.37661)),IF(SUM(D53:Y53)<5000,18893*SUM(D53:Y53)^(-0.28083),IF(SUM(D53:Y53)<100000,29680*SUM(D53:Y53)^(-0.24475),1773.1))))*100/115)*SUM(D53:Y53)*(IF(SUM(D41:Y41)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D53:Y53)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA53","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB53","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC53","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD53","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE53","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF53","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG53","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH53","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI53","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ53","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK53","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL53","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM53","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN53","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO53","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP53","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ53","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR53","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS53","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT53","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU53","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D54:Y54,\"<>0\")<=1,IF(SUM(D54:Y54)=0,0,(IF(SUM(D54:Y54)>0,IF(SUM(D54:Y54)<400,(1.2675*45967*SUM(D54:Y54)^(-0.4664)),(IF(SUM(D54:Y54)<2000,(39128*SUM(D54:Y54)^(-0.37661)),IF(SUM(D54:Y54)<5000,18893*SUM(D54:Y54)^(-0.28083),IF(SUM(D54:Y54)<100000,29680*SUM(D54:Y54)^(-0.24475),1773.1))))*100/115)*SUM(D54:Y54)*(IF(SUM(D38:Y38)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D54:Y54)),$A$73)","v":68.952676569196001},{"$f":"IF((D54*$Z54-(2009-D$3)/($C54+D55)*$Z54*D54)<0,0,(D54*$Z54-(2009-D$3)/($C54+D55)*$Z54*D54))","v":0},{"$f":"IF((E54*$Z54-(2009-E$3)/($C54+E55)*$Z54*E54)<0,0,(E54*$Z54-(2009-E$3)/($C54+E55)*$Z54*E54))","v":0},{"$f":"IF((F54*$Z54-(2009-F$3)/($C54+F55)*$Z54*F54)<0,0,(F54*$Z54-(2009-F$3)/($C54+F55)*$Z54*F54))","v":0},0,0,0,0,0,28442979.084793355,0,0,0,0,0,0,0,0,0,0,0,0,0,28442979.084793355,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA54","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB54","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC54","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD54","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE54","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF54","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG54","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH54","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI54","v":13404338.022033021},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ54","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK54","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL54","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM54","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN54","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO54","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP54","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ54","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR54","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS54","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT54","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU54","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV54","v":0},13404338.022033021,0,0,0,0,0,0,0,0,20923658.55341319,0,0,0,0,0,0,0,0,0,0,0,0,0,20923658.55341319,750000]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D56:Y56,\"<>0\")<=1,IF(SUM(D56:Y56)=0,0,(IF(SUM(D56:Y56)>0,IF(SUM(D56:Y56)<400,(1.2675*45967*SUM(D56:Y56)^(-0.4664)),(IF(SUM(D56:Y56)<2000,(39128*SUM(D56:Y56)^(-0.37661)),IF(SUM(D56:Y56)<5000,18893*SUM(D56:Y56)^(-0.28083),IF(SUM(D56:Y56)<100000,29680*SUM(D56:Y56)^(-0.24475),1773.1))))*100/115)*SUM(D56:Y56)*(IF(SUM(D40:Y40)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D56:Y56)),$A$73)","v":63.778477924000008},0,0,0,0,0,0,0,0,0,0,0,19133543.3772,0,0,0,0,0,0,0,0,0,0,19133543.3772,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA56","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB56","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC56","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD56","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE56","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF56","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG56","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH56","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI56","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ56","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK56","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL56","v":15439903.832410226},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM56","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN56","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO56","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP56","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ56","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR56","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS56","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT56","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU56","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV56","v":0},15439903.832410226,0,0,0,0,0,0,0,0,0,0,0,17286723.604805112,0,0,0,0,0,0,0,0,0,0,17286723.604805112,750000]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,750000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D57:Y57,\"<>0\")<=1,IF(SUM(D57:Y57)=0,0,(IF(SUM(D57:Y57)>0,IF(SUM(D57:Y57)<400,(1.2675*45967*SUM(D57:Y57)^(-0.4664)),(IF(SUM(D57:Y57)<2000,(39128*SUM(D57:Y57)^(-0.37661)),IF(SUM(D57:Y57)<5000,18893*SUM(D57:Y57)^(-0.28083),IF(SUM(D57:Y57)<100000,29680*SUM(D57:Y57)^(-0.24475),1773.1))))*100/115)*SUM(D57:Y57)*(IF(SUM(D41:Y41)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D57:Y57)),$A$73)","v":5.4279555680000007},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA57","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB57","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC57","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD57","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE57","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF57","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG57","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH57","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI57","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ57","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK57","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL57","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM57","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN57","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO57","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP57","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ57","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR57","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS57","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT57","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU57","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,750000]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW59:AW70)","v":696752689.29101443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT59:BT70)","v":423597065.72974277},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ59:CQ70)","v":560174877.5103786},0]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D59:Y59,\"<>0\")<=1,IF(SUM(D59:Y59)=0,0,(IF(SUM(D59:Y59)>0,IF(SUM(D59:Y59)<400,(1.2675*45967*SUM(D59:Y59)^(-0.4664)),(IF(SUM(D59:Y59)<2000,(39128*SUM(D59:Y59)^(-0.37661)),IF(SUM(D59:Y59)<5000,18893*SUM(D59:Y59)^(-0.28083),IF(SUM(D59:Y59)<100000,29680*SUM(D59:Y59)^(-0.24475),1773.1))))*100/115)*SUM(D59:Y59)*(IF(SUM(D38:Y38)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D59:Y59)),$A$73)","v":0},{"$f":"IF((D59*$Z59-(2009-D$3)/($C59+D60)*$Z59*D59)<0,0,(D59*$Z59-(2009-D$3)/($C59+D60)*$Z59*D59))","v":0},{"$f":"IF((E59*$Z59-(2009-E$3)/($C59+E60)*$Z59*E59)<0,0,(E59*$Z59-(2009-E$3)/($C59+E60)*$Z59*E59))","v":0},{"$f":"IF((F59*$Z59-(2009-F$3)/($C59+F60)*$Z59*F59)<0,0,(F59*$Z59-(2009-F$3)/($C59+F60)*$Z59*F59))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA59:AV59)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA59","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB59","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC59","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD59","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE59","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF59","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG59","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH59","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI59","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ59","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK59","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL59","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM59","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN59","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO59","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP59","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ59","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR59","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS59","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT59","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU59","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV59","v":0},{"$f":"+SUM(AX59:BS59)","v":0},{"$f":"(AA59+AX59)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU59:CP59)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D61:Y61,\"<>0\")<=1,IF(SUM(D61:Y61)=0,0,(IF(SUM(D61:Y61)>0,IF(SUM(D61:Y61)<400,(1.2675*45967*SUM(D61:Y61)^(-0.4664)),(IF(SUM(D61:Y61)<2000,(39128*SUM(D61:Y61)^(-0.37661)),IF(SUM(D61:Y61)<5000,18893*SUM(D61:Y61)^(-0.28083),IF(SUM(D61:Y61)<100000,29680*SUM(D61:Y61)^(-0.24475),1773.1))))*100/115)*SUM(D61:Y61)*(IF(SUM(D40:Y40)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D61:Y61)),$A$73)","v":0},{"$f":"IF((D61*$Z61-(2009-D$3)/$C61*$Z61*D61)<0,0,(D61*$Z61-(2009-D$3)/$C61*$Z61*D61))","v":0},{"$f":"IF((E61*$Z61-(2009-E$3)/$C61*$Z61*E61)<0,0,(E61*$Z61-(2009-E$3)/$C61*$Z61*E61))","v":0},{"$f":"IF((F61*$Z61-(2009-F$3)/$C61*$Z61*F61)<0,0,(F61*$Z61-(2009-F$3)/$C61*$Z61*F61))","v":0},{"$f":"IF((G61*$Z61-(2009-G$3)/$C61*$Z61*G61)<0,0,(G61*$Z61-(2009-G$3)/$C61*$Z61*G61))","v":0},{"$f":"IF((H61*$Z61-(2009-H$3)/$C61*$Z61*H61)<0,0,(H61*$Z61-(2009-H$3)/$C61*$Z61*H61))","v":0},{"$f":"IF((I61*$Z61-(2009-I$3)/$C61*$Z61*I61)<0,0,(I61*$Z61-(2009-I$3)/$C61*$Z61*I61))","v":0},{"$f":"IF((J61*$Z61-(2009-J$3)/$C61*$Z61*J61)<0,0,(J61*$Z61-(2009-J$3)/$C61*$Z61*J61))","v":0},{"$f":"IF((K61*$Z61-(2009-K$3)/$C61*$Z61*K61)<0,0,(K61*$Z61-(2009-K$3)/$C61*$Z61*K61))","v":0},{"$f":"IF((L61*$Z61-(2009-L$3)/$C61*$Z61*L61)<0,0,(L61*$Z61-(2009-L$3)/$C61*$Z61*L61))","v":0},{"$f":"IF((M61*$Z61-(2009-M$3)/$C61*$Z61*M61)<0,0,(M61*$Z61-(2009-M$3)/$C61*$Z61*M61))","v":0},{"$f":"IF((N61*$Z61-(2009-N$3)/$C61*$Z61*N61)<0,0,(N61*$Z61-(2009-N$3)/$C61*$Z61*N61))","v":0},{"$f":"IF((O61*$Z61-(2009-O$3)/$C61*$Z61*O61)<0,0,(O61*$Z61-(2009-O$3)/$C61*$Z61*O61))","v":0},{"$f":"IF((P61*$Z61-(2009-P$3)/$C61*$Z61*P61)<0,0,(P61*$Z61-(2009-P$3)/$C61*$Z61*P61))","v":0},{"$f":"IF((Q61*$Z61-(2009-Q$3)/$C61*$Z61*Q61)<0,0,(Q61*$Z61-(2009-Q$3)/$C61*$Z61*Q61))","v":0},{"$f":"IF((R61*$Z61-(2009-R$3)/$C61*$Z61*R61)<0,0,(R61*$Z61-(2009-R$3)/$C61*$Z61*R61))","v":0},{"$f":"IF((S61*$Z61-(2009-S$3)/$C61*$Z61*S61)<0,0,(S61*$Z61-(2009-S$3)/$C61*$Z61*S61))","v":0},{"$f":"IF((T61*$Z61-(2009-T$3)/$C61*$Z61*T61)<0,0,(T61*$Z61-(2009-T$3)/$C61*$Z61*T61))","v":0},{"$f":"IF((U61*$Z61-(2009-U$3)/$C61*$Z61*U61)<0,0,(U61*$Z61-(2009-U$3)/$C61*$Z61*U61))","v":0},{"$f":"IF((V61*$Z61-(2009-V$3)/$C61*$Z61*V61)<0,0,(V61*$Z61-(2009-V$3)/$C61*$Z61*V61))","v":0},{"$f":"IF((W61*$Z61-(2009-W$3)/$C61*$Z61*W61)<0,0,(W61*$Z61-(2009-W$3)/$C61*$Z61*W61))","v":0},{"$f":"IF((X61*$Z61-(2009-X$3)/$C61*$Z61*X61)<0,0,(X61*$Z61-(2009-X$3)/$C61*$Z61*X61))","v":0},{"$f":"IF((Y61*$Z61-(2009-Y$3)/$C61*$Z61*Y61)<0,0,(Y61*$Z61-(2009-Y$3)/$C61*$Z61*Y61))","v":0},{"$f":"+SUM(AA61:AV61)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA61","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB61","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC61","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD61","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE61","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF61","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG61","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH61","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI61","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ61","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK61","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL61","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM61","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN61","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO61","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP61","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ61","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR61","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS61","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT61","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU61","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV61","v":0},{"$f":"+SUM(AX61:BS61)","v":0},{"$f":"(AA61+AX61)/2","v":0},{"$f":"(AB61+AY61)/2","v":0},{"$f":"(AC61+AZ61)/2","v":0},{"$f":"(AD61+BA61)/2","v":0},{"$f":"(AE61+BB61)/2","v":0},{"$f":"(AF61+BC61)/2","v":0},{"$f":"(AG61+BD61)/2","v":0},{"$f":"(AH61+BE61)/2","v":0},{"$f":"(AI61+BF61)/2","v":0},{"$f":"(AJ61+BG61)/2","v":0},{"$f":"(AK61+BH61)/2","v":0},{"$f":"(AL61+BI61)/2","v":0},{"$f":"(AM61+BJ61)/2","v":0},{"$f":"(AN61+BK61)/2","v":0},{"$f":"(AO61+BL61)/2","v":0},{"$f":"(AP61+BM61)/2","v":0},{"$f":"(AQ61+BN61)/2","v":0},{"$f":"(AR61+BO61)/2","v":0},{"$f":"(AS61+BP61)/2","v":0},{"$f":"(AT61+BQ61)/2","v":0},{"$f":"(AU61+BR61)/2","v":0},{"$f":"(AV61+BS61)/2","v":0},{"$f":"+SUM(BU61:CP61)","v":0},0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D62:Y62,\"<>0\")<=1,IF(SUM(D62:Y62)=0,0,(IF(SUM(D62:Y62)>0,IF(SUM(D62:Y62)<400,(1.2675*45967*SUM(D62:Y62)^(-0.4664)),(IF(SUM(D62:Y62)<2000,(39128*SUM(D62:Y62)^(-0.37661)),IF(SUM(D62:Y62)<5000,18893*SUM(D62:Y62)^(-0.28083),IF(SUM(D62:Y62)<100000,29680*SUM(D62:Y62)^(-0.24475),1773.1))))*100/115)*SUM(D62:Y62)*(IF(SUM(D41:Y41)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D62:Y62)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA62","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB62","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC62","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD62","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE62","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF62","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG62","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH62","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI62","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ62","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK62","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL62","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM62","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN62","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO62","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP62","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ62","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR62","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS62","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT62","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU62","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D63:Y63,\"<>0\")<=1,IF(SUM(D63:Y63)=0,0,(IF(SUM(D63:Y63)>0,IF(SUM(D63:Y63)<400,(1.2675*45967*SUM(D63:Y63)^(-0.4664)),(IF(SUM(D63:Y63)<2000,(39128*SUM(D63:Y63)^(-0.37661)),IF(SUM(D63:Y63)<5000,18893*SUM(D63:Y63)^(-0.28083),IF(SUM(D63:Y63)<100000,29680*SUM(D63:Y63)^(-0.24475),1773.1))))*100/115)*SUM(D63:Y63)*(IF(SUM(D38:Y38)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D63:Y63)),$A$73)","v":0},{"$f":"IF((D63*$Z63-(2009-D$3)/($C63+D64)*$Z63*D63)<0,0,(D63*$Z63-(2009-D$3)/($C63+D64)*$Z63*D63))","v":0},{"$f":"IF((E63*$Z63-(2009-E$3)/($C63+E64)*$Z63*E63)<0,0,(E63*$Z63-(2009-E$3)/($C63+E64)*$Z63*E63))","v":0},{"$f":"IF((F63*$Z63-(2009-F$3)/($C63+F64)*$Z63*F63)<0,0,(F63*$Z63-(2009-F$3)/($C63+F64)*$Z63*F63))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA63","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB63","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC63","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD63","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE63","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF63","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG63","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH63","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI63","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ63","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK63","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL63","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM63","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN63","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO63","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP63","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ63","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR63","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS63","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT63","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU63","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D65:Y65,\"<>0\")<=1,IF(SUM(D65:Y65)=0,0,(IF(SUM(D65:Y65)>0,IF(SUM(D65:Y65)<400,(1.2675*45967*SUM(D65:Y65)^(-0.4664)),(IF(SUM(D65:Y65)<2000,(39128*SUM(D65:Y65)^(-0.37661)),IF(SUM(D65:Y65)<5000,18893*SUM(D65:Y65)^(-0.28083),IF(SUM(D65:Y65)<100000,29680*SUM(D65:Y65)^(-0.24475),1773.1))))*100/115)*SUM(D65:Y65)*(IF(SUM(D40:Y40)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D65:Y65)),$A$73)","v":169.78148832399998},0,0,0,0,0,0,0,0,0,0,0,0,224111564.58767998,0,0,0,0,0,0,0,0,0,224111564.58767998,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA65","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB65","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC65","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD65","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE65","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF65","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG65","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH65","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI65","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ65","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK65","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL65","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM65","v":199048055.50911501},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN65","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO65","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP65","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ65","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR65","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS65","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT65","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU65","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV65","v":0},199048055.50911501,0,0,0,0,0,0,0,0,0,0,0,0,211579810.04839748,0,0,0,0,0,0,0,0,0,211579810.04839748,2400000]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D66:Y66,\"<>0\")<=1,IF(SUM(D66:Y66)=0,0,(IF(SUM(D66:Y66)>0,IF(SUM(D66:Y66)<400,(1.2675*45967*SUM(D66:Y66)^(-0.4664)),(IF(SUM(D66:Y66)<2000,(39128*SUM(D66:Y66)^(-0.37661)),IF(SUM(D66:Y66)<5000,18893*SUM(D66:Y66)^(-0.28083),IF(SUM(D66:Y66)<100000,29680*SUM(D66:Y66)^(-0.24475),1773.1))))*100/115)*SUM(D66:Y66)*(IF(SUM(D41:Y41)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D66:Y66)),$A$73)","v":18.061860460000002},0,0,0,0,0,0,0,0,0,0,0,0,4334846.5103999972,0,0,0,0,0,0,0,0,0,4334846.5103999972,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA66","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB66","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC66","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD66","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE66","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF66","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG66","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH66","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI66","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ66","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK66","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL66","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM66","v":3850059.1007565744},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN66","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO66","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP66","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ66","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR66","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS66","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT66","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU66","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV66","v":0},3850059.1007565744,0,0,0,0,0,0,0,0,0,0,0,0,4092452.8055782858,0,0,0,0,0,0,0,0,0,4092452.8055782858,2400000]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D67:Y67,\"<>0\")<=1,IF(SUM(D67:Y67)=0,0,(IF(SUM(D67:Y67)>0,IF(SUM(D67:Y67)<400,(1.2675*45967*SUM(D67:Y67)^(-0.4664)),(IF(SUM(D67:Y67)<2000,(39128*SUM(D67:Y67)^(-0.37661)),IF(SUM(D67:Y67)<5000,18893*SUM(D67:Y67)^(-0.28083),IF(SUM(D67:Y67)<100000,29680*SUM(D67:Y67)^(-0.24475),1773.1))))*100/115)*SUM(D67:Y67)*(IF(SUM(D38:Y38)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D67:Y67)),$A$73)","v":354.77748347949591},{"$f":"IF((D67*$Z67-(2009-D$3)/($C67+D68)*$Z67*D67)<0,0,(D67*$Z67-(2009-D$3)/($C67+D68)*$Z67*D67))","v":0},{"$f":"IF((E67*$Z67-(2009-E$3)/($C67+E68)*$Z67*E67)<0,0,(E67*$Z67-(2009-E$3)/($C67+E68)*$Z67*E67))","v":0},{"$f":"IF((F67*$Z67-(2009-F$3)/($C67+F68)*$Z67*F67)<0,0,(F67*$Z67-(2009-F$3)/($C67+F68)*$Z67*F67))","v":0},0,0,0,0,0,468306278.19293451,0,0,0,0,0,0,0,0,0,0,0,0,0,468306278.19293451,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA67","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB67","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC67","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD67","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE67","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF67","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG67","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH67","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI67","v":220698951.11987114},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ67","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK67","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL67","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM67","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN67","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO67","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP67","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ67","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR67","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS67","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT67","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU67","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV67","v":0},220698951.11987114,0,0,0,0,0,0,0,0,344502614.65640283,0,0,0,0,0,0,0,0,0,0,0,0,0,344502614.65640283,2400000]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D69:Y69,\"<>0\")<=1,IF(SUM(D69:Y69)=0,0,(IF(SUM(D69:Y69)>0,IF(SUM(D69:Y69)<400,(1.2675*45967*SUM(D69:Y69)^(-0.4664)),(IF(SUM(D69:Y69)<2000,(39128*SUM(D69:Y69)^(-0.37661)),IF(SUM(D69:Y69)<5000,18893*SUM(D69:Y69)^(-0.28083),IF(SUM(D69:Y69)<100000,29680*SUM(D69:Y69)^(-0.24475),1773.1))))*100/115)*SUM(D69:Y69)*(IF(SUM(D40:Y40)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D69:Y69)),$A$73)","v":431.72169317199996},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA69","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB69","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC69","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD69","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE69","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF69","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG69","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH69","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI69","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ69","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK69","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL69","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM69","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN69","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO69","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP69","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ69","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR69","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS69","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT69","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU69","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400000]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D70:Y70,\"<>0\")<=1,IF(SUM(D70:Y70)=0,0,(IF(SUM(D70:Y70)>0,IF(SUM(D70:Y70)<400,(1.2675*45967*SUM(D70:Y70)^(-0.4664)),(IF(SUM(D70:Y70)<2000,(39128*SUM(D70:Y70)^(-0.37661)),IF(SUM(D70:Y70)<5000,18893*SUM(D70:Y70)^(-0.28083),IF(SUM(D70:Y70)<100000,29680*SUM(D70:Y70)^(-0.24475),1773.1))))*100/115)*SUM(D70:Y70)*(IF(SUM(D41:Y41)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D70:Y70)),$A$73)","v":40.728461619999997},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA70","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB70","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC70","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD70","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE70","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF70","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG70","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH70","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI70","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ70","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK70","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL70","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM70","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN70","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO70","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP70","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ70","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR70","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS70","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT70","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU70","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400000]
["Renseanlæg 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW72,AW75,AW100,AW125)","v":79048000.844149664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT72,BT75,BT100,BT125)","v":63788160.254327133},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ72,CQ75,CQ100,CQ125)","v":71418080.549238399}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW73:AW74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT73:BT74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ73:CQ74)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D73:Y73,\"<>0\")<=1,IF(SUM(D73:Y73)=0,0,(IF(SUM(D73:Y73)>0,IF(SUM(D73:Y73)<400,(1.2675*45967*SUM(D73:Y73)^(-0.4664)),(IF(SUM(D73:Y73)<2000,(39128*SUM(D73:Y73)^(-0.37661)),IF(SUM(D73:Y73)<5000,18893*SUM(D73:Y73)^(-0.28083),IF(SUM(D73:Y73)<100000,29680*SUM(D73:Y73)^(-0.24475),1773.1))))*100/115)*SUM(D73:Y73)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D73:Y73)),$A$73)","v":0},{"$f":"IF((D73*$Z73-(2009-D$3)/($C73+D74)*$Z73*D73)<0,0,(D73*$Z73-(2009-D$3)/($C73+D74)*$Z73*D73))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA73:AV73)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA73","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB73","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC73","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD73","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE73","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF73","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG73","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH73","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI73","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ73","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK73","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL73","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM73","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN73","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO73","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP73","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ73","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR73","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS73","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT73","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU73","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV73","v":0},{"$f":"+SUM(AX73:BS73)","v":0},{"$f":"(AA73+AX73)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU73:CP73)","v":0},{"$f":"SUM(D73:Y73)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW76:AW99)","v":79048000.844149664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT76:BT99)","v":63788160.254327133},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ76:CQ99)","v":71418080.549238399},{"$f":"SUM(D75:Y75)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D76:Y76,\"<>0\")<=1,IF(SUM(D76:Y76)=0,0,(IF(SUM(D76:Y76)>0,IF(SUM(D76:Y76)<400,(1.2675*45967*SUM(D76:Y76)^(-0.4664)),(IF(SUM(D76:Y76)<2000,(39128*SUM(D76:Y76)^(-0.37661)),IF(SUM(D76:Y76)<5000,18893*SUM(D76:Y76)^(-0.28083),IF(SUM(D76:Y76)<100000,29680*SUM(D76:Y76)^(-0.24475),1773.1))))*100/115)*SUM(D76:Y76)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D76:Y76)),$A$73)","v":0},{"$f":"IF((D76*$Z76-(2009-D$3)/($C76+D77)*$Z76*D76)<0,0,(D76*$Z76-(2009-D$3)/($C76+D77)*$Z76*D76))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA76:AV76)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA76","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB76","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC76","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD76","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE76","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF76","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG76","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH76","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI76","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ76","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK76","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL76","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM76","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN76","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO76","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP76","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ76","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR76","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS76","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT76","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU76","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV76","v":0},{"$f":"+SUM(AX76:BS76)","v":0},{"$f":"(AA76+AX76)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU76:CP76)","v":0},{"$f":"SUM(D76:Y76)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D78:Y78,\"<>0\")<=1,IF(SUM(D78:Y78)=0,0,(IF(SUM(D78:Y78)>0,IF(SUM(D78:Y78)<400,(1.2675*45967*SUM(D78:Y78)^(-0.4664)),(IF(SUM(D78:Y78)<2000,(39128*SUM(D78:Y78)^(-0.37661)),IF(SUM(D78:Y78)<5000,18893*SUM(D78:Y78)^(-0.28083),IF(SUM(D78:Y78)<100000,29680*SUM(D78:Y78)^(-0.24475),1773.1))))*100/115)*SUM(D78:Y78)*0.061,0)*1.15*1.06*0.43)/SUM(D78:Y78)),$A$73)","v":0},{"$f":"IF((D78*$Z78-(2009-D$3)/$C78*$Z78*D78)<0,0,(D78*$Z78-(2009-D$3)/$C78*$Z78*D78))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N78*$Z78-(2009-N$3)/$C78*$Z78*N78)<0,0,(N78*$Z78-(2009-N$3)/$C78*$Z78*N78))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X78*$Z78-(2009-X$3)/$C78*$Z78*X78)<0,0,(X78*$Z78-(2009-X$3)/$C78*$Z78*X78))","v":0},{"$f":"IF((Y78*$Z78-(2009-Y$3)/$C78*$Z78*Y78)<0,0,(Y78*$Z78-(2009-Y$3)/$C78*$Z78*Y78))","v":0},{"$f":"+SUM(AA78:AV78)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA78","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB78","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC78","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD78","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE78","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF78","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG78","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH78","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI78","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ78","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK78","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL78","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM78","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN78","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO78","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP78","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ78","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR78","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS78","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT78","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU78","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV78","v":0},{"$f":"+SUM(AX78:BS78)","v":0},{"$f":"(AA78+AX78)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK78+BH78)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU78+BR78)/2","v":0},0,{"$f":"+SUM(BU78:CP78)","v":0},{"$f":"SUM(D78:Y78)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D79:Y79,\"<>0\")<=1,IF(SUM(D79:Y79)=0,0,(IF(SUM(D79:Y79)>0,IF(SUM(D79:Y79)<400,(1.2675*45967*SUM(D79:Y79)^(-0.4664)),(IF(SUM(D79:Y79)<2000,(39128*SUM(D79:Y79)^(-0.37661)),IF(SUM(D79:Y79)<5000,18893*SUM(D79:Y79)^(-0.28083),IF(SUM(D79:Y79)<100000,29680*SUM(D79:Y79)^(-0.24475),1773.1))))*100/115)*SUM(D79:Y79)*0.061,0)*1.15*1.06*0.02)/SUM(D79:Y79)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X79*$Z79-(2009-X$3)/$C79*$Z79*X79)<0,0,(X79*$Z79-(2009-X$3)/$C79*$Z79*X79))","v":0},{"$f":"IF((Y79*$Z79-(2009-Y$3)/$C79*$Z79*Y79)<0,0,(Y79*$Z79-(2009-Y$3)/$C79*$Z79*Y79))","v":0},{"$f":"+SUM(AA79:AV79)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA79","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB79","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC79","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD79","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE79","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF79","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG79","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH79","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI79","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ79","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK79","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL79","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM79","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN79","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO79","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP79","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ79","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR79","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS79","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT79","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU79","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV79","v":0},{"$f":"+SUM(AX79:BS79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU79:CP79)","v":0},{"$f":"SUM(D79:Y79)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D80:Y80,\"<>0\")<=1,IF(SUM(D80:Y80)=0,0,(IF(SUM(D80:Y80)>0,IF(SUM(D80:Y80)<400,(1.2675*45967*SUM(D80:Y80)^(-0.4664)),(IF(SUM(D80:Y80)<2000,(39128*SUM(D80:Y80)^(-0.37661)),IF(SUM(D80:Y80)<5000,18893*SUM(D80:Y80)^(-0.28083),IF(SUM(D80:Y80)<100000,29680*SUM(D80:Y80)^(-0.24475),1773.1))))*100/115)*SUM(D80:Y80)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D80:Y80)),$A$73)","v":0},{"$f":"IF((D80*$Z80-(2009-D$3)/($C80+D81)*$Z80*D80)<0,0,(D80*$Z80-(2009-D$3)/($C80+D81)*$Z80*D80))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA80:AV80)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA80","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB80","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC80","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD80","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE80","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF80","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG80","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH80","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI80","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ80","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK80","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL80","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM80","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN80","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO80","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP80","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ80","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR80","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS80","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT80","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU80","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV80","v":0},{"$f":"+SUM(AX80:BS80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU80:CP80)","v":0},{"$f":"SUM(D80:Y80)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D82:Y82,\"<>0\")<=1,IF(SUM(D82:Y82)=0,0,(IF(SUM(D82:Y82)>0,IF(SUM(D82:Y82)<400,(1.2675*45967*SUM(D82:Y82)^(-0.4664)),(IF(SUM(D82:Y82)<2000,(39128*SUM(D82:Y82)^(-0.37661)),IF(SUM(D82:Y82)<5000,18893*SUM(D82:Y82)^(-0.28083),IF(SUM(D82:Y82)<100000,29680*SUM(D82:Y82)^(-0.24475),1773.1))))*100/115)*SUM(D82:Y82)*0.0173,0)*1.15*1.06*0.43)/SUM(D82:Y82)),$A$73)","v":0},{"$f":"IF((D82*$Z82-(2009-D$3)/$C82*$Z82*D82)<0,0,(D82*$Z82-(2009-D$3)/$C82*$Z82*D82))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N82*$Z82-(2009-N$3)/$C82*$Z82*N82)<0,0,(N82*$Z82-(2009-N$3)/$C82*$Z82*N82))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X82*$Z82-(2009-X$3)/$C82*$Z82*X82)<0,0,(X82*$Z82-(2009-X$3)/$C82*$Z82*X82))","v":0},{"$f":"IF((Y82*$Z82-(2009-Y$3)/$C82*$Z82*Y82)<0,0,(Y82*$Z82-(2009-Y$3)/$C82*$Z82*Y82))","v":0},{"$f":"+SUM(AA82:AV82)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA82","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB82","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC82","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD82","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE82","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF82","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG82","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH82","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI82","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ82","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK82","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL82","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM82","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN82","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO82","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP82","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ82","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR82","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS82","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT82","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU82","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV82","v":0},{"$f":"+SUM(AX82:BS82)","v":0},{"$f":"(AA82+AX82)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK82+BH82)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU82+BR82)/2","v":0},0,{"$f":"+SUM(BU82:CP82)","v":0},{"$f":"SUM(D82:Y82)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D83:Y83,\"<>0\")<=1,IF(SUM(D83:Y83)=0,0,(IF(SUM(D83:Y83)>0,IF(SUM(D83:Y83)<400,(1.2675*45967*SUM(D83:Y83)^(-0.4664)),(IF(SUM(D83:Y83)<2000,(39128*SUM(D83:Y83)^(-0.37661)),IF(SUM(D83:Y83)<5000,18893*SUM(D83:Y83)^(-0.28083),IF(SUM(D83:Y83)<100000,29680*SUM(D83:Y83)^(-0.24475),1773.1))))*100/115)*SUM(D83:Y83)*0.0173,0)*1.15*1.06*0.02)/SUM(D83:Y83)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X83*$Z83-(2009-X$3)/$C83*$Z83*X83)<0,0,(X83*$Z83-(2009-X$3)/$C83*$Z83*X83))","v":0},{"$f":"IF((Y83*$Z83-(2009-Y$3)/$C83*$Z83*Y83)<0,0,(Y83*$Z83-(2009-Y$3)/$C83*$Z83*Y83))","v":0},{"$f":"+SUM(AA83:AV83)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA83","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB83","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC83","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD83","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE83","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF83","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG83","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH83","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI83","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ83","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK83","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL83","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM83","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN83","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO83","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP83","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ83","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR83","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS83","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT83","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU83","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV83","v":0},{"$f":"+SUM(AX83:BS83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU83:CP83)","v":0},{"$f":"SUM(D83:Y83)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D84:Y84,\"<>0\")<=1,IF(SUM(D84:Y84)=0,0,(IF(SUM(D84:Y84)>0,IF(SUM(D84:Y84)<400,(1.2675*45967*SUM(D84:Y84)^(-0.4664)),(IF(SUM(D84:Y84)<2000,(39128*SUM(D84:Y84)^(-0.37661)),IF(SUM(D84:Y84)<5000,18893*SUM(D84:Y84)^(-0.28083),IF(SUM(D84:Y84)<100000,29680*SUM(D84:Y84)^(-0.24475),1773.1))))*100/115)*SUM(D84:Y84)*(IF(SUM(D84:Y84)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D84:Y84)),$A$73)","v":0},{"$f":"IF((D84*$Z84-(2009-D$3)/($C84+D85)*$Z84*D84)<0,0,(D84*$Z84-(2009-D$3)/($C84+D85)*$Z84*D84))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA84:AV84)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA84","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB84","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC84","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD84","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE84","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF84","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG84","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH84","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI84","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ84","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK84","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL84","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM84","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN84","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO84","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP84","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ84","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR84","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS84","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT84","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU84","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV84","v":0},{"$f":"+SUM(AX84:BS84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU84:CP84)","v":0},{"$f":"SUM(D84:Y84)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D86:Y86,\"<>0\")<=1,IF(SUM(D86:Y86)=0,0,(IF(SUM(D86:Y86)>0,IF(SUM(D86:Y86)<400,(1.2675*45967*SUM(D86:Y86)^(-0.4664)),(IF(SUM(D86:Y86)<2000,(39128*SUM(D86:Y86)^(-0.37661)),IF(SUM(D86:Y86)<5000,18893*SUM(D86:Y86)^(-0.28083),IF(SUM(D86:Y86)<100000,29680*SUM(D86:Y86)^(-0.24475),1773.1))))*100/115)*SUM(D86:Y86)*(IF(SUM(D86:Y86)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D86:Y86)),$A$73)","v":0},{"$f":"IF((D86*$Z86-(2009-D$3)/$C86*$Z86*D86)<0,0,(D86*$Z86-(2009-D$3)/$C86*$Z86*D86))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N86*$Z86-(2009-N$3)/$C86*$Z86*N86)<0,0,(N86*$Z86-(2009-N$3)/$C86*$Z86*N86))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X86*$Z86-(2009-X$3)/$C86*$Z86*X86)<0,0,(X86*$Z86-(2009-X$3)/$C86*$Z86*X86))","v":0},{"$f":"IF((Y86*$Z86-(2009-Y$3)/$C86*$Z86*Y86)<0,0,(Y86*$Z86-(2009-Y$3)/$C86*$Z86*Y86))","v":0},{"$f":"+SUM(AA86:AV86)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA86","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB86","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC86","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD86","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE86","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF86","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG86","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH86","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI86","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ86","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK86","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL86","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM86","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN86","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO86","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP86","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ86","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR86","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS86","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT86","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU86","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV86","v":0},{"$f":"+SUM(AX86:BS86)","v":0},{"$f":"(AA86+AX86)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK86+BH86)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU86+BR86)/2","v":0},0,{"$f":"+SUM(BU86:CP86)","v":0},{"$f":"SUM(D86:Y86)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D87:Y87,\"<>0\")<=1,IF(SUM(D87:Y87)=0,0,(IF(SUM(D87:Y87)>0,IF(SUM(D87:Y87)<400,(1.2675*45967*SUM(D87:Y87)^(-0.4664)),(IF(SUM(D87:Y87)<2000,(39128*SUM(D87:Y87)^(-0.37661)),IF(SUM(D87:Y87)<5000,18893*SUM(D87:Y87)^(-0.28083),IF(SUM(D87:Y87)<100000,29680*SUM(D87:Y87)^(-0.24475),1773.1))))*100/115)*SUM(D87:Y87)*(IF(SUM(D87:Y87)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D87:Y87)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X87*$Z87-(2009-X$3)/$C87*$Z87*X87)<0,0,(X87*$Z87-(2009-X$3)/$C87*$Z87*X87))","v":0},{"$f":"IF((Y87*$Z87-(2009-Y$3)/$C87*$Z87*Y87)<0,0,(Y87*$Z87-(2009-Y$3)/$C87*$Z87*Y87))","v":0},{"$f":"+SUM(AA87:AV87)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA87","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB87","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC87","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD87","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE87","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF87","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG87","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH87","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI87","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ87","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK87","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL87","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM87","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN87","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO87","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP87","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ87","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR87","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS87","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT87","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU87","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV87","v":0},{"$f":"+SUM(AX87:BS87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU87:CP87)","v":0},{"$f":"SUM(D87:Y87)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D88:Y88,\"<>0\")<=1,IF(SUM(D88:Y88)=0,0,(IF(SUM(D88:Y88)>0,IF(SUM(D88:Y88)<400,(1.2675*45967*SUM(D88:Y88)^(-0.4664)),(IF(SUM(D88:Y88)<2000,(39128*SUM(D88:Y88)^(-0.37661)),IF(SUM(D88:Y88)<5000,18893*SUM(D88:Y88)^(-0.28083),IF(SUM(D88:Y88)<100000,29680*SUM(D88:Y88)^(-0.24475),1773.1))))*100/115)*SUM(D88:Y88)*(IF(SUM(D84:Y84)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D88:Y88)),$A$73)","v":0},{"$f":"IF((D88*$Z88-(2009-D$3)/($C88+D89)*$Z88*D88)<0,0,(D88*$Z88-(2009-D$3)/($C88+D89)*$Z88*D88))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA88:AV88)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA88","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB88","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC88","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD88","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE88","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF88","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG88","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH88","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI88","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ88","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK88","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL88","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM88","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN88","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO88","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP88","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ88","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR88","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS88","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT88","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU88","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV88","v":0},{"$f":"+SUM(AX88:BS88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU88:CP88)","v":0},{"$f":"SUM(D88:Y88)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D90:Y90,\"<>0\")<=1,IF(SUM(D90:Y90)=0,0,(IF(SUM(D90:Y90)>0,IF(SUM(D90:Y90)<400,(1.2675*45967*SUM(D90:Y90)^(-0.4664)),(IF(SUM(D90:Y90)<2000,(39128*SUM(D90:Y90)^(-0.37661)),IF(SUM(D90:Y90)<5000,18893*SUM(D90:Y90)^(-0.28083),IF(SUM(D90:Y90)<100000,29680*SUM(D90:Y90)^(-0.24475),1773.1))))*100/115)*SUM(D90:Y90)*(IF(SUM(D86:Y86)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D90:Y90)),$A$73)","v":0},{"$f":"IF((D90*$Z90-(2009-D$3)/$C90*$Z90*D90)<0,0,(D90*$Z90-(2009-D$3)/$C90*$Z90*D90))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N90*$Z90-(2009-N$3)/$C90*$Z90*N90)<0,0,(N90*$Z90-(2009-N$3)/$C90*$Z90*N90))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X90*$Z90-(2009-X$3)/$C90*$Z90*X90)<0,0,(X90*$Z90-(2009-X$3)/$C90*$Z90*X90))","v":0},{"$f":"IF((Y90*$Z90-(2009-Y$3)/$C90*$Z90*Y90)<0,0,(Y90*$Z90-(2009-Y$3)/$C90*$Z90*Y90))","v":0},{"$f":"+SUM(AA90:AV90)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA90","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB90","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC90","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD90","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE90","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF90","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG90","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH90","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI90","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ90","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK90","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL90","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM90","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN90","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO90","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP90","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ90","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR90","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS90","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT90","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU90","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV90","v":0},{"$f":"+SUM(AX90:BS90)","v":0},{"$f":"(AA90+AX90)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK90+BH90)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU90+BR90)/2","v":0},0,{"$f":"+SUM(BU90:CP90)","v":0},{"$f":"SUM(D90:Y90)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D91:Y91,\"<>0\")<=1,IF(SUM(D91:Y91)=0,0,(IF(SUM(D91:Y91)>0,IF(SUM(D91:Y91)<400,(1.2675*45967*SUM(D91:Y91)^(-0.4664)),(IF(SUM(D91:Y91)<2000,(39128*SUM(D91:Y91)^(-0.37661)),IF(SUM(D91:Y91)<5000,18893*SUM(D91:Y91)^(-0.28083),IF(SUM(D91:Y91)<100000,29680*SUM(D91:Y91)^(-0.24475),1773.1))))*100/115)*SUM(D91:Y91)*(IF(SUM(D87:Y87)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D91:Y91)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X91*$Z91-(2009-X$3)/$C91*$Z91*X91)<0,0,(X91*$Z91-(2009-X$3)/$C91*$Z91*X91))","v":0},{"$f":"IF((Y91*$Z91-(2009-Y$3)/$C91*$Z91*Y91)<0,0,(Y91*$Z91-(2009-Y$3)/$C91*$Z91*Y91))","v":0},{"$f":"+SUM(AA91:AV91)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA91","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB91","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC91","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD91","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE91","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF91","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG91","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH91","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI91","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ91","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK91","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL91","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM91","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN91","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO91","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP91","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ91","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR91","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS91","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT91","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU91","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV91","v":0},{"$f":"+SUM(AX91:BS91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU91:CP91)","v":0},{"$f":"SUM(D91:Y91)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,225000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D92:Y92,\"<>0\")<=1,IF(SUM(D92:Y92)=0,0,(IF(SUM(D92:Y92)>0,IF(SUM(D92:Y92)<400,(1.2675*45967*SUM(D92:Y92)^(-0.4664)),(IF(SUM(D92:Y92)<2000,(39128*SUM(D92:Y92)^(-0.37661)),IF(SUM(D92:Y92)<5000,18893*SUM(D92:Y92)^(-0.28083),IF(SUM(D92:Y92)<100000,29680*SUM(D92:Y92)^(-0.24475),1773.1))))*100/115)*SUM(D92:Y92)*(IF(SUM(D84:Y84)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D92:Y92)),$A$73)","v":335.85243148427594},{"$f":"IF((D92*$Z92-(2009-D$3)/($C92+D93)*$Z92*D92)<0,0,(D92*$Z92-(2009-D$3)/($C92+D93)*$Z92*D92))","v":0},0,0,0,0,0,0,0,0,0,0,60453437.667169668,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA92:AV92)","v":60453437.667169668},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA92","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB92","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC92","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD92","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE92","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF92","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG92","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH92","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI92","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ92","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK92","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL92","v":48783189.058016419},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM92","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN92","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO92","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP92","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ92","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR92","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS92","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT92","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU92","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV92","v":0},{"$f":"+SUM(AX92:BS92)","v":48783189.058016419},0,0,0,0,0,0,0,0,0,0,0,54618313.36259304,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU92:CP92)","v":54618313.36259304},{"$f":"SUM(D92:Y92)","v":225000}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,225000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D94:Y94,\"<>0\")<=1,IF(SUM(D94:Y94)=0,0,(IF(SUM(D94:Y94)>0,IF(SUM(D94:Y94)<400,(1.2675*45967*SUM(D94:Y94)^(-0.4664)),(IF(SUM(D94:Y94)<2000,(39128*SUM(D94:Y94)^(-0.37661)),IF(SUM(D94:Y94)<5000,18893*SUM(D94:Y94)^(-0.28083),IF(SUM(D94:Y94)<100000,29680*SUM(D94:Y94)^(-0.24475),1773.1))))*100/115)*SUM(D94:Y94)*(IF(SUM(D86:Y86)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D94:Y94)),$A$73)","v":206.60625752199996},{"$f":"IF((D94*$Z94-(2009-D$3)/$C94*$Z94*D94)<0,0,(D94*$Z94-(2009-D$3)/$C94*$Z94*D94))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N94*$Z94-(2009-N$3)/$C94*$Z94*N94)<0,0,(N94*$Z94-(2009-N$3)/$C94*$Z94*N94))","v":0},18594563.17698,0,0,0,0,0,0,0,0,{"$f":"IF((X94*$Z94-(2009-X$3)/$C94*$Z94*X94)<0,0,(X94*$Z94-(2009-X$3)/$C94*$Z94*X94))","v":0},{"$f":"IF((Y94*$Z94-(2009-Y$3)/$C94*$Z94*Y94)<0,0,(Y94*$Z94-(2009-Y$3)/$C94*$Z94*Y94))","v":0},{"$f":"+SUM(AA94:AV94)","v":18594563.17698},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA94","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB94","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC94","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD94","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE94","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF94","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG94","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH94","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI94","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ94","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK94","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL94","v":15004971.19631071},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM94","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN94","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO94","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP94","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ94","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR94","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS94","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT94","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU94","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV94","v":0},{"$f":"+SUM(AX94:BS94)","v":15004971.19631071},{"$f":"(AA94+AX94)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK94+BH94)/2","v":0},16799767.186645355,0,0,0,0,0,0,0,0,{"$f":"(AU94+BR94)/2","v":0},0,{"$f":"+SUM(BU94:CP94)","v":16799767.186645355},{"$f":"SUM(D94:Y94)","v":225000}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,225000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D95:Y95,\"<>0\")<=1,IF(SUM(D95:Y95)=0,0,(IF(SUM(D95:Y95)>0,IF(SUM(D95:Y95)<400,(1.2675*45967*SUM(D95:Y95)^(-0.4664)),(IF(SUM(D95:Y95)<2000,(39128*SUM(D95:Y95)^(-0.37661)),IF(SUM(D95:Y95)<5000,18893*SUM(D95:Y95)^(-0.28083),IF(SUM(D95:Y95)<100000,29680*SUM(D95:Y95)^(-0.24475),1773.1))))*100/115)*SUM(D95:Y95)*(IF(SUM(D87:Y87)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D95:Y95)),$A$73)","v":27.919764529999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X95*$Z95-(2009-X$3)/$C95*$Z95*X95)<0,0,(X95*$Z95-(2009-X$3)/$C95*$Z95*X95))","v":0},{"$f":"IF((Y95*$Z95-(2009-Y$3)/$C95*$Z95*Y95)<0,0,(Y95*$Z95-(2009-Y$3)/$C95*$Z95*Y95))","v":0},{"$f":"+SUM(AA95:AV95)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA95","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB95","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC95","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD95","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE95","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF95","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG95","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH95","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI95","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ95","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK95","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL95","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM95","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN95","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO95","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP95","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ95","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR95","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS95","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT95","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU95","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV95","v":0},{"$f":"+SUM(AX95:BS95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU95:CP95)","v":0},{"$f":"SUM(D95:Y95)","v":225000}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D96:Y96,\"<>0\")<=1,IF(SUM(D96:Y96)=0,0,(IF(SUM(D96:Y96)>0,IF(SUM(D96:Y96)<400,(1.2675*45967*SUM(D96:Y96)^(-0.4664)),(IF(SUM(D96:Y96)<2000,(39128*SUM(D96:Y96)^(-0.37661)),IF(SUM(D96:Y96)<5000,18893*SUM(D96:Y96)^(-0.28083),IF(SUM(D96:Y96)<100000,29680*SUM(D96:Y96)^(-0.24475),1773.1))))*100/115)*SUM(D96:Y96)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D96:Y96)),$A$73)","v":0},{"$f":"IF((D96*$Z96-(2009-D$3)/($C96+D97)*$Z96*D96)<0,0,(D96*$Z96-(2009-D$3)/($C96+D97)*$Z96*D96))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA96:AV96)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA96","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB96","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC96","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD96","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE96","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF96","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG96","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH96","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI96","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ96","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK96","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL96","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM96","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN96","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO96","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP96","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ96","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR96","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS96","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT96","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU96","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV96","v":0},{"$f":"+SUM(AX96:BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU96:CP96)","v":0},{"$f":"SUM(D96:Y96)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D98:Y98,\"<>0\")<=1,IF(SUM(D98:Y98)=0,0,(IF(SUM(D98:Y98)>0,IF(SUM(D98:Y98)<400,(1.2675*45967*SUM(D98:Y98)^(-0.4664)),(IF(SUM(D98:Y98)<2000,(39128*SUM(D98:Y98)^(-0.37661)),IF(SUM(D98:Y98)<5000,18893*SUM(D98:Y98)^(-0.28083),IF(SUM(D98:Y98)<100000,29680*SUM(D98:Y98)^(-0.24475),1773.1))))*100/115)*SUM(D98:Y98)*(0.246),0)*1.15*1.06*0.4)/SUM(D98:Y98)),$A$73)","v":0},{"$f":"IF((D98*$Z98-(2009-D$3)/$C98*$Z98*D98)<0,0,(D98*$Z98-(2009-D$3)/$C98*$Z98*D98))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N98*$Z98-(2009-N$3)/$C98*$Z98*N98)<0,0,(N98*$Z98-(2009-N$3)/$C98*$Z98*N98))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X98*$Z98-(2009-X$3)/$C98*$Z98*X98)<0,0,(X98*$Z98-(2009-X$3)/$C98*$Z98*X98))","v":0},{"$f":"IF((Y98*$Z98-(2009-Y$3)/$C98*$Z98*Y98)<0,0,(Y98*$Z98-(2009-Y$3)/$C98*$Z98*Y98))","v":0},{"$f":"+SUM(AA98:AV98)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA98","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB98","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC98","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD98","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE98","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF98","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG98","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH98","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI98","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ98","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK98","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL98","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM98","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN98","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO98","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP98","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ98","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR98","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS98","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT98","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU98","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV98","v":0},{"$f":"+SUM(AX98:BS98)","v":0},{"$f":"(AA98+AX98)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK98+BH98)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU98+BR98)/2","v":0},{"$f":"(AV98+BS98)/2","v":0},{"$f":"+SUM(BU98:CP98)","v":0},{"$f":"SUM(D98:Y98)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D99:Y99,\"<>0\")<=1,IF(SUM(D99:Y99)=0,0,(IF(SUM(D99:Y99)>0,IF(SUM(D99:Y99)<400,(1.2675*45967*SUM(D99:Y99)^(-0.4664)),(IF(SUM(D99:Y99)<2000,(39128*SUM(D99:Y99)^(-0.37661)),IF(SUM(D99:Y99)<5000,18893*SUM(D99:Y99)^(-0.28083),IF(SUM(D99:Y99)<100000,29680*SUM(D99:Y99)^(-0.24475),1773.1))))*100/115)*SUM(D99:Y99)*(0.246),0)*1.15*1.06*0.05)/SUM(D99:Y99)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X99*$Z99-(2009-X$3)/$C99*$Z99*X99)<0,0,(X99*$Z99-(2009-X$3)/$C99*$Z99*X99))","v":0},{"$f":"IF((Y99*$Z99-(2009-Y$3)/$C99*$Z99*Y99)<0,0,(Y99*$Z99-(2009-Y$3)/$C99*$Z99*Y99))","v":0},{"$f":"+SUM(AA99:AV99)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA99","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB99","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC99","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD99","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE99","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF99","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG99","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH99","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI99","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ99","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK99","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL99","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM99","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN99","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO99","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP99","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ99","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR99","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS99","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT99","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU99","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV99","v":0},{"$f":"+SUM(AX99:BS99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU99+BR99)/2","v":0},{"$f":"(AV99+BS99)/2","v":0},{"$f":"+SUM(BU99:CP99)","v":0},{"$f":"SUM(D99:Y99)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW101:AW124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT101:BT124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ101:CQ124)","v":0},{"$f":"SUM(D100:Y100)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D101:Y101,\"<>0\")<=1,IF(SUM(D101:Y101)=0,0,(IF(SUM(D101:Y101)>0,IF(SUM(D101:Y101)<400,(1.2675*45967*SUM(D101:Y101)^(-0.4664)),(IF(SUM(D101:Y101)<2000,(39128*SUM(D101:Y101)^(-0.37661)),IF(SUM(D101:Y101)<5000,18893*SUM(D101:Y101)^(-0.28083),IF(SUM(D101:Y101)<100000,29680*SUM(D101:Y101)^(-0.24475),1773.1))))*100/115)*SUM(D101:Y101)*(IF(SUM(D84:Y84)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D101:Y101)),$A$73)","v":0},{"$f":"IF((D101*$Z101-(2009-D$3)/($C101+D102)*$Z101*D101)<0,0,(D101*$Z101-(2009-D$3)/($C101+D102)*$Z101*D101))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA101:AV101)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA101","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB101","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC101","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD101","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE101","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF101","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG101","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH101","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI101","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ101","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK101","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL101","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM101","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN101","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO101","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP101","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ101","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR101","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS101","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT101","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU101","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV101","v":0},{"$f":"+SUM(AX101:BS101)","v":0},{"$f":"(AA101+AX101)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU101:CP101)","v":0},{"$f":"SUM(D101:Y101)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D103:Y103,\"<>0\")<=1,IF(SUM(D103:Y103)=0,0,(IF(SUM(D103:Y103)>0,IF(SUM(D103:Y103)<400,(1.2675*45967*SUM(D103:Y103)^(-0.4664)),(IF(SUM(D103:Y103)<2000,(39128*SUM(D103:Y103)^(-0.37661)),IF(SUM(D103:Y103)<5000,18893*SUM(D103:Y103)^(-0.28083),IF(SUM(D103:Y103)<100000,29680*SUM(D103:Y103)^(-0.24475),1773.1))))*100/115)*SUM(D103:Y103)*(IF(SUM(D86:Y86)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D103:Y103)),$A$73)","v":0},{"$f":"IF((D103*$Z103-(2009-D$3)/$C103*$Z103*D103)<0,0,(D103*$Z103-(2009-D$3)/$C103*$Z103*D103))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N103*$Z103-(2009-N$3)/$C103*$Z103*N103)<0,0,(N103*$Z103-(2009-N$3)/$C103*$Z103*N103))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X103*$Z103-(2009-X$3)/$C103*$Z103*X103)<0,0,(X103*$Z103-(2009-X$3)/$C103*$Z103*X103))","v":0},{"$f":"IF((Y103*$Z103-(2009-Y$3)/$C103*$Z103*Y103)<0,0,(Y103*$Z103-(2009-Y$3)/$C103*$Z103*Y103))","v":0},{"$f":"+SUM(AA103:AV103)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA103","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB103","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC103","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD103","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE103","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF103","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG103","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH103","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI103","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ103","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK103","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL103","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM103","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN103","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO103","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP103","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ103","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR103","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS103","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT103","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU103","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV103","v":0},{"$f":"+SUM(AX103:BS103)","v":0},{"$f":"(AA103+AX103)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK103+BH103)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU103+BR103)/2","v":0},0,{"$f":"+SUM(BU103:CP103)","v":0},{"$f":"SUM(D103:Y103)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D104:Y104,\"<>0\")<=1,IF(SUM(D104:Y104)=0,0,(IF(SUM(D104:Y104)>0,IF(SUM(D104:Y104)<400,(1.2675*45967*SUM(D104:Y104)^(-0.4664)),(IF(SUM(D104:Y104)<2000,(39128*SUM(D104:Y104)^(-0.37661)),IF(SUM(D104:Y104)<5000,18893*SUM(D104:Y104)^(-0.28083),IF(SUM(D104:Y104)<100000,29680*SUM(D104:Y104)^(-0.24475),1773.1))))*100/115)*SUM(D104:Y104)*(IF(SUM(D87:Y87)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D104:Y104)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X104*$Z104-(2009-X$3)/$C104*$Z104*X104)<0,0,(X104*$Z104-(2009-X$3)/$C104*$Z104*X104))","v":0},{"$f":"IF((Y104*$Z104-(2009-Y$3)/$C104*$Z104*Y104)<0,0,(Y104*$Z104-(2009-Y$3)/$C104*$Z104*Y104))","v":0},{"$f":"+SUM(AA104:AV104)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA104","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB104","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC104","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD104","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE104","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF104","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG104","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH104","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI104","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ104","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK104","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL104","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM104","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN104","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO104","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP104","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ104","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR104","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS104","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT104","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU104","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV104","v":0},{"$f":"+SUM(AX104:BS104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU104:CP104)","v":0},{"$f":"SUM(D104:Y104)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D105:Y105,\"<>0\")<=1,IF(SUM(D105:Y105)=0,0,(IF(SUM(D105:Y105)>0,IF(SUM(D105:Y105)<400,(1.2675*45967*SUM(D105:Y105)^(-0.4664)),(IF(SUM(D105:Y105)<2000,(39128*SUM(D105:Y105)^(-0.37661)),IF(SUM(D105:Y105)<5000,18893*SUM(D105:Y105)^(-0.28083),IF(SUM(D105:Y105)<100000,29680*SUM(D105:Y105)^(-0.24475),1773.1))))*100/115)*SUM(D105:Y105)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D105:Y105)),$A$73)","v":0},{"$f":"IF((D105*$Z105-(2009-D$3)/($C105+D106)*$Z105*D105)<0,0,(D105*$Z105-(2009-D$3)/($C105+D106)*$Z105*D105))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA105:AV105)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA105","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB105","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC105","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD105","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE105","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF105","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG105","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH105","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI105","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ105","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK105","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL105","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM105","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN105","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO105","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP105","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ105","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR105","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS105","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT105","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU105","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV105","v":0},{"$f":"+SUM(AX105:BS105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU105:CP105)","v":0},{"$f":"SUM(D105:Y105)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D107:Y107,\"<>0\")<=1,IF(SUM(D107:Y107)=0,0,(IF(SUM(D107:Y107)>0,IF(SUM(D107:Y107)<400,(1.2675*45967*SUM(D107:Y107)^(-0.4664)),(IF(SUM(D107:Y107)<2000,(39128*SUM(D107:Y107)^(-0.37661)),IF(SUM(D107:Y107)<5000,18893*SUM(D107:Y107)^(-0.28083),IF(SUM(D107:Y107)<100000,29680*SUM(D107:Y107)^(-0.24475),1773.1))))*100/115)*SUM(D107:Y107)*0.1638,0)*1.15*1.06*0.4)/SUM(D107:Y107)),$A$73)","v":0},{"$f":"IF((D107*$Z107-(2009-D$3)/$C107*$Z107*D107)<0,0,(D107*$Z107-(2009-D$3)/$C107*$Z107*D107))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N107*$Z107-(2009-N$3)/$C107*$Z107*N107)<0,0,(N107*$Z107-(2009-N$3)/$C107*$Z107*N107))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X107*$Z107-(2009-X$3)/$C107*$Z107*X107)<0,0,(X107*$Z107-(2009-X$3)/$C107*$Z107*X107))","v":0},{"$f":"IF((Y107*$Z107-(2009-Y$3)/$C107*$Z107*Y107)<0,0,(Y107*$Z107-(2009-Y$3)/$C107*$Z107*Y107))","v":0},{"$f":"+SUM(AA107:AV107)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA107","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB107","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC107","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD107","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE107","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF107","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG107","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH107","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI107","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ107","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK107","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL107","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM107","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN107","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO107","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP107","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ107","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR107","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS107","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT107","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU107","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV107","v":0},{"$f":"+SUM(AX107:BS107)","v":0},{"$f":"(AA107+AX107)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK107+BH107)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU107+BR107)/2","v":0},0,{"$f":"+SUM(BU107:CP107)","v":0},{"$f":"SUM(D107:Y107)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D108:Y108,\"<>0\")<=1,IF(SUM(D108:Y108)=0,0,(IF(SUM(D108:Y108)>0,IF(SUM(D108:Y108)<400,(1.2675*45967*SUM(D108:Y108)^(-0.4664)),(IF(SUM(D108:Y108)<2000,(39128*SUM(D108:Y108)^(-0.37661)),IF(SUM(D108:Y108)<5000,18893*SUM(D108:Y108)^(-0.28083),IF(SUM(D108:Y108)<100000,29680*SUM(D108:Y108)^(-0.24475),1773.1))))*100/115)*SUM(D108:Y108)*0.1638,0)*1.15*1.06*0.05)/SUM(D108:Y108)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X108*$Z108-(2009-X$3)/$C108*$Z108*X108)<0,0,(X108*$Z108-(2009-X$3)/$C108*$Z108*X108))","v":0},{"$f":"IF((Y108*$Z108-(2009-Y$3)/$C108*$Z108*Y108)<0,0,(Y108*$Z108-(2009-Y$3)/$C108*$Z108*Y108))","v":0},{"$f":"+SUM(AA108:AV108)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA108","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB108","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC108","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD108","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE108","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF108","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG108","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH108","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI108","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ108","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK108","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL108","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM108","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN108","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO108","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP108","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ108","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR108","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS108","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT108","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU108","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV108","v":0},{"$f":"+SUM(AX108:BS108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU108:CP108)","v":0},{"$f":"SUM(D108:Y108)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D109:Y109,\"<>0\")<=1,IF(SUM(D109:Y109)=0,0,(IF(SUM(D109:Y109)>0,IF(SUM(D109:Y109)<400,(1.2675*45967*SUM(D109:Y109)^(-0.4664)),(IF(SUM(D109:Y109)<2000,(39128*SUM(D109:Y109)^(-0.37661)),IF(SUM(D109:Y109)<5000,18893*SUM(D109:Y109)^(-0.28083),IF(SUM(D109:Y109)<100000,29680*SUM(D109:Y109)^(-0.24475),1773.1))))*100/115)*SUM(D109:Y109)*(IF(SUM(D105:Y105)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D109:Y109)),$A$73)","v":0},{"$f":"IF((D109*$Z109-(2009-D$3)/($C109+D110)*$Z109*D109)<0,0,(D109*$Z109-(2009-D$3)/($C109+D110)*$Z109*D109))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA109:AV109)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA109","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB109","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC109","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD109","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE109","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF109","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG109","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH109","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI109","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ109","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK109","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL109","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM109","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN109","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO109","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP109","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ109","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR109","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS109","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT109","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU109","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV109","v":0},{"$f":"+SUM(AX109:BS109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU109:CP109)","v":0},{"$f":"SUM(D109:Y109)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D111:Y111,\"<>0\")<=1,IF(SUM(D111:Y111)=0,0,(IF(SUM(D111:Y111)>0,IF(SUM(D111:Y111)<400,(1.2675*45967*SUM(D111:Y111)^(-0.4664)),(IF(SUM(D111:Y111)<2000,(39128*SUM(D111:Y111)^(-0.37661)),IF(SUM(D111:Y111)<5000,18893*SUM(D111:Y111)^(-0.28083),IF(SUM(D111:Y111)<100000,29680*SUM(D111:Y111)^(-0.24475),1773.1))))*100/115)*SUM(D111:Y111)*(IF(SUM(D107:Y107)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D111:Y111)),$A$73)","v":0},{"$f":"IF((D111*$Z111-(2009-D$3)/$C111*$Z111*D111)<0,0,(D111*$Z111-(2009-D$3)/$C111*$Z111*D111))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N111*$Z111-(2009-N$3)/$C111*$Z111*N111)<0,0,(N111*$Z111-(2009-N$3)/$C111*$Z111*N111))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X111*$Z111-(2009-X$3)/$C111*$Z111*X111)<0,0,(X111*$Z111-(2009-X$3)/$C111*$Z111*X111))","v":0},{"$f":"IF((Y111*$Z111-(2009-Y$3)/$C111*$Z111*Y111)<0,0,(Y111*$Z111-(2009-Y$3)/$C111*$Z111*Y111))","v":0},{"$f":"+SUM(AA111:AV111)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA111","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB111","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC111","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD111","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE111","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF111","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG111","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH111","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI111","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ111","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK111","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL111","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM111","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN111","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO111","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP111","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ111","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR111","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS111","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT111","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU111","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV111","v":0},{"$f":"+SUM(AX111:BS111)","v":0},{"$f":"(AA111+AX111)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK111+BH111)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU111+BR111)/2","v":0},0,{"$f":"+SUM(BU111:CP111)","v":0},{"$f":"SUM(D111:Y111)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D112:Y112,\"<>0\")<=1,IF(SUM(D112:Y112)=0,0,(IF(SUM(D112:Y112)>0,IF(SUM(D112:Y112)<400,(1.2675*45967*SUM(D112:Y112)^(-0.4664)),(IF(SUM(D112:Y112)<2000,(39128*SUM(D112:Y112)^(-0.37661)),IF(SUM(D112:Y112)<5000,18893*SUM(D112:Y112)^(-0.28083),IF(SUM(D112:Y112)<100000,29680*SUM(D112:Y112)^(-0.24475),1773.1))))*100/115)*SUM(D112:Y112)*(IF(SUM(D108:Y108)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D112:Y112)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X112*$Z112-(2009-X$3)/$C112*$Z112*X112)<0,0,(X112*$Z112-(2009-X$3)/$C112*$Z112*X112))","v":0},{"$f":"IF((Y112*$Z112-(2009-Y$3)/$C112*$Z112*Y112)<0,0,(Y112*$Z112-(2009-Y$3)/$C112*$Z112*Y112))","v":0},{"$f":"+SUM(AA112:AV112)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA112","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB112","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC112","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD112","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE112","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF112","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG112","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH112","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI112","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ112","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK112","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL112","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM112","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN112","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO112","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP112","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ112","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR112","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS112","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT112","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU112","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV112","v":0},{"$f":"+SUM(AX112:BS112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU112:CP112)","v":0},{"$f":"SUM(D112:Y112)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D113:Y113,\"<>0\")<=1,IF(SUM(D113:Y113)=0,0,(IF(SUM(D113:Y113)>0,IF(SUM(D113:Y113)<400,(1.2675*45967*SUM(D113:Y113)^(-0.4664)),(IF(SUM(D113:Y113)<2000,(39128*SUM(D113:Y113)^(-0.37661)),IF(SUM(D113:Y113)<5000,18893*SUM(D113:Y113)^(-0.28083),IF(SUM(D113:Y113)<100000,29680*SUM(D113:Y113)^(-0.24475),1773.1))))*100/115)*SUM(D113:Y113)*(IF(SUM(D105:Y105)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D113:Y113)),$A$73)","v":0},{"$f":"IF((D113*$Z113-(2009-D$3)/($C113+D114)*$Z113*D113)<0,0,(D113*$Z113-(2009-D$3)/($C113+D114)*$Z113*D113))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA113:AV113)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA113","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB113","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC113","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD113","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE113","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF113","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG113","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH113","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI113","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ113","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK113","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL113","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM113","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN113","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO113","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP113","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ113","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR113","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS113","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT113","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU113","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV113","v":0},{"$f":"+SUM(AX113:BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU113:CP113)","v":0},{"$f":"SUM(D113:Y113)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D115:Y115,\"<>0\")<=1,IF(SUM(D115:Y115)=0,0,(IF(SUM(D115:Y115)>0,IF(SUM(D115:Y115)<400,(1.2675*45967*SUM(D115:Y115)^(-0.4664)),(IF(SUM(D115:Y115)<2000,(39128*SUM(D115:Y115)^(-0.37661)),IF(SUM(D115:Y115)<5000,18893*SUM(D115:Y115)^(-0.28083),IF(SUM(D115:Y115)<100000,29680*SUM(D115:Y115)^(-0.24475),1773.1))))*100/115)*SUM(D115:Y115)*(IF(SUM(D107:Y107)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D115:Y115)),$A$73)","v":0},{"$f":"IF((D115*$Z115-(2009-D$3)/$C115*$Z115*D115)<0,0,(D115*$Z115-(2009-D$3)/$C115*$Z115*D115))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N115*$Z115-(2009-N$3)/$C115*$Z115*N115)<0,0,(N115*$Z115-(2009-N$3)/$C115*$Z115*N115))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X115*$Z115-(2009-X$3)/$C115*$Z115*X115)<0,0,(X115*$Z115-(2009-X$3)/$C115*$Z115*X115))","v":0},{"$f":"IF((Y115*$Z115-(2009-Y$3)/$C115*$Z115*Y115)<0,0,(Y115*$Z115-(2009-Y$3)/$C115*$Z115*Y115))","v":0},{"$f":"+SUM(AA115:AV115)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA115","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB115","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC115","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD115","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE115","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF115","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG115","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH115","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI115","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ115","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK115","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL115","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM115","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN115","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO115","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP115","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ115","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR115","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS115","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT115","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU115","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV115","v":0},{"$f":"+SUM(AX115:BS115)","v":0},{"$f":"(AA115+AX115)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK115+BH115)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU115+BR115)/2","v":0},0,{"$f":"+SUM(BU115:CP115)","v":0},{"$f":"SUM(D115:Y115)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D116:Y116,\"<>0\")<=1,IF(SUM(D116:Y116)=0,0,(IF(SUM(D116:Y116)>0,IF(SUM(D116:Y116)<400,(1.2675*45967*SUM(D116:Y116)^(-0.4664)),(IF(SUM(D116:Y116)<2000,(39128*SUM(D116:Y116)^(-0.37661)),IF(SUM(D116:Y116)<5000,18893*SUM(D116:Y116)^(-0.28083),IF(SUM(D116:Y116)<100000,29680*SUM(D116:Y116)^(-0.24475),1773.1))))*100/115)*SUM(D116:Y116)*(IF(SUM(D108:Y108)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D116:Y116)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X116*$Z116-(2009-X$3)/$C116*$Z116*X116)<0,0,(X116*$Z116-(2009-X$3)/$C116*$Z116*X116))","v":0},{"$f":"IF((Y116*$Z116-(2009-Y$3)/$C116*$Z116*Y116)<0,0,(Y116*$Z116-(2009-Y$3)/$C116*$Z116*Y116))","v":0},{"$f":"+SUM(AA116:AV116)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA116","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB116","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC116","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD116","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE116","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF116","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG116","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH116","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI116","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ116","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK116","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL116","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM116","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN116","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO116","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP116","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ116","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR116","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS116","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT116","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU116","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV116","v":0},{"$f":"+SUM(AX116:BS116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU116:CP116)","v":0},{"$f":"SUM(D116:Y116)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D117:Y117,\"<>0\")<=1,IF(SUM(D117:Y117)=0,0,(IF(SUM(D117:Y117)>0,IF(SUM(D117:Y117)<400,(1.2675*45967*SUM(D117:Y117)^(-0.4664)),(IF(SUM(D117:Y117)<2000,(39128*SUM(D117:Y117)^(-0.37661)),IF(SUM(D117:Y117)<5000,18893*SUM(D117:Y117)^(-0.28083),IF(SUM(D117:Y117)<100000,29680*SUM(D117:Y117)^(-0.24475),1773.1))))*100/115)*SUM(D117:Y117)*(IF(SUM(D105:Y105)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D117:Y117)),$A$73)","v":0},{"$f":"IF((D117*$Z117-(2009-D$3)/($C117+D118)*$Z117*D117)<0,0,(D117*$Z117-(2009-D$3)/($C117+D118)*$Z117*D117))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA117:AV117)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA117","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB117","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC117","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD117","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE117","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF117","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG117","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH117","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI117","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ117","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK117","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL117","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM117","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN117","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO117","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP117","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ117","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR117","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS117","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT117","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU117","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV117","v":0},{"$f":"+SUM(AX117:BS117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU117:CP117)","v":0},{"$f":"SUM(D117:Y117)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D119:Y119,\"<>0\")<=1,IF(SUM(D119:Y119)=0,0,(IF(SUM(D119:Y119)>0,IF(SUM(D119:Y119)<400,(1.2675*45967*SUM(D119:Y119)^(-0.4664)),(IF(SUM(D119:Y119)<2000,(39128*SUM(D119:Y119)^(-0.37661)),IF(SUM(D119:Y119)<5000,18893*SUM(D119:Y119)^(-0.28083),IF(SUM(D119:Y119)<100000,29680*SUM(D119:Y119)^(-0.24475),1773.1))))*100/115)*SUM(D119:Y119)*(IF(SUM(D107:Y107)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D119:Y119)),$A$73)","v":0},{"$f":"IF((D119*$Z119-(2009-D$3)/$C119*$Z119*D119)<0,0,(D119*$Z119-(2009-D$3)/$C119*$Z119*D119))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N119*$Z119-(2009-N$3)/$C119*$Z119*N119)<0,0,(N119*$Z119-(2009-N$3)/$C119*$Z119*N119))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X119*$Z119-(2009-X$3)/$C119*$Z119*X119)<0,0,(X119*$Z119-(2009-X$3)/$C119*$Z119*X119))","v":0},{"$f":"IF((Y119*$Z119-(2009-Y$3)/$C119*$Z119*Y119)<0,0,(Y119*$Z119-(2009-Y$3)/$C119*$Z119*Y119))","v":0},{"$f":"+SUM(AA119:AV119)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA119","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB119","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC119","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD119","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE119","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF119","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG119","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH119","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI119","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ119","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK119","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL119","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM119","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN119","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO119","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP119","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ119","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR119","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS119","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT119","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU119","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV119","v":0},{"$f":"+SUM(AX119:BS119)","v":0},{"$f":"(AA119+AX119)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK119+BH119)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU119+BR119)/2","v":0},0,{"$f":"+SUM(BU119:CP119)","v":0},{"$f":"SUM(D119:Y119)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D120:Y120,\"<>0\")<=1,IF(SUM(D120:Y120)=0,0,(IF(SUM(D120:Y120)>0,IF(SUM(D120:Y120)<400,(1.2675*45967*SUM(D120:Y120)^(-0.4664)),(IF(SUM(D120:Y120)<2000,(39128*SUM(D120:Y120)^(-0.37661)),IF(SUM(D120:Y120)<5000,18893*SUM(D120:Y120)^(-0.28083),IF(SUM(D120:Y120)<100000,29680*SUM(D120:Y120)^(-0.24475),1773.1))))*100/115)*SUM(D120:Y120)*(IF(SUM(D108:Y108)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D120:Y120)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X120*$Z120-(2009-X$3)/$C120*$Z120*X120)<0,0,(X120*$Z120-(2009-X$3)/$C120*$Z120*X120))","v":0},{"$f":"IF((Y120*$Z120-(2009-Y$3)/$C120*$Z120*Y120)<0,0,(Y120*$Z120-(2009-Y$3)/$C120*$Z120*Y120))","v":0},{"$f":"+SUM(AA120:AV120)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA120","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB120","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC120","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD120","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE120","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF120","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG120","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH120","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI120","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ120","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK120","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL120","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM120","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN120","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO120","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP120","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ120","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR120","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS120","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT120","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU120","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV120","v":0},{"$f":"+SUM(AX120:BS120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU120:CP120)","v":0},{"$f":"SUM(D120:Y120)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D121:Y121,\"<>0\")<=1,IF(SUM(D121:Y121)=0,0,(IF(SUM(D121:Y121)>0,IF(SUM(D121:Y121)<400,(1.2675*45967*SUM(D121:Y121)^(-0.4664)),(IF(SUM(D121:Y121)<2000,(39128*SUM(D121:Y121)^(-0.37661)),IF(SUM(D121:Y121)<5000,18893*SUM(D121:Y121)^(-0.28083),IF(SUM(D121:Y121)<100000,29680*SUM(D121:Y121)^(-0.24475),1773.1))))*100/115)*SUM(D121:Y121)*(IF(SUM(D105:Y105)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D121:Y121)),$A$73)","v":0},{"$f":"IF((D121*$Z121-(2009-D$3)/($C121+D122)*$Z121*D121)<0,0,(D121*$Z121-(2009-D$3)/($C121+D122)*$Z121*D121))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA121:AV121)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA121","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB121","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC121","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD121","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE121","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF121","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG121","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH121","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI121","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ121","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK121","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL121","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM121","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN121","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO121","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP121","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ121","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR121","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS121","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT121","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU121","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV121","v":0},{"$f":"+SUM(AX121:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU121:CP121)","v":0},{"$f":"SUM(D121:Y121)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D123:Y123,\"<>0\")<=1,IF(SUM(D123:Y123)=0,0,(IF(SUM(D123:Y123)>0,IF(SUM(D123:Y123)<400,(1.2675*45967*SUM(D123:Y123)^(-0.4664)),(IF(SUM(D123:Y123)<2000,(39128*SUM(D123:Y123)^(-0.37661)),IF(SUM(D123:Y123)<5000,18893*SUM(D123:Y123)^(-0.28083),IF(SUM(D123:Y123)<100000,29680*SUM(D123:Y123)^(-0.24475),1773.1))))*100/115)*SUM(D123:Y123)*(IF(SUM(D107:Y107)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D123:Y123)),$A$73)","v":0},{"$f":"IF((D123*$Z123-(2009-D$3)/$C123*$Z123*D123)<0,0,(D123*$Z123-(2009-D$3)/$C123*$Z123*D123))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N123*$Z123-(2009-N$3)/$C123*$Z123*N123)<0,0,(N123*$Z123-(2009-N$3)/$C123*$Z123*N123))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X123*$Z123-(2009-X$3)/$C123*$Z123*X123)<0,0,(X123*$Z123-(2009-X$3)/$C123*$Z123*X123))","v":0},{"$f":"IF((Y123*$Z123-(2009-Y$3)/$C123*$Z123*Y123)<0,0,(Y123*$Z123-(2009-Y$3)/$C123*$Z123*Y123))","v":0},{"$f":"+SUM(AA123:AV123)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA123","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB123","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC123","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD123","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE123","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF123","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG123","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH123","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI123","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ123","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK123","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL123","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM123","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN123","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO123","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP123","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ123","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR123","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS123","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT123","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU123","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV123","v":0},{"$f":"+SUM(AX123:BS123)","v":0},{"$f":"(AA123+AX123)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK123+BH123)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU123+BR123)/2","v":0},{"$f":"(AV123+BS123)/2","v":0},{"$f":"+SUM(BU123:CP123)","v":0},{"$f":"SUM(D123:Y123)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D124:Y124,\"<>0\")<=1,IF(SUM(D124:Y124)=0,0,(IF(SUM(D124:Y124)>0,IF(SUM(D124:Y124)<400,(1.2675*45967*SUM(D124:Y124)^(-0.4664)),(IF(SUM(D124:Y124)<2000,(39128*SUM(D124:Y124)^(-0.37661)),IF(SUM(D124:Y124)<5000,18893*SUM(D124:Y124)^(-0.28083),IF(SUM(D124:Y124)<100000,29680*SUM(D124:Y124)^(-0.24475),1773.1))))*100/115)*SUM(D124:Y124)*(IF(SUM(D108:Y108)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D124:Y124)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X124*$Z124-(2009-X$3)/$C124*$Z124*X124)<0,0,(X124*$Z124-(2009-X$3)/$C124*$Z124*X124))","v":0},{"$f":"IF((Y124*$Z124-(2009-Y$3)/$C124*$Z124*Y124)<0,0,(Y124*$Z124-(2009-Y$3)/$C124*$Z124*Y124))","v":0},{"$f":"+SUM(AA124:AV124)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA124","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB124","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC124","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD124","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE124","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF124","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG124","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH124","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI124","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ124","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK124","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL124","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM124","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN124","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO124","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP124","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ124","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR124","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS124","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT124","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU124","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV124","v":0},{"$f":"+SUM(AX124:BS124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU124+BR124)/2","v":0},{"$f":"(AV124+BS124)/2","v":0},{"$f":"+SUM(BU124:CP124)","v":0},{"$f":"SUM(D124:Y124)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW126:AW137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT126:BT137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ126:CQ137)","v":0},{"$f":"SUM(D125:Y125)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D126:Y126,\"<>0\")<=1,IF(SUM(D126:Y126)=0,0,(IF(SUM(D126:Y126)>0,IF(SUM(D126:Y126)<400,(1.2675*45967*SUM(D126:Y126)^(-0.4664)),(IF(SUM(D126:Y126)<2000,(39128*SUM(D126:Y126)^(-0.37661)),IF(SUM(D126:Y126)<5000,18893*SUM(D126:Y126)^(-0.28083),IF(SUM(D126:Y126)<100000,29680*SUM(D126:Y126)^(-0.24475),1773.1))))*100/115)*SUM(D126:Y126)*(IF(SUM(D105:Y105)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D126:Y126)),$A$73)","v":0},{"$f":"IF((D126*$Z126-(2009-D$3)/($C126+D127)*$Z126*D126)<0,0,(D126*$Z126-(2009-D$3)/($C126+D127)*$Z126*D126))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA126:AV126)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA126","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB126","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC126","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD126","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE126","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF126","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG126","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH126","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI126","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ126","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK126","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL126","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM126","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN126","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO126","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP126","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ126","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR126","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS126","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT126","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU126","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV126","v":0},{"$f":"+SUM(AX126:BS126)","v":0},{"$f":"(AA126+AX126)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU126:CP126)","v":0},{"$f":"SUM(D126:Y126)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D128:Y128,\"<>0\")<=1,IF(SUM(D128:Y128)=0,0,(IF(SUM(D128:Y128)>0,IF(SUM(D128:Y128)<400,(1.2675*45967*SUM(D128:Y128)^(-0.4664)),(IF(SUM(D128:Y128)<2000,(39128*SUM(D128:Y128)^(-0.37661)),IF(SUM(D128:Y128)<5000,18893*SUM(D128:Y128)^(-0.28083),IF(SUM(D128:Y128)<100000,29680*SUM(D128:Y128)^(-0.24475),1773.1))))*100/115)*SUM(D128:Y128)*(IF(SUM(D107:Y107)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D128:Y128)),$A$73)","v":0},{"$f":"IF((D128*$Z128-(2009-D$3)/$C128*$Z128*D128)<0,0,(D128*$Z128-(2009-D$3)/$C128*$Z128*D128))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N128*$Z128-(2009-N$3)/$C128*$Z128*N128)<0,0,(N128*$Z128-(2009-N$3)/$C128*$Z128*N128))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X128*$Z128-(2009-X$3)/$C128*$Z128*X128)<0,0,(X128*$Z128-(2009-X$3)/$C128*$Z128*X128))","v":0},{"$f":"IF((Y128*$Z128-(2009-Y$3)/$C128*$Z128*Y128)<0,0,(Y128*$Z128-(2009-Y$3)/$C128*$Z128*Y128))","v":0},{"$f":"+SUM(AA128:AV128)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA128","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB128","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC128","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD128","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE128","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF128","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG128","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH128","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI128","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ128","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK128","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL128","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM128","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN128","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO128","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP128","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ128","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR128","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS128","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT128","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU128","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV128","v":0},{"$f":"+SUM(AX128:BS128)","v":0},{"$f":"(AA128+AX128)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK128+BH128)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU128+BR128)/2","v":0},0,{"$f":"+SUM(BU128:CP128)","v":0},{"$f":"SUM(D128:Y128)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D129:Y129,\"<>0\")<=1,IF(SUM(D129:Y129)=0,0,(IF(SUM(D129:Y129)>0,IF(SUM(D129:Y129)<400,(1.2675*45967*SUM(D129:Y129)^(-0.4664)),(IF(SUM(D129:Y129)<2000,(39128*SUM(D129:Y129)^(-0.37661)),IF(SUM(D129:Y129)<5000,18893*SUM(D129:Y129)^(-0.28083),IF(SUM(D129:Y129)<100000,29680*SUM(D129:Y129)^(-0.24475),1773.1))))*100/115)*SUM(D129:Y129)*(IF(SUM(D108:Y108)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D129:Y129)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X129*$Z129-(2009-X$3)/$C129*$Z129*X129)<0,0,(X129*$Z129-(2009-X$3)/$C129*$Z129*X129))","v":0},{"$f":"IF((Y129*$Z129-(2009-Y$3)/$C129*$Z129*Y129)<0,0,(Y129*$Z129-(2009-Y$3)/$C129*$Z129*Y129))","v":0},{"$f":"+SUM(AA129:AV129)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA129","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB129","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC129","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD129","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE129","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF129","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG129","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH129","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI129","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ129","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK129","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL129","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM129","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN129","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO129","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP129","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ129","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR129","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS129","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT129","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU129","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV129","v":0},{"$f":"+SUM(AX129:BS129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU129:CP129)","v":0},{"$f":"SUM(D129:Y129)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D130:Y130,\"<>0\")<=1,IF(SUM(D130:Y130)=0,0,(IF(SUM(D130:Y130)>0,IF(SUM(D130:Y130)<400,(1.2675*45967*SUM(D130:Y130)^(-0.4664)),(IF(SUM(D130:Y130)<2000,(39128*SUM(D130:Y130)^(-0.37661)),IF(SUM(D130:Y130)<5000,18893*SUM(D130:Y130)^(-0.28083),IF(SUM(D130:Y130)<100000,29680*SUM(D130:Y130)^(-0.24475),1773.1))))*100/115)*SUM(D130:Y130)*(IF(SUM(D105:Y105)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D130:Y130)),$A$73)","v":0},{"$f":"IF((D130*$Z130-(2009-D$3)/($C130+D131)*$Z130*D130)<0,0,(D130*$Z130-(2009-D$3)/($C130+D131)*$Z130*D130))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA130:AV130)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA130","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB130","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC130","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD130","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE130","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF130","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG130","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH130","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI130","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ130","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK130","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL130","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM130","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN130","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO130","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP130","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ130","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR130","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS130","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT130","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU130","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV130","v":0},{"$f":"+SUM(AX130:BS130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU130:CP130)","v":0},{"$f":"SUM(D130:Y130)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D132:Y132,\"<>0\")<=1,IF(SUM(D132:Y132)=0,0,(IF(SUM(D132:Y132)>0,IF(SUM(D132:Y132)<400,(1.2675*45967*SUM(D132:Y132)^(-0.4664)),(IF(SUM(D132:Y132)<2000,(39128*SUM(D132:Y132)^(-0.37661)),IF(SUM(D132:Y132)<5000,18893*SUM(D132:Y132)^(-0.28083),IF(SUM(D132:Y132)<100000,29680*SUM(D132:Y132)^(-0.24475),1773.1))))*100/115)*SUM(D132:Y132)*(IF(SUM(D107:Y107)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D132:Y132)),$A$73)","v":0},{"$f":"IF((D132*$Z132-(2009-D$3)/$C132*$Z132*D132)<0,0,(D132*$Z132-(2009-D$3)/$C132*$Z132*D132))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N132*$Z132-(2009-N$3)/$C132*$Z132*N132)<0,0,(N132*$Z132-(2009-N$3)/$C132*$Z132*N132))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X132*$Z132-(2009-X$3)/$C132*$Z132*X132)<0,0,(X132*$Z132-(2009-X$3)/$C132*$Z132*X132))","v":0},{"$f":"IF((Y132*$Z132-(2009-Y$3)/$C132*$Z132*Y132)<0,0,(Y132*$Z132-(2009-Y$3)/$C132*$Z132*Y132))","v":0},{"$f":"+SUM(AA132:AV132)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA132","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB132","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC132","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD132","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE132","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF132","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG132","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH132","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI132","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ132","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK132","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL132","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM132","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN132","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO132","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP132","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ132","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR132","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS132","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT132","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU132","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV132","v":0},{"$f":"+SUM(AX132:BS132)","v":0},{"$f":"(AA132+AX132)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK132+BH132)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU132+BR132)/2","v":0},0,{"$f":"+SUM(BU132:CP132)","v":0},{"$f":"SUM(D132:Y132)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D133:Y133,\"<>0\")<=1,IF(SUM(D133:Y133)=0,0,(IF(SUM(D133:Y133)>0,IF(SUM(D133:Y133)<400,(1.2675*45967*SUM(D133:Y133)^(-0.4664)),(IF(SUM(D133:Y133)<2000,(39128*SUM(D133:Y133)^(-0.37661)),IF(SUM(D133:Y133)<5000,18893*SUM(D133:Y133)^(-0.28083),IF(SUM(D133:Y133)<100000,29680*SUM(D133:Y133)^(-0.24475),1773.1))))*100/115)*SUM(D133:Y133)*(IF(SUM(D108:Y108)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D133:Y133)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X133*$Z133-(2009-X$3)/$C133*$Z133*X133)<0,0,(X133*$Z133-(2009-X$3)/$C133*$Z133*X133))","v":0},{"$f":"IF((Y133*$Z133-(2009-Y$3)/$C133*$Z133*Y133)<0,0,(Y133*$Z133-(2009-Y$3)/$C133*$Z133*Y133))","v":0},{"$f":"+SUM(AA133:AV133)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA133","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB133","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC133","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD133","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE133","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF133","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG133","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH133","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI133","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ133","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK133","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL133","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM133","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN133","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO133","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP133","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ133","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR133","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS133","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT133","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU133","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV133","v":0},{"$f":"+SUM(AX133:BS133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU133:CP133)","v":0},{"$f":"SUM(D133:Y133)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D134:Y134,\"<>0\")<=1,IF(SUM(D134:Y134)=0,0,(IF(SUM(D134:Y134)>0,IF(SUM(D134:Y134)<400,(1.2675*45967*SUM(D134:Y134)^(-0.4664)),(IF(SUM(D134:Y134)<2000,(39128*SUM(D134:Y134)^(-0.37661)),IF(SUM(D134:Y134)<5000,18893*SUM(D134:Y134)^(-0.28083),IF(SUM(D134:Y134)<100000,29680*SUM(D134:Y134)^(-0.24475),1773.1))))*100/115)*SUM(D134:Y134)*(IF(SUM(D105:Y105)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D134:Y134)),$A$73)","v":0},{"$f":"IF((D134*$Z134-(2009-D$3)/($C134+D135)*$Z134*D134)<0,0,(D134*$Z134-(2009-D$3)/($C134+D135)*$Z134*D134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA134:AV134)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA134","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB134","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC134","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD134","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE134","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF134","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG134","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH134","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI134","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ134","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK134","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL134","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM134","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN134","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO134","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP134","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ134","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR134","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS134","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT134","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU134","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV134","v":0},{"$f":"+SUM(AX134:BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU134:CP134)","v":0},{"$f":"SUM(D134:Y134)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D136:Y136,\"<>0\")<=1,IF(SUM(D136:Y136)=0,0,(IF(SUM(D136:Y136)>0,IF(SUM(D136:Y136)<400,(1.2675*45967*SUM(D136:Y136)^(-0.4664)),(IF(SUM(D136:Y136)<2000,(39128*SUM(D136:Y136)^(-0.37661)),IF(SUM(D136:Y136)<5000,18893*SUM(D136:Y136)^(-0.28083),IF(SUM(D136:Y136)<100000,29680*SUM(D136:Y136)^(-0.24475),1773.1))))*100/115)*SUM(D136:Y136)*(IF(SUM(D107:Y107)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D136:Y136)),$A$73)","v":0},{"$f":"IF((D136*$Z136-(2009-D$3)/$C136*$Z136*D136)<0,0,(D136*$Z136-(2009-D$3)/$C136*$Z136*D136))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N136*$Z136-(2009-N$3)/$C136*$Z136*N136)<0,0,(N136*$Z136-(2009-N$3)/$C136*$Z136*N136))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X136*$Z136-(2009-X$3)/$C136*$Z136*X136)<0,0,(X136*$Z136-(2009-X$3)/$C136*$Z136*X136))","v":0},{"$f":"IF((Y136*$Z136-(2009-Y$3)/$C136*$Z136*Y136)<0,0,(Y136*$Z136-(2009-Y$3)/$C136*$Z136*Y136))","v":0},{"$f":"+SUM(AA136:AV136)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA136","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB136","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC136","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD136","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE136","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF136","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG136","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH136","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI136","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ136","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK136","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL136","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM136","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN136","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO136","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP136","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ136","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR136","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS136","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT136","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU136","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV136","v":0},{"$f":"+SUM(AX136:BS136)","v":0},{"$f":"(AA136+AX136)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK136+BH136)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU136+BR136)/2","v":0},{"$f":"(AV136+BS136)/2","v":0},{"$f":"+SUM(BU136:CP136)","v":0},{"$f":"SUM(D136:Y136)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D137:Y137,\"<>0\")<=1,IF(SUM(D137:Y137)=0,0,(IF(SUM(D137:Y137)>0,IF(SUM(D137:Y137)<400,(1.2675*45967*SUM(D137:Y137)^(-0.4664)),(IF(SUM(D137:Y137)<2000,(39128*SUM(D137:Y137)^(-0.37661)),IF(SUM(D137:Y137)<5000,18893*SUM(D137:Y137)^(-0.28083),IF(SUM(D137:Y137)<100000,29680*SUM(D137:Y137)^(-0.24475),1773.1))))*100/115)*SUM(D137:Y137)*(IF(SUM(D108:Y108)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D137:Y137)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X137*$Z137-(2009-X$3)/$C137*$Z137*X137)<0,0,(X137*$Z137-(2009-X$3)/$C137*$Z137*X137))","v":0},{"$f":"IF((Y137*$Z137-(2009-Y$3)/$C137*$Z137*Y137)<0,0,(Y137*$Z137-(2009-Y$3)/$C137*$Z137*Y137))","v":0},{"$f":"+SUM(AA137:AV137)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA137","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB137","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC137","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD137","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE137","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF137","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG137","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH137","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI137","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ137","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK137","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL137","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM137","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN137","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO137","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP137","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ137","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR137","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS137","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT137","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU137","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV137","v":0},{"$f":"+SUM(AX137:BS137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU137+BR137)/2","v":0},{"$f":"(AV137+BS137)/2","v":0},{"$f":"+SUM(BU137:CP137)","v":0},{"$f":"SUM(D137:Y137)","v":0}]
["Renseanlæg 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW139,AW142,AW167,AW192)","v":413117075.46852207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT139,BT142,BT167,BT192)","v":320239405.86828458},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ139,CQ142,CQ167,CQ192)","v":366678240.66840333}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW140:AW141)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT140:BT141)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ140:CQ141)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D140:Y140,\"<>0\")<=1,IF(SUM(D140:Y140)=0,0,(IF(SUM(D140:Y140)>0,IF(SUM(D140:Y140)<400,(1.2675*45967*SUM(D140:Y140)^(-0.4664)),(IF(SUM(D140:Y140)<2000,(39128*SUM(D140:Y140)^(-0.37661)),IF(SUM(D140:Y140)<5000,18893*SUM(D140:Y140)^(-0.28083),IF(SUM(D140:Y140)<100000,29680*SUM(D140:Y140)^(-0.24475),1773.1))))*100/115)*SUM(D140:Y140)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D140:Y140)),$A$73)","v":0},{"$f":"IF((D140*$Z140-(2009-D$3)/($C140+D141)*$Z140*D140)<0,0,(D140*$Z140-(2009-D$3)/($C140+D141)*$Z140*D140))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA140:AV140)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA140","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB140","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC140","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD140","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE140","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF140","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG140","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH140","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI140","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ140","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK140","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL140","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM140","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN140","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO140","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP140","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ140","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR140","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS140","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT140","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU140","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV140","v":0},{"$f":"+SUM(AX140:BS140)","v":0},{"$f":"(AA140+AX140)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU140:CP140)","v":0},{"$f":"SUM(D140:Y140)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW143:AW166)","v":287007542.38715416},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT143:BT166)","v":218474718.33807459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ143:CQ166)","v":252741130.36261439},{"$f":"SUM(D142:Y142)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D143:Y143,\"<>0\")<=1,IF(SUM(D143:Y143)=0,0,(IF(SUM(D143:Y143)>0,IF(SUM(D143:Y143)<400,(1.2675*45967*SUM(D143:Y143)^(-0.4664)),(IF(SUM(D143:Y143)<2000,(39128*SUM(D143:Y143)^(-0.37661)),IF(SUM(D143:Y143)<5000,18893*SUM(D143:Y143)^(-0.28083),IF(SUM(D143:Y143)<100000,29680*SUM(D143:Y143)^(-0.24475),1773.1))))*100/115)*SUM(D143:Y143)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D143:Y143)),$A$73)","v":65.389855246099984},{"$f":"IF((D143*$Z143-(2009-D$3)/($C143+D144)*$Z143*D143)<0,0,(D143*$Z143-(2009-D$3)/($C143+D144)*$Z143*D143))","v":0},0,0,0,0,0,0,9917461.3789918274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA143:AV143)","v":9917461.3789918274},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA143","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB143","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC143","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD143","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE143","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF143","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG143","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH143","v":2157515.5655378201},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI143","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ143","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK143","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL143","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM143","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN143","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO143","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP143","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ143","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR143","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS143","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT143","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU143","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV143","v":0},{"$f":"+SUM(AX143:BS143)","v":2157515.5655378201},{"$f":"(AA143+AX143)/2","v":0},0,0,0,0,0,0,6037488.4722648235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU143:CP143)","v":6037488.4722648235},{"$f":"SUM(D143:Y143)","v":350000}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D145:Y145,\"<>0\")<=1,IF(SUM(D145:Y145)=0,0,(IF(SUM(D145:Y145)>0,IF(SUM(D145:Y145)<400,(1.2675*45967*SUM(D145:Y145)^(-0.4664)),(IF(SUM(D145:Y145)<2000,(39128*SUM(D145:Y145)^(-0.37661)),IF(SUM(D145:Y145)<5000,18893*SUM(D145:Y145)^(-0.28083),IF(SUM(D145:Y145)<100000,29680*SUM(D145:Y145)^(-0.24475),1773.1))))*100/115)*SUM(D145:Y145)*0.061,0)*1.15*1.06*0.43)/SUM(D145:Y145)),$A$73)","v":49.298917779999989},{"$f":"IF((D145*$Z145-(2009-D$3)/$C145*$Z145*D145)<0,0,(D145*$Z145-(2009-D$3)/$C145*$Z145*D145))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N145*$Z145-(2009-N$3)/$C145*$Z145*N145)<0,0,(N145*$Z145-(2009-N$3)/$C145*$Z145*N145))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X145*$Z145-(2009-X$3)/$C145*$Z145*X145)<0,0,(X145*$Z145-(2009-X$3)/$C145*$Z145*X145))","v":0},{"$f":"IF((Y145*$Z145-(2009-Y$3)/$C145*$Z145*Y145)<0,0,(Y145*$Z145-(2009-Y$3)/$C145*$Z145*Y145))","v":0},{"$f":"+SUM(AA145:AV145)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA145","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB145","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC145","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD145","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE145","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF145","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG145","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH145","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI145","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ145","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK145","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL145","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM145","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN145","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO145","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP145","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ145","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR145","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS145","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT145","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU145","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV145","v":0},{"$f":"+SUM(AX145:BS145)","v":0},{"$f":"(AA145+AX145)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK145+BH145)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU145+BR145)/2","v":0},0,{"$f":"+SUM(BU145:CP145)","v":0},{"$f":"SUM(D145:Y145)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D146:Y146,\"<>0\")<=1,IF(SUM(D146:Y146)=0,0,(IF(SUM(D146:Y146)>0,IF(SUM(D146:Y146)<400,(1.2675*45967*SUM(D146:Y146)^(-0.4664)),(IF(SUM(D146:Y146)<2000,(39128*SUM(D146:Y146)^(-0.37661)),IF(SUM(D146:Y146)<5000,18893*SUM(D146:Y146)^(-0.28083),IF(SUM(D146:Y146)<100000,29680*SUM(D146:Y146)^(-0.24475),1773.1))))*100/115)*SUM(D146:Y146)*0.061,0)*1.15*1.06*0.02)/SUM(D146:Y146)),$A$73)","v":2.2929729199999995},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X146*$Z146-(2009-X$3)/$C146*$Z146*X146)<0,0,(X146*$Z146-(2009-X$3)/$C146*$Z146*X146))","v":0},{"$f":"IF((Y146*$Z146-(2009-Y$3)/$C146*$Z146*Y146)<0,0,(Y146*$Z146-(2009-Y$3)/$C146*$Z146*Y146))","v":0},{"$f":"+SUM(AA146:AV146)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA146","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB146","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC146","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD146","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE146","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF146","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG146","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH146","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI146","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ146","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK146","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL146","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM146","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN146","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO146","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP146","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ146","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR146","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS146","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT146","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU146","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV146","v":0},{"$f":"+SUM(AX146:BS146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU146:CP146)","v":0},{"$f":"SUM(D146:Y146)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D147:Y147,\"<>0\")<=1,IF(SUM(D147:Y147)=0,0,(IF(SUM(D147:Y147)>0,IF(SUM(D147:Y147)<400,(1.2675*45967*SUM(D147:Y147)^(-0.4664)),(IF(SUM(D147:Y147)<2000,(39128*SUM(D147:Y147)^(-0.37661)),IF(SUM(D147:Y147)<5000,18893*SUM(D147:Y147)^(-0.28083),IF(SUM(D147:Y147)<100000,29680*SUM(D147:Y147)^(-0.24475),1773.1))))*100/115)*SUM(D147:Y147)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D147:Y147)),$A$73)","v":18.544991733729997},{"$f":"IF((D147*$Z147-(2009-D$3)/($C147+D148)*$Z147*D147)<0,0,(D147*$Z147-(2009-D$3)/($C147+D148)*$Z147*D147))","v":0},0,0,0,0,0,0,2812657.0796157159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA147:AV147)","v":2812657.0796157159},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA147","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB147","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC147","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD147","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE147","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF147","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG147","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH147","v":611885.56202957872},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI147","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ147","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK147","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL147","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM147","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN147","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO147","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP147","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ147","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR147","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS147","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT147","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU147","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV147","v":0},{"$f":"+SUM(AX147:BS147)","v":611885.56202957872},0,0,0,0,0,0,0,1712271.3208226473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU147:CP147)","v":1712271.3208226473},{"$f":"SUM(D147:Y147)","v":350000}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D149:Y149,\"<>0\")<=1,IF(SUM(D149:Y149)=0,0,(IF(SUM(D149:Y149)>0,IF(SUM(D149:Y149)<400,(1.2675*45967*SUM(D149:Y149)^(-0.4664)),(IF(SUM(D149:Y149)<2000,(39128*SUM(D149:Y149)^(-0.37661)),IF(SUM(D149:Y149)<5000,18893*SUM(D149:Y149)^(-0.28083),IF(SUM(D149:Y149)<100000,29680*SUM(D149:Y149)^(-0.24475),1773.1))))*100/115)*SUM(D149:Y149)*0.0173,0)*1.15*1.06*0.43)/SUM(D149:Y149)),$A$73)","v":13.981496353999999},{"$f":"IF((D149*$Z149-(2009-D$3)/$C149*$Z149*D149)<0,0,(D149*$Z149-(2009-D$3)/$C149*$Z149*D149))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N149*$Z149-(2009-N$3)/$C149*$Z149*N149)<0,0,(N149*$Z149-(2009-N$3)/$C149*$Z149*N149))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X149*$Z149-(2009-X$3)/$C149*$Z149*X149)<0,0,(X149*$Z149-(2009-X$3)/$C149*$Z149*X149))","v":0},{"$f":"IF((Y149*$Z149-(2009-Y$3)/$C149*$Z149*Y149)<0,0,(Y149*$Z149-(2009-Y$3)/$C149*$Z149*Y149))","v":0},{"$f":"+SUM(AA149:AV149)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA149","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB149","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC149","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD149","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE149","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF149","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG149","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH149","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI149","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ149","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK149","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL149","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM149","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN149","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO149","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP149","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ149","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR149","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS149","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT149","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU149","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV149","v":0},{"$f":"+SUM(AX149:BS149)","v":0},{"$f":"(AA149+AX149)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK149+BH149)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU149+BR149)/2","v":0},0,{"$f":"+SUM(BU149:CP149)","v":0},{"$f":"SUM(D149:Y149)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D150:Y150,\"<>0\")<=1,IF(SUM(D150:Y150)=0,0,(IF(SUM(D150:Y150)>0,IF(SUM(D150:Y150)<400,(1.2675*45967*SUM(D150:Y150)^(-0.4664)),(IF(SUM(D150:Y150)<2000,(39128*SUM(D150:Y150)^(-0.37661)),IF(SUM(D150:Y150)<5000,18893*SUM(D150:Y150)^(-0.28083),IF(SUM(D150:Y150)<100000,29680*SUM(D150:Y150)^(-0.24475),1773.1))))*100/115)*SUM(D150:Y150)*0.0173,0)*1.15*1.06*0.02)/SUM(D150:Y150)),$A$73)","v":0.65030215599999996},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X150*$Z150-(2009-X$3)/$C150*$Z150*X150)<0,0,(X150*$Z150-(2009-X$3)/$C150*$Z150*X150))","v":0},{"$f":"IF((Y150*$Z150-(2009-Y$3)/$C150*$Z150*Y150)<0,0,(Y150*$Z150-(2009-Y$3)/$C150*$Z150*Y150))","v":0},{"$f":"+SUM(AA150:AV150)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA150","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB150","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC150","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD150","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE150","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF150","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG150","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH150","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI150","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ150","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK150","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL150","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM150","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN150","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO150","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP150","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ150","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR150","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS150","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT150","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU150","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV150","v":0},{"$f":"+SUM(AX150:BS150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU150:CP150)","v":0},{"$f":"SUM(D150:Y150)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D151:Y151,\"<>0\")<=1,IF(SUM(D151:Y151)=0,0,(IF(SUM(D151:Y151)>0,IF(SUM(D151:Y151)<400,(1.2675*45967*SUM(D151:Y151)^(-0.4664)),(IF(SUM(D151:Y151)<2000,(39128*SUM(D151:Y151)^(-0.37661)),IF(SUM(D151:Y151)<5000,18893*SUM(D151:Y151)^(-0.28083),IF(SUM(D151:Y151)<100000,29680*SUM(D151:Y151)^(-0.24475),1773.1))))*100/115)*SUM(D151:Y151)*(IF(SUM(D151:Y151)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D151:Y151)),$A$73)","v":62.914590978959993},{"$f":"IF((D151*$Z151-(2009-D$3)/($C151+D152)*$Z151*D151)<0,0,(D151*$Z151-(2009-D$3)/($C151+D152)*$Z151*D151))","v":0},0,0,0,0,0,0,9542046.2984755971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA151:AV151)","v":9542046.2984755971},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA151","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB151","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC151","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD151","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE151","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF151","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG151","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH151","v":2075845.0806426483},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI151","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ151","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK151","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL151","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM151","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN151","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO151","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP151","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ151","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR151","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS151","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT151","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU151","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV151","v":0},{"$f":"+SUM(AX151:BS151)","v":2075845.0806426483},0,0,0,0,0,0,0,5808945.6895591225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU151:CP151)","v":5808945.6895591225},{"$f":"SUM(D151:Y151)","v":350000}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D153:Y153,\"<>0\")<=1,IF(SUM(D153:Y153)=0,0,(IF(SUM(D153:Y153)>0,IF(SUM(D153:Y153)<400,(1.2675*45967*SUM(D153:Y153)^(-0.4664)),(IF(SUM(D153:Y153)<2000,(39128*SUM(D153:Y153)^(-0.37661)),IF(SUM(D153:Y153)<5000,18893*SUM(D153:Y153)^(-0.28083),IF(SUM(D153:Y153)<100000,29680*SUM(D153:Y153)^(-0.24475),1773.1))))*100/115)*SUM(D153:Y153)*(IF(SUM(D153:Y153)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D153:Y153)),$A$73)","v":39.435375252},{"$f":"IF((D153*$Z153-(2009-D$3)/$C153*$Z153*D153)<0,0,(D153*$Z153-(2009-D$3)/$C153*$Z153*D153))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N153*$Z153-(2009-N$3)/$C153*$Z153*N153)<0,0,(N153*$Z153-(2009-N$3)/$C153*$Z153*N153))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X153*$Z153-(2009-X$3)/$C153*$Z153*X153)<0,0,(X153*$Z153-(2009-X$3)/$C153*$Z153*X153))","v":0},{"$f":"IF((Y153*$Z153-(2009-Y$3)/$C153*$Z153*Y153)<0,0,(Y153*$Z153-(2009-Y$3)/$C153*$Z153*Y153))","v":0},{"$f":"+SUM(AA153:AV153)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA153","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB153","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC153","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD153","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE153","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF153","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG153","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH153","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI153","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ153","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK153","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL153","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM153","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN153","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO153","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP153","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ153","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR153","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS153","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT153","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU153","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV153","v":0},{"$f":"+SUM(AX153:BS153)","v":0},{"$f":"(AA153+AX153)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK153+BH153)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU153+BR153)/2","v":0},0,{"$f":"+SUM(BU153:CP153)","v":0},{"$f":"SUM(D153:Y153)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D154:Y154,\"<>0\")<=1,IF(SUM(D154:Y154)=0,0,(IF(SUM(D154:Y154)>0,IF(SUM(D154:Y154)<400,(1.2675*45967*SUM(D154:Y154)^(-0.4664)),(IF(SUM(D154:Y154)<2000,(39128*SUM(D154:Y154)^(-0.37661)),IF(SUM(D154:Y154)<5000,18893*SUM(D154:Y154)^(-0.28083),IF(SUM(D154:Y154)<100000,29680*SUM(D154:Y154)^(-0.24475),1773.1))))*100/115)*SUM(D154:Y154)*(IF(SUM(D154:Y154)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D154:Y154)),$A$73)","v":1.0111634679999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X154*$Z154-(2009-X$3)/$C154*$Z154*X154)<0,0,(X154*$Z154-(2009-X$3)/$C154*$Z154*X154))","v":0},{"$f":"IF((Y154*$Z154-(2009-Y$3)/$C154*$Z154*Y154)<0,0,(Y154*$Z154-(2009-Y$3)/$C154*$Z154*Y154))","v":0},{"$f":"+SUM(AA154:AV154)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA154","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB154","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC154","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD154","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE154","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF154","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG154","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH154","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI154","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ154","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK154","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL154","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM154","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN154","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO154","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP154","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ154","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR154","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS154","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT154","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU154","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV154","v":0},{"$f":"+SUM(AX154:BS154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU154:CP154)","v":0},{"$f":"SUM(D154:Y154)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D155:Y155,\"<>0\")<=1,IF(SUM(D155:Y155)=0,0,(IF(SUM(D155:Y155)>0,IF(SUM(D155:Y155)<400,(1.2675*45967*SUM(D155:Y155)^(-0.4664)),(IF(SUM(D155:Y155)<2000,(39128*SUM(D155:Y155)^(-0.37661)),IF(SUM(D155:Y155)<5000,18893*SUM(D155:Y155)^(-0.28083),IF(SUM(D155:Y155)<100000,29680*SUM(D155:Y155)^(-0.24475),1773.1))))*100/115)*SUM(D155:Y155)*(IF(SUM(D151:Y151)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D155:Y155)),$A$73)","v":373.73371990642801},{"$f":"IF((D155*$Z155-(2009-D$3)/($C155+D156)*$Z155*D155)<0,0,(D155*$Z155-(2009-D$3)/($C155+D156)*$Z155*D155))","v":0},0,0,0,0,0,0,0,0,0,0,104645441.57379983,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA155:AV155)","v":104645441.57379983},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA155","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB155","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC155","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD155","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE155","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF155","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG155","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH155","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI155","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ155","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK155","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL155","v":84444136.799297646},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM155","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN155","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO155","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP155","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ155","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR155","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS155","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT155","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU155","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV155","v":0},{"$f":"+SUM(AX155:BS155)","v":84444136.799297646},0,0,0,0,0,0,0,0,0,0,0,94544789.18654874,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU155:CP155)","v":94544789.18654874},{"$f":"SUM(D155:Y155)","v":350000}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D157:Y157,\"<>0\")<=1,IF(SUM(D157:Y157)=0,0,(IF(SUM(D157:Y157)>0,IF(SUM(D157:Y157)<400,(1.2675*45967*SUM(D157:Y157)^(-0.4664)),(IF(SUM(D157:Y157)<2000,(39128*SUM(D157:Y157)^(-0.37661)),IF(SUM(D157:Y157)<5000,18893*SUM(D157:Y157)^(-0.28083),IF(SUM(D157:Y157)<100000,29680*SUM(D157:Y157)^(-0.24475),1773.1))))*100/115)*SUM(D157:Y157)*(IF(SUM(D153:Y153)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D157:Y157)),$A$73)","v":266.96219144000003},{"$f":"IF((D157*$Z157-(2009-D$3)/$C157*$Z157*D157)<0,0,(D157*$Z157-(2009-D$3)/$C157*$Z157*D157))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N157*$Z157-(2009-N$3)/$C157*$Z157*N157)<0,0,(N157*$Z157-(2009-N$3)/$C157*$Z157*N157))","v":0},37374706.801600002,0,0,0,0,0,0,0,0,{"$f":"IF((X157*$Z157-(2009-X$3)/$C157*$Z157*X157)<0,0,(X157*$Z157-(2009-X$3)/$C157*$Z157*X157))","v":0},{"$f":"IF((Y157*$Z157-(2009-Y$3)/$C157*$Z157*Y157)<0,0,(Y157*$Z157-(2009-Y$3)/$C157*$Z157*Y157))","v":0},{"$f":"+SUM(AA157:AV157)","v":37374706.801600002},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA157","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB157","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC157","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD157","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE157","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF157","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG157","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH157","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI157","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ157","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK157","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL157","v":30159697.417514075},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM157","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN157","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO157","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP157","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ157","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR157","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS157","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT157","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU157","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV157","v":0},{"$f":"+SUM(AX157:BS157)","v":30159697.417514075},{"$f":"(AA157+AX157)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK157+BH157)/2","v":0},33767202.10955704,0,0,0,0,0,0,0,0,{"$f":"(AU157+BR157)/2","v":0},0,{"$f":"+SUM(BU157:CP157)","v":33767202.10955704},{"$f":"SUM(D157:Y157)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D158:Y158,\"<>0\")<=1,IF(SUM(D158:Y158)=0,0,(IF(SUM(D158:Y158)>0,IF(SUM(D158:Y158)<400,(1.2675*45967*SUM(D158:Y158)^(-0.4664)),(IF(SUM(D158:Y158)<2000,(39128*SUM(D158:Y158)^(-0.37661)),IF(SUM(D158:Y158)<5000,18893*SUM(D158:Y158)^(-0.28083),IF(SUM(D158:Y158)<100000,29680*SUM(D158:Y158)^(-0.24475),1773.1))))*100/115)*SUM(D158:Y158)*(IF(SUM(D154:Y154)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D158:Y158)),$A$73)","v":40.044328716000003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X158*$Z158-(2009-X$3)/$C158*$Z158*X158)<0,0,(X158*$Z158-(2009-X$3)/$C158*$Z158*X158))","v":0},{"$f":"IF((Y158*$Z158-(2009-Y$3)/$C158*$Z158*Y158)<0,0,(Y158*$Z158-(2009-Y$3)/$C158*$Z158*Y158))","v":0},{"$f":"+SUM(AA158:AV158)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA158","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB158","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC158","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD158","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE158","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF158","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG158","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH158","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI158","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ158","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK158","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL158","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM158","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN158","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO158","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP158","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ158","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR158","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS158","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT158","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU158","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV158","v":0},{"$f":"+SUM(AX158:BS158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU158:CP158)","v":0},{"$f":"SUM(D158:Y158)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D159:Y159,\"<>0\")<=1,IF(SUM(D159:Y159)=0,0,(IF(SUM(D159:Y159)>0,IF(SUM(D159:Y159)<400,(1.2675*45967*SUM(D159:Y159)^(-0.4664)),(IF(SUM(D159:Y159)<2000,(39128*SUM(D159:Y159)^(-0.37661)),IF(SUM(D159:Y159)<5000,18893*SUM(D159:Y159)^(-0.28083),IF(SUM(D159:Y159)<100000,29680*SUM(D159:Y159)^(-0.24475),1773.1))))*100/115)*SUM(D159:Y159)*(IF(SUM(D151:Y151)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D159:Y159)),$A$73)","v":335.17417009453993},{"$f":"IF((D159*$Z159-(2009-D$3)/($C159+D160)*$Z159*D159)<0,0,(D159*$Z159-(2009-D$3)/($C159+D160)*$Z159*D159))","v":0},0,0,0,0,0,0,0,0,0,0,93848767.626471192,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA159:AV159)","v":93848767.626471192},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA159","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB159","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC159","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD159","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE159","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF159","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG159","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH159","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI159","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ159","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK159","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL159","v":75731709.405671939},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM159","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN159","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO159","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP159","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ159","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR159","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS159","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT159","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU159","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV159","v":0},{"$f":"+SUM(AX159:BS159)","v":75731709.405671939},0,0,0,0,0,0,0,0,0,0,0,84790238.516071558,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU159:CP159)","v":84790238.516071558},{"$f":"SUM(D159:Y159)","v":350000}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D161:Y161,\"<>0\")<=1,IF(SUM(D161:Y161)=0,0,(IF(SUM(D161:Y161)>0,IF(SUM(D161:Y161)<400,(1.2675*45967*SUM(D161:Y161)^(-0.4664)),(IF(SUM(D161:Y161)<2000,(39128*SUM(D161:Y161)^(-0.37661)),IF(SUM(D161:Y161)<5000,18893*SUM(D161:Y161)^(-0.28083),IF(SUM(D161:Y161)<100000,29680*SUM(D161:Y161)^(-0.24475),1773.1))))*100/115)*SUM(D161:Y161)*(IF(SUM(D153:Y153)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D161:Y161)),$A$73)","v":206.18901162999995},{"$f":"IF((D161*$Z161-(2009-D$3)/$C161*$Z161*D161)<0,0,(D161*$Z161-(2009-D$3)/$C161*$Z161*D161))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N161*$Z161-(2009-N$3)/$C161*$Z161*N161)<0,0,(N161*$Z161-(2009-N$3)/$C161*$Z161*N161))","v":0},28866461.628199995,0,0,0,0,0,0,0,0,{"$f":"IF((X161*$Z161-(2009-X$3)/$C161*$Z161*X161)<0,0,(X161*$Z161-(2009-X$3)/$C161*$Z161*X161))","v":0},{"$f":"IF((Y161*$Z161-(2009-Y$3)/$C161*$Z161*Y161)<0,0,(Y161*$Z161-(2009-Y$3)/$C161*$Z161*Y161))","v":0},{"$f":"+SUM(AA161:AV161)","v":28866461.628199995},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA161","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB161","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC161","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD161","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE161","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF161","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG161","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH161","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI161","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ161","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK161","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL161","v":23293928.507380884},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM161","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN161","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO161","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP161","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ161","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR161","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS161","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT161","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU161","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV161","v":0},{"$f":"+SUM(AX161:BS161)","v":23293928.507380884},{"$f":"(AA161+AX161)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK161+BH161)/2","v":0},26080195.067790441,0,0,0,0,0,0,0,0,{"$f":"(AU161+BR161)/2","v":0},0,{"$f":"+SUM(BU161:CP161)","v":26080195.067790441},{"$f":"SUM(D161:Y161)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D162:Y162,\"<>0\")<=1,IF(SUM(D162:Y162)=0,0,(IF(SUM(D162:Y162)>0,IF(SUM(D162:Y162)<400,(1.2675*45967*SUM(D162:Y162)^(-0.4664)),(IF(SUM(D162:Y162)<2000,(39128*SUM(D162:Y162)^(-0.37661)),IF(SUM(D162:Y162)<5000,18893*SUM(D162:Y162)^(-0.28083),IF(SUM(D162:Y162)<100000,29680*SUM(D162:Y162)^(-0.24475),1773.1))))*100/115)*SUM(D162:Y162)*(IF(SUM(D154:Y154)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D162:Y162)),$A$73)","v":27.863379949999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X162*$Z162-(2009-X$3)/$C162*$Z162*X162)<0,0,(X162*$Z162-(2009-X$3)/$C162*$Z162*X162))","v":0},{"$f":"IF((Y162*$Z162-(2009-Y$3)/$C162*$Z162*Y162)<0,0,(Y162*$Z162-(2009-Y$3)/$C162*$Z162*Y162))","v":0},{"$f":"+SUM(AA162:AV162)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA162","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB162","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC162","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD162","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE162","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF162","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG162","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH162","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI162","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ162","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK162","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL162","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM162","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN162","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO162","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP162","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ162","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR162","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS162","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT162","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU162","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV162","v":0},{"$f":"+SUM(AX162:BS162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU162:CP162)","v":0},{"$f":"SUM(D162:Y162)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D163:Y163,\"<>0\")<=1,IF(SUM(D163:Y163)=0,0,(IF(SUM(D163:Y163)>0,IF(SUM(D163:Y163)<400,(1.2675*45967*SUM(D163:Y163)^(-0.4664)),(IF(SUM(D163:Y163)<2000,(39128*SUM(D163:Y163)^(-0.37661)),IF(SUM(D163:Y163)<5000,18893*SUM(D163:Y163)^(-0.28083),IF(SUM(D163:Y163)<100000,29680*SUM(D163:Y163)^(-0.24475),1773.1))))*100/115)*SUM(D163:Y163)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D163:Y163)),$A$73)","v":0},{"$f":"IF((D163*$Z163-(2009-D$3)/($C163+D164)*$Z163*D163)<0,0,(D163*$Z163-(2009-D$3)/($C163+D164)*$Z163*D163))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA163:AV163)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA163","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB163","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC163","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD163","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE163","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF163","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG163","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH163","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI163","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ163","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK163","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL163","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM163","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN163","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO163","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP163","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ163","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR163","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS163","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT163","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU163","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV163","v":0},{"$f":"+SUM(AX163:BS163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU163:CP163)","v":0},{"$f":"SUM(D163:Y163)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D165:Y165,\"<>0\")<=1,IF(SUM(D165:Y165)=0,0,(IF(SUM(D165:Y165)>0,IF(SUM(D165:Y165)<400,(1.2675*45967*SUM(D165:Y165)^(-0.4664)),(IF(SUM(D165:Y165)<2000,(39128*SUM(D165:Y165)^(-0.37661)),IF(SUM(D165:Y165)<5000,18893*SUM(D165:Y165)^(-0.28083),IF(SUM(D165:Y165)<100000,29680*SUM(D165:Y165)^(-0.24475),1773.1))))*100/115)*SUM(D165:Y165)*(0.246),0)*1.15*1.06*0.4)/SUM(D165:Y165)),$A$73)","v":0},{"$f":"IF((D165*$Z165-(2009-D$3)/$C165*$Z165*D165)<0,0,(D165*$Z165-(2009-D$3)/$C165*$Z165*D165))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N165*$Z165-(2009-N$3)/$C165*$Z165*N165)<0,0,(N165*$Z165-(2009-N$3)/$C165*$Z165*N165))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X165*$Z165-(2009-X$3)/$C165*$Z165*X165)<0,0,(X165*$Z165-(2009-X$3)/$C165*$Z165*X165))","v":0},{"$f":"IF((Y165*$Z165-(2009-Y$3)/$C165*$Z165*Y165)<0,0,(Y165*$Z165-(2009-Y$3)/$C165*$Z165*Y165))","v":0},{"$f":"+SUM(AA165:AV165)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA165","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB165","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC165","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD165","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE165","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF165","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG165","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH165","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI165","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ165","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK165","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL165","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM165","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN165","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO165","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP165","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ165","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR165","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS165","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT165","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU165","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV165","v":0},{"$f":"+SUM(AX165:BS165)","v":0},{"$f":"(AA165+AX165)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK165+BH165)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU165+BR165)/2","v":0},{"$f":"(AV165+BS165)/2","v":0},{"$f":"+SUM(BU165:CP165)","v":0},{"$f":"SUM(D165:Y165)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D166:Y166,\"<>0\")<=1,IF(SUM(D166:Y166)=0,0,(IF(SUM(D166:Y166)>0,IF(SUM(D166:Y166)<400,(1.2675*45967*SUM(D166:Y166)^(-0.4664)),(IF(SUM(D166:Y166)<2000,(39128*SUM(D166:Y166)^(-0.37661)),IF(SUM(D166:Y166)<5000,18893*SUM(D166:Y166)^(-0.28083),IF(SUM(D166:Y166)<100000,29680*SUM(D166:Y166)^(-0.24475),1773.1))))*100/115)*SUM(D166:Y166)*(0.246),0)*1.15*1.06*0.05)/SUM(D166:Y166)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X166*$Z166-(2009-X$3)/$C166*$Z166*X166)<0,0,(X166*$Z166-(2009-X$3)/$C166*$Z166*X166))","v":0},{"$f":"IF((Y166*$Z166-(2009-Y$3)/$C166*$Z166*Y166)<0,0,(Y166*$Z166-(2009-Y$3)/$C166*$Z166*Y166))","v":0},{"$f":"+SUM(AA166:AV166)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA166","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB166","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC166","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD166","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE166","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF166","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG166","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH166","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI166","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ166","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK166","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL166","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM166","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN166","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO166","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP166","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ166","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR166","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS166","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT166","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU166","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV166","v":0},{"$f":"+SUM(AX166:BS166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU166+BR166)/2","v":0},{"$f":"(AV166+BS166)/2","v":0},{"$f":"+SUM(BU166:CP166)","v":0},{"$f":"SUM(D166:Y166)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW168:AW191)","v":126109533.08136791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT168:BT191)","v":101764687.53020996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ168:CQ191)","v":113937110.30578895},{"$f":"SUM(D167:Y167)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D168:Y168,\"<>0\")<=1,IF(SUM(D168:Y168)=0,0,(IF(SUM(D168:Y168)>0,IF(SUM(D168:Y168)<400,(1.2675*45967*SUM(D168:Y168)^(-0.4664)),(IF(SUM(D168:Y168)<2000,(39128*SUM(D168:Y168)^(-0.37661)),IF(SUM(D168:Y168)<5000,18893*SUM(D168:Y168)^(-0.28083),IF(SUM(D168:Y168)<100000,29680*SUM(D168:Y168)^(-0.24475),1773.1))))*100/115)*SUM(D168:Y168)*(IF(SUM(D151:Y151)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D168:Y168)),$A$73)","v":24.121157929232002},{"$f":"IF((D168*$Z168-(2009-D$3)/($C168+D169)*$Z168*D168)<0,0,(D168*$Z168-(2009-D$3)/($C168+D169)*$Z168*D168))","v":0},0,0,0,0,0,0,0,0,0,0,6753924.2201849613,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA168:AV168)","v":6753924.2201849613},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA168","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB168","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC168","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD168","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE168","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF168","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG168","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH168","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI168","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ168","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK168","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL168","v":5450111.2729231622},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM168","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN168","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO168","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP168","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ168","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR168","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS168","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT168","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU168","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV168","v":0},{"$f":"+SUM(AX168:BS168)","v":5450111.2729231622},{"$f":"(AA168+AX168)/2","v":0},0,0,0,0,0,0,0,0,0,0,6102017.7465540618,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU168:CP168)","v":6102017.7465540618},{"$f":"SUM(D168:Y168)","v":350000}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D170:Y170,\"<>0\")<=1,IF(SUM(D170:Y170)=0,0,(IF(SUM(D170:Y170)>0,IF(SUM(D170:Y170)<400,(1.2675*45967*SUM(D170:Y170)^(-0.4664)),(IF(SUM(D170:Y170)<2000,(39128*SUM(D170:Y170)^(-0.37661)),IF(SUM(D170:Y170)<5000,18893*SUM(D170:Y170)^(-0.28083),IF(SUM(D170:Y170)<100000,29680*SUM(D170:Y170)^(-0.24475),1773.1))))*100/115)*SUM(D170:Y170)*(IF(SUM(D153:Y153)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D170:Y170)),$A$73)","v":20.129295060000004},{"$f":"IF((D170*$Z170-(2009-D$3)/$C170*$Z170*D170)<0,0,(D170*$Z170-(2009-D$3)/$C170*$Z170*D170))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N170*$Z170-(2009-N$3)/$C170*$Z170*N170)<0,0,(N170*$Z170-(2009-N$3)/$C170*$Z170*N170))","v":0},2818101.3084000004,0,0,0,0,0,0,0,0,{"$f":"IF((X170*$Z170-(2009-X$3)/$C170*$Z170*X170)<0,0,(X170*$Z170-(2009-X$3)/$C170*$Z170*X170))","v":0},{"$f":"IF((Y170*$Z170-(2009-Y$3)/$C170*$Z170*Y170)<0,0,(Y170*$Z170-(2009-Y$3)/$C170*$Z170*Y170))","v":0},{"$f":"+SUM(AA170:AV170)","v":2818101.3084000004},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA170","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB170","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC170","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD170","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE170","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF170","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG170","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH170","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI170","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ170","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK170","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL170","v":2274080.2544464641},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM170","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN170","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO170","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP170","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ170","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR170","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS170","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT170","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU170","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV170","v":0},{"$f":"+SUM(AX170:BS170)","v":2274080.2544464641},{"$f":"(AA170+AX170)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK170+BH170)/2","v":0},2546090.7814232325,0,0,0,0,0,0,0,0,{"$f":"(AU170+BR170)/2","v":0},0,{"$f":"+SUM(BU170:CP170)","v":2546090.7814232325},{"$f":"SUM(D170:Y170)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,335000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D171:Y171,\"<>0\")<=1,IF(SUM(D171:Y171)=0,0,(IF(SUM(D171:Y171)>0,IF(SUM(D171:Y171)<400,(1.2675*45967*SUM(D171:Y171)^(-0.4664)),(IF(SUM(D171:Y171)<2000,(39128*SUM(D171:Y171)^(-0.37661)),IF(SUM(D171:Y171)<5000,18893*SUM(D171:Y171)^(-0.28083),IF(SUM(D171:Y171)<100000,29680*SUM(D171:Y171)^(-0.24475),1773.1))))*100/115)*SUM(D171:Y171)*(IF(SUM(D154:Y154)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D171:Y171)),$A$73)","v":1.3419530040000003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X171*$Z171-(2009-X$3)/$C171*$Z171*X171)<0,0,(X171*$Z171-(2009-X$3)/$C171*$Z171*X171))","v":0},{"$f":"IF((Y171*$Z171-(2009-Y$3)/$C171*$Z171*Y171)<0,0,(Y171*$Z171-(2009-Y$3)/$C171*$Z171*Y171))","v":0},{"$f":"+SUM(AA171:AV171)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA171","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB171","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC171","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD171","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE171","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF171","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG171","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH171","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI171","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ171","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK171","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL171","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM171","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN171","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO171","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP171","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ171","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR171","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS171","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT171","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU171","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV171","v":0},{"$f":"+SUM(AX171:BS171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU171:CP171)","v":0},{"$f":"SUM(D171:Y171)","v":335000}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D172:Y172,\"<>0\")<=1,IF(SUM(D172:Y172)=0,0,(IF(SUM(D172:Y172)>0,IF(SUM(D172:Y172)<400,(1.2675*45967*SUM(D172:Y172)^(-0.4664)),(IF(SUM(D172:Y172)<2000,(39128*SUM(D172:Y172)^(-0.37661)),IF(SUM(D172:Y172)<5000,18893*SUM(D172:Y172)^(-0.28083),IF(SUM(D172:Y172)<100000,29680*SUM(D172:Y172)^(-0.24475),1773.1))))*100/115)*SUM(D172:Y172)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D172:Y172)),$A$73)","v":175.58784080837998},{"$f":"IF((D172*$Z172-(2009-D$3)/($C172+D173)*$Z172*D172)<0,0,(D172*$Z172-(2009-D$3)/($C172+D173)*$Z172*D172))","v":0},0,0,0,0,0,0,0,0,0,0,49164595.426346391,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA172:AV172)","v":49164595.426346391},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA172","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB172","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC172","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD172","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE172","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF172","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG172","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH172","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI172","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ172","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK172","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL172","v":39673604.119073004},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM172","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN172","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO172","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP172","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ172","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR172","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS172","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT172","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU172","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV172","v":0},{"$f":"+SUM(AX172:BS172)","v":39673604.119073004},0,0,0,0,0,0,0,0,0,0,0,44419099.772709697,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU172:CP172)","v":44419099.772709697},{"$f":"SUM(D172:Y172)","v":350000}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D174:Y174,\"<>0\")<=1,IF(SUM(D174:Y174)=0,0,(IF(SUM(D174:Y174)>0,IF(SUM(D174:Y174)<400,(1.2675*45967*SUM(D174:Y174)^(-0.4664)),(IF(SUM(D174:Y174)<2000,(39128*SUM(D174:Y174)^(-0.37661)),IF(SUM(D174:Y174)<5000,18893*SUM(D174:Y174)^(-0.28083),IF(SUM(D174:Y174)<100000,29680*SUM(D174:Y174)^(-0.24475),1773.1))))*100/115)*SUM(D174:Y174)*0.1638,0)*1.15*1.06*0.4)/SUM(D174:Y174)),$A$73)","v":123.14392271999999},{"$f":"IF((D174*$Z174-(2009-D$3)/$C174*$Z174*D174)<0,0,(D174*$Z174-(2009-D$3)/$C174*$Z174*D174))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N174*$Z174-(2009-N$3)/$C174*$Z174*N174)<0,0,(N174*$Z174-(2009-N$3)/$C174*$Z174*N174))","v":0},17240149.180800002,0,0,0,0,0,0,0,0,{"$f":"IF((X174*$Z174-(2009-X$3)/$C174*$Z174*X174)<0,0,(X174*$Z174-(2009-X$3)/$C174*$Z174*X174))","v":0},{"$f":"IF((Y174*$Z174-(2009-Y$3)/$C174*$Z174*Y174)<0,0,(Y174*$Z174-(2009-Y$3)/$C174*$Z174*Y174))","v":0},{"$f":"+SUM(AA174:AV174)","v":17240149.180800002},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA174","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB174","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC174","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD174","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE174","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF174","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG174","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH174","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI174","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ174","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK174","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL174","v":13912020.380143074},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM174","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN174","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO174","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP174","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ174","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR174","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS174","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT174","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU174","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV174","v":0},{"$f":"+SUM(AX174:BS174)","v":13912020.380143074},{"$f":"(AA174+AX174)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK174+BH174)/2","v":0},15576084.780471537,0,0,0,0,0,0,0,0,{"$f":"(AU174+BR174)/2","v":0},0,{"$f":"+SUM(BU174:CP174)","v":15576084.780471537},{"$f":"SUM(D174:Y174)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D175:Y175,\"<>0\")<=1,IF(SUM(D175:Y175)=0,0,(IF(SUM(D175:Y175)>0,IF(SUM(D175:Y175)<400,(1.2675*45967*SUM(D175:Y175)^(-0.4664)),(IF(SUM(D175:Y175)<2000,(39128*SUM(D175:Y175)^(-0.37661)),IF(SUM(D175:Y175)<5000,18893*SUM(D175:Y175)^(-0.28083),IF(SUM(D175:Y175)<100000,29680*SUM(D175:Y175)^(-0.24475),1773.1))))*100/115)*SUM(D175:Y175)*0.1638,0)*1.15*1.06*0.05)/SUM(D175:Y175)),$A$73)","v":15.392990339999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X175*$Z175-(2009-X$3)/$C175*$Z175*X175)<0,0,(X175*$Z175-(2009-X$3)/$C175*$Z175*X175))","v":0},{"$f":"IF((Y175*$Z175-(2009-Y$3)/$C175*$Z175*Y175)<0,0,(Y175*$Z175-(2009-Y$3)/$C175*$Z175*Y175))","v":0},{"$f":"+SUM(AA175:AV175)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA175","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB175","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC175","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD175","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE175","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF175","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG175","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH175","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI175","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ175","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK175","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL175","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM175","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN175","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO175","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP175","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ175","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR175","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS175","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT175","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU175","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV175","v":0},{"$f":"+SUM(AX175:BS175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU175:CP175)","v":0},{"$f":"SUM(D175:Y175)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D176:Y176,\"<>0\")<=1,IF(SUM(D176:Y176)=0,0,(IF(SUM(D176:Y176)>0,IF(SUM(D176:Y176)<400,(1.2675*45967*SUM(D176:Y176)^(-0.4664)),(IF(SUM(D176:Y176)<2000,(39128*SUM(D176:Y176)^(-0.37661)),IF(SUM(D176:Y176)<5000,18893*SUM(D176:Y176)^(-0.28083),IF(SUM(D176:Y176)<100000,29680*SUM(D176:Y176)^(-0.24475),1773.1))))*100/115)*SUM(D176:Y176)*(IF(SUM(D172:Y172)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D176:Y176)),$A$73)","v":47.084593831155999},{"$f":"IF((D176*$Z176-(2009-D$3)/($C176+D177)*$Z176*D176)<0,0,(D176*$Z176-(2009-D$3)/($C176+D177)*$Z176*D176))","v":0},0,0,0,0,0,0,0,0,0,0,13183686.272723678,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA176:AV176)","v":13183686.272723678},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA176","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB176","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC176","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD176","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE176","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF176","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG176","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH176","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI176","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ176","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK176","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL176","v":10638638.342863422},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM176","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN176","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO176","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP176","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ176","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR176","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS176","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT176","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU176","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV176","v":0},{"$f":"+SUM(AX176:BS176)","v":10638638.342863422},0,0,0,0,0,0,0,0,0,0,0,11911162.30779355,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU176:CP176)","v":11911162.30779355},{"$f":"SUM(D176:Y176)","v":350000}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D178:Y178,\"<>0\")<=1,IF(SUM(D178:Y178)=0,0,(IF(SUM(D178:Y178)>0,IF(SUM(D178:Y178)<400,(1.2675*45967*SUM(D178:Y178)^(-0.4664)),(IF(SUM(D178:Y178)<2000,(39128*SUM(D178:Y178)^(-0.37661)),IF(SUM(D178:Y178)<5000,18893*SUM(D178:Y178)^(-0.28083),IF(SUM(D178:Y178)<100000,29680*SUM(D178:Y178)^(-0.24475),1773.1))))*100/115)*SUM(D178:Y178)*(IF(SUM(D174:Y174)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D178:Y178)),$A$73)","v":2.4151395100000004},{"$f":"IF((D178*$Z178-(2009-D$3)/$C178*$Z178*D178)<0,0,(D178*$Z178-(2009-D$3)/$C178*$Z178*D178))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N178*$Z178-(2009-N$3)/$C178*$Z178*N178)<0,0,(N178*$Z178-(2009-N$3)/$C178*$Z178*N178))","v":0},338119.53140000015,0,0,0,0,0,0,0,0,{"$f":"IF((X178*$Z178-(2009-X$3)/$C178*$Z178*X178)<0,0,(X178*$Z178-(2009-X$3)/$C178*$Z178*X178))","v":0},{"$f":"IF((Y178*$Z178-(2009-Y$3)/$C178*$Z178*Y178)<0,0,(Y178*$Z178-(2009-Y$3)/$C178*$Z178*Y178))","v":0},{"$f":"+SUM(AA178:AV178)","v":338119.53140000015},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA178","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB178","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC178","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD178","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE178","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF178","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG178","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH178","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI178","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ178","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK178","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL178","v":272847.16404889891},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM178","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN178","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO178","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP178","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ178","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR178","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS178","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT178","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU178","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV178","v":0},{"$f":"+SUM(AX178:BS178)","v":272847.16404889891},{"$f":"(AA178+AX178)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK178+BH178)/2","v":0},305483.34772444953,0,0,0,0,0,0,0,0,{"$f":"(AU178+BR178)/2","v":0},0,{"$f":"+SUM(BU178:CP178)","v":305483.34772444953},{"$f":"SUM(D178:Y178)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D179:Y179,\"<>0\")<=1,IF(SUM(D179:Y179)=0,0,(IF(SUM(D179:Y179)>0,IF(SUM(D179:Y179)<400,(1.2675*45967*SUM(D179:Y179)^(-0.4664)),(IF(SUM(D179:Y179)<2000,(39128*SUM(D179:Y179)^(-0.37661)),IF(SUM(D179:Y179)<5000,18893*SUM(D179:Y179)^(-0.28083),IF(SUM(D179:Y179)<100000,29680*SUM(D179:Y179)^(-0.24475),1773.1))))*100/115)*SUM(D179:Y179)*(IF(SUM(D175:Y175)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D179:Y179)),$A$73)","v":0.48302790200000006},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X179*$Z179-(2009-X$3)/$C179*$Z179*X179)<0,0,(X179*$Z179-(2009-X$3)/$C179*$Z179*X179))","v":0},{"$f":"IF((Y179*$Z179-(2009-Y$3)/$C179*$Z179*Y179)<0,0,(Y179*$Z179-(2009-Y$3)/$C179*$Z179*Y179))","v":0},{"$f":"+SUM(AA179:AV179)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA179","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB179","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC179","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD179","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE179","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF179","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG179","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH179","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI179","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ179","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK179","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL179","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM179","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN179","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO179","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP179","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ179","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR179","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS179","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT179","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU179","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV179","v":0},{"$f":"+SUM(AX179:BS179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU179:CP179)","v":0},{"$f":"SUM(D179:Y179)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D180:Y180,\"<>0\")<=1,IF(SUM(D180:Y180)=0,0,(IF(SUM(D180:Y180)>0,IF(SUM(D180:Y180)<400,(1.2675*45967*SUM(D180:Y180)^(-0.4664)),(IF(SUM(D180:Y180)<2000,(39128*SUM(D180:Y180)^(-0.37661)),IF(SUM(D180:Y180)<5000,18893*SUM(D180:Y180)^(-0.28083),IF(SUM(D180:Y180)<100000,29680*SUM(D180:Y180)^(-0.24475),1773.1))))*100/115)*SUM(D180:Y180)*(IF(SUM(D172:Y172)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D180:Y180)),$A$73)","v":12.522498359349997},{"$f":"IF((D180*$Z180-(2009-D$3)/($C180+D181)*$Z180*D180)<0,0,(D180*$Z180-(2009-D$3)/($C180+D181)*$Z180*D180))","v":0},0,0,0,0,0,0,0,0,0,0,3506299.5406179996,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA180:AV180)","v":3506299.5406179996},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA180","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB180","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC180","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD180","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE180","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF180","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG180","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH180","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI180","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ180","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK180","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL180","v":2829425.0911870804},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM180","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN180","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO180","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP180","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ180","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR180","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS180","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT180","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU180","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV180","v":0},{"$f":"+SUM(AX180:BS180)","v":2829425.0911870804},0,0,0,0,0,0,0,0,0,0,0,3167862.31590254,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU180:CP180)","v":3167862.31590254},{"$f":"SUM(D180:Y180)","v":350000}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D182:Y182,\"<>0\")<=1,IF(SUM(D182:Y182)=0,0,(IF(SUM(D182:Y182)>0,IF(SUM(D182:Y182)<400,(1.2675*45967*SUM(D182:Y182)^(-0.4664)),(IF(SUM(D182:Y182)<2000,(39128*SUM(D182:Y182)^(-0.37661)),IF(SUM(D182:Y182)<5000,18893*SUM(D182:Y182)^(-0.28083),IF(SUM(D182:Y182)<100000,29680*SUM(D182:Y182)^(-0.24475),1773.1))))*100/115)*SUM(D182:Y182)*(IF(SUM(D174:Y174)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D182:Y182)),$A$73)","v":34.778008944},{"$f":"IF((D182*$Z182-(2009-D$3)/$C182*$Z182*D182)<0,0,(D182*$Z182-(2009-D$3)/$C182*$Z182*D182))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N182*$Z182-(2009-N$3)/$C182*$Z182*N182)<0,0,(N182*$Z182-(2009-N$3)/$C182*$Z182*N182))","v":0},4868921.2521600006,0,0,0,0,0,0,0,0,{"$f":"IF((X182*$Z182-(2009-X$3)/$C182*$Z182*X182)<0,0,(X182*$Z182-(2009-X$3)/$C182*$Z182*X182))","v":0},{"$f":"IF((Y182*$Z182-(2009-Y$3)/$C182*$Z182*Y182)<0,0,(Y182*$Z182-(2009-Y$3)/$C182*$Z182*Y182))","v":0},{"$f":"+SUM(AA182:AV182)","v":4868921.2521600006},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA182","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB182","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC182","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD182","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE182","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF182","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG182","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH182","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI182","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ182","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK182","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL182","v":3928999.162304143},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM182","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN182","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO182","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP182","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ182","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR182","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS182","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT182","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU182","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV182","v":0},{"$f":"+SUM(AX182:BS182)","v":3928999.162304143},{"$f":"(AA182+AX182)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK182+BH182)/2","v":0},4398960.207232072,0,0,0,0,0,0,0,0,{"$f":"(AU182+BR182)/2","v":0},0,{"$f":"+SUM(BU182:CP182)","v":4398960.207232072},{"$f":"SUM(D182:Y182)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D183:Y183,\"<>0\")<=1,IF(SUM(D183:Y183)=0,0,(IF(SUM(D183:Y183)>0,IF(SUM(D183:Y183)<400,(1.2675*45967*SUM(D183:Y183)^(-0.4664)),(IF(SUM(D183:Y183)<2000,(39128*SUM(D183:Y183)^(-0.37661)),IF(SUM(D183:Y183)<5000,18893*SUM(D183:Y183)^(-0.28083),IF(SUM(D183:Y183)<100000,29680*SUM(D183:Y183)^(-0.24475),1773.1))))*100/115)*SUM(D183:Y183)*(IF(SUM(D175:Y175)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D183:Y183)),$A$73)","v":1.4490837059999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X183*$Z183-(2009-X$3)/$C183*$Z183*X183)<0,0,(X183*$Z183-(2009-X$3)/$C183*$Z183*X183))","v":0},{"$f":"IF((Y183*$Z183-(2009-Y$3)/$C183*$Z183*Y183)<0,0,(Y183*$Z183-(2009-Y$3)/$C183*$Z183*Y183))","v":0},{"$f":"+SUM(AA183:AV183)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA183","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB183","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC183","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD183","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE183","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF183","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG183","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH183","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI183","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ183","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK183","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL183","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM183","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN183","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO183","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP183","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ183","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR183","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS183","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT183","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU183","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV183","v":0},{"$f":"+SUM(AX183:BS183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU183:CP183)","v":0},{"$f":"SUM(D183:Y183)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D184:Y184,\"<>0\")<=1,IF(SUM(D184:Y184)=0,0,(IF(SUM(D184:Y184)>0,IF(SUM(D184:Y184)<400,(1.2675*45967*SUM(D184:Y184)^(-0.4664)),(IF(SUM(D184:Y184)<2000,(39128*SUM(D184:Y184)^(-0.37661)),IF(SUM(D184:Y184)<5000,18893*SUM(D184:Y184)^(-0.28083),IF(SUM(D184:Y184)<100000,29680*SUM(D184:Y184)^(-0.24475),1773.1))))*100/115)*SUM(D184:Y184)*(IF(SUM(D172:Y172)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D184:Y184)),$A$73)","v":0},{"$f":"IF((D184*$Z184-(2009-D$3)/($C184+D185)*$Z184*D184)<0,0,(D184*$Z184-(2009-D$3)/($C184+D185)*$Z184*D184))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA184:AV184)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA184","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB184","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC184","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD184","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE184","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF184","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG184","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH184","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI184","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ184","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK184","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL184","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM184","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN184","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO184","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP184","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ184","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR184","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS184","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT184","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU184","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV184","v":0},{"$f":"+SUM(AX184:BS184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU184:CP184)","v":0},{"$f":"SUM(D184:Y184)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D186:Y186,\"<>0\")<=1,IF(SUM(D186:Y186)=0,0,(IF(SUM(D186:Y186)>0,IF(SUM(D186:Y186)<400,(1.2675*45967*SUM(D186:Y186)^(-0.4664)),(IF(SUM(D186:Y186)<2000,(39128*SUM(D186:Y186)^(-0.37661)),IF(SUM(D186:Y186)<5000,18893*SUM(D186:Y186)^(-0.28083),IF(SUM(D186:Y186)<100000,29680*SUM(D186:Y186)^(-0.24475),1773.1))))*100/115)*SUM(D186:Y186)*(IF(SUM(D174:Y174)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D186:Y186)),$A$73)","v":0},{"$f":"IF((D186*$Z186-(2009-D$3)/$C186*$Z186*D186)<0,0,(D186*$Z186-(2009-D$3)/$C186*$Z186*D186))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N186*$Z186-(2009-N$3)/$C186*$Z186*N186)<0,0,(N186*$Z186-(2009-N$3)/$C186*$Z186*N186))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X186*$Z186-(2009-X$3)/$C186*$Z186*X186)<0,0,(X186*$Z186-(2009-X$3)/$C186*$Z186*X186))","v":0},{"$f":"IF((Y186*$Z186-(2009-Y$3)/$C186*$Z186*Y186)<0,0,(Y186*$Z186-(2009-Y$3)/$C186*$Z186*Y186))","v":0},{"$f":"+SUM(AA186:AV186)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA186","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB186","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC186","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD186","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE186","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF186","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG186","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH186","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI186","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ186","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK186","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL186","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM186","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN186","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO186","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP186","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ186","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR186","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS186","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT186","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU186","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV186","v":0},{"$f":"+SUM(AX186:BS186)","v":0},{"$f":"(AA186+AX186)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK186+BH186)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU186+BR186)/2","v":0},0,{"$f":"+SUM(BU186:CP186)","v":0},{"$f":"SUM(D186:Y186)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D187:Y187,\"<>0\")<=1,IF(SUM(D187:Y187)=0,0,(IF(SUM(D187:Y187)>0,IF(SUM(D187:Y187)<400,(1.2675*45967*SUM(D187:Y187)^(-0.4664)),(IF(SUM(D187:Y187)<2000,(39128*SUM(D187:Y187)^(-0.37661)),IF(SUM(D187:Y187)<5000,18893*SUM(D187:Y187)^(-0.28083),IF(SUM(D187:Y187)<100000,29680*SUM(D187:Y187)^(-0.24475),1773.1))))*100/115)*SUM(D187:Y187)*(IF(SUM(D175:Y175)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D187:Y187)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X187*$Z187-(2009-X$3)/$C187*$Z187*X187)<0,0,(X187*$Z187-(2009-X$3)/$C187*$Z187*X187))","v":0},{"$f":"IF((Y187*$Z187-(2009-Y$3)/$C187*$Z187*Y187)<0,0,(Y187*$Z187-(2009-Y$3)/$C187*$Z187*Y187))","v":0},{"$f":"+SUM(AA187:AV187)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA187","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB187","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC187","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD187","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE187","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF187","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG187","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH187","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI187","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ187","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK187","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL187","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM187","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN187","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO187","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP187","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ187","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR187","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS187","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT187","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU187","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV187","v":0},{"$f":"+SUM(AX187:BS187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU187:CP187)","v":0},{"$f":"SUM(D187:Y187)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D188:Y188,\"<>0\")<=1,IF(SUM(D188:Y188)=0,0,(IF(SUM(D188:Y188)>0,IF(SUM(D188:Y188)<400,(1.2675*45967*SUM(D188:Y188)^(-0.4664)),(IF(SUM(D188:Y188)<2000,(39128*SUM(D188:Y188)^(-0.37661)),IF(SUM(D188:Y188)<5000,18893*SUM(D188:Y188)^(-0.28083),IF(SUM(D188:Y188)<100000,29680*SUM(D188:Y188)^(-0.24475),1773.1))))*100/115)*SUM(D188:Y188)*(IF(SUM(D172:Y172)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D188:Y188)),$A$73)","v":68.952676569196001},{"$f":"IF((D188*$Z188-(2009-D$3)/($C188+D189)*$Z188*D188)<0,0,(D188*$Z188-(2009-D$3)/($C188+D189)*$Z188*D188))","v":0},0,0,0,0,0,0,0,0,0,0,19306749.439374879,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA188:AV188)","v":19306749.439374879},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA188","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB188","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC188","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD188","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE188","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF188","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG188","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH188","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI188","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ188","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK188","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL188","v":15579673.288095959},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM188","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN188","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO188","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP188","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ188","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR188","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS188","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT188","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU188","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV188","v":0},{"$f":"+SUM(AX188:BS188)","v":15579673.288095959},0,0,0,0,0,0,0,0,0,0,0,17443211.363735419,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU188:CP188)","v":17443211.363735419},{"$f":"SUM(D188:Y188)","v":350000}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D190:Y190,\"<>0\")<=1,IF(SUM(D190:Y190)=0,0,(IF(SUM(D190:Y190)>0,IF(SUM(D190:Y190)<400,(1.2675*45967*SUM(D190:Y190)^(-0.4664)),(IF(SUM(D190:Y190)<2000,(39128*SUM(D190:Y190)^(-0.37661)),IF(SUM(D190:Y190)<5000,18893*SUM(D190:Y190)^(-0.28083),IF(SUM(D190:Y190)<100000,29680*SUM(D190:Y190)^(-0.24475),1773.1))))*100/115)*SUM(D190:Y190)*(IF(SUM(D174:Y174)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D190:Y190)),$A$73)","v":63.778477923999993},{"$f":"IF((D190*$Z190-(2009-D$3)/$C190*$Z190*D190)<0,0,(D190*$Z190-(2009-D$3)/$C190*$Z190*D190))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N190*$Z190-(2009-N$3)/$C190*$Z190*N190)<0,0,(N190*$Z190-(2009-N$3)/$C190*$Z190*N190))","v":0},8928986.909359999,0,0,0,0,0,0,0,0,{"$f":"IF((X190*$Z190-(2009-X$3)/$C190*$Z190*X190)<0,0,(X190*$Z190-(2009-X$3)/$C190*$Z190*X190))","v":0},{"$f":"IF((Y190*$Z190-(2009-Y$3)/$C190*$Z190*Y190)<0,0,(Y190*$Z190-(2009-Y$3)/$C190*$Z190*Y190))","v":0},{"$f":"+SUM(AA190:AV190)","v":8928986.909359999},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA190","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB190","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC190","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD190","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE190","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF190","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG190","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH190","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI190","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ190","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK190","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL190","v":7205288.4551247712},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM190","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN190","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO190","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP190","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ190","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR190","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS190","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT190","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU190","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV190","v":0},{"$f":"+SUM(AX190:BS190)","v":7205288.4551247712},{"$f":"(AA190+AX190)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK190+BH190)/2","v":0},8067137.6822423851,0,0,0,0,0,0,0,0,{"$f":"(AU190+BR190)/2","v":0},{"$f":"(AV190+BS190)/2","v":0},{"$f":"+SUM(BU190:CP190)","v":8067137.6822423851},{"$f":"SUM(D190:Y190)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,350000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D191:Y191,\"<>0\")<=1,IF(SUM(D191:Y191)=0,0,(IF(SUM(D191:Y191)>0,IF(SUM(D191:Y191)<400,(1.2675*45967*SUM(D191:Y191)^(-0.4664)),(IF(SUM(D191:Y191)<2000,(39128*SUM(D191:Y191)^(-0.37661)),IF(SUM(D191:Y191)<5000,18893*SUM(D191:Y191)^(-0.28083),IF(SUM(D191:Y191)<100000,29680*SUM(D191:Y191)^(-0.24475),1773.1))))*100/115)*SUM(D191:Y191)*(IF(SUM(D175:Y175)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D191:Y191)),$A$73)","v":5.4279555679999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X191*$Z191-(2009-X$3)/$C191*$Z191*X191)<0,0,(X191*$Z191-(2009-X$3)/$C191*$Z191*X191))","v":0},{"$f":"IF((Y191*$Z191-(2009-Y$3)/$C191*$Z191*Y191)<0,0,(Y191*$Z191-(2009-Y$3)/$C191*$Z191*Y191))","v":0},{"$f":"+SUM(AA191:AV191)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA191","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB191","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC191","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD191","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE191","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF191","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG191","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH191","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI191","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ191","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK191","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL191","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM191","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN191","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO191","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP191","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ191","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR191","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS191","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT191","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU191","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV191","v":0},{"$f":"+SUM(AX191:BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU191+BR191)/2","v":0},{"$f":"(AV191+BS191)/2","v":0},{"$f":"+SUM(BU191:CP191)","v":0},{"$f":"SUM(D191:Y191)","v":350000}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW193:AW204)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT193:BT204)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ193:CQ204)","v":0},{"$f":"SUM(D192:Y192)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D193:Y193,\"<>0\")<=1,IF(SUM(D193:Y193)=0,0,(IF(SUM(D193:Y193)>0,IF(SUM(D193:Y193)<400,(1.2675*45967*SUM(D193:Y193)^(-0.4664)),(IF(SUM(D193:Y193)<2000,(39128*SUM(D193:Y193)^(-0.37661)),IF(SUM(D193:Y193)<5000,18893*SUM(D193:Y193)^(-0.28083),IF(SUM(D193:Y193)<100000,29680*SUM(D193:Y193)^(-0.24475),1773.1))))*100/115)*SUM(D193:Y193)*(IF(SUM(D172:Y172)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D193:Y193)),$A$73)","v":0},{"$f":"IF((D193*$Z193-(2009-D$3)/($C193+D194)*$Z193*D193)<0,0,(D193*$Z193-(2009-D$3)/($C193+D194)*$Z193*D193))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA193:AV193)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA193","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB193","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC193","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD193","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE193","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF193","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG193","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH193","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI193","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ193","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK193","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL193","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM193","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN193","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO193","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP193","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ193","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR193","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS193","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT193","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU193","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV193","v":0},{"$f":"+SUM(AX193:BS193)","v":0},{"$f":"(AA193+AX193)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU193:CP193)","v":0},{"$f":"SUM(D193:Y193)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D195:Y195,\"<>0\")<=1,IF(SUM(D195:Y195)=0,0,(IF(SUM(D195:Y195)>0,IF(SUM(D195:Y195)<400,(1.2675*45967*SUM(D195:Y195)^(-0.4664)),(IF(SUM(D195:Y195)<2000,(39128*SUM(D195:Y195)^(-0.37661)),IF(SUM(D195:Y195)<5000,18893*SUM(D195:Y195)^(-0.28083),IF(SUM(D195:Y195)<100000,29680*SUM(D195:Y195)^(-0.24475),1773.1))))*100/115)*SUM(D195:Y195)*(IF(SUM(D174:Y174)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D195:Y195)),$A$73)","v":0},{"$f":"IF((D195*$Z195-(2009-D$3)/$C195*$Z195*D195)<0,0,(D195*$Z195-(2009-D$3)/$C195*$Z195*D195))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N195*$Z195-(2009-N$3)/$C195*$Z195*N195)<0,0,(N195*$Z195-(2009-N$3)/$C195*$Z195*N195))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X195*$Z195-(2009-X$3)/$C195*$Z195*X195)<0,0,(X195*$Z195-(2009-X$3)/$C195*$Z195*X195))","v":0},{"$f":"IF((Y195*$Z195-(2009-Y$3)/$C195*$Z195*Y195)<0,0,(Y195*$Z195-(2009-Y$3)/$C195*$Z195*Y195))","v":0},{"$f":"+SUM(AA195:AV195)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA195","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB195","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC195","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD195","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE195","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF195","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG195","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH195","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI195","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ195","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK195","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL195","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM195","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN195","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO195","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP195","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ195","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR195","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS195","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT195","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU195","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV195","v":0},{"$f":"+SUM(AX195:BS195)","v":0},{"$f":"(AA195+AX195)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK195+BH195)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU195+BR195)/2","v":0},0,{"$f":"+SUM(BU195:CP195)","v":0},{"$f":"SUM(D195:Y195)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D196:Y196,\"<>0\")<=1,IF(SUM(D196:Y196)=0,0,(IF(SUM(D196:Y196)>0,IF(SUM(D196:Y196)<400,(1.2675*45967*SUM(D196:Y196)^(-0.4664)),(IF(SUM(D196:Y196)<2000,(39128*SUM(D196:Y196)^(-0.37661)),IF(SUM(D196:Y196)<5000,18893*SUM(D196:Y196)^(-0.28083),IF(SUM(D196:Y196)<100000,29680*SUM(D196:Y196)^(-0.24475),1773.1))))*100/115)*SUM(D196:Y196)*(IF(SUM(D175:Y175)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D196:Y196)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X196*$Z196-(2009-X$3)/$C196*$Z196*X196)<0,0,(X196*$Z196-(2009-X$3)/$C196*$Z196*X196))","v":0},{"$f":"IF((Y196*$Z196-(2009-Y$3)/$C196*$Z196*Y196)<0,0,(Y196*$Z196-(2009-Y$3)/$C196*$Z196*Y196))","v":0},{"$f":"+SUM(AA196:AV196)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA196","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB196","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC196","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD196","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE196","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF196","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG196","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH196","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI196","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ196","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK196","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL196","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM196","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN196","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO196","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP196","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ196","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR196","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS196","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT196","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU196","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV196","v":0},{"$f":"+SUM(AX196:BS196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU196:CP196)","v":0},{"$f":"SUM(D196:Y196)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D197:Y197,\"<>0\")<=1,IF(SUM(D197:Y197)=0,0,(IF(SUM(D197:Y197)>0,IF(SUM(D197:Y197)<400,(1.2675*45967*SUM(D197:Y197)^(-0.4664)),(IF(SUM(D197:Y197)<2000,(39128*SUM(D197:Y197)^(-0.37661)),IF(SUM(D197:Y197)<5000,18893*SUM(D197:Y197)^(-0.28083),IF(SUM(D197:Y197)<100000,29680*SUM(D197:Y197)^(-0.24475),1773.1))))*100/115)*SUM(D197:Y197)*(IF(SUM(D172:Y172)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D197:Y197)),$A$73)","v":0},{"$f":"IF((D197*$Z197-(2009-D$3)/($C197+D198)*$Z197*D197)<0,0,(D197*$Z197-(2009-D$3)/($C197+D198)*$Z197*D197))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA197:AV197)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA197","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB197","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC197","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD197","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE197","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF197","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG197","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH197","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI197","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ197","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK197","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL197","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM197","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN197","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO197","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP197","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ197","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR197","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS197","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT197","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU197","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV197","v":0},{"$f":"+SUM(AX197:BS197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU197:CP197)","v":0},{"$f":"SUM(D197:Y197)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D199:Y199,\"<>0\")<=1,IF(SUM(D199:Y199)=0,0,(IF(SUM(D199:Y199)>0,IF(SUM(D199:Y199)<400,(1.2675*45967*SUM(D199:Y199)^(-0.4664)),(IF(SUM(D199:Y199)<2000,(39128*SUM(D199:Y199)^(-0.37661)),IF(SUM(D199:Y199)<5000,18893*SUM(D199:Y199)^(-0.28083),IF(SUM(D199:Y199)<100000,29680*SUM(D199:Y199)^(-0.24475),1773.1))))*100/115)*SUM(D199:Y199)*(IF(SUM(D174:Y174)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D199:Y199)),$A$73)","v":0},{"$f":"IF((D199*$Z199-(2009-D$3)/$C199*$Z199*D199)<0,0,(D199*$Z199-(2009-D$3)/$C199*$Z199*D199))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N199*$Z199-(2009-N$3)/$C199*$Z199*N199)<0,0,(N199*$Z199-(2009-N$3)/$C199*$Z199*N199))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X199*$Z199-(2009-X$3)/$C199*$Z199*X199)<0,0,(X199*$Z199-(2009-X$3)/$C199*$Z199*X199))","v":0},{"$f":"IF((Y199*$Z199-(2009-Y$3)/$C199*$Z199*Y199)<0,0,(Y199*$Z199-(2009-Y$3)/$C199*$Z199*Y199))","v":0},{"$f":"+SUM(AA199:AV199)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA199","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB199","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC199","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD199","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE199","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF199","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG199","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH199","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI199","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ199","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK199","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL199","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM199","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN199","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO199","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP199","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ199","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR199","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS199","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT199","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU199","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV199","v":0},{"$f":"+SUM(AX199:BS199)","v":0},{"$f":"(AA199+AX199)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK199+BH199)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU199+BR199)/2","v":0},0,{"$f":"+SUM(BU199:CP199)","v":0},{"$f":"SUM(D199:Y199)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D200:Y200,\"<>0\")<=1,IF(SUM(D200:Y200)=0,0,(IF(SUM(D200:Y200)>0,IF(SUM(D200:Y200)<400,(1.2675*45967*SUM(D200:Y200)^(-0.4664)),(IF(SUM(D200:Y200)<2000,(39128*SUM(D200:Y200)^(-0.37661)),IF(SUM(D200:Y200)<5000,18893*SUM(D200:Y200)^(-0.28083),IF(SUM(D200:Y200)<100000,29680*SUM(D200:Y200)^(-0.24475),1773.1))))*100/115)*SUM(D200:Y200)*(IF(SUM(D175:Y175)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D200:Y200)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X200*$Z200-(2009-X$3)/$C200*$Z200*X200)<0,0,(X200*$Z200-(2009-X$3)/$C200*$Z200*X200))","v":0},{"$f":"IF((Y200*$Z200-(2009-Y$3)/$C200*$Z200*Y200)<0,0,(Y200*$Z200-(2009-Y$3)/$C200*$Z200*Y200))","v":0},{"$f":"+SUM(AA200:AV200)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA200","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB200","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC200","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD200","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE200","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF200","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG200","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH200","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI200","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ200","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK200","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL200","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM200","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN200","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO200","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP200","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ200","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR200","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS200","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT200","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU200","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV200","v":0},{"$f":"+SUM(AX200:BS200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU200:CP200)","v":0},{"$f":"SUM(D200:Y200)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D201:Y201,\"<>0\")<=1,IF(SUM(D201:Y201)=0,0,(IF(SUM(D201:Y201)>0,IF(SUM(D201:Y201)<400,(1.2675*45967*SUM(D201:Y201)^(-0.4664)),(IF(SUM(D201:Y201)<2000,(39128*SUM(D201:Y201)^(-0.37661)),IF(SUM(D201:Y201)<5000,18893*SUM(D201:Y201)^(-0.28083),IF(SUM(D201:Y201)<100000,29680*SUM(D201:Y201)^(-0.24475),1773.1))))*100/115)*SUM(D201:Y201)*(IF(SUM(D172:Y172)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D201:Y201)),$A$73)","v":0},{"$f":"IF((D201*$Z201-(2009-D$3)/($C201+D202)*$Z201*D201)<0,0,(D201*$Z201-(2009-D$3)/($C201+D202)*$Z201*D201))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA201:AV201)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA201","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB201","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC201","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD201","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE201","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF201","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG201","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH201","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI201","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ201","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK201","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL201","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM201","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN201","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO201","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP201","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ201","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR201","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS201","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT201","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU201","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV201","v":0},{"$f":"+SUM(AX201:BS201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU201:CP201)","v":0},{"$f":"SUM(D201:Y201)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D203:Y203,\"<>0\")<=1,IF(SUM(D203:Y203)=0,0,(IF(SUM(D203:Y203)>0,IF(SUM(D203:Y203)<400,(1.2675*45967*SUM(D203:Y203)^(-0.4664)),(IF(SUM(D203:Y203)<2000,(39128*SUM(D203:Y203)^(-0.37661)),IF(SUM(D203:Y203)<5000,18893*SUM(D203:Y203)^(-0.28083),IF(SUM(D203:Y203)<100000,29680*SUM(D203:Y203)^(-0.24475),1773.1))))*100/115)*SUM(D203:Y203)*(IF(SUM(D174:Y174)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D203:Y203)),$A$73)","v":0},{"$f":"IF((D203*$Z203-(2009-D$3)/$C203*$Z203*D203)<0,0,(D203*$Z203-(2009-D$3)/$C203*$Z203*D203))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N203*$Z203-(2009-N$3)/$C203*$Z203*N203)<0,0,(N203*$Z203-(2009-N$3)/$C203*$Z203*N203))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X203*$Z203-(2009-X$3)/$C203*$Z203*X203)<0,0,(X203*$Z203-(2009-X$3)/$C203*$Z203*X203))","v":0},{"$f":"IF((Y203*$Z203-(2009-Y$3)/$C203*$Z203*Y203)<0,0,(Y203*$Z203-(2009-Y$3)/$C203*$Z203*Y203))","v":0},{"$f":"+SUM(AA203:AV203)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA203","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB203","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC203","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD203","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE203","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF203","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG203","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH203","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI203","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ203","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK203","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL203","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM203","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN203","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO203","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP203","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ203","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR203","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS203","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT203","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU203","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV203","v":0},{"$f":"+SUM(AX203:BS203)","v":0},{"$f":"(AA203+AX203)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK203+BH203)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU203+BR203)/2","v":0},{"$f":"(AV203+BS203)/2","v":0},{"$f":"+SUM(BU203:CP203)","v":0},{"$f":"SUM(D203:Y203)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D204:Y204,\"<>0\")<=1,IF(SUM(D204:Y204)=0,0,(IF(SUM(D204:Y204)>0,IF(SUM(D204:Y204)<400,(1.2675*45967*SUM(D204:Y204)^(-0.4664)),(IF(SUM(D204:Y204)<2000,(39128*SUM(D204:Y204)^(-0.37661)),IF(SUM(D204:Y204)<5000,18893*SUM(D204:Y204)^(-0.28083),IF(SUM(D204:Y204)<100000,29680*SUM(D204:Y204)^(-0.24475),1773.1))))*100/115)*SUM(D204:Y204)*(IF(SUM(D175:Y175)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D204:Y204)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X204*$Z204-(2009-X$3)/$C204*$Z204*X204)<0,0,(X204*$Z204-(2009-X$3)/$C204*$Z204*X204))","v":0},{"$f":"IF((Y204*$Z204-(2009-Y$3)/$C204*$Z204*Y204)<0,0,(Y204*$Z204-(2009-Y$3)/$C204*$Z204*Y204))","v":0},{"$f":"+SUM(AA204:AV204)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA204","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB204","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC204","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD204","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE204","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF204","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG204","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH204","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI204","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ204","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK204","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL204","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM204","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN204","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO204","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP204","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ204","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR204","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS204","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT204","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU204","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV204","v":0},{"$f":"+SUM(AX204:BS204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU204+BR204)/2","v":0},{"$f":"(AV204+BS204)/2","v":0},{"$f":"+SUM(BU204:CP204)","v":0},{"$f":"SUM(D204:Y204)","v":0}]
["Renseanlæg 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW206,AW209,AW234,AW259)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT206,BT209,BT234,BT259)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ206,CQ209,CQ234,CQ259)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW207:AW208)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT207:BT208)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ207:CQ208)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D207:Y207,\"<>0\")<=1,IF(SUM(D207:Y207)=0,0,(IF(SUM(D207:Y207)>0,IF(SUM(D207:Y207)<400,(1.2675*45967*SUM(D207:Y207)^(-0.4664)),(IF(SUM(D207:Y207)<2000,(39128*SUM(D207:Y207)^(-0.37661)),IF(SUM(D207:Y207)<5000,18893*SUM(D207:Y207)^(-0.28083),IF(SUM(D207:Y207)<100000,29680*SUM(D207:Y207)^(-0.24475),1773.1))))*100/115)*SUM(D207:Y207)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D207:Y207)),$A$73)","v":0},{"$f":"IF((D207*$Z207-(2009-D$3)/($C207+D208)*$Z207*D207)<0,0,(D207*$Z207-(2009-D$3)/($C207+D208)*$Z207*D207))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA207:AV207)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA207","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB207","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC207","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD207","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE207","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF207","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG207","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH207","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI207","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ207","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK207","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL207","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM207","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN207","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO207","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP207","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ207","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR207","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS207","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT207","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU207","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV207","v":0},{"$f":"+SUM(AX207:BS207)","v":0},{"$f":"(AA207+AX207)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU207:CP207)","v":0},{"$f":"SUM(D207:Y207)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW210:AW233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT210:BT233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ210:CQ233)","v":0},{"$f":"SUM(D209:Y209)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D210:Y210,\"<>0\")<=1,IF(SUM(D210:Y210)=0,0,(IF(SUM(D210:Y210)>0,IF(SUM(D210:Y210)<400,(1.2675*45967*SUM(D210:Y210)^(-0.4664)),(IF(SUM(D210:Y210)<2000,(39128*SUM(D210:Y210)^(-0.37661)),IF(SUM(D210:Y210)<5000,18893*SUM(D210:Y210)^(-0.28083),IF(SUM(D210:Y210)<100000,29680*SUM(D210:Y210)^(-0.24475),1773.1))))*100/115)*SUM(D210:Y210)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D210:Y210)),$A$73)","v":0},{"$f":"IF((D210*$Z210-(2009-D$3)/($C210+D211)*$Z210*D210)<0,0,(D210*$Z210-(2009-D$3)/($C210+D211)*$Z210*D210))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA210:AV210)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA210","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB210","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC210","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD210","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE210","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF210","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG210","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH210","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI210","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ210","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK210","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL210","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM210","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN210","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO210","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP210","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ210","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR210","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS210","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT210","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU210","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV210","v":0},{"$f":"+SUM(AX210:BS210)","v":0},{"$f":"(AA210+AX210)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU210:CP210)","v":0},{"$f":"SUM(D210:Y210)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D212:Y212,\"<>0\")<=1,IF(SUM(D212:Y212)=0,0,(IF(SUM(D212:Y212)>0,IF(SUM(D212:Y212)<400,(1.2675*45967*SUM(D212:Y212)^(-0.4664)),(IF(SUM(D212:Y212)<2000,(39128*SUM(D212:Y212)^(-0.37661)),IF(SUM(D212:Y212)<5000,18893*SUM(D212:Y212)^(-0.28083),IF(SUM(D212:Y212)<100000,29680*SUM(D212:Y212)^(-0.24475),1773.1))))*100/115)*SUM(D212:Y212)*0.061,0)*1.15*1.06*0.43)/SUM(D212:Y212)),$A$73)","v":0},{"$f":"IF((D212*$Z212-(2009-D$3)/$C212*$Z212*D212)<0,0,(D212*$Z212-(2009-D$3)/$C212*$Z212*D212))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N212*$Z212-(2009-N$3)/$C212*$Z212*N212)<0,0,(N212*$Z212-(2009-N$3)/$C212*$Z212*N212))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X212*$Z212-(2009-X$3)/$C212*$Z212*X212)<0,0,(X212*$Z212-(2009-X$3)/$C212*$Z212*X212))","v":0},{"$f":"IF((Y212*$Z212-(2009-Y$3)/$C212*$Z212*Y212)<0,0,(Y212*$Z212-(2009-Y$3)/$C212*$Z212*Y212))","v":0},{"$f":"+SUM(AA212:AV212)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA212","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB212","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC212","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD212","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE212","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF212","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG212","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH212","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI212","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ212","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK212","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL212","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM212","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN212","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO212","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP212","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ212","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR212","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS212","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT212","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU212","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV212","v":0},{"$f":"+SUM(AX212:BS212)","v":0},{"$f":"(AA212+AX212)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK212+BH212)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU212+BR212)/2","v":0},0,{"$f":"+SUM(BU212:CP212)","v":0},{"$f":"SUM(D212:Y212)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D213:Y213,\"<>0\")<=1,IF(SUM(D213:Y213)=0,0,(IF(SUM(D213:Y213)>0,IF(SUM(D213:Y213)<400,(1.2675*45967*SUM(D213:Y213)^(-0.4664)),(IF(SUM(D213:Y213)<2000,(39128*SUM(D213:Y213)^(-0.37661)),IF(SUM(D213:Y213)<5000,18893*SUM(D213:Y213)^(-0.28083),IF(SUM(D213:Y213)<100000,29680*SUM(D213:Y213)^(-0.24475),1773.1))))*100/115)*SUM(D213:Y213)*0.061,0)*1.15*1.06*0.02)/SUM(D213:Y213)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X213*$Z213-(2009-X$3)/$C213*$Z213*X213)<0,0,(X213*$Z213-(2009-X$3)/$C213*$Z213*X213))","v":0},{"$f":"IF((Y213*$Z213-(2009-Y$3)/$C213*$Z213*Y213)<0,0,(Y213*$Z213-(2009-Y$3)/$C213*$Z213*Y213))","v":0},{"$f":"+SUM(AA213:AV213)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA213","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB213","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC213","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD213","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE213","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF213","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG213","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH213","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI213","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ213","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK213","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL213","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM213","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN213","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO213","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP213","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ213","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR213","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS213","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT213","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU213","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV213","v":0},{"$f":"+SUM(AX213:BS213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU213:CP213)","v":0},{"$f":"SUM(D213:Y213)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D214:Y214,\"<>0\")<=1,IF(SUM(D214:Y214)=0,0,(IF(SUM(D214:Y214)>0,IF(SUM(D214:Y214)<400,(1.2675*45967*SUM(D214:Y214)^(-0.4664)),(IF(SUM(D214:Y214)<2000,(39128*SUM(D214:Y214)^(-0.37661)),IF(SUM(D214:Y214)<5000,18893*SUM(D214:Y214)^(-0.28083),IF(SUM(D214:Y214)<100000,29680*SUM(D214:Y214)^(-0.24475),1773.1))))*100/115)*SUM(D214:Y214)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D214:Y214)),$A$73)","v":0},{"$f":"IF((D214*$Z214-(2009-D$3)/($C214+D215)*$Z214*D214)<0,0,(D214*$Z214-(2009-D$3)/($C214+D215)*$Z214*D214))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA214:AV214)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA214","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB214","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC214","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD214","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE214","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF214","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG214","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH214","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI214","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ214","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK214","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL214","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM214","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN214","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO214","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP214","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ214","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR214","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS214","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT214","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU214","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV214","v":0},{"$f":"+SUM(AX214:BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU214:CP214)","v":0},{"$f":"SUM(D214:Y214)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D216:Y216,\"<>0\")<=1,IF(SUM(D216:Y216)=0,0,(IF(SUM(D216:Y216)>0,IF(SUM(D216:Y216)<400,(1.2675*45967*SUM(D216:Y216)^(-0.4664)),(IF(SUM(D216:Y216)<2000,(39128*SUM(D216:Y216)^(-0.37661)),IF(SUM(D216:Y216)<5000,18893*SUM(D216:Y216)^(-0.28083),IF(SUM(D216:Y216)<100000,29680*SUM(D216:Y216)^(-0.24475),1773.1))))*100/115)*SUM(D216:Y216)*0.0173,0)*1.15*1.06*0.43)/SUM(D216:Y216)),$A$73)","v":0},{"$f":"IF((D216*$Z216-(2009-D$3)/$C216*$Z216*D216)<0,0,(D216*$Z216-(2009-D$3)/$C216*$Z216*D216))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N216*$Z216-(2009-N$3)/$C216*$Z216*N216)<0,0,(N216*$Z216-(2009-N$3)/$C216*$Z216*N216))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X216*$Z216-(2009-X$3)/$C216*$Z216*X216)<0,0,(X216*$Z216-(2009-X$3)/$C216*$Z216*X216))","v":0},{"$f":"IF((Y216*$Z216-(2009-Y$3)/$C216*$Z216*Y216)<0,0,(Y216*$Z216-(2009-Y$3)/$C216*$Z216*Y216))","v":0},{"$f":"+SUM(AA216:AV216)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA216","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB216","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC216","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD216","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE216","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF216","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG216","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH216","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI216","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ216","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK216","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL216","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM216","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN216","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO216","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP216","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ216","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR216","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS216","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT216","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU216","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV216","v":0},{"$f":"+SUM(AX216:BS216)","v":0},{"$f":"(AA216+AX216)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK216+BH216)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU216+BR216)/2","v":0},0,{"$f":"+SUM(BU216:CP216)","v":0},{"$f":"SUM(D216:Y216)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D217:Y217,\"<>0\")<=1,IF(SUM(D217:Y217)=0,0,(IF(SUM(D217:Y217)>0,IF(SUM(D217:Y217)<400,(1.2675*45967*SUM(D217:Y217)^(-0.4664)),(IF(SUM(D217:Y217)<2000,(39128*SUM(D217:Y217)^(-0.37661)),IF(SUM(D217:Y217)<5000,18893*SUM(D217:Y217)^(-0.28083),IF(SUM(D217:Y217)<100000,29680*SUM(D217:Y217)^(-0.24475),1773.1))))*100/115)*SUM(D217:Y217)*0.0173,0)*1.15*1.06*0.02)/SUM(D217:Y217)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X217*$Z217-(2009-X$3)/$C217*$Z217*X217)<0,0,(X217*$Z217-(2009-X$3)/$C217*$Z217*X217))","v":0},{"$f":"IF((Y217*$Z217-(2009-Y$3)/$C217*$Z217*Y217)<0,0,(Y217*$Z217-(2009-Y$3)/$C217*$Z217*Y217))","v":0},{"$f":"+SUM(AA217:AV217)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA217","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB217","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC217","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD217","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE217","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF217","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG217","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH217","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI217","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ217","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK217","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL217","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM217","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN217","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO217","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP217","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ217","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR217","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS217","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT217","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU217","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV217","v":0},{"$f":"+SUM(AX217:BS217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU217:CP217)","v":0},{"$f":"SUM(D217:Y217)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D218:Y218,\"<>0\")<=1,IF(SUM(D218:Y218)=0,0,(IF(SUM(D218:Y218)>0,IF(SUM(D218:Y218)<400,(1.2675*45967*SUM(D218:Y218)^(-0.4664)),(IF(SUM(D218:Y218)<2000,(39128*SUM(D218:Y218)^(-0.37661)),IF(SUM(D218:Y218)<5000,18893*SUM(D218:Y218)^(-0.28083),IF(SUM(D218:Y218)<100000,29680*SUM(D218:Y218)^(-0.24475),1773.1))))*100/115)*SUM(D218:Y218)*(IF(SUM(D218:Y218)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D218:Y218)),$A$73)","v":0},{"$f":"IF((D218*$Z218-(2009-D$3)/($C218+D219)*$Z218*D218)<0,0,(D218*$Z218-(2009-D$3)/($C218+D219)*$Z218*D218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA218:AV218)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA218","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB218","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC218","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD218","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE218","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF218","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG218","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH218","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI218","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ218","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK218","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL218","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM218","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN218","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO218","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP218","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ218","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR218","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS218","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT218","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU218","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV218","v":0},{"$f":"+SUM(AX218:BS218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU218:CP218)","v":0},{"$f":"SUM(D218:Y218)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D220:Y220,\"<>0\")<=1,IF(SUM(D220:Y220)=0,0,(IF(SUM(D220:Y220)>0,IF(SUM(D220:Y220)<400,(1.2675*45967*SUM(D220:Y220)^(-0.4664)),(IF(SUM(D220:Y220)<2000,(39128*SUM(D220:Y220)^(-0.37661)),IF(SUM(D220:Y220)<5000,18893*SUM(D220:Y220)^(-0.28083),IF(SUM(D220:Y220)<100000,29680*SUM(D220:Y220)^(-0.24475),1773.1))))*100/115)*SUM(D220:Y220)*(IF(SUM(D220:Y220)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D220:Y220)),$A$73)","v":0},{"$f":"IF((D220*$Z220-(2009-D$3)/$C220*$Z220*D220)<0,0,(D220*$Z220-(2009-D$3)/$C220*$Z220*D220))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N220*$Z220-(2009-N$3)/$C220*$Z220*N220)<0,0,(N220*$Z220-(2009-N$3)/$C220*$Z220*N220))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X220*$Z220-(2009-X$3)/$C220*$Z220*X220)<0,0,(X220*$Z220-(2009-X$3)/$C220*$Z220*X220))","v":0},{"$f":"IF((Y220*$Z220-(2009-Y$3)/$C220*$Z220*Y220)<0,0,(Y220*$Z220-(2009-Y$3)/$C220*$Z220*Y220))","v":0},{"$f":"+SUM(AA220:AV220)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA220","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB220","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC220","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD220","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE220","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF220","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG220","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH220","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI220","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ220","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK220","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL220","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM220","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN220","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO220","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP220","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ220","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR220","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS220","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT220","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU220","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV220","v":0},{"$f":"+SUM(AX220:BS220)","v":0},{"$f":"(AA220+AX220)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK220+BH220)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU220+BR220)/2","v":0},0,{"$f":"+SUM(BU220:CP220)","v":0},{"$f":"SUM(D220:Y220)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D221:Y221,\"<>0\")<=1,IF(SUM(D221:Y221)=0,0,(IF(SUM(D221:Y221)>0,IF(SUM(D221:Y221)<400,(1.2675*45967*SUM(D221:Y221)^(-0.4664)),(IF(SUM(D221:Y221)<2000,(39128*SUM(D221:Y221)^(-0.37661)),IF(SUM(D221:Y221)<5000,18893*SUM(D221:Y221)^(-0.28083),IF(SUM(D221:Y221)<100000,29680*SUM(D221:Y221)^(-0.24475),1773.1))))*100/115)*SUM(D221:Y221)*(IF(SUM(D221:Y221)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D221:Y221)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X221*$Z221-(2009-X$3)/$C221*$Z221*X221)<0,0,(X221*$Z221-(2009-X$3)/$C221*$Z221*X221))","v":0},{"$f":"IF((Y221*$Z221-(2009-Y$3)/$C221*$Z221*Y221)<0,0,(Y221*$Z221-(2009-Y$3)/$C221*$Z221*Y221))","v":0},{"$f":"+SUM(AA221:AV221)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA221","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB221","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC221","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD221","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE221","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF221","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG221","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH221","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI221","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ221","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK221","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL221","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM221","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN221","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO221","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP221","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ221","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR221","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS221","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT221","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU221","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV221","v":0},{"$f":"+SUM(AX221:BS221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU221:CP221)","v":0},{"$f":"SUM(D221:Y221)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D222:Y222,\"<>0\")<=1,IF(SUM(D222:Y222)=0,0,(IF(SUM(D222:Y222)>0,IF(SUM(D222:Y222)<400,(1.2675*45967*SUM(D222:Y222)^(-0.4664)),(IF(SUM(D222:Y222)<2000,(39128*SUM(D222:Y222)^(-0.37661)),IF(SUM(D222:Y222)<5000,18893*SUM(D222:Y222)^(-0.28083),IF(SUM(D222:Y222)<100000,29680*SUM(D222:Y222)^(-0.24475),1773.1))))*100/115)*SUM(D222:Y222)*(IF(SUM(D218:Y218)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D222:Y222)),$A$73)","v":0},{"$f":"IF((D222*$Z222-(2009-D$3)/($C222+D223)*$Z222*D222)<0,0,(D222*$Z222-(2009-D$3)/($C222+D223)*$Z222*D222))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA222:AV222)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA222","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB222","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC222","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD222","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE222","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF222","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG222","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH222","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI222","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ222","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK222","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL222","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM222","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN222","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO222","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP222","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ222","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR222","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS222","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT222","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU222","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV222","v":0},{"$f":"+SUM(AX222:BS222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU222:CP222)","v":0},{"$f":"SUM(D222:Y222)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D224:Y224,\"<>0\")<=1,IF(SUM(D224:Y224)=0,0,(IF(SUM(D224:Y224)>0,IF(SUM(D224:Y224)<400,(1.2675*45967*SUM(D224:Y224)^(-0.4664)),(IF(SUM(D224:Y224)<2000,(39128*SUM(D224:Y224)^(-0.37661)),IF(SUM(D224:Y224)<5000,18893*SUM(D224:Y224)^(-0.28083),IF(SUM(D224:Y224)<100000,29680*SUM(D224:Y224)^(-0.24475),1773.1))))*100/115)*SUM(D224:Y224)*(IF(SUM(D220:Y220)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D224:Y224)),$A$73)","v":0},{"$f":"IF((D224*$Z224-(2009-D$3)/$C224*$Z224*D224)<0,0,(D224*$Z224-(2009-D$3)/$C224*$Z224*D224))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N224*$Z224-(2009-N$3)/$C224*$Z224*N224)<0,0,(N224*$Z224-(2009-N$3)/$C224*$Z224*N224))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X224*$Z224-(2009-X$3)/$C224*$Z224*X224)<0,0,(X224*$Z224-(2009-X$3)/$C224*$Z224*X224))","v":0},{"$f":"IF((Y224*$Z224-(2009-Y$3)/$C224*$Z224*Y224)<0,0,(Y224*$Z224-(2009-Y$3)/$C224*$Z224*Y224))","v":0},{"$f":"+SUM(AA224:AV224)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA224","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB224","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC224","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD224","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE224","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF224","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG224","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH224","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI224","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ224","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK224","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL224","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM224","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN224","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO224","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP224","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ224","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR224","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS224","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT224","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU224","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV224","v":0},{"$f":"+SUM(AX224:BS224)","v":0},{"$f":"(AA224+AX224)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK224+BH224)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU224+BR224)/2","v":0},0,{"$f":"+SUM(BU224:CP224)","v":0},{"$f":"SUM(D224:Y224)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D225:Y225,\"<>0\")<=1,IF(SUM(D225:Y225)=0,0,(IF(SUM(D225:Y225)>0,IF(SUM(D225:Y225)<400,(1.2675*45967*SUM(D225:Y225)^(-0.4664)),(IF(SUM(D225:Y225)<2000,(39128*SUM(D225:Y225)^(-0.37661)),IF(SUM(D225:Y225)<5000,18893*SUM(D225:Y225)^(-0.28083),IF(SUM(D225:Y225)<100000,29680*SUM(D225:Y225)^(-0.24475),1773.1))))*100/115)*SUM(D225:Y225)*(IF(SUM(D221:Y221)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D225:Y225)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X225*$Z225-(2009-X$3)/$C225*$Z225*X225)<0,0,(X225*$Z225-(2009-X$3)/$C225*$Z225*X225))","v":0},{"$f":"IF((Y225*$Z225-(2009-Y$3)/$C225*$Z225*Y225)<0,0,(Y225*$Z225-(2009-Y$3)/$C225*$Z225*Y225))","v":0},{"$f":"+SUM(AA225:AV225)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA225","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB225","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC225","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD225","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE225","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF225","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG225","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH225","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI225","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ225","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK225","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL225","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM225","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN225","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO225","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP225","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ225","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR225","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS225","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT225","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU225","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV225","v":0},{"$f":"+SUM(AX225:BS225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU225:CP225)","v":0},{"$f":"SUM(D225:Y225)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D226:Y226,\"<>0\")<=1,IF(SUM(D226:Y226)=0,0,(IF(SUM(D226:Y226)>0,IF(SUM(D226:Y226)<400,(1.2675*45967*SUM(D226:Y226)^(-0.4664)),(IF(SUM(D226:Y226)<2000,(39128*SUM(D226:Y226)^(-0.37661)),IF(SUM(D226:Y226)<5000,18893*SUM(D226:Y226)^(-0.28083),IF(SUM(D226:Y226)<100000,29680*SUM(D226:Y226)^(-0.24475),1773.1))))*100/115)*SUM(D226:Y226)*(IF(SUM(D218:Y218)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D226:Y226)),$A$73)","v":0},{"$f":"IF((D226*$Z226-(2009-D$3)/($C226+D227)*$Z226*D226)<0,0,(D226*$Z226-(2009-D$3)/($C226+D227)*$Z226*D226))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA226:AV226)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA226","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB226","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC226","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD226","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE226","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF226","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG226","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH226","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI226","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ226","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK226","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL226","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM226","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN226","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO226","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP226","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ226","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR226","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS226","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT226","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU226","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV226","v":0},{"$f":"+SUM(AX226:BS226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU226:CP226)","v":0},{"$f":"SUM(D226:Y226)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D228:Y228,\"<>0\")<=1,IF(SUM(D228:Y228)=0,0,(IF(SUM(D228:Y228)>0,IF(SUM(D228:Y228)<400,(1.2675*45967*SUM(D228:Y228)^(-0.4664)),(IF(SUM(D228:Y228)<2000,(39128*SUM(D228:Y228)^(-0.37661)),IF(SUM(D228:Y228)<5000,18893*SUM(D228:Y228)^(-0.28083),IF(SUM(D228:Y228)<100000,29680*SUM(D228:Y228)^(-0.24475),1773.1))))*100/115)*SUM(D228:Y228)*(IF(SUM(D220:Y220)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D228:Y228)),$A$73)","v":0},{"$f":"IF((D228*$Z228-(2009-D$3)/$C228*$Z228*D228)<0,0,(D228*$Z228-(2009-D$3)/$C228*$Z228*D228))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N228*$Z228-(2009-N$3)/$C228*$Z228*N228)<0,0,(N228*$Z228-(2009-N$3)/$C228*$Z228*N228))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X228*$Z228-(2009-X$3)/$C228*$Z228*X228)<0,0,(X228*$Z228-(2009-X$3)/$C228*$Z228*X228))","v":0},{"$f":"IF((Y228*$Z228-(2009-Y$3)/$C228*$Z228*Y228)<0,0,(Y228*$Z228-(2009-Y$3)/$C228*$Z228*Y228))","v":0},{"$f":"+SUM(AA228:AV228)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA228","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB228","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC228","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD228","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE228","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF228","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG228","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH228","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI228","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ228","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK228","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL228","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM228","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN228","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO228","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP228","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ228","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR228","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS228","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT228","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU228","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV228","v":0},{"$f":"+SUM(AX228:BS228)","v":0},{"$f":"(AA228+AX228)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK228+BH228)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU228+BR228)/2","v":0},0,{"$f":"+SUM(BU228:CP228)","v":0},{"$f":"SUM(D228:Y228)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D229:Y229,\"<>0\")<=1,IF(SUM(D229:Y229)=0,0,(IF(SUM(D229:Y229)>0,IF(SUM(D229:Y229)<400,(1.2675*45967*SUM(D229:Y229)^(-0.4664)),(IF(SUM(D229:Y229)<2000,(39128*SUM(D229:Y229)^(-0.37661)),IF(SUM(D229:Y229)<5000,18893*SUM(D229:Y229)^(-0.28083),IF(SUM(D229:Y229)<100000,29680*SUM(D229:Y229)^(-0.24475),1773.1))))*100/115)*SUM(D229:Y229)*(IF(SUM(D221:Y221)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D229:Y229)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X229*$Z229-(2009-X$3)/$C229*$Z229*X229)<0,0,(X229*$Z229-(2009-X$3)/$C229*$Z229*X229))","v":0},{"$f":"IF((Y229*$Z229-(2009-Y$3)/$C229*$Z229*Y229)<0,0,(Y229*$Z229-(2009-Y$3)/$C229*$Z229*Y229))","v":0},{"$f":"+SUM(AA229:AV229)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA229","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB229","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC229","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD229","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE229","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF229","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG229","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH229","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI229","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ229","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK229","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL229","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM229","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN229","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO229","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP229","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ229","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR229","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS229","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT229","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU229","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV229","v":0},{"$f":"+SUM(AX229:BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU229:CP229)","v":0},{"$f":"SUM(D229:Y229)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D230:Y230,\"<>0\")<=1,IF(SUM(D230:Y230)=0,0,(IF(SUM(D230:Y230)>0,IF(SUM(D230:Y230)<400,(1.2675*45967*SUM(D230:Y230)^(-0.4664)),(IF(SUM(D230:Y230)<2000,(39128*SUM(D230:Y230)^(-0.37661)),IF(SUM(D230:Y230)<5000,18893*SUM(D230:Y230)^(-0.28083),IF(SUM(D230:Y230)<100000,29680*SUM(D230:Y230)^(-0.24475),1773.1))))*100/115)*SUM(D230:Y230)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D230:Y230)),$A$73)","v":0},{"$f":"IF((D230*$Z230-(2009-D$3)/($C230+D231)*$Z230*D230)<0,0,(D230*$Z230-(2009-D$3)/($C230+D231)*$Z230*D230))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA230:AV230)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA230","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB230","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC230","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD230","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE230","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF230","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG230","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH230","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI230","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ230","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK230","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL230","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM230","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN230","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO230","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP230","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ230","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR230","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS230","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT230","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU230","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV230","v":0},{"$f":"+SUM(AX230:BS230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU230:CP230)","v":0},{"$f":"SUM(D230:Y230)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D232:Y232,\"<>0\")<=1,IF(SUM(D232:Y232)=0,0,(IF(SUM(D232:Y232)>0,IF(SUM(D232:Y232)<400,(1.2675*45967*SUM(D232:Y232)^(-0.4664)),(IF(SUM(D232:Y232)<2000,(39128*SUM(D232:Y232)^(-0.37661)),IF(SUM(D232:Y232)<5000,18893*SUM(D232:Y232)^(-0.28083),IF(SUM(D232:Y232)<100000,29680*SUM(D232:Y232)^(-0.24475),1773.1))))*100/115)*SUM(D232:Y232)*(0.246),0)*1.15*1.06*0.4)/SUM(D232:Y232)),$A$73)","v":0},{"$f":"IF((D232*$Z232-(2009-D$3)/$C232*$Z232*D232)<0,0,(D232*$Z232-(2009-D$3)/$C232*$Z232*D232))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N232*$Z232-(2009-N$3)/$C232*$Z232*N232)<0,0,(N232*$Z232-(2009-N$3)/$C232*$Z232*N232))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X232*$Z232-(2009-X$3)/$C232*$Z232*X232)<0,0,(X232*$Z232-(2009-X$3)/$C232*$Z232*X232))","v":0},{"$f":"IF((Y232*$Z232-(2009-Y$3)/$C232*$Z232*Y232)<0,0,(Y232*$Z232-(2009-Y$3)/$C232*$Z232*Y232))","v":0},{"$f":"+SUM(AA232:AV232)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA232","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB232","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC232","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD232","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE232","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF232","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG232","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH232","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI232","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ232","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK232","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL232","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM232","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN232","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO232","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP232","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ232","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR232","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS232","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT232","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU232","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV232","v":0},{"$f":"+SUM(AX232:BS232)","v":0},{"$f":"(AA232+AX232)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK232+BH232)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU232+BR232)/2","v":0},{"$f":"(AV232+BS232)/2","v":0},{"$f":"+SUM(BU232:CP232)","v":0},{"$f":"SUM(D232:Y232)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D233:Y233,\"<>0\")<=1,IF(SUM(D233:Y233)=0,0,(IF(SUM(D233:Y233)>0,IF(SUM(D233:Y233)<400,(1.2675*45967*SUM(D233:Y233)^(-0.4664)),(IF(SUM(D233:Y233)<2000,(39128*SUM(D233:Y233)^(-0.37661)),IF(SUM(D233:Y233)<5000,18893*SUM(D233:Y233)^(-0.28083),IF(SUM(D233:Y233)<100000,29680*SUM(D233:Y233)^(-0.24475),1773.1))))*100/115)*SUM(D233:Y233)*(0.246),0)*1.15*1.06*0.05)/SUM(D233:Y233)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X233*$Z233-(2009-X$3)/$C233*$Z233*X233)<0,0,(X233*$Z233-(2009-X$3)/$C233*$Z233*X233))","v":0},{"$f":"IF((Y233*$Z233-(2009-Y$3)/$C233*$Z233*Y233)<0,0,(Y233*$Z233-(2009-Y$3)/$C233*$Z233*Y233))","v":0},{"$f":"+SUM(AA233:AV233)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA233","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB233","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC233","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD233","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE233","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF233","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG233","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH233","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI233","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ233","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK233","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL233","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM233","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN233","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO233","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP233","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ233","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR233","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS233","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT233","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU233","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV233","v":0},{"$f":"+SUM(AX233:BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU233+BR233)/2","v":0},{"$f":"(AV233+BS233)/2","v":0},{"$f":"+SUM(BU233:CP233)","v":0},{"$f":"SUM(D233:Y233)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW235:AW258)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT235:BT258)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ235:CQ258)","v":0},{"$f":"SUM(D234:Y234)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D235:Y235,\"<>0\")<=1,IF(SUM(D235:Y235)=0,0,(IF(SUM(D235:Y235)>0,IF(SUM(D235:Y235)<400,(1.2675*45967*SUM(D235:Y235)^(-0.4664)),(IF(SUM(D235:Y235)<2000,(39128*SUM(D235:Y235)^(-0.37661)),IF(SUM(D235:Y235)<5000,18893*SUM(D235:Y235)^(-0.28083),IF(SUM(D235:Y235)<100000,29680*SUM(D235:Y235)^(-0.24475),1773.1))))*100/115)*SUM(D235:Y235)*(IF(SUM(D218:Y218)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D235:Y235)),$A$73)","v":0},{"$f":"IF((D235*$Z235-(2009-D$3)/($C235+D236)*$Z235*D235)<0,0,(D235*$Z235-(2009-D$3)/($C235+D236)*$Z235*D235))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA235:AV235)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA235","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB235","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC235","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD235","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE235","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF235","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG235","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH235","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI235","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ235","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK235","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL235","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM235","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN235","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO235","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP235","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ235","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR235","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS235","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT235","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU235","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV235","v":0},{"$f":"+SUM(AX235:BS235)","v":0},{"$f":"(AA235+AX235)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU235:CP235)","v":0},{"$f":"SUM(D235:Y235)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D237:Y237,\"<>0\")<=1,IF(SUM(D237:Y237)=0,0,(IF(SUM(D237:Y237)>0,IF(SUM(D237:Y237)<400,(1.2675*45967*SUM(D237:Y237)^(-0.4664)),(IF(SUM(D237:Y237)<2000,(39128*SUM(D237:Y237)^(-0.37661)),IF(SUM(D237:Y237)<5000,18893*SUM(D237:Y237)^(-0.28083),IF(SUM(D237:Y237)<100000,29680*SUM(D237:Y237)^(-0.24475),1773.1))))*100/115)*SUM(D237:Y237)*(IF(SUM(D220:Y220)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D237:Y237)),$A$73)","v":0},{"$f":"IF((D237*$Z237-(2009-D$3)/$C237*$Z237*D237)<0,0,(D237*$Z237-(2009-D$3)/$C237*$Z237*D237))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N237*$Z237-(2009-N$3)/$C237*$Z237*N237)<0,0,(N237*$Z237-(2009-N$3)/$C237*$Z237*N237))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X237*$Z237-(2009-X$3)/$C237*$Z237*X237)<0,0,(X237*$Z237-(2009-X$3)/$C237*$Z237*X237))","v":0},{"$f":"IF((Y237*$Z237-(2009-Y$3)/$C237*$Z237*Y237)<0,0,(Y237*$Z237-(2009-Y$3)/$C237*$Z237*Y237))","v":0},{"$f":"+SUM(AA237:AV237)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA237","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB237","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC237","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD237","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE237","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF237","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG237","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH237","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI237","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ237","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK237","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL237","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM237","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN237","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO237","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP237","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ237","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR237","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS237","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT237","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU237","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV237","v":0},{"$f":"+SUM(AX237:BS237)","v":0},{"$f":"(AA237+AX237)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK237+BH237)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU237+BR237)/2","v":0},0,{"$f":"+SUM(BU237:CP237)","v":0},{"$f":"SUM(D237:Y237)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D238:Y238,\"<>0\")<=1,IF(SUM(D238:Y238)=0,0,(IF(SUM(D238:Y238)>0,IF(SUM(D238:Y238)<400,(1.2675*45967*SUM(D238:Y238)^(-0.4664)),(IF(SUM(D238:Y238)<2000,(39128*SUM(D238:Y238)^(-0.37661)),IF(SUM(D238:Y238)<5000,18893*SUM(D238:Y238)^(-0.28083),IF(SUM(D238:Y238)<100000,29680*SUM(D238:Y238)^(-0.24475),1773.1))))*100/115)*SUM(D238:Y238)*(IF(SUM(D221:Y221)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D238:Y238)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X238*$Z238-(2009-X$3)/$C238*$Z238*X238)<0,0,(X238*$Z238-(2009-X$3)/$C238*$Z238*X238))","v":0},{"$f":"IF((Y238*$Z238-(2009-Y$3)/$C238*$Z238*Y238)<0,0,(Y238*$Z238-(2009-Y$3)/$C238*$Z238*Y238))","v":0},{"$f":"+SUM(AA238:AV238)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA238","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB238","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC238","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD238","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE238","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF238","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG238","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH238","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI238","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ238","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK238","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL238","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM238","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN238","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO238","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP238","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ238","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR238","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS238","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT238","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU238","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV238","v":0},{"$f":"+SUM(AX238:BS238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU238:CP238)","v":0},{"$f":"SUM(D238:Y238)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D239:Y239,\"<>0\")<=1,IF(SUM(D239:Y239)=0,0,(IF(SUM(D239:Y239)>0,IF(SUM(D239:Y239)<400,(1.2675*45967*SUM(D239:Y239)^(-0.4664)),(IF(SUM(D239:Y239)<2000,(39128*SUM(D239:Y239)^(-0.37661)),IF(SUM(D239:Y239)<5000,18893*SUM(D239:Y239)^(-0.28083),IF(SUM(D239:Y239)<100000,29680*SUM(D239:Y239)^(-0.24475),1773.1))))*100/115)*SUM(D239:Y239)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D239:Y239)),$A$73)","v":0},{"$f":"IF((D239*$Z239-(2009-D$3)/($C239+D240)*$Z239*D239)<0,0,(D239*$Z239-(2009-D$3)/($C239+D240)*$Z239*D239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA239:AV239)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA239","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB239","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC239","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD239","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE239","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF239","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG239","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH239","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI239","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ239","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK239","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL239","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM239","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN239","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO239","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP239","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ239","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR239","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS239","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT239","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU239","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV239","v":0},{"$f":"+SUM(AX239:BS239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU239:CP239)","v":0},{"$f":"SUM(D239:Y239)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D241:Y241,\"<>0\")<=1,IF(SUM(D241:Y241)=0,0,(IF(SUM(D241:Y241)>0,IF(SUM(D241:Y241)<400,(1.2675*45967*SUM(D241:Y241)^(-0.4664)),(IF(SUM(D241:Y241)<2000,(39128*SUM(D241:Y241)^(-0.37661)),IF(SUM(D241:Y241)<5000,18893*SUM(D241:Y241)^(-0.28083),IF(SUM(D241:Y241)<100000,29680*SUM(D241:Y241)^(-0.24475),1773.1))))*100/115)*SUM(D241:Y241)*0.1638,0)*1.15*1.06*0.4)/SUM(D241:Y241)),$A$73)","v":0},{"$f":"IF((D241*$Z241-(2009-D$3)/$C241*$Z241*D241)<0,0,(D241*$Z241-(2009-D$3)/$C241*$Z241*D241))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N241*$Z241-(2009-N$3)/$C241*$Z241*N241)<0,0,(N241*$Z241-(2009-N$3)/$C241*$Z241*N241))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X241*$Z241-(2009-X$3)/$C241*$Z241*X241)<0,0,(X241*$Z241-(2009-X$3)/$C241*$Z241*X241))","v":0},{"$f":"IF((Y241*$Z241-(2009-Y$3)/$C241*$Z241*Y241)<0,0,(Y241*$Z241-(2009-Y$3)/$C241*$Z241*Y241))","v":0},{"$f":"+SUM(AA241:AV241)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA241","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB241","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC241","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD241","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE241","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF241","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG241","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH241","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI241","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ241","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK241","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL241","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM241","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN241","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO241","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP241","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ241","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR241","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS241","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT241","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU241","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV241","v":0},{"$f":"+SUM(AX241:BS241)","v":0},{"$f":"(AA241+AX241)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK241+BH241)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU241+BR241)/2","v":0},0,{"$f":"+SUM(BU241:CP241)","v":0},{"$f":"SUM(D241:Y241)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D242:Y242,\"<>0\")<=1,IF(SUM(D242:Y242)=0,0,(IF(SUM(D242:Y242)>0,IF(SUM(D242:Y242)<400,(1.2675*45967*SUM(D242:Y242)^(-0.4664)),(IF(SUM(D242:Y242)<2000,(39128*SUM(D242:Y242)^(-0.37661)),IF(SUM(D242:Y242)<5000,18893*SUM(D242:Y242)^(-0.28083),IF(SUM(D242:Y242)<100000,29680*SUM(D242:Y242)^(-0.24475),1773.1))))*100/115)*SUM(D242:Y242)*0.1638,0)*1.15*1.06*0.05)/SUM(D242:Y242)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X242*$Z242-(2009-X$3)/$C242*$Z242*X242)<0,0,(X242*$Z242-(2009-X$3)/$C242*$Z242*X242))","v":0},{"$f":"IF((Y242*$Z242-(2009-Y$3)/$C242*$Z242*Y242)<0,0,(Y242*$Z242-(2009-Y$3)/$C242*$Z242*Y242))","v":0},{"$f":"+SUM(AA242:AV242)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA242","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB242","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC242","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD242","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE242","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF242","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG242","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH242","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI242","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ242","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK242","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL242","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM242","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN242","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO242","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP242","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ242","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR242","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS242","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT242","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU242","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV242","v":0},{"$f":"+SUM(AX242:BS242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU242:CP242)","v":0},{"$f":"SUM(D242:Y242)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D243:Y243,\"<>0\")<=1,IF(SUM(D243:Y243)=0,0,(IF(SUM(D243:Y243)>0,IF(SUM(D243:Y243)<400,(1.2675*45967*SUM(D243:Y243)^(-0.4664)),(IF(SUM(D243:Y243)<2000,(39128*SUM(D243:Y243)^(-0.37661)),IF(SUM(D243:Y243)<5000,18893*SUM(D243:Y243)^(-0.28083),IF(SUM(D243:Y243)<100000,29680*SUM(D243:Y243)^(-0.24475),1773.1))))*100/115)*SUM(D243:Y243)*(IF(SUM(D239:Y239)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D243:Y243)),$A$73)","v":0},{"$f":"IF((D243*$Z243-(2009-D$3)/($C243+D244)*$Z243*D243)<0,0,(D243*$Z243-(2009-D$3)/($C243+D244)*$Z243*D243))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA243:AV243)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA243","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB243","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC243","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD243","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE243","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF243","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG243","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH243","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI243","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ243","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK243","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL243","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM243","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN243","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO243","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP243","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ243","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR243","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS243","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT243","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU243","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV243","v":0},{"$f":"+SUM(AX243:BS243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU243:CP243)","v":0},{"$f":"SUM(D243:Y243)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D245:Y245,\"<>0\")<=1,IF(SUM(D245:Y245)=0,0,(IF(SUM(D245:Y245)>0,IF(SUM(D245:Y245)<400,(1.2675*45967*SUM(D245:Y245)^(-0.4664)),(IF(SUM(D245:Y245)<2000,(39128*SUM(D245:Y245)^(-0.37661)),IF(SUM(D245:Y245)<5000,18893*SUM(D245:Y245)^(-0.28083),IF(SUM(D245:Y245)<100000,29680*SUM(D245:Y245)^(-0.24475),1773.1))))*100/115)*SUM(D245:Y245)*(IF(SUM(D241:Y241)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D245:Y245)),$A$73)","v":0},{"$f":"IF((D245*$Z245-(2009-D$3)/$C245*$Z245*D245)<0,0,(D245*$Z245-(2009-D$3)/$C245*$Z245*D245))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N245*$Z245-(2009-N$3)/$C245*$Z245*N245)<0,0,(N245*$Z245-(2009-N$3)/$C245*$Z245*N245))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X245*$Z245-(2009-X$3)/$C245*$Z245*X245)<0,0,(X245*$Z245-(2009-X$3)/$C245*$Z245*X245))","v":0},{"$f":"IF((Y245*$Z245-(2009-Y$3)/$C245*$Z245*Y245)<0,0,(Y245*$Z245-(2009-Y$3)/$C245*$Z245*Y245))","v":0},{"$f":"+SUM(AA245:AV245)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA245","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB245","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC245","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD245","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE245","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF245","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG245","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH245","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI245","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ245","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK245","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL245","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM245","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN245","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO245","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP245","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ245","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR245","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS245","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT245","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU245","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV245","v":0},{"$f":"+SUM(AX245:BS245)","v":0},{"$f":"(AA245+AX245)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK245+BH245)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU245+BR245)/2","v":0},0,{"$f":"+SUM(BU245:CP245)","v":0},{"$f":"SUM(D245:Y245)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D246:Y246,\"<>0\")<=1,IF(SUM(D246:Y246)=0,0,(IF(SUM(D246:Y246)>0,IF(SUM(D246:Y246)<400,(1.2675*45967*SUM(D246:Y246)^(-0.4664)),(IF(SUM(D246:Y246)<2000,(39128*SUM(D246:Y246)^(-0.37661)),IF(SUM(D246:Y246)<5000,18893*SUM(D246:Y246)^(-0.28083),IF(SUM(D246:Y246)<100000,29680*SUM(D246:Y246)^(-0.24475),1773.1))))*100/115)*SUM(D246:Y246)*(IF(SUM(D242:Y242)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D246:Y246)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X246*$Z246-(2009-X$3)/$C246*$Z246*X246)<0,0,(X246*$Z246-(2009-X$3)/$C246*$Z246*X246))","v":0},{"$f":"IF((Y246*$Z246-(2009-Y$3)/$C246*$Z246*Y246)<0,0,(Y246*$Z246-(2009-Y$3)/$C246*$Z246*Y246))","v":0},{"$f":"+SUM(AA246:AV246)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA246","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB246","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC246","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD246","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE246","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF246","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG246","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH246","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI246","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ246","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK246","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL246","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM246","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN246","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO246","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP246","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ246","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR246","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS246","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT246","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU246","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV246","v":0},{"$f":"+SUM(AX246:BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU246:CP246)","v":0},{"$f":"SUM(D246:Y246)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D247:Y247,\"<>0\")<=1,IF(SUM(D247:Y247)=0,0,(IF(SUM(D247:Y247)>0,IF(SUM(D247:Y247)<400,(1.2675*45967*SUM(D247:Y247)^(-0.4664)),(IF(SUM(D247:Y247)<2000,(39128*SUM(D247:Y247)^(-0.37661)),IF(SUM(D247:Y247)<5000,18893*SUM(D247:Y247)^(-0.28083),IF(SUM(D247:Y247)<100000,29680*SUM(D247:Y247)^(-0.24475),1773.1))))*100/115)*SUM(D247:Y247)*(IF(SUM(D239:Y239)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D247:Y247)),$A$73)","v":0},{"$f":"IF((D247*$Z247-(2009-D$3)/($C247+D248)*$Z247*D247)<0,0,(D247*$Z247-(2009-D$3)/($C247+D248)*$Z247*D247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA247:AV247)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA247","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB247","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC247","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD247","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE247","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF247","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG247","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH247","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI247","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ247","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK247","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL247","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM247","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN247","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO247","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP247","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ247","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR247","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS247","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT247","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU247","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV247","v":0},{"$f":"+SUM(AX247:BS247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU247:CP247)","v":0},{"$f":"SUM(D247:Y247)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D249:Y249,\"<>0\")<=1,IF(SUM(D249:Y249)=0,0,(IF(SUM(D249:Y249)>0,IF(SUM(D249:Y249)<400,(1.2675*45967*SUM(D249:Y249)^(-0.4664)),(IF(SUM(D249:Y249)<2000,(39128*SUM(D249:Y249)^(-0.37661)),IF(SUM(D249:Y249)<5000,18893*SUM(D249:Y249)^(-0.28083),IF(SUM(D249:Y249)<100000,29680*SUM(D249:Y249)^(-0.24475),1773.1))))*100/115)*SUM(D249:Y249)*(IF(SUM(D241:Y241)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D249:Y249)),$A$73)","v":0},{"$f":"IF((D249*$Z249-(2009-D$3)/$C249*$Z249*D249)<0,0,(D249*$Z249-(2009-D$3)/$C249*$Z249*D249))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N249*$Z249-(2009-N$3)/$C249*$Z249*N249)<0,0,(N249*$Z249-(2009-N$3)/$C249*$Z249*N249))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X249*$Z249-(2009-X$3)/$C249*$Z249*X249)<0,0,(X249*$Z249-(2009-X$3)/$C249*$Z249*X249))","v":0},{"$f":"IF((Y249*$Z249-(2009-Y$3)/$C249*$Z249*Y249)<0,0,(Y249*$Z249-(2009-Y$3)/$C249*$Z249*Y249))","v":0},{"$f":"+SUM(AA249:AV249)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA249","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB249","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC249","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD249","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE249","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF249","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG249","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH249","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI249","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ249","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK249","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL249","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM249","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN249","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO249","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP249","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ249","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR249","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS249","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT249","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU249","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV249","v":0},{"$f":"+SUM(AX249:BS249)","v":0},{"$f":"(AA249+AX249)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK249+BH249)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU249+BR249)/2","v":0},0,{"$f":"+SUM(BU249:CP249)","v":0},{"$f":"SUM(D249:Y249)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D250:Y250,\"<>0\")<=1,IF(SUM(D250:Y250)=0,0,(IF(SUM(D250:Y250)>0,IF(SUM(D250:Y250)<400,(1.2675*45967*SUM(D250:Y250)^(-0.4664)),(IF(SUM(D250:Y250)<2000,(39128*SUM(D250:Y250)^(-0.37661)),IF(SUM(D250:Y250)<5000,18893*SUM(D250:Y250)^(-0.28083),IF(SUM(D250:Y250)<100000,29680*SUM(D250:Y250)^(-0.24475),1773.1))))*100/115)*SUM(D250:Y250)*(IF(SUM(D242:Y242)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D250:Y250)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X250*$Z250-(2009-X$3)/$C250*$Z250*X250)<0,0,(X250*$Z250-(2009-X$3)/$C250*$Z250*X250))","v":0},{"$f":"IF((Y250*$Z250-(2009-Y$3)/$C250*$Z250*Y250)<0,0,(Y250*$Z250-(2009-Y$3)/$C250*$Z250*Y250))","v":0},{"$f":"+SUM(AA250:AV250)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA250","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB250","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC250","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD250","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE250","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF250","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG250","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH250","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI250","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ250","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK250","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL250","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM250","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN250","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO250","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP250","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ250","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR250","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS250","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT250","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU250","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV250","v":0},{"$f":"+SUM(AX250:BS250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU250:CP250)","v":0},{"$f":"SUM(D250:Y250)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D251:Y251,\"<>0\")<=1,IF(SUM(D251:Y251)=0,0,(IF(SUM(D251:Y251)>0,IF(SUM(D251:Y251)<400,(1.2675*45967*SUM(D251:Y251)^(-0.4664)),(IF(SUM(D251:Y251)<2000,(39128*SUM(D251:Y251)^(-0.37661)),IF(SUM(D251:Y251)<5000,18893*SUM(D251:Y251)^(-0.28083),IF(SUM(D251:Y251)<100000,29680*SUM(D251:Y251)^(-0.24475),1773.1))))*100/115)*SUM(D251:Y251)*(IF(SUM(D239:Y239)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D251:Y251)),$A$73)","v":0},{"$f":"IF((D251*$Z251-(2009-D$3)/($C251+D252)*$Z251*D251)<0,0,(D251*$Z251-(2009-D$3)/($C251+D252)*$Z251*D251))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA251:AV251)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA251","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB251","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC251","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD251","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE251","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF251","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG251","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH251","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI251","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ251","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK251","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL251","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM251","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN251","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO251","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP251","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ251","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR251","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS251","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT251","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU251","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV251","v":0},{"$f":"+SUM(AX251:BS251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU251:CP251)","v":0},{"$f":"SUM(D251:Y251)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D253:Y253,\"<>0\")<=1,IF(SUM(D253:Y253)=0,0,(IF(SUM(D253:Y253)>0,IF(SUM(D253:Y253)<400,(1.2675*45967*SUM(D253:Y253)^(-0.4664)),(IF(SUM(D253:Y253)<2000,(39128*SUM(D253:Y253)^(-0.37661)),IF(SUM(D253:Y253)<5000,18893*SUM(D253:Y253)^(-0.28083),IF(SUM(D253:Y253)<100000,29680*SUM(D253:Y253)^(-0.24475),1773.1))))*100/115)*SUM(D253:Y253)*(IF(SUM(D241:Y241)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D253:Y253)),$A$73)","v":0},{"$f":"IF((D253*$Z253-(2009-D$3)/$C253*$Z253*D253)<0,0,(D253*$Z253-(2009-D$3)/$C253*$Z253*D253))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N253*$Z253-(2009-N$3)/$C253*$Z253*N253)<0,0,(N253*$Z253-(2009-N$3)/$C253*$Z253*N253))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X253*$Z253-(2009-X$3)/$C253*$Z253*X253)<0,0,(X253*$Z253-(2009-X$3)/$C253*$Z253*X253))","v":0},{"$f":"IF((Y253*$Z253-(2009-Y$3)/$C253*$Z253*Y253)<0,0,(Y253*$Z253-(2009-Y$3)/$C253*$Z253*Y253))","v":0},{"$f":"+SUM(AA253:AV253)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA253","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB253","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC253","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD253","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE253","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF253","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG253","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH253","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI253","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ253","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK253","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL253","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM253","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN253","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO253","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP253","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ253","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR253","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS253","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT253","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU253","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV253","v":0},{"$f":"+SUM(AX253:BS253)","v":0},{"$f":"(AA253+AX253)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK253+BH253)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU253+BR253)/2","v":0},0,{"$f":"+SUM(BU253:CP253)","v":0},{"$f":"SUM(D253:Y253)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D254:Y254,\"<>0\")<=1,IF(SUM(D254:Y254)=0,0,(IF(SUM(D254:Y254)>0,IF(SUM(D254:Y254)<400,(1.2675*45967*SUM(D254:Y254)^(-0.4664)),(IF(SUM(D254:Y254)<2000,(39128*SUM(D254:Y254)^(-0.37661)),IF(SUM(D254:Y254)<5000,18893*SUM(D254:Y254)^(-0.28083),IF(SUM(D254:Y254)<100000,29680*SUM(D254:Y254)^(-0.24475),1773.1))))*100/115)*SUM(D254:Y254)*(IF(SUM(D242:Y242)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D254:Y254)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X254*$Z254-(2009-X$3)/$C254*$Z254*X254)<0,0,(X254*$Z254-(2009-X$3)/$C254*$Z254*X254))","v":0},{"$f":"IF((Y254*$Z254-(2009-Y$3)/$C254*$Z254*Y254)<0,0,(Y254*$Z254-(2009-Y$3)/$C254*$Z254*Y254))","v":0},{"$f":"+SUM(AA254:AV254)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA254","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB254","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC254","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD254","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE254","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF254","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG254","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH254","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI254","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ254","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK254","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL254","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM254","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN254","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO254","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP254","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ254","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR254","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS254","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT254","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU254","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV254","v":0},{"$f":"+SUM(AX254:BS254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU254:CP254)","v":0},{"$f":"SUM(D254:Y254)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D255:Y255,\"<>0\")<=1,IF(SUM(D255:Y255)=0,0,(IF(SUM(D255:Y255)>0,IF(SUM(D255:Y255)<400,(1.2675*45967*SUM(D255:Y255)^(-0.4664)),(IF(SUM(D255:Y255)<2000,(39128*SUM(D255:Y255)^(-0.37661)),IF(SUM(D255:Y255)<5000,18893*SUM(D255:Y255)^(-0.28083),IF(SUM(D255:Y255)<100000,29680*SUM(D255:Y255)^(-0.24475),1773.1))))*100/115)*SUM(D255:Y255)*(IF(SUM(D239:Y239)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D255:Y255)),$A$73)","v":0},{"$f":"IF((D255*$Z255-(2009-D$3)/($C255+D256)*$Z255*D255)<0,0,(D255*$Z255-(2009-D$3)/($C255+D256)*$Z255*D255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA255:AV255)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA255","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB255","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC255","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD255","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE255","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF255","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG255","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH255","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI255","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ255","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK255","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL255","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM255","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN255","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO255","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP255","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ255","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR255","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS255","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT255","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU255","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV255","v":0},{"$f":"+SUM(AX255:BS255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU255:CP255)","v":0},{"$f":"SUM(D255:Y255)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D257:Y257,\"<>0\")<=1,IF(SUM(D257:Y257)=0,0,(IF(SUM(D257:Y257)>0,IF(SUM(D257:Y257)<400,(1.2675*45967*SUM(D257:Y257)^(-0.4664)),(IF(SUM(D257:Y257)<2000,(39128*SUM(D257:Y257)^(-0.37661)),IF(SUM(D257:Y257)<5000,18893*SUM(D257:Y257)^(-0.28083),IF(SUM(D257:Y257)<100000,29680*SUM(D257:Y257)^(-0.24475),1773.1))))*100/115)*SUM(D257:Y257)*(IF(SUM(D241:Y241)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D257:Y257)),$A$73)","v":0},{"$f":"IF((D257*$Z257-(2009-D$3)/$C257*$Z257*D257)<0,0,(D257*$Z257-(2009-D$3)/$C257*$Z257*D257))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N257*$Z257-(2009-N$3)/$C257*$Z257*N257)<0,0,(N257*$Z257-(2009-N$3)/$C257*$Z257*N257))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X257*$Z257-(2009-X$3)/$C257*$Z257*X257)<0,0,(X257*$Z257-(2009-X$3)/$C257*$Z257*X257))","v":0},{"$f":"IF((Y257*$Z257-(2009-Y$3)/$C257*$Z257*Y257)<0,0,(Y257*$Z257-(2009-Y$3)/$C257*$Z257*Y257))","v":0},{"$f":"+SUM(AA257:AV257)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA257","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB257","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC257","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD257","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE257","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF257","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG257","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH257","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI257","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ257","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK257","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL257","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM257","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN257","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO257","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP257","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ257","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR257","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS257","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT257","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU257","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV257","v":0},{"$f":"+SUM(AX257:BS257)","v":0},{"$f":"(AA257+AX257)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK257+BH257)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU257+BR257)/2","v":0},{"$f":"(AV257+BS257)/2","v":0},{"$f":"+SUM(BU257:CP257)","v":0},{"$f":"SUM(D257:Y257)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D258:Y258,\"<>0\")<=1,IF(SUM(D258:Y258)=0,0,(IF(SUM(D258:Y258)>0,IF(SUM(D258:Y258)<400,(1.2675*45967*SUM(D258:Y258)^(-0.4664)),(IF(SUM(D258:Y258)<2000,(39128*SUM(D258:Y258)^(-0.37661)),IF(SUM(D258:Y258)<5000,18893*SUM(D258:Y258)^(-0.28083),IF(SUM(D258:Y258)<100000,29680*SUM(D258:Y258)^(-0.24475),1773.1))))*100/115)*SUM(D258:Y258)*(IF(SUM(D242:Y242)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D258:Y258)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X258*$Z258-(2009-X$3)/$C258*$Z258*X258)<0,0,(X258*$Z258-(2009-X$3)/$C258*$Z258*X258))","v":0},{"$f":"IF((Y258*$Z258-(2009-Y$3)/$C258*$Z258*Y258)<0,0,(Y258*$Z258-(2009-Y$3)/$C258*$Z258*Y258))","v":0},{"$f":"+SUM(AA258:AV258)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA258","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB258","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC258","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD258","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE258","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF258","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG258","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH258","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI258","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ258","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK258","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL258","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM258","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN258","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO258","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP258","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ258","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR258","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS258","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT258","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU258","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV258","v":0},{"$f":"+SUM(AX258:BS258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU258+BR258)/2","v":0},{"$f":"(AV258+BS258)/2","v":0},{"$f":"+SUM(BU258:CP258)","v":0},{"$f":"SUM(D258:Y258)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW260:AW271)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT260:BT271)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ260:CQ271)","v":0},{"$f":"SUM(D259:Y259)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D260:Y260,\"<>0\")<=1,IF(SUM(D260:Y260)=0,0,(IF(SUM(D260:Y260)>0,IF(SUM(D260:Y260)<400,(1.2675*45967*SUM(D260:Y260)^(-0.4664)),(IF(SUM(D260:Y260)<2000,(39128*SUM(D260:Y260)^(-0.37661)),IF(SUM(D260:Y260)<5000,18893*SUM(D260:Y260)^(-0.28083),IF(SUM(D260:Y260)<100000,29680*SUM(D260:Y260)^(-0.24475),1773.1))))*100/115)*SUM(D260:Y260)*(IF(SUM(D239:Y239)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D260:Y260)),$A$73)","v":0},{"$f":"IF((D260*$Z260-(2009-D$3)/($C260+D261)*$Z260*D260)<0,0,(D260*$Z260-(2009-D$3)/($C260+D261)*$Z260*D260))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA260:AV260)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA260","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB260","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC260","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD260","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE260","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF260","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG260","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH260","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI260","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ260","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK260","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL260","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM260","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN260","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO260","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP260","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ260","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR260","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS260","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT260","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU260","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV260","v":0},{"$f":"+SUM(AX260:BS260)","v":0},{"$f":"(AA260+AX260)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU260:CP260)","v":0},{"$f":"SUM(D260:Y260)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D262:Y262,\"<>0\")<=1,IF(SUM(D262:Y262)=0,0,(IF(SUM(D262:Y262)>0,IF(SUM(D262:Y262)<400,(1.2675*45967*SUM(D262:Y262)^(-0.4664)),(IF(SUM(D262:Y262)<2000,(39128*SUM(D262:Y262)^(-0.37661)),IF(SUM(D262:Y262)<5000,18893*SUM(D262:Y262)^(-0.28083),IF(SUM(D262:Y262)<100000,29680*SUM(D262:Y262)^(-0.24475),1773.1))))*100/115)*SUM(D262:Y262)*(IF(SUM(D241:Y241)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D262:Y262)),$A$73)","v":0},{"$f":"IF((D262*$Z262-(2009-D$3)/$C262*$Z262*D262)<0,0,(D262*$Z262-(2009-D$3)/$C262*$Z262*D262))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N262*$Z262-(2009-N$3)/$C262*$Z262*N262)<0,0,(N262*$Z262-(2009-N$3)/$C262*$Z262*N262))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X262*$Z262-(2009-X$3)/$C262*$Z262*X262)<0,0,(X262*$Z262-(2009-X$3)/$C262*$Z262*X262))","v":0},{"$f":"IF((Y262*$Z262-(2009-Y$3)/$C262*$Z262*Y262)<0,0,(Y262*$Z262-(2009-Y$3)/$C262*$Z262*Y262))","v":0},{"$f":"+SUM(AA262:AV262)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA262","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB262","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC262","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD262","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE262","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF262","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG262","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH262","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI262","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ262","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK262","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL262","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM262","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN262","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO262","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP262","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ262","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR262","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS262","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT262","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU262","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV262","v":0},{"$f":"+SUM(AX262:BS262)","v":0},{"$f":"(AA262+AX262)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK262+BH262)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU262+BR262)/2","v":0},0,{"$f":"+SUM(BU262:CP262)","v":0},{"$f":"SUM(D262:Y262)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D263:Y263,\"<>0\")<=1,IF(SUM(D263:Y263)=0,0,(IF(SUM(D263:Y263)>0,IF(SUM(D263:Y263)<400,(1.2675*45967*SUM(D263:Y263)^(-0.4664)),(IF(SUM(D263:Y263)<2000,(39128*SUM(D263:Y263)^(-0.37661)),IF(SUM(D263:Y263)<5000,18893*SUM(D263:Y263)^(-0.28083),IF(SUM(D263:Y263)<100000,29680*SUM(D263:Y263)^(-0.24475),1773.1))))*100/115)*SUM(D263:Y263)*(IF(SUM(D242:Y242)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D263:Y263)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X263*$Z263-(2009-X$3)/$C263*$Z263*X263)<0,0,(X263*$Z263-(2009-X$3)/$C263*$Z263*X263))","v":0},{"$f":"IF((Y263*$Z263-(2009-Y$3)/$C263*$Z263*Y263)<0,0,(Y263*$Z263-(2009-Y$3)/$C263*$Z263*Y263))","v":0},{"$f":"+SUM(AA263:AV263)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA263","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB263","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC263","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD263","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE263","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF263","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG263","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH263","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI263","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ263","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK263","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL263","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM263","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN263","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO263","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP263","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ263","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR263","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS263","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT263","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU263","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV263","v":0},{"$f":"+SUM(AX263:BS263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU263:CP263)","v":0},{"$f":"SUM(D263:Y263)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D264:Y264,\"<>0\")<=1,IF(SUM(D264:Y264)=0,0,(IF(SUM(D264:Y264)>0,IF(SUM(D264:Y264)<400,(1.2675*45967*SUM(D264:Y264)^(-0.4664)),(IF(SUM(D264:Y264)<2000,(39128*SUM(D264:Y264)^(-0.37661)),IF(SUM(D264:Y264)<5000,18893*SUM(D264:Y264)^(-0.28083),IF(SUM(D264:Y264)<100000,29680*SUM(D264:Y264)^(-0.24475),1773.1))))*100/115)*SUM(D264:Y264)*(IF(SUM(D239:Y239)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D264:Y264)),$A$73)","v":0},{"$f":"IF((D264*$Z264-(2009-D$3)/($C264+D265)*$Z264*D264)<0,0,(D264*$Z264-(2009-D$3)/($C264+D265)*$Z264*D264))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA264:AV264)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA264","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB264","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC264","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD264","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE264","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF264","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG264","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH264","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI264","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ264","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK264","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL264","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM264","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN264","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO264","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP264","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ264","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR264","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS264","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT264","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU264","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV264","v":0},{"$f":"+SUM(AX264:BS264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU264:CP264)","v":0},{"$f":"SUM(D264:Y264)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D266:Y266,\"<>0\")<=1,IF(SUM(D266:Y266)=0,0,(IF(SUM(D266:Y266)>0,IF(SUM(D266:Y266)<400,(1.2675*45967*SUM(D266:Y266)^(-0.4664)),(IF(SUM(D266:Y266)<2000,(39128*SUM(D266:Y266)^(-0.37661)),IF(SUM(D266:Y266)<5000,18893*SUM(D266:Y266)^(-0.28083),IF(SUM(D266:Y266)<100000,29680*SUM(D266:Y266)^(-0.24475),1773.1))))*100/115)*SUM(D266:Y266)*(IF(SUM(D241:Y241)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D266:Y266)),$A$73)","v":0},{"$f":"IF((D266*$Z266-(2009-D$3)/$C266*$Z266*D266)<0,0,(D266*$Z266-(2009-D$3)/$C266*$Z266*D266))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N266*$Z266-(2009-N$3)/$C266*$Z266*N266)<0,0,(N266*$Z266-(2009-N$3)/$C266*$Z266*N266))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X266*$Z266-(2009-X$3)/$C266*$Z266*X266)<0,0,(X266*$Z266-(2009-X$3)/$C266*$Z266*X266))","v":0},{"$f":"IF((Y266*$Z266-(2009-Y$3)/$C266*$Z266*Y266)<0,0,(Y266*$Z266-(2009-Y$3)/$C266*$Z266*Y266))","v":0},{"$f":"+SUM(AA266:AV266)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA266","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB266","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC266","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD266","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE266","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF266","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG266","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH266","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI266","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ266","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK266","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL266","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM266","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN266","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO266","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP266","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ266","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR266","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS266","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT266","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU266","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV266","v":0},{"$f":"+SUM(AX266:BS266)","v":0},{"$f":"(AA266+AX266)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK266+BH266)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU266+BR266)/2","v":0},0,{"$f":"+SUM(BU266:CP266)","v":0},{"$f":"SUM(D266:Y266)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D267:Y267,\"<>0\")<=1,IF(SUM(D267:Y267)=0,0,(IF(SUM(D267:Y267)>0,IF(SUM(D267:Y267)<400,(1.2675*45967*SUM(D267:Y267)^(-0.4664)),(IF(SUM(D267:Y267)<2000,(39128*SUM(D267:Y267)^(-0.37661)),IF(SUM(D267:Y267)<5000,18893*SUM(D267:Y267)^(-0.28083),IF(SUM(D267:Y267)<100000,29680*SUM(D267:Y267)^(-0.24475),1773.1))))*100/115)*SUM(D267:Y267)*(IF(SUM(D242:Y242)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D267:Y267)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X267*$Z267-(2009-X$3)/$C267*$Z267*X267)<0,0,(X267*$Z267-(2009-X$3)/$C267*$Z267*X267))","v":0},{"$f":"IF((Y267*$Z267-(2009-Y$3)/$C267*$Z267*Y267)<0,0,(Y267*$Z267-(2009-Y$3)/$C267*$Z267*Y267))","v":0},{"$f":"+SUM(AA267:AV267)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA267","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB267","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC267","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD267","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE267","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF267","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG267","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH267","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI267","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ267","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK267","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL267","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM267","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN267","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO267","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP267","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ267","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR267","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS267","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT267","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU267","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV267","v":0},{"$f":"+SUM(AX267:BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU267:CP267)","v":0},{"$f":"SUM(D267:Y267)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D268:Y268,\"<>0\")<=1,IF(SUM(D268:Y268)=0,0,(IF(SUM(D268:Y268)>0,IF(SUM(D268:Y268)<400,(1.2675*45967*SUM(D268:Y268)^(-0.4664)),(IF(SUM(D268:Y268)<2000,(39128*SUM(D268:Y268)^(-0.37661)),IF(SUM(D268:Y268)<5000,18893*SUM(D268:Y268)^(-0.28083),IF(SUM(D268:Y268)<100000,29680*SUM(D268:Y268)^(-0.24475),1773.1))))*100/115)*SUM(D268:Y268)*(IF(SUM(D239:Y239)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D268:Y268)),$A$73)","v":0},{"$f":"IF((D268*$Z268-(2009-D$3)/($C268+D269)*$Z268*D268)<0,0,(D268*$Z268-(2009-D$3)/($C268+D269)*$Z268*D268))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA268:AV268)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA268","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB268","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC268","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD268","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE268","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF268","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG268","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH268","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI268","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ268","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK268","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL268","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM268","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN268","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO268","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP268","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ268","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR268","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS268","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT268","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU268","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV268","v":0},{"$f":"+SUM(AX268:BS268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU268:CP268)","v":0},{"$f":"SUM(D268:Y268)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D270:Y270,\"<>0\")<=1,IF(SUM(D270:Y270)=0,0,(IF(SUM(D270:Y270)>0,IF(SUM(D270:Y270)<400,(1.2675*45967*SUM(D270:Y270)^(-0.4664)),(IF(SUM(D270:Y270)<2000,(39128*SUM(D270:Y270)^(-0.37661)),IF(SUM(D270:Y270)<5000,18893*SUM(D270:Y270)^(-0.28083),IF(SUM(D270:Y270)<100000,29680*SUM(D270:Y270)^(-0.24475),1773.1))))*100/115)*SUM(D270:Y270)*(IF(SUM(D241:Y241)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D270:Y270)),$A$73)","v":0},{"$f":"IF((D270*$Z270-(2009-D$3)/$C270*$Z270*D270)<0,0,(D270*$Z270-(2009-D$3)/$C270*$Z270*D270))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N270*$Z270-(2009-N$3)/$C270*$Z270*N270)<0,0,(N270*$Z270-(2009-N$3)/$C270*$Z270*N270))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X270*$Z270-(2009-X$3)/$C270*$Z270*X270)<0,0,(X270*$Z270-(2009-X$3)/$C270*$Z270*X270))","v":0},{"$f":"IF((Y270*$Z270-(2009-Y$3)/$C270*$Z270*Y270)<0,0,(Y270*$Z270-(2009-Y$3)/$C270*$Z270*Y270))","v":0},{"$f":"+SUM(AA270:AV270)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA270","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB270","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC270","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD270","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE270","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF270","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG270","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH270","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI270","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ270","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK270","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL270","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM270","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN270","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO270","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP270","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ270","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR270","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS270","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT270","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU270","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV270","v":0},{"$f":"+SUM(AX270:BS270)","v":0},{"$f":"(AA270+AX270)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK270+BH270)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU270+BR270)/2","v":0},{"$f":"(AV270+BS270)/2","v":0},{"$f":"+SUM(BU270:CP270)","v":0},{"$f":"SUM(D270:Y270)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D271:Y271,\"<>0\")<=1,IF(SUM(D271:Y271)=0,0,(IF(SUM(D271:Y271)>0,IF(SUM(D271:Y271)<400,(1.2675*45967*SUM(D271:Y271)^(-0.4664)),(IF(SUM(D271:Y271)<2000,(39128*SUM(D271:Y271)^(-0.37661)),IF(SUM(D271:Y271)<5000,18893*SUM(D271:Y271)^(-0.28083),IF(SUM(D271:Y271)<100000,29680*SUM(D271:Y271)^(-0.24475),1773.1))))*100/115)*SUM(D271:Y271)*(IF(SUM(D242:Y242)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D271:Y271)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X271*$Z271-(2009-X$3)/$C271*$Z271*X271)<0,0,(X271*$Z271-(2009-X$3)/$C271*$Z271*X271))","v":0},{"$f":"IF((Y271*$Z271-(2009-Y$3)/$C271*$Z271*Y271)<0,0,(Y271*$Z271-(2009-Y$3)/$C271*$Z271*Y271))","v":0},{"$f":"+SUM(AA271:AV271)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA271","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB271","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC271","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD271","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE271","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF271","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG271","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH271","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI271","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ271","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK271","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL271","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM271","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN271","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO271","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP271","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ271","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR271","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS271","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT271","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU271","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV271","v":0},{"$f":"+SUM(AX271:BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU271+BR271)/2","v":0},{"$f":"(AV271+BS271)/2","v":0},{"$f":"+SUM(BU271:CP271)","v":0},{"$f":"SUM(D271:Y271)","v":0}]
["Renseanlæg 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW273,AW276,AW301,AW326)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT273,BT276,BT301,BT326)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ273,CQ276,CQ301,CQ326)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW274:AW275)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT274:BT275)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ274:CQ275)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D274:Y274,\"<>0\")<=1,IF(SUM(D274:Y274)=0,0,(IF(SUM(D274:Y274)>0,IF(SUM(D274:Y274)<400,(1.2675*45967*SUM(D274:Y274)^(-0.4664)),(IF(SUM(D274:Y274)<2000,(39128*SUM(D274:Y274)^(-0.37661)),IF(SUM(D274:Y274)<5000,18893*SUM(D274:Y274)^(-0.28083),IF(SUM(D274:Y274)<100000,29680*SUM(D274:Y274)^(-0.24475),1773.1))))*100/115)*SUM(D274:Y274)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D274:Y274)),$A$73)","v":0},{"$f":"IF((D274*$Z274-(2009-D$3)/($C274+D275)*$Z274*D274)<0,0,(D274*$Z274-(2009-D$3)/($C274+D275)*$Z274*D274))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA274:AV274)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA274","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB274","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC274","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD274","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE274","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF274","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG274","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH274","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI274","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ274","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK274","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL274","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM274","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN274","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO274","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP274","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ274","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR274","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS274","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT274","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU274","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV274","v":0},{"$f":"+SUM(AX274:BS274)","v":0},{"$f":"(AA274+AX274)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU274:CP274)","v":0},{"$f":"SUM(D274:Y274)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW277:AW300)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT277:BT300)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ277:CQ300)","v":0},{"$f":"SUM(D276:Y276)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D277:Y277,\"<>0\")<=1,IF(SUM(D277:Y277)=0,0,(IF(SUM(D277:Y277)>0,IF(SUM(D277:Y277)<400,(1.2675*45967*SUM(D277:Y277)^(-0.4664)),(IF(SUM(D277:Y277)<2000,(39128*SUM(D277:Y277)^(-0.37661)),IF(SUM(D277:Y277)<5000,18893*SUM(D277:Y277)^(-0.28083),IF(SUM(D277:Y277)<100000,29680*SUM(D277:Y277)^(-0.24475),1773.1))))*100/115)*SUM(D277:Y277)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D277:Y277)),$A$73)","v":0},{"$f":"IF((D277*$Z277-(2009-D$3)/($C277+D278)*$Z277*D277)<0,0,(D277*$Z277-(2009-D$3)/($C277+D278)*$Z277*D277))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA277:AV277)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA277","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB277","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC277","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD277","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE277","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF277","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG277","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH277","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI277","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ277","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK277","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL277","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM277","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN277","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO277","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP277","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ277","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR277","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS277","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT277","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU277","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV277","v":0},{"$f":"+SUM(AX277:BS277)","v":0},{"$f":"(AA277+AX277)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU277:CP277)","v":0},{"$f":"SUM(D277:Y277)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D279:Y279,\"<>0\")<=1,IF(SUM(D279:Y279)=0,0,(IF(SUM(D279:Y279)>0,IF(SUM(D279:Y279)<400,(1.2675*45967*SUM(D279:Y279)^(-0.4664)),(IF(SUM(D279:Y279)<2000,(39128*SUM(D279:Y279)^(-0.37661)),IF(SUM(D279:Y279)<5000,18893*SUM(D279:Y279)^(-0.28083),IF(SUM(D279:Y279)<100000,29680*SUM(D279:Y279)^(-0.24475),1773.1))))*100/115)*SUM(D279:Y279)*0.061,0)*1.15*1.06*0.43)/SUM(D279:Y279)),$A$73)","v":0},{"$f":"IF((D279*$Z279-(2009-D$3)/$C279*$Z279*D279)<0,0,(D279*$Z279-(2009-D$3)/$C279*$Z279*D279))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N279*$Z279-(2009-N$3)/$C279*$Z279*N279)<0,0,(N279*$Z279-(2009-N$3)/$C279*$Z279*N279))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X279*$Z279-(2009-X$3)/$C279*$Z279*X279)<0,0,(X279*$Z279-(2009-X$3)/$C279*$Z279*X279))","v":0},{"$f":"IF((Y279*$Z279-(2009-Y$3)/$C279*$Z279*Y279)<0,0,(Y279*$Z279-(2009-Y$3)/$C279*$Z279*Y279))","v":0},{"$f":"+SUM(AA279:AV279)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA279","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB279","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC279","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD279","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE279","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF279","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG279","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH279","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI279","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ279","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK279","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL279","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM279","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN279","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO279","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP279","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ279","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR279","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS279","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT279","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU279","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV279","v":0},{"$f":"+SUM(AX279:BS279)","v":0},{"$f":"(AA279+AX279)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK279+BH279)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU279+BR279)/2","v":0},0,{"$f":"+SUM(BU279:CP279)","v":0},{"$f":"SUM(D279:Y279)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D280:Y280,\"<>0\")<=1,IF(SUM(D280:Y280)=0,0,(IF(SUM(D280:Y280)>0,IF(SUM(D280:Y280)<400,(1.2675*45967*SUM(D280:Y280)^(-0.4664)),(IF(SUM(D280:Y280)<2000,(39128*SUM(D280:Y280)^(-0.37661)),IF(SUM(D280:Y280)<5000,18893*SUM(D280:Y280)^(-0.28083),IF(SUM(D280:Y280)<100000,29680*SUM(D280:Y280)^(-0.24475),1773.1))))*100/115)*SUM(D280:Y280)*0.061,0)*1.15*1.06*0.02)/SUM(D280:Y280)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X280*$Z280-(2009-X$3)/$C280*$Z280*X280)<0,0,(X280*$Z280-(2009-X$3)/$C280*$Z280*X280))","v":0},{"$f":"IF((Y280*$Z280-(2009-Y$3)/$C280*$Z280*Y280)<0,0,(Y280*$Z280-(2009-Y$3)/$C280*$Z280*Y280))","v":0},{"$f":"+SUM(AA280:AV280)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA280","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB280","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC280","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD280","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE280","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF280","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG280","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH280","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI280","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ280","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK280","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL280","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM280","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN280","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO280","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP280","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ280","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR280","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS280","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT280","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU280","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV280","v":0},{"$f":"+SUM(AX280:BS280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU280:CP280)","v":0},{"$f":"SUM(D280:Y280)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D281:Y281,\"<>0\")<=1,IF(SUM(D281:Y281)=0,0,(IF(SUM(D281:Y281)>0,IF(SUM(D281:Y281)<400,(1.2675*45967*SUM(D281:Y281)^(-0.4664)),(IF(SUM(D281:Y281)<2000,(39128*SUM(D281:Y281)^(-0.37661)),IF(SUM(D281:Y281)<5000,18893*SUM(D281:Y281)^(-0.28083),IF(SUM(D281:Y281)<100000,29680*SUM(D281:Y281)^(-0.24475),1773.1))))*100/115)*SUM(D281:Y281)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D281:Y281)),$A$73)","v":0},{"$f":"IF((D281*$Z281-(2009-D$3)/($C281+D282)*$Z281*D281)<0,0,(D281*$Z281-(2009-D$3)/($C281+D282)*$Z281*D281))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA281:AV281)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA281","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB281","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC281","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD281","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE281","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF281","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG281","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH281","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI281","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ281","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK281","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL281","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM281","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN281","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO281","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP281","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ281","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR281","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS281","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT281","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU281","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV281","v":0},{"$f":"+SUM(AX281:BS281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU281:CP281)","v":0},{"$f":"SUM(D281:Y281)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D283:Y283,\"<>0\")<=1,IF(SUM(D283:Y283)=0,0,(IF(SUM(D283:Y283)>0,IF(SUM(D283:Y283)<400,(1.2675*45967*SUM(D283:Y283)^(-0.4664)),(IF(SUM(D283:Y283)<2000,(39128*SUM(D283:Y283)^(-0.37661)),IF(SUM(D283:Y283)<5000,18893*SUM(D283:Y283)^(-0.28083),IF(SUM(D283:Y283)<100000,29680*SUM(D283:Y283)^(-0.24475),1773.1))))*100/115)*SUM(D283:Y283)*0.0173,0)*1.15*1.06*0.43)/SUM(D283:Y283)),$A$73)","v":0},{"$f":"IF((D283*$Z283-(2009-D$3)/$C283*$Z283*D283)<0,0,(D283*$Z283-(2009-D$3)/$C283*$Z283*D283))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N283*$Z283-(2009-N$3)/$C283*$Z283*N283)<0,0,(N283*$Z283-(2009-N$3)/$C283*$Z283*N283))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X283*$Z283-(2009-X$3)/$C283*$Z283*X283)<0,0,(X283*$Z283-(2009-X$3)/$C283*$Z283*X283))","v":0},{"$f":"IF((Y283*$Z283-(2009-Y$3)/$C283*$Z283*Y283)<0,0,(Y283*$Z283-(2009-Y$3)/$C283*$Z283*Y283))","v":0},{"$f":"+SUM(AA283:AV283)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA283","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB283","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC283","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD283","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE283","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF283","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG283","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH283","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI283","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ283","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK283","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL283","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM283","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN283","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO283","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP283","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ283","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR283","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS283","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT283","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU283","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV283","v":0},{"$f":"+SUM(AX283:BS283)","v":0},{"$f":"(AA283+AX283)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK283+BH283)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU283+BR283)/2","v":0},0,{"$f":"+SUM(BU283:CP283)","v":0},{"$f":"SUM(D283:Y283)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D284:Y284,\"<>0\")<=1,IF(SUM(D284:Y284)=0,0,(IF(SUM(D284:Y284)>0,IF(SUM(D284:Y284)<400,(1.2675*45967*SUM(D284:Y284)^(-0.4664)),(IF(SUM(D284:Y284)<2000,(39128*SUM(D284:Y284)^(-0.37661)),IF(SUM(D284:Y284)<5000,18893*SUM(D284:Y284)^(-0.28083),IF(SUM(D284:Y284)<100000,29680*SUM(D284:Y284)^(-0.24475),1773.1))))*100/115)*SUM(D284:Y284)*0.0173,0)*1.15*1.06*0.02)/SUM(D284:Y284)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X284*$Z284-(2009-X$3)/$C284*$Z284*X284)<0,0,(X284*$Z284-(2009-X$3)/$C284*$Z284*X284))","v":0},{"$f":"IF((Y284*$Z284-(2009-Y$3)/$C284*$Z284*Y284)<0,0,(Y284*$Z284-(2009-Y$3)/$C284*$Z284*Y284))","v":0},{"$f":"+SUM(AA284:AV284)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA284","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB284","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC284","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD284","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE284","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF284","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG284","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH284","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI284","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ284","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK284","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL284","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM284","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN284","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO284","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP284","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ284","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR284","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS284","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT284","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU284","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV284","v":0},{"$f":"+SUM(AX284:BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU284:CP284)","v":0},{"$f":"SUM(D284:Y284)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D285:Y285,\"<>0\")<=1,IF(SUM(D285:Y285)=0,0,(IF(SUM(D285:Y285)>0,IF(SUM(D285:Y285)<400,(1.2675*45967*SUM(D285:Y285)^(-0.4664)),(IF(SUM(D285:Y285)<2000,(39128*SUM(D285:Y285)^(-0.37661)),IF(SUM(D285:Y285)<5000,18893*SUM(D285:Y285)^(-0.28083),IF(SUM(D285:Y285)<100000,29680*SUM(D285:Y285)^(-0.24475),1773.1))))*100/115)*SUM(D285:Y285)*(IF(SUM(D285:Y285)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D285:Y285)),$A$73)","v":0},{"$f":"IF((D285*$Z285-(2009-D$3)/($C285+D286)*$Z285*D285)<0,0,(D285*$Z285-(2009-D$3)/($C285+D286)*$Z285*D285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA285:AV285)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA285","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB285","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC285","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD285","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE285","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF285","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG285","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH285","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI285","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ285","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK285","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL285","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM285","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN285","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO285","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP285","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ285","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR285","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS285","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT285","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU285","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV285","v":0},{"$f":"+SUM(AX285:BS285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU285:CP285)","v":0},{"$f":"SUM(D285:Y285)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D287:Y287,\"<>0\")<=1,IF(SUM(D287:Y287)=0,0,(IF(SUM(D287:Y287)>0,IF(SUM(D287:Y287)<400,(1.2675*45967*SUM(D287:Y287)^(-0.4664)),(IF(SUM(D287:Y287)<2000,(39128*SUM(D287:Y287)^(-0.37661)),IF(SUM(D287:Y287)<5000,18893*SUM(D287:Y287)^(-0.28083),IF(SUM(D287:Y287)<100000,29680*SUM(D287:Y287)^(-0.24475),1773.1))))*100/115)*SUM(D287:Y287)*(IF(SUM(D287:Y287)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D287:Y287)),$A$73)","v":0},{"$f":"IF((D287*$Z287-(2009-D$3)/$C287*$Z287*D287)<0,0,(D287*$Z287-(2009-D$3)/$C287*$Z287*D287))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N287*$Z287-(2009-N$3)/$C287*$Z287*N287)<0,0,(N287*$Z287-(2009-N$3)/$C287*$Z287*N287))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X287*$Z287-(2009-X$3)/$C287*$Z287*X287)<0,0,(X287*$Z287-(2009-X$3)/$C287*$Z287*X287))","v":0},{"$f":"IF((Y287*$Z287-(2009-Y$3)/$C287*$Z287*Y287)<0,0,(Y287*$Z287-(2009-Y$3)/$C287*$Z287*Y287))","v":0},{"$f":"+SUM(AA287:AV287)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA287","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB287","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC287","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD287","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE287","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF287","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG287","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH287","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI287","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ287","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK287","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL287","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM287","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN287","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO287","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP287","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ287","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR287","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS287","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT287","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU287","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV287","v":0},{"$f":"+SUM(AX287:BS287)","v":0},{"$f":"(AA287+AX287)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK287+BH287)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU287+BR287)/2","v":0},0,{"$f":"+SUM(BU287:CP287)","v":0},{"$f":"SUM(D287:Y287)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D288:Y288,\"<>0\")<=1,IF(SUM(D288:Y288)=0,0,(IF(SUM(D288:Y288)>0,IF(SUM(D288:Y288)<400,(1.2675*45967*SUM(D288:Y288)^(-0.4664)),(IF(SUM(D288:Y288)<2000,(39128*SUM(D288:Y288)^(-0.37661)),IF(SUM(D288:Y288)<5000,18893*SUM(D288:Y288)^(-0.28083),IF(SUM(D288:Y288)<100000,29680*SUM(D288:Y288)^(-0.24475),1773.1))))*100/115)*SUM(D288:Y288)*(IF(SUM(D288:Y288)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D288:Y288)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X288*$Z288-(2009-X$3)/$C288*$Z288*X288)<0,0,(X288*$Z288-(2009-X$3)/$C288*$Z288*X288))","v":0},{"$f":"IF((Y288*$Z288-(2009-Y$3)/$C288*$Z288*Y288)<0,0,(Y288*$Z288-(2009-Y$3)/$C288*$Z288*Y288))","v":0},{"$f":"+SUM(AA288:AV288)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA288","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB288","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC288","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD288","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE288","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF288","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG288","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH288","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI288","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ288","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK288","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL288","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM288","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN288","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO288","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP288","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ288","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR288","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS288","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT288","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU288","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV288","v":0},{"$f":"+SUM(AX288:BS288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU288:CP288)","v":0},{"$f":"SUM(D288:Y288)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D289:Y289,\"<>0\")<=1,IF(SUM(D289:Y289)=0,0,(IF(SUM(D289:Y289)>0,IF(SUM(D289:Y289)<400,(1.2675*45967*SUM(D289:Y289)^(-0.4664)),(IF(SUM(D289:Y289)<2000,(39128*SUM(D289:Y289)^(-0.37661)),IF(SUM(D289:Y289)<5000,18893*SUM(D289:Y289)^(-0.28083),IF(SUM(D289:Y289)<100000,29680*SUM(D289:Y289)^(-0.24475),1773.1))))*100/115)*SUM(D289:Y289)*(IF(SUM(D285:Y285)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D289:Y289)),$A$73)","v":0},{"$f":"IF((D289*$Z289-(2009-D$3)/($C289+D290)*$Z289*D289)<0,0,(D289*$Z289-(2009-D$3)/($C289+D290)*$Z289*D289))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA289:AV289)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA289","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB289","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC289","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD289","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE289","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF289","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG289","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH289","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI289","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ289","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK289","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL289","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM289","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN289","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO289","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP289","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ289","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR289","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS289","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT289","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU289","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV289","v":0},{"$f":"+SUM(AX289:BS289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU289:CP289)","v":0},{"$f":"SUM(D289:Y289)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D291:Y291,\"<>0\")<=1,IF(SUM(D291:Y291)=0,0,(IF(SUM(D291:Y291)>0,IF(SUM(D291:Y291)<400,(1.2675*45967*SUM(D291:Y291)^(-0.4664)),(IF(SUM(D291:Y291)<2000,(39128*SUM(D291:Y291)^(-0.37661)),IF(SUM(D291:Y291)<5000,18893*SUM(D291:Y291)^(-0.28083),IF(SUM(D291:Y291)<100000,29680*SUM(D291:Y291)^(-0.24475),1773.1))))*100/115)*SUM(D291:Y291)*(IF(SUM(D287:Y287)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D291:Y291)),$A$73)","v":0},{"$f":"IF((D291*$Z291-(2009-D$3)/$C291*$Z291*D291)<0,0,(D291*$Z291-(2009-D$3)/$C291*$Z291*D291))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N291*$Z291-(2009-N$3)/$C291*$Z291*N291)<0,0,(N291*$Z291-(2009-N$3)/$C291*$Z291*N291))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X291*$Z291-(2009-X$3)/$C291*$Z291*X291)<0,0,(X291*$Z291-(2009-X$3)/$C291*$Z291*X291))","v":0},{"$f":"IF((Y291*$Z291-(2009-Y$3)/$C291*$Z291*Y291)<0,0,(Y291*$Z291-(2009-Y$3)/$C291*$Z291*Y291))","v":0},{"$f":"+SUM(AA291:AV291)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA291","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB291","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC291","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD291","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE291","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF291","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG291","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH291","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI291","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ291","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK291","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL291","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM291","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN291","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO291","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP291","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ291","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR291","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS291","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT291","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU291","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV291","v":0},{"$f":"+SUM(AX291:BS291)","v":0},{"$f":"(AA291+AX291)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK291+BH291)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU291+BR291)/2","v":0},0,{"$f":"+SUM(BU291:CP291)","v":0},{"$f":"SUM(D291:Y291)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D292:Y292,\"<>0\")<=1,IF(SUM(D292:Y292)=0,0,(IF(SUM(D292:Y292)>0,IF(SUM(D292:Y292)<400,(1.2675*45967*SUM(D292:Y292)^(-0.4664)),(IF(SUM(D292:Y292)<2000,(39128*SUM(D292:Y292)^(-0.37661)),IF(SUM(D292:Y292)<5000,18893*SUM(D292:Y292)^(-0.28083),IF(SUM(D292:Y292)<100000,29680*SUM(D292:Y292)^(-0.24475),1773.1))))*100/115)*SUM(D292:Y292)*(IF(SUM(D288:Y288)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D292:Y292)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X292*$Z292-(2009-X$3)/$C292*$Z292*X292)<0,0,(X292*$Z292-(2009-X$3)/$C292*$Z292*X292))","v":0},{"$f":"IF((Y292*$Z292-(2009-Y$3)/$C292*$Z292*Y292)<0,0,(Y292*$Z292-(2009-Y$3)/$C292*$Z292*Y292))","v":0},{"$f":"+SUM(AA292:AV292)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA292","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB292","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC292","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD292","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE292","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF292","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG292","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH292","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI292","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ292","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK292","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL292","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM292","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN292","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO292","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP292","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ292","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR292","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS292","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT292","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU292","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV292","v":0},{"$f":"+SUM(AX292:BS292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU292:CP292)","v":0},{"$f":"SUM(D292:Y292)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D293:Y293,\"<>0\")<=1,IF(SUM(D293:Y293)=0,0,(IF(SUM(D293:Y293)>0,IF(SUM(D293:Y293)<400,(1.2675*45967*SUM(D293:Y293)^(-0.4664)),(IF(SUM(D293:Y293)<2000,(39128*SUM(D293:Y293)^(-0.37661)),IF(SUM(D293:Y293)<5000,18893*SUM(D293:Y293)^(-0.28083),IF(SUM(D293:Y293)<100000,29680*SUM(D293:Y293)^(-0.24475),1773.1))))*100/115)*SUM(D293:Y293)*(IF(SUM(D285:Y285)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D293:Y293)),$A$73)","v":0},{"$f":"IF((D293*$Z293-(2009-D$3)/($C293+D294)*$Z293*D293)<0,0,(D293*$Z293-(2009-D$3)/($C293+D294)*$Z293*D293))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA293:AV293)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA293","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB293","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC293","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD293","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE293","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF293","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG293","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH293","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI293","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ293","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK293","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL293","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM293","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN293","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO293","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP293","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ293","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR293","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS293","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT293","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU293","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV293","v":0},{"$f":"+SUM(AX293:BS293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU293:CP293)","v":0},{"$f":"SUM(D293:Y293)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D295:Y295,\"<>0\")<=1,IF(SUM(D295:Y295)=0,0,(IF(SUM(D295:Y295)>0,IF(SUM(D295:Y295)<400,(1.2675*45967*SUM(D295:Y295)^(-0.4664)),(IF(SUM(D295:Y295)<2000,(39128*SUM(D295:Y295)^(-0.37661)),IF(SUM(D295:Y295)<5000,18893*SUM(D295:Y295)^(-0.28083),IF(SUM(D295:Y295)<100000,29680*SUM(D295:Y295)^(-0.24475),1773.1))))*100/115)*SUM(D295:Y295)*(IF(SUM(D287:Y287)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D295:Y295)),$A$73)","v":0},{"$f":"IF((D295*$Z295-(2009-D$3)/$C295*$Z295*D295)<0,0,(D295*$Z295-(2009-D$3)/$C295*$Z295*D295))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N295*$Z295-(2009-N$3)/$C295*$Z295*N295)<0,0,(N295*$Z295-(2009-N$3)/$C295*$Z295*N295))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X295*$Z295-(2009-X$3)/$C295*$Z295*X295)<0,0,(X295*$Z295-(2009-X$3)/$C295*$Z295*X295))","v":0},{"$f":"IF((Y295*$Z295-(2009-Y$3)/$C295*$Z295*Y295)<0,0,(Y295*$Z295-(2009-Y$3)/$C295*$Z295*Y295))","v":0},{"$f":"+SUM(AA295:AV295)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA295","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB295","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC295","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD295","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE295","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF295","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG295","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH295","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI295","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ295","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK295","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL295","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM295","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN295","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO295","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP295","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ295","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR295","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS295","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT295","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU295","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV295","v":0},{"$f":"+SUM(AX295:BS295)","v":0},{"$f":"(AA295+AX295)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK295+BH295)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU295+BR295)/2","v":0},0,{"$f":"+SUM(BU295:CP295)","v":0},{"$f":"SUM(D295:Y295)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D296:Y296,\"<>0\")<=1,IF(SUM(D296:Y296)=0,0,(IF(SUM(D296:Y296)>0,IF(SUM(D296:Y296)<400,(1.2675*45967*SUM(D296:Y296)^(-0.4664)),(IF(SUM(D296:Y296)<2000,(39128*SUM(D296:Y296)^(-0.37661)),IF(SUM(D296:Y296)<5000,18893*SUM(D296:Y296)^(-0.28083),IF(SUM(D296:Y296)<100000,29680*SUM(D296:Y296)^(-0.24475),1773.1))))*100/115)*SUM(D296:Y296)*(IF(SUM(D288:Y288)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D296:Y296)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X296*$Z296-(2009-X$3)/$C296*$Z296*X296)<0,0,(X296*$Z296-(2009-X$3)/$C296*$Z296*X296))","v":0},{"$f":"IF((Y296*$Z296-(2009-Y$3)/$C296*$Z296*Y296)<0,0,(Y296*$Z296-(2009-Y$3)/$C296*$Z296*Y296))","v":0},{"$f":"+SUM(AA296:AV296)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA296","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB296","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC296","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD296","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE296","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF296","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG296","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH296","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI296","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ296","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK296","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL296","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM296","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN296","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO296","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP296","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ296","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR296","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS296","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT296","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU296","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV296","v":0},{"$f":"+SUM(AX296:BS296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU296:CP296)","v":0},{"$f":"SUM(D296:Y296)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D297:Y297,\"<>0\")<=1,IF(SUM(D297:Y297)=0,0,(IF(SUM(D297:Y297)>0,IF(SUM(D297:Y297)<400,(1.2675*45967*SUM(D297:Y297)^(-0.4664)),(IF(SUM(D297:Y297)<2000,(39128*SUM(D297:Y297)^(-0.37661)),IF(SUM(D297:Y297)<5000,18893*SUM(D297:Y297)^(-0.28083),IF(SUM(D297:Y297)<100000,29680*SUM(D297:Y297)^(-0.24475),1773.1))))*100/115)*SUM(D297:Y297)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D297:Y297)),$A$73)","v":0},{"$f":"IF((D297*$Z297-(2009-D$3)/($C297+D298)*$Z297*D297)<0,0,(D297*$Z297-(2009-D$3)/($C297+D298)*$Z297*D297))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA297:AV297)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA297","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB297","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC297","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD297","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE297","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF297","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG297","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH297","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI297","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ297","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK297","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL297","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM297","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN297","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO297","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP297","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ297","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR297","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS297","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT297","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU297","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV297","v":0},{"$f":"+SUM(AX297:BS297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU297:CP297)","v":0},{"$f":"SUM(D297:Y297)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D299:Y299,\"<>0\")<=1,IF(SUM(D299:Y299)=0,0,(IF(SUM(D299:Y299)>0,IF(SUM(D299:Y299)<400,(1.2675*45967*SUM(D299:Y299)^(-0.4664)),(IF(SUM(D299:Y299)<2000,(39128*SUM(D299:Y299)^(-0.37661)),IF(SUM(D299:Y299)<5000,18893*SUM(D299:Y299)^(-0.28083),IF(SUM(D299:Y299)<100000,29680*SUM(D299:Y299)^(-0.24475),1773.1))))*100/115)*SUM(D299:Y299)*(0.246),0)*1.15*1.06*0.4)/SUM(D299:Y299)),$A$73)","v":0},{"$f":"IF((D299*$Z299-(2009-D$3)/$C299*$Z299*D299)<0,0,(D299*$Z299-(2009-D$3)/$C299*$Z299*D299))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N299*$Z299-(2009-N$3)/$C299*$Z299*N299)<0,0,(N299*$Z299-(2009-N$3)/$C299*$Z299*N299))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X299*$Z299-(2009-X$3)/$C299*$Z299*X299)<0,0,(X299*$Z299-(2009-X$3)/$C299*$Z299*X299))","v":0},{"$f":"IF((Y299*$Z299-(2009-Y$3)/$C299*$Z299*Y299)<0,0,(Y299*$Z299-(2009-Y$3)/$C299*$Z299*Y299))","v":0},{"$f":"+SUM(AA299:AV299)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA299","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB299","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC299","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD299","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE299","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF299","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG299","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH299","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI299","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ299","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK299","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL299","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM299","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN299","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO299","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP299","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ299","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR299","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS299","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT299","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU299","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV299","v":0},{"$f":"+SUM(AX299:BS299)","v":0},{"$f":"(AA299+AX299)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK299+BH299)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU299+BR299)/2","v":0},{"$f":"(AV299+BS299)/2","v":0},{"$f":"+SUM(BU299:CP299)","v":0},{"$f":"SUM(D299:Y299)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D300:Y300,\"<>0\")<=1,IF(SUM(D300:Y300)=0,0,(IF(SUM(D300:Y300)>0,IF(SUM(D300:Y300)<400,(1.2675*45967*SUM(D300:Y300)^(-0.4664)),(IF(SUM(D300:Y300)<2000,(39128*SUM(D300:Y300)^(-0.37661)),IF(SUM(D300:Y300)<5000,18893*SUM(D300:Y300)^(-0.28083),IF(SUM(D300:Y300)<100000,29680*SUM(D300:Y300)^(-0.24475),1773.1))))*100/115)*SUM(D300:Y300)*(0.246),0)*1.15*1.06*0.05)/SUM(D300:Y300)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X300*$Z300-(2009-X$3)/$C300*$Z300*X300)<0,0,(X300*$Z300-(2009-X$3)/$C300*$Z300*X300))","v":0},{"$f":"IF((Y300*$Z300-(2009-Y$3)/$C300*$Z300*Y300)<0,0,(Y300*$Z300-(2009-Y$3)/$C300*$Z300*Y300))","v":0},{"$f":"+SUM(AA300:AV300)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA300","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB300","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC300","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD300","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE300","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF300","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG300","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH300","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI300","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ300","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK300","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL300","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM300","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN300","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO300","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP300","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ300","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR300","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS300","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT300","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU300","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV300","v":0},{"$f":"+SUM(AX300:BS300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU300+BR300)/2","v":0},{"$f":"(AV300+BS300)/2","v":0},{"$f":"+SUM(BU300:CP300)","v":0},{"$f":"SUM(D300:Y300)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW302:AW325)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT302:BT325)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ302:CQ325)","v":0},{"$f":"SUM(D301:Y301)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D302:Y302,\"<>0\")<=1,IF(SUM(D302:Y302)=0,0,(IF(SUM(D302:Y302)>0,IF(SUM(D302:Y302)<400,(1.2675*45967*SUM(D302:Y302)^(-0.4664)),(IF(SUM(D302:Y302)<2000,(39128*SUM(D302:Y302)^(-0.37661)),IF(SUM(D302:Y302)<5000,18893*SUM(D302:Y302)^(-0.28083),IF(SUM(D302:Y302)<100000,29680*SUM(D302:Y302)^(-0.24475),1773.1))))*100/115)*SUM(D302:Y302)*(IF(SUM(D285:Y285)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D302:Y302)),$A$73)","v":0},{"$f":"IF((D302*$Z302-(2009-D$3)/($C302+D303)*$Z302*D302)<0,0,(D302*$Z302-(2009-D$3)/($C302+D303)*$Z302*D302))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA302:AV302)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA302","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB302","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC302","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD302","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE302","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF302","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG302","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH302","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI302","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ302","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK302","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL302","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM302","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN302","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO302","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP302","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ302","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR302","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS302","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT302","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU302","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV302","v":0},{"$f":"+SUM(AX302:BS302)","v":0},{"$f":"(AA302+AX302)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU302:CP302)","v":0},{"$f":"SUM(D302:Y302)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D304:Y304,\"<>0\")<=1,IF(SUM(D304:Y304)=0,0,(IF(SUM(D304:Y304)>0,IF(SUM(D304:Y304)<400,(1.2675*45967*SUM(D304:Y304)^(-0.4664)),(IF(SUM(D304:Y304)<2000,(39128*SUM(D304:Y304)^(-0.37661)),IF(SUM(D304:Y304)<5000,18893*SUM(D304:Y304)^(-0.28083),IF(SUM(D304:Y304)<100000,29680*SUM(D304:Y304)^(-0.24475),1773.1))))*100/115)*SUM(D304:Y304)*(IF(SUM(D287:Y287)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D304:Y304)),$A$73)","v":0},{"$f":"IF((D304*$Z304-(2009-D$3)/$C304*$Z304*D304)<0,0,(D304*$Z304-(2009-D$3)/$C304*$Z304*D304))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N304*$Z304-(2009-N$3)/$C304*$Z304*N304)<0,0,(N304*$Z304-(2009-N$3)/$C304*$Z304*N304))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X304*$Z304-(2009-X$3)/$C304*$Z304*X304)<0,0,(X304*$Z304-(2009-X$3)/$C304*$Z304*X304))","v":0},{"$f":"IF((Y304*$Z304-(2009-Y$3)/$C304*$Z304*Y304)<0,0,(Y304*$Z304-(2009-Y$3)/$C304*$Z304*Y304))","v":0},{"$f":"+SUM(AA304:AV304)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA304","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB304","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC304","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD304","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE304","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF304","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG304","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH304","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI304","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ304","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK304","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL304","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM304","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN304","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO304","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP304","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ304","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR304","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS304","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT304","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU304","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV304","v":0},{"$f":"+SUM(AX304:BS304)","v":0},{"$f":"(AA304+AX304)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK304+BH304)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU304+BR304)/2","v":0},0,{"$f":"+SUM(BU304:CP304)","v":0},{"$f":"SUM(D304:Y304)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D305:Y305,\"<>0\")<=1,IF(SUM(D305:Y305)=0,0,(IF(SUM(D305:Y305)>0,IF(SUM(D305:Y305)<400,(1.2675*45967*SUM(D305:Y305)^(-0.4664)),(IF(SUM(D305:Y305)<2000,(39128*SUM(D305:Y305)^(-0.37661)),IF(SUM(D305:Y305)<5000,18893*SUM(D305:Y305)^(-0.28083),IF(SUM(D305:Y305)<100000,29680*SUM(D305:Y305)^(-0.24475),1773.1))))*100/115)*SUM(D305:Y305)*(IF(SUM(D288:Y288)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D305:Y305)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X305*$Z305-(2009-X$3)/$C305*$Z305*X305)<0,0,(X305*$Z305-(2009-X$3)/$C305*$Z305*X305))","v":0},{"$f":"IF((Y305*$Z305-(2009-Y$3)/$C305*$Z305*Y305)<0,0,(Y305*$Z305-(2009-Y$3)/$C305*$Z305*Y305))","v":0},{"$f":"+SUM(AA305:AV305)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA305","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB305","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC305","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD305","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE305","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF305","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG305","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH305","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI305","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ305","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK305","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL305","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM305","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN305","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO305","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP305","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ305","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR305","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS305","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT305","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU305","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV305","v":0},{"$f":"+SUM(AX305:BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU305:CP305)","v":0},{"$f":"SUM(D305:Y305)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D306:Y306,\"<>0\")<=1,IF(SUM(D306:Y306)=0,0,(IF(SUM(D306:Y306)>0,IF(SUM(D306:Y306)<400,(1.2675*45967*SUM(D306:Y306)^(-0.4664)),(IF(SUM(D306:Y306)<2000,(39128*SUM(D306:Y306)^(-0.37661)),IF(SUM(D306:Y306)<5000,18893*SUM(D306:Y306)^(-0.28083),IF(SUM(D306:Y306)<100000,29680*SUM(D306:Y306)^(-0.24475),1773.1))))*100/115)*SUM(D306:Y306)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D306:Y306)),$A$73)","v":0},{"$f":"IF((D306*$Z306-(2009-D$3)/($C306+D307)*$Z306*D306)<0,0,(D306*$Z306-(2009-D$3)/($C306+D307)*$Z306*D306))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA306:AV306)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA306","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB306","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC306","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD306","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE306","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF306","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG306","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH306","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI306","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ306","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK306","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL306","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM306","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN306","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO306","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP306","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ306","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR306","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS306","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT306","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU306","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV306","v":0},{"$f":"+SUM(AX306:BS306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU306:CP306)","v":0},{"$f":"SUM(D306:Y306)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D308:Y308,\"<>0\")<=1,IF(SUM(D308:Y308)=0,0,(IF(SUM(D308:Y308)>0,IF(SUM(D308:Y308)<400,(1.2675*45967*SUM(D308:Y308)^(-0.4664)),(IF(SUM(D308:Y308)<2000,(39128*SUM(D308:Y308)^(-0.37661)),IF(SUM(D308:Y308)<5000,18893*SUM(D308:Y308)^(-0.28083),IF(SUM(D308:Y308)<100000,29680*SUM(D308:Y308)^(-0.24475),1773.1))))*100/115)*SUM(D308:Y308)*0.1638,0)*1.15*1.06*0.4)/SUM(D308:Y308)),$A$73)","v":0},{"$f":"IF((D308*$Z308-(2009-D$3)/$C308*$Z308*D308)<0,0,(D308*$Z308-(2009-D$3)/$C308*$Z308*D308))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N308*$Z308-(2009-N$3)/$C308*$Z308*N308)<0,0,(N308*$Z308-(2009-N$3)/$C308*$Z308*N308))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X308*$Z308-(2009-X$3)/$C308*$Z308*X308)<0,0,(X308*$Z308-(2009-X$3)/$C308*$Z308*X308))","v":0},{"$f":"IF((Y308*$Z308-(2009-Y$3)/$C308*$Z308*Y308)<0,0,(Y308*$Z308-(2009-Y$3)/$C308*$Z308*Y308))","v":0},{"$f":"+SUM(AA308:AV308)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA308","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB308","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC308","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD308","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE308","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF308","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG308","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH308","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI308","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ308","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK308","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL308","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM308","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN308","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO308","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP308","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ308","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR308","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS308","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT308","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU308","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV308","v":0},{"$f":"+SUM(AX308:BS308)","v":0},{"$f":"(AA308+AX308)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK308+BH308)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU308+BR308)/2","v":0},0,{"$f":"+SUM(BU308:CP308)","v":0},{"$f":"SUM(D308:Y308)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D309:Y309,\"<>0\")<=1,IF(SUM(D309:Y309)=0,0,(IF(SUM(D309:Y309)>0,IF(SUM(D309:Y309)<400,(1.2675*45967*SUM(D309:Y309)^(-0.4664)),(IF(SUM(D309:Y309)<2000,(39128*SUM(D309:Y309)^(-0.37661)),IF(SUM(D309:Y309)<5000,18893*SUM(D309:Y309)^(-0.28083),IF(SUM(D309:Y309)<100000,29680*SUM(D309:Y309)^(-0.24475),1773.1))))*100/115)*SUM(D309:Y309)*0.1638,0)*1.15*1.06*0.05)/SUM(D309:Y309)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X309*$Z309-(2009-X$3)/$C309*$Z309*X309)<0,0,(X309*$Z309-(2009-X$3)/$C309*$Z309*X309))","v":0},{"$f":"IF((Y309*$Z309-(2009-Y$3)/$C309*$Z309*Y309)<0,0,(Y309*$Z309-(2009-Y$3)/$C309*$Z309*Y309))","v":0},{"$f":"+SUM(AA309:AV309)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA309","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB309","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC309","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD309","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE309","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF309","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG309","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH309","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI309","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ309","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK309","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL309","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM309","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN309","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO309","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP309","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ309","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR309","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS309","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT309","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU309","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV309","v":0},{"$f":"+SUM(AX309:BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU309:CP309)","v":0},{"$f":"SUM(D309:Y309)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D310:Y310,\"<>0\")<=1,IF(SUM(D310:Y310)=0,0,(IF(SUM(D310:Y310)>0,IF(SUM(D310:Y310)<400,(1.2675*45967*SUM(D310:Y310)^(-0.4664)),(IF(SUM(D310:Y310)<2000,(39128*SUM(D310:Y310)^(-0.37661)),IF(SUM(D310:Y310)<5000,18893*SUM(D310:Y310)^(-0.28083),IF(SUM(D310:Y310)<100000,29680*SUM(D310:Y310)^(-0.24475),1773.1))))*100/115)*SUM(D310:Y310)*(IF(SUM(D306:Y306)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D310:Y310)),$A$73)","v":0},{"$f":"IF((D310*$Z310-(2009-D$3)/($C310+D311)*$Z310*D310)<0,0,(D310*$Z310-(2009-D$3)/($C310+D311)*$Z310*D310))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA310:AV310)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA310","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB310","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC310","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD310","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE310","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF310","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG310","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH310","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI310","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ310","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK310","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL310","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM310","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN310","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO310","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP310","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ310","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR310","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS310","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT310","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU310","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV310","v":0},{"$f":"+SUM(AX310:BS310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU310:CP310)","v":0},{"$f":"SUM(D310:Y310)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D312:Y312,\"<>0\")<=1,IF(SUM(D312:Y312)=0,0,(IF(SUM(D312:Y312)>0,IF(SUM(D312:Y312)<400,(1.2675*45967*SUM(D312:Y312)^(-0.4664)),(IF(SUM(D312:Y312)<2000,(39128*SUM(D312:Y312)^(-0.37661)),IF(SUM(D312:Y312)<5000,18893*SUM(D312:Y312)^(-0.28083),IF(SUM(D312:Y312)<100000,29680*SUM(D312:Y312)^(-0.24475),1773.1))))*100/115)*SUM(D312:Y312)*(IF(SUM(D308:Y308)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D312:Y312)),$A$73)","v":0},{"$f":"IF((D312*$Z312-(2009-D$3)/$C312*$Z312*D312)<0,0,(D312*$Z312-(2009-D$3)/$C312*$Z312*D312))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N312*$Z312-(2009-N$3)/$C312*$Z312*N312)<0,0,(N312*$Z312-(2009-N$3)/$C312*$Z312*N312))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X312*$Z312-(2009-X$3)/$C312*$Z312*X312)<0,0,(X312*$Z312-(2009-X$3)/$C312*$Z312*X312))","v":0},{"$f":"IF((Y312*$Z312-(2009-Y$3)/$C312*$Z312*Y312)<0,0,(Y312*$Z312-(2009-Y$3)/$C312*$Z312*Y312))","v":0},{"$f":"+SUM(AA312:AV312)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA312","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB312","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC312","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD312","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE312","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF312","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG312","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH312","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI312","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ312","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK312","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL312","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM312","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN312","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO312","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP312","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ312","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR312","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS312","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT312","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU312","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV312","v":0},{"$f":"+SUM(AX312:BS312)","v":0},{"$f":"(AA312+AX312)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK312+BH312)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU312+BR312)/2","v":0},0,{"$f":"+SUM(BU312:CP312)","v":0},{"$f":"SUM(D312:Y312)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D313:Y313,\"<>0\")<=1,IF(SUM(D313:Y313)=0,0,(IF(SUM(D313:Y313)>0,IF(SUM(D313:Y313)<400,(1.2675*45967*SUM(D313:Y313)^(-0.4664)),(IF(SUM(D313:Y313)<2000,(39128*SUM(D313:Y313)^(-0.37661)),IF(SUM(D313:Y313)<5000,18893*SUM(D313:Y313)^(-0.28083),IF(SUM(D313:Y313)<100000,29680*SUM(D313:Y313)^(-0.24475),1773.1))))*100/115)*SUM(D313:Y313)*(IF(SUM(D309:Y309)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D313:Y313)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X313*$Z313-(2009-X$3)/$C313*$Z313*X313)<0,0,(X313*$Z313-(2009-X$3)/$C313*$Z313*X313))","v":0},{"$f":"IF((Y313*$Z313-(2009-Y$3)/$C313*$Z313*Y313)<0,0,(Y313*$Z313-(2009-Y$3)/$C313*$Z313*Y313))","v":0},{"$f":"+SUM(AA313:AV313)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA313","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB313","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC313","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD313","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE313","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF313","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG313","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH313","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI313","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ313","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK313","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL313","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM313","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN313","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO313","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP313","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ313","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR313","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS313","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT313","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU313","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV313","v":0},{"$f":"+SUM(AX313:BS313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU313:CP313)","v":0},{"$f":"SUM(D313:Y313)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D314:Y314,\"<>0\")<=1,IF(SUM(D314:Y314)=0,0,(IF(SUM(D314:Y314)>0,IF(SUM(D314:Y314)<400,(1.2675*45967*SUM(D314:Y314)^(-0.4664)),(IF(SUM(D314:Y314)<2000,(39128*SUM(D314:Y314)^(-0.37661)),IF(SUM(D314:Y314)<5000,18893*SUM(D314:Y314)^(-0.28083),IF(SUM(D314:Y314)<100000,29680*SUM(D314:Y314)^(-0.24475),1773.1))))*100/115)*SUM(D314:Y314)*(IF(SUM(D306:Y306)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D314:Y314)),$A$73)","v":0},{"$f":"IF((D314*$Z314-(2009-D$3)/($C314+D315)*$Z314*D314)<0,0,(D314*$Z314-(2009-D$3)/($C314+D315)*$Z314*D314))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA314:AV314)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA314","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB314","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC314","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD314","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE314","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF314","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG314","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH314","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI314","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ314","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK314","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL314","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM314","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN314","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO314","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP314","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ314","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR314","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS314","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT314","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU314","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV314","v":0},{"$f":"+SUM(AX314:BS314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU314:CP314)","v":0},{"$f":"SUM(D314:Y314)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D316:Y316,\"<>0\")<=1,IF(SUM(D316:Y316)=0,0,(IF(SUM(D316:Y316)>0,IF(SUM(D316:Y316)<400,(1.2675*45967*SUM(D316:Y316)^(-0.4664)),(IF(SUM(D316:Y316)<2000,(39128*SUM(D316:Y316)^(-0.37661)),IF(SUM(D316:Y316)<5000,18893*SUM(D316:Y316)^(-0.28083),IF(SUM(D316:Y316)<100000,29680*SUM(D316:Y316)^(-0.24475),1773.1))))*100/115)*SUM(D316:Y316)*(IF(SUM(D308:Y308)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D316:Y316)),$A$73)","v":0},{"$f":"IF((D316*$Z316-(2009-D$3)/$C316*$Z316*D316)<0,0,(D316*$Z316-(2009-D$3)/$C316*$Z316*D316))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N316*$Z316-(2009-N$3)/$C316*$Z316*N316)<0,0,(N316*$Z316-(2009-N$3)/$C316*$Z316*N316))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X316*$Z316-(2009-X$3)/$C316*$Z316*X316)<0,0,(X316*$Z316-(2009-X$3)/$C316*$Z316*X316))","v":0},{"$f":"IF((Y316*$Z316-(2009-Y$3)/$C316*$Z316*Y316)<0,0,(Y316*$Z316-(2009-Y$3)/$C316*$Z316*Y316))","v":0},{"$f":"+SUM(AA316:AV316)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA316","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB316","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC316","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD316","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE316","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF316","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG316","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH316","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI316","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ316","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK316","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL316","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM316","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN316","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO316","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP316","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ316","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR316","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS316","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT316","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU316","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV316","v":0},{"$f":"+SUM(AX316:BS316)","v":0},{"$f":"(AA316+AX316)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK316+BH316)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU316+BR316)/2","v":0},0,{"$f":"+SUM(BU316:CP316)","v":0},{"$f":"SUM(D316:Y316)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D317:Y317,\"<>0\")<=1,IF(SUM(D317:Y317)=0,0,(IF(SUM(D317:Y317)>0,IF(SUM(D317:Y317)<400,(1.2675*45967*SUM(D317:Y317)^(-0.4664)),(IF(SUM(D317:Y317)<2000,(39128*SUM(D317:Y317)^(-0.37661)),IF(SUM(D317:Y317)<5000,18893*SUM(D317:Y317)^(-0.28083),IF(SUM(D317:Y317)<100000,29680*SUM(D317:Y317)^(-0.24475),1773.1))))*100/115)*SUM(D317:Y317)*(IF(SUM(D309:Y309)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D317:Y317)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X317*$Z317-(2009-X$3)/$C317*$Z317*X317)<0,0,(X317*$Z317-(2009-X$3)/$C317*$Z317*X317))","v":0},{"$f":"IF((Y317*$Z317-(2009-Y$3)/$C317*$Z317*Y317)<0,0,(Y317*$Z317-(2009-Y$3)/$C317*$Z317*Y317))","v":0},{"$f":"+SUM(AA317:AV317)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA317","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB317","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC317","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD317","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE317","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF317","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG317","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH317","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI317","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ317","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK317","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL317","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM317","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN317","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO317","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP317","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ317","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR317","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS317","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT317","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU317","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV317","v":0},{"$f":"+SUM(AX317:BS317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU317:CP317)","v":0},{"$f":"SUM(D317:Y317)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D318:Y318,\"<>0\")<=1,IF(SUM(D318:Y318)=0,0,(IF(SUM(D318:Y318)>0,IF(SUM(D318:Y318)<400,(1.2675*45967*SUM(D318:Y318)^(-0.4664)),(IF(SUM(D318:Y318)<2000,(39128*SUM(D318:Y318)^(-0.37661)),IF(SUM(D318:Y318)<5000,18893*SUM(D318:Y318)^(-0.28083),IF(SUM(D318:Y318)<100000,29680*SUM(D318:Y318)^(-0.24475),1773.1))))*100/115)*SUM(D318:Y318)*(IF(SUM(D306:Y306)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D318:Y318)),$A$73)","v":0},{"$f":"IF((D318*$Z318-(2009-D$3)/($C318+D319)*$Z318*D318)<0,0,(D318*$Z318-(2009-D$3)/($C318+D319)*$Z318*D318))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA318:AV318)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA318","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB318","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC318","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD318","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE318","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF318","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG318","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH318","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI318","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ318","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK318","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL318","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM318","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN318","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO318","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP318","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ318","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR318","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS318","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT318","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU318","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV318","v":0},{"$f":"+SUM(AX318:BS318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU318:CP318)","v":0},{"$f":"SUM(D318:Y318)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D320:Y320,\"<>0\")<=1,IF(SUM(D320:Y320)=0,0,(IF(SUM(D320:Y320)>0,IF(SUM(D320:Y320)<400,(1.2675*45967*SUM(D320:Y320)^(-0.4664)),(IF(SUM(D320:Y320)<2000,(39128*SUM(D320:Y320)^(-0.37661)),IF(SUM(D320:Y320)<5000,18893*SUM(D320:Y320)^(-0.28083),IF(SUM(D320:Y320)<100000,29680*SUM(D320:Y320)^(-0.24475),1773.1))))*100/115)*SUM(D320:Y320)*(IF(SUM(D308:Y308)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D320:Y320)),$A$73)","v":0},{"$f":"IF((D320*$Z320-(2009-D$3)/$C320*$Z320*D320)<0,0,(D320*$Z320-(2009-D$3)/$C320*$Z320*D320))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N320*$Z320-(2009-N$3)/$C320*$Z320*N320)<0,0,(N320*$Z320-(2009-N$3)/$C320*$Z320*N320))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X320*$Z320-(2009-X$3)/$C320*$Z320*X320)<0,0,(X320*$Z320-(2009-X$3)/$C320*$Z320*X320))","v":0},{"$f":"IF((Y320*$Z320-(2009-Y$3)/$C320*$Z320*Y320)<0,0,(Y320*$Z320-(2009-Y$3)/$C320*$Z320*Y320))","v":0},{"$f":"+SUM(AA320:AV320)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA320","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB320","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC320","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD320","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE320","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF320","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG320","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH320","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI320","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ320","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK320","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL320","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM320","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN320","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO320","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP320","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ320","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR320","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS320","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT320","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU320","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV320","v":0},{"$f":"+SUM(AX320:BS320)","v":0},{"$f":"(AA320+AX320)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK320+BH320)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU320+BR320)/2","v":0},0,{"$f":"+SUM(BU320:CP320)","v":0},{"$f":"SUM(D320:Y320)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D321:Y321,\"<>0\")<=1,IF(SUM(D321:Y321)=0,0,(IF(SUM(D321:Y321)>0,IF(SUM(D321:Y321)<400,(1.2675*45967*SUM(D321:Y321)^(-0.4664)),(IF(SUM(D321:Y321)<2000,(39128*SUM(D321:Y321)^(-0.37661)),IF(SUM(D321:Y321)<5000,18893*SUM(D321:Y321)^(-0.28083),IF(SUM(D321:Y321)<100000,29680*SUM(D321:Y321)^(-0.24475),1773.1))))*100/115)*SUM(D321:Y321)*(IF(SUM(D309:Y309)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D321:Y321)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X321*$Z321-(2009-X$3)/$C321*$Z321*X321)<0,0,(X321*$Z321-(2009-X$3)/$C321*$Z321*X321))","v":0},{"$f":"IF((Y321*$Z321-(2009-Y$3)/$C321*$Z321*Y321)<0,0,(Y321*$Z321-(2009-Y$3)/$C321*$Z321*Y321))","v":0},{"$f":"+SUM(AA321:AV321)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA321","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB321","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC321","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD321","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE321","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF321","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG321","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH321","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI321","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ321","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK321","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL321","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM321","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN321","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO321","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP321","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ321","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR321","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS321","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT321","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU321","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV321","v":0},{"$f":"+SUM(AX321:BS321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU321:CP321)","v":0},{"$f":"SUM(D321:Y321)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D322:Y322,\"<>0\")<=1,IF(SUM(D322:Y322)=0,0,(IF(SUM(D322:Y322)>0,IF(SUM(D322:Y322)<400,(1.2675*45967*SUM(D322:Y322)^(-0.4664)),(IF(SUM(D322:Y322)<2000,(39128*SUM(D322:Y322)^(-0.37661)),IF(SUM(D322:Y322)<5000,18893*SUM(D322:Y322)^(-0.28083),IF(SUM(D322:Y322)<100000,29680*SUM(D322:Y322)^(-0.24475),1773.1))))*100/115)*SUM(D322:Y322)*(IF(SUM(D306:Y306)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D322:Y322)),$A$73)","v":0},{"$f":"IF((D322*$Z322-(2009-D$3)/($C322+D323)*$Z322*D322)<0,0,(D322*$Z322-(2009-D$3)/($C322+D323)*$Z322*D322))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA322:AV322)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA322","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB322","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC322","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD322","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE322","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF322","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG322","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH322","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI322","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ322","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK322","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL322","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM322","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN322","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO322","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP322","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ322","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR322","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS322","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT322","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU322","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV322","v":0},{"$f":"+SUM(AX322:BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU322:CP322)","v":0},{"$f":"SUM(D322:Y322)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D324:Y324,\"<>0\")<=1,IF(SUM(D324:Y324)=0,0,(IF(SUM(D324:Y324)>0,IF(SUM(D324:Y324)<400,(1.2675*45967*SUM(D324:Y324)^(-0.4664)),(IF(SUM(D324:Y324)<2000,(39128*SUM(D324:Y324)^(-0.37661)),IF(SUM(D324:Y324)<5000,18893*SUM(D324:Y324)^(-0.28083),IF(SUM(D324:Y324)<100000,29680*SUM(D324:Y324)^(-0.24475),1773.1))))*100/115)*SUM(D324:Y324)*(IF(SUM(D308:Y308)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D324:Y324)),$A$73)","v":0},{"$f":"IF((D324*$Z324-(2009-D$3)/$C324*$Z324*D324)<0,0,(D324*$Z324-(2009-D$3)/$C324*$Z324*D324))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N324*$Z324-(2009-N$3)/$C324*$Z324*N324)<0,0,(N324*$Z324-(2009-N$3)/$C324*$Z324*N324))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X324*$Z324-(2009-X$3)/$C324*$Z324*X324)<0,0,(X324*$Z324-(2009-X$3)/$C324*$Z324*X324))","v":0},{"$f":"IF((Y324*$Z324-(2009-Y$3)/$C324*$Z324*Y324)<0,0,(Y324*$Z324-(2009-Y$3)/$C324*$Z324*Y324))","v":0},{"$f":"+SUM(AA324:AV324)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA324","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB324","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC324","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD324","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE324","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF324","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG324","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH324","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI324","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ324","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK324","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL324","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM324","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN324","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO324","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP324","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ324","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR324","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS324","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT324","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU324","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV324","v":0},{"$f":"+SUM(AX324:BS324)","v":0},{"$f":"(AA324+AX324)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK324+BH324)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU324+BR324)/2","v":0},{"$f":"(AV324+BS324)/2","v":0},{"$f":"+SUM(BU324:CP324)","v":0},{"$f":"SUM(D324:Y324)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D325:Y325,\"<>0\")<=1,IF(SUM(D325:Y325)=0,0,(IF(SUM(D325:Y325)>0,IF(SUM(D325:Y325)<400,(1.2675*45967*SUM(D325:Y325)^(-0.4664)),(IF(SUM(D325:Y325)<2000,(39128*SUM(D325:Y325)^(-0.37661)),IF(SUM(D325:Y325)<5000,18893*SUM(D325:Y325)^(-0.28083),IF(SUM(D325:Y325)<100000,29680*SUM(D325:Y325)^(-0.24475),1773.1))))*100/115)*SUM(D325:Y325)*(IF(SUM(D309:Y309)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D325:Y325)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X325*$Z325-(2009-X$3)/$C325*$Z325*X325)<0,0,(X325*$Z325-(2009-X$3)/$C325*$Z325*X325))","v":0},{"$f":"IF((Y325*$Z325-(2009-Y$3)/$C325*$Z325*Y325)<0,0,(Y325*$Z325-(2009-Y$3)/$C325*$Z325*Y325))","v":0},{"$f":"+SUM(AA325:AV325)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA325","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB325","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC325","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD325","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE325","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF325","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG325","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH325","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI325","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ325","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK325","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL325","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM325","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN325","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO325","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP325","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ325","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR325","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS325","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT325","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU325","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV325","v":0},{"$f":"+SUM(AX325:BS325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU325+BR325)/2","v":0},{"$f":"(AV325+BS325)/2","v":0},{"$f":"+SUM(BU325:CP325)","v":0},{"$f":"SUM(D325:Y325)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW327:AW338)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT327:BT338)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ327:CQ338)","v":0},{"$f":"SUM(D326:Y326)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D327:Y327,\"<>0\")<=1,IF(SUM(D327:Y327)=0,0,(IF(SUM(D327:Y327)>0,IF(SUM(D327:Y327)<400,(1.2675*45967*SUM(D327:Y327)^(-0.4664)),(IF(SUM(D327:Y327)<2000,(39128*SUM(D327:Y327)^(-0.37661)),IF(SUM(D327:Y327)<5000,18893*SUM(D327:Y327)^(-0.28083),IF(SUM(D327:Y327)<100000,29680*SUM(D327:Y327)^(-0.24475),1773.1))))*100/115)*SUM(D327:Y327)*(IF(SUM(D306:Y306)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D327:Y327)),$A$73)","v":0},{"$f":"IF((D327*$Z327-(2009-D$3)/($C327+D328)*$Z327*D327)<0,0,(D327*$Z327-(2009-D$3)/($C327+D328)*$Z327*D327))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA327:AV327)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA327","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB327","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC327","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD327","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE327","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF327","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG327","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH327","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI327","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ327","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK327","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL327","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM327","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN327","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO327","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP327","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ327","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR327","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS327","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT327","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU327","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV327","v":0},{"$f":"+SUM(AX327:BS327)","v":0},{"$f":"(AA327+AX327)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU327:CP327)","v":0},{"$f":"SUM(D327:Y327)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D329:Y329,\"<>0\")<=1,IF(SUM(D329:Y329)=0,0,(IF(SUM(D329:Y329)>0,IF(SUM(D329:Y329)<400,(1.2675*45967*SUM(D329:Y329)^(-0.4664)),(IF(SUM(D329:Y329)<2000,(39128*SUM(D329:Y329)^(-0.37661)),IF(SUM(D329:Y329)<5000,18893*SUM(D329:Y329)^(-0.28083),IF(SUM(D329:Y329)<100000,29680*SUM(D329:Y329)^(-0.24475),1773.1))))*100/115)*SUM(D329:Y329)*(IF(SUM(D308:Y308)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D329:Y329)),$A$73)","v":0},{"$f":"IF((D329*$Z329-(2009-D$3)/$C329*$Z329*D329)<0,0,(D329*$Z329-(2009-D$3)/$C329*$Z329*D329))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N329*$Z329-(2009-N$3)/$C329*$Z329*N329)<0,0,(N329*$Z329-(2009-N$3)/$C329*$Z329*N329))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X329*$Z329-(2009-X$3)/$C329*$Z329*X329)<0,0,(X329*$Z329-(2009-X$3)/$C329*$Z329*X329))","v":0},{"$f":"IF((Y329*$Z329-(2009-Y$3)/$C329*$Z329*Y329)<0,0,(Y329*$Z329-(2009-Y$3)/$C329*$Z329*Y329))","v":0},{"$f":"+SUM(AA329:AV329)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA329","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB329","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC329","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD329","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE329","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF329","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG329","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH329","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI329","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ329","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK329","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL329","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM329","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN329","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO329","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP329","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ329","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR329","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS329","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT329","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU329","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV329","v":0},{"$f":"+SUM(AX329:BS329)","v":0},{"$f":"(AA329+AX329)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK329+BH329)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU329+BR329)/2","v":0},0,{"$f":"+SUM(BU329:CP329)","v":0},{"$f":"SUM(D329:Y329)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D330:Y330,\"<>0\")<=1,IF(SUM(D330:Y330)=0,0,(IF(SUM(D330:Y330)>0,IF(SUM(D330:Y330)<400,(1.2675*45967*SUM(D330:Y330)^(-0.4664)),(IF(SUM(D330:Y330)<2000,(39128*SUM(D330:Y330)^(-0.37661)),IF(SUM(D330:Y330)<5000,18893*SUM(D330:Y330)^(-0.28083),IF(SUM(D330:Y330)<100000,29680*SUM(D330:Y330)^(-0.24475),1773.1))))*100/115)*SUM(D330:Y330)*(IF(SUM(D309:Y309)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D330:Y330)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X330*$Z330-(2009-X$3)/$C330*$Z330*X330)<0,0,(X330*$Z330-(2009-X$3)/$C330*$Z330*X330))","v":0},{"$f":"IF((Y330*$Z330-(2009-Y$3)/$C330*$Z330*Y330)<0,0,(Y330*$Z330-(2009-Y$3)/$C330*$Z330*Y330))","v":0},{"$f":"+SUM(AA330:AV330)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA330","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB330","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC330","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD330","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE330","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF330","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG330","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH330","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI330","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ330","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK330","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL330","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM330","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN330","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO330","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP330","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ330","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR330","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS330","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT330","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU330","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV330","v":0},{"$f":"+SUM(AX330:BS330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU330:CP330)","v":0},{"$f":"SUM(D330:Y330)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D331:Y331,\"<>0\")<=1,IF(SUM(D331:Y331)=0,0,(IF(SUM(D331:Y331)>0,IF(SUM(D331:Y331)<400,(1.2675*45967*SUM(D331:Y331)^(-0.4664)),(IF(SUM(D331:Y331)<2000,(39128*SUM(D331:Y331)^(-0.37661)),IF(SUM(D331:Y331)<5000,18893*SUM(D331:Y331)^(-0.28083),IF(SUM(D331:Y331)<100000,29680*SUM(D331:Y331)^(-0.24475),1773.1))))*100/115)*SUM(D331:Y331)*(IF(SUM(D306:Y306)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D331:Y331)),$A$73)","v":0},{"$f":"IF((D331*$Z331-(2009-D$3)/($C331+D332)*$Z331*D331)<0,0,(D331*$Z331-(2009-D$3)/($C331+D332)*$Z331*D331))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA331:AV331)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA331","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB331","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC331","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD331","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE331","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF331","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG331","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH331","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI331","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ331","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK331","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL331","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM331","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN331","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO331","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP331","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ331","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR331","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS331","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT331","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU331","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV331","v":0},{"$f":"+SUM(AX331:BS331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU331:CP331)","v":0},{"$f":"SUM(D331:Y331)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D333:Y333,\"<>0\")<=1,IF(SUM(D333:Y333)=0,0,(IF(SUM(D333:Y333)>0,IF(SUM(D333:Y333)<400,(1.2675*45967*SUM(D333:Y333)^(-0.4664)),(IF(SUM(D333:Y333)<2000,(39128*SUM(D333:Y333)^(-0.37661)),IF(SUM(D333:Y333)<5000,18893*SUM(D333:Y333)^(-0.28083),IF(SUM(D333:Y333)<100000,29680*SUM(D333:Y333)^(-0.24475),1773.1))))*100/115)*SUM(D333:Y333)*(IF(SUM(D308:Y308)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D333:Y333)),$A$73)","v":0},{"$f":"IF((D333*$Z333-(2009-D$3)/$C333*$Z333*D333)<0,0,(D333*$Z333-(2009-D$3)/$C333*$Z333*D333))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N333*$Z333-(2009-N$3)/$C333*$Z333*N333)<0,0,(N333*$Z333-(2009-N$3)/$C333*$Z333*N333))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X333*$Z333-(2009-X$3)/$C333*$Z333*X333)<0,0,(X333*$Z333-(2009-X$3)/$C333*$Z333*X333))","v":0},{"$f":"IF((Y333*$Z333-(2009-Y$3)/$C333*$Z333*Y333)<0,0,(Y333*$Z333-(2009-Y$3)/$C333*$Z333*Y333))","v":0},{"$f":"+SUM(AA333:AV333)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA333","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB333","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC333","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD333","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE333","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF333","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG333","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH333","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI333","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ333","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK333","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL333","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM333","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN333","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO333","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP333","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ333","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR333","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS333","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT333","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU333","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV333","v":0},{"$f":"+SUM(AX333:BS333)","v":0},{"$f":"(AA333+AX333)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK333+BH333)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU333+BR333)/2","v":0},0,{"$f":"+SUM(BU333:CP333)","v":0},{"$f":"SUM(D333:Y333)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D334:Y334,\"<>0\")<=1,IF(SUM(D334:Y334)=0,0,(IF(SUM(D334:Y334)>0,IF(SUM(D334:Y334)<400,(1.2675*45967*SUM(D334:Y334)^(-0.4664)),(IF(SUM(D334:Y334)<2000,(39128*SUM(D334:Y334)^(-0.37661)),IF(SUM(D334:Y334)<5000,18893*SUM(D334:Y334)^(-0.28083),IF(SUM(D334:Y334)<100000,29680*SUM(D334:Y334)^(-0.24475),1773.1))))*100/115)*SUM(D334:Y334)*(IF(SUM(D309:Y309)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D334:Y334)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X334*$Z334-(2009-X$3)/$C334*$Z334*X334)<0,0,(X334*$Z334-(2009-X$3)/$C334*$Z334*X334))","v":0},{"$f":"IF((Y334*$Z334-(2009-Y$3)/$C334*$Z334*Y334)<0,0,(Y334*$Z334-(2009-Y$3)/$C334*$Z334*Y334))","v":0},{"$f":"+SUM(AA334:AV334)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA334","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB334","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC334","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD334","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE334","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF334","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG334","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH334","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI334","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ334","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK334","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL334","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM334","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN334","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO334","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP334","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ334","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR334","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS334","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT334","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU334","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV334","v":0},{"$f":"+SUM(AX334:BS334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU334:CP334)","v":0},{"$f":"SUM(D334:Y334)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D335:Y335,\"<>0\")<=1,IF(SUM(D335:Y335)=0,0,(IF(SUM(D335:Y335)>0,IF(SUM(D335:Y335)<400,(1.2675*45967*SUM(D335:Y335)^(-0.4664)),(IF(SUM(D335:Y335)<2000,(39128*SUM(D335:Y335)^(-0.37661)),IF(SUM(D335:Y335)<5000,18893*SUM(D335:Y335)^(-0.28083),IF(SUM(D335:Y335)<100000,29680*SUM(D335:Y335)^(-0.24475),1773.1))))*100/115)*SUM(D335:Y335)*(IF(SUM(D306:Y306)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D335:Y335)),$A$73)","v":0},{"$f":"IF((D335*$Z335-(2009-D$3)/($C335+D336)*$Z335*D335)<0,0,(D335*$Z335-(2009-D$3)/($C335+D336)*$Z335*D335))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA335:AV335)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA335","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB335","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC335","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD335","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE335","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF335","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG335","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH335","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI335","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ335","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK335","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL335","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM335","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN335","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO335","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP335","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ335","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR335","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS335","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT335","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU335","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV335","v":0},{"$f":"+SUM(AX335:BS335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU335:CP335)","v":0},{"$f":"SUM(D335:Y335)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D337:Y337,\"<>0\")<=1,IF(SUM(D337:Y337)=0,0,(IF(SUM(D337:Y337)>0,IF(SUM(D337:Y337)<400,(1.2675*45967*SUM(D337:Y337)^(-0.4664)),(IF(SUM(D337:Y337)<2000,(39128*SUM(D337:Y337)^(-0.37661)),IF(SUM(D337:Y337)<5000,18893*SUM(D337:Y337)^(-0.28083),IF(SUM(D337:Y337)<100000,29680*SUM(D337:Y337)^(-0.24475),1773.1))))*100/115)*SUM(D337:Y337)*(IF(SUM(D308:Y308)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D337:Y337)),$A$73)","v":0},{"$f":"IF((D337*$Z337-(2009-D$3)/$C337*$Z337*D337)<0,0,(D337*$Z337-(2009-D$3)/$C337*$Z337*D337))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N337*$Z337-(2009-N$3)/$C337*$Z337*N337)<0,0,(N337*$Z337-(2009-N$3)/$C337*$Z337*N337))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X337*$Z337-(2009-X$3)/$C337*$Z337*X337)<0,0,(X337*$Z337-(2009-X$3)/$C337*$Z337*X337))","v":0},{"$f":"IF((Y337*$Z337-(2009-Y$3)/$C337*$Z337*Y337)<0,0,(Y337*$Z337-(2009-Y$3)/$C337*$Z337*Y337))","v":0},{"$f":"+SUM(AA337:AV337)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA337","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB337","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC337","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD337","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE337","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF337","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG337","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH337","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI337","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ337","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK337","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL337","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM337","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN337","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO337","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP337","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ337","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR337","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS337","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT337","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU337","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV337","v":0},{"$f":"+SUM(AX337:BS337)","v":0},{"$f":"(AA337+AX337)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK337+BH337)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU337+BR337)/2","v":0},{"$f":"(AV337+BS337)/2","v":0},{"$f":"+SUM(BU337:CP337)","v":0},{"$f":"SUM(D337:Y337)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D338:Y338,\"<>0\")<=1,IF(SUM(D338:Y338)=0,0,(IF(SUM(D338:Y338)>0,IF(SUM(D338:Y338)<400,(1.2675*45967*SUM(D338:Y338)^(-0.4664)),(IF(SUM(D338:Y338)<2000,(39128*SUM(D338:Y338)^(-0.37661)),IF(SUM(D338:Y338)<5000,18893*SUM(D338:Y338)^(-0.28083),IF(SUM(D338:Y338)<100000,29680*SUM(D338:Y338)^(-0.24475),1773.1))))*100/115)*SUM(D338:Y338)*(IF(SUM(D309:Y309)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D338:Y338)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X338*$Z338-(2009-X$3)/$C338*$Z338*X338)<0,0,(X338*$Z338-(2009-X$3)/$C338*$Z338*X338))","v":0},{"$f":"IF((Y338*$Z338-(2009-Y$3)/$C338*$Z338*Y338)<0,0,(Y338*$Z338-(2009-Y$3)/$C338*$Z338*Y338))","v":0},{"$f":"+SUM(AA338:AV338)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA338","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB338","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC338","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD338","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE338","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF338","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG338","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH338","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI338","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ338","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK338","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL338","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM338","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN338","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO338","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP338","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ338","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR338","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS338","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT338","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU338","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV338","v":0},{"$f":"+SUM(AX338:BS338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU338+BR338)/2","v":0},{"$f":"(AV338+BS338)/2","v":0},{"$f":"+SUM(BU338:CP338)","v":0},{"$f":"SUM(D338:Y338)","v":0}]
["Renseanlæg 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW340,AW343,AW368,AW393)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT340,BT343,BT368,BT393)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ340,CQ343,CQ368,CQ393)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW341:AW342)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT341:BT342)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ341:CQ342)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D341:Y341,\"<>0\")<=1,IF(SUM(D341:Y341)=0,0,(IF(SUM(D341:Y341)>0,IF(SUM(D341:Y341)<400,(1.2675*45967*SUM(D341:Y341)^(-0.4664)),(IF(SUM(D341:Y341)<2000,(39128*SUM(D341:Y341)^(-0.37661)),IF(SUM(D341:Y341)<5000,18893*SUM(D341:Y341)^(-0.28083),IF(SUM(D341:Y341)<100000,29680*SUM(D341:Y341)^(-0.24475),1773.1))))*100/115)*SUM(D341:Y341)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D341:Y341)),$A$73)","v":0},{"$f":"IF((D341*$Z341-(2009-D$3)/($C341+D342)*$Z341*D341)<0,0,(D341*$Z341-(2009-D$3)/($C341+D342)*$Z341*D341))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA341:AV341)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA341","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB341","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC341","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD341","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE341","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF341","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG341","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH341","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI341","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ341","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK341","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL341","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM341","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN341","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO341","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP341","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ341","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR341","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS341","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT341","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU341","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV341","v":0},{"$f":"+SUM(AX341:BS341)","v":0},{"$f":"(AA341+AX341)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU341:CP341)","v":0},{"$f":"SUM(D341:Y341)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW344:AW367)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT344:BT367)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ344:CQ367)","v":0},{"$f":"SUM(D343:Y343)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D344:Y344,\"<>0\")<=1,IF(SUM(D344:Y344)=0,0,(IF(SUM(D344:Y344)>0,IF(SUM(D344:Y344)<400,(1.2675*45967*SUM(D344:Y344)^(-0.4664)),(IF(SUM(D344:Y344)<2000,(39128*SUM(D344:Y344)^(-0.37661)),IF(SUM(D344:Y344)<5000,18893*SUM(D344:Y344)^(-0.28083),IF(SUM(D344:Y344)<100000,29680*SUM(D344:Y344)^(-0.24475),1773.1))))*100/115)*SUM(D344:Y344)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D344:Y344)),$A$73)","v":0},{"$f":"IF((D344*$Z344-(2009-D$3)/($C344+D345)*$Z344*D344)<0,0,(D344*$Z344-(2009-D$3)/($C344+D345)*$Z344*D344))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA344:AV344)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA344","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB344","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC344","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD344","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE344","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF344","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG344","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH344","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI344","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ344","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK344","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL344","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM344","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN344","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO344","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP344","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ344","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR344","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS344","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT344","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU344","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV344","v":0},{"$f":"+SUM(AX344:BS344)","v":0},{"$f":"(AA344+AX344)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU344:CP344)","v":0},{"$f":"SUM(D344:Y344)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D346:Y346,\"<>0\")<=1,IF(SUM(D346:Y346)=0,0,(IF(SUM(D346:Y346)>0,IF(SUM(D346:Y346)<400,(1.2675*45967*SUM(D346:Y346)^(-0.4664)),(IF(SUM(D346:Y346)<2000,(39128*SUM(D346:Y346)^(-0.37661)),IF(SUM(D346:Y346)<5000,18893*SUM(D346:Y346)^(-0.28083),IF(SUM(D346:Y346)<100000,29680*SUM(D346:Y346)^(-0.24475),1773.1))))*100/115)*SUM(D346:Y346)*0.061,0)*1.15*1.06*0.43)/SUM(D346:Y346)),$A$73)","v":0},{"$f":"IF((D346*$Z346-(2009-D$3)/$C346*$Z346*D346)<0,0,(D346*$Z346-(2009-D$3)/$C346*$Z346*D346))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N346*$Z346-(2009-N$3)/$C346*$Z346*N346)<0,0,(N346*$Z346-(2009-N$3)/$C346*$Z346*N346))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X346*$Z346-(2009-X$3)/$C346*$Z346*X346)<0,0,(X346*$Z346-(2009-X$3)/$C346*$Z346*X346))","v":0},{"$f":"IF((Y346*$Z346-(2009-Y$3)/$C346*$Z346*Y346)<0,0,(Y346*$Z346-(2009-Y$3)/$C346*$Z346*Y346))","v":0},{"$f":"+SUM(AA346:AV346)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA346","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB346","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC346","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD346","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE346","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF346","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG346","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH346","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI346","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ346","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK346","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL346","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM346","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN346","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO346","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP346","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ346","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR346","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS346","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT346","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU346","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV346","v":0},{"$f":"+SUM(AX346:BS346)","v":0},{"$f":"(AA346+AX346)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK346+BH346)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU346+BR346)/2","v":0},0,{"$f":"+SUM(BU346:CP346)","v":0},{"$f":"SUM(D346:Y346)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D347:Y347,\"<>0\")<=1,IF(SUM(D347:Y347)=0,0,(IF(SUM(D347:Y347)>0,IF(SUM(D347:Y347)<400,(1.2675*45967*SUM(D347:Y347)^(-0.4664)),(IF(SUM(D347:Y347)<2000,(39128*SUM(D347:Y347)^(-0.37661)),IF(SUM(D347:Y347)<5000,18893*SUM(D347:Y347)^(-0.28083),IF(SUM(D347:Y347)<100000,29680*SUM(D347:Y347)^(-0.24475),1773.1))))*100/115)*SUM(D347:Y347)*0.061,0)*1.15*1.06*0.02)/SUM(D347:Y347)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X347*$Z347-(2009-X$3)/$C347*$Z347*X347)<0,0,(X347*$Z347-(2009-X$3)/$C347*$Z347*X347))","v":0},{"$f":"IF((Y347*$Z347-(2009-Y$3)/$C347*$Z347*Y347)<0,0,(Y347*$Z347-(2009-Y$3)/$C347*$Z347*Y347))","v":0},{"$f":"+SUM(AA347:AV347)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA347","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB347","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC347","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD347","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE347","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF347","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG347","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH347","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI347","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ347","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK347","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL347","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM347","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN347","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO347","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP347","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ347","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR347","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS347","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT347","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU347","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV347","v":0},{"$f":"+SUM(AX347:BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU347:CP347)","v":0},{"$f":"SUM(D347:Y347)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D348:Y348,\"<>0\")<=1,IF(SUM(D348:Y348)=0,0,(IF(SUM(D348:Y348)>0,IF(SUM(D348:Y348)<400,(1.2675*45967*SUM(D348:Y348)^(-0.4664)),(IF(SUM(D348:Y348)<2000,(39128*SUM(D348:Y348)^(-0.37661)),IF(SUM(D348:Y348)<5000,18893*SUM(D348:Y348)^(-0.28083),IF(SUM(D348:Y348)<100000,29680*SUM(D348:Y348)^(-0.24475),1773.1))))*100/115)*SUM(D348:Y348)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D348:Y348)),$A$73)","v":0},{"$f":"IF((D348*$Z348-(2009-D$3)/($C348+D349)*$Z348*D348)<0,0,(D348*$Z348-(2009-D$3)/($C348+D349)*$Z348*D348))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA348:AV348)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA348","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB348","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC348","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD348","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE348","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF348","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG348","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH348","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI348","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ348","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK348","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL348","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM348","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN348","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO348","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP348","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ348","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR348","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS348","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT348","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU348","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV348","v":0},{"$f":"+SUM(AX348:BS348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU348:CP348)","v":0},{"$f":"SUM(D348:Y348)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D350:Y350,\"<>0\")<=1,IF(SUM(D350:Y350)=0,0,(IF(SUM(D350:Y350)>0,IF(SUM(D350:Y350)<400,(1.2675*45967*SUM(D350:Y350)^(-0.4664)),(IF(SUM(D350:Y350)<2000,(39128*SUM(D350:Y350)^(-0.37661)),IF(SUM(D350:Y350)<5000,18893*SUM(D350:Y350)^(-0.28083),IF(SUM(D350:Y350)<100000,29680*SUM(D350:Y350)^(-0.24475),1773.1))))*100/115)*SUM(D350:Y350)*0.0173,0)*1.15*1.06*0.43)/SUM(D350:Y350)),$A$73)","v":0},{"$f":"IF((D350*$Z350-(2009-D$3)/$C350*$Z350*D350)<0,0,(D350*$Z350-(2009-D$3)/$C350*$Z350*D350))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N350*$Z350-(2009-N$3)/$C350*$Z350*N350)<0,0,(N350*$Z350-(2009-N$3)/$C350*$Z350*N350))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X350*$Z350-(2009-X$3)/$C350*$Z350*X350)<0,0,(X350*$Z350-(2009-X$3)/$C350*$Z350*X350))","v":0},{"$f":"IF((Y350*$Z350-(2009-Y$3)/$C350*$Z350*Y350)<0,0,(Y350*$Z350-(2009-Y$3)/$C350*$Z350*Y350))","v":0},{"$f":"+SUM(AA350:AV350)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA350","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB350","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC350","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD350","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE350","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF350","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG350","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH350","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI350","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ350","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK350","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL350","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM350","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN350","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO350","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP350","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ350","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR350","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS350","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT350","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU350","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV350","v":0},{"$f":"+SUM(AX350:BS350)","v":0},{"$f":"(AA350+AX350)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK350+BH350)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU350+BR350)/2","v":0},0,{"$f":"+SUM(BU350:CP350)","v":0},{"$f":"SUM(D350:Y350)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D351:Y351,\"<>0\")<=1,IF(SUM(D351:Y351)=0,0,(IF(SUM(D351:Y351)>0,IF(SUM(D351:Y351)<400,(1.2675*45967*SUM(D351:Y351)^(-0.4664)),(IF(SUM(D351:Y351)<2000,(39128*SUM(D351:Y351)^(-0.37661)),IF(SUM(D351:Y351)<5000,18893*SUM(D351:Y351)^(-0.28083),IF(SUM(D351:Y351)<100000,29680*SUM(D351:Y351)^(-0.24475),1773.1))))*100/115)*SUM(D351:Y351)*0.0173,0)*1.15*1.06*0.02)/SUM(D351:Y351)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X351*$Z351-(2009-X$3)/$C351*$Z351*X351)<0,0,(X351*$Z351-(2009-X$3)/$C351*$Z351*X351))","v":0},{"$f":"IF((Y351*$Z351-(2009-Y$3)/$C351*$Z351*Y351)<0,0,(Y351*$Z351-(2009-Y$3)/$C351*$Z351*Y351))","v":0},{"$f":"+SUM(AA351:AV351)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA351","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB351","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC351","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD351","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE351","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF351","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG351","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH351","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI351","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ351","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK351","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL351","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM351","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN351","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO351","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP351","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ351","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR351","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS351","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT351","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU351","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV351","v":0},{"$f":"+SUM(AX351:BS351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU351:CP351)","v":0},{"$f":"SUM(D351:Y351)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D352:Y352,\"<>0\")<=1,IF(SUM(D352:Y352)=0,0,(IF(SUM(D352:Y352)>0,IF(SUM(D352:Y352)<400,(1.2675*45967*SUM(D352:Y352)^(-0.4664)),(IF(SUM(D352:Y352)<2000,(39128*SUM(D352:Y352)^(-0.37661)),IF(SUM(D352:Y352)<5000,18893*SUM(D352:Y352)^(-0.28083),IF(SUM(D352:Y352)<100000,29680*SUM(D352:Y352)^(-0.24475),1773.1))))*100/115)*SUM(D352:Y352)*(IF(SUM(D352:Y352)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D352:Y352)),$A$73)","v":0},{"$f":"IF((D352*$Z352-(2009-D$3)/($C352+D353)*$Z352*D352)<0,0,(D352*$Z352-(2009-D$3)/($C352+D353)*$Z352*D352))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA352:AV352)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA352","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB352","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC352","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD352","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE352","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF352","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG352","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH352","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI352","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ352","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK352","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL352","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM352","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN352","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO352","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP352","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ352","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR352","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS352","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT352","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU352","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV352","v":0},{"$f":"+SUM(AX352:BS352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU352:CP352)","v":0},{"$f":"SUM(D352:Y352)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D354:Y354,\"<>0\")<=1,IF(SUM(D354:Y354)=0,0,(IF(SUM(D354:Y354)>0,IF(SUM(D354:Y354)<400,(1.2675*45967*SUM(D354:Y354)^(-0.4664)),(IF(SUM(D354:Y354)<2000,(39128*SUM(D354:Y354)^(-0.37661)),IF(SUM(D354:Y354)<5000,18893*SUM(D354:Y354)^(-0.28083),IF(SUM(D354:Y354)<100000,29680*SUM(D354:Y354)^(-0.24475),1773.1))))*100/115)*SUM(D354:Y354)*(IF(SUM(D354:Y354)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D354:Y354)),$A$73)","v":0},{"$f":"IF((D354*$Z354-(2009-D$3)/$C354*$Z354*D354)<0,0,(D354*$Z354-(2009-D$3)/$C354*$Z354*D354))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N354*$Z354-(2009-N$3)/$C354*$Z354*N354)<0,0,(N354*$Z354-(2009-N$3)/$C354*$Z354*N354))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X354*$Z354-(2009-X$3)/$C354*$Z354*X354)<0,0,(X354*$Z354-(2009-X$3)/$C354*$Z354*X354))","v":0},{"$f":"IF((Y354*$Z354-(2009-Y$3)/$C354*$Z354*Y354)<0,0,(Y354*$Z354-(2009-Y$3)/$C354*$Z354*Y354))","v":0},{"$f":"+SUM(AA354:AV354)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA354","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB354","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC354","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD354","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE354","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF354","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG354","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH354","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI354","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ354","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK354","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL354","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM354","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN354","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO354","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP354","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ354","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR354","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS354","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT354","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU354","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV354","v":0},{"$f":"+SUM(AX354:BS354)","v":0},{"$f":"(AA354+AX354)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK354+BH354)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU354+BR354)/2","v":0},0,{"$f":"+SUM(BU354:CP354)","v":0},{"$f":"SUM(D354:Y354)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D355:Y355,\"<>0\")<=1,IF(SUM(D355:Y355)=0,0,(IF(SUM(D355:Y355)>0,IF(SUM(D355:Y355)<400,(1.2675*45967*SUM(D355:Y355)^(-0.4664)),(IF(SUM(D355:Y355)<2000,(39128*SUM(D355:Y355)^(-0.37661)),IF(SUM(D355:Y355)<5000,18893*SUM(D355:Y355)^(-0.28083),IF(SUM(D355:Y355)<100000,29680*SUM(D355:Y355)^(-0.24475),1773.1))))*100/115)*SUM(D355:Y355)*(IF(SUM(D355:Y355)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D355:Y355)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X355*$Z355-(2009-X$3)/$C355*$Z355*X355)<0,0,(X355*$Z355-(2009-X$3)/$C355*$Z355*X355))","v":0},{"$f":"IF((Y355*$Z355-(2009-Y$3)/$C355*$Z355*Y355)<0,0,(Y355*$Z355-(2009-Y$3)/$C355*$Z355*Y355))","v":0},{"$f":"+SUM(AA355:AV355)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA355","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB355","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC355","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD355","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE355","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF355","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG355","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH355","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI355","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ355","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK355","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL355","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM355","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN355","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO355","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP355","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ355","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR355","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS355","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT355","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU355","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV355","v":0},{"$f":"+SUM(AX355:BS355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU355:CP355)","v":0},{"$f":"SUM(D355:Y355)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D356:Y356,\"<>0\")<=1,IF(SUM(D356:Y356)=0,0,(IF(SUM(D356:Y356)>0,IF(SUM(D356:Y356)<400,(1.2675*45967*SUM(D356:Y356)^(-0.4664)),(IF(SUM(D356:Y356)<2000,(39128*SUM(D356:Y356)^(-0.37661)),IF(SUM(D356:Y356)<5000,18893*SUM(D356:Y356)^(-0.28083),IF(SUM(D356:Y356)<100000,29680*SUM(D356:Y356)^(-0.24475),1773.1))))*100/115)*SUM(D356:Y356)*(IF(SUM(D352:Y352)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D356:Y356)),$A$73)","v":0},{"$f":"IF((D356*$Z356-(2009-D$3)/($C356+D357)*$Z356*D356)<0,0,(D356*$Z356-(2009-D$3)/($C356+D357)*$Z356*D356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA356:AV356)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA356","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB356","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC356","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD356","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE356","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF356","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG356","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH356","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI356","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ356","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK356","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL356","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM356","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN356","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO356","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP356","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ356","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR356","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS356","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT356","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU356","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV356","v":0},{"$f":"+SUM(AX356:BS356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU356:CP356)","v":0},{"$f":"SUM(D356:Y356)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D358:Y358,\"<>0\")<=1,IF(SUM(D358:Y358)=0,0,(IF(SUM(D358:Y358)>0,IF(SUM(D358:Y358)<400,(1.2675*45967*SUM(D358:Y358)^(-0.4664)),(IF(SUM(D358:Y358)<2000,(39128*SUM(D358:Y358)^(-0.37661)),IF(SUM(D358:Y358)<5000,18893*SUM(D358:Y358)^(-0.28083),IF(SUM(D358:Y358)<100000,29680*SUM(D358:Y358)^(-0.24475),1773.1))))*100/115)*SUM(D358:Y358)*(IF(SUM(D354:Y354)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D358:Y358)),$A$73)","v":0},{"$f":"IF((D358*$Z358-(2009-D$3)/$C358*$Z358*D358)<0,0,(D358*$Z358-(2009-D$3)/$C358*$Z358*D358))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N358*$Z358-(2009-N$3)/$C358*$Z358*N358)<0,0,(N358*$Z358-(2009-N$3)/$C358*$Z358*N358))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X358*$Z358-(2009-X$3)/$C358*$Z358*X358)<0,0,(X358*$Z358-(2009-X$3)/$C358*$Z358*X358))","v":0},{"$f":"IF((Y358*$Z358-(2009-Y$3)/$C358*$Z358*Y358)<0,0,(Y358*$Z358-(2009-Y$3)/$C358*$Z358*Y358))","v":0},{"$f":"+SUM(AA358:AV358)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA358","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB358","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC358","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD358","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE358","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF358","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG358","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH358","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI358","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ358","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK358","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL358","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM358","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN358","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO358","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP358","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ358","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR358","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS358","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT358","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU358","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV358","v":0},{"$f":"+SUM(AX358:BS358)","v":0},{"$f":"(AA358+AX358)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK358+BH358)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU358+BR358)/2","v":0},0,{"$f":"+SUM(BU358:CP358)","v":0},{"$f":"SUM(D358:Y358)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D359:Y359,\"<>0\")<=1,IF(SUM(D359:Y359)=0,0,(IF(SUM(D359:Y359)>0,IF(SUM(D359:Y359)<400,(1.2675*45967*SUM(D359:Y359)^(-0.4664)),(IF(SUM(D359:Y359)<2000,(39128*SUM(D359:Y359)^(-0.37661)),IF(SUM(D359:Y359)<5000,18893*SUM(D359:Y359)^(-0.28083),IF(SUM(D359:Y359)<100000,29680*SUM(D359:Y359)^(-0.24475),1773.1))))*100/115)*SUM(D359:Y359)*(IF(SUM(D355:Y355)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D359:Y359)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X359*$Z359-(2009-X$3)/$C359*$Z359*X359)<0,0,(X359*$Z359-(2009-X$3)/$C359*$Z359*X359))","v":0},{"$f":"IF((Y359*$Z359-(2009-Y$3)/$C359*$Z359*Y359)<0,0,(Y359*$Z359-(2009-Y$3)/$C359*$Z359*Y359))","v":0},{"$f":"+SUM(AA359:AV359)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA359","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB359","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC359","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD359","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE359","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF359","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG359","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH359","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI359","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ359","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK359","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL359","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM359","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN359","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO359","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP359","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ359","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR359","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS359","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT359","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU359","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV359","v":0},{"$f":"+SUM(AX359:BS359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU359:CP359)","v":0},{"$f":"SUM(D359:Y359)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D360:Y360,\"<>0\")<=1,IF(SUM(D360:Y360)=0,0,(IF(SUM(D360:Y360)>0,IF(SUM(D360:Y360)<400,(1.2675*45967*SUM(D360:Y360)^(-0.4664)),(IF(SUM(D360:Y360)<2000,(39128*SUM(D360:Y360)^(-0.37661)),IF(SUM(D360:Y360)<5000,18893*SUM(D360:Y360)^(-0.28083),IF(SUM(D360:Y360)<100000,29680*SUM(D360:Y360)^(-0.24475),1773.1))))*100/115)*SUM(D360:Y360)*(IF(SUM(D352:Y352)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D360:Y360)),$A$73)","v":0},{"$f":"IF((D360*$Z360-(2009-D$3)/($C360+D361)*$Z360*D360)<0,0,(D360*$Z360-(2009-D$3)/($C360+D361)*$Z360*D360))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA360:AV360)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA360","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB360","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC360","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD360","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE360","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF360","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG360","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH360","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI360","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ360","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK360","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL360","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM360","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN360","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO360","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP360","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ360","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR360","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS360","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT360","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU360","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV360","v":0},{"$f":"+SUM(AX360:BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU360:CP360)","v":0},{"$f":"SUM(D360:Y360)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D362:Y362,\"<>0\")<=1,IF(SUM(D362:Y362)=0,0,(IF(SUM(D362:Y362)>0,IF(SUM(D362:Y362)<400,(1.2675*45967*SUM(D362:Y362)^(-0.4664)),(IF(SUM(D362:Y362)<2000,(39128*SUM(D362:Y362)^(-0.37661)),IF(SUM(D362:Y362)<5000,18893*SUM(D362:Y362)^(-0.28083),IF(SUM(D362:Y362)<100000,29680*SUM(D362:Y362)^(-0.24475),1773.1))))*100/115)*SUM(D362:Y362)*(IF(SUM(D354:Y354)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D362:Y362)),$A$73)","v":0},{"$f":"IF((D362*$Z362-(2009-D$3)/$C362*$Z362*D362)<0,0,(D362*$Z362-(2009-D$3)/$C362*$Z362*D362))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N362*$Z362-(2009-N$3)/$C362*$Z362*N362)<0,0,(N362*$Z362-(2009-N$3)/$C362*$Z362*N362))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X362*$Z362-(2009-X$3)/$C362*$Z362*X362)<0,0,(X362*$Z362-(2009-X$3)/$C362*$Z362*X362))","v":0},{"$f":"IF((Y362*$Z362-(2009-Y$3)/$C362*$Z362*Y362)<0,0,(Y362*$Z362-(2009-Y$3)/$C362*$Z362*Y362))","v":0},{"$f":"+SUM(AA362:AV362)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA362","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB362","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC362","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD362","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE362","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF362","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG362","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH362","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI362","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ362","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK362","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL362","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM362","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN362","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO362","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP362","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ362","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR362","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS362","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT362","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU362","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV362","v":0},{"$f":"+SUM(AX362:BS362)","v":0},{"$f":"(AA362+AX362)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK362+BH362)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU362+BR362)/2","v":0},0,{"$f":"+SUM(BU362:CP362)","v":0},{"$f":"SUM(D362:Y362)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D363:Y363,\"<>0\")<=1,IF(SUM(D363:Y363)=0,0,(IF(SUM(D363:Y363)>0,IF(SUM(D363:Y363)<400,(1.2675*45967*SUM(D363:Y363)^(-0.4664)),(IF(SUM(D363:Y363)<2000,(39128*SUM(D363:Y363)^(-0.37661)),IF(SUM(D363:Y363)<5000,18893*SUM(D363:Y363)^(-0.28083),IF(SUM(D363:Y363)<100000,29680*SUM(D363:Y363)^(-0.24475),1773.1))))*100/115)*SUM(D363:Y363)*(IF(SUM(D355:Y355)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D363:Y363)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X363*$Z363-(2009-X$3)/$C363*$Z363*X363)<0,0,(X363*$Z363-(2009-X$3)/$C363*$Z363*X363))","v":0},{"$f":"IF((Y363*$Z363-(2009-Y$3)/$C363*$Z363*Y363)<0,0,(Y363*$Z363-(2009-Y$3)/$C363*$Z363*Y363))","v":0},{"$f":"+SUM(AA363:AV363)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA363","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB363","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC363","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD363","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE363","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF363","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG363","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH363","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI363","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ363","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK363","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL363","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM363","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN363","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO363","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP363","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ363","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR363","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS363","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT363","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU363","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV363","v":0},{"$f":"+SUM(AX363:BS363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU363:CP363)","v":0},{"$f":"SUM(D363:Y363)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D364:Y364,\"<>0\")<=1,IF(SUM(D364:Y364)=0,0,(IF(SUM(D364:Y364)>0,IF(SUM(D364:Y364)<400,(1.2675*45967*SUM(D364:Y364)^(-0.4664)),(IF(SUM(D364:Y364)<2000,(39128*SUM(D364:Y364)^(-0.37661)),IF(SUM(D364:Y364)<5000,18893*SUM(D364:Y364)^(-0.28083),IF(SUM(D364:Y364)<100000,29680*SUM(D364:Y364)^(-0.24475),1773.1))))*100/115)*SUM(D364:Y364)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D364:Y364)),$A$73)","v":0},{"$f":"IF((D364*$Z364-(2009-D$3)/($C364+D365)*$Z364*D364)<0,0,(D364*$Z364-(2009-D$3)/($C364+D365)*$Z364*D364))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA364:AV364)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA364","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB364","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC364","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD364","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE364","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF364","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG364","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH364","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI364","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ364","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK364","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL364","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM364","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN364","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO364","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP364","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ364","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR364","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS364","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT364","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU364","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV364","v":0},{"$f":"+SUM(AX364:BS364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU364:CP364)","v":0},{"$f":"SUM(D364:Y364)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D366:Y366,\"<>0\")<=1,IF(SUM(D366:Y366)=0,0,(IF(SUM(D366:Y366)>0,IF(SUM(D366:Y366)<400,(1.2675*45967*SUM(D366:Y366)^(-0.4664)),(IF(SUM(D366:Y366)<2000,(39128*SUM(D366:Y366)^(-0.37661)),IF(SUM(D366:Y366)<5000,18893*SUM(D366:Y366)^(-0.28083),IF(SUM(D366:Y366)<100000,29680*SUM(D366:Y366)^(-0.24475),1773.1))))*100/115)*SUM(D366:Y366)*(0.246),0)*1.15*1.06*0.4)/SUM(D366:Y366)),$A$73)","v":0},{"$f":"IF((D366*$Z366-(2009-D$3)/$C366*$Z366*D366)<0,0,(D366*$Z366-(2009-D$3)/$C366*$Z366*D366))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N366*$Z366-(2009-N$3)/$C366*$Z366*N366)<0,0,(N366*$Z366-(2009-N$3)/$C366*$Z366*N366))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X366*$Z366-(2009-X$3)/$C366*$Z366*X366)<0,0,(X366*$Z366-(2009-X$3)/$C366*$Z366*X366))","v":0},{"$f":"IF((Y366*$Z366-(2009-Y$3)/$C366*$Z366*Y366)<0,0,(Y366*$Z366-(2009-Y$3)/$C366*$Z366*Y366))","v":0},{"$f":"+SUM(AA366:AV366)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA366","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB366","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC366","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD366","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE366","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF366","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG366","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH366","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI366","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ366","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK366","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL366","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM366","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN366","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO366","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP366","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ366","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR366","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS366","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT366","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU366","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV366","v":0},{"$f":"+SUM(AX366:BS366)","v":0},{"$f":"(AA366+AX366)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK366+BH366)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU366+BR366)/2","v":0},{"$f":"(AV366+BS366)/2","v":0},{"$f":"+SUM(BU366:CP366)","v":0},{"$f":"SUM(D366:Y366)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D367:Y367,\"<>0\")<=1,IF(SUM(D367:Y367)=0,0,(IF(SUM(D367:Y367)>0,IF(SUM(D367:Y367)<400,(1.2675*45967*SUM(D367:Y367)^(-0.4664)),(IF(SUM(D367:Y367)<2000,(39128*SUM(D367:Y367)^(-0.37661)),IF(SUM(D367:Y367)<5000,18893*SUM(D367:Y367)^(-0.28083),IF(SUM(D367:Y367)<100000,29680*SUM(D367:Y367)^(-0.24475),1773.1))))*100/115)*SUM(D367:Y367)*(0.246),0)*1.15*1.06*0.05)/SUM(D367:Y367)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X367*$Z367-(2009-X$3)/$C367*$Z367*X367)<0,0,(X367*$Z367-(2009-X$3)/$C367*$Z367*X367))","v":0},{"$f":"IF((Y367*$Z367-(2009-Y$3)/$C367*$Z367*Y367)<0,0,(Y367*$Z367-(2009-Y$3)/$C367*$Z367*Y367))","v":0},{"$f":"+SUM(AA367:AV367)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA367","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB367","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC367","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD367","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE367","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF367","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG367","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH367","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI367","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ367","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK367","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL367","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM367","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN367","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO367","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP367","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ367","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR367","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS367","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT367","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU367","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV367","v":0},{"$f":"+SUM(AX367:BS367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU367+BR367)/2","v":0},{"$f":"(AV367+BS367)/2","v":0},{"$f":"+SUM(BU367:CP367)","v":0},{"$f":"SUM(D367:Y367)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW369:AW392)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT369:BT392)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ369:CQ392)","v":0},{"$f":"SUM(D368:Y368)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D369:Y369,\"<>0\")<=1,IF(SUM(D369:Y369)=0,0,(IF(SUM(D369:Y369)>0,IF(SUM(D369:Y369)<400,(1.2675*45967*SUM(D369:Y369)^(-0.4664)),(IF(SUM(D369:Y369)<2000,(39128*SUM(D369:Y369)^(-0.37661)),IF(SUM(D369:Y369)<5000,18893*SUM(D369:Y369)^(-0.28083),IF(SUM(D369:Y369)<100000,29680*SUM(D369:Y369)^(-0.24475),1773.1))))*100/115)*SUM(D369:Y369)*(IF(SUM(D352:Y352)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D369:Y369)),$A$73)","v":0},{"$f":"IF((D369*$Z369-(2009-D$3)/($C369+D370)*$Z369*D369)<0,0,(D369*$Z369-(2009-D$3)/($C369+D370)*$Z369*D369))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA369:AV369)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA369","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB369","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC369","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD369","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE369","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF369","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG369","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH369","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI369","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ369","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK369","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL369","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM369","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN369","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO369","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP369","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ369","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR369","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS369","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT369","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU369","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV369","v":0},{"$f":"+SUM(AX369:BS369)","v":0},{"$f":"(AA369+AX369)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU369:CP369)","v":0},{"$f":"SUM(D369:Y369)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D371:Y371,\"<>0\")<=1,IF(SUM(D371:Y371)=0,0,(IF(SUM(D371:Y371)>0,IF(SUM(D371:Y371)<400,(1.2675*45967*SUM(D371:Y371)^(-0.4664)),(IF(SUM(D371:Y371)<2000,(39128*SUM(D371:Y371)^(-0.37661)),IF(SUM(D371:Y371)<5000,18893*SUM(D371:Y371)^(-0.28083),IF(SUM(D371:Y371)<100000,29680*SUM(D371:Y371)^(-0.24475),1773.1))))*100/115)*SUM(D371:Y371)*(IF(SUM(D354:Y354)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D371:Y371)),$A$73)","v":0},{"$f":"IF((D371*$Z371-(2009-D$3)/$C371*$Z371*D371)<0,0,(D371*$Z371-(2009-D$3)/$C371*$Z371*D371))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N371*$Z371-(2009-N$3)/$C371*$Z371*N371)<0,0,(N371*$Z371-(2009-N$3)/$C371*$Z371*N371))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X371*$Z371-(2009-X$3)/$C371*$Z371*X371)<0,0,(X371*$Z371-(2009-X$3)/$C371*$Z371*X371))","v":0},{"$f":"IF((Y371*$Z371-(2009-Y$3)/$C371*$Z371*Y371)<0,0,(Y371*$Z371-(2009-Y$3)/$C371*$Z371*Y371))","v":0},{"$f":"+SUM(AA371:AV371)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA371","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB371","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC371","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD371","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE371","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF371","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG371","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH371","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI371","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ371","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK371","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL371","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM371","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN371","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO371","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP371","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ371","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR371","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS371","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT371","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU371","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV371","v":0},{"$f":"+SUM(AX371:BS371)","v":0},{"$f":"(AA371+AX371)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK371+BH371)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU371+BR371)/2","v":0},0,{"$f":"+SUM(BU371:CP371)","v":0},{"$f":"SUM(D371:Y371)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D372:Y372,\"<>0\")<=1,IF(SUM(D372:Y372)=0,0,(IF(SUM(D372:Y372)>0,IF(SUM(D372:Y372)<400,(1.2675*45967*SUM(D372:Y372)^(-0.4664)),(IF(SUM(D372:Y372)<2000,(39128*SUM(D372:Y372)^(-0.37661)),IF(SUM(D372:Y372)<5000,18893*SUM(D372:Y372)^(-0.28083),IF(SUM(D372:Y372)<100000,29680*SUM(D372:Y372)^(-0.24475),1773.1))))*100/115)*SUM(D372:Y372)*(IF(SUM(D355:Y355)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D372:Y372)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X372*$Z372-(2009-X$3)/$C372*$Z372*X372)<0,0,(X372*$Z372-(2009-X$3)/$C372*$Z372*X372))","v":0},{"$f":"IF((Y372*$Z372-(2009-Y$3)/$C372*$Z372*Y372)<0,0,(Y372*$Z372-(2009-Y$3)/$C372*$Z372*Y372))","v":0},{"$f":"+SUM(AA372:AV372)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA372","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB372","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC372","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD372","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE372","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF372","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG372","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH372","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI372","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ372","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK372","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL372","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM372","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN372","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO372","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP372","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ372","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR372","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS372","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT372","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU372","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV372","v":0},{"$f":"+SUM(AX372:BS372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU372:CP372)","v":0},{"$f":"SUM(D372:Y372)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D373:Y373,\"<>0\")<=1,IF(SUM(D373:Y373)=0,0,(IF(SUM(D373:Y373)>0,IF(SUM(D373:Y373)<400,(1.2675*45967*SUM(D373:Y373)^(-0.4664)),(IF(SUM(D373:Y373)<2000,(39128*SUM(D373:Y373)^(-0.37661)),IF(SUM(D373:Y373)<5000,18893*SUM(D373:Y373)^(-0.28083),IF(SUM(D373:Y373)<100000,29680*SUM(D373:Y373)^(-0.24475),1773.1))))*100/115)*SUM(D373:Y373)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D373:Y373)),$A$73)","v":0},{"$f":"IF((D373*$Z373-(2009-D$3)/($C373+D374)*$Z373*D373)<0,0,(D373*$Z373-(2009-D$3)/($C373+D374)*$Z373*D373))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA373:AV373)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA373","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB373","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC373","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD373","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE373","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF373","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG373","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH373","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI373","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ373","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK373","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL373","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM373","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN373","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO373","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP373","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ373","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR373","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS373","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT373","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU373","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV373","v":0},{"$f":"+SUM(AX373:BS373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU373:CP373)","v":0},{"$f":"SUM(D373:Y373)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D375:Y375,\"<>0\")<=1,IF(SUM(D375:Y375)=0,0,(IF(SUM(D375:Y375)>0,IF(SUM(D375:Y375)<400,(1.2675*45967*SUM(D375:Y375)^(-0.4664)),(IF(SUM(D375:Y375)<2000,(39128*SUM(D375:Y375)^(-0.37661)),IF(SUM(D375:Y375)<5000,18893*SUM(D375:Y375)^(-0.28083),IF(SUM(D375:Y375)<100000,29680*SUM(D375:Y375)^(-0.24475),1773.1))))*100/115)*SUM(D375:Y375)*0.1638,0)*1.15*1.06*0.4)/SUM(D375:Y375)),$A$73)","v":0},{"$f":"IF((D375*$Z375-(2009-D$3)/$C375*$Z375*D375)<0,0,(D375*$Z375-(2009-D$3)/$C375*$Z375*D375))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N375*$Z375-(2009-N$3)/$C375*$Z375*N375)<0,0,(N375*$Z375-(2009-N$3)/$C375*$Z375*N375))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X375*$Z375-(2009-X$3)/$C375*$Z375*X375)<0,0,(X375*$Z375-(2009-X$3)/$C375*$Z375*X375))","v":0},{"$f":"IF((Y375*$Z375-(2009-Y$3)/$C375*$Z375*Y375)<0,0,(Y375*$Z375-(2009-Y$3)/$C375*$Z375*Y375))","v":0},{"$f":"+SUM(AA375:AV375)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA375","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB375","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC375","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD375","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE375","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF375","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG375","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH375","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI375","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ375","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK375","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL375","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM375","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN375","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO375","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP375","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ375","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR375","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS375","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT375","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU375","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV375","v":0},{"$f":"+SUM(AX375:BS375)","v":0},{"$f":"(AA375+AX375)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK375+BH375)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU375+BR375)/2","v":0},0,{"$f":"+SUM(BU375:CP375)","v":0},{"$f":"SUM(D375:Y375)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D376:Y376,\"<>0\")<=1,IF(SUM(D376:Y376)=0,0,(IF(SUM(D376:Y376)>0,IF(SUM(D376:Y376)<400,(1.2675*45967*SUM(D376:Y376)^(-0.4664)),(IF(SUM(D376:Y376)<2000,(39128*SUM(D376:Y376)^(-0.37661)),IF(SUM(D376:Y376)<5000,18893*SUM(D376:Y376)^(-0.28083),IF(SUM(D376:Y376)<100000,29680*SUM(D376:Y376)^(-0.24475),1773.1))))*100/115)*SUM(D376:Y376)*0.1638,0)*1.15*1.06*0.05)/SUM(D376:Y376)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X376*$Z376-(2009-X$3)/$C376*$Z376*X376)<0,0,(X376*$Z376-(2009-X$3)/$C376*$Z376*X376))","v":0},{"$f":"IF((Y376*$Z376-(2009-Y$3)/$C376*$Z376*Y376)<0,0,(Y376*$Z376-(2009-Y$3)/$C376*$Z376*Y376))","v":0},{"$f":"+SUM(AA376:AV376)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA376","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB376","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC376","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD376","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE376","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF376","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG376","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH376","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI376","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ376","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK376","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL376","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM376","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN376","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO376","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP376","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ376","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR376","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS376","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT376","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU376","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV376","v":0},{"$f":"+SUM(AX376:BS376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU376:CP376)","v":0},{"$f":"SUM(D376:Y376)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D377:Y377,\"<>0\")<=1,IF(SUM(D377:Y377)=0,0,(IF(SUM(D377:Y377)>0,IF(SUM(D377:Y377)<400,(1.2675*45967*SUM(D377:Y377)^(-0.4664)),(IF(SUM(D377:Y377)<2000,(39128*SUM(D377:Y377)^(-0.37661)),IF(SUM(D377:Y377)<5000,18893*SUM(D377:Y377)^(-0.28083),IF(SUM(D377:Y377)<100000,29680*SUM(D377:Y377)^(-0.24475),1773.1))))*100/115)*SUM(D377:Y377)*(IF(SUM(D373:Y373)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D377:Y377)),$A$73)","v":0},{"$f":"IF((D377*$Z377-(2009-D$3)/($C377+D378)*$Z377*D377)<0,0,(D377*$Z377-(2009-D$3)/($C377+D378)*$Z377*D377))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA377:AV377)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA377","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB377","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC377","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD377","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE377","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF377","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG377","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH377","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI377","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ377","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK377","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL377","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM377","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN377","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO377","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP377","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ377","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR377","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS377","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT377","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU377","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV377","v":0},{"$f":"+SUM(AX377:BS377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU377:CP377)","v":0},{"$f":"SUM(D377:Y377)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D379:Y379,\"<>0\")<=1,IF(SUM(D379:Y379)=0,0,(IF(SUM(D379:Y379)>0,IF(SUM(D379:Y379)<400,(1.2675*45967*SUM(D379:Y379)^(-0.4664)),(IF(SUM(D379:Y379)<2000,(39128*SUM(D379:Y379)^(-0.37661)),IF(SUM(D379:Y379)<5000,18893*SUM(D379:Y379)^(-0.28083),IF(SUM(D379:Y379)<100000,29680*SUM(D379:Y379)^(-0.24475),1773.1))))*100/115)*SUM(D379:Y379)*(IF(SUM(D375:Y375)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D379:Y379)),$A$73)","v":0},{"$f":"IF((D379*$Z379-(2009-D$3)/$C379*$Z379*D379)<0,0,(D379*$Z379-(2009-D$3)/$C379*$Z379*D379))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N379*$Z379-(2009-N$3)/$C379*$Z379*N379)<0,0,(N379*$Z379-(2009-N$3)/$C379*$Z379*N379))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X379*$Z379-(2009-X$3)/$C379*$Z379*X379)<0,0,(X379*$Z379-(2009-X$3)/$C379*$Z379*X379))","v":0},{"$f":"IF((Y379*$Z379-(2009-Y$3)/$C379*$Z379*Y379)<0,0,(Y379*$Z379-(2009-Y$3)/$C379*$Z379*Y379))","v":0},{"$f":"+SUM(AA379:AV379)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA379","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB379","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC379","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD379","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE379","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF379","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG379","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH379","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI379","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ379","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK379","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL379","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM379","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN379","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO379","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP379","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ379","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR379","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS379","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT379","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU379","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV379","v":0},{"$f":"+SUM(AX379:BS379)","v":0},{"$f":"(AA379+AX379)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK379+BH379)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU379+BR379)/2","v":0},0,{"$f":"+SUM(BU379:CP379)","v":0},{"$f":"SUM(D379:Y379)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D380:Y380,\"<>0\")<=1,IF(SUM(D380:Y380)=0,0,(IF(SUM(D380:Y380)>0,IF(SUM(D380:Y380)<400,(1.2675*45967*SUM(D380:Y380)^(-0.4664)),(IF(SUM(D380:Y380)<2000,(39128*SUM(D380:Y380)^(-0.37661)),IF(SUM(D380:Y380)<5000,18893*SUM(D380:Y380)^(-0.28083),IF(SUM(D380:Y380)<100000,29680*SUM(D380:Y380)^(-0.24475),1773.1))))*100/115)*SUM(D380:Y380)*(IF(SUM(D376:Y376)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D380:Y380)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X380*$Z380-(2009-X$3)/$C380*$Z380*X380)<0,0,(X380*$Z380-(2009-X$3)/$C380*$Z380*X380))","v":0},{"$f":"IF((Y380*$Z380-(2009-Y$3)/$C380*$Z380*Y380)<0,0,(Y380*$Z380-(2009-Y$3)/$C380*$Z380*Y380))","v":0},{"$f":"+SUM(AA380:AV380)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA380","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB380","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC380","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD380","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE380","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF380","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG380","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH380","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI380","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ380","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK380","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL380","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM380","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN380","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO380","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP380","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ380","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR380","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS380","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT380","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU380","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV380","v":0},{"$f":"+SUM(AX380:BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU380:CP380)","v":0},{"$f":"SUM(D380:Y380)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D381:Y381,\"<>0\")<=1,IF(SUM(D381:Y381)=0,0,(IF(SUM(D381:Y381)>0,IF(SUM(D381:Y381)<400,(1.2675*45967*SUM(D381:Y381)^(-0.4664)),(IF(SUM(D381:Y381)<2000,(39128*SUM(D381:Y381)^(-0.37661)),IF(SUM(D381:Y381)<5000,18893*SUM(D381:Y381)^(-0.28083),IF(SUM(D381:Y381)<100000,29680*SUM(D381:Y381)^(-0.24475),1773.1))))*100/115)*SUM(D381:Y381)*(IF(SUM(D373:Y373)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D381:Y381)),$A$73)","v":0},{"$f":"IF((D381*$Z381-(2009-D$3)/($C381+D382)*$Z381*D381)<0,0,(D381*$Z381-(2009-D$3)/($C381+D382)*$Z381*D381))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA381:AV381)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA381","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB381","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC381","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD381","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE381","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF381","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG381","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH381","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI381","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ381","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK381","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL381","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM381","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN381","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO381","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP381","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ381","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR381","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS381","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT381","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU381","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV381","v":0},{"$f":"+SUM(AX381:BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU381:CP381)","v":0},{"$f":"SUM(D381:Y381)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D383:Y383,\"<>0\")<=1,IF(SUM(D383:Y383)=0,0,(IF(SUM(D383:Y383)>0,IF(SUM(D383:Y383)<400,(1.2675*45967*SUM(D383:Y383)^(-0.4664)),(IF(SUM(D383:Y383)<2000,(39128*SUM(D383:Y383)^(-0.37661)),IF(SUM(D383:Y383)<5000,18893*SUM(D383:Y383)^(-0.28083),IF(SUM(D383:Y383)<100000,29680*SUM(D383:Y383)^(-0.24475),1773.1))))*100/115)*SUM(D383:Y383)*(IF(SUM(D375:Y375)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D383:Y383)),$A$73)","v":0},{"$f":"IF((D383*$Z383-(2009-D$3)/$C383*$Z383*D383)<0,0,(D383*$Z383-(2009-D$3)/$C383*$Z383*D383))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N383*$Z383-(2009-N$3)/$C383*$Z383*N383)<0,0,(N383*$Z383-(2009-N$3)/$C383*$Z383*N383))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X383*$Z383-(2009-X$3)/$C383*$Z383*X383)<0,0,(X383*$Z383-(2009-X$3)/$C383*$Z383*X383))","v":0},{"$f":"IF((Y383*$Z383-(2009-Y$3)/$C383*$Z383*Y383)<0,0,(Y383*$Z383-(2009-Y$3)/$C383*$Z383*Y383))","v":0},{"$f":"+SUM(AA383:AV383)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA383","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB383","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC383","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD383","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE383","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF383","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG383","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH383","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI383","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ383","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK383","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL383","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM383","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN383","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO383","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP383","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ383","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR383","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS383","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT383","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU383","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV383","v":0},{"$f":"+SUM(AX383:BS383)","v":0},{"$f":"(AA383+AX383)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK383+BH383)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU383+BR383)/2","v":0},0,{"$f":"+SUM(BU383:CP383)","v":0},{"$f":"SUM(D383:Y383)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D384:Y384,\"<>0\")<=1,IF(SUM(D384:Y384)=0,0,(IF(SUM(D384:Y384)>0,IF(SUM(D384:Y384)<400,(1.2675*45967*SUM(D384:Y384)^(-0.4664)),(IF(SUM(D384:Y384)<2000,(39128*SUM(D384:Y384)^(-0.37661)),IF(SUM(D384:Y384)<5000,18893*SUM(D384:Y384)^(-0.28083),IF(SUM(D384:Y384)<100000,29680*SUM(D384:Y384)^(-0.24475),1773.1))))*100/115)*SUM(D384:Y384)*(IF(SUM(D376:Y376)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D384:Y384)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X384*$Z384-(2009-X$3)/$C384*$Z384*X384)<0,0,(X384*$Z384-(2009-X$3)/$C384*$Z384*X384))","v":0},{"$f":"IF((Y384*$Z384-(2009-Y$3)/$C384*$Z384*Y384)<0,0,(Y384*$Z384-(2009-Y$3)/$C384*$Z384*Y384))","v":0},{"$f":"+SUM(AA384:AV384)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA384","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB384","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC384","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD384","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE384","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF384","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG384","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH384","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI384","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ384","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK384","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL384","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM384","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN384","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO384","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP384","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ384","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR384","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS384","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT384","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU384","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV384","v":0},{"$f":"+SUM(AX384:BS384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU384:CP384)","v":0},{"$f":"SUM(D384:Y384)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D385:Y385,\"<>0\")<=1,IF(SUM(D385:Y385)=0,0,(IF(SUM(D385:Y385)>0,IF(SUM(D385:Y385)<400,(1.2675*45967*SUM(D385:Y385)^(-0.4664)),(IF(SUM(D385:Y385)<2000,(39128*SUM(D385:Y385)^(-0.37661)),IF(SUM(D385:Y385)<5000,18893*SUM(D385:Y385)^(-0.28083),IF(SUM(D385:Y385)<100000,29680*SUM(D385:Y385)^(-0.24475),1773.1))))*100/115)*SUM(D385:Y385)*(IF(SUM(D373:Y373)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D385:Y385)),$A$73)","v":0},{"$f":"IF((D385*$Z385-(2009-D$3)/($C385+D386)*$Z385*D385)<0,0,(D385*$Z385-(2009-D$3)/($C385+D386)*$Z385*D385))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA385:AV385)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA385","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB385","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC385","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD385","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE385","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF385","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG385","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH385","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI385","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ385","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK385","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL385","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM385","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN385","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO385","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP385","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ385","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR385","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS385","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT385","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU385","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV385","v":0},{"$f":"+SUM(AX385:BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU385:CP385)","v":0},{"$f":"SUM(D385:Y385)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D387:Y387,\"<>0\")<=1,IF(SUM(D387:Y387)=0,0,(IF(SUM(D387:Y387)>0,IF(SUM(D387:Y387)<400,(1.2675*45967*SUM(D387:Y387)^(-0.4664)),(IF(SUM(D387:Y387)<2000,(39128*SUM(D387:Y387)^(-0.37661)),IF(SUM(D387:Y387)<5000,18893*SUM(D387:Y387)^(-0.28083),IF(SUM(D387:Y387)<100000,29680*SUM(D387:Y387)^(-0.24475),1773.1))))*100/115)*SUM(D387:Y387)*(IF(SUM(D375:Y375)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D387:Y387)),$A$73)","v":0},{"$f":"IF((D387*$Z387-(2009-D$3)/$C387*$Z387*D387)<0,0,(D387*$Z387-(2009-D$3)/$C387*$Z387*D387))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N387*$Z387-(2009-N$3)/$C387*$Z387*N387)<0,0,(N387*$Z387-(2009-N$3)/$C387*$Z387*N387))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X387*$Z387-(2009-X$3)/$C387*$Z387*X387)<0,0,(X387*$Z387-(2009-X$3)/$C387*$Z387*X387))","v":0},{"$f":"IF((Y387*$Z387-(2009-Y$3)/$C387*$Z387*Y387)<0,0,(Y387*$Z387-(2009-Y$3)/$C387*$Z387*Y387))","v":0},{"$f":"+SUM(AA387:AV387)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA387","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB387","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC387","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD387","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE387","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF387","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG387","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH387","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI387","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ387","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK387","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL387","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM387","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN387","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO387","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP387","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ387","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR387","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS387","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT387","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU387","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV387","v":0},{"$f":"+SUM(AX387:BS387)","v":0},{"$f":"(AA387+AX387)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK387+BH387)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU387+BR387)/2","v":0},0,{"$f":"+SUM(BU387:CP387)","v":0},{"$f":"SUM(D387:Y387)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D388:Y388,\"<>0\")<=1,IF(SUM(D388:Y388)=0,0,(IF(SUM(D388:Y388)>0,IF(SUM(D388:Y388)<400,(1.2675*45967*SUM(D388:Y388)^(-0.4664)),(IF(SUM(D388:Y388)<2000,(39128*SUM(D388:Y388)^(-0.37661)),IF(SUM(D388:Y388)<5000,18893*SUM(D388:Y388)^(-0.28083),IF(SUM(D388:Y388)<100000,29680*SUM(D388:Y388)^(-0.24475),1773.1))))*100/115)*SUM(D388:Y388)*(IF(SUM(D376:Y376)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D388:Y388)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X388*$Z388-(2009-X$3)/$C388*$Z388*X388)<0,0,(X388*$Z388-(2009-X$3)/$C388*$Z388*X388))","v":0},{"$f":"IF((Y388*$Z388-(2009-Y$3)/$C388*$Z388*Y388)<0,0,(Y388*$Z388-(2009-Y$3)/$C388*$Z388*Y388))","v":0},{"$f":"+SUM(AA388:AV388)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA388","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB388","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC388","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD388","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE388","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF388","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG388","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH388","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI388","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ388","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK388","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL388","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM388","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN388","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO388","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP388","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ388","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR388","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS388","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT388","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU388","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV388","v":0},{"$f":"+SUM(AX388:BS388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU388:CP388)","v":0},{"$f":"SUM(D388:Y388)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D389:Y389,\"<>0\")<=1,IF(SUM(D389:Y389)=0,0,(IF(SUM(D389:Y389)>0,IF(SUM(D389:Y389)<400,(1.2675*45967*SUM(D389:Y389)^(-0.4664)),(IF(SUM(D389:Y389)<2000,(39128*SUM(D389:Y389)^(-0.37661)),IF(SUM(D389:Y389)<5000,18893*SUM(D389:Y389)^(-0.28083),IF(SUM(D389:Y389)<100000,29680*SUM(D389:Y389)^(-0.24475),1773.1))))*100/115)*SUM(D389:Y389)*(IF(SUM(D373:Y373)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D389:Y389)),$A$73)","v":0},{"$f":"IF((D389*$Z389-(2009-D$3)/($C389+D390)*$Z389*D389)<0,0,(D389*$Z389-(2009-D$3)/($C389+D390)*$Z389*D389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA389:AV389)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA389","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB389","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC389","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD389","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE389","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF389","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG389","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH389","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI389","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ389","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK389","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL389","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM389","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN389","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO389","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP389","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ389","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR389","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS389","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT389","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU389","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV389","v":0},{"$f":"+SUM(AX389:BS389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU389:CP389)","v":0},{"$f":"SUM(D389:Y389)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D391:Y391,\"<>0\")<=1,IF(SUM(D391:Y391)=0,0,(IF(SUM(D391:Y391)>0,IF(SUM(D391:Y391)<400,(1.2675*45967*SUM(D391:Y391)^(-0.4664)),(IF(SUM(D391:Y391)<2000,(39128*SUM(D391:Y391)^(-0.37661)),IF(SUM(D391:Y391)<5000,18893*SUM(D391:Y391)^(-0.28083),IF(SUM(D391:Y391)<100000,29680*SUM(D391:Y391)^(-0.24475),1773.1))))*100/115)*SUM(D391:Y391)*(IF(SUM(D375:Y375)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D391:Y391)),$A$73)","v":0},{"$f":"IF((D391*$Z391-(2009-D$3)/$C391*$Z391*D391)<0,0,(D391*$Z391-(2009-D$3)/$C391*$Z391*D391))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N391*$Z391-(2009-N$3)/$C391*$Z391*N391)<0,0,(N391*$Z391-(2009-N$3)/$C391*$Z391*N391))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X391*$Z391-(2009-X$3)/$C391*$Z391*X391)<0,0,(X391*$Z391-(2009-X$3)/$C391*$Z391*X391))","v":0},{"$f":"IF((Y391*$Z391-(2009-Y$3)/$C391*$Z391*Y391)<0,0,(Y391*$Z391-(2009-Y$3)/$C391*$Z391*Y391))","v":0},{"$f":"+SUM(AA391:AV391)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA391","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB391","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC391","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD391","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE391","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF391","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG391","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH391","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI391","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ391","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK391","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL391","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM391","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN391","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO391","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP391","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ391","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR391","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS391","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT391","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU391","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV391","v":0},{"$f":"+SUM(AX391:BS391)","v":0},{"$f":"(AA391+AX391)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK391+BH391)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU391+BR391)/2","v":0},{"$f":"(AV391+BS391)/2","v":0},{"$f":"+SUM(BU391:CP391)","v":0},{"$f":"SUM(D391:Y391)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D392:Y392,\"<>0\")<=1,IF(SUM(D392:Y392)=0,0,(IF(SUM(D392:Y392)>0,IF(SUM(D392:Y392)<400,(1.2675*45967*SUM(D392:Y392)^(-0.4664)),(IF(SUM(D392:Y392)<2000,(39128*SUM(D392:Y392)^(-0.37661)),IF(SUM(D392:Y392)<5000,18893*SUM(D392:Y392)^(-0.28083),IF(SUM(D392:Y392)<100000,29680*SUM(D392:Y392)^(-0.24475),1773.1))))*100/115)*SUM(D392:Y392)*(IF(SUM(D376:Y376)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D392:Y392)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X392*$Z392-(2009-X$3)/$C392*$Z392*X392)<0,0,(X392*$Z392-(2009-X$3)/$C392*$Z392*X392))","v":0},{"$f":"IF((Y392*$Z392-(2009-Y$3)/$C392*$Z392*Y392)<0,0,(Y392*$Z392-(2009-Y$3)/$C392*$Z392*Y392))","v":0},{"$f":"+SUM(AA392:AV392)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA392","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB392","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC392","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD392","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE392","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF392","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG392","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH392","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI392","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ392","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK392","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL392","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM392","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN392","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO392","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP392","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ392","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR392","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS392","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT392","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU392","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV392","v":0},{"$f":"+SUM(AX392:BS392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU392+BR392)/2","v":0},{"$f":"(AV392+BS392)/2","v":0},{"$f":"+SUM(BU392:CP392)","v":0},{"$f":"SUM(D392:Y392)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW394:AW405)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT394:BT405)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ394:CQ405)","v":0},{"$f":"SUM(D393:Y393)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D394:Y394,\"<>0\")<=1,IF(SUM(D394:Y394)=0,0,(IF(SUM(D394:Y394)>0,IF(SUM(D394:Y394)<400,(1.2675*45967*SUM(D394:Y394)^(-0.4664)),(IF(SUM(D394:Y394)<2000,(39128*SUM(D394:Y394)^(-0.37661)),IF(SUM(D394:Y394)<5000,18893*SUM(D394:Y394)^(-0.28083),IF(SUM(D394:Y394)<100000,29680*SUM(D394:Y394)^(-0.24475),1773.1))))*100/115)*SUM(D394:Y394)*(IF(SUM(D373:Y373)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D394:Y394)),$A$73)","v":0},{"$f":"IF((D394*$Z394-(2009-D$3)/($C394+D395)*$Z394*D394)<0,0,(D394*$Z394-(2009-D$3)/($C394+D395)*$Z394*D394))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA394:AV394)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA394","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB394","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC394","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD394","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE394","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF394","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG394","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH394","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI394","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ394","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK394","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL394","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM394","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN394","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO394","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP394","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ394","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR394","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS394","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT394","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU394","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV394","v":0},{"$f":"+SUM(AX394:BS394)","v":0},{"$f":"(AA394+AX394)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU394:CP394)","v":0},{"$f":"SUM(D394:Y394)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D396:Y396,\"<>0\")<=1,IF(SUM(D396:Y396)=0,0,(IF(SUM(D396:Y396)>0,IF(SUM(D396:Y396)<400,(1.2675*45967*SUM(D396:Y396)^(-0.4664)),(IF(SUM(D396:Y396)<2000,(39128*SUM(D396:Y396)^(-0.37661)),IF(SUM(D396:Y396)<5000,18893*SUM(D396:Y396)^(-0.28083),IF(SUM(D396:Y396)<100000,29680*SUM(D396:Y396)^(-0.24475),1773.1))))*100/115)*SUM(D396:Y396)*(IF(SUM(D375:Y375)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D396:Y396)),$A$73)","v":0},{"$f":"IF((D396*$Z396-(2009-D$3)/$C396*$Z396*D396)<0,0,(D396*$Z396-(2009-D$3)/$C396*$Z396*D396))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N396*$Z396-(2009-N$3)/$C396*$Z396*N396)<0,0,(N396*$Z396-(2009-N$3)/$C396*$Z396*N396))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X396*$Z396-(2009-X$3)/$C396*$Z396*X396)<0,0,(X396*$Z396-(2009-X$3)/$C396*$Z396*X396))","v":0},{"$f":"IF((Y396*$Z396-(2009-Y$3)/$C396*$Z396*Y396)<0,0,(Y396*$Z396-(2009-Y$3)/$C396*$Z396*Y396))","v":0},{"$f":"+SUM(AA396:AV396)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA396","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB396","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC396","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD396","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE396","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF396","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG396","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH396","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI396","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ396","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK396","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL396","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM396","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN396","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO396","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP396","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ396","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR396","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS396","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT396","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU396","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV396","v":0},{"$f":"+SUM(AX396:BS396)","v":0},{"$f":"(AA396+AX396)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK396+BH396)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU396+BR396)/2","v":0},0,{"$f":"+SUM(BU396:CP396)","v":0},{"$f":"SUM(D396:Y396)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D397:Y397,\"<>0\")<=1,IF(SUM(D397:Y397)=0,0,(IF(SUM(D397:Y397)>0,IF(SUM(D397:Y397)<400,(1.2675*45967*SUM(D397:Y397)^(-0.4664)),(IF(SUM(D397:Y397)<2000,(39128*SUM(D397:Y397)^(-0.37661)),IF(SUM(D397:Y397)<5000,18893*SUM(D397:Y397)^(-0.28083),IF(SUM(D397:Y397)<100000,29680*SUM(D397:Y397)^(-0.24475),1773.1))))*100/115)*SUM(D397:Y397)*(IF(SUM(D376:Y376)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D397:Y397)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X397*$Z397-(2009-X$3)/$C397*$Z397*X397)<0,0,(X397*$Z397-(2009-X$3)/$C397*$Z397*X397))","v":0},{"$f":"IF((Y397*$Z397-(2009-Y$3)/$C397*$Z397*Y397)<0,0,(Y397*$Z397-(2009-Y$3)/$C397*$Z397*Y397))","v":0},{"$f":"+SUM(AA397:AV397)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA397","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB397","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC397","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD397","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE397","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF397","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG397","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH397","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI397","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ397","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK397","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL397","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM397","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN397","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO397","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP397","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ397","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR397","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS397","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT397","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU397","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV397","v":0},{"$f":"+SUM(AX397:BS397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU397:CP397)","v":0},{"$f":"SUM(D397:Y397)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D398:Y398,\"<>0\")<=1,IF(SUM(D398:Y398)=0,0,(IF(SUM(D398:Y398)>0,IF(SUM(D398:Y398)<400,(1.2675*45967*SUM(D398:Y398)^(-0.4664)),(IF(SUM(D398:Y398)<2000,(39128*SUM(D398:Y398)^(-0.37661)),IF(SUM(D398:Y398)<5000,18893*SUM(D398:Y398)^(-0.28083),IF(SUM(D398:Y398)<100000,29680*SUM(D398:Y398)^(-0.24475),1773.1))))*100/115)*SUM(D398:Y398)*(IF(SUM(D373:Y373)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D398:Y398)),$A$73)","v":0},{"$f":"IF((D398*$Z398-(2009-D$3)/($C398+D399)*$Z398*D398)<0,0,(D398*$Z398-(2009-D$3)/($C398+D399)*$Z398*D398))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA398:AV398)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA398","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB398","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC398","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD398","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE398","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF398","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG398","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH398","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI398","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ398","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK398","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL398","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM398","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN398","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO398","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP398","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ398","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR398","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS398","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT398","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU398","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV398","v":0},{"$f":"+SUM(AX398:BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU398:CP398)","v":0},{"$f":"SUM(D398:Y398)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D400:Y400,\"<>0\")<=1,IF(SUM(D400:Y400)=0,0,(IF(SUM(D400:Y400)>0,IF(SUM(D400:Y400)<400,(1.2675*45967*SUM(D400:Y400)^(-0.4664)),(IF(SUM(D400:Y400)<2000,(39128*SUM(D400:Y400)^(-0.37661)),IF(SUM(D400:Y400)<5000,18893*SUM(D400:Y400)^(-0.28083),IF(SUM(D400:Y400)<100000,29680*SUM(D400:Y400)^(-0.24475),1773.1))))*100/115)*SUM(D400:Y400)*(IF(SUM(D375:Y375)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D400:Y400)),$A$73)","v":0},{"$f":"IF((D400*$Z400-(2009-D$3)/$C400*$Z400*D400)<0,0,(D400*$Z400-(2009-D$3)/$C400*$Z400*D400))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N400*$Z400-(2009-N$3)/$C400*$Z400*N400)<0,0,(N400*$Z400-(2009-N$3)/$C400*$Z400*N400))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X400*$Z400-(2009-X$3)/$C400*$Z400*X400)<0,0,(X400*$Z400-(2009-X$3)/$C400*$Z400*X400))","v":0},{"$f":"IF((Y400*$Z400-(2009-Y$3)/$C400*$Z400*Y400)<0,0,(Y400*$Z400-(2009-Y$3)/$C400*$Z400*Y400))","v":0},{"$f":"+SUM(AA400:AV400)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA400","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB400","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC400","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD400","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE400","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF400","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG400","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH400","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI400","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ400","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK400","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL400","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM400","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN400","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO400","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP400","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ400","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR400","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS400","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT400","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU400","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV400","v":0},{"$f":"+SUM(AX400:BS400)","v":0},{"$f":"(AA400+AX400)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK400+BH400)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU400+BR400)/2","v":0},0,{"$f":"+SUM(BU400:CP400)","v":0},{"$f":"SUM(D400:Y400)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D401:Y401,\"<>0\")<=1,IF(SUM(D401:Y401)=0,0,(IF(SUM(D401:Y401)>0,IF(SUM(D401:Y401)<400,(1.2675*45967*SUM(D401:Y401)^(-0.4664)),(IF(SUM(D401:Y401)<2000,(39128*SUM(D401:Y401)^(-0.37661)),IF(SUM(D401:Y401)<5000,18893*SUM(D401:Y401)^(-0.28083),IF(SUM(D401:Y401)<100000,29680*SUM(D401:Y401)^(-0.24475),1773.1))))*100/115)*SUM(D401:Y401)*(IF(SUM(D376:Y376)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D401:Y401)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X401*$Z401-(2009-X$3)/$C401*$Z401*X401)<0,0,(X401*$Z401-(2009-X$3)/$C401*$Z401*X401))","v":0},{"$f":"IF((Y401*$Z401-(2009-Y$3)/$C401*$Z401*Y401)<0,0,(Y401*$Z401-(2009-Y$3)/$C401*$Z401*Y401))","v":0},{"$f":"+SUM(AA401:AV401)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA401","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB401","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC401","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD401","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE401","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF401","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG401","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH401","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI401","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ401","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK401","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL401","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM401","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN401","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO401","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP401","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ401","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR401","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS401","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT401","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU401","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV401","v":0},{"$f":"+SUM(AX401:BS401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU401:CP401)","v":0},{"$f":"SUM(D401:Y401)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D402:Y402,\"<>0\")<=1,IF(SUM(D402:Y402)=0,0,(IF(SUM(D402:Y402)>0,IF(SUM(D402:Y402)<400,(1.2675*45967*SUM(D402:Y402)^(-0.4664)),(IF(SUM(D402:Y402)<2000,(39128*SUM(D402:Y402)^(-0.37661)),IF(SUM(D402:Y402)<5000,18893*SUM(D402:Y402)^(-0.28083),IF(SUM(D402:Y402)<100000,29680*SUM(D402:Y402)^(-0.24475),1773.1))))*100/115)*SUM(D402:Y402)*(IF(SUM(D373:Y373)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D402:Y402)),$A$73)","v":0},{"$f":"IF((D402*$Z402-(2009-D$3)/($C402+D403)*$Z402*D402)<0,0,(D402*$Z402-(2009-D$3)/($C402+D403)*$Z402*D402))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA402:AV402)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA402","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB402","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC402","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD402","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE402","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF402","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG402","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH402","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI402","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ402","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK402","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL402","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM402","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN402","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO402","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP402","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ402","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR402","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS402","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT402","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU402","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV402","v":0},{"$f":"+SUM(AX402:BS402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU402:CP402)","v":0},{"$f":"SUM(D402:Y402)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D404:Y404,\"<>0\")<=1,IF(SUM(D404:Y404)=0,0,(IF(SUM(D404:Y404)>0,IF(SUM(D404:Y404)<400,(1.2675*45967*SUM(D404:Y404)^(-0.4664)),(IF(SUM(D404:Y404)<2000,(39128*SUM(D404:Y404)^(-0.37661)),IF(SUM(D404:Y404)<5000,18893*SUM(D404:Y404)^(-0.28083),IF(SUM(D404:Y404)<100000,29680*SUM(D404:Y404)^(-0.24475),1773.1))))*100/115)*SUM(D404:Y404)*(IF(SUM(D375:Y375)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D404:Y404)),$A$73)","v":0},{"$f":"IF((D404*$Z404-(2009-D$3)/$C404*$Z404*D404)<0,0,(D404*$Z404-(2009-D$3)/$C404*$Z404*D404))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N404*$Z404-(2009-N$3)/$C404*$Z404*N404)<0,0,(N404*$Z404-(2009-N$3)/$C404*$Z404*N404))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X404*$Z404-(2009-X$3)/$C404*$Z404*X404)<0,0,(X404*$Z404-(2009-X$3)/$C404*$Z404*X404))","v":0},{"$f":"IF((Y404*$Z404-(2009-Y$3)/$C404*$Z404*Y404)<0,0,(Y404*$Z404-(2009-Y$3)/$C404*$Z404*Y404))","v":0},{"$f":"+SUM(AA404:AV404)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA404","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB404","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC404","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD404","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE404","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF404","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG404","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH404","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI404","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ404","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK404","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL404","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM404","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN404","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO404","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP404","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ404","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR404","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS404","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT404","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU404","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV404","v":0},{"$f":"+SUM(AX404:BS404)","v":0},{"$f":"(AA404+AX404)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK404+BH404)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU404+BR404)/2","v":0},{"$f":"(AV404+BS404)/2","v":0},{"$f":"+SUM(BU404:CP404)","v":0},{"$f":"SUM(D404:Y404)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D405:Y405,\"<>0\")<=1,IF(SUM(D405:Y405)=0,0,(IF(SUM(D405:Y405)>0,IF(SUM(D405:Y405)<400,(1.2675*45967*SUM(D405:Y405)^(-0.4664)),(IF(SUM(D405:Y405)<2000,(39128*SUM(D405:Y405)^(-0.37661)),IF(SUM(D405:Y405)<5000,18893*SUM(D405:Y405)^(-0.28083),IF(SUM(D405:Y405)<100000,29680*SUM(D405:Y405)^(-0.24475),1773.1))))*100/115)*SUM(D405:Y405)*(IF(SUM(D376:Y376)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D405:Y405)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X405*$Z405-(2009-X$3)/$C405*$Z405*X405)<0,0,(X405*$Z405-(2009-X$3)/$C405*$Z405*X405))","v":0},{"$f":"IF((Y405*$Z405-(2009-Y$3)/$C405*$Z405*Y405)<0,0,(Y405*$Z405-(2009-Y$3)/$C405*$Z405*Y405))","v":0},{"$f":"+SUM(AA405:AV405)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA405","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB405","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC405","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD405","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE405","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF405","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG405","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH405","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI405","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ405","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK405","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL405","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM405","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN405","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO405","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP405","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ405","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR405","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS405","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT405","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU405","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV405","v":0},{"$f":"+SUM(AX405:BS405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU405+BR405)/2","v":0},{"$f":"(AV405+BS405)/2","v":0},{"$f":"+SUM(BU405:CP405)","v":0},{"$f":"SUM(D405:Y405)","v":0}]
["Renseanlæg 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW407,AW410,AW435,AW460)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT407,BT410,BT435,BT460)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ407,CQ410,CQ435,CQ460)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW408:AW409)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT408:BT409)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ408:CQ409)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D408:Y408,\"<>0\")<=1,IF(SUM(D408:Y408)=0,0,(IF(SUM(D408:Y408)>0,IF(SUM(D408:Y408)<400,(1.2675*45967*SUM(D408:Y408)^(-0.4664)),(IF(SUM(D408:Y408)<2000,(39128*SUM(D408:Y408)^(-0.37661)),IF(SUM(D408:Y408)<5000,18893*SUM(D408:Y408)^(-0.28083),IF(SUM(D408:Y408)<100000,29680*SUM(D408:Y408)^(-0.24475),1773.1))))*100/115)*SUM(D408:Y408)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D408:Y408)),$A$73)","v":0},{"$f":"IF((D408*$Z408-(2009-D$3)/($C408+D409)*$Z408*D408)<0,0,(D408*$Z408-(2009-D$3)/($C408+D409)*$Z408*D408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA408:AV408)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA408","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB408","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC408","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD408","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE408","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF408","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG408","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH408","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI408","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ408","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK408","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL408","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM408","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN408","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO408","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP408","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ408","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR408","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS408","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT408","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU408","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV408","v":0},{"$f":"+SUM(AX408:BS408)","v":0},{"$f":"(AA408+AX408)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU408:CP408)","v":0},{"$f":"SUM(D408:Y408)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW411:AW434)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT411:BT434)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ411:CQ434)","v":0},{"$f":"SUM(D410:Y410)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D411:Y411,\"<>0\")<=1,IF(SUM(D411:Y411)=0,0,(IF(SUM(D411:Y411)>0,IF(SUM(D411:Y411)<400,(1.2675*45967*SUM(D411:Y411)^(-0.4664)),(IF(SUM(D411:Y411)<2000,(39128*SUM(D411:Y411)^(-0.37661)),IF(SUM(D411:Y411)<5000,18893*SUM(D411:Y411)^(-0.28083),IF(SUM(D411:Y411)<100000,29680*SUM(D411:Y411)^(-0.24475),1773.1))))*100/115)*SUM(D411:Y411)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D411:Y411)),$A$73)","v":0},{"$f":"IF((D411*$Z411-(2009-D$3)/($C411+D412)*$Z411*D411)<0,0,(D411*$Z411-(2009-D$3)/($C411+D412)*$Z411*D411))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA411:AV411)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA411","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB411","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC411","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD411","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE411","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF411","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG411","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH411","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI411","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ411","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK411","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL411","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM411","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN411","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO411","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP411","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ411","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR411","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS411","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT411","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU411","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV411","v":0},{"$f":"+SUM(AX411:BS411)","v":0},{"$f":"(AA411+AX411)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU411:CP411)","v":0},{"$f":"SUM(D411:Y411)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D413:Y413,\"<>0\")<=1,IF(SUM(D413:Y413)=0,0,(IF(SUM(D413:Y413)>0,IF(SUM(D413:Y413)<400,(1.2675*45967*SUM(D413:Y413)^(-0.4664)),(IF(SUM(D413:Y413)<2000,(39128*SUM(D413:Y413)^(-0.37661)),IF(SUM(D413:Y413)<5000,18893*SUM(D413:Y413)^(-0.28083),IF(SUM(D413:Y413)<100000,29680*SUM(D413:Y413)^(-0.24475),1773.1))))*100/115)*SUM(D413:Y413)*0.061,0)*1.15*1.06*0.43)/SUM(D413:Y413)),$A$73)","v":0},{"$f":"IF((D413*$Z413-(2009-D$3)/$C413*$Z413*D413)<0,0,(D413*$Z413-(2009-D$3)/$C413*$Z413*D413))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N413*$Z413-(2009-N$3)/$C413*$Z413*N413)<0,0,(N413*$Z413-(2009-N$3)/$C413*$Z413*N413))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X413*$Z413-(2009-X$3)/$C413*$Z413*X413)<0,0,(X413*$Z413-(2009-X$3)/$C413*$Z413*X413))","v":0},{"$f":"IF((Y413*$Z413-(2009-Y$3)/$C413*$Z413*Y413)<0,0,(Y413*$Z413-(2009-Y$3)/$C413*$Z413*Y413))","v":0},{"$f":"+SUM(AA413:AV413)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA413","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB413","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC413","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD413","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE413","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF413","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG413","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH413","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI413","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ413","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK413","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL413","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM413","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN413","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO413","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP413","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ413","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR413","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS413","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT413","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU413","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV413","v":0},{"$f":"+SUM(AX413:BS413)","v":0},{"$f":"(AA413+AX413)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK413+BH413)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU413+BR413)/2","v":0},0,{"$f":"+SUM(BU413:CP413)","v":0},{"$f":"SUM(D413:Y413)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D414:Y414,\"<>0\")<=1,IF(SUM(D414:Y414)=0,0,(IF(SUM(D414:Y414)>0,IF(SUM(D414:Y414)<400,(1.2675*45967*SUM(D414:Y414)^(-0.4664)),(IF(SUM(D414:Y414)<2000,(39128*SUM(D414:Y414)^(-0.37661)),IF(SUM(D414:Y414)<5000,18893*SUM(D414:Y414)^(-0.28083),IF(SUM(D414:Y414)<100000,29680*SUM(D414:Y414)^(-0.24475),1773.1))))*100/115)*SUM(D414:Y414)*0.061,0)*1.15*1.06*0.02)/SUM(D414:Y414)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X414*$Z414-(2009-X$3)/$C414*$Z414*X414)<0,0,(X414*$Z414-(2009-X$3)/$C414*$Z414*X414))","v":0},{"$f":"IF((Y414*$Z414-(2009-Y$3)/$C414*$Z414*Y414)<0,0,(Y414*$Z414-(2009-Y$3)/$C414*$Z414*Y414))","v":0},{"$f":"+SUM(AA414:AV414)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA414","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB414","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC414","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD414","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE414","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF414","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG414","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH414","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI414","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ414","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK414","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL414","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM414","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN414","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO414","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP414","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ414","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR414","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS414","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT414","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU414","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV414","v":0},{"$f":"+SUM(AX414:BS414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU414:CP414)","v":0},{"$f":"SUM(D414:Y414)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D415:Y415,\"<>0\")<=1,IF(SUM(D415:Y415)=0,0,(IF(SUM(D415:Y415)>0,IF(SUM(D415:Y415)<400,(1.2675*45967*SUM(D415:Y415)^(-0.4664)),(IF(SUM(D415:Y415)<2000,(39128*SUM(D415:Y415)^(-0.37661)),IF(SUM(D415:Y415)<5000,18893*SUM(D415:Y415)^(-0.28083),IF(SUM(D415:Y415)<100000,29680*SUM(D415:Y415)^(-0.24475),1773.1))))*100/115)*SUM(D415:Y415)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D415:Y415)),$A$73)","v":0},{"$f":"IF((D415*$Z415-(2009-D$3)/($C415+D416)*$Z415*D415)<0,0,(D415*$Z415-(2009-D$3)/($C415+D416)*$Z415*D415))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA415:AV415)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA415","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB415","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC415","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD415","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE415","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF415","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG415","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH415","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI415","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ415","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK415","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL415","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM415","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN415","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO415","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP415","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ415","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR415","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS415","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT415","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU415","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV415","v":0},{"$f":"+SUM(AX415:BS415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU415:CP415)","v":0},{"$f":"SUM(D415:Y415)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D417:Y417,\"<>0\")<=1,IF(SUM(D417:Y417)=0,0,(IF(SUM(D417:Y417)>0,IF(SUM(D417:Y417)<400,(1.2675*45967*SUM(D417:Y417)^(-0.4664)),(IF(SUM(D417:Y417)<2000,(39128*SUM(D417:Y417)^(-0.37661)),IF(SUM(D417:Y417)<5000,18893*SUM(D417:Y417)^(-0.28083),IF(SUM(D417:Y417)<100000,29680*SUM(D417:Y417)^(-0.24475),1773.1))))*100/115)*SUM(D417:Y417)*0.0173,0)*1.15*1.06*0.43)/SUM(D417:Y417)),$A$73)","v":0},{"$f":"IF((D417*$Z417-(2009-D$3)/$C417*$Z417*D417)<0,0,(D417*$Z417-(2009-D$3)/$C417*$Z417*D417))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N417*$Z417-(2009-N$3)/$C417*$Z417*N417)<0,0,(N417*$Z417-(2009-N$3)/$C417*$Z417*N417))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X417*$Z417-(2009-X$3)/$C417*$Z417*X417)<0,0,(X417*$Z417-(2009-X$3)/$C417*$Z417*X417))","v":0},{"$f":"IF((Y417*$Z417-(2009-Y$3)/$C417*$Z417*Y417)<0,0,(Y417*$Z417-(2009-Y$3)/$C417*$Z417*Y417))","v":0},{"$f":"+SUM(AA417:AV417)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA417","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB417","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC417","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD417","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE417","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF417","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG417","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH417","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI417","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ417","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK417","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL417","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM417","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN417","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO417","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP417","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ417","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR417","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS417","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT417","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU417","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV417","v":0},{"$f":"+SUM(AX417:BS417)","v":0},{"$f":"(AA417+AX417)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK417+BH417)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU417+BR417)/2","v":0},0,{"$f":"+SUM(BU417:CP417)","v":0},{"$f":"SUM(D417:Y417)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D418:Y418,\"<>0\")<=1,IF(SUM(D418:Y418)=0,0,(IF(SUM(D418:Y418)>0,IF(SUM(D418:Y418)<400,(1.2675*45967*SUM(D418:Y418)^(-0.4664)),(IF(SUM(D418:Y418)<2000,(39128*SUM(D418:Y418)^(-0.37661)),IF(SUM(D418:Y418)<5000,18893*SUM(D418:Y418)^(-0.28083),IF(SUM(D418:Y418)<100000,29680*SUM(D418:Y418)^(-0.24475),1773.1))))*100/115)*SUM(D418:Y418)*0.0173,0)*1.15*1.06*0.02)/SUM(D418:Y418)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X418*$Z418-(2009-X$3)/$C418*$Z418*X418)<0,0,(X418*$Z418-(2009-X$3)/$C418*$Z418*X418))","v":0},{"$f":"IF((Y418*$Z418-(2009-Y$3)/$C418*$Z418*Y418)<0,0,(Y418*$Z418-(2009-Y$3)/$C418*$Z418*Y418))","v":0},{"$f":"+SUM(AA418:AV418)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA418","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB418","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC418","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD418","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE418","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF418","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG418","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH418","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI418","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ418","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK418","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL418","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM418","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN418","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO418","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP418","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ418","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR418","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS418","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT418","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU418","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV418","v":0},{"$f":"+SUM(AX418:BS418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU418:CP418)","v":0},{"$f":"SUM(D418:Y418)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D419:Y419,\"<>0\")<=1,IF(SUM(D419:Y419)=0,0,(IF(SUM(D419:Y419)>0,IF(SUM(D419:Y419)<400,(1.2675*45967*SUM(D419:Y419)^(-0.4664)),(IF(SUM(D419:Y419)<2000,(39128*SUM(D419:Y419)^(-0.37661)),IF(SUM(D419:Y419)<5000,18893*SUM(D419:Y419)^(-0.28083),IF(SUM(D419:Y419)<100000,29680*SUM(D419:Y419)^(-0.24475),1773.1))))*100/115)*SUM(D419:Y419)*(IF(SUM(D419:Y419)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D419:Y419)),$A$73)","v":0},{"$f":"IF((D419*$Z419-(2009-D$3)/($C419+D420)*$Z419*D419)<0,0,(D419*$Z419-(2009-D$3)/($C419+D420)*$Z419*D419))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA419:AV419)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA419","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB419","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC419","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD419","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE419","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF419","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG419","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH419","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI419","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ419","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK419","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL419","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM419","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN419","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO419","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP419","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ419","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR419","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS419","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT419","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU419","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV419","v":0},{"$f":"+SUM(AX419:BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU419:CP419)","v":0},{"$f":"SUM(D419:Y419)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D421:Y421,\"<>0\")<=1,IF(SUM(D421:Y421)=0,0,(IF(SUM(D421:Y421)>0,IF(SUM(D421:Y421)<400,(1.2675*45967*SUM(D421:Y421)^(-0.4664)),(IF(SUM(D421:Y421)<2000,(39128*SUM(D421:Y421)^(-0.37661)),IF(SUM(D421:Y421)<5000,18893*SUM(D421:Y421)^(-0.28083),IF(SUM(D421:Y421)<100000,29680*SUM(D421:Y421)^(-0.24475),1773.1))))*100/115)*SUM(D421:Y421)*(IF(SUM(D421:Y421)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D421:Y421)),$A$73)","v":0},{"$f":"IF((D421*$Z421-(2009-D$3)/$C421*$Z421*D421)<0,0,(D421*$Z421-(2009-D$3)/$C421*$Z421*D421))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N421*$Z421-(2009-N$3)/$C421*$Z421*N421)<0,0,(N421*$Z421-(2009-N$3)/$C421*$Z421*N421))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X421*$Z421-(2009-X$3)/$C421*$Z421*X421)<0,0,(X421*$Z421-(2009-X$3)/$C421*$Z421*X421))","v":0},{"$f":"IF((Y421*$Z421-(2009-Y$3)/$C421*$Z421*Y421)<0,0,(Y421*$Z421-(2009-Y$3)/$C421*$Z421*Y421))","v":0},{"$f":"+SUM(AA421:AV421)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA421","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB421","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC421","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD421","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE421","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF421","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG421","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH421","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI421","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ421","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK421","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL421","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM421","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN421","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO421","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP421","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ421","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR421","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS421","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT421","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU421","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV421","v":0},{"$f":"+SUM(AX421:BS421)","v":0},{"$f":"(AA421+AX421)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK421+BH421)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU421+BR421)/2","v":0},0,{"$f":"+SUM(BU421:CP421)","v":0},{"$f":"SUM(D421:Y421)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D422:Y422,\"<>0\")<=1,IF(SUM(D422:Y422)=0,0,(IF(SUM(D422:Y422)>0,IF(SUM(D422:Y422)<400,(1.2675*45967*SUM(D422:Y422)^(-0.4664)),(IF(SUM(D422:Y422)<2000,(39128*SUM(D422:Y422)^(-0.37661)),IF(SUM(D422:Y422)<5000,18893*SUM(D422:Y422)^(-0.28083),IF(SUM(D422:Y422)<100000,29680*SUM(D422:Y422)^(-0.24475),1773.1))))*100/115)*SUM(D422:Y422)*(IF(SUM(D422:Y422)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D422:Y422)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X422*$Z422-(2009-X$3)/$C422*$Z422*X422)<0,0,(X422*$Z422-(2009-X$3)/$C422*$Z422*X422))","v":0},{"$f":"IF((Y422*$Z422-(2009-Y$3)/$C422*$Z422*Y422)<0,0,(Y422*$Z422-(2009-Y$3)/$C422*$Z422*Y422))","v":0},{"$f":"+SUM(AA422:AV422)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA422","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB422","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC422","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD422","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE422","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF422","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG422","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH422","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI422","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ422","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK422","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL422","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM422","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN422","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO422","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP422","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ422","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR422","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS422","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT422","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU422","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV422","v":0},{"$f":"+SUM(AX422:BS422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU422:CP422)","v":0},{"$f":"SUM(D422:Y422)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D423:Y423,\"<>0\")<=1,IF(SUM(D423:Y423)=0,0,(IF(SUM(D423:Y423)>0,IF(SUM(D423:Y423)<400,(1.2675*45967*SUM(D423:Y423)^(-0.4664)),(IF(SUM(D423:Y423)<2000,(39128*SUM(D423:Y423)^(-0.37661)),IF(SUM(D423:Y423)<5000,18893*SUM(D423:Y423)^(-0.28083),IF(SUM(D423:Y423)<100000,29680*SUM(D423:Y423)^(-0.24475),1773.1))))*100/115)*SUM(D423:Y423)*(IF(SUM(D419:Y419)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D423:Y423)),$A$73)","v":0},{"$f":"IF((D423*$Z423-(2009-D$3)/($C423+D424)*$Z423*D423)<0,0,(D423*$Z423-(2009-D$3)/($C423+D424)*$Z423*D423))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA423:AV423)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA423","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB423","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC423","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD423","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE423","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF423","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG423","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH423","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI423","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ423","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK423","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL423","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM423","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN423","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO423","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP423","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ423","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR423","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS423","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT423","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU423","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV423","v":0},{"$f":"+SUM(AX423:BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU423:CP423)","v":0},{"$f":"SUM(D423:Y423)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D425:Y425,\"<>0\")<=1,IF(SUM(D425:Y425)=0,0,(IF(SUM(D425:Y425)>0,IF(SUM(D425:Y425)<400,(1.2675*45967*SUM(D425:Y425)^(-0.4664)),(IF(SUM(D425:Y425)<2000,(39128*SUM(D425:Y425)^(-0.37661)),IF(SUM(D425:Y425)<5000,18893*SUM(D425:Y425)^(-0.28083),IF(SUM(D425:Y425)<100000,29680*SUM(D425:Y425)^(-0.24475),1773.1))))*100/115)*SUM(D425:Y425)*(IF(SUM(D421:Y421)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D425:Y425)),$A$73)","v":0},{"$f":"IF((D425*$Z425-(2009-D$3)/$C425*$Z425*D425)<0,0,(D425*$Z425-(2009-D$3)/$C425*$Z425*D425))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N425*$Z425-(2009-N$3)/$C425*$Z425*N425)<0,0,(N425*$Z425-(2009-N$3)/$C425*$Z425*N425))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X425*$Z425-(2009-X$3)/$C425*$Z425*X425)<0,0,(X425*$Z425-(2009-X$3)/$C425*$Z425*X425))","v":0},{"$f":"IF((Y425*$Z425-(2009-Y$3)/$C425*$Z425*Y425)<0,0,(Y425*$Z425-(2009-Y$3)/$C425*$Z425*Y425))","v":0},{"$f":"+SUM(AA425:AV425)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA425","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB425","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC425","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD425","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE425","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF425","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG425","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH425","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI425","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ425","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK425","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL425","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM425","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN425","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO425","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP425","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ425","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR425","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS425","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT425","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU425","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV425","v":0},{"$f":"+SUM(AX425:BS425)","v":0},{"$f":"(AA425+AX425)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK425+BH425)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU425+BR425)/2","v":0},0,{"$f":"+SUM(BU425:CP425)","v":0},{"$f":"SUM(D425:Y425)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D426:Y426,\"<>0\")<=1,IF(SUM(D426:Y426)=0,0,(IF(SUM(D426:Y426)>0,IF(SUM(D426:Y426)<400,(1.2675*45967*SUM(D426:Y426)^(-0.4664)),(IF(SUM(D426:Y426)<2000,(39128*SUM(D426:Y426)^(-0.37661)),IF(SUM(D426:Y426)<5000,18893*SUM(D426:Y426)^(-0.28083),IF(SUM(D426:Y426)<100000,29680*SUM(D426:Y426)^(-0.24475),1773.1))))*100/115)*SUM(D426:Y426)*(IF(SUM(D422:Y422)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D426:Y426)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X426*$Z426-(2009-X$3)/$C426*$Z426*X426)<0,0,(X426*$Z426-(2009-X$3)/$C426*$Z426*X426))","v":0},{"$f":"IF((Y426*$Z426-(2009-Y$3)/$C426*$Z426*Y426)<0,0,(Y426*$Z426-(2009-Y$3)/$C426*$Z426*Y426))","v":0},{"$f":"+SUM(AA426:AV426)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA426","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB426","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC426","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD426","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE426","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF426","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG426","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH426","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI426","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ426","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK426","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL426","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM426","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN426","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO426","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP426","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ426","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR426","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS426","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT426","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU426","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV426","v":0},{"$f":"+SUM(AX426:BS426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU426:CP426)","v":0},{"$f":"SUM(D426:Y426)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D427:Y427,\"<>0\")<=1,IF(SUM(D427:Y427)=0,0,(IF(SUM(D427:Y427)>0,IF(SUM(D427:Y427)<400,(1.2675*45967*SUM(D427:Y427)^(-0.4664)),(IF(SUM(D427:Y427)<2000,(39128*SUM(D427:Y427)^(-0.37661)),IF(SUM(D427:Y427)<5000,18893*SUM(D427:Y427)^(-0.28083),IF(SUM(D427:Y427)<100000,29680*SUM(D427:Y427)^(-0.24475),1773.1))))*100/115)*SUM(D427:Y427)*(IF(SUM(D419:Y419)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D427:Y427)),$A$73)","v":0},{"$f":"IF((D427*$Z427-(2009-D$3)/($C427+D428)*$Z427*D427)<0,0,(D427*$Z427-(2009-D$3)/($C427+D428)*$Z427*D427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA427:AV427)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA427","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB427","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC427","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD427","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE427","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF427","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG427","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH427","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI427","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ427","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK427","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL427","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM427","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN427","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO427","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP427","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ427","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR427","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS427","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT427","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU427","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV427","v":0},{"$f":"+SUM(AX427:BS427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU427:CP427)","v":0},{"$f":"SUM(D427:Y427)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D429:Y429,\"<>0\")<=1,IF(SUM(D429:Y429)=0,0,(IF(SUM(D429:Y429)>0,IF(SUM(D429:Y429)<400,(1.2675*45967*SUM(D429:Y429)^(-0.4664)),(IF(SUM(D429:Y429)<2000,(39128*SUM(D429:Y429)^(-0.37661)),IF(SUM(D429:Y429)<5000,18893*SUM(D429:Y429)^(-0.28083),IF(SUM(D429:Y429)<100000,29680*SUM(D429:Y429)^(-0.24475),1773.1))))*100/115)*SUM(D429:Y429)*(IF(SUM(D421:Y421)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D429:Y429)),$A$73)","v":0},{"$f":"IF((D429*$Z429-(2009-D$3)/$C429*$Z429*D429)<0,0,(D429*$Z429-(2009-D$3)/$C429*$Z429*D429))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N429*$Z429-(2009-N$3)/$C429*$Z429*N429)<0,0,(N429*$Z429-(2009-N$3)/$C429*$Z429*N429))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X429*$Z429-(2009-X$3)/$C429*$Z429*X429)<0,0,(X429*$Z429-(2009-X$3)/$C429*$Z429*X429))","v":0},{"$f":"IF((Y429*$Z429-(2009-Y$3)/$C429*$Z429*Y429)<0,0,(Y429*$Z429-(2009-Y$3)/$C429*$Z429*Y429))","v":0},{"$f":"+SUM(AA429:AV429)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA429","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB429","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC429","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD429","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE429","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF429","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG429","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH429","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI429","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ429","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK429","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL429","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM429","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN429","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO429","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP429","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ429","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR429","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS429","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT429","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU429","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV429","v":0},{"$f":"+SUM(AX429:BS429)","v":0},{"$f":"(AA429+AX429)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK429+BH429)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU429+BR429)/2","v":0},0,{"$f":"+SUM(BU429:CP429)","v":0},{"$f":"SUM(D429:Y429)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D430:Y430,\"<>0\")<=1,IF(SUM(D430:Y430)=0,0,(IF(SUM(D430:Y430)>0,IF(SUM(D430:Y430)<400,(1.2675*45967*SUM(D430:Y430)^(-0.4664)),(IF(SUM(D430:Y430)<2000,(39128*SUM(D430:Y430)^(-0.37661)),IF(SUM(D430:Y430)<5000,18893*SUM(D430:Y430)^(-0.28083),IF(SUM(D430:Y430)<100000,29680*SUM(D430:Y430)^(-0.24475),1773.1))))*100/115)*SUM(D430:Y430)*(IF(SUM(D422:Y422)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D430:Y430)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X430*$Z430-(2009-X$3)/$C430*$Z430*X430)<0,0,(X430*$Z430-(2009-X$3)/$C430*$Z430*X430))","v":0},{"$f":"IF((Y430*$Z430-(2009-Y$3)/$C430*$Z430*Y430)<0,0,(Y430*$Z430-(2009-Y$3)/$C430*$Z430*Y430))","v":0},{"$f":"+SUM(AA430:AV430)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA430","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB430","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC430","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD430","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE430","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF430","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG430","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH430","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI430","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ430","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK430","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL430","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM430","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN430","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO430","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP430","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ430","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR430","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS430","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT430","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU430","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV430","v":0},{"$f":"+SUM(AX430:BS430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU430:CP430)","v":0},{"$f":"SUM(D430:Y430)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D431:Y431,\"<>0\")<=1,IF(SUM(D431:Y431)=0,0,(IF(SUM(D431:Y431)>0,IF(SUM(D431:Y431)<400,(1.2675*45967*SUM(D431:Y431)^(-0.4664)),(IF(SUM(D431:Y431)<2000,(39128*SUM(D431:Y431)^(-0.37661)),IF(SUM(D431:Y431)<5000,18893*SUM(D431:Y431)^(-0.28083),IF(SUM(D431:Y431)<100000,29680*SUM(D431:Y431)^(-0.24475),1773.1))))*100/115)*SUM(D431:Y431)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D431:Y431)),$A$73)","v":0},{"$f":"IF((D431*$Z431-(2009-D$3)/($C431+D432)*$Z431*D431)<0,0,(D431*$Z431-(2009-D$3)/($C431+D432)*$Z431*D431))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA431:AV431)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA431","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB431","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC431","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD431","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE431","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF431","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG431","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH431","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI431","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ431","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK431","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL431","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM431","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN431","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO431","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP431","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ431","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR431","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS431","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT431","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU431","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV431","v":0},{"$f":"+SUM(AX431:BS431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU431:CP431)","v":0},{"$f":"SUM(D431:Y431)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D433:Y433,\"<>0\")<=1,IF(SUM(D433:Y433)=0,0,(IF(SUM(D433:Y433)>0,IF(SUM(D433:Y433)<400,(1.2675*45967*SUM(D433:Y433)^(-0.4664)),(IF(SUM(D433:Y433)<2000,(39128*SUM(D433:Y433)^(-0.37661)),IF(SUM(D433:Y433)<5000,18893*SUM(D433:Y433)^(-0.28083),IF(SUM(D433:Y433)<100000,29680*SUM(D433:Y433)^(-0.24475),1773.1))))*100/115)*SUM(D433:Y433)*(0.246),0)*1.15*1.06*0.4)/SUM(D433:Y433)),$A$73)","v":0},{"$f":"IF((D433*$Z433-(2009-D$3)/$C433*$Z433*D433)<0,0,(D433*$Z433-(2009-D$3)/$C433*$Z433*D433))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N433*$Z433-(2009-N$3)/$C433*$Z433*N433)<0,0,(N433*$Z433-(2009-N$3)/$C433*$Z433*N433))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X433*$Z433-(2009-X$3)/$C433*$Z433*X433)<0,0,(X433*$Z433-(2009-X$3)/$C433*$Z433*X433))","v":0},{"$f":"IF((Y433*$Z433-(2009-Y$3)/$C433*$Z433*Y433)<0,0,(Y433*$Z433-(2009-Y$3)/$C433*$Z433*Y433))","v":0},{"$f":"+SUM(AA433:AV433)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA433","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB433","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC433","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD433","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE433","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF433","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG433","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH433","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI433","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ433","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK433","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL433","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM433","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN433","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO433","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP433","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ433","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR433","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS433","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT433","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU433","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV433","v":0},{"$f":"+SUM(AX433:BS433)","v":0},{"$f":"(AA433+AX433)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK433+BH433)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU433+BR433)/2","v":0},{"$f":"(AV433+BS433)/2","v":0},{"$f":"+SUM(BU433:CP433)","v":0},{"$f":"SUM(D433:Y433)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D434:Y434,\"<>0\")<=1,IF(SUM(D434:Y434)=0,0,(IF(SUM(D434:Y434)>0,IF(SUM(D434:Y434)<400,(1.2675*45967*SUM(D434:Y434)^(-0.4664)),(IF(SUM(D434:Y434)<2000,(39128*SUM(D434:Y434)^(-0.37661)),IF(SUM(D434:Y434)<5000,18893*SUM(D434:Y434)^(-0.28083),IF(SUM(D434:Y434)<100000,29680*SUM(D434:Y434)^(-0.24475),1773.1))))*100/115)*SUM(D434:Y434)*(0.246),0)*1.15*1.06*0.05)/SUM(D434:Y434)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X434*$Z434-(2009-X$3)/$C434*$Z434*X434)<0,0,(X434*$Z434-(2009-X$3)/$C434*$Z434*X434))","v":0},{"$f":"IF((Y434*$Z434-(2009-Y$3)/$C434*$Z434*Y434)<0,0,(Y434*$Z434-(2009-Y$3)/$C434*$Z434*Y434))","v":0},{"$f":"+SUM(AA434:AV434)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA434","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB434","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC434","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD434","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE434","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF434","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG434","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH434","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI434","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ434","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK434","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL434","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM434","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN434","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO434","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP434","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ434","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR434","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS434","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT434","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU434","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV434","v":0},{"$f":"+SUM(AX434:BS434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU434+BR434)/2","v":0},{"$f":"(AV434+BS434)/2","v":0},{"$f":"+SUM(BU434:CP434)","v":0},{"$f":"SUM(D434:Y434)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW436:AW459)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT436:BT459)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ436:CQ459)","v":0},{"$f":"SUM(D435:Y435)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D436:Y436,\"<>0\")<=1,IF(SUM(D436:Y436)=0,0,(IF(SUM(D436:Y436)>0,IF(SUM(D436:Y436)<400,(1.2675*45967*SUM(D436:Y436)^(-0.4664)),(IF(SUM(D436:Y436)<2000,(39128*SUM(D436:Y436)^(-0.37661)),IF(SUM(D436:Y436)<5000,18893*SUM(D436:Y436)^(-0.28083),IF(SUM(D436:Y436)<100000,29680*SUM(D436:Y436)^(-0.24475),1773.1))))*100/115)*SUM(D436:Y436)*(IF(SUM(D419:Y419)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D436:Y436)),$A$73)","v":0},{"$f":"IF((D436*$Z436-(2009-D$3)/($C436+D437)*$Z436*D436)<0,0,(D436*$Z436-(2009-D$3)/($C436+D437)*$Z436*D436))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA436:AV436)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA436","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB436","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC436","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD436","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE436","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF436","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG436","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH436","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI436","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ436","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK436","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL436","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM436","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN436","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO436","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP436","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ436","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR436","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS436","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT436","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU436","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV436","v":0},{"$f":"+SUM(AX436:BS436)","v":0},{"$f":"(AA436+AX436)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU436:CP436)","v":0},{"$f":"SUM(D436:Y436)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D438:Y438,\"<>0\")<=1,IF(SUM(D438:Y438)=0,0,(IF(SUM(D438:Y438)>0,IF(SUM(D438:Y438)<400,(1.2675*45967*SUM(D438:Y438)^(-0.4664)),(IF(SUM(D438:Y438)<2000,(39128*SUM(D438:Y438)^(-0.37661)),IF(SUM(D438:Y438)<5000,18893*SUM(D438:Y438)^(-0.28083),IF(SUM(D438:Y438)<100000,29680*SUM(D438:Y438)^(-0.24475),1773.1))))*100/115)*SUM(D438:Y438)*(IF(SUM(D421:Y421)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D438:Y438)),$A$73)","v":0},{"$f":"IF((D438*$Z438-(2009-D$3)/$C438*$Z438*D438)<0,0,(D438*$Z438-(2009-D$3)/$C438*$Z438*D438))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N438*$Z438-(2009-N$3)/$C438*$Z438*N438)<0,0,(N438*$Z438-(2009-N$3)/$C438*$Z438*N438))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X438*$Z438-(2009-X$3)/$C438*$Z438*X438)<0,0,(X438*$Z438-(2009-X$3)/$C438*$Z438*X438))","v":0},{"$f":"IF((Y438*$Z438-(2009-Y$3)/$C438*$Z438*Y438)<0,0,(Y438*$Z438-(2009-Y$3)/$C438*$Z438*Y438))","v":0},{"$f":"+SUM(AA438:AV438)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA438","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB438","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC438","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD438","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE438","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF438","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG438","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH438","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI438","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ438","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK438","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL438","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM438","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN438","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO438","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP438","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ438","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR438","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS438","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT438","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU438","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV438","v":0},{"$f":"+SUM(AX438:BS438)","v":0},{"$f":"(AA438+AX438)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK438+BH438)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU438+BR438)/2","v":0},0,{"$f":"+SUM(BU438:CP438)","v":0},{"$f":"SUM(D438:Y438)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D439:Y439,\"<>0\")<=1,IF(SUM(D439:Y439)=0,0,(IF(SUM(D439:Y439)>0,IF(SUM(D439:Y439)<400,(1.2675*45967*SUM(D439:Y439)^(-0.4664)),(IF(SUM(D439:Y439)<2000,(39128*SUM(D439:Y439)^(-0.37661)),IF(SUM(D439:Y439)<5000,18893*SUM(D439:Y439)^(-0.28083),IF(SUM(D439:Y439)<100000,29680*SUM(D439:Y439)^(-0.24475),1773.1))))*100/115)*SUM(D439:Y439)*(IF(SUM(D422:Y422)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D439:Y439)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X439*$Z439-(2009-X$3)/$C439*$Z439*X439)<0,0,(X439*$Z439-(2009-X$3)/$C439*$Z439*X439))","v":0},{"$f":"IF((Y439*$Z439-(2009-Y$3)/$C439*$Z439*Y439)<0,0,(Y439*$Z439-(2009-Y$3)/$C439*$Z439*Y439))","v":0},{"$f":"+SUM(AA439:AV439)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA439","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB439","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC439","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD439","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE439","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF439","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG439","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH439","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI439","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ439","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK439","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL439","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM439","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN439","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO439","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP439","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ439","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR439","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS439","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT439","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU439","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV439","v":0},{"$f":"+SUM(AX439:BS439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU439:CP439)","v":0},{"$f":"SUM(D439:Y439)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D440:Y440,\"<>0\")<=1,IF(SUM(D440:Y440)=0,0,(IF(SUM(D440:Y440)>0,IF(SUM(D440:Y440)<400,(1.2675*45967*SUM(D440:Y440)^(-0.4664)),(IF(SUM(D440:Y440)<2000,(39128*SUM(D440:Y440)^(-0.37661)),IF(SUM(D440:Y440)<5000,18893*SUM(D440:Y440)^(-0.28083),IF(SUM(D440:Y440)<100000,29680*SUM(D440:Y440)^(-0.24475),1773.1))))*100/115)*SUM(D440:Y440)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D440:Y440)),$A$73)","v":0},{"$f":"IF((D440*$Z440-(2009-D$3)/($C440+D441)*$Z440*D440)<0,0,(D440*$Z440-(2009-D$3)/($C440+D441)*$Z440*D440))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA440:AV440)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA440","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB440","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC440","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD440","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE440","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF440","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG440","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH440","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI440","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ440","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK440","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL440","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM440","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN440","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO440","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP440","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ440","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR440","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS440","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT440","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU440","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV440","v":0},{"$f":"+SUM(AX440:BS440)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU440:CP440)","v":0},{"$f":"SUM(D440:Y440)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D442:Y442,\"<>0\")<=1,IF(SUM(D442:Y442)=0,0,(IF(SUM(D442:Y442)>0,IF(SUM(D442:Y442)<400,(1.2675*45967*SUM(D442:Y442)^(-0.4664)),(IF(SUM(D442:Y442)<2000,(39128*SUM(D442:Y442)^(-0.37661)),IF(SUM(D442:Y442)<5000,18893*SUM(D442:Y442)^(-0.28083),IF(SUM(D442:Y442)<100000,29680*SUM(D442:Y442)^(-0.24475),1773.1))))*100/115)*SUM(D442:Y442)*0.1638,0)*1.15*1.06*0.4)/SUM(D442:Y442)),$A$73)","v":0},{"$f":"IF((D442*$Z442-(2009-D$3)/$C442*$Z442*D442)<0,0,(D442*$Z442-(2009-D$3)/$C442*$Z442*D442))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N442*$Z442-(2009-N$3)/$C442*$Z442*N442)<0,0,(N442*$Z442-(2009-N$3)/$C442*$Z442*N442))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X442*$Z442-(2009-X$3)/$C442*$Z442*X442)<0,0,(X442*$Z442-(2009-X$3)/$C442*$Z442*X442))","v":0},{"$f":"IF((Y442*$Z442-(2009-Y$3)/$C442*$Z442*Y442)<0,0,(Y442*$Z442-(2009-Y$3)/$C442*$Z442*Y442))","v":0},{"$f":"+SUM(AA442:AV442)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA442","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB442","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC442","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD442","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE442","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF442","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG442","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH442","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI442","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ442","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK442","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL442","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM442","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN442","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO442","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP442","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ442","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR442","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS442","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT442","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU442","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV442","v":0},{"$f":"+SUM(AX442:BS442)","v":0},{"$f":"(AA442+AX442)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK442+BH442)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU442+BR442)/2","v":0},0,{"$f":"+SUM(BU442:CP442)","v":0},{"$f":"SUM(D442:Y442)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D443:Y443,\"<>0\")<=1,IF(SUM(D443:Y443)=0,0,(IF(SUM(D443:Y443)>0,IF(SUM(D443:Y443)<400,(1.2675*45967*SUM(D443:Y443)^(-0.4664)),(IF(SUM(D443:Y443)<2000,(39128*SUM(D443:Y443)^(-0.37661)),IF(SUM(D443:Y443)<5000,18893*SUM(D443:Y443)^(-0.28083),IF(SUM(D443:Y443)<100000,29680*SUM(D443:Y443)^(-0.24475),1773.1))))*100/115)*SUM(D443:Y443)*0.1638,0)*1.15*1.06*0.05)/SUM(D443:Y443)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X443*$Z443-(2009-X$3)/$C443*$Z443*X443)<0,0,(X443*$Z443-(2009-X$3)/$C443*$Z443*X443))","v":0},{"$f":"IF((Y443*$Z443-(2009-Y$3)/$C443*$Z443*Y443)<0,0,(Y443*$Z443-(2009-Y$3)/$C443*$Z443*Y443))","v":0},{"$f":"+SUM(AA443:AV443)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA443","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB443","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC443","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD443","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE443","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF443","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG443","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH443","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI443","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ443","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK443","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL443","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM443","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN443","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO443","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP443","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ443","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR443","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS443","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT443","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU443","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV443","v":0},{"$f":"+SUM(AX443:BS443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU443:CP443)","v":0},{"$f":"SUM(D443:Y443)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D444:Y444,\"<>0\")<=1,IF(SUM(D444:Y444)=0,0,(IF(SUM(D444:Y444)>0,IF(SUM(D444:Y444)<400,(1.2675*45967*SUM(D444:Y444)^(-0.4664)),(IF(SUM(D444:Y444)<2000,(39128*SUM(D444:Y444)^(-0.37661)),IF(SUM(D444:Y444)<5000,18893*SUM(D444:Y444)^(-0.28083),IF(SUM(D444:Y444)<100000,29680*SUM(D444:Y444)^(-0.24475),1773.1))))*100/115)*SUM(D444:Y444)*(IF(SUM(D440:Y440)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D444:Y444)),$A$73)","v":0},{"$f":"IF((D444*$Z444-(2009-D$3)/($C444+D445)*$Z444*D444)<0,0,(D444*$Z444-(2009-D$3)/($C444+D445)*$Z444*D444))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA444:AV444)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA444","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB444","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC444","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD444","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE444","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF444","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG444","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH444","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI444","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ444","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK444","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL444","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM444","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN444","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO444","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP444","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ444","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR444","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS444","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT444","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU444","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV444","v":0},{"$f":"+SUM(AX444:BS444)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU444:CP444)","v":0},{"$f":"SUM(D444:Y444)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D446:Y446,\"<>0\")<=1,IF(SUM(D446:Y446)=0,0,(IF(SUM(D446:Y446)>0,IF(SUM(D446:Y446)<400,(1.2675*45967*SUM(D446:Y446)^(-0.4664)),(IF(SUM(D446:Y446)<2000,(39128*SUM(D446:Y446)^(-0.37661)),IF(SUM(D446:Y446)<5000,18893*SUM(D446:Y446)^(-0.28083),IF(SUM(D446:Y446)<100000,29680*SUM(D446:Y446)^(-0.24475),1773.1))))*100/115)*SUM(D446:Y446)*(IF(SUM(D442:Y442)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D446:Y446)),$A$73)","v":0},{"$f":"IF((D446*$Z446-(2009-D$3)/$C446*$Z446*D446)<0,0,(D446*$Z446-(2009-D$3)/$C446*$Z446*D446))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N446*$Z446-(2009-N$3)/$C446*$Z446*N446)<0,0,(N446*$Z446-(2009-N$3)/$C446*$Z446*N446))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X446*$Z446-(2009-X$3)/$C446*$Z446*X446)<0,0,(X446*$Z446-(2009-X$3)/$C446*$Z446*X446))","v":0},{"$f":"IF((Y446*$Z446-(2009-Y$3)/$C446*$Z446*Y446)<0,0,(Y446*$Z446-(2009-Y$3)/$C446*$Z446*Y446))","v":0},{"$f":"+SUM(AA446:AV446)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA446","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB446","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC446","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD446","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE446","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF446","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG446","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH446","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI446","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ446","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK446","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL446","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM446","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN446","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO446","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP446","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ446","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR446","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS446","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT446","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU446","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV446","v":0},{"$f":"+SUM(AX446:BS446)","v":0},{"$f":"(AA446+AX446)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK446+BH446)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU446+BR446)/2","v":0},0,{"$f":"+SUM(BU446:CP446)","v":0},{"$f":"SUM(D446:Y446)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D447:Y447,\"<>0\")<=1,IF(SUM(D447:Y447)=0,0,(IF(SUM(D447:Y447)>0,IF(SUM(D447:Y447)<400,(1.2675*45967*SUM(D447:Y447)^(-0.4664)),(IF(SUM(D447:Y447)<2000,(39128*SUM(D447:Y447)^(-0.37661)),IF(SUM(D447:Y447)<5000,18893*SUM(D447:Y447)^(-0.28083),IF(SUM(D447:Y447)<100000,29680*SUM(D447:Y447)^(-0.24475),1773.1))))*100/115)*SUM(D447:Y447)*(IF(SUM(D443:Y443)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D447:Y447)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X447*$Z447-(2009-X$3)/$C447*$Z447*X447)<0,0,(X447*$Z447-(2009-X$3)/$C447*$Z447*X447))","v":0},{"$f":"IF((Y447*$Z447-(2009-Y$3)/$C447*$Z447*Y447)<0,0,(Y447*$Z447-(2009-Y$3)/$C447*$Z447*Y447))","v":0},{"$f":"+SUM(AA447:AV447)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA447","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB447","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC447","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD447","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE447","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF447","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG447","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH447","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI447","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ447","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK447","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL447","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM447","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN447","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO447","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP447","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ447","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR447","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS447","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT447","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU447","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV447","v":0},{"$f":"+SUM(AX447:BS447)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU447:CP447)","v":0},{"$f":"SUM(D447:Y447)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D448:Y448,\"<>0\")<=1,IF(SUM(D448:Y448)=0,0,(IF(SUM(D448:Y448)>0,IF(SUM(D448:Y448)<400,(1.2675*45967*SUM(D448:Y448)^(-0.4664)),(IF(SUM(D448:Y448)<2000,(39128*SUM(D448:Y448)^(-0.37661)),IF(SUM(D448:Y448)<5000,18893*SUM(D448:Y448)^(-0.28083),IF(SUM(D448:Y448)<100000,29680*SUM(D448:Y448)^(-0.24475),1773.1))))*100/115)*SUM(D448:Y448)*(IF(SUM(D440:Y440)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D448:Y448)),$A$73)","v":0},{"$f":"IF((D448*$Z448-(2009-D$3)/($C448+D449)*$Z448*D448)<0,0,(D448*$Z448-(2009-D$3)/($C448+D449)*$Z448*D448))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA448:AV448)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA448","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB448","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC448","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD448","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE448","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF448","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG448","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH448","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI448","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ448","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK448","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL448","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM448","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN448","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO448","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP448","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ448","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR448","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS448","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT448","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU448","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV448","v":0},{"$f":"+SUM(AX448:BS448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU448:CP448)","v":0},{"$f":"SUM(D448:Y448)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D450:Y450,\"<>0\")<=1,IF(SUM(D450:Y450)=0,0,(IF(SUM(D450:Y450)>0,IF(SUM(D450:Y450)<400,(1.2675*45967*SUM(D450:Y450)^(-0.4664)),(IF(SUM(D450:Y450)<2000,(39128*SUM(D450:Y450)^(-0.37661)),IF(SUM(D450:Y450)<5000,18893*SUM(D450:Y450)^(-0.28083),IF(SUM(D450:Y450)<100000,29680*SUM(D450:Y450)^(-0.24475),1773.1))))*100/115)*SUM(D450:Y450)*(IF(SUM(D442:Y442)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D450:Y450)),$A$73)","v":0},{"$f":"IF((D450*$Z450-(2009-D$3)/$C450*$Z450*D450)<0,0,(D450*$Z450-(2009-D$3)/$C450*$Z450*D450))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N450*$Z450-(2009-N$3)/$C450*$Z450*N450)<0,0,(N450*$Z450-(2009-N$3)/$C450*$Z450*N450))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X450*$Z450-(2009-X$3)/$C450*$Z450*X450)<0,0,(X450*$Z450-(2009-X$3)/$C450*$Z450*X450))","v":0},{"$f":"IF((Y450*$Z450-(2009-Y$3)/$C450*$Z450*Y450)<0,0,(Y450*$Z450-(2009-Y$3)/$C450*$Z450*Y450))","v":0},{"$f":"+SUM(AA450:AV450)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA450","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB450","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC450","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD450","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE450","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF450","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG450","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH450","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI450","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ450","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK450","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL450","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM450","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN450","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO450","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP450","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ450","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR450","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS450","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT450","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU450","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV450","v":0},{"$f":"+SUM(AX450:BS450)","v":0},{"$f":"(AA450+AX450)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK450+BH450)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU450+BR450)/2","v":0},0,{"$f":"+SUM(BU450:CP450)","v":0},{"$f":"SUM(D450:Y450)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D451:Y451,\"<>0\")<=1,IF(SUM(D451:Y451)=0,0,(IF(SUM(D451:Y451)>0,IF(SUM(D451:Y451)<400,(1.2675*45967*SUM(D451:Y451)^(-0.4664)),(IF(SUM(D451:Y451)<2000,(39128*SUM(D451:Y451)^(-0.37661)),IF(SUM(D451:Y451)<5000,18893*SUM(D451:Y451)^(-0.28083),IF(SUM(D451:Y451)<100000,29680*SUM(D451:Y451)^(-0.24475),1773.1))))*100/115)*SUM(D451:Y451)*(IF(SUM(D443:Y443)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D451:Y451)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X451*$Z451-(2009-X$3)/$C451*$Z451*X451)<0,0,(X451*$Z451-(2009-X$3)/$C451*$Z451*X451))","v":0},{"$f":"IF((Y451*$Z451-(2009-Y$3)/$C451*$Z451*Y451)<0,0,(Y451*$Z451-(2009-Y$3)/$C451*$Z451*Y451))","v":0},{"$f":"+SUM(AA451:AV451)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA451","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB451","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC451","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD451","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE451","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF451","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG451","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH451","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI451","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ451","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK451","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL451","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM451","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN451","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO451","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP451","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ451","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR451","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS451","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT451","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU451","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV451","v":0},{"$f":"+SUM(AX451:BS451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU451:CP451)","v":0},{"$f":"SUM(D451:Y451)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D452:Y452,\"<>0\")<=1,IF(SUM(D452:Y452)=0,0,(IF(SUM(D452:Y452)>0,IF(SUM(D452:Y452)<400,(1.2675*45967*SUM(D452:Y452)^(-0.4664)),(IF(SUM(D452:Y452)<2000,(39128*SUM(D452:Y452)^(-0.37661)),IF(SUM(D452:Y452)<5000,18893*SUM(D452:Y452)^(-0.28083),IF(SUM(D452:Y452)<100000,29680*SUM(D452:Y452)^(-0.24475),1773.1))))*100/115)*SUM(D452:Y452)*(IF(SUM(D440:Y440)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D452:Y452)),$A$73)","v":0},{"$f":"IF((D452*$Z452-(2009-D$3)/($C452+D453)*$Z452*D452)<0,0,(D452*$Z452-(2009-D$3)/($C452+D453)*$Z452*D452))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA452:AV452)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA452","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB452","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC452","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD452","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE452","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF452","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG452","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH452","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI452","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ452","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK452","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL452","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM452","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN452","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO452","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP452","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ452","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR452","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS452","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT452","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU452","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV452","v":0},{"$f":"+SUM(AX452:BS452)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU452:CP452)","v":0},{"$f":"SUM(D452:Y452)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D454:Y454,\"<>0\")<=1,IF(SUM(D454:Y454)=0,0,(IF(SUM(D454:Y454)>0,IF(SUM(D454:Y454)<400,(1.2675*45967*SUM(D454:Y454)^(-0.4664)),(IF(SUM(D454:Y454)<2000,(39128*SUM(D454:Y454)^(-0.37661)),IF(SUM(D454:Y454)<5000,18893*SUM(D454:Y454)^(-0.28083),IF(SUM(D454:Y454)<100000,29680*SUM(D454:Y454)^(-0.24475),1773.1))))*100/115)*SUM(D454:Y454)*(IF(SUM(D442:Y442)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D454:Y454)),$A$73)","v":0},{"$f":"IF((D454*$Z454-(2009-D$3)/$C454*$Z454*D454)<0,0,(D454*$Z454-(2009-D$3)/$C454*$Z454*D454))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N454*$Z454-(2009-N$3)/$C454*$Z454*N454)<0,0,(N454*$Z454-(2009-N$3)/$C454*$Z454*N454))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X454*$Z454-(2009-X$3)/$C454*$Z454*X454)<0,0,(X454*$Z454-(2009-X$3)/$C454*$Z454*X454))","v":0},{"$f":"IF((Y454*$Z454-(2009-Y$3)/$C454*$Z454*Y454)<0,0,(Y454*$Z454-(2009-Y$3)/$C454*$Z454*Y454))","v":0},{"$f":"+SUM(AA454:AV454)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA454","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB454","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC454","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD454","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE454","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF454","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG454","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH454","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI454","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ454","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK454","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL454","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM454","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN454","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO454","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP454","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ454","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR454","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS454","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT454","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU454","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV454","v":0},{"$f":"+SUM(AX454:BS454)","v":0},{"$f":"(AA454+AX454)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK454+BH454)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU454+BR454)/2","v":0},0,{"$f":"+SUM(BU454:CP454)","v":0},{"$f":"SUM(D454:Y454)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D455:Y455,\"<>0\")<=1,IF(SUM(D455:Y455)=0,0,(IF(SUM(D455:Y455)>0,IF(SUM(D455:Y455)<400,(1.2675*45967*SUM(D455:Y455)^(-0.4664)),(IF(SUM(D455:Y455)<2000,(39128*SUM(D455:Y455)^(-0.37661)),IF(SUM(D455:Y455)<5000,18893*SUM(D455:Y455)^(-0.28083),IF(SUM(D455:Y455)<100000,29680*SUM(D455:Y455)^(-0.24475),1773.1))))*100/115)*SUM(D455:Y455)*(IF(SUM(D443:Y443)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D455:Y455)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X455*$Z455-(2009-X$3)/$C455*$Z455*X455)<0,0,(X455*$Z455-(2009-X$3)/$C455*$Z455*X455))","v":0},{"$f":"IF((Y455*$Z455-(2009-Y$3)/$C455*$Z455*Y455)<0,0,(Y455*$Z455-(2009-Y$3)/$C455*$Z455*Y455))","v":0},{"$f":"+SUM(AA455:AV455)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA455","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB455","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC455","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD455","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE455","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF455","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG455","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH455","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI455","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ455","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK455","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL455","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM455","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN455","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO455","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP455","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ455","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR455","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS455","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT455","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU455","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV455","v":0},{"$f":"+SUM(AX455:BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU455:CP455)","v":0},{"$f":"SUM(D455:Y455)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D456:Y456,\"<>0\")<=1,IF(SUM(D456:Y456)=0,0,(IF(SUM(D456:Y456)>0,IF(SUM(D456:Y456)<400,(1.2675*45967*SUM(D456:Y456)^(-0.4664)),(IF(SUM(D456:Y456)<2000,(39128*SUM(D456:Y456)^(-0.37661)),IF(SUM(D456:Y456)<5000,18893*SUM(D456:Y456)^(-0.28083),IF(SUM(D456:Y456)<100000,29680*SUM(D456:Y456)^(-0.24475),1773.1))))*100/115)*SUM(D456:Y456)*(IF(SUM(D440:Y440)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D456:Y456)),$A$73)","v":0},{"$f":"IF((D456*$Z456-(2009-D$3)/($C456+D457)*$Z456*D456)<0,0,(D456*$Z456-(2009-D$3)/($C456+D457)*$Z456*D456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA456:AV456)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA456","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB456","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC456","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD456","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE456","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF456","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG456","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH456","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI456","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ456","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK456","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL456","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM456","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN456","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO456","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP456","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ456","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR456","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS456","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT456","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU456","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV456","v":0},{"$f":"+SUM(AX456:BS456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU456:CP456)","v":0},{"$f":"SUM(D456:Y456)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D458:Y458,\"<>0\")<=1,IF(SUM(D458:Y458)=0,0,(IF(SUM(D458:Y458)>0,IF(SUM(D458:Y458)<400,(1.2675*45967*SUM(D458:Y458)^(-0.4664)),(IF(SUM(D458:Y458)<2000,(39128*SUM(D458:Y458)^(-0.37661)),IF(SUM(D458:Y458)<5000,18893*SUM(D458:Y458)^(-0.28083),IF(SUM(D458:Y458)<100000,29680*SUM(D458:Y458)^(-0.24475),1773.1))))*100/115)*SUM(D458:Y458)*(IF(SUM(D442:Y442)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D458:Y458)),$A$73)","v":0},{"$f":"IF((D458*$Z458-(2009-D$3)/$C458*$Z458*D458)<0,0,(D458*$Z458-(2009-D$3)/$C458*$Z458*D458))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N458*$Z458-(2009-N$3)/$C458*$Z458*N458)<0,0,(N458*$Z458-(2009-N$3)/$C458*$Z458*N458))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X458*$Z458-(2009-X$3)/$C458*$Z458*X458)<0,0,(X458*$Z458-(2009-X$3)/$C458*$Z458*X458))","v":0},{"$f":"IF((Y458*$Z458-(2009-Y$3)/$C458*$Z458*Y458)<0,0,(Y458*$Z458-(2009-Y$3)/$C458*$Z458*Y458))","v":0},{"$f":"+SUM(AA458:AV458)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA458","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB458","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC458","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD458","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE458","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF458","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG458","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH458","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI458","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ458","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK458","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL458","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM458","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN458","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO458","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP458","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ458","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR458","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS458","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT458","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU458","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV458","v":0},{"$f":"+SUM(AX458:BS458)","v":0},{"$f":"(AA458+AX458)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK458+BH458)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU458+BR458)/2","v":0},{"$f":"(AV458+BS458)/2","v":0},{"$f":"+SUM(BU458:CP458)","v":0},{"$f":"SUM(D458:Y458)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D459:Y459,\"<>0\")<=1,IF(SUM(D459:Y459)=0,0,(IF(SUM(D459:Y459)>0,IF(SUM(D459:Y459)<400,(1.2675*45967*SUM(D459:Y459)^(-0.4664)),(IF(SUM(D459:Y459)<2000,(39128*SUM(D459:Y459)^(-0.37661)),IF(SUM(D459:Y459)<5000,18893*SUM(D459:Y459)^(-0.28083),IF(SUM(D459:Y459)<100000,29680*SUM(D459:Y459)^(-0.24475),1773.1))))*100/115)*SUM(D459:Y459)*(IF(SUM(D443:Y443)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D459:Y459)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X459*$Z459-(2009-X$3)/$C459*$Z459*X459)<0,0,(X459*$Z459-(2009-X$3)/$C459*$Z459*X459))","v":0},{"$f":"IF((Y459*$Z459-(2009-Y$3)/$C459*$Z459*Y459)<0,0,(Y459*$Z459-(2009-Y$3)/$C459*$Z459*Y459))","v":0},{"$f":"+SUM(AA459:AV459)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA459","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB459","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC459","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD459","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE459","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF459","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG459","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH459","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI459","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ459","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK459","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL459","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM459","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN459","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO459","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP459","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ459","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR459","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS459","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT459","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU459","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV459","v":0},{"$f":"+SUM(AX459:BS459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU459+BR459)/2","v":0},{"$f":"(AV459+BS459)/2","v":0},{"$f":"+SUM(BU459:CP459)","v":0},{"$f":"SUM(D459:Y459)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW461:AW472)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT461:BT472)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ461:CQ472)","v":0},{"$f":"SUM(D460:Y460)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D461:Y461,\"<>0\")<=1,IF(SUM(D461:Y461)=0,0,(IF(SUM(D461:Y461)>0,IF(SUM(D461:Y461)<400,(1.2675*45967*SUM(D461:Y461)^(-0.4664)),(IF(SUM(D461:Y461)<2000,(39128*SUM(D461:Y461)^(-0.37661)),IF(SUM(D461:Y461)<5000,18893*SUM(D461:Y461)^(-0.28083),IF(SUM(D461:Y461)<100000,29680*SUM(D461:Y461)^(-0.24475),1773.1))))*100/115)*SUM(D461:Y461)*(IF(SUM(D440:Y440)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D461:Y461)),$A$73)","v":0},{"$f":"IF((D461*$Z461-(2009-D$3)/($C461+D462)*$Z461*D461)<0,0,(D461*$Z461-(2009-D$3)/($C461+D462)*$Z461*D461))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA461:AV461)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA461","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB461","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC461","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD461","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE461","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF461","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG461","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH461","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI461","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ461","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK461","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL461","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM461","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN461","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO461","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP461","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ461","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR461","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS461","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT461","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU461","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV461","v":0},{"$f":"+SUM(AX461:BS461)","v":0},{"$f":"(AA461+AX461)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU461:CP461)","v":0},{"$f":"SUM(D461:Y461)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D463:Y463,\"<>0\")<=1,IF(SUM(D463:Y463)=0,0,(IF(SUM(D463:Y463)>0,IF(SUM(D463:Y463)<400,(1.2675*45967*SUM(D463:Y463)^(-0.4664)),(IF(SUM(D463:Y463)<2000,(39128*SUM(D463:Y463)^(-0.37661)),IF(SUM(D463:Y463)<5000,18893*SUM(D463:Y463)^(-0.28083),IF(SUM(D463:Y463)<100000,29680*SUM(D463:Y463)^(-0.24475),1773.1))))*100/115)*SUM(D463:Y463)*(IF(SUM(D442:Y442)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D463:Y463)),$A$73)","v":0},{"$f":"IF((D463*$Z463-(2009-D$3)/$C463*$Z463*D463)<0,0,(D463*$Z463-(2009-D$3)/$C463*$Z463*D463))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N463*$Z463-(2009-N$3)/$C463*$Z463*N463)<0,0,(N463*$Z463-(2009-N$3)/$C463*$Z463*N463))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X463*$Z463-(2009-X$3)/$C463*$Z463*X463)<0,0,(X463*$Z463-(2009-X$3)/$C463*$Z463*X463))","v":0},{"$f":"IF((Y463*$Z463-(2009-Y$3)/$C463*$Z463*Y463)<0,0,(Y463*$Z463-(2009-Y$3)/$C463*$Z463*Y463))","v":0},{"$f":"+SUM(AA463:AV463)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA463","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB463","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC463","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD463","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE463","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF463","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG463","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH463","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI463","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ463","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK463","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL463","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM463","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN463","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO463","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP463","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ463","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR463","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS463","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT463","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU463","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV463","v":0},{"$f":"+SUM(AX463:BS463)","v":0},{"$f":"(AA463+AX463)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK463+BH463)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU463+BR463)/2","v":0},0,{"$f":"+SUM(BU463:CP463)","v":0},{"$f":"SUM(D463:Y463)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D464:Y464,\"<>0\")<=1,IF(SUM(D464:Y464)=0,0,(IF(SUM(D464:Y464)>0,IF(SUM(D464:Y464)<400,(1.2675*45967*SUM(D464:Y464)^(-0.4664)),(IF(SUM(D464:Y464)<2000,(39128*SUM(D464:Y464)^(-0.37661)),IF(SUM(D464:Y464)<5000,18893*SUM(D464:Y464)^(-0.28083),IF(SUM(D464:Y464)<100000,29680*SUM(D464:Y464)^(-0.24475),1773.1))))*100/115)*SUM(D464:Y464)*(IF(SUM(D443:Y443)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D464:Y464)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X464*$Z464-(2009-X$3)/$C464*$Z464*X464)<0,0,(X464*$Z464-(2009-X$3)/$C464*$Z464*X464))","v":0},{"$f":"IF((Y464*$Z464-(2009-Y$3)/$C464*$Z464*Y464)<0,0,(Y464*$Z464-(2009-Y$3)/$C464*$Z464*Y464))","v":0},{"$f":"+SUM(AA464:AV464)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA464","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB464","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC464","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD464","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE464","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF464","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG464","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH464","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI464","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ464","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK464","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL464","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM464","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN464","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO464","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP464","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ464","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR464","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS464","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT464","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU464","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV464","v":0},{"$f":"+SUM(AX464:BS464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU464:CP464)","v":0},{"$f":"SUM(D464:Y464)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D465:Y465,\"<>0\")<=1,IF(SUM(D465:Y465)=0,0,(IF(SUM(D465:Y465)>0,IF(SUM(D465:Y465)<400,(1.2675*45967*SUM(D465:Y465)^(-0.4664)),(IF(SUM(D465:Y465)<2000,(39128*SUM(D465:Y465)^(-0.37661)),IF(SUM(D465:Y465)<5000,18893*SUM(D465:Y465)^(-0.28083),IF(SUM(D465:Y465)<100000,29680*SUM(D465:Y465)^(-0.24475),1773.1))))*100/115)*SUM(D465:Y465)*(IF(SUM(D440:Y440)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D465:Y465)),$A$73)","v":0},{"$f":"IF((D465*$Z465-(2009-D$3)/($C465+D466)*$Z465*D465)<0,0,(D465*$Z465-(2009-D$3)/($C465+D466)*$Z465*D465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA465:AV465)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA465","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB465","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC465","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD465","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE465","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF465","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG465","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH465","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI465","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ465","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK465","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL465","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM465","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN465","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO465","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP465","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ465","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR465","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS465","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT465","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU465","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV465","v":0},{"$f":"+SUM(AX465:BS465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU465:CP465)","v":0},{"$f":"SUM(D465:Y465)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D467:Y467,\"<>0\")<=1,IF(SUM(D467:Y467)=0,0,(IF(SUM(D467:Y467)>0,IF(SUM(D467:Y467)<400,(1.2675*45967*SUM(D467:Y467)^(-0.4664)),(IF(SUM(D467:Y467)<2000,(39128*SUM(D467:Y467)^(-0.37661)),IF(SUM(D467:Y467)<5000,18893*SUM(D467:Y467)^(-0.28083),IF(SUM(D467:Y467)<100000,29680*SUM(D467:Y467)^(-0.24475),1773.1))))*100/115)*SUM(D467:Y467)*(IF(SUM(D442:Y442)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D467:Y467)),$A$73)","v":0},{"$f":"IF((D467*$Z467-(2009-D$3)/$C467*$Z467*D467)<0,0,(D467*$Z467-(2009-D$3)/$C467*$Z467*D467))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N467*$Z467-(2009-N$3)/$C467*$Z467*N467)<0,0,(N467*$Z467-(2009-N$3)/$C467*$Z467*N467))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X467*$Z467-(2009-X$3)/$C467*$Z467*X467)<0,0,(X467*$Z467-(2009-X$3)/$C467*$Z467*X467))","v":0},{"$f":"IF((Y467*$Z467-(2009-Y$3)/$C467*$Z467*Y467)<0,0,(Y467*$Z467-(2009-Y$3)/$C467*$Z467*Y467))","v":0},{"$f":"+SUM(AA467:AV467)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA467","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB467","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC467","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD467","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE467","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF467","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG467","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH467","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI467","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ467","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK467","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL467","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM467","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN467","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO467","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP467","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ467","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR467","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS467","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT467","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU467","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV467","v":0},{"$f":"+SUM(AX467:BS467)","v":0},{"$f":"(AA467+AX467)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK467+BH467)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU467+BR467)/2","v":0},0,{"$f":"+SUM(BU467:CP467)","v":0},{"$f":"SUM(D467:Y467)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D468:Y468,\"<>0\")<=1,IF(SUM(D468:Y468)=0,0,(IF(SUM(D468:Y468)>0,IF(SUM(D468:Y468)<400,(1.2675*45967*SUM(D468:Y468)^(-0.4664)),(IF(SUM(D468:Y468)<2000,(39128*SUM(D468:Y468)^(-0.37661)),IF(SUM(D468:Y468)<5000,18893*SUM(D468:Y468)^(-0.28083),IF(SUM(D468:Y468)<100000,29680*SUM(D468:Y468)^(-0.24475),1773.1))))*100/115)*SUM(D468:Y468)*(IF(SUM(D443:Y443)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D468:Y468)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X468*$Z468-(2009-X$3)/$C468*$Z468*X468)<0,0,(X468*$Z468-(2009-X$3)/$C468*$Z468*X468))","v":0},{"$f":"IF((Y468*$Z468-(2009-Y$3)/$C468*$Z468*Y468)<0,0,(Y468*$Z468-(2009-Y$3)/$C468*$Z468*Y468))","v":0},{"$f":"+SUM(AA468:AV468)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA468","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB468","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC468","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD468","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE468","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF468","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG468","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH468","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI468","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ468","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK468","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL468","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM468","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN468","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO468","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP468","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ468","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR468","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS468","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT468","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU468","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV468","v":0},{"$f":"+SUM(AX468:BS468)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU468:CP468)","v":0},{"$f":"SUM(D468:Y468)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D469:Y469,\"<>0\")<=1,IF(SUM(D469:Y469)=0,0,(IF(SUM(D469:Y469)>0,IF(SUM(D469:Y469)<400,(1.2675*45967*SUM(D469:Y469)^(-0.4664)),(IF(SUM(D469:Y469)<2000,(39128*SUM(D469:Y469)^(-0.37661)),IF(SUM(D469:Y469)<5000,18893*SUM(D469:Y469)^(-0.28083),IF(SUM(D469:Y469)<100000,29680*SUM(D469:Y469)^(-0.24475),1773.1))))*100/115)*SUM(D469:Y469)*(IF(SUM(D440:Y440)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D469:Y469)),$A$73)","v":0},{"$f":"IF((D469*$Z469-(2009-D$3)/($C469+D470)*$Z469*D469)<0,0,(D469*$Z469-(2009-D$3)/($C469+D470)*$Z469*D469))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA469:AV469)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA469","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB469","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC469","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD469","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE469","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF469","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG469","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH469","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI469","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ469","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK469","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL469","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM469","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN469","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO469","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP469","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ469","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR469","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS469","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT469","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU469","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV469","v":0},{"$f":"+SUM(AX469:BS469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU469:CP469)","v":0},{"$f":"SUM(D469:Y469)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D471:Y471,\"<>0\")<=1,IF(SUM(D471:Y471)=0,0,(IF(SUM(D471:Y471)>0,IF(SUM(D471:Y471)<400,(1.2675*45967*SUM(D471:Y471)^(-0.4664)),(IF(SUM(D471:Y471)<2000,(39128*SUM(D471:Y471)^(-0.37661)),IF(SUM(D471:Y471)<5000,18893*SUM(D471:Y471)^(-0.28083),IF(SUM(D471:Y471)<100000,29680*SUM(D471:Y471)^(-0.24475),1773.1))))*100/115)*SUM(D471:Y471)*(IF(SUM(D442:Y442)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D471:Y471)),$A$73)","v":0},{"$f":"IF((D471*$Z471-(2009-D$3)/$C471*$Z471*D471)<0,0,(D471*$Z471-(2009-D$3)/$C471*$Z471*D471))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N471*$Z471-(2009-N$3)/$C471*$Z471*N471)<0,0,(N471*$Z471-(2009-N$3)/$C471*$Z471*N471))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X471*$Z471-(2009-X$3)/$C471*$Z471*X471)<0,0,(X471*$Z471-(2009-X$3)/$C471*$Z471*X471))","v":0},{"$f":"IF((Y471*$Z471-(2009-Y$3)/$C471*$Z471*Y471)<0,0,(Y471*$Z471-(2009-Y$3)/$C471*$Z471*Y471))","v":0},{"$f":"+SUM(AA471:AV471)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA471","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB471","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC471","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD471","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE471","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF471","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG471","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH471","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI471","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ471","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK471","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL471","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM471","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN471","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO471","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP471","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ471","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR471","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS471","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT471","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU471","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV471","v":0},{"$f":"+SUM(AX471:BS471)","v":0},{"$f":"(AA471+AX471)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK471+BH471)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU471+BR471)/2","v":0},{"$f":"(AV471+BS471)/2","v":0},{"$f":"+SUM(BU471:CP471)","v":0},{"$f":"SUM(D471:Y471)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D472:Y472,\"<>0\")<=1,IF(SUM(D472:Y472)=0,0,(IF(SUM(D472:Y472)>0,IF(SUM(D472:Y472)<400,(1.2675*45967*SUM(D472:Y472)^(-0.4664)),(IF(SUM(D472:Y472)<2000,(39128*SUM(D472:Y472)^(-0.37661)),IF(SUM(D472:Y472)<5000,18893*SUM(D472:Y472)^(-0.28083),IF(SUM(D472:Y472)<100000,29680*SUM(D472:Y472)^(-0.24475),1773.1))))*100/115)*SUM(D472:Y472)*(IF(SUM(D443:Y443)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D472:Y472)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X472*$Z472-(2009-X$3)/$C472*$Z472*X472)<0,0,(X472*$Z472-(2009-X$3)/$C472*$Z472*X472))","v":0},{"$f":"IF((Y472*$Z472-(2009-Y$3)/$C472*$Z472*Y472)<0,0,(Y472*$Z472-(2009-Y$3)/$C472*$Z472*Y472))","v":0},{"$f":"+SUM(AA472:AV472)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA472","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB472","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC472","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD472","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE472","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF472","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG472","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH472","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI472","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ472","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK472","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL472","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM472","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN472","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO472","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP472","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ472","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR472","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS472","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT472","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU472","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV472","v":0},{"$f":"+SUM(AX472:BS472)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU472+BR472)/2","v":0},{"$f":"(AV472+BS472)/2","v":0},{"$f":"+SUM(BU472:CP472)","v":0},{"$f":"SUM(D472:Y472)","v":0}]
["Renseanlæg 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW474,AW477,AW502,AW527)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT474,BT477,BT502,BT527)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ474,CQ477,CQ502,CQ527)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW475:AW476)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT475:BT476)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ475:CQ476)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D475:Y475,\"<>0\")<=1,IF(SUM(D475:Y475)=0,0,(IF(SUM(D475:Y475)>0,IF(SUM(D475:Y475)<400,(1.2675*45967*SUM(D475:Y475)^(-0.4664)),(IF(SUM(D475:Y475)<2000,(39128*SUM(D475:Y475)^(-0.37661)),IF(SUM(D475:Y475)<5000,18893*SUM(D475:Y475)^(-0.28083),IF(SUM(D475:Y475)<100000,29680*SUM(D475:Y475)^(-0.24475),1773.1))))*100/115)*SUM(D475:Y475)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D475:Y475)),$A$73)","v":0},{"$f":"IF((D475*$Z475-(2009-D$3)/($C475+D476)*$Z475*D475)<0,0,(D475*$Z475-(2009-D$3)/($C475+D476)*$Z475*D475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA475:AV475)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA475","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB475","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC475","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD475","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE475","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF475","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG475","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH475","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI475","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ475","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK475","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL475","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM475","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN475","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO475","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP475","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ475","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR475","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS475","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT475","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU475","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV475","v":0},{"$f":"+SUM(AX475:BS475)","v":0},{"$f":"(AA475+AX475)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU475:CP475)","v":0},{"$f":"SUM(D475:Y475)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW478:AW501)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT478:BT501)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ478:CQ501)","v":0},{"$f":"SUM(D477:Y477)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D478:Y478,\"<>0\")<=1,IF(SUM(D478:Y478)=0,0,(IF(SUM(D478:Y478)>0,IF(SUM(D478:Y478)<400,(1.2675*45967*SUM(D478:Y478)^(-0.4664)),(IF(SUM(D478:Y478)<2000,(39128*SUM(D478:Y478)^(-0.37661)),IF(SUM(D478:Y478)<5000,18893*SUM(D478:Y478)^(-0.28083),IF(SUM(D478:Y478)<100000,29680*SUM(D478:Y478)^(-0.24475),1773.1))))*100/115)*SUM(D478:Y478)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D478:Y478)),$A$73)","v":0},{"$f":"IF((D478*$Z478-(2009-D$3)/($C478+D479)*$Z478*D478)<0,0,(D478*$Z478-(2009-D$3)/($C478+D479)*$Z478*D478))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA478:AV478)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA478","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB478","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC478","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD478","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE478","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF478","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG478","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH478","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI478","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ478","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK478","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL478","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM478","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN478","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO478","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP478","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ478","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR478","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS478","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT478","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU478","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV478","v":0},{"$f":"+SUM(AX478:BS478)","v":0},{"$f":"(AA478+AX478)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU478:CP478)","v":0},{"$f":"SUM(D478:Y478)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D480:Y480,\"<>0\")<=1,IF(SUM(D480:Y480)=0,0,(IF(SUM(D480:Y480)>0,IF(SUM(D480:Y480)<400,(1.2675*45967*SUM(D480:Y480)^(-0.4664)),(IF(SUM(D480:Y480)<2000,(39128*SUM(D480:Y480)^(-0.37661)),IF(SUM(D480:Y480)<5000,18893*SUM(D480:Y480)^(-0.28083),IF(SUM(D480:Y480)<100000,29680*SUM(D480:Y480)^(-0.24475),1773.1))))*100/115)*SUM(D480:Y480)*0.061,0)*1.15*1.06*0.43)/SUM(D480:Y480)),$A$73)","v":0},{"$f":"IF((D480*$Z480-(2009-D$3)/$C480*$Z480*D480)<0,0,(D480*$Z480-(2009-D$3)/$C480*$Z480*D480))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N480*$Z480-(2009-N$3)/$C480*$Z480*N480)<0,0,(N480*$Z480-(2009-N$3)/$C480*$Z480*N480))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X480*$Z480-(2009-X$3)/$C480*$Z480*X480)<0,0,(X480*$Z480-(2009-X$3)/$C480*$Z480*X480))","v":0},{"$f":"IF((Y480*$Z480-(2009-Y$3)/$C480*$Z480*Y480)<0,0,(Y480*$Z480-(2009-Y$3)/$C480*$Z480*Y480))","v":0},{"$f":"+SUM(AA480:AV480)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA480","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB480","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC480","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD480","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE480","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF480","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG480","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH480","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI480","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ480","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK480","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL480","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM480","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN480","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO480","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP480","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ480","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR480","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS480","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT480","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU480","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV480","v":0},{"$f":"+SUM(AX480:BS480)","v":0},{"$f":"(AA480+AX480)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK480+BH480)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU480+BR480)/2","v":0},0,{"$f":"+SUM(BU480:CP480)","v":0},{"$f":"SUM(D480:Y480)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D481:Y481,\"<>0\")<=1,IF(SUM(D481:Y481)=0,0,(IF(SUM(D481:Y481)>0,IF(SUM(D481:Y481)<400,(1.2675*45967*SUM(D481:Y481)^(-0.4664)),(IF(SUM(D481:Y481)<2000,(39128*SUM(D481:Y481)^(-0.37661)),IF(SUM(D481:Y481)<5000,18893*SUM(D481:Y481)^(-0.28083),IF(SUM(D481:Y481)<100000,29680*SUM(D481:Y481)^(-0.24475),1773.1))))*100/115)*SUM(D481:Y481)*0.061,0)*1.15*1.06*0.02)/SUM(D481:Y481)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X481*$Z481-(2009-X$3)/$C481*$Z481*X481)<0,0,(X481*$Z481-(2009-X$3)/$C481*$Z481*X481))","v":0},{"$f":"IF((Y481*$Z481-(2009-Y$3)/$C481*$Z481*Y481)<0,0,(Y481*$Z481-(2009-Y$3)/$C481*$Z481*Y481))","v":0},{"$f":"+SUM(AA481:AV481)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA481","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB481","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC481","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD481","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE481","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF481","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG481","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH481","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI481","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ481","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK481","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL481","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM481","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN481","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO481","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP481","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ481","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR481","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS481","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT481","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU481","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV481","v":0},{"$f":"+SUM(AX481:BS481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU481:CP481)","v":0},{"$f":"SUM(D481:Y481)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D482:Y482,\"<>0\")<=1,IF(SUM(D482:Y482)=0,0,(IF(SUM(D482:Y482)>0,IF(SUM(D482:Y482)<400,(1.2675*45967*SUM(D482:Y482)^(-0.4664)),(IF(SUM(D482:Y482)<2000,(39128*SUM(D482:Y482)^(-0.37661)),IF(SUM(D482:Y482)<5000,18893*SUM(D482:Y482)^(-0.28083),IF(SUM(D482:Y482)<100000,29680*SUM(D482:Y482)^(-0.24475),1773.1))))*100/115)*SUM(D482:Y482)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D482:Y482)),$A$73)","v":0},{"$f":"IF((D482*$Z482-(2009-D$3)/($C482+D483)*$Z482*D482)<0,0,(D482*$Z482-(2009-D$3)/($C482+D483)*$Z482*D482))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA482:AV482)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA482","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB482","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC482","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD482","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE482","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF482","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG482","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH482","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI482","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ482","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK482","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL482","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM482","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN482","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO482","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP482","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ482","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR482","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS482","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT482","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU482","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV482","v":0},{"$f":"+SUM(AX482:BS482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU482:CP482)","v":0},{"$f":"SUM(D482:Y482)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D484:Y484,\"<>0\")<=1,IF(SUM(D484:Y484)=0,0,(IF(SUM(D484:Y484)>0,IF(SUM(D484:Y484)<400,(1.2675*45967*SUM(D484:Y484)^(-0.4664)),(IF(SUM(D484:Y484)<2000,(39128*SUM(D484:Y484)^(-0.37661)),IF(SUM(D484:Y484)<5000,18893*SUM(D484:Y484)^(-0.28083),IF(SUM(D484:Y484)<100000,29680*SUM(D484:Y484)^(-0.24475),1773.1))))*100/115)*SUM(D484:Y484)*0.0173,0)*1.15*1.06*0.43)/SUM(D484:Y484)),$A$73)","v":0},{"$f":"IF((D484*$Z484-(2009-D$3)/$C484*$Z484*D484)<0,0,(D484*$Z484-(2009-D$3)/$C484*$Z484*D484))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N484*$Z484-(2009-N$3)/$C484*$Z484*N484)<0,0,(N484*$Z484-(2009-N$3)/$C484*$Z484*N484))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X484*$Z484-(2009-X$3)/$C484*$Z484*X484)<0,0,(X484*$Z484-(2009-X$3)/$C484*$Z484*X484))","v":0},{"$f":"IF((Y484*$Z484-(2009-Y$3)/$C484*$Z484*Y484)<0,0,(Y484*$Z484-(2009-Y$3)/$C484*$Z484*Y484))","v":0},{"$f":"+SUM(AA484:AV484)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA484","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB484","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC484","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD484","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE484","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF484","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG484","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH484","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI484","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ484","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK484","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL484","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM484","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN484","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO484","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP484","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ484","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR484","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS484","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT484","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU484","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV484","v":0},{"$f":"+SUM(AX484:BS484)","v":0},{"$f":"(AA484+AX484)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK484+BH484)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU484+BR484)/2","v":0},0,{"$f":"+SUM(BU484:CP484)","v":0},{"$f":"SUM(D484:Y484)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D485:Y485,\"<>0\")<=1,IF(SUM(D485:Y485)=0,0,(IF(SUM(D485:Y485)>0,IF(SUM(D485:Y485)<400,(1.2675*45967*SUM(D485:Y485)^(-0.4664)),(IF(SUM(D485:Y485)<2000,(39128*SUM(D485:Y485)^(-0.37661)),IF(SUM(D485:Y485)<5000,18893*SUM(D485:Y485)^(-0.28083),IF(SUM(D485:Y485)<100000,29680*SUM(D485:Y485)^(-0.24475),1773.1))))*100/115)*SUM(D485:Y485)*0.0173,0)*1.15*1.06*0.02)/SUM(D485:Y485)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X485*$Z485-(2009-X$3)/$C485*$Z485*X485)<0,0,(X485*$Z485-(2009-X$3)/$C485*$Z485*X485))","v":0},{"$f":"IF((Y485*$Z485-(2009-Y$3)/$C485*$Z485*Y485)<0,0,(Y485*$Z485-(2009-Y$3)/$C485*$Z485*Y485))","v":0},{"$f":"+SUM(AA485:AV485)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA485","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB485","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC485","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD485","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE485","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF485","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG485","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH485","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI485","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ485","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK485","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL485","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM485","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN485","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO485","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP485","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ485","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR485","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS485","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT485","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU485","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV485","v":0},{"$f":"+SUM(AX485:BS485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU485:CP485)","v":0},{"$f":"SUM(D485:Y485)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D486:Y486,\"<>0\")<=1,IF(SUM(D486:Y486)=0,0,(IF(SUM(D486:Y486)>0,IF(SUM(D486:Y486)<400,(1.2675*45967*SUM(D486:Y486)^(-0.4664)),(IF(SUM(D486:Y486)<2000,(39128*SUM(D486:Y486)^(-0.37661)),IF(SUM(D486:Y486)<5000,18893*SUM(D486:Y486)^(-0.28083),IF(SUM(D486:Y486)<100000,29680*SUM(D486:Y486)^(-0.24475),1773.1))))*100/115)*SUM(D486:Y486)*(IF(SUM(D486:Y486)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D486:Y486)),$A$73)","v":0},{"$f":"IF((D486*$Z486-(2009-D$3)/($C486+D487)*$Z486*D486)<0,0,(D486*$Z486-(2009-D$3)/($C486+D487)*$Z486*D486))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA486:AV486)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA486","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB486","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC486","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD486","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE486","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF486","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG486","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH486","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI486","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ486","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK486","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL486","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM486","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN486","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO486","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP486","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ486","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR486","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS486","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT486","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU486","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV486","v":0},{"$f":"+SUM(AX486:BS486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU486:CP486)","v":0},{"$f":"SUM(D486:Y486)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D488:Y488,\"<>0\")<=1,IF(SUM(D488:Y488)=0,0,(IF(SUM(D488:Y488)>0,IF(SUM(D488:Y488)<400,(1.2675*45967*SUM(D488:Y488)^(-0.4664)),(IF(SUM(D488:Y488)<2000,(39128*SUM(D488:Y488)^(-0.37661)),IF(SUM(D488:Y488)<5000,18893*SUM(D488:Y488)^(-0.28083),IF(SUM(D488:Y488)<100000,29680*SUM(D488:Y488)^(-0.24475),1773.1))))*100/115)*SUM(D488:Y488)*(IF(SUM(D488:Y488)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D488:Y488)),$A$73)","v":0},{"$f":"IF((D488*$Z488-(2009-D$3)/$C488*$Z488*D488)<0,0,(D488*$Z488-(2009-D$3)/$C488*$Z488*D488))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N488*$Z488-(2009-N$3)/$C488*$Z488*N488)<0,0,(N488*$Z488-(2009-N$3)/$C488*$Z488*N488))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X488*$Z488-(2009-X$3)/$C488*$Z488*X488)<0,0,(X488*$Z488-(2009-X$3)/$C488*$Z488*X488))","v":0},{"$f":"IF((Y488*$Z488-(2009-Y$3)/$C488*$Z488*Y488)<0,0,(Y488*$Z488-(2009-Y$3)/$C488*$Z488*Y488))","v":0},{"$f":"+SUM(AA488:AV488)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA488","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB488","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC488","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD488","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE488","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF488","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG488","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH488","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI488","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ488","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK488","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL488","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM488","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN488","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO488","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP488","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ488","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR488","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS488","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT488","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU488","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV488","v":0},{"$f":"+SUM(AX488:BS488)","v":0},{"$f":"(AA488+AX488)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK488+BH488)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU488+BR488)/2","v":0},0,{"$f":"+SUM(BU488:CP488)","v":0},{"$f":"SUM(D488:Y488)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D489:Y489,\"<>0\")<=1,IF(SUM(D489:Y489)=0,0,(IF(SUM(D489:Y489)>0,IF(SUM(D489:Y489)<400,(1.2675*45967*SUM(D489:Y489)^(-0.4664)),(IF(SUM(D489:Y489)<2000,(39128*SUM(D489:Y489)^(-0.37661)),IF(SUM(D489:Y489)<5000,18893*SUM(D489:Y489)^(-0.28083),IF(SUM(D489:Y489)<100000,29680*SUM(D489:Y489)^(-0.24475),1773.1))))*100/115)*SUM(D489:Y489)*(IF(SUM(D489:Y489)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D489:Y489)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X489*$Z489-(2009-X$3)/$C489*$Z489*X489)<0,0,(X489*$Z489-(2009-X$3)/$C489*$Z489*X489))","v":0},{"$f":"IF((Y489*$Z489-(2009-Y$3)/$C489*$Z489*Y489)<0,0,(Y489*$Z489-(2009-Y$3)/$C489*$Z489*Y489))","v":0},{"$f":"+SUM(AA489:AV489)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA489","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB489","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC489","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD489","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE489","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF489","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG489","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH489","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI489","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ489","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK489","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL489","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM489","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN489","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO489","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP489","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ489","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR489","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS489","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT489","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU489","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV489","v":0},{"$f":"+SUM(AX489:BS489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU489:CP489)","v":0},{"$f":"SUM(D489:Y489)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D490:Y490,\"<>0\")<=1,IF(SUM(D490:Y490)=0,0,(IF(SUM(D490:Y490)>0,IF(SUM(D490:Y490)<400,(1.2675*45967*SUM(D490:Y490)^(-0.4664)),(IF(SUM(D490:Y490)<2000,(39128*SUM(D490:Y490)^(-0.37661)),IF(SUM(D490:Y490)<5000,18893*SUM(D490:Y490)^(-0.28083),IF(SUM(D490:Y490)<100000,29680*SUM(D490:Y490)^(-0.24475),1773.1))))*100/115)*SUM(D490:Y490)*(IF(SUM(D486:Y486)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D490:Y490)),$A$73)","v":0},{"$f":"IF((D490*$Z490-(2009-D$3)/($C490+D491)*$Z490*D490)<0,0,(D490*$Z490-(2009-D$3)/($C490+D491)*$Z490*D490))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA490:AV490)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA490","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB490","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC490","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD490","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE490","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF490","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG490","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH490","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI490","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ490","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK490","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL490","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM490","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN490","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO490","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP490","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ490","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR490","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS490","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT490","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU490","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV490","v":0},{"$f":"+SUM(AX490:BS490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU490:CP490)","v":0},{"$f":"SUM(D490:Y490)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D492:Y492,\"<>0\")<=1,IF(SUM(D492:Y492)=0,0,(IF(SUM(D492:Y492)>0,IF(SUM(D492:Y492)<400,(1.2675*45967*SUM(D492:Y492)^(-0.4664)),(IF(SUM(D492:Y492)<2000,(39128*SUM(D492:Y492)^(-0.37661)),IF(SUM(D492:Y492)<5000,18893*SUM(D492:Y492)^(-0.28083),IF(SUM(D492:Y492)<100000,29680*SUM(D492:Y492)^(-0.24475),1773.1))))*100/115)*SUM(D492:Y492)*(IF(SUM(D488:Y488)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D492:Y492)),$A$73)","v":0},{"$f":"IF((D492*$Z492-(2009-D$3)/$C492*$Z492*D492)<0,0,(D492*$Z492-(2009-D$3)/$C492*$Z492*D492))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N492*$Z492-(2009-N$3)/$C492*$Z492*N492)<0,0,(N492*$Z492-(2009-N$3)/$C492*$Z492*N492))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X492*$Z492-(2009-X$3)/$C492*$Z492*X492)<0,0,(X492*$Z492-(2009-X$3)/$C492*$Z492*X492))","v":0},{"$f":"IF((Y492*$Z492-(2009-Y$3)/$C492*$Z492*Y492)<0,0,(Y492*$Z492-(2009-Y$3)/$C492*$Z492*Y492))","v":0},{"$f":"+SUM(AA492:AV492)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA492","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB492","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC492","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD492","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE492","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF492","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG492","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH492","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI492","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ492","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK492","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL492","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM492","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN492","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO492","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP492","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ492","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR492","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS492","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT492","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU492","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV492","v":0},{"$f":"+SUM(AX492:BS492)","v":0},{"$f":"(AA492+AX492)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK492+BH492)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU492+BR492)/2","v":0},0,{"$f":"+SUM(BU492:CP492)","v":0},{"$f":"SUM(D492:Y492)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D493:Y493,\"<>0\")<=1,IF(SUM(D493:Y493)=0,0,(IF(SUM(D493:Y493)>0,IF(SUM(D493:Y493)<400,(1.2675*45967*SUM(D493:Y493)^(-0.4664)),(IF(SUM(D493:Y493)<2000,(39128*SUM(D493:Y493)^(-0.37661)),IF(SUM(D493:Y493)<5000,18893*SUM(D493:Y493)^(-0.28083),IF(SUM(D493:Y493)<100000,29680*SUM(D493:Y493)^(-0.24475),1773.1))))*100/115)*SUM(D493:Y493)*(IF(SUM(D489:Y489)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D493:Y493)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X493*$Z493-(2009-X$3)/$C493*$Z493*X493)<0,0,(X493*$Z493-(2009-X$3)/$C493*$Z493*X493))","v":0},{"$f":"IF((Y493*$Z493-(2009-Y$3)/$C493*$Z493*Y493)<0,0,(Y493*$Z493-(2009-Y$3)/$C493*$Z493*Y493))","v":0},{"$f":"+SUM(AA493:AV493)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA493","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB493","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC493","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD493","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE493","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF493","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG493","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH493","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI493","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ493","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK493","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL493","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM493","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN493","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO493","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP493","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ493","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR493","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS493","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT493","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU493","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV493","v":0},{"$f":"+SUM(AX493:BS493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU493:CP493)","v":0},{"$f":"SUM(D493:Y493)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D494:Y494,\"<>0\")<=1,IF(SUM(D494:Y494)=0,0,(IF(SUM(D494:Y494)>0,IF(SUM(D494:Y494)<400,(1.2675*45967*SUM(D494:Y494)^(-0.4664)),(IF(SUM(D494:Y494)<2000,(39128*SUM(D494:Y494)^(-0.37661)),IF(SUM(D494:Y494)<5000,18893*SUM(D494:Y494)^(-0.28083),IF(SUM(D494:Y494)<100000,29680*SUM(D494:Y494)^(-0.24475),1773.1))))*100/115)*SUM(D494:Y494)*(IF(SUM(D486:Y486)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D494:Y494)),$A$73)","v":0},{"$f":"IF((D494*$Z494-(2009-D$3)/($C494+D495)*$Z494*D494)<0,0,(D494*$Z494-(2009-D$3)/($C494+D495)*$Z494*D494))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA494:AV494)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA494","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB494","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC494","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD494","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE494","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF494","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG494","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH494","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI494","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ494","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK494","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL494","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM494","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN494","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO494","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP494","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ494","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR494","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS494","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT494","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU494","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV494","v":0},{"$f":"+SUM(AX494:BS494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU494:CP494)","v":0},{"$f":"SUM(D494:Y494)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D496:Y496,\"<>0\")<=1,IF(SUM(D496:Y496)=0,0,(IF(SUM(D496:Y496)>0,IF(SUM(D496:Y496)<400,(1.2675*45967*SUM(D496:Y496)^(-0.4664)),(IF(SUM(D496:Y496)<2000,(39128*SUM(D496:Y496)^(-0.37661)),IF(SUM(D496:Y496)<5000,18893*SUM(D496:Y496)^(-0.28083),IF(SUM(D496:Y496)<100000,29680*SUM(D496:Y496)^(-0.24475),1773.1))))*100/115)*SUM(D496:Y496)*(IF(SUM(D488:Y488)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D496:Y496)),$A$73)","v":0},{"$f":"IF((D496*$Z496-(2009-D$3)/$C496*$Z496*D496)<0,0,(D496*$Z496-(2009-D$3)/$C496*$Z496*D496))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N496*$Z496-(2009-N$3)/$C496*$Z496*N496)<0,0,(N496*$Z496-(2009-N$3)/$C496*$Z496*N496))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X496*$Z496-(2009-X$3)/$C496*$Z496*X496)<0,0,(X496*$Z496-(2009-X$3)/$C496*$Z496*X496))","v":0},{"$f":"IF((Y496*$Z496-(2009-Y$3)/$C496*$Z496*Y496)<0,0,(Y496*$Z496-(2009-Y$3)/$C496*$Z496*Y496))","v":0},{"$f":"+SUM(AA496:AV496)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA496","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB496","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC496","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD496","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE496","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF496","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG496","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH496","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI496","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ496","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK496","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL496","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM496","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN496","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO496","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP496","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ496","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR496","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS496","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT496","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU496","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV496","v":0},{"$f":"+SUM(AX496:BS496)","v":0},{"$f":"(AA496+AX496)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK496+BH496)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU496+BR496)/2","v":0},0,{"$f":"+SUM(BU496:CP496)","v":0},{"$f":"SUM(D496:Y496)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D497:Y497,\"<>0\")<=1,IF(SUM(D497:Y497)=0,0,(IF(SUM(D497:Y497)>0,IF(SUM(D497:Y497)<400,(1.2675*45967*SUM(D497:Y497)^(-0.4664)),(IF(SUM(D497:Y497)<2000,(39128*SUM(D497:Y497)^(-0.37661)),IF(SUM(D497:Y497)<5000,18893*SUM(D497:Y497)^(-0.28083),IF(SUM(D497:Y497)<100000,29680*SUM(D497:Y497)^(-0.24475),1773.1))))*100/115)*SUM(D497:Y497)*(IF(SUM(D489:Y489)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D497:Y497)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X497*$Z497-(2009-X$3)/$C497*$Z497*X497)<0,0,(X497*$Z497-(2009-X$3)/$C497*$Z497*X497))","v":0},{"$f":"IF((Y497*$Z497-(2009-Y$3)/$C497*$Z497*Y497)<0,0,(Y497*$Z497-(2009-Y$3)/$C497*$Z497*Y497))","v":0},{"$f":"+SUM(AA497:AV497)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA497","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB497","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC497","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD497","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE497","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF497","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG497","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH497","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI497","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ497","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK497","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL497","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM497","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN497","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO497","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP497","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ497","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR497","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS497","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT497","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU497","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV497","v":0},{"$f":"+SUM(AX497:BS497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU497:CP497)","v":0},{"$f":"SUM(D497:Y497)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D498:Y498,\"<>0\")<=1,IF(SUM(D498:Y498)=0,0,(IF(SUM(D498:Y498)>0,IF(SUM(D498:Y498)<400,(1.2675*45967*SUM(D498:Y498)^(-0.4664)),(IF(SUM(D498:Y498)<2000,(39128*SUM(D498:Y498)^(-0.37661)),IF(SUM(D498:Y498)<5000,18893*SUM(D498:Y498)^(-0.28083),IF(SUM(D498:Y498)<100000,29680*SUM(D498:Y498)^(-0.24475),1773.1))))*100/115)*SUM(D498:Y498)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D498:Y498)),$A$73)","v":0},{"$f":"IF((D498*$Z498-(2009-D$3)/($C498+D499)*$Z498*D498)<0,0,(D498*$Z498-(2009-D$3)/($C498+D499)*$Z498*D498))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA498:AV498)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA498","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB498","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC498","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD498","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE498","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF498","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG498","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH498","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI498","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ498","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK498","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL498","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM498","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN498","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO498","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP498","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ498","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR498","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS498","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT498","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU498","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV498","v":0},{"$f":"+SUM(AX498:BS498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU498:CP498)","v":0},{"$f":"SUM(D498:Y498)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D500:Y500,\"<>0\")<=1,IF(SUM(D500:Y500)=0,0,(IF(SUM(D500:Y500)>0,IF(SUM(D500:Y500)<400,(1.2675*45967*SUM(D500:Y500)^(-0.4664)),(IF(SUM(D500:Y500)<2000,(39128*SUM(D500:Y500)^(-0.37661)),IF(SUM(D500:Y500)<5000,18893*SUM(D500:Y500)^(-0.28083),IF(SUM(D500:Y500)<100000,29680*SUM(D500:Y500)^(-0.24475),1773.1))))*100/115)*SUM(D500:Y500)*(0.246),0)*1.15*1.06*0.4)/SUM(D500:Y500)),$A$73)","v":0},{"$f":"IF((D500*$Z500-(2009-D$3)/$C500*$Z500*D500)<0,0,(D500*$Z500-(2009-D$3)/$C500*$Z500*D500))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N500*$Z500-(2009-N$3)/$C500*$Z500*N500)<0,0,(N500*$Z500-(2009-N$3)/$C500*$Z500*N500))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X500*$Z500-(2009-X$3)/$C500*$Z500*X500)<0,0,(X500*$Z500-(2009-X$3)/$C500*$Z500*X500))","v":0},{"$f":"IF((Y500*$Z500-(2009-Y$3)/$C500*$Z500*Y500)<0,0,(Y500*$Z500-(2009-Y$3)/$C500*$Z500*Y500))","v":0},{"$f":"+SUM(AA500:AV500)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA500","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB500","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC500","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD500","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE500","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF500","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG500","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH500","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI500","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ500","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK500","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL500","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM500","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN500","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO500","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP500","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ500","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR500","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS500","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT500","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU500","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV500","v":0},{"$f":"+SUM(AX500:BS500)","v":0},{"$f":"(AA500+AX500)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK500+BH500)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU500+BR500)/2","v":0},{"$f":"(AV500+BS500)/2","v":0},{"$f":"+SUM(BU500:CP500)","v":0},{"$f":"SUM(D500:Y500)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D501:Y501,\"<>0\")<=1,IF(SUM(D501:Y501)=0,0,(IF(SUM(D501:Y501)>0,IF(SUM(D501:Y501)<400,(1.2675*45967*SUM(D501:Y501)^(-0.4664)),(IF(SUM(D501:Y501)<2000,(39128*SUM(D501:Y501)^(-0.37661)),IF(SUM(D501:Y501)<5000,18893*SUM(D501:Y501)^(-0.28083),IF(SUM(D501:Y501)<100000,29680*SUM(D501:Y501)^(-0.24475),1773.1))))*100/115)*SUM(D501:Y501)*(0.246),0)*1.15*1.06*0.05)/SUM(D501:Y501)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X501*$Z501-(2009-X$3)/$C501*$Z501*X501)<0,0,(X501*$Z501-(2009-X$3)/$C501*$Z501*X501))","v":0},{"$f":"IF((Y501*$Z501-(2009-Y$3)/$C501*$Z501*Y501)<0,0,(Y501*$Z501-(2009-Y$3)/$C501*$Z501*Y501))","v":0},{"$f":"+SUM(AA501:AV501)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA501","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB501","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC501","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD501","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE501","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF501","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG501","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH501","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI501","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ501","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK501","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL501","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM501","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN501","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO501","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP501","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ501","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR501","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS501","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT501","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU501","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV501","v":0},{"$f":"+SUM(AX501:BS501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU501+BR501)/2","v":0},{"$f":"(AV501+BS501)/2","v":0},{"$f":"+SUM(BU501:CP501)","v":0},{"$f":"SUM(D501:Y501)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW503:AW526)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT503:BT526)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ503:CQ526)","v":0},{"$f":"SUM(D502:Y502)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D503:Y503,\"<>0\")<=1,IF(SUM(D503:Y503)=0,0,(IF(SUM(D503:Y503)>0,IF(SUM(D503:Y503)<400,(1.2675*45967*SUM(D503:Y503)^(-0.4664)),(IF(SUM(D503:Y503)<2000,(39128*SUM(D503:Y503)^(-0.37661)),IF(SUM(D503:Y503)<5000,18893*SUM(D503:Y503)^(-0.28083),IF(SUM(D503:Y503)<100000,29680*SUM(D503:Y503)^(-0.24475),1773.1))))*100/115)*SUM(D503:Y503)*(IF(SUM(D486:Y486)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D503:Y503)),$A$73)","v":0},{"$f":"IF((D503*$Z503-(2009-D$3)/($C503+D504)*$Z503*D503)<0,0,(D503*$Z503-(2009-D$3)/($C503+D504)*$Z503*D503))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA503:AV503)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA503","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB503","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC503","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD503","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE503","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF503","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG503","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH503","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI503","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ503","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK503","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL503","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM503","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN503","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO503","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP503","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ503","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR503","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS503","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT503","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU503","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV503","v":0},{"$f":"+SUM(AX503:BS503)","v":0},{"$f":"(AA503+AX503)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU503:CP503)","v":0},{"$f":"SUM(D503:Y503)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D505:Y505,\"<>0\")<=1,IF(SUM(D505:Y505)=0,0,(IF(SUM(D505:Y505)>0,IF(SUM(D505:Y505)<400,(1.2675*45967*SUM(D505:Y505)^(-0.4664)),(IF(SUM(D505:Y505)<2000,(39128*SUM(D505:Y505)^(-0.37661)),IF(SUM(D505:Y505)<5000,18893*SUM(D505:Y505)^(-0.28083),IF(SUM(D505:Y505)<100000,29680*SUM(D505:Y505)^(-0.24475),1773.1))))*100/115)*SUM(D505:Y505)*(IF(SUM(D488:Y488)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D505:Y505)),$A$73)","v":0},{"$f":"IF((D505*$Z505-(2009-D$3)/$C505*$Z505*D505)<0,0,(D505*$Z505-(2009-D$3)/$C505*$Z505*D505))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N505*$Z505-(2009-N$3)/$C505*$Z505*N505)<0,0,(N505*$Z505-(2009-N$3)/$C505*$Z505*N505))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X505*$Z505-(2009-X$3)/$C505*$Z505*X505)<0,0,(X505*$Z505-(2009-X$3)/$C505*$Z505*X505))","v":0},{"$f":"IF((Y505*$Z505-(2009-Y$3)/$C505*$Z505*Y505)<0,0,(Y505*$Z505-(2009-Y$3)/$C505*$Z505*Y505))","v":0},{"$f":"+SUM(AA505:AV505)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA505","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB505","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC505","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD505","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE505","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF505","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG505","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH505","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI505","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ505","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK505","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL505","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM505","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN505","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO505","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP505","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ505","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR505","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS505","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT505","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU505","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV505","v":0},{"$f":"+SUM(AX505:BS505)","v":0},{"$f":"(AA505+AX505)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK505+BH505)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU505+BR505)/2","v":0},0,{"$f":"+SUM(BU505:CP505)","v":0},{"$f":"SUM(D505:Y505)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D506:Y506,\"<>0\")<=1,IF(SUM(D506:Y506)=0,0,(IF(SUM(D506:Y506)>0,IF(SUM(D506:Y506)<400,(1.2675*45967*SUM(D506:Y506)^(-0.4664)),(IF(SUM(D506:Y506)<2000,(39128*SUM(D506:Y506)^(-0.37661)),IF(SUM(D506:Y506)<5000,18893*SUM(D506:Y506)^(-0.28083),IF(SUM(D506:Y506)<100000,29680*SUM(D506:Y506)^(-0.24475),1773.1))))*100/115)*SUM(D506:Y506)*(IF(SUM(D489:Y489)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D506:Y506)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X506*$Z506-(2009-X$3)/$C506*$Z506*X506)<0,0,(X506*$Z506-(2009-X$3)/$C506*$Z506*X506))","v":0},{"$f":"IF((Y506*$Z506-(2009-Y$3)/$C506*$Z506*Y506)<0,0,(Y506*$Z506-(2009-Y$3)/$C506*$Z506*Y506))","v":0},{"$f":"+SUM(AA506:AV506)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA506","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB506","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC506","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD506","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE506","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF506","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG506","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH506","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI506","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ506","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK506","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL506","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM506","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN506","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO506","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP506","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ506","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR506","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS506","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT506","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU506","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV506","v":0},{"$f":"+SUM(AX506:BS506)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU506:CP506)","v":0},{"$f":"SUM(D506:Y506)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D507:Y507,\"<>0\")<=1,IF(SUM(D507:Y507)=0,0,(IF(SUM(D507:Y507)>0,IF(SUM(D507:Y507)<400,(1.2675*45967*SUM(D507:Y507)^(-0.4664)),(IF(SUM(D507:Y507)<2000,(39128*SUM(D507:Y507)^(-0.37661)),IF(SUM(D507:Y507)<5000,18893*SUM(D507:Y507)^(-0.28083),IF(SUM(D507:Y507)<100000,29680*SUM(D507:Y507)^(-0.24475),1773.1))))*100/115)*SUM(D507:Y507)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D507:Y507)),$A$73)","v":0},{"$f":"IF((D507*$Z507-(2009-D$3)/($C507+D508)*$Z507*D507)<0,0,(D507*$Z507-(2009-D$3)/($C507+D508)*$Z507*D507))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA507:AV507)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA507","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB507","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC507","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD507","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE507","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF507","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG507","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH507","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI507","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ507","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK507","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL507","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM507","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN507","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO507","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP507","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ507","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR507","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS507","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT507","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU507","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV507","v":0},{"$f":"+SUM(AX507:BS507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU507:CP507)","v":0},{"$f":"SUM(D507:Y507)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D509:Y509,\"<>0\")<=1,IF(SUM(D509:Y509)=0,0,(IF(SUM(D509:Y509)>0,IF(SUM(D509:Y509)<400,(1.2675*45967*SUM(D509:Y509)^(-0.4664)),(IF(SUM(D509:Y509)<2000,(39128*SUM(D509:Y509)^(-0.37661)),IF(SUM(D509:Y509)<5000,18893*SUM(D509:Y509)^(-0.28083),IF(SUM(D509:Y509)<100000,29680*SUM(D509:Y509)^(-0.24475),1773.1))))*100/115)*SUM(D509:Y509)*0.1638,0)*1.15*1.06*0.4)/SUM(D509:Y509)),$A$73)","v":0},{"$f":"IF((D509*$Z509-(2009-D$3)/$C509*$Z509*D509)<0,0,(D509*$Z509-(2009-D$3)/$C509*$Z509*D509))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N509*$Z509-(2009-N$3)/$C509*$Z509*N509)<0,0,(N509*$Z509-(2009-N$3)/$C509*$Z509*N509))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X509*$Z509-(2009-X$3)/$C509*$Z509*X509)<0,0,(X509*$Z509-(2009-X$3)/$C509*$Z509*X509))","v":0},{"$f":"IF((Y509*$Z509-(2009-Y$3)/$C509*$Z509*Y509)<0,0,(Y509*$Z509-(2009-Y$3)/$C509*$Z509*Y509))","v":0},{"$f":"+SUM(AA509:AV509)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA509","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB509","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC509","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD509","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE509","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF509","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG509","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH509","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI509","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ509","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK509","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL509","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM509","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN509","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO509","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP509","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ509","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR509","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS509","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT509","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU509","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV509","v":0},{"$f":"+SUM(AX509:BS509)","v":0},{"$f":"(AA509+AX509)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK509+BH509)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU509+BR509)/2","v":0},0,{"$f":"+SUM(BU509:CP509)","v":0},{"$f":"SUM(D509:Y509)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D510:Y510,\"<>0\")<=1,IF(SUM(D510:Y510)=0,0,(IF(SUM(D510:Y510)>0,IF(SUM(D510:Y510)<400,(1.2675*45967*SUM(D510:Y510)^(-0.4664)),(IF(SUM(D510:Y510)<2000,(39128*SUM(D510:Y510)^(-0.37661)),IF(SUM(D510:Y510)<5000,18893*SUM(D510:Y510)^(-0.28083),IF(SUM(D510:Y510)<100000,29680*SUM(D510:Y510)^(-0.24475),1773.1))))*100/115)*SUM(D510:Y510)*0.1638,0)*1.15*1.06*0.05)/SUM(D510:Y510)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X510*$Z510-(2009-X$3)/$C510*$Z510*X510)<0,0,(X510*$Z510-(2009-X$3)/$C510*$Z510*X510))","v":0},{"$f":"IF((Y510*$Z510-(2009-Y$3)/$C510*$Z510*Y510)<0,0,(Y510*$Z510-(2009-Y$3)/$C510*$Z510*Y510))","v":0},{"$f":"+SUM(AA510:AV510)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA510","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB510","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC510","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD510","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE510","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF510","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG510","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH510","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI510","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ510","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK510","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL510","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM510","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN510","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO510","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP510","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ510","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR510","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS510","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT510","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU510","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV510","v":0},{"$f":"+SUM(AX510:BS510)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU510:CP510)","v":0},{"$f":"SUM(D510:Y510)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D511:Y511,\"<>0\")<=1,IF(SUM(D511:Y511)=0,0,(IF(SUM(D511:Y511)>0,IF(SUM(D511:Y511)<400,(1.2675*45967*SUM(D511:Y511)^(-0.4664)),(IF(SUM(D511:Y511)<2000,(39128*SUM(D511:Y511)^(-0.37661)),IF(SUM(D511:Y511)<5000,18893*SUM(D511:Y511)^(-0.28083),IF(SUM(D511:Y511)<100000,29680*SUM(D511:Y511)^(-0.24475),1773.1))))*100/115)*SUM(D511:Y511)*(IF(SUM(D507:Y507)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D511:Y511)),$A$73)","v":0},{"$f":"IF((D511*$Z511-(2009-D$3)/($C511+D512)*$Z511*D511)<0,0,(D511*$Z511-(2009-D$3)/($C511+D512)*$Z511*D511))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA511:AV511)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA511","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB511","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC511","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD511","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE511","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF511","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG511","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH511","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI511","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ511","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK511","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL511","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM511","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN511","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO511","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP511","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ511","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR511","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS511","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT511","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU511","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV511","v":0},{"$f":"+SUM(AX511:BS511)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU511:CP511)","v":0},{"$f":"SUM(D511:Y511)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D513:Y513,\"<>0\")<=1,IF(SUM(D513:Y513)=0,0,(IF(SUM(D513:Y513)>0,IF(SUM(D513:Y513)<400,(1.2675*45967*SUM(D513:Y513)^(-0.4664)),(IF(SUM(D513:Y513)<2000,(39128*SUM(D513:Y513)^(-0.37661)),IF(SUM(D513:Y513)<5000,18893*SUM(D513:Y513)^(-0.28083),IF(SUM(D513:Y513)<100000,29680*SUM(D513:Y513)^(-0.24475),1773.1))))*100/115)*SUM(D513:Y513)*(IF(SUM(D509:Y509)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D513:Y513)),$A$73)","v":0},{"$f":"IF((D513*$Z513-(2009-D$3)/$C513*$Z513*D513)<0,0,(D513*$Z513-(2009-D$3)/$C513*$Z513*D513))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N513*$Z513-(2009-N$3)/$C513*$Z513*N513)<0,0,(N513*$Z513-(2009-N$3)/$C513*$Z513*N513))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X513*$Z513-(2009-X$3)/$C513*$Z513*X513)<0,0,(X513*$Z513-(2009-X$3)/$C513*$Z513*X513))","v":0},{"$f":"IF((Y513*$Z513-(2009-Y$3)/$C513*$Z513*Y513)<0,0,(Y513*$Z513-(2009-Y$3)/$C513*$Z513*Y513))","v":0},{"$f":"+SUM(AA513:AV513)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA513","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB513","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC513","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD513","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE513","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF513","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG513","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH513","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI513","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ513","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK513","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL513","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM513","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN513","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO513","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP513","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ513","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR513","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS513","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT513","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU513","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV513","v":0},{"$f":"+SUM(AX513:BS513)","v":0},{"$f":"(AA513+AX513)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK513+BH513)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU513+BR513)/2","v":0},0,{"$f":"+SUM(BU513:CP513)","v":0},{"$f":"SUM(D513:Y513)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D514:Y514,\"<>0\")<=1,IF(SUM(D514:Y514)=0,0,(IF(SUM(D514:Y514)>0,IF(SUM(D514:Y514)<400,(1.2675*45967*SUM(D514:Y514)^(-0.4664)),(IF(SUM(D514:Y514)<2000,(39128*SUM(D514:Y514)^(-0.37661)),IF(SUM(D514:Y514)<5000,18893*SUM(D514:Y514)^(-0.28083),IF(SUM(D514:Y514)<100000,29680*SUM(D514:Y514)^(-0.24475),1773.1))))*100/115)*SUM(D514:Y514)*(IF(SUM(D510:Y510)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D514:Y514)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X514*$Z514-(2009-X$3)/$C514*$Z514*X514)<0,0,(X514*$Z514-(2009-X$3)/$C514*$Z514*X514))","v":0},{"$f":"IF((Y514*$Z514-(2009-Y$3)/$C514*$Z514*Y514)<0,0,(Y514*$Z514-(2009-Y$3)/$C514*$Z514*Y514))","v":0},{"$f":"+SUM(AA514:AV514)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA514","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB514","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC514","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD514","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE514","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF514","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG514","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH514","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI514","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ514","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK514","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL514","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM514","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN514","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO514","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP514","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ514","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR514","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS514","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT514","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU514","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV514","v":0},{"$f":"+SUM(AX514:BS514)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU514:CP514)","v":0},{"$f":"SUM(D514:Y514)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D515:Y515,\"<>0\")<=1,IF(SUM(D515:Y515)=0,0,(IF(SUM(D515:Y515)>0,IF(SUM(D515:Y515)<400,(1.2675*45967*SUM(D515:Y515)^(-0.4664)),(IF(SUM(D515:Y515)<2000,(39128*SUM(D515:Y515)^(-0.37661)),IF(SUM(D515:Y515)<5000,18893*SUM(D515:Y515)^(-0.28083),IF(SUM(D515:Y515)<100000,29680*SUM(D515:Y515)^(-0.24475),1773.1))))*100/115)*SUM(D515:Y515)*(IF(SUM(D507:Y507)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D515:Y515)),$A$73)","v":0},{"$f":"IF((D515*$Z515-(2009-D$3)/($C515+D516)*$Z515*D515)<0,0,(D515*$Z515-(2009-D$3)/($C515+D516)*$Z515*D515))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA515:AV515)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA515","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB515","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC515","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD515","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE515","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF515","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG515","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH515","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI515","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ515","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK515","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL515","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM515","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN515","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO515","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP515","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ515","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR515","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS515","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT515","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU515","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV515","v":0},{"$f":"+SUM(AX515:BS515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU515:CP515)","v":0},{"$f":"SUM(D515:Y515)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D517:Y517,\"<>0\")<=1,IF(SUM(D517:Y517)=0,0,(IF(SUM(D517:Y517)>0,IF(SUM(D517:Y517)<400,(1.2675*45967*SUM(D517:Y517)^(-0.4664)),(IF(SUM(D517:Y517)<2000,(39128*SUM(D517:Y517)^(-0.37661)),IF(SUM(D517:Y517)<5000,18893*SUM(D517:Y517)^(-0.28083),IF(SUM(D517:Y517)<100000,29680*SUM(D517:Y517)^(-0.24475),1773.1))))*100/115)*SUM(D517:Y517)*(IF(SUM(D509:Y509)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D517:Y517)),$A$73)","v":0},{"$f":"IF((D517*$Z517-(2009-D$3)/$C517*$Z517*D517)<0,0,(D517*$Z517-(2009-D$3)/$C517*$Z517*D517))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N517*$Z517-(2009-N$3)/$C517*$Z517*N517)<0,0,(N517*$Z517-(2009-N$3)/$C517*$Z517*N517))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X517*$Z517-(2009-X$3)/$C517*$Z517*X517)<0,0,(X517*$Z517-(2009-X$3)/$C517*$Z517*X517))","v":0},{"$f":"IF((Y517*$Z517-(2009-Y$3)/$C517*$Z517*Y517)<0,0,(Y517*$Z517-(2009-Y$3)/$C517*$Z517*Y517))","v":0},{"$f":"+SUM(AA517:AV517)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA517","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB517","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC517","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD517","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE517","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF517","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG517","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH517","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI517","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ517","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK517","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL517","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM517","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN517","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO517","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP517","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ517","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR517","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS517","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT517","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU517","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV517","v":0},{"$f":"+SUM(AX517:BS517)","v":0},{"$f":"(AA517+AX517)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK517+BH517)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU517+BR517)/2","v":0},0,{"$f":"+SUM(BU517:CP517)","v":0},{"$f":"SUM(D517:Y517)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D518:Y518,\"<>0\")<=1,IF(SUM(D518:Y518)=0,0,(IF(SUM(D518:Y518)>0,IF(SUM(D518:Y518)<400,(1.2675*45967*SUM(D518:Y518)^(-0.4664)),(IF(SUM(D518:Y518)<2000,(39128*SUM(D518:Y518)^(-0.37661)),IF(SUM(D518:Y518)<5000,18893*SUM(D518:Y518)^(-0.28083),IF(SUM(D518:Y518)<100000,29680*SUM(D518:Y518)^(-0.24475),1773.1))))*100/115)*SUM(D518:Y518)*(IF(SUM(D510:Y510)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D518:Y518)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X518*$Z518-(2009-X$3)/$C518*$Z518*X518)<0,0,(X518*$Z518-(2009-X$3)/$C518*$Z518*X518))","v":0},{"$f":"IF((Y518*$Z518-(2009-Y$3)/$C518*$Z518*Y518)<0,0,(Y518*$Z518-(2009-Y$3)/$C518*$Z518*Y518))","v":0},{"$f":"+SUM(AA518:AV518)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA518","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB518","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC518","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD518","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE518","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF518","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG518","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH518","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI518","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ518","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK518","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL518","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM518","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN518","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO518","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP518","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ518","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR518","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS518","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT518","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU518","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV518","v":0},{"$f":"+SUM(AX518:BS518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU518:CP518)","v":0},{"$f":"SUM(D518:Y518)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D519:Y519,\"<>0\")<=1,IF(SUM(D519:Y519)=0,0,(IF(SUM(D519:Y519)>0,IF(SUM(D519:Y519)<400,(1.2675*45967*SUM(D519:Y519)^(-0.4664)),(IF(SUM(D519:Y519)<2000,(39128*SUM(D519:Y519)^(-0.37661)),IF(SUM(D519:Y519)<5000,18893*SUM(D519:Y519)^(-0.28083),IF(SUM(D519:Y519)<100000,29680*SUM(D519:Y519)^(-0.24475),1773.1))))*100/115)*SUM(D519:Y519)*(IF(SUM(D507:Y507)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D519:Y519)),$A$73)","v":0},{"$f":"IF((D519*$Z519-(2009-D$3)/($C519+D520)*$Z519*D519)<0,0,(D519*$Z519-(2009-D$3)/($C519+D520)*$Z519*D519))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA519:AV519)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA519","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB519","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC519","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD519","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE519","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF519","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG519","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH519","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI519","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ519","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK519","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL519","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM519","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN519","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO519","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP519","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ519","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR519","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS519","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT519","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU519","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV519","v":0},{"$f":"+SUM(AX519:BS519)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU519:CP519)","v":0},{"$f":"SUM(D519:Y519)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D521:Y521,\"<>0\")<=1,IF(SUM(D521:Y521)=0,0,(IF(SUM(D521:Y521)>0,IF(SUM(D521:Y521)<400,(1.2675*45967*SUM(D521:Y521)^(-0.4664)),(IF(SUM(D521:Y521)<2000,(39128*SUM(D521:Y521)^(-0.37661)),IF(SUM(D521:Y521)<5000,18893*SUM(D521:Y521)^(-0.28083),IF(SUM(D521:Y521)<100000,29680*SUM(D521:Y521)^(-0.24475),1773.1))))*100/115)*SUM(D521:Y521)*(IF(SUM(D509:Y509)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D521:Y521)),$A$73)","v":0},{"$f":"IF((D521*$Z521-(2009-D$3)/$C521*$Z521*D521)<0,0,(D521*$Z521-(2009-D$3)/$C521*$Z521*D521))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N521*$Z521-(2009-N$3)/$C521*$Z521*N521)<0,0,(N521*$Z521-(2009-N$3)/$C521*$Z521*N521))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X521*$Z521-(2009-X$3)/$C521*$Z521*X521)<0,0,(X521*$Z521-(2009-X$3)/$C521*$Z521*X521))","v":0},{"$f":"IF((Y521*$Z521-(2009-Y$3)/$C521*$Z521*Y521)<0,0,(Y521*$Z521-(2009-Y$3)/$C521*$Z521*Y521))","v":0},{"$f":"+SUM(AA521:AV521)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA521","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB521","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC521","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD521","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE521","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF521","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG521","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH521","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI521","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ521","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK521","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL521","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM521","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN521","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO521","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP521","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ521","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR521","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS521","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT521","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU521","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV521","v":0},{"$f":"+SUM(AX521:BS521)","v":0},{"$f":"(AA521+AX521)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK521+BH521)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU521+BR521)/2","v":0},0,{"$f":"+SUM(BU521:CP521)","v":0},{"$f":"SUM(D521:Y521)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D522:Y522,\"<>0\")<=1,IF(SUM(D522:Y522)=0,0,(IF(SUM(D522:Y522)>0,IF(SUM(D522:Y522)<400,(1.2675*45967*SUM(D522:Y522)^(-0.4664)),(IF(SUM(D522:Y522)<2000,(39128*SUM(D522:Y522)^(-0.37661)),IF(SUM(D522:Y522)<5000,18893*SUM(D522:Y522)^(-0.28083),IF(SUM(D522:Y522)<100000,29680*SUM(D522:Y522)^(-0.24475),1773.1))))*100/115)*SUM(D522:Y522)*(IF(SUM(D510:Y510)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D522:Y522)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X522*$Z522-(2009-X$3)/$C522*$Z522*X522)<0,0,(X522*$Z522-(2009-X$3)/$C522*$Z522*X522))","v":0},{"$f":"IF((Y522*$Z522-(2009-Y$3)/$C522*$Z522*Y522)<0,0,(Y522*$Z522-(2009-Y$3)/$C522*$Z522*Y522))","v":0},{"$f":"+SUM(AA522:AV522)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA522","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB522","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC522","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD522","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE522","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF522","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG522","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH522","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI522","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ522","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK522","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL522","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM522","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN522","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO522","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP522","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ522","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR522","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS522","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT522","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU522","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV522","v":0},{"$f":"+SUM(AX522:BS522)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU522:CP522)","v":0},{"$f":"SUM(D522:Y522)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D523:Y523,\"<>0\")<=1,IF(SUM(D523:Y523)=0,0,(IF(SUM(D523:Y523)>0,IF(SUM(D523:Y523)<400,(1.2675*45967*SUM(D523:Y523)^(-0.4664)),(IF(SUM(D523:Y523)<2000,(39128*SUM(D523:Y523)^(-0.37661)),IF(SUM(D523:Y523)<5000,18893*SUM(D523:Y523)^(-0.28083),IF(SUM(D523:Y523)<100000,29680*SUM(D523:Y523)^(-0.24475),1773.1))))*100/115)*SUM(D523:Y523)*(IF(SUM(D507:Y507)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D523:Y523)),$A$73)","v":0},{"$f":"IF((D523*$Z523-(2009-D$3)/($C523+D524)*$Z523*D523)<0,0,(D523*$Z523-(2009-D$3)/($C523+D524)*$Z523*D523))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA523:AV523)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA523","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB523","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC523","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD523","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE523","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF523","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG523","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH523","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI523","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ523","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK523","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL523","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM523","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN523","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO523","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP523","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ523","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR523","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS523","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT523","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU523","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV523","v":0},{"$f":"+SUM(AX523:BS523)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU523:CP523)","v":0},{"$f":"SUM(D523:Y523)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D525:Y525,\"<>0\")<=1,IF(SUM(D525:Y525)=0,0,(IF(SUM(D525:Y525)>0,IF(SUM(D525:Y525)<400,(1.2675*45967*SUM(D525:Y525)^(-0.4664)),(IF(SUM(D525:Y525)<2000,(39128*SUM(D525:Y525)^(-0.37661)),IF(SUM(D525:Y525)<5000,18893*SUM(D525:Y525)^(-0.28083),IF(SUM(D525:Y525)<100000,29680*SUM(D525:Y525)^(-0.24475),1773.1))))*100/115)*SUM(D525:Y525)*(IF(SUM(D509:Y509)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D525:Y525)),$A$73)","v":0},{"$f":"IF((D525*$Z525-(2009-D$3)/$C525*$Z525*D525)<0,0,(D525*$Z525-(2009-D$3)/$C525*$Z525*D525))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N525*$Z525-(2009-N$3)/$C525*$Z525*N525)<0,0,(N525*$Z525-(2009-N$3)/$C525*$Z525*N525))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X525*$Z525-(2009-X$3)/$C525*$Z525*X525)<0,0,(X525*$Z525-(2009-X$3)/$C525*$Z525*X525))","v":0},{"$f":"IF((Y525*$Z525-(2009-Y$3)/$C525*$Z525*Y525)<0,0,(Y525*$Z525-(2009-Y$3)/$C525*$Z525*Y525))","v":0},{"$f":"+SUM(AA525:AV525)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA525","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB525","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC525","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD525","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE525","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF525","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG525","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH525","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI525","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ525","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK525","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL525","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM525","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN525","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO525","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP525","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ525","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR525","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS525","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT525","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU525","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV525","v":0},{"$f":"+SUM(AX525:BS525)","v":0},{"$f":"(AA525+AX525)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK525+BH525)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU525+BR525)/2","v":0},{"$f":"(AV525+BS525)/2","v":0},{"$f":"+SUM(BU525:CP525)","v":0},{"$f":"SUM(D525:Y525)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D526:Y526,\"<>0\")<=1,IF(SUM(D526:Y526)=0,0,(IF(SUM(D526:Y526)>0,IF(SUM(D526:Y526)<400,(1.2675*45967*SUM(D526:Y526)^(-0.4664)),(IF(SUM(D526:Y526)<2000,(39128*SUM(D526:Y526)^(-0.37661)),IF(SUM(D526:Y526)<5000,18893*SUM(D526:Y526)^(-0.28083),IF(SUM(D526:Y526)<100000,29680*SUM(D526:Y526)^(-0.24475),1773.1))))*100/115)*SUM(D526:Y526)*(IF(SUM(D510:Y510)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D526:Y526)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X526*$Z526-(2009-X$3)/$C526*$Z526*X526)<0,0,(X526*$Z526-(2009-X$3)/$C526*$Z526*X526))","v":0},{"$f":"IF((Y526*$Z526-(2009-Y$3)/$C526*$Z526*Y526)<0,0,(Y526*$Z526-(2009-Y$3)/$C526*$Z526*Y526))","v":0},{"$f":"+SUM(AA526:AV526)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA526","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB526","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC526","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD526","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE526","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF526","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG526","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH526","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI526","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ526","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK526","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL526","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM526","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN526","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO526","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP526","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ526","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR526","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS526","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT526","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU526","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV526","v":0},{"$f":"+SUM(AX526:BS526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU526+BR526)/2","v":0},{"$f":"(AV526+BS526)/2","v":0},{"$f":"+SUM(BU526:CP526)","v":0},{"$f":"SUM(D526:Y526)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW528:AW539)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT528:BT539)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ528:CQ539)","v":0},{"$f":"SUM(D527:Y527)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D528:Y528,\"<>0\")<=1,IF(SUM(D528:Y528)=0,0,(IF(SUM(D528:Y528)>0,IF(SUM(D528:Y528)<400,(1.2675*45967*SUM(D528:Y528)^(-0.4664)),(IF(SUM(D528:Y528)<2000,(39128*SUM(D528:Y528)^(-0.37661)),IF(SUM(D528:Y528)<5000,18893*SUM(D528:Y528)^(-0.28083),IF(SUM(D528:Y528)<100000,29680*SUM(D528:Y528)^(-0.24475),1773.1))))*100/115)*SUM(D528:Y528)*(IF(SUM(D507:Y507)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D528:Y528)),$A$73)","v":0},{"$f":"IF((D528*$Z528-(2009-D$3)/($C528+D529)*$Z528*D528)<0,0,(D528*$Z528-(2009-D$3)/($C528+D529)*$Z528*D528))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA528:AV528)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA528","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB528","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC528","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD528","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE528","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF528","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG528","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH528","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI528","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ528","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK528","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL528","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM528","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN528","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO528","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP528","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ528","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR528","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS528","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT528","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU528","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV528","v":0},{"$f":"+SUM(AX528:BS528)","v":0},{"$f":"(AA528+AX528)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU528:CP528)","v":0},{"$f":"SUM(D528:Y528)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D530:Y530,\"<>0\")<=1,IF(SUM(D530:Y530)=0,0,(IF(SUM(D530:Y530)>0,IF(SUM(D530:Y530)<400,(1.2675*45967*SUM(D530:Y530)^(-0.4664)),(IF(SUM(D530:Y530)<2000,(39128*SUM(D530:Y530)^(-0.37661)),IF(SUM(D530:Y530)<5000,18893*SUM(D530:Y530)^(-0.28083),IF(SUM(D530:Y530)<100000,29680*SUM(D530:Y530)^(-0.24475),1773.1))))*100/115)*SUM(D530:Y530)*(IF(SUM(D509:Y509)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D530:Y530)),$A$73)","v":0},{"$f":"IF((D530*$Z530-(2009-D$3)/$C530*$Z530*D530)<0,0,(D530*$Z530-(2009-D$3)/$C530*$Z530*D530))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N530*$Z530-(2009-N$3)/$C530*$Z530*N530)<0,0,(N530*$Z530-(2009-N$3)/$C530*$Z530*N530))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X530*$Z530-(2009-X$3)/$C530*$Z530*X530)<0,0,(X530*$Z530-(2009-X$3)/$C530*$Z530*X530))","v":0},{"$f":"IF((Y530*$Z530-(2009-Y$3)/$C530*$Z530*Y530)<0,0,(Y530*$Z530-(2009-Y$3)/$C530*$Z530*Y530))","v":0},{"$f":"+SUM(AA530:AV530)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA530","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB530","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC530","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD530","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE530","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF530","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG530","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH530","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI530","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ530","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK530","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL530","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM530","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN530","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO530","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP530","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ530","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR530","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS530","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT530","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU530","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV530","v":0},{"$f":"+SUM(AX530:BS530)","v":0},{"$f":"(AA530+AX530)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK530+BH530)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU530+BR530)/2","v":0},0,{"$f":"+SUM(BU530:CP530)","v":0},{"$f":"SUM(D530:Y530)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D531:Y531,\"<>0\")<=1,IF(SUM(D531:Y531)=0,0,(IF(SUM(D531:Y531)>0,IF(SUM(D531:Y531)<400,(1.2675*45967*SUM(D531:Y531)^(-0.4664)),(IF(SUM(D531:Y531)<2000,(39128*SUM(D531:Y531)^(-0.37661)),IF(SUM(D531:Y531)<5000,18893*SUM(D531:Y531)^(-0.28083),IF(SUM(D531:Y531)<100000,29680*SUM(D531:Y531)^(-0.24475),1773.1))))*100/115)*SUM(D531:Y531)*(IF(SUM(D510:Y510)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D531:Y531)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X531*$Z531-(2009-X$3)/$C531*$Z531*X531)<0,0,(X531*$Z531-(2009-X$3)/$C531*$Z531*X531))","v":0},{"$f":"IF((Y531*$Z531-(2009-Y$3)/$C531*$Z531*Y531)<0,0,(Y531*$Z531-(2009-Y$3)/$C531*$Z531*Y531))","v":0},{"$f":"+SUM(AA531:AV531)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA531","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB531","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC531","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD531","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE531","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF531","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG531","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH531","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI531","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ531","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK531","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL531","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM531","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN531","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO531","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP531","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ531","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR531","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS531","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT531","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU531","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV531","v":0},{"$f":"+SUM(AX531:BS531)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU531:CP531)","v":0},{"$f":"SUM(D531:Y531)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D532:Y532,\"<>0\")<=1,IF(SUM(D532:Y532)=0,0,(IF(SUM(D532:Y532)>0,IF(SUM(D532:Y532)<400,(1.2675*45967*SUM(D532:Y532)^(-0.4664)),(IF(SUM(D532:Y532)<2000,(39128*SUM(D532:Y532)^(-0.37661)),IF(SUM(D532:Y532)<5000,18893*SUM(D532:Y532)^(-0.28083),IF(SUM(D532:Y532)<100000,29680*SUM(D532:Y532)^(-0.24475),1773.1))))*100/115)*SUM(D532:Y532)*(IF(SUM(D507:Y507)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D532:Y532)),$A$73)","v":0},{"$f":"IF((D532*$Z532-(2009-D$3)/($C532+D533)*$Z532*D532)<0,0,(D532*$Z532-(2009-D$3)/($C532+D533)*$Z532*D532))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA532:AV532)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA532","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB532","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC532","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD532","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE532","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF532","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG532","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH532","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI532","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ532","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK532","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL532","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM532","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN532","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO532","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP532","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ532","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR532","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS532","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT532","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU532","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV532","v":0},{"$f":"+SUM(AX532:BS532)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU532:CP532)","v":0},{"$f":"SUM(D532:Y532)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D534:Y534,\"<>0\")<=1,IF(SUM(D534:Y534)=0,0,(IF(SUM(D534:Y534)>0,IF(SUM(D534:Y534)<400,(1.2675*45967*SUM(D534:Y534)^(-0.4664)),(IF(SUM(D534:Y534)<2000,(39128*SUM(D534:Y534)^(-0.37661)),IF(SUM(D534:Y534)<5000,18893*SUM(D534:Y534)^(-0.28083),IF(SUM(D534:Y534)<100000,29680*SUM(D534:Y534)^(-0.24475),1773.1))))*100/115)*SUM(D534:Y534)*(IF(SUM(D509:Y509)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D534:Y534)),$A$73)","v":0},{"$f":"IF((D534*$Z534-(2009-D$3)/$C534*$Z534*D534)<0,0,(D534*$Z534-(2009-D$3)/$C534*$Z534*D534))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N534*$Z534-(2009-N$3)/$C534*$Z534*N534)<0,0,(N534*$Z534-(2009-N$3)/$C534*$Z534*N534))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X534*$Z534-(2009-X$3)/$C534*$Z534*X534)<0,0,(X534*$Z534-(2009-X$3)/$C534*$Z534*X534))","v":0},{"$f":"IF((Y534*$Z534-(2009-Y$3)/$C534*$Z534*Y534)<0,0,(Y534*$Z534-(2009-Y$3)/$C534*$Z534*Y534))","v":0},{"$f":"+SUM(AA534:AV534)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA534","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB534","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC534","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD534","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE534","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF534","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG534","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH534","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI534","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ534","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK534","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL534","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM534","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN534","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO534","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP534","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ534","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR534","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS534","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT534","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU534","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV534","v":0},{"$f":"+SUM(AX534:BS534)","v":0},{"$f":"(AA534+AX534)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK534+BH534)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU534+BR534)/2","v":0},0,{"$f":"+SUM(BU534:CP534)","v":0},{"$f":"SUM(D534:Y534)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D535:Y535,\"<>0\")<=1,IF(SUM(D535:Y535)=0,0,(IF(SUM(D535:Y535)>0,IF(SUM(D535:Y535)<400,(1.2675*45967*SUM(D535:Y535)^(-0.4664)),(IF(SUM(D535:Y535)<2000,(39128*SUM(D535:Y535)^(-0.37661)),IF(SUM(D535:Y535)<5000,18893*SUM(D535:Y535)^(-0.28083),IF(SUM(D535:Y535)<100000,29680*SUM(D535:Y535)^(-0.24475),1773.1))))*100/115)*SUM(D535:Y535)*(IF(SUM(D510:Y510)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D535:Y535)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X535*$Z535-(2009-X$3)/$C535*$Z535*X535)<0,0,(X535*$Z535-(2009-X$3)/$C535*$Z535*X535))","v":0},{"$f":"IF((Y535*$Z535-(2009-Y$3)/$C535*$Z535*Y535)<0,0,(Y535*$Z535-(2009-Y$3)/$C535*$Z535*Y535))","v":0},{"$f":"+SUM(AA535:AV535)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA535","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB535","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC535","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD535","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE535","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF535","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG535","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH535","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI535","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ535","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK535","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL535","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM535","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN535","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO535","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP535","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ535","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR535","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS535","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT535","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU535","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV535","v":0},{"$f":"+SUM(AX535:BS535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU535:CP535)","v":0},{"$f":"SUM(D535:Y535)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D536:Y536,\"<>0\")<=1,IF(SUM(D536:Y536)=0,0,(IF(SUM(D536:Y536)>0,IF(SUM(D536:Y536)<400,(1.2675*45967*SUM(D536:Y536)^(-0.4664)),(IF(SUM(D536:Y536)<2000,(39128*SUM(D536:Y536)^(-0.37661)),IF(SUM(D536:Y536)<5000,18893*SUM(D536:Y536)^(-0.28083),IF(SUM(D536:Y536)<100000,29680*SUM(D536:Y536)^(-0.24475),1773.1))))*100/115)*SUM(D536:Y536)*(IF(SUM(D507:Y507)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D536:Y536)),$A$73)","v":0},{"$f":"IF((D536*$Z536-(2009-D$3)/($C536+D537)*$Z536*D536)<0,0,(D536*$Z536-(2009-D$3)/($C536+D537)*$Z536*D536))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA536:AV536)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA536","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB536","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC536","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD536","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE536","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF536","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG536","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH536","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI536","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ536","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK536","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL536","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM536","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN536","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO536","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP536","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ536","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR536","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS536","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT536","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU536","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV536","v":0},{"$f":"+SUM(AX536:BS536)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU536:CP536)","v":0},{"$f":"SUM(D536:Y536)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D538:Y538,\"<>0\")<=1,IF(SUM(D538:Y538)=0,0,(IF(SUM(D538:Y538)>0,IF(SUM(D538:Y538)<400,(1.2675*45967*SUM(D538:Y538)^(-0.4664)),(IF(SUM(D538:Y538)<2000,(39128*SUM(D538:Y538)^(-0.37661)),IF(SUM(D538:Y538)<5000,18893*SUM(D538:Y538)^(-0.28083),IF(SUM(D538:Y538)<100000,29680*SUM(D538:Y538)^(-0.24475),1773.1))))*100/115)*SUM(D538:Y538)*(IF(SUM(D509:Y509)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D538:Y538)),$A$73)","v":0},{"$f":"IF((D538*$Z538-(2009-D$3)/$C538*$Z538*D538)<0,0,(D538*$Z538-(2009-D$3)/$C538*$Z538*D538))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N538*$Z538-(2009-N$3)/$C538*$Z538*N538)<0,0,(N538*$Z538-(2009-N$3)/$C538*$Z538*N538))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X538*$Z538-(2009-X$3)/$C538*$Z538*X538)<0,0,(X538*$Z538-(2009-X$3)/$C538*$Z538*X538))","v":0},{"$f":"IF((Y538*$Z538-(2009-Y$3)/$C538*$Z538*Y538)<0,0,(Y538*$Z538-(2009-Y$3)/$C538*$Z538*Y538))","v":0},{"$f":"+SUM(AA538:AV538)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA538","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB538","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC538","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD538","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE538","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF538","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG538","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH538","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI538","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ538","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK538","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL538","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM538","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN538","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO538","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP538","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ538","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR538","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS538","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT538","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU538","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV538","v":0},{"$f":"+SUM(AX538:BS538)","v":0},{"$f":"(AA538+AX538)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK538+BH538)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU538+BR538)/2","v":0},{"$f":"(AV538+BS538)/2","v":0},{"$f":"+SUM(BU538:CP538)","v":0},{"$f":"SUM(D538:Y538)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D539:Y539,\"<>0\")<=1,IF(SUM(D539:Y539)=0,0,(IF(SUM(D539:Y539)>0,IF(SUM(D539:Y539)<400,(1.2675*45967*SUM(D539:Y539)^(-0.4664)),(IF(SUM(D539:Y539)<2000,(39128*SUM(D539:Y539)^(-0.37661)),IF(SUM(D539:Y539)<5000,18893*SUM(D539:Y539)^(-0.28083),IF(SUM(D539:Y539)<100000,29680*SUM(D539:Y539)^(-0.24475),1773.1))))*100/115)*SUM(D539:Y539)*(IF(SUM(D510:Y510)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D539:Y539)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X539*$Z539-(2009-X$3)/$C539*$Z539*X539)<0,0,(X539*$Z539-(2009-X$3)/$C539*$Z539*X539))","v":0},{"$f":"IF((Y539*$Z539-(2009-Y$3)/$C539*$Z539*Y539)<0,0,(Y539*$Z539-(2009-Y$3)/$C539*$Z539*Y539))","v":0},{"$f":"+SUM(AA539:AV539)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA539","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB539","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC539","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD539","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE539","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF539","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG539","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH539","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI539","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ539","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK539","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL539","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM539","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN539","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO539","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP539","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ539","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR539","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS539","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT539","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU539","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV539","v":0},{"$f":"+SUM(AX539:BS539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU539+BR539)/2","v":0},{"$f":"(AV539+BS539)/2","v":0},{"$f":"+SUM(BU539:CP539)","v":0},{"$f":"SUM(D539:Y539)","v":0}]
["Renseanlæg 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW541,AW544,AW569,AW594)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT541,BT544,BT569,BT594)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ541,CQ544,CQ569,CQ594)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW542:AW543)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT542:BT543)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ542:CQ543)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D542:Y542,\"<>0\")<=1,IF(SUM(D542:Y542)=0,0,(IF(SUM(D542:Y542)>0,IF(SUM(D542:Y542)<400,(1.2675*45967*SUM(D542:Y542)^(-0.4664)),(IF(SUM(D542:Y542)<2000,(39128*SUM(D542:Y542)^(-0.37661)),IF(SUM(D542:Y542)<5000,18893*SUM(D542:Y542)^(-0.28083),IF(SUM(D542:Y542)<100000,29680*SUM(D542:Y542)^(-0.24475),1773.1))))*100/115)*SUM(D542:Y542)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D542:Y542)),$A$73)","v":0},{"$f":"IF((D542*$Z542-(2009-D$3)/($C542+D543)*$Z542*D542)<0,0,(D542*$Z542-(2009-D$3)/($C542+D543)*$Z542*D542))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA542:AV542)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA542","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB542","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC542","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD542","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE542","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF542","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG542","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH542","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI542","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ542","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK542","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL542","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM542","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN542","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO542","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP542","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ542","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR542","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS542","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT542","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU542","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV542","v":0},{"$f":"+SUM(AX542:BS542)","v":0},{"$f":"(AA542+AX542)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU542:CP542)","v":0},{"$f":"SUM(D542:Y542)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW545:AW568)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT545:BT568)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ545:CQ568)","v":0},{"$f":"SUM(D544:Y544)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D545:Y545,\"<>0\")<=1,IF(SUM(D545:Y545)=0,0,(IF(SUM(D545:Y545)>0,IF(SUM(D545:Y545)<400,(1.2675*45967*SUM(D545:Y545)^(-0.4664)),(IF(SUM(D545:Y545)<2000,(39128*SUM(D545:Y545)^(-0.37661)),IF(SUM(D545:Y545)<5000,18893*SUM(D545:Y545)^(-0.28083),IF(SUM(D545:Y545)<100000,29680*SUM(D545:Y545)^(-0.24475),1773.1))))*100/115)*SUM(D545:Y545)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D545:Y545)),$A$73)","v":0},{"$f":"IF((D545*$Z545-(2009-D$3)/($C545+D546)*$Z545*D545)<0,0,(D545*$Z545-(2009-D$3)/($C545+D546)*$Z545*D545))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA545:AV545)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA545","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB545","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC545","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD545","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE545","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF545","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG545","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH545","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI545","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ545","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK545","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL545","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM545","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN545","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO545","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP545","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ545","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR545","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS545","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT545","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU545","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV545","v":0},{"$f":"+SUM(AX545:BS545)","v":0},{"$f":"(AA545+AX545)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU545:CP545)","v":0},{"$f":"SUM(D545:Y545)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D547:Y547,\"<>0\")<=1,IF(SUM(D547:Y547)=0,0,(IF(SUM(D547:Y547)>0,IF(SUM(D547:Y547)<400,(1.2675*45967*SUM(D547:Y547)^(-0.4664)),(IF(SUM(D547:Y547)<2000,(39128*SUM(D547:Y547)^(-0.37661)),IF(SUM(D547:Y547)<5000,18893*SUM(D547:Y547)^(-0.28083),IF(SUM(D547:Y547)<100000,29680*SUM(D547:Y547)^(-0.24475),1773.1))))*100/115)*SUM(D547:Y547)*0.061,0)*1.15*1.06*0.43)/SUM(D547:Y547)),$A$73)","v":0},{"$f":"IF((D547*$Z547-(2009-D$3)/$C547*$Z547*D547)<0,0,(D547*$Z547-(2009-D$3)/$C547*$Z547*D547))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N547*$Z547-(2009-N$3)/$C547*$Z547*N547)<0,0,(N547*$Z547-(2009-N$3)/$C547*$Z547*N547))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X547*$Z547-(2009-X$3)/$C547*$Z547*X547)<0,0,(X547*$Z547-(2009-X$3)/$C547*$Z547*X547))","v":0},{"$f":"IF((Y547*$Z547-(2009-Y$3)/$C547*$Z547*Y547)<0,0,(Y547*$Z547-(2009-Y$3)/$C547*$Z547*Y547))","v":0},{"$f":"+SUM(AA547:AV547)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA547","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB547","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC547","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD547","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE547","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF547","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG547","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH547","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI547","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ547","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK547","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL547","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM547","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN547","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO547","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP547","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ547","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR547","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS547","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT547","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU547","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV547","v":0},{"$f":"+SUM(AX547:BS547)","v":0},{"$f":"(AA547+AX547)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK547+BH547)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU547+BR547)/2","v":0},0,{"$f":"+SUM(BU547:CP547)","v":0},{"$f":"SUM(D547:Y547)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D548:Y548,\"<>0\")<=1,IF(SUM(D548:Y548)=0,0,(IF(SUM(D548:Y548)>0,IF(SUM(D548:Y548)<400,(1.2675*45967*SUM(D548:Y548)^(-0.4664)),(IF(SUM(D548:Y548)<2000,(39128*SUM(D548:Y548)^(-0.37661)),IF(SUM(D548:Y548)<5000,18893*SUM(D548:Y548)^(-0.28083),IF(SUM(D548:Y548)<100000,29680*SUM(D548:Y548)^(-0.24475),1773.1))))*100/115)*SUM(D548:Y548)*0.061,0)*1.15*1.06*0.02)/SUM(D548:Y548)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X548*$Z548-(2009-X$3)/$C548*$Z548*X548)<0,0,(X548*$Z548-(2009-X$3)/$C548*$Z548*X548))","v":0},{"$f":"IF((Y548*$Z548-(2009-Y$3)/$C548*$Z548*Y548)<0,0,(Y548*$Z548-(2009-Y$3)/$C548*$Z548*Y548))","v":0},{"$f":"+SUM(AA548:AV548)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA548","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB548","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC548","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD548","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE548","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF548","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG548","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH548","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI548","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ548","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK548","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL548","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM548","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN548","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO548","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP548","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ548","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR548","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS548","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT548","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU548","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV548","v":0},{"$f":"+SUM(AX548:BS548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU548:CP548)","v":0},{"$f":"SUM(D548:Y548)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D549:Y549,\"<>0\")<=1,IF(SUM(D549:Y549)=0,0,(IF(SUM(D549:Y549)>0,IF(SUM(D549:Y549)<400,(1.2675*45967*SUM(D549:Y549)^(-0.4664)),(IF(SUM(D549:Y549)<2000,(39128*SUM(D549:Y549)^(-0.37661)),IF(SUM(D549:Y549)<5000,18893*SUM(D549:Y549)^(-0.28083),IF(SUM(D549:Y549)<100000,29680*SUM(D549:Y549)^(-0.24475),1773.1))))*100/115)*SUM(D549:Y549)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D549:Y549)),$A$73)","v":0},{"$f":"IF((D549*$Z549-(2009-D$3)/($C549+D550)*$Z549*D549)<0,0,(D549*$Z549-(2009-D$3)/($C549+D550)*$Z549*D549))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA549:AV549)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA549","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB549","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC549","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD549","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE549","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF549","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG549","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH549","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI549","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ549","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK549","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL549","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM549","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN549","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO549","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP549","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ549","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR549","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS549","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT549","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU549","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV549","v":0},{"$f":"+SUM(AX549:BS549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU549:CP549)","v":0},{"$f":"SUM(D549:Y549)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D551:Y551,\"<>0\")<=1,IF(SUM(D551:Y551)=0,0,(IF(SUM(D551:Y551)>0,IF(SUM(D551:Y551)<400,(1.2675*45967*SUM(D551:Y551)^(-0.4664)),(IF(SUM(D551:Y551)<2000,(39128*SUM(D551:Y551)^(-0.37661)),IF(SUM(D551:Y551)<5000,18893*SUM(D551:Y551)^(-0.28083),IF(SUM(D551:Y551)<100000,29680*SUM(D551:Y551)^(-0.24475),1773.1))))*100/115)*SUM(D551:Y551)*0.0173,0)*1.15*1.06*0.43)/SUM(D551:Y551)),$A$73)","v":0},{"$f":"IF((D551*$Z551-(2009-D$3)/$C551*$Z551*D551)<0,0,(D551*$Z551-(2009-D$3)/$C551*$Z551*D551))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N551*$Z551-(2009-N$3)/$C551*$Z551*N551)<0,0,(N551*$Z551-(2009-N$3)/$C551*$Z551*N551))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X551*$Z551-(2009-X$3)/$C551*$Z551*X551)<0,0,(X551*$Z551-(2009-X$3)/$C551*$Z551*X551))","v":0},{"$f":"IF((Y551*$Z551-(2009-Y$3)/$C551*$Z551*Y551)<0,0,(Y551*$Z551-(2009-Y$3)/$C551*$Z551*Y551))","v":0},{"$f":"+SUM(AA551:AV551)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA551","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB551","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC551","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD551","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE551","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF551","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG551","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH551","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI551","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ551","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK551","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL551","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM551","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN551","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO551","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP551","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ551","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR551","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS551","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT551","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU551","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV551","v":0},{"$f":"+SUM(AX551:BS551)","v":0},{"$f":"(AA551+AX551)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK551+BH551)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU551+BR551)/2","v":0},0,{"$f":"+SUM(BU551:CP551)","v":0},{"$f":"SUM(D551:Y551)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D552:Y552,\"<>0\")<=1,IF(SUM(D552:Y552)=0,0,(IF(SUM(D552:Y552)>0,IF(SUM(D552:Y552)<400,(1.2675*45967*SUM(D552:Y552)^(-0.4664)),(IF(SUM(D552:Y552)<2000,(39128*SUM(D552:Y552)^(-0.37661)),IF(SUM(D552:Y552)<5000,18893*SUM(D552:Y552)^(-0.28083),IF(SUM(D552:Y552)<100000,29680*SUM(D552:Y552)^(-0.24475),1773.1))))*100/115)*SUM(D552:Y552)*0.0173,0)*1.15*1.06*0.02)/SUM(D552:Y552)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X552*$Z552-(2009-X$3)/$C552*$Z552*X552)<0,0,(X552*$Z552-(2009-X$3)/$C552*$Z552*X552))","v":0},{"$f":"IF((Y552*$Z552-(2009-Y$3)/$C552*$Z552*Y552)<0,0,(Y552*$Z552-(2009-Y$3)/$C552*$Z552*Y552))","v":0},{"$f":"+SUM(AA552:AV552)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA552","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB552","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC552","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD552","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE552","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF552","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG552","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH552","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI552","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ552","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK552","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL552","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM552","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN552","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO552","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP552","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ552","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR552","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS552","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT552","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU552","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV552","v":0},{"$f":"+SUM(AX552:BS552)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU552:CP552)","v":0},{"$f":"SUM(D552:Y552)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D553:Y553,\"<>0\")<=1,IF(SUM(D553:Y553)=0,0,(IF(SUM(D553:Y553)>0,IF(SUM(D553:Y553)<400,(1.2675*45967*SUM(D553:Y553)^(-0.4664)),(IF(SUM(D553:Y553)<2000,(39128*SUM(D553:Y553)^(-0.37661)),IF(SUM(D553:Y553)<5000,18893*SUM(D553:Y553)^(-0.28083),IF(SUM(D553:Y553)<100000,29680*SUM(D553:Y553)^(-0.24475),1773.1))))*100/115)*SUM(D553:Y553)*(IF(SUM(D553:Y553)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D553:Y553)),$A$73)","v":0},{"$f":"IF((D553*$Z553-(2009-D$3)/($C553+D554)*$Z553*D553)<0,0,(D553*$Z553-(2009-D$3)/($C553+D554)*$Z553*D553))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA553:AV553)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA553","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB553","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC553","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD553","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE553","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF553","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG553","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH553","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI553","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ553","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK553","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL553","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM553","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN553","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO553","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP553","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ553","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR553","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS553","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT553","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU553","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV553","v":0},{"$f":"+SUM(AX553:BS553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU553:CP553)","v":0},{"$f":"SUM(D553:Y553)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D555:Y555,\"<>0\")<=1,IF(SUM(D555:Y555)=0,0,(IF(SUM(D555:Y555)>0,IF(SUM(D555:Y555)<400,(1.2675*45967*SUM(D555:Y555)^(-0.4664)),(IF(SUM(D555:Y555)<2000,(39128*SUM(D555:Y555)^(-0.37661)),IF(SUM(D555:Y555)<5000,18893*SUM(D555:Y555)^(-0.28083),IF(SUM(D555:Y555)<100000,29680*SUM(D555:Y555)^(-0.24475),1773.1))))*100/115)*SUM(D555:Y555)*(IF(SUM(D555:Y555)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D555:Y555)),$A$73)","v":0},{"$f":"IF((D555*$Z555-(2009-D$3)/$C555*$Z555*D555)<0,0,(D555*$Z555-(2009-D$3)/$C555*$Z555*D555))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N555*$Z555-(2009-N$3)/$C555*$Z555*N555)<0,0,(N555*$Z555-(2009-N$3)/$C555*$Z555*N555))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X555*$Z555-(2009-X$3)/$C555*$Z555*X555)<0,0,(X555*$Z555-(2009-X$3)/$C555*$Z555*X555))","v":0},{"$f":"IF((Y555*$Z555-(2009-Y$3)/$C555*$Z555*Y555)<0,0,(Y555*$Z555-(2009-Y$3)/$C555*$Z555*Y555))","v":0},{"$f":"+SUM(AA555:AV555)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA555","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB555","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC555","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD555","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE555","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF555","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG555","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH555","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI555","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ555","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK555","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL555","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM555","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN555","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO555","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP555","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ555","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR555","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS555","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT555","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU555","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV555","v":0},{"$f":"+SUM(AX555:BS555)","v":0},{"$f":"(AA555+AX555)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK555+BH555)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU555+BR555)/2","v":0},0,{"$f":"+SUM(BU555:CP555)","v":0},{"$f":"SUM(D555:Y555)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D556:Y556,\"<>0\")<=1,IF(SUM(D556:Y556)=0,0,(IF(SUM(D556:Y556)>0,IF(SUM(D556:Y556)<400,(1.2675*45967*SUM(D556:Y556)^(-0.4664)),(IF(SUM(D556:Y556)<2000,(39128*SUM(D556:Y556)^(-0.37661)),IF(SUM(D556:Y556)<5000,18893*SUM(D556:Y556)^(-0.28083),IF(SUM(D556:Y556)<100000,29680*SUM(D556:Y556)^(-0.24475),1773.1))))*100/115)*SUM(D556:Y556)*(IF(SUM(D556:Y556)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D556:Y556)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X556*$Z556-(2009-X$3)/$C556*$Z556*X556)<0,0,(X556*$Z556-(2009-X$3)/$C556*$Z556*X556))","v":0},{"$f":"IF((Y556*$Z556-(2009-Y$3)/$C556*$Z556*Y556)<0,0,(Y556*$Z556-(2009-Y$3)/$C556*$Z556*Y556))","v":0},{"$f":"+SUM(AA556:AV556)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA556","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB556","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC556","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD556","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE556","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF556","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG556","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH556","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI556","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ556","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK556","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL556","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM556","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN556","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO556","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP556","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ556","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR556","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS556","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT556","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU556","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV556","v":0},{"$f":"+SUM(AX556:BS556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU556:CP556)","v":0},{"$f":"SUM(D556:Y556)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D557:Y557,\"<>0\")<=1,IF(SUM(D557:Y557)=0,0,(IF(SUM(D557:Y557)>0,IF(SUM(D557:Y557)<400,(1.2675*45967*SUM(D557:Y557)^(-0.4664)),(IF(SUM(D557:Y557)<2000,(39128*SUM(D557:Y557)^(-0.37661)),IF(SUM(D557:Y557)<5000,18893*SUM(D557:Y557)^(-0.28083),IF(SUM(D557:Y557)<100000,29680*SUM(D557:Y557)^(-0.24475),1773.1))))*100/115)*SUM(D557:Y557)*(IF(SUM(D553:Y553)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D557:Y557)),$A$73)","v":0},{"$f":"IF((D557*$Z557-(2009-D$3)/($C557+D558)*$Z557*D557)<0,0,(D557*$Z557-(2009-D$3)/($C557+D558)*$Z557*D557))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA557:AV557)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA557","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB557","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC557","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD557","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE557","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF557","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG557","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH557","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI557","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ557","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK557","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL557","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM557","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN557","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO557","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP557","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ557","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR557","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS557","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT557","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU557","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV557","v":0},{"$f":"+SUM(AX557:BS557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU557:CP557)","v":0},{"$f":"SUM(D557:Y557)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D559:Y559,\"<>0\")<=1,IF(SUM(D559:Y559)=0,0,(IF(SUM(D559:Y559)>0,IF(SUM(D559:Y559)<400,(1.2675*45967*SUM(D559:Y559)^(-0.4664)),(IF(SUM(D559:Y559)<2000,(39128*SUM(D559:Y559)^(-0.37661)),IF(SUM(D559:Y559)<5000,18893*SUM(D559:Y559)^(-0.28083),IF(SUM(D559:Y559)<100000,29680*SUM(D559:Y559)^(-0.24475),1773.1))))*100/115)*SUM(D559:Y559)*(IF(SUM(D555:Y555)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D559:Y559)),$A$73)","v":0},{"$f":"IF((D559*$Z559-(2009-D$3)/$C559*$Z559*D559)<0,0,(D559*$Z559-(2009-D$3)/$C559*$Z559*D559))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N559*$Z559-(2009-N$3)/$C559*$Z559*N559)<0,0,(N559*$Z559-(2009-N$3)/$C559*$Z559*N559))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X559*$Z559-(2009-X$3)/$C559*$Z559*X559)<0,0,(X559*$Z559-(2009-X$3)/$C559*$Z559*X559))","v":0},{"$f":"IF((Y559*$Z559-(2009-Y$3)/$C559*$Z559*Y559)<0,0,(Y559*$Z559-(2009-Y$3)/$C559*$Z559*Y559))","v":0},{"$f":"+SUM(AA559:AV559)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA559","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB559","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC559","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD559","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE559","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF559","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG559","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH559","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI559","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ559","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK559","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL559","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM559","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN559","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO559","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP559","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ559","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR559","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS559","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT559","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU559","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV559","v":0},{"$f":"+SUM(AX559:BS559)","v":0},{"$f":"(AA559+AX559)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK559+BH559)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU559+BR559)/2","v":0},0,{"$f":"+SUM(BU559:CP559)","v":0},{"$f":"SUM(D559:Y559)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D560:Y560,\"<>0\")<=1,IF(SUM(D560:Y560)=0,0,(IF(SUM(D560:Y560)>0,IF(SUM(D560:Y560)<400,(1.2675*45967*SUM(D560:Y560)^(-0.4664)),(IF(SUM(D560:Y560)<2000,(39128*SUM(D560:Y560)^(-0.37661)),IF(SUM(D560:Y560)<5000,18893*SUM(D560:Y560)^(-0.28083),IF(SUM(D560:Y560)<100000,29680*SUM(D560:Y560)^(-0.24475),1773.1))))*100/115)*SUM(D560:Y560)*(IF(SUM(D556:Y556)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D560:Y560)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X560*$Z560-(2009-X$3)/$C560*$Z560*X560)<0,0,(X560*$Z560-(2009-X$3)/$C560*$Z560*X560))","v":0},{"$f":"IF((Y560*$Z560-(2009-Y$3)/$C560*$Z560*Y560)<0,0,(Y560*$Z560-(2009-Y$3)/$C560*$Z560*Y560))","v":0},{"$f":"+SUM(AA560:AV560)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA560","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB560","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC560","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD560","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE560","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF560","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG560","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH560","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI560","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ560","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK560","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL560","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM560","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN560","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO560","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP560","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ560","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR560","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS560","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT560","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU560","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV560","v":0},{"$f":"+SUM(AX560:BS560)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU560:CP560)","v":0},{"$f":"SUM(D560:Y560)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D561:Y561,\"<>0\")<=1,IF(SUM(D561:Y561)=0,0,(IF(SUM(D561:Y561)>0,IF(SUM(D561:Y561)<400,(1.2675*45967*SUM(D561:Y561)^(-0.4664)),(IF(SUM(D561:Y561)<2000,(39128*SUM(D561:Y561)^(-0.37661)),IF(SUM(D561:Y561)<5000,18893*SUM(D561:Y561)^(-0.28083),IF(SUM(D561:Y561)<100000,29680*SUM(D561:Y561)^(-0.24475),1773.1))))*100/115)*SUM(D561:Y561)*(IF(SUM(D553:Y553)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D561:Y561)),$A$73)","v":0},{"$f":"IF((D561*$Z561-(2009-D$3)/($C561+D562)*$Z561*D561)<0,0,(D561*$Z561-(2009-D$3)/($C561+D562)*$Z561*D561))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA561:AV561)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA561","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB561","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC561","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD561","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE561","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF561","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG561","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH561","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI561","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ561","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK561","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL561","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM561","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN561","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO561","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP561","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ561","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR561","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS561","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT561","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU561","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV561","v":0},{"$f":"+SUM(AX561:BS561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU561:CP561)","v":0},{"$f":"SUM(D561:Y561)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D563:Y563,\"<>0\")<=1,IF(SUM(D563:Y563)=0,0,(IF(SUM(D563:Y563)>0,IF(SUM(D563:Y563)<400,(1.2675*45967*SUM(D563:Y563)^(-0.4664)),(IF(SUM(D563:Y563)<2000,(39128*SUM(D563:Y563)^(-0.37661)),IF(SUM(D563:Y563)<5000,18893*SUM(D563:Y563)^(-0.28083),IF(SUM(D563:Y563)<100000,29680*SUM(D563:Y563)^(-0.24475),1773.1))))*100/115)*SUM(D563:Y563)*(IF(SUM(D555:Y555)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D563:Y563)),$A$73)","v":0},{"$f":"IF((D563*$Z563-(2009-D$3)/$C563*$Z563*D563)<0,0,(D563*$Z563-(2009-D$3)/$C563*$Z563*D563))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N563*$Z563-(2009-N$3)/$C563*$Z563*N563)<0,0,(N563*$Z563-(2009-N$3)/$C563*$Z563*N563))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X563*$Z563-(2009-X$3)/$C563*$Z563*X563)<0,0,(X563*$Z563-(2009-X$3)/$C563*$Z563*X563))","v":0},{"$f":"IF((Y563*$Z563-(2009-Y$3)/$C563*$Z563*Y563)<0,0,(Y563*$Z563-(2009-Y$3)/$C563*$Z563*Y563))","v":0},{"$f":"+SUM(AA563:AV563)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA563","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB563","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC563","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD563","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE563","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF563","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG563","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH563","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI563","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ563","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK563","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL563","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM563","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN563","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO563","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP563","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ563","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR563","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS563","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT563","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU563","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV563","v":0},{"$f":"+SUM(AX563:BS563)","v":0},{"$f":"(AA563+AX563)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK563+BH563)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU563+BR563)/2","v":0},0,{"$f":"+SUM(BU563:CP563)","v":0},{"$f":"SUM(D563:Y563)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D564:Y564,\"<>0\")<=1,IF(SUM(D564:Y564)=0,0,(IF(SUM(D564:Y564)>0,IF(SUM(D564:Y564)<400,(1.2675*45967*SUM(D564:Y564)^(-0.4664)),(IF(SUM(D564:Y564)<2000,(39128*SUM(D564:Y564)^(-0.37661)),IF(SUM(D564:Y564)<5000,18893*SUM(D564:Y564)^(-0.28083),IF(SUM(D564:Y564)<100000,29680*SUM(D564:Y564)^(-0.24475),1773.1))))*100/115)*SUM(D564:Y564)*(IF(SUM(D556:Y556)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D564:Y564)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X564*$Z564-(2009-X$3)/$C564*$Z564*X564)<0,0,(X564*$Z564-(2009-X$3)/$C564*$Z564*X564))","v":0},{"$f":"IF((Y564*$Z564-(2009-Y$3)/$C564*$Z564*Y564)<0,0,(Y564*$Z564-(2009-Y$3)/$C564*$Z564*Y564))","v":0},{"$f":"+SUM(AA564:AV564)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA564","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB564","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC564","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD564","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE564","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF564","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG564","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH564","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI564","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ564","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK564","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL564","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM564","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN564","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO564","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP564","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ564","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR564","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS564","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT564","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU564","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV564","v":0},{"$f":"+SUM(AX564:BS564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU564:CP564)","v":0},{"$f":"SUM(D564:Y564)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D565:Y565,\"<>0\")<=1,IF(SUM(D565:Y565)=0,0,(IF(SUM(D565:Y565)>0,IF(SUM(D565:Y565)<400,(1.2675*45967*SUM(D565:Y565)^(-0.4664)),(IF(SUM(D565:Y565)<2000,(39128*SUM(D565:Y565)^(-0.37661)),IF(SUM(D565:Y565)<5000,18893*SUM(D565:Y565)^(-0.28083),IF(SUM(D565:Y565)<100000,29680*SUM(D565:Y565)^(-0.24475),1773.1))))*100/115)*SUM(D565:Y565)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D565:Y565)),$A$73)","v":0},{"$f":"IF((D565*$Z565-(2009-D$3)/($C565+D566)*$Z565*D565)<0,0,(D565*$Z565-(2009-D$3)/($C565+D566)*$Z565*D565))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA565:AV565)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA565","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB565","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC565","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD565","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE565","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF565","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG565","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH565","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI565","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ565","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK565","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL565","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM565","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN565","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO565","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP565","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ565","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR565","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS565","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT565","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU565","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV565","v":0},{"$f":"+SUM(AX565:BS565)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU565:CP565)","v":0},{"$f":"SUM(D565:Y565)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D567:Y567,\"<>0\")<=1,IF(SUM(D567:Y567)=0,0,(IF(SUM(D567:Y567)>0,IF(SUM(D567:Y567)<400,(1.2675*45967*SUM(D567:Y567)^(-0.4664)),(IF(SUM(D567:Y567)<2000,(39128*SUM(D567:Y567)^(-0.37661)),IF(SUM(D567:Y567)<5000,18893*SUM(D567:Y567)^(-0.28083),IF(SUM(D567:Y567)<100000,29680*SUM(D567:Y567)^(-0.24475),1773.1))))*100/115)*SUM(D567:Y567)*(0.246),0)*1.15*1.06*0.4)/SUM(D567:Y567)),$A$73)","v":0},{"$f":"IF((D567*$Z567-(2009-D$3)/$C567*$Z567*D567)<0,0,(D567*$Z567-(2009-D$3)/$C567*$Z567*D567))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N567*$Z567-(2009-N$3)/$C567*$Z567*N567)<0,0,(N567*$Z567-(2009-N$3)/$C567*$Z567*N567))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X567*$Z567-(2009-X$3)/$C567*$Z567*X567)<0,0,(X567*$Z567-(2009-X$3)/$C567*$Z567*X567))","v":0},{"$f":"IF((Y567*$Z567-(2009-Y$3)/$C567*$Z567*Y567)<0,0,(Y567*$Z567-(2009-Y$3)/$C567*$Z567*Y567))","v":0},{"$f":"+SUM(AA567:AV567)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA567","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB567","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC567","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD567","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE567","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF567","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG567","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH567","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI567","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ567","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK567","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL567","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM567","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN567","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO567","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP567","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ567","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR567","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS567","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT567","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU567","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV567","v":0},{"$f":"+SUM(AX567:BS567)","v":0},{"$f":"(AA567+AX567)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK567+BH567)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU567+BR567)/2","v":0},{"$f":"(AV567+BS567)/2","v":0},{"$f":"+SUM(BU567:CP567)","v":0},{"$f":"SUM(D567:Y567)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D568:Y568,\"<>0\")<=1,IF(SUM(D568:Y568)=0,0,(IF(SUM(D568:Y568)>0,IF(SUM(D568:Y568)<400,(1.2675*45967*SUM(D568:Y568)^(-0.4664)),(IF(SUM(D568:Y568)<2000,(39128*SUM(D568:Y568)^(-0.37661)),IF(SUM(D568:Y568)<5000,18893*SUM(D568:Y568)^(-0.28083),IF(SUM(D568:Y568)<100000,29680*SUM(D568:Y568)^(-0.24475),1773.1))))*100/115)*SUM(D568:Y568)*(0.246),0)*1.15*1.06*0.05)/SUM(D568:Y568)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X568*$Z568-(2009-X$3)/$C568*$Z568*X568)<0,0,(X568*$Z568-(2009-X$3)/$C568*$Z568*X568))","v":0},{"$f":"IF((Y568*$Z568-(2009-Y$3)/$C568*$Z568*Y568)<0,0,(Y568*$Z568-(2009-Y$3)/$C568*$Z568*Y568))","v":0},{"$f":"+SUM(AA568:AV568)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA568","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB568","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC568","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD568","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE568","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF568","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG568","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH568","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI568","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ568","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK568","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL568","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM568","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN568","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO568","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP568","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ568","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR568","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS568","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT568","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU568","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV568","v":0},{"$f":"+SUM(AX568:BS568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU568+BR568)/2","v":0},{"$f":"(AV568+BS568)/2","v":0},{"$f":"+SUM(BU568:CP568)","v":0},{"$f":"SUM(D568:Y568)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW570:AW593)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT570:BT593)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ570:CQ593)","v":0},{"$f":"SUM(D569:Y569)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D570:Y570,\"<>0\")<=1,IF(SUM(D570:Y570)=0,0,(IF(SUM(D570:Y570)>0,IF(SUM(D570:Y570)<400,(1.2675*45967*SUM(D570:Y570)^(-0.4664)),(IF(SUM(D570:Y570)<2000,(39128*SUM(D570:Y570)^(-0.37661)),IF(SUM(D570:Y570)<5000,18893*SUM(D570:Y570)^(-0.28083),IF(SUM(D570:Y570)<100000,29680*SUM(D570:Y570)^(-0.24475),1773.1))))*100/115)*SUM(D570:Y570)*(IF(SUM(D553:Y553)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D570:Y570)),$A$73)","v":0},{"$f":"IF((D570*$Z570-(2009-D$3)/($C570+D571)*$Z570*D570)<0,0,(D570*$Z570-(2009-D$3)/($C570+D571)*$Z570*D570))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA570:AV570)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA570","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB570","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC570","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD570","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE570","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF570","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG570","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH570","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI570","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ570","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK570","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL570","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM570","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN570","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO570","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP570","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ570","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR570","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS570","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT570","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU570","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV570","v":0},{"$f":"+SUM(AX570:BS570)","v":0},{"$f":"(AA570+AX570)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU570:CP570)","v":0},{"$f":"SUM(D570:Y570)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D572:Y572,\"<>0\")<=1,IF(SUM(D572:Y572)=0,0,(IF(SUM(D572:Y572)>0,IF(SUM(D572:Y572)<400,(1.2675*45967*SUM(D572:Y572)^(-0.4664)),(IF(SUM(D572:Y572)<2000,(39128*SUM(D572:Y572)^(-0.37661)),IF(SUM(D572:Y572)<5000,18893*SUM(D572:Y572)^(-0.28083),IF(SUM(D572:Y572)<100000,29680*SUM(D572:Y572)^(-0.24475),1773.1))))*100/115)*SUM(D572:Y572)*(IF(SUM(D555:Y555)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D572:Y572)),$A$73)","v":0},{"$f":"IF((D572*$Z572-(2009-D$3)/$C572*$Z572*D572)<0,0,(D572*$Z572-(2009-D$3)/$C572*$Z572*D572))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N572*$Z572-(2009-N$3)/$C572*$Z572*N572)<0,0,(N572*$Z572-(2009-N$3)/$C572*$Z572*N572))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X572*$Z572-(2009-X$3)/$C572*$Z572*X572)<0,0,(X572*$Z572-(2009-X$3)/$C572*$Z572*X572))","v":0},{"$f":"IF((Y572*$Z572-(2009-Y$3)/$C572*$Z572*Y572)<0,0,(Y572*$Z572-(2009-Y$3)/$C572*$Z572*Y572))","v":0},{"$f":"+SUM(AA572:AV572)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA572","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB572","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC572","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD572","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE572","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF572","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG572","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH572","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI572","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ572","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK572","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL572","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM572","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN572","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO572","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP572","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ572","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR572","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS572","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT572","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU572","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV572","v":0},{"$f":"+SUM(AX572:BS572)","v":0},{"$f":"(AA572+AX572)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK572+BH572)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU572+BR572)/2","v":0},0,{"$f":"+SUM(BU572:CP572)","v":0},{"$f":"SUM(D572:Y572)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D573:Y573,\"<>0\")<=1,IF(SUM(D573:Y573)=0,0,(IF(SUM(D573:Y573)>0,IF(SUM(D573:Y573)<400,(1.2675*45967*SUM(D573:Y573)^(-0.4664)),(IF(SUM(D573:Y573)<2000,(39128*SUM(D573:Y573)^(-0.37661)),IF(SUM(D573:Y573)<5000,18893*SUM(D573:Y573)^(-0.28083),IF(SUM(D573:Y573)<100000,29680*SUM(D573:Y573)^(-0.24475),1773.1))))*100/115)*SUM(D573:Y573)*(IF(SUM(D556:Y556)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D573:Y573)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X573*$Z573-(2009-X$3)/$C573*$Z573*X573)<0,0,(X573*$Z573-(2009-X$3)/$C573*$Z573*X573))","v":0},{"$f":"IF((Y573*$Z573-(2009-Y$3)/$C573*$Z573*Y573)<0,0,(Y573*$Z573-(2009-Y$3)/$C573*$Z573*Y573))","v":0},{"$f":"+SUM(AA573:AV573)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA573","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB573","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC573","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD573","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE573","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF573","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG573","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH573","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI573","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ573","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK573","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL573","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM573","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN573","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO573","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP573","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ573","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR573","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS573","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT573","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU573","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV573","v":0},{"$f":"+SUM(AX573:BS573)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU573:CP573)","v":0},{"$f":"SUM(D573:Y573)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D574:Y574,\"<>0\")<=1,IF(SUM(D574:Y574)=0,0,(IF(SUM(D574:Y574)>0,IF(SUM(D574:Y574)<400,(1.2675*45967*SUM(D574:Y574)^(-0.4664)),(IF(SUM(D574:Y574)<2000,(39128*SUM(D574:Y574)^(-0.37661)),IF(SUM(D574:Y574)<5000,18893*SUM(D574:Y574)^(-0.28083),IF(SUM(D574:Y574)<100000,29680*SUM(D574:Y574)^(-0.24475),1773.1))))*100/115)*SUM(D574:Y574)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D574:Y574)),$A$73)","v":0},{"$f":"IF((D574*$Z574-(2009-D$3)/($C574+D575)*$Z574*D574)<0,0,(D574*$Z574-(2009-D$3)/($C574+D575)*$Z574*D574))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA574:AV574)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA574","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB574","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC574","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD574","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE574","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF574","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG574","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH574","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI574","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ574","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK574","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL574","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM574","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN574","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO574","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP574","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ574","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR574","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS574","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT574","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU574","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV574","v":0},{"$f":"+SUM(AX574:BS574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU574:CP574)","v":0},{"$f":"SUM(D574:Y574)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D576:Y576,\"<>0\")<=1,IF(SUM(D576:Y576)=0,0,(IF(SUM(D576:Y576)>0,IF(SUM(D576:Y576)<400,(1.2675*45967*SUM(D576:Y576)^(-0.4664)),(IF(SUM(D576:Y576)<2000,(39128*SUM(D576:Y576)^(-0.37661)),IF(SUM(D576:Y576)<5000,18893*SUM(D576:Y576)^(-0.28083),IF(SUM(D576:Y576)<100000,29680*SUM(D576:Y576)^(-0.24475),1773.1))))*100/115)*SUM(D576:Y576)*0.1638,0)*1.15*1.06*0.4)/SUM(D576:Y576)),$A$73)","v":0},{"$f":"IF((D576*$Z576-(2009-D$3)/$C576*$Z576*D576)<0,0,(D576*$Z576-(2009-D$3)/$C576*$Z576*D576))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N576*$Z576-(2009-N$3)/$C576*$Z576*N576)<0,0,(N576*$Z576-(2009-N$3)/$C576*$Z576*N576))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X576*$Z576-(2009-X$3)/$C576*$Z576*X576)<0,0,(X576*$Z576-(2009-X$3)/$C576*$Z576*X576))","v":0},{"$f":"IF((Y576*$Z576-(2009-Y$3)/$C576*$Z576*Y576)<0,0,(Y576*$Z576-(2009-Y$3)/$C576*$Z576*Y576))","v":0},{"$f":"+SUM(AA576:AV576)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA576","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB576","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC576","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD576","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE576","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF576","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG576","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH576","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI576","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ576","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK576","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL576","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM576","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN576","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO576","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP576","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ576","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR576","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS576","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT576","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU576","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV576","v":0},{"$f":"+SUM(AX576:BS576)","v":0},{"$f":"(AA576+AX576)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK576+BH576)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU576+BR576)/2","v":0},0,{"$f":"+SUM(BU576:CP576)","v":0},{"$f":"SUM(D576:Y576)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D577:Y577,\"<>0\")<=1,IF(SUM(D577:Y577)=0,0,(IF(SUM(D577:Y577)>0,IF(SUM(D577:Y577)<400,(1.2675*45967*SUM(D577:Y577)^(-0.4664)),(IF(SUM(D577:Y577)<2000,(39128*SUM(D577:Y577)^(-0.37661)),IF(SUM(D577:Y577)<5000,18893*SUM(D577:Y577)^(-0.28083),IF(SUM(D577:Y577)<100000,29680*SUM(D577:Y577)^(-0.24475),1773.1))))*100/115)*SUM(D577:Y577)*0.1638,0)*1.15*1.06*0.05)/SUM(D577:Y577)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X577*$Z577-(2009-X$3)/$C577*$Z577*X577)<0,0,(X577*$Z577-(2009-X$3)/$C577*$Z577*X577))","v":0},{"$f":"IF((Y577*$Z577-(2009-Y$3)/$C577*$Z577*Y577)<0,0,(Y577*$Z577-(2009-Y$3)/$C577*$Z577*Y577))","v":0},{"$f":"+SUM(AA577:AV577)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA577","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB577","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC577","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD577","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE577","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF577","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG577","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH577","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI577","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ577","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK577","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL577","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM577","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN577","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO577","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP577","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ577","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR577","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS577","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT577","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU577","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV577","v":0},{"$f":"+SUM(AX577:BS577)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU577:CP577)","v":0},{"$f":"SUM(D577:Y577)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D578:Y578,\"<>0\")<=1,IF(SUM(D578:Y578)=0,0,(IF(SUM(D578:Y578)>0,IF(SUM(D578:Y578)<400,(1.2675*45967*SUM(D578:Y578)^(-0.4664)),(IF(SUM(D578:Y578)<2000,(39128*SUM(D578:Y578)^(-0.37661)),IF(SUM(D578:Y578)<5000,18893*SUM(D578:Y578)^(-0.28083),IF(SUM(D578:Y578)<100000,29680*SUM(D578:Y578)^(-0.24475),1773.1))))*100/115)*SUM(D578:Y578)*(IF(SUM(D574:Y574)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D578:Y578)),$A$73)","v":0},{"$f":"IF((D578*$Z578-(2009-D$3)/($C578+D579)*$Z578*D578)<0,0,(D578*$Z578-(2009-D$3)/($C578+D579)*$Z578*D578))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA578:AV578)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA578","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB578","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC578","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD578","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE578","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF578","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG578","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH578","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI578","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ578","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK578","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL578","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM578","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN578","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO578","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP578","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ578","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR578","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS578","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT578","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU578","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV578","v":0},{"$f":"+SUM(AX578:BS578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU578:CP578)","v":0},{"$f":"SUM(D578:Y578)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D580:Y580,\"<>0\")<=1,IF(SUM(D580:Y580)=0,0,(IF(SUM(D580:Y580)>0,IF(SUM(D580:Y580)<400,(1.2675*45967*SUM(D580:Y580)^(-0.4664)),(IF(SUM(D580:Y580)<2000,(39128*SUM(D580:Y580)^(-0.37661)),IF(SUM(D580:Y580)<5000,18893*SUM(D580:Y580)^(-0.28083),IF(SUM(D580:Y580)<100000,29680*SUM(D580:Y580)^(-0.24475),1773.1))))*100/115)*SUM(D580:Y580)*(IF(SUM(D576:Y576)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D580:Y580)),$A$73)","v":0},{"$f":"IF((D580*$Z580-(2009-D$3)/$C580*$Z580*D580)<0,0,(D580*$Z580-(2009-D$3)/$C580*$Z580*D580))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N580*$Z580-(2009-N$3)/$C580*$Z580*N580)<0,0,(N580*$Z580-(2009-N$3)/$C580*$Z580*N580))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X580*$Z580-(2009-X$3)/$C580*$Z580*X580)<0,0,(X580*$Z580-(2009-X$3)/$C580*$Z580*X580))","v":0},{"$f":"IF((Y580*$Z580-(2009-Y$3)/$C580*$Z580*Y580)<0,0,(Y580*$Z580-(2009-Y$3)/$C580*$Z580*Y580))","v":0},{"$f":"+SUM(AA580:AV580)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA580","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB580","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC580","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD580","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE580","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF580","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG580","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH580","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI580","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ580","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK580","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL580","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM580","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN580","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO580","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP580","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ580","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR580","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS580","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT580","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU580","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV580","v":0},{"$f":"+SUM(AX580:BS580)","v":0},{"$f":"(AA580+AX580)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK580+BH580)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU580+BR580)/2","v":0},0,{"$f":"+SUM(BU580:CP580)","v":0},{"$f":"SUM(D580:Y580)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D581:Y581,\"<>0\")<=1,IF(SUM(D581:Y581)=0,0,(IF(SUM(D581:Y581)>0,IF(SUM(D581:Y581)<400,(1.2675*45967*SUM(D581:Y581)^(-0.4664)),(IF(SUM(D581:Y581)<2000,(39128*SUM(D581:Y581)^(-0.37661)),IF(SUM(D581:Y581)<5000,18893*SUM(D581:Y581)^(-0.28083),IF(SUM(D581:Y581)<100000,29680*SUM(D581:Y581)^(-0.24475),1773.1))))*100/115)*SUM(D581:Y581)*(IF(SUM(D577:Y577)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D581:Y581)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X581*$Z581-(2009-X$3)/$C581*$Z581*X581)<0,0,(X581*$Z581-(2009-X$3)/$C581*$Z581*X581))","v":0},{"$f":"IF((Y581*$Z581-(2009-Y$3)/$C581*$Z581*Y581)<0,0,(Y581*$Z581-(2009-Y$3)/$C581*$Z581*Y581))","v":0},{"$f":"+SUM(AA581:AV581)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA581","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB581","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC581","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD581","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE581","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF581","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG581","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH581","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI581","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ581","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK581","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL581","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM581","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN581","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO581","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP581","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ581","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR581","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS581","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT581","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU581","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV581","v":0},{"$f":"+SUM(AX581:BS581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU581:CP581)","v":0},{"$f":"SUM(D581:Y581)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D582:Y582,\"<>0\")<=1,IF(SUM(D582:Y582)=0,0,(IF(SUM(D582:Y582)>0,IF(SUM(D582:Y582)<400,(1.2675*45967*SUM(D582:Y582)^(-0.4664)),(IF(SUM(D582:Y582)<2000,(39128*SUM(D582:Y582)^(-0.37661)),IF(SUM(D582:Y582)<5000,18893*SUM(D582:Y582)^(-0.28083),IF(SUM(D582:Y582)<100000,29680*SUM(D582:Y582)^(-0.24475),1773.1))))*100/115)*SUM(D582:Y582)*(IF(SUM(D574:Y574)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D582:Y582)),$A$73)","v":0},{"$f":"IF((D582*$Z582-(2009-D$3)/($C582+D583)*$Z582*D582)<0,0,(D582*$Z582-(2009-D$3)/($C582+D583)*$Z582*D582))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA582:AV582)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA582","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB582","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC582","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD582","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE582","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF582","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG582","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH582","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI582","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ582","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK582","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL582","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM582","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN582","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO582","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP582","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ582","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR582","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS582","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT582","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU582","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV582","v":0},{"$f":"+SUM(AX582:BS582)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU582:CP582)","v":0},{"$f":"SUM(D582:Y582)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D584:Y584,\"<>0\")<=1,IF(SUM(D584:Y584)=0,0,(IF(SUM(D584:Y584)>0,IF(SUM(D584:Y584)<400,(1.2675*45967*SUM(D584:Y584)^(-0.4664)),(IF(SUM(D584:Y584)<2000,(39128*SUM(D584:Y584)^(-0.37661)),IF(SUM(D584:Y584)<5000,18893*SUM(D584:Y584)^(-0.28083),IF(SUM(D584:Y584)<100000,29680*SUM(D584:Y584)^(-0.24475),1773.1))))*100/115)*SUM(D584:Y584)*(IF(SUM(D576:Y576)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D584:Y584)),$A$73)","v":0},{"$f":"IF((D584*$Z584-(2009-D$3)/$C584*$Z584*D584)<0,0,(D584*$Z584-(2009-D$3)/$C584*$Z584*D584))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N584*$Z584-(2009-N$3)/$C584*$Z584*N584)<0,0,(N584*$Z584-(2009-N$3)/$C584*$Z584*N584))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X584*$Z584-(2009-X$3)/$C584*$Z584*X584)<0,0,(X584*$Z584-(2009-X$3)/$C584*$Z584*X584))","v":0},{"$f":"IF((Y584*$Z584-(2009-Y$3)/$C584*$Z584*Y584)<0,0,(Y584*$Z584-(2009-Y$3)/$C584*$Z584*Y584))","v":0},{"$f":"+SUM(AA584:AV584)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA584","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB584","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC584","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD584","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE584","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF584","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG584","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH584","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI584","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ584","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK584","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL584","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM584","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN584","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO584","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP584","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ584","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR584","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS584","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT584","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU584","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV584","v":0},{"$f":"+SUM(AX584:BS584)","v":0},{"$f":"(AA584+AX584)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK584+BH584)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU584+BR584)/2","v":0},0,{"$f":"+SUM(BU584:CP584)","v":0},{"$f":"SUM(D584:Y584)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D585:Y585,\"<>0\")<=1,IF(SUM(D585:Y585)=0,0,(IF(SUM(D585:Y585)>0,IF(SUM(D585:Y585)<400,(1.2675*45967*SUM(D585:Y585)^(-0.4664)),(IF(SUM(D585:Y585)<2000,(39128*SUM(D585:Y585)^(-0.37661)),IF(SUM(D585:Y585)<5000,18893*SUM(D585:Y585)^(-0.28083),IF(SUM(D585:Y585)<100000,29680*SUM(D585:Y585)^(-0.24475),1773.1))))*100/115)*SUM(D585:Y585)*(IF(SUM(D577:Y577)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D585:Y585)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X585*$Z585-(2009-X$3)/$C585*$Z585*X585)<0,0,(X585*$Z585-(2009-X$3)/$C585*$Z585*X585))","v":0},{"$f":"IF((Y585*$Z585-(2009-Y$3)/$C585*$Z585*Y585)<0,0,(Y585*$Z585-(2009-Y$3)/$C585*$Z585*Y585))","v":0},{"$f":"+SUM(AA585:AV585)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA585","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB585","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC585","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD585","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE585","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF585","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG585","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH585","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI585","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ585","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK585","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL585","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM585","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN585","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO585","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP585","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ585","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR585","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS585","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT585","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU585","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV585","v":0},{"$f":"+SUM(AX585:BS585)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU585:CP585)","v":0},{"$f":"SUM(D585:Y585)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D586:Y586,\"<>0\")<=1,IF(SUM(D586:Y586)=0,0,(IF(SUM(D586:Y586)>0,IF(SUM(D586:Y586)<400,(1.2675*45967*SUM(D586:Y586)^(-0.4664)),(IF(SUM(D586:Y586)<2000,(39128*SUM(D586:Y586)^(-0.37661)),IF(SUM(D586:Y586)<5000,18893*SUM(D586:Y586)^(-0.28083),IF(SUM(D586:Y586)<100000,29680*SUM(D586:Y586)^(-0.24475),1773.1))))*100/115)*SUM(D586:Y586)*(IF(SUM(D574:Y574)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D586:Y586)),$A$73)","v":0},{"$f":"IF((D586*$Z586-(2009-D$3)/($C586+D587)*$Z586*D586)<0,0,(D586*$Z586-(2009-D$3)/($C586+D587)*$Z586*D586))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA586:AV586)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA586","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB586","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC586","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD586","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE586","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF586","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG586","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH586","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI586","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ586","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK586","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL586","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM586","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN586","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO586","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP586","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ586","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR586","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS586","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT586","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU586","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV586","v":0},{"$f":"+SUM(AX586:BS586)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU586:CP586)","v":0},{"$f":"SUM(D586:Y586)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D588:Y588,\"<>0\")<=1,IF(SUM(D588:Y588)=0,0,(IF(SUM(D588:Y588)>0,IF(SUM(D588:Y588)<400,(1.2675*45967*SUM(D588:Y588)^(-0.4664)),(IF(SUM(D588:Y588)<2000,(39128*SUM(D588:Y588)^(-0.37661)),IF(SUM(D588:Y588)<5000,18893*SUM(D588:Y588)^(-0.28083),IF(SUM(D588:Y588)<100000,29680*SUM(D588:Y588)^(-0.24475),1773.1))))*100/115)*SUM(D588:Y588)*(IF(SUM(D576:Y576)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D588:Y588)),$A$73)","v":0},{"$f":"IF((D588*$Z588-(2009-D$3)/$C588*$Z588*D588)<0,0,(D588*$Z588-(2009-D$3)/$C588*$Z588*D588))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N588*$Z588-(2009-N$3)/$C588*$Z588*N588)<0,0,(N588*$Z588-(2009-N$3)/$C588*$Z588*N588))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X588*$Z588-(2009-X$3)/$C588*$Z588*X588)<0,0,(X588*$Z588-(2009-X$3)/$C588*$Z588*X588))","v":0},{"$f":"IF((Y588*$Z588-(2009-Y$3)/$C588*$Z588*Y588)<0,0,(Y588*$Z588-(2009-Y$3)/$C588*$Z588*Y588))","v":0},{"$f":"+SUM(AA588:AV588)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA588","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB588","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC588","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD588","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE588","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF588","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG588","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH588","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI588","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ588","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK588","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL588","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM588","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN588","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO588","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP588","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ588","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR588","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS588","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT588","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU588","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV588","v":0},{"$f":"+SUM(AX588:BS588)","v":0},{"$f":"(AA588+AX588)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK588+BH588)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU588+BR588)/2","v":0},0,{"$f":"+SUM(BU588:CP588)","v":0},{"$f":"SUM(D588:Y588)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D589:Y589,\"<>0\")<=1,IF(SUM(D589:Y589)=0,0,(IF(SUM(D589:Y589)>0,IF(SUM(D589:Y589)<400,(1.2675*45967*SUM(D589:Y589)^(-0.4664)),(IF(SUM(D589:Y589)<2000,(39128*SUM(D589:Y589)^(-0.37661)),IF(SUM(D589:Y589)<5000,18893*SUM(D589:Y589)^(-0.28083),IF(SUM(D589:Y589)<100000,29680*SUM(D589:Y589)^(-0.24475),1773.1))))*100/115)*SUM(D589:Y589)*(IF(SUM(D577:Y577)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D589:Y589)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X589*$Z589-(2009-X$3)/$C589*$Z589*X589)<0,0,(X589*$Z589-(2009-X$3)/$C589*$Z589*X589))","v":0},{"$f":"IF((Y589*$Z589-(2009-Y$3)/$C589*$Z589*Y589)<0,0,(Y589*$Z589-(2009-Y$3)/$C589*$Z589*Y589))","v":0},{"$f":"+SUM(AA589:AV589)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA589","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB589","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC589","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD589","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE589","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF589","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG589","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH589","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI589","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ589","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK589","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL589","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM589","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN589","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO589","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP589","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ589","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR589","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS589","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT589","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU589","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV589","v":0},{"$f":"+SUM(AX589:BS589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU589:CP589)","v":0},{"$f":"SUM(D589:Y589)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D590:Y590,\"<>0\")<=1,IF(SUM(D590:Y590)=0,0,(IF(SUM(D590:Y590)>0,IF(SUM(D590:Y590)<400,(1.2675*45967*SUM(D590:Y590)^(-0.4664)),(IF(SUM(D590:Y590)<2000,(39128*SUM(D590:Y590)^(-0.37661)),IF(SUM(D590:Y590)<5000,18893*SUM(D590:Y590)^(-0.28083),IF(SUM(D590:Y590)<100000,29680*SUM(D590:Y590)^(-0.24475),1773.1))))*100/115)*SUM(D590:Y590)*(IF(SUM(D574:Y574)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D590:Y590)),$A$73)","v":0},{"$f":"IF((D590*$Z590-(2009-D$3)/($C590+D591)*$Z590*D590)<0,0,(D590*$Z590-(2009-D$3)/($C590+D591)*$Z590*D590))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA590:AV590)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA590","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB590","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC590","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD590","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE590","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF590","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG590","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH590","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI590","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ590","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK590","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL590","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM590","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN590","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO590","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP590","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ590","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR590","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS590","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT590","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU590","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV590","v":0},{"$f":"+SUM(AX590:BS590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU590:CP590)","v":0},{"$f":"SUM(D590:Y590)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D592:Y592,\"<>0\")<=1,IF(SUM(D592:Y592)=0,0,(IF(SUM(D592:Y592)>0,IF(SUM(D592:Y592)<400,(1.2675*45967*SUM(D592:Y592)^(-0.4664)),(IF(SUM(D592:Y592)<2000,(39128*SUM(D592:Y592)^(-0.37661)),IF(SUM(D592:Y592)<5000,18893*SUM(D592:Y592)^(-0.28083),IF(SUM(D592:Y592)<100000,29680*SUM(D592:Y592)^(-0.24475),1773.1))))*100/115)*SUM(D592:Y592)*(IF(SUM(D576:Y576)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D592:Y592)),$A$73)","v":0},{"$f":"IF((D592*$Z592-(2009-D$3)/$C592*$Z592*D592)<0,0,(D592*$Z592-(2009-D$3)/$C592*$Z592*D592))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N592*$Z592-(2009-N$3)/$C592*$Z592*N592)<0,0,(N592*$Z592-(2009-N$3)/$C592*$Z592*N592))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X592*$Z592-(2009-X$3)/$C592*$Z592*X592)<0,0,(X592*$Z592-(2009-X$3)/$C592*$Z592*X592))","v":0},{"$f":"IF((Y592*$Z592-(2009-Y$3)/$C592*$Z592*Y592)<0,0,(Y592*$Z592-(2009-Y$3)/$C592*$Z592*Y592))","v":0},{"$f":"+SUM(AA592:AV592)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA592","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB592","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC592","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD592","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE592","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF592","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG592","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH592","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI592","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ592","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK592","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL592","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM592","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN592","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO592","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP592","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ592","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR592","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS592","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT592","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU592","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV592","v":0},{"$f":"+SUM(AX592:BS592)","v":0},{"$f":"(AA592+AX592)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK592+BH592)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU592+BR592)/2","v":0},{"$f":"(AV592+BS592)/2","v":0},{"$f":"+SUM(BU592:CP592)","v":0},{"$f":"SUM(D592:Y592)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D593:Y593,\"<>0\")<=1,IF(SUM(D593:Y593)=0,0,(IF(SUM(D593:Y593)>0,IF(SUM(D593:Y593)<400,(1.2675*45967*SUM(D593:Y593)^(-0.4664)),(IF(SUM(D593:Y593)<2000,(39128*SUM(D593:Y593)^(-0.37661)),IF(SUM(D593:Y593)<5000,18893*SUM(D593:Y593)^(-0.28083),IF(SUM(D593:Y593)<100000,29680*SUM(D593:Y593)^(-0.24475),1773.1))))*100/115)*SUM(D593:Y593)*(IF(SUM(D577:Y577)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D593:Y593)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X593*$Z593-(2009-X$3)/$C593*$Z593*X593)<0,0,(X593*$Z593-(2009-X$3)/$C593*$Z593*X593))","v":0},{"$f":"IF((Y593*$Z593-(2009-Y$3)/$C593*$Z593*Y593)<0,0,(Y593*$Z593-(2009-Y$3)/$C593*$Z593*Y593))","v":0},{"$f":"+SUM(AA593:AV593)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA593","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB593","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC593","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD593","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE593","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF593","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG593","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH593","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI593","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ593","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK593","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL593","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM593","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN593","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO593","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP593","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ593","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR593","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS593","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT593","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU593","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV593","v":0},{"$f":"+SUM(AX593:BS593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU593+BR593)/2","v":0},{"$f":"(AV593+BS593)/2","v":0},{"$f":"+SUM(BU593:CP593)","v":0},{"$f":"SUM(D593:Y593)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW595:AW606)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT595:BT606)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ595:CQ606)","v":0},{"$f":"SUM(D594:Y594)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D595:Y595,\"<>0\")<=1,IF(SUM(D595:Y595)=0,0,(IF(SUM(D595:Y595)>0,IF(SUM(D595:Y595)<400,(1.2675*45967*SUM(D595:Y595)^(-0.4664)),(IF(SUM(D595:Y595)<2000,(39128*SUM(D595:Y595)^(-0.37661)),IF(SUM(D595:Y595)<5000,18893*SUM(D595:Y595)^(-0.28083),IF(SUM(D595:Y595)<100000,29680*SUM(D595:Y595)^(-0.24475),1773.1))))*100/115)*SUM(D595:Y595)*(IF(SUM(D574:Y574)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D595:Y595)),$A$73)","v":0},{"$f":"IF((D595*$Z595-(2009-D$3)/($C595+D596)*$Z595*D595)<0,0,(D595*$Z595-(2009-D$3)/($C595+D596)*$Z595*D595))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA595:AV595)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA595","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB595","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC595","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD595","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE595","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF595","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG595","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH595","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI595","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ595","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK595","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL595","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM595","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN595","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO595","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP595","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ595","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR595","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS595","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT595","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU595","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV595","v":0},{"$f":"+SUM(AX595:BS595)","v":0},{"$f":"(AA595+AX595)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU595:CP595)","v":0},{"$f":"SUM(D595:Y595)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D597:Y597,\"<>0\")<=1,IF(SUM(D597:Y597)=0,0,(IF(SUM(D597:Y597)>0,IF(SUM(D597:Y597)<400,(1.2675*45967*SUM(D597:Y597)^(-0.4664)),(IF(SUM(D597:Y597)<2000,(39128*SUM(D597:Y597)^(-0.37661)),IF(SUM(D597:Y597)<5000,18893*SUM(D597:Y597)^(-0.28083),IF(SUM(D597:Y597)<100000,29680*SUM(D597:Y597)^(-0.24475),1773.1))))*100/115)*SUM(D597:Y597)*(IF(SUM(D576:Y576)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D597:Y597)),$A$73)","v":0},{"$f":"IF((D597*$Z597-(2009-D$3)/$C597*$Z597*D597)<0,0,(D597*$Z597-(2009-D$3)/$C597*$Z597*D597))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N597*$Z597-(2009-N$3)/$C597*$Z597*N597)<0,0,(N597*$Z597-(2009-N$3)/$C597*$Z597*N597))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X597*$Z597-(2009-X$3)/$C597*$Z597*X597)<0,0,(X597*$Z597-(2009-X$3)/$C597*$Z597*X597))","v":0},{"$f":"IF((Y597*$Z597-(2009-Y$3)/$C597*$Z597*Y597)<0,0,(Y597*$Z597-(2009-Y$3)/$C597*$Z597*Y597))","v":0},{"$f":"+SUM(AA597:AV597)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA597","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB597","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC597","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD597","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE597","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF597","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG597","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH597","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI597","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ597","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK597","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL597","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM597","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN597","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO597","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP597","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ597","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR597","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS597","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT597","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU597","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV597","v":0},{"$f":"+SUM(AX597:BS597)","v":0},{"$f":"(AA597+AX597)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK597+BH597)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU597+BR597)/2","v":0},0,{"$f":"+SUM(BU597:CP597)","v":0},{"$f":"SUM(D597:Y597)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D598:Y598,\"<>0\")<=1,IF(SUM(D598:Y598)=0,0,(IF(SUM(D598:Y598)>0,IF(SUM(D598:Y598)<400,(1.2675*45967*SUM(D598:Y598)^(-0.4664)),(IF(SUM(D598:Y598)<2000,(39128*SUM(D598:Y598)^(-0.37661)),IF(SUM(D598:Y598)<5000,18893*SUM(D598:Y598)^(-0.28083),IF(SUM(D598:Y598)<100000,29680*SUM(D598:Y598)^(-0.24475),1773.1))))*100/115)*SUM(D598:Y598)*(IF(SUM(D577:Y577)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D598:Y598)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X598*$Z598-(2009-X$3)/$C598*$Z598*X598)<0,0,(X598*$Z598-(2009-X$3)/$C598*$Z598*X598))","v":0},{"$f":"IF((Y598*$Z598-(2009-Y$3)/$C598*$Z598*Y598)<0,0,(Y598*$Z598-(2009-Y$3)/$C598*$Z598*Y598))","v":0},{"$f":"+SUM(AA598:AV598)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA598","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB598","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC598","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD598","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE598","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF598","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG598","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH598","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI598","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ598","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK598","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL598","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM598","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN598","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO598","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP598","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ598","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR598","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS598","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT598","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU598","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV598","v":0},{"$f":"+SUM(AX598:BS598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU598:CP598)","v":0},{"$f":"SUM(D598:Y598)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D599:Y599,\"<>0\")<=1,IF(SUM(D599:Y599)=0,0,(IF(SUM(D599:Y599)>0,IF(SUM(D599:Y599)<400,(1.2675*45967*SUM(D599:Y599)^(-0.4664)),(IF(SUM(D599:Y599)<2000,(39128*SUM(D599:Y599)^(-0.37661)),IF(SUM(D599:Y599)<5000,18893*SUM(D599:Y599)^(-0.28083),IF(SUM(D599:Y599)<100000,29680*SUM(D599:Y599)^(-0.24475),1773.1))))*100/115)*SUM(D599:Y599)*(IF(SUM(D574:Y574)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D599:Y599)),$A$73)","v":0},{"$f":"IF((D599*$Z599-(2009-D$3)/($C599+D600)*$Z599*D599)<0,0,(D599*$Z599-(2009-D$3)/($C599+D600)*$Z599*D599))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA599:AV599)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA599","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB599","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC599","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD599","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE599","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF599","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG599","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH599","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI599","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ599","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK599","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL599","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM599","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN599","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO599","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP599","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ599","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR599","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS599","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT599","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU599","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV599","v":0},{"$f":"+SUM(AX599:BS599)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU599:CP599)","v":0},{"$f":"SUM(D599:Y599)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D601:Y601,\"<>0\")<=1,IF(SUM(D601:Y601)=0,0,(IF(SUM(D601:Y601)>0,IF(SUM(D601:Y601)<400,(1.2675*45967*SUM(D601:Y601)^(-0.4664)),(IF(SUM(D601:Y601)<2000,(39128*SUM(D601:Y601)^(-0.37661)),IF(SUM(D601:Y601)<5000,18893*SUM(D601:Y601)^(-0.28083),IF(SUM(D601:Y601)<100000,29680*SUM(D601:Y601)^(-0.24475),1773.1))))*100/115)*SUM(D601:Y601)*(IF(SUM(D576:Y576)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D601:Y601)),$A$73)","v":0},{"$f":"IF((D601*$Z601-(2009-D$3)/$C601*$Z601*D601)<0,0,(D601*$Z601-(2009-D$3)/$C601*$Z601*D601))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N601*$Z601-(2009-N$3)/$C601*$Z601*N601)<0,0,(N601*$Z601-(2009-N$3)/$C601*$Z601*N601))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X601*$Z601-(2009-X$3)/$C601*$Z601*X601)<0,0,(X601*$Z601-(2009-X$3)/$C601*$Z601*X601))","v":0},{"$f":"IF((Y601*$Z601-(2009-Y$3)/$C601*$Z601*Y601)<0,0,(Y601*$Z601-(2009-Y$3)/$C601*$Z601*Y601))","v":0},{"$f":"+SUM(AA601:AV601)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA601","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB601","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC601","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD601","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE601","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF601","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG601","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH601","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI601","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ601","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK601","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL601","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM601","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN601","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO601","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP601","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ601","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR601","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS601","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT601","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU601","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV601","v":0},{"$f":"+SUM(AX601:BS601)","v":0},{"$f":"(AA601+AX601)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK601+BH601)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU601+BR601)/2","v":0},0,{"$f":"+SUM(BU601:CP601)","v":0},{"$f":"SUM(D601:Y601)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D602:Y602,\"<>0\")<=1,IF(SUM(D602:Y602)=0,0,(IF(SUM(D602:Y602)>0,IF(SUM(D602:Y602)<400,(1.2675*45967*SUM(D602:Y602)^(-0.4664)),(IF(SUM(D602:Y602)<2000,(39128*SUM(D602:Y602)^(-0.37661)),IF(SUM(D602:Y602)<5000,18893*SUM(D602:Y602)^(-0.28083),IF(SUM(D602:Y602)<100000,29680*SUM(D602:Y602)^(-0.24475),1773.1))))*100/115)*SUM(D602:Y602)*(IF(SUM(D577:Y577)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D602:Y602)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X602*$Z602-(2009-X$3)/$C602*$Z602*X602)<0,0,(X602*$Z602-(2009-X$3)/$C602*$Z602*X602))","v":0},{"$f":"IF((Y602*$Z602-(2009-Y$3)/$C602*$Z602*Y602)<0,0,(Y602*$Z602-(2009-Y$3)/$C602*$Z602*Y602))","v":0},{"$f":"+SUM(AA602:AV602)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA602","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB602","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC602","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD602","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE602","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF602","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG602","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH602","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI602","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ602","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK602","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL602","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM602","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN602","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO602","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP602","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ602","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR602","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS602","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT602","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU602","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV602","v":0},{"$f":"+SUM(AX602:BS602)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU602:CP602)","v":0},{"$f":"SUM(D602:Y602)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D603:Y603,\"<>0\")<=1,IF(SUM(D603:Y603)=0,0,(IF(SUM(D603:Y603)>0,IF(SUM(D603:Y603)<400,(1.2675*45967*SUM(D603:Y603)^(-0.4664)),(IF(SUM(D603:Y603)<2000,(39128*SUM(D603:Y603)^(-0.37661)),IF(SUM(D603:Y603)<5000,18893*SUM(D603:Y603)^(-0.28083),IF(SUM(D603:Y603)<100000,29680*SUM(D603:Y603)^(-0.24475),1773.1))))*100/115)*SUM(D603:Y603)*(IF(SUM(D574:Y574)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D603:Y603)),$A$73)","v":0},{"$f":"IF((D603*$Z603-(2009-D$3)/($C603+D604)*$Z603*D603)<0,0,(D603*$Z603-(2009-D$3)/($C603+D604)*$Z603*D603))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA603:AV603)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA603","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB603","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC603","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD603","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE603","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF603","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG603","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH603","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI603","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ603","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK603","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL603","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM603","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN603","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO603","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP603","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ603","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR603","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS603","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT603","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU603","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV603","v":0},{"$f":"+SUM(AX603:BS603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU603:CP603)","v":0},{"$f":"SUM(D603:Y603)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D605:Y605,\"<>0\")<=1,IF(SUM(D605:Y605)=0,0,(IF(SUM(D605:Y605)>0,IF(SUM(D605:Y605)<400,(1.2675*45967*SUM(D605:Y605)^(-0.4664)),(IF(SUM(D605:Y605)<2000,(39128*SUM(D605:Y605)^(-0.37661)),IF(SUM(D605:Y605)<5000,18893*SUM(D605:Y605)^(-0.28083),IF(SUM(D605:Y605)<100000,29680*SUM(D605:Y605)^(-0.24475),1773.1))))*100/115)*SUM(D605:Y605)*(IF(SUM(D576:Y576)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D605:Y605)),$A$73)","v":0},{"$f":"IF((D605*$Z605-(2009-D$3)/$C605*$Z605*D605)<0,0,(D605*$Z605-(2009-D$3)/$C605*$Z605*D605))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N605*$Z605-(2009-N$3)/$C605*$Z605*N605)<0,0,(N605*$Z605-(2009-N$3)/$C605*$Z605*N605))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X605*$Z605-(2009-X$3)/$C605*$Z605*X605)<0,0,(X605*$Z605-(2009-X$3)/$C605*$Z605*X605))","v":0},{"$f":"IF((Y605*$Z605-(2009-Y$3)/$C605*$Z605*Y605)<0,0,(Y605*$Z605-(2009-Y$3)/$C605*$Z605*Y605))","v":0},{"$f":"+SUM(AA605:AV605)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA605","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB605","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC605","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD605","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE605","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF605","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG605","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH605","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI605","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ605","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK605","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL605","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM605","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN605","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO605","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP605","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ605","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR605","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS605","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT605","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU605","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV605","v":0},{"$f":"+SUM(AX605:BS605)","v":0},{"$f":"(AA605+AX605)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK605+BH605)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU605+BR605)/2","v":0},{"$f":"(AV605+BS605)/2","v":0},{"$f":"+SUM(BU605:CP605)","v":0},{"$f":"SUM(D605:Y605)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D606:Y606,\"<>0\")<=1,IF(SUM(D606:Y606)=0,0,(IF(SUM(D606:Y606)>0,IF(SUM(D606:Y606)<400,(1.2675*45967*SUM(D606:Y606)^(-0.4664)),(IF(SUM(D606:Y606)<2000,(39128*SUM(D606:Y606)^(-0.37661)),IF(SUM(D606:Y606)<5000,18893*SUM(D606:Y606)^(-0.28083),IF(SUM(D606:Y606)<100000,29680*SUM(D606:Y606)^(-0.24475),1773.1))))*100/115)*SUM(D606:Y606)*(IF(SUM(D577:Y577)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D606:Y606)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X606*$Z606-(2009-X$3)/$C606*$Z606*X606)<0,0,(X606*$Z606-(2009-X$3)/$C606*$Z606*X606))","v":0},{"$f":"IF((Y606*$Z606-(2009-Y$3)/$C606*$Z606*Y606)<0,0,(Y606*$Z606-(2009-Y$3)/$C606*$Z606*Y606))","v":0},{"$f":"+SUM(AA606:AV606)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA606","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB606","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC606","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD606","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE606","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF606","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG606","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH606","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI606","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ606","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK606","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL606","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM606","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN606","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO606","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP606","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ606","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR606","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS606","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT606","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU606","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV606","v":0},{"$f":"+SUM(AX606:BS606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU606+BR606)/2","v":0},{"$f":"(AV606+BS606)/2","v":0},{"$f":"+SUM(BU606:CP606)","v":0},{"$f":"SUM(D606:Y606)","v":0}]
["Renseanlæg 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW608,AW611,AW636,AW661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT608,BT611,BT636,BT661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ608,CQ611,CQ636,CQ661)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW609:AW610)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT609:BT610)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ609:CQ610)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D609:Y609,\"<>0\")<=1,IF(SUM(D609:Y609)=0,0,(IF(SUM(D609:Y609)>0,IF(SUM(D609:Y609)<400,(1.2675*45967*SUM(D609:Y609)^(-0.4664)),(IF(SUM(D609:Y609)<2000,(39128*SUM(D609:Y609)^(-0.37661)),IF(SUM(D609:Y609)<5000,18893*SUM(D609:Y609)^(-0.28083),IF(SUM(D609:Y609)<100000,29680*SUM(D609:Y609)^(-0.24475),1773.1))))*100/115)*SUM(D609:Y609)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D609:Y609)),$A$73)","v":0},{"$f":"IF((D609*$Z609-(2009-D$3)/($C609+D610)*$Z609*D609)<0,0,(D609*$Z609-(2009-D$3)/($C609+D610)*$Z609*D609))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA609:AV609)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA609","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB609","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC609","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD609","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE609","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF609","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG609","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH609","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI609","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ609","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK609","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL609","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM609","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN609","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO609","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP609","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ609","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR609","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS609","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT609","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU609","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV609","v":0},{"$f":"+SUM(AX609:BS609)","v":0},{"$f":"(AA609+AX609)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU609:CP609)","v":0},{"$f":"SUM(D609:Y609)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW612:AW635)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT612:BT635)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ612:CQ635)","v":0},{"$f":"SUM(D611:Y611)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D612:Y612,\"<>0\")<=1,IF(SUM(D612:Y612)=0,0,(IF(SUM(D612:Y612)>0,IF(SUM(D612:Y612)<400,(1.2675*45967*SUM(D612:Y612)^(-0.4664)),(IF(SUM(D612:Y612)<2000,(39128*SUM(D612:Y612)^(-0.37661)),IF(SUM(D612:Y612)<5000,18893*SUM(D612:Y612)^(-0.28083),IF(SUM(D612:Y612)<100000,29680*SUM(D612:Y612)^(-0.24475),1773.1))))*100/115)*SUM(D612:Y612)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D612:Y612)),$A$73)","v":0},{"$f":"IF((D612*$Z612-(2009-D$3)/($C612+D613)*$Z612*D612)<0,0,(D612*$Z612-(2009-D$3)/($C612+D613)*$Z612*D612))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA612:AV612)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA612","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB612","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC612","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD612","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE612","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF612","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG612","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH612","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI612","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ612","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK612","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL612","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM612","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN612","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO612","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP612","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ612","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR612","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS612","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT612","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU612","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV612","v":0},{"$f":"+SUM(AX612:BS612)","v":0},{"$f":"(AA612+AX612)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU612:CP612)","v":0},{"$f":"SUM(D612:Y612)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D614:Y614,\"<>0\")<=1,IF(SUM(D614:Y614)=0,0,(IF(SUM(D614:Y614)>0,IF(SUM(D614:Y614)<400,(1.2675*45967*SUM(D614:Y614)^(-0.4664)),(IF(SUM(D614:Y614)<2000,(39128*SUM(D614:Y614)^(-0.37661)),IF(SUM(D614:Y614)<5000,18893*SUM(D614:Y614)^(-0.28083),IF(SUM(D614:Y614)<100000,29680*SUM(D614:Y614)^(-0.24475),1773.1))))*100/115)*SUM(D614:Y614)*0.061,0)*1.15*1.06*0.43)/SUM(D614:Y614)),$A$73)","v":0},{"$f":"IF((D614*$Z614-(2009-D$3)/$C614*$Z614*D614)<0,0,(D614*$Z614-(2009-D$3)/$C614*$Z614*D614))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N614*$Z614-(2009-N$3)/$C614*$Z614*N614)<0,0,(N614*$Z614-(2009-N$3)/$C614*$Z614*N614))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X614*$Z614-(2009-X$3)/$C614*$Z614*X614)<0,0,(X614*$Z614-(2009-X$3)/$C614*$Z614*X614))","v":0},{"$f":"IF((Y614*$Z614-(2009-Y$3)/$C614*$Z614*Y614)<0,0,(Y614*$Z614-(2009-Y$3)/$C614*$Z614*Y614))","v":0},{"$f":"+SUM(AA614:AV614)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA614","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB614","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC614","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD614","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE614","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF614","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG614","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH614","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI614","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ614","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK614","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL614","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM614","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN614","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO614","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP614","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ614","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR614","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS614","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT614","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU614","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV614","v":0},{"$f":"+SUM(AX614:BS614)","v":0},{"$f":"(AA614+AX614)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK614+BH614)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU614+BR614)/2","v":0},0,{"$f":"+SUM(BU614:CP614)","v":0},{"$f":"SUM(D614:Y614)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D615:Y615,\"<>0\")<=1,IF(SUM(D615:Y615)=0,0,(IF(SUM(D615:Y615)>0,IF(SUM(D615:Y615)<400,(1.2675*45967*SUM(D615:Y615)^(-0.4664)),(IF(SUM(D615:Y615)<2000,(39128*SUM(D615:Y615)^(-0.37661)),IF(SUM(D615:Y615)<5000,18893*SUM(D615:Y615)^(-0.28083),IF(SUM(D615:Y615)<100000,29680*SUM(D615:Y615)^(-0.24475),1773.1))))*100/115)*SUM(D615:Y615)*0.061,0)*1.15*1.06*0.02)/SUM(D615:Y615)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X615*$Z615-(2009-X$3)/$C615*$Z615*X615)<0,0,(X615*$Z615-(2009-X$3)/$C615*$Z615*X615))","v":0},{"$f":"IF((Y615*$Z615-(2009-Y$3)/$C615*$Z615*Y615)<0,0,(Y615*$Z615-(2009-Y$3)/$C615*$Z615*Y615))","v":0},{"$f":"+SUM(AA615:AV615)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA615","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB615","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC615","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD615","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE615","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF615","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG615","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH615","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI615","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ615","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK615","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL615","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM615","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN615","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO615","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP615","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ615","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR615","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS615","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT615","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU615","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV615","v":0},{"$f":"+SUM(AX615:BS615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU615:CP615)","v":0},{"$f":"SUM(D615:Y615)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D616:Y616,\"<>0\")<=1,IF(SUM(D616:Y616)=0,0,(IF(SUM(D616:Y616)>0,IF(SUM(D616:Y616)<400,(1.2675*45967*SUM(D616:Y616)^(-0.4664)),(IF(SUM(D616:Y616)<2000,(39128*SUM(D616:Y616)^(-0.37661)),IF(SUM(D616:Y616)<5000,18893*SUM(D616:Y616)^(-0.28083),IF(SUM(D616:Y616)<100000,29680*SUM(D616:Y616)^(-0.24475),1773.1))))*100/115)*SUM(D616:Y616)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D616:Y616)),$A$73)","v":0},{"$f":"IF((D616*$Z616-(2009-D$3)/($C616+D617)*$Z616*D616)<0,0,(D616*$Z616-(2009-D$3)/($C616+D617)*$Z616*D616))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA616:AV616)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA616","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB616","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC616","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD616","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE616","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF616","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG616","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH616","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI616","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ616","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK616","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL616","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM616","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN616","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO616","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP616","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ616","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR616","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS616","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT616","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU616","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV616","v":0},{"$f":"+SUM(AX616:BS616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU616:CP616)","v":0},{"$f":"SUM(D616:Y616)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D618:Y618,\"<>0\")<=1,IF(SUM(D618:Y618)=0,0,(IF(SUM(D618:Y618)>0,IF(SUM(D618:Y618)<400,(1.2675*45967*SUM(D618:Y618)^(-0.4664)),(IF(SUM(D618:Y618)<2000,(39128*SUM(D618:Y618)^(-0.37661)),IF(SUM(D618:Y618)<5000,18893*SUM(D618:Y618)^(-0.28083),IF(SUM(D618:Y618)<100000,29680*SUM(D618:Y618)^(-0.24475),1773.1))))*100/115)*SUM(D618:Y618)*0.0173,0)*1.15*1.06*0.43)/SUM(D618:Y618)),$A$73)","v":0},{"$f":"IF((D618*$Z618-(2009-D$3)/$C618*$Z618*D618)<0,0,(D618*$Z618-(2009-D$3)/$C618*$Z618*D618))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N618*$Z618-(2009-N$3)/$C618*$Z618*N618)<0,0,(N618*$Z618-(2009-N$3)/$C618*$Z618*N618))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X618*$Z618-(2009-X$3)/$C618*$Z618*X618)<0,0,(X618*$Z618-(2009-X$3)/$C618*$Z618*X618))","v":0},{"$f":"IF((Y618*$Z618-(2009-Y$3)/$C618*$Z618*Y618)<0,0,(Y618*$Z618-(2009-Y$3)/$C618*$Z618*Y618))","v":0},{"$f":"+SUM(AA618:AV618)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA618","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB618","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC618","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD618","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE618","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF618","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG618","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH618","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI618","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ618","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK618","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL618","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM618","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN618","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO618","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP618","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ618","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR618","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS618","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT618","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU618","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV618","v":0},{"$f":"+SUM(AX618:BS618)","v":0},{"$f":"(AA618+AX618)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK618+BH618)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU618+BR618)/2","v":0},0,{"$f":"+SUM(BU618:CP618)","v":0},{"$f":"SUM(D618:Y618)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D619:Y619,\"<>0\")<=1,IF(SUM(D619:Y619)=0,0,(IF(SUM(D619:Y619)>0,IF(SUM(D619:Y619)<400,(1.2675*45967*SUM(D619:Y619)^(-0.4664)),(IF(SUM(D619:Y619)<2000,(39128*SUM(D619:Y619)^(-0.37661)),IF(SUM(D619:Y619)<5000,18893*SUM(D619:Y619)^(-0.28083),IF(SUM(D619:Y619)<100000,29680*SUM(D619:Y619)^(-0.24475),1773.1))))*100/115)*SUM(D619:Y619)*0.0173,0)*1.15*1.06*0.02)/SUM(D619:Y619)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X619*$Z619-(2009-X$3)/$C619*$Z619*X619)<0,0,(X619*$Z619-(2009-X$3)/$C619*$Z619*X619))","v":0},{"$f":"IF((Y619*$Z619-(2009-Y$3)/$C619*$Z619*Y619)<0,0,(Y619*$Z619-(2009-Y$3)/$C619*$Z619*Y619))","v":0},{"$f":"+SUM(AA619:AV619)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA619","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB619","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC619","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD619","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE619","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF619","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG619","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH619","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI619","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ619","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK619","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL619","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM619","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN619","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO619","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP619","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ619","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR619","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS619","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT619","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU619","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV619","v":0},{"$f":"+SUM(AX619:BS619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU619:CP619)","v":0},{"$f":"SUM(D619:Y619)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D620:Y620,\"<>0\")<=1,IF(SUM(D620:Y620)=0,0,(IF(SUM(D620:Y620)>0,IF(SUM(D620:Y620)<400,(1.2675*45967*SUM(D620:Y620)^(-0.4664)),(IF(SUM(D620:Y620)<2000,(39128*SUM(D620:Y620)^(-0.37661)),IF(SUM(D620:Y620)<5000,18893*SUM(D620:Y620)^(-0.28083),IF(SUM(D620:Y620)<100000,29680*SUM(D620:Y620)^(-0.24475),1773.1))))*100/115)*SUM(D620:Y620)*(IF(SUM(D620:Y620)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D620:Y620)),$A$73)","v":0},{"$f":"IF((D620*$Z620-(2009-D$3)/($C620+D621)*$Z620*D620)<0,0,(D620*$Z620-(2009-D$3)/($C620+D621)*$Z620*D620))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA620:AV620)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA620","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB620","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC620","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD620","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE620","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF620","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG620","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH620","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI620","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ620","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK620","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL620","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM620","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN620","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO620","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP620","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ620","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR620","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS620","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT620","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU620","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV620","v":0},{"$f":"+SUM(AX620:BS620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU620:CP620)","v":0},{"$f":"SUM(D620:Y620)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D622:Y622,\"<>0\")<=1,IF(SUM(D622:Y622)=0,0,(IF(SUM(D622:Y622)>0,IF(SUM(D622:Y622)<400,(1.2675*45967*SUM(D622:Y622)^(-0.4664)),(IF(SUM(D622:Y622)<2000,(39128*SUM(D622:Y622)^(-0.37661)),IF(SUM(D622:Y622)<5000,18893*SUM(D622:Y622)^(-0.28083),IF(SUM(D622:Y622)<100000,29680*SUM(D622:Y622)^(-0.24475),1773.1))))*100/115)*SUM(D622:Y622)*(IF(SUM(D622:Y622)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D622:Y622)),$A$73)","v":0},{"$f":"IF((D622*$Z622-(2009-D$3)/$C622*$Z622*D622)<0,0,(D622*$Z622-(2009-D$3)/$C622*$Z622*D622))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N622*$Z622-(2009-N$3)/$C622*$Z622*N622)<0,0,(N622*$Z622-(2009-N$3)/$C622*$Z622*N622))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X622*$Z622-(2009-X$3)/$C622*$Z622*X622)<0,0,(X622*$Z622-(2009-X$3)/$C622*$Z622*X622))","v":0},{"$f":"IF((Y622*$Z622-(2009-Y$3)/$C622*$Z622*Y622)<0,0,(Y622*$Z622-(2009-Y$3)/$C622*$Z622*Y622))","v":0},{"$f":"+SUM(AA622:AV622)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA622","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB622","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC622","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD622","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE622","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF622","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG622","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH622","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI622","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ622","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK622","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL622","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM622","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN622","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO622","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP622","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ622","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR622","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS622","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT622","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU622","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV622","v":0},{"$f":"+SUM(AX622:BS622)","v":0},{"$f":"(AA622+AX622)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK622+BH622)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU622+BR622)/2","v":0},0,{"$f":"+SUM(BU622:CP622)","v":0},{"$f":"SUM(D622:Y622)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D623:Y623,\"<>0\")<=1,IF(SUM(D623:Y623)=0,0,(IF(SUM(D623:Y623)>0,IF(SUM(D623:Y623)<400,(1.2675*45967*SUM(D623:Y623)^(-0.4664)),(IF(SUM(D623:Y623)<2000,(39128*SUM(D623:Y623)^(-0.37661)),IF(SUM(D623:Y623)<5000,18893*SUM(D623:Y623)^(-0.28083),IF(SUM(D623:Y623)<100000,29680*SUM(D623:Y623)^(-0.24475),1773.1))))*100/115)*SUM(D623:Y623)*(IF(SUM(D623:Y623)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D623:Y623)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X623*$Z623-(2009-X$3)/$C623*$Z623*X623)<0,0,(X623*$Z623-(2009-X$3)/$C623*$Z623*X623))","v":0},{"$f":"IF((Y623*$Z623-(2009-Y$3)/$C623*$Z623*Y623)<0,0,(Y623*$Z623-(2009-Y$3)/$C623*$Z623*Y623))","v":0},{"$f":"+SUM(AA623:AV623)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA623","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB623","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC623","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD623","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE623","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF623","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG623","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH623","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI623","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ623","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK623","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL623","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM623","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN623","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO623","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP623","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ623","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR623","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS623","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT623","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU623","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV623","v":0},{"$f":"+SUM(AX623:BS623)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU623:CP623)","v":0},{"$f":"SUM(D623:Y623)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D624:Y624,\"<>0\")<=1,IF(SUM(D624:Y624)=0,0,(IF(SUM(D624:Y624)>0,IF(SUM(D624:Y624)<400,(1.2675*45967*SUM(D624:Y624)^(-0.4664)),(IF(SUM(D624:Y624)<2000,(39128*SUM(D624:Y624)^(-0.37661)),IF(SUM(D624:Y624)<5000,18893*SUM(D624:Y624)^(-0.28083),IF(SUM(D624:Y624)<100000,29680*SUM(D624:Y624)^(-0.24475),1773.1))))*100/115)*SUM(D624:Y624)*(IF(SUM(D620:Y620)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D624:Y624)),$A$73)","v":0},{"$f":"IF((D624*$Z624-(2009-D$3)/($C624+D625)*$Z624*D624)<0,0,(D624*$Z624-(2009-D$3)/($C624+D625)*$Z624*D624))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA624:AV624)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA624","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB624","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC624","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD624","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE624","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF624","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG624","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH624","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI624","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ624","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK624","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL624","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM624","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN624","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO624","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP624","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ624","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR624","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS624","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT624","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU624","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV624","v":0},{"$f":"+SUM(AX624:BS624)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU624:CP624)","v":0},{"$f":"SUM(D624:Y624)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D626:Y626,\"<>0\")<=1,IF(SUM(D626:Y626)=0,0,(IF(SUM(D626:Y626)>0,IF(SUM(D626:Y626)<400,(1.2675*45967*SUM(D626:Y626)^(-0.4664)),(IF(SUM(D626:Y626)<2000,(39128*SUM(D626:Y626)^(-0.37661)),IF(SUM(D626:Y626)<5000,18893*SUM(D626:Y626)^(-0.28083),IF(SUM(D626:Y626)<100000,29680*SUM(D626:Y626)^(-0.24475),1773.1))))*100/115)*SUM(D626:Y626)*(IF(SUM(D622:Y622)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D626:Y626)),$A$73)","v":0},{"$f":"IF((D626*$Z626-(2009-D$3)/$C626*$Z626*D626)<0,0,(D626*$Z626-(2009-D$3)/$C626*$Z626*D626))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N626*$Z626-(2009-N$3)/$C626*$Z626*N626)<0,0,(N626*$Z626-(2009-N$3)/$C626*$Z626*N626))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X626*$Z626-(2009-X$3)/$C626*$Z626*X626)<0,0,(X626*$Z626-(2009-X$3)/$C626*$Z626*X626))","v":0},{"$f":"IF((Y626*$Z626-(2009-Y$3)/$C626*$Z626*Y626)<0,0,(Y626*$Z626-(2009-Y$3)/$C626*$Z626*Y626))","v":0},{"$f":"+SUM(AA626:AV626)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA626","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB626","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC626","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD626","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE626","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF626","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG626","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH626","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI626","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ626","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK626","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL626","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM626","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN626","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO626","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP626","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ626","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR626","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS626","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT626","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU626","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV626","v":0},{"$f":"+SUM(AX626:BS626)","v":0},{"$f":"(AA626+AX626)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK626+BH626)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU626+BR626)/2","v":0},0,{"$f":"+SUM(BU626:CP626)","v":0},{"$f":"SUM(D626:Y626)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D627:Y627,\"<>0\")<=1,IF(SUM(D627:Y627)=0,0,(IF(SUM(D627:Y627)>0,IF(SUM(D627:Y627)<400,(1.2675*45967*SUM(D627:Y627)^(-0.4664)),(IF(SUM(D627:Y627)<2000,(39128*SUM(D627:Y627)^(-0.37661)),IF(SUM(D627:Y627)<5000,18893*SUM(D627:Y627)^(-0.28083),IF(SUM(D627:Y627)<100000,29680*SUM(D627:Y627)^(-0.24475),1773.1))))*100/115)*SUM(D627:Y627)*(IF(SUM(D623:Y623)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D627:Y627)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X627*$Z627-(2009-X$3)/$C627*$Z627*X627)<0,0,(X627*$Z627-(2009-X$3)/$C627*$Z627*X627))","v":0},{"$f":"IF((Y627*$Z627-(2009-Y$3)/$C627*$Z627*Y627)<0,0,(Y627*$Z627-(2009-Y$3)/$C627*$Z627*Y627))","v":0},{"$f":"+SUM(AA627:AV627)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA627","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB627","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC627","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD627","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE627","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF627","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG627","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH627","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI627","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ627","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK627","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL627","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM627","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN627","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO627","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP627","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ627","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR627","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS627","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT627","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU627","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV627","v":0},{"$f":"+SUM(AX627:BS627)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU627:CP627)","v":0},{"$f":"SUM(D627:Y627)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D628:Y628,\"<>0\")<=1,IF(SUM(D628:Y628)=0,0,(IF(SUM(D628:Y628)>0,IF(SUM(D628:Y628)<400,(1.2675*45967*SUM(D628:Y628)^(-0.4664)),(IF(SUM(D628:Y628)<2000,(39128*SUM(D628:Y628)^(-0.37661)),IF(SUM(D628:Y628)<5000,18893*SUM(D628:Y628)^(-0.28083),IF(SUM(D628:Y628)<100000,29680*SUM(D628:Y628)^(-0.24475),1773.1))))*100/115)*SUM(D628:Y628)*(IF(SUM(D620:Y620)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D628:Y628)),$A$73)","v":0},{"$f":"IF((D628*$Z628-(2009-D$3)/($C628+D629)*$Z628*D628)<0,0,(D628*$Z628-(2009-D$3)/($C628+D629)*$Z628*D628))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA628:AV628)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA628","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB628","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC628","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD628","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE628","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF628","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG628","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH628","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI628","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ628","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK628","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL628","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM628","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN628","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO628","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP628","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ628","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR628","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS628","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT628","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU628","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV628","v":0},{"$f":"+SUM(AX628:BS628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU628:CP628)","v":0},{"$f":"SUM(D628:Y628)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D630:Y630,\"<>0\")<=1,IF(SUM(D630:Y630)=0,0,(IF(SUM(D630:Y630)>0,IF(SUM(D630:Y630)<400,(1.2675*45967*SUM(D630:Y630)^(-0.4664)),(IF(SUM(D630:Y630)<2000,(39128*SUM(D630:Y630)^(-0.37661)),IF(SUM(D630:Y630)<5000,18893*SUM(D630:Y630)^(-0.28083),IF(SUM(D630:Y630)<100000,29680*SUM(D630:Y630)^(-0.24475),1773.1))))*100/115)*SUM(D630:Y630)*(IF(SUM(D622:Y622)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D630:Y630)),$A$73)","v":0},{"$f":"IF((D630*$Z630-(2009-D$3)/$C630*$Z630*D630)<0,0,(D630*$Z630-(2009-D$3)/$C630*$Z630*D630))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N630*$Z630-(2009-N$3)/$C630*$Z630*N630)<0,0,(N630*$Z630-(2009-N$3)/$C630*$Z630*N630))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X630*$Z630-(2009-X$3)/$C630*$Z630*X630)<0,0,(X630*$Z630-(2009-X$3)/$C630*$Z630*X630))","v":0},{"$f":"IF((Y630*$Z630-(2009-Y$3)/$C630*$Z630*Y630)<0,0,(Y630*$Z630-(2009-Y$3)/$C630*$Z630*Y630))","v":0},{"$f":"+SUM(AA630:AV630)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA630","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB630","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC630","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD630","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE630","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF630","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG630","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH630","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI630","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ630","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK630","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL630","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM630","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN630","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO630","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP630","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ630","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR630","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS630","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT630","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU630","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV630","v":0},{"$f":"+SUM(AX630:BS630)","v":0},{"$f":"(AA630+AX630)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK630+BH630)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU630+BR630)/2","v":0},0,{"$f":"+SUM(BU630:CP630)","v":0},{"$f":"SUM(D630:Y630)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D631:Y631,\"<>0\")<=1,IF(SUM(D631:Y631)=0,0,(IF(SUM(D631:Y631)>0,IF(SUM(D631:Y631)<400,(1.2675*45967*SUM(D631:Y631)^(-0.4664)),(IF(SUM(D631:Y631)<2000,(39128*SUM(D631:Y631)^(-0.37661)),IF(SUM(D631:Y631)<5000,18893*SUM(D631:Y631)^(-0.28083),IF(SUM(D631:Y631)<100000,29680*SUM(D631:Y631)^(-0.24475),1773.1))))*100/115)*SUM(D631:Y631)*(IF(SUM(D623:Y623)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D631:Y631)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X631*$Z631-(2009-X$3)/$C631*$Z631*X631)<0,0,(X631*$Z631-(2009-X$3)/$C631*$Z631*X631))","v":0},{"$f":"IF((Y631*$Z631-(2009-Y$3)/$C631*$Z631*Y631)<0,0,(Y631*$Z631-(2009-Y$3)/$C631*$Z631*Y631))","v":0},{"$f":"+SUM(AA631:AV631)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA631","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB631","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC631","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD631","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE631","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF631","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG631","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH631","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI631","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ631","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK631","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL631","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM631","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN631","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO631","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP631","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ631","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR631","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS631","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT631","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU631","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV631","v":0},{"$f":"+SUM(AX631:BS631)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU631:CP631)","v":0},{"$f":"SUM(D631:Y631)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D632:Y632,\"<>0\")<=1,IF(SUM(D632:Y632)=0,0,(IF(SUM(D632:Y632)>0,IF(SUM(D632:Y632)<400,(1.2675*45967*SUM(D632:Y632)^(-0.4664)),(IF(SUM(D632:Y632)<2000,(39128*SUM(D632:Y632)^(-0.37661)),IF(SUM(D632:Y632)<5000,18893*SUM(D632:Y632)^(-0.28083),IF(SUM(D632:Y632)<100000,29680*SUM(D632:Y632)^(-0.24475),1773.1))))*100/115)*SUM(D632:Y632)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D632:Y632)),$A$73)","v":0},{"$f":"IF((D632*$Z632-(2009-D$3)/($C632+D633)*$Z632*D632)<0,0,(D632*$Z632-(2009-D$3)/($C632+D633)*$Z632*D632))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA632:AV632)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA632","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB632","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC632","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD632","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE632","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF632","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG632","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH632","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI632","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ632","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK632","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL632","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM632","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN632","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO632","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP632","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ632","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR632","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS632","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT632","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU632","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV632","v":0},{"$f":"+SUM(AX632:BS632)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU632:CP632)","v":0},{"$f":"SUM(D632:Y632)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D634:Y634,\"<>0\")<=1,IF(SUM(D634:Y634)=0,0,(IF(SUM(D634:Y634)>0,IF(SUM(D634:Y634)<400,(1.2675*45967*SUM(D634:Y634)^(-0.4664)),(IF(SUM(D634:Y634)<2000,(39128*SUM(D634:Y634)^(-0.37661)),IF(SUM(D634:Y634)<5000,18893*SUM(D634:Y634)^(-0.28083),IF(SUM(D634:Y634)<100000,29680*SUM(D634:Y634)^(-0.24475),1773.1))))*100/115)*SUM(D634:Y634)*(0.246),0)*1.15*1.06*0.4)/SUM(D634:Y634)),$A$73)","v":0},{"$f":"IF((D634*$Z634-(2009-D$3)/$C634*$Z634*D634)<0,0,(D634*$Z634-(2009-D$3)/$C634*$Z634*D634))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N634*$Z634-(2009-N$3)/$C634*$Z634*N634)<0,0,(N634*$Z634-(2009-N$3)/$C634*$Z634*N634))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X634*$Z634-(2009-X$3)/$C634*$Z634*X634)<0,0,(X634*$Z634-(2009-X$3)/$C634*$Z634*X634))","v":0},{"$f":"IF((Y634*$Z634-(2009-Y$3)/$C634*$Z634*Y634)<0,0,(Y634*$Z634-(2009-Y$3)/$C634*$Z634*Y634))","v":0},{"$f":"+SUM(AA634:AV634)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA634","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB634","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC634","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD634","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE634","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF634","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG634","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH634","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI634","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ634","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK634","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL634","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM634","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN634","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO634","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP634","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ634","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR634","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS634","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT634","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU634","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV634","v":0},{"$f":"+SUM(AX634:BS634)","v":0},{"$f":"(AA634+AX634)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK634+BH634)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU634+BR634)/2","v":0},{"$f":"(AV634+BS634)/2","v":0},{"$f":"+SUM(BU634:CP634)","v":0},{"$f":"SUM(D634:Y634)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D635:Y635,\"<>0\")<=1,IF(SUM(D635:Y635)=0,0,(IF(SUM(D635:Y635)>0,IF(SUM(D635:Y635)<400,(1.2675*45967*SUM(D635:Y635)^(-0.4664)),(IF(SUM(D635:Y635)<2000,(39128*SUM(D635:Y635)^(-0.37661)),IF(SUM(D635:Y635)<5000,18893*SUM(D635:Y635)^(-0.28083),IF(SUM(D635:Y635)<100000,29680*SUM(D635:Y635)^(-0.24475),1773.1))))*100/115)*SUM(D635:Y635)*(0.246),0)*1.15*1.06*0.05)/SUM(D635:Y635)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X635*$Z635-(2009-X$3)/$C635*$Z635*X635)<0,0,(X635*$Z635-(2009-X$3)/$C635*$Z635*X635))","v":0},{"$f":"IF((Y635*$Z635-(2009-Y$3)/$C635*$Z635*Y635)<0,0,(Y635*$Z635-(2009-Y$3)/$C635*$Z635*Y635))","v":0},{"$f":"+SUM(AA635:AV635)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA635","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB635","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC635","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD635","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE635","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF635","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG635","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH635","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI635","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ635","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK635","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL635","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM635","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN635","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO635","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP635","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ635","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR635","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS635","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT635","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU635","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV635","v":0},{"$f":"+SUM(AX635:BS635)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU635+BR635)/2","v":0},{"$f":"(AV635+BS635)/2","v":0},{"$f":"+SUM(BU635:CP635)","v":0},{"$f":"SUM(D635:Y635)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW637:AW660)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT637:BT660)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ637:CQ660)","v":0},{"$f":"SUM(D636:Y636)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D637:Y637,\"<>0\")<=1,IF(SUM(D637:Y637)=0,0,(IF(SUM(D637:Y637)>0,IF(SUM(D637:Y637)<400,(1.2675*45967*SUM(D637:Y637)^(-0.4664)),(IF(SUM(D637:Y637)<2000,(39128*SUM(D637:Y637)^(-0.37661)),IF(SUM(D637:Y637)<5000,18893*SUM(D637:Y637)^(-0.28083),IF(SUM(D637:Y637)<100000,29680*SUM(D637:Y637)^(-0.24475),1773.1))))*100/115)*SUM(D637:Y637)*(IF(SUM(D620:Y620)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D637:Y637)),$A$73)","v":0},{"$f":"IF((D637*$Z637-(2009-D$3)/($C637+D638)*$Z637*D637)<0,0,(D637*$Z637-(2009-D$3)/($C637+D638)*$Z637*D637))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA637:AV637)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA637","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB637","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC637","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD637","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE637","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF637","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG637","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH637","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI637","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ637","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK637","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL637","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM637","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN637","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO637","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP637","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ637","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR637","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS637","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT637","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU637","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV637","v":0},{"$f":"+SUM(AX637:BS637)","v":0},{"$f":"(AA637+AX637)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU637:CP637)","v":0},{"$f":"SUM(D637:Y637)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D639:Y639,\"<>0\")<=1,IF(SUM(D639:Y639)=0,0,(IF(SUM(D639:Y639)>0,IF(SUM(D639:Y639)<400,(1.2675*45967*SUM(D639:Y639)^(-0.4664)),(IF(SUM(D639:Y639)<2000,(39128*SUM(D639:Y639)^(-0.37661)),IF(SUM(D639:Y639)<5000,18893*SUM(D639:Y639)^(-0.28083),IF(SUM(D639:Y639)<100000,29680*SUM(D639:Y639)^(-0.24475),1773.1))))*100/115)*SUM(D639:Y639)*(IF(SUM(D622:Y622)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D639:Y639)),$A$73)","v":0},{"$f":"IF((D639*$Z639-(2009-D$3)/$C639*$Z639*D639)<0,0,(D639*$Z639-(2009-D$3)/$C639*$Z639*D639))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N639*$Z639-(2009-N$3)/$C639*$Z639*N639)<0,0,(N639*$Z639-(2009-N$3)/$C639*$Z639*N639))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X639*$Z639-(2009-X$3)/$C639*$Z639*X639)<0,0,(X639*$Z639-(2009-X$3)/$C639*$Z639*X639))","v":0},{"$f":"IF((Y639*$Z639-(2009-Y$3)/$C639*$Z639*Y639)<0,0,(Y639*$Z639-(2009-Y$3)/$C639*$Z639*Y639))","v":0},{"$f":"+SUM(AA639:AV639)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA639","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB639","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC639","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD639","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE639","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF639","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG639","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH639","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI639","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ639","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK639","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL639","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM639","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN639","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO639","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP639","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ639","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR639","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS639","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT639","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU639","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV639","v":0},{"$f":"+SUM(AX639:BS639)","v":0},{"$f":"(AA639+AX639)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK639+BH639)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU639+BR639)/2","v":0},0,{"$f":"+SUM(BU639:CP639)","v":0},{"$f":"SUM(D639:Y639)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D640:Y640,\"<>0\")<=1,IF(SUM(D640:Y640)=0,0,(IF(SUM(D640:Y640)>0,IF(SUM(D640:Y640)<400,(1.2675*45967*SUM(D640:Y640)^(-0.4664)),(IF(SUM(D640:Y640)<2000,(39128*SUM(D640:Y640)^(-0.37661)),IF(SUM(D640:Y640)<5000,18893*SUM(D640:Y640)^(-0.28083),IF(SUM(D640:Y640)<100000,29680*SUM(D640:Y640)^(-0.24475),1773.1))))*100/115)*SUM(D640:Y640)*(IF(SUM(D623:Y623)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D640:Y640)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X640*$Z640-(2009-X$3)/$C640*$Z640*X640)<0,0,(X640*$Z640-(2009-X$3)/$C640*$Z640*X640))","v":0},{"$f":"IF((Y640*$Z640-(2009-Y$3)/$C640*$Z640*Y640)<0,0,(Y640*$Z640-(2009-Y$3)/$C640*$Z640*Y640))","v":0},{"$f":"+SUM(AA640:AV640)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA640","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB640","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC640","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD640","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE640","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF640","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG640","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH640","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI640","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ640","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK640","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL640","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM640","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN640","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO640","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP640","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ640","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR640","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS640","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT640","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU640","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV640","v":0},{"$f":"+SUM(AX640:BS640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU640:CP640)","v":0},{"$f":"SUM(D640:Y640)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D641:Y641,\"<>0\")<=1,IF(SUM(D641:Y641)=0,0,(IF(SUM(D641:Y641)>0,IF(SUM(D641:Y641)<400,(1.2675*45967*SUM(D641:Y641)^(-0.4664)),(IF(SUM(D641:Y641)<2000,(39128*SUM(D641:Y641)^(-0.37661)),IF(SUM(D641:Y641)<5000,18893*SUM(D641:Y641)^(-0.28083),IF(SUM(D641:Y641)<100000,29680*SUM(D641:Y641)^(-0.24475),1773.1))))*100/115)*SUM(D641:Y641)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D641:Y641)),$A$73)","v":0},{"$f":"IF((D641*$Z641-(2009-D$3)/($C641+D642)*$Z641*D641)<0,0,(D641*$Z641-(2009-D$3)/($C641+D642)*$Z641*D641))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA641:AV641)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA641","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB641","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC641","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD641","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE641","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF641","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG641","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH641","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI641","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ641","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK641","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL641","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM641","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN641","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO641","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP641","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ641","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR641","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS641","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT641","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU641","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV641","v":0},{"$f":"+SUM(AX641:BS641)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU641:CP641)","v":0},{"$f":"SUM(D641:Y641)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D643:Y643,\"<>0\")<=1,IF(SUM(D643:Y643)=0,0,(IF(SUM(D643:Y643)>0,IF(SUM(D643:Y643)<400,(1.2675*45967*SUM(D643:Y643)^(-0.4664)),(IF(SUM(D643:Y643)<2000,(39128*SUM(D643:Y643)^(-0.37661)),IF(SUM(D643:Y643)<5000,18893*SUM(D643:Y643)^(-0.28083),IF(SUM(D643:Y643)<100000,29680*SUM(D643:Y643)^(-0.24475),1773.1))))*100/115)*SUM(D643:Y643)*0.1638,0)*1.15*1.06*0.4)/SUM(D643:Y643)),$A$73)","v":0},{"$f":"IF((D643*$Z643-(2009-D$3)/$C643*$Z643*D643)<0,0,(D643*$Z643-(2009-D$3)/$C643*$Z643*D643))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N643*$Z643-(2009-N$3)/$C643*$Z643*N643)<0,0,(N643*$Z643-(2009-N$3)/$C643*$Z643*N643))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X643*$Z643-(2009-X$3)/$C643*$Z643*X643)<0,0,(X643*$Z643-(2009-X$3)/$C643*$Z643*X643))","v":0},{"$f":"IF((Y643*$Z643-(2009-Y$3)/$C643*$Z643*Y643)<0,0,(Y643*$Z643-(2009-Y$3)/$C643*$Z643*Y643))","v":0},{"$f":"+SUM(AA643:AV643)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA643","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB643","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC643","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD643","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE643","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF643","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG643","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH643","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI643","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ643","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK643","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL643","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM643","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN643","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO643","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP643","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ643","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR643","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS643","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT643","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU643","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV643","v":0},{"$f":"+SUM(AX643:BS643)","v":0},{"$f":"(AA643+AX643)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK643+BH643)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU643+BR643)/2","v":0},0,{"$f":"+SUM(BU643:CP643)","v":0},{"$f":"SUM(D643:Y643)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D644:Y644,\"<>0\")<=1,IF(SUM(D644:Y644)=0,0,(IF(SUM(D644:Y644)>0,IF(SUM(D644:Y644)<400,(1.2675*45967*SUM(D644:Y644)^(-0.4664)),(IF(SUM(D644:Y644)<2000,(39128*SUM(D644:Y644)^(-0.37661)),IF(SUM(D644:Y644)<5000,18893*SUM(D644:Y644)^(-0.28083),IF(SUM(D644:Y644)<100000,29680*SUM(D644:Y644)^(-0.24475),1773.1))))*100/115)*SUM(D644:Y644)*0.1638,0)*1.15*1.06*0.05)/SUM(D644:Y644)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X644*$Z644-(2009-X$3)/$C644*$Z644*X644)<0,0,(X644*$Z644-(2009-X$3)/$C644*$Z644*X644))","v":0},{"$f":"IF((Y644*$Z644-(2009-Y$3)/$C644*$Z644*Y644)<0,0,(Y644*$Z644-(2009-Y$3)/$C644*$Z644*Y644))","v":0},{"$f":"+SUM(AA644:AV644)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA644","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB644","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC644","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD644","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE644","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF644","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG644","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH644","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI644","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ644","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK644","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL644","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM644","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN644","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO644","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP644","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ644","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR644","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS644","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT644","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU644","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV644","v":0},{"$f":"+SUM(AX644:BS644)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU644:CP644)","v":0},{"$f":"SUM(D644:Y644)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D645:Y645,\"<>0\")<=1,IF(SUM(D645:Y645)=0,0,(IF(SUM(D645:Y645)>0,IF(SUM(D645:Y645)<400,(1.2675*45967*SUM(D645:Y645)^(-0.4664)),(IF(SUM(D645:Y645)<2000,(39128*SUM(D645:Y645)^(-0.37661)),IF(SUM(D645:Y645)<5000,18893*SUM(D645:Y645)^(-0.28083),IF(SUM(D645:Y645)<100000,29680*SUM(D645:Y645)^(-0.24475),1773.1))))*100/115)*SUM(D645:Y645)*(IF(SUM(D641:Y641)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D645:Y645)),$A$73)","v":0},{"$f":"IF((D645*$Z645-(2009-D$3)/($C645+D646)*$Z645*D645)<0,0,(D645*$Z645-(2009-D$3)/($C645+D646)*$Z645*D645))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA645:AV645)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA645","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB645","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC645","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD645","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE645","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF645","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG645","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH645","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI645","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ645","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK645","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL645","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM645","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN645","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO645","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP645","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ645","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR645","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS645","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT645","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU645","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV645","v":0},{"$f":"+SUM(AX645:BS645)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU645:CP645)","v":0},{"$f":"SUM(D645:Y645)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D647:Y647,\"<>0\")<=1,IF(SUM(D647:Y647)=0,0,(IF(SUM(D647:Y647)>0,IF(SUM(D647:Y647)<400,(1.2675*45967*SUM(D647:Y647)^(-0.4664)),(IF(SUM(D647:Y647)<2000,(39128*SUM(D647:Y647)^(-0.37661)),IF(SUM(D647:Y647)<5000,18893*SUM(D647:Y647)^(-0.28083),IF(SUM(D647:Y647)<100000,29680*SUM(D647:Y647)^(-0.24475),1773.1))))*100/115)*SUM(D647:Y647)*(IF(SUM(D643:Y643)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D647:Y647)),$A$73)","v":0},{"$f":"IF((D647*$Z647-(2009-D$3)/$C647*$Z647*D647)<0,0,(D647*$Z647-(2009-D$3)/$C647*$Z647*D647))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N647*$Z647-(2009-N$3)/$C647*$Z647*N647)<0,0,(N647*$Z647-(2009-N$3)/$C647*$Z647*N647))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X647*$Z647-(2009-X$3)/$C647*$Z647*X647)<0,0,(X647*$Z647-(2009-X$3)/$C647*$Z647*X647))","v":0},{"$f":"IF((Y647*$Z647-(2009-Y$3)/$C647*$Z647*Y647)<0,0,(Y647*$Z647-(2009-Y$3)/$C647*$Z647*Y647))","v":0},{"$f":"+SUM(AA647:AV647)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA647","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB647","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC647","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD647","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE647","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF647","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG647","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH647","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI647","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ647","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK647","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL647","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM647","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN647","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO647","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP647","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ647","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR647","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS647","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT647","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU647","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV647","v":0},{"$f":"+SUM(AX647:BS647)","v":0},{"$f":"(AA647+AX647)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK647+BH647)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU647+BR647)/2","v":0},0,{"$f":"+SUM(BU647:CP647)","v":0},{"$f":"SUM(D647:Y647)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D648:Y648,\"<>0\")<=1,IF(SUM(D648:Y648)=0,0,(IF(SUM(D648:Y648)>0,IF(SUM(D648:Y648)<400,(1.2675*45967*SUM(D648:Y648)^(-0.4664)),(IF(SUM(D648:Y648)<2000,(39128*SUM(D648:Y648)^(-0.37661)),IF(SUM(D648:Y648)<5000,18893*SUM(D648:Y648)^(-0.28083),IF(SUM(D648:Y648)<100000,29680*SUM(D648:Y648)^(-0.24475),1773.1))))*100/115)*SUM(D648:Y648)*(IF(SUM(D644:Y644)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D648:Y648)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X648*$Z648-(2009-X$3)/$C648*$Z648*X648)<0,0,(X648*$Z648-(2009-X$3)/$C648*$Z648*X648))","v":0},{"$f":"IF((Y648*$Z648-(2009-Y$3)/$C648*$Z648*Y648)<0,0,(Y648*$Z648-(2009-Y$3)/$C648*$Z648*Y648))","v":0},{"$f":"+SUM(AA648:AV648)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA648","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB648","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC648","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD648","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE648","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF648","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG648","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH648","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI648","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ648","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK648","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL648","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM648","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN648","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO648","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP648","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ648","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR648","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS648","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT648","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU648","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV648","v":0},{"$f":"+SUM(AX648:BS648)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU648:CP648)","v":0},{"$f":"SUM(D648:Y648)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D649:Y649,\"<>0\")<=1,IF(SUM(D649:Y649)=0,0,(IF(SUM(D649:Y649)>0,IF(SUM(D649:Y649)<400,(1.2675*45967*SUM(D649:Y649)^(-0.4664)),(IF(SUM(D649:Y649)<2000,(39128*SUM(D649:Y649)^(-0.37661)),IF(SUM(D649:Y649)<5000,18893*SUM(D649:Y649)^(-0.28083),IF(SUM(D649:Y649)<100000,29680*SUM(D649:Y649)^(-0.24475),1773.1))))*100/115)*SUM(D649:Y649)*(IF(SUM(D641:Y641)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D649:Y649)),$A$73)","v":0},{"$f":"IF((D649*$Z649-(2009-D$3)/($C649+D650)*$Z649*D649)<0,0,(D649*$Z649-(2009-D$3)/($C649+D650)*$Z649*D649))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA649:AV649)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA649","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB649","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC649","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD649","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE649","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF649","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG649","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH649","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI649","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ649","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK649","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL649","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM649","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN649","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO649","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP649","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ649","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR649","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS649","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT649","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU649","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV649","v":0},{"$f":"+SUM(AX649:BS649)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU649:CP649)","v":0},{"$f":"SUM(D649:Y649)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D651:Y651,\"<>0\")<=1,IF(SUM(D651:Y651)=0,0,(IF(SUM(D651:Y651)>0,IF(SUM(D651:Y651)<400,(1.2675*45967*SUM(D651:Y651)^(-0.4664)),(IF(SUM(D651:Y651)<2000,(39128*SUM(D651:Y651)^(-0.37661)),IF(SUM(D651:Y651)<5000,18893*SUM(D651:Y651)^(-0.28083),IF(SUM(D651:Y651)<100000,29680*SUM(D651:Y651)^(-0.24475),1773.1))))*100/115)*SUM(D651:Y651)*(IF(SUM(D643:Y643)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D651:Y651)),$A$73)","v":0},{"$f":"IF((D651*$Z651-(2009-D$3)/$C651*$Z651*D651)<0,0,(D651*$Z651-(2009-D$3)/$C651*$Z651*D651))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N651*$Z651-(2009-N$3)/$C651*$Z651*N651)<0,0,(N651*$Z651-(2009-N$3)/$C651*$Z651*N651))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X651*$Z651-(2009-X$3)/$C651*$Z651*X651)<0,0,(X651*$Z651-(2009-X$3)/$C651*$Z651*X651))","v":0},{"$f":"IF((Y651*$Z651-(2009-Y$3)/$C651*$Z651*Y651)<0,0,(Y651*$Z651-(2009-Y$3)/$C651*$Z651*Y651))","v":0},{"$f":"+SUM(AA651:AV651)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA651","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB651","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC651","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD651","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE651","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF651","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG651","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH651","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI651","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ651","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK651","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL651","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM651","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN651","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO651","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP651","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ651","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR651","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS651","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT651","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU651","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV651","v":0},{"$f":"+SUM(AX651:BS651)","v":0},{"$f":"(AA651+AX651)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK651+BH651)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU651+BR651)/2","v":0},0,{"$f":"+SUM(BU651:CP651)","v":0},{"$f":"SUM(D651:Y651)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D652:Y652,\"<>0\")<=1,IF(SUM(D652:Y652)=0,0,(IF(SUM(D652:Y652)>0,IF(SUM(D652:Y652)<400,(1.2675*45967*SUM(D652:Y652)^(-0.4664)),(IF(SUM(D652:Y652)<2000,(39128*SUM(D652:Y652)^(-0.37661)),IF(SUM(D652:Y652)<5000,18893*SUM(D652:Y652)^(-0.28083),IF(SUM(D652:Y652)<100000,29680*SUM(D652:Y652)^(-0.24475),1773.1))))*100/115)*SUM(D652:Y652)*(IF(SUM(D644:Y644)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D652:Y652)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X652*$Z652-(2009-X$3)/$C652*$Z652*X652)<0,0,(X652*$Z652-(2009-X$3)/$C652*$Z652*X652))","v":0},{"$f":"IF((Y652*$Z652-(2009-Y$3)/$C652*$Z652*Y652)<0,0,(Y652*$Z652-(2009-Y$3)/$C652*$Z652*Y652))","v":0},{"$f":"+SUM(AA652:AV652)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA652","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB652","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC652","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD652","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE652","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF652","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG652","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH652","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI652","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ652","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK652","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL652","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM652","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN652","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO652","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP652","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ652","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR652","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS652","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT652","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU652","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV652","v":0},{"$f":"+SUM(AX652:BS652)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU652:CP652)","v":0},{"$f":"SUM(D652:Y652)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D653:Y653,\"<>0\")<=1,IF(SUM(D653:Y653)=0,0,(IF(SUM(D653:Y653)>0,IF(SUM(D653:Y653)<400,(1.2675*45967*SUM(D653:Y653)^(-0.4664)),(IF(SUM(D653:Y653)<2000,(39128*SUM(D653:Y653)^(-0.37661)),IF(SUM(D653:Y653)<5000,18893*SUM(D653:Y653)^(-0.28083),IF(SUM(D653:Y653)<100000,29680*SUM(D653:Y653)^(-0.24475),1773.1))))*100/115)*SUM(D653:Y653)*(IF(SUM(D641:Y641)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D653:Y653)),$A$73)","v":0},{"$f":"IF((D653*$Z653-(2009-D$3)/($C653+D654)*$Z653*D653)<0,0,(D653*$Z653-(2009-D$3)/($C653+D654)*$Z653*D653))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA653:AV653)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA653","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB653","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC653","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD653","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE653","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF653","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG653","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH653","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI653","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ653","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK653","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL653","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM653","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN653","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO653","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP653","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ653","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR653","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS653","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT653","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU653","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV653","v":0},{"$f":"+SUM(AX653:BS653)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU653:CP653)","v":0},{"$f":"SUM(D653:Y653)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D655:Y655,\"<>0\")<=1,IF(SUM(D655:Y655)=0,0,(IF(SUM(D655:Y655)>0,IF(SUM(D655:Y655)<400,(1.2675*45967*SUM(D655:Y655)^(-0.4664)),(IF(SUM(D655:Y655)<2000,(39128*SUM(D655:Y655)^(-0.37661)),IF(SUM(D655:Y655)<5000,18893*SUM(D655:Y655)^(-0.28083),IF(SUM(D655:Y655)<100000,29680*SUM(D655:Y655)^(-0.24475),1773.1))))*100/115)*SUM(D655:Y655)*(IF(SUM(D643:Y643)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D655:Y655)),$A$73)","v":0},{"$f":"IF((D655*$Z655-(2009-D$3)/$C655*$Z655*D655)<0,0,(D655*$Z655-(2009-D$3)/$C655*$Z655*D655))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N655*$Z655-(2009-N$3)/$C655*$Z655*N655)<0,0,(N655*$Z655-(2009-N$3)/$C655*$Z655*N655))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X655*$Z655-(2009-X$3)/$C655*$Z655*X655)<0,0,(X655*$Z655-(2009-X$3)/$C655*$Z655*X655))","v":0},{"$f":"IF((Y655*$Z655-(2009-Y$3)/$C655*$Z655*Y655)<0,0,(Y655*$Z655-(2009-Y$3)/$C655*$Z655*Y655))","v":0},{"$f":"+SUM(AA655:AV655)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA655","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB655","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC655","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD655","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE655","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF655","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG655","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH655","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI655","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ655","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK655","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL655","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM655","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN655","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO655","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP655","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ655","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR655","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS655","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT655","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU655","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV655","v":0},{"$f":"+SUM(AX655:BS655)","v":0},{"$f":"(AA655+AX655)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK655+BH655)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU655+BR655)/2","v":0},0,{"$f":"+SUM(BU655:CP655)","v":0},{"$f":"SUM(D655:Y655)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D656:Y656,\"<>0\")<=1,IF(SUM(D656:Y656)=0,0,(IF(SUM(D656:Y656)>0,IF(SUM(D656:Y656)<400,(1.2675*45967*SUM(D656:Y656)^(-0.4664)),(IF(SUM(D656:Y656)<2000,(39128*SUM(D656:Y656)^(-0.37661)),IF(SUM(D656:Y656)<5000,18893*SUM(D656:Y656)^(-0.28083),IF(SUM(D656:Y656)<100000,29680*SUM(D656:Y656)^(-0.24475),1773.1))))*100/115)*SUM(D656:Y656)*(IF(SUM(D644:Y644)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D656:Y656)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X656*$Z656-(2009-X$3)/$C656*$Z656*X656)<0,0,(X656*$Z656-(2009-X$3)/$C656*$Z656*X656))","v":0},{"$f":"IF((Y656*$Z656-(2009-Y$3)/$C656*$Z656*Y656)<0,0,(Y656*$Z656-(2009-Y$3)/$C656*$Z656*Y656))","v":0},{"$f":"+SUM(AA656:AV656)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA656","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB656","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC656","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD656","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE656","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF656","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG656","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH656","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI656","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ656","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK656","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL656","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM656","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN656","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO656","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP656","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ656","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR656","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS656","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT656","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU656","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV656","v":0},{"$f":"+SUM(AX656:BS656)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU656:CP656)","v":0},{"$f":"SUM(D656:Y656)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D657:Y657,\"<>0\")<=1,IF(SUM(D657:Y657)=0,0,(IF(SUM(D657:Y657)>0,IF(SUM(D657:Y657)<400,(1.2675*45967*SUM(D657:Y657)^(-0.4664)),(IF(SUM(D657:Y657)<2000,(39128*SUM(D657:Y657)^(-0.37661)),IF(SUM(D657:Y657)<5000,18893*SUM(D657:Y657)^(-0.28083),IF(SUM(D657:Y657)<100000,29680*SUM(D657:Y657)^(-0.24475),1773.1))))*100/115)*SUM(D657:Y657)*(IF(SUM(D641:Y641)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D657:Y657)),$A$73)","v":0},{"$f":"IF((D657*$Z657-(2009-D$3)/($C657+D658)*$Z657*D657)<0,0,(D657*$Z657-(2009-D$3)/($C657+D658)*$Z657*D657))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA657:AV657)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA657","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB657","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC657","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD657","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE657","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF657","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG657","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH657","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI657","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ657","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK657","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL657","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM657","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN657","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO657","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP657","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ657","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR657","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS657","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT657","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU657","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV657","v":0},{"$f":"+SUM(AX657:BS657)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU657:CP657)","v":0},{"$f":"SUM(D657:Y657)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D659:Y659,\"<>0\")<=1,IF(SUM(D659:Y659)=0,0,(IF(SUM(D659:Y659)>0,IF(SUM(D659:Y659)<400,(1.2675*45967*SUM(D659:Y659)^(-0.4664)),(IF(SUM(D659:Y659)<2000,(39128*SUM(D659:Y659)^(-0.37661)),IF(SUM(D659:Y659)<5000,18893*SUM(D659:Y659)^(-0.28083),IF(SUM(D659:Y659)<100000,29680*SUM(D659:Y659)^(-0.24475),1773.1))))*100/115)*SUM(D659:Y659)*(IF(SUM(D643:Y643)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D659:Y659)),$A$73)","v":0},{"$f":"IF((D659*$Z659-(2009-D$3)/$C659*$Z659*D659)<0,0,(D659*$Z659-(2009-D$3)/$C659*$Z659*D659))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N659*$Z659-(2009-N$3)/$C659*$Z659*N659)<0,0,(N659*$Z659-(2009-N$3)/$C659*$Z659*N659))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X659*$Z659-(2009-X$3)/$C659*$Z659*X659)<0,0,(X659*$Z659-(2009-X$3)/$C659*$Z659*X659))","v":0},{"$f":"IF((Y659*$Z659-(2009-Y$3)/$C659*$Z659*Y659)<0,0,(Y659*$Z659-(2009-Y$3)/$C659*$Z659*Y659))","v":0},{"$f":"+SUM(AA659:AV659)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA659","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB659","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC659","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD659","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE659","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF659","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG659","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH659","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI659","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ659","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK659","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL659","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM659","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN659","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO659","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP659","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ659","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR659","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS659","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT659","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU659","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV659","v":0},{"$f":"+SUM(AX659:BS659)","v":0},{"$f":"(AA659+AX659)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK659+BH659)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU659+BR659)/2","v":0},{"$f":"(AV659+BS659)/2","v":0},{"$f":"+SUM(BU659:CP659)","v":0},{"$f":"SUM(D659:Y659)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D660:Y660,\"<>0\")<=1,IF(SUM(D660:Y660)=0,0,(IF(SUM(D660:Y660)>0,IF(SUM(D660:Y660)<400,(1.2675*45967*SUM(D660:Y660)^(-0.4664)),(IF(SUM(D660:Y660)<2000,(39128*SUM(D660:Y660)^(-0.37661)),IF(SUM(D660:Y660)<5000,18893*SUM(D660:Y660)^(-0.28083),IF(SUM(D660:Y660)<100000,29680*SUM(D660:Y660)^(-0.24475),1773.1))))*100/115)*SUM(D660:Y660)*(IF(SUM(D644:Y644)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D660:Y660)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X660*$Z660-(2009-X$3)/$C660*$Z660*X660)<0,0,(X660*$Z660-(2009-X$3)/$C660*$Z660*X660))","v":0},{"$f":"IF((Y660*$Z660-(2009-Y$3)/$C660*$Z660*Y660)<0,0,(Y660*$Z660-(2009-Y$3)/$C660*$Z660*Y660))","v":0},{"$f":"+SUM(AA660:AV660)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA660","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB660","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC660","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD660","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE660","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF660","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG660","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH660","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI660","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ660","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK660","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL660","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM660","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN660","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO660","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP660","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ660","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR660","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS660","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT660","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU660","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV660","v":0},{"$f":"+SUM(AX660:BS660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU660+BR660)/2","v":0},{"$f":"(AV660+BS660)/2","v":0},{"$f":"+SUM(BU660:CP660)","v":0},{"$f":"SUM(D660:Y660)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW662:AW673)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT662:BT673)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ662:CQ673)","v":0},{"$f":"SUM(D661:Y661)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D662:Y662,\"<>0\")<=1,IF(SUM(D662:Y662)=0,0,(IF(SUM(D662:Y662)>0,IF(SUM(D662:Y662)<400,(1.2675*45967*SUM(D662:Y662)^(-0.4664)),(IF(SUM(D662:Y662)<2000,(39128*SUM(D662:Y662)^(-0.37661)),IF(SUM(D662:Y662)<5000,18893*SUM(D662:Y662)^(-0.28083),IF(SUM(D662:Y662)<100000,29680*SUM(D662:Y662)^(-0.24475),1773.1))))*100/115)*SUM(D662:Y662)*(IF(SUM(D641:Y641)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D662:Y662)),$A$73)","v":0},{"$f":"IF((D662*$Z662-(2009-D$3)/($C662+D663)*$Z662*D662)<0,0,(D662*$Z662-(2009-D$3)/($C662+D663)*$Z662*D662))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA662:AV662)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA662","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB662","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC662","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD662","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE662","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF662","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG662","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH662","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI662","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ662","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK662","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL662","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM662","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN662","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO662","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP662","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ662","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR662","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS662","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT662","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU662","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV662","v":0},{"$f":"+SUM(AX662:BS662)","v":0},{"$f":"(AA662+AX662)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU662:CP662)","v":0},{"$f":"SUM(D662:Y662)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D664:Y664,\"<>0\")<=1,IF(SUM(D664:Y664)=0,0,(IF(SUM(D664:Y664)>0,IF(SUM(D664:Y664)<400,(1.2675*45967*SUM(D664:Y664)^(-0.4664)),(IF(SUM(D664:Y664)<2000,(39128*SUM(D664:Y664)^(-0.37661)),IF(SUM(D664:Y664)<5000,18893*SUM(D664:Y664)^(-0.28083),IF(SUM(D664:Y664)<100000,29680*SUM(D664:Y664)^(-0.24475),1773.1))))*100/115)*SUM(D664:Y664)*(IF(SUM(D643:Y643)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D664:Y664)),$A$73)","v":0},{"$f":"IF((D664*$Z664-(2009-D$3)/$C664*$Z664*D664)<0,0,(D664*$Z664-(2009-D$3)/$C664*$Z664*D664))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N664*$Z664-(2009-N$3)/$C664*$Z664*N664)<0,0,(N664*$Z664-(2009-N$3)/$C664*$Z664*N664))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X664*$Z664-(2009-X$3)/$C664*$Z664*X664)<0,0,(X664*$Z664-(2009-X$3)/$C664*$Z664*X664))","v":0},{"$f":"IF((Y664*$Z664-(2009-Y$3)/$C664*$Z664*Y664)<0,0,(Y664*$Z664-(2009-Y$3)/$C664*$Z664*Y664))","v":0},{"$f":"+SUM(AA664:AV664)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA664","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB664","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC664","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD664","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE664","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF664","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG664","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH664","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI664","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ664","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK664","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL664","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM664","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN664","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO664","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP664","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ664","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR664","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS664","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT664","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU664","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV664","v":0},{"$f":"+SUM(AX664:BS664)","v":0},{"$f":"(AA664+AX664)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK664+BH664)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU664+BR664)/2","v":0},0,{"$f":"+SUM(BU664:CP664)","v":0},{"$f":"SUM(D664:Y664)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D665:Y665,\"<>0\")<=1,IF(SUM(D665:Y665)=0,0,(IF(SUM(D665:Y665)>0,IF(SUM(D665:Y665)<400,(1.2675*45967*SUM(D665:Y665)^(-0.4664)),(IF(SUM(D665:Y665)<2000,(39128*SUM(D665:Y665)^(-0.37661)),IF(SUM(D665:Y665)<5000,18893*SUM(D665:Y665)^(-0.28083),IF(SUM(D665:Y665)<100000,29680*SUM(D665:Y665)^(-0.24475),1773.1))))*100/115)*SUM(D665:Y665)*(IF(SUM(D644:Y644)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D665:Y665)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X665*$Z665-(2009-X$3)/$C665*$Z665*X665)<0,0,(X665*$Z665-(2009-X$3)/$C665*$Z665*X665))","v":0},{"$f":"IF((Y665*$Z665-(2009-Y$3)/$C665*$Z665*Y665)<0,0,(Y665*$Z665-(2009-Y$3)/$C665*$Z665*Y665))","v":0},{"$f":"+SUM(AA665:AV665)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA665","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB665","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC665","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD665","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE665","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF665","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG665","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH665","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI665","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ665","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK665","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL665","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM665","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN665","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO665","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP665","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ665","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR665","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS665","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT665","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU665","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV665","v":0},{"$f":"+SUM(AX665:BS665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU665:CP665)","v":0},{"$f":"SUM(D665:Y665)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D666:Y666,\"<>0\")<=1,IF(SUM(D666:Y666)=0,0,(IF(SUM(D666:Y666)>0,IF(SUM(D666:Y666)<400,(1.2675*45967*SUM(D666:Y666)^(-0.4664)),(IF(SUM(D666:Y666)<2000,(39128*SUM(D666:Y666)^(-0.37661)),IF(SUM(D666:Y666)<5000,18893*SUM(D666:Y666)^(-0.28083),IF(SUM(D666:Y666)<100000,29680*SUM(D666:Y666)^(-0.24475),1773.1))))*100/115)*SUM(D666:Y666)*(IF(SUM(D641:Y641)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D666:Y666)),$A$73)","v":0},{"$f":"IF((D666*$Z666-(2009-D$3)/($C666+D667)*$Z666*D666)<0,0,(D666*$Z666-(2009-D$3)/($C666+D667)*$Z666*D666))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA666:AV666)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA666","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB666","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC666","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD666","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE666","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF666","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG666","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH666","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI666","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ666","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK666","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL666","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM666","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN666","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO666","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP666","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ666","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR666","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS666","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT666","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU666","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV666","v":0},{"$f":"+SUM(AX666:BS666)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU666:CP666)","v":0},{"$f":"SUM(D666:Y666)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D668:Y668,\"<>0\")<=1,IF(SUM(D668:Y668)=0,0,(IF(SUM(D668:Y668)>0,IF(SUM(D668:Y668)<400,(1.2675*45967*SUM(D668:Y668)^(-0.4664)),(IF(SUM(D668:Y668)<2000,(39128*SUM(D668:Y668)^(-0.37661)),IF(SUM(D668:Y668)<5000,18893*SUM(D668:Y668)^(-0.28083),IF(SUM(D668:Y668)<100000,29680*SUM(D668:Y668)^(-0.24475),1773.1))))*100/115)*SUM(D668:Y668)*(IF(SUM(D643:Y643)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D668:Y668)),$A$73)","v":0},{"$f":"IF((D668*$Z668-(2009-D$3)/$C668*$Z668*D668)<0,0,(D668*$Z668-(2009-D$3)/$C668*$Z668*D668))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N668*$Z668-(2009-N$3)/$C668*$Z668*N668)<0,0,(N668*$Z668-(2009-N$3)/$C668*$Z668*N668))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X668*$Z668-(2009-X$3)/$C668*$Z668*X668)<0,0,(X668*$Z668-(2009-X$3)/$C668*$Z668*X668))","v":0},{"$f":"IF((Y668*$Z668-(2009-Y$3)/$C668*$Z668*Y668)<0,0,(Y668*$Z668-(2009-Y$3)/$C668*$Z668*Y668))","v":0},{"$f":"+SUM(AA668:AV668)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA668","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB668","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC668","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD668","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE668","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF668","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG668","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH668","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI668","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ668","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK668","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL668","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM668","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN668","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO668","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP668","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ668","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR668","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS668","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT668","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU668","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV668","v":0},{"$f":"+SUM(AX668:BS668)","v":0},{"$f":"(AA668+AX668)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK668+BH668)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU668+BR668)/2","v":0},0,{"$f":"+SUM(BU668:CP668)","v":0},{"$f":"SUM(D668:Y668)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D669:Y669,\"<>0\")<=1,IF(SUM(D669:Y669)=0,0,(IF(SUM(D669:Y669)>0,IF(SUM(D669:Y669)<400,(1.2675*45967*SUM(D669:Y669)^(-0.4664)),(IF(SUM(D669:Y669)<2000,(39128*SUM(D669:Y669)^(-0.37661)),IF(SUM(D669:Y669)<5000,18893*SUM(D669:Y669)^(-0.28083),IF(SUM(D669:Y669)<100000,29680*SUM(D669:Y669)^(-0.24475),1773.1))))*100/115)*SUM(D669:Y669)*(IF(SUM(D644:Y644)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D669:Y669)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X669*$Z669-(2009-X$3)/$C669*$Z669*X669)<0,0,(X669*$Z669-(2009-X$3)/$C669*$Z669*X669))","v":0},{"$f":"IF((Y669*$Z669-(2009-Y$3)/$C669*$Z669*Y669)<0,0,(Y669*$Z669-(2009-Y$3)/$C669*$Z669*Y669))","v":0},{"$f":"+SUM(AA669:AV669)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA669","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB669","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC669","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD669","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE669","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF669","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG669","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH669","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI669","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ669","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK669","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL669","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM669","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN669","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO669","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP669","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ669","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR669","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS669","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT669","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU669","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV669","v":0},{"$f":"+SUM(AX669:BS669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU669:CP669)","v":0},{"$f":"SUM(D669:Y669)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D670:Y670,\"<>0\")<=1,IF(SUM(D670:Y670)=0,0,(IF(SUM(D670:Y670)>0,IF(SUM(D670:Y670)<400,(1.2675*45967*SUM(D670:Y670)^(-0.4664)),(IF(SUM(D670:Y670)<2000,(39128*SUM(D670:Y670)^(-0.37661)),IF(SUM(D670:Y670)<5000,18893*SUM(D670:Y670)^(-0.28083),IF(SUM(D670:Y670)<100000,29680*SUM(D670:Y670)^(-0.24475),1773.1))))*100/115)*SUM(D670:Y670)*(IF(SUM(D641:Y641)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D670:Y670)),$A$73)","v":0},{"$f":"IF((D670*$Z670-(2009-D$3)/($C670+D671)*$Z670*D670)<0,0,(D670*$Z670-(2009-D$3)/($C670+D671)*$Z670*D670))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA670:AV670)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA670","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB670","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC670","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD670","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE670","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF670","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG670","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH670","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI670","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ670","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK670","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL670","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM670","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN670","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO670","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP670","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ670","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR670","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS670","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT670","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU670","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV670","v":0},{"$f":"+SUM(AX670:BS670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU670:CP670)","v":0},{"$f":"SUM(D670:Y670)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D672:Y672,\"<>0\")<=1,IF(SUM(D672:Y672)=0,0,(IF(SUM(D672:Y672)>0,IF(SUM(D672:Y672)<400,(1.2675*45967*SUM(D672:Y672)^(-0.4664)),(IF(SUM(D672:Y672)<2000,(39128*SUM(D672:Y672)^(-0.37661)),IF(SUM(D672:Y672)<5000,18893*SUM(D672:Y672)^(-0.28083),IF(SUM(D672:Y672)<100000,29680*SUM(D672:Y672)^(-0.24475),1773.1))))*100/115)*SUM(D672:Y672)*(IF(SUM(D643:Y643)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D672:Y672)),$A$73)","v":0},{"$f":"IF((D672*$Z672-(2009-D$3)/$C672*$Z672*D672)<0,0,(D672*$Z672-(2009-D$3)/$C672*$Z672*D672))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N672*$Z672-(2009-N$3)/$C672*$Z672*N672)<0,0,(N672*$Z672-(2009-N$3)/$C672*$Z672*N672))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X672*$Z672-(2009-X$3)/$C672*$Z672*X672)<0,0,(X672*$Z672-(2009-X$3)/$C672*$Z672*X672))","v":0},{"$f":"IF((Y672*$Z672-(2009-Y$3)/$C672*$Z672*Y672)<0,0,(Y672*$Z672-(2009-Y$3)/$C672*$Z672*Y672))","v":0},{"$f":"+SUM(AA672:AV672)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA672","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB672","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC672","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD672","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE672","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF672","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG672","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH672","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI672","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ672","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK672","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL672","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM672","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN672","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO672","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP672","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ672","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR672","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS672","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT672","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU672","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV672","v":0},{"$f":"+SUM(AX672:BS672)","v":0},{"$f":"(AA672+AX672)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK672+BH672)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU672+BR672)/2","v":0},{"$f":"(AV672+BS672)/2","v":0},{"$f":"+SUM(BU672:CP672)","v":0},{"$f":"SUM(D672:Y672)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D673:Y673,\"<>0\")<=1,IF(SUM(D673:Y673)=0,0,(IF(SUM(D673:Y673)>0,IF(SUM(D673:Y673)<400,(1.2675*45967*SUM(D673:Y673)^(-0.4664)),(IF(SUM(D673:Y673)<2000,(39128*SUM(D673:Y673)^(-0.37661)),IF(SUM(D673:Y673)<5000,18893*SUM(D673:Y673)^(-0.28083),IF(SUM(D673:Y673)<100000,29680*SUM(D673:Y673)^(-0.24475),1773.1))))*100/115)*SUM(D673:Y673)*(IF(SUM(D644:Y644)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D673:Y673)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X673*$Z673-(2009-X$3)/$C673*$Z673*X673)<0,0,(X673*$Z673-(2009-X$3)/$C673*$Z673*X673))","v":0},{"$f":"IF((Y673*$Z673-(2009-Y$3)/$C673*$Z673*Y673)<0,0,(Y673*$Z673-(2009-Y$3)/$C673*$Z673*Y673))","v":0},{"$f":"+SUM(AA673:AV673)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA673","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB673","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC673","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD673","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE673","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF673","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG673","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH673","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI673","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ673","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK673","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL673","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM673","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN673","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO673","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP673","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ673","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR673","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS673","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT673","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU673","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV673","v":0},{"$f":"+SUM(AX673:BS673)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU673+BR673)/2","v":0},{"$f":"(AV673+BS673)/2","v":0},{"$f":"+SUM(BU673:CP673)","v":0},{"$f":"SUM(D673:Y673)","v":0}]
["Renseanlæg 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW675,AW678,AW703,AW728)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT675,BT678,BT703,BT728)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ675,CQ678,CQ703,CQ728)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW676:AW677)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT676:BT677)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ676:CQ677)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D676:Y676,\"<>0\")<=1,IF(SUM(D676:Y676)=0,0,(IF(SUM(D676:Y676)>0,IF(SUM(D676:Y676)<400,(1.2675*45967*SUM(D676:Y676)^(-0.4664)),(IF(SUM(D676:Y676)<2000,(39128*SUM(D676:Y676)^(-0.37661)),IF(SUM(D676:Y676)<5000,18893*SUM(D676:Y676)^(-0.28083),IF(SUM(D676:Y676)<100000,29680*SUM(D676:Y676)^(-0.24475),1773.1))))*100/115)*SUM(D676:Y676)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D676:Y676)),$A$73)","v":0},{"$f":"IF((D676*$Z676-(2009-D$3)/($C676+D677)*$Z676*D676)<0,0,(D676*$Z676-(2009-D$3)/($C676+D677)*$Z676*D676))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA676:AV676)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA676","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB676","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC676","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD676","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE676","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF676","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG676","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH676","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI676","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ676","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK676","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL676","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM676","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN676","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO676","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP676","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ676","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR676","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS676","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT676","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU676","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV676","v":0},{"$f":"+SUM(AX676:BS676)","v":0},{"$f":"(AA676+AX676)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU676:CP676)","v":0},{"$f":"SUM(D676:Y676)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW679:AW702)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT679:BT702)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ679:CQ702)","v":0},{"$f":"SUM(D678:Y678)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D679:Y679,\"<>0\")<=1,IF(SUM(D679:Y679)=0,0,(IF(SUM(D679:Y679)>0,IF(SUM(D679:Y679)<400,(1.2675*45967*SUM(D679:Y679)^(-0.4664)),(IF(SUM(D679:Y679)<2000,(39128*SUM(D679:Y679)^(-0.37661)),IF(SUM(D679:Y679)<5000,18893*SUM(D679:Y679)^(-0.28083),IF(SUM(D679:Y679)<100000,29680*SUM(D679:Y679)^(-0.24475),1773.1))))*100/115)*SUM(D679:Y679)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D679:Y679)),$A$73)","v":0},{"$f":"IF((D679*$Z679-(2009-D$3)/($C679+D680)*$Z679*D679)<0,0,(D679*$Z679-(2009-D$3)/($C679+D680)*$Z679*D679))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA679:AV679)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA679","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB679","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC679","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD679","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE679","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF679","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG679","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH679","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI679","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ679","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK679","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL679","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM679","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN679","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO679","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP679","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ679","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR679","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS679","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT679","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU679","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV679","v":0},{"$f":"+SUM(AX679:BS679)","v":0},{"$f":"(AA679+AX679)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU679:CP679)","v":0},{"$f":"SUM(D679:Y679)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D681:Y681,\"<>0\")<=1,IF(SUM(D681:Y681)=0,0,(IF(SUM(D681:Y681)>0,IF(SUM(D681:Y681)<400,(1.2675*45967*SUM(D681:Y681)^(-0.4664)),(IF(SUM(D681:Y681)<2000,(39128*SUM(D681:Y681)^(-0.37661)),IF(SUM(D681:Y681)<5000,18893*SUM(D681:Y681)^(-0.28083),IF(SUM(D681:Y681)<100000,29680*SUM(D681:Y681)^(-0.24475),1773.1))))*100/115)*SUM(D681:Y681)*0.061,0)*1.15*1.06*0.43)/SUM(D681:Y681)),$A$73)","v":0},{"$f":"IF((D681*$Z681-(2009-D$3)/$C681*$Z681*D681)<0,0,(D681*$Z681-(2009-D$3)/$C681*$Z681*D681))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N681*$Z681-(2009-N$3)/$C681*$Z681*N681)<0,0,(N681*$Z681-(2009-N$3)/$C681*$Z681*N681))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X681*$Z681-(2009-X$3)/$C681*$Z681*X681)<0,0,(X681*$Z681-(2009-X$3)/$C681*$Z681*X681))","v":0},{"$f":"IF((Y681*$Z681-(2009-Y$3)/$C681*$Z681*Y681)<0,0,(Y681*$Z681-(2009-Y$3)/$C681*$Z681*Y681))","v":0},{"$f":"+SUM(AA681:AV681)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA681","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB681","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC681","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD681","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE681","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF681","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG681","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH681","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI681","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ681","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK681","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL681","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM681","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN681","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO681","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP681","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ681","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR681","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS681","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT681","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU681","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV681","v":0},{"$f":"+SUM(AX681:BS681)","v":0},{"$f":"(AA681+AX681)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK681+BH681)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU681+BR681)/2","v":0},0,{"$f":"+SUM(BU681:CP681)","v":0},{"$f":"SUM(D681:Y681)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D682:Y682,\"<>0\")<=1,IF(SUM(D682:Y682)=0,0,(IF(SUM(D682:Y682)>0,IF(SUM(D682:Y682)<400,(1.2675*45967*SUM(D682:Y682)^(-0.4664)),(IF(SUM(D682:Y682)<2000,(39128*SUM(D682:Y682)^(-0.37661)),IF(SUM(D682:Y682)<5000,18893*SUM(D682:Y682)^(-0.28083),IF(SUM(D682:Y682)<100000,29680*SUM(D682:Y682)^(-0.24475),1773.1))))*100/115)*SUM(D682:Y682)*0.061,0)*1.15*1.06*0.02)/SUM(D682:Y682)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X682*$Z682-(2009-X$3)/$C682*$Z682*X682)<0,0,(X682*$Z682-(2009-X$3)/$C682*$Z682*X682))","v":0},{"$f":"IF((Y682*$Z682-(2009-Y$3)/$C682*$Z682*Y682)<0,0,(Y682*$Z682-(2009-Y$3)/$C682*$Z682*Y682))","v":0},{"$f":"+SUM(AA682:AV682)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA682","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB682","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC682","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD682","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE682","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF682","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG682","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH682","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI682","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ682","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK682","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL682","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM682","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN682","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO682","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP682","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ682","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR682","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS682","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT682","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU682","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV682","v":0},{"$f":"+SUM(AX682:BS682)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU682:CP682)","v":0},{"$f":"SUM(D682:Y682)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D683:Y683,\"<>0\")<=1,IF(SUM(D683:Y683)=0,0,(IF(SUM(D683:Y683)>0,IF(SUM(D683:Y683)<400,(1.2675*45967*SUM(D683:Y683)^(-0.4664)),(IF(SUM(D683:Y683)<2000,(39128*SUM(D683:Y683)^(-0.37661)),IF(SUM(D683:Y683)<5000,18893*SUM(D683:Y683)^(-0.28083),IF(SUM(D683:Y683)<100000,29680*SUM(D683:Y683)^(-0.24475),1773.1))))*100/115)*SUM(D683:Y683)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D683:Y683)),$A$73)","v":0},{"$f":"IF((D683*$Z683-(2009-D$3)/($C683+D684)*$Z683*D683)<0,0,(D683*$Z683-(2009-D$3)/($C683+D684)*$Z683*D683))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA683:AV683)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA683","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB683","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC683","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD683","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE683","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF683","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG683","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH683","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI683","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ683","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK683","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL683","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM683","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN683","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO683","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP683","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ683","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR683","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS683","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT683","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU683","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV683","v":0},{"$f":"+SUM(AX683:BS683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU683:CP683)","v":0},{"$f":"SUM(D683:Y683)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D685:Y685,\"<>0\")<=1,IF(SUM(D685:Y685)=0,0,(IF(SUM(D685:Y685)>0,IF(SUM(D685:Y685)<400,(1.2675*45967*SUM(D685:Y685)^(-0.4664)),(IF(SUM(D685:Y685)<2000,(39128*SUM(D685:Y685)^(-0.37661)),IF(SUM(D685:Y685)<5000,18893*SUM(D685:Y685)^(-0.28083),IF(SUM(D685:Y685)<100000,29680*SUM(D685:Y685)^(-0.24475),1773.1))))*100/115)*SUM(D685:Y685)*0.0173,0)*1.15*1.06*0.43)/SUM(D685:Y685)),$A$73)","v":0},{"$f":"IF((D685*$Z685-(2009-D$3)/$C685*$Z685*D685)<0,0,(D685*$Z685-(2009-D$3)/$C685*$Z685*D685))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N685*$Z685-(2009-N$3)/$C685*$Z685*N685)<0,0,(N685*$Z685-(2009-N$3)/$C685*$Z685*N685))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X685*$Z685-(2009-X$3)/$C685*$Z685*X685)<0,0,(X685*$Z685-(2009-X$3)/$C685*$Z685*X685))","v":0},{"$f":"IF((Y685*$Z685-(2009-Y$3)/$C685*$Z685*Y685)<0,0,(Y685*$Z685-(2009-Y$3)/$C685*$Z685*Y685))","v":0},{"$f":"+SUM(AA685:AV685)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA685","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB685","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC685","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD685","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE685","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF685","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG685","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH685","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI685","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ685","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK685","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL685","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM685","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN685","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO685","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP685","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ685","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR685","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS685","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT685","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU685","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV685","v":0},{"$f":"+SUM(AX685:BS685)","v":0},{"$f":"(AA685+AX685)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK685+BH685)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU685+BR685)/2","v":0},0,{"$f":"+SUM(BU685:CP685)","v":0},{"$f":"SUM(D685:Y685)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D686:Y686,\"<>0\")<=1,IF(SUM(D686:Y686)=0,0,(IF(SUM(D686:Y686)>0,IF(SUM(D686:Y686)<400,(1.2675*45967*SUM(D686:Y686)^(-0.4664)),(IF(SUM(D686:Y686)<2000,(39128*SUM(D686:Y686)^(-0.37661)),IF(SUM(D686:Y686)<5000,18893*SUM(D686:Y686)^(-0.28083),IF(SUM(D686:Y686)<100000,29680*SUM(D686:Y686)^(-0.24475),1773.1))))*100/115)*SUM(D686:Y686)*0.0173,0)*1.15*1.06*0.02)/SUM(D686:Y686)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X686*$Z686-(2009-X$3)/$C686*$Z686*X686)<0,0,(X686*$Z686-(2009-X$3)/$C686*$Z686*X686))","v":0},{"$f":"IF((Y686*$Z686-(2009-Y$3)/$C686*$Z686*Y686)<0,0,(Y686*$Z686-(2009-Y$3)/$C686*$Z686*Y686))","v":0},{"$f":"+SUM(AA686:AV686)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA686","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB686","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC686","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD686","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE686","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF686","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG686","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH686","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI686","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ686","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK686","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL686","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM686","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN686","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO686","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP686","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ686","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR686","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS686","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT686","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU686","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV686","v":0},{"$f":"+SUM(AX686:BS686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU686:CP686)","v":0},{"$f":"SUM(D686:Y686)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D687:Y687,\"<>0\")<=1,IF(SUM(D687:Y687)=0,0,(IF(SUM(D687:Y687)>0,IF(SUM(D687:Y687)<400,(1.2675*45967*SUM(D687:Y687)^(-0.4664)),(IF(SUM(D687:Y687)<2000,(39128*SUM(D687:Y687)^(-0.37661)),IF(SUM(D687:Y687)<5000,18893*SUM(D687:Y687)^(-0.28083),IF(SUM(D687:Y687)<100000,29680*SUM(D687:Y687)^(-0.24475),1773.1))))*100/115)*SUM(D687:Y687)*(IF(SUM(D687:Y687)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D687:Y687)),$A$73)","v":0},{"$f":"IF((D687*$Z687-(2009-D$3)/($C687+D688)*$Z687*D687)<0,0,(D687*$Z687-(2009-D$3)/($C687+D688)*$Z687*D687))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA687:AV687)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA687","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB687","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC687","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD687","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE687","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF687","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG687","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH687","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI687","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ687","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK687","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL687","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM687","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN687","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO687","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP687","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ687","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR687","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS687","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT687","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU687","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV687","v":0},{"$f":"+SUM(AX687:BS687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU687:CP687)","v":0},{"$f":"SUM(D687:Y687)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D689:Y689,\"<>0\")<=1,IF(SUM(D689:Y689)=0,0,(IF(SUM(D689:Y689)>0,IF(SUM(D689:Y689)<400,(1.2675*45967*SUM(D689:Y689)^(-0.4664)),(IF(SUM(D689:Y689)<2000,(39128*SUM(D689:Y689)^(-0.37661)),IF(SUM(D689:Y689)<5000,18893*SUM(D689:Y689)^(-0.28083),IF(SUM(D689:Y689)<100000,29680*SUM(D689:Y689)^(-0.24475),1773.1))))*100/115)*SUM(D689:Y689)*(IF(SUM(D689:Y689)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D689:Y689)),$A$73)","v":0},{"$f":"IF((D689*$Z689-(2009-D$3)/$C689*$Z689*D689)<0,0,(D689*$Z689-(2009-D$3)/$C689*$Z689*D689))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N689*$Z689-(2009-N$3)/$C689*$Z689*N689)<0,0,(N689*$Z689-(2009-N$3)/$C689*$Z689*N689))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X689*$Z689-(2009-X$3)/$C689*$Z689*X689)<0,0,(X689*$Z689-(2009-X$3)/$C689*$Z689*X689))","v":0},{"$f":"IF((Y689*$Z689-(2009-Y$3)/$C689*$Z689*Y689)<0,0,(Y689*$Z689-(2009-Y$3)/$C689*$Z689*Y689))","v":0},{"$f":"+SUM(AA689:AV689)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA689","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB689","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC689","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD689","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE689","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF689","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG689","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH689","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI689","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ689","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK689","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL689","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM689","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN689","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO689","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP689","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ689","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR689","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS689","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT689","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU689","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV689","v":0},{"$f":"+SUM(AX689:BS689)","v":0},{"$f":"(AA689+AX689)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK689+BH689)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU689+BR689)/2","v":0},0,{"$f":"+SUM(BU689:CP689)","v":0},{"$f":"SUM(D689:Y689)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D690:Y690,\"<>0\")<=1,IF(SUM(D690:Y690)=0,0,(IF(SUM(D690:Y690)>0,IF(SUM(D690:Y690)<400,(1.2675*45967*SUM(D690:Y690)^(-0.4664)),(IF(SUM(D690:Y690)<2000,(39128*SUM(D690:Y690)^(-0.37661)),IF(SUM(D690:Y690)<5000,18893*SUM(D690:Y690)^(-0.28083),IF(SUM(D690:Y690)<100000,29680*SUM(D690:Y690)^(-0.24475),1773.1))))*100/115)*SUM(D690:Y690)*(IF(SUM(D690:Y690)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D690:Y690)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X690*$Z690-(2009-X$3)/$C690*$Z690*X690)<0,0,(X690*$Z690-(2009-X$3)/$C690*$Z690*X690))","v":0},{"$f":"IF((Y690*$Z690-(2009-Y$3)/$C690*$Z690*Y690)<0,0,(Y690*$Z690-(2009-Y$3)/$C690*$Z690*Y690))","v":0},{"$f":"+SUM(AA690:AV690)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA690","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB690","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC690","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD690","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE690","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF690","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG690","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH690","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI690","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ690","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK690","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL690","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM690","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN690","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO690","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP690","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ690","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR690","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS690","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT690","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU690","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV690","v":0},{"$f":"+SUM(AX690:BS690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU690:CP690)","v":0},{"$f":"SUM(D690:Y690)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D691:Y691,\"<>0\")<=1,IF(SUM(D691:Y691)=0,0,(IF(SUM(D691:Y691)>0,IF(SUM(D691:Y691)<400,(1.2675*45967*SUM(D691:Y691)^(-0.4664)),(IF(SUM(D691:Y691)<2000,(39128*SUM(D691:Y691)^(-0.37661)),IF(SUM(D691:Y691)<5000,18893*SUM(D691:Y691)^(-0.28083),IF(SUM(D691:Y691)<100000,29680*SUM(D691:Y691)^(-0.24475),1773.1))))*100/115)*SUM(D691:Y691)*(IF(SUM(D687:Y687)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D691:Y691)),$A$73)","v":0},{"$f":"IF((D691*$Z691-(2009-D$3)/($C691+D692)*$Z691*D691)<0,0,(D691*$Z691-(2009-D$3)/($C691+D692)*$Z691*D691))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA691:AV691)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA691","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB691","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC691","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD691","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE691","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF691","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG691","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH691","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI691","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ691","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK691","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL691","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM691","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN691","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO691","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP691","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ691","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR691","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS691","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT691","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU691","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV691","v":0},{"$f":"+SUM(AX691:BS691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU691:CP691)","v":0},{"$f":"SUM(D691:Y691)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D693:Y693,\"<>0\")<=1,IF(SUM(D693:Y693)=0,0,(IF(SUM(D693:Y693)>0,IF(SUM(D693:Y693)<400,(1.2675*45967*SUM(D693:Y693)^(-0.4664)),(IF(SUM(D693:Y693)<2000,(39128*SUM(D693:Y693)^(-0.37661)),IF(SUM(D693:Y693)<5000,18893*SUM(D693:Y693)^(-0.28083),IF(SUM(D693:Y693)<100000,29680*SUM(D693:Y693)^(-0.24475),1773.1))))*100/115)*SUM(D693:Y693)*(IF(SUM(D689:Y689)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D693:Y693)),$A$73)","v":0},{"$f":"IF((D693*$Z693-(2009-D$3)/$C693*$Z693*D693)<0,0,(D693*$Z693-(2009-D$3)/$C693*$Z693*D693))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N693*$Z693-(2009-N$3)/$C693*$Z693*N693)<0,0,(N693*$Z693-(2009-N$3)/$C693*$Z693*N693))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X693*$Z693-(2009-X$3)/$C693*$Z693*X693)<0,0,(X693*$Z693-(2009-X$3)/$C693*$Z693*X693))","v":0},{"$f":"IF((Y693*$Z693-(2009-Y$3)/$C693*$Z693*Y693)<0,0,(Y693*$Z693-(2009-Y$3)/$C693*$Z693*Y693))","v":0},{"$f":"+SUM(AA693:AV693)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA693","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB693","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC693","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD693","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE693","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF693","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG693","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH693","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI693","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ693","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK693","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL693","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM693","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN693","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO693","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP693","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ693","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR693","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS693","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT693","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU693","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV693","v":0},{"$f":"+SUM(AX693:BS693)","v":0},{"$f":"(AA693+AX693)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK693+BH693)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU693+BR693)/2","v":0},0,{"$f":"+SUM(BU693:CP693)","v":0},{"$f":"SUM(D693:Y693)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D694:Y694,\"<>0\")<=1,IF(SUM(D694:Y694)=0,0,(IF(SUM(D694:Y694)>0,IF(SUM(D694:Y694)<400,(1.2675*45967*SUM(D694:Y694)^(-0.4664)),(IF(SUM(D694:Y694)<2000,(39128*SUM(D694:Y694)^(-0.37661)),IF(SUM(D694:Y694)<5000,18893*SUM(D694:Y694)^(-0.28083),IF(SUM(D694:Y694)<100000,29680*SUM(D694:Y694)^(-0.24475),1773.1))))*100/115)*SUM(D694:Y694)*(IF(SUM(D690:Y690)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D694:Y694)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X694*$Z694-(2009-X$3)/$C694*$Z694*X694)<0,0,(X694*$Z694-(2009-X$3)/$C694*$Z694*X694))","v":0},{"$f":"IF((Y694*$Z694-(2009-Y$3)/$C694*$Z694*Y694)<0,0,(Y694*$Z694-(2009-Y$3)/$C694*$Z694*Y694))","v":0},{"$f":"+SUM(AA694:AV694)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA694","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB694","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC694","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD694","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE694","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF694","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG694","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH694","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI694","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ694","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK694","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL694","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM694","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN694","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO694","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP694","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ694","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR694","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS694","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT694","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU694","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV694","v":0},{"$f":"+SUM(AX694:BS694)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU694:CP694)","v":0},{"$f":"SUM(D694:Y694)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D695:Y695,\"<>0\")<=1,IF(SUM(D695:Y695)=0,0,(IF(SUM(D695:Y695)>0,IF(SUM(D695:Y695)<400,(1.2675*45967*SUM(D695:Y695)^(-0.4664)),(IF(SUM(D695:Y695)<2000,(39128*SUM(D695:Y695)^(-0.37661)),IF(SUM(D695:Y695)<5000,18893*SUM(D695:Y695)^(-0.28083),IF(SUM(D695:Y695)<100000,29680*SUM(D695:Y695)^(-0.24475),1773.1))))*100/115)*SUM(D695:Y695)*(IF(SUM(D687:Y687)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D695:Y695)),$A$73)","v":0},{"$f":"IF((D695*$Z695-(2009-D$3)/($C695+D696)*$Z695*D695)<0,0,(D695*$Z695-(2009-D$3)/($C695+D696)*$Z695*D695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA695:AV695)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA695","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB695","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC695","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD695","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE695","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF695","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG695","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH695","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI695","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ695","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK695","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL695","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM695","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN695","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO695","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP695","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ695","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR695","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS695","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT695","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU695","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV695","v":0},{"$f":"+SUM(AX695:BS695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU695:CP695)","v":0},{"$f":"SUM(D695:Y695)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D697:Y697,\"<>0\")<=1,IF(SUM(D697:Y697)=0,0,(IF(SUM(D697:Y697)>0,IF(SUM(D697:Y697)<400,(1.2675*45967*SUM(D697:Y697)^(-0.4664)),(IF(SUM(D697:Y697)<2000,(39128*SUM(D697:Y697)^(-0.37661)),IF(SUM(D697:Y697)<5000,18893*SUM(D697:Y697)^(-0.28083),IF(SUM(D697:Y697)<100000,29680*SUM(D697:Y697)^(-0.24475),1773.1))))*100/115)*SUM(D697:Y697)*(IF(SUM(D689:Y689)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D697:Y697)),$A$73)","v":0},{"$f":"IF((D697*$Z697-(2009-D$3)/$C697*$Z697*D697)<0,0,(D697*$Z697-(2009-D$3)/$C697*$Z697*D697))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N697*$Z697-(2009-N$3)/$C697*$Z697*N697)<0,0,(N697*$Z697-(2009-N$3)/$C697*$Z697*N697))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X697*$Z697-(2009-X$3)/$C697*$Z697*X697)<0,0,(X697*$Z697-(2009-X$3)/$C697*$Z697*X697))","v":0},{"$f":"IF((Y697*$Z697-(2009-Y$3)/$C697*$Z697*Y697)<0,0,(Y697*$Z697-(2009-Y$3)/$C697*$Z697*Y697))","v":0},{"$f":"+SUM(AA697:AV697)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA697","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB697","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC697","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD697","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE697","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF697","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG697","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH697","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI697","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ697","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK697","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL697","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM697","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN697","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO697","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP697","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ697","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR697","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS697","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT697","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU697","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV697","v":0},{"$f":"+SUM(AX697:BS697)","v":0},{"$f":"(AA697+AX697)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK697+BH697)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU697+BR697)/2","v":0},0,{"$f":"+SUM(BU697:CP697)","v":0},{"$f":"SUM(D697:Y697)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D698:Y698,\"<>0\")<=1,IF(SUM(D698:Y698)=0,0,(IF(SUM(D698:Y698)>0,IF(SUM(D698:Y698)<400,(1.2675*45967*SUM(D698:Y698)^(-0.4664)),(IF(SUM(D698:Y698)<2000,(39128*SUM(D698:Y698)^(-0.37661)),IF(SUM(D698:Y698)<5000,18893*SUM(D698:Y698)^(-0.28083),IF(SUM(D698:Y698)<100000,29680*SUM(D698:Y698)^(-0.24475),1773.1))))*100/115)*SUM(D698:Y698)*(IF(SUM(D690:Y690)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D698:Y698)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X698*$Z698-(2009-X$3)/$C698*$Z698*X698)<0,0,(X698*$Z698-(2009-X$3)/$C698*$Z698*X698))","v":0},{"$f":"IF((Y698*$Z698-(2009-Y$3)/$C698*$Z698*Y698)<0,0,(Y698*$Z698-(2009-Y$3)/$C698*$Z698*Y698))","v":0},{"$f":"+SUM(AA698:AV698)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA698","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB698","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC698","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD698","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE698","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF698","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG698","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH698","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI698","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ698","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK698","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL698","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM698","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN698","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO698","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP698","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ698","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR698","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS698","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT698","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU698","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV698","v":0},{"$f":"+SUM(AX698:BS698)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU698:CP698)","v":0},{"$f":"SUM(D698:Y698)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D699:Y699,\"<>0\")<=1,IF(SUM(D699:Y699)=0,0,(IF(SUM(D699:Y699)>0,IF(SUM(D699:Y699)<400,(1.2675*45967*SUM(D699:Y699)^(-0.4664)),(IF(SUM(D699:Y699)<2000,(39128*SUM(D699:Y699)^(-0.37661)),IF(SUM(D699:Y699)<5000,18893*SUM(D699:Y699)^(-0.28083),IF(SUM(D699:Y699)<100000,29680*SUM(D699:Y699)^(-0.24475),1773.1))))*100/115)*SUM(D699:Y699)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D699:Y699)),$A$73)","v":0},{"$f":"IF((D699*$Z699-(2009-D$3)/($C699+D700)*$Z699*D699)<0,0,(D699*$Z699-(2009-D$3)/($C699+D700)*$Z699*D699))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA699:AV699)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA699","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB699","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC699","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD699","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE699","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF699","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG699","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH699","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI699","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ699","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK699","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL699","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM699","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN699","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO699","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP699","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ699","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR699","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS699","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT699","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU699","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV699","v":0},{"$f":"+SUM(AX699:BS699)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU699:CP699)","v":0},{"$f":"SUM(D699:Y699)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D701:Y701,\"<>0\")<=1,IF(SUM(D701:Y701)=0,0,(IF(SUM(D701:Y701)>0,IF(SUM(D701:Y701)<400,(1.2675*45967*SUM(D701:Y701)^(-0.4664)),(IF(SUM(D701:Y701)<2000,(39128*SUM(D701:Y701)^(-0.37661)),IF(SUM(D701:Y701)<5000,18893*SUM(D701:Y701)^(-0.28083),IF(SUM(D701:Y701)<100000,29680*SUM(D701:Y701)^(-0.24475),1773.1))))*100/115)*SUM(D701:Y701)*(0.246),0)*1.15*1.06*0.4)/SUM(D701:Y701)),$A$73)","v":0},{"$f":"IF((D701*$Z701-(2009-D$3)/$C701*$Z701*D701)<0,0,(D701*$Z701-(2009-D$3)/$C701*$Z701*D701))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N701*$Z701-(2009-N$3)/$C701*$Z701*N701)<0,0,(N701*$Z701-(2009-N$3)/$C701*$Z701*N701))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X701*$Z701-(2009-X$3)/$C701*$Z701*X701)<0,0,(X701*$Z701-(2009-X$3)/$C701*$Z701*X701))","v":0},{"$f":"IF((Y701*$Z701-(2009-Y$3)/$C701*$Z701*Y701)<0,0,(Y701*$Z701-(2009-Y$3)/$C701*$Z701*Y701))","v":0},{"$f":"+SUM(AA701:AV701)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA701","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB701","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC701","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD701","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE701","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF701","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG701","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH701","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI701","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ701","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK701","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL701","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM701","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN701","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO701","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP701","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ701","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR701","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS701","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT701","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU701","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV701","v":0},{"$f":"+SUM(AX701:BS701)","v":0},{"$f":"(AA701+AX701)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK701+BH701)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU701+BR701)/2","v":0},{"$f":"(AV701+BS701)/2","v":0},{"$f":"+SUM(BU701:CP701)","v":0},{"$f":"SUM(D701:Y701)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D702:Y702,\"<>0\")<=1,IF(SUM(D702:Y702)=0,0,(IF(SUM(D702:Y702)>0,IF(SUM(D702:Y702)<400,(1.2675*45967*SUM(D702:Y702)^(-0.4664)),(IF(SUM(D702:Y702)<2000,(39128*SUM(D702:Y702)^(-0.37661)),IF(SUM(D702:Y702)<5000,18893*SUM(D702:Y702)^(-0.28083),IF(SUM(D702:Y702)<100000,29680*SUM(D702:Y702)^(-0.24475),1773.1))))*100/115)*SUM(D702:Y702)*(0.246),0)*1.15*1.06*0.05)/SUM(D702:Y702)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X702*$Z702-(2009-X$3)/$C702*$Z702*X702)<0,0,(X702*$Z702-(2009-X$3)/$C702*$Z702*X702))","v":0},{"$f":"IF((Y702*$Z702-(2009-Y$3)/$C702*$Z702*Y702)<0,0,(Y702*$Z702-(2009-Y$3)/$C702*$Z702*Y702))","v":0},{"$f":"+SUM(AA702:AV702)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA702","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB702","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC702","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD702","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE702","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF702","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG702","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH702","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI702","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ702","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK702","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL702","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM702","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN702","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO702","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP702","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ702","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR702","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS702","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT702","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU702","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV702","v":0},{"$f":"+SUM(AX702:BS702)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU702+BR702)/2","v":0},{"$f":"(AV702+BS702)/2","v":0},{"$f":"+SUM(BU702:CP702)","v":0},{"$f":"SUM(D702:Y702)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW704:AW727)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT704:BT727)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ704:CQ727)","v":0},{"$f":"SUM(D703:Y703)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D704:Y704,\"<>0\")<=1,IF(SUM(D704:Y704)=0,0,(IF(SUM(D704:Y704)>0,IF(SUM(D704:Y704)<400,(1.2675*45967*SUM(D704:Y704)^(-0.4664)),(IF(SUM(D704:Y704)<2000,(39128*SUM(D704:Y704)^(-0.37661)),IF(SUM(D704:Y704)<5000,18893*SUM(D704:Y704)^(-0.28083),IF(SUM(D704:Y704)<100000,29680*SUM(D704:Y704)^(-0.24475),1773.1))))*100/115)*SUM(D704:Y704)*(IF(SUM(D687:Y687)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D704:Y704)),$A$73)","v":0},{"$f":"IF((D704*$Z704-(2009-D$3)/($C704+D705)*$Z704*D704)<0,0,(D704*$Z704-(2009-D$3)/($C704+D705)*$Z704*D704))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA704:AV704)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA704","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB704","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC704","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD704","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE704","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF704","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG704","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH704","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI704","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ704","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK704","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL704","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM704","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN704","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO704","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP704","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ704","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR704","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS704","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT704","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU704","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV704","v":0},{"$f":"+SUM(AX704:BS704)","v":0},{"$f":"(AA704+AX704)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU704:CP704)","v":0},{"$f":"SUM(D704:Y704)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D706:Y706,\"<>0\")<=1,IF(SUM(D706:Y706)=0,0,(IF(SUM(D706:Y706)>0,IF(SUM(D706:Y706)<400,(1.2675*45967*SUM(D706:Y706)^(-0.4664)),(IF(SUM(D706:Y706)<2000,(39128*SUM(D706:Y706)^(-0.37661)),IF(SUM(D706:Y706)<5000,18893*SUM(D706:Y706)^(-0.28083),IF(SUM(D706:Y706)<100000,29680*SUM(D706:Y706)^(-0.24475),1773.1))))*100/115)*SUM(D706:Y706)*(IF(SUM(D689:Y689)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D706:Y706)),$A$73)","v":0},{"$f":"IF((D706*$Z706-(2009-D$3)/$C706*$Z706*D706)<0,0,(D706*$Z706-(2009-D$3)/$C706*$Z706*D706))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N706*$Z706-(2009-N$3)/$C706*$Z706*N706)<0,0,(N706*$Z706-(2009-N$3)/$C706*$Z706*N706))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X706*$Z706-(2009-X$3)/$C706*$Z706*X706)<0,0,(X706*$Z706-(2009-X$3)/$C706*$Z706*X706))","v":0},{"$f":"IF((Y706*$Z706-(2009-Y$3)/$C706*$Z706*Y706)<0,0,(Y706*$Z706-(2009-Y$3)/$C706*$Z706*Y706))","v":0},{"$f":"+SUM(AA706:AV706)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA706","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB706","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC706","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD706","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE706","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF706","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG706","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH706","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI706","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ706","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK706","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL706","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM706","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN706","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO706","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP706","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ706","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR706","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS706","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT706","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU706","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV706","v":0},{"$f":"+SUM(AX706:BS706)","v":0},{"$f":"(AA706+AX706)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK706+BH706)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU706+BR706)/2","v":0},0,{"$f":"+SUM(BU706:CP706)","v":0},{"$f":"SUM(D706:Y706)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D707:Y707,\"<>0\")<=1,IF(SUM(D707:Y707)=0,0,(IF(SUM(D707:Y707)>0,IF(SUM(D707:Y707)<400,(1.2675*45967*SUM(D707:Y707)^(-0.4664)),(IF(SUM(D707:Y707)<2000,(39128*SUM(D707:Y707)^(-0.37661)),IF(SUM(D707:Y707)<5000,18893*SUM(D707:Y707)^(-0.28083),IF(SUM(D707:Y707)<100000,29680*SUM(D707:Y707)^(-0.24475),1773.1))))*100/115)*SUM(D707:Y707)*(IF(SUM(D690:Y690)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D707:Y707)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X707*$Z707-(2009-X$3)/$C707*$Z707*X707)<0,0,(X707*$Z707-(2009-X$3)/$C707*$Z707*X707))","v":0},{"$f":"IF((Y707*$Z707-(2009-Y$3)/$C707*$Z707*Y707)<0,0,(Y707*$Z707-(2009-Y$3)/$C707*$Z707*Y707))","v":0},{"$f":"+SUM(AA707:AV707)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA707","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB707","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC707","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD707","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE707","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF707","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG707","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH707","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI707","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ707","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK707","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL707","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM707","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN707","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO707","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP707","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ707","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR707","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS707","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT707","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU707","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV707","v":0},{"$f":"+SUM(AX707:BS707)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU707:CP707)","v":0},{"$f":"SUM(D707:Y707)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D708:Y708,\"<>0\")<=1,IF(SUM(D708:Y708)=0,0,(IF(SUM(D708:Y708)>0,IF(SUM(D708:Y708)<400,(1.2675*45967*SUM(D708:Y708)^(-0.4664)),(IF(SUM(D708:Y708)<2000,(39128*SUM(D708:Y708)^(-0.37661)),IF(SUM(D708:Y708)<5000,18893*SUM(D708:Y708)^(-0.28083),IF(SUM(D708:Y708)<100000,29680*SUM(D708:Y708)^(-0.24475),1773.1))))*100/115)*SUM(D708:Y708)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D708:Y708)),$A$73)","v":0},{"$f":"IF((D708*$Z708-(2009-D$3)/($C708+D709)*$Z708*D708)<0,0,(D708*$Z708-(2009-D$3)/($C708+D709)*$Z708*D708))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA708:AV708)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA708","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB708","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC708","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD708","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE708","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF708","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG708","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH708","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI708","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ708","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK708","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL708","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM708","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN708","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO708","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP708","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ708","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR708","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS708","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT708","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU708","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV708","v":0},{"$f":"+SUM(AX708:BS708)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU708:CP708)","v":0},{"$f":"SUM(D708:Y708)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D710:Y710,\"<>0\")<=1,IF(SUM(D710:Y710)=0,0,(IF(SUM(D710:Y710)>0,IF(SUM(D710:Y710)<400,(1.2675*45967*SUM(D710:Y710)^(-0.4664)),(IF(SUM(D710:Y710)<2000,(39128*SUM(D710:Y710)^(-0.37661)),IF(SUM(D710:Y710)<5000,18893*SUM(D710:Y710)^(-0.28083),IF(SUM(D710:Y710)<100000,29680*SUM(D710:Y710)^(-0.24475),1773.1))))*100/115)*SUM(D710:Y710)*0.1638,0)*1.15*1.06*0.4)/SUM(D710:Y710)),$A$73)","v":0},{"$f":"IF((D710*$Z710-(2009-D$3)/$C710*$Z710*D710)<0,0,(D710*$Z710-(2009-D$3)/$C710*$Z710*D710))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N710*$Z710-(2009-N$3)/$C710*$Z710*N710)<0,0,(N710*$Z710-(2009-N$3)/$C710*$Z710*N710))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X710*$Z710-(2009-X$3)/$C710*$Z710*X710)<0,0,(X710*$Z710-(2009-X$3)/$C710*$Z710*X710))","v":0},{"$f":"IF((Y710*$Z710-(2009-Y$3)/$C710*$Z710*Y710)<0,0,(Y710*$Z710-(2009-Y$3)/$C710*$Z710*Y710))","v":0},{"$f":"+SUM(AA710:AV710)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA710","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB710","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC710","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD710","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE710","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF710","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG710","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH710","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI710","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ710","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK710","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL710","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM710","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN710","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO710","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP710","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ710","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR710","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS710","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT710","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU710","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV710","v":0},{"$f":"+SUM(AX710:BS710)","v":0},{"$f":"(AA710+AX710)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK710+BH710)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU710+BR710)/2","v":0},0,{"$f":"+SUM(BU710:CP710)","v":0},{"$f":"SUM(D710:Y710)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D711:Y711,\"<>0\")<=1,IF(SUM(D711:Y711)=0,0,(IF(SUM(D711:Y711)>0,IF(SUM(D711:Y711)<400,(1.2675*45967*SUM(D711:Y711)^(-0.4664)),(IF(SUM(D711:Y711)<2000,(39128*SUM(D711:Y711)^(-0.37661)),IF(SUM(D711:Y711)<5000,18893*SUM(D711:Y711)^(-0.28083),IF(SUM(D711:Y711)<100000,29680*SUM(D711:Y711)^(-0.24475),1773.1))))*100/115)*SUM(D711:Y711)*0.1638,0)*1.15*1.06*0.05)/SUM(D711:Y711)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X711*$Z711-(2009-X$3)/$C711*$Z711*X711)<0,0,(X711*$Z711-(2009-X$3)/$C711*$Z711*X711))","v":0},{"$f":"IF((Y711*$Z711-(2009-Y$3)/$C711*$Z711*Y711)<0,0,(Y711*$Z711-(2009-Y$3)/$C711*$Z711*Y711))","v":0},{"$f":"+SUM(AA711:AV711)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA711","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB711","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC711","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD711","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE711","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF711","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG711","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH711","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI711","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ711","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK711","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL711","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM711","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN711","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO711","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP711","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ711","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR711","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS711","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT711","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU711","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV711","v":0},{"$f":"+SUM(AX711:BS711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU711:CP711)","v":0},{"$f":"SUM(D711:Y711)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D712:Y712,\"<>0\")<=1,IF(SUM(D712:Y712)=0,0,(IF(SUM(D712:Y712)>0,IF(SUM(D712:Y712)<400,(1.2675*45967*SUM(D712:Y712)^(-0.4664)),(IF(SUM(D712:Y712)<2000,(39128*SUM(D712:Y712)^(-0.37661)),IF(SUM(D712:Y712)<5000,18893*SUM(D712:Y712)^(-0.28083),IF(SUM(D712:Y712)<100000,29680*SUM(D712:Y712)^(-0.24475),1773.1))))*100/115)*SUM(D712:Y712)*(IF(SUM(D708:Y708)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D712:Y712)),$A$73)","v":0},{"$f":"IF((D712*$Z712-(2009-D$3)/($C712+D713)*$Z712*D712)<0,0,(D712*$Z712-(2009-D$3)/($C712+D713)*$Z712*D712))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA712:AV712)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA712","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB712","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC712","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD712","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE712","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF712","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG712","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH712","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI712","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ712","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK712","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL712","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM712","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN712","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO712","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP712","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ712","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR712","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS712","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT712","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU712","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV712","v":0},{"$f":"+SUM(AX712:BS712)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU712:CP712)","v":0},{"$f":"SUM(D712:Y712)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D714:Y714,\"<>0\")<=1,IF(SUM(D714:Y714)=0,0,(IF(SUM(D714:Y714)>0,IF(SUM(D714:Y714)<400,(1.2675*45967*SUM(D714:Y714)^(-0.4664)),(IF(SUM(D714:Y714)<2000,(39128*SUM(D714:Y714)^(-0.37661)),IF(SUM(D714:Y714)<5000,18893*SUM(D714:Y714)^(-0.28083),IF(SUM(D714:Y714)<100000,29680*SUM(D714:Y714)^(-0.24475),1773.1))))*100/115)*SUM(D714:Y714)*(IF(SUM(D710:Y710)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D714:Y714)),$A$73)","v":0},{"$f":"IF((D714*$Z714-(2009-D$3)/$C714*$Z714*D714)<0,0,(D714*$Z714-(2009-D$3)/$C714*$Z714*D714))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N714*$Z714-(2009-N$3)/$C714*$Z714*N714)<0,0,(N714*$Z714-(2009-N$3)/$C714*$Z714*N714))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X714*$Z714-(2009-X$3)/$C714*$Z714*X714)<0,0,(X714*$Z714-(2009-X$3)/$C714*$Z714*X714))","v":0},{"$f":"IF((Y714*$Z714-(2009-Y$3)/$C714*$Z714*Y714)<0,0,(Y714*$Z714-(2009-Y$3)/$C714*$Z714*Y714))","v":0},{"$f":"+SUM(AA714:AV714)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA714","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB714","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC714","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD714","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE714","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF714","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG714","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH714","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI714","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ714","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK714","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL714","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM714","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN714","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO714","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP714","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ714","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR714","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS714","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT714","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU714","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV714","v":0},{"$f":"+SUM(AX714:BS714)","v":0},{"$f":"(AA714+AX714)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK714+BH714)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU714+BR714)/2","v":0},0,{"$f":"+SUM(BU714:CP714)","v":0},{"$f":"SUM(D714:Y714)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D715:Y715,\"<>0\")<=1,IF(SUM(D715:Y715)=0,0,(IF(SUM(D715:Y715)>0,IF(SUM(D715:Y715)<400,(1.2675*45967*SUM(D715:Y715)^(-0.4664)),(IF(SUM(D715:Y715)<2000,(39128*SUM(D715:Y715)^(-0.37661)),IF(SUM(D715:Y715)<5000,18893*SUM(D715:Y715)^(-0.28083),IF(SUM(D715:Y715)<100000,29680*SUM(D715:Y715)^(-0.24475),1773.1))))*100/115)*SUM(D715:Y715)*(IF(SUM(D711:Y711)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D715:Y715)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X715*$Z715-(2009-X$3)/$C715*$Z715*X715)<0,0,(X715*$Z715-(2009-X$3)/$C715*$Z715*X715))","v":0},{"$f":"IF((Y715*$Z715-(2009-Y$3)/$C715*$Z715*Y715)<0,0,(Y715*$Z715-(2009-Y$3)/$C715*$Z715*Y715))","v":0},{"$f":"+SUM(AA715:AV715)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA715","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB715","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC715","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD715","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE715","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF715","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG715","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH715","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI715","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ715","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK715","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL715","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM715","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN715","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO715","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP715","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ715","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR715","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS715","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT715","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU715","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV715","v":0},{"$f":"+SUM(AX715:BS715)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU715:CP715)","v":0},{"$f":"SUM(D715:Y715)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D716:Y716,\"<>0\")<=1,IF(SUM(D716:Y716)=0,0,(IF(SUM(D716:Y716)>0,IF(SUM(D716:Y716)<400,(1.2675*45967*SUM(D716:Y716)^(-0.4664)),(IF(SUM(D716:Y716)<2000,(39128*SUM(D716:Y716)^(-0.37661)),IF(SUM(D716:Y716)<5000,18893*SUM(D716:Y716)^(-0.28083),IF(SUM(D716:Y716)<100000,29680*SUM(D716:Y716)^(-0.24475),1773.1))))*100/115)*SUM(D716:Y716)*(IF(SUM(D708:Y708)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D716:Y716)),$A$73)","v":0},{"$f":"IF((D716*$Z716-(2009-D$3)/($C716+D717)*$Z716*D716)<0,0,(D716*$Z716-(2009-D$3)/($C716+D717)*$Z716*D716))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA716:AV716)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA716","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB716","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC716","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD716","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE716","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF716","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG716","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH716","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI716","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ716","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK716","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL716","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM716","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN716","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO716","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP716","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ716","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR716","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS716","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT716","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU716","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV716","v":0},{"$f":"+SUM(AX716:BS716)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU716:CP716)","v":0},{"$f":"SUM(D716:Y716)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D718:Y718,\"<>0\")<=1,IF(SUM(D718:Y718)=0,0,(IF(SUM(D718:Y718)>0,IF(SUM(D718:Y718)<400,(1.2675*45967*SUM(D718:Y718)^(-0.4664)),(IF(SUM(D718:Y718)<2000,(39128*SUM(D718:Y718)^(-0.37661)),IF(SUM(D718:Y718)<5000,18893*SUM(D718:Y718)^(-0.28083),IF(SUM(D718:Y718)<100000,29680*SUM(D718:Y718)^(-0.24475),1773.1))))*100/115)*SUM(D718:Y718)*(IF(SUM(D710:Y710)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D718:Y718)),$A$73)","v":0},{"$f":"IF((D718*$Z718-(2009-D$3)/$C718*$Z718*D718)<0,0,(D718*$Z718-(2009-D$3)/$C718*$Z718*D718))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N718*$Z718-(2009-N$3)/$C718*$Z718*N718)<0,0,(N718*$Z718-(2009-N$3)/$C718*$Z718*N718))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X718*$Z718-(2009-X$3)/$C718*$Z718*X718)<0,0,(X718*$Z718-(2009-X$3)/$C718*$Z718*X718))","v":0},{"$f":"IF((Y718*$Z718-(2009-Y$3)/$C718*$Z718*Y718)<0,0,(Y718*$Z718-(2009-Y$3)/$C718*$Z718*Y718))","v":0},{"$f":"+SUM(AA718:AV718)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA718","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB718","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC718","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD718","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE718","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF718","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG718","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH718","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI718","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ718","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK718","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL718","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM718","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN718","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO718","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP718","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ718","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR718","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS718","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT718","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU718","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV718","v":0},{"$f":"+SUM(AX718:BS718)","v":0},{"$f":"(AA718+AX718)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK718+BH718)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU718+BR718)/2","v":0},0,{"$f":"+SUM(BU718:CP718)","v":0},{"$f":"SUM(D718:Y718)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D719:Y719,\"<>0\")<=1,IF(SUM(D719:Y719)=0,0,(IF(SUM(D719:Y719)>0,IF(SUM(D719:Y719)<400,(1.2675*45967*SUM(D719:Y719)^(-0.4664)),(IF(SUM(D719:Y719)<2000,(39128*SUM(D719:Y719)^(-0.37661)),IF(SUM(D719:Y719)<5000,18893*SUM(D719:Y719)^(-0.28083),IF(SUM(D719:Y719)<100000,29680*SUM(D719:Y719)^(-0.24475),1773.1))))*100/115)*SUM(D719:Y719)*(IF(SUM(D711:Y711)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D719:Y719)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X719*$Z719-(2009-X$3)/$C719*$Z719*X719)<0,0,(X719*$Z719-(2009-X$3)/$C719*$Z719*X719))","v":0},{"$f":"IF((Y719*$Z719-(2009-Y$3)/$C719*$Z719*Y719)<0,0,(Y719*$Z719-(2009-Y$3)/$C719*$Z719*Y719))","v":0},{"$f":"+SUM(AA719:AV719)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA719","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB719","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC719","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD719","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE719","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF719","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG719","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH719","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI719","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ719","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK719","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL719","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM719","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN719","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO719","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP719","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ719","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR719","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS719","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT719","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU719","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV719","v":0},{"$f":"+SUM(AX719:BS719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU719:CP719)","v":0},{"$f":"SUM(D719:Y719)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D720:Y720,\"<>0\")<=1,IF(SUM(D720:Y720)=0,0,(IF(SUM(D720:Y720)>0,IF(SUM(D720:Y720)<400,(1.2675*45967*SUM(D720:Y720)^(-0.4664)),(IF(SUM(D720:Y720)<2000,(39128*SUM(D720:Y720)^(-0.37661)),IF(SUM(D720:Y720)<5000,18893*SUM(D720:Y720)^(-0.28083),IF(SUM(D720:Y720)<100000,29680*SUM(D720:Y720)^(-0.24475),1773.1))))*100/115)*SUM(D720:Y720)*(IF(SUM(D708:Y708)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D720:Y720)),$A$73)","v":0},{"$f":"IF((D720*$Z720-(2009-D$3)/($C720+D721)*$Z720*D720)<0,0,(D720*$Z720-(2009-D$3)/($C720+D721)*$Z720*D720))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA720:AV720)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA720","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB720","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC720","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD720","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE720","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF720","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG720","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH720","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI720","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ720","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK720","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL720","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM720","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN720","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO720","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP720","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ720","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR720","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS720","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT720","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU720","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV720","v":0},{"$f":"+SUM(AX720:BS720)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU720:CP720)","v":0},{"$f":"SUM(D720:Y720)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D722:Y722,\"<>0\")<=1,IF(SUM(D722:Y722)=0,0,(IF(SUM(D722:Y722)>0,IF(SUM(D722:Y722)<400,(1.2675*45967*SUM(D722:Y722)^(-0.4664)),(IF(SUM(D722:Y722)<2000,(39128*SUM(D722:Y722)^(-0.37661)),IF(SUM(D722:Y722)<5000,18893*SUM(D722:Y722)^(-0.28083),IF(SUM(D722:Y722)<100000,29680*SUM(D722:Y722)^(-0.24475),1773.1))))*100/115)*SUM(D722:Y722)*(IF(SUM(D710:Y710)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D722:Y722)),$A$73)","v":0},{"$f":"IF((D722*$Z722-(2009-D$3)/$C722*$Z722*D722)<0,0,(D722*$Z722-(2009-D$3)/$C722*$Z722*D722))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N722*$Z722-(2009-N$3)/$C722*$Z722*N722)<0,0,(N722*$Z722-(2009-N$3)/$C722*$Z722*N722))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X722*$Z722-(2009-X$3)/$C722*$Z722*X722)<0,0,(X722*$Z722-(2009-X$3)/$C722*$Z722*X722))","v":0},{"$f":"IF((Y722*$Z722-(2009-Y$3)/$C722*$Z722*Y722)<0,0,(Y722*$Z722-(2009-Y$3)/$C722*$Z722*Y722))","v":0},{"$f":"+SUM(AA722:AV722)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA722","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB722","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC722","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD722","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE722","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF722","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG722","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH722","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI722","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ722","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK722","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL722","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM722","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN722","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO722","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP722","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ722","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR722","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS722","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT722","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU722","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV722","v":0},{"$f":"+SUM(AX722:BS722)","v":0},{"$f":"(AA722+AX722)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK722+BH722)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU722+BR722)/2","v":0},0,{"$f":"+SUM(BU722:CP722)","v":0},{"$f":"SUM(D722:Y722)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D723:Y723,\"<>0\")<=1,IF(SUM(D723:Y723)=0,0,(IF(SUM(D723:Y723)>0,IF(SUM(D723:Y723)<400,(1.2675*45967*SUM(D723:Y723)^(-0.4664)),(IF(SUM(D723:Y723)<2000,(39128*SUM(D723:Y723)^(-0.37661)),IF(SUM(D723:Y723)<5000,18893*SUM(D723:Y723)^(-0.28083),IF(SUM(D723:Y723)<100000,29680*SUM(D723:Y723)^(-0.24475),1773.1))))*100/115)*SUM(D723:Y723)*(IF(SUM(D711:Y711)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D723:Y723)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X723*$Z723-(2009-X$3)/$C723*$Z723*X723)<0,0,(X723*$Z723-(2009-X$3)/$C723*$Z723*X723))","v":0},{"$f":"IF((Y723*$Z723-(2009-Y$3)/$C723*$Z723*Y723)<0,0,(Y723*$Z723-(2009-Y$3)/$C723*$Z723*Y723))","v":0},{"$f":"+SUM(AA723:AV723)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA723","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB723","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC723","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD723","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE723","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF723","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG723","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH723","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI723","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ723","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK723","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL723","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM723","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN723","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO723","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP723","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ723","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR723","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS723","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT723","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU723","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV723","v":0},{"$f":"+SUM(AX723:BS723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU723:CP723)","v":0},{"$f":"SUM(D723:Y723)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D724:Y724,\"<>0\")<=1,IF(SUM(D724:Y724)=0,0,(IF(SUM(D724:Y724)>0,IF(SUM(D724:Y724)<400,(1.2675*45967*SUM(D724:Y724)^(-0.4664)),(IF(SUM(D724:Y724)<2000,(39128*SUM(D724:Y724)^(-0.37661)),IF(SUM(D724:Y724)<5000,18893*SUM(D724:Y724)^(-0.28083),IF(SUM(D724:Y724)<100000,29680*SUM(D724:Y724)^(-0.24475),1773.1))))*100/115)*SUM(D724:Y724)*(IF(SUM(D708:Y708)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D724:Y724)),$A$73)","v":0},{"$f":"IF((D724*$Z724-(2009-D$3)/($C724+D725)*$Z724*D724)<0,0,(D724*$Z724-(2009-D$3)/($C724+D725)*$Z724*D724))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA724:AV724)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA724","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB724","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC724","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD724","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE724","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF724","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG724","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH724","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI724","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ724","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK724","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL724","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM724","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN724","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO724","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP724","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ724","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR724","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS724","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT724","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU724","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV724","v":0},{"$f":"+SUM(AX724:BS724)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU724:CP724)","v":0},{"$f":"SUM(D724:Y724)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D726:Y726,\"<>0\")<=1,IF(SUM(D726:Y726)=0,0,(IF(SUM(D726:Y726)>0,IF(SUM(D726:Y726)<400,(1.2675*45967*SUM(D726:Y726)^(-0.4664)),(IF(SUM(D726:Y726)<2000,(39128*SUM(D726:Y726)^(-0.37661)),IF(SUM(D726:Y726)<5000,18893*SUM(D726:Y726)^(-0.28083),IF(SUM(D726:Y726)<100000,29680*SUM(D726:Y726)^(-0.24475),1773.1))))*100/115)*SUM(D726:Y726)*(IF(SUM(D710:Y710)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D726:Y726)),$A$73)","v":0},{"$f":"IF((D726*$Z726-(2009-D$3)/$C726*$Z726*D726)<0,0,(D726*$Z726-(2009-D$3)/$C726*$Z726*D726))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N726*$Z726-(2009-N$3)/$C726*$Z726*N726)<0,0,(N726*$Z726-(2009-N$3)/$C726*$Z726*N726))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X726*$Z726-(2009-X$3)/$C726*$Z726*X726)<0,0,(X726*$Z726-(2009-X$3)/$C726*$Z726*X726))","v":0},{"$f":"IF((Y726*$Z726-(2009-Y$3)/$C726*$Z726*Y726)<0,0,(Y726*$Z726-(2009-Y$3)/$C726*$Z726*Y726))","v":0},{"$f":"+SUM(AA726:AV726)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA726","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB726","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC726","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD726","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE726","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF726","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG726","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH726","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI726","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ726","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK726","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL726","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM726","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN726","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO726","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP726","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ726","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR726","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS726","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT726","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU726","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV726","v":0},{"$f":"+SUM(AX726:BS726)","v":0},{"$f":"(AA726+AX726)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK726+BH726)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU726+BR726)/2","v":0},{"$f":"(AV726+BS726)/2","v":0},{"$f":"+SUM(BU726:CP726)","v":0},{"$f":"SUM(D726:Y726)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D727:Y727,\"<>0\")<=1,IF(SUM(D727:Y727)=0,0,(IF(SUM(D727:Y727)>0,IF(SUM(D727:Y727)<400,(1.2675*45967*SUM(D727:Y727)^(-0.4664)),(IF(SUM(D727:Y727)<2000,(39128*SUM(D727:Y727)^(-0.37661)),IF(SUM(D727:Y727)<5000,18893*SUM(D727:Y727)^(-0.28083),IF(SUM(D727:Y727)<100000,29680*SUM(D727:Y727)^(-0.24475),1773.1))))*100/115)*SUM(D727:Y727)*(IF(SUM(D711:Y711)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D727:Y727)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X727*$Z727-(2009-X$3)/$C727*$Z727*X727)<0,0,(X727*$Z727-(2009-X$3)/$C727*$Z727*X727))","v":0},{"$f":"IF((Y727*$Z727-(2009-Y$3)/$C727*$Z727*Y727)<0,0,(Y727*$Z727-(2009-Y$3)/$C727*$Z727*Y727))","v":0},{"$f":"+SUM(AA727:AV727)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA727","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB727","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC727","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD727","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE727","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF727","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG727","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH727","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI727","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ727","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK727","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL727","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM727","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN727","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO727","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP727","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ727","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR727","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS727","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT727","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU727","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV727","v":0},{"$f":"+SUM(AX727:BS727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU727+BR727)/2","v":0},{"$f":"(AV727+BS727)/2","v":0},{"$f":"+SUM(BU727:CP727)","v":0},{"$f":"SUM(D727:Y727)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW729:AW740)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT729:BT740)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ729:CQ740)","v":0},{"$f":"SUM(D728:Y728)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D729:Y729,\"<>0\")<=1,IF(SUM(D729:Y729)=0,0,(IF(SUM(D729:Y729)>0,IF(SUM(D729:Y729)<400,(1.2675*45967*SUM(D729:Y729)^(-0.4664)),(IF(SUM(D729:Y729)<2000,(39128*SUM(D729:Y729)^(-0.37661)),IF(SUM(D729:Y729)<5000,18893*SUM(D729:Y729)^(-0.28083),IF(SUM(D729:Y729)<100000,29680*SUM(D729:Y729)^(-0.24475),1773.1))))*100/115)*SUM(D729:Y729)*(IF(SUM(D708:Y708)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D729:Y729)),$A$73)","v":0},{"$f":"IF((D729*$Z729-(2009-D$3)/($C729+D730)*$Z729*D729)<0,0,(D729*$Z729-(2009-D$3)/($C729+D730)*$Z729*D729))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA729:AV729)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA729","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB729","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC729","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD729","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE729","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF729","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG729","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH729","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI729","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ729","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK729","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL729","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM729","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN729","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO729","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP729","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ729","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR729","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS729","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT729","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU729","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV729","v":0},{"$f":"+SUM(AX729:BS729)","v":0},{"$f":"(AA729+AX729)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU729:CP729)","v":0},{"$f":"SUM(D729:Y729)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D731:Y731,\"<>0\")<=1,IF(SUM(D731:Y731)=0,0,(IF(SUM(D731:Y731)>0,IF(SUM(D731:Y731)<400,(1.2675*45967*SUM(D731:Y731)^(-0.4664)),(IF(SUM(D731:Y731)<2000,(39128*SUM(D731:Y731)^(-0.37661)),IF(SUM(D731:Y731)<5000,18893*SUM(D731:Y731)^(-0.28083),IF(SUM(D731:Y731)<100000,29680*SUM(D731:Y731)^(-0.24475),1773.1))))*100/115)*SUM(D731:Y731)*(IF(SUM(D710:Y710)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D731:Y731)),$A$73)","v":0},{"$f":"IF((D731*$Z731-(2009-D$3)/$C731*$Z731*D731)<0,0,(D731*$Z731-(2009-D$3)/$C731*$Z731*D731))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N731*$Z731-(2009-N$3)/$C731*$Z731*N731)<0,0,(N731*$Z731-(2009-N$3)/$C731*$Z731*N731))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X731*$Z731-(2009-X$3)/$C731*$Z731*X731)<0,0,(X731*$Z731-(2009-X$3)/$C731*$Z731*X731))","v":0},{"$f":"IF((Y731*$Z731-(2009-Y$3)/$C731*$Z731*Y731)<0,0,(Y731*$Z731-(2009-Y$3)/$C731*$Z731*Y731))","v":0},{"$f":"+SUM(AA731:AV731)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA731","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB731","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC731","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD731","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE731","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF731","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG731","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH731","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI731","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ731","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK731","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL731","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM731","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN731","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO731","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP731","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ731","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR731","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS731","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT731","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU731","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV731","v":0},{"$f":"+SUM(AX731:BS731)","v":0},{"$f":"(AA731+AX731)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK731+BH731)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU731+BR731)/2","v":0},0,{"$f":"+SUM(BU731:CP731)","v":0},{"$f":"SUM(D731:Y731)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D732:Y732,\"<>0\")<=1,IF(SUM(D732:Y732)=0,0,(IF(SUM(D732:Y732)>0,IF(SUM(D732:Y732)<400,(1.2675*45967*SUM(D732:Y732)^(-0.4664)),(IF(SUM(D732:Y732)<2000,(39128*SUM(D732:Y732)^(-0.37661)),IF(SUM(D732:Y732)<5000,18893*SUM(D732:Y732)^(-0.28083),IF(SUM(D732:Y732)<100000,29680*SUM(D732:Y732)^(-0.24475),1773.1))))*100/115)*SUM(D732:Y732)*(IF(SUM(D711:Y711)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D732:Y732)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X732*$Z732-(2009-X$3)/$C732*$Z732*X732)<0,0,(X732*$Z732-(2009-X$3)/$C732*$Z732*X732))","v":0},{"$f":"IF((Y732*$Z732-(2009-Y$3)/$C732*$Z732*Y732)<0,0,(Y732*$Z732-(2009-Y$3)/$C732*$Z732*Y732))","v":0},{"$f":"+SUM(AA732:AV732)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA732","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB732","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC732","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD732","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE732","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF732","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG732","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH732","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI732","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ732","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK732","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL732","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM732","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN732","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO732","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP732","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ732","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR732","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS732","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT732","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU732","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV732","v":0},{"$f":"+SUM(AX732:BS732)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU732:CP732)","v":0},{"$f":"SUM(D732:Y732)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D733:Y733,\"<>0\")<=1,IF(SUM(D733:Y733)=0,0,(IF(SUM(D733:Y733)>0,IF(SUM(D733:Y733)<400,(1.2675*45967*SUM(D733:Y733)^(-0.4664)),(IF(SUM(D733:Y733)<2000,(39128*SUM(D733:Y733)^(-0.37661)),IF(SUM(D733:Y733)<5000,18893*SUM(D733:Y733)^(-0.28083),IF(SUM(D733:Y733)<100000,29680*SUM(D733:Y733)^(-0.24475),1773.1))))*100/115)*SUM(D733:Y733)*(IF(SUM(D708:Y708)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D733:Y733)),$A$73)","v":0},{"$f":"IF((D733*$Z733-(2009-D$3)/($C733+D734)*$Z733*D733)<0,0,(D733*$Z733-(2009-D$3)/($C733+D734)*$Z733*D733))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA733:AV733)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA733","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB733","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC733","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD733","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE733","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF733","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG733","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH733","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI733","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ733","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK733","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL733","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM733","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN733","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO733","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP733","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ733","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR733","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS733","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT733","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU733","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV733","v":0},{"$f":"+SUM(AX733:BS733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU733:CP733)","v":0},{"$f":"SUM(D733:Y733)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D735:Y735,\"<>0\")<=1,IF(SUM(D735:Y735)=0,0,(IF(SUM(D735:Y735)>0,IF(SUM(D735:Y735)<400,(1.2675*45967*SUM(D735:Y735)^(-0.4664)),(IF(SUM(D735:Y735)<2000,(39128*SUM(D735:Y735)^(-0.37661)),IF(SUM(D735:Y735)<5000,18893*SUM(D735:Y735)^(-0.28083),IF(SUM(D735:Y735)<100000,29680*SUM(D735:Y735)^(-0.24475),1773.1))))*100/115)*SUM(D735:Y735)*(IF(SUM(D710:Y710)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D735:Y735)),$A$73)","v":0},{"$f":"IF((D735*$Z735-(2009-D$3)/$C735*$Z735*D735)<0,0,(D735*$Z735-(2009-D$3)/$C735*$Z735*D735))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N735*$Z735-(2009-N$3)/$C735*$Z735*N735)<0,0,(N735*$Z735-(2009-N$3)/$C735*$Z735*N735))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X735*$Z735-(2009-X$3)/$C735*$Z735*X735)<0,0,(X735*$Z735-(2009-X$3)/$C735*$Z735*X735))","v":0},{"$f":"IF((Y735*$Z735-(2009-Y$3)/$C735*$Z735*Y735)<0,0,(Y735*$Z735-(2009-Y$3)/$C735*$Z735*Y735))","v":0},{"$f":"+SUM(AA735:AV735)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA735","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB735","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC735","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD735","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE735","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF735","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG735","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH735","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI735","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ735","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK735","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL735","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM735","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN735","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO735","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP735","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ735","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR735","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS735","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT735","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU735","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV735","v":0},{"$f":"+SUM(AX735:BS735)","v":0},{"$f":"(AA735+AX735)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK735+BH735)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU735+BR735)/2","v":0},0,{"$f":"+SUM(BU735:CP735)","v":0},{"$f":"SUM(D735:Y735)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D736:Y736,\"<>0\")<=1,IF(SUM(D736:Y736)=0,0,(IF(SUM(D736:Y736)>0,IF(SUM(D736:Y736)<400,(1.2675*45967*SUM(D736:Y736)^(-0.4664)),(IF(SUM(D736:Y736)<2000,(39128*SUM(D736:Y736)^(-0.37661)),IF(SUM(D736:Y736)<5000,18893*SUM(D736:Y736)^(-0.28083),IF(SUM(D736:Y736)<100000,29680*SUM(D736:Y736)^(-0.24475),1773.1))))*100/115)*SUM(D736:Y736)*(IF(SUM(D711:Y711)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D736:Y736)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X736*$Z736-(2009-X$3)/$C736*$Z736*X736)<0,0,(X736*$Z736-(2009-X$3)/$C736*$Z736*X736))","v":0},{"$f":"IF((Y736*$Z736-(2009-Y$3)/$C736*$Z736*Y736)<0,0,(Y736*$Z736-(2009-Y$3)/$C736*$Z736*Y736))","v":0},{"$f":"+SUM(AA736:AV736)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA736","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB736","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC736","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD736","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE736","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF736","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG736","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH736","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI736","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ736","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK736","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL736","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM736","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN736","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO736","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP736","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ736","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR736","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS736","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT736","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU736","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV736","v":0},{"$f":"+SUM(AX736:BS736)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU736:CP736)","v":0},{"$f":"SUM(D736:Y736)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D737:Y737,\"<>0\")<=1,IF(SUM(D737:Y737)=0,0,(IF(SUM(D737:Y737)>0,IF(SUM(D737:Y737)<400,(1.2675*45967*SUM(D737:Y737)^(-0.4664)),(IF(SUM(D737:Y737)<2000,(39128*SUM(D737:Y737)^(-0.37661)),IF(SUM(D737:Y737)<5000,18893*SUM(D737:Y737)^(-0.28083),IF(SUM(D737:Y737)<100000,29680*SUM(D737:Y737)^(-0.24475),1773.1))))*100/115)*SUM(D737:Y737)*(IF(SUM(D708:Y708)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D737:Y737)),$A$73)","v":0},{"$f":"IF((D737*$Z737-(2009-D$3)/($C737+D738)*$Z737*D737)<0,0,(D737*$Z737-(2009-D$3)/($C737+D738)*$Z737*D737))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA737:AV737)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA737","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB737","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC737","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD737","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE737","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF737","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG737","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH737","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI737","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ737","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK737","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL737","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM737","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN737","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO737","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP737","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ737","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR737","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS737","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT737","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU737","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV737","v":0},{"$f":"+SUM(AX737:BS737)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU737:CP737)","v":0},{"$f":"SUM(D737:Y737)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D739:Y739,\"<>0\")<=1,IF(SUM(D739:Y739)=0,0,(IF(SUM(D739:Y739)>0,IF(SUM(D739:Y739)<400,(1.2675*45967*SUM(D739:Y739)^(-0.4664)),(IF(SUM(D739:Y739)<2000,(39128*SUM(D739:Y739)^(-0.37661)),IF(SUM(D739:Y739)<5000,18893*SUM(D739:Y739)^(-0.28083),IF(SUM(D739:Y739)<100000,29680*SUM(D739:Y739)^(-0.24475),1773.1))))*100/115)*SUM(D739:Y739)*(IF(SUM(D710:Y710)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D739:Y739)),$A$73)","v":0},{"$f":"IF((D739*$Z739-(2009-D$3)/$C739*$Z739*D739)<0,0,(D739*$Z739-(2009-D$3)/$C739*$Z739*D739))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N739*$Z739-(2009-N$3)/$C739*$Z739*N739)<0,0,(N739*$Z739-(2009-N$3)/$C739*$Z739*N739))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X739*$Z739-(2009-X$3)/$C739*$Z739*X739)<0,0,(X739*$Z739-(2009-X$3)/$C739*$Z739*X739))","v":0},{"$f":"IF((Y739*$Z739-(2009-Y$3)/$C739*$Z739*Y739)<0,0,(Y739*$Z739-(2009-Y$3)/$C739*$Z739*Y739))","v":0},{"$f":"+SUM(AA739:AV739)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA739","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB739","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC739","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD739","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE739","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF739","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG739","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH739","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI739","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ739","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK739","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL739","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM739","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN739","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO739","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP739","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ739","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR739","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS739","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT739","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU739","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV739","v":0},{"$f":"+SUM(AX739:BS739)","v":0},{"$f":"(AA739+AX739)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK739+BH739)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU739+BR739)/2","v":0},{"$f":"(AV739+BS739)/2","v":0},{"$f":"+SUM(BU739:CP739)","v":0},{"$f":"SUM(D739:Y739)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D740:Y740,\"<>0\")<=1,IF(SUM(D740:Y740)=0,0,(IF(SUM(D740:Y740)>0,IF(SUM(D740:Y740)<400,(1.2675*45967*SUM(D740:Y740)^(-0.4664)),(IF(SUM(D740:Y740)<2000,(39128*SUM(D740:Y740)^(-0.37661)),IF(SUM(D740:Y740)<5000,18893*SUM(D740:Y740)^(-0.28083),IF(SUM(D740:Y740)<100000,29680*SUM(D740:Y740)^(-0.24475),1773.1))))*100/115)*SUM(D740:Y740)*(IF(SUM(D711:Y711)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D740:Y740)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X740*$Z740-(2009-X$3)/$C740*$Z740*X740)<0,0,(X740*$Z740-(2009-X$3)/$C740*$Z740*X740))","v":0},{"$f":"IF((Y740*$Z740-(2009-Y$3)/$C740*$Z740*Y740)<0,0,(Y740*$Z740-(2009-Y$3)/$C740*$Z740*Y740))","v":0},{"$f":"+SUM(AA740:AV740)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA740","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB740","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC740","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD740","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE740","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF740","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG740","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH740","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI740","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ740","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK740","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL740","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM740","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN740","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO740","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP740","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ740","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR740","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS740","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT740","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU740","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV740","v":0},{"$f":"+SUM(AX740:BS740)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU740+BR740)/2","v":0},{"$f":"(AV740+BS740)/2","v":0},{"$f":"+SUM(BU740:CP740)","v":0},{"$f":"SUM(D740:Y740)","v":0}]
["Renseanlæg 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW742,AW745,AW770,AW795)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT742,BT745,BT770,BT795)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ742,CQ745,CQ770,CQ795)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW743:AW744)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT743:BT744)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ743:CQ744)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D743:Y743,\"<>0\")<=1,IF(SUM(D743:Y743)=0,0,(IF(SUM(D743:Y743)>0,IF(SUM(D743:Y743)<400,(1.2675*45967*SUM(D743:Y743)^(-0.4664)),(IF(SUM(D743:Y743)<2000,(39128*SUM(D743:Y743)^(-0.37661)),IF(SUM(D743:Y743)<5000,18893*SUM(D743:Y743)^(-0.28083),IF(SUM(D743:Y743)<100000,29680*SUM(D743:Y743)^(-0.24475),1773.1))))*100/115)*SUM(D743:Y743)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D743:Y743)),$A$73)","v":0},{"$f":"IF((D743*$Z743-(2009-D$3)/($C743+D744)*$Z743*D743)<0,0,(D743*$Z743-(2009-D$3)/($C743+D744)*$Z743*D743))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA743:AV743)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA743","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB743","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC743","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD743","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE743","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF743","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG743","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH743","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI743","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ743","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK743","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL743","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM743","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN743","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO743","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP743","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ743","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR743","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS743","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT743","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU743","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV743","v":0},{"$f":"+SUM(AX743:BS743)","v":0},{"$f":"(AA743+AX743)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU743:CP743)","v":0},{"$f":"SUM(D743:Y743)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW746:AW769)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT746:BT769)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ746:CQ769)","v":0},{"$f":"SUM(D745:Y745)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D746:Y746,\"<>0\")<=1,IF(SUM(D746:Y746)=0,0,(IF(SUM(D746:Y746)>0,IF(SUM(D746:Y746)<400,(1.2675*45967*SUM(D746:Y746)^(-0.4664)),(IF(SUM(D746:Y746)<2000,(39128*SUM(D746:Y746)^(-0.37661)),IF(SUM(D746:Y746)<5000,18893*SUM(D746:Y746)^(-0.28083),IF(SUM(D746:Y746)<100000,29680*SUM(D746:Y746)^(-0.24475),1773.1))))*100/115)*SUM(D746:Y746)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D746:Y746)),$A$73)","v":0},{"$f":"IF((D746*$Z746-(2009-D$3)/($C746+D747)*$Z746*D746)<0,0,(D746*$Z746-(2009-D$3)/($C746+D747)*$Z746*D746))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA746:AV746)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA746","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB746","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC746","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD746","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE746","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF746","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG746","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH746","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI746","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ746","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK746","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL746","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM746","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN746","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO746","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP746","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ746","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR746","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS746","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT746","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU746","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV746","v":0},{"$f":"+SUM(AX746:BS746)","v":0},{"$f":"(AA746+AX746)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU746:CP746)","v":0},{"$f":"SUM(D746:Y746)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D748:Y748,\"<>0\")<=1,IF(SUM(D748:Y748)=0,0,(IF(SUM(D748:Y748)>0,IF(SUM(D748:Y748)<400,(1.2675*45967*SUM(D748:Y748)^(-0.4664)),(IF(SUM(D748:Y748)<2000,(39128*SUM(D748:Y748)^(-0.37661)),IF(SUM(D748:Y748)<5000,18893*SUM(D748:Y748)^(-0.28083),IF(SUM(D748:Y748)<100000,29680*SUM(D748:Y748)^(-0.24475),1773.1))))*100/115)*SUM(D748:Y748)*0.061,0)*1.15*1.06*0.43)/SUM(D748:Y748)),$A$73)","v":0},{"$f":"IF((D748*$Z748-(2009-D$3)/$C748*$Z748*D748)<0,0,(D748*$Z748-(2009-D$3)/$C748*$Z748*D748))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N748*$Z748-(2009-N$3)/$C748*$Z748*N748)<0,0,(N748*$Z748-(2009-N$3)/$C748*$Z748*N748))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X748*$Z748-(2009-X$3)/$C748*$Z748*X748)<0,0,(X748*$Z748-(2009-X$3)/$C748*$Z748*X748))","v":0},{"$f":"IF((Y748*$Z748-(2009-Y$3)/$C748*$Z748*Y748)<0,0,(Y748*$Z748-(2009-Y$3)/$C748*$Z748*Y748))","v":0},{"$f":"+SUM(AA748:AV748)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA748","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB748","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC748","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD748","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE748","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF748","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG748","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH748","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI748","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ748","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK748","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL748","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM748","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN748","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO748","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP748","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ748","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR748","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS748","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT748","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU748","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV748","v":0},{"$f":"+SUM(AX748:BS748)","v":0},{"$f":"(AA748+AX748)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK748+BH748)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU748+BR748)/2","v":0},0,{"$f":"+SUM(BU748:CP748)","v":0},{"$f":"SUM(D748:Y748)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D749:Y749,\"<>0\")<=1,IF(SUM(D749:Y749)=0,0,(IF(SUM(D749:Y749)>0,IF(SUM(D749:Y749)<400,(1.2675*45967*SUM(D749:Y749)^(-0.4664)),(IF(SUM(D749:Y749)<2000,(39128*SUM(D749:Y749)^(-0.37661)),IF(SUM(D749:Y749)<5000,18893*SUM(D749:Y749)^(-0.28083),IF(SUM(D749:Y749)<100000,29680*SUM(D749:Y749)^(-0.24475),1773.1))))*100/115)*SUM(D749:Y749)*0.061,0)*1.15*1.06*0.02)/SUM(D749:Y749)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X749*$Z749-(2009-X$3)/$C749*$Z749*X749)<0,0,(X749*$Z749-(2009-X$3)/$C749*$Z749*X749))","v":0},{"$f":"IF((Y749*$Z749-(2009-Y$3)/$C749*$Z749*Y749)<0,0,(Y749*$Z749-(2009-Y$3)/$C749*$Z749*Y749))","v":0},{"$f":"+SUM(AA749:AV749)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA749","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB749","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC749","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD749","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE749","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF749","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG749","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH749","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI749","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ749","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK749","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL749","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM749","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN749","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO749","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP749","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ749","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR749","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS749","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT749","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU749","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV749","v":0},{"$f":"+SUM(AX749:BS749)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU749:CP749)","v":0},{"$f":"SUM(D749:Y749)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D750:Y750,\"<>0\")<=1,IF(SUM(D750:Y750)=0,0,(IF(SUM(D750:Y750)>0,IF(SUM(D750:Y750)<400,(1.2675*45967*SUM(D750:Y750)^(-0.4664)),(IF(SUM(D750:Y750)<2000,(39128*SUM(D750:Y750)^(-0.37661)),IF(SUM(D750:Y750)<5000,18893*SUM(D750:Y750)^(-0.28083),IF(SUM(D750:Y750)<100000,29680*SUM(D750:Y750)^(-0.24475),1773.1))))*100/115)*SUM(D750:Y750)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D750:Y750)),$A$73)","v":0},{"$f":"IF((D750*$Z750-(2009-D$3)/($C750+D751)*$Z750*D750)<0,0,(D750*$Z750-(2009-D$3)/($C750+D751)*$Z750*D750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA750:AV750)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA750","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB750","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC750","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD750","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE750","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF750","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG750","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH750","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI750","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ750","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK750","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL750","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM750","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN750","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO750","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP750","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ750","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR750","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS750","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT750","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU750","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV750","v":0},{"$f":"+SUM(AX750:BS750)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU750:CP750)","v":0},{"$f":"SUM(D750:Y750)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D752:Y752,\"<>0\")<=1,IF(SUM(D752:Y752)=0,0,(IF(SUM(D752:Y752)>0,IF(SUM(D752:Y752)<400,(1.2675*45967*SUM(D752:Y752)^(-0.4664)),(IF(SUM(D752:Y752)<2000,(39128*SUM(D752:Y752)^(-0.37661)),IF(SUM(D752:Y752)<5000,18893*SUM(D752:Y752)^(-0.28083),IF(SUM(D752:Y752)<100000,29680*SUM(D752:Y752)^(-0.24475),1773.1))))*100/115)*SUM(D752:Y752)*0.0173,0)*1.15*1.06*0.43)/SUM(D752:Y752)),$A$73)","v":0},{"$f":"IF((D752*$Z752-(2009-D$3)/$C752*$Z752*D752)<0,0,(D752*$Z752-(2009-D$3)/$C752*$Z752*D752))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N752*$Z752-(2009-N$3)/$C752*$Z752*N752)<0,0,(N752*$Z752-(2009-N$3)/$C752*$Z752*N752))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X752*$Z752-(2009-X$3)/$C752*$Z752*X752)<0,0,(X752*$Z752-(2009-X$3)/$C752*$Z752*X752))","v":0},{"$f":"IF((Y752*$Z752-(2009-Y$3)/$C752*$Z752*Y752)<0,0,(Y752*$Z752-(2009-Y$3)/$C752*$Z752*Y752))","v":0},{"$f":"+SUM(AA752:AV752)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA752","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB752","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC752","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD752","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE752","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF752","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG752","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH752","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI752","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ752","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK752","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL752","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM752","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN752","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO752","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP752","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ752","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR752","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS752","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT752","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU752","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV752","v":0},{"$f":"+SUM(AX752:BS752)","v":0},{"$f":"(AA752+AX752)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK752+BH752)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU752+BR752)/2","v":0},0,{"$f":"+SUM(BU752:CP752)","v":0},{"$f":"SUM(D752:Y752)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D753:Y753,\"<>0\")<=1,IF(SUM(D753:Y753)=0,0,(IF(SUM(D753:Y753)>0,IF(SUM(D753:Y753)<400,(1.2675*45967*SUM(D753:Y753)^(-0.4664)),(IF(SUM(D753:Y753)<2000,(39128*SUM(D753:Y753)^(-0.37661)),IF(SUM(D753:Y753)<5000,18893*SUM(D753:Y753)^(-0.28083),IF(SUM(D753:Y753)<100000,29680*SUM(D753:Y753)^(-0.24475),1773.1))))*100/115)*SUM(D753:Y753)*0.0173,0)*1.15*1.06*0.02)/SUM(D753:Y753)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X753*$Z753-(2009-X$3)/$C753*$Z753*X753)<0,0,(X753*$Z753-(2009-X$3)/$C753*$Z753*X753))","v":0},{"$f":"IF((Y753*$Z753-(2009-Y$3)/$C753*$Z753*Y753)<0,0,(Y753*$Z753-(2009-Y$3)/$C753*$Z753*Y753))","v":0},{"$f":"+SUM(AA753:AV753)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA753","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB753","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC753","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD753","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE753","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF753","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG753","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH753","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI753","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ753","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK753","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL753","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM753","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN753","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO753","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP753","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ753","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR753","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS753","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT753","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU753","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV753","v":0},{"$f":"+SUM(AX753:BS753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU753:CP753)","v":0},{"$f":"SUM(D753:Y753)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D754:Y754,\"<>0\")<=1,IF(SUM(D754:Y754)=0,0,(IF(SUM(D754:Y754)>0,IF(SUM(D754:Y754)<400,(1.2675*45967*SUM(D754:Y754)^(-0.4664)),(IF(SUM(D754:Y754)<2000,(39128*SUM(D754:Y754)^(-0.37661)),IF(SUM(D754:Y754)<5000,18893*SUM(D754:Y754)^(-0.28083),IF(SUM(D754:Y754)<100000,29680*SUM(D754:Y754)^(-0.24475),1773.1))))*100/115)*SUM(D754:Y754)*(IF(SUM(D754:Y754)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D754:Y754)),$A$73)","v":0},{"$f":"IF((D754*$Z754-(2009-D$3)/($C754+D755)*$Z754*D754)<0,0,(D754*$Z754-(2009-D$3)/($C754+D755)*$Z754*D754))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA754:AV754)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA754","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB754","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC754","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD754","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE754","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF754","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG754","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH754","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI754","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ754","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK754","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL754","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM754","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN754","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO754","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP754","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ754","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR754","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS754","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT754","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU754","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV754","v":0},{"$f":"+SUM(AX754:BS754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU754:CP754)","v":0},{"$f":"SUM(D754:Y754)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D756:Y756,\"<>0\")<=1,IF(SUM(D756:Y756)=0,0,(IF(SUM(D756:Y756)>0,IF(SUM(D756:Y756)<400,(1.2675*45967*SUM(D756:Y756)^(-0.4664)),(IF(SUM(D756:Y756)<2000,(39128*SUM(D756:Y756)^(-0.37661)),IF(SUM(D756:Y756)<5000,18893*SUM(D756:Y756)^(-0.28083),IF(SUM(D756:Y756)<100000,29680*SUM(D756:Y756)^(-0.24475),1773.1))))*100/115)*SUM(D756:Y756)*(IF(SUM(D756:Y756)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D756:Y756)),$A$73)","v":0},{"$f":"IF((D756*$Z756-(2009-D$3)/$C756*$Z756*D756)<0,0,(D756*$Z756-(2009-D$3)/$C756*$Z756*D756))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N756*$Z756-(2009-N$3)/$C756*$Z756*N756)<0,0,(N756*$Z756-(2009-N$3)/$C756*$Z756*N756))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X756*$Z756-(2009-X$3)/$C756*$Z756*X756)<0,0,(X756*$Z756-(2009-X$3)/$C756*$Z756*X756))","v":0},{"$f":"IF((Y756*$Z756-(2009-Y$3)/$C756*$Z756*Y756)<0,0,(Y756*$Z756-(2009-Y$3)/$C756*$Z756*Y756))","v":0},{"$f":"+SUM(AA756:AV756)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA756","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB756","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC756","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD756","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE756","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF756","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG756","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH756","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI756","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ756","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK756","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL756","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM756","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN756","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO756","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP756","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ756","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR756","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS756","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT756","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU756","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV756","v":0},{"$f":"+SUM(AX756:BS756)","v":0},{"$f":"(AA756+AX756)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK756+BH756)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU756+BR756)/2","v":0},0,{"$f":"+SUM(BU756:CP756)","v":0},{"$f":"SUM(D756:Y756)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D757:Y757,\"<>0\")<=1,IF(SUM(D757:Y757)=0,0,(IF(SUM(D757:Y757)>0,IF(SUM(D757:Y757)<400,(1.2675*45967*SUM(D757:Y757)^(-0.4664)),(IF(SUM(D757:Y757)<2000,(39128*SUM(D757:Y757)^(-0.37661)),IF(SUM(D757:Y757)<5000,18893*SUM(D757:Y757)^(-0.28083),IF(SUM(D757:Y757)<100000,29680*SUM(D757:Y757)^(-0.24475),1773.1))))*100/115)*SUM(D757:Y757)*(IF(SUM(D757:Y757)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D757:Y757)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X757*$Z757-(2009-X$3)/$C757*$Z757*X757)<0,0,(X757*$Z757-(2009-X$3)/$C757*$Z757*X757))","v":0},{"$f":"IF((Y757*$Z757-(2009-Y$3)/$C757*$Z757*Y757)<0,0,(Y757*$Z757-(2009-Y$3)/$C757*$Z757*Y757))","v":0},{"$f":"+SUM(AA757:AV757)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA757","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB757","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC757","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD757","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE757","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF757","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG757","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH757","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI757","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ757","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK757","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL757","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM757","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN757","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO757","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP757","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ757","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR757","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS757","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT757","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU757","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV757","v":0},{"$f":"+SUM(AX757:BS757)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU757:CP757)","v":0},{"$f":"SUM(D757:Y757)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D758:Y758,\"<>0\")<=1,IF(SUM(D758:Y758)=0,0,(IF(SUM(D758:Y758)>0,IF(SUM(D758:Y758)<400,(1.2675*45967*SUM(D758:Y758)^(-0.4664)),(IF(SUM(D758:Y758)<2000,(39128*SUM(D758:Y758)^(-0.37661)),IF(SUM(D758:Y758)<5000,18893*SUM(D758:Y758)^(-0.28083),IF(SUM(D758:Y758)<100000,29680*SUM(D758:Y758)^(-0.24475),1773.1))))*100/115)*SUM(D758:Y758)*(IF(SUM(D754:Y754)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D758:Y758)),$A$73)","v":0},{"$f":"IF((D758*$Z758-(2009-D$3)/($C758+D759)*$Z758*D758)<0,0,(D758*$Z758-(2009-D$3)/($C758+D759)*$Z758*D758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA758:AV758)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA758","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB758","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC758","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD758","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE758","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF758","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG758","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH758","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI758","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ758","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK758","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL758","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM758","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN758","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO758","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP758","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ758","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR758","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS758","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT758","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU758","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV758","v":0},{"$f":"+SUM(AX758:BS758)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU758:CP758)","v":0},{"$f":"SUM(D758:Y758)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D760:Y760,\"<>0\")<=1,IF(SUM(D760:Y760)=0,0,(IF(SUM(D760:Y760)>0,IF(SUM(D760:Y760)<400,(1.2675*45967*SUM(D760:Y760)^(-0.4664)),(IF(SUM(D760:Y760)<2000,(39128*SUM(D760:Y760)^(-0.37661)),IF(SUM(D760:Y760)<5000,18893*SUM(D760:Y760)^(-0.28083),IF(SUM(D760:Y760)<100000,29680*SUM(D760:Y760)^(-0.24475),1773.1))))*100/115)*SUM(D760:Y760)*(IF(SUM(D756:Y756)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D760:Y760)),$A$73)","v":0},{"$f":"IF((D760*$Z760-(2009-D$3)/$C760*$Z760*D760)<0,0,(D760*$Z760-(2009-D$3)/$C760*$Z760*D760))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N760*$Z760-(2009-N$3)/$C760*$Z760*N760)<0,0,(N760*$Z760-(2009-N$3)/$C760*$Z760*N760))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X760*$Z760-(2009-X$3)/$C760*$Z760*X760)<0,0,(X760*$Z760-(2009-X$3)/$C760*$Z760*X760))","v":0},{"$f":"IF((Y760*$Z760-(2009-Y$3)/$C760*$Z760*Y760)<0,0,(Y760*$Z760-(2009-Y$3)/$C760*$Z760*Y760))","v":0},{"$f":"+SUM(AA760:AV760)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA760","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB760","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC760","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD760","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE760","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF760","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG760","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH760","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI760","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ760","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK760","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL760","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM760","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN760","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO760","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP760","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ760","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR760","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS760","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT760","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU760","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV760","v":0},{"$f":"+SUM(AX760:BS760)","v":0},{"$f":"(AA760+AX760)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK760+BH760)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU760+BR760)/2","v":0},0,{"$f":"+SUM(BU760:CP760)","v":0},{"$f":"SUM(D760:Y760)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D761:Y761,\"<>0\")<=1,IF(SUM(D761:Y761)=0,0,(IF(SUM(D761:Y761)>0,IF(SUM(D761:Y761)<400,(1.2675*45967*SUM(D761:Y761)^(-0.4664)),(IF(SUM(D761:Y761)<2000,(39128*SUM(D761:Y761)^(-0.37661)),IF(SUM(D761:Y761)<5000,18893*SUM(D761:Y761)^(-0.28083),IF(SUM(D761:Y761)<100000,29680*SUM(D761:Y761)^(-0.24475),1773.1))))*100/115)*SUM(D761:Y761)*(IF(SUM(D757:Y757)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D761:Y761)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X761*$Z761-(2009-X$3)/$C761*$Z761*X761)<0,0,(X761*$Z761-(2009-X$3)/$C761*$Z761*X761))","v":0},{"$f":"IF((Y761*$Z761-(2009-Y$3)/$C761*$Z761*Y761)<0,0,(Y761*$Z761-(2009-Y$3)/$C761*$Z761*Y761))","v":0},{"$f":"+SUM(AA761:AV761)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA761","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB761","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC761","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD761","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE761","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF761","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG761","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH761","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI761","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ761","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK761","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL761","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM761","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN761","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO761","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP761","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ761","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR761","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS761","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT761","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU761","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV761","v":0},{"$f":"+SUM(AX761:BS761)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU761:CP761)","v":0},{"$f":"SUM(D761:Y761)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D762:Y762,\"<>0\")<=1,IF(SUM(D762:Y762)=0,0,(IF(SUM(D762:Y762)>0,IF(SUM(D762:Y762)<400,(1.2675*45967*SUM(D762:Y762)^(-0.4664)),(IF(SUM(D762:Y762)<2000,(39128*SUM(D762:Y762)^(-0.37661)),IF(SUM(D762:Y762)<5000,18893*SUM(D762:Y762)^(-0.28083),IF(SUM(D762:Y762)<100000,29680*SUM(D762:Y762)^(-0.24475),1773.1))))*100/115)*SUM(D762:Y762)*(IF(SUM(D754:Y754)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D762:Y762)),$A$73)","v":0},{"$f":"IF((D762*$Z762-(2009-D$3)/($C762+D763)*$Z762*D762)<0,0,(D762*$Z762-(2009-D$3)/($C762+D763)*$Z762*D762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA762:AV762)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA762","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB762","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC762","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD762","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE762","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF762","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG762","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH762","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI762","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ762","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK762","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL762","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM762","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN762","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO762","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP762","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ762","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR762","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS762","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT762","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU762","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV762","v":0},{"$f":"+SUM(AX762:BS762)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU762:CP762)","v":0},{"$f":"SUM(D762:Y762)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D764:Y764,\"<>0\")<=1,IF(SUM(D764:Y764)=0,0,(IF(SUM(D764:Y764)>0,IF(SUM(D764:Y764)<400,(1.2675*45967*SUM(D764:Y764)^(-0.4664)),(IF(SUM(D764:Y764)<2000,(39128*SUM(D764:Y764)^(-0.37661)),IF(SUM(D764:Y764)<5000,18893*SUM(D764:Y764)^(-0.28083),IF(SUM(D764:Y764)<100000,29680*SUM(D764:Y764)^(-0.24475),1773.1))))*100/115)*SUM(D764:Y764)*(IF(SUM(D756:Y756)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D764:Y764)),$A$73)","v":0},{"$f":"IF((D764*$Z764-(2009-D$3)/$C764*$Z764*D764)<0,0,(D764*$Z764-(2009-D$3)/$C764*$Z764*D764))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N764*$Z764-(2009-N$3)/$C764*$Z764*N764)<0,0,(N764*$Z764-(2009-N$3)/$C764*$Z764*N764))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X764*$Z764-(2009-X$3)/$C764*$Z764*X764)<0,0,(X764*$Z764-(2009-X$3)/$C764*$Z764*X764))","v":0},{"$f":"IF((Y764*$Z764-(2009-Y$3)/$C764*$Z764*Y764)<0,0,(Y764*$Z764-(2009-Y$3)/$C764*$Z764*Y764))","v":0},{"$f":"+SUM(AA764:AV764)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA764","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB764","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC764","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD764","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE764","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF764","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG764","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH764","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI764","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ764","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK764","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL764","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM764","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN764","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO764","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP764","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ764","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR764","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS764","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT764","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU764","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV764","v":0},{"$f":"+SUM(AX764:BS764)","v":0},{"$f":"(AA764+AX764)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK764+BH764)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU764+BR764)/2","v":0},0,{"$f":"+SUM(BU764:CP764)","v":0},{"$f":"SUM(D764:Y764)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D765:Y765,\"<>0\")<=1,IF(SUM(D765:Y765)=0,0,(IF(SUM(D765:Y765)>0,IF(SUM(D765:Y765)<400,(1.2675*45967*SUM(D765:Y765)^(-0.4664)),(IF(SUM(D765:Y765)<2000,(39128*SUM(D765:Y765)^(-0.37661)),IF(SUM(D765:Y765)<5000,18893*SUM(D765:Y765)^(-0.28083),IF(SUM(D765:Y765)<100000,29680*SUM(D765:Y765)^(-0.24475),1773.1))))*100/115)*SUM(D765:Y765)*(IF(SUM(D757:Y757)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D765:Y765)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X765*$Z765-(2009-X$3)/$C765*$Z765*X765)<0,0,(X765*$Z765-(2009-X$3)/$C765*$Z765*X765))","v":0},{"$f":"IF((Y765*$Z765-(2009-Y$3)/$C765*$Z765*Y765)<0,0,(Y765*$Z765-(2009-Y$3)/$C765*$Z765*Y765))","v":0},{"$f":"+SUM(AA765:AV765)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA765","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB765","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC765","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD765","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE765","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF765","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG765","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH765","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI765","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ765","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK765","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL765","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM765","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN765","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO765","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP765","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ765","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR765","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS765","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT765","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU765","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV765","v":0},{"$f":"+SUM(AX765:BS765)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU765:CP765)","v":0},{"$f":"SUM(D765:Y765)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D766:Y766,\"<>0\")<=1,IF(SUM(D766:Y766)=0,0,(IF(SUM(D766:Y766)>0,IF(SUM(D766:Y766)<400,(1.2675*45967*SUM(D766:Y766)^(-0.4664)),(IF(SUM(D766:Y766)<2000,(39128*SUM(D766:Y766)^(-0.37661)),IF(SUM(D766:Y766)<5000,18893*SUM(D766:Y766)^(-0.28083),IF(SUM(D766:Y766)<100000,29680*SUM(D766:Y766)^(-0.24475),1773.1))))*100/115)*SUM(D766:Y766)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D766:Y766)),$A$73)","v":0},{"$f":"IF((D766*$Z766-(2009-D$3)/($C766+D767)*$Z766*D766)<0,0,(D766*$Z766-(2009-D$3)/($C766+D767)*$Z766*D766))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA766:AV766)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA766","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB766","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC766","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD766","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE766","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF766","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG766","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH766","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI766","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ766","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK766","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL766","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM766","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN766","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO766","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP766","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ766","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR766","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS766","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT766","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU766","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV766","v":0},{"$f":"+SUM(AX766:BS766)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU766:CP766)","v":0},{"$f":"SUM(D766:Y766)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D768:Y768,\"<>0\")<=1,IF(SUM(D768:Y768)=0,0,(IF(SUM(D768:Y768)>0,IF(SUM(D768:Y768)<400,(1.2675*45967*SUM(D768:Y768)^(-0.4664)),(IF(SUM(D768:Y768)<2000,(39128*SUM(D768:Y768)^(-0.37661)),IF(SUM(D768:Y768)<5000,18893*SUM(D768:Y768)^(-0.28083),IF(SUM(D768:Y768)<100000,29680*SUM(D768:Y768)^(-0.24475),1773.1))))*100/115)*SUM(D768:Y768)*(0.246),0)*1.15*1.06*0.4)/SUM(D768:Y768)),$A$73)","v":0},{"$f":"IF((D768*$Z768-(2009-D$3)/$C768*$Z768*D768)<0,0,(D768*$Z768-(2009-D$3)/$C768*$Z768*D768))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N768*$Z768-(2009-N$3)/$C768*$Z768*N768)<0,0,(N768*$Z768-(2009-N$3)/$C768*$Z768*N768))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X768*$Z768-(2009-X$3)/$C768*$Z768*X768)<0,0,(X768*$Z768-(2009-X$3)/$C768*$Z768*X768))","v":0},{"$f":"IF((Y768*$Z768-(2009-Y$3)/$C768*$Z768*Y768)<0,0,(Y768*$Z768-(2009-Y$3)/$C768*$Z768*Y768))","v":0},{"$f":"+SUM(AA768:AV768)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA768","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB768","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC768","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD768","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE768","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF768","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG768","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH768","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI768","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ768","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK768","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL768","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM768","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN768","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO768","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP768","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ768","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR768","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS768","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT768","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU768","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV768","v":0},{"$f":"+SUM(AX768:BS768)","v":0},{"$f":"(AA768+AX768)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK768+BH768)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU768+BR768)/2","v":0},{"$f":"(AV768+BS768)/2","v":0},{"$f":"+SUM(BU768:CP768)","v":0},{"$f":"SUM(D768:Y768)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D769:Y769,\"<>0\")<=1,IF(SUM(D769:Y769)=0,0,(IF(SUM(D769:Y769)>0,IF(SUM(D769:Y769)<400,(1.2675*45967*SUM(D769:Y769)^(-0.4664)),(IF(SUM(D769:Y769)<2000,(39128*SUM(D769:Y769)^(-0.37661)),IF(SUM(D769:Y769)<5000,18893*SUM(D769:Y769)^(-0.28083),IF(SUM(D769:Y769)<100000,29680*SUM(D769:Y769)^(-0.24475),1773.1))))*100/115)*SUM(D769:Y769)*(0.246),0)*1.15*1.06*0.05)/SUM(D769:Y769)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X769*$Z769-(2009-X$3)/$C769*$Z769*X769)<0,0,(X769*$Z769-(2009-X$3)/$C769*$Z769*X769))","v":0},{"$f":"IF((Y769*$Z769-(2009-Y$3)/$C769*$Z769*Y769)<0,0,(Y769*$Z769-(2009-Y$3)/$C769*$Z769*Y769))","v":0},{"$f":"+SUM(AA769:AV769)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA769","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB769","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC769","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD769","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE769","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF769","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG769","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH769","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI769","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ769","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK769","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL769","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM769","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN769","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO769","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP769","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ769","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR769","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS769","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT769","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU769","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV769","v":0},{"$f":"+SUM(AX769:BS769)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU769+BR769)/2","v":0},{"$f":"(AV769+BS769)/2","v":0},{"$f":"+SUM(BU769:CP769)","v":0},{"$f":"SUM(D769:Y769)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW771:AW794)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT771:BT794)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ771:CQ794)","v":0},{"$f":"SUM(D770:Y770)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D771:Y771,\"<>0\")<=1,IF(SUM(D771:Y771)=0,0,(IF(SUM(D771:Y771)>0,IF(SUM(D771:Y771)<400,(1.2675*45967*SUM(D771:Y771)^(-0.4664)),(IF(SUM(D771:Y771)<2000,(39128*SUM(D771:Y771)^(-0.37661)),IF(SUM(D771:Y771)<5000,18893*SUM(D771:Y771)^(-0.28083),IF(SUM(D771:Y771)<100000,29680*SUM(D771:Y771)^(-0.24475),1773.1))))*100/115)*SUM(D771:Y771)*(IF(SUM(D754:Y754)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D771:Y771)),$A$73)","v":0},{"$f":"IF((D771*$Z771-(2009-D$3)/($C771+D772)*$Z771*D771)<0,0,(D771*$Z771-(2009-D$3)/($C771+D772)*$Z771*D771))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA771:AV771)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA771","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB771","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC771","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD771","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE771","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF771","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG771","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH771","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI771","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ771","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK771","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL771","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM771","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN771","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO771","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP771","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ771","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR771","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS771","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT771","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU771","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV771","v":0},{"$f":"+SUM(AX771:BS771)","v":0},{"$f":"(AA771+AX771)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU771:CP771)","v":0},{"$f":"SUM(D771:Y771)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D773:Y773,\"<>0\")<=1,IF(SUM(D773:Y773)=0,0,(IF(SUM(D773:Y773)>0,IF(SUM(D773:Y773)<400,(1.2675*45967*SUM(D773:Y773)^(-0.4664)),(IF(SUM(D773:Y773)<2000,(39128*SUM(D773:Y773)^(-0.37661)),IF(SUM(D773:Y773)<5000,18893*SUM(D773:Y773)^(-0.28083),IF(SUM(D773:Y773)<100000,29680*SUM(D773:Y773)^(-0.24475),1773.1))))*100/115)*SUM(D773:Y773)*(IF(SUM(D756:Y756)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D773:Y773)),$A$73)","v":0},{"$f":"IF((D773*$Z773-(2009-D$3)/$C773*$Z773*D773)<0,0,(D773*$Z773-(2009-D$3)/$C773*$Z773*D773))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N773*$Z773-(2009-N$3)/$C773*$Z773*N773)<0,0,(N773*$Z773-(2009-N$3)/$C773*$Z773*N773))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X773*$Z773-(2009-X$3)/$C773*$Z773*X773)<0,0,(X773*$Z773-(2009-X$3)/$C773*$Z773*X773))","v":0},{"$f":"IF((Y773*$Z773-(2009-Y$3)/$C773*$Z773*Y773)<0,0,(Y773*$Z773-(2009-Y$3)/$C773*$Z773*Y773))","v":0},{"$f":"+SUM(AA773:AV773)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA773","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB773","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC773","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD773","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE773","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF773","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG773","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH773","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI773","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ773","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK773","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL773","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM773","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN773","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO773","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP773","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ773","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR773","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS773","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT773","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU773","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV773","v":0},{"$f":"+SUM(AX773:BS773)","v":0},{"$f":"(AA773+AX773)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK773+BH773)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU773+BR773)/2","v":0},0,{"$f":"+SUM(BU773:CP773)","v":0},{"$f":"SUM(D773:Y773)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D774:Y774,\"<>0\")<=1,IF(SUM(D774:Y774)=0,0,(IF(SUM(D774:Y774)>0,IF(SUM(D774:Y774)<400,(1.2675*45967*SUM(D774:Y774)^(-0.4664)),(IF(SUM(D774:Y774)<2000,(39128*SUM(D774:Y774)^(-0.37661)),IF(SUM(D774:Y774)<5000,18893*SUM(D774:Y774)^(-0.28083),IF(SUM(D774:Y774)<100000,29680*SUM(D774:Y774)^(-0.24475),1773.1))))*100/115)*SUM(D774:Y774)*(IF(SUM(D757:Y757)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D774:Y774)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X774*$Z774-(2009-X$3)/$C774*$Z774*X774)<0,0,(X774*$Z774-(2009-X$3)/$C774*$Z774*X774))","v":0},{"$f":"IF((Y774*$Z774-(2009-Y$3)/$C774*$Z774*Y774)<0,0,(Y774*$Z774-(2009-Y$3)/$C774*$Z774*Y774))","v":0},{"$f":"+SUM(AA774:AV774)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA774","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB774","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC774","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD774","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE774","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF774","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG774","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH774","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI774","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ774","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK774","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL774","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM774","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN774","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO774","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP774","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ774","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR774","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS774","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT774","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU774","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV774","v":0},{"$f":"+SUM(AX774:BS774)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU774:CP774)","v":0},{"$f":"SUM(D774:Y774)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D775:Y775,\"<>0\")<=1,IF(SUM(D775:Y775)=0,0,(IF(SUM(D775:Y775)>0,IF(SUM(D775:Y775)<400,(1.2675*45967*SUM(D775:Y775)^(-0.4664)),(IF(SUM(D775:Y775)<2000,(39128*SUM(D775:Y775)^(-0.37661)),IF(SUM(D775:Y775)<5000,18893*SUM(D775:Y775)^(-0.28083),IF(SUM(D775:Y775)<100000,29680*SUM(D775:Y775)^(-0.24475),1773.1))))*100/115)*SUM(D775:Y775)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D775:Y775)),$A$73)","v":0},{"$f":"IF((D775*$Z775-(2009-D$3)/($C775+D776)*$Z775*D775)<0,0,(D775*$Z775-(2009-D$3)/($C775+D776)*$Z775*D775))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA775:AV775)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA775","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB775","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC775","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD775","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE775","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF775","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG775","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH775","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI775","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ775","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK775","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL775","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM775","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN775","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO775","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP775","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ775","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR775","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS775","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT775","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU775","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV775","v":0},{"$f":"+SUM(AX775:BS775)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU775:CP775)","v":0},{"$f":"SUM(D775:Y775)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D777:Y777,\"<>0\")<=1,IF(SUM(D777:Y777)=0,0,(IF(SUM(D777:Y777)>0,IF(SUM(D777:Y777)<400,(1.2675*45967*SUM(D777:Y777)^(-0.4664)),(IF(SUM(D777:Y777)<2000,(39128*SUM(D777:Y777)^(-0.37661)),IF(SUM(D777:Y777)<5000,18893*SUM(D777:Y777)^(-0.28083),IF(SUM(D777:Y777)<100000,29680*SUM(D777:Y777)^(-0.24475),1773.1))))*100/115)*SUM(D777:Y777)*0.1638,0)*1.15*1.06*0.4)/SUM(D777:Y777)),$A$73)","v":0},{"$f":"IF((D777*$Z777-(2009-D$3)/$C777*$Z777*D777)<0,0,(D777*$Z777-(2009-D$3)/$C777*$Z777*D777))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N777*$Z777-(2009-N$3)/$C777*$Z777*N777)<0,0,(N777*$Z777-(2009-N$3)/$C777*$Z777*N777))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X777*$Z777-(2009-X$3)/$C777*$Z777*X777)<0,0,(X777*$Z777-(2009-X$3)/$C777*$Z777*X777))","v":0},{"$f":"IF((Y777*$Z777-(2009-Y$3)/$C777*$Z777*Y777)<0,0,(Y777*$Z777-(2009-Y$3)/$C777*$Z777*Y777))","v":0},{"$f":"+SUM(AA777:AV777)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA777","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB777","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC777","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD777","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE777","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF777","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG777","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH777","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI777","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ777","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK777","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL777","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM777","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN777","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO777","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP777","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ777","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR777","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS777","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT777","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU777","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV777","v":0},{"$f":"+SUM(AX777:BS777)","v":0},{"$f":"(AA777+AX777)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK777+BH777)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU777+BR777)/2","v":0},0,{"$f":"+SUM(BU777:CP777)","v":0},{"$f":"SUM(D777:Y777)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D778:Y778,\"<>0\")<=1,IF(SUM(D778:Y778)=0,0,(IF(SUM(D778:Y778)>0,IF(SUM(D778:Y778)<400,(1.2675*45967*SUM(D778:Y778)^(-0.4664)),(IF(SUM(D778:Y778)<2000,(39128*SUM(D778:Y778)^(-0.37661)),IF(SUM(D778:Y778)<5000,18893*SUM(D778:Y778)^(-0.28083),IF(SUM(D778:Y778)<100000,29680*SUM(D778:Y778)^(-0.24475),1773.1))))*100/115)*SUM(D778:Y778)*0.1638,0)*1.15*1.06*0.05)/SUM(D778:Y778)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X778*$Z778-(2009-X$3)/$C778*$Z778*X778)<0,0,(X778*$Z778-(2009-X$3)/$C778*$Z778*X778))","v":0},{"$f":"IF((Y778*$Z778-(2009-Y$3)/$C778*$Z778*Y778)<0,0,(Y778*$Z778-(2009-Y$3)/$C778*$Z778*Y778))","v":0},{"$f":"+SUM(AA778:AV778)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA778","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB778","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC778","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD778","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE778","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF778","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG778","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH778","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI778","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ778","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK778","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL778","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM778","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN778","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO778","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP778","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ778","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR778","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS778","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT778","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU778","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV778","v":0},{"$f":"+SUM(AX778:BS778)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU778:CP778)","v":0},{"$f":"SUM(D778:Y778)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D779:Y779,\"<>0\")<=1,IF(SUM(D779:Y779)=0,0,(IF(SUM(D779:Y779)>0,IF(SUM(D779:Y779)<400,(1.2675*45967*SUM(D779:Y779)^(-0.4664)),(IF(SUM(D779:Y779)<2000,(39128*SUM(D779:Y779)^(-0.37661)),IF(SUM(D779:Y779)<5000,18893*SUM(D779:Y779)^(-0.28083),IF(SUM(D779:Y779)<100000,29680*SUM(D779:Y779)^(-0.24475),1773.1))))*100/115)*SUM(D779:Y779)*(IF(SUM(D775:Y775)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D779:Y779)),$A$73)","v":0},{"$f":"IF((D779*$Z779-(2009-D$3)/($C779+D780)*$Z779*D779)<0,0,(D779*$Z779-(2009-D$3)/($C779+D780)*$Z779*D779))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA779:AV779)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA779","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB779","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC779","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD779","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE779","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF779","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG779","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH779","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI779","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ779","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK779","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL779","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM779","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN779","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO779","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP779","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ779","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR779","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS779","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT779","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU779","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV779","v":0},{"$f":"+SUM(AX779:BS779)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU779:CP779)","v":0},{"$f":"SUM(D779:Y779)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D781:Y781,\"<>0\")<=1,IF(SUM(D781:Y781)=0,0,(IF(SUM(D781:Y781)>0,IF(SUM(D781:Y781)<400,(1.2675*45967*SUM(D781:Y781)^(-0.4664)),(IF(SUM(D781:Y781)<2000,(39128*SUM(D781:Y781)^(-0.37661)),IF(SUM(D781:Y781)<5000,18893*SUM(D781:Y781)^(-0.28083),IF(SUM(D781:Y781)<100000,29680*SUM(D781:Y781)^(-0.24475),1773.1))))*100/115)*SUM(D781:Y781)*(IF(SUM(D777:Y777)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D781:Y781)),$A$73)","v":0},{"$f":"IF((D781*$Z781-(2009-D$3)/$C781*$Z781*D781)<0,0,(D781*$Z781-(2009-D$3)/$C781*$Z781*D781))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N781*$Z781-(2009-N$3)/$C781*$Z781*N781)<0,0,(N781*$Z781-(2009-N$3)/$C781*$Z781*N781))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X781*$Z781-(2009-X$3)/$C781*$Z781*X781)<0,0,(X781*$Z781-(2009-X$3)/$C781*$Z781*X781))","v":0},{"$f":"IF((Y781*$Z781-(2009-Y$3)/$C781*$Z781*Y781)<0,0,(Y781*$Z781-(2009-Y$3)/$C781*$Z781*Y781))","v":0},{"$f":"+SUM(AA781:AV781)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA781","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB781","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC781","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD781","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE781","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF781","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG781","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH781","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI781","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ781","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK781","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL781","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM781","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN781","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO781","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP781","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ781","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR781","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS781","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT781","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU781","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV781","v":0},{"$f":"+SUM(AX781:BS781)","v":0},{"$f":"(AA781+AX781)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK781+BH781)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU781+BR781)/2","v":0},0,{"$f":"+SUM(BU781:CP781)","v":0},{"$f":"SUM(D781:Y781)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D782:Y782,\"<>0\")<=1,IF(SUM(D782:Y782)=0,0,(IF(SUM(D782:Y782)>0,IF(SUM(D782:Y782)<400,(1.2675*45967*SUM(D782:Y782)^(-0.4664)),(IF(SUM(D782:Y782)<2000,(39128*SUM(D782:Y782)^(-0.37661)),IF(SUM(D782:Y782)<5000,18893*SUM(D782:Y782)^(-0.28083),IF(SUM(D782:Y782)<100000,29680*SUM(D782:Y782)^(-0.24475),1773.1))))*100/115)*SUM(D782:Y782)*(IF(SUM(D778:Y778)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D782:Y782)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X782*$Z782-(2009-X$3)/$C782*$Z782*X782)<0,0,(X782*$Z782-(2009-X$3)/$C782*$Z782*X782))","v":0},{"$f":"IF((Y782*$Z782-(2009-Y$3)/$C782*$Z782*Y782)<0,0,(Y782*$Z782-(2009-Y$3)/$C782*$Z782*Y782))","v":0},{"$f":"+SUM(AA782:AV782)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA782","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB782","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC782","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD782","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE782","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF782","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG782","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH782","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI782","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ782","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK782","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL782","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM782","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN782","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO782","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP782","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ782","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR782","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS782","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT782","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU782","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV782","v":0},{"$f":"+SUM(AX782:BS782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU782:CP782)","v":0},{"$f":"SUM(D782:Y782)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D783:Y783,\"<>0\")<=1,IF(SUM(D783:Y783)=0,0,(IF(SUM(D783:Y783)>0,IF(SUM(D783:Y783)<400,(1.2675*45967*SUM(D783:Y783)^(-0.4664)),(IF(SUM(D783:Y783)<2000,(39128*SUM(D783:Y783)^(-0.37661)),IF(SUM(D783:Y783)<5000,18893*SUM(D783:Y783)^(-0.28083),IF(SUM(D783:Y783)<100000,29680*SUM(D783:Y783)^(-0.24475),1773.1))))*100/115)*SUM(D783:Y783)*(IF(SUM(D775:Y775)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D783:Y783)),$A$73)","v":0},{"$f":"IF((D783*$Z783-(2009-D$3)/($C783+D784)*$Z783*D783)<0,0,(D783*$Z783-(2009-D$3)/($C783+D784)*$Z783*D783))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA783:AV783)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA783","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB783","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC783","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD783","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE783","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF783","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG783","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH783","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI783","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ783","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK783","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL783","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM783","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN783","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO783","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP783","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ783","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR783","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS783","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT783","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU783","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV783","v":0},{"$f":"+SUM(AX783:BS783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU783:CP783)","v":0},{"$f":"SUM(D783:Y783)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D785:Y785,\"<>0\")<=1,IF(SUM(D785:Y785)=0,0,(IF(SUM(D785:Y785)>0,IF(SUM(D785:Y785)<400,(1.2675*45967*SUM(D785:Y785)^(-0.4664)),(IF(SUM(D785:Y785)<2000,(39128*SUM(D785:Y785)^(-0.37661)),IF(SUM(D785:Y785)<5000,18893*SUM(D785:Y785)^(-0.28083),IF(SUM(D785:Y785)<100000,29680*SUM(D785:Y785)^(-0.24475),1773.1))))*100/115)*SUM(D785:Y785)*(IF(SUM(D777:Y777)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D785:Y785)),$A$73)","v":0},{"$f":"IF((D785*$Z785-(2009-D$3)/$C785*$Z785*D785)<0,0,(D785*$Z785-(2009-D$3)/$C785*$Z785*D785))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N785*$Z785-(2009-N$3)/$C785*$Z785*N785)<0,0,(N785*$Z785-(2009-N$3)/$C785*$Z785*N785))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X785*$Z785-(2009-X$3)/$C785*$Z785*X785)<0,0,(X785*$Z785-(2009-X$3)/$C785*$Z785*X785))","v":0},{"$f":"IF((Y785*$Z785-(2009-Y$3)/$C785*$Z785*Y785)<0,0,(Y785*$Z785-(2009-Y$3)/$C785*$Z785*Y785))","v":0},{"$f":"+SUM(AA785:AV785)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA785","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB785","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC785","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD785","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE785","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF785","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG785","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH785","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI785","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ785","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK785","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL785","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM785","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN785","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO785","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP785","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ785","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR785","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS785","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT785","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU785","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV785","v":0},{"$f":"+SUM(AX785:BS785)","v":0},{"$f":"(AA785+AX785)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK785+BH785)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU785+BR785)/2","v":0},0,{"$f":"+SUM(BU785:CP785)","v":0},{"$f":"SUM(D785:Y785)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D786:Y786,\"<>0\")<=1,IF(SUM(D786:Y786)=0,0,(IF(SUM(D786:Y786)>0,IF(SUM(D786:Y786)<400,(1.2675*45967*SUM(D786:Y786)^(-0.4664)),(IF(SUM(D786:Y786)<2000,(39128*SUM(D786:Y786)^(-0.37661)),IF(SUM(D786:Y786)<5000,18893*SUM(D786:Y786)^(-0.28083),IF(SUM(D786:Y786)<100000,29680*SUM(D786:Y786)^(-0.24475),1773.1))))*100/115)*SUM(D786:Y786)*(IF(SUM(D778:Y778)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D786:Y786)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X786*$Z786-(2009-X$3)/$C786*$Z786*X786)<0,0,(X786*$Z786-(2009-X$3)/$C786*$Z786*X786))","v":0},{"$f":"IF((Y786*$Z786-(2009-Y$3)/$C786*$Z786*Y786)<0,0,(Y786*$Z786-(2009-Y$3)/$C786*$Z786*Y786))","v":0},{"$f":"+SUM(AA786:AV786)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA786","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB786","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC786","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD786","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE786","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF786","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG786","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH786","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI786","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ786","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK786","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL786","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM786","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN786","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO786","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP786","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ786","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR786","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS786","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT786","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU786","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV786","v":0},{"$f":"+SUM(AX786:BS786)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU786:CP786)","v":0},{"$f":"SUM(D786:Y786)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D787:Y787,\"<>0\")<=1,IF(SUM(D787:Y787)=0,0,(IF(SUM(D787:Y787)>0,IF(SUM(D787:Y787)<400,(1.2675*45967*SUM(D787:Y787)^(-0.4664)),(IF(SUM(D787:Y787)<2000,(39128*SUM(D787:Y787)^(-0.37661)),IF(SUM(D787:Y787)<5000,18893*SUM(D787:Y787)^(-0.28083),IF(SUM(D787:Y787)<100000,29680*SUM(D787:Y787)^(-0.24475),1773.1))))*100/115)*SUM(D787:Y787)*(IF(SUM(D775:Y775)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D787:Y787)),$A$73)","v":0},{"$f":"IF((D787*$Z787-(2009-D$3)/($C787+D788)*$Z787*D787)<0,0,(D787*$Z787-(2009-D$3)/($C787+D788)*$Z787*D787))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA787:AV787)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA787","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB787","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC787","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD787","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE787","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF787","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG787","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH787","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI787","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ787","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK787","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL787","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM787","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN787","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO787","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP787","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ787","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR787","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS787","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT787","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU787","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV787","v":0},{"$f":"+SUM(AX787:BS787)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU787:CP787)","v":0},{"$f":"SUM(D787:Y787)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D789:Y789,\"<>0\")<=1,IF(SUM(D789:Y789)=0,0,(IF(SUM(D789:Y789)>0,IF(SUM(D789:Y789)<400,(1.2675*45967*SUM(D789:Y789)^(-0.4664)),(IF(SUM(D789:Y789)<2000,(39128*SUM(D789:Y789)^(-0.37661)),IF(SUM(D789:Y789)<5000,18893*SUM(D789:Y789)^(-0.28083),IF(SUM(D789:Y789)<100000,29680*SUM(D789:Y789)^(-0.24475),1773.1))))*100/115)*SUM(D789:Y789)*(IF(SUM(D777:Y777)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D789:Y789)),$A$73)","v":0},{"$f":"IF((D789*$Z789-(2009-D$3)/$C789*$Z789*D789)<0,0,(D789*$Z789-(2009-D$3)/$C789*$Z789*D789))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N789*$Z789-(2009-N$3)/$C789*$Z789*N789)<0,0,(N789*$Z789-(2009-N$3)/$C789*$Z789*N789))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X789*$Z789-(2009-X$3)/$C789*$Z789*X789)<0,0,(X789*$Z789-(2009-X$3)/$C789*$Z789*X789))","v":0},{"$f":"IF((Y789*$Z789-(2009-Y$3)/$C789*$Z789*Y789)<0,0,(Y789*$Z789-(2009-Y$3)/$C789*$Z789*Y789))","v":0},{"$f":"+SUM(AA789:AV789)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA789","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB789","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC789","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD789","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE789","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF789","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG789","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH789","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI789","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ789","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK789","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL789","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM789","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN789","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO789","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP789","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ789","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR789","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS789","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT789","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU789","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV789","v":0},{"$f":"+SUM(AX789:BS789)","v":0},{"$f":"(AA789+AX789)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK789+BH789)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU789+BR789)/2","v":0},0,{"$f":"+SUM(BU789:CP789)","v":0},{"$f":"SUM(D789:Y789)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D790:Y790,\"<>0\")<=1,IF(SUM(D790:Y790)=0,0,(IF(SUM(D790:Y790)>0,IF(SUM(D790:Y790)<400,(1.2675*45967*SUM(D790:Y790)^(-0.4664)),(IF(SUM(D790:Y790)<2000,(39128*SUM(D790:Y790)^(-0.37661)),IF(SUM(D790:Y790)<5000,18893*SUM(D790:Y790)^(-0.28083),IF(SUM(D790:Y790)<100000,29680*SUM(D790:Y790)^(-0.24475),1773.1))))*100/115)*SUM(D790:Y790)*(IF(SUM(D778:Y778)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D790:Y790)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X790*$Z790-(2009-X$3)/$C790*$Z790*X790)<0,0,(X790*$Z790-(2009-X$3)/$C790*$Z790*X790))","v":0},{"$f":"IF((Y790*$Z790-(2009-Y$3)/$C790*$Z790*Y790)<0,0,(Y790*$Z790-(2009-Y$3)/$C790*$Z790*Y790))","v":0},{"$f":"+SUM(AA790:AV790)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA790","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB790","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC790","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD790","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE790","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF790","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG790","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH790","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI790","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ790","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK790","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL790","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM790","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN790","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO790","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP790","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ790","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR790","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS790","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT790","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU790","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV790","v":0},{"$f":"+SUM(AX790:BS790)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU790:CP790)","v":0},{"$f":"SUM(D790:Y790)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D791:Y791,\"<>0\")<=1,IF(SUM(D791:Y791)=0,0,(IF(SUM(D791:Y791)>0,IF(SUM(D791:Y791)<400,(1.2675*45967*SUM(D791:Y791)^(-0.4664)),(IF(SUM(D791:Y791)<2000,(39128*SUM(D791:Y791)^(-0.37661)),IF(SUM(D791:Y791)<5000,18893*SUM(D791:Y791)^(-0.28083),IF(SUM(D791:Y791)<100000,29680*SUM(D791:Y791)^(-0.24475),1773.1))))*100/115)*SUM(D791:Y791)*(IF(SUM(D775:Y775)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D791:Y791)),$A$73)","v":0},{"$f":"IF((D791*$Z791-(2009-D$3)/($C791+D792)*$Z791*D791)<0,0,(D791*$Z791-(2009-D$3)/($C791+D792)*$Z791*D791))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA791:AV791)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA791","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB791","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC791","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD791","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE791","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF791","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG791","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH791","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI791","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ791","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK791","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL791","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM791","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN791","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO791","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP791","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ791","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR791","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS791","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT791","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU791","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV791","v":0},{"$f":"+SUM(AX791:BS791)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU791:CP791)","v":0},{"$f":"SUM(D791:Y791)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D793:Y793,\"<>0\")<=1,IF(SUM(D793:Y793)=0,0,(IF(SUM(D793:Y793)>0,IF(SUM(D793:Y793)<400,(1.2675*45967*SUM(D793:Y793)^(-0.4664)),(IF(SUM(D793:Y793)<2000,(39128*SUM(D793:Y793)^(-0.37661)),IF(SUM(D793:Y793)<5000,18893*SUM(D793:Y793)^(-0.28083),IF(SUM(D793:Y793)<100000,29680*SUM(D793:Y793)^(-0.24475),1773.1))))*100/115)*SUM(D793:Y793)*(IF(SUM(D777:Y777)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D793:Y793)),$A$73)","v":0},{"$f":"IF((D793*$Z793-(2009-D$3)/$C793*$Z793*D793)<0,0,(D793*$Z793-(2009-D$3)/$C793*$Z793*D793))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N793*$Z793-(2009-N$3)/$C793*$Z793*N793)<0,0,(N793*$Z793-(2009-N$3)/$C793*$Z793*N793))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X793*$Z793-(2009-X$3)/$C793*$Z793*X793)<0,0,(X793*$Z793-(2009-X$3)/$C793*$Z793*X793))","v":0},{"$f":"IF((Y793*$Z793-(2009-Y$3)/$C793*$Z793*Y793)<0,0,(Y793*$Z793-(2009-Y$3)/$C793*$Z793*Y793))","v":0},{"$f":"+SUM(AA793:AV793)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA793","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB793","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC793","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD793","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE793","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF793","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG793","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH793","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI793","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ793","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK793","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL793","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM793","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN793","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO793","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP793","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ793","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR793","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS793","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT793","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU793","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV793","v":0},{"$f":"+SUM(AX793:BS793)","v":0},{"$f":"(AA793+AX793)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK793+BH793)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU793+BR793)/2","v":0},{"$f":"(AV793+BS793)/2","v":0},{"$f":"+SUM(BU793:CP793)","v":0},{"$f":"SUM(D793:Y793)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D794:Y794,\"<>0\")<=1,IF(SUM(D794:Y794)=0,0,(IF(SUM(D794:Y794)>0,IF(SUM(D794:Y794)<400,(1.2675*45967*SUM(D794:Y794)^(-0.4664)),(IF(SUM(D794:Y794)<2000,(39128*SUM(D794:Y794)^(-0.37661)),IF(SUM(D794:Y794)<5000,18893*SUM(D794:Y794)^(-0.28083),IF(SUM(D794:Y794)<100000,29680*SUM(D794:Y794)^(-0.24475),1773.1))))*100/115)*SUM(D794:Y794)*(IF(SUM(D778:Y778)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D794:Y794)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X794*$Z794-(2009-X$3)/$C794*$Z794*X794)<0,0,(X794*$Z794-(2009-X$3)/$C794*$Z794*X794))","v":0},{"$f":"IF((Y794*$Z794-(2009-Y$3)/$C794*$Z794*Y794)<0,0,(Y794*$Z794-(2009-Y$3)/$C794*$Z794*Y794))","v":0},{"$f":"+SUM(AA794:AV794)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA794","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB794","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC794","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD794","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE794","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF794","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG794","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH794","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI794","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ794","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK794","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL794","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM794","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN794","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO794","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP794","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ794","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR794","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS794","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT794","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU794","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV794","v":0},{"$f":"+SUM(AX794:BS794)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU794+BR794)/2","v":0},{"$f":"(AV794+BS794)/2","v":0},{"$f":"+SUM(BU794:CP794)","v":0},{"$f":"SUM(D794:Y794)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW796:AW807)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT796:BT807)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ796:CQ807)","v":0},{"$f":"SUM(D795:Y795)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D796:Y796,\"<>0\")<=1,IF(SUM(D796:Y796)=0,0,(IF(SUM(D796:Y796)>0,IF(SUM(D796:Y796)<400,(1.2675*45967*SUM(D796:Y796)^(-0.4664)),(IF(SUM(D796:Y796)<2000,(39128*SUM(D796:Y796)^(-0.37661)),IF(SUM(D796:Y796)<5000,18893*SUM(D796:Y796)^(-0.28083),IF(SUM(D796:Y796)<100000,29680*SUM(D796:Y796)^(-0.24475),1773.1))))*100/115)*SUM(D796:Y796)*(IF(SUM(D775:Y775)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D796:Y796)),$A$73)","v":0},{"$f":"IF((D796*$Z796-(2009-D$3)/($C796+D797)*$Z796*D796)<0,0,(D796*$Z796-(2009-D$3)/($C796+D797)*$Z796*D796))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA796:AV796)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA796","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB796","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC796","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD796","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE796","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF796","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG796","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH796","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI796","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ796","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK796","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL796","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM796","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN796","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO796","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP796","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ796","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR796","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS796","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT796","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU796","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV796","v":0},{"$f":"+SUM(AX796:BS796)","v":0},{"$f":"(AA796+AX796)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU796:CP796)","v":0},{"$f":"SUM(D796:Y796)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D798:Y798,\"<>0\")<=1,IF(SUM(D798:Y798)=0,0,(IF(SUM(D798:Y798)>0,IF(SUM(D798:Y798)<400,(1.2675*45967*SUM(D798:Y798)^(-0.4664)),(IF(SUM(D798:Y798)<2000,(39128*SUM(D798:Y798)^(-0.37661)),IF(SUM(D798:Y798)<5000,18893*SUM(D798:Y798)^(-0.28083),IF(SUM(D798:Y798)<100000,29680*SUM(D798:Y798)^(-0.24475),1773.1))))*100/115)*SUM(D798:Y798)*(IF(SUM(D777:Y777)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D798:Y798)),$A$73)","v":0},{"$f":"IF((D798*$Z798-(2009-D$3)/$C798*$Z798*D798)<0,0,(D798*$Z798-(2009-D$3)/$C798*$Z798*D798))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N798*$Z798-(2009-N$3)/$C798*$Z798*N798)<0,0,(N798*$Z798-(2009-N$3)/$C798*$Z798*N798))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X798*$Z798-(2009-X$3)/$C798*$Z798*X798)<0,0,(X798*$Z798-(2009-X$3)/$C798*$Z798*X798))","v":0},{"$f":"IF((Y798*$Z798-(2009-Y$3)/$C798*$Z798*Y798)<0,0,(Y798*$Z798-(2009-Y$3)/$C798*$Z798*Y798))","v":0},{"$f":"+SUM(AA798:AV798)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA798","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB798","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC798","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD798","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE798","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF798","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG798","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH798","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI798","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ798","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK798","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL798","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM798","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN798","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO798","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP798","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ798","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR798","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS798","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT798","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU798","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV798","v":0},{"$f":"+SUM(AX798:BS798)","v":0},{"$f":"(AA798+AX798)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK798+BH798)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU798+BR798)/2","v":0},0,{"$f":"+SUM(BU798:CP798)","v":0},{"$f":"SUM(D798:Y798)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D799:Y799,\"<>0\")<=1,IF(SUM(D799:Y799)=0,0,(IF(SUM(D799:Y799)>0,IF(SUM(D799:Y799)<400,(1.2675*45967*SUM(D799:Y799)^(-0.4664)),(IF(SUM(D799:Y799)<2000,(39128*SUM(D799:Y799)^(-0.37661)),IF(SUM(D799:Y799)<5000,18893*SUM(D799:Y799)^(-0.28083),IF(SUM(D799:Y799)<100000,29680*SUM(D799:Y799)^(-0.24475),1773.1))))*100/115)*SUM(D799:Y799)*(IF(SUM(D778:Y778)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D799:Y799)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X799*$Z799-(2009-X$3)/$C799*$Z799*X799)<0,0,(X799*$Z799-(2009-X$3)/$C799*$Z799*X799))","v":0},{"$f":"IF((Y799*$Z799-(2009-Y$3)/$C799*$Z799*Y799)<0,0,(Y799*$Z799-(2009-Y$3)/$C799*$Z799*Y799))","v":0},{"$f":"+SUM(AA799:AV799)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA799","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB799","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC799","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD799","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE799","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF799","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG799","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH799","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI799","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ799","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK799","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL799","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM799","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN799","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO799","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP799","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ799","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR799","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS799","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT799","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU799","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV799","v":0},{"$f":"+SUM(AX799:BS799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU799:CP799)","v":0},{"$f":"SUM(D799:Y799)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D800:Y800,\"<>0\")<=1,IF(SUM(D800:Y800)=0,0,(IF(SUM(D800:Y800)>0,IF(SUM(D800:Y800)<400,(1.2675*45967*SUM(D800:Y800)^(-0.4664)),(IF(SUM(D800:Y800)<2000,(39128*SUM(D800:Y800)^(-0.37661)),IF(SUM(D800:Y800)<5000,18893*SUM(D800:Y800)^(-0.28083),IF(SUM(D800:Y800)<100000,29680*SUM(D800:Y800)^(-0.24475),1773.1))))*100/115)*SUM(D800:Y800)*(IF(SUM(D775:Y775)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D800:Y800)),$A$73)","v":0},{"$f":"IF((D800*$Z800-(2009-D$3)/($C800+D801)*$Z800*D800)<0,0,(D800*$Z800-(2009-D$3)/($C800+D801)*$Z800*D800))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA800:AV800)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA800","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB800","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC800","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD800","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE800","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF800","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG800","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH800","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI800","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ800","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK800","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL800","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM800","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN800","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO800","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP800","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ800","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR800","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS800","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT800","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU800","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV800","v":0},{"$f":"+SUM(AX800:BS800)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU800:CP800)","v":0},{"$f":"SUM(D800:Y800)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D802:Y802,\"<>0\")<=1,IF(SUM(D802:Y802)=0,0,(IF(SUM(D802:Y802)>0,IF(SUM(D802:Y802)<400,(1.2675*45967*SUM(D802:Y802)^(-0.4664)),(IF(SUM(D802:Y802)<2000,(39128*SUM(D802:Y802)^(-0.37661)),IF(SUM(D802:Y802)<5000,18893*SUM(D802:Y802)^(-0.28083),IF(SUM(D802:Y802)<100000,29680*SUM(D802:Y802)^(-0.24475),1773.1))))*100/115)*SUM(D802:Y802)*(IF(SUM(D777:Y777)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D802:Y802)),$A$73)","v":0},{"$f":"IF((D802*$Z802-(2009-D$3)/$C802*$Z802*D802)<0,0,(D802*$Z802-(2009-D$3)/$C802*$Z802*D802))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N802*$Z802-(2009-N$3)/$C802*$Z802*N802)<0,0,(N802*$Z802-(2009-N$3)/$C802*$Z802*N802))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X802*$Z802-(2009-X$3)/$C802*$Z802*X802)<0,0,(X802*$Z802-(2009-X$3)/$C802*$Z802*X802))","v":0},{"$f":"IF((Y802*$Z802-(2009-Y$3)/$C802*$Z802*Y802)<0,0,(Y802*$Z802-(2009-Y$3)/$C802*$Z802*Y802))","v":0},{"$f":"+SUM(AA802:AV802)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA802","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB802","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC802","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD802","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE802","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF802","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG802","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH802","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI802","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ802","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK802","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL802","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM802","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN802","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO802","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP802","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ802","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR802","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS802","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT802","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU802","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV802","v":0},{"$f":"+SUM(AX802:BS802)","v":0},{"$f":"(AA802+AX802)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK802+BH802)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU802+BR802)/2","v":0},0,{"$f":"+SUM(BU802:CP802)","v":0},{"$f":"SUM(D802:Y802)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D803:Y803,\"<>0\")<=1,IF(SUM(D803:Y803)=0,0,(IF(SUM(D803:Y803)>0,IF(SUM(D803:Y803)<400,(1.2675*45967*SUM(D803:Y803)^(-0.4664)),(IF(SUM(D803:Y803)<2000,(39128*SUM(D803:Y803)^(-0.37661)),IF(SUM(D803:Y803)<5000,18893*SUM(D803:Y803)^(-0.28083),IF(SUM(D803:Y803)<100000,29680*SUM(D803:Y803)^(-0.24475),1773.1))))*100/115)*SUM(D803:Y803)*(IF(SUM(D778:Y778)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D803:Y803)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X803*$Z803-(2009-X$3)/$C803*$Z803*X803)<0,0,(X803*$Z803-(2009-X$3)/$C803*$Z803*X803))","v":0},{"$f":"IF((Y803*$Z803-(2009-Y$3)/$C803*$Z803*Y803)<0,0,(Y803*$Z803-(2009-Y$3)/$C803*$Z803*Y803))","v":0},{"$f":"+SUM(AA803:AV803)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA803","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB803","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC803","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD803","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE803","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF803","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG803","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH803","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI803","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ803","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK803","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL803","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM803","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN803","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO803","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP803","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ803","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR803","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS803","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT803","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU803","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV803","v":0},{"$f":"+SUM(AX803:BS803)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU803:CP803)","v":0},{"$f":"SUM(D803:Y803)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D804:Y804,\"<>0\")<=1,IF(SUM(D804:Y804)=0,0,(IF(SUM(D804:Y804)>0,IF(SUM(D804:Y804)<400,(1.2675*45967*SUM(D804:Y804)^(-0.4664)),(IF(SUM(D804:Y804)<2000,(39128*SUM(D804:Y804)^(-0.37661)),IF(SUM(D804:Y804)<5000,18893*SUM(D804:Y804)^(-0.28083),IF(SUM(D804:Y804)<100000,29680*SUM(D804:Y804)^(-0.24475),1773.1))))*100/115)*SUM(D804:Y804)*(IF(SUM(D775:Y775)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D804:Y804)),$A$73)","v":0},{"$f":"IF((D804*$Z804-(2009-D$3)/($C804+D805)*$Z804*D804)<0,0,(D804*$Z804-(2009-D$3)/($C804+D805)*$Z804*D804))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA804:AV804)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA804","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB804","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC804","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD804","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE804","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF804","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG804","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH804","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI804","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ804","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK804","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL804","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM804","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN804","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO804","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP804","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ804","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR804","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS804","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT804","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU804","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV804","v":0},{"$f":"+SUM(AX804:BS804)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU804:CP804)","v":0},{"$f":"SUM(D804:Y804)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D806:Y806,\"<>0\")<=1,IF(SUM(D806:Y806)=0,0,(IF(SUM(D806:Y806)>0,IF(SUM(D806:Y806)<400,(1.2675*45967*SUM(D806:Y806)^(-0.4664)),(IF(SUM(D806:Y806)<2000,(39128*SUM(D806:Y806)^(-0.37661)),IF(SUM(D806:Y806)<5000,18893*SUM(D806:Y806)^(-0.28083),IF(SUM(D806:Y806)<100000,29680*SUM(D806:Y806)^(-0.24475),1773.1))))*100/115)*SUM(D806:Y806)*(IF(SUM(D777:Y777)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D806:Y806)),$A$73)","v":0},{"$f":"IF((D806*$Z806-(2009-D$3)/$C806*$Z806*D806)<0,0,(D806*$Z806-(2009-D$3)/$C806*$Z806*D806))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N806*$Z806-(2009-N$3)/$C806*$Z806*N806)<0,0,(N806*$Z806-(2009-N$3)/$C806*$Z806*N806))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X806*$Z806-(2009-X$3)/$C806*$Z806*X806)<0,0,(X806*$Z806-(2009-X$3)/$C806*$Z806*X806))","v":0},{"$f":"IF((Y806*$Z806-(2009-Y$3)/$C806*$Z806*Y806)<0,0,(Y806*$Z806-(2009-Y$3)/$C806*$Z806*Y806))","v":0},{"$f":"+SUM(AA806:AV806)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA806","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB806","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC806","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD806","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE806","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF806","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG806","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH806","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI806","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ806","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK806","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL806","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM806","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN806","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO806","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP806","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ806","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR806","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS806","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT806","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU806","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV806","v":0},{"$f":"+SUM(AX806:BS806)","v":0},{"$f":"(AA806+AX806)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK806+BH806)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU806+BR806)/2","v":0},{"$f":"(AV806+BS806)/2","v":0},{"$f":"+SUM(BU806:CP806)","v":0},{"$f":"SUM(D806:Y806)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D807:Y807,\"<>0\")<=1,IF(SUM(D807:Y807)=0,0,(IF(SUM(D807:Y807)>0,IF(SUM(D807:Y807)<400,(1.2675*45967*SUM(D807:Y807)^(-0.4664)),(IF(SUM(D807:Y807)<2000,(39128*SUM(D807:Y807)^(-0.37661)),IF(SUM(D807:Y807)<5000,18893*SUM(D807:Y807)^(-0.28083),IF(SUM(D807:Y807)<100000,29680*SUM(D807:Y807)^(-0.24475),1773.1))))*100/115)*SUM(D807:Y807)*(IF(SUM(D778:Y778)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D807:Y807)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X807*$Z807-(2009-X$3)/$C807*$Z807*X807)<0,0,(X807*$Z807-(2009-X$3)/$C807*$Z807*X807))","v":0},{"$f":"IF((Y807*$Z807-(2009-Y$3)/$C807*$Z807*Y807)<0,0,(Y807*$Z807-(2009-Y$3)/$C807*$Z807*Y807))","v":0},{"$f":"+SUM(AA807:AV807)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA807","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB807","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC807","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD807","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE807","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF807","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG807","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH807","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI807","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ807","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK807","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL807","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM807","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN807","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO807","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP807","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ807","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR807","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS807","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT807","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU807","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV807","v":0},{"$f":"+SUM(AX807:BS807)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU807+BR807)/2","v":0},{"$f":"(AV807+BS807)/2","v":0},{"$f":"+SUM(BU807:CP807)","v":0},{"$f":"SUM(D807:Y807)","v":0}]
["Renseanlæg 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW809,AW812,AW837,AW862)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT809,BT812,BT837,BT862)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ809,CQ812,CQ837,CQ862)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW810:AW811)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT810:BT811)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ810:CQ811)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D810:Y810,\"<>0\")<=1,IF(SUM(D810:Y810)=0,0,(IF(SUM(D810:Y810)>0,IF(SUM(D810:Y810)<400,(1.2675*45967*SUM(D810:Y810)^(-0.4664)),(IF(SUM(D810:Y810)<2000,(39128*SUM(D810:Y810)^(-0.37661)),IF(SUM(D810:Y810)<5000,18893*SUM(D810:Y810)^(-0.28083),IF(SUM(D810:Y810)<100000,29680*SUM(D810:Y810)^(-0.24475),1773.1))))*100/115)*SUM(D810:Y810)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D810:Y810)),$A$73)","v":0},{"$f":"IF((D810*$Z810-(2009-D$3)/($C810+D811)*$Z810*D810)<0,0,(D810*$Z810-(2009-D$3)/($C810+D811)*$Z810*D810))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA810:AV810)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA810","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB810","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC810","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD810","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE810","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF810","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG810","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH810","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI810","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ810","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK810","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL810","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM810","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN810","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO810","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP810","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ810","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR810","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS810","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT810","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU810","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV810","v":0},{"$f":"+SUM(AX810:BS810)","v":0},{"$f":"(AA810+AX810)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU810:CP810)","v":0},{"$f":"SUM(D810:Y810)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW813:AW836)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT813:BT836)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ813:CQ836)","v":0},{"$f":"SUM(D812:Y812)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D813:Y813,\"<>0\")<=1,IF(SUM(D813:Y813)=0,0,(IF(SUM(D813:Y813)>0,IF(SUM(D813:Y813)<400,(1.2675*45967*SUM(D813:Y813)^(-0.4664)),(IF(SUM(D813:Y813)<2000,(39128*SUM(D813:Y813)^(-0.37661)),IF(SUM(D813:Y813)<5000,18893*SUM(D813:Y813)^(-0.28083),IF(SUM(D813:Y813)<100000,29680*SUM(D813:Y813)^(-0.24475),1773.1))))*100/115)*SUM(D813:Y813)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D813:Y813)),$A$73)","v":0},{"$f":"IF((D813*$Z813-(2009-D$3)/($C813+D814)*$Z813*D813)<0,0,(D813*$Z813-(2009-D$3)/($C813+D814)*$Z813*D813))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA813:AV813)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA813","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB813","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC813","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD813","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE813","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF813","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG813","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH813","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI813","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ813","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK813","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL813","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM813","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN813","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO813","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP813","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ813","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR813","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS813","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT813","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU813","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV813","v":0},{"$f":"+SUM(AX813:BS813)","v":0},{"$f":"(AA813+AX813)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU813:CP813)","v":0},{"$f":"SUM(D813:Y813)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D815:Y815,\"<>0\")<=1,IF(SUM(D815:Y815)=0,0,(IF(SUM(D815:Y815)>0,IF(SUM(D815:Y815)<400,(1.2675*45967*SUM(D815:Y815)^(-0.4664)),(IF(SUM(D815:Y815)<2000,(39128*SUM(D815:Y815)^(-0.37661)),IF(SUM(D815:Y815)<5000,18893*SUM(D815:Y815)^(-0.28083),IF(SUM(D815:Y815)<100000,29680*SUM(D815:Y815)^(-0.24475),1773.1))))*100/115)*SUM(D815:Y815)*0.061,0)*1.15*1.06*0.43)/SUM(D815:Y815)),$A$73)","v":0},{"$f":"IF((D815*$Z815-(2009-D$3)/$C815*$Z815*D815)<0,0,(D815*$Z815-(2009-D$3)/$C815*$Z815*D815))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N815*$Z815-(2009-N$3)/$C815*$Z815*N815)<0,0,(N815*$Z815-(2009-N$3)/$C815*$Z815*N815))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X815*$Z815-(2009-X$3)/$C815*$Z815*X815)<0,0,(X815*$Z815-(2009-X$3)/$C815*$Z815*X815))","v":0},{"$f":"IF((Y815*$Z815-(2009-Y$3)/$C815*$Z815*Y815)<0,0,(Y815*$Z815-(2009-Y$3)/$C815*$Z815*Y815))","v":0},{"$f":"+SUM(AA815:AV815)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA815","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB815","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC815","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD815","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE815","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF815","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG815","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH815","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI815","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ815","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK815","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL815","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM815","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN815","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO815","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP815","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ815","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR815","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS815","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT815","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU815","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV815","v":0},{"$f":"+SUM(AX815:BS815)","v":0},{"$f":"(AA815+AX815)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK815+BH815)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU815+BR815)/2","v":0},0,{"$f":"+SUM(BU815:CP815)","v":0},{"$f":"SUM(D815:Y815)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D816:Y816,\"<>0\")<=1,IF(SUM(D816:Y816)=0,0,(IF(SUM(D816:Y816)>0,IF(SUM(D816:Y816)<400,(1.2675*45967*SUM(D816:Y816)^(-0.4664)),(IF(SUM(D816:Y816)<2000,(39128*SUM(D816:Y816)^(-0.37661)),IF(SUM(D816:Y816)<5000,18893*SUM(D816:Y816)^(-0.28083),IF(SUM(D816:Y816)<100000,29680*SUM(D816:Y816)^(-0.24475),1773.1))))*100/115)*SUM(D816:Y816)*0.061,0)*1.15*1.06*0.02)/SUM(D816:Y816)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X816*$Z816-(2009-X$3)/$C816*$Z816*X816)<0,0,(X816*$Z816-(2009-X$3)/$C816*$Z816*X816))","v":0},{"$f":"IF((Y816*$Z816-(2009-Y$3)/$C816*$Z816*Y816)<0,0,(Y816*$Z816-(2009-Y$3)/$C816*$Z816*Y816))","v":0},{"$f":"+SUM(AA816:AV816)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA816","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB816","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC816","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD816","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE816","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF816","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG816","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH816","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI816","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ816","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK816","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL816","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM816","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN816","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO816","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP816","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ816","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR816","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS816","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT816","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU816","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV816","v":0},{"$f":"+SUM(AX816:BS816)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU816:CP816)","v":0},{"$f":"SUM(D816:Y816)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D817:Y817,\"<>0\")<=1,IF(SUM(D817:Y817)=0,0,(IF(SUM(D817:Y817)>0,IF(SUM(D817:Y817)<400,(1.2675*45967*SUM(D817:Y817)^(-0.4664)),(IF(SUM(D817:Y817)<2000,(39128*SUM(D817:Y817)^(-0.37661)),IF(SUM(D817:Y817)<5000,18893*SUM(D817:Y817)^(-0.28083),IF(SUM(D817:Y817)<100000,29680*SUM(D817:Y817)^(-0.24475),1773.1))))*100/115)*SUM(D817:Y817)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D817:Y817)),$A$73)","v":0},{"$f":"IF((D817*$Z817-(2009-D$3)/($C817+D818)*$Z817*D817)<0,0,(D817*$Z817-(2009-D$3)/($C817+D818)*$Z817*D817))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA817:AV817)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA817","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB817","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC817","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD817","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE817","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF817","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG817","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH817","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI817","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ817","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK817","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL817","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM817","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN817","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO817","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP817","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ817","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR817","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS817","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT817","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU817","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV817","v":0},{"$f":"+SUM(AX817:BS817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU817:CP817)","v":0},{"$f":"SUM(D817:Y817)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D819:Y819,\"<>0\")<=1,IF(SUM(D819:Y819)=0,0,(IF(SUM(D819:Y819)>0,IF(SUM(D819:Y819)<400,(1.2675*45967*SUM(D819:Y819)^(-0.4664)),(IF(SUM(D819:Y819)<2000,(39128*SUM(D819:Y819)^(-0.37661)),IF(SUM(D819:Y819)<5000,18893*SUM(D819:Y819)^(-0.28083),IF(SUM(D819:Y819)<100000,29680*SUM(D819:Y819)^(-0.24475),1773.1))))*100/115)*SUM(D819:Y819)*0.0173,0)*1.15*1.06*0.43)/SUM(D819:Y819)),$A$73)","v":0},{"$f":"IF((D819*$Z819-(2009-D$3)/$C819*$Z819*D819)<0,0,(D819*$Z819-(2009-D$3)/$C819*$Z819*D819))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N819*$Z819-(2009-N$3)/$C819*$Z819*N819)<0,0,(N819*$Z819-(2009-N$3)/$C819*$Z819*N819))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X819*$Z819-(2009-X$3)/$C819*$Z819*X819)<0,0,(X819*$Z819-(2009-X$3)/$C819*$Z819*X819))","v":0},{"$f":"IF((Y819*$Z819-(2009-Y$3)/$C819*$Z819*Y819)<0,0,(Y819*$Z819-(2009-Y$3)/$C819*$Z819*Y819))","v":0},{"$f":"+SUM(AA819:AV819)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA819","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB819","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC819","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD819","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE819","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF819","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG819","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH819","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI819","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ819","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK819","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL819","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM819","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN819","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO819","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP819","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ819","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR819","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS819","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT819","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU819","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV819","v":0},{"$f":"+SUM(AX819:BS819)","v":0},{"$f":"(AA819+AX819)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK819+BH819)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU819+BR819)/2","v":0},0,{"$f":"+SUM(BU819:CP819)","v":0},{"$f":"SUM(D819:Y819)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D820:Y820,\"<>0\")<=1,IF(SUM(D820:Y820)=0,0,(IF(SUM(D820:Y820)>0,IF(SUM(D820:Y820)<400,(1.2675*45967*SUM(D820:Y820)^(-0.4664)),(IF(SUM(D820:Y820)<2000,(39128*SUM(D820:Y820)^(-0.37661)),IF(SUM(D820:Y820)<5000,18893*SUM(D820:Y820)^(-0.28083),IF(SUM(D820:Y820)<100000,29680*SUM(D820:Y820)^(-0.24475),1773.1))))*100/115)*SUM(D820:Y820)*0.0173,0)*1.15*1.06*0.02)/SUM(D820:Y820)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X820*$Z820-(2009-X$3)/$C820*$Z820*X820)<0,0,(X820*$Z820-(2009-X$3)/$C820*$Z820*X820))","v":0},{"$f":"IF((Y820*$Z820-(2009-Y$3)/$C820*$Z820*Y820)<0,0,(Y820*$Z820-(2009-Y$3)/$C820*$Z820*Y820))","v":0},{"$f":"+SUM(AA820:AV820)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA820","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB820","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC820","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD820","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE820","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF820","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG820","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH820","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI820","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ820","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK820","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL820","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM820","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN820","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO820","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP820","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ820","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR820","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS820","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT820","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU820","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV820","v":0},{"$f":"+SUM(AX820:BS820)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU820:CP820)","v":0},{"$f":"SUM(D820:Y820)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D821:Y821,\"<>0\")<=1,IF(SUM(D821:Y821)=0,0,(IF(SUM(D821:Y821)>0,IF(SUM(D821:Y821)<400,(1.2675*45967*SUM(D821:Y821)^(-0.4664)),(IF(SUM(D821:Y821)<2000,(39128*SUM(D821:Y821)^(-0.37661)),IF(SUM(D821:Y821)<5000,18893*SUM(D821:Y821)^(-0.28083),IF(SUM(D821:Y821)<100000,29680*SUM(D821:Y821)^(-0.24475),1773.1))))*100/115)*SUM(D821:Y821)*(IF(SUM(D821:Y821)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D821:Y821)),$A$73)","v":0},{"$f":"IF((D821*$Z821-(2009-D$3)/($C821+D822)*$Z821*D821)<0,0,(D821*$Z821-(2009-D$3)/($C821+D822)*$Z821*D821))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA821:AV821)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA821","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB821","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC821","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD821","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE821","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF821","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG821","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH821","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI821","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ821","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK821","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL821","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM821","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN821","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO821","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP821","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ821","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR821","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS821","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT821","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU821","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV821","v":0},{"$f":"+SUM(AX821:BS821)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU821:CP821)","v":0},{"$f":"SUM(D821:Y821)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D823:Y823,\"<>0\")<=1,IF(SUM(D823:Y823)=0,0,(IF(SUM(D823:Y823)>0,IF(SUM(D823:Y823)<400,(1.2675*45967*SUM(D823:Y823)^(-0.4664)),(IF(SUM(D823:Y823)<2000,(39128*SUM(D823:Y823)^(-0.37661)),IF(SUM(D823:Y823)<5000,18893*SUM(D823:Y823)^(-0.28083),IF(SUM(D823:Y823)<100000,29680*SUM(D823:Y823)^(-0.24475),1773.1))))*100/115)*SUM(D823:Y823)*(IF(SUM(D823:Y823)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D823:Y823)),$A$73)","v":0},{"$f":"IF((D823*$Z823-(2009-D$3)/$C823*$Z823*D823)<0,0,(D823*$Z823-(2009-D$3)/$C823*$Z823*D823))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N823*$Z823-(2009-N$3)/$C823*$Z823*N823)<0,0,(N823*$Z823-(2009-N$3)/$C823*$Z823*N823))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X823*$Z823-(2009-X$3)/$C823*$Z823*X823)<0,0,(X823*$Z823-(2009-X$3)/$C823*$Z823*X823))","v":0},{"$f":"IF((Y823*$Z823-(2009-Y$3)/$C823*$Z823*Y823)<0,0,(Y823*$Z823-(2009-Y$3)/$C823*$Z823*Y823))","v":0},{"$f":"+SUM(AA823:AV823)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA823","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB823","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC823","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD823","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE823","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF823","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG823","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH823","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI823","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ823","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK823","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL823","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM823","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN823","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO823","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP823","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ823","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR823","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS823","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT823","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU823","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV823","v":0},{"$f":"+SUM(AX823:BS823)","v":0},{"$f":"(AA823+AX823)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK823+BH823)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU823+BR823)/2","v":0},0,{"$f":"+SUM(BU823:CP823)","v":0},{"$f":"SUM(D823:Y823)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D824:Y824,\"<>0\")<=1,IF(SUM(D824:Y824)=0,0,(IF(SUM(D824:Y824)>0,IF(SUM(D824:Y824)<400,(1.2675*45967*SUM(D824:Y824)^(-0.4664)),(IF(SUM(D824:Y824)<2000,(39128*SUM(D824:Y824)^(-0.37661)),IF(SUM(D824:Y824)<5000,18893*SUM(D824:Y824)^(-0.28083),IF(SUM(D824:Y824)<100000,29680*SUM(D824:Y824)^(-0.24475),1773.1))))*100/115)*SUM(D824:Y824)*(IF(SUM(D824:Y824)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D824:Y824)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X824*$Z824-(2009-X$3)/$C824*$Z824*X824)<0,0,(X824*$Z824-(2009-X$3)/$C824*$Z824*X824))","v":0},{"$f":"IF((Y824*$Z824-(2009-Y$3)/$C824*$Z824*Y824)<0,0,(Y824*$Z824-(2009-Y$3)/$C824*$Z824*Y824))","v":0},{"$f":"+SUM(AA824:AV824)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA824","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB824","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC824","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD824","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE824","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF824","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG824","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH824","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI824","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ824","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK824","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL824","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM824","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN824","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO824","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP824","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ824","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR824","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS824","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT824","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU824","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV824","v":0},{"$f":"+SUM(AX824:BS824)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU824:CP824)","v":0},{"$f":"SUM(D824:Y824)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D825:Y825,\"<>0\")<=1,IF(SUM(D825:Y825)=0,0,(IF(SUM(D825:Y825)>0,IF(SUM(D825:Y825)<400,(1.2675*45967*SUM(D825:Y825)^(-0.4664)),(IF(SUM(D825:Y825)<2000,(39128*SUM(D825:Y825)^(-0.37661)),IF(SUM(D825:Y825)<5000,18893*SUM(D825:Y825)^(-0.28083),IF(SUM(D825:Y825)<100000,29680*SUM(D825:Y825)^(-0.24475),1773.1))))*100/115)*SUM(D825:Y825)*(IF(SUM(D821:Y821)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D825:Y825)),$A$73)","v":0},{"$f":"IF((D825*$Z825-(2009-D$3)/($C825+D826)*$Z825*D825)<0,0,(D825*$Z825-(2009-D$3)/($C825+D826)*$Z825*D825))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA825:AV825)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA825","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB825","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC825","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD825","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE825","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF825","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG825","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH825","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI825","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ825","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK825","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL825","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM825","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN825","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO825","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP825","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ825","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR825","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS825","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT825","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU825","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV825","v":0},{"$f":"+SUM(AX825:BS825)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU825:CP825)","v":0},{"$f":"SUM(D825:Y825)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D827:Y827,\"<>0\")<=1,IF(SUM(D827:Y827)=0,0,(IF(SUM(D827:Y827)>0,IF(SUM(D827:Y827)<400,(1.2675*45967*SUM(D827:Y827)^(-0.4664)),(IF(SUM(D827:Y827)<2000,(39128*SUM(D827:Y827)^(-0.37661)),IF(SUM(D827:Y827)<5000,18893*SUM(D827:Y827)^(-0.28083),IF(SUM(D827:Y827)<100000,29680*SUM(D827:Y827)^(-0.24475),1773.1))))*100/115)*SUM(D827:Y827)*(IF(SUM(D823:Y823)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D827:Y827)),$A$73)","v":0},{"$f":"IF((D827*$Z827-(2009-D$3)/$C827*$Z827*D827)<0,0,(D827*$Z827-(2009-D$3)/$C827*$Z827*D827))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N827*$Z827-(2009-N$3)/$C827*$Z827*N827)<0,0,(N827*$Z827-(2009-N$3)/$C827*$Z827*N827))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X827*$Z827-(2009-X$3)/$C827*$Z827*X827)<0,0,(X827*$Z827-(2009-X$3)/$C827*$Z827*X827))","v":0},{"$f":"IF((Y827*$Z827-(2009-Y$3)/$C827*$Z827*Y827)<0,0,(Y827*$Z827-(2009-Y$3)/$C827*$Z827*Y827))","v":0},{"$f":"+SUM(AA827:AV827)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA827","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB827","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC827","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD827","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE827","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF827","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG827","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH827","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI827","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ827","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK827","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL827","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM827","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN827","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO827","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP827","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ827","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR827","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS827","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT827","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU827","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV827","v":0},{"$f":"+SUM(AX827:BS827)","v":0},{"$f":"(AA827+AX827)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK827+BH827)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU827+BR827)/2","v":0},0,{"$f":"+SUM(BU827:CP827)","v":0},{"$f":"SUM(D827:Y827)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D828:Y828,\"<>0\")<=1,IF(SUM(D828:Y828)=0,0,(IF(SUM(D828:Y828)>0,IF(SUM(D828:Y828)<400,(1.2675*45967*SUM(D828:Y828)^(-0.4664)),(IF(SUM(D828:Y828)<2000,(39128*SUM(D828:Y828)^(-0.37661)),IF(SUM(D828:Y828)<5000,18893*SUM(D828:Y828)^(-0.28083),IF(SUM(D828:Y828)<100000,29680*SUM(D828:Y828)^(-0.24475),1773.1))))*100/115)*SUM(D828:Y828)*(IF(SUM(D824:Y824)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D828:Y828)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X828*$Z828-(2009-X$3)/$C828*$Z828*X828)<0,0,(X828*$Z828-(2009-X$3)/$C828*$Z828*X828))","v":0},{"$f":"IF((Y828*$Z828-(2009-Y$3)/$C828*$Z828*Y828)<0,0,(Y828*$Z828-(2009-Y$3)/$C828*$Z828*Y828))","v":0},{"$f":"+SUM(AA828:AV828)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA828","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB828","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC828","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD828","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE828","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF828","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG828","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH828","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI828","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ828","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK828","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL828","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM828","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN828","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO828","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP828","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ828","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR828","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS828","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT828","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU828","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV828","v":0},{"$f":"+SUM(AX828:BS828)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU828:CP828)","v":0},{"$f":"SUM(D828:Y828)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D829:Y829,\"<>0\")<=1,IF(SUM(D829:Y829)=0,0,(IF(SUM(D829:Y829)>0,IF(SUM(D829:Y829)<400,(1.2675*45967*SUM(D829:Y829)^(-0.4664)),(IF(SUM(D829:Y829)<2000,(39128*SUM(D829:Y829)^(-0.37661)),IF(SUM(D829:Y829)<5000,18893*SUM(D829:Y829)^(-0.28083),IF(SUM(D829:Y829)<100000,29680*SUM(D829:Y829)^(-0.24475),1773.1))))*100/115)*SUM(D829:Y829)*(IF(SUM(D821:Y821)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D829:Y829)),$A$73)","v":0},{"$f":"IF((D829*$Z829-(2009-D$3)/($C829+D830)*$Z829*D829)<0,0,(D829*$Z829-(2009-D$3)/($C829+D830)*$Z829*D829))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA829:AV829)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA829","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB829","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC829","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD829","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE829","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF829","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG829","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH829","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI829","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ829","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK829","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL829","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM829","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN829","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO829","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP829","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ829","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR829","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS829","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT829","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU829","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV829","v":0},{"$f":"+SUM(AX829:BS829)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU829:CP829)","v":0},{"$f":"SUM(D829:Y829)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D831:Y831,\"<>0\")<=1,IF(SUM(D831:Y831)=0,0,(IF(SUM(D831:Y831)>0,IF(SUM(D831:Y831)<400,(1.2675*45967*SUM(D831:Y831)^(-0.4664)),(IF(SUM(D831:Y831)<2000,(39128*SUM(D831:Y831)^(-0.37661)),IF(SUM(D831:Y831)<5000,18893*SUM(D831:Y831)^(-0.28083),IF(SUM(D831:Y831)<100000,29680*SUM(D831:Y831)^(-0.24475),1773.1))))*100/115)*SUM(D831:Y831)*(IF(SUM(D823:Y823)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D831:Y831)),$A$73)","v":0},{"$f":"IF((D831*$Z831-(2009-D$3)/$C831*$Z831*D831)<0,0,(D831*$Z831-(2009-D$3)/$C831*$Z831*D831))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N831*$Z831-(2009-N$3)/$C831*$Z831*N831)<0,0,(N831*$Z831-(2009-N$3)/$C831*$Z831*N831))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X831*$Z831-(2009-X$3)/$C831*$Z831*X831)<0,0,(X831*$Z831-(2009-X$3)/$C831*$Z831*X831))","v":0},{"$f":"IF((Y831*$Z831-(2009-Y$3)/$C831*$Z831*Y831)<0,0,(Y831*$Z831-(2009-Y$3)/$C831*$Z831*Y831))","v":0},{"$f":"+SUM(AA831:AV831)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA831","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB831","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC831","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD831","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE831","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF831","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG831","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH831","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI831","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ831","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK831","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL831","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM831","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN831","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO831","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP831","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ831","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR831","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS831","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT831","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU831","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV831","v":0},{"$f":"+SUM(AX831:BS831)","v":0},{"$f":"(AA831+AX831)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK831+BH831)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU831+BR831)/2","v":0},0,{"$f":"+SUM(BU831:CP831)","v":0},{"$f":"SUM(D831:Y831)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D832:Y832,\"<>0\")<=1,IF(SUM(D832:Y832)=0,0,(IF(SUM(D832:Y832)>0,IF(SUM(D832:Y832)<400,(1.2675*45967*SUM(D832:Y832)^(-0.4664)),(IF(SUM(D832:Y832)<2000,(39128*SUM(D832:Y832)^(-0.37661)),IF(SUM(D832:Y832)<5000,18893*SUM(D832:Y832)^(-0.28083),IF(SUM(D832:Y832)<100000,29680*SUM(D832:Y832)^(-0.24475),1773.1))))*100/115)*SUM(D832:Y832)*(IF(SUM(D824:Y824)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D832:Y832)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X832*$Z832-(2009-X$3)/$C832*$Z832*X832)<0,0,(X832*$Z832-(2009-X$3)/$C832*$Z832*X832))","v":0},{"$f":"IF((Y832*$Z832-(2009-Y$3)/$C832*$Z832*Y832)<0,0,(Y832*$Z832-(2009-Y$3)/$C832*$Z832*Y832))","v":0},{"$f":"+SUM(AA832:AV832)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA832","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB832","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC832","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD832","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE832","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF832","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG832","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH832","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI832","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ832","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK832","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL832","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM832","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN832","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO832","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP832","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ832","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR832","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS832","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT832","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU832","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV832","v":0},{"$f":"+SUM(AX832:BS832)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU832:CP832)","v":0},{"$f":"SUM(D832:Y832)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D833:Y833,\"<>0\")<=1,IF(SUM(D833:Y833)=0,0,(IF(SUM(D833:Y833)>0,IF(SUM(D833:Y833)<400,(1.2675*45967*SUM(D833:Y833)^(-0.4664)),(IF(SUM(D833:Y833)<2000,(39128*SUM(D833:Y833)^(-0.37661)),IF(SUM(D833:Y833)<5000,18893*SUM(D833:Y833)^(-0.28083),IF(SUM(D833:Y833)<100000,29680*SUM(D833:Y833)^(-0.24475),1773.1))))*100/115)*SUM(D833:Y833)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D833:Y833)),$A$73)","v":0},{"$f":"IF((D833*$Z833-(2009-D$3)/($C833+D834)*$Z833*D833)<0,0,(D833*$Z833-(2009-D$3)/($C833+D834)*$Z833*D833))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA833:AV833)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA833","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB833","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC833","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD833","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE833","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF833","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG833","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH833","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI833","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ833","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK833","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL833","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM833","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN833","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO833","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP833","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ833","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR833","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS833","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT833","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU833","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV833","v":0},{"$f":"+SUM(AX833:BS833)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU833:CP833)","v":0},{"$f":"SUM(D833:Y833)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D835:Y835,\"<>0\")<=1,IF(SUM(D835:Y835)=0,0,(IF(SUM(D835:Y835)>0,IF(SUM(D835:Y835)<400,(1.2675*45967*SUM(D835:Y835)^(-0.4664)),(IF(SUM(D835:Y835)<2000,(39128*SUM(D835:Y835)^(-0.37661)),IF(SUM(D835:Y835)<5000,18893*SUM(D835:Y835)^(-0.28083),IF(SUM(D835:Y835)<100000,29680*SUM(D835:Y835)^(-0.24475),1773.1))))*100/115)*SUM(D835:Y835)*(0.246),0)*1.15*1.06*0.4)/SUM(D835:Y835)),$A$73)","v":0},{"$f":"IF((D835*$Z835-(2009-D$3)/$C835*$Z835*D835)<0,0,(D835*$Z835-(2009-D$3)/$C835*$Z835*D835))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N835*$Z835-(2009-N$3)/$C835*$Z835*N835)<0,0,(N835*$Z835-(2009-N$3)/$C835*$Z835*N835))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X835*$Z835-(2009-X$3)/$C835*$Z835*X835)<0,0,(X835*$Z835-(2009-X$3)/$C835*$Z835*X835))","v":0},{"$f":"IF((Y835*$Z835-(2009-Y$3)/$C835*$Z835*Y835)<0,0,(Y835*$Z835-(2009-Y$3)/$C835*$Z835*Y835))","v":0},{"$f":"+SUM(AA835:AV835)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA835","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB835","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC835","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD835","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE835","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF835","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG835","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH835","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI835","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ835","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK835","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL835","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM835","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN835","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO835","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP835","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ835","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR835","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS835","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT835","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU835","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV835","v":0},{"$f":"+SUM(AX835:BS835)","v":0},{"$f":"(AA835+AX835)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK835+BH835)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU835+BR835)/2","v":0},{"$f":"(AV835+BS835)/2","v":0},{"$f":"+SUM(BU835:CP835)","v":0},{"$f":"SUM(D835:Y835)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D836:Y836,\"<>0\")<=1,IF(SUM(D836:Y836)=0,0,(IF(SUM(D836:Y836)>0,IF(SUM(D836:Y836)<400,(1.2675*45967*SUM(D836:Y836)^(-0.4664)),(IF(SUM(D836:Y836)<2000,(39128*SUM(D836:Y836)^(-0.37661)),IF(SUM(D836:Y836)<5000,18893*SUM(D836:Y836)^(-0.28083),IF(SUM(D836:Y836)<100000,29680*SUM(D836:Y836)^(-0.24475),1773.1))))*100/115)*SUM(D836:Y836)*(0.246),0)*1.15*1.06*0.05)/SUM(D836:Y836)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X836*$Z836-(2009-X$3)/$C836*$Z836*X836)<0,0,(X836*$Z836-(2009-X$3)/$C836*$Z836*X836))","v":0},{"$f":"IF((Y836*$Z836-(2009-Y$3)/$C836*$Z836*Y836)<0,0,(Y836*$Z836-(2009-Y$3)/$C836*$Z836*Y836))","v":0},{"$f":"+SUM(AA836:AV836)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA836","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB836","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC836","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD836","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE836","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF836","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG836","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH836","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI836","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ836","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK836","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL836","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM836","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN836","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO836","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP836","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ836","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR836","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS836","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT836","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU836","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV836","v":0},{"$f":"+SUM(AX836:BS836)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU836+BR836)/2","v":0},{"$f":"(AV836+BS836)/2","v":0},{"$f":"+SUM(BU836:CP836)","v":0},{"$f":"SUM(D836:Y836)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW838:AW861)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT838:BT861)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ838:CQ861)","v":0},{"$f":"SUM(D837:Y837)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D838:Y838,\"<>0\")<=1,IF(SUM(D838:Y838)=0,0,(IF(SUM(D838:Y838)>0,IF(SUM(D838:Y838)<400,(1.2675*45967*SUM(D838:Y838)^(-0.4664)),(IF(SUM(D838:Y838)<2000,(39128*SUM(D838:Y838)^(-0.37661)),IF(SUM(D838:Y838)<5000,18893*SUM(D838:Y838)^(-0.28083),IF(SUM(D838:Y838)<100000,29680*SUM(D838:Y838)^(-0.24475),1773.1))))*100/115)*SUM(D838:Y838)*(IF(SUM(D821:Y821)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D838:Y838)),$A$73)","v":0},{"$f":"IF((D838*$Z838-(2009-D$3)/($C838+D839)*$Z838*D838)<0,0,(D838*$Z838-(2009-D$3)/($C838+D839)*$Z838*D838))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA838:AV838)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA838","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB838","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC838","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD838","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE838","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF838","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG838","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH838","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI838","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ838","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK838","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL838","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM838","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN838","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO838","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP838","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ838","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR838","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS838","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT838","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU838","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV838","v":0},{"$f":"+SUM(AX838:BS838)","v":0},{"$f":"(AA838+AX838)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU838:CP838)","v":0},{"$f":"SUM(D838:Y838)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D840:Y840,\"<>0\")<=1,IF(SUM(D840:Y840)=0,0,(IF(SUM(D840:Y840)>0,IF(SUM(D840:Y840)<400,(1.2675*45967*SUM(D840:Y840)^(-0.4664)),(IF(SUM(D840:Y840)<2000,(39128*SUM(D840:Y840)^(-0.37661)),IF(SUM(D840:Y840)<5000,18893*SUM(D840:Y840)^(-0.28083),IF(SUM(D840:Y840)<100000,29680*SUM(D840:Y840)^(-0.24475),1773.1))))*100/115)*SUM(D840:Y840)*(IF(SUM(D823:Y823)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D840:Y840)),$A$73)","v":0},{"$f":"IF((D840*$Z840-(2009-D$3)/$C840*$Z840*D840)<0,0,(D840*$Z840-(2009-D$3)/$C840*$Z840*D840))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N840*$Z840-(2009-N$3)/$C840*$Z840*N840)<0,0,(N840*$Z840-(2009-N$3)/$C840*$Z840*N840))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X840*$Z840-(2009-X$3)/$C840*$Z840*X840)<0,0,(X840*$Z840-(2009-X$3)/$C840*$Z840*X840))","v":0},{"$f":"IF((Y840*$Z840-(2009-Y$3)/$C840*$Z840*Y840)<0,0,(Y840*$Z840-(2009-Y$3)/$C840*$Z840*Y840))","v":0},{"$f":"+SUM(AA840:AV840)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA840","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB840","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC840","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD840","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE840","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF840","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG840","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH840","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI840","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ840","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK840","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL840","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM840","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN840","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO840","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP840","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ840","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR840","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS840","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT840","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU840","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV840","v":0},{"$f":"+SUM(AX840:BS840)","v":0},{"$f":"(AA840+AX840)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK840+BH840)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU840+BR840)/2","v":0},0,{"$f":"+SUM(BU840:CP840)","v":0},{"$f":"SUM(D840:Y840)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D841:Y841,\"<>0\")<=1,IF(SUM(D841:Y841)=0,0,(IF(SUM(D841:Y841)>0,IF(SUM(D841:Y841)<400,(1.2675*45967*SUM(D841:Y841)^(-0.4664)),(IF(SUM(D841:Y841)<2000,(39128*SUM(D841:Y841)^(-0.37661)),IF(SUM(D841:Y841)<5000,18893*SUM(D841:Y841)^(-0.28083),IF(SUM(D841:Y841)<100000,29680*SUM(D841:Y841)^(-0.24475),1773.1))))*100/115)*SUM(D841:Y841)*(IF(SUM(D824:Y824)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D841:Y841)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X841*$Z841-(2009-X$3)/$C841*$Z841*X841)<0,0,(X841*$Z841-(2009-X$3)/$C841*$Z841*X841))","v":0},{"$f":"IF((Y841*$Z841-(2009-Y$3)/$C841*$Z841*Y841)<0,0,(Y841*$Z841-(2009-Y$3)/$C841*$Z841*Y841))","v":0},{"$f":"+SUM(AA841:AV841)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA841","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB841","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC841","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD841","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE841","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF841","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG841","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH841","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI841","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ841","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK841","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL841","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM841","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN841","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO841","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP841","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ841","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR841","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS841","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT841","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU841","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV841","v":0},{"$f":"+SUM(AX841:BS841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU841:CP841)","v":0},{"$f":"SUM(D841:Y841)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D842:Y842,\"<>0\")<=1,IF(SUM(D842:Y842)=0,0,(IF(SUM(D842:Y842)>0,IF(SUM(D842:Y842)<400,(1.2675*45967*SUM(D842:Y842)^(-0.4664)),(IF(SUM(D842:Y842)<2000,(39128*SUM(D842:Y842)^(-0.37661)),IF(SUM(D842:Y842)<5000,18893*SUM(D842:Y842)^(-0.28083),IF(SUM(D842:Y842)<100000,29680*SUM(D842:Y842)^(-0.24475),1773.1))))*100/115)*SUM(D842:Y842)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D842:Y842)),$A$73)","v":0},{"$f":"IF((D842*$Z842-(2009-D$3)/($C842+D843)*$Z842*D842)<0,0,(D842*$Z842-(2009-D$3)/($C842+D843)*$Z842*D842))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA842:AV842)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA842","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB842","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC842","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD842","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE842","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF842","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG842","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH842","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI842","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ842","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK842","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL842","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM842","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN842","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO842","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP842","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ842","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR842","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS842","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT842","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU842","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV842","v":0},{"$f":"+SUM(AX842:BS842)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU842:CP842)","v":0},{"$f":"SUM(D842:Y842)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D844:Y844,\"<>0\")<=1,IF(SUM(D844:Y844)=0,0,(IF(SUM(D844:Y844)>0,IF(SUM(D844:Y844)<400,(1.2675*45967*SUM(D844:Y844)^(-0.4664)),(IF(SUM(D844:Y844)<2000,(39128*SUM(D844:Y844)^(-0.37661)),IF(SUM(D844:Y844)<5000,18893*SUM(D844:Y844)^(-0.28083),IF(SUM(D844:Y844)<100000,29680*SUM(D844:Y844)^(-0.24475),1773.1))))*100/115)*SUM(D844:Y844)*0.1638,0)*1.15*1.06*0.4)/SUM(D844:Y844)),$A$73)","v":0},{"$f":"IF((D844*$Z844-(2009-D$3)/$C844*$Z844*D844)<0,0,(D844*$Z844-(2009-D$3)/$C844*$Z844*D844))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N844*$Z844-(2009-N$3)/$C844*$Z844*N844)<0,0,(N844*$Z844-(2009-N$3)/$C844*$Z844*N844))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X844*$Z844-(2009-X$3)/$C844*$Z844*X844)<0,0,(X844*$Z844-(2009-X$3)/$C844*$Z844*X844))","v":0},{"$f":"IF((Y844*$Z844-(2009-Y$3)/$C844*$Z844*Y844)<0,0,(Y844*$Z844-(2009-Y$3)/$C844*$Z844*Y844))","v":0},{"$f":"+SUM(AA844:AV844)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA844","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB844","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC844","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD844","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE844","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF844","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG844","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH844","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI844","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ844","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK844","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL844","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM844","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN844","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO844","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP844","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ844","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR844","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS844","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT844","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU844","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV844","v":0},{"$f":"+SUM(AX844:BS844)","v":0},{"$f":"(AA844+AX844)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK844+BH844)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU844+BR844)/2","v":0},0,{"$f":"+SUM(BU844:CP844)","v":0},{"$f":"SUM(D844:Y844)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D845:Y845,\"<>0\")<=1,IF(SUM(D845:Y845)=0,0,(IF(SUM(D845:Y845)>0,IF(SUM(D845:Y845)<400,(1.2675*45967*SUM(D845:Y845)^(-0.4664)),(IF(SUM(D845:Y845)<2000,(39128*SUM(D845:Y845)^(-0.37661)),IF(SUM(D845:Y845)<5000,18893*SUM(D845:Y845)^(-0.28083),IF(SUM(D845:Y845)<100000,29680*SUM(D845:Y845)^(-0.24475),1773.1))))*100/115)*SUM(D845:Y845)*0.1638,0)*1.15*1.06*0.05)/SUM(D845:Y845)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X845*$Z845-(2009-X$3)/$C845*$Z845*X845)<0,0,(X845*$Z845-(2009-X$3)/$C845*$Z845*X845))","v":0},{"$f":"IF((Y845*$Z845-(2009-Y$3)/$C845*$Z845*Y845)<0,0,(Y845*$Z845-(2009-Y$3)/$C845*$Z845*Y845))","v":0},{"$f":"+SUM(AA845:AV845)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA845","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB845","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC845","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD845","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE845","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF845","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG845","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH845","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI845","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ845","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK845","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL845","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM845","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN845","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO845","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP845","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ845","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR845","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS845","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT845","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU845","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV845","v":0},{"$f":"+SUM(AX845:BS845)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU845:CP845)","v":0},{"$f":"SUM(D845:Y845)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D846:Y846,\"<>0\")<=1,IF(SUM(D846:Y846)=0,0,(IF(SUM(D846:Y846)>0,IF(SUM(D846:Y846)<400,(1.2675*45967*SUM(D846:Y846)^(-0.4664)),(IF(SUM(D846:Y846)<2000,(39128*SUM(D846:Y846)^(-0.37661)),IF(SUM(D846:Y846)<5000,18893*SUM(D846:Y846)^(-0.28083),IF(SUM(D846:Y846)<100000,29680*SUM(D846:Y846)^(-0.24475),1773.1))))*100/115)*SUM(D846:Y846)*(IF(SUM(D842:Y842)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D846:Y846)),$A$73)","v":0},{"$f":"IF((D846*$Z846-(2009-D$3)/($C846+D847)*$Z846*D846)<0,0,(D846*$Z846-(2009-D$3)/($C846+D847)*$Z846*D846))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA846:AV846)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA846","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB846","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC846","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD846","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE846","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF846","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG846","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH846","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI846","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ846","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK846","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL846","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM846","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN846","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO846","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP846","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ846","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR846","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS846","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT846","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU846","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV846","v":0},{"$f":"+SUM(AX846:BS846)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU846:CP846)","v":0},{"$f":"SUM(D846:Y846)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D848:Y848,\"<>0\")<=1,IF(SUM(D848:Y848)=0,0,(IF(SUM(D848:Y848)>0,IF(SUM(D848:Y848)<400,(1.2675*45967*SUM(D848:Y848)^(-0.4664)),(IF(SUM(D848:Y848)<2000,(39128*SUM(D848:Y848)^(-0.37661)),IF(SUM(D848:Y848)<5000,18893*SUM(D848:Y848)^(-0.28083),IF(SUM(D848:Y848)<100000,29680*SUM(D848:Y848)^(-0.24475),1773.1))))*100/115)*SUM(D848:Y848)*(IF(SUM(D844:Y844)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D848:Y848)),$A$73)","v":0},{"$f":"IF((D848*$Z848-(2009-D$3)/$C848*$Z848*D848)<0,0,(D848*$Z848-(2009-D$3)/$C848*$Z848*D848))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N848*$Z848-(2009-N$3)/$C848*$Z848*N848)<0,0,(N848*$Z848-(2009-N$3)/$C848*$Z848*N848))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X848*$Z848-(2009-X$3)/$C848*$Z848*X848)<0,0,(X848*$Z848-(2009-X$3)/$C848*$Z848*X848))","v":0},{"$f":"IF((Y848*$Z848-(2009-Y$3)/$C848*$Z848*Y848)<0,0,(Y848*$Z848-(2009-Y$3)/$C848*$Z848*Y848))","v":0},{"$f":"+SUM(AA848:AV848)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA848","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB848","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC848","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD848","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE848","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF848","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG848","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH848","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI848","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ848","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK848","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL848","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM848","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN848","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO848","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP848","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ848","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR848","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS848","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT848","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU848","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV848","v":0},{"$f":"+SUM(AX848:BS848)","v":0},{"$f":"(AA848+AX848)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK848+BH848)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU848+BR848)/2","v":0},0,{"$f":"+SUM(BU848:CP848)","v":0},{"$f":"SUM(D848:Y848)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D849:Y849,\"<>0\")<=1,IF(SUM(D849:Y849)=0,0,(IF(SUM(D849:Y849)>0,IF(SUM(D849:Y849)<400,(1.2675*45967*SUM(D849:Y849)^(-0.4664)),(IF(SUM(D849:Y849)<2000,(39128*SUM(D849:Y849)^(-0.37661)),IF(SUM(D849:Y849)<5000,18893*SUM(D849:Y849)^(-0.28083),IF(SUM(D849:Y849)<100000,29680*SUM(D849:Y849)^(-0.24475),1773.1))))*100/115)*SUM(D849:Y849)*(IF(SUM(D845:Y845)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D849:Y849)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X849*$Z849-(2009-X$3)/$C849*$Z849*X849)<0,0,(X849*$Z849-(2009-X$3)/$C849*$Z849*X849))","v":0},{"$f":"IF((Y849*$Z849-(2009-Y$3)/$C849*$Z849*Y849)<0,0,(Y849*$Z849-(2009-Y$3)/$C849*$Z849*Y849))","v":0},{"$f":"+SUM(AA849:AV849)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA849","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB849","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC849","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD849","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE849","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF849","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG849","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH849","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI849","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ849","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK849","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL849","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM849","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN849","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO849","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP849","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ849","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR849","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS849","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT849","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU849","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV849","v":0},{"$f":"+SUM(AX849:BS849)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU849:CP849)","v":0},{"$f":"SUM(D849:Y849)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D850:Y850,\"<>0\")<=1,IF(SUM(D850:Y850)=0,0,(IF(SUM(D850:Y850)>0,IF(SUM(D850:Y850)<400,(1.2675*45967*SUM(D850:Y850)^(-0.4664)),(IF(SUM(D850:Y850)<2000,(39128*SUM(D850:Y850)^(-0.37661)),IF(SUM(D850:Y850)<5000,18893*SUM(D850:Y850)^(-0.28083),IF(SUM(D850:Y850)<100000,29680*SUM(D850:Y850)^(-0.24475),1773.1))))*100/115)*SUM(D850:Y850)*(IF(SUM(D842:Y842)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D850:Y850)),$A$73)","v":0},{"$f":"IF((D850*$Z850-(2009-D$3)/($C850+D851)*$Z850*D850)<0,0,(D850*$Z850-(2009-D$3)/($C850+D851)*$Z850*D850))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA850:AV850)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA850","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB850","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC850","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD850","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE850","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF850","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG850","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH850","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI850","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ850","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK850","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL850","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM850","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN850","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO850","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP850","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ850","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR850","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS850","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT850","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU850","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV850","v":0},{"$f":"+SUM(AX850:BS850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU850:CP850)","v":0},{"$f":"SUM(D850:Y850)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D852:Y852,\"<>0\")<=1,IF(SUM(D852:Y852)=0,0,(IF(SUM(D852:Y852)>0,IF(SUM(D852:Y852)<400,(1.2675*45967*SUM(D852:Y852)^(-0.4664)),(IF(SUM(D852:Y852)<2000,(39128*SUM(D852:Y852)^(-0.37661)),IF(SUM(D852:Y852)<5000,18893*SUM(D852:Y852)^(-0.28083),IF(SUM(D852:Y852)<100000,29680*SUM(D852:Y852)^(-0.24475),1773.1))))*100/115)*SUM(D852:Y852)*(IF(SUM(D844:Y844)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D852:Y852)),$A$73)","v":0},{"$f":"IF((D852*$Z852-(2009-D$3)/$C852*$Z852*D852)<0,0,(D852*$Z852-(2009-D$3)/$C852*$Z852*D852))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N852*$Z852-(2009-N$3)/$C852*$Z852*N852)<0,0,(N852*$Z852-(2009-N$3)/$C852*$Z852*N852))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X852*$Z852-(2009-X$3)/$C852*$Z852*X852)<0,0,(X852*$Z852-(2009-X$3)/$C852*$Z852*X852))","v":0},{"$f":"IF((Y852*$Z852-(2009-Y$3)/$C852*$Z852*Y852)<0,0,(Y852*$Z852-(2009-Y$3)/$C852*$Z852*Y852))","v":0},{"$f":"+SUM(AA852:AV852)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA852","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB852","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC852","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD852","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE852","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF852","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG852","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH852","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI852","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ852","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK852","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL852","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM852","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN852","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO852","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP852","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ852","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR852","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS852","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT852","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU852","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV852","v":0},{"$f":"+SUM(AX852:BS852)","v":0},{"$f":"(AA852+AX852)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK852+BH852)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU852+BR852)/2","v":0},0,{"$f":"+SUM(BU852:CP852)","v":0},{"$f":"SUM(D852:Y852)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D853:Y853,\"<>0\")<=1,IF(SUM(D853:Y853)=0,0,(IF(SUM(D853:Y853)>0,IF(SUM(D853:Y853)<400,(1.2675*45967*SUM(D853:Y853)^(-0.4664)),(IF(SUM(D853:Y853)<2000,(39128*SUM(D853:Y853)^(-0.37661)),IF(SUM(D853:Y853)<5000,18893*SUM(D853:Y853)^(-0.28083),IF(SUM(D853:Y853)<100000,29680*SUM(D853:Y853)^(-0.24475),1773.1))))*100/115)*SUM(D853:Y853)*(IF(SUM(D845:Y845)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D853:Y853)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X853*$Z853-(2009-X$3)/$C853*$Z853*X853)<0,0,(X853*$Z853-(2009-X$3)/$C853*$Z853*X853))","v":0},{"$f":"IF((Y853*$Z853-(2009-Y$3)/$C853*$Z853*Y853)<0,0,(Y853*$Z853-(2009-Y$3)/$C853*$Z853*Y853))","v":0},{"$f":"+SUM(AA853:AV853)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA853","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB853","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC853","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD853","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE853","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF853","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG853","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH853","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI853","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ853","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK853","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL853","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM853","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN853","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO853","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP853","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ853","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR853","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS853","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT853","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU853","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV853","v":0},{"$f":"+SUM(AX853:BS853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU853:CP853)","v":0},{"$f":"SUM(D853:Y853)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D854:Y854,\"<>0\")<=1,IF(SUM(D854:Y854)=0,0,(IF(SUM(D854:Y854)>0,IF(SUM(D854:Y854)<400,(1.2675*45967*SUM(D854:Y854)^(-0.4664)),(IF(SUM(D854:Y854)<2000,(39128*SUM(D854:Y854)^(-0.37661)),IF(SUM(D854:Y854)<5000,18893*SUM(D854:Y854)^(-0.28083),IF(SUM(D854:Y854)<100000,29680*SUM(D854:Y854)^(-0.24475),1773.1))))*100/115)*SUM(D854:Y854)*(IF(SUM(D842:Y842)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D854:Y854)),$A$73)","v":0},{"$f":"IF((D854*$Z854-(2009-D$3)/($C854+D855)*$Z854*D854)<0,0,(D854*$Z854-(2009-D$3)/($C854+D855)*$Z854*D854))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA854:AV854)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA854","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB854","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC854","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD854","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE854","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF854","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG854","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH854","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI854","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ854","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK854","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL854","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM854","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN854","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO854","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP854","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ854","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR854","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS854","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT854","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU854","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV854","v":0},{"$f":"+SUM(AX854:BS854)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU854:CP854)","v":0},{"$f":"SUM(D854:Y854)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D856:Y856,\"<>0\")<=1,IF(SUM(D856:Y856)=0,0,(IF(SUM(D856:Y856)>0,IF(SUM(D856:Y856)<400,(1.2675*45967*SUM(D856:Y856)^(-0.4664)),(IF(SUM(D856:Y856)<2000,(39128*SUM(D856:Y856)^(-0.37661)),IF(SUM(D856:Y856)<5000,18893*SUM(D856:Y856)^(-0.28083),IF(SUM(D856:Y856)<100000,29680*SUM(D856:Y856)^(-0.24475),1773.1))))*100/115)*SUM(D856:Y856)*(IF(SUM(D844:Y844)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D856:Y856)),$A$73)","v":0},{"$f":"IF((D856*$Z856-(2009-D$3)/$C856*$Z856*D856)<0,0,(D856*$Z856-(2009-D$3)/$C856*$Z856*D856))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N856*$Z856-(2009-N$3)/$C856*$Z856*N856)<0,0,(N856*$Z856-(2009-N$3)/$C856*$Z856*N856))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X856*$Z856-(2009-X$3)/$C856*$Z856*X856)<0,0,(X856*$Z856-(2009-X$3)/$C856*$Z856*X856))","v":0},{"$f":"IF((Y856*$Z856-(2009-Y$3)/$C856*$Z856*Y856)<0,0,(Y856*$Z856-(2009-Y$3)/$C856*$Z856*Y856))","v":0},{"$f":"+SUM(AA856:AV856)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA856","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB856","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC856","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD856","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE856","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF856","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG856","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH856","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI856","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ856","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK856","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL856","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM856","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN856","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO856","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP856","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ856","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR856","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS856","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT856","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU856","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV856","v":0},{"$f":"+SUM(AX856:BS856)","v":0},{"$f":"(AA856+AX856)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK856+BH856)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU856+BR856)/2","v":0},0,{"$f":"+SUM(BU856:CP856)","v":0},{"$f":"SUM(D856:Y856)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D857:Y857,\"<>0\")<=1,IF(SUM(D857:Y857)=0,0,(IF(SUM(D857:Y857)>0,IF(SUM(D857:Y857)<400,(1.2675*45967*SUM(D857:Y857)^(-0.4664)),(IF(SUM(D857:Y857)<2000,(39128*SUM(D857:Y857)^(-0.37661)),IF(SUM(D857:Y857)<5000,18893*SUM(D857:Y857)^(-0.28083),IF(SUM(D857:Y857)<100000,29680*SUM(D857:Y857)^(-0.24475),1773.1))))*100/115)*SUM(D857:Y857)*(IF(SUM(D845:Y845)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D857:Y857)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X857*$Z857-(2009-X$3)/$C857*$Z857*X857)<0,0,(X857*$Z857-(2009-X$3)/$C857*$Z857*X857))","v":0},{"$f":"IF((Y857*$Z857-(2009-Y$3)/$C857*$Z857*Y857)<0,0,(Y857*$Z857-(2009-Y$3)/$C857*$Z857*Y857))","v":0},{"$f":"+SUM(AA857:AV857)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA857","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB857","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC857","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD857","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE857","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF857","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG857","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH857","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI857","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ857","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK857","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL857","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM857","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN857","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO857","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP857","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ857","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR857","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS857","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT857","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU857","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV857","v":0},{"$f":"+SUM(AX857:BS857)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU857:CP857)","v":0},{"$f":"SUM(D857:Y857)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D858:Y858,\"<>0\")<=1,IF(SUM(D858:Y858)=0,0,(IF(SUM(D858:Y858)>0,IF(SUM(D858:Y858)<400,(1.2675*45967*SUM(D858:Y858)^(-0.4664)),(IF(SUM(D858:Y858)<2000,(39128*SUM(D858:Y858)^(-0.37661)),IF(SUM(D858:Y858)<5000,18893*SUM(D858:Y858)^(-0.28083),IF(SUM(D858:Y858)<100000,29680*SUM(D858:Y858)^(-0.24475),1773.1))))*100/115)*SUM(D858:Y858)*(IF(SUM(D842:Y842)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D858:Y858)),$A$73)","v":0},{"$f":"IF((D858*$Z858-(2009-D$3)/($C858+D859)*$Z858*D858)<0,0,(D858*$Z858-(2009-D$3)/($C858+D859)*$Z858*D858))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA858:AV858)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA858","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB858","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC858","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD858","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE858","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF858","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG858","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH858","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI858","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ858","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK858","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL858","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM858","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN858","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO858","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP858","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ858","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR858","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS858","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT858","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU858","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV858","v":0},{"$f":"+SUM(AX858:BS858)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU858:CP858)","v":0},{"$f":"SUM(D858:Y858)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D860:Y860,\"<>0\")<=1,IF(SUM(D860:Y860)=0,0,(IF(SUM(D860:Y860)>0,IF(SUM(D860:Y860)<400,(1.2675*45967*SUM(D860:Y860)^(-0.4664)),(IF(SUM(D860:Y860)<2000,(39128*SUM(D860:Y860)^(-0.37661)),IF(SUM(D860:Y860)<5000,18893*SUM(D860:Y860)^(-0.28083),IF(SUM(D860:Y860)<100000,29680*SUM(D860:Y860)^(-0.24475),1773.1))))*100/115)*SUM(D860:Y860)*(IF(SUM(D844:Y844)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D860:Y860)),$A$73)","v":0},{"$f":"IF((D860*$Z860-(2009-D$3)/$C860*$Z860*D860)<0,0,(D860*$Z860-(2009-D$3)/$C860*$Z860*D860))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N860*$Z860-(2009-N$3)/$C860*$Z860*N860)<0,0,(N860*$Z860-(2009-N$3)/$C860*$Z860*N860))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X860*$Z860-(2009-X$3)/$C860*$Z860*X860)<0,0,(X860*$Z860-(2009-X$3)/$C860*$Z860*X860))","v":0},{"$f":"IF((Y860*$Z860-(2009-Y$3)/$C860*$Z860*Y860)<0,0,(Y860*$Z860-(2009-Y$3)/$C860*$Z860*Y860))","v":0},{"$f":"+SUM(AA860:AV860)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA860","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB860","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC860","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD860","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE860","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF860","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG860","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH860","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI860","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ860","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK860","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL860","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM860","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN860","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO860","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP860","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ860","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR860","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS860","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT860","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU860","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV860","v":0},{"$f":"+SUM(AX860:BS860)","v":0},{"$f":"(AA860+AX860)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK860+BH860)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU860+BR860)/2","v":0},{"$f":"(AV860+BS860)/2","v":0},{"$f":"+SUM(BU860:CP860)","v":0},{"$f":"SUM(D860:Y860)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D861:Y861,\"<>0\")<=1,IF(SUM(D861:Y861)=0,0,(IF(SUM(D861:Y861)>0,IF(SUM(D861:Y861)<400,(1.2675*45967*SUM(D861:Y861)^(-0.4664)),(IF(SUM(D861:Y861)<2000,(39128*SUM(D861:Y861)^(-0.37661)),IF(SUM(D861:Y861)<5000,18893*SUM(D861:Y861)^(-0.28083),IF(SUM(D861:Y861)<100000,29680*SUM(D861:Y861)^(-0.24475),1773.1))))*100/115)*SUM(D861:Y861)*(IF(SUM(D845:Y845)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D861:Y861)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X861*$Z861-(2009-X$3)/$C861*$Z861*X861)<0,0,(X861*$Z861-(2009-X$3)/$C861*$Z861*X861))","v":0},{"$f":"IF((Y861*$Z861-(2009-Y$3)/$C861*$Z861*Y861)<0,0,(Y861*$Z861-(2009-Y$3)/$C861*$Z861*Y861))","v":0},{"$f":"+SUM(AA861:AV861)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA861","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB861","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC861","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD861","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE861","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF861","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG861","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH861","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI861","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ861","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK861","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL861","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM861","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN861","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO861","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP861","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ861","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR861","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS861","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT861","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU861","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV861","v":0},{"$f":"+SUM(AX861:BS861)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU861+BR861)/2","v":0},{"$f":"(AV861+BS861)/2","v":0},{"$f":"+SUM(BU861:CP861)","v":0},{"$f":"SUM(D861:Y861)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW863:AW874)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT863:BT874)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ863:CQ874)","v":0},{"$f":"SUM(D862:Y862)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D863:Y863,\"<>0\")<=1,IF(SUM(D863:Y863)=0,0,(IF(SUM(D863:Y863)>0,IF(SUM(D863:Y863)<400,(1.2675*45967*SUM(D863:Y863)^(-0.4664)),(IF(SUM(D863:Y863)<2000,(39128*SUM(D863:Y863)^(-0.37661)),IF(SUM(D863:Y863)<5000,18893*SUM(D863:Y863)^(-0.28083),IF(SUM(D863:Y863)<100000,29680*SUM(D863:Y863)^(-0.24475),1773.1))))*100/115)*SUM(D863:Y863)*(IF(SUM(D842:Y842)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D863:Y863)),$A$73)","v":0},{"$f":"IF((D863*$Z863-(2009-D$3)/($C863+D864)*$Z863*D863)<0,0,(D863*$Z863-(2009-D$3)/($C863+D864)*$Z863*D863))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA863:AV863)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA863","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB863","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC863","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD863","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE863","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF863","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG863","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH863","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI863","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ863","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK863","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL863","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM863","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN863","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO863","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP863","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ863","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR863","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS863","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT863","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU863","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV863","v":0},{"$f":"+SUM(AX863:BS863)","v":0},{"$f":"(AA863+AX863)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU863:CP863)","v":0},{"$f":"SUM(D863:Y863)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D865:Y865,\"<>0\")<=1,IF(SUM(D865:Y865)=0,0,(IF(SUM(D865:Y865)>0,IF(SUM(D865:Y865)<400,(1.2675*45967*SUM(D865:Y865)^(-0.4664)),(IF(SUM(D865:Y865)<2000,(39128*SUM(D865:Y865)^(-0.37661)),IF(SUM(D865:Y865)<5000,18893*SUM(D865:Y865)^(-0.28083),IF(SUM(D865:Y865)<100000,29680*SUM(D865:Y865)^(-0.24475),1773.1))))*100/115)*SUM(D865:Y865)*(IF(SUM(D844:Y844)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D865:Y865)),$A$73)","v":0},{"$f":"IF((D865*$Z865-(2009-D$3)/$C865*$Z865*D865)<0,0,(D865*$Z865-(2009-D$3)/$C865*$Z865*D865))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N865*$Z865-(2009-N$3)/$C865*$Z865*N865)<0,0,(N865*$Z865-(2009-N$3)/$C865*$Z865*N865))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X865*$Z865-(2009-X$3)/$C865*$Z865*X865)<0,0,(X865*$Z865-(2009-X$3)/$C865*$Z865*X865))","v":0},{"$f":"IF((Y865*$Z865-(2009-Y$3)/$C865*$Z865*Y865)<0,0,(Y865*$Z865-(2009-Y$3)/$C865*$Z865*Y865))","v":0},{"$f":"+SUM(AA865:AV865)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA865","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB865","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC865","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD865","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE865","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF865","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG865","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH865","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI865","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ865","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK865","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL865","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM865","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN865","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO865","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP865","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ865","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR865","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS865","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT865","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU865","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV865","v":0},{"$f":"+SUM(AX865:BS865)","v":0},{"$f":"(AA865+AX865)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK865+BH865)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU865+BR865)/2","v":0},0,{"$f":"+SUM(BU865:CP865)","v":0},{"$f":"SUM(D865:Y865)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D866:Y866,\"<>0\")<=1,IF(SUM(D866:Y866)=0,0,(IF(SUM(D866:Y866)>0,IF(SUM(D866:Y866)<400,(1.2675*45967*SUM(D866:Y866)^(-0.4664)),(IF(SUM(D866:Y866)<2000,(39128*SUM(D866:Y866)^(-0.37661)),IF(SUM(D866:Y866)<5000,18893*SUM(D866:Y866)^(-0.28083),IF(SUM(D866:Y866)<100000,29680*SUM(D866:Y866)^(-0.24475),1773.1))))*100/115)*SUM(D866:Y866)*(IF(SUM(D845:Y845)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D866:Y866)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X866*$Z866-(2009-X$3)/$C866*$Z866*X866)<0,0,(X866*$Z866-(2009-X$3)/$C866*$Z866*X866))","v":0},{"$f":"IF((Y866*$Z866-(2009-Y$3)/$C866*$Z866*Y866)<0,0,(Y866*$Z866-(2009-Y$3)/$C866*$Z866*Y866))","v":0},{"$f":"+SUM(AA866:AV866)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA866","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB866","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC866","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD866","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE866","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF866","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG866","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH866","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI866","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ866","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK866","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL866","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM866","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN866","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO866","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP866","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ866","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR866","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS866","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT866","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU866","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV866","v":0},{"$f":"+SUM(AX866:BS866)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU866:CP866)","v":0},{"$f":"SUM(D866:Y866)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D867:Y867,\"<>0\")<=1,IF(SUM(D867:Y867)=0,0,(IF(SUM(D867:Y867)>0,IF(SUM(D867:Y867)<400,(1.2675*45967*SUM(D867:Y867)^(-0.4664)),(IF(SUM(D867:Y867)<2000,(39128*SUM(D867:Y867)^(-0.37661)),IF(SUM(D867:Y867)<5000,18893*SUM(D867:Y867)^(-0.28083),IF(SUM(D867:Y867)<100000,29680*SUM(D867:Y867)^(-0.24475),1773.1))))*100/115)*SUM(D867:Y867)*(IF(SUM(D842:Y842)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D867:Y867)),$A$73)","v":0},{"$f":"IF((D867*$Z867-(2009-D$3)/($C867+D868)*$Z867*D867)<0,0,(D867*$Z867-(2009-D$3)/($C867+D868)*$Z867*D867))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA867:AV867)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA867","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB867","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC867","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD867","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE867","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF867","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG867","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH867","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI867","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ867","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK867","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL867","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM867","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN867","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO867","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP867","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ867","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR867","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS867","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT867","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU867","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV867","v":0},{"$f":"+SUM(AX867:BS867)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU867:CP867)","v":0},{"$f":"SUM(D867:Y867)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D869:Y869,\"<>0\")<=1,IF(SUM(D869:Y869)=0,0,(IF(SUM(D869:Y869)>0,IF(SUM(D869:Y869)<400,(1.2675*45967*SUM(D869:Y869)^(-0.4664)),(IF(SUM(D869:Y869)<2000,(39128*SUM(D869:Y869)^(-0.37661)),IF(SUM(D869:Y869)<5000,18893*SUM(D869:Y869)^(-0.28083),IF(SUM(D869:Y869)<100000,29680*SUM(D869:Y869)^(-0.24475),1773.1))))*100/115)*SUM(D869:Y869)*(IF(SUM(D844:Y844)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D869:Y869)),$A$73)","v":0},{"$f":"IF((D869*$Z869-(2009-D$3)/$C869*$Z869*D869)<0,0,(D869*$Z869-(2009-D$3)/$C869*$Z869*D869))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N869*$Z869-(2009-N$3)/$C869*$Z869*N869)<0,0,(N869*$Z869-(2009-N$3)/$C869*$Z869*N869))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X869*$Z869-(2009-X$3)/$C869*$Z869*X869)<0,0,(X869*$Z869-(2009-X$3)/$C869*$Z869*X869))","v":0},{"$f":"IF((Y869*$Z869-(2009-Y$3)/$C869*$Z869*Y869)<0,0,(Y869*$Z869-(2009-Y$3)/$C869*$Z869*Y869))","v":0},{"$f":"+SUM(AA869:AV869)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA869","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB869","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC869","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD869","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE869","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF869","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG869","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH869","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI869","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ869","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK869","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL869","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM869","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN869","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO869","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP869","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ869","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR869","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS869","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT869","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU869","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV869","v":0},{"$f":"+SUM(AX869:BS869)","v":0},{"$f":"(AA869+AX869)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK869+BH869)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU869+BR869)/2","v":0},0,{"$f":"+SUM(BU869:CP869)","v":0},{"$f":"SUM(D869:Y869)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D870:Y870,\"<>0\")<=1,IF(SUM(D870:Y870)=0,0,(IF(SUM(D870:Y870)>0,IF(SUM(D870:Y870)<400,(1.2675*45967*SUM(D870:Y870)^(-0.4664)),(IF(SUM(D870:Y870)<2000,(39128*SUM(D870:Y870)^(-0.37661)),IF(SUM(D870:Y870)<5000,18893*SUM(D870:Y870)^(-0.28083),IF(SUM(D870:Y870)<100000,29680*SUM(D870:Y870)^(-0.24475),1773.1))))*100/115)*SUM(D870:Y870)*(IF(SUM(D845:Y845)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D870:Y870)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X870*$Z870-(2009-X$3)/$C870*$Z870*X870)<0,0,(X870*$Z870-(2009-X$3)/$C870*$Z870*X870))","v":0},{"$f":"IF((Y870*$Z870-(2009-Y$3)/$C870*$Z870*Y870)<0,0,(Y870*$Z870-(2009-Y$3)/$C870*$Z870*Y870))","v":0},{"$f":"+SUM(AA870:AV870)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA870","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB870","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC870","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD870","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE870","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF870","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG870","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH870","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI870","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ870","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK870","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL870","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM870","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN870","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO870","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP870","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ870","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR870","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS870","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT870","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU870","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV870","v":0},{"$f":"+SUM(AX870:BS870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU870:CP870)","v":0},{"$f":"SUM(D870:Y870)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D871:Y871,\"<>0\")<=1,IF(SUM(D871:Y871)=0,0,(IF(SUM(D871:Y871)>0,IF(SUM(D871:Y871)<400,(1.2675*45967*SUM(D871:Y871)^(-0.4664)),(IF(SUM(D871:Y871)<2000,(39128*SUM(D871:Y871)^(-0.37661)),IF(SUM(D871:Y871)<5000,18893*SUM(D871:Y871)^(-0.28083),IF(SUM(D871:Y871)<100000,29680*SUM(D871:Y871)^(-0.24475),1773.1))))*100/115)*SUM(D871:Y871)*(IF(SUM(D842:Y842)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D871:Y871)),$A$73)","v":0},{"$f":"IF((D871*$Z871-(2009-D$3)/($C871+D872)*$Z871*D871)<0,0,(D871*$Z871-(2009-D$3)/($C871+D872)*$Z871*D871))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA871:AV871)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA871","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB871","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC871","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD871","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE871","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF871","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG871","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH871","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI871","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ871","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK871","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL871","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM871","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN871","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO871","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP871","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ871","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR871","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS871","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT871","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU871","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV871","v":0},{"$f":"+SUM(AX871:BS871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU871:CP871)","v":0},{"$f":"SUM(D871:Y871)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D873:Y873,\"<>0\")<=1,IF(SUM(D873:Y873)=0,0,(IF(SUM(D873:Y873)>0,IF(SUM(D873:Y873)<400,(1.2675*45967*SUM(D873:Y873)^(-0.4664)),(IF(SUM(D873:Y873)<2000,(39128*SUM(D873:Y873)^(-0.37661)),IF(SUM(D873:Y873)<5000,18893*SUM(D873:Y873)^(-0.28083),IF(SUM(D873:Y873)<100000,29680*SUM(D873:Y873)^(-0.24475),1773.1))))*100/115)*SUM(D873:Y873)*(IF(SUM(D844:Y844)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D873:Y873)),$A$73)","v":0},{"$f":"IF((D873*$Z873-(2009-D$3)/$C873*$Z873*D873)<0,0,(D873*$Z873-(2009-D$3)/$C873*$Z873*D873))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N873*$Z873-(2009-N$3)/$C873*$Z873*N873)<0,0,(N873*$Z873-(2009-N$3)/$C873*$Z873*N873))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X873*$Z873-(2009-X$3)/$C873*$Z873*X873)<0,0,(X873*$Z873-(2009-X$3)/$C873*$Z873*X873))","v":0},{"$f":"IF((Y873*$Z873-(2009-Y$3)/$C873*$Z873*Y873)<0,0,(Y873*$Z873-(2009-Y$3)/$C873*$Z873*Y873))","v":0},{"$f":"+SUM(AA873:AV873)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA873","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB873","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC873","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD873","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE873","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF873","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG873","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH873","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI873","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ873","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK873","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL873","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM873","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN873","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO873","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP873","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ873","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR873","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS873","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT873","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU873","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV873","v":0},{"$f":"+SUM(AX873:BS873)","v":0},{"$f":"(AA873+AX873)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK873+BH873)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU873+BR873)/2","v":0},{"$f":"(AV873+BS873)/2","v":0},{"$f":"+SUM(BU873:CP873)","v":0},{"$f":"SUM(D873:Y873)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D874:Y874,\"<>0\")<=1,IF(SUM(D874:Y874)=0,0,(IF(SUM(D874:Y874)>0,IF(SUM(D874:Y874)<400,(1.2675*45967*SUM(D874:Y874)^(-0.4664)),(IF(SUM(D874:Y874)<2000,(39128*SUM(D874:Y874)^(-0.37661)),IF(SUM(D874:Y874)<5000,18893*SUM(D874:Y874)^(-0.28083),IF(SUM(D874:Y874)<100000,29680*SUM(D874:Y874)^(-0.24475),1773.1))))*100/115)*SUM(D874:Y874)*(IF(SUM(D845:Y845)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D874:Y874)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X874*$Z874-(2009-X$3)/$C874*$Z874*X874)<0,0,(X874*$Z874-(2009-X$3)/$C874*$Z874*X874))","v":0},{"$f":"IF((Y874*$Z874-(2009-Y$3)/$C874*$Z874*Y874)<0,0,(Y874*$Z874-(2009-Y$3)/$C874*$Z874*Y874))","v":0},{"$f":"+SUM(AA874:AV874)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA874","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB874","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC874","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD874","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE874","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF874","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG874","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH874","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI874","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ874","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK874","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL874","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM874","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN874","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO874","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP874","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ874","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR874","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS874","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT874","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU874","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV874","v":0},{"$f":"+SUM(AX874:BS874)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU874+BR874)/2","v":0},{"$f":"(AV874+BS874)/2","v":0},{"$f":"+SUM(BU874:CP874)","v":0},{"$f":"SUM(D874:Y874)","v":0}]
["Renseanlæg 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW876,AW879,AW904,AW929)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT876,BT879,BT904,BT929)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ876,CQ879,CQ904,CQ929)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW877:AW878)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT877:BT878)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ877:CQ878)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D877:Y877,\"<>0\")<=1,IF(SUM(D877:Y877)=0,0,(IF(SUM(D877:Y877)>0,IF(SUM(D877:Y877)<400,(1.2675*45967*SUM(D877:Y877)^(-0.4664)),(IF(SUM(D877:Y877)<2000,(39128*SUM(D877:Y877)^(-0.37661)),IF(SUM(D877:Y877)<5000,18893*SUM(D877:Y877)^(-0.28083),IF(SUM(D877:Y877)<100000,29680*SUM(D877:Y877)^(-0.24475),1773.1))))*100/115)*SUM(D877:Y877)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D877:Y877)),$A$73)","v":0},{"$f":"IF((D877*$Z877-(2009-D$3)/($C877+D878)*$Z877*D877)<0,0,(D877*$Z877-(2009-D$3)/($C877+D878)*$Z877*D877))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA877:AV877)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA877","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB877","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC877","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD877","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE877","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF877","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG877","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH877","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI877","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ877","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK877","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL877","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM877","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN877","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO877","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP877","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ877","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR877","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS877","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT877","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU877","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV877","v":0},{"$f":"+SUM(AX877:BS877)","v":0},{"$f":"(AA877+AX877)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU877:CP877)","v":0},{"$f":"SUM(D877:Y877)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW880:AW903)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT880:BT903)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ880:CQ903)","v":0},{"$f":"SUM(D879:Y879)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D880:Y880,\"<>0\")<=1,IF(SUM(D880:Y880)=0,0,(IF(SUM(D880:Y880)>0,IF(SUM(D880:Y880)<400,(1.2675*45967*SUM(D880:Y880)^(-0.4664)),(IF(SUM(D880:Y880)<2000,(39128*SUM(D880:Y880)^(-0.37661)),IF(SUM(D880:Y880)<5000,18893*SUM(D880:Y880)^(-0.28083),IF(SUM(D880:Y880)<100000,29680*SUM(D880:Y880)^(-0.24475),1773.1))))*100/115)*SUM(D880:Y880)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D880:Y880)),$A$73)","v":0},{"$f":"IF((D880*$Z880-(2009-D$3)/($C880+D881)*$Z880*D880)<0,0,(D880*$Z880-(2009-D$3)/($C880+D881)*$Z880*D880))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA880:AV880)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA880","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB880","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC880","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD880","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE880","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF880","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG880","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH880","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI880","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ880","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK880","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL880","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM880","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN880","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO880","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP880","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ880","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR880","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS880","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT880","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU880","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV880","v":0},{"$f":"+SUM(AX880:BS880)","v":0},{"$f":"(AA880+AX880)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU880:CP880)","v":0},{"$f":"SUM(D880:Y880)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D882:Y882,\"<>0\")<=1,IF(SUM(D882:Y882)=0,0,(IF(SUM(D882:Y882)>0,IF(SUM(D882:Y882)<400,(1.2675*45967*SUM(D882:Y882)^(-0.4664)),(IF(SUM(D882:Y882)<2000,(39128*SUM(D882:Y882)^(-0.37661)),IF(SUM(D882:Y882)<5000,18893*SUM(D882:Y882)^(-0.28083),IF(SUM(D882:Y882)<100000,29680*SUM(D882:Y882)^(-0.24475),1773.1))))*100/115)*SUM(D882:Y882)*0.061,0)*1.15*1.06*0.43)/SUM(D882:Y882)),$A$73)","v":0},{"$f":"IF((D882*$Z882-(2009-D$3)/$C882*$Z882*D882)<0,0,(D882*$Z882-(2009-D$3)/$C882*$Z882*D882))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N882*$Z882-(2009-N$3)/$C882*$Z882*N882)<0,0,(N882*$Z882-(2009-N$3)/$C882*$Z882*N882))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X882*$Z882-(2009-X$3)/$C882*$Z882*X882)<0,0,(X882*$Z882-(2009-X$3)/$C882*$Z882*X882))","v":0},{"$f":"IF((Y882*$Z882-(2009-Y$3)/$C882*$Z882*Y882)<0,0,(Y882*$Z882-(2009-Y$3)/$C882*$Z882*Y882))","v":0},{"$f":"+SUM(AA882:AV882)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA882","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB882","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC882","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD882","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE882","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF882","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG882","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH882","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI882","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ882","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK882","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL882","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM882","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN882","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO882","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP882","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ882","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR882","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS882","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT882","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU882","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV882","v":0},{"$f":"+SUM(AX882:BS882)","v":0},{"$f":"(AA882+AX882)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK882+BH882)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU882+BR882)/2","v":0},0,{"$f":"+SUM(BU882:CP882)","v":0},{"$f":"SUM(D882:Y882)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D883:Y883,\"<>0\")<=1,IF(SUM(D883:Y883)=0,0,(IF(SUM(D883:Y883)>0,IF(SUM(D883:Y883)<400,(1.2675*45967*SUM(D883:Y883)^(-0.4664)),(IF(SUM(D883:Y883)<2000,(39128*SUM(D883:Y883)^(-0.37661)),IF(SUM(D883:Y883)<5000,18893*SUM(D883:Y883)^(-0.28083),IF(SUM(D883:Y883)<100000,29680*SUM(D883:Y883)^(-0.24475),1773.1))))*100/115)*SUM(D883:Y883)*0.061,0)*1.15*1.06*0.02)/SUM(D883:Y883)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X883*$Z883-(2009-X$3)/$C883*$Z883*X883)<0,0,(X883*$Z883-(2009-X$3)/$C883*$Z883*X883))","v":0},{"$f":"IF((Y883*$Z883-(2009-Y$3)/$C883*$Z883*Y883)<0,0,(Y883*$Z883-(2009-Y$3)/$C883*$Z883*Y883))","v":0},{"$f":"+SUM(AA883:AV883)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA883","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB883","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC883","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD883","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE883","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF883","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG883","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH883","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI883","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ883","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK883","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL883","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM883","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN883","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO883","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP883","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ883","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR883","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS883","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT883","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU883","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV883","v":0},{"$f":"+SUM(AX883:BS883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU883:CP883)","v":0},{"$f":"SUM(D883:Y883)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D884:Y884,\"<>0\")<=1,IF(SUM(D884:Y884)=0,0,(IF(SUM(D884:Y884)>0,IF(SUM(D884:Y884)<400,(1.2675*45967*SUM(D884:Y884)^(-0.4664)),(IF(SUM(D884:Y884)<2000,(39128*SUM(D884:Y884)^(-0.37661)),IF(SUM(D884:Y884)<5000,18893*SUM(D884:Y884)^(-0.28083),IF(SUM(D884:Y884)<100000,29680*SUM(D884:Y884)^(-0.24475),1773.1))))*100/115)*SUM(D884:Y884)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D884:Y884)),$A$73)","v":0},{"$f":"IF((D884*$Z884-(2009-D$3)/($C884+D885)*$Z884*D884)<0,0,(D884*$Z884-(2009-D$3)/($C884+D885)*$Z884*D884))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA884:AV884)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA884","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB884","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC884","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD884","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE884","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF884","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG884","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH884","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI884","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ884","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK884","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL884","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM884","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN884","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO884","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP884","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ884","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR884","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS884","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT884","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU884","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV884","v":0},{"$f":"+SUM(AX884:BS884)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU884:CP884)","v":0},{"$f":"SUM(D884:Y884)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D886:Y886,\"<>0\")<=1,IF(SUM(D886:Y886)=0,0,(IF(SUM(D886:Y886)>0,IF(SUM(D886:Y886)<400,(1.2675*45967*SUM(D886:Y886)^(-0.4664)),(IF(SUM(D886:Y886)<2000,(39128*SUM(D886:Y886)^(-0.37661)),IF(SUM(D886:Y886)<5000,18893*SUM(D886:Y886)^(-0.28083),IF(SUM(D886:Y886)<100000,29680*SUM(D886:Y886)^(-0.24475),1773.1))))*100/115)*SUM(D886:Y886)*0.0173,0)*1.15*1.06*0.43)/SUM(D886:Y886)),$A$73)","v":0},{"$f":"IF((D886*$Z886-(2009-D$3)/$C886*$Z886*D886)<0,0,(D886*$Z886-(2009-D$3)/$C886*$Z886*D886))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N886*$Z886-(2009-N$3)/$C886*$Z886*N886)<0,0,(N886*$Z886-(2009-N$3)/$C886*$Z886*N886))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X886*$Z886-(2009-X$3)/$C886*$Z886*X886)<0,0,(X886*$Z886-(2009-X$3)/$C886*$Z886*X886))","v":0},{"$f":"IF((Y886*$Z886-(2009-Y$3)/$C886*$Z886*Y886)<0,0,(Y886*$Z886-(2009-Y$3)/$C886*$Z886*Y886))","v":0},{"$f":"+SUM(AA886:AV886)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA886","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB886","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC886","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD886","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE886","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF886","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG886","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH886","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI886","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ886","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK886","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL886","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM886","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN886","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO886","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP886","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ886","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR886","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS886","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT886","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU886","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV886","v":0},{"$f":"+SUM(AX886:BS886)","v":0},{"$f":"(AA886+AX886)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK886+BH886)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU886+BR886)/2","v":0},0,{"$f":"+SUM(BU886:CP886)","v":0},{"$f":"SUM(D886:Y886)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D887:Y887,\"<>0\")<=1,IF(SUM(D887:Y887)=0,0,(IF(SUM(D887:Y887)>0,IF(SUM(D887:Y887)<400,(1.2675*45967*SUM(D887:Y887)^(-0.4664)),(IF(SUM(D887:Y887)<2000,(39128*SUM(D887:Y887)^(-0.37661)),IF(SUM(D887:Y887)<5000,18893*SUM(D887:Y887)^(-0.28083),IF(SUM(D887:Y887)<100000,29680*SUM(D887:Y887)^(-0.24475),1773.1))))*100/115)*SUM(D887:Y887)*0.0173,0)*1.15*1.06*0.02)/SUM(D887:Y887)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X887*$Z887-(2009-X$3)/$C887*$Z887*X887)<0,0,(X887*$Z887-(2009-X$3)/$C887*$Z887*X887))","v":0},{"$f":"IF((Y887*$Z887-(2009-Y$3)/$C887*$Z887*Y887)<0,0,(Y887*$Z887-(2009-Y$3)/$C887*$Z887*Y887))","v":0},{"$f":"+SUM(AA887:AV887)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA887","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB887","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC887","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD887","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE887","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF887","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG887","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH887","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI887","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ887","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK887","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL887","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM887","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN887","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO887","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP887","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ887","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR887","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS887","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT887","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU887","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV887","v":0},{"$f":"+SUM(AX887:BS887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU887:CP887)","v":0},{"$f":"SUM(D887:Y887)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D888:Y888,\"<>0\")<=1,IF(SUM(D888:Y888)=0,0,(IF(SUM(D888:Y888)>0,IF(SUM(D888:Y888)<400,(1.2675*45967*SUM(D888:Y888)^(-0.4664)),(IF(SUM(D888:Y888)<2000,(39128*SUM(D888:Y888)^(-0.37661)),IF(SUM(D888:Y888)<5000,18893*SUM(D888:Y888)^(-0.28083),IF(SUM(D888:Y888)<100000,29680*SUM(D888:Y888)^(-0.24475),1773.1))))*100/115)*SUM(D888:Y888)*(IF(SUM(D888:Y888)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D888:Y888)),$A$73)","v":0},{"$f":"IF((D888*$Z888-(2009-D$3)/($C888+D889)*$Z888*D888)<0,0,(D888*$Z888-(2009-D$3)/($C888+D889)*$Z888*D888))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA888:AV888)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA888","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB888","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC888","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD888","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE888","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF888","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG888","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH888","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI888","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ888","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK888","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL888","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM888","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN888","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO888","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP888","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ888","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR888","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS888","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT888","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU888","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV888","v":0},{"$f":"+SUM(AX888:BS888)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU888:CP888)","v":0},{"$f":"SUM(D888:Y888)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D890:Y890,\"<>0\")<=1,IF(SUM(D890:Y890)=0,0,(IF(SUM(D890:Y890)>0,IF(SUM(D890:Y890)<400,(1.2675*45967*SUM(D890:Y890)^(-0.4664)),(IF(SUM(D890:Y890)<2000,(39128*SUM(D890:Y890)^(-0.37661)),IF(SUM(D890:Y890)<5000,18893*SUM(D890:Y890)^(-0.28083),IF(SUM(D890:Y890)<100000,29680*SUM(D890:Y890)^(-0.24475),1773.1))))*100/115)*SUM(D890:Y890)*(IF(SUM(D890:Y890)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D890:Y890)),$A$73)","v":0},{"$f":"IF((D890*$Z890-(2009-D$3)/$C890*$Z890*D890)<0,0,(D890*$Z890-(2009-D$3)/$C890*$Z890*D890))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N890*$Z890-(2009-N$3)/$C890*$Z890*N890)<0,0,(N890*$Z890-(2009-N$3)/$C890*$Z890*N890))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X890*$Z890-(2009-X$3)/$C890*$Z890*X890)<0,0,(X890*$Z890-(2009-X$3)/$C890*$Z890*X890))","v":0},{"$f":"IF((Y890*$Z890-(2009-Y$3)/$C890*$Z890*Y890)<0,0,(Y890*$Z890-(2009-Y$3)/$C890*$Z890*Y890))","v":0},{"$f":"+SUM(AA890:AV890)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA890","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB890","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC890","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD890","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE890","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF890","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG890","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH890","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI890","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ890","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK890","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL890","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM890","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN890","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO890","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP890","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ890","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR890","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS890","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT890","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU890","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV890","v":0},{"$f":"+SUM(AX890:BS890)","v":0},{"$f":"(AA890+AX890)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK890+BH890)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU890+BR890)/2","v":0},0,{"$f":"+SUM(BU890:CP890)","v":0},{"$f":"SUM(D890:Y890)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D891:Y891,\"<>0\")<=1,IF(SUM(D891:Y891)=0,0,(IF(SUM(D891:Y891)>0,IF(SUM(D891:Y891)<400,(1.2675*45967*SUM(D891:Y891)^(-0.4664)),(IF(SUM(D891:Y891)<2000,(39128*SUM(D891:Y891)^(-0.37661)),IF(SUM(D891:Y891)<5000,18893*SUM(D891:Y891)^(-0.28083),IF(SUM(D891:Y891)<100000,29680*SUM(D891:Y891)^(-0.24475),1773.1))))*100/115)*SUM(D891:Y891)*(IF(SUM(D891:Y891)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D891:Y891)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X891*$Z891-(2009-X$3)/$C891*$Z891*X891)<0,0,(X891*$Z891-(2009-X$3)/$C891*$Z891*X891))","v":0},{"$f":"IF((Y891*$Z891-(2009-Y$3)/$C891*$Z891*Y891)<0,0,(Y891*$Z891-(2009-Y$3)/$C891*$Z891*Y891))","v":0},{"$f":"+SUM(AA891:AV891)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA891","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB891","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC891","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD891","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE891","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF891","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG891","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH891","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI891","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ891","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK891","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL891","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM891","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN891","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO891","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP891","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ891","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR891","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS891","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT891","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU891","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV891","v":0},{"$f":"+SUM(AX891:BS891)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU891:CP891)","v":0},{"$f":"SUM(D891:Y891)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D892:Y892,\"<>0\")<=1,IF(SUM(D892:Y892)=0,0,(IF(SUM(D892:Y892)>0,IF(SUM(D892:Y892)<400,(1.2675*45967*SUM(D892:Y892)^(-0.4664)),(IF(SUM(D892:Y892)<2000,(39128*SUM(D892:Y892)^(-0.37661)),IF(SUM(D892:Y892)<5000,18893*SUM(D892:Y892)^(-0.28083),IF(SUM(D892:Y892)<100000,29680*SUM(D892:Y892)^(-0.24475),1773.1))))*100/115)*SUM(D892:Y892)*(IF(SUM(D888:Y888)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D892:Y892)),$A$73)","v":0},{"$f":"IF((D892*$Z892-(2009-D$3)/($C892+D893)*$Z892*D892)<0,0,(D892*$Z892-(2009-D$3)/($C892+D893)*$Z892*D892))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA892:AV892)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA892","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB892","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC892","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD892","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE892","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF892","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG892","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH892","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI892","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ892","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK892","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL892","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM892","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN892","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO892","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP892","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ892","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR892","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS892","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT892","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU892","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV892","v":0},{"$f":"+SUM(AX892:BS892)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU892:CP892)","v":0},{"$f":"SUM(D892:Y892)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D894:Y894,\"<>0\")<=1,IF(SUM(D894:Y894)=0,0,(IF(SUM(D894:Y894)>0,IF(SUM(D894:Y894)<400,(1.2675*45967*SUM(D894:Y894)^(-0.4664)),(IF(SUM(D894:Y894)<2000,(39128*SUM(D894:Y894)^(-0.37661)),IF(SUM(D894:Y894)<5000,18893*SUM(D894:Y894)^(-0.28083),IF(SUM(D894:Y894)<100000,29680*SUM(D894:Y894)^(-0.24475),1773.1))))*100/115)*SUM(D894:Y894)*(IF(SUM(D890:Y890)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D894:Y894)),$A$73)","v":0},{"$f":"IF((D894*$Z894-(2009-D$3)/$C894*$Z894*D894)<0,0,(D894*$Z894-(2009-D$3)/$C894*$Z894*D894))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N894*$Z894-(2009-N$3)/$C894*$Z894*N894)<0,0,(N894*$Z894-(2009-N$3)/$C894*$Z894*N894))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X894*$Z894-(2009-X$3)/$C894*$Z894*X894)<0,0,(X894*$Z894-(2009-X$3)/$C894*$Z894*X894))","v":0},{"$f":"IF((Y894*$Z894-(2009-Y$3)/$C894*$Z894*Y894)<0,0,(Y894*$Z894-(2009-Y$3)/$C894*$Z894*Y894))","v":0},{"$f":"+SUM(AA894:AV894)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA894","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB894","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC894","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD894","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE894","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF894","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG894","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH894","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI894","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ894","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK894","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL894","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM894","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN894","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO894","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP894","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ894","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR894","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS894","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT894","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU894","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV894","v":0},{"$f":"+SUM(AX894:BS894)","v":0},{"$f":"(AA894+AX894)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK894+BH894)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU894+BR894)/2","v":0},0,{"$f":"+SUM(BU894:CP894)","v":0},{"$f":"SUM(D894:Y894)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D895:Y895,\"<>0\")<=1,IF(SUM(D895:Y895)=0,0,(IF(SUM(D895:Y895)>0,IF(SUM(D895:Y895)<400,(1.2675*45967*SUM(D895:Y895)^(-0.4664)),(IF(SUM(D895:Y895)<2000,(39128*SUM(D895:Y895)^(-0.37661)),IF(SUM(D895:Y895)<5000,18893*SUM(D895:Y895)^(-0.28083),IF(SUM(D895:Y895)<100000,29680*SUM(D895:Y895)^(-0.24475),1773.1))))*100/115)*SUM(D895:Y895)*(IF(SUM(D891:Y891)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D895:Y895)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X895*$Z895-(2009-X$3)/$C895*$Z895*X895)<0,0,(X895*$Z895-(2009-X$3)/$C895*$Z895*X895))","v":0},{"$f":"IF((Y895*$Z895-(2009-Y$3)/$C895*$Z895*Y895)<0,0,(Y895*$Z895-(2009-Y$3)/$C895*$Z895*Y895))","v":0},{"$f":"+SUM(AA895:AV895)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA895","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB895","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC895","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD895","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE895","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF895","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG895","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH895","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI895","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ895","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK895","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL895","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM895","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN895","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO895","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP895","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ895","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR895","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS895","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT895","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU895","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV895","v":0},{"$f":"+SUM(AX895:BS895)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU895:CP895)","v":0},{"$f":"SUM(D895:Y895)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D896:Y896,\"<>0\")<=1,IF(SUM(D896:Y896)=0,0,(IF(SUM(D896:Y896)>0,IF(SUM(D896:Y896)<400,(1.2675*45967*SUM(D896:Y896)^(-0.4664)),(IF(SUM(D896:Y896)<2000,(39128*SUM(D896:Y896)^(-0.37661)),IF(SUM(D896:Y896)<5000,18893*SUM(D896:Y896)^(-0.28083),IF(SUM(D896:Y896)<100000,29680*SUM(D896:Y896)^(-0.24475),1773.1))))*100/115)*SUM(D896:Y896)*(IF(SUM(D888:Y888)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D896:Y896)),$A$73)","v":0},{"$f":"IF((D896*$Z896-(2009-D$3)/($C896+D897)*$Z896*D896)<0,0,(D896*$Z896-(2009-D$3)/($C896+D897)*$Z896*D896))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA896:AV896)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA896","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB896","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC896","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD896","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE896","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF896","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG896","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH896","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI896","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ896","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK896","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL896","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM896","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN896","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO896","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP896","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ896","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR896","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS896","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT896","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU896","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV896","v":0},{"$f":"+SUM(AX896:BS896)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU896:CP896)","v":0},{"$f":"SUM(D896:Y896)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D898:Y898,\"<>0\")<=1,IF(SUM(D898:Y898)=0,0,(IF(SUM(D898:Y898)>0,IF(SUM(D898:Y898)<400,(1.2675*45967*SUM(D898:Y898)^(-0.4664)),(IF(SUM(D898:Y898)<2000,(39128*SUM(D898:Y898)^(-0.37661)),IF(SUM(D898:Y898)<5000,18893*SUM(D898:Y898)^(-0.28083),IF(SUM(D898:Y898)<100000,29680*SUM(D898:Y898)^(-0.24475),1773.1))))*100/115)*SUM(D898:Y898)*(IF(SUM(D890:Y890)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D898:Y898)),$A$73)","v":0},{"$f":"IF((D898*$Z898-(2009-D$3)/$C898*$Z898*D898)<0,0,(D898*$Z898-(2009-D$3)/$C898*$Z898*D898))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N898*$Z898-(2009-N$3)/$C898*$Z898*N898)<0,0,(N898*$Z898-(2009-N$3)/$C898*$Z898*N898))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X898*$Z898-(2009-X$3)/$C898*$Z898*X898)<0,0,(X898*$Z898-(2009-X$3)/$C898*$Z898*X898))","v":0},{"$f":"IF((Y898*$Z898-(2009-Y$3)/$C898*$Z898*Y898)<0,0,(Y898*$Z898-(2009-Y$3)/$C898*$Z898*Y898))","v":0},{"$f":"+SUM(AA898:AV898)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA898","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB898","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC898","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD898","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE898","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF898","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG898","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH898","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI898","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ898","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK898","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL898","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM898","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN898","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO898","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP898","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ898","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR898","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS898","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT898","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU898","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV898","v":0},{"$f":"+SUM(AX898:BS898)","v":0},{"$f":"(AA898+AX898)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK898+BH898)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU898+BR898)/2","v":0},0,{"$f":"+SUM(BU898:CP898)","v":0},{"$f":"SUM(D898:Y898)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D899:Y899,\"<>0\")<=1,IF(SUM(D899:Y899)=0,0,(IF(SUM(D899:Y899)>0,IF(SUM(D899:Y899)<400,(1.2675*45967*SUM(D899:Y899)^(-0.4664)),(IF(SUM(D899:Y899)<2000,(39128*SUM(D899:Y899)^(-0.37661)),IF(SUM(D899:Y899)<5000,18893*SUM(D899:Y899)^(-0.28083),IF(SUM(D899:Y899)<100000,29680*SUM(D899:Y899)^(-0.24475),1773.1))))*100/115)*SUM(D899:Y899)*(IF(SUM(D891:Y891)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D899:Y899)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X899*$Z899-(2009-X$3)/$C899*$Z899*X899)<0,0,(X899*$Z899-(2009-X$3)/$C899*$Z899*X899))","v":0},{"$f":"IF((Y899*$Z899-(2009-Y$3)/$C899*$Z899*Y899)<0,0,(Y899*$Z899-(2009-Y$3)/$C899*$Z899*Y899))","v":0},{"$f":"+SUM(AA899:AV899)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA899","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB899","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC899","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD899","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE899","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF899","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG899","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH899","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI899","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ899","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK899","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL899","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM899","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN899","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO899","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP899","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ899","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR899","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS899","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT899","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU899","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV899","v":0},{"$f":"+SUM(AX899:BS899)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU899:CP899)","v":0},{"$f":"SUM(D899:Y899)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D900:Y900,\"<>0\")<=1,IF(SUM(D900:Y900)=0,0,(IF(SUM(D900:Y900)>0,IF(SUM(D900:Y900)<400,(1.2675*45967*SUM(D900:Y900)^(-0.4664)),(IF(SUM(D900:Y900)<2000,(39128*SUM(D900:Y900)^(-0.37661)),IF(SUM(D900:Y900)<5000,18893*SUM(D900:Y900)^(-0.28083),IF(SUM(D900:Y900)<100000,29680*SUM(D900:Y900)^(-0.24475),1773.1))))*100/115)*SUM(D900:Y900)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D900:Y900)),$A$73)","v":0},{"$f":"IF((D900*$Z900-(2009-D$3)/($C900+D901)*$Z900*D900)<0,0,(D900*$Z900-(2009-D$3)/($C900+D901)*$Z900*D900))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA900:AV900)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA900","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB900","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC900","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD900","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE900","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF900","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG900","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH900","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI900","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ900","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK900","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL900","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM900","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN900","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO900","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP900","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ900","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR900","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS900","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT900","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU900","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV900","v":0},{"$f":"+SUM(AX900:BS900)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU900:CP900)","v":0},{"$f":"SUM(D900:Y900)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D902:Y902,\"<>0\")<=1,IF(SUM(D902:Y902)=0,0,(IF(SUM(D902:Y902)>0,IF(SUM(D902:Y902)<400,(1.2675*45967*SUM(D902:Y902)^(-0.4664)),(IF(SUM(D902:Y902)<2000,(39128*SUM(D902:Y902)^(-0.37661)),IF(SUM(D902:Y902)<5000,18893*SUM(D902:Y902)^(-0.28083),IF(SUM(D902:Y902)<100000,29680*SUM(D902:Y902)^(-0.24475),1773.1))))*100/115)*SUM(D902:Y902)*(0.246),0)*1.15*1.06*0.4)/SUM(D902:Y902)),$A$73)","v":0},{"$f":"IF((D902*$Z902-(2009-D$3)/$C902*$Z902*D902)<0,0,(D902*$Z902-(2009-D$3)/$C902*$Z902*D902))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N902*$Z902-(2009-N$3)/$C902*$Z902*N902)<0,0,(N902*$Z902-(2009-N$3)/$C902*$Z902*N902))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X902*$Z902-(2009-X$3)/$C902*$Z902*X902)<0,0,(X902*$Z902-(2009-X$3)/$C902*$Z902*X902))","v":0},{"$f":"IF((Y902*$Z902-(2009-Y$3)/$C902*$Z902*Y902)<0,0,(Y902*$Z902-(2009-Y$3)/$C902*$Z902*Y902))","v":0},{"$f":"+SUM(AA902:AV902)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA902","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB902","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC902","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD902","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE902","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF902","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG902","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH902","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI902","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ902","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK902","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL902","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM902","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN902","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO902","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP902","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ902","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR902","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS902","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT902","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU902","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV902","v":0},{"$f":"+SUM(AX902:BS902)","v":0},{"$f":"(AA902+AX902)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK902+BH902)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU902+BR902)/2","v":0},{"$f":"(AV902+BS902)/2","v":0},{"$f":"+SUM(BU902:CP902)","v":0},{"$f":"SUM(D902:Y902)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D903:Y903,\"<>0\")<=1,IF(SUM(D903:Y903)=0,0,(IF(SUM(D903:Y903)>0,IF(SUM(D903:Y903)<400,(1.2675*45967*SUM(D903:Y903)^(-0.4664)),(IF(SUM(D903:Y903)<2000,(39128*SUM(D903:Y903)^(-0.37661)),IF(SUM(D903:Y903)<5000,18893*SUM(D903:Y903)^(-0.28083),IF(SUM(D903:Y903)<100000,29680*SUM(D903:Y903)^(-0.24475),1773.1))))*100/115)*SUM(D903:Y903)*(0.246),0)*1.15*1.06*0.05)/SUM(D903:Y903)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X903*$Z903-(2009-X$3)/$C903*$Z903*X903)<0,0,(X903*$Z903-(2009-X$3)/$C903*$Z903*X903))","v":0},{"$f":"IF((Y903*$Z903-(2009-Y$3)/$C903*$Z903*Y903)<0,0,(Y903*$Z903-(2009-Y$3)/$C903*$Z903*Y903))","v":0},{"$f":"+SUM(AA903:AV903)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA903","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB903","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC903","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD903","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE903","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF903","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG903","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH903","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI903","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ903","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK903","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL903","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM903","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN903","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO903","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP903","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ903","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR903","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS903","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT903","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU903","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV903","v":0},{"$f":"+SUM(AX903:BS903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU903+BR903)/2","v":0},{"$f":"(AV903+BS903)/2","v":0},{"$f":"+SUM(BU903:CP903)","v":0},{"$f":"SUM(D903:Y903)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW905:AW928)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT905:BT928)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ905:CQ928)","v":0},{"$f":"SUM(D904:Y904)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D905:Y905,\"<>0\")<=1,IF(SUM(D905:Y905)=0,0,(IF(SUM(D905:Y905)>0,IF(SUM(D905:Y905)<400,(1.2675*45967*SUM(D905:Y905)^(-0.4664)),(IF(SUM(D905:Y905)<2000,(39128*SUM(D905:Y905)^(-0.37661)),IF(SUM(D905:Y905)<5000,18893*SUM(D905:Y905)^(-0.28083),IF(SUM(D905:Y905)<100000,29680*SUM(D905:Y905)^(-0.24475),1773.1))))*100/115)*SUM(D905:Y905)*(IF(SUM(D888:Y888)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D905:Y905)),$A$73)","v":0},{"$f":"IF((D905*$Z905-(2009-D$3)/($C905+D906)*$Z905*D905)<0,0,(D905*$Z905-(2009-D$3)/($C905+D906)*$Z905*D905))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA905:AV905)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA905","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB905","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC905","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD905","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE905","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF905","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG905","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH905","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI905","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ905","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK905","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL905","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM905","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN905","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO905","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP905","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ905","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR905","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS905","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT905","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU905","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV905","v":0},{"$f":"+SUM(AX905:BS905)","v":0},{"$f":"(AA905+AX905)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU905:CP905)","v":0},{"$f":"SUM(D905:Y905)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D907:Y907,\"<>0\")<=1,IF(SUM(D907:Y907)=0,0,(IF(SUM(D907:Y907)>0,IF(SUM(D907:Y907)<400,(1.2675*45967*SUM(D907:Y907)^(-0.4664)),(IF(SUM(D907:Y907)<2000,(39128*SUM(D907:Y907)^(-0.37661)),IF(SUM(D907:Y907)<5000,18893*SUM(D907:Y907)^(-0.28083),IF(SUM(D907:Y907)<100000,29680*SUM(D907:Y907)^(-0.24475),1773.1))))*100/115)*SUM(D907:Y907)*(IF(SUM(D890:Y890)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D907:Y907)),$A$73)","v":0},{"$f":"IF((D907*$Z907-(2009-D$3)/$C907*$Z907*D907)<0,0,(D907*$Z907-(2009-D$3)/$C907*$Z907*D907))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N907*$Z907-(2009-N$3)/$C907*$Z907*N907)<0,0,(N907*$Z907-(2009-N$3)/$C907*$Z907*N907))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X907*$Z907-(2009-X$3)/$C907*$Z907*X907)<0,0,(X907*$Z907-(2009-X$3)/$C907*$Z907*X907))","v":0},{"$f":"IF((Y907*$Z907-(2009-Y$3)/$C907*$Z907*Y907)<0,0,(Y907*$Z907-(2009-Y$3)/$C907*$Z907*Y907))","v":0},{"$f":"+SUM(AA907:AV907)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA907","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB907","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC907","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD907","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE907","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF907","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG907","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH907","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI907","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ907","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK907","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL907","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM907","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN907","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO907","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP907","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ907","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR907","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS907","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT907","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU907","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV907","v":0},{"$f":"+SUM(AX907:BS907)","v":0},{"$f":"(AA907+AX907)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK907+BH907)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU907+BR907)/2","v":0},0,{"$f":"+SUM(BU907:CP907)","v":0},{"$f":"SUM(D907:Y907)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D908:Y908,\"<>0\")<=1,IF(SUM(D908:Y908)=0,0,(IF(SUM(D908:Y908)>0,IF(SUM(D908:Y908)<400,(1.2675*45967*SUM(D908:Y908)^(-0.4664)),(IF(SUM(D908:Y908)<2000,(39128*SUM(D908:Y908)^(-0.37661)),IF(SUM(D908:Y908)<5000,18893*SUM(D908:Y908)^(-0.28083),IF(SUM(D908:Y908)<100000,29680*SUM(D908:Y908)^(-0.24475),1773.1))))*100/115)*SUM(D908:Y908)*(IF(SUM(D891:Y891)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D908:Y908)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X908*$Z908-(2009-X$3)/$C908*$Z908*X908)<0,0,(X908*$Z908-(2009-X$3)/$C908*$Z908*X908))","v":0},{"$f":"IF((Y908*$Z908-(2009-Y$3)/$C908*$Z908*Y908)<0,0,(Y908*$Z908-(2009-Y$3)/$C908*$Z908*Y908))","v":0},{"$f":"+SUM(AA908:AV908)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA908","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB908","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC908","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD908","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE908","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF908","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG908","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH908","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI908","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ908","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK908","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL908","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM908","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN908","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO908","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP908","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ908","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR908","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS908","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT908","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU908","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV908","v":0},{"$f":"+SUM(AX908:BS908)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU908:CP908)","v":0},{"$f":"SUM(D908:Y908)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D909:Y909,\"<>0\")<=1,IF(SUM(D909:Y909)=0,0,(IF(SUM(D909:Y909)>0,IF(SUM(D909:Y909)<400,(1.2675*45967*SUM(D909:Y909)^(-0.4664)),(IF(SUM(D909:Y909)<2000,(39128*SUM(D909:Y909)^(-0.37661)),IF(SUM(D909:Y909)<5000,18893*SUM(D909:Y909)^(-0.28083),IF(SUM(D909:Y909)<100000,29680*SUM(D909:Y909)^(-0.24475),1773.1))))*100/115)*SUM(D909:Y909)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D909:Y909)),$A$73)","v":0},{"$f":"IF((D909*$Z909-(2009-D$3)/($C909+D910)*$Z909*D909)<0,0,(D909*$Z909-(2009-D$3)/($C909+D910)*$Z909*D909))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA909:AV909)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA909","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB909","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC909","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD909","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE909","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF909","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG909","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH909","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI909","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ909","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK909","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL909","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM909","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN909","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO909","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP909","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ909","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR909","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS909","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT909","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU909","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV909","v":0},{"$f":"+SUM(AX909:BS909)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU909:CP909)","v":0},{"$f":"SUM(D909:Y909)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D911:Y911,\"<>0\")<=1,IF(SUM(D911:Y911)=0,0,(IF(SUM(D911:Y911)>0,IF(SUM(D911:Y911)<400,(1.2675*45967*SUM(D911:Y911)^(-0.4664)),(IF(SUM(D911:Y911)<2000,(39128*SUM(D911:Y911)^(-0.37661)),IF(SUM(D911:Y911)<5000,18893*SUM(D911:Y911)^(-0.28083),IF(SUM(D911:Y911)<100000,29680*SUM(D911:Y911)^(-0.24475),1773.1))))*100/115)*SUM(D911:Y911)*0.1638,0)*1.15*1.06*0.4)/SUM(D911:Y911)),$A$73)","v":0},{"$f":"IF((D911*$Z911-(2009-D$3)/$C911*$Z911*D911)<0,0,(D911*$Z911-(2009-D$3)/$C911*$Z911*D911))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N911*$Z911-(2009-N$3)/$C911*$Z911*N911)<0,0,(N911*$Z911-(2009-N$3)/$C911*$Z911*N911))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X911*$Z911-(2009-X$3)/$C911*$Z911*X911)<0,0,(X911*$Z911-(2009-X$3)/$C911*$Z911*X911))","v":0},{"$f":"IF((Y911*$Z911-(2009-Y$3)/$C911*$Z911*Y911)<0,0,(Y911*$Z911-(2009-Y$3)/$C911*$Z911*Y911))","v":0},{"$f":"+SUM(AA911:AV911)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA911","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB911","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC911","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD911","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE911","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF911","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG911","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH911","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI911","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ911","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK911","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL911","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM911","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN911","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO911","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP911","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ911","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR911","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS911","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT911","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU911","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV911","v":0},{"$f":"+SUM(AX911:BS911)","v":0},{"$f":"(AA911+AX911)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK911+BH911)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU911+BR911)/2","v":0},0,{"$f":"+SUM(BU911:CP911)","v":0},{"$f":"SUM(D911:Y911)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D912:Y912,\"<>0\")<=1,IF(SUM(D912:Y912)=0,0,(IF(SUM(D912:Y912)>0,IF(SUM(D912:Y912)<400,(1.2675*45967*SUM(D912:Y912)^(-0.4664)),(IF(SUM(D912:Y912)<2000,(39128*SUM(D912:Y912)^(-0.37661)),IF(SUM(D912:Y912)<5000,18893*SUM(D912:Y912)^(-0.28083),IF(SUM(D912:Y912)<100000,29680*SUM(D912:Y912)^(-0.24475),1773.1))))*100/115)*SUM(D912:Y912)*0.1638,0)*1.15*1.06*0.05)/SUM(D912:Y912)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X912*$Z912-(2009-X$3)/$C912*$Z912*X912)<0,0,(X912*$Z912-(2009-X$3)/$C912*$Z912*X912))","v":0},{"$f":"IF((Y912*$Z912-(2009-Y$3)/$C912*$Z912*Y912)<0,0,(Y912*$Z912-(2009-Y$3)/$C912*$Z912*Y912))","v":0},{"$f":"+SUM(AA912:AV912)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA912","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB912","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC912","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD912","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE912","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF912","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG912","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH912","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI912","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ912","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK912","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL912","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM912","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN912","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO912","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP912","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ912","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR912","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS912","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT912","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU912","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV912","v":0},{"$f":"+SUM(AX912:BS912)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU912:CP912)","v":0},{"$f":"SUM(D912:Y912)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D913:Y913,\"<>0\")<=1,IF(SUM(D913:Y913)=0,0,(IF(SUM(D913:Y913)>0,IF(SUM(D913:Y913)<400,(1.2675*45967*SUM(D913:Y913)^(-0.4664)),(IF(SUM(D913:Y913)<2000,(39128*SUM(D913:Y913)^(-0.37661)),IF(SUM(D913:Y913)<5000,18893*SUM(D913:Y913)^(-0.28083),IF(SUM(D913:Y913)<100000,29680*SUM(D913:Y913)^(-0.24475),1773.1))))*100/115)*SUM(D913:Y913)*(IF(SUM(D909:Y909)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D913:Y913)),$A$73)","v":0},{"$f":"IF((D913*$Z913-(2009-D$3)/($C913+D914)*$Z913*D913)<0,0,(D913*$Z913-(2009-D$3)/($C913+D914)*$Z913*D913))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA913:AV913)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA913","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB913","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC913","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD913","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE913","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF913","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG913","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH913","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI913","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ913","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK913","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL913","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM913","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN913","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO913","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP913","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ913","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR913","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS913","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT913","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU913","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV913","v":0},{"$f":"+SUM(AX913:BS913)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU913:CP913)","v":0},{"$f":"SUM(D913:Y913)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D915:Y915,\"<>0\")<=1,IF(SUM(D915:Y915)=0,0,(IF(SUM(D915:Y915)>0,IF(SUM(D915:Y915)<400,(1.2675*45967*SUM(D915:Y915)^(-0.4664)),(IF(SUM(D915:Y915)<2000,(39128*SUM(D915:Y915)^(-0.37661)),IF(SUM(D915:Y915)<5000,18893*SUM(D915:Y915)^(-0.28083),IF(SUM(D915:Y915)<100000,29680*SUM(D915:Y915)^(-0.24475),1773.1))))*100/115)*SUM(D915:Y915)*(IF(SUM(D911:Y911)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D915:Y915)),$A$73)","v":0},{"$f":"IF((D915*$Z915-(2009-D$3)/$C915*$Z915*D915)<0,0,(D915*$Z915-(2009-D$3)/$C915*$Z915*D915))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N915*$Z915-(2009-N$3)/$C915*$Z915*N915)<0,0,(N915*$Z915-(2009-N$3)/$C915*$Z915*N915))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X915*$Z915-(2009-X$3)/$C915*$Z915*X915)<0,0,(X915*$Z915-(2009-X$3)/$C915*$Z915*X915))","v":0},{"$f":"IF((Y915*$Z915-(2009-Y$3)/$C915*$Z915*Y915)<0,0,(Y915*$Z915-(2009-Y$3)/$C915*$Z915*Y915))","v":0},{"$f":"+SUM(AA915:AV915)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA915","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB915","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC915","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD915","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE915","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF915","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG915","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH915","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI915","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ915","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK915","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL915","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM915","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN915","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO915","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP915","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ915","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR915","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS915","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT915","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU915","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV915","v":0},{"$f":"+SUM(AX915:BS915)","v":0},{"$f":"(AA915+AX915)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK915+BH915)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU915+BR915)/2","v":0},0,{"$f":"+SUM(BU915:CP915)","v":0},{"$f":"SUM(D915:Y915)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D916:Y916,\"<>0\")<=1,IF(SUM(D916:Y916)=0,0,(IF(SUM(D916:Y916)>0,IF(SUM(D916:Y916)<400,(1.2675*45967*SUM(D916:Y916)^(-0.4664)),(IF(SUM(D916:Y916)<2000,(39128*SUM(D916:Y916)^(-0.37661)),IF(SUM(D916:Y916)<5000,18893*SUM(D916:Y916)^(-0.28083),IF(SUM(D916:Y916)<100000,29680*SUM(D916:Y916)^(-0.24475),1773.1))))*100/115)*SUM(D916:Y916)*(IF(SUM(D912:Y912)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D916:Y916)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X916*$Z916-(2009-X$3)/$C916*$Z916*X916)<0,0,(X916*$Z916-(2009-X$3)/$C916*$Z916*X916))","v":0},{"$f":"IF((Y916*$Z916-(2009-Y$3)/$C916*$Z916*Y916)<0,0,(Y916*$Z916-(2009-Y$3)/$C916*$Z916*Y916))","v":0},{"$f":"+SUM(AA916:AV916)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA916","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB916","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC916","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD916","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE916","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF916","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG916","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH916","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI916","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ916","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK916","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL916","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM916","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN916","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO916","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP916","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ916","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR916","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS916","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT916","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU916","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV916","v":0},{"$f":"+SUM(AX916:BS916)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU916:CP916)","v":0},{"$f":"SUM(D916:Y916)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D917:Y917,\"<>0\")<=1,IF(SUM(D917:Y917)=0,0,(IF(SUM(D917:Y917)>0,IF(SUM(D917:Y917)<400,(1.2675*45967*SUM(D917:Y917)^(-0.4664)),(IF(SUM(D917:Y917)<2000,(39128*SUM(D917:Y917)^(-0.37661)),IF(SUM(D917:Y917)<5000,18893*SUM(D917:Y917)^(-0.28083),IF(SUM(D917:Y917)<100000,29680*SUM(D917:Y917)^(-0.24475),1773.1))))*100/115)*SUM(D917:Y917)*(IF(SUM(D909:Y909)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D917:Y917)),$A$73)","v":0},{"$f":"IF((D917*$Z917-(2009-D$3)/($C917+D918)*$Z917*D917)<0,0,(D917*$Z917-(2009-D$3)/($C917+D918)*$Z917*D917))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA917:AV917)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA917","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB917","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC917","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD917","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE917","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF917","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG917","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH917","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI917","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ917","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK917","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL917","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM917","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN917","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO917","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP917","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ917","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR917","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS917","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT917","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU917","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV917","v":0},{"$f":"+SUM(AX917:BS917)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU917:CP917)","v":0},{"$f":"SUM(D917:Y917)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D919:Y919,\"<>0\")<=1,IF(SUM(D919:Y919)=0,0,(IF(SUM(D919:Y919)>0,IF(SUM(D919:Y919)<400,(1.2675*45967*SUM(D919:Y919)^(-0.4664)),(IF(SUM(D919:Y919)<2000,(39128*SUM(D919:Y919)^(-0.37661)),IF(SUM(D919:Y919)<5000,18893*SUM(D919:Y919)^(-0.28083),IF(SUM(D919:Y919)<100000,29680*SUM(D919:Y919)^(-0.24475),1773.1))))*100/115)*SUM(D919:Y919)*(IF(SUM(D911:Y911)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D919:Y919)),$A$73)","v":0},{"$f":"IF((D919*$Z919-(2009-D$3)/$C919*$Z919*D919)<0,0,(D919*$Z919-(2009-D$3)/$C919*$Z919*D919))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N919*$Z919-(2009-N$3)/$C919*$Z919*N919)<0,0,(N919*$Z919-(2009-N$3)/$C919*$Z919*N919))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X919*$Z919-(2009-X$3)/$C919*$Z919*X919)<0,0,(X919*$Z919-(2009-X$3)/$C919*$Z919*X919))","v":0},{"$f":"IF((Y919*$Z919-(2009-Y$3)/$C919*$Z919*Y919)<0,0,(Y919*$Z919-(2009-Y$3)/$C919*$Z919*Y919))","v":0},{"$f":"+SUM(AA919:AV919)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA919","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB919","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC919","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD919","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE919","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF919","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG919","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH919","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI919","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ919","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK919","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL919","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM919","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN919","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO919","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP919","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ919","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR919","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS919","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT919","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU919","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV919","v":0},{"$f":"+SUM(AX919:BS919)","v":0},{"$f":"(AA919+AX919)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK919+BH919)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU919+BR919)/2","v":0},0,{"$f":"+SUM(BU919:CP919)","v":0},{"$f":"SUM(D919:Y919)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D920:Y920,\"<>0\")<=1,IF(SUM(D920:Y920)=0,0,(IF(SUM(D920:Y920)>0,IF(SUM(D920:Y920)<400,(1.2675*45967*SUM(D920:Y920)^(-0.4664)),(IF(SUM(D920:Y920)<2000,(39128*SUM(D920:Y920)^(-0.37661)),IF(SUM(D920:Y920)<5000,18893*SUM(D920:Y920)^(-0.28083),IF(SUM(D920:Y920)<100000,29680*SUM(D920:Y920)^(-0.24475),1773.1))))*100/115)*SUM(D920:Y920)*(IF(SUM(D912:Y912)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D920:Y920)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X920*$Z920-(2009-X$3)/$C920*$Z920*X920)<0,0,(X920*$Z920-(2009-X$3)/$C920*$Z920*X920))","v":0},{"$f":"IF((Y920*$Z920-(2009-Y$3)/$C920*$Z920*Y920)<0,0,(Y920*$Z920-(2009-Y$3)/$C920*$Z920*Y920))","v":0},{"$f":"+SUM(AA920:AV920)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA920","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB920","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC920","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD920","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE920","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF920","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG920","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH920","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI920","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ920","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK920","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL920","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM920","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN920","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO920","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP920","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ920","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR920","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS920","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT920","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU920","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV920","v":0},{"$f":"+SUM(AX920:BS920)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU920:CP920)","v":0},{"$f":"SUM(D920:Y920)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D921:Y921,\"<>0\")<=1,IF(SUM(D921:Y921)=0,0,(IF(SUM(D921:Y921)>0,IF(SUM(D921:Y921)<400,(1.2675*45967*SUM(D921:Y921)^(-0.4664)),(IF(SUM(D921:Y921)<2000,(39128*SUM(D921:Y921)^(-0.37661)),IF(SUM(D921:Y921)<5000,18893*SUM(D921:Y921)^(-0.28083),IF(SUM(D921:Y921)<100000,29680*SUM(D921:Y921)^(-0.24475),1773.1))))*100/115)*SUM(D921:Y921)*(IF(SUM(D909:Y909)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D921:Y921)),$A$73)","v":0},{"$f":"IF((D921*$Z921-(2009-D$3)/($C921+D922)*$Z921*D921)<0,0,(D921*$Z921-(2009-D$3)/($C921+D922)*$Z921*D921))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA921:AV921)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA921","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB921","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC921","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD921","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE921","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF921","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG921","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH921","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI921","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ921","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK921","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL921","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM921","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN921","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO921","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP921","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ921","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR921","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS921","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT921","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU921","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV921","v":0},{"$f":"+SUM(AX921:BS921)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU921:CP921)","v":0},{"$f":"SUM(D921:Y921)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D923:Y923,\"<>0\")<=1,IF(SUM(D923:Y923)=0,0,(IF(SUM(D923:Y923)>0,IF(SUM(D923:Y923)<400,(1.2675*45967*SUM(D923:Y923)^(-0.4664)),(IF(SUM(D923:Y923)<2000,(39128*SUM(D923:Y923)^(-0.37661)),IF(SUM(D923:Y923)<5000,18893*SUM(D923:Y923)^(-0.28083),IF(SUM(D923:Y923)<100000,29680*SUM(D923:Y923)^(-0.24475),1773.1))))*100/115)*SUM(D923:Y923)*(IF(SUM(D911:Y911)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D923:Y923)),$A$73)","v":0},{"$f":"IF((D923*$Z923-(2009-D$3)/$C923*$Z923*D923)<0,0,(D923*$Z923-(2009-D$3)/$C923*$Z923*D923))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N923*$Z923-(2009-N$3)/$C923*$Z923*N923)<0,0,(N923*$Z923-(2009-N$3)/$C923*$Z923*N923))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X923*$Z923-(2009-X$3)/$C923*$Z923*X923)<0,0,(X923*$Z923-(2009-X$3)/$C923*$Z923*X923))","v":0},{"$f":"IF((Y923*$Z923-(2009-Y$3)/$C923*$Z923*Y923)<0,0,(Y923*$Z923-(2009-Y$3)/$C923*$Z923*Y923))","v":0},{"$f":"+SUM(AA923:AV923)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA923","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB923","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC923","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD923","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE923","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF923","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG923","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH923","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI923","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ923","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK923","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL923","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM923","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN923","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO923","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP923","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ923","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR923","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS923","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT923","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU923","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV923","v":0},{"$f":"+SUM(AX923:BS923)","v":0},{"$f":"(AA923+AX923)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK923+BH923)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU923+BR923)/2","v":0},0,{"$f":"+SUM(BU923:CP923)","v":0},{"$f":"SUM(D923:Y923)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D924:Y924,\"<>0\")<=1,IF(SUM(D924:Y924)=0,0,(IF(SUM(D924:Y924)>0,IF(SUM(D924:Y924)<400,(1.2675*45967*SUM(D924:Y924)^(-0.4664)),(IF(SUM(D924:Y924)<2000,(39128*SUM(D924:Y924)^(-0.37661)),IF(SUM(D924:Y924)<5000,18893*SUM(D924:Y924)^(-0.28083),IF(SUM(D924:Y924)<100000,29680*SUM(D924:Y924)^(-0.24475),1773.1))))*100/115)*SUM(D924:Y924)*(IF(SUM(D912:Y912)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D924:Y924)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X924*$Z924-(2009-X$3)/$C924*$Z924*X924)<0,0,(X924*$Z924-(2009-X$3)/$C924*$Z924*X924))","v":0},{"$f":"IF((Y924*$Z924-(2009-Y$3)/$C924*$Z924*Y924)<0,0,(Y924*$Z924-(2009-Y$3)/$C924*$Z924*Y924))","v":0},{"$f":"+SUM(AA924:AV924)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA924","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB924","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC924","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD924","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE924","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF924","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG924","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH924","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI924","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ924","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK924","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL924","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM924","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN924","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO924","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP924","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ924","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR924","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS924","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT924","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU924","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV924","v":0},{"$f":"+SUM(AX924:BS924)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU924:CP924)","v":0},{"$f":"SUM(D924:Y924)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D925:Y925,\"<>0\")<=1,IF(SUM(D925:Y925)=0,0,(IF(SUM(D925:Y925)>0,IF(SUM(D925:Y925)<400,(1.2675*45967*SUM(D925:Y925)^(-0.4664)),(IF(SUM(D925:Y925)<2000,(39128*SUM(D925:Y925)^(-0.37661)),IF(SUM(D925:Y925)<5000,18893*SUM(D925:Y925)^(-0.28083),IF(SUM(D925:Y925)<100000,29680*SUM(D925:Y925)^(-0.24475),1773.1))))*100/115)*SUM(D925:Y925)*(IF(SUM(D909:Y909)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D925:Y925)),$A$73)","v":0},{"$f":"IF((D925*$Z925-(2009-D$3)/($C925+D926)*$Z925*D925)<0,0,(D925*$Z925-(2009-D$3)/($C925+D926)*$Z925*D925))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA925:AV925)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA925","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB925","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC925","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD925","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE925","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF925","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG925","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH925","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI925","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ925","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK925","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL925","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM925","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN925","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO925","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP925","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ925","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR925","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS925","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT925","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU925","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV925","v":0},{"$f":"+SUM(AX925:BS925)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU925:CP925)","v":0},{"$f":"SUM(D925:Y925)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D927:Y927,\"<>0\")<=1,IF(SUM(D927:Y927)=0,0,(IF(SUM(D927:Y927)>0,IF(SUM(D927:Y927)<400,(1.2675*45967*SUM(D927:Y927)^(-0.4664)),(IF(SUM(D927:Y927)<2000,(39128*SUM(D927:Y927)^(-0.37661)),IF(SUM(D927:Y927)<5000,18893*SUM(D927:Y927)^(-0.28083),IF(SUM(D927:Y927)<100000,29680*SUM(D927:Y927)^(-0.24475),1773.1))))*100/115)*SUM(D927:Y927)*(IF(SUM(D911:Y911)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D927:Y927)),$A$73)","v":0},{"$f":"IF((D927*$Z927-(2009-D$3)/$C927*$Z927*D927)<0,0,(D927*$Z927-(2009-D$3)/$C927*$Z927*D927))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N927*$Z927-(2009-N$3)/$C927*$Z927*N927)<0,0,(N927*$Z927-(2009-N$3)/$C927*$Z927*N927))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X927*$Z927-(2009-X$3)/$C927*$Z927*X927)<0,0,(X927*$Z927-(2009-X$3)/$C927*$Z927*X927))","v":0},{"$f":"IF((Y927*$Z927-(2009-Y$3)/$C927*$Z927*Y927)<0,0,(Y927*$Z927-(2009-Y$3)/$C927*$Z927*Y927))","v":0},{"$f":"+SUM(AA927:AV927)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA927","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB927","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC927","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD927","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE927","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF927","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG927","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH927","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI927","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ927","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK927","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL927","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM927","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN927","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO927","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP927","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ927","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR927","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS927","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT927","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU927","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV927","v":0},{"$f":"+SUM(AX927:BS927)","v":0},{"$f":"(AA927+AX927)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK927+BH927)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU927+BR927)/2","v":0},{"$f":"(AV927+BS927)/2","v":0},{"$f":"+SUM(BU927:CP927)","v":0},{"$f":"SUM(D927:Y927)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D928:Y928,\"<>0\")<=1,IF(SUM(D928:Y928)=0,0,(IF(SUM(D928:Y928)>0,IF(SUM(D928:Y928)<400,(1.2675*45967*SUM(D928:Y928)^(-0.4664)),(IF(SUM(D928:Y928)<2000,(39128*SUM(D928:Y928)^(-0.37661)),IF(SUM(D928:Y928)<5000,18893*SUM(D928:Y928)^(-0.28083),IF(SUM(D928:Y928)<100000,29680*SUM(D928:Y928)^(-0.24475),1773.1))))*100/115)*SUM(D928:Y928)*(IF(SUM(D912:Y912)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D928:Y928)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X928*$Z928-(2009-X$3)/$C928*$Z928*X928)<0,0,(X928*$Z928-(2009-X$3)/$C928*$Z928*X928))","v":0},{"$f":"IF((Y928*$Z928-(2009-Y$3)/$C928*$Z928*Y928)<0,0,(Y928*$Z928-(2009-Y$3)/$C928*$Z928*Y928))","v":0},{"$f":"+SUM(AA928:AV928)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA928","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB928","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC928","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD928","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE928","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF928","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG928","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH928","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI928","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ928","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK928","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL928","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM928","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN928","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO928","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP928","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ928","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR928","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS928","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT928","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU928","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV928","v":0},{"$f":"+SUM(AX928:BS928)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU928+BR928)/2","v":0},{"$f":"(AV928+BS928)/2","v":0},{"$f":"+SUM(BU928:CP928)","v":0},{"$f":"SUM(D928:Y928)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW930:AW941)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT930:BT941)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ930:CQ941)","v":0},{"$f":"SUM(D929:Y929)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D930:Y930,\"<>0\")<=1,IF(SUM(D930:Y930)=0,0,(IF(SUM(D930:Y930)>0,IF(SUM(D930:Y930)<400,(1.2675*45967*SUM(D930:Y930)^(-0.4664)),(IF(SUM(D930:Y930)<2000,(39128*SUM(D930:Y930)^(-0.37661)),IF(SUM(D930:Y930)<5000,18893*SUM(D930:Y930)^(-0.28083),IF(SUM(D930:Y930)<100000,29680*SUM(D930:Y930)^(-0.24475),1773.1))))*100/115)*SUM(D930:Y930)*(IF(SUM(D909:Y909)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D930:Y930)),$A$73)","v":0},{"$f":"IF((D930*$Z930-(2009-D$3)/($C930+D931)*$Z930*D930)<0,0,(D930*$Z930-(2009-D$3)/($C930+D931)*$Z930*D930))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA930:AV930)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA930","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB930","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC930","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD930","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE930","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF930","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG930","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH930","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI930","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ930","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK930","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL930","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM930","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN930","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO930","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP930","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ930","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR930","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS930","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT930","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU930","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV930","v":0},{"$f":"+SUM(AX930:BS930)","v":0},{"$f":"(AA930+AX930)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU930:CP930)","v":0},{"$f":"SUM(D930:Y930)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D932:Y932,\"<>0\")<=1,IF(SUM(D932:Y932)=0,0,(IF(SUM(D932:Y932)>0,IF(SUM(D932:Y932)<400,(1.2675*45967*SUM(D932:Y932)^(-0.4664)),(IF(SUM(D932:Y932)<2000,(39128*SUM(D932:Y932)^(-0.37661)),IF(SUM(D932:Y932)<5000,18893*SUM(D932:Y932)^(-0.28083),IF(SUM(D932:Y932)<100000,29680*SUM(D932:Y932)^(-0.24475),1773.1))))*100/115)*SUM(D932:Y932)*(IF(SUM(D911:Y911)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D932:Y932)),$A$73)","v":0},{"$f":"IF((D932*$Z932-(2009-D$3)/$C932*$Z932*D932)<0,0,(D932*$Z932-(2009-D$3)/$C932*$Z932*D932))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N932*$Z932-(2009-N$3)/$C932*$Z932*N932)<0,0,(N932*$Z932-(2009-N$3)/$C932*$Z932*N932))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X932*$Z932-(2009-X$3)/$C932*$Z932*X932)<0,0,(X932*$Z932-(2009-X$3)/$C932*$Z932*X932))","v":0},{"$f":"IF((Y932*$Z932-(2009-Y$3)/$C932*$Z932*Y932)<0,0,(Y932*$Z932-(2009-Y$3)/$C932*$Z932*Y932))","v":0},{"$f":"+SUM(AA932:AV932)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA932","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB932","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC932","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD932","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE932","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF932","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG932","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH932","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI932","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ932","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK932","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL932","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM932","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN932","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO932","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP932","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ932","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR932","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS932","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT932","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU932","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV932","v":0},{"$f":"+SUM(AX932:BS932)","v":0},{"$f":"(AA932+AX932)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK932+BH932)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU932+BR932)/2","v":0},0,{"$f":"+SUM(BU932:CP932)","v":0},{"$f":"SUM(D932:Y932)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D933:Y933,\"<>0\")<=1,IF(SUM(D933:Y933)=0,0,(IF(SUM(D933:Y933)>0,IF(SUM(D933:Y933)<400,(1.2675*45967*SUM(D933:Y933)^(-0.4664)),(IF(SUM(D933:Y933)<2000,(39128*SUM(D933:Y933)^(-0.37661)),IF(SUM(D933:Y933)<5000,18893*SUM(D933:Y933)^(-0.28083),IF(SUM(D933:Y933)<100000,29680*SUM(D933:Y933)^(-0.24475),1773.1))))*100/115)*SUM(D933:Y933)*(IF(SUM(D912:Y912)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D933:Y933)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X933*$Z933-(2009-X$3)/$C933*$Z933*X933)<0,0,(X933*$Z933-(2009-X$3)/$C933*$Z933*X933))","v":0},{"$f":"IF((Y933*$Z933-(2009-Y$3)/$C933*$Z933*Y933)<0,0,(Y933*$Z933-(2009-Y$3)/$C933*$Z933*Y933))","v":0},{"$f":"+SUM(AA933:AV933)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA933","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB933","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC933","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD933","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE933","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF933","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG933","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH933","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI933","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ933","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK933","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL933","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM933","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN933","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO933","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP933","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ933","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR933","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS933","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT933","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU933","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV933","v":0},{"$f":"+SUM(AX933:BS933)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU933:CP933)","v":0},{"$f":"SUM(D933:Y933)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D934:Y934,\"<>0\")<=1,IF(SUM(D934:Y934)=0,0,(IF(SUM(D934:Y934)>0,IF(SUM(D934:Y934)<400,(1.2675*45967*SUM(D934:Y934)^(-0.4664)),(IF(SUM(D934:Y934)<2000,(39128*SUM(D934:Y934)^(-0.37661)),IF(SUM(D934:Y934)<5000,18893*SUM(D934:Y934)^(-0.28083),IF(SUM(D934:Y934)<100000,29680*SUM(D934:Y934)^(-0.24475),1773.1))))*100/115)*SUM(D934:Y934)*(IF(SUM(D909:Y909)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D934:Y934)),$A$73)","v":0},{"$f":"IF((D934*$Z934-(2009-D$3)/($C934+D935)*$Z934*D934)<0,0,(D934*$Z934-(2009-D$3)/($C934+D935)*$Z934*D934))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA934:AV934)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA934","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB934","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC934","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD934","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE934","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF934","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG934","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH934","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI934","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ934","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK934","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL934","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM934","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN934","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO934","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP934","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ934","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR934","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS934","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT934","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU934","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV934","v":0},{"$f":"+SUM(AX934:BS934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU934:CP934)","v":0},{"$f":"SUM(D934:Y934)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D936:Y936,\"<>0\")<=1,IF(SUM(D936:Y936)=0,0,(IF(SUM(D936:Y936)>0,IF(SUM(D936:Y936)<400,(1.2675*45967*SUM(D936:Y936)^(-0.4664)),(IF(SUM(D936:Y936)<2000,(39128*SUM(D936:Y936)^(-0.37661)),IF(SUM(D936:Y936)<5000,18893*SUM(D936:Y936)^(-0.28083),IF(SUM(D936:Y936)<100000,29680*SUM(D936:Y936)^(-0.24475),1773.1))))*100/115)*SUM(D936:Y936)*(IF(SUM(D911:Y911)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D936:Y936)),$A$73)","v":0},{"$f":"IF((D936*$Z936-(2009-D$3)/$C936*$Z936*D936)<0,0,(D936*$Z936-(2009-D$3)/$C936*$Z936*D936))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N936*$Z936-(2009-N$3)/$C936*$Z936*N936)<0,0,(N936*$Z936-(2009-N$3)/$C936*$Z936*N936))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X936*$Z936-(2009-X$3)/$C936*$Z936*X936)<0,0,(X936*$Z936-(2009-X$3)/$C936*$Z936*X936))","v":0},{"$f":"IF((Y936*$Z936-(2009-Y$3)/$C936*$Z936*Y936)<0,0,(Y936*$Z936-(2009-Y$3)/$C936*$Z936*Y936))","v":0},{"$f":"+SUM(AA936:AV936)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA936","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB936","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC936","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD936","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE936","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF936","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG936","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH936","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI936","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ936","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK936","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL936","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM936","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN936","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO936","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP936","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ936","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR936","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS936","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT936","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU936","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV936","v":0},{"$f":"+SUM(AX936:BS936)","v":0},{"$f":"(AA936+AX936)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK936+BH936)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU936+BR936)/2","v":0},0,{"$f":"+SUM(BU936:CP936)","v":0},{"$f":"SUM(D936:Y936)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D937:Y937,\"<>0\")<=1,IF(SUM(D937:Y937)=0,0,(IF(SUM(D937:Y937)>0,IF(SUM(D937:Y937)<400,(1.2675*45967*SUM(D937:Y937)^(-0.4664)),(IF(SUM(D937:Y937)<2000,(39128*SUM(D937:Y937)^(-0.37661)),IF(SUM(D937:Y937)<5000,18893*SUM(D937:Y937)^(-0.28083),IF(SUM(D937:Y937)<100000,29680*SUM(D937:Y937)^(-0.24475),1773.1))))*100/115)*SUM(D937:Y937)*(IF(SUM(D912:Y912)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D937:Y937)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X937*$Z937-(2009-X$3)/$C937*$Z937*X937)<0,0,(X937*$Z937-(2009-X$3)/$C937*$Z937*X937))","v":0},{"$f":"IF((Y937*$Z937-(2009-Y$3)/$C937*$Z937*Y937)<0,0,(Y937*$Z937-(2009-Y$3)/$C937*$Z937*Y937))","v":0},{"$f":"+SUM(AA937:AV937)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA937","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB937","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC937","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD937","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE937","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF937","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG937","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH937","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI937","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ937","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK937","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL937","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM937","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN937","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO937","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP937","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ937","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR937","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS937","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT937","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU937","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV937","v":0},{"$f":"+SUM(AX937:BS937)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU937:CP937)","v":0},{"$f":"SUM(D937:Y937)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D938:Y938,\"<>0\")<=1,IF(SUM(D938:Y938)=0,0,(IF(SUM(D938:Y938)>0,IF(SUM(D938:Y938)<400,(1.2675*45967*SUM(D938:Y938)^(-0.4664)),(IF(SUM(D938:Y938)<2000,(39128*SUM(D938:Y938)^(-0.37661)),IF(SUM(D938:Y938)<5000,18893*SUM(D938:Y938)^(-0.28083),IF(SUM(D938:Y938)<100000,29680*SUM(D938:Y938)^(-0.24475),1773.1))))*100/115)*SUM(D938:Y938)*(IF(SUM(D909:Y909)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D938:Y938)),$A$73)","v":0},{"$f":"IF((D938*$Z938-(2009-D$3)/($C938+D939)*$Z938*D938)<0,0,(D938*$Z938-(2009-D$3)/($C938+D939)*$Z938*D938))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA938:AV938)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA938","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB938","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC938","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD938","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE938","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF938","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG938","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH938","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI938","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ938","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK938","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL938","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM938","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN938","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO938","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP938","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ938","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR938","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS938","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT938","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU938","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV938","v":0},{"$f":"+SUM(AX938:BS938)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU938:CP938)","v":0},{"$f":"SUM(D938:Y938)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D940:Y940,\"<>0\")<=1,IF(SUM(D940:Y940)=0,0,(IF(SUM(D940:Y940)>0,IF(SUM(D940:Y940)<400,(1.2675*45967*SUM(D940:Y940)^(-0.4664)),(IF(SUM(D940:Y940)<2000,(39128*SUM(D940:Y940)^(-0.37661)),IF(SUM(D940:Y940)<5000,18893*SUM(D940:Y940)^(-0.28083),IF(SUM(D940:Y940)<100000,29680*SUM(D940:Y940)^(-0.24475),1773.1))))*100/115)*SUM(D940:Y940)*(IF(SUM(D911:Y911)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D940:Y940)),$A$73)","v":0},{"$f":"IF((D940*$Z940-(2009-D$3)/$C940*$Z940*D940)<0,0,(D940*$Z940-(2009-D$3)/$C940*$Z940*D940))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N940*$Z940-(2009-N$3)/$C940*$Z940*N940)<0,0,(N940*$Z940-(2009-N$3)/$C940*$Z940*N940))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X940*$Z940-(2009-X$3)/$C940*$Z940*X940)<0,0,(X940*$Z940-(2009-X$3)/$C940*$Z940*X940))","v":0},{"$f":"IF((Y940*$Z940-(2009-Y$3)/$C940*$Z940*Y940)<0,0,(Y940*$Z940-(2009-Y$3)/$C940*$Z940*Y940))","v":0},{"$f":"+SUM(AA940:AV940)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA940","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB940","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC940","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD940","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE940","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF940","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG940","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH940","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI940","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ940","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK940","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL940","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM940","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN940","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO940","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP940","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ940","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR940","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS940","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT940","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU940","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV940","v":0},{"$f":"+SUM(AX940:BS940)","v":0},{"$f":"(AA940+AX940)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK940+BH940)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU940+BR940)/2","v":0},{"$f":"(AV940+BS940)/2","v":0},{"$f":"+SUM(BU940:CP940)","v":0},{"$f":"SUM(D940:Y940)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D941:Y941,\"<>0\")<=1,IF(SUM(D941:Y941)=0,0,(IF(SUM(D941:Y941)>0,IF(SUM(D941:Y941)<400,(1.2675*45967*SUM(D941:Y941)^(-0.4664)),(IF(SUM(D941:Y941)<2000,(39128*SUM(D941:Y941)^(-0.37661)),IF(SUM(D941:Y941)<5000,18893*SUM(D941:Y941)^(-0.28083),IF(SUM(D941:Y941)<100000,29680*SUM(D941:Y941)^(-0.24475),1773.1))))*100/115)*SUM(D941:Y941)*(IF(SUM(D912:Y912)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D941:Y941)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X941*$Z941-(2009-X$3)/$C941*$Z941*X941)<0,0,(X941*$Z941-(2009-X$3)/$C941*$Z941*X941))","v":0},{"$f":"IF((Y941*$Z941-(2009-Y$3)/$C941*$Z941*Y941)<0,0,(Y941*$Z941-(2009-Y$3)/$C941*$Z941*Y941))","v":0},{"$f":"+SUM(AA941:AV941)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA941","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB941","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC941","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD941","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE941","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF941","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG941","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH941","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI941","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ941","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK941","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL941","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM941","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN941","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO941","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP941","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ941","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR941","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS941","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT941","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU941","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV941","v":0},{"$f":"+SUM(AX941:BS941)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU941+BR941)/2","v":0},{"$f":"(AV941+BS941)/2","v":0},{"$f":"+SUM(BU941:CP941)","v":0},{"$f":"SUM(D941:Y941)","v":0}]
["Renseanlæg 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW943,AW946,AW971,AW996)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT943,BT946,BT971,BT996)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ943,CQ946,CQ971,CQ996)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW944:AW945)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT944:BT945)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ944:CQ945)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D944:Y944,\"<>0\")<=1,IF(SUM(D944:Y944)=0,0,(IF(SUM(D944:Y944)>0,IF(SUM(D944:Y944)<400,(1.2675*45967*SUM(D944:Y944)^(-0.4664)),(IF(SUM(D944:Y944)<2000,(39128*SUM(D944:Y944)^(-0.37661)),IF(SUM(D944:Y944)<5000,18893*SUM(D944:Y944)^(-0.28083),IF(SUM(D944:Y944)<100000,29680*SUM(D944:Y944)^(-0.24475),1773.1))))*100/115)*SUM(D944:Y944)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D944:Y944)),$A$73)","v":0},{"$f":"IF((D944*$Z944-(2009-D$3)/($C944+D945)*$Z944*D944)<0,0,(D944*$Z944-(2009-D$3)/($C944+D945)*$Z944*D944))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA944:AV944)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA944","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB944","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC944","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD944","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE944","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF944","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG944","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH944","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI944","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ944","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK944","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL944","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM944","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN944","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO944","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP944","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ944","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR944","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS944","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT944","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU944","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV944","v":0},{"$f":"+SUM(AX944:BS944)","v":0},{"$f":"(AA944+AX944)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU944:CP944)","v":0},{"$f":"SUM(D944:Y944)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW947:AW970)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT947:BT970)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ947:CQ970)","v":0},{"$f":"SUM(D946:Y946)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D947:Y947,\"<>0\")<=1,IF(SUM(D947:Y947)=0,0,(IF(SUM(D947:Y947)>0,IF(SUM(D947:Y947)<400,(1.2675*45967*SUM(D947:Y947)^(-0.4664)),(IF(SUM(D947:Y947)<2000,(39128*SUM(D947:Y947)^(-0.37661)),IF(SUM(D947:Y947)<5000,18893*SUM(D947:Y947)^(-0.28083),IF(SUM(D947:Y947)<100000,29680*SUM(D947:Y947)^(-0.24475),1773.1))))*100/115)*SUM(D947:Y947)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D947:Y947)),$A$73)","v":0},{"$f":"IF((D947*$Z947-(2009-D$3)/($C947+D948)*$Z947*D947)<0,0,(D947*$Z947-(2009-D$3)/($C947+D948)*$Z947*D947))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA947:AV947)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA947","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB947","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC947","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD947","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE947","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF947","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG947","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH947","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI947","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ947","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK947","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL947","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM947","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN947","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO947","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP947","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ947","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR947","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS947","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT947","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU947","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV947","v":0},{"$f":"+SUM(AX947:BS947)","v":0},{"$f":"(AA947+AX947)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU947:CP947)","v":0},{"$f":"SUM(D947:Y947)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D949:Y949,\"<>0\")<=1,IF(SUM(D949:Y949)=0,0,(IF(SUM(D949:Y949)>0,IF(SUM(D949:Y949)<400,(1.2675*45967*SUM(D949:Y949)^(-0.4664)),(IF(SUM(D949:Y949)<2000,(39128*SUM(D949:Y949)^(-0.37661)),IF(SUM(D949:Y949)<5000,18893*SUM(D949:Y949)^(-0.28083),IF(SUM(D949:Y949)<100000,29680*SUM(D949:Y949)^(-0.24475),1773.1))))*100/115)*SUM(D949:Y949)*0.061,0)*1.15*1.06*0.43)/SUM(D949:Y949)),$A$73)","v":0},{"$f":"IF((D949*$Z949-(2009-D$3)/$C949*$Z949*D949)<0,0,(D949*$Z949-(2009-D$3)/$C949*$Z949*D949))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N949*$Z949-(2009-N$3)/$C949*$Z949*N949)<0,0,(N949*$Z949-(2009-N$3)/$C949*$Z949*N949))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X949*$Z949-(2009-X$3)/$C949*$Z949*X949)<0,0,(X949*$Z949-(2009-X$3)/$C949*$Z949*X949))","v":0},{"$f":"IF((Y949*$Z949-(2009-Y$3)/$C949*$Z949*Y949)<0,0,(Y949*$Z949-(2009-Y$3)/$C949*$Z949*Y949))","v":0},{"$f":"+SUM(AA949:AV949)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA949","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB949","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC949","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD949","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE949","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF949","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG949","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH949","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI949","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ949","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK949","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL949","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM949","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN949","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO949","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP949","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ949","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR949","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS949","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT949","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU949","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV949","v":0},{"$f":"+SUM(AX949:BS949)","v":0},{"$f":"(AA949+AX949)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK949+BH949)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU949+BR949)/2","v":0},0,{"$f":"+SUM(BU949:CP949)","v":0},{"$f":"SUM(D949:Y949)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D950:Y950,\"<>0\")<=1,IF(SUM(D950:Y950)=0,0,(IF(SUM(D950:Y950)>0,IF(SUM(D950:Y950)<400,(1.2675*45967*SUM(D950:Y950)^(-0.4664)),(IF(SUM(D950:Y950)<2000,(39128*SUM(D950:Y950)^(-0.37661)),IF(SUM(D950:Y950)<5000,18893*SUM(D950:Y950)^(-0.28083),IF(SUM(D950:Y950)<100000,29680*SUM(D950:Y950)^(-0.24475),1773.1))))*100/115)*SUM(D950:Y950)*0.061,0)*1.15*1.06*0.02)/SUM(D950:Y950)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X950*$Z950-(2009-X$3)/$C950*$Z950*X950)<0,0,(X950*$Z950-(2009-X$3)/$C950*$Z950*X950))","v":0},{"$f":"IF((Y950*$Z950-(2009-Y$3)/$C950*$Z950*Y950)<0,0,(Y950*$Z950-(2009-Y$3)/$C950*$Z950*Y950))","v":0},{"$f":"+SUM(AA950:AV950)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA950","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB950","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC950","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD950","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE950","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF950","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG950","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH950","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI950","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ950","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK950","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL950","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM950","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN950","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO950","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP950","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ950","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR950","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS950","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT950","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU950","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV950","v":0},{"$f":"+SUM(AX950:BS950)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU950:CP950)","v":0},{"$f":"SUM(D950:Y950)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D951:Y951,\"<>0\")<=1,IF(SUM(D951:Y951)=0,0,(IF(SUM(D951:Y951)>0,IF(SUM(D951:Y951)<400,(1.2675*45967*SUM(D951:Y951)^(-0.4664)),(IF(SUM(D951:Y951)<2000,(39128*SUM(D951:Y951)^(-0.37661)),IF(SUM(D951:Y951)<5000,18893*SUM(D951:Y951)^(-0.28083),IF(SUM(D951:Y951)<100000,29680*SUM(D951:Y951)^(-0.24475),1773.1))))*100/115)*SUM(D951:Y951)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D951:Y951)),$A$73)","v":0},{"$f":"IF((D951*$Z951-(2009-D$3)/($C951+D952)*$Z951*D951)<0,0,(D951*$Z951-(2009-D$3)/($C951+D952)*$Z951*D951))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA951:AV951)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA951","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB951","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC951","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD951","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE951","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF951","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG951","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH951","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI951","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ951","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK951","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL951","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM951","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN951","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO951","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP951","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ951","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR951","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS951","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT951","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU951","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV951","v":0},{"$f":"+SUM(AX951:BS951)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU951:CP951)","v":0},{"$f":"SUM(D951:Y951)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D953:Y953,\"<>0\")<=1,IF(SUM(D953:Y953)=0,0,(IF(SUM(D953:Y953)>0,IF(SUM(D953:Y953)<400,(1.2675*45967*SUM(D953:Y953)^(-0.4664)),(IF(SUM(D953:Y953)<2000,(39128*SUM(D953:Y953)^(-0.37661)),IF(SUM(D953:Y953)<5000,18893*SUM(D953:Y953)^(-0.28083),IF(SUM(D953:Y953)<100000,29680*SUM(D953:Y953)^(-0.24475),1773.1))))*100/115)*SUM(D953:Y953)*0.0173,0)*1.15*1.06*0.43)/SUM(D953:Y953)),$A$73)","v":0},{"$f":"IF((D953*$Z953-(2009-D$3)/$C953*$Z953*D953)<0,0,(D953*$Z953-(2009-D$3)/$C953*$Z953*D953))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N953*$Z953-(2009-N$3)/$C953*$Z953*N953)<0,0,(N953*$Z953-(2009-N$3)/$C953*$Z953*N953))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X953*$Z953-(2009-X$3)/$C953*$Z953*X953)<0,0,(X953*$Z953-(2009-X$3)/$C953*$Z953*X953))","v":0},{"$f":"IF((Y953*$Z953-(2009-Y$3)/$C953*$Z953*Y953)<0,0,(Y953*$Z953-(2009-Y$3)/$C953*$Z953*Y953))","v":0},{"$f":"+SUM(AA953:AV953)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA953","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB953","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC953","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD953","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE953","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF953","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG953","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH953","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI953","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ953","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK953","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL953","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM953","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN953","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO953","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP953","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ953","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR953","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS953","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT953","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU953","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV953","v":0},{"$f":"+SUM(AX953:BS953)","v":0},{"$f":"(AA953+AX953)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK953+BH953)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU953+BR953)/2","v":0},0,{"$f":"+SUM(BU953:CP953)","v":0},{"$f":"SUM(D953:Y953)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D954:Y954,\"<>0\")<=1,IF(SUM(D954:Y954)=0,0,(IF(SUM(D954:Y954)>0,IF(SUM(D954:Y954)<400,(1.2675*45967*SUM(D954:Y954)^(-0.4664)),(IF(SUM(D954:Y954)<2000,(39128*SUM(D954:Y954)^(-0.37661)),IF(SUM(D954:Y954)<5000,18893*SUM(D954:Y954)^(-0.28083),IF(SUM(D954:Y954)<100000,29680*SUM(D954:Y954)^(-0.24475),1773.1))))*100/115)*SUM(D954:Y954)*0.0173,0)*1.15*1.06*0.02)/SUM(D954:Y954)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X954*$Z954-(2009-X$3)/$C954*$Z954*X954)<0,0,(X954*$Z954-(2009-X$3)/$C954*$Z954*X954))","v":0},{"$f":"IF((Y954*$Z954-(2009-Y$3)/$C954*$Z954*Y954)<0,0,(Y954*$Z954-(2009-Y$3)/$C954*$Z954*Y954))","v":0},{"$f":"+SUM(AA954:AV954)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA954","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB954","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC954","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD954","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE954","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF954","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG954","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH954","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI954","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ954","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK954","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL954","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM954","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN954","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO954","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP954","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ954","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR954","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS954","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT954","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU954","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV954","v":0},{"$f":"+SUM(AX954:BS954)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU954:CP954)","v":0},{"$f":"SUM(D954:Y954)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D955:Y955,\"<>0\")<=1,IF(SUM(D955:Y955)=0,0,(IF(SUM(D955:Y955)>0,IF(SUM(D955:Y955)<400,(1.2675*45967*SUM(D955:Y955)^(-0.4664)),(IF(SUM(D955:Y955)<2000,(39128*SUM(D955:Y955)^(-0.37661)),IF(SUM(D955:Y955)<5000,18893*SUM(D955:Y955)^(-0.28083),IF(SUM(D955:Y955)<100000,29680*SUM(D955:Y955)^(-0.24475),1773.1))))*100/115)*SUM(D955:Y955)*(IF(SUM(D955:Y955)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D955:Y955)),$A$73)","v":0},{"$f":"IF((D955*$Z955-(2009-D$3)/($C955+D956)*$Z955*D955)<0,0,(D955*$Z955-(2009-D$3)/($C955+D956)*$Z955*D955))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA955:AV955)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA955","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB955","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC955","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD955","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE955","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF955","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG955","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH955","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI955","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ955","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK955","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL955","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM955","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN955","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO955","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP955","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ955","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR955","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS955","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT955","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU955","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV955","v":0},{"$f":"+SUM(AX955:BS955)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU955:CP955)","v":0},{"$f":"SUM(D955:Y955)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D957:Y957,\"<>0\")<=1,IF(SUM(D957:Y957)=0,0,(IF(SUM(D957:Y957)>0,IF(SUM(D957:Y957)<400,(1.2675*45967*SUM(D957:Y957)^(-0.4664)),(IF(SUM(D957:Y957)<2000,(39128*SUM(D957:Y957)^(-0.37661)),IF(SUM(D957:Y957)<5000,18893*SUM(D957:Y957)^(-0.28083),IF(SUM(D957:Y957)<100000,29680*SUM(D957:Y957)^(-0.24475),1773.1))))*100/115)*SUM(D957:Y957)*(IF(SUM(D957:Y957)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D957:Y957)),$A$73)","v":0},{"$f":"IF((D957*$Z957-(2009-D$3)/$C957*$Z957*D957)<0,0,(D957*$Z957-(2009-D$3)/$C957*$Z957*D957))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N957*$Z957-(2009-N$3)/$C957*$Z957*N957)<0,0,(N957*$Z957-(2009-N$3)/$C957*$Z957*N957))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X957*$Z957-(2009-X$3)/$C957*$Z957*X957)<0,0,(X957*$Z957-(2009-X$3)/$C957*$Z957*X957))","v":0},{"$f":"IF((Y957*$Z957-(2009-Y$3)/$C957*$Z957*Y957)<0,0,(Y957*$Z957-(2009-Y$3)/$C957*$Z957*Y957))","v":0},{"$f":"+SUM(AA957:AV957)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA957","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB957","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC957","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD957","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE957","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF957","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG957","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH957","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI957","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ957","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK957","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL957","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM957","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN957","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO957","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP957","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ957","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR957","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS957","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT957","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU957","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV957","v":0},{"$f":"+SUM(AX957:BS957)","v":0},{"$f":"(AA957+AX957)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK957+BH957)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU957+BR957)/2","v":0},0,{"$f":"+SUM(BU957:CP957)","v":0},{"$f":"SUM(D957:Y957)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D958:Y958,\"<>0\")<=1,IF(SUM(D958:Y958)=0,0,(IF(SUM(D958:Y958)>0,IF(SUM(D958:Y958)<400,(1.2675*45967*SUM(D958:Y958)^(-0.4664)),(IF(SUM(D958:Y958)<2000,(39128*SUM(D958:Y958)^(-0.37661)),IF(SUM(D958:Y958)<5000,18893*SUM(D958:Y958)^(-0.28083),IF(SUM(D958:Y958)<100000,29680*SUM(D958:Y958)^(-0.24475),1773.1))))*100/115)*SUM(D958:Y958)*(IF(SUM(D958:Y958)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D958:Y958)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X958*$Z958-(2009-X$3)/$C958*$Z958*X958)<0,0,(X958*$Z958-(2009-X$3)/$C958*$Z958*X958))","v":0},{"$f":"IF((Y958*$Z958-(2009-Y$3)/$C958*$Z958*Y958)<0,0,(Y958*$Z958-(2009-Y$3)/$C958*$Z958*Y958))","v":0},{"$f":"+SUM(AA958:AV958)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA958","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB958","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC958","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD958","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE958","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF958","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG958","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH958","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI958","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ958","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK958","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL958","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM958","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN958","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO958","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP958","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ958","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR958","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS958","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT958","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU958","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV958","v":0},{"$f":"+SUM(AX958:BS958)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU958:CP958)","v":0},{"$f":"SUM(D958:Y958)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D959:Y959,\"<>0\")<=1,IF(SUM(D959:Y959)=0,0,(IF(SUM(D959:Y959)>0,IF(SUM(D959:Y959)<400,(1.2675*45967*SUM(D959:Y959)^(-0.4664)),(IF(SUM(D959:Y959)<2000,(39128*SUM(D959:Y959)^(-0.37661)),IF(SUM(D959:Y959)<5000,18893*SUM(D959:Y959)^(-0.28083),IF(SUM(D959:Y959)<100000,29680*SUM(D959:Y959)^(-0.24475),1773.1))))*100/115)*SUM(D959:Y959)*(IF(SUM(D955:Y955)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D959:Y959)),$A$73)","v":0},{"$f":"IF((D959*$Z959-(2009-D$3)/($C959+D960)*$Z959*D959)<0,0,(D959*$Z959-(2009-D$3)/($C959+D960)*$Z959*D959))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA959:AV959)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA959","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB959","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC959","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD959","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE959","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF959","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG959","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH959","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI959","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ959","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK959","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL959","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM959","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN959","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO959","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP959","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ959","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR959","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS959","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT959","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU959","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV959","v":0},{"$f":"+SUM(AX959:BS959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU959:CP959)","v":0},{"$f":"SUM(D959:Y959)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D961:Y961,\"<>0\")<=1,IF(SUM(D961:Y961)=0,0,(IF(SUM(D961:Y961)>0,IF(SUM(D961:Y961)<400,(1.2675*45967*SUM(D961:Y961)^(-0.4664)),(IF(SUM(D961:Y961)<2000,(39128*SUM(D961:Y961)^(-0.37661)),IF(SUM(D961:Y961)<5000,18893*SUM(D961:Y961)^(-0.28083),IF(SUM(D961:Y961)<100000,29680*SUM(D961:Y961)^(-0.24475),1773.1))))*100/115)*SUM(D961:Y961)*(IF(SUM(D957:Y957)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D961:Y961)),$A$73)","v":0},{"$f":"IF((D961*$Z961-(2009-D$3)/$C961*$Z961*D961)<0,0,(D961*$Z961-(2009-D$3)/$C961*$Z961*D961))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N961*$Z961-(2009-N$3)/$C961*$Z961*N961)<0,0,(N961*$Z961-(2009-N$3)/$C961*$Z961*N961))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X961*$Z961-(2009-X$3)/$C961*$Z961*X961)<0,0,(X961*$Z961-(2009-X$3)/$C961*$Z961*X961))","v":0},{"$f":"IF((Y961*$Z961-(2009-Y$3)/$C961*$Z961*Y961)<0,0,(Y961*$Z961-(2009-Y$3)/$C961*$Z961*Y961))","v":0},{"$f":"+SUM(AA961:AV961)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA961","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB961","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC961","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD961","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE961","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF961","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG961","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH961","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI961","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ961","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK961","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL961","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM961","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN961","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO961","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP961","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ961","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR961","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS961","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT961","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU961","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV961","v":0},{"$f":"+SUM(AX961:BS961)","v":0},{"$f":"(AA961+AX961)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK961+BH961)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU961+BR961)/2","v":0},0,{"$f":"+SUM(BU961:CP961)","v":0},{"$f":"SUM(D961:Y961)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D962:Y962,\"<>0\")<=1,IF(SUM(D962:Y962)=0,0,(IF(SUM(D962:Y962)>0,IF(SUM(D962:Y962)<400,(1.2675*45967*SUM(D962:Y962)^(-0.4664)),(IF(SUM(D962:Y962)<2000,(39128*SUM(D962:Y962)^(-0.37661)),IF(SUM(D962:Y962)<5000,18893*SUM(D962:Y962)^(-0.28083),IF(SUM(D962:Y962)<100000,29680*SUM(D962:Y962)^(-0.24475),1773.1))))*100/115)*SUM(D962:Y962)*(IF(SUM(D958:Y958)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D962:Y962)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X962*$Z962-(2009-X$3)/$C962*$Z962*X962)<0,0,(X962*$Z962-(2009-X$3)/$C962*$Z962*X962))","v":0},{"$f":"IF((Y962*$Z962-(2009-Y$3)/$C962*$Z962*Y962)<0,0,(Y962*$Z962-(2009-Y$3)/$C962*$Z962*Y962))","v":0},{"$f":"+SUM(AA962:AV962)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA962","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB962","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC962","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD962","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE962","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF962","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG962","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH962","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI962","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ962","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK962","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL962","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM962","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN962","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO962","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP962","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ962","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR962","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS962","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT962","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU962","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV962","v":0},{"$f":"+SUM(AX962:BS962)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU962:CP962)","v":0},{"$f":"SUM(D962:Y962)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D963:Y963,\"<>0\")<=1,IF(SUM(D963:Y963)=0,0,(IF(SUM(D963:Y963)>0,IF(SUM(D963:Y963)<400,(1.2675*45967*SUM(D963:Y963)^(-0.4664)),(IF(SUM(D963:Y963)<2000,(39128*SUM(D963:Y963)^(-0.37661)),IF(SUM(D963:Y963)<5000,18893*SUM(D963:Y963)^(-0.28083),IF(SUM(D963:Y963)<100000,29680*SUM(D963:Y963)^(-0.24475),1773.1))))*100/115)*SUM(D963:Y963)*(IF(SUM(D955:Y955)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D963:Y963)),$A$73)","v":0},{"$f":"IF((D963*$Z963-(2009-D$3)/($C963+D964)*$Z963*D963)<0,0,(D963*$Z963-(2009-D$3)/($C963+D964)*$Z963*D963))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA963:AV963)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA963","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB963","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC963","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD963","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE963","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF963","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG963","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH963","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI963","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ963","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK963","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL963","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM963","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN963","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO963","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP963","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ963","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR963","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS963","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT963","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU963","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV963","v":0},{"$f":"+SUM(AX963:BS963)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU963:CP963)","v":0},{"$f":"SUM(D963:Y963)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D965:Y965,\"<>0\")<=1,IF(SUM(D965:Y965)=0,0,(IF(SUM(D965:Y965)>0,IF(SUM(D965:Y965)<400,(1.2675*45967*SUM(D965:Y965)^(-0.4664)),(IF(SUM(D965:Y965)<2000,(39128*SUM(D965:Y965)^(-0.37661)),IF(SUM(D965:Y965)<5000,18893*SUM(D965:Y965)^(-0.28083),IF(SUM(D965:Y965)<100000,29680*SUM(D965:Y965)^(-0.24475),1773.1))))*100/115)*SUM(D965:Y965)*(IF(SUM(D957:Y957)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D965:Y965)),$A$73)","v":0},{"$f":"IF((D965*$Z965-(2009-D$3)/$C965*$Z965*D965)<0,0,(D965*$Z965-(2009-D$3)/$C965*$Z965*D965))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N965*$Z965-(2009-N$3)/$C965*$Z965*N965)<0,0,(N965*$Z965-(2009-N$3)/$C965*$Z965*N965))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X965*$Z965-(2009-X$3)/$C965*$Z965*X965)<0,0,(X965*$Z965-(2009-X$3)/$C965*$Z965*X965))","v":0},{"$f":"IF((Y965*$Z965-(2009-Y$3)/$C965*$Z965*Y965)<0,0,(Y965*$Z965-(2009-Y$3)/$C965*$Z965*Y965))","v":0},{"$f":"+SUM(AA965:AV965)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA965","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB965","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC965","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD965","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE965","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF965","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG965","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH965","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI965","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ965","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK965","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL965","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM965","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN965","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO965","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP965","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ965","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR965","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS965","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT965","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU965","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV965","v":0},{"$f":"+SUM(AX965:BS965)","v":0},{"$f":"(AA965+AX965)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK965+BH965)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU965+BR965)/2","v":0},0,{"$f":"+SUM(BU965:CP965)","v":0},{"$f":"SUM(D965:Y965)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D966:Y966,\"<>0\")<=1,IF(SUM(D966:Y966)=0,0,(IF(SUM(D966:Y966)>0,IF(SUM(D966:Y966)<400,(1.2675*45967*SUM(D966:Y966)^(-0.4664)),(IF(SUM(D966:Y966)<2000,(39128*SUM(D966:Y966)^(-0.37661)),IF(SUM(D966:Y966)<5000,18893*SUM(D966:Y966)^(-0.28083),IF(SUM(D966:Y966)<100000,29680*SUM(D966:Y966)^(-0.24475),1773.1))))*100/115)*SUM(D966:Y966)*(IF(SUM(D958:Y958)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D966:Y966)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X966*$Z966-(2009-X$3)/$C966*$Z966*X966)<0,0,(X966*$Z966-(2009-X$3)/$C966*$Z966*X966))","v":0},{"$f":"IF((Y966*$Z966-(2009-Y$3)/$C966*$Z966*Y966)<0,0,(Y966*$Z966-(2009-Y$3)/$C966*$Z966*Y966))","v":0},{"$f":"+SUM(AA966:AV966)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA966","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB966","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC966","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD966","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE966","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF966","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG966","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH966","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI966","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ966","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK966","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL966","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM966","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN966","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO966","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP966","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ966","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR966","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS966","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT966","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU966","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV966","v":0},{"$f":"+SUM(AX966:BS966)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU966:CP966)","v":0},{"$f":"SUM(D966:Y966)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D967:Y967,\"<>0\")<=1,IF(SUM(D967:Y967)=0,0,(IF(SUM(D967:Y967)>0,IF(SUM(D967:Y967)<400,(1.2675*45967*SUM(D967:Y967)^(-0.4664)),(IF(SUM(D967:Y967)<2000,(39128*SUM(D967:Y967)^(-0.37661)),IF(SUM(D967:Y967)<5000,18893*SUM(D967:Y967)^(-0.28083),IF(SUM(D967:Y967)<100000,29680*SUM(D967:Y967)^(-0.24475),1773.1))))*100/115)*SUM(D967:Y967)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D967:Y967)),$A$73)","v":0},{"$f":"IF((D967*$Z967-(2009-D$3)/($C967+D968)*$Z967*D967)<0,0,(D967*$Z967-(2009-D$3)/($C967+D968)*$Z967*D967))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA967:AV967)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA967","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB967","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC967","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD967","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE967","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF967","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG967","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH967","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI967","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ967","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK967","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL967","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM967","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN967","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO967","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP967","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ967","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR967","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS967","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT967","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU967","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV967","v":0},{"$f":"+SUM(AX967:BS967)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU967:CP967)","v":0},{"$f":"SUM(D967:Y967)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D969:Y969,\"<>0\")<=1,IF(SUM(D969:Y969)=0,0,(IF(SUM(D969:Y969)>0,IF(SUM(D969:Y969)<400,(1.2675*45967*SUM(D969:Y969)^(-0.4664)),(IF(SUM(D969:Y969)<2000,(39128*SUM(D969:Y969)^(-0.37661)),IF(SUM(D969:Y969)<5000,18893*SUM(D969:Y969)^(-0.28083),IF(SUM(D969:Y969)<100000,29680*SUM(D969:Y969)^(-0.24475),1773.1))))*100/115)*SUM(D969:Y969)*(0.246),0)*1.15*1.06*0.4)/SUM(D969:Y969)),$A$73)","v":0},{"$f":"IF((D969*$Z969-(2009-D$3)/$C969*$Z969*D969)<0,0,(D969*$Z969-(2009-D$3)/$C969*$Z969*D969))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N969*$Z969-(2009-N$3)/$C969*$Z969*N969)<0,0,(N969*$Z969-(2009-N$3)/$C969*$Z969*N969))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X969*$Z969-(2009-X$3)/$C969*$Z969*X969)<0,0,(X969*$Z969-(2009-X$3)/$C969*$Z969*X969))","v":0},{"$f":"IF((Y969*$Z969-(2009-Y$3)/$C969*$Z969*Y969)<0,0,(Y969*$Z969-(2009-Y$3)/$C969*$Z969*Y969))","v":0},{"$f":"+SUM(AA969:AV969)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA969","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB969","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC969","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD969","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE969","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF969","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG969","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH969","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI969","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ969","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK969","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL969","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM969","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN969","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO969","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP969","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ969","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR969","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS969","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT969","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU969","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV969","v":0},{"$f":"+SUM(AX969:BS969)","v":0},{"$f":"(AA969+AX969)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK969+BH969)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU969+BR969)/2","v":0},{"$f":"(AV969+BS969)/2","v":0},{"$f":"+SUM(BU969:CP969)","v":0},{"$f":"SUM(D969:Y969)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D970:Y970,\"<>0\")<=1,IF(SUM(D970:Y970)=0,0,(IF(SUM(D970:Y970)>0,IF(SUM(D970:Y970)<400,(1.2675*45967*SUM(D970:Y970)^(-0.4664)),(IF(SUM(D970:Y970)<2000,(39128*SUM(D970:Y970)^(-0.37661)),IF(SUM(D970:Y970)<5000,18893*SUM(D970:Y970)^(-0.28083),IF(SUM(D970:Y970)<100000,29680*SUM(D970:Y970)^(-0.24475),1773.1))))*100/115)*SUM(D970:Y970)*(0.246),0)*1.15*1.06*0.05)/SUM(D970:Y970)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X970*$Z970-(2009-X$3)/$C970*$Z970*X970)<0,0,(X970*$Z970-(2009-X$3)/$C970*$Z970*X970))","v":0},{"$f":"IF((Y970*$Z970-(2009-Y$3)/$C970*$Z970*Y970)<0,0,(Y970*$Z970-(2009-Y$3)/$C970*$Z970*Y970))","v":0},{"$f":"+SUM(AA970:AV970)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA970","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB970","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC970","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD970","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE970","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF970","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG970","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH970","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI970","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ970","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK970","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL970","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM970","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN970","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO970","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP970","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ970","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR970","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS970","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT970","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU970","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV970","v":0},{"$f":"+SUM(AX970:BS970)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU970+BR970)/2","v":0},{"$f":"(AV970+BS970)/2","v":0},{"$f":"+SUM(BU970:CP970)","v":0},{"$f":"SUM(D970:Y970)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW972:AW995)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT972:BT995)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ972:CQ995)","v":0},{"$f":"SUM(D971:Y971)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D972:Y972,\"<>0\")<=1,IF(SUM(D972:Y972)=0,0,(IF(SUM(D972:Y972)>0,IF(SUM(D972:Y972)<400,(1.2675*45967*SUM(D972:Y972)^(-0.4664)),(IF(SUM(D972:Y972)<2000,(39128*SUM(D972:Y972)^(-0.37661)),IF(SUM(D972:Y972)<5000,18893*SUM(D972:Y972)^(-0.28083),IF(SUM(D972:Y972)<100000,29680*SUM(D972:Y972)^(-0.24475),1773.1))))*100/115)*SUM(D972:Y972)*(IF(SUM(D955:Y955)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D972:Y972)),$A$73)","v":0},{"$f":"IF((D972*$Z972-(2009-D$3)/($C972+D973)*$Z972*D972)<0,0,(D972*$Z972-(2009-D$3)/($C972+D973)*$Z972*D972))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA972:AV972)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA972","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB972","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC972","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD972","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE972","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF972","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG972","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH972","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI972","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ972","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK972","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL972","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM972","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN972","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO972","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP972","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ972","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR972","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS972","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT972","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU972","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV972","v":0},{"$f":"+SUM(AX972:BS972)","v":0},{"$f":"(AA972+AX972)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU972:CP972)","v":0},{"$f":"SUM(D972:Y972)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D974:Y974,\"<>0\")<=1,IF(SUM(D974:Y974)=0,0,(IF(SUM(D974:Y974)>0,IF(SUM(D974:Y974)<400,(1.2675*45967*SUM(D974:Y974)^(-0.4664)),(IF(SUM(D974:Y974)<2000,(39128*SUM(D974:Y974)^(-0.37661)),IF(SUM(D974:Y974)<5000,18893*SUM(D974:Y974)^(-0.28083),IF(SUM(D974:Y974)<100000,29680*SUM(D974:Y974)^(-0.24475),1773.1))))*100/115)*SUM(D974:Y974)*(IF(SUM(D957:Y957)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D974:Y974)),$A$73)","v":0},{"$f":"IF((D974*$Z974-(2009-D$3)/$C974*$Z974*D974)<0,0,(D974*$Z974-(2009-D$3)/$C974*$Z974*D974))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N974*$Z974-(2009-N$3)/$C974*$Z974*N974)<0,0,(N974*$Z974-(2009-N$3)/$C974*$Z974*N974))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X974*$Z974-(2009-X$3)/$C974*$Z974*X974)<0,0,(X974*$Z974-(2009-X$3)/$C974*$Z974*X974))","v":0},{"$f":"IF((Y974*$Z974-(2009-Y$3)/$C974*$Z974*Y974)<0,0,(Y974*$Z974-(2009-Y$3)/$C974*$Z974*Y974))","v":0},{"$f":"+SUM(AA974:AV974)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA974","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB974","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC974","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD974","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE974","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF974","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG974","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH974","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI974","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ974","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK974","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL974","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM974","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN974","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO974","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP974","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ974","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR974","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS974","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT974","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU974","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV974","v":0},{"$f":"+SUM(AX974:BS974)","v":0},{"$f":"(AA974+AX974)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK974+BH974)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU974+BR974)/2","v":0},0,{"$f":"+SUM(BU974:CP974)","v":0},{"$f":"SUM(D974:Y974)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D975:Y975,\"<>0\")<=1,IF(SUM(D975:Y975)=0,0,(IF(SUM(D975:Y975)>0,IF(SUM(D975:Y975)<400,(1.2675*45967*SUM(D975:Y975)^(-0.4664)),(IF(SUM(D975:Y975)<2000,(39128*SUM(D975:Y975)^(-0.37661)),IF(SUM(D975:Y975)<5000,18893*SUM(D975:Y975)^(-0.28083),IF(SUM(D975:Y975)<100000,29680*SUM(D975:Y975)^(-0.24475),1773.1))))*100/115)*SUM(D975:Y975)*(IF(SUM(D958:Y958)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D975:Y975)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X975*$Z975-(2009-X$3)/$C975*$Z975*X975)<0,0,(X975*$Z975-(2009-X$3)/$C975*$Z975*X975))","v":0},{"$f":"IF((Y975*$Z975-(2009-Y$3)/$C975*$Z975*Y975)<0,0,(Y975*$Z975-(2009-Y$3)/$C975*$Z975*Y975))","v":0},{"$f":"+SUM(AA975:AV975)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA975","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB975","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC975","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD975","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE975","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF975","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG975","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH975","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI975","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ975","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK975","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL975","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM975","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN975","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO975","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP975","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ975","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR975","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS975","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT975","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU975","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV975","v":0},{"$f":"+SUM(AX975:BS975)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU975:CP975)","v":0},{"$f":"SUM(D975:Y975)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D976:Y976,\"<>0\")<=1,IF(SUM(D976:Y976)=0,0,(IF(SUM(D976:Y976)>0,IF(SUM(D976:Y976)<400,(1.2675*45967*SUM(D976:Y976)^(-0.4664)),(IF(SUM(D976:Y976)<2000,(39128*SUM(D976:Y976)^(-0.37661)),IF(SUM(D976:Y976)<5000,18893*SUM(D976:Y976)^(-0.28083),IF(SUM(D976:Y976)<100000,29680*SUM(D976:Y976)^(-0.24475),1773.1))))*100/115)*SUM(D976:Y976)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D976:Y976)),$A$73)","v":0},{"$f":"IF((D976*$Z976-(2009-D$3)/($C976+D977)*$Z976*D976)<0,0,(D976*$Z976-(2009-D$3)/($C976+D977)*$Z976*D976))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA976:AV976)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA976","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB976","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC976","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD976","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE976","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF976","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG976","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH976","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI976","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ976","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK976","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL976","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM976","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN976","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO976","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP976","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ976","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR976","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS976","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT976","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU976","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV976","v":0},{"$f":"+SUM(AX976:BS976)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU976:CP976)","v":0},{"$f":"SUM(D976:Y976)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D978:Y978,\"<>0\")<=1,IF(SUM(D978:Y978)=0,0,(IF(SUM(D978:Y978)>0,IF(SUM(D978:Y978)<400,(1.2675*45967*SUM(D978:Y978)^(-0.4664)),(IF(SUM(D978:Y978)<2000,(39128*SUM(D978:Y978)^(-0.37661)),IF(SUM(D978:Y978)<5000,18893*SUM(D978:Y978)^(-0.28083),IF(SUM(D978:Y978)<100000,29680*SUM(D978:Y978)^(-0.24475),1773.1))))*100/115)*SUM(D978:Y978)*0.1638,0)*1.15*1.06*0.4)/SUM(D978:Y978)),$A$73)","v":0},{"$f":"IF((D978*$Z978-(2009-D$3)/$C978*$Z978*D978)<0,0,(D978*$Z978-(2009-D$3)/$C978*$Z978*D978))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N978*$Z978-(2009-N$3)/$C978*$Z978*N978)<0,0,(N978*$Z978-(2009-N$3)/$C978*$Z978*N978))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X978*$Z978-(2009-X$3)/$C978*$Z978*X978)<0,0,(X978*$Z978-(2009-X$3)/$C978*$Z978*X978))","v":0},{"$f":"IF((Y978*$Z978-(2009-Y$3)/$C978*$Z978*Y978)<0,0,(Y978*$Z978-(2009-Y$3)/$C978*$Z978*Y978))","v":0},{"$f":"+SUM(AA978:AV978)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA978","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB978","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC978","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD978","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE978","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF978","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG978","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH978","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI978","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ978","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK978","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL978","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM978","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN978","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO978","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP978","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ978","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR978","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS978","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT978","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU978","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV978","v":0},{"$f":"+SUM(AX978:BS978)","v":0},{"$f":"(AA978+AX978)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK978+BH978)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU978+BR978)/2","v":0},0,{"$f":"+SUM(BU978:CP978)","v":0},{"$f":"SUM(D978:Y978)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D979:Y979,\"<>0\")<=1,IF(SUM(D979:Y979)=0,0,(IF(SUM(D979:Y979)>0,IF(SUM(D979:Y979)<400,(1.2675*45967*SUM(D979:Y979)^(-0.4664)),(IF(SUM(D979:Y979)<2000,(39128*SUM(D979:Y979)^(-0.37661)),IF(SUM(D979:Y979)<5000,18893*SUM(D979:Y979)^(-0.28083),IF(SUM(D979:Y979)<100000,29680*SUM(D979:Y979)^(-0.24475),1773.1))))*100/115)*SUM(D979:Y979)*0.1638,0)*1.15*1.06*0.05)/SUM(D979:Y979)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X979*$Z979-(2009-X$3)/$C979*$Z979*X979)<0,0,(X979*$Z979-(2009-X$3)/$C979*$Z979*X979))","v":0},{"$f":"IF((Y979*$Z979-(2009-Y$3)/$C979*$Z979*Y979)<0,0,(Y979*$Z979-(2009-Y$3)/$C979*$Z979*Y979))","v":0},{"$f":"+SUM(AA979:AV979)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA979","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB979","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC979","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD979","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE979","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF979","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG979","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH979","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI979","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ979","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK979","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL979","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM979","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN979","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO979","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP979","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ979","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR979","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS979","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT979","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU979","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV979","v":0},{"$f":"+SUM(AX979:BS979)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU979:CP979)","v":0},{"$f":"SUM(D979:Y979)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D980:Y980,\"<>0\")<=1,IF(SUM(D980:Y980)=0,0,(IF(SUM(D980:Y980)>0,IF(SUM(D980:Y980)<400,(1.2675*45967*SUM(D980:Y980)^(-0.4664)),(IF(SUM(D980:Y980)<2000,(39128*SUM(D980:Y980)^(-0.37661)),IF(SUM(D980:Y980)<5000,18893*SUM(D980:Y980)^(-0.28083),IF(SUM(D980:Y980)<100000,29680*SUM(D980:Y980)^(-0.24475),1773.1))))*100/115)*SUM(D980:Y980)*(IF(SUM(D976:Y976)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D980:Y980)),$A$73)","v":0},{"$f":"IF((D980*$Z980-(2009-D$3)/($C980+D981)*$Z980*D980)<0,0,(D980*$Z980-(2009-D$3)/($C980+D981)*$Z980*D980))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA980:AV980)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA980","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB980","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC980","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD980","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE980","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF980","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG980","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH980","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI980","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ980","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK980","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL980","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM980","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN980","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO980","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP980","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ980","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR980","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS980","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT980","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU980","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV980","v":0},{"$f":"+SUM(AX980:BS980)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU980:CP980)","v":0},{"$f":"SUM(D980:Y980)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D982:Y982,\"<>0\")<=1,IF(SUM(D982:Y982)=0,0,(IF(SUM(D982:Y982)>0,IF(SUM(D982:Y982)<400,(1.2675*45967*SUM(D982:Y982)^(-0.4664)),(IF(SUM(D982:Y982)<2000,(39128*SUM(D982:Y982)^(-0.37661)),IF(SUM(D982:Y982)<5000,18893*SUM(D982:Y982)^(-0.28083),IF(SUM(D982:Y982)<100000,29680*SUM(D982:Y982)^(-0.24475),1773.1))))*100/115)*SUM(D982:Y982)*(IF(SUM(D978:Y978)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D982:Y982)),$A$73)","v":0},{"$f":"IF((D982*$Z982-(2009-D$3)/$C982*$Z982*D982)<0,0,(D982*$Z982-(2009-D$3)/$C982*$Z982*D982))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N982*$Z982-(2009-N$3)/$C982*$Z982*N982)<0,0,(N982*$Z982-(2009-N$3)/$C982*$Z982*N982))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X982*$Z982-(2009-X$3)/$C982*$Z982*X982)<0,0,(X982*$Z982-(2009-X$3)/$C982*$Z982*X982))","v":0},{"$f":"IF((Y982*$Z982-(2009-Y$3)/$C982*$Z982*Y982)<0,0,(Y982*$Z982-(2009-Y$3)/$C982*$Z982*Y982))","v":0},{"$f":"+SUM(AA982:AV982)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA982","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB982","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC982","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD982","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE982","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF982","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG982","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH982","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI982","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ982","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK982","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL982","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM982","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN982","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO982","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP982","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ982","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR982","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS982","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT982","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU982","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV982","v":0},{"$f":"+SUM(AX982:BS982)","v":0},{"$f":"(AA982+AX982)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK982+BH982)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU982+BR982)/2","v":0},0,{"$f":"+SUM(BU982:CP982)","v":0},{"$f":"SUM(D982:Y982)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D983:Y983,\"<>0\")<=1,IF(SUM(D983:Y983)=0,0,(IF(SUM(D983:Y983)>0,IF(SUM(D983:Y983)<400,(1.2675*45967*SUM(D983:Y983)^(-0.4664)),(IF(SUM(D983:Y983)<2000,(39128*SUM(D983:Y983)^(-0.37661)),IF(SUM(D983:Y983)<5000,18893*SUM(D983:Y983)^(-0.28083),IF(SUM(D983:Y983)<100000,29680*SUM(D983:Y983)^(-0.24475),1773.1))))*100/115)*SUM(D983:Y983)*(IF(SUM(D979:Y979)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D983:Y983)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X983*$Z983-(2009-X$3)/$C983*$Z983*X983)<0,0,(X983*$Z983-(2009-X$3)/$C983*$Z983*X983))","v":0},{"$f":"IF((Y983*$Z983-(2009-Y$3)/$C983*$Z983*Y983)<0,0,(Y983*$Z983-(2009-Y$3)/$C983*$Z983*Y983))","v":0},{"$f":"+SUM(AA983:AV983)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA983","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB983","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC983","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD983","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE983","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF983","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG983","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH983","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI983","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ983","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK983","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL983","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM983","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN983","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO983","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP983","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ983","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR983","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS983","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT983","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU983","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV983","v":0},{"$f":"+SUM(AX983:BS983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU983:CP983)","v":0},{"$f":"SUM(D983:Y983)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D984:Y984,\"<>0\")<=1,IF(SUM(D984:Y984)=0,0,(IF(SUM(D984:Y984)>0,IF(SUM(D984:Y984)<400,(1.2675*45967*SUM(D984:Y984)^(-0.4664)),(IF(SUM(D984:Y984)<2000,(39128*SUM(D984:Y984)^(-0.37661)),IF(SUM(D984:Y984)<5000,18893*SUM(D984:Y984)^(-0.28083),IF(SUM(D984:Y984)<100000,29680*SUM(D984:Y984)^(-0.24475),1773.1))))*100/115)*SUM(D984:Y984)*(IF(SUM(D976:Y976)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D984:Y984)),$A$73)","v":0},{"$f":"IF((D984*$Z984-(2009-D$3)/($C984+D985)*$Z984*D984)<0,0,(D984*$Z984-(2009-D$3)/($C984+D985)*$Z984*D984))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA984:AV984)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA984","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB984","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC984","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD984","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE984","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF984","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG984","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH984","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI984","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ984","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK984","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL984","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM984","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN984","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO984","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP984","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ984","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR984","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS984","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT984","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU984","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV984","v":0},{"$f":"+SUM(AX984:BS984)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU984:CP984)","v":0},{"$f":"SUM(D984:Y984)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D986:Y986,\"<>0\")<=1,IF(SUM(D986:Y986)=0,0,(IF(SUM(D986:Y986)>0,IF(SUM(D986:Y986)<400,(1.2675*45967*SUM(D986:Y986)^(-0.4664)),(IF(SUM(D986:Y986)<2000,(39128*SUM(D986:Y986)^(-0.37661)),IF(SUM(D986:Y986)<5000,18893*SUM(D986:Y986)^(-0.28083),IF(SUM(D986:Y986)<100000,29680*SUM(D986:Y986)^(-0.24475),1773.1))))*100/115)*SUM(D986:Y986)*(IF(SUM(D978:Y978)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D986:Y986)),$A$73)","v":0},{"$f":"IF((D986*$Z986-(2009-D$3)/$C986*$Z986*D986)<0,0,(D986*$Z986-(2009-D$3)/$C986*$Z986*D986))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N986*$Z986-(2009-N$3)/$C986*$Z986*N986)<0,0,(N986*$Z986-(2009-N$3)/$C986*$Z986*N986))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X986*$Z986-(2009-X$3)/$C986*$Z986*X986)<0,0,(X986*$Z986-(2009-X$3)/$C986*$Z986*X986))","v":0},{"$f":"IF((Y986*$Z986-(2009-Y$3)/$C986*$Z986*Y986)<0,0,(Y986*$Z986-(2009-Y$3)/$C986*$Z986*Y986))","v":0},{"$f":"+SUM(AA986:AV986)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA986","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB986","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC986","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD986","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE986","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF986","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG986","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH986","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI986","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ986","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK986","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL986","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM986","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN986","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO986","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP986","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ986","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR986","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS986","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT986","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU986","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV986","v":0},{"$f":"+SUM(AX986:BS986)","v":0},{"$f":"(AA986+AX986)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK986+BH986)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU986+BR986)/2","v":0},0,{"$f":"+SUM(BU986:CP986)","v":0},{"$f":"SUM(D986:Y986)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D987:Y987,\"<>0\")<=1,IF(SUM(D987:Y987)=0,0,(IF(SUM(D987:Y987)>0,IF(SUM(D987:Y987)<400,(1.2675*45967*SUM(D987:Y987)^(-0.4664)),(IF(SUM(D987:Y987)<2000,(39128*SUM(D987:Y987)^(-0.37661)),IF(SUM(D987:Y987)<5000,18893*SUM(D987:Y987)^(-0.28083),IF(SUM(D987:Y987)<100000,29680*SUM(D987:Y987)^(-0.24475),1773.1))))*100/115)*SUM(D987:Y987)*(IF(SUM(D979:Y979)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D987:Y987)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X987*$Z987-(2009-X$3)/$C987*$Z987*X987)<0,0,(X987*$Z987-(2009-X$3)/$C987*$Z987*X987))","v":0},{"$f":"IF((Y987*$Z987-(2009-Y$3)/$C987*$Z987*Y987)<0,0,(Y987*$Z987-(2009-Y$3)/$C987*$Z987*Y987))","v":0},{"$f":"+SUM(AA987:AV987)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA987","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB987","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC987","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD987","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE987","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF987","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG987","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH987","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI987","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ987","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK987","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL987","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM987","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN987","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO987","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP987","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ987","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR987","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS987","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT987","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU987","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV987","v":0},{"$f":"+SUM(AX987:BS987)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU987:CP987)","v":0},{"$f":"SUM(D987:Y987)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D988:Y988,\"<>0\")<=1,IF(SUM(D988:Y988)=0,0,(IF(SUM(D988:Y988)>0,IF(SUM(D988:Y988)<400,(1.2675*45967*SUM(D988:Y988)^(-0.4664)),(IF(SUM(D988:Y988)<2000,(39128*SUM(D988:Y988)^(-0.37661)),IF(SUM(D988:Y988)<5000,18893*SUM(D988:Y988)^(-0.28083),IF(SUM(D988:Y988)<100000,29680*SUM(D988:Y988)^(-0.24475),1773.1))))*100/115)*SUM(D988:Y988)*(IF(SUM(D976:Y976)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D988:Y988)),$A$73)","v":0},{"$f":"IF((D988*$Z988-(2009-D$3)/($C988+D989)*$Z988*D988)<0,0,(D988*$Z988-(2009-D$3)/($C988+D989)*$Z988*D988))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA988:AV988)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA988","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB988","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC988","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD988","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE988","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF988","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG988","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH988","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI988","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ988","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK988","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL988","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM988","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN988","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO988","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP988","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ988","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR988","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS988","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT988","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU988","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV988","v":0},{"$f":"+SUM(AX988:BS988)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU988:CP988)","v":0},{"$f":"SUM(D988:Y988)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D990:Y990,\"<>0\")<=1,IF(SUM(D990:Y990)=0,0,(IF(SUM(D990:Y990)>0,IF(SUM(D990:Y990)<400,(1.2675*45967*SUM(D990:Y990)^(-0.4664)),(IF(SUM(D990:Y990)<2000,(39128*SUM(D990:Y990)^(-0.37661)),IF(SUM(D990:Y990)<5000,18893*SUM(D990:Y990)^(-0.28083),IF(SUM(D990:Y990)<100000,29680*SUM(D990:Y990)^(-0.24475),1773.1))))*100/115)*SUM(D990:Y990)*(IF(SUM(D978:Y978)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D990:Y990)),$A$73)","v":0},{"$f":"IF((D990*$Z990-(2009-D$3)/$C990*$Z990*D990)<0,0,(D990*$Z990-(2009-D$3)/$C990*$Z990*D990))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N990*$Z990-(2009-N$3)/$C990*$Z990*N990)<0,0,(N990*$Z990-(2009-N$3)/$C990*$Z990*N990))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X990*$Z990-(2009-X$3)/$C990*$Z990*X990)<0,0,(X990*$Z990-(2009-X$3)/$C990*$Z990*X990))","v":0},{"$f":"IF((Y990*$Z990-(2009-Y$3)/$C990*$Z990*Y990)<0,0,(Y990*$Z990-(2009-Y$3)/$C990*$Z990*Y990))","v":0},{"$f":"+SUM(AA990:AV990)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA990","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB990","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC990","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD990","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE990","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF990","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG990","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH990","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI990","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ990","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK990","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL990","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM990","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN990","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO990","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP990","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ990","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR990","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS990","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT990","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU990","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV990","v":0},{"$f":"+SUM(AX990:BS990)","v":0},{"$f":"(AA990+AX990)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK990+BH990)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU990+BR990)/2","v":0},0,{"$f":"+SUM(BU990:CP990)","v":0},{"$f":"SUM(D990:Y990)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D991:Y991,\"<>0\")<=1,IF(SUM(D991:Y991)=0,0,(IF(SUM(D991:Y991)>0,IF(SUM(D991:Y991)<400,(1.2675*45967*SUM(D991:Y991)^(-0.4664)),(IF(SUM(D991:Y991)<2000,(39128*SUM(D991:Y991)^(-0.37661)),IF(SUM(D991:Y991)<5000,18893*SUM(D991:Y991)^(-0.28083),IF(SUM(D991:Y991)<100000,29680*SUM(D991:Y991)^(-0.24475),1773.1))))*100/115)*SUM(D991:Y991)*(IF(SUM(D979:Y979)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D991:Y991)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X991*$Z991-(2009-X$3)/$C991*$Z991*X991)<0,0,(X991*$Z991-(2009-X$3)/$C991*$Z991*X991))","v":0},{"$f":"IF((Y991*$Z991-(2009-Y$3)/$C991*$Z991*Y991)<0,0,(Y991*$Z991-(2009-Y$3)/$C991*$Z991*Y991))","v":0},{"$f":"+SUM(AA991:AV991)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA991","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB991","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC991","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD991","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE991","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF991","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG991","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH991","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI991","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ991","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK991","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL991","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM991","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN991","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO991","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP991","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ991","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR991","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS991","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT991","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU991","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV991","v":0},{"$f":"+SUM(AX991:BS991)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU991:CP991)","v":0},{"$f":"SUM(D991:Y991)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D992:Y992,\"<>0\")<=1,IF(SUM(D992:Y992)=0,0,(IF(SUM(D992:Y992)>0,IF(SUM(D992:Y992)<400,(1.2675*45967*SUM(D992:Y992)^(-0.4664)),(IF(SUM(D992:Y992)<2000,(39128*SUM(D992:Y992)^(-0.37661)),IF(SUM(D992:Y992)<5000,18893*SUM(D992:Y992)^(-0.28083),IF(SUM(D992:Y992)<100000,29680*SUM(D992:Y992)^(-0.24475),1773.1))))*100/115)*SUM(D992:Y992)*(IF(SUM(D976:Y976)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D992:Y992)),$A$73)","v":0},{"$f":"IF((D992*$Z992-(2009-D$3)/($C992+D993)*$Z992*D992)<0,0,(D992*$Z992-(2009-D$3)/($C992+D993)*$Z992*D992))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA992:AV992)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA992","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB992","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC992","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD992","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE992","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF992","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG992","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH992","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI992","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ992","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK992","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL992","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM992","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN992","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO992","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP992","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ992","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR992","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS992","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT992","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU992","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV992","v":0},{"$f":"+SUM(AX992:BS992)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU992:CP992)","v":0},{"$f":"SUM(D992:Y992)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D994:Y994,\"<>0\")<=1,IF(SUM(D994:Y994)=0,0,(IF(SUM(D994:Y994)>0,IF(SUM(D994:Y994)<400,(1.2675*45967*SUM(D994:Y994)^(-0.4664)),(IF(SUM(D994:Y994)<2000,(39128*SUM(D994:Y994)^(-0.37661)),IF(SUM(D994:Y994)<5000,18893*SUM(D994:Y994)^(-0.28083),IF(SUM(D994:Y994)<100000,29680*SUM(D994:Y994)^(-0.24475),1773.1))))*100/115)*SUM(D994:Y994)*(IF(SUM(D978:Y978)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D994:Y994)),$A$73)","v":0},{"$f":"IF((D994*$Z994-(2009-D$3)/$C994*$Z994*D994)<0,0,(D994*$Z994-(2009-D$3)/$C994*$Z994*D994))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N994*$Z994-(2009-N$3)/$C994*$Z994*N994)<0,0,(N994*$Z994-(2009-N$3)/$C994*$Z994*N994))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X994*$Z994-(2009-X$3)/$C994*$Z994*X994)<0,0,(X994*$Z994-(2009-X$3)/$C994*$Z994*X994))","v":0},{"$f":"IF((Y994*$Z994-(2009-Y$3)/$C994*$Z994*Y994)<0,0,(Y994*$Z994-(2009-Y$3)/$C994*$Z994*Y994))","v":0},{"$f":"+SUM(AA994:AV994)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA994","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB994","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC994","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD994","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE994","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF994","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG994","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH994","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI994","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ994","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK994","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL994","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM994","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN994","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO994","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP994","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ994","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR994","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS994","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT994","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU994","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV994","v":0},{"$f":"+SUM(AX994:BS994)","v":0},{"$f":"(AA994+AX994)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK994+BH994)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU994+BR994)/2","v":0},{"$f":"(AV994+BS994)/2","v":0},{"$f":"+SUM(BU994:CP994)","v":0},{"$f":"SUM(D994:Y994)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D995:Y995,\"<>0\")<=1,IF(SUM(D995:Y995)=0,0,(IF(SUM(D995:Y995)>0,IF(SUM(D995:Y995)<400,(1.2675*45967*SUM(D995:Y995)^(-0.4664)),(IF(SUM(D995:Y995)<2000,(39128*SUM(D995:Y995)^(-0.37661)),IF(SUM(D995:Y995)<5000,18893*SUM(D995:Y995)^(-0.28083),IF(SUM(D995:Y995)<100000,29680*SUM(D995:Y995)^(-0.24475),1773.1))))*100/115)*SUM(D995:Y995)*(IF(SUM(D979:Y979)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D995:Y995)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X995*$Z995-(2009-X$3)/$C995*$Z995*X995)<0,0,(X995*$Z995-(2009-X$3)/$C995*$Z995*X995))","v":0},{"$f":"IF((Y995*$Z995-(2009-Y$3)/$C995*$Z995*Y995)<0,0,(Y995*$Z995-(2009-Y$3)/$C995*$Z995*Y995))","v":0},{"$f":"+SUM(AA995:AV995)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA995","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB995","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC995","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD995","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE995","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF995","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG995","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH995","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI995","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ995","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK995","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL995","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM995","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN995","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO995","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP995","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ995","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR995","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS995","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT995","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU995","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV995","v":0},{"$f":"+SUM(AX995:BS995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU995+BR995)/2","v":0},{"$f":"(AV995+BS995)/2","v":0},{"$f":"+SUM(BU995:CP995)","v":0},{"$f":"SUM(D995:Y995)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW997:AW1008)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT997:BT1008)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ997:CQ1008)","v":0},{"$f":"SUM(D996:Y996)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D997:Y997,\"<>0\")<=1,IF(SUM(D997:Y997)=0,0,(IF(SUM(D997:Y997)>0,IF(SUM(D997:Y997)<400,(1.2675*45967*SUM(D997:Y997)^(-0.4664)),(IF(SUM(D997:Y997)<2000,(39128*SUM(D997:Y997)^(-0.37661)),IF(SUM(D997:Y997)<5000,18893*SUM(D997:Y997)^(-0.28083),IF(SUM(D997:Y997)<100000,29680*SUM(D997:Y997)^(-0.24475),1773.1))))*100/115)*SUM(D997:Y997)*(IF(SUM(D976:Y976)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D997:Y997)),$A$73)","v":0},{"$f":"IF((D997*$Z997-(2009-D$3)/($C997+D998)*$Z997*D997)<0,0,(D997*$Z997-(2009-D$3)/($C997+D998)*$Z997*D997))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA997:AV997)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA997","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB997","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC997","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD997","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE997","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF997","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG997","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH997","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI997","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ997","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK997","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL997","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM997","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN997","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO997","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP997","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ997","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR997","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS997","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT997","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU997","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV997","v":0},{"$f":"+SUM(AX997:BS997)","v":0},{"$f":"(AA997+AX997)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU997:CP997)","v":0},{"$f":"SUM(D997:Y997)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D999:Y999,\"<>0\")<=1,IF(SUM(D999:Y999)=0,0,(IF(SUM(D999:Y999)>0,IF(SUM(D999:Y999)<400,(1.2675*45967*SUM(D999:Y999)^(-0.4664)),(IF(SUM(D999:Y999)<2000,(39128*SUM(D999:Y999)^(-0.37661)),IF(SUM(D999:Y999)<5000,18893*SUM(D999:Y999)^(-0.28083),IF(SUM(D999:Y999)<100000,29680*SUM(D999:Y999)^(-0.24475),1773.1))))*100/115)*SUM(D999:Y999)*(IF(SUM(D978:Y978)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D999:Y999)),$A$73)","v":0},{"$f":"IF((D999*$Z999-(2009-D$3)/$C999*$Z999*D999)<0,0,(D999*$Z999-(2009-D$3)/$C999*$Z999*D999))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N999*$Z999-(2009-N$3)/$C999*$Z999*N999)<0,0,(N999*$Z999-(2009-N$3)/$C999*$Z999*N999))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X999*$Z999-(2009-X$3)/$C999*$Z999*X999)<0,0,(X999*$Z999-(2009-X$3)/$C999*$Z999*X999))","v":0},{"$f":"IF((Y999*$Z999-(2009-Y$3)/$C999*$Z999*Y999)<0,0,(Y999*$Z999-(2009-Y$3)/$C999*$Z999*Y999))","v":0},{"$f":"+SUM(AA999:AV999)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA999","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB999","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC999","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD999","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE999","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF999","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG999","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH999","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI999","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ999","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK999","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL999","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM999","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN999","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO999","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP999","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ999","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR999","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS999","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT999","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU999","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV999","v":0},{"$f":"+SUM(AX999:BS999)","v":0},{"$f":"(AA999+AX999)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK999+BH999)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU999+BR999)/2","v":0},0,{"$f":"+SUM(BU999:CP999)","v":0},{"$f":"SUM(D999:Y999)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1000:Y1000,\"<>0\")<=1,IF(SUM(D1000:Y1000)=0,0,(IF(SUM(D1000:Y1000)>0,IF(SUM(D1000:Y1000)<400,(1.2675*45967*SUM(D1000:Y1000)^(-0.4664)),(IF(SUM(D1000:Y1000)<2000,(39128*SUM(D1000:Y1000)^(-0.37661)),IF(SUM(D1000:Y1000)<5000,18893*SUM(D1000:Y1000)^(-0.28083),IF(SUM(D1000:Y1000)<100000,29680*SUM(D1000:Y1000)^(-0.24475),1773.1))))*100/115)*SUM(D1000:Y1000)*(IF(SUM(D979:Y979)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D1000:Y1000)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1000*$Z1000-(2009-X$3)/$C1000*$Z1000*X1000)<0,0,(X1000*$Z1000-(2009-X$3)/$C1000*$Z1000*X1000))","v":0},{"$f":"IF((Y1000*$Z1000-(2009-Y$3)/$C1000*$Z1000*Y1000)<0,0,(Y1000*$Z1000-(2009-Y$3)/$C1000*$Z1000*Y1000))","v":0},{"$f":"+SUM(AA1000:AV1000)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1000","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1000","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1000","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1000","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1000","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1000","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1000","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1000","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1000","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1000","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1000","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1000","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1000","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1000","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1000","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1000","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1000","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1000","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1000","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1000","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1000","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1000","v":0},{"$f":"+SUM(AX1000:BS1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1000:CP1000)","v":0},{"$f":"SUM(D1000:Y1000)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1001:Y1001,\"<>0\")<=1,IF(SUM(D1001:Y1001)=0,0,(IF(SUM(D1001:Y1001)>0,IF(SUM(D1001:Y1001)<400,(1.2675*45967*SUM(D1001:Y1001)^(-0.4664)),(IF(SUM(D1001:Y1001)<2000,(39128*SUM(D1001:Y1001)^(-0.37661)),IF(SUM(D1001:Y1001)<5000,18893*SUM(D1001:Y1001)^(-0.28083),IF(SUM(D1001:Y1001)<100000,29680*SUM(D1001:Y1001)^(-0.24475),1773.1))))*100/115)*SUM(D1001:Y1001)*(IF(SUM(D976:Y976)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D1001:Y1001)),$A$73)","v":0},{"$f":"IF((D1001*$Z1001-(2009-D$3)/($C1001+D1002)*$Z1001*D1001)<0,0,(D1001*$Z1001-(2009-D$3)/($C1001+D1002)*$Z1001*D1001))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1001:AV1001)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1001","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1001","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1001","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1001","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1001","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1001","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1001","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1001","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1001","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1001","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1001","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1001","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1001","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1001","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1001","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1001","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1001","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1001","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1001","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1001","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1001","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1001","v":0},{"$f":"+SUM(AX1001:BS1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1001:CP1001)","v":0},{"$f":"SUM(D1001:Y1001)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1003:Y1003,\"<>0\")<=1,IF(SUM(D1003:Y1003)=0,0,(IF(SUM(D1003:Y1003)>0,IF(SUM(D1003:Y1003)<400,(1.2675*45967*SUM(D1003:Y1003)^(-0.4664)),(IF(SUM(D1003:Y1003)<2000,(39128*SUM(D1003:Y1003)^(-0.37661)),IF(SUM(D1003:Y1003)<5000,18893*SUM(D1003:Y1003)^(-0.28083),IF(SUM(D1003:Y1003)<100000,29680*SUM(D1003:Y1003)^(-0.24475),1773.1))))*100/115)*SUM(D1003:Y1003)*(IF(SUM(D978:Y978)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D1003:Y1003)),$A$73)","v":0},{"$f":"IF((D1003*$Z1003-(2009-D$3)/$C1003*$Z1003*D1003)<0,0,(D1003*$Z1003-(2009-D$3)/$C1003*$Z1003*D1003))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1003*$Z1003-(2009-N$3)/$C1003*$Z1003*N1003)<0,0,(N1003*$Z1003-(2009-N$3)/$C1003*$Z1003*N1003))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1003*$Z1003-(2009-X$3)/$C1003*$Z1003*X1003)<0,0,(X1003*$Z1003-(2009-X$3)/$C1003*$Z1003*X1003))","v":0},{"$f":"IF((Y1003*$Z1003-(2009-Y$3)/$C1003*$Z1003*Y1003)<0,0,(Y1003*$Z1003-(2009-Y$3)/$C1003*$Z1003*Y1003))","v":0},{"$f":"+SUM(AA1003:AV1003)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1003","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1003","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1003","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1003","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1003","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1003","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1003","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1003","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1003","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1003","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1003","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1003","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1003","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1003","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1003","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1003","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1003","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1003","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1003","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1003","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1003","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1003","v":0},{"$f":"+SUM(AX1003:BS1003)","v":0},{"$f":"(AA1003+AX1003)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1003+BH1003)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1003+BR1003)/2","v":0},0,{"$f":"+SUM(BU1003:CP1003)","v":0},{"$f":"SUM(D1003:Y1003)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1004:Y1004,\"<>0\")<=1,IF(SUM(D1004:Y1004)=0,0,(IF(SUM(D1004:Y1004)>0,IF(SUM(D1004:Y1004)<400,(1.2675*45967*SUM(D1004:Y1004)^(-0.4664)),(IF(SUM(D1004:Y1004)<2000,(39128*SUM(D1004:Y1004)^(-0.37661)),IF(SUM(D1004:Y1004)<5000,18893*SUM(D1004:Y1004)^(-0.28083),IF(SUM(D1004:Y1004)<100000,29680*SUM(D1004:Y1004)^(-0.24475),1773.1))))*100/115)*SUM(D1004:Y1004)*(IF(SUM(D979:Y979)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D1004:Y1004)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1004*$Z1004-(2009-X$3)/$C1004*$Z1004*X1004)<0,0,(X1004*$Z1004-(2009-X$3)/$C1004*$Z1004*X1004))","v":0},{"$f":"IF((Y1004*$Z1004-(2009-Y$3)/$C1004*$Z1004*Y1004)<0,0,(Y1004*$Z1004-(2009-Y$3)/$C1004*$Z1004*Y1004))","v":0},{"$f":"+SUM(AA1004:AV1004)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1004","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1004","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1004","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1004","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1004","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1004","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1004","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1004","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1004","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1004","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1004","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1004","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1004","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1004","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1004","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1004","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1004","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1004","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1004","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1004","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1004","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1004","v":0},{"$f":"+SUM(AX1004:BS1004)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1004:CP1004)","v":0},{"$f":"SUM(D1004:Y1004)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1005:Y1005,\"<>0\")<=1,IF(SUM(D1005:Y1005)=0,0,(IF(SUM(D1005:Y1005)>0,IF(SUM(D1005:Y1005)<400,(1.2675*45967*SUM(D1005:Y1005)^(-0.4664)),(IF(SUM(D1005:Y1005)<2000,(39128*SUM(D1005:Y1005)^(-0.37661)),IF(SUM(D1005:Y1005)<5000,18893*SUM(D1005:Y1005)^(-0.28083),IF(SUM(D1005:Y1005)<100000,29680*SUM(D1005:Y1005)^(-0.24475),1773.1))))*100/115)*SUM(D1005:Y1005)*(IF(SUM(D976:Y976)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D1005:Y1005)),$A$73)","v":0},{"$f":"IF((D1005*$Z1005-(2009-D$3)/($C1005+D1006)*$Z1005*D1005)<0,0,(D1005*$Z1005-(2009-D$3)/($C1005+D1006)*$Z1005*D1005))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1005:AV1005)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1005","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1005","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1005","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1005","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1005","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1005","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1005","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1005","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1005","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1005","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1005","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1005","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1005","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1005","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1005","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1005","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1005","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1005","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1005","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1005","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1005","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1005","v":0},{"$f":"+SUM(AX1005:BS1005)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1005:CP1005)","v":0},{"$f":"SUM(D1005:Y1005)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1007:Y1007,\"<>0\")<=1,IF(SUM(D1007:Y1007)=0,0,(IF(SUM(D1007:Y1007)>0,IF(SUM(D1007:Y1007)<400,(1.2675*45967*SUM(D1007:Y1007)^(-0.4664)),(IF(SUM(D1007:Y1007)<2000,(39128*SUM(D1007:Y1007)^(-0.37661)),IF(SUM(D1007:Y1007)<5000,18893*SUM(D1007:Y1007)^(-0.28083),IF(SUM(D1007:Y1007)<100000,29680*SUM(D1007:Y1007)^(-0.24475),1773.1))))*100/115)*SUM(D1007:Y1007)*(IF(SUM(D978:Y978)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D1007:Y1007)),$A$73)","v":0},{"$f":"IF((D1007*$Z1007-(2009-D$3)/$C1007*$Z1007*D1007)<0,0,(D1007*$Z1007-(2009-D$3)/$C1007*$Z1007*D1007))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1007*$Z1007-(2009-N$3)/$C1007*$Z1007*N1007)<0,0,(N1007*$Z1007-(2009-N$3)/$C1007*$Z1007*N1007))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1007*$Z1007-(2009-X$3)/$C1007*$Z1007*X1007)<0,0,(X1007*$Z1007-(2009-X$3)/$C1007*$Z1007*X1007))","v":0},{"$f":"IF((Y1007*$Z1007-(2009-Y$3)/$C1007*$Z1007*Y1007)<0,0,(Y1007*$Z1007-(2009-Y$3)/$C1007*$Z1007*Y1007))","v":0},{"$f":"+SUM(AA1007:AV1007)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1007","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1007","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1007","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1007","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1007","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1007","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1007","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1007","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1007","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1007","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1007","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1007","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1007","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1007","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1007","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1007","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1007","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1007","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1007","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1007","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1007","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1007","v":0},{"$f":"+SUM(AX1007:BS1007)","v":0},{"$f":"(AA1007+AX1007)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1007+BH1007)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1007+BR1007)/2","v":0},{"$f":"(AV1007+BS1007)/2","v":0},{"$f":"+SUM(BU1007:CP1007)","v":0},{"$f":"SUM(D1007:Y1007)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1008:Y1008,\"<>0\")<=1,IF(SUM(D1008:Y1008)=0,0,(IF(SUM(D1008:Y1008)>0,IF(SUM(D1008:Y1008)<400,(1.2675*45967*SUM(D1008:Y1008)^(-0.4664)),(IF(SUM(D1008:Y1008)<2000,(39128*SUM(D1008:Y1008)^(-0.37661)),IF(SUM(D1008:Y1008)<5000,18893*SUM(D1008:Y1008)^(-0.28083),IF(SUM(D1008:Y1008)<100000,29680*SUM(D1008:Y1008)^(-0.24475),1773.1))))*100/115)*SUM(D1008:Y1008)*(IF(SUM(D979:Y979)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D1008:Y1008)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1008*$Z1008-(2009-X$3)/$C1008*$Z1008*X1008)<0,0,(X1008*$Z1008-(2009-X$3)/$C1008*$Z1008*X1008))","v":0},{"$f":"IF((Y1008*$Z1008-(2009-Y$3)/$C1008*$Z1008*Y1008)<0,0,(Y1008*$Z1008-(2009-Y$3)/$C1008*$Z1008*Y1008))","v":0},{"$f":"+SUM(AA1008:AV1008)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1008","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1008","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1008","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1008","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1008","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1008","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1008","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1008","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1008","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1008","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1008","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1008","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1008","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1008","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1008","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1008","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1008","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1008","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1008","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1008","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1008","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1008","v":0},{"$f":"+SUM(AX1008:BS1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1008+BR1008)/2","v":0},{"$f":"(AV1008+BS1008)/2","v":0},{"$f":"+SUM(BU1008:CP1008)","v":0},{"$f":"SUM(D1008:Y1008)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW4+AW71+AW138+AW205+AW272+AW339+AW406+AW473+AW540+AW607+AW674+AW741+AW808+AW875+AW942)","v":1921785293.725666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT4+BT71+BT138+BT205+BT272+BT339+BT406+BT473+BT540+BT607+BT674+BT741+BT808+BT875+BT942)","v":1321104897.7041349},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ4+CQ71+CQ138+CQ205+CQ272+CQ339+CQ406+CQ473+CQ540+CQ607+CQ674+CQ741+CQ808+CQ875+CQ942)","v":1621445095.7149005}]

{"sheet":"Distributionsanlæg","index":2,"n_rows":409,"n_cols":96,"rows_kept":409,"cut":false,"hidden":false,"merged":[[0,94,1,94],[0,26,0,47],[0,48,1,48],[0,49,0,70],[0,71,1,71],[0,2,1,2],[0,1,1,1],[0,25,1,25],[0,0,1,0],[0,72,0,93]]}
["Distributionsanlæg","Enhed","Standard-levetid","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Beregnet\nenhedspris","Nedskrevet genanskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet genanskaffelsesværdi \ni alt","Nedskrevet anskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet anskaffelsesværdi \ni alt","Standardværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet standardværdi\ni alt"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},2002,2003,2004,2005,2006,2007,{"$f":"+W2+1","v":2008},{"$f":"+X2+1","v":2009},null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AM2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+BJ2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+CG2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"mængde"]
[null,null,null,1905,{"$f":"+D3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AA3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+AI3+10","v":1992},1997,{"$f":"+AM2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AX3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+BF3+10","v":1992},1997,{"$f":"+BJ2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+BU3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+CC3+10","v":1992},1997,{"$f":"+CG2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Ledningsnet - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW5:AW17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT5:BT17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ5:CQ17)","v":0}]
[{"$f":"+Genanskaffelsespriser!B58","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E58","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D5*Genanskaffelsespriser!$D58-(2009-D$3)/$C5*Genanskaffelsespriser!$D58*D5)<0,0,(D5*Genanskaffelsespriser!$D58-(2009-D$3)/$C5*Genanskaffelsespriser!$D58*D5))","v":0},{"$f":"IF((E5*Genanskaffelsespriser!$D58-(2009-E$3)/$C5*Genanskaffelsespriser!$D58*E5)<0,0,(E5*Genanskaffelsespriser!$D58-(2009-E$3)/$C5*Genanskaffelsespriser!$D58*E5))","v":0},{"$f":"IF((F5*Genanskaffelsespriser!$D58-(2009-F$3)/$C5*Genanskaffelsespriser!$D58*F5)<0,0,(F5*Genanskaffelsespriser!$D58-(2009-F$3)/$C5*Genanskaffelsespriser!$D58*F5))","v":0},{"$f":"IF((G5*Genanskaffelsespriser!$D58-(2009-G$3)/$C5*Genanskaffelsespriser!$D58*G5)<0,0,(G5*Genanskaffelsespriser!$D58-(2009-G$3)/$C5*Genanskaffelsespriser!$D58*G5))","v":0},{"$f":"IF((H5*Genanskaffelsespriser!$D58-(2009-H$3)/$C5*Genanskaffelsespriser!$D58*H5)<0,0,(H5*Genanskaffelsespriser!$D58-(2009-H$3)/$C5*Genanskaffelsespriser!$D58*H5))","v":0},{"$f":"IF((I5*Genanskaffelsespriser!$D58-(2009-I$3)/$C5*Genanskaffelsespriser!$D58*I5)<0,0,(I5*Genanskaffelsespriser!$D58-(2009-I$3)/$C5*Genanskaffelsespriser!$D58*I5))","v":0},{"$f":"IF((J5*Genanskaffelsespriser!$D58-(2009-J$3)/$C5*Genanskaffelsespriser!$D58*J5)<0,0,(J5*Genanskaffelsespriser!$D58-(2009-J$3)/$C5*Genanskaffelsespriser!$D58*J5))","v":0},{"$f":"IF((K5*Genanskaffelsespriser!$D58-(2009-K$3)/$C5*Genanskaffelsespriser!$D58*K5)<0,0,(K5*Genanskaffelsespriser!$D58-(2009-K$3)/$C5*Genanskaffelsespriser!$D58*K5))","v":0},{"$f":"IF((L5*Genanskaffelsespriser!$D58-(2009-L$3)/$C5*Genanskaffelsespriser!$D58*L5)<0,0,(L5*Genanskaffelsespriser!$D58-(2009-L$3)/$C5*Genanskaffelsespriser!$D58*L5))","v":0},{"$f":"IF((M5*Genanskaffelsespriser!$D58-(2009-M$3)/$C5*Genanskaffelsespriser!$D58*M5)<0,0,(M5*Genanskaffelsespriser!$D58-(2009-M$3)/$C5*Genanskaffelsespriser!$D58*M5))","v":0},{"$f":"IF((N5*Genanskaffelsespriser!$D58-(2009-N$3)/$C5*Genanskaffelsespriser!$D58*N5)<0,0,(N5*Genanskaffelsespriser!$D58-(2009-N$3)/$C5*Genanskaffelsespriser!$D58*N5))","v":0},{"$f":"IF((O5*Genanskaffelsespriser!$D58-(2009-O$3)/$C5*Genanskaffelsespriser!$D58*O5)<0,0,(O5*Genanskaffelsespriser!$D58-(2009-O$3)/$C5*Genanskaffelsespriser!$D58*O5))","v":0},{"$f":"IF((P5*Genanskaffelsespriser!$D58-(2009-P$3)/$C5*Genanskaffelsespriser!$D58*P5)<0,0,(P5*Genanskaffelsespriser!$D58-(2009-P$3)/$C5*Genanskaffelsespriser!$D58*P5))","v":0},{"$f":"IF((Q5*Genanskaffelsespriser!$D58-(2009-Q$3)/$C5*Genanskaffelsespriser!$D58*Q5)<0,0,(Q5*Genanskaffelsespriser!$D58-(2009-Q$3)/$C5*Genanskaffelsespriser!$D58*Q5))","v":0},{"$f":"IF((R5*Genanskaffelsespriser!$D58-(2009-R$3)/$C5*Genanskaffelsespriser!$D58*R5)<0,0,(R5*Genanskaffelsespriser!$D58-(2009-R$3)/$C5*Genanskaffelsespriser!$D58*R5))","v":0},{"$f":"IF((S5*Genanskaffelsespriser!$D58-(2009-S$3)/$C5*Genanskaffelsespriser!$D58*S5)<0,0,(S5*Genanskaffelsespriser!$D58-(2009-S$3)/$C5*Genanskaffelsespriser!$D58*S5))","v":0},{"$f":"IF((T5*Genanskaffelsespriser!$D58-(2009-T$3)/$C5*Genanskaffelsespriser!$D58*T5)<0,0,(T5*Genanskaffelsespriser!$D58-(2009-T$3)/$C5*Genanskaffelsespriser!$D58*T5))","v":0},{"$f":"IF((U5*Genanskaffelsespriser!$D58-(2009-U$3)/$C5*Genanskaffelsespriser!$D58*U5)<0,0,(U5*Genanskaffelsespriser!$D58-(2009-U$3)/$C5*Genanskaffelsespriser!$D58*U5))","v":0},{"$f":"IF((V5*Genanskaffelsespriser!$D58-(2009-V$3)/$C5*Genanskaffelsespriser!$D58*V5)<0,0,(V5*Genanskaffelsespriser!$D58-(2009-V$3)/$C5*Genanskaffelsespriser!$D58*V5))","v":0},{"$f":"IF((W5*Genanskaffelsespriser!$D58-(2009-W$3)/$C5*Genanskaffelsespriser!$D58*W5)<0,0,(W5*Genanskaffelsespriser!$D58-(2009-W$3)/$C5*Genanskaffelsespriser!$D58*W5))","v":0},{"$f":"IF((X5*Genanskaffelsespriser!$D58-(2009-X$3)/$C5*Genanskaffelsespriser!$D58*X5)<0,0,(X5*Genanskaffelsespriser!$D58-(2009-X$3)/$C5*Genanskaffelsespriser!$D58*X5))","v":0},{"$f":"IF((Y5*Genanskaffelsespriser!$D58-(2009-Y$3)/$C5*Genanskaffelsespriser!$D58*Y5)<0,0,(Y5*Genanskaffelsespriser!$D58-(2009-Y$3)/$C5*Genanskaffelsespriser!$D58*Y5))","v":0},{"$f":"+SUM(AA5:AV5)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA5","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB5","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC5","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD5","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE5","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF5","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG5","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH5","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI5","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ5","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK5","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL5","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM5","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN5","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO5","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP5","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ5","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR5","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS5","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT5","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU5","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV5","v":0},{"$f":"+SUM(AX5:BS5)","v":0},{"$f":"(AA5+AX5)/2","v":0},{"$f":"(AB5+AY5)/2","v":0},{"$f":"(AC5+AZ5)/2","v":0},{"$f":"(AD5+BA5)/2","v":0},{"$f":"(AE5+BB5)/2","v":0},{"$f":"(AF5+BC5)/2","v":0},{"$f":"(AG5+BD5)/2","v":0},{"$f":"(AH5+BE5)/2","v":0},{"$f":"(AI5+BF5)/2","v":0},{"$f":"(AJ5+BG5)/2","v":0},{"$f":"(AK5+BH5)/2","v":0},{"$f":"(AL5+BI5)/2","v":0},{"$f":"(AM5+BJ5)/2","v":0},{"$f":"(AN5+BK5)/2","v":0},{"$f":"(AO5+BL5)/2","v":0},{"$f":"(AP5+BM5)/2","v":0},{"$f":"(AQ5+BN5)/2","v":0},{"$f":"(AR5+BO5)/2","v":0},{"$f":"(AS5+BP5)/2","v":0},{"$f":"(AT5+BQ5)/2","v":0},{"$f":"(AU5+BR5)/2","v":0},{"$f":"(AV5+BS5)/2","v":0},{"$f":"+AVERAGE(AW5,BT5)","v":0},{"$f":"SUM(D5:Y5)","v":0}]
[{"$f":"+Genanskaffelsespriser!B59","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E59","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D6*Genanskaffelsespriser!$D59-(2009-D$3)/$C6*Genanskaffelsespriser!$D59*D6)<0,0,(D6*Genanskaffelsespriser!$D59-(2009-D$3)/$C6*Genanskaffelsespriser!$D59*D6))","v":0},{"$f":"IF((E6*Genanskaffelsespriser!$D59-(2009-E$3)/$C6*Genanskaffelsespriser!$D59*E6)<0,0,(E6*Genanskaffelsespriser!$D59-(2009-E$3)/$C6*Genanskaffelsespriser!$D59*E6))","v":0},{"$f":"IF((F6*Genanskaffelsespriser!$D59-(2009-F$3)/$C6*Genanskaffelsespriser!$D59*F6)<0,0,(F6*Genanskaffelsespriser!$D59-(2009-F$3)/$C6*Genanskaffelsespriser!$D59*F6))","v":0},{"$f":"IF((G6*Genanskaffelsespriser!$D59-(2009-G$3)/$C6*Genanskaffelsespriser!$D59*G6)<0,0,(G6*Genanskaffelsespriser!$D59-(2009-G$3)/$C6*Genanskaffelsespriser!$D59*G6))","v":0},{"$f":"IF((H6*Genanskaffelsespriser!$D59-(2009-H$3)/$C6*Genanskaffelsespriser!$D59*H6)<0,0,(H6*Genanskaffelsespriser!$D59-(2009-H$3)/$C6*Genanskaffelsespriser!$D59*H6))","v":0},{"$f":"IF((I6*Genanskaffelsespriser!$D59-(2009-I$3)/$C6*Genanskaffelsespriser!$D59*I6)<0,0,(I6*Genanskaffelsespriser!$D59-(2009-I$3)/$C6*Genanskaffelsespriser!$D59*I6))","v":0},{"$f":"IF((J6*Genanskaffelsespriser!$D59-(2009-J$3)/$C6*Genanskaffelsespriser!$D59*J6)<0,0,(J6*Genanskaffelsespriser!$D59-(2009-J$3)/$C6*Genanskaffelsespriser!$D59*J6))","v":0},{"$f":"IF((K6*Genanskaffelsespriser!$D59-(2009-K$3)/$C6*Genanskaffelsespriser!$D59*K6)<0,0,(K6*Genanskaffelsespriser!$D59-(2009-K$3)/$C6*Genanskaffelsespriser!$D59*K6))","v":0},{"$f":"IF((L6*Genanskaffelsespriser!$D59-(2009-L$3)/$C6*Genanskaffelsespriser!$D59*L6)<0,0,(L6*Genanskaffelsespriser!$D59-(2009-L$3)/$C6*Genanskaffelsespriser!$D59*L6))","v":0},{"$f":"IF((M6*Genanskaffelsespriser!$D59-(2009-M$3)/$C6*Genanskaffelsespriser!$D59*M6)<0,0,(M6*Genanskaffelsespriser!$D59-(2009-M$3)/$C6*Genanskaffelsespriser!$D59*M6))","v":0},{"$f":"IF((N6*Genanskaffelsespriser!$D59-(2009-N$3)/$C6*Genanskaffelsespriser!$D59*N6)<0,0,(N6*Genanskaffelsespriser!$D59-(2009-N$3)/$C6*Genanskaffelsespriser!$D59*N6))","v":0},{"$f":"IF((O6*Genanskaffelsespriser!$D59-(2009-O$3)/$C6*Genanskaffelsespriser!$D59*O6)<0,0,(O6*Genanskaffelsespriser!$D59-(2009-O$3)/$C6*Genanskaffelsespriser!$D59*O6))","v":0},{"$f":"IF((P6*Genanskaffelsespriser!$D59-(2009-P$3)/$C6*Genanskaffelsespriser!$D59*P6)<0,0,(P6*Genanskaffelsespriser!$D59-(2009-P$3)/$C6*Genanskaffelsespriser!$D59*P6))","v":0},{"$f":"IF((Q6*Genanskaffelsespriser!$D59-(2009-Q$3)/$C6*Genanskaffelsespriser!$D59*Q6)<0,0,(Q6*Genanskaffelsespriser!$D59-(2009-Q$3)/$C6*Genanskaffelsespriser!$D59*Q6))","v":0},{"$f":"IF((R6*Genanskaffelsespriser!$D59-(2009-R$3)/$C6*Genanskaffelsespriser!$D59*R6)<0,0,(R6*Genanskaffelsespriser!$D59-(2009-R$3)/$C6*Genanskaffelsespriser!$D59*R6))","v":0},{"$f":"IF((S6*Genanskaffelsespriser!$D59-(2009-S$3)/$C6*Genanskaffelsespriser!$D59*S6)<0,0,(S6*Genanskaffelsespriser!$D59-(2009-S$3)/$C6*Genanskaffelsespriser!$D59*S6))","v":0},{"$f":"IF((T6*Genanskaffelsespriser!$D59-(2009-T$3)/$C6*Genanskaffelsespriser!$D59*T6)<0,0,(T6*Genanskaffelsespriser!$D59-(2009-T$3)/$C6*Genanskaffelsespriser!$D59*T6))","v":0},{"$f":"IF((U6*Genanskaffelsespriser!$D59-(2009-U$3)/$C6*Genanskaffelsespriser!$D59*U6)<0,0,(U6*Genanskaffelsespriser!$D59-(2009-U$3)/$C6*Genanskaffelsespriser!$D59*U6))","v":0},{"$f":"IF((V6*Genanskaffelsespriser!$D59-(2009-V$3)/$C6*Genanskaffelsespriser!$D59*V6)<0,0,(V6*Genanskaffelsespriser!$D59-(2009-V$3)/$C6*Genanskaffelsespriser!$D59*V6))","v":0},{"$f":"IF((W6*Genanskaffelsespriser!$D59-(2009-W$3)/$C6*Genanskaffelsespriser!$D59*W6)<0,0,(W6*Genanskaffelsespriser!$D59-(2009-W$3)/$C6*Genanskaffelsespriser!$D59*W6))","v":0},{"$f":"IF((X6*Genanskaffelsespriser!$D59-(2009-X$3)/$C6*Genanskaffelsespriser!$D59*X6)<0,0,(X6*Genanskaffelsespriser!$D59-(2009-X$3)/$C6*Genanskaffelsespriser!$D59*X6))","v":0},{"$f":"IF((Y6*Genanskaffelsespriser!$D59-(2009-Y$3)/$C6*Genanskaffelsespriser!$D59*Y6)<0,0,(Y6*Genanskaffelsespriser!$D59-(2009-Y$3)/$C6*Genanskaffelsespriser!$D59*Y6))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA6","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB6","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC6","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD6","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE6","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF6","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG6","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH6","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI6","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ6","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK6","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL6","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM6","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN6","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO6","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP6","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ6","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR6","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS6","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT6","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU6","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D6:Y6)","v":0}]
[{"$f":"+Genanskaffelsespriser!B60","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E60","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D7*Genanskaffelsespriser!$D60-(2009-D$3)/$C7*Genanskaffelsespriser!$D60*D7)<0,0,(D7*Genanskaffelsespriser!$D60-(2009-D$3)/$C7*Genanskaffelsespriser!$D60*D7))","v":0},{"$f":"IF((E7*Genanskaffelsespriser!$D60-(2009-E$3)/$C7*Genanskaffelsespriser!$D60*E7)<0,0,(E7*Genanskaffelsespriser!$D60-(2009-E$3)/$C7*Genanskaffelsespriser!$D60*E7))","v":0},{"$f":"IF((F7*Genanskaffelsespriser!$D60-(2009-F$3)/$C7*Genanskaffelsespriser!$D60*F7)<0,0,(F7*Genanskaffelsespriser!$D60-(2009-F$3)/$C7*Genanskaffelsespriser!$D60*F7))","v":0},{"$f":"IF((G7*Genanskaffelsespriser!$D60-(2009-G$3)/$C7*Genanskaffelsespriser!$D60*G7)<0,0,(G7*Genanskaffelsespriser!$D60-(2009-G$3)/$C7*Genanskaffelsespriser!$D60*G7))","v":0},{"$f":"IF((H7*Genanskaffelsespriser!$D60-(2009-H$3)/$C7*Genanskaffelsespriser!$D60*H7)<0,0,(H7*Genanskaffelsespriser!$D60-(2009-H$3)/$C7*Genanskaffelsespriser!$D60*H7))","v":0},{"$f":"IF((I7*Genanskaffelsespriser!$D60-(2009-I$3)/$C7*Genanskaffelsespriser!$D60*I7)<0,0,(I7*Genanskaffelsespriser!$D60-(2009-I$3)/$C7*Genanskaffelsespriser!$D60*I7))","v":0},{"$f":"IF((J7*Genanskaffelsespriser!$D60-(2009-J$3)/$C7*Genanskaffelsespriser!$D60*J7)<0,0,(J7*Genanskaffelsespriser!$D60-(2009-J$3)/$C7*Genanskaffelsespriser!$D60*J7))","v":0},{"$f":"IF((K7*Genanskaffelsespriser!$D60-(2009-K$3)/$C7*Genanskaffelsespriser!$D60*K7)<0,0,(K7*Genanskaffelsespriser!$D60-(2009-K$3)/$C7*Genanskaffelsespriser!$D60*K7))","v":0},{"$f":"IF((L7*Genanskaffelsespriser!$D60-(2009-L$3)/$C7*Genanskaffelsespriser!$D60*L7)<0,0,(L7*Genanskaffelsespriser!$D60-(2009-L$3)/$C7*Genanskaffelsespriser!$D60*L7))","v":0},{"$f":"IF((M7*Genanskaffelsespriser!$D60-(2009-M$3)/$C7*Genanskaffelsespriser!$D60*M7)<0,0,(M7*Genanskaffelsespriser!$D60-(2009-M$3)/$C7*Genanskaffelsespriser!$D60*M7))","v":0},{"$f":"IF((N7*Genanskaffelsespriser!$D60-(2009-N$3)/$C7*Genanskaffelsespriser!$D60*N7)<0,0,(N7*Genanskaffelsespriser!$D60-(2009-N$3)/$C7*Genanskaffelsespriser!$D60*N7))","v":0},{"$f":"IF((O7*Genanskaffelsespriser!$D60-(2009-O$3)/$C7*Genanskaffelsespriser!$D60*O7)<0,0,(O7*Genanskaffelsespriser!$D60-(2009-O$3)/$C7*Genanskaffelsespriser!$D60*O7))","v":0},{"$f":"IF((P7*Genanskaffelsespriser!$D60-(2009-P$3)/$C7*Genanskaffelsespriser!$D60*P7)<0,0,(P7*Genanskaffelsespriser!$D60-(2009-P$3)/$C7*Genanskaffelsespriser!$D60*P7))","v":0},{"$f":"IF((Q7*Genanskaffelsespriser!$D60-(2009-Q$3)/$C7*Genanskaffelsespriser!$D60*Q7)<0,0,(Q7*Genanskaffelsespriser!$D60-(2009-Q$3)/$C7*Genanskaffelsespriser!$D60*Q7))","v":0},{"$f":"IF((R7*Genanskaffelsespriser!$D60-(2009-R$3)/$C7*Genanskaffelsespriser!$D60*R7)<0,0,(R7*Genanskaffelsespriser!$D60-(2009-R$3)/$C7*Genanskaffelsespriser!$D60*R7))","v":0},{"$f":"IF((S7*Genanskaffelsespriser!$D60-(2009-S$3)/$C7*Genanskaffelsespriser!$D60*S7)<0,0,(S7*Genanskaffelsespriser!$D60-(2009-S$3)/$C7*Genanskaffelsespriser!$D60*S7))","v":0},{"$f":"IF((T7*Genanskaffelsespriser!$D60-(2009-T$3)/$C7*Genanskaffelsespriser!$D60*T7)<0,0,(T7*Genanskaffelsespriser!$D60-(2009-T$3)/$C7*Genanskaffelsespriser!$D60*T7))","v":0},{"$f":"IF((U7*Genanskaffelsespriser!$D60-(2009-U$3)/$C7*Genanskaffelsespriser!$D60*U7)<0,0,(U7*Genanskaffelsespriser!$D60-(2009-U$3)/$C7*Genanskaffelsespriser!$D60*U7))","v":0},{"$f":"IF((V7*Genanskaffelsespriser!$D60-(2009-V$3)/$C7*Genanskaffelsespriser!$D60*V7)<0,0,(V7*Genanskaffelsespriser!$D60-(2009-V$3)/$C7*Genanskaffelsespriser!$D60*V7))","v":0},{"$f":"IF((W7*Genanskaffelsespriser!$D60-(2009-W$3)/$C7*Genanskaffelsespriser!$D60*W7)<0,0,(W7*Genanskaffelsespriser!$D60-(2009-W$3)/$C7*Genanskaffelsespriser!$D60*W7))","v":0},{"$f":"IF((X7*Genanskaffelsespriser!$D60-(2009-X$3)/$C7*Genanskaffelsespriser!$D60*X7)<0,0,(X7*Genanskaffelsespriser!$D60-(2009-X$3)/$C7*Genanskaffelsespriser!$D60*X7))","v":0},{"$f":"IF((Y7*Genanskaffelsespriser!$D60-(2009-Y$3)/$C7*Genanskaffelsespriser!$D60*Y7)<0,0,(Y7*Genanskaffelsespriser!$D60-(2009-Y$3)/$C7*Genanskaffelsespriser!$D60*Y7))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA7","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB7","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC7","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD7","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE7","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF7","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG7","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH7","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI7","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ7","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK7","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL7","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM7","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN7","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO7","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP7","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ7","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR7","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS7","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT7","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU7","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B61","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E61","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D8*Genanskaffelsespriser!$D61-(2009-D$3)/$C8*Genanskaffelsespriser!$D61*D8)<0,0,(D8*Genanskaffelsespriser!$D61-(2009-D$3)/$C8*Genanskaffelsespriser!$D61*D8))","v":0},{"$f":"IF((E8*Genanskaffelsespriser!$D61-(2009-E$3)/$C8*Genanskaffelsespriser!$D61*E8)<0,0,(E8*Genanskaffelsespriser!$D61-(2009-E$3)/$C8*Genanskaffelsespriser!$D61*E8))","v":0},{"$f":"IF((F8*Genanskaffelsespriser!$D61-(2009-F$3)/$C8*Genanskaffelsespriser!$D61*F8)<0,0,(F8*Genanskaffelsespriser!$D61-(2009-F$3)/$C8*Genanskaffelsespriser!$D61*F8))","v":0},{"$f":"IF((G8*Genanskaffelsespriser!$D61-(2009-G$3)/$C8*Genanskaffelsespriser!$D61*G8)<0,0,(G8*Genanskaffelsespriser!$D61-(2009-G$3)/$C8*Genanskaffelsespriser!$D61*G8))","v":0},{"$f":"IF((H8*Genanskaffelsespriser!$D61-(2009-H$3)/$C8*Genanskaffelsespriser!$D61*H8)<0,0,(H8*Genanskaffelsespriser!$D61-(2009-H$3)/$C8*Genanskaffelsespriser!$D61*H8))","v":0},{"$f":"IF((I8*Genanskaffelsespriser!$D61-(2009-I$3)/$C8*Genanskaffelsespriser!$D61*I8)<0,0,(I8*Genanskaffelsespriser!$D61-(2009-I$3)/$C8*Genanskaffelsespriser!$D61*I8))","v":0},{"$f":"IF((J8*Genanskaffelsespriser!$D61-(2009-J$3)/$C8*Genanskaffelsespriser!$D61*J8)<0,0,(J8*Genanskaffelsespriser!$D61-(2009-J$3)/$C8*Genanskaffelsespriser!$D61*J8))","v":0},{"$f":"IF((K8*Genanskaffelsespriser!$D61-(2009-K$3)/$C8*Genanskaffelsespriser!$D61*K8)<0,0,(K8*Genanskaffelsespriser!$D61-(2009-K$3)/$C8*Genanskaffelsespriser!$D61*K8))","v":0},{"$f":"IF((L8*Genanskaffelsespriser!$D61-(2009-L$3)/$C8*Genanskaffelsespriser!$D61*L8)<0,0,(L8*Genanskaffelsespriser!$D61-(2009-L$3)/$C8*Genanskaffelsespriser!$D61*L8))","v":0},{"$f":"IF((M8*Genanskaffelsespriser!$D61-(2009-M$3)/$C8*Genanskaffelsespriser!$D61*M8)<0,0,(M8*Genanskaffelsespriser!$D61-(2009-M$3)/$C8*Genanskaffelsespriser!$D61*M8))","v":0},{"$f":"IF((N8*Genanskaffelsespriser!$D61-(2009-N$3)/$C8*Genanskaffelsespriser!$D61*N8)<0,0,(N8*Genanskaffelsespriser!$D61-(2009-N$3)/$C8*Genanskaffelsespriser!$D61*N8))","v":0},{"$f":"IF((O8*Genanskaffelsespriser!$D61-(2009-O$3)/$C8*Genanskaffelsespriser!$D61*O8)<0,0,(O8*Genanskaffelsespriser!$D61-(2009-O$3)/$C8*Genanskaffelsespriser!$D61*O8))","v":0},{"$f":"IF((P8*Genanskaffelsespriser!$D61-(2009-P$3)/$C8*Genanskaffelsespriser!$D61*P8)<0,0,(P8*Genanskaffelsespriser!$D61-(2009-P$3)/$C8*Genanskaffelsespriser!$D61*P8))","v":0},{"$f":"IF((Q8*Genanskaffelsespriser!$D61-(2009-Q$3)/$C8*Genanskaffelsespriser!$D61*Q8)<0,0,(Q8*Genanskaffelsespriser!$D61-(2009-Q$3)/$C8*Genanskaffelsespriser!$D61*Q8))","v":0},{"$f":"IF((R8*Genanskaffelsespriser!$D61-(2009-R$3)/$C8*Genanskaffelsespriser!$D61*R8)<0,0,(R8*Genanskaffelsespriser!$D61-(2009-R$3)/$C8*Genanskaffelsespriser!$D61*R8))","v":0},{"$f":"IF((S8*Genanskaffelsespriser!$D61-(2009-S$3)/$C8*Genanskaffelsespriser!$D61*S8)<0,0,(S8*Genanskaffelsespriser!$D61-(2009-S$3)/$C8*Genanskaffelsespriser!$D61*S8))","v":0},{"$f":"IF((T8*Genanskaffelsespriser!$D61-(2009-T$3)/$C8*Genanskaffelsespriser!$D61*T8)<0,0,(T8*Genanskaffelsespriser!$D61-(2009-T$3)/$C8*Genanskaffelsespriser!$D61*T8))","v":0},{"$f":"IF((U8*Genanskaffelsespriser!$D61-(2009-U$3)/$C8*Genanskaffelsespriser!$D61*U8)<0,0,(U8*Genanskaffelsespriser!$D61-(2009-U$3)/$C8*Genanskaffelsespriser!$D61*U8))","v":0},{"$f":"IF((V8*Genanskaffelsespriser!$D61-(2009-V$3)/$C8*Genanskaffelsespriser!$D61*V8)<0,0,(V8*Genanskaffelsespriser!$D61-(2009-V$3)/$C8*Genanskaffelsespriser!$D61*V8))","v":0},{"$f":"IF((W8*Genanskaffelsespriser!$D61-(2009-W$3)/$C8*Genanskaffelsespriser!$D61*W8)<0,0,(W8*Genanskaffelsespriser!$D61-(2009-W$3)/$C8*Genanskaffelsespriser!$D61*W8))","v":0},{"$f":"IF((X8*Genanskaffelsespriser!$D61-(2009-X$3)/$C8*Genanskaffelsespriser!$D61*X8)<0,0,(X8*Genanskaffelsespriser!$D61-(2009-X$3)/$C8*Genanskaffelsespriser!$D61*X8))","v":0},{"$f":"IF((Y8*Genanskaffelsespriser!$D61-(2009-Y$3)/$C8*Genanskaffelsespriser!$D61*Y8)<0,0,(Y8*Genanskaffelsespriser!$D61-(2009-Y$3)/$C8*Genanskaffelsespriser!$D61*Y8))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA8","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB8","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC8","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD8","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE8","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF8","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG8","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH8","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI8","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ8","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK8","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL8","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM8","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN8","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO8","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP8","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ8","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR8","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS8","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT8","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU8","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B62","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E62","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D9*Genanskaffelsespriser!$D62-(2009-D$3)/$C9*Genanskaffelsespriser!$D62*D9)<0,0,(D9*Genanskaffelsespriser!$D62-(2009-D$3)/$C9*Genanskaffelsespriser!$D62*D9))","v":0},{"$f":"IF((E9*Genanskaffelsespriser!$D62-(2009-E$3)/$C9*Genanskaffelsespriser!$D62*E9)<0,0,(E9*Genanskaffelsespriser!$D62-(2009-E$3)/$C9*Genanskaffelsespriser!$D62*E9))","v":0},{"$f":"IF((F9*Genanskaffelsespriser!$D62-(2009-F$3)/$C9*Genanskaffelsespriser!$D62*F9)<0,0,(F9*Genanskaffelsespriser!$D62-(2009-F$3)/$C9*Genanskaffelsespriser!$D62*F9))","v":0},{"$f":"IF((G9*Genanskaffelsespriser!$D62-(2009-G$3)/$C9*Genanskaffelsespriser!$D62*G9)<0,0,(G9*Genanskaffelsespriser!$D62-(2009-G$3)/$C9*Genanskaffelsespriser!$D62*G9))","v":0},{"$f":"IF((H9*Genanskaffelsespriser!$D62-(2009-H$3)/$C9*Genanskaffelsespriser!$D62*H9)<0,0,(H9*Genanskaffelsespriser!$D62-(2009-H$3)/$C9*Genanskaffelsespriser!$D62*H9))","v":0},{"$f":"IF((I9*Genanskaffelsespriser!$D62-(2009-I$3)/$C9*Genanskaffelsespriser!$D62*I9)<0,0,(I9*Genanskaffelsespriser!$D62-(2009-I$3)/$C9*Genanskaffelsespriser!$D62*I9))","v":0},{"$f":"IF((J9*Genanskaffelsespriser!$D62-(2009-J$3)/$C9*Genanskaffelsespriser!$D62*J9)<0,0,(J9*Genanskaffelsespriser!$D62-(2009-J$3)/$C9*Genanskaffelsespriser!$D62*J9))","v":0},{"$f":"IF((K9*Genanskaffelsespriser!$D62-(2009-K$3)/$C9*Genanskaffelsespriser!$D62*K9)<0,0,(K9*Genanskaffelsespriser!$D62-(2009-K$3)/$C9*Genanskaffelsespriser!$D62*K9))","v":0},{"$f":"IF((L9*Genanskaffelsespriser!$D62-(2009-L$3)/$C9*Genanskaffelsespriser!$D62*L9)<0,0,(L9*Genanskaffelsespriser!$D62-(2009-L$3)/$C9*Genanskaffelsespriser!$D62*L9))","v":0},{"$f":"IF((M9*Genanskaffelsespriser!$D62-(2009-M$3)/$C9*Genanskaffelsespriser!$D62*M9)<0,0,(M9*Genanskaffelsespriser!$D62-(2009-M$3)/$C9*Genanskaffelsespriser!$D62*M9))","v":0},{"$f":"IF((N9*Genanskaffelsespriser!$D62-(2009-N$3)/$C9*Genanskaffelsespriser!$D62*N9)<0,0,(N9*Genanskaffelsespriser!$D62-(2009-N$3)/$C9*Genanskaffelsespriser!$D62*N9))","v":0},{"$f":"IF((O9*Genanskaffelsespriser!$D62-(2009-O$3)/$C9*Genanskaffelsespriser!$D62*O9)<0,0,(O9*Genanskaffelsespriser!$D62-(2009-O$3)/$C9*Genanskaffelsespriser!$D62*O9))","v":0},{"$f":"IF((P9*Genanskaffelsespriser!$D62-(2009-P$3)/$C9*Genanskaffelsespriser!$D62*P9)<0,0,(P9*Genanskaffelsespriser!$D62-(2009-P$3)/$C9*Genanskaffelsespriser!$D62*P9))","v":0},{"$f":"IF((Q9*Genanskaffelsespriser!$D62-(2009-Q$3)/$C9*Genanskaffelsespriser!$D62*Q9)<0,0,(Q9*Genanskaffelsespriser!$D62-(2009-Q$3)/$C9*Genanskaffelsespriser!$D62*Q9))","v":0},{"$f":"IF((R9*Genanskaffelsespriser!$D62-(2009-R$3)/$C9*Genanskaffelsespriser!$D62*R9)<0,0,(R9*Genanskaffelsespriser!$D62-(2009-R$3)/$C9*Genanskaffelsespriser!$D62*R9))","v":0},{"$f":"IF((S9*Genanskaffelsespriser!$D62-(2009-S$3)/$C9*Genanskaffelsespriser!$D62*S9)<0,0,(S9*Genanskaffelsespriser!$D62-(2009-S$3)/$C9*Genanskaffelsespriser!$D62*S9))","v":0},{"$f":"IF((T9*Genanskaffelsespriser!$D62-(2009-T$3)/$C9*Genanskaffelsespriser!$D62*T9)<0,0,(T9*Genanskaffelsespriser!$D62-(2009-T$3)/$C9*Genanskaffelsespriser!$D62*T9))","v":0},{"$f":"IF((U9*Genanskaffelsespriser!$D62-(2009-U$3)/$C9*Genanskaffelsespriser!$D62*U9)<0,0,(U9*Genanskaffelsespriser!$D62-(2009-U$3)/$C9*Genanskaffelsespriser!$D62*U9))","v":0},{"$f":"IF((V9*Genanskaffelsespriser!$D62-(2009-V$3)/$C9*Genanskaffelsespriser!$D62*V9)<0,0,(V9*Genanskaffelsespriser!$D62-(2009-V$3)/$C9*Genanskaffelsespriser!$D62*V9))","v":0},{"$f":"IF((W9*Genanskaffelsespriser!$D62-(2009-W$3)/$C9*Genanskaffelsespriser!$D62*W9)<0,0,(W9*Genanskaffelsespriser!$D62-(2009-W$3)/$C9*Genanskaffelsespriser!$D62*W9))","v":0},{"$f":"IF((X9*Genanskaffelsespriser!$D62-(2009-X$3)/$C9*Genanskaffelsespriser!$D62*X9)<0,0,(X9*Genanskaffelsespriser!$D62-(2009-X$3)/$C9*Genanskaffelsespriser!$D62*X9))","v":0},{"$f":"IF((Y9*Genanskaffelsespriser!$D62-(2009-Y$3)/$C9*Genanskaffelsespriser!$D62*Y9)<0,0,(Y9*Genanskaffelsespriser!$D62-(2009-Y$3)/$C9*Genanskaffelsespriser!$D62*Y9))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA9","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB9","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC9","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD9","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE9","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF9","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG9","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH9","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI9","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ9","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK9","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL9","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM9","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN9","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO9","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP9","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ9","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR9","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS9","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT9","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU9","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B63","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E63","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D10*Genanskaffelsespriser!$D63-(2009-D$3)/$C10*Genanskaffelsespriser!$D63*D10)<0,0,(D10*Genanskaffelsespriser!$D63-(2009-D$3)/$C10*Genanskaffelsespriser!$D63*D10))","v":0},{"$f":"IF((E10*Genanskaffelsespriser!$D63-(2009-E$3)/$C10*Genanskaffelsespriser!$D63*E10)<0,0,(E10*Genanskaffelsespriser!$D63-(2009-E$3)/$C10*Genanskaffelsespriser!$D63*E10))","v":0},{"$f":"IF((F10*Genanskaffelsespriser!$D63-(2009-F$3)/$C10*Genanskaffelsespriser!$D63*F10)<0,0,(F10*Genanskaffelsespriser!$D63-(2009-F$3)/$C10*Genanskaffelsespriser!$D63*F10))","v":0},{"$f":"IF((G10*Genanskaffelsespriser!$D63-(2009-G$3)/$C10*Genanskaffelsespriser!$D63*G10)<0,0,(G10*Genanskaffelsespriser!$D63-(2009-G$3)/$C10*Genanskaffelsespriser!$D63*G10))","v":0},{"$f":"IF((H10*Genanskaffelsespriser!$D63-(2009-H$3)/$C10*Genanskaffelsespriser!$D63*H10)<0,0,(H10*Genanskaffelsespriser!$D63-(2009-H$3)/$C10*Genanskaffelsespriser!$D63*H10))","v":0},{"$f":"IF((I10*Genanskaffelsespriser!$D63-(2009-I$3)/$C10*Genanskaffelsespriser!$D63*I10)<0,0,(I10*Genanskaffelsespriser!$D63-(2009-I$3)/$C10*Genanskaffelsespriser!$D63*I10))","v":0},{"$f":"IF((J10*Genanskaffelsespriser!$D63-(2009-J$3)/$C10*Genanskaffelsespriser!$D63*J10)<0,0,(J10*Genanskaffelsespriser!$D63-(2009-J$3)/$C10*Genanskaffelsespriser!$D63*J10))","v":0},{"$f":"IF((K10*Genanskaffelsespriser!$D63-(2009-K$3)/$C10*Genanskaffelsespriser!$D63*K10)<0,0,(K10*Genanskaffelsespriser!$D63-(2009-K$3)/$C10*Genanskaffelsespriser!$D63*K10))","v":0},{"$f":"IF((L10*Genanskaffelsespriser!$D63-(2009-L$3)/$C10*Genanskaffelsespriser!$D63*L10)<0,0,(L10*Genanskaffelsespriser!$D63-(2009-L$3)/$C10*Genanskaffelsespriser!$D63*L10))","v":0},{"$f":"IF((M10*Genanskaffelsespriser!$D63-(2009-M$3)/$C10*Genanskaffelsespriser!$D63*M10)<0,0,(M10*Genanskaffelsespriser!$D63-(2009-M$3)/$C10*Genanskaffelsespriser!$D63*M10))","v":0},{"$f":"IF((N10*Genanskaffelsespriser!$D63-(2009-N$3)/$C10*Genanskaffelsespriser!$D63*N10)<0,0,(N10*Genanskaffelsespriser!$D63-(2009-N$3)/$C10*Genanskaffelsespriser!$D63*N10))","v":0},{"$f":"IF((O10*Genanskaffelsespriser!$D63-(2009-O$3)/$C10*Genanskaffelsespriser!$D63*O10)<0,0,(O10*Genanskaffelsespriser!$D63-(2009-O$3)/$C10*Genanskaffelsespriser!$D63*O10))","v":0},{"$f":"IF((P10*Genanskaffelsespriser!$D63-(2009-P$3)/$C10*Genanskaffelsespriser!$D63*P10)<0,0,(P10*Genanskaffelsespriser!$D63-(2009-P$3)/$C10*Genanskaffelsespriser!$D63*P10))","v":0},{"$f":"IF((Q10*Genanskaffelsespriser!$D63-(2009-Q$3)/$C10*Genanskaffelsespriser!$D63*Q10)<0,0,(Q10*Genanskaffelsespriser!$D63-(2009-Q$3)/$C10*Genanskaffelsespriser!$D63*Q10))","v":0},{"$f":"IF((R10*Genanskaffelsespriser!$D63-(2009-R$3)/$C10*Genanskaffelsespriser!$D63*R10)<0,0,(R10*Genanskaffelsespriser!$D63-(2009-R$3)/$C10*Genanskaffelsespriser!$D63*R10))","v":0},{"$f":"IF((S10*Genanskaffelsespriser!$D63-(2009-S$3)/$C10*Genanskaffelsespriser!$D63*S10)<0,0,(S10*Genanskaffelsespriser!$D63-(2009-S$3)/$C10*Genanskaffelsespriser!$D63*S10))","v":0},{"$f":"IF((T10*Genanskaffelsespriser!$D63-(2009-T$3)/$C10*Genanskaffelsespriser!$D63*T10)<0,0,(T10*Genanskaffelsespriser!$D63-(2009-T$3)/$C10*Genanskaffelsespriser!$D63*T10))","v":0},{"$f":"IF((U10*Genanskaffelsespriser!$D63-(2009-U$3)/$C10*Genanskaffelsespriser!$D63*U10)<0,0,(U10*Genanskaffelsespriser!$D63-(2009-U$3)/$C10*Genanskaffelsespriser!$D63*U10))","v":0},{"$f":"IF((V10*Genanskaffelsespriser!$D63-(2009-V$3)/$C10*Genanskaffelsespriser!$D63*V10)<0,0,(V10*Genanskaffelsespriser!$D63-(2009-V$3)/$C10*Genanskaffelsespriser!$D63*V10))","v":0},{"$f":"IF((W10*Genanskaffelsespriser!$D63-(2009-W$3)/$C10*Genanskaffelsespriser!$D63*W10)<0,0,(W10*Genanskaffelsespriser!$D63-(2009-W$3)/$C10*Genanskaffelsespriser!$D63*W10))","v":0},{"$f":"IF((X10*Genanskaffelsespriser!$D63-(2009-X$3)/$C10*Genanskaffelsespriser!$D63*X10)<0,0,(X10*Genanskaffelsespriser!$D63-(2009-X$3)/$C10*Genanskaffelsespriser!$D63*X10))","v":0},{"$f":"IF((Y10*Genanskaffelsespriser!$D63-(2009-Y$3)/$C10*Genanskaffelsespriser!$D63*Y10)<0,0,(Y10*Genanskaffelsespriser!$D63-(2009-Y$3)/$C10*Genanskaffelsespriser!$D63*Y10))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA10","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB10","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC10","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD10","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE10","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF10","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG10","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH10","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI10","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ10","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK10","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL10","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM10","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN10","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO10","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP10","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ10","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR10","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS10","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT10","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU10","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B64","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E64","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D11*Genanskaffelsespriser!$D64-(2009-D$3)/$C11*Genanskaffelsespriser!$D64*D11)<0,0,(D11*Genanskaffelsespriser!$D64-(2009-D$3)/$C11*Genanskaffelsespriser!$D64*D11))","v":0},{"$f":"IF((E11*Genanskaffelsespriser!$D64-(2009-E$3)/$C11*Genanskaffelsespriser!$D64*E11)<0,0,(E11*Genanskaffelsespriser!$D64-(2009-E$3)/$C11*Genanskaffelsespriser!$D64*E11))","v":0},{"$f":"IF((F11*Genanskaffelsespriser!$D64-(2009-F$3)/$C11*Genanskaffelsespriser!$D64*F11)<0,0,(F11*Genanskaffelsespriser!$D64-(2009-F$3)/$C11*Genanskaffelsespriser!$D64*F11))","v":0},{"$f":"IF((G11*Genanskaffelsespriser!$D64-(2009-G$3)/$C11*Genanskaffelsespriser!$D64*G11)<0,0,(G11*Genanskaffelsespriser!$D64-(2009-G$3)/$C11*Genanskaffelsespriser!$D64*G11))","v":0},{"$f":"IF((H11*Genanskaffelsespriser!$D64-(2009-H$3)/$C11*Genanskaffelsespriser!$D64*H11)<0,0,(H11*Genanskaffelsespriser!$D64-(2009-H$3)/$C11*Genanskaffelsespriser!$D64*H11))","v":0},{"$f":"IF((I11*Genanskaffelsespriser!$D64-(2009-I$3)/$C11*Genanskaffelsespriser!$D64*I11)<0,0,(I11*Genanskaffelsespriser!$D64-(2009-I$3)/$C11*Genanskaffelsespriser!$D64*I11))","v":0},{"$f":"IF((J11*Genanskaffelsespriser!$D64-(2009-J$3)/$C11*Genanskaffelsespriser!$D64*J11)<0,0,(J11*Genanskaffelsespriser!$D64-(2009-J$3)/$C11*Genanskaffelsespriser!$D64*J11))","v":0},{"$f":"IF((K11*Genanskaffelsespriser!$D64-(2009-K$3)/$C11*Genanskaffelsespriser!$D64*K11)<0,0,(K11*Genanskaffelsespriser!$D64-(2009-K$3)/$C11*Genanskaffelsespriser!$D64*K11))","v":0},{"$f":"IF((L11*Genanskaffelsespriser!$D64-(2009-L$3)/$C11*Genanskaffelsespriser!$D64*L11)<0,0,(L11*Genanskaffelsespriser!$D64-(2009-L$3)/$C11*Genanskaffelsespriser!$D64*L11))","v":0},{"$f":"IF((M11*Genanskaffelsespriser!$D64-(2009-M$3)/$C11*Genanskaffelsespriser!$D64*M11)<0,0,(M11*Genanskaffelsespriser!$D64-(2009-M$3)/$C11*Genanskaffelsespriser!$D64*M11))","v":0},{"$f":"IF((N11*Genanskaffelsespriser!$D64-(2009-N$3)/$C11*Genanskaffelsespriser!$D64*N11)<0,0,(N11*Genanskaffelsespriser!$D64-(2009-N$3)/$C11*Genanskaffelsespriser!$D64*N11))","v":0},{"$f":"IF((O11*Genanskaffelsespriser!$D64-(2009-O$3)/$C11*Genanskaffelsespriser!$D64*O11)<0,0,(O11*Genanskaffelsespriser!$D64-(2009-O$3)/$C11*Genanskaffelsespriser!$D64*O11))","v":0},{"$f":"IF((P11*Genanskaffelsespriser!$D64-(2009-P$3)/$C11*Genanskaffelsespriser!$D64*P11)<0,0,(P11*Genanskaffelsespriser!$D64-(2009-P$3)/$C11*Genanskaffelsespriser!$D64*P11))","v":0},{"$f":"IF((Q11*Genanskaffelsespriser!$D64-(2009-Q$3)/$C11*Genanskaffelsespriser!$D64*Q11)<0,0,(Q11*Genanskaffelsespriser!$D64-(2009-Q$3)/$C11*Genanskaffelsespriser!$D64*Q11))","v":0},{"$f":"IF((R11*Genanskaffelsespriser!$D64-(2009-R$3)/$C11*Genanskaffelsespriser!$D64*R11)<0,0,(R11*Genanskaffelsespriser!$D64-(2009-R$3)/$C11*Genanskaffelsespriser!$D64*R11))","v":0},{"$f":"IF((S11*Genanskaffelsespriser!$D64-(2009-S$3)/$C11*Genanskaffelsespriser!$D64*S11)<0,0,(S11*Genanskaffelsespriser!$D64-(2009-S$3)/$C11*Genanskaffelsespriser!$D64*S11))","v":0},{"$f":"IF((T11*Genanskaffelsespriser!$D64-(2009-T$3)/$C11*Genanskaffelsespriser!$D64*T11)<0,0,(T11*Genanskaffelsespriser!$D64-(2009-T$3)/$C11*Genanskaffelsespriser!$D64*T11))","v":0},{"$f":"IF((U11*Genanskaffelsespriser!$D64-(2009-U$3)/$C11*Genanskaffelsespriser!$D64*U11)<0,0,(U11*Genanskaffelsespriser!$D64-(2009-U$3)/$C11*Genanskaffelsespriser!$D64*U11))","v":0},{"$f":"IF((V11*Genanskaffelsespriser!$D64-(2009-V$3)/$C11*Genanskaffelsespriser!$D64*V11)<0,0,(V11*Genanskaffelsespriser!$D64-(2009-V$3)/$C11*Genanskaffelsespriser!$D64*V11))","v":0},{"$f":"IF((W11*Genanskaffelsespriser!$D64-(2009-W$3)/$C11*Genanskaffelsespriser!$D64*W11)<0,0,(W11*Genanskaffelsespriser!$D64-(2009-W$3)/$C11*Genanskaffelsespriser!$D64*W11))","v":0},{"$f":"IF((X11*Genanskaffelsespriser!$D64-(2009-X$3)/$C11*Genanskaffelsespriser!$D64*X11)<0,0,(X11*Genanskaffelsespriser!$D64-(2009-X$3)/$C11*Genanskaffelsespriser!$D64*X11))","v":0},{"$f":"IF((Y11*Genanskaffelsespriser!$D64-(2009-Y$3)/$C11*Genanskaffelsespriser!$D64*Y11)<0,0,(Y11*Genanskaffelsespriser!$D64-(2009-Y$3)/$C11*Genanskaffelsespriser!$D64*Y11))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA11","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB11","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC11","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD11","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE11","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF11","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG11","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH11","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI11","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ11","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK11","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL11","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM11","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN11","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO11","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP11","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ11","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR11","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS11","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT11","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU11","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B65","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E65","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D12*Genanskaffelsespriser!$D65-(2009-D$3)/$C12*Genanskaffelsespriser!$D65*D12)<0,0,(D12*Genanskaffelsespriser!$D65-(2009-D$3)/$C12*Genanskaffelsespriser!$D65*D12))","v":0},{"$f":"IF((E12*Genanskaffelsespriser!$D65-(2009-E$3)/$C12*Genanskaffelsespriser!$D65*E12)<0,0,(E12*Genanskaffelsespriser!$D65-(2009-E$3)/$C12*Genanskaffelsespriser!$D65*E12))","v":0},{"$f":"IF((F12*Genanskaffelsespriser!$D65-(2009-F$3)/$C12*Genanskaffelsespriser!$D65*F12)<0,0,(F12*Genanskaffelsespriser!$D65-(2009-F$3)/$C12*Genanskaffelsespriser!$D65*F12))","v":0},{"$f":"IF((G12*Genanskaffelsespriser!$D65-(2009-G$3)/$C12*Genanskaffelsespriser!$D65*G12)<0,0,(G12*Genanskaffelsespriser!$D65-(2009-G$3)/$C12*Genanskaffelsespriser!$D65*G12))","v":0},{"$f":"IF((H12*Genanskaffelsespriser!$D65-(2009-H$3)/$C12*Genanskaffelsespriser!$D65*H12)<0,0,(H12*Genanskaffelsespriser!$D65-(2009-H$3)/$C12*Genanskaffelsespriser!$D65*H12))","v":0},{"$f":"IF((I12*Genanskaffelsespriser!$D65-(2009-I$3)/$C12*Genanskaffelsespriser!$D65*I12)<0,0,(I12*Genanskaffelsespriser!$D65-(2009-I$3)/$C12*Genanskaffelsespriser!$D65*I12))","v":0},{"$f":"IF((J12*Genanskaffelsespriser!$D65-(2009-J$3)/$C12*Genanskaffelsespriser!$D65*J12)<0,0,(J12*Genanskaffelsespriser!$D65-(2009-J$3)/$C12*Genanskaffelsespriser!$D65*J12))","v":0},{"$f":"IF((K12*Genanskaffelsespriser!$D65-(2009-K$3)/$C12*Genanskaffelsespriser!$D65*K12)<0,0,(K12*Genanskaffelsespriser!$D65-(2009-K$3)/$C12*Genanskaffelsespriser!$D65*K12))","v":0},{"$f":"IF((L12*Genanskaffelsespriser!$D65-(2009-L$3)/$C12*Genanskaffelsespriser!$D65*L12)<0,0,(L12*Genanskaffelsespriser!$D65-(2009-L$3)/$C12*Genanskaffelsespriser!$D65*L12))","v":0},{"$f":"IF((M12*Genanskaffelsespriser!$D65-(2009-M$3)/$C12*Genanskaffelsespriser!$D65*M12)<0,0,(M12*Genanskaffelsespriser!$D65-(2009-M$3)/$C12*Genanskaffelsespriser!$D65*M12))","v":0},{"$f":"IF((N12*Genanskaffelsespriser!$D65-(2009-N$3)/$C12*Genanskaffelsespriser!$D65*N12)<0,0,(N12*Genanskaffelsespriser!$D65-(2009-N$3)/$C12*Genanskaffelsespriser!$D65*N12))","v":0},{"$f":"IF((O12*Genanskaffelsespriser!$D65-(2009-O$3)/$C12*Genanskaffelsespriser!$D65*O12)<0,0,(O12*Genanskaffelsespriser!$D65-(2009-O$3)/$C12*Genanskaffelsespriser!$D65*O12))","v":0},{"$f":"IF((P12*Genanskaffelsespriser!$D65-(2009-P$3)/$C12*Genanskaffelsespriser!$D65*P12)<0,0,(P12*Genanskaffelsespriser!$D65-(2009-P$3)/$C12*Genanskaffelsespriser!$D65*P12))","v":0},{"$f":"IF((Q12*Genanskaffelsespriser!$D65-(2009-Q$3)/$C12*Genanskaffelsespriser!$D65*Q12)<0,0,(Q12*Genanskaffelsespriser!$D65-(2009-Q$3)/$C12*Genanskaffelsespriser!$D65*Q12))","v":0},{"$f":"IF((R12*Genanskaffelsespriser!$D65-(2009-R$3)/$C12*Genanskaffelsespriser!$D65*R12)<0,0,(R12*Genanskaffelsespriser!$D65-(2009-R$3)/$C12*Genanskaffelsespriser!$D65*R12))","v":0},{"$f":"IF((S12*Genanskaffelsespriser!$D65-(2009-S$3)/$C12*Genanskaffelsespriser!$D65*S12)<0,0,(S12*Genanskaffelsespriser!$D65-(2009-S$3)/$C12*Genanskaffelsespriser!$D65*S12))","v":0},{"$f":"IF((T12*Genanskaffelsespriser!$D65-(2009-T$3)/$C12*Genanskaffelsespriser!$D65*T12)<0,0,(T12*Genanskaffelsespriser!$D65-(2009-T$3)/$C12*Genanskaffelsespriser!$D65*T12))","v":0},{"$f":"IF((U12*Genanskaffelsespriser!$D65-(2009-U$3)/$C12*Genanskaffelsespriser!$D65*U12)<0,0,(U12*Genanskaffelsespriser!$D65-(2009-U$3)/$C12*Genanskaffelsespriser!$D65*U12))","v":0},{"$f":"IF((V12*Genanskaffelsespriser!$D65-(2009-V$3)/$C12*Genanskaffelsespriser!$D65*V12)<0,0,(V12*Genanskaffelsespriser!$D65-(2009-V$3)/$C12*Genanskaffelsespriser!$D65*V12))","v":0},{"$f":"IF((W12*Genanskaffelsespriser!$D65-(2009-W$3)/$C12*Genanskaffelsespriser!$D65*W12)<0,0,(W12*Genanskaffelsespriser!$D65-(2009-W$3)/$C12*Genanskaffelsespriser!$D65*W12))","v":0},{"$f":"IF((X12*Genanskaffelsespriser!$D65-(2009-X$3)/$C12*Genanskaffelsespriser!$D65*X12)<0,0,(X12*Genanskaffelsespriser!$D65-(2009-X$3)/$C12*Genanskaffelsespriser!$D65*X12))","v":0},{"$f":"IF((Y12*Genanskaffelsespriser!$D65-(2009-Y$3)/$C12*Genanskaffelsespriser!$D65*Y12)<0,0,(Y12*Genanskaffelsespriser!$D65-(2009-Y$3)/$C12*Genanskaffelsespriser!$D65*Y12))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA12","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB12","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC12","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD12","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE12","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF12","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG12","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH12","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI12","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ12","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK12","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL12","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM12","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN12","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO12","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP12","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ12","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR12","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS12","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT12","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU12","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B66","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E66","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D13*Genanskaffelsespriser!$D66-(2009-D$3)/$C13*Genanskaffelsespriser!$D66*D13)<0,0,(D13*Genanskaffelsespriser!$D66-(2009-D$3)/$C13*Genanskaffelsespriser!$D66*D13))","v":0},{"$f":"IF((E13*Genanskaffelsespriser!$D66-(2009-E$3)/$C13*Genanskaffelsespriser!$D66*E13)<0,0,(E13*Genanskaffelsespriser!$D66-(2009-E$3)/$C13*Genanskaffelsespriser!$D66*E13))","v":0},{"$f":"IF((F13*Genanskaffelsespriser!$D66-(2009-F$3)/$C13*Genanskaffelsespriser!$D66*F13)<0,0,(F13*Genanskaffelsespriser!$D66-(2009-F$3)/$C13*Genanskaffelsespriser!$D66*F13))","v":0},{"$f":"IF((G13*Genanskaffelsespriser!$D66-(2009-G$3)/$C13*Genanskaffelsespriser!$D66*G13)<0,0,(G13*Genanskaffelsespriser!$D66-(2009-G$3)/$C13*Genanskaffelsespriser!$D66*G13))","v":0},{"$f":"IF((H13*Genanskaffelsespriser!$D66-(2009-H$3)/$C13*Genanskaffelsespriser!$D66*H13)<0,0,(H13*Genanskaffelsespriser!$D66-(2009-H$3)/$C13*Genanskaffelsespriser!$D66*H13))","v":0},{"$f":"IF((I13*Genanskaffelsespriser!$D66-(2009-I$3)/$C13*Genanskaffelsespriser!$D66*I13)<0,0,(I13*Genanskaffelsespriser!$D66-(2009-I$3)/$C13*Genanskaffelsespriser!$D66*I13))","v":0},{"$f":"IF((J13*Genanskaffelsespriser!$D66-(2009-J$3)/$C13*Genanskaffelsespriser!$D66*J13)<0,0,(J13*Genanskaffelsespriser!$D66-(2009-J$3)/$C13*Genanskaffelsespriser!$D66*J13))","v":0},{"$f":"IF((K13*Genanskaffelsespriser!$D66-(2009-K$3)/$C13*Genanskaffelsespriser!$D66*K13)<0,0,(K13*Genanskaffelsespriser!$D66-(2009-K$3)/$C13*Genanskaffelsespriser!$D66*K13))","v":0},{"$f":"IF((L13*Genanskaffelsespriser!$D66-(2009-L$3)/$C13*Genanskaffelsespriser!$D66*L13)<0,0,(L13*Genanskaffelsespriser!$D66-(2009-L$3)/$C13*Genanskaffelsespriser!$D66*L13))","v":0},{"$f":"IF((M13*Genanskaffelsespriser!$D66-(2009-M$3)/$C13*Genanskaffelsespriser!$D66*M13)<0,0,(M13*Genanskaffelsespriser!$D66-(2009-M$3)/$C13*Genanskaffelsespriser!$D66*M13))","v":0},{"$f":"IF((N13*Genanskaffelsespriser!$D66-(2009-N$3)/$C13*Genanskaffelsespriser!$D66*N13)<0,0,(N13*Genanskaffelsespriser!$D66-(2009-N$3)/$C13*Genanskaffelsespriser!$D66*N13))","v":0},{"$f":"IF((O13*Genanskaffelsespriser!$D66-(2009-O$3)/$C13*Genanskaffelsespriser!$D66*O13)<0,0,(O13*Genanskaffelsespriser!$D66-(2009-O$3)/$C13*Genanskaffelsespriser!$D66*O13))","v":0},{"$f":"IF((P13*Genanskaffelsespriser!$D66-(2009-P$3)/$C13*Genanskaffelsespriser!$D66*P13)<0,0,(P13*Genanskaffelsespriser!$D66-(2009-P$3)/$C13*Genanskaffelsespriser!$D66*P13))","v":0},{"$f":"IF((Q13*Genanskaffelsespriser!$D66-(2009-Q$3)/$C13*Genanskaffelsespriser!$D66*Q13)<0,0,(Q13*Genanskaffelsespriser!$D66-(2009-Q$3)/$C13*Genanskaffelsespriser!$D66*Q13))","v":0},{"$f":"IF((R13*Genanskaffelsespriser!$D66-(2009-R$3)/$C13*Genanskaffelsespriser!$D66*R13)<0,0,(R13*Genanskaffelsespriser!$D66-(2009-R$3)/$C13*Genanskaffelsespriser!$D66*R13))","v":0},{"$f":"IF((S13*Genanskaffelsespriser!$D66-(2009-S$3)/$C13*Genanskaffelsespriser!$D66*S13)<0,0,(S13*Genanskaffelsespriser!$D66-(2009-S$3)/$C13*Genanskaffelsespriser!$D66*S13))","v":0},{"$f":"IF((T13*Genanskaffelsespriser!$D66-(2009-T$3)/$C13*Genanskaffelsespriser!$D66*T13)<0,0,(T13*Genanskaffelsespriser!$D66-(2009-T$3)/$C13*Genanskaffelsespriser!$D66*T13))","v":0},{"$f":"IF((U13*Genanskaffelsespriser!$D66-(2009-U$3)/$C13*Genanskaffelsespriser!$D66*U13)<0,0,(U13*Genanskaffelsespriser!$D66-(2009-U$3)/$C13*Genanskaffelsespriser!$D66*U13))","v":0},{"$f":"IF((V13*Genanskaffelsespriser!$D66-(2009-V$3)/$C13*Genanskaffelsespriser!$D66*V13)<0,0,(V13*Genanskaffelsespriser!$D66-(2009-V$3)/$C13*Genanskaffelsespriser!$D66*V13))","v":0},{"$f":"IF((W13*Genanskaffelsespriser!$D66-(2009-W$3)/$C13*Genanskaffelsespriser!$D66*W13)<0,0,(W13*Genanskaffelsespriser!$D66-(2009-W$3)/$C13*Genanskaffelsespriser!$D66*W13))","v":0},{"$f":"IF((X13*Genanskaffelsespriser!$D66-(2009-X$3)/$C13*Genanskaffelsespriser!$D66*X13)<0,0,(X13*Genanskaffelsespriser!$D66-(2009-X$3)/$C13*Genanskaffelsespriser!$D66*X13))","v":0},{"$f":"IF((Y13*Genanskaffelsespriser!$D66-(2009-Y$3)/$C13*Genanskaffelsespriser!$D66*Y13)<0,0,(Y13*Genanskaffelsespriser!$D66-(2009-Y$3)/$C13*Genanskaffelsespriser!$D66*Y13))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA13","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB13","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC13","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD13","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE13","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF13","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG13","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH13","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI13","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ13","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK13","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL13","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM13","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN13","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO13","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP13","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ13","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR13","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS13","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT13","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU13","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B67","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E67","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D14*Genanskaffelsespriser!$D67-(2009-D$3)/$C14*Genanskaffelsespriser!$D67*D14)<0,0,(D14*Genanskaffelsespriser!$D67-(2009-D$3)/$C14*Genanskaffelsespriser!$D67*D14))","v":0},{"$f":"IF((E14*Genanskaffelsespriser!$D67-(2009-E$3)/$C14*Genanskaffelsespriser!$D67*E14)<0,0,(E14*Genanskaffelsespriser!$D67-(2009-E$3)/$C14*Genanskaffelsespriser!$D67*E14))","v":0},{"$f":"IF((F14*Genanskaffelsespriser!$D67-(2009-F$3)/$C14*Genanskaffelsespriser!$D67*F14)<0,0,(F14*Genanskaffelsespriser!$D67-(2009-F$3)/$C14*Genanskaffelsespriser!$D67*F14))","v":0},{"$f":"IF((G14*Genanskaffelsespriser!$D67-(2009-G$3)/$C14*Genanskaffelsespriser!$D67*G14)<0,0,(G14*Genanskaffelsespriser!$D67-(2009-G$3)/$C14*Genanskaffelsespriser!$D67*G14))","v":0},{"$f":"IF((H14*Genanskaffelsespriser!$D67-(2009-H$3)/$C14*Genanskaffelsespriser!$D67*H14)<0,0,(H14*Genanskaffelsespriser!$D67-(2009-H$3)/$C14*Genanskaffelsespriser!$D67*H14))","v":0},{"$f":"IF((I14*Genanskaffelsespriser!$D67-(2009-I$3)/$C14*Genanskaffelsespriser!$D67*I14)<0,0,(I14*Genanskaffelsespriser!$D67-(2009-I$3)/$C14*Genanskaffelsespriser!$D67*I14))","v":0},{"$f":"IF((J14*Genanskaffelsespriser!$D67-(2009-J$3)/$C14*Genanskaffelsespriser!$D67*J14)<0,0,(J14*Genanskaffelsespriser!$D67-(2009-J$3)/$C14*Genanskaffelsespriser!$D67*J14))","v":0},{"$f":"IF((K14*Genanskaffelsespriser!$D67-(2009-K$3)/$C14*Genanskaffelsespriser!$D67*K14)<0,0,(K14*Genanskaffelsespriser!$D67-(2009-K$3)/$C14*Genanskaffelsespriser!$D67*K14))","v":0},{"$f":"IF((L14*Genanskaffelsespriser!$D67-(2009-L$3)/$C14*Genanskaffelsespriser!$D67*L14)<0,0,(L14*Genanskaffelsespriser!$D67-(2009-L$3)/$C14*Genanskaffelsespriser!$D67*L14))","v":0},{"$f":"IF((M14*Genanskaffelsespriser!$D67-(2009-M$3)/$C14*Genanskaffelsespriser!$D67*M14)<0,0,(M14*Genanskaffelsespriser!$D67-(2009-M$3)/$C14*Genanskaffelsespriser!$D67*M14))","v":0},{"$f":"IF((N14*Genanskaffelsespriser!$D67-(2009-N$3)/$C14*Genanskaffelsespriser!$D67*N14)<0,0,(N14*Genanskaffelsespriser!$D67-(2009-N$3)/$C14*Genanskaffelsespriser!$D67*N14))","v":0},{"$f":"IF((O14*Genanskaffelsespriser!$D67-(2009-O$3)/$C14*Genanskaffelsespriser!$D67*O14)<0,0,(O14*Genanskaffelsespriser!$D67-(2009-O$3)/$C14*Genanskaffelsespriser!$D67*O14))","v":0},{"$f":"IF((P14*Genanskaffelsespriser!$D67-(2009-P$3)/$C14*Genanskaffelsespriser!$D67*P14)<0,0,(P14*Genanskaffelsespriser!$D67-(2009-P$3)/$C14*Genanskaffelsespriser!$D67*P14))","v":0},{"$f":"IF((Q14*Genanskaffelsespriser!$D67-(2009-Q$3)/$C14*Genanskaffelsespriser!$D67*Q14)<0,0,(Q14*Genanskaffelsespriser!$D67-(2009-Q$3)/$C14*Genanskaffelsespriser!$D67*Q14))","v":0},{"$f":"IF((R14*Genanskaffelsespriser!$D67-(2009-R$3)/$C14*Genanskaffelsespriser!$D67*R14)<0,0,(R14*Genanskaffelsespriser!$D67-(2009-R$3)/$C14*Genanskaffelsespriser!$D67*R14))","v":0},{"$f":"IF((S14*Genanskaffelsespriser!$D67-(2009-S$3)/$C14*Genanskaffelsespriser!$D67*S14)<0,0,(S14*Genanskaffelsespriser!$D67-(2009-S$3)/$C14*Genanskaffelsespriser!$D67*S14))","v":0},{"$f":"IF((T14*Genanskaffelsespriser!$D67-(2009-T$3)/$C14*Genanskaffelsespriser!$D67*T14)<0,0,(T14*Genanskaffelsespriser!$D67-(2009-T$3)/$C14*Genanskaffelsespriser!$D67*T14))","v":0},{"$f":"IF((U14*Genanskaffelsespriser!$D67-(2009-U$3)/$C14*Genanskaffelsespriser!$D67*U14)<0,0,(U14*Genanskaffelsespriser!$D67-(2009-U$3)/$C14*Genanskaffelsespriser!$D67*U14))","v":0},{"$f":"IF((V14*Genanskaffelsespriser!$D67-(2009-V$3)/$C14*Genanskaffelsespriser!$D67*V14)<0,0,(V14*Genanskaffelsespriser!$D67-(2009-V$3)/$C14*Genanskaffelsespriser!$D67*V14))","v":0},{"$f":"IF((W14*Genanskaffelsespriser!$D67-(2009-W$3)/$C14*Genanskaffelsespriser!$D67*W14)<0,0,(W14*Genanskaffelsespriser!$D67-(2009-W$3)/$C14*Genanskaffelsespriser!$D67*W14))","v":0},{"$f":"IF((X14*Genanskaffelsespriser!$D67-(2009-X$3)/$C14*Genanskaffelsespriser!$D67*X14)<0,0,(X14*Genanskaffelsespriser!$D67-(2009-X$3)/$C14*Genanskaffelsespriser!$D67*X14))","v":0},{"$f":"IF((Y14*Genanskaffelsespriser!$D67-(2009-Y$3)/$C14*Genanskaffelsespriser!$D67*Y14)<0,0,(Y14*Genanskaffelsespriser!$D67-(2009-Y$3)/$C14*Genanskaffelsespriser!$D67*Y14))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA14","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB14","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC14","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD14","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE14","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF14","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG14","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH14","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI14","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ14","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK14","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL14","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM14","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN14","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO14","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP14","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ14","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR14","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS14","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT14","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU14","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B68","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E68","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D15*Genanskaffelsespriser!$D68-(2009-D$3)/$C15*Genanskaffelsespriser!$D68*D15)<0,0,(D15*Genanskaffelsespriser!$D68-(2009-D$3)/$C15*Genanskaffelsespriser!$D68*D15))","v":0},{"$f":"IF((E15*Genanskaffelsespriser!$D68-(2009-E$3)/$C15*Genanskaffelsespriser!$D68*E15)<0,0,(E15*Genanskaffelsespriser!$D68-(2009-E$3)/$C15*Genanskaffelsespriser!$D68*E15))","v":0},{"$f":"IF((F15*Genanskaffelsespriser!$D68-(2009-F$3)/$C15*Genanskaffelsespriser!$D68*F15)<0,0,(F15*Genanskaffelsespriser!$D68-(2009-F$3)/$C15*Genanskaffelsespriser!$D68*F15))","v":0},{"$f":"IF((G15*Genanskaffelsespriser!$D68-(2009-G$3)/$C15*Genanskaffelsespriser!$D68*G15)<0,0,(G15*Genanskaffelsespriser!$D68-(2009-G$3)/$C15*Genanskaffelsespriser!$D68*G15))","v":0},{"$f":"IF((H15*Genanskaffelsespriser!$D68-(2009-H$3)/$C15*Genanskaffelsespriser!$D68*H15)<0,0,(H15*Genanskaffelsespriser!$D68-(2009-H$3)/$C15*Genanskaffelsespriser!$D68*H15))","v":0},{"$f":"IF((I15*Genanskaffelsespriser!$D68-(2009-I$3)/$C15*Genanskaffelsespriser!$D68*I15)<0,0,(I15*Genanskaffelsespriser!$D68-(2009-I$3)/$C15*Genanskaffelsespriser!$D68*I15))","v":0},{"$f":"IF((J15*Genanskaffelsespriser!$D68-(2009-J$3)/$C15*Genanskaffelsespriser!$D68*J15)<0,0,(J15*Genanskaffelsespriser!$D68-(2009-J$3)/$C15*Genanskaffelsespriser!$D68*J15))","v":0},{"$f":"IF((K15*Genanskaffelsespriser!$D68-(2009-K$3)/$C15*Genanskaffelsespriser!$D68*K15)<0,0,(K15*Genanskaffelsespriser!$D68-(2009-K$3)/$C15*Genanskaffelsespriser!$D68*K15))","v":0},{"$f":"IF((L15*Genanskaffelsespriser!$D68-(2009-L$3)/$C15*Genanskaffelsespriser!$D68*L15)<0,0,(L15*Genanskaffelsespriser!$D68-(2009-L$3)/$C15*Genanskaffelsespriser!$D68*L15))","v":0},{"$f":"IF((M15*Genanskaffelsespriser!$D68-(2009-M$3)/$C15*Genanskaffelsespriser!$D68*M15)<0,0,(M15*Genanskaffelsespriser!$D68-(2009-M$3)/$C15*Genanskaffelsespriser!$D68*M15))","v":0},{"$f":"IF((N15*Genanskaffelsespriser!$D68-(2009-N$3)/$C15*Genanskaffelsespriser!$D68*N15)<0,0,(N15*Genanskaffelsespriser!$D68-(2009-N$3)/$C15*Genanskaffelsespriser!$D68*N15))","v":0},{"$f":"IF((O15*Genanskaffelsespriser!$D68-(2009-O$3)/$C15*Genanskaffelsespriser!$D68*O15)<0,0,(O15*Genanskaffelsespriser!$D68-(2009-O$3)/$C15*Genanskaffelsespriser!$D68*O15))","v":0},{"$f":"IF((P15*Genanskaffelsespriser!$D68-(2009-P$3)/$C15*Genanskaffelsespriser!$D68*P15)<0,0,(P15*Genanskaffelsespriser!$D68-(2009-P$3)/$C15*Genanskaffelsespriser!$D68*P15))","v":0},{"$f":"IF((Q15*Genanskaffelsespriser!$D68-(2009-Q$3)/$C15*Genanskaffelsespriser!$D68*Q15)<0,0,(Q15*Genanskaffelsespriser!$D68-(2009-Q$3)/$C15*Genanskaffelsespriser!$D68*Q15))","v":0},{"$f":"IF((R15*Genanskaffelsespriser!$D68-(2009-R$3)/$C15*Genanskaffelsespriser!$D68*R15)<0,0,(R15*Genanskaffelsespriser!$D68-(2009-R$3)/$C15*Genanskaffelsespriser!$D68*R15))","v":0},{"$f":"IF((S15*Genanskaffelsespriser!$D68-(2009-S$3)/$C15*Genanskaffelsespriser!$D68*S15)<0,0,(S15*Genanskaffelsespriser!$D68-(2009-S$3)/$C15*Genanskaffelsespriser!$D68*S15))","v":0},{"$f":"IF((T15*Genanskaffelsespriser!$D68-(2009-T$3)/$C15*Genanskaffelsespriser!$D68*T15)<0,0,(T15*Genanskaffelsespriser!$D68-(2009-T$3)/$C15*Genanskaffelsespriser!$D68*T15))","v":0},{"$f":"IF((U15*Genanskaffelsespriser!$D68-(2009-U$3)/$C15*Genanskaffelsespriser!$D68*U15)<0,0,(U15*Genanskaffelsespriser!$D68-(2009-U$3)/$C15*Genanskaffelsespriser!$D68*U15))","v":0},{"$f":"IF((V15*Genanskaffelsespriser!$D68-(2009-V$3)/$C15*Genanskaffelsespriser!$D68*V15)<0,0,(V15*Genanskaffelsespriser!$D68-(2009-V$3)/$C15*Genanskaffelsespriser!$D68*V15))","v":0},{"$f":"IF((W15*Genanskaffelsespriser!$D68-(2009-W$3)/$C15*Genanskaffelsespriser!$D68*W15)<0,0,(W15*Genanskaffelsespriser!$D68-(2009-W$3)/$C15*Genanskaffelsespriser!$D68*W15))","v":0},{"$f":"IF((X15*Genanskaffelsespriser!$D68-(2009-X$3)/$C15*Genanskaffelsespriser!$D68*X15)<0,0,(X15*Genanskaffelsespriser!$D68-(2009-X$3)/$C15*Genanskaffelsespriser!$D68*X15))","v":0},{"$f":"IF((Y15*Genanskaffelsespriser!$D68-(2009-Y$3)/$C15*Genanskaffelsespriser!$D68*Y15)<0,0,(Y15*Genanskaffelsespriser!$D68-(2009-Y$3)/$C15*Genanskaffelsespriser!$D68*Y15))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA15","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB15","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC15","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD15","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE15","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF15","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG15","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH15","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI15","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ15","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK15","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL15","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM15","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN15","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO15","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP15","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ15","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR15","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS15","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT15","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU15","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B69","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E69","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D16*Genanskaffelsespriser!$D69-(2009-D$3)/$C16*Genanskaffelsespriser!$D69*D16)<0,0,(D16*Genanskaffelsespriser!$D69-(2009-D$3)/$C16*Genanskaffelsespriser!$D69*D16))","v":0},{"$f":"IF((E16*Genanskaffelsespriser!$D69-(2009-E$3)/$C16*Genanskaffelsespriser!$D69*E16)<0,0,(E16*Genanskaffelsespriser!$D69-(2009-E$3)/$C16*Genanskaffelsespriser!$D69*E16))","v":0},{"$f":"IF((F16*Genanskaffelsespriser!$D69-(2009-F$3)/$C16*Genanskaffelsespriser!$D69*F16)<0,0,(F16*Genanskaffelsespriser!$D69-(2009-F$3)/$C16*Genanskaffelsespriser!$D69*F16))","v":0},{"$f":"IF((G16*Genanskaffelsespriser!$D69-(2009-G$3)/$C16*Genanskaffelsespriser!$D69*G16)<0,0,(G16*Genanskaffelsespriser!$D69-(2009-G$3)/$C16*Genanskaffelsespriser!$D69*G16))","v":0},{"$f":"IF((H16*Genanskaffelsespriser!$D69-(2009-H$3)/$C16*Genanskaffelsespriser!$D69*H16)<0,0,(H16*Genanskaffelsespriser!$D69-(2009-H$3)/$C16*Genanskaffelsespriser!$D69*H16))","v":0},{"$f":"IF((I16*Genanskaffelsespriser!$D69-(2009-I$3)/$C16*Genanskaffelsespriser!$D69*I16)<0,0,(I16*Genanskaffelsespriser!$D69-(2009-I$3)/$C16*Genanskaffelsespriser!$D69*I16))","v":0},{"$f":"IF((J16*Genanskaffelsespriser!$D69-(2009-J$3)/$C16*Genanskaffelsespriser!$D69*J16)<0,0,(J16*Genanskaffelsespriser!$D69-(2009-J$3)/$C16*Genanskaffelsespriser!$D69*J16))","v":0},{"$f":"IF((K16*Genanskaffelsespriser!$D69-(2009-K$3)/$C16*Genanskaffelsespriser!$D69*K16)<0,0,(K16*Genanskaffelsespriser!$D69-(2009-K$3)/$C16*Genanskaffelsespriser!$D69*K16))","v":0},{"$f":"IF((L16*Genanskaffelsespriser!$D69-(2009-L$3)/$C16*Genanskaffelsespriser!$D69*L16)<0,0,(L16*Genanskaffelsespriser!$D69-(2009-L$3)/$C16*Genanskaffelsespriser!$D69*L16))","v":0},{"$f":"IF((M16*Genanskaffelsespriser!$D69-(2009-M$3)/$C16*Genanskaffelsespriser!$D69*M16)<0,0,(M16*Genanskaffelsespriser!$D69-(2009-M$3)/$C16*Genanskaffelsespriser!$D69*M16))","v":0},{"$f":"IF((N16*Genanskaffelsespriser!$D69-(2009-N$3)/$C16*Genanskaffelsespriser!$D69*N16)<0,0,(N16*Genanskaffelsespriser!$D69-(2009-N$3)/$C16*Genanskaffelsespriser!$D69*N16))","v":0},{"$f":"IF((O16*Genanskaffelsespriser!$D69-(2009-O$3)/$C16*Genanskaffelsespriser!$D69*O16)<0,0,(O16*Genanskaffelsespriser!$D69-(2009-O$3)/$C16*Genanskaffelsespriser!$D69*O16))","v":0},{"$f":"IF((P16*Genanskaffelsespriser!$D69-(2009-P$3)/$C16*Genanskaffelsespriser!$D69*P16)<0,0,(P16*Genanskaffelsespriser!$D69-(2009-P$3)/$C16*Genanskaffelsespriser!$D69*P16))","v":0},{"$f":"IF((Q16*Genanskaffelsespriser!$D69-(2009-Q$3)/$C16*Genanskaffelsespriser!$D69*Q16)<0,0,(Q16*Genanskaffelsespriser!$D69-(2009-Q$3)/$C16*Genanskaffelsespriser!$D69*Q16))","v":0},{"$f":"IF((R16*Genanskaffelsespriser!$D69-(2009-R$3)/$C16*Genanskaffelsespriser!$D69*R16)<0,0,(R16*Genanskaffelsespriser!$D69-(2009-R$3)/$C16*Genanskaffelsespriser!$D69*R16))","v":0},{"$f":"IF((S16*Genanskaffelsespriser!$D69-(2009-S$3)/$C16*Genanskaffelsespriser!$D69*S16)<0,0,(S16*Genanskaffelsespriser!$D69-(2009-S$3)/$C16*Genanskaffelsespriser!$D69*S16))","v":0},{"$f":"IF((T16*Genanskaffelsespriser!$D69-(2009-T$3)/$C16*Genanskaffelsespriser!$D69*T16)<0,0,(T16*Genanskaffelsespriser!$D69-(2009-T$3)/$C16*Genanskaffelsespriser!$D69*T16))","v":0},{"$f":"IF((U16*Genanskaffelsespriser!$D69-(2009-U$3)/$C16*Genanskaffelsespriser!$D69*U16)<0,0,(U16*Genanskaffelsespriser!$D69-(2009-U$3)/$C16*Genanskaffelsespriser!$D69*U16))","v":0},{"$f":"IF((V16*Genanskaffelsespriser!$D69-(2009-V$3)/$C16*Genanskaffelsespriser!$D69*V16)<0,0,(V16*Genanskaffelsespriser!$D69-(2009-V$3)/$C16*Genanskaffelsespriser!$D69*V16))","v":0},{"$f":"IF((W16*Genanskaffelsespriser!$D69-(2009-W$3)/$C16*Genanskaffelsespriser!$D69*W16)<0,0,(W16*Genanskaffelsespriser!$D69-(2009-W$3)/$C16*Genanskaffelsespriser!$D69*W16))","v":0},{"$f":"IF((X16*Genanskaffelsespriser!$D69-(2009-X$3)/$C16*Genanskaffelsespriser!$D69*X16)<0,0,(X16*Genanskaffelsespriser!$D69-(2009-X$3)/$C16*Genanskaffelsespriser!$D69*X16))","v":0},{"$f":"IF((Y16*Genanskaffelsespriser!$D69-(2009-Y$3)/$C16*Genanskaffelsespriser!$D69*Y16)<0,0,(Y16*Genanskaffelsespriser!$D69-(2009-Y$3)/$C16*Genanskaffelsespriser!$D69*Y16))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA16","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB16","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC16","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD16","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE16","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF16","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG16","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH16","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI16","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ16","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK16","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL16","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM16","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN16","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO16","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP16","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ16","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR16","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS16","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT16","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU16","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B70","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E70","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D17*Genanskaffelsespriser!$D70-(2009-D$3)/$C17*Genanskaffelsespriser!$D70*D17)<0,0,(D17*Genanskaffelsespriser!$D70-(2009-D$3)/$C17*Genanskaffelsespriser!$D70*D17))","v":0},{"$f":"IF((E17*Genanskaffelsespriser!$D70-(2009-E$3)/$C17*Genanskaffelsespriser!$D70*E17)<0,0,(E17*Genanskaffelsespriser!$D70-(2009-E$3)/$C17*Genanskaffelsespriser!$D70*E17))","v":0},{"$f":"IF((F17*Genanskaffelsespriser!$D70-(2009-F$3)/$C17*Genanskaffelsespriser!$D70*F17)<0,0,(F17*Genanskaffelsespriser!$D70-(2009-F$3)/$C17*Genanskaffelsespriser!$D70*F17))","v":0},{"$f":"IF((G17*Genanskaffelsespriser!$D70-(2009-G$3)/$C17*Genanskaffelsespriser!$D70*G17)<0,0,(G17*Genanskaffelsespriser!$D70-(2009-G$3)/$C17*Genanskaffelsespriser!$D70*G17))","v":0},{"$f":"IF((H17*Genanskaffelsespriser!$D70-(2009-H$3)/$C17*Genanskaffelsespriser!$D70*H17)<0,0,(H17*Genanskaffelsespriser!$D70-(2009-H$3)/$C17*Genanskaffelsespriser!$D70*H17))","v":0},{"$f":"IF((I17*Genanskaffelsespriser!$D70-(2009-I$3)/$C17*Genanskaffelsespriser!$D70*I17)<0,0,(I17*Genanskaffelsespriser!$D70-(2009-I$3)/$C17*Genanskaffelsespriser!$D70*I17))","v":0},{"$f":"IF((J17*Genanskaffelsespriser!$D70-(2009-J$3)/$C17*Genanskaffelsespriser!$D70*J17)<0,0,(J17*Genanskaffelsespriser!$D70-(2009-J$3)/$C17*Genanskaffelsespriser!$D70*J17))","v":0},{"$f":"IF((K17*Genanskaffelsespriser!$D70-(2009-K$3)/$C17*Genanskaffelsespriser!$D70*K17)<0,0,(K17*Genanskaffelsespriser!$D70-(2009-K$3)/$C17*Genanskaffelsespriser!$D70*K17))","v":0},{"$f":"IF((L17*Genanskaffelsespriser!$D70-(2009-L$3)/$C17*Genanskaffelsespriser!$D70*L17)<0,0,(L17*Genanskaffelsespriser!$D70-(2009-L$3)/$C17*Genanskaffelsespriser!$D70*L17))","v":0},{"$f":"IF((M17*Genanskaffelsespriser!$D70-(2009-M$3)/$C17*Genanskaffelsespriser!$D70*M17)<0,0,(M17*Genanskaffelsespriser!$D70-(2009-M$3)/$C17*Genanskaffelsespriser!$D70*M17))","v":0},{"$f":"IF((N17*Genanskaffelsespriser!$D70-(2009-N$3)/$C17*Genanskaffelsespriser!$D70*N17)<0,0,(N17*Genanskaffelsespriser!$D70-(2009-N$3)/$C17*Genanskaffelsespriser!$D70*N17))","v":0},{"$f":"IF((O17*Genanskaffelsespriser!$D70-(2009-O$3)/$C17*Genanskaffelsespriser!$D70*O17)<0,0,(O17*Genanskaffelsespriser!$D70-(2009-O$3)/$C17*Genanskaffelsespriser!$D70*O17))","v":0},{"$f":"IF((P17*Genanskaffelsespriser!$D70-(2009-P$3)/$C17*Genanskaffelsespriser!$D70*P17)<0,0,(P17*Genanskaffelsespriser!$D70-(2009-P$3)/$C17*Genanskaffelsespriser!$D70*P17))","v":0},{"$f":"IF((Q17*Genanskaffelsespriser!$D70-(2009-Q$3)/$C17*Genanskaffelsespriser!$D70*Q17)<0,0,(Q17*Genanskaffelsespriser!$D70-(2009-Q$3)/$C17*Genanskaffelsespriser!$D70*Q17))","v":0},{"$f":"IF((R17*Genanskaffelsespriser!$D70-(2009-R$3)/$C17*Genanskaffelsespriser!$D70*R17)<0,0,(R17*Genanskaffelsespriser!$D70-(2009-R$3)/$C17*Genanskaffelsespriser!$D70*R17))","v":0},{"$f":"IF((S17*Genanskaffelsespriser!$D70-(2009-S$3)/$C17*Genanskaffelsespriser!$D70*S17)<0,0,(S17*Genanskaffelsespriser!$D70-(2009-S$3)/$C17*Genanskaffelsespriser!$D70*S17))","v":0},{"$f":"IF((T17*Genanskaffelsespriser!$D70-(2009-T$3)/$C17*Genanskaffelsespriser!$D70*T17)<0,0,(T17*Genanskaffelsespriser!$D70-(2009-T$3)/$C17*Genanskaffelsespriser!$D70*T17))","v":0},{"$f":"IF((U17*Genanskaffelsespriser!$D70-(2009-U$3)/$C17*Genanskaffelsespriser!$D70*U17)<0,0,(U17*Genanskaffelsespriser!$D70-(2009-U$3)/$C17*Genanskaffelsespriser!$D70*U17))","v":0},{"$f":"IF((V17*Genanskaffelsespriser!$D70-(2009-V$3)/$C17*Genanskaffelsespriser!$D70*V17)<0,0,(V17*Genanskaffelsespriser!$D70-(2009-V$3)/$C17*Genanskaffelsespriser!$D70*V17))","v":0},{"$f":"IF((W17*Genanskaffelsespriser!$D70-(2009-W$3)/$C17*Genanskaffelsespriser!$D70*W17)<0,0,(W17*Genanskaffelsespriser!$D70-(2009-W$3)/$C17*Genanskaffelsespriser!$D70*W17))","v":0},{"$f":"IF((X17*Genanskaffelsespriser!$D70-(2009-X$3)/$C17*Genanskaffelsespriser!$D70*X17)<0,0,(X17*Genanskaffelsespriser!$D70-(2009-X$3)/$C17*Genanskaffelsespriser!$D70*X17))","v":0},{"$f":"IF((Y17*Genanskaffelsespriser!$D70-(2009-Y$3)/$C17*Genanskaffelsespriser!$D70*Y17)<0,0,(Y17*Genanskaffelsespriser!$D70-(2009-Y$3)/$C17*Genanskaffelsespriser!$D70*Y17))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA17","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB17","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC17","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD17","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE17","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF17","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG17","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH17","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI17","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ17","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK17","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL17","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM17","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN17","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO17","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP17","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ17","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR17","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS17","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT17","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU17","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ledningsnet - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW19:AW31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT19:BT31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ19:CQ31)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B72","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E72","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D19*Genanskaffelsespriser!$D72-(2009-D$3)/$C19*Genanskaffelsespriser!$D72*D19)<0,0,(D19*Genanskaffelsespriser!$D72-(2009-D$3)/$C19*Genanskaffelsespriser!$D72*D19))","v":0},{"$f":"IF((E19*Genanskaffelsespriser!$D72-(2009-E$3)/$C19*Genanskaffelsespriser!$D72*E19)<0,0,(E19*Genanskaffelsespriser!$D72-(2009-E$3)/$C19*Genanskaffelsespriser!$D72*E19))","v":0},{"$f":"IF((F19*Genanskaffelsespriser!$D72-(2009-F$3)/$C19*Genanskaffelsespriser!$D72*F19)<0,0,(F19*Genanskaffelsespriser!$D72-(2009-F$3)/$C19*Genanskaffelsespriser!$D72*F19))","v":0},{"$f":"IF((G19*Genanskaffelsespriser!$D72-(2009-G$3)/$C19*Genanskaffelsespriser!$D72*G19)<0,0,(G19*Genanskaffelsespriser!$D72-(2009-G$3)/$C19*Genanskaffelsespriser!$D72*G19))","v":0},{"$f":"IF((H19*Genanskaffelsespriser!$D72-(2009-H$3)/$C19*Genanskaffelsespriser!$D72*H19)<0,0,(H19*Genanskaffelsespriser!$D72-(2009-H$3)/$C19*Genanskaffelsespriser!$D72*H19))","v":0},{"$f":"IF((I19*Genanskaffelsespriser!$D72-(2009-I$3)/$C19*Genanskaffelsespriser!$D72*I19)<0,0,(I19*Genanskaffelsespriser!$D72-(2009-I$3)/$C19*Genanskaffelsespriser!$D72*I19))","v":0},{"$f":"IF((J19*Genanskaffelsespriser!$D72-(2009-J$3)/$C19*Genanskaffelsespriser!$D72*J19)<0,0,(J19*Genanskaffelsespriser!$D72-(2009-J$3)/$C19*Genanskaffelsespriser!$D72*J19))","v":0},{"$f":"IF((K19*Genanskaffelsespriser!$D72-(2009-K$3)/$C19*Genanskaffelsespriser!$D72*K19)<0,0,(K19*Genanskaffelsespriser!$D72-(2009-K$3)/$C19*Genanskaffelsespriser!$D72*K19))","v":0},{"$f":"IF((L19*Genanskaffelsespriser!$D72-(2009-L$3)/$C19*Genanskaffelsespriser!$D72*L19)<0,0,(L19*Genanskaffelsespriser!$D72-(2009-L$3)/$C19*Genanskaffelsespriser!$D72*L19))","v":0},{"$f":"IF((M19*Genanskaffelsespriser!$D72-(2009-M$3)/$C19*Genanskaffelsespriser!$D72*M19)<0,0,(M19*Genanskaffelsespriser!$D72-(2009-M$3)/$C19*Genanskaffelsespriser!$D72*M19))","v":0},{"$f":"IF((N19*Genanskaffelsespriser!$D72-(2009-N$3)/$C19*Genanskaffelsespriser!$D72*N19)<0,0,(N19*Genanskaffelsespriser!$D72-(2009-N$3)/$C19*Genanskaffelsespriser!$D72*N19))","v":0},{"$f":"IF((O19*Genanskaffelsespriser!$D72-(2009-O$3)/$C19*Genanskaffelsespriser!$D72*O19)<0,0,(O19*Genanskaffelsespriser!$D72-(2009-O$3)/$C19*Genanskaffelsespriser!$D72*O19))","v":0},{"$f":"IF((P19*Genanskaffelsespriser!$D72-(2009-P$3)/$C19*Genanskaffelsespriser!$D72*P19)<0,0,(P19*Genanskaffelsespriser!$D72-(2009-P$3)/$C19*Genanskaffelsespriser!$D72*P19))","v":0},{"$f":"IF((Q19*Genanskaffelsespriser!$D72-(2009-Q$3)/$C19*Genanskaffelsespriser!$D72*Q19)<0,0,(Q19*Genanskaffelsespriser!$D72-(2009-Q$3)/$C19*Genanskaffelsespriser!$D72*Q19))","v":0},{"$f":"IF((R19*Genanskaffelsespriser!$D72-(2009-R$3)/$C19*Genanskaffelsespriser!$D72*R19)<0,0,(R19*Genanskaffelsespriser!$D72-(2009-R$3)/$C19*Genanskaffelsespriser!$D72*R19))","v":0},{"$f":"IF((S19*Genanskaffelsespriser!$D72-(2009-S$3)/$C19*Genanskaffelsespriser!$D72*S19)<0,0,(S19*Genanskaffelsespriser!$D72-(2009-S$3)/$C19*Genanskaffelsespriser!$D72*S19))","v":0},{"$f":"IF((T19*Genanskaffelsespriser!$D72-(2009-T$3)/$C19*Genanskaffelsespriser!$D72*T19)<0,0,(T19*Genanskaffelsespriser!$D72-(2009-T$3)/$C19*Genanskaffelsespriser!$D72*T19))","v":0},{"$f":"IF((U19*Genanskaffelsespriser!$D72-(2009-U$3)/$C19*Genanskaffelsespriser!$D72*U19)<0,0,(U19*Genanskaffelsespriser!$D72-(2009-U$3)/$C19*Genanskaffelsespriser!$D72*U19))","v":0},{"$f":"IF((V19*Genanskaffelsespriser!$D72-(2009-V$3)/$C19*Genanskaffelsespriser!$D72*V19)<0,0,(V19*Genanskaffelsespriser!$D72-(2009-V$3)/$C19*Genanskaffelsespriser!$D72*V19))","v":0},{"$f":"IF((W19*Genanskaffelsespriser!$D72-(2009-W$3)/$C19*Genanskaffelsespriser!$D72*W19)<0,0,(W19*Genanskaffelsespriser!$D72-(2009-W$3)/$C19*Genanskaffelsespriser!$D72*W19))","v":0},{"$f":"IF((X19*Genanskaffelsespriser!$D72-(2009-X$3)/$C19*Genanskaffelsespriser!$D72*X19)<0,0,(X19*Genanskaffelsespriser!$D72-(2009-X$3)/$C19*Genanskaffelsespriser!$D72*X19))","v":0},{"$f":"IF((Y19*Genanskaffelsespriser!$D72-(2009-Y$3)/$C19*Genanskaffelsespriser!$D72*Y19)<0,0,(Y19*Genanskaffelsespriser!$D72-(2009-Y$3)/$C19*Genanskaffelsespriser!$D72*Y19))","v":0},{"$f":"+SUM(AA19:AV19)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA19","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB19","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC19","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD19","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE19","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF19","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG19","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH19","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI19","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ19","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK19","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL19","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM19","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN19","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO19","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP19","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ19","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR19","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS19","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT19","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU19","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV19","v":0},{"$f":"+SUM(AX19:BS19)","v":0},{"$f":"(AA19+AX19)/2","v":0},{"$f":"(AB19+AY19)/2","v":0},{"$f":"(AC19+AZ19)/2","v":0},{"$f":"(AD19+BA19)/2","v":0},{"$f":"(AE19+BB19)/2","v":0},{"$f":"(AF19+BC19)/2","v":0},{"$f":"(AG19+BD19)/2","v":0},{"$f":"(AH19+BE19)/2","v":0},{"$f":"(AI19+BF19)/2","v":0},{"$f":"(AJ19+BG19)/2","v":0},{"$f":"(AK19+BH19)/2","v":0},{"$f":"(AL19+BI19)/2","v":0},{"$f":"(AM19+BJ19)/2","v":0},{"$f":"(AN19+BK19)/2","v":0},{"$f":"(AO19+BL19)/2","v":0},{"$f":"(AP19+BM19)/2","v":0},{"$f":"(AQ19+BN19)/2","v":0},{"$f":"(AR19+BO19)/2","v":0},{"$f":"(AS19+BP19)/2","v":0},{"$f":"(AT19+BQ19)/2","v":0},{"$f":"(AU19+BR19)/2","v":0},{"$f":"(AV19+BS19)/2","v":0},{"$f":"+AVERAGE(AW19,BT19)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B73","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E73","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D20*Genanskaffelsespriser!$D73-(2009-D$3)/$C20*Genanskaffelsespriser!$D73*D20)<0,0,(D20*Genanskaffelsespriser!$D73-(2009-D$3)/$C20*Genanskaffelsespriser!$D73*D20))","v":0},{"$f":"IF((E20*Genanskaffelsespriser!$D73-(2009-E$3)/$C20*Genanskaffelsespriser!$D73*E20)<0,0,(E20*Genanskaffelsespriser!$D73-(2009-E$3)/$C20*Genanskaffelsespriser!$D73*E20))","v":0},{"$f":"IF((F20*Genanskaffelsespriser!$D73-(2009-F$3)/$C20*Genanskaffelsespriser!$D73*F20)<0,0,(F20*Genanskaffelsespriser!$D73-(2009-F$3)/$C20*Genanskaffelsespriser!$D73*F20))","v":0},{"$f":"IF((G20*Genanskaffelsespriser!$D73-(2009-G$3)/$C20*Genanskaffelsespriser!$D73*G20)<0,0,(G20*Genanskaffelsespriser!$D73-(2009-G$3)/$C20*Genanskaffelsespriser!$D73*G20))","v":0},{"$f":"IF((H20*Genanskaffelsespriser!$D73-(2009-H$3)/$C20*Genanskaffelsespriser!$D73*H20)<0,0,(H20*Genanskaffelsespriser!$D73-(2009-H$3)/$C20*Genanskaffelsespriser!$D73*H20))","v":0},{"$f":"IF((I20*Genanskaffelsespriser!$D73-(2009-I$3)/$C20*Genanskaffelsespriser!$D73*I20)<0,0,(I20*Genanskaffelsespriser!$D73-(2009-I$3)/$C20*Genanskaffelsespriser!$D73*I20))","v":0},{"$f":"IF((J20*Genanskaffelsespriser!$D73-(2009-J$3)/$C20*Genanskaffelsespriser!$D73*J20)<0,0,(J20*Genanskaffelsespriser!$D73-(2009-J$3)/$C20*Genanskaffelsespriser!$D73*J20))","v":0},{"$f":"IF((K20*Genanskaffelsespriser!$D73-(2009-K$3)/$C20*Genanskaffelsespriser!$D73*K20)<0,0,(K20*Genanskaffelsespriser!$D73-(2009-K$3)/$C20*Genanskaffelsespriser!$D73*K20))","v":0},{"$f":"IF((L20*Genanskaffelsespriser!$D73-(2009-L$3)/$C20*Genanskaffelsespriser!$D73*L20)<0,0,(L20*Genanskaffelsespriser!$D73-(2009-L$3)/$C20*Genanskaffelsespriser!$D73*L20))","v":0},{"$f":"IF((M20*Genanskaffelsespriser!$D73-(2009-M$3)/$C20*Genanskaffelsespriser!$D73*M20)<0,0,(M20*Genanskaffelsespriser!$D73-(2009-M$3)/$C20*Genanskaffelsespriser!$D73*M20))","v":0},{"$f":"IF((N20*Genanskaffelsespriser!$D73-(2009-N$3)/$C20*Genanskaffelsespriser!$D73*N20)<0,0,(N20*Genanskaffelsespriser!$D73-(2009-N$3)/$C20*Genanskaffelsespriser!$D73*N20))","v":0},{"$f":"IF((O20*Genanskaffelsespriser!$D73-(2009-O$3)/$C20*Genanskaffelsespriser!$D73*O20)<0,0,(O20*Genanskaffelsespriser!$D73-(2009-O$3)/$C20*Genanskaffelsespriser!$D73*O20))","v":0},{"$f":"IF((P20*Genanskaffelsespriser!$D73-(2009-P$3)/$C20*Genanskaffelsespriser!$D73*P20)<0,0,(P20*Genanskaffelsespriser!$D73-(2009-P$3)/$C20*Genanskaffelsespriser!$D73*P20))","v":0},{"$f":"IF((Q20*Genanskaffelsespriser!$D73-(2009-Q$3)/$C20*Genanskaffelsespriser!$D73*Q20)<0,0,(Q20*Genanskaffelsespriser!$D73-(2009-Q$3)/$C20*Genanskaffelsespriser!$D73*Q20))","v":0},{"$f":"IF((R20*Genanskaffelsespriser!$D73-(2009-R$3)/$C20*Genanskaffelsespriser!$D73*R20)<0,0,(R20*Genanskaffelsespriser!$D73-(2009-R$3)/$C20*Genanskaffelsespriser!$D73*R20))","v":0},{"$f":"IF((S20*Genanskaffelsespriser!$D73-(2009-S$3)/$C20*Genanskaffelsespriser!$D73*S20)<0,0,(S20*Genanskaffelsespriser!$D73-(2009-S$3)/$C20*Genanskaffelsespriser!$D73*S20))","v":0},{"$f":"IF((T20*Genanskaffelsespriser!$D73-(2009-T$3)/$C20*Genanskaffelsespriser!$D73*T20)<0,0,(T20*Genanskaffelsespriser!$D73-(2009-T$3)/$C20*Genanskaffelsespriser!$D73*T20))","v":0},{"$f":"IF((U20*Genanskaffelsespriser!$D73-(2009-U$3)/$C20*Genanskaffelsespriser!$D73*U20)<0,0,(U20*Genanskaffelsespriser!$D73-(2009-U$3)/$C20*Genanskaffelsespriser!$D73*U20))","v":0},{"$f":"IF((V20*Genanskaffelsespriser!$D73-(2009-V$3)/$C20*Genanskaffelsespriser!$D73*V20)<0,0,(V20*Genanskaffelsespriser!$D73-(2009-V$3)/$C20*Genanskaffelsespriser!$D73*V20))","v":0},{"$f":"IF((W20*Genanskaffelsespriser!$D73-(2009-W$3)/$C20*Genanskaffelsespriser!$D73*W20)<0,0,(W20*Genanskaffelsespriser!$D73-(2009-W$3)/$C20*Genanskaffelsespriser!$D73*W20))","v":0},{"$f":"IF((X20*Genanskaffelsespriser!$D73-(2009-X$3)/$C20*Genanskaffelsespriser!$D73*X20)<0,0,(X20*Genanskaffelsespriser!$D73-(2009-X$3)/$C20*Genanskaffelsespriser!$D73*X20))","v":0},{"$f":"IF((Y20*Genanskaffelsespriser!$D73-(2009-Y$3)/$C20*Genanskaffelsespriser!$D73*Y20)<0,0,(Y20*Genanskaffelsespriser!$D73-(2009-Y$3)/$C20*Genanskaffelsespriser!$D73*Y20))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA20","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB20","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC20","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD20","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE20","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF20","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG20","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH20","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI20","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ20","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK20","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL20","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM20","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN20","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO20","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP20","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ20","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR20","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS20","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT20","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU20","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B74","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E74","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D21*Genanskaffelsespriser!$D74-(2009-D$3)/$C21*Genanskaffelsespriser!$D74*D21)<0,0,(D21*Genanskaffelsespriser!$D74-(2009-D$3)/$C21*Genanskaffelsespriser!$D74*D21))","v":0},{"$f":"IF((E21*Genanskaffelsespriser!$D74-(2009-E$3)/$C21*Genanskaffelsespriser!$D74*E21)<0,0,(E21*Genanskaffelsespriser!$D74-(2009-E$3)/$C21*Genanskaffelsespriser!$D74*E21))","v":0},{"$f":"IF((F21*Genanskaffelsespriser!$D74-(2009-F$3)/$C21*Genanskaffelsespriser!$D74*F21)<0,0,(F21*Genanskaffelsespriser!$D74-(2009-F$3)/$C21*Genanskaffelsespriser!$D74*F21))","v":0},{"$f":"IF((G21*Genanskaffelsespriser!$D74-(2009-G$3)/$C21*Genanskaffelsespriser!$D74*G21)<0,0,(G21*Genanskaffelsespriser!$D74-(2009-G$3)/$C21*Genanskaffelsespriser!$D74*G21))","v":0},{"$f":"IF((H21*Genanskaffelsespriser!$D74-(2009-H$3)/$C21*Genanskaffelsespriser!$D74*H21)<0,0,(H21*Genanskaffelsespriser!$D74-(2009-H$3)/$C21*Genanskaffelsespriser!$D74*H21))","v":0},{"$f":"IF((I21*Genanskaffelsespriser!$D74-(2009-I$3)/$C21*Genanskaffelsespriser!$D74*I21)<0,0,(I21*Genanskaffelsespriser!$D74-(2009-I$3)/$C21*Genanskaffelsespriser!$D74*I21))","v":0},{"$f":"IF((J21*Genanskaffelsespriser!$D74-(2009-J$3)/$C21*Genanskaffelsespriser!$D74*J21)<0,0,(J21*Genanskaffelsespriser!$D74-(2009-J$3)/$C21*Genanskaffelsespriser!$D74*J21))","v":0},{"$f":"IF((K21*Genanskaffelsespriser!$D74-(2009-K$3)/$C21*Genanskaffelsespriser!$D74*K21)<0,0,(K21*Genanskaffelsespriser!$D74-(2009-K$3)/$C21*Genanskaffelsespriser!$D74*K21))","v":0},{"$f":"IF((L21*Genanskaffelsespriser!$D74-(2009-L$3)/$C21*Genanskaffelsespriser!$D74*L21)<0,0,(L21*Genanskaffelsespriser!$D74-(2009-L$3)/$C21*Genanskaffelsespriser!$D74*L21))","v":0},{"$f":"IF((M21*Genanskaffelsespriser!$D74-(2009-M$3)/$C21*Genanskaffelsespriser!$D74*M21)<0,0,(M21*Genanskaffelsespriser!$D74-(2009-M$3)/$C21*Genanskaffelsespriser!$D74*M21))","v":0},{"$f":"IF((N21*Genanskaffelsespriser!$D74-(2009-N$3)/$C21*Genanskaffelsespriser!$D74*N21)<0,0,(N21*Genanskaffelsespriser!$D74-(2009-N$3)/$C21*Genanskaffelsespriser!$D74*N21))","v":0},{"$f":"IF((O21*Genanskaffelsespriser!$D74-(2009-O$3)/$C21*Genanskaffelsespriser!$D74*O21)<0,0,(O21*Genanskaffelsespriser!$D74-(2009-O$3)/$C21*Genanskaffelsespriser!$D74*O21))","v":0},{"$f":"IF((P21*Genanskaffelsespriser!$D74-(2009-P$3)/$C21*Genanskaffelsespriser!$D74*P21)<0,0,(P21*Genanskaffelsespriser!$D74-(2009-P$3)/$C21*Genanskaffelsespriser!$D74*P21))","v":0},{"$f":"IF((Q21*Genanskaffelsespriser!$D74-(2009-Q$3)/$C21*Genanskaffelsespriser!$D74*Q21)<0,0,(Q21*Genanskaffelsespriser!$D74-(2009-Q$3)/$C21*Genanskaffelsespriser!$D74*Q21))","v":0},{"$f":"IF((R21*Genanskaffelsespriser!$D74-(2009-R$3)/$C21*Genanskaffelsespriser!$D74*R21)<0,0,(R21*Genanskaffelsespriser!$D74-(2009-R$3)/$C21*Genanskaffelsespriser!$D74*R21))","v":0},{"$f":"IF((S21*Genanskaffelsespriser!$D74-(2009-S$3)/$C21*Genanskaffelsespriser!$D74*S21)<0,0,(S21*Genanskaffelsespriser!$D74-(2009-S$3)/$C21*Genanskaffelsespriser!$D74*S21))","v":0},{"$f":"IF((T21*Genanskaffelsespriser!$D74-(2009-T$3)/$C21*Genanskaffelsespriser!$D74*T21)<0,0,(T21*Genanskaffelsespriser!$D74-(2009-T$3)/$C21*Genanskaffelsespriser!$D74*T21))","v":0},{"$f":"IF((U21*Genanskaffelsespriser!$D74-(2009-U$3)/$C21*Genanskaffelsespriser!$D74*U21)<0,0,(U21*Genanskaffelsespriser!$D74-(2009-U$3)/$C21*Genanskaffelsespriser!$D74*U21))","v":0},{"$f":"IF((V21*Genanskaffelsespriser!$D74-(2009-V$3)/$C21*Genanskaffelsespriser!$D74*V21)<0,0,(V21*Genanskaffelsespriser!$D74-(2009-V$3)/$C21*Genanskaffelsespriser!$D74*V21))","v":0},{"$f":"IF((W21*Genanskaffelsespriser!$D74-(2009-W$3)/$C21*Genanskaffelsespriser!$D74*W21)<0,0,(W21*Genanskaffelsespriser!$D74-(2009-W$3)/$C21*Genanskaffelsespriser!$D74*W21))","v":0},{"$f":"IF((X21*Genanskaffelsespriser!$D74-(2009-X$3)/$C21*Genanskaffelsespriser!$D74*X21)<0,0,(X21*Genanskaffelsespriser!$D74-(2009-X$3)/$C21*Genanskaffelsespriser!$D74*X21))","v":0},{"$f":"IF((Y21*Genanskaffelsespriser!$D74-(2009-Y$3)/$C21*Genanskaffelsespriser!$D74*Y21)<0,0,(Y21*Genanskaffelsespriser!$D74-(2009-Y$3)/$C21*Genanskaffelsespriser!$D74*Y21))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA21","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB21","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC21","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD21","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE21","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF21","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG21","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH21","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI21","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ21","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK21","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL21","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM21","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN21","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO21","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP21","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ21","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR21","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS21","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT21","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU21","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B75","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E75","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D22*Genanskaffelsespriser!$D75-(2009-D$3)/$C22*Genanskaffelsespriser!$D75*D22)<0,0,(D22*Genanskaffelsespriser!$D75-(2009-D$3)/$C22*Genanskaffelsespriser!$D75*D22))","v":0},{"$f":"IF((E22*Genanskaffelsespriser!$D75-(2009-E$3)/$C22*Genanskaffelsespriser!$D75*E22)<0,0,(E22*Genanskaffelsespriser!$D75-(2009-E$3)/$C22*Genanskaffelsespriser!$D75*E22))","v":0},{"$f":"IF((F22*Genanskaffelsespriser!$D75-(2009-F$3)/$C22*Genanskaffelsespriser!$D75*F22)<0,0,(F22*Genanskaffelsespriser!$D75-(2009-F$3)/$C22*Genanskaffelsespriser!$D75*F22))","v":0},{"$f":"IF((G22*Genanskaffelsespriser!$D75-(2009-G$3)/$C22*Genanskaffelsespriser!$D75*G22)<0,0,(G22*Genanskaffelsespriser!$D75-(2009-G$3)/$C22*Genanskaffelsespriser!$D75*G22))","v":0},{"$f":"IF((H22*Genanskaffelsespriser!$D75-(2009-H$3)/$C22*Genanskaffelsespriser!$D75*H22)<0,0,(H22*Genanskaffelsespriser!$D75-(2009-H$3)/$C22*Genanskaffelsespriser!$D75*H22))","v":0},{"$f":"IF((I22*Genanskaffelsespriser!$D75-(2009-I$3)/$C22*Genanskaffelsespriser!$D75*I22)<0,0,(I22*Genanskaffelsespriser!$D75-(2009-I$3)/$C22*Genanskaffelsespriser!$D75*I22))","v":0},{"$f":"IF((J22*Genanskaffelsespriser!$D75-(2009-J$3)/$C22*Genanskaffelsespriser!$D75*J22)<0,0,(J22*Genanskaffelsespriser!$D75-(2009-J$3)/$C22*Genanskaffelsespriser!$D75*J22))","v":0},{"$f":"IF((K22*Genanskaffelsespriser!$D75-(2009-K$3)/$C22*Genanskaffelsespriser!$D75*K22)<0,0,(K22*Genanskaffelsespriser!$D75-(2009-K$3)/$C22*Genanskaffelsespriser!$D75*K22))","v":0},{"$f":"IF((L22*Genanskaffelsespriser!$D75-(2009-L$3)/$C22*Genanskaffelsespriser!$D75*L22)<0,0,(L22*Genanskaffelsespriser!$D75-(2009-L$3)/$C22*Genanskaffelsespriser!$D75*L22))","v":0},{"$f":"IF((M22*Genanskaffelsespriser!$D75-(2009-M$3)/$C22*Genanskaffelsespriser!$D75*M22)<0,0,(M22*Genanskaffelsespriser!$D75-(2009-M$3)/$C22*Genanskaffelsespriser!$D75*M22))","v":0},{"$f":"IF((N22*Genanskaffelsespriser!$D75-(2009-N$3)/$C22*Genanskaffelsespriser!$D75*N22)<0,0,(N22*Genanskaffelsespriser!$D75-(2009-N$3)/$C22*Genanskaffelsespriser!$D75*N22))","v":0},{"$f":"IF((O22*Genanskaffelsespriser!$D75-(2009-O$3)/$C22*Genanskaffelsespriser!$D75*O22)<0,0,(O22*Genanskaffelsespriser!$D75-(2009-O$3)/$C22*Genanskaffelsespriser!$D75*O22))","v":0},{"$f":"IF((P22*Genanskaffelsespriser!$D75-(2009-P$3)/$C22*Genanskaffelsespriser!$D75*P22)<0,0,(P22*Genanskaffelsespriser!$D75-(2009-P$3)/$C22*Genanskaffelsespriser!$D75*P22))","v":0},{"$f":"IF((Q22*Genanskaffelsespriser!$D75-(2009-Q$3)/$C22*Genanskaffelsespriser!$D75*Q22)<0,0,(Q22*Genanskaffelsespriser!$D75-(2009-Q$3)/$C22*Genanskaffelsespriser!$D75*Q22))","v":0},{"$f":"IF((R22*Genanskaffelsespriser!$D75-(2009-R$3)/$C22*Genanskaffelsespriser!$D75*R22)<0,0,(R22*Genanskaffelsespriser!$D75-(2009-R$3)/$C22*Genanskaffelsespriser!$D75*R22))","v":0},{"$f":"IF((S22*Genanskaffelsespriser!$D75-(2009-S$3)/$C22*Genanskaffelsespriser!$D75*S22)<0,0,(S22*Genanskaffelsespriser!$D75-(2009-S$3)/$C22*Genanskaffelsespriser!$D75*S22))","v":0},{"$f":"IF((T22*Genanskaffelsespriser!$D75-(2009-T$3)/$C22*Genanskaffelsespriser!$D75*T22)<0,0,(T22*Genanskaffelsespriser!$D75-(2009-T$3)/$C22*Genanskaffelsespriser!$D75*T22))","v":0},{"$f":"IF((U22*Genanskaffelsespriser!$D75-(2009-U$3)/$C22*Genanskaffelsespriser!$D75*U22)<0,0,(U22*Genanskaffelsespriser!$D75-(2009-U$3)/$C22*Genanskaffelsespriser!$D75*U22))","v":0},{"$f":"IF((V22*Genanskaffelsespriser!$D75-(2009-V$3)/$C22*Genanskaffelsespriser!$D75*V22)<0,0,(V22*Genanskaffelsespriser!$D75-(2009-V$3)/$C22*Genanskaffelsespriser!$D75*V22))","v":0},{"$f":"IF((W22*Genanskaffelsespriser!$D75-(2009-W$3)/$C22*Genanskaffelsespriser!$D75*W22)<0,0,(W22*Genanskaffelsespriser!$D75-(2009-W$3)/$C22*Genanskaffelsespriser!$D75*W22))","v":0},{"$f":"IF((X22*Genanskaffelsespriser!$D75-(2009-X$3)/$C22*Genanskaffelsespriser!$D75*X22)<0,0,(X22*Genanskaffelsespriser!$D75-(2009-X$3)/$C22*Genanskaffelsespriser!$D75*X22))","v":0},{"$f":"IF((Y22*Genanskaffelsespriser!$D75-(2009-Y$3)/$C22*Genanskaffelsespriser!$D75*Y22)<0,0,(Y22*Genanskaffelsespriser!$D75-(2009-Y$3)/$C22*Genanskaffelsespriser!$D75*Y22))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA22","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB22","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC22","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD22","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE22","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF22","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG22","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH22","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI22","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ22","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK22","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL22","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM22","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN22","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO22","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP22","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ22","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR22","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS22","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT22","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU22","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B76","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E76","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D23*Genanskaffelsespriser!$D76-(2009-D$3)/$C23*Genanskaffelsespriser!$D76*D23)<0,0,(D23*Genanskaffelsespriser!$D76-(2009-D$3)/$C23*Genanskaffelsespriser!$D76*D23))","v":0},{"$f":"IF((E23*Genanskaffelsespriser!$D76-(2009-E$3)/$C23*Genanskaffelsespriser!$D76*E23)<0,0,(E23*Genanskaffelsespriser!$D76-(2009-E$3)/$C23*Genanskaffelsespriser!$D76*E23))","v":0},{"$f":"IF((F23*Genanskaffelsespriser!$D76-(2009-F$3)/$C23*Genanskaffelsespriser!$D76*F23)<0,0,(F23*Genanskaffelsespriser!$D76-(2009-F$3)/$C23*Genanskaffelsespriser!$D76*F23))","v":0},{"$f":"IF((G23*Genanskaffelsespriser!$D76-(2009-G$3)/$C23*Genanskaffelsespriser!$D76*G23)<0,0,(G23*Genanskaffelsespriser!$D76-(2009-G$3)/$C23*Genanskaffelsespriser!$D76*G23))","v":0},{"$f":"IF((H23*Genanskaffelsespriser!$D76-(2009-H$3)/$C23*Genanskaffelsespriser!$D76*H23)<0,0,(H23*Genanskaffelsespriser!$D76-(2009-H$3)/$C23*Genanskaffelsespriser!$D76*H23))","v":0},{"$f":"IF((I23*Genanskaffelsespriser!$D76-(2009-I$3)/$C23*Genanskaffelsespriser!$D76*I23)<0,0,(I23*Genanskaffelsespriser!$D76-(2009-I$3)/$C23*Genanskaffelsespriser!$D76*I23))","v":0},{"$f":"IF((J23*Genanskaffelsespriser!$D76-(2009-J$3)/$C23*Genanskaffelsespriser!$D76*J23)<0,0,(J23*Genanskaffelsespriser!$D76-(2009-J$3)/$C23*Genanskaffelsespriser!$D76*J23))","v":0},{"$f":"IF((K23*Genanskaffelsespriser!$D76-(2009-K$3)/$C23*Genanskaffelsespriser!$D76*K23)<0,0,(K23*Genanskaffelsespriser!$D76-(2009-K$3)/$C23*Genanskaffelsespriser!$D76*K23))","v":0},{"$f":"IF((L23*Genanskaffelsespriser!$D76-(2009-L$3)/$C23*Genanskaffelsespriser!$D76*L23)<0,0,(L23*Genanskaffelsespriser!$D76-(2009-L$3)/$C23*Genanskaffelsespriser!$D76*L23))","v":0},{"$f":"IF((M23*Genanskaffelsespriser!$D76-(2009-M$3)/$C23*Genanskaffelsespriser!$D76*M23)<0,0,(M23*Genanskaffelsespriser!$D76-(2009-M$3)/$C23*Genanskaffelsespriser!$D76*M23))","v":0},{"$f":"IF((N23*Genanskaffelsespriser!$D76-(2009-N$3)/$C23*Genanskaffelsespriser!$D76*N23)<0,0,(N23*Genanskaffelsespriser!$D76-(2009-N$3)/$C23*Genanskaffelsespriser!$D76*N23))","v":0},{"$f":"IF((O23*Genanskaffelsespriser!$D76-(2009-O$3)/$C23*Genanskaffelsespriser!$D76*O23)<0,0,(O23*Genanskaffelsespriser!$D76-(2009-O$3)/$C23*Genanskaffelsespriser!$D76*O23))","v":0},{"$f":"IF((P23*Genanskaffelsespriser!$D76-(2009-P$3)/$C23*Genanskaffelsespriser!$D76*P23)<0,0,(P23*Genanskaffelsespriser!$D76-(2009-P$3)/$C23*Genanskaffelsespriser!$D76*P23))","v":0},{"$f":"IF((Q23*Genanskaffelsespriser!$D76-(2009-Q$3)/$C23*Genanskaffelsespriser!$D76*Q23)<0,0,(Q23*Genanskaffelsespriser!$D76-(2009-Q$3)/$C23*Genanskaffelsespriser!$D76*Q23))","v":0},{"$f":"IF((R23*Genanskaffelsespriser!$D76-(2009-R$3)/$C23*Genanskaffelsespriser!$D76*R23)<0,0,(R23*Genanskaffelsespriser!$D76-(2009-R$3)/$C23*Genanskaffelsespriser!$D76*R23))","v":0},{"$f":"IF((S23*Genanskaffelsespriser!$D76-(2009-S$3)/$C23*Genanskaffelsespriser!$D76*S23)<0,0,(S23*Genanskaffelsespriser!$D76-(2009-S$3)/$C23*Genanskaffelsespriser!$D76*S23))","v":0},{"$f":"IF((T23*Genanskaffelsespriser!$D76-(2009-T$3)/$C23*Genanskaffelsespriser!$D76*T23)<0,0,(T23*Genanskaffelsespriser!$D76-(2009-T$3)/$C23*Genanskaffelsespriser!$D76*T23))","v":0},{"$f":"IF((U23*Genanskaffelsespriser!$D76-(2009-U$3)/$C23*Genanskaffelsespriser!$D76*U23)<0,0,(U23*Genanskaffelsespriser!$D76-(2009-U$3)/$C23*Genanskaffelsespriser!$D76*U23))","v":0},{"$f":"IF((V23*Genanskaffelsespriser!$D76-(2009-V$3)/$C23*Genanskaffelsespriser!$D76*V23)<0,0,(V23*Genanskaffelsespriser!$D76-(2009-V$3)/$C23*Genanskaffelsespriser!$D76*V23))","v":0},{"$f":"IF((W23*Genanskaffelsespriser!$D76-(2009-W$3)/$C23*Genanskaffelsespriser!$D76*W23)<0,0,(W23*Genanskaffelsespriser!$D76-(2009-W$3)/$C23*Genanskaffelsespriser!$D76*W23))","v":0},{"$f":"IF((X23*Genanskaffelsespriser!$D76-(2009-X$3)/$C23*Genanskaffelsespriser!$D76*X23)<0,0,(X23*Genanskaffelsespriser!$D76-(2009-X$3)/$C23*Genanskaffelsespriser!$D76*X23))","v":0},{"$f":"IF((Y23*Genanskaffelsespriser!$D76-(2009-Y$3)/$C23*Genanskaffelsespriser!$D76*Y23)<0,0,(Y23*Genanskaffelsespriser!$D76-(2009-Y$3)/$C23*Genanskaffelsespriser!$D76*Y23))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA23","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB23","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC23","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD23","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE23","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF23","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG23","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH23","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI23","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ23","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK23","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL23","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM23","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN23","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO23","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP23","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ23","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR23","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS23","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT23","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU23","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B77","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E77","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D24*Genanskaffelsespriser!$D77-(2009-D$3)/$C24*Genanskaffelsespriser!$D77*D24)<0,0,(D24*Genanskaffelsespriser!$D77-(2009-D$3)/$C24*Genanskaffelsespriser!$D77*D24))","v":0},{"$f":"IF((E24*Genanskaffelsespriser!$D77-(2009-E$3)/$C24*Genanskaffelsespriser!$D77*E24)<0,0,(E24*Genanskaffelsespriser!$D77-(2009-E$3)/$C24*Genanskaffelsespriser!$D77*E24))","v":0},{"$f":"IF((F24*Genanskaffelsespriser!$D77-(2009-F$3)/$C24*Genanskaffelsespriser!$D77*F24)<0,0,(F24*Genanskaffelsespriser!$D77-(2009-F$3)/$C24*Genanskaffelsespriser!$D77*F24))","v":0},{"$f":"IF((G24*Genanskaffelsespriser!$D77-(2009-G$3)/$C24*Genanskaffelsespriser!$D77*G24)<0,0,(G24*Genanskaffelsespriser!$D77-(2009-G$3)/$C24*Genanskaffelsespriser!$D77*G24))","v":0},{"$f":"IF((H24*Genanskaffelsespriser!$D77-(2009-H$3)/$C24*Genanskaffelsespriser!$D77*H24)<0,0,(H24*Genanskaffelsespriser!$D77-(2009-H$3)/$C24*Genanskaffelsespriser!$D77*H24))","v":0},{"$f":"IF((I24*Genanskaffelsespriser!$D77-(2009-I$3)/$C24*Genanskaffelsespriser!$D77*I24)<0,0,(I24*Genanskaffelsespriser!$D77-(2009-I$3)/$C24*Genanskaffelsespriser!$D77*I24))","v":0},{"$f":"IF((J24*Genanskaffelsespriser!$D77-(2009-J$3)/$C24*Genanskaffelsespriser!$D77*J24)<0,0,(J24*Genanskaffelsespriser!$D77-(2009-J$3)/$C24*Genanskaffelsespriser!$D77*J24))","v":0},{"$f":"IF((K24*Genanskaffelsespriser!$D77-(2009-K$3)/$C24*Genanskaffelsespriser!$D77*K24)<0,0,(K24*Genanskaffelsespriser!$D77-(2009-K$3)/$C24*Genanskaffelsespriser!$D77*K24))","v":0},{"$f":"IF((L24*Genanskaffelsespriser!$D77-(2009-L$3)/$C24*Genanskaffelsespriser!$D77*L24)<0,0,(L24*Genanskaffelsespriser!$D77-(2009-L$3)/$C24*Genanskaffelsespriser!$D77*L24))","v":0},{"$f":"IF((M24*Genanskaffelsespriser!$D77-(2009-M$3)/$C24*Genanskaffelsespriser!$D77*M24)<0,0,(M24*Genanskaffelsespriser!$D77-(2009-M$3)/$C24*Genanskaffelsespriser!$D77*M24))","v":0},{"$f":"IF((N24*Genanskaffelsespriser!$D77-(2009-N$3)/$C24*Genanskaffelsespriser!$D77*N24)<0,0,(N24*Genanskaffelsespriser!$D77-(2009-N$3)/$C24*Genanskaffelsespriser!$D77*N24))","v":0},{"$f":"IF((O24*Genanskaffelsespriser!$D77-(2009-O$3)/$C24*Genanskaffelsespriser!$D77*O24)<0,0,(O24*Genanskaffelsespriser!$D77-(2009-O$3)/$C24*Genanskaffelsespriser!$D77*O24))","v":0},{"$f":"IF((P24*Genanskaffelsespriser!$D77-(2009-P$3)/$C24*Genanskaffelsespriser!$D77*P24)<0,0,(P24*Genanskaffelsespriser!$D77-(2009-P$3)/$C24*Genanskaffelsespriser!$D77*P24))","v":0},{"$f":"IF((Q24*Genanskaffelsespriser!$D77-(2009-Q$3)/$C24*Genanskaffelsespriser!$D77*Q24)<0,0,(Q24*Genanskaffelsespriser!$D77-(2009-Q$3)/$C24*Genanskaffelsespriser!$D77*Q24))","v":0},{"$f":"IF((R24*Genanskaffelsespriser!$D77-(2009-R$3)/$C24*Genanskaffelsespriser!$D77*R24)<0,0,(R24*Genanskaffelsespriser!$D77-(2009-R$3)/$C24*Genanskaffelsespriser!$D77*R24))","v":0},{"$f":"IF((S24*Genanskaffelsespriser!$D77-(2009-S$3)/$C24*Genanskaffelsespriser!$D77*S24)<0,0,(S24*Genanskaffelsespriser!$D77-(2009-S$3)/$C24*Genanskaffelsespriser!$D77*S24))","v":0},{"$f":"IF((T24*Genanskaffelsespriser!$D77-(2009-T$3)/$C24*Genanskaffelsespriser!$D77*T24)<0,0,(T24*Genanskaffelsespriser!$D77-(2009-T$3)/$C24*Genanskaffelsespriser!$D77*T24))","v":0},{"$f":"IF((U24*Genanskaffelsespriser!$D77-(2009-U$3)/$C24*Genanskaffelsespriser!$D77*U24)<0,0,(U24*Genanskaffelsespriser!$D77-(2009-U$3)/$C24*Genanskaffelsespriser!$D77*U24))","v":0},{"$f":"IF((V24*Genanskaffelsespriser!$D77-(2009-V$3)/$C24*Genanskaffelsespriser!$D77*V24)<0,0,(V24*Genanskaffelsespriser!$D77-(2009-V$3)/$C24*Genanskaffelsespriser!$D77*V24))","v":0},{"$f":"IF((W24*Genanskaffelsespriser!$D77-(2009-W$3)/$C24*Genanskaffelsespriser!$D77*W24)<0,0,(W24*Genanskaffelsespriser!$D77-(2009-W$3)/$C24*Genanskaffelsespriser!$D77*W24))","v":0},{"$f":"IF((X24*Genanskaffelsespriser!$D77-(2009-X$3)/$C24*Genanskaffelsespriser!$D77*X24)<0,0,(X24*Genanskaffelsespriser!$D77-(2009-X$3)/$C24*Genanskaffelsespriser!$D77*X24))","v":0},{"$f":"IF((Y24*Genanskaffelsespriser!$D77-(2009-Y$3)/$C24*Genanskaffelsespriser!$D77*Y24)<0,0,(Y24*Genanskaffelsespriser!$D77-(2009-Y$3)/$C24*Genanskaffelsespriser!$D77*Y24))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA24","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB24","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC24","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD24","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE24","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF24","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG24","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH24","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI24","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ24","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK24","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL24","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM24","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN24","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO24","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP24","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ24","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR24","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS24","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT24","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU24","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B78","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E78","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D25*Genanskaffelsespriser!$D78-(2009-D$3)/$C25*Genanskaffelsespriser!$D78*D25)<0,0,(D25*Genanskaffelsespriser!$D78-(2009-D$3)/$C25*Genanskaffelsespriser!$D78*D25))","v":0},{"$f":"IF((E25*Genanskaffelsespriser!$D78-(2009-E$3)/$C25*Genanskaffelsespriser!$D78*E25)<0,0,(E25*Genanskaffelsespriser!$D78-(2009-E$3)/$C25*Genanskaffelsespriser!$D78*E25))","v":0},{"$f":"IF((F25*Genanskaffelsespriser!$D78-(2009-F$3)/$C25*Genanskaffelsespriser!$D78*F25)<0,0,(F25*Genanskaffelsespriser!$D78-(2009-F$3)/$C25*Genanskaffelsespriser!$D78*F25))","v":0},{"$f":"IF((G25*Genanskaffelsespriser!$D78-(2009-G$3)/$C25*Genanskaffelsespriser!$D78*G25)<0,0,(G25*Genanskaffelsespriser!$D78-(2009-G$3)/$C25*Genanskaffelsespriser!$D78*G25))","v":0},{"$f":"IF((H25*Genanskaffelsespriser!$D78-(2009-H$3)/$C25*Genanskaffelsespriser!$D78*H25)<0,0,(H25*Genanskaffelsespriser!$D78-(2009-H$3)/$C25*Genanskaffelsespriser!$D78*H25))","v":0},{"$f":"IF((I25*Genanskaffelsespriser!$D78-(2009-I$3)/$C25*Genanskaffelsespriser!$D78*I25)<0,0,(I25*Genanskaffelsespriser!$D78-(2009-I$3)/$C25*Genanskaffelsespriser!$D78*I25))","v":0},{"$f":"IF((J25*Genanskaffelsespriser!$D78-(2009-J$3)/$C25*Genanskaffelsespriser!$D78*J25)<0,0,(J25*Genanskaffelsespriser!$D78-(2009-J$3)/$C25*Genanskaffelsespriser!$D78*J25))","v":0},{"$f":"IF((K25*Genanskaffelsespriser!$D78-(2009-K$3)/$C25*Genanskaffelsespriser!$D78*K25)<0,0,(K25*Genanskaffelsespriser!$D78-(2009-K$3)/$C25*Genanskaffelsespriser!$D78*K25))","v":0},{"$f":"IF((L25*Genanskaffelsespriser!$D78-(2009-L$3)/$C25*Genanskaffelsespriser!$D78*L25)<0,0,(L25*Genanskaffelsespriser!$D78-(2009-L$3)/$C25*Genanskaffelsespriser!$D78*L25))","v":0},{"$f":"IF((M25*Genanskaffelsespriser!$D78-(2009-M$3)/$C25*Genanskaffelsespriser!$D78*M25)<0,0,(M25*Genanskaffelsespriser!$D78-(2009-M$3)/$C25*Genanskaffelsespriser!$D78*M25))","v":0},{"$f":"IF((N25*Genanskaffelsespriser!$D78-(2009-N$3)/$C25*Genanskaffelsespriser!$D78*N25)<0,0,(N25*Genanskaffelsespriser!$D78-(2009-N$3)/$C25*Genanskaffelsespriser!$D78*N25))","v":0},{"$f":"IF((O25*Genanskaffelsespriser!$D78-(2009-O$3)/$C25*Genanskaffelsespriser!$D78*O25)<0,0,(O25*Genanskaffelsespriser!$D78-(2009-O$3)/$C25*Genanskaffelsespriser!$D78*O25))","v":0},{"$f":"IF((P25*Genanskaffelsespriser!$D78-(2009-P$3)/$C25*Genanskaffelsespriser!$D78*P25)<0,0,(P25*Genanskaffelsespriser!$D78-(2009-P$3)/$C25*Genanskaffelsespriser!$D78*P25))","v":0},{"$f":"IF((Q25*Genanskaffelsespriser!$D78-(2009-Q$3)/$C25*Genanskaffelsespriser!$D78*Q25)<0,0,(Q25*Genanskaffelsespriser!$D78-(2009-Q$3)/$C25*Genanskaffelsespriser!$D78*Q25))","v":0},{"$f":"IF((R25*Genanskaffelsespriser!$D78-(2009-R$3)/$C25*Genanskaffelsespriser!$D78*R25)<0,0,(R25*Genanskaffelsespriser!$D78-(2009-R$3)/$C25*Genanskaffelsespriser!$D78*R25))","v":0},{"$f":"IF((S25*Genanskaffelsespriser!$D78-(2009-S$3)/$C25*Genanskaffelsespriser!$D78*S25)<0,0,(S25*Genanskaffelsespriser!$D78-(2009-S$3)/$C25*Genanskaffelsespriser!$D78*S25))","v":0},{"$f":"IF((T25*Genanskaffelsespriser!$D78-(2009-T$3)/$C25*Genanskaffelsespriser!$D78*T25)<0,0,(T25*Genanskaffelsespriser!$D78-(2009-T$3)/$C25*Genanskaffelsespriser!$D78*T25))","v":0},{"$f":"IF((U25*Genanskaffelsespriser!$D78-(2009-U$3)/$C25*Genanskaffelsespriser!$D78*U25)<0,0,(U25*Genanskaffelsespriser!$D78-(2009-U$3)/$C25*Genanskaffelsespriser!$D78*U25))","v":0},{"$f":"IF((V25*Genanskaffelsespriser!$D78-(2009-V$3)/$C25*Genanskaffelsespriser!$D78*V25)<0,0,(V25*Genanskaffelsespriser!$D78-(2009-V$3)/$C25*Genanskaffelsespriser!$D78*V25))","v":0},{"$f":"IF((W25*Genanskaffelsespriser!$D78-(2009-W$3)/$C25*Genanskaffelsespriser!$D78*W25)<0,0,(W25*Genanskaffelsespriser!$D78-(2009-W$3)/$C25*Genanskaffelsespriser!$D78*W25))","v":0},{"$f":"IF((X25*Genanskaffelsespriser!$D78-(2009-X$3)/$C25*Genanskaffelsespriser!$D78*X25)<0,0,(X25*Genanskaffelsespriser!$D78-(2009-X$3)/$C25*Genanskaffelsespriser!$D78*X25))","v":0},{"$f":"IF((Y25*Genanskaffelsespriser!$D78-(2009-Y$3)/$C25*Genanskaffelsespriser!$D78*Y25)<0,0,(Y25*Genanskaffelsespriser!$D78-(2009-Y$3)/$C25*Genanskaffelsespriser!$D78*Y25))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA25","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB25","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC25","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD25","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE25","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF25","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG25","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH25","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI25","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ25","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK25","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL25","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM25","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN25","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO25","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP25","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ25","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR25","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS25","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT25","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU25","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B79","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E79","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D26*Genanskaffelsespriser!$D79-(2009-D$3)/$C26*Genanskaffelsespriser!$D79*D26)<0,0,(D26*Genanskaffelsespriser!$D79-(2009-D$3)/$C26*Genanskaffelsespriser!$D79*D26))","v":0},{"$f":"IF((E26*Genanskaffelsespriser!$D79-(2009-E$3)/$C26*Genanskaffelsespriser!$D79*E26)<0,0,(E26*Genanskaffelsespriser!$D79-(2009-E$3)/$C26*Genanskaffelsespriser!$D79*E26))","v":0},{"$f":"IF((F26*Genanskaffelsespriser!$D79-(2009-F$3)/$C26*Genanskaffelsespriser!$D79*F26)<0,0,(F26*Genanskaffelsespriser!$D79-(2009-F$3)/$C26*Genanskaffelsespriser!$D79*F26))","v":0},{"$f":"IF((G26*Genanskaffelsespriser!$D79-(2009-G$3)/$C26*Genanskaffelsespriser!$D79*G26)<0,0,(G26*Genanskaffelsespriser!$D79-(2009-G$3)/$C26*Genanskaffelsespriser!$D79*G26))","v":0},{"$f":"IF((H26*Genanskaffelsespriser!$D79-(2009-H$3)/$C26*Genanskaffelsespriser!$D79*H26)<0,0,(H26*Genanskaffelsespriser!$D79-(2009-H$3)/$C26*Genanskaffelsespriser!$D79*H26))","v":0},{"$f":"IF((I26*Genanskaffelsespriser!$D79-(2009-I$3)/$C26*Genanskaffelsespriser!$D79*I26)<0,0,(I26*Genanskaffelsespriser!$D79-(2009-I$3)/$C26*Genanskaffelsespriser!$D79*I26))","v":0},{"$f":"IF((J26*Genanskaffelsespriser!$D79-(2009-J$3)/$C26*Genanskaffelsespriser!$D79*J26)<0,0,(J26*Genanskaffelsespriser!$D79-(2009-J$3)/$C26*Genanskaffelsespriser!$D79*J26))","v":0},{"$f":"IF((K26*Genanskaffelsespriser!$D79-(2009-K$3)/$C26*Genanskaffelsespriser!$D79*K26)<0,0,(K26*Genanskaffelsespriser!$D79-(2009-K$3)/$C26*Genanskaffelsespriser!$D79*K26))","v":0},{"$f":"IF((L26*Genanskaffelsespriser!$D79-(2009-L$3)/$C26*Genanskaffelsespriser!$D79*L26)<0,0,(L26*Genanskaffelsespriser!$D79-(2009-L$3)/$C26*Genanskaffelsespriser!$D79*L26))","v":0},{"$f":"IF((M26*Genanskaffelsespriser!$D79-(2009-M$3)/$C26*Genanskaffelsespriser!$D79*M26)<0,0,(M26*Genanskaffelsespriser!$D79-(2009-M$3)/$C26*Genanskaffelsespriser!$D79*M26))","v":0},{"$f":"IF((N26*Genanskaffelsespriser!$D79-(2009-N$3)/$C26*Genanskaffelsespriser!$D79*N26)<0,0,(N26*Genanskaffelsespriser!$D79-(2009-N$3)/$C26*Genanskaffelsespriser!$D79*N26))","v":0},{"$f":"IF((O26*Genanskaffelsespriser!$D79-(2009-O$3)/$C26*Genanskaffelsespriser!$D79*O26)<0,0,(O26*Genanskaffelsespriser!$D79-(2009-O$3)/$C26*Genanskaffelsespriser!$D79*O26))","v":0},{"$f":"IF((P26*Genanskaffelsespriser!$D79-(2009-P$3)/$C26*Genanskaffelsespriser!$D79*P26)<0,0,(P26*Genanskaffelsespriser!$D79-(2009-P$3)/$C26*Genanskaffelsespriser!$D79*P26))","v":0},{"$f":"IF((Q26*Genanskaffelsespriser!$D79-(2009-Q$3)/$C26*Genanskaffelsespriser!$D79*Q26)<0,0,(Q26*Genanskaffelsespriser!$D79-(2009-Q$3)/$C26*Genanskaffelsespriser!$D79*Q26))","v":0},{"$f":"IF((R26*Genanskaffelsespriser!$D79-(2009-R$3)/$C26*Genanskaffelsespriser!$D79*R26)<0,0,(R26*Genanskaffelsespriser!$D79-(2009-R$3)/$C26*Genanskaffelsespriser!$D79*R26))","v":0},{"$f":"IF((S26*Genanskaffelsespriser!$D79-(2009-S$3)/$C26*Genanskaffelsespriser!$D79*S26)<0,0,(S26*Genanskaffelsespriser!$D79-(2009-S$3)/$C26*Genanskaffelsespriser!$D79*S26))","v":0},{"$f":"IF((T26*Genanskaffelsespriser!$D79-(2009-T$3)/$C26*Genanskaffelsespriser!$D79*T26)<0,0,(T26*Genanskaffelsespriser!$D79-(2009-T$3)/$C26*Genanskaffelsespriser!$D79*T26))","v":0},{"$f":"IF((U26*Genanskaffelsespriser!$D79-(2009-U$3)/$C26*Genanskaffelsespriser!$D79*U26)<0,0,(U26*Genanskaffelsespriser!$D79-(2009-U$3)/$C26*Genanskaffelsespriser!$D79*U26))","v":0},{"$f":"IF((V26*Genanskaffelsespriser!$D79-(2009-V$3)/$C26*Genanskaffelsespriser!$D79*V26)<0,0,(V26*Genanskaffelsespriser!$D79-(2009-V$3)/$C26*Genanskaffelsespriser!$D79*V26))","v":0},{"$f":"IF((W26*Genanskaffelsespriser!$D79-(2009-W$3)/$C26*Genanskaffelsespriser!$D79*W26)<0,0,(W26*Genanskaffelsespriser!$D79-(2009-W$3)/$C26*Genanskaffelsespriser!$D79*W26))","v":0},{"$f":"IF((X26*Genanskaffelsespriser!$D79-(2009-X$3)/$C26*Genanskaffelsespriser!$D79*X26)<0,0,(X26*Genanskaffelsespriser!$D79-(2009-X$3)/$C26*Genanskaffelsespriser!$D79*X26))","v":0},{"$f":"IF((Y26*Genanskaffelsespriser!$D79-(2009-Y$3)/$C26*Genanskaffelsespriser!$D79*Y26)<0,0,(Y26*Genanskaffelsespriser!$D79-(2009-Y$3)/$C26*Genanskaffelsespriser!$D79*Y26))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA26","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB26","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC26","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD26","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE26","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF26","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG26","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH26","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI26","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ26","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK26","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL26","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM26","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN26","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO26","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP26","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ26","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR26","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS26","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT26","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU26","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B80","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E80","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D27*Genanskaffelsespriser!$D80-(2009-D$3)/$C27*Genanskaffelsespriser!$D80*D27)<0,0,(D27*Genanskaffelsespriser!$D80-(2009-D$3)/$C27*Genanskaffelsespriser!$D80*D27))","v":0},{"$f":"IF((E27*Genanskaffelsespriser!$D80-(2009-E$3)/$C27*Genanskaffelsespriser!$D80*E27)<0,0,(E27*Genanskaffelsespriser!$D80-(2009-E$3)/$C27*Genanskaffelsespriser!$D80*E27))","v":0},{"$f":"IF((F27*Genanskaffelsespriser!$D80-(2009-F$3)/$C27*Genanskaffelsespriser!$D80*F27)<0,0,(F27*Genanskaffelsespriser!$D80-(2009-F$3)/$C27*Genanskaffelsespriser!$D80*F27))","v":0},{"$f":"IF((G27*Genanskaffelsespriser!$D80-(2009-G$3)/$C27*Genanskaffelsespriser!$D80*G27)<0,0,(G27*Genanskaffelsespriser!$D80-(2009-G$3)/$C27*Genanskaffelsespriser!$D80*G27))","v":0},{"$f":"IF((H27*Genanskaffelsespriser!$D80-(2009-H$3)/$C27*Genanskaffelsespriser!$D80*H27)<0,0,(H27*Genanskaffelsespriser!$D80-(2009-H$3)/$C27*Genanskaffelsespriser!$D80*H27))","v":0},{"$f":"IF((I27*Genanskaffelsespriser!$D80-(2009-I$3)/$C27*Genanskaffelsespriser!$D80*I27)<0,0,(I27*Genanskaffelsespriser!$D80-(2009-I$3)/$C27*Genanskaffelsespriser!$D80*I27))","v":0},{"$f":"IF((J27*Genanskaffelsespriser!$D80-(2009-J$3)/$C27*Genanskaffelsespriser!$D80*J27)<0,0,(J27*Genanskaffelsespriser!$D80-(2009-J$3)/$C27*Genanskaffelsespriser!$D80*J27))","v":0},{"$f":"IF((K27*Genanskaffelsespriser!$D80-(2009-K$3)/$C27*Genanskaffelsespriser!$D80*K27)<0,0,(K27*Genanskaffelsespriser!$D80-(2009-K$3)/$C27*Genanskaffelsespriser!$D80*K27))","v":0},{"$f":"IF((L27*Genanskaffelsespriser!$D80-(2009-L$3)/$C27*Genanskaffelsespriser!$D80*L27)<0,0,(L27*Genanskaffelsespriser!$D80-(2009-L$3)/$C27*Genanskaffelsespriser!$D80*L27))","v":0},{"$f":"IF((M27*Genanskaffelsespriser!$D80-(2009-M$3)/$C27*Genanskaffelsespriser!$D80*M27)<0,0,(M27*Genanskaffelsespriser!$D80-(2009-M$3)/$C27*Genanskaffelsespriser!$D80*M27))","v":0},{"$f":"IF((N27*Genanskaffelsespriser!$D80-(2009-N$3)/$C27*Genanskaffelsespriser!$D80*N27)<0,0,(N27*Genanskaffelsespriser!$D80-(2009-N$3)/$C27*Genanskaffelsespriser!$D80*N27))","v":0},{"$f":"IF((O27*Genanskaffelsespriser!$D80-(2009-O$3)/$C27*Genanskaffelsespriser!$D80*O27)<0,0,(O27*Genanskaffelsespriser!$D80-(2009-O$3)/$C27*Genanskaffelsespriser!$D80*O27))","v":0},{"$f":"IF((P27*Genanskaffelsespriser!$D80-(2009-P$3)/$C27*Genanskaffelsespriser!$D80*P27)<0,0,(P27*Genanskaffelsespriser!$D80-(2009-P$3)/$C27*Genanskaffelsespriser!$D80*P27))","v":0},{"$f":"IF((Q27*Genanskaffelsespriser!$D80-(2009-Q$3)/$C27*Genanskaffelsespriser!$D80*Q27)<0,0,(Q27*Genanskaffelsespriser!$D80-(2009-Q$3)/$C27*Genanskaffelsespriser!$D80*Q27))","v":0},{"$f":"IF((R27*Genanskaffelsespriser!$D80-(2009-R$3)/$C27*Genanskaffelsespriser!$D80*R27)<0,0,(R27*Genanskaffelsespriser!$D80-(2009-R$3)/$C27*Genanskaffelsespriser!$D80*R27))","v":0},{"$f":"IF((S27*Genanskaffelsespriser!$D80-(2009-S$3)/$C27*Genanskaffelsespriser!$D80*S27)<0,0,(S27*Genanskaffelsespriser!$D80-(2009-S$3)/$C27*Genanskaffelsespriser!$D80*S27))","v":0},{"$f":"IF((T27*Genanskaffelsespriser!$D80-(2009-T$3)/$C27*Genanskaffelsespriser!$D80*T27)<0,0,(T27*Genanskaffelsespriser!$D80-(2009-T$3)/$C27*Genanskaffelsespriser!$D80*T27))","v":0},{"$f":"IF((U27*Genanskaffelsespriser!$D80-(2009-U$3)/$C27*Genanskaffelsespriser!$D80*U27)<0,0,(U27*Genanskaffelsespriser!$D80-(2009-U$3)/$C27*Genanskaffelsespriser!$D80*U27))","v":0},{"$f":"IF((V27*Genanskaffelsespriser!$D80-(2009-V$3)/$C27*Genanskaffelsespriser!$D80*V27)<0,0,(V27*Genanskaffelsespriser!$D80-(2009-V$3)/$C27*Genanskaffelsespriser!$D80*V27))","v":0},{"$f":"IF((W27*Genanskaffelsespriser!$D80-(2009-W$3)/$C27*Genanskaffelsespriser!$D80*W27)<0,0,(W27*Genanskaffelsespriser!$D80-(2009-W$3)/$C27*Genanskaffelsespriser!$D80*W27))","v":0},{"$f":"IF((X27*Genanskaffelsespriser!$D80-(2009-X$3)/$C27*Genanskaffelsespriser!$D80*X27)<0,0,(X27*Genanskaffelsespriser!$D80-(2009-X$3)/$C27*Genanskaffelsespriser!$D80*X27))","v":0},{"$f":"IF((Y27*Genanskaffelsespriser!$D80-(2009-Y$3)/$C27*Genanskaffelsespriser!$D80*Y27)<0,0,(Y27*Genanskaffelsespriser!$D80-(2009-Y$3)/$C27*Genanskaffelsespriser!$D80*Y27))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA27","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB27","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC27","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD27","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE27","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF27","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG27","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH27","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI27","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ27","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK27","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL27","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM27","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN27","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO27","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP27","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ27","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR27","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS27","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT27","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU27","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B81","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E81","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D28*Genanskaffelsespriser!$D81-(2009-D$3)/$C28*Genanskaffelsespriser!$D81*D28)<0,0,(D28*Genanskaffelsespriser!$D81-(2009-D$3)/$C28*Genanskaffelsespriser!$D81*D28))","v":0},{"$f":"IF((E28*Genanskaffelsespriser!$D81-(2009-E$3)/$C28*Genanskaffelsespriser!$D81*E28)<0,0,(E28*Genanskaffelsespriser!$D81-(2009-E$3)/$C28*Genanskaffelsespriser!$D81*E28))","v":0},{"$f":"IF((F28*Genanskaffelsespriser!$D81-(2009-F$3)/$C28*Genanskaffelsespriser!$D81*F28)<0,0,(F28*Genanskaffelsespriser!$D81-(2009-F$3)/$C28*Genanskaffelsespriser!$D81*F28))","v":0},{"$f":"IF((G28*Genanskaffelsespriser!$D81-(2009-G$3)/$C28*Genanskaffelsespriser!$D81*G28)<0,0,(G28*Genanskaffelsespriser!$D81-(2009-G$3)/$C28*Genanskaffelsespriser!$D81*G28))","v":0},{"$f":"IF((H28*Genanskaffelsespriser!$D81-(2009-H$3)/$C28*Genanskaffelsespriser!$D81*H28)<0,0,(H28*Genanskaffelsespriser!$D81-(2009-H$3)/$C28*Genanskaffelsespriser!$D81*H28))","v":0},{"$f":"IF((I28*Genanskaffelsespriser!$D81-(2009-I$3)/$C28*Genanskaffelsespriser!$D81*I28)<0,0,(I28*Genanskaffelsespriser!$D81-(2009-I$3)/$C28*Genanskaffelsespriser!$D81*I28))","v":0},{"$f":"IF((J28*Genanskaffelsespriser!$D81-(2009-J$3)/$C28*Genanskaffelsespriser!$D81*J28)<0,0,(J28*Genanskaffelsespriser!$D81-(2009-J$3)/$C28*Genanskaffelsespriser!$D81*J28))","v":0},{"$f":"IF((K28*Genanskaffelsespriser!$D81-(2009-K$3)/$C28*Genanskaffelsespriser!$D81*K28)<0,0,(K28*Genanskaffelsespriser!$D81-(2009-K$3)/$C28*Genanskaffelsespriser!$D81*K28))","v":0},{"$f":"IF((L28*Genanskaffelsespriser!$D81-(2009-L$3)/$C28*Genanskaffelsespriser!$D81*L28)<0,0,(L28*Genanskaffelsespriser!$D81-(2009-L$3)/$C28*Genanskaffelsespriser!$D81*L28))","v":0},{"$f":"IF((M28*Genanskaffelsespriser!$D81-(2009-M$3)/$C28*Genanskaffelsespriser!$D81*M28)<0,0,(M28*Genanskaffelsespriser!$D81-(2009-M$3)/$C28*Genanskaffelsespriser!$D81*M28))","v":0},{"$f":"IF((N28*Genanskaffelsespriser!$D81-(2009-N$3)/$C28*Genanskaffelsespriser!$D81*N28)<0,0,(N28*Genanskaffelsespriser!$D81-(2009-N$3)/$C28*Genanskaffelsespriser!$D81*N28))","v":0},{"$f":"IF((O28*Genanskaffelsespriser!$D81-(2009-O$3)/$C28*Genanskaffelsespriser!$D81*O28)<0,0,(O28*Genanskaffelsespriser!$D81-(2009-O$3)/$C28*Genanskaffelsespriser!$D81*O28))","v":0},{"$f":"IF((P28*Genanskaffelsespriser!$D81-(2009-P$3)/$C28*Genanskaffelsespriser!$D81*P28)<0,0,(P28*Genanskaffelsespriser!$D81-(2009-P$3)/$C28*Genanskaffelsespriser!$D81*P28))","v":0},{"$f":"IF((Q28*Genanskaffelsespriser!$D81-(2009-Q$3)/$C28*Genanskaffelsespriser!$D81*Q28)<0,0,(Q28*Genanskaffelsespriser!$D81-(2009-Q$3)/$C28*Genanskaffelsespriser!$D81*Q28))","v":0},{"$f":"IF((R28*Genanskaffelsespriser!$D81-(2009-R$3)/$C28*Genanskaffelsespriser!$D81*R28)<0,0,(R28*Genanskaffelsespriser!$D81-(2009-R$3)/$C28*Genanskaffelsespriser!$D81*R28))","v":0},{"$f":"IF((S28*Genanskaffelsespriser!$D81-(2009-S$3)/$C28*Genanskaffelsespriser!$D81*S28)<0,0,(S28*Genanskaffelsespriser!$D81-(2009-S$3)/$C28*Genanskaffelsespriser!$D81*S28))","v":0},{"$f":"IF((T28*Genanskaffelsespriser!$D81-(2009-T$3)/$C28*Genanskaffelsespriser!$D81*T28)<0,0,(T28*Genanskaffelsespriser!$D81-(2009-T$3)/$C28*Genanskaffelsespriser!$D81*T28))","v":0},{"$f":"IF((U28*Genanskaffelsespriser!$D81-(2009-U$3)/$C28*Genanskaffelsespriser!$D81*U28)<0,0,(U28*Genanskaffelsespriser!$D81-(2009-U$3)/$C28*Genanskaffelsespriser!$D81*U28))","v":0},{"$f":"IF((V28*Genanskaffelsespriser!$D81-(2009-V$3)/$C28*Genanskaffelsespriser!$D81*V28)<0,0,(V28*Genanskaffelsespriser!$D81-(2009-V$3)/$C28*Genanskaffelsespriser!$D81*V28))","v":0},{"$f":"IF((W28*Genanskaffelsespriser!$D81-(2009-W$3)/$C28*Genanskaffelsespriser!$D81*W28)<0,0,(W28*Genanskaffelsespriser!$D81-(2009-W$3)/$C28*Genanskaffelsespriser!$D81*W28))","v":0},{"$f":"IF((X28*Genanskaffelsespriser!$D81-(2009-X$3)/$C28*Genanskaffelsespriser!$D81*X28)<0,0,(X28*Genanskaffelsespriser!$D81-(2009-X$3)/$C28*Genanskaffelsespriser!$D81*X28))","v":0},{"$f":"IF((Y28*Genanskaffelsespriser!$D81-(2009-Y$3)/$C28*Genanskaffelsespriser!$D81*Y28)<0,0,(Y28*Genanskaffelsespriser!$D81-(2009-Y$3)/$C28*Genanskaffelsespriser!$D81*Y28))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA28","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB28","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC28","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD28","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE28","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF28","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG28","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH28","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI28","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ28","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK28","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL28","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM28","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN28","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO28","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP28","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ28","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR28","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS28","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT28","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU28","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B82","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E82","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D29*Genanskaffelsespriser!$D82-(2009-D$3)/$C29*Genanskaffelsespriser!$D82*D29)<0,0,(D29*Genanskaffelsespriser!$D82-(2009-D$3)/$C29*Genanskaffelsespriser!$D82*D29))","v":0},{"$f":"IF((E29*Genanskaffelsespriser!$D82-(2009-E$3)/$C29*Genanskaffelsespriser!$D82*E29)<0,0,(E29*Genanskaffelsespriser!$D82-(2009-E$3)/$C29*Genanskaffelsespriser!$D82*E29))","v":0},{"$f":"IF((F29*Genanskaffelsespriser!$D82-(2009-F$3)/$C29*Genanskaffelsespriser!$D82*F29)<0,0,(F29*Genanskaffelsespriser!$D82-(2009-F$3)/$C29*Genanskaffelsespriser!$D82*F29))","v":0},{"$f":"IF((G29*Genanskaffelsespriser!$D82-(2009-G$3)/$C29*Genanskaffelsespriser!$D82*G29)<0,0,(G29*Genanskaffelsespriser!$D82-(2009-G$3)/$C29*Genanskaffelsespriser!$D82*G29))","v":0},{"$f":"IF((H29*Genanskaffelsespriser!$D82-(2009-H$3)/$C29*Genanskaffelsespriser!$D82*H29)<0,0,(H29*Genanskaffelsespriser!$D82-(2009-H$3)/$C29*Genanskaffelsespriser!$D82*H29))","v":0},{"$f":"IF((I29*Genanskaffelsespriser!$D82-(2009-I$3)/$C29*Genanskaffelsespriser!$D82*I29)<0,0,(I29*Genanskaffelsespriser!$D82-(2009-I$3)/$C29*Genanskaffelsespriser!$D82*I29))","v":0},{"$f":"IF((J29*Genanskaffelsespriser!$D82-(2009-J$3)/$C29*Genanskaffelsespriser!$D82*J29)<0,0,(J29*Genanskaffelsespriser!$D82-(2009-J$3)/$C29*Genanskaffelsespriser!$D82*J29))","v":0},{"$f":"IF((K29*Genanskaffelsespriser!$D82-(2009-K$3)/$C29*Genanskaffelsespriser!$D82*K29)<0,0,(K29*Genanskaffelsespriser!$D82-(2009-K$3)/$C29*Genanskaffelsespriser!$D82*K29))","v":0},{"$f":"IF((L29*Genanskaffelsespriser!$D82-(2009-L$3)/$C29*Genanskaffelsespriser!$D82*L29)<0,0,(L29*Genanskaffelsespriser!$D82-(2009-L$3)/$C29*Genanskaffelsespriser!$D82*L29))","v":0},{"$f":"IF((M29*Genanskaffelsespriser!$D82-(2009-M$3)/$C29*Genanskaffelsespriser!$D82*M29)<0,0,(M29*Genanskaffelsespriser!$D82-(2009-M$3)/$C29*Genanskaffelsespriser!$D82*M29))","v":0},{"$f":"IF((N29*Genanskaffelsespriser!$D82-(2009-N$3)/$C29*Genanskaffelsespriser!$D82*N29)<0,0,(N29*Genanskaffelsespriser!$D82-(2009-N$3)/$C29*Genanskaffelsespriser!$D82*N29))","v":0},{"$f":"IF((O29*Genanskaffelsespriser!$D82-(2009-O$3)/$C29*Genanskaffelsespriser!$D82*O29)<0,0,(O29*Genanskaffelsespriser!$D82-(2009-O$3)/$C29*Genanskaffelsespriser!$D82*O29))","v":0},{"$f":"IF((P29*Genanskaffelsespriser!$D82-(2009-P$3)/$C29*Genanskaffelsespriser!$D82*P29)<0,0,(P29*Genanskaffelsespriser!$D82-(2009-P$3)/$C29*Genanskaffelsespriser!$D82*P29))","v":0},{"$f":"IF((Q29*Genanskaffelsespriser!$D82-(2009-Q$3)/$C29*Genanskaffelsespriser!$D82*Q29)<0,0,(Q29*Genanskaffelsespriser!$D82-(2009-Q$3)/$C29*Genanskaffelsespriser!$D82*Q29))","v":0},{"$f":"IF((R29*Genanskaffelsespriser!$D82-(2009-R$3)/$C29*Genanskaffelsespriser!$D82*R29)<0,0,(R29*Genanskaffelsespriser!$D82-(2009-R$3)/$C29*Genanskaffelsespriser!$D82*R29))","v":0},{"$f":"IF((S29*Genanskaffelsespriser!$D82-(2009-S$3)/$C29*Genanskaffelsespriser!$D82*S29)<0,0,(S29*Genanskaffelsespriser!$D82-(2009-S$3)/$C29*Genanskaffelsespriser!$D82*S29))","v":0},{"$f":"IF((T29*Genanskaffelsespriser!$D82-(2009-T$3)/$C29*Genanskaffelsespriser!$D82*T29)<0,0,(T29*Genanskaffelsespriser!$D82-(2009-T$3)/$C29*Genanskaffelsespriser!$D82*T29))","v":0},{"$f":"IF((U29*Genanskaffelsespriser!$D82-(2009-U$3)/$C29*Genanskaffelsespriser!$D82*U29)<0,0,(U29*Genanskaffelsespriser!$D82-(2009-U$3)/$C29*Genanskaffelsespriser!$D82*U29))","v":0},{"$f":"IF((V29*Genanskaffelsespriser!$D82-(2009-V$3)/$C29*Genanskaffelsespriser!$D82*V29)<0,0,(V29*Genanskaffelsespriser!$D82-(2009-V$3)/$C29*Genanskaffelsespriser!$D82*V29))","v":0},{"$f":"IF((W29*Genanskaffelsespriser!$D82-(2009-W$3)/$C29*Genanskaffelsespriser!$D82*W29)<0,0,(W29*Genanskaffelsespriser!$D82-(2009-W$3)/$C29*Genanskaffelsespriser!$D82*W29))","v":0},{"$f":"IF((X29*Genanskaffelsespriser!$D82-(2009-X$3)/$C29*Genanskaffelsespriser!$D82*X29)<0,0,(X29*Genanskaffelsespriser!$D82-(2009-X$3)/$C29*Genanskaffelsespriser!$D82*X29))","v":0},{"$f":"IF((Y29*Genanskaffelsespriser!$D82-(2009-Y$3)/$C29*Genanskaffelsespriser!$D82*Y29)<0,0,(Y29*Genanskaffelsespriser!$D82-(2009-Y$3)/$C29*Genanskaffelsespriser!$D82*Y29))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA29","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB29","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC29","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD29","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE29","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF29","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG29","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH29","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI29","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ29","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK29","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL29","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM29","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN29","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO29","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP29","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ29","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR29","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS29","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT29","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU29","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B83","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E83","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D30*Genanskaffelsespriser!$D83-(2009-D$3)/$C30*Genanskaffelsespriser!$D83*D30)<0,0,(D30*Genanskaffelsespriser!$D83-(2009-D$3)/$C30*Genanskaffelsespriser!$D83*D30))","v":0},{"$f":"IF((E30*Genanskaffelsespriser!$D83-(2009-E$3)/$C30*Genanskaffelsespriser!$D83*E30)<0,0,(E30*Genanskaffelsespriser!$D83-(2009-E$3)/$C30*Genanskaffelsespriser!$D83*E30))","v":0},{"$f":"IF((F30*Genanskaffelsespriser!$D83-(2009-F$3)/$C30*Genanskaffelsespriser!$D83*F30)<0,0,(F30*Genanskaffelsespriser!$D83-(2009-F$3)/$C30*Genanskaffelsespriser!$D83*F30))","v":0},{"$f":"IF((G30*Genanskaffelsespriser!$D83-(2009-G$3)/$C30*Genanskaffelsespriser!$D83*G30)<0,0,(G30*Genanskaffelsespriser!$D83-(2009-G$3)/$C30*Genanskaffelsespriser!$D83*G30))","v":0},{"$f":"IF((H30*Genanskaffelsespriser!$D83-(2009-H$3)/$C30*Genanskaffelsespriser!$D83*H30)<0,0,(H30*Genanskaffelsespriser!$D83-(2009-H$3)/$C30*Genanskaffelsespriser!$D83*H30))","v":0},{"$f":"IF((I30*Genanskaffelsespriser!$D83-(2009-I$3)/$C30*Genanskaffelsespriser!$D83*I30)<0,0,(I30*Genanskaffelsespriser!$D83-(2009-I$3)/$C30*Genanskaffelsespriser!$D83*I30))","v":0},{"$f":"IF((J30*Genanskaffelsespriser!$D83-(2009-J$3)/$C30*Genanskaffelsespriser!$D83*J30)<0,0,(J30*Genanskaffelsespriser!$D83-(2009-J$3)/$C30*Genanskaffelsespriser!$D83*J30))","v":0},{"$f":"IF((K30*Genanskaffelsespriser!$D83-(2009-K$3)/$C30*Genanskaffelsespriser!$D83*K30)<0,0,(K30*Genanskaffelsespriser!$D83-(2009-K$3)/$C30*Genanskaffelsespriser!$D83*K30))","v":0},{"$f":"IF((L30*Genanskaffelsespriser!$D83-(2009-L$3)/$C30*Genanskaffelsespriser!$D83*L30)<0,0,(L30*Genanskaffelsespriser!$D83-(2009-L$3)/$C30*Genanskaffelsespriser!$D83*L30))","v":0},{"$f":"IF((M30*Genanskaffelsespriser!$D83-(2009-M$3)/$C30*Genanskaffelsespriser!$D83*M30)<0,0,(M30*Genanskaffelsespriser!$D83-(2009-M$3)/$C30*Genanskaffelsespriser!$D83*M30))","v":0},{"$f":"IF((N30*Genanskaffelsespriser!$D83-(2009-N$3)/$C30*Genanskaffelsespriser!$D83*N30)<0,0,(N30*Genanskaffelsespriser!$D83-(2009-N$3)/$C30*Genanskaffelsespriser!$D83*N30))","v":0},{"$f":"IF((O30*Genanskaffelsespriser!$D83-(2009-O$3)/$C30*Genanskaffelsespriser!$D83*O30)<0,0,(O30*Genanskaffelsespriser!$D83-(2009-O$3)/$C30*Genanskaffelsespriser!$D83*O30))","v":0},{"$f":"IF((P30*Genanskaffelsespriser!$D83-(2009-P$3)/$C30*Genanskaffelsespriser!$D83*P30)<0,0,(P30*Genanskaffelsespriser!$D83-(2009-P$3)/$C30*Genanskaffelsespriser!$D83*P30))","v":0},{"$f":"IF((Q30*Genanskaffelsespriser!$D83-(2009-Q$3)/$C30*Genanskaffelsespriser!$D83*Q30)<0,0,(Q30*Genanskaffelsespriser!$D83-(2009-Q$3)/$C30*Genanskaffelsespriser!$D83*Q30))","v":0},{"$f":"IF((R30*Genanskaffelsespriser!$D83-(2009-R$3)/$C30*Genanskaffelsespriser!$D83*R30)<0,0,(R30*Genanskaffelsespriser!$D83-(2009-R$3)/$C30*Genanskaffelsespriser!$D83*R30))","v":0},{"$f":"IF((S30*Genanskaffelsespriser!$D83-(2009-S$3)/$C30*Genanskaffelsespriser!$D83*S30)<0,0,(S30*Genanskaffelsespriser!$D83-(2009-S$3)/$C30*Genanskaffelsespriser!$D83*S30))","v":0},{"$f":"IF((T30*Genanskaffelsespriser!$D83-(2009-T$3)/$C30*Genanskaffelsespriser!$D83*T30)<0,0,(T30*Genanskaffelsespriser!$D83-(2009-T$3)/$C30*Genanskaffelsespriser!$D83*T30))","v":0},{"$f":"IF((U30*Genanskaffelsespriser!$D83-(2009-U$3)/$C30*Genanskaffelsespriser!$D83*U30)<0,0,(U30*Genanskaffelsespriser!$D83-(2009-U$3)/$C30*Genanskaffelsespriser!$D83*U30))","v":0},{"$f":"IF((V30*Genanskaffelsespriser!$D83-(2009-V$3)/$C30*Genanskaffelsespriser!$D83*V30)<0,0,(V30*Genanskaffelsespriser!$D83-(2009-V$3)/$C30*Genanskaffelsespriser!$D83*V30))","v":0},{"$f":"IF((W30*Genanskaffelsespriser!$D83-(2009-W$3)/$C30*Genanskaffelsespriser!$D83*W30)<0,0,(W30*Genanskaffelsespriser!$D83-(2009-W$3)/$C30*Genanskaffelsespriser!$D83*W30))","v":0},{"$f":"IF((X30*Genanskaffelsespriser!$D83-(2009-X$3)/$C30*Genanskaffelsespriser!$D83*X30)<0,0,(X30*Genanskaffelsespriser!$D83-(2009-X$3)/$C30*Genanskaffelsespriser!$D83*X30))","v":0},{"$f":"IF((Y30*Genanskaffelsespriser!$D83-(2009-Y$3)/$C30*Genanskaffelsespriser!$D83*Y30)<0,0,(Y30*Genanskaffelsespriser!$D83-(2009-Y$3)/$C30*Genanskaffelsespriser!$D83*Y30))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA30","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB30","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC30","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD30","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE30","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF30","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG30","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH30","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI30","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ30","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK30","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL30","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM30","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN30","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO30","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP30","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ30","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR30","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS30","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT30","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU30","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B84","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E84","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D31*Genanskaffelsespriser!$D84-(2009-D$3)/$C31*Genanskaffelsespriser!$D84*D31)<0,0,(D31*Genanskaffelsespriser!$D84-(2009-D$3)/$C31*Genanskaffelsespriser!$D84*D31))","v":0},{"$f":"IF((E31*Genanskaffelsespriser!$D84-(2009-E$3)/$C31*Genanskaffelsespriser!$D84*E31)<0,0,(E31*Genanskaffelsespriser!$D84-(2009-E$3)/$C31*Genanskaffelsespriser!$D84*E31))","v":0},{"$f":"IF((F31*Genanskaffelsespriser!$D84-(2009-F$3)/$C31*Genanskaffelsespriser!$D84*F31)<0,0,(F31*Genanskaffelsespriser!$D84-(2009-F$3)/$C31*Genanskaffelsespriser!$D84*F31))","v":0},{"$f":"IF((G31*Genanskaffelsespriser!$D84-(2009-G$3)/$C31*Genanskaffelsespriser!$D84*G31)<0,0,(G31*Genanskaffelsespriser!$D84-(2009-G$3)/$C31*Genanskaffelsespriser!$D84*G31))","v":0},{"$f":"IF((H31*Genanskaffelsespriser!$D84-(2009-H$3)/$C31*Genanskaffelsespriser!$D84*H31)<0,0,(H31*Genanskaffelsespriser!$D84-(2009-H$3)/$C31*Genanskaffelsespriser!$D84*H31))","v":0},{"$f":"IF((I31*Genanskaffelsespriser!$D84-(2009-I$3)/$C31*Genanskaffelsespriser!$D84*I31)<0,0,(I31*Genanskaffelsespriser!$D84-(2009-I$3)/$C31*Genanskaffelsespriser!$D84*I31))","v":0},{"$f":"IF((J31*Genanskaffelsespriser!$D84-(2009-J$3)/$C31*Genanskaffelsespriser!$D84*J31)<0,0,(J31*Genanskaffelsespriser!$D84-(2009-J$3)/$C31*Genanskaffelsespriser!$D84*J31))","v":0},{"$f":"IF((K31*Genanskaffelsespriser!$D84-(2009-K$3)/$C31*Genanskaffelsespriser!$D84*K31)<0,0,(K31*Genanskaffelsespriser!$D84-(2009-K$3)/$C31*Genanskaffelsespriser!$D84*K31))","v":0},{"$f":"IF((L31*Genanskaffelsespriser!$D84-(2009-L$3)/$C31*Genanskaffelsespriser!$D84*L31)<0,0,(L31*Genanskaffelsespriser!$D84-(2009-L$3)/$C31*Genanskaffelsespriser!$D84*L31))","v":0},{"$f":"IF((M31*Genanskaffelsespriser!$D84-(2009-M$3)/$C31*Genanskaffelsespriser!$D84*M31)<0,0,(M31*Genanskaffelsespriser!$D84-(2009-M$3)/$C31*Genanskaffelsespriser!$D84*M31))","v":0},{"$f":"IF((N31*Genanskaffelsespriser!$D84-(2009-N$3)/$C31*Genanskaffelsespriser!$D84*N31)<0,0,(N31*Genanskaffelsespriser!$D84-(2009-N$3)/$C31*Genanskaffelsespriser!$D84*N31))","v":0},{"$f":"IF((O31*Genanskaffelsespriser!$D84-(2009-O$3)/$C31*Genanskaffelsespriser!$D84*O31)<0,0,(O31*Genanskaffelsespriser!$D84-(2009-O$3)/$C31*Genanskaffelsespriser!$D84*O31))","v":0},{"$f":"IF((P31*Genanskaffelsespriser!$D84-(2009-P$3)/$C31*Genanskaffelsespriser!$D84*P31)<0,0,(P31*Genanskaffelsespriser!$D84-(2009-P$3)/$C31*Genanskaffelsespriser!$D84*P31))","v":0},{"$f":"IF((Q31*Genanskaffelsespriser!$D84-(2009-Q$3)/$C31*Genanskaffelsespriser!$D84*Q31)<0,0,(Q31*Genanskaffelsespriser!$D84-(2009-Q$3)/$C31*Genanskaffelsespriser!$D84*Q31))","v":0},{"$f":"IF((R31*Genanskaffelsespriser!$D84-(2009-R$3)/$C31*Genanskaffelsespriser!$D84*R31)<0,0,(R31*Genanskaffelsespriser!$D84-(2009-R$3)/$C31*Genanskaffelsespriser!$D84*R31))","v":0},{"$f":"IF((S31*Genanskaffelsespriser!$D84-(2009-S$3)/$C31*Genanskaffelsespriser!$D84*S31)<0,0,(S31*Genanskaffelsespriser!$D84-(2009-S$3)/$C31*Genanskaffelsespriser!$D84*S31))","v":0},{"$f":"IF((T31*Genanskaffelsespriser!$D84-(2009-T$3)/$C31*Genanskaffelsespriser!$D84*T31)<0,0,(T31*Genanskaffelsespriser!$D84-(2009-T$3)/$C31*Genanskaffelsespriser!$D84*T31))","v":0},{"$f":"IF((U31*Genanskaffelsespriser!$D84-(2009-U$3)/$C31*Genanskaffelsespriser!$D84*U31)<0,0,(U31*Genanskaffelsespriser!$D84-(2009-U$3)/$C31*Genanskaffelsespriser!$D84*U31))","v":0},{"$f":"IF((V31*Genanskaffelsespriser!$D84-(2009-V$3)/$C31*Genanskaffelsespriser!$D84*V31)<0,0,(V31*Genanskaffelsespriser!$D84-(2009-V$3)/$C31*Genanskaffelsespriser!$D84*V31))","v":0},{"$f":"IF((W31*Genanskaffelsespriser!$D84-(2009-W$3)/$C31*Genanskaffelsespriser!$D84*W31)<0,0,(W31*Genanskaffelsespriser!$D84-(2009-W$3)/$C31*Genanskaffelsespriser!$D84*W31))","v":0},{"$f":"IF((X31*Genanskaffelsespriser!$D84-(2009-X$3)/$C31*Genanskaffelsespriser!$D84*X31)<0,0,(X31*Genanskaffelsespriser!$D84-(2009-X$3)/$C31*Genanskaffelsespriser!$D84*X31))","v":0},{"$f":"IF((Y31*Genanskaffelsespriser!$D84-(2009-Y$3)/$C31*Genanskaffelsespriser!$D84*Y31)<0,0,(Y31*Genanskaffelsespriser!$D84-(2009-Y$3)/$C31*Genanskaffelsespriser!$D84*Y31))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA31","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB31","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC31","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD31","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE31","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF31","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG31","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH31","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI31","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ31","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK31","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL31","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM31","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN31","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO31","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP31","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ31","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR31","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS31","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT31","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU31","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ledningsnet - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW33:AW45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT33:BT45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ33:CQ45)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B86","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E86","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D33*Genanskaffelsespriser!$D86-(2009-D$3)/$C33*Genanskaffelsespriser!$D86*D33)<0,0,(D33*Genanskaffelsespriser!$D86-(2009-D$3)/$C33*Genanskaffelsespriser!$D86*D33))","v":0},{"$f":"IF((E33*Genanskaffelsespriser!$D86-(2009-E$3)/$C33*Genanskaffelsespriser!$D86*E33)<0,0,(E33*Genanskaffelsespriser!$D86-(2009-E$3)/$C33*Genanskaffelsespriser!$D86*E33))","v":0},{"$f":"IF((F33*Genanskaffelsespriser!$D86-(2009-F$3)/$C33*Genanskaffelsespriser!$D86*F33)<0,0,(F33*Genanskaffelsespriser!$D86-(2009-F$3)/$C33*Genanskaffelsespriser!$D86*F33))","v":0},{"$f":"IF((G33*Genanskaffelsespriser!$D86-(2009-G$3)/$C33*Genanskaffelsespriser!$D86*G33)<0,0,(G33*Genanskaffelsespriser!$D86-(2009-G$3)/$C33*Genanskaffelsespriser!$D86*G33))","v":0},{"$f":"IF((H33*Genanskaffelsespriser!$D86-(2009-H$3)/$C33*Genanskaffelsespriser!$D86*H33)<0,0,(H33*Genanskaffelsespriser!$D86-(2009-H$3)/$C33*Genanskaffelsespriser!$D86*H33))","v":0},{"$f":"IF((I33*Genanskaffelsespriser!$D86-(2009-I$3)/$C33*Genanskaffelsespriser!$D86*I33)<0,0,(I33*Genanskaffelsespriser!$D86-(2009-I$3)/$C33*Genanskaffelsespriser!$D86*I33))","v":0},{"$f":"IF((J33*Genanskaffelsespriser!$D86-(2009-J$3)/$C33*Genanskaffelsespriser!$D86*J33)<0,0,(J33*Genanskaffelsespriser!$D86-(2009-J$3)/$C33*Genanskaffelsespriser!$D86*J33))","v":0},{"$f":"IF((K33*Genanskaffelsespriser!$D86-(2009-K$3)/$C33*Genanskaffelsespriser!$D86*K33)<0,0,(K33*Genanskaffelsespriser!$D86-(2009-K$3)/$C33*Genanskaffelsespriser!$D86*K33))","v":0},{"$f":"IF((L33*Genanskaffelsespriser!$D86-(2009-L$3)/$C33*Genanskaffelsespriser!$D86*L33)<0,0,(L33*Genanskaffelsespriser!$D86-(2009-L$3)/$C33*Genanskaffelsespriser!$D86*L33))","v":0},{"$f":"IF((M33*Genanskaffelsespriser!$D86-(2009-M$3)/$C33*Genanskaffelsespriser!$D86*M33)<0,0,(M33*Genanskaffelsespriser!$D86-(2009-M$3)/$C33*Genanskaffelsespriser!$D86*M33))","v":0},{"$f":"IF((N33*Genanskaffelsespriser!$D86-(2009-N$3)/$C33*Genanskaffelsespriser!$D86*N33)<0,0,(N33*Genanskaffelsespriser!$D86-(2009-N$3)/$C33*Genanskaffelsespriser!$D86*N33))","v":0},{"$f":"IF((O33*Genanskaffelsespriser!$D86-(2009-O$3)/$C33*Genanskaffelsespriser!$D86*O33)<0,0,(O33*Genanskaffelsespriser!$D86-(2009-O$3)/$C33*Genanskaffelsespriser!$D86*O33))","v":0},{"$f":"IF((P33*Genanskaffelsespriser!$D86-(2009-P$3)/$C33*Genanskaffelsespriser!$D86*P33)<0,0,(P33*Genanskaffelsespriser!$D86-(2009-P$3)/$C33*Genanskaffelsespriser!$D86*P33))","v":0},{"$f":"IF((Q33*Genanskaffelsespriser!$D86-(2009-Q$3)/$C33*Genanskaffelsespriser!$D86*Q33)<0,0,(Q33*Genanskaffelsespriser!$D86-(2009-Q$3)/$C33*Genanskaffelsespriser!$D86*Q33))","v":0},{"$f":"IF((R33*Genanskaffelsespriser!$D86-(2009-R$3)/$C33*Genanskaffelsespriser!$D86*R33)<0,0,(R33*Genanskaffelsespriser!$D86-(2009-R$3)/$C33*Genanskaffelsespriser!$D86*R33))","v":0},{"$f":"IF((S33*Genanskaffelsespriser!$D86-(2009-S$3)/$C33*Genanskaffelsespriser!$D86*S33)<0,0,(S33*Genanskaffelsespriser!$D86-(2009-S$3)/$C33*Genanskaffelsespriser!$D86*S33))","v":0},{"$f":"IF((T33*Genanskaffelsespriser!$D86-(2009-T$3)/$C33*Genanskaffelsespriser!$D86*T33)<0,0,(T33*Genanskaffelsespriser!$D86-(2009-T$3)/$C33*Genanskaffelsespriser!$D86*T33))","v":0},{"$f":"IF((U33*Genanskaffelsespriser!$D86-(2009-U$3)/$C33*Genanskaffelsespriser!$D86*U33)<0,0,(U33*Genanskaffelsespriser!$D86-(2009-U$3)/$C33*Genanskaffelsespriser!$D86*U33))","v":0},{"$f":"IF((V33*Genanskaffelsespriser!$D86-(2009-V$3)/$C33*Genanskaffelsespriser!$D86*V33)<0,0,(V33*Genanskaffelsespriser!$D86-(2009-V$3)/$C33*Genanskaffelsespriser!$D86*V33))","v":0},{"$f":"IF((W33*Genanskaffelsespriser!$D86-(2009-W$3)/$C33*Genanskaffelsespriser!$D86*W33)<0,0,(W33*Genanskaffelsespriser!$D86-(2009-W$3)/$C33*Genanskaffelsespriser!$D86*W33))","v":0},{"$f":"IF((X33*Genanskaffelsespriser!$D86-(2009-X$3)/$C33*Genanskaffelsespriser!$D86*X33)<0,0,(X33*Genanskaffelsespriser!$D86-(2009-X$3)/$C33*Genanskaffelsespriser!$D86*X33))","v":0},{"$f":"IF((Y33*Genanskaffelsespriser!$D86-(2009-Y$3)/$C33*Genanskaffelsespriser!$D86*Y33)<0,0,(Y33*Genanskaffelsespriser!$D86-(2009-Y$3)/$C33*Genanskaffelsespriser!$D86*Y33))","v":0},{"$f":"+SUM(AA33:AV33)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA33","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB33","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC33","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD33","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE33","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF33","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG33","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH33","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI33","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ33","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK33","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL33","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM33","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN33","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO33","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP33","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ33","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR33","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS33","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT33","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU33","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV33","v":0},{"$f":"+SUM(AX33:BS33)","v":0},{"$f":"(AA33+AX33)/2","v":0},{"$f":"(AB33+AY33)/2","v":0},{"$f":"(AC33+AZ33)/2","v":0},{"$f":"(AD33+BA33)/2","v":0},{"$f":"(AE33+BB33)/2","v":0},{"$f":"(AF33+BC33)/2","v":0},{"$f":"(AG33+BD33)/2","v":0},{"$f":"(AH33+BE33)/2","v":0},{"$f":"(AI33+BF33)/2","v":0},{"$f":"(AJ33+BG33)/2","v":0},{"$f":"(AK33+BH33)/2","v":0},{"$f":"(AL33+BI33)/2","v":0},{"$f":"(AM33+BJ33)/2","v":0},{"$f":"(AN33+BK33)/2","v":0},{"$f":"(AO33+BL33)/2","v":0},{"$f":"(AP33+BM33)/2","v":0},{"$f":"(AQ33+BN33)/2","v":0},{"$f":"(AR33+BO33)/2","v":0},{"$f":"(AS33+BP33)/2","v":0},{"$f":"(AT33+BQ33)/2","v":0},{"$f":"(AU33+BR33)/2","v":0},{"$f":"(AV33+BS33)/2","v":0},{"$f":"+AVERAGE(AW33,BT33)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B87","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E87","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D34*Genanskaffelsespriser!$D87-(2009-D$3)/$C34*Genanskaffelsespriser!$D87*D34)<0,0,(D34*Genanskaffelsespriser!$D87-(2009-D$3)/$C34*Genanskaffelsespriser!$D87*D34))","v":0},{"$f":"IF((E34*Genanskaffelsespriser!$D87-(2009-E$3)/$C34*Genanskaffelsespriser!$D87*E34)<0,0,(E34*Genanskaffelsespriser!$D87-(2009-E$3)/$C34*Genanskaffelsespriser!$D87*E34))","v":0},{"$f":"IF((F34*Genanskaffelsespriser!$D87-(2009-F$3)/$C34*Genanskaffelsespriser!$D87*F34)<0,0,(F34*Genanskaffelsespriser!$D87-(2009-F$3)/$C34*Genanskaffelsespriser!$D87*F34))","v":0},{"$f":"IF((G34*Genanskaffelsespriser!$D87-(2009-G$3)/$C34*Genanskaffelsespriser!$D87*G34)<0,0,(G34*Genanskaffelsespriser!$D87-(2009-G$3)/$C34*Genanskaffelsespriser!$D87*G34))","v":0},{"$f":"IF((H34*Genanskaffelsespriser!$D87-(2009-H$3)/$C34*Genanskaffelsespriser!$D87*H34)<0,0,(H34*Genanskaffelsespriser!$D87-(2009-H$3)/$C34*Genanskaffelsespriser!$D87*H34))","v":0},{"$f":"IF((I34*Genanskaffelsespriser!$D87-(2009-I$3)/$C34*Genanskaffelsespriser!$D87*I34)<0,0,(I34*Genanskaffelsespriser!$D87-(2009-I$3)/$C34*Genanskaffelsespriser!$D87*I34))","v":0},{"$f":"IF((J34*Genanskaffelsespriser!$D87-(2009-J$3)/$C34*Genanskaffelsespriser!$D87*J34)<0,0,(J34*Genanskaffelsespriser!$D87-(2009-J$3)/$C34*Genanskaffelsespriser!$D87*J34))","v":0},{"$f":"IF((K34*Genanskaffelsespriser!$D87-(2009-K$3)/$C34*Genanskaffelsespriser!$D87*K34)<0,0,(K34*Genanskaffelsespriser!$D87-(2009-K$3)/$C34*Genanskaffelsespriser!$D87*K34))","v":0},{"$f":"IF((L34*Genanskaffelsespriser!$D87-(2009-L$3)/$C34*Genanskaffelsespriser!$D87*L34)<0,0,(L34*Genanskaffelsespriser!$D87-(2009-L$3)/$C34*Genanskaffelsespriser!$D87*L34))","v":0},{"$f":"IF((M34*Genanskaffelsespriser!$D87-(2009-M$3)/$C34*Genanskaffelsespriser!$D87*M34)<0,0,(M34*Genanskaffelsespriser!$D87-(2009-M$3)/$C34*Genanskaffelsespriser!$D87*M34))","v":0},{"$f":"IF((N34*Genanskaffelsespriser!$D87-(2009-N$3)/$C34*Genanskaffelsespriser!$D87*N34)<0,0,(N34*Genanskaffelsespriser!$D87-(2009-N$3)/$C34*Genanskaffelsespriser!$D87*N34))","v":0},{"$f":"IF((O34*Genanskaffelsespriser!$D87-(2009-O$3)/$C34*Genanskaffelsespriser!$D87*O34)<0,0,(O34*Genanskaffelsespriser!$D87-(2009-O$3)/$C34*Genanskaffelsespriser!$D87*O34))","v":0},{"$f":"IF((P34*Genanskaffelsespriser!$D87-(2009-P$3)/$C34*Genanskaffelsespriser!$D87*P34)<0,0,(P34*Genanskaffelsespriser!$D87-(2009-P$3)/$C34*Genanskaffelsespriser!$D87*P34))","v":0},{"$f":"IF((Q34*Genanskaffelsespriser!$D87-(2009-Q$3)/$C34*Genanskaffelsespriser!$D87*Q34)<0,0,(Q34*Genanskaffelsespriser!$D87-(2009-Q$3)/$C34*Genanskaffelsespriser!$D87*Q34))","v":0},{"$f":"IF((R34*Genanskaffelsespriser!$D87-(2009-R$3)/$C34*Genanskaffelsespriser!$D87*R34)<0,0,(R34*Genanskaffelsespriser!$D87-(2009-R$3)/$C34*Genanskaffelsespriser!$D87*R34))","v":0},{"$f":"IF((S34*Genanskaffelsespriser!$D87-(2009-S$3)/$C34*Genanskaffelsespriser!$D87*S34)<0,0,(S34*Genanskaffelsespriser!$D87-(2009-S$3)/$C34*Genanskaffelsespriser!$D87*S34))","v":0},{"$f":"IF((T34*Genanskaffelsespriser!$D87-(2009-T$3)/$C34*Genanskaffelsespriser!$D87*T34)<0,0,(T34*Genanskaffelsespriser!$D87-(2009-T$3)/$C34*Genanskaffelsespriser!$D87*T34))","v":0},{"$f":"IF((U34*Genanskaffelsespriser!$D87-(2009-U$3)/$C34*Genanskaffelsespriser!$D87*U34)<0,0,(U34*Genanskaffelsespriser!$D87-(2009-U$3)/$C34*Genanskaffelsespriser!$D87*U34))","v":0},{"$f":"IF((V34*Genanskaffelsespriser!$D87-(2009-V$3)/$C34*Genanskaffelsespriser!$D87*V34)<0,0,(V34*Genanskaffelsespriser!$D87-(2009-V$3)/$C34*Genanskaffelsespriser!$D87*V34))","v":0},{"$f":"IF((W34*Genanskaffelsespriser!$D87-(2009-W$3)/$C34*Genanskaffelsespriser!$D87*W34)<0,0,(W34*Genanskaffelsespriser!$D87-(2009-W$3)/$C34*Genanskaffelsespriser!$D87*W34))","v":0},{"$f":"IF((X34*Genanskaffelsespriser!$D87-(2009-X$3)/$C34*Genanskaffelsespriser!$D87*X34)<0,0,(X34*Genanskaffelsespriser!$D87-(2009-X$3)/$C34*Genanskaffelsespriser!$D87*X34))","v":0},{"$f":"IF((Y34*Genanskaffelsespriser!$D87-(2009-Y$3)/$C34*Genanskaffelsespriser!$D87*Y34)<0,0,(Y34*Genanskaffelsespriser!$D87-(2009-Y$3)/$C34*Genanskaffelsespriser!$D87*Y34))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA34","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB34","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC34","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD34","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE34","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF34","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG34","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH34","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI34","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ34","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK34","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL34","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM34","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN34","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO34","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP34","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ34","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR34","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS34","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT34","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU34","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B88","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E88","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D35*Genanskaffelsespriser!$D88-(2009-D$3)/$C35*Genanskaffelsespriser!$D88*D35)<0,0,(D35*Genanskaffelsespriser!$D88-(2009-D$3)/$C35*Genanskaffelsespriser!$D88*D35))","v":0},{"$f":"IF((E35*Genanskaffelsespriser!$D88-(2009-E$3)/$C35*Genanskaffelsespriser!$D88*E35)<0,0,(E35*Genanskaffelsespriser!$D88-(2009-E$3)/$C35*Genanskaffelsespriser!$D88*E35))","v":0},{"$f":"IF((F35*Genanskaffelsespriser!$D88-(2009-F$3)/$C35*Genanskaffelsespriser!$D88*F35)<0,0,(F35*Genanskaffelsespriser!$D88-(2009-F$3)/$C35*Genanskaffelsespriser!$D88*F35))","v":0},{"$f":"IF((G35*Genanskaffelsespriser!$D88-(2009-G$3)/$C35*Genanskaffelsespriser!$D88*G35)<0,0,(G35*Genanskaffelsespriser!$D88-(2009-G$3)/$C35*Genanskaffelsespriser!$D88*G35))","v":0},{"$f":"IF((H35*Genanskaffelsespriser!$D88-(2009-H$3)/$C35*Genanskaffelsespriser!$D88*H35)<0,0,(H35*Genanskaffelsespriser!$D88-(2009-H$3)/$C35*Genanskaffelsespriser!$D88*H35))","v":0},{"$f":"IF((I35*Genanskaffelsespriser!$D88-(2009-I$3)/$C35*Genanskaffelsespriser!$D88*I35)<0,0,(I35*Genanskaffelsespriser!$D88-(2009-I$3)/$C35*Genanskaffelsespriser!$D88*I35))","v":0},{"$f":"IF((J35*Genanskaffelsespriser!$D88-(2009-J$3)/$C35*Genanskaffelsespriser!$D88*J35)<0,0,(J35*Genanskaffelsespriser!$D88-(2009-J$3)/$C35*Genanskaffelsespriser!$D88*J35))","v":0},{"$f":"IF((K35*Genanskaffelsespriser!$D88-(2009-K$3)/$C35*Genanskaffelsespriser!$D88*K35)<0,0,(K35*Genanskaffelsespriser!$D88-(2009-K$3)/$C35*Genanskaffelsespriser!$D88*K35))","v":0},{"$f":"IF((L35*Genanskaffelsespriser!$D88-(2009-L$3)/$C35*Genanskaffelsespriser!$D88*L35)<0,0,(L35*Genanskaffelsespriser!$D88-(2009-L$3)/$C35*Genanskaffelsespriser!$D88*L35))","v":0},{"$f":"IF((M35*Genanskaffelsespriser!$D88-(2009-M$3)/$C35*Genanskaffelsespriser!$D88*M35)<0,0,(M35*Genanskaffelsespriser!$D88-(2009-M$3)/$C35*Genanskaffelsespriser!$D88*M35))","v":0},{"$f":"IF((N35*Genanskaffelsespriser!$D88-(2009-N$3)/$C35*Genanskaffelsespriser!$D88*N35)<0,0,(N35*Genanskaffelsespriser!$D88-(2009-N$3)/$C35*Genanskaffelsespriser!$D88*N35))","v":0},{"$f":"IF((O35*Genanskaffelsespriser!$D88-(2009-O$3)/$C35*Genanskaffelsespriser!$D88*O35)<0,0,(O35*Genanskaffelsespriser!$D88-(2009-O$3)/$C35*Genanskaffelsespriser!$D88*O35))","v":0},{"$f":"IF((P35*Genanskaffelsespriser!$D88-(2009-P$3)/$C35*Genanskaffelsespriser!$D88*P35)<0,0,(P35*Genanskaffelsespriser!$D88-(2009-P$3)/$C35*Genanskaffelsespriser!$D88*P35))","v":0},{"$f":"IF((Q35*Genanskaffelsespriser!$D88-(2009-Q$3)/$C35*Genanskaffelsespriser!$D88*Q35)<0,0,(Q35*Genanskaffelsespriser!$D88-(2009-Q$3)/$C35*Genanskaffelsespriser!$D88*Q35))","v":0},{"$f":"IF((R35*Genanskaffelsespriser!$D88-(2009-R$3)/$C35*Genanskaffelsespriser!$D88*R35)<0,0,(R35*Genanskaffelsespriser!$D88-(2009-R$3)/$C35*Genanskaffelsespriser!$D88*R35))","v":0},{"$f":"IF((S35*Genanskaffelsespriser!$D88-(2009-S$3)/$C35*Genanskaffelsespriser!$D88*S35)<0,0,(S35*Genanskaffelsespriser!$D88-(2009-S$3)/$C35*Genanskaffelsespriser!$D88*S35))","v":0},{"$f":"IF((T35*Genanskaffelsespriser!$D88-(2009-T$3)/$C35*Genanskaffelsespriser!$D88*T35)<0,0,(T35*Genanskaffelsespriser!$D88-(2009-T$3)/$C35*Genanskaffelsespriser!$D88*T35))","v":0},{"$f":"IF((U35*Genanskaffelsespriser!$D88-(2009-U$3)/$C35*Genanskaffelsespriser!$D88*U35)<0,0,(U35*Genanskaffelsespriser!$D88-(2009-U$3)/$C35*Genanskaffelsespriser!$D88*U35))","v":0},{"$f":"IF((V35*Genanskaffelsespriser!$D88-(2009-V$3)/$C35*Genanskaffelsespriser!$D88*V35)<0,0,(V35*Genanskaffelsespriser!$D88-(2009-V$3)/$C35*Genanskaffelsespriser!$D88*V35))","v":0},{"$f":"IF((W35*Genanskaffelsespriser!$D88-(2009-W$3)/$C35*Genanskaffelsespriser!$D88*W35)<0,0,(W35*Genanskaffelsespriser!$D88-(2009-W$3)/$C35*Genanskaffelsespriser!$D88*W35))","v":0},{"$f":"IF((X35*Genanskaffelsespriser!$D88-(2009-X$3)/$C35*Genanskaffelsespriser!$D88*X35)<0,0,(X35*Genanskaffelsespriser!$D88-(2009-X$3)/$C35*Genanskaffelsespriser!$D88*X35))","v":0},{"$f":"IF((Y35*Genanskaffelsespriser!$D88-(2009-Y$3)/$C35*Genanskaffelsespriser!$D88*Y35)<0,0,(Y35*Genanskaffelsespriser!$D88-(2009-Y$3)/$C35*Genanskaffelsespriser!$D88*Y35))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA35","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB35","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC35","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD35","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE35","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF35","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG35","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH35","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI35","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ35","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK35","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL35","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM35","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN35","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO35","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP35","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ35","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR35","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS35","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT35","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU35","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B89","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E89","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D36*Genanskaffelsespriser!$D89-(2009-D$3)/$C36*Genanskaffelsespriser!$D89*D36)<0,0,(D36*Genanskaffelsespriser!$D89-(2009-D$3)/$C36*Genanskaffelsespriser!$D89*D36))","v":0},{"$f":"IF((E36*Genanskaffelsespriser!$D89-(2009-E$3)/$C36*Genanskaffelsespriser!$D89*E36)<0,0,(E36*Genanskaffelsespriser!$D89-(2009-E$3)/$C36*Genanskaffelsespriser!$D89*E36))","v":0},{"$f":"IF((F36*Genanskaffelsespriser!$D89-(2009-F$3)/$C36*Genanskaffelsespriser!$D89*F36)<0,0,(F36*Genanskaffelsespriser!$D89-(2009-F$3)/$C36*Genanskaffelsespriser!$D89*F36))","v":0},{"$f":"IF((G36*Genanskaffelsespriser!$D89-(2009-G$3)/$C36*Genanskaffelsespriser!$D89*G36)<0,0,(G36*Genanskaffelsespriser!$D89-(2009-G$3)/$C36*Genanskaffelsespriser!$D89*G36))","v":0},{"$f":"IF((H36*Genanskaffelsespriser!$D89-(2009-H$3)/$C36*Genanskaffelsespriser!$D89*H36)<0,0,(H36*Genanskaffelsespriser!$D89-(2009-H$3)/$C36*Genanskaffelsespriser!$D89*H36))","v":0},{"$f":"IF((I36*Genanskaffelsespriser!$D89-(2009-I$3)/$C36*Genanskaffelsespriser!$D89*I36)<0,0,(I36*Genanskaffelsespriser!$D89-(2009-I$3)/$C36*Genanskaffelsespriser!$D89*I36))","v":0},{"$f":"IF((J36*Genanskaffelsespriser!$D89-(2009-J$3)/$C36*Genanskaffelsespriser!$D89*J36)<0,0,(J36*Genanskaffelsespriser!$D89-(2009-J$3)/$C36*Genanskaffelsespriser!$D89*J36))","v":0},{"$f":"IF((K36*Genanskaffelsespriser!$D89-(2009-K$3)/$C36*Genanskaffelsespriser!$D89*K36)<0,0,(K36*Genanskaffelsespriser!$D89-(2009-K$3)/$C36*Genanskaffelsespriser!$D89*K36))","v":0},{"$f":"IF((L36*Genanskaffelsespriser!$D89-(2009-L$3)/$C36*Genanskaffelsespriser!$D89*L36)<0,0,(L36*Genanskaffelsespriser!$D89-(2009-L$3)/$C36*Genanskaffelsespriser!$D89*L36))","v":0},{"$f":"IF((M36*Genanskaffelsespriser!$D89-(2009-M$3)/$C36*Genanskaffelsespriser!$D89*M36)<0,0,(M36*Genanskaffelsespriser!$D89-(2009-M$3)/$C36*Genanskaffelsespriser!$D89*M36))","v":0},{"$f":"IF((N36*Genanskaffelsespriser!$D89-(2009-N$3)/$C36*Genanskaffelsespriser!$D89*N36)<0,0,(N36*Genanskaffelsespriser!$D89-(2009-N$3)/$C36*Genanskaffelsespriser!$D89*N36))","v":0},{"$f":"IF((O36*Genanskaffelsespriser!$D89-(2009-O$3)/$C36*Genanskaffelsespriser!$D89*O36)<0,0,(O36*Genanskaffelsespriser!$D89-(2009-O$3)/$C36*Genanskaffelsespriser!$D89*O36))","v":0},{"$f":"IF((P36*Genanskaffelsespriser!$D89-(2009-P$3)/$C36*Genanskaffelsespriser!$D89*P36)<0,0,(P36*Genanskaffelsespriser!$D89-(2009-P$3)/$C36*Genanskaffelsespriser!$D89*P36))","v":0},{"$f":"IF((Q36*Genanskaffelsespriser!$D89-(2009-Q$3)/$C36*Genanskaffelsespriser!$D89*Q36)<0,0,(Q36*Genanskaffelsespriser!$D89-(2009-Q$3)/$C36*Genanskaffelsespriser!$D89*Q36))","v":0},{"$f":"IF((R36*Genanskaffelsespriser!$D89-(2009-R$3)/$C36*Genanskaffelsespriser!$D89*R36)<0,0,(R36*Genanskaffelsespriser!$D89-(2009-R$3)/$C36*Genanskaffelsespriser!$D89*R36))","v":0},{"$f":"IF((S36*Genanskaffelsespriser!$D89-(2009-S$3)/$C36*Genanskaffelsespriser!$D89*S36)<0,0,(S36*Genanskaffelsespriser!$D89-(2009-S$3)/$C36*Genanskaffelsespriser!$D89*S36))","v":0},{"$f":"IF((T36*Genanskaffelsespriser!$D89-(2009-T$3)/$C36*Genanskaffelsespriser!$D89*T36)<0,0,(T36*Genanskaffelsespriser!$D89-(2009-T$3)/$C36*Genanskaffelsespriser!$D89*T36))","v":0},{"$f":"IF((U36*Genanskaffelsespriser!$D89-(2009-U$3)/$C36*Genanskaffelsespriser!$D89*U36)<0,0,(U36*Genanskaffelsespriser!$D89-(2009-U$3)/$C36*Genanskaffelsespriser!$D89*U36))","v":0},{"$f":"IF((V36*Genanskaffelsespriser!$D89-(2009-V$3)/$C36*Genanskaffelsespriser!$D89*V36)<0,0,(V36*Genanskaffelsespriser!$D89-(2009-V$3)/$C36*Genanskaffelsespriser!$D89*V36))","v":0},{"$f":"IF((W36*Genanskaffelsespriser!$D89-(2009-W$3)/$C36*Genanskaffelsespriser!$D89*W36)<0,0,(W36*Genanskaffelsespriser!$D89-(2009-W$3)/$C36*Genanskaffelsespriser!$D89*W36))","v":0},{"$f":"IF((X36*Genanskaffelsespriser!$D89-(2009-X$3)/$C36*Genanskaffelsespriser!$D89*X36)<0,0,(X36*Genanskaffelsespriser!$D89-(2009-X$3)/$C36*Genanskaffelsespriser!$D89*X36))","v":0},{"$f":"IF((Y36*Genanskaffelsespriser!$D89-(2009-Y$3)/$C36*Genanskaffelsespriser!$D89*Y36)<0,0,(Y36*Genanskaffelsespriser!$D89-(2009-Y$3)/$C36*Genanskaffelsespriser!$D89*Y36))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA36","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB36","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC36","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD36","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE36","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF36","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG36","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH36","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI36","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ36","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK36","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL36","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM36","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN36","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO36","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP36","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ36","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR36","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS36","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT36","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU36","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B90","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E90","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D37*Genanskaffelsespriser!$D90-(2009-D$3)/$C37*Genanskaffelsespriser!$D90*D37)<0,0,(D37*Genanskaffelsespriser!$D90-(2009-D$3)/$C37*Genanskaffelsespriser!$D90*D37))","v":0},{"$f":"IF((E37*Genanskaffelsespriser!$D90-(2009-E$3)/$C37*Genanskaffelsespriser!$D90*E37)<0,0,(E37*Genanskaffelsespriser!$D90-(2009-E$3)/$C37*Genanskaffelsespriser!$D90*E37))","v":0},{"$f":"IF((F37*Genanskaffelsespriser!$D90-(2009-F$3)/$C37*Genanskaffelsespriser!$D90*F37)<0,0,(F37*Genanskaffelsespriser!$D90-(2009-F$3)/$C37*Genanskaffelsespriser!$D90*F37))","v":0},{"$f":"IF((G37*Genanskaffelsespriser!$D90-(2009-G$3)/$C37*Genanskaffelsespriser!$D90*G37)<0,0,(G37*Genanskaffelsespriser!$D90-(2009-G$3)/$C37*Genanskaffelsespriser!$D90*G37))","v":0},{"$f":"IF((H37*Genanskaffelsespriser!$D90-(2009-H$3)/$C37*Genanskaffelsespriser!$D90*H37)<0,0,(H37*Genanskaffelsespriser!$D90-(2009-H$3)/$C37*Genanskaffelsespriser!$D90*H37))","v":0},{"$f":"IF((I37*Genanskaffelsespriser!$D90-(2009-I$3)/$C37*Genanskaffelsespriser!$D90*I37)<0,0,(I37*Genanskaffelsespriser!$D90-(2009-I$3)/$C37*Genanskaffelsespriser!$D90*I37))","v":0},{"$f":"IF((J37*Genanskaffelsespriser!$D90-(2009-J$3)/$C37*Genanskaffelsespriser!$D90*J37)<0,0,(J37*Genanskaffelsespriser!$D90-(2009-J$3)/$C37*Genanskaffelsespriser!$D90*J37))","v":0},{"$f":"IF((K37*Genanskaffelsespriser!$D90-(2009-K$3)/$C37*Genanskaffelsespriser!$D90*K37)<0,0,(K37*Genanskaffelsespriser!$D90-(2009-K$3)/$C37*Genanskaffelsespriser!$D90*K37))","v":0},{"$f":"IF((L37*Genanskaffelsespriser!$D90-(2009-L$3)/$C37*Genanskaffelsespriser!$D90*L37)<0,0,(L37*Genanskaffelsespriser!$D90-(2009-L$3)/$C37*Genanskaffelsespriser!$D90*L37))","v":0},{"$f":"IF((M37*Genanskaffelsespriser!$D90-(2009-M$3)/$C37*Genanskaffelsespriser!$D90*M37)<0,0,(M37*Genanskaffelsespriser!$D90-(2009-M$3)/$C37*Genanskaffelsespriser!$D90*M37))","v":0},{"$f":"IF((N37*Genanskaffelsespriser!$D90-(2009-N$3)/$C37*Genanskaffelsespriser!$D90*N37)<0,0,(N37*Genanskaffelsespriser!$D90-(2009-N$3)/$C37*Genanskaffelsespriser!$D90*N37))","v":0},{"$f":"IF((O37*Genanskaffelsespriser!$D90-(2009-O$3)/$C37*Genanskaffelsespriser!$D90*O37)<0,0,(O37*Genanskaffelsespriser!$D90-(2009-O$3)/$C37*Genanskaffelsespriser!$D90*O37))","v":0},{"$f":"IF((P37*Genanskaffelsespriser!$D90-(2009-P$3)/$C37*Genanskaffelsespriser!$D90*P37)<0,0,(P37*Genanskaffelsespriser!$D90-(2009-P$3)/$C37*Genanskaffelsespriser!$D90*P37))","v":0},{"$f":"IF((Q37*Genanskaffelsespriser!$D90-(2009-Q$3)/$C37*Genanskaffelsespriser!$D90*Q37)<0,0,(Q37*Genanskaffelsespriser!$D90-(2009-Q$3)/$C37*Genanskaffelsespriser!$D90*Q37))","v":0},{"$f":"IF((R37*Genanskaffelsespriser!$D90-(2009-R$3)/$C37*Genanskaffelsespriser!$D90*R37)<0,0,(R37*Genanskaffelsespriser!$D90-(2009-R$3)/$C37*Genanskaffelsespriser!$D90*R37))","v":0},{"$f":"IF((S37*Genanskaffelsespriser!$D90-(2009-S$3)/$C37*Genanskaffelsespriser!$D90*S37)<0,0,(S37*Genanskaffelsespriser!$D90-(2009-S$3)/$C37*Genanskaffelsespriser!$D90*S37))","v":0},{"$f":"IF((T37*Genanskaffelsespriser!$D90-(2009-T$3)/$C37*Genanskaffelsespriser!$D90*T37)<0,0,(T37*Genanskaffelsespriser!$D90-(2009-T$3)/$C37*Genanskaffelsespriser!$D90*T37))","v":0},{"$f":"IF((U37*Genanskaffelsespriser!$D90-(2009-U$3)/$C37*Genanskaffelsespriser!$D90*U37)<0,0,(U37*Genanskaffelsespriser!$D90-(2009-U$3)/$C37*Genanskaffelsespriser!$D90*U37))","v":0},{"$f":"IF((V37*Genanskaffelsespriser!$D90-(2009-V$3)/$C37*Genanskaffelsespriser!$D90*V37)<0,0,(V37*Genanskaffelsespriser!$D90-(2009-V$3)/$C37*Genanskaffelsespriser!$D90*V37))","v":0},{"$f":"IF((W37*Genanskaffelsespriser!$D90-(2009-W$3)/$C37*Genanskaffelsespriser!$D90*W37)<0,0,(W37*Genanskaffelsespriser!$D90-(2009-W$3)/$C37*Genanskaffelsespriser!$D90*W37))","v":0},{"$f":"IF((X37*Genanskaffelsespriser!$D90-(2009-X$3)/$C37*Genanskaffelsespriser!$D90*X37)<0,0,(X37*Genanskaffelsespriser!$D90-(2009-X$3)/$C37*Genanskaffelsespriser!$D90*X37))","v":0},{"$f":"IF((Y37*Genanskaffelsespriser!$D90-(2009-Y$3)/$C37*Genanskaffelsespriser!$D90*Y37)<0,0,(Y37*Genanskaffelsespriser!$D90-(2009-Y$3)/$C37*Genanskaffelsespriser!$D90*Y37))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA37","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB37","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC37","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD37","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE37","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF37","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG37","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH37","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI37","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ37","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK37","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL37","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM37","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN37","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO37","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP37","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ37","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR37","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS37","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT37","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU37","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B91","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E91","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D38*Genanskaffelsespriser!$D91-(2009-D$3)/$C38*Genanskaffelsespriser!$D91*D38)<0,0,(D38*Genanskaffelsespriser!$D91-(2009-D$3)/$C38*Genanskaffelsespriser!$D91*D38))","v":0},{"$f":"IF((E38*Genanskaffelsespriser!$D91-(2009-E$3)/$C38*Genanskaffelsespriser!$D91*E38)<0,0,(E38*Genanskaffelsespriser!$D91-(2009-E$3)/$C38*Genanskaffelsespriser!$D91*E38))","v":0},{"$f":"IF((F38*Genanskaffelsespriser!$D91-(2009-F$3)/$C38*Genanskaffelsespriser!$D91*F38)<0,0,(F38*Genanskaffelsespriser!$D91-(2009-F$3)/$C38*Genanskaffelsespriser!$D91*F38))","v":0},{"$f":"IF((G38*Genanskaffelsespriser!$D91-(2009-G$3)/$C38*Genanskaffelsespriser!$D91*G38)<0,0,(G38*Genanskaffelsespriser!$D91-(2009-G$3)/$C38*Genanskaffelsespriser!$D91*G38))","v":0},{"$f":"IF((H38*Genanskaffelsespriser!$D91-(2009-H$3)/$C38*Genanskaffelsespriser!$D91*H38)<0,0,(H38*Genanskaffelsespriser!$D91-(2009-H$3)/$C38*Genanskaffelsespriser!$D91*H38))","v":0},{"$f":"IF((I38*Genanskaffelsespriser!$D91-(2009-I$3)/$C38*Genanskaffelsespriser!$D91*I38)<0,0,(I38*Genanskaffelsespriser!$D91-(2009-I$3)/$C38*Genanskaffelsespriser!$D91*I38))","v":0},{"$f":"IF((J38*Genanskaffelsespriser!$D91-(2009-J$3)/$C38*Genanskaffelsespriser!$D91*J38)<0,0,(J38*Genanskaffelsespriser!$D91-(2009-J$3)/$C38*Genanskaffelsespriser!$D91*J38))","v":0},{"$f":"IF((K38*Genanskaffelsespriser!$D91-(2009-K$3)/$C38*Genanskaffelsespriser!$D91*K38)<0,0,(K38*Genanskaffelsespriser!$D91-(2009-K$3)/$C38*Genanskaffelsespriser!$D91*K38))","v":0},{"$f":"IF((L38*Genanskaffelsespriser!$D91-(2009-L$3)/$C38*Genanskaffelsespriser!$D91*L38)<0,0,(L38*Genanskaffelsespriser!$D91-(2009-L$3)/$C38*Genanskaffelsespriser!$D91*L38))","v":0},{"$f":"IF((M38*Genanskaffelsespriser!$D91-(2009-M$3)/$C38*Genanskaffelsespriser!$D91*M38)<0,0,(M38*Genanskaffelsespriser!$D91-(2009-M$3)/$C38*Genanskaffelsespriser!$D91*M38))","v":0},{"$f":"IF((N38*Genanskaffelsespriser!$D91-(2009-N$3)/$C38*Genanskaffelsespriser!$D91*N38)<0,0,(N38*Genanskaffelsespriser!$D91-(2009-N$3)/$C38*Genanskaffelsespriser!$D91*N38))","v":0},{"$f":"IF((O38*Genanskaffelsespriser!$D91-(2009-O$3)/$C38*Genanskaffelsespriser!$D91*O38)<0,0,(O38*Genanskaffelsespriser!$D91-(2009-O$3)/$C38*Genanskaffelsespriser!$D91*O38))","v":0},{"$f":"IF((P38*Genanskaffelsespriser!$D91-(2009-P$3)/$C38*Genanskaffelsespriser!$D91*P38)<0,0,(P38*Genanskaffelsespriser!$D91-(2009-P$3)/$C38*Genanskaffelsespriser!$D91*P38))","v":0},{"$f":"IF((Q38*Genanskaffelsespriser!$D91-(2009-Q$3)/$C38*Genanskaffelsespriser!$D91*Q38)<0,0,(Q38*Genanskaffelsespriser!$D91-(2009-Q$3)/$C38*Genanskaffelsespriser!$D91*Q38))","v":0},{"$f":"IF((R38*Genanskaffelsespriser!$D91-(2009-R$3)/$C38*Genanskaffelsespriser!$D91*R38)<0,0,(R38*Genanskaffelsespriser!$D91-(2009-R$3)/$C38*Genanskaffelsespriser!$D91*R38))","v":0},{"$f":"IF((S38*Genanskaffelsespriser!$D91-(2009-S$3)/$C38*Genanskaffelsespriser!$D91*S38)<0,0,(S38*Genanskaffelsespriser!$D91-(2009-S$3)/$C38*Genanskaffelsespriser!$D91*S38))","v":0},{"$f":"IF((T38*Genanskaffelsespriser!$D91-(2009-T$3)/$C38*Genanskaffelsespriser!$D91*T38)<0,0,(T38*Genanskaffelsespriser!$D91-(2009-T$3)/$C38*Genanskaffelsespriser!$D91*T38))","v":0},{"$f":"IF((U38*Genanskaffelsespriser!$D91-(2009-U$3)/$C38*Genanskaffelsespriser!$D91*U38)<0,0,(U38*Genanskaffelsespriser!$D91-(2009-U$3)/$C38*Genanskaffelsespriser!$D91*U38))","v":0},{"$f":"IF((V38*Genanskaffelsespriser!$D91-(2009-V$3)/$C38*Genanskaffelsespriser!$D91*V38)<0,0,(V38*Genanskaffelsespriser!$D91-(2009-V$3)/$C38*Genanskaffelsespriser!$D91*V38))","v":0},{"$f":"IF((W38*Genanskaffelsespriser!$D91-(2009-W$3)/$C38*Genanskaffelsespriser!$D91*W38)<0,0,(W38*Genanskaffelsespriser!$D91-(2009-W$3)/$C38*Genanskaffelsespriser!$D91*W38))","v":0},{"$f":"IF((X38*Genanskaffelsespriser!$D91-(2009-X$3)/$C38*Genanskaffelsespriser!$D91*X38)<0,0,(X38*Genanskaffelsespriser!$D91-(2009-X$3)/$C38*Genanskaffelsespriser!$D91*X38))","v":0},{"$f":"IF((Y38*Genanskaffelsespriser!$D91-(2009-Y$3)/$C38*Genanskaffelsespriser!$D91*Y38)<0,0,(Y38*Genanskaffelsespriser!$D91-(2009-Y$3)/$C38*Genanskaffelsespriser!$D91*Y38))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA38","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB38","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC38","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD38","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE38","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF38","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG38","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH38","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI38","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ38","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK38","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL38","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM38","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN38","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO38","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP38","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ38","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR38","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS38","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT38","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU38","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B92","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E92","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D39*Genanskaffelsespriser!$D92-(2009-D$3)/$C39*Genanskaffelsespriser!$D92*D39)<0,0,(D39*Genanskaffelsespriser!$D92-(2009-D$3)/$C39*Genanskaffelsespriser!$D92*D39))","v":0},{"$f":"IF((E39*Genanskaffelsespriser!$D92-(2009-E$3)/$C39*Genanskaffelsespriser!$D92*E39)<0,0,(E39*Genanskaffelsespriser!$D92-(2009-E$3)/$C39*Genanskaffelsespriser!$D92*E39))","v":0},{"$f":"IF((F39*Genanskaffelsespriser!$D92-(2009-F$3)/$C39*Genanskaffelsespriser!$D92*F39)<0,0,(F39*Genanskaffelsespriser!$D92-(2009-F$3)/$C39*Genanskaffelsespriser!$D92*F39))","v":0},{"$f":"IF((G39*Genanskaffelsespriser!$D92-(2009-G$3)/$C39*Genanskaffelsespriser!$D92*G39)<0,0,(G39*Genanskaffelsespriser!$D92-(2009-G$3)/$C39*Genanskaffelsespriser!$D92*G39))","v":0},{"$f":"IF((H39*Genanskaffelsespriser!$D92-(2009-H$3)/$C39*Genanskaffelsespriser!$D92*H39)<0,0,(H39*Genanskaffelsespriser!$D92-(2009-H$3)/$C39*Genanskaffelsespriser!$D92*H39))","v":0},{"$f":"IF((I39*Genanskaffelsespriser!$D92-(2009-I$3)/$C39*Genanskaffelsespriser!$D92*I39)<0,0,(I39*Genanskaffelsespriser!$D92-(2009-I$3)/$C39*Genanskaffelsespriser!$D92*I39))","v":0},{"$f":"IF((J39*Genanskaffelsespriser!$D92-(2009-J$3)/$C39*Genanskaffelsespriser!$D92*J39)<0,0,(J39*Genanskaffelsespriser!$D92-(2009-J$3)/$C39*Genanskaffelsespriser!$D92*J39))","v":0},{"$f":"IF((K39*Genanskaffelsespriser!$D92-(2009-K$3)/$C39*Genanskaffelsespriser!$D92*K39)<0,0,(K39*Genanskaffelsespriser!$D92-(2009-K$3)/$C39*Genanskaffelsespriser!$D92*K39))","v":0},{"$f":"IF((L39*Genanskaffelsespriser!$D92-(2009-L$3)/$C39*Genanskaffelsespriser!$D92*L39)<0,0,(L39*Genanskaffelsespriser!$D92-(2009-L$3)/$C39*Genanskaffelsespriser!$D92*L39))","v":0},{"$f":"IF((M39*Genanskaffelsespriser!$D92-(2009-M$3)/$C39*Genanskaffelsespriser!$D92*M39)<0,0,(M39*Genanskaffelsespriser!$D92-(2009-M$3)/$C39*Genanskaffelsespriser!$D92*M39))","v":0},{"$f":"IF((N39*Genanskaffelsespriser!$D92-(2009-N$3)/$C39*Genanskaffelsespriser!$D92*N39)<0,0,(N39*Genanskaffelsespriser!$D92-(2009-N$3)/$C39*Genanskaffelsespriser!$D92*N39))","v":0},{"$f":"IF((O39*Genanskaffelsespriser!$D92-(2009-O$3)/$C39*Genanskaffelsespriser!$D92*O39)<0,0,(O39*Genanskaffelsespriser!$D92-(2009-O$3)/$C39*Genanskaffelsespriser!$D92*O39))","v":0},{"$f":"IF((P39*Genanskaffelsespriser!$D92-(2009-P$3)/$C39*Genanskaffelsespriser!$D92*P39)<0,0,(P39*Genanskaffelsespriser!$D92-(2009-P$3)/$C39*Genanskaffelsespriser!$D92*P39))","v":0},{"$f":"IF((Q39*Genanskaffelsespriser!$D92-(2009-Q$3)/$C39*Genanskaffelsespriser!$D92*Q39)<0,0,(Q39*Genanskaffelsespriser!$D92-(2009-Q$3)/$C39*Genanskaffelsespriser!$D92*Q39))","v":0},{"$f":"IF((R39*Genanskaffelsespriser!$D92-(2009-R$3)/$C39*Genanskaffelsespriser!$D92*R39)<0,0,(R39*Genanskaffelsespriser!$D92-(2009-R$3)/$C39*Genanskaffelsespriser!$D92*R39))","v":0},{"$f":"IF((S39*Genanskaffelsespriser!$D92-(2009-S$3)/$C39*Genanskaffelsespriser!$D92*S39)<0,0,(S39*Genanskaffelsespriser!$D92-(2009-S$3)/$C39*Genanskaffelsespriser!$D92*S39))","v":0},{"$f":"IF((T39*Genanskaffelsespriser!$D92-(2009-T$3)/$C39*Genanskaffelsespriser!$D92*T39)<0,0,(T39*Genanskaffelsespriser!$D92-(2009-T$3)/$C39*Genanskaffelsespriser!$D92*T39))","v":0},{"$f":"IF((U39*Genanskaffelsespriser!$D92-(2009-U$3)/$C39*Genanskaffelsespriser!$D92*U39)<0,0,(U39*Genanskaffelsespriser!$D92-(2009-U$3)/$C39*Genanskaffelsespriser!$D92*U39))","v":0},{"$f":"IF((V39*Genanskaffelsespriser!$D92-(2009-V$3)/$C39*Genanskaffelsespriser!$D92*V39)<0,0,(V39*Genanskaffelsespriser!$D92-(2009-V$3)/$C39*Genanskaffelsespriser!$D92*V39))","v":0},{"$f":"IF((W39*Genanskaffelsespriser!$D92-(2009-W$3)/$C39*Genanskaffelsespriser!$D92*W39)<0,0,(W39*Genanskaffelsespriser!$D92-(2009-W$3)/$C39*Genanskaffelsespriser!$D92*W39))","v":0},{"$f":"IF((X39*Genanskaffelsespriser!$D92-(2009-X$3)/$C39*Genanskaffelsespriser!$D92*X39)<0,0,(X39*Genanskaffelsespriser!$D92-(2009-X$3)/$C39*Genanskaffelsespriser!$D92*X39))","v":0},{"$f":"IF((Y39*Genanskaffelsespriser!$D92-(2009-Y$3)/$C39*Genanskaffelsespriser!$D92*Y39)<0,0,(Y39*Genanskaffelsespriser!$D92-(2009-Y$3)/$C39*Genanskaffelsespriser!$D92*Y39))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA39","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB39","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC39","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD39","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE39","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF39","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG39","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH39","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI39","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ39","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK39","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL39","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM39","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN39","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO39","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP39","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ39","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR39","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS39","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT39","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU39","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B93","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E93","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D40*Genanskaffelsespriser!$D93-(2009-D$3)/$C40*Genanskaffelsespriser!$D93*D40)<0,0,(D40*Genanskaffelsespriser!$D93-(2009-D$3)/$C40*Genanskaffelsespriser!$D93*D40))","v":0},{"$f":"IF((E40*Genanskaffelsespriser!$D93-(2009-E$3)/$C40*Genanskaffelsespriser!$D93*E40)<0,0,(E40*Genanskaffelsespriser!$D93-(2009-E$3)/$C40*Genanskaffelsespriser!$D93*E40))","v":0},{"$f":"IF((F40*Genanskaffelsespriser!$D93-(2009-F$3)/$C40*Genanskaffelsespriser!$D93*F40)<0,0,(F40*Genanskaffelsespriser!$D93-(2009-F$3)/$C40*Genanskaffelsespriser!$D93*F40))","v":0},{"$f":"IF((G40*Genanskaffelsespriser!$D93-(2009-G$3)/$C40*Genanskaffelsespriser!$D93*G40)<0,0,(G40*Genanskaffelsespriser!$D93-(2009-G$3)/$C40*Genanskaffelsespriser!$D93*G40))","v":0},{"$f":"IF((H40*Genanskaffelsespriser!$D93-(2009-H$3)/$C40*Genanskaffelsespriser!$D93*H40)<0,0,(H40*Genanskaffelsespriser!$D93-(2009-H$3)/$C40*Genanskaffelsespriser!$D93*H40))","v":0},{"$f":"IF((I40*Genanskaffelsespriser!$D93-(2009-I$3)/$C40*Genanskaffelsespriser!$D93*I40)<0,0,(I40*Genanskaffelsespriser!$D93-(2009-I$3)/$C40*Genanskaffelsespriser!$D93*I40))","v":0},{"$f":"IF((J40*Genanskaffelsespriser!$D93-(2009-J$3)/$C40*Genanskaffelsespriser!$D93*J40)<0,0,(J40*Genanskaffelsespriser!$D93-(2009-J$3)/$C40*Genanskaffelsespriser!$D93*J40))","v":0},{"$f":"IF((K40*Genanskaffelsespriser!$D93-(2009-K$3)/$C40*Genanskaffelsespriser!$D93*K40)<0,0,(K40*Genanskaffelsespriser!$D93-(2009-K$3)/$C40*Genanskaffelsespriser!$D93*K40))","v":0},{"$f":"IF((L40*Genanskaffelsespriser!$D93-(2009-L$3)/$C40*Genanskaffelsespriser!$D93*L40)<0,0,(L40*Genanskaffelsespriser!$D93-(2009-L$3)/$C40*Genanskaffelsespriser!$D93*L40))","v":0},{"$f":"IF((M40*Genanskaffelsespriser!$D93-(2009-M$3)/$C40*Genanskaffelsespriser!$D93*M40)<0,0,(M40*Genanskaffelsespriser!$D93-(2009-M$3)/$C40*Genanskaffelsespriser!$D93*M40))","v":0},{"$f":"IF((N40*Genanskaffelsespriser!$D93-(2009-N$3)/$C40*Genanskaffelsespriser!$D93*N40)<0,0,(N40*Genanskaffelsespriser!$D93-(2009-N$3)/$C40*Genanskaffelsespriser!$D93*N40))","v":0},{"$f":"IF((O40*Genanskaffelsespriser!$D93-(2009-O$3)/$C40*Genanskaffelsespriser!$D93*O40)<0,0,(O40*Genanskaffelsespriser!$D93-(2009-O$3)/$C40*Genanskaffelsespriser!$D93*O40))","v":0},{"$f":"IF((P40*Genanskaffelsespriser!$D93-(2009-P$3)/$C40*Genanskaffelsespriser!$D93*P40)<0,0,(P40*Genanskaffelsespriser!$D93-(2009-P$3)/$C40*Genanskaffelsespriser!$D93*P40))","v":0},{"$f":"IF((Q40*Genanskaffelsespriser!$D93-(2009-Q$3)/$C40*Genanskaffelsespriser!$D93*Q40)<0,0,(Q40*Genanskaffelsespriser!$D93-(2009-Q$3)/$C40*Genanskaffelsespriser!$D93*Q40))","v":0},{"$f":"IF((R40*Genanskaffelsespriser!$D93-(2009-R$3)/$C40*Genanskaffelsespriser!$D93*R40)<0,0,(R40*Genanskaffelsespriser!$D93-(2009-R$3)/$C40*Genanskaffelsespriser!$D93*R40))","v":0},{"$f":"IF((S40*Genanskaffelsespriser!$D93-(2009-S$3)/$C40*Genanskaffelsespriser!$D93*S40)<0,0,(S40*Genanskaffelsespriser!$D93-(2009-S$3)/$C40*Genanskaffelsespriser!$D93*S40))","v":0},{"$f":"IF((T40*Genanskaffelsespriser!$D93-(2009-T$3)/$C40*Genanskaffelsespriser!$D93*T40)<0,0,(T40*Genanskaffelsespriser!$D93-(2009-T$3)/$C40*Genanskaffelsespriser!$D93*T40))","v":0},{"$f":"IF((U40*Genanskaffelsespriser!$D93-(2009-U$3)/$C40*Genanskaffelsespriser!$D93*U40)<0,0,(U40*Genanskaffelsespriser!$D93-(2009-U$3)/$C40*Genanskaffelsespriser!$D93*U40))","v":0},{"$f":"IF((V40*Genanskaffelsespriser!$D93-(2009-V$3)/$C40*Genanskaffelsespriser!$D93*V40)<0,0,(V40*Genanskaffelsespriser!$D93-(2009-V$3)/$C40*Genanskaffelsespriser!$D93*V40))","v":0},{"$f":"IF((W40*Genanskaffelsespriser!$D93-(2009-W$3)/$C40*Genanskaffelsespriser!$D93*W40)<0,0,(W40*Genanskaffelsespriser!$D93-(2009-W$3)/$C40*Genanskaffelsespriser!$D93*W40))","v":0},{"$f":"IF((X40*Genanskaffelsespriser!$D93-(2009-X$3)/$C40*Genanskaffelsespriser!$D93*X40)<0,0,(X40*Genanskaffelsespriser!$D93-(2009-X$3)/$C40*Genanskaffelsespriser!$D93*X40))","v":0},{"$f":"IF((Y40*Genanskaffelsespriser!$D93-(2009-Y$3)/$C40*Genanskaffelsespriser!$D93*Y40)<0,0,(Y40*Genanskaffelsespriser!$D93-(2009-Y$3)/$C40*Genanskaffelsespriser!$D93*Y40))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA40","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB40","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC40","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD40","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE40","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF40","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG40","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH40","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI40","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ40","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK40","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL40","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM40","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN40","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO40","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP40","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ40","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR40","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS40","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT40","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU40","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B94","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E94","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D41*Genanskaffelsespriser!$D94-(2009-D$3)/$C41*Genanskaffelsespriser!$D94*D41)<0,0,(D41*Genanskaffelsespriser!$D94-(2009-D$3)/$C41*Genanskaffelsespriser!$D94*D41))","v":0},{"$f":"IF((E41*Genanskaffelsespriser!$D94-(2009-E$3)/$C41*Genanskaffelsespriser!$D94*E41)<0,0,(E41*Genanskaffelsespriser!$D94-(2009-E$3)/$C41*Genanskaffelsespriser!$D94*E41))","v":0},{"$f":"IF((F41*Genanskaffelsespriser!$D94-(2009-F$3)/$C41*Genanskaffelsespriser!$D94*F41)<0,0,(F41*Genanskaffelsespriser!$D94-(2009-F$3)/$C41*Genanskaffelsespriser!$D94*F41))","v":0},{"$f":"IF((G41*Genanskaffelsespriser!$D94-(2009-G$3)/$C41*Genanskaffelsespriser!$D94*G41)<0,0,(G41*Genanskaffelsespriser!$D94-(2009-G$3)/$C41*Genanskaffelsespriser!$D94*G41))","v":0},{"$f":"IF((H41*Genanskaffelsespriser!$D94-(2009-H$3)/$C41*Genanskaffelsespriser!$D94*H41)<0,0,(H41*Genanskaffelsespriser!$D94-(2009-H$3)/$C41*Genanskaffelsespriser!$D94*H41))","v":0},{"$f":"IF((I41*Genanskaffelsespriser!$D94-(2009-I$3)/$C41*Genanskaffelsespriser!$D94*I41)<0,0,(I41*Genanskaffelsespriser!$D94-(2009-I$3)/$C41*Genanskaffelsespriser!$D94*I41))","v":0},{"$f":"IF((J41*Genanskaffelsespriser!$D94-(2009-J$3)/$C41*Genanskaffelsespriser!$D94*J41)<0,0,(J41*Genanskaffelsespriser!$D94-(2009-J$3)/$C41*Genanskaffelsespriser!$D94*J41))","v":0},{"$f":"IF((K41*Genanskaffelsespriser!$D94-(2009-K$3)/$C41*Genanskaffelsespriser!$D94*K41)<0,0,(K41*Genanskaffelsespriser!$D94-(2009-K$3)/$C41*Genanskaffelsespriser!$D94*K41))","v":0},{"$f":"IF((L41*Genanskaffelsespriser!$D94-(2009-L$3)/$C41*Genanskaffelsespriser!$D94*L41)<0,0,(L41*Genanskaffelsespriser!$D94-(2009-L$3)/$C41*Genanskaffelsespriser!$D94*L41))","v":0},{"$f":"IF((M41*Genanskaffelsespriser!$D94-(2009-M$3)/$C41*Genanskaffelsespriser!$D94*M41)<0,0,(M41*Genanskaffelsespriser!$D94-(2009-M$3)/$C41*Genanskaffelsespriser!$D94*M41))","v":0},{"$f":"IF((N41*Genanskaffelsespriser!$D94-(2009-N$3)/$C41*Genanskaffelsespriser!$D94*N41)<0,0,(N41*Genanskaffelsespriser!$D94-(2009-N$3)/$C41*Genanskaffelsespriser!$D94*N41))","v":0},{"$f":"IF((O41*Genanskaffelsespriser!$D94-(2009-O$3)/$C41*Genanskaffelsespriser!$D94*O41)<0,0,(O41*Genanskaffelsespriser!$D94-(2009-O$3)/$C41*Genanskaffelsespriser!$D94*O41))","v":0},{"$f":"IF((P41*Genanskaffelsespriser!$D94-(2009-P$3)/$C41*Genanskaffelsespriser!$D94*P41)<0,0,(P41*Genanskaffelsespriser!$D94-(2009-P$3)/$C41*Genanskaffelsespriser!$D94*P41))","v":0},{"$f":"IF((Q41*Genanskaffelsespriser!$D94-(2009-Q$3)/$C41*Genanskaffelsespriser!$D94*Q41)<0,0,(Q41*Genanskaffelsespriser!$D94-(2009-Q$3)/$C41*Genanskaffelsespriser!$D94*Q41))","v":0},{"$f":"IF((R41*Genanskaffelsespriser!$D94-(2009-R$3)/$C41*Genanskaffelsespriser!$D94*R41)<0,0,(R41*Genanskaffelsespriser!$D94-(2009-R$3)/$C41*Genanskaffelsespriser!$D94*R41))","v":0},{"$f":"IF((S41*Genanskaffelsespriser!$D94-(2009-S$3)/$C41*Genanskaffelsespriser!$D94*S41)<0,0,(S41*Genanskaffelsespriser!$D94-(2009-S$3)/$C41*Genanskaffelsespriser!$D94*S41))","v":0},{"$f":"IF((T41*Genanskaffelsespriser!$D94-(2009-T$3)/$C41*Genanskaffelsespriser!$D94*T41)<0,0,(T41*Genanskaffelsespriser!$D94-(2009-T$3)/$C41*Genanskaffelsespriser!$D94*T41))","v":0},{"$f":"IF((U41*Genanskaffelsespriser!$D94-(2009-U$3)/$C41*Genanskaffelsespriser!$D94*U41)<0,0,(U41*Genanskaffelsespriser!$D94-(2009-U$3)/$C41*Genanskaffelsespriser!$D94*U41))","v":0},{"$f":"IF((V41*Genanskaffelsespriser!$D94-(2009-V$3)/$C41*Genanskaffelsespriser!$D94*V41)<0,0,(V41*Genanskaffelsespriser!$D94-(2009-V$3)/$C41*Genanskaffelsespriser!$D94*V41))","v":0},{"$f":"IF((W41*Genanskaffelsespriser!$D94-(2009-W$3)/$C41*Genanskaffelsespriser!$D94*W41)<0,0,(W41*Genanskaffelsespriser!$D94-(2009-W$3)/$C41*Genanskaffelsespriser!$D94*W41))","v":0},{"$f":"IF((X41*Genanskaffelsespriser!$D94-(2009-X$3)/$C41*Genanskaffelsespriser!$D94*X41)<0,0,(X41*Genanskaffelsespriser!$D94-(2009-X$3)/$C41*Genanskaffelsespriser!$D94*X41))","v":0},{"$f":"IF((Y41*Genanskaffelsespriser!$D94-(2009-Y$3)/$C41*Genanskaffelsespriser!$D94*Y41)<0,0,(Y41*Genanskaffelsespriser!$D94-(2009-Y$3)/$C41*Genanskaffelsespriser!$D94*Y41))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA41","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB41","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC41","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD41","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE41","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF41","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG41","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH41","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI41","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ41","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK41","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL41","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM41","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN41","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO41","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP41","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ41","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR41","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS41","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT41","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU41","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B95","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E95","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D42*Genanskaffelsespriser!$D95-(2009-D$3)/$C42*Genanskaffelsespriser!$D95*D42)<0,0,(D42*Genanskaffelsespriser!$D95-(2009-D$3)/$C42*Genanskaffelsespriser!$D95*D42))","v":0},{"$f":"IF((E42*Genanskaffelsespriser!$D95-(2009-E$3)/$C42*Genanskaffelsespriser!$D95*E42)<0,0,(E42*Genanskaffelsespriser!$D95-(2009-E$3)/$C42*Genanskaffelsespriser!$D95*E42))","v":0},{"$f":"IF((F42*Genanskaffelsespriser!$D95-(2009-F$3)/$C42*Genanskaffelsespriser!$D95*F42)<0,0,(F42*Genanskaffelsespriser!$D95-(2009-F$3)/$C42*Genanskaffelsespriser!$D95*F42))","v":0},{"$f":"IF((G42*Genanskaffelsespriser!$D95-(2009-G$3)/$C42*Genanskaffelsespriser!$D95*G42)<0,0,(G42*Genanskaffelsespriser!$D95-(2009-G$3)/$C42*Genanskaffelsespriser!$D95*G42))","v":0},{"$f":"IF((H42*Genanskaffelsespriser!$D95-(2009-H$3)/$C42*Genanskaffelsespriser!$D95*H42)<0,0,(H42*Genanskaffelsespriser!$D95-(2009-H$3)/$C42*Genanskaffelsespriser!$D95*H42))","v":0},{"$f":"IF((I42*Genanskaffelsespriser!$D95-(2009-I$3)/$C42*Genanskaffelsespriser!$D95*I42)<0,0,(I42*Genanskaffelsespriser!$D95-(2009-I$3)/$C42*Genanskaffelsespriser!$D95*I42))","v":0},{"$f":"IF((J42*Genanskaffelsespriser!$D95-(2009-J$3)/$C42*Genanskaffelsespriser!$D95*J42)<0,0,(J42*Genanskaffelsespriser!$D95-(2009-J$3)/$C42*Genanskaffelsespriser!$D95*J42))","v":0},{"$f":"IF((K42*Genanskaffelsespriser!$D95-(2009-K$3)/$C42*Genanskaffelsespriser!$D95*K42)<0,0,(K42*Genanskaffelsespriser!$D95-(2009-K$3)/$C42*Genanskaffelsespriser!$D95*K42))","v":0},{"$f":"IF((L42*Genanskaffelsespriser!$D95-(2009-L$3)/$C42*Genanskaffelsespriser!$D95*L42)<0,0,(L42*Genanskaffelsespriser!$D95-(2009-L$3)/$C42*Genanskaffelsespriser!$D95*L42))","v":0},{"$f":"IF((M42*Genanskaffelsespriser!$D95-(2009-M$3)/$C42*Genanskaffelsespriser!$D95*M42)<0,0,(M42*Genanskaffelsespriser!$D95-(2009-M$3)/$C42*Genanskaffelsespriser!$D95*M42))","v":0},{"$f":"IF((N42*Genanskaffelsespriser!$D95-(2009-N$3)/$C42*Genanskaffelsespriser!$D95*N42)<0,0,(N42*Genanskaffelsespriser!$D95-(2009-N$3)/$C42*Genanskaffelsespriser!$D95*N42))","v":0},{"$f":"IF((O42*Genanskaffelsespriser!$D95-(2009-O$3)/$C42*Genanskaffelsespriser!$D95*O42)<0,0,(O42*Genanskaffelsespriser!$D95-(2009-O$3)/$C42*Genanskaffelsespriser!$D95*O42))","v":0},{"$f":"IF((P42*Genanskaffelsespriser!$D95-(2009-P$3)/$C42*Genanskaffelsespriser!$D95*P42)<0,0,(P42*Genanskaffelsespriser!$D95-(2009-P$3)/$C42*Genanskaffelsespriser!$D95*P42))","v":0},{"$f":"IF((Q42*Genanskaffelsespriser!$D95-(2009-Q$3)/$C42*Genanskaffelsespriser!$D95*Q42)<0,0,(Q42*Genanskaffelsespriser!$D95-(2009-Q$3)/$C42*Genanskaffelsespriser!$D95*Q42))","v":0},{"$f":"IF((R42*Genanskaffelsespriser!$D95-(2009-R$3)/$C42*Genanskaffelsespriser!$D95*R42)<0,0,(R42*Genanskaffelsespriser!$D95-(2009-R$3)/$C42*Genanskaffelsespriser!$D95*R42))","v":0},{"$f":"IF((S42*Genanskaffelsespriser!$D95-(2009-S$3)/$C42*Genanskaffelsespriser!$D95*S42)<0,0,(S42*Genanskaffelsespriser!$D95-(2009-S$3)/$C42*Genanskaffelsespriser!$D95*S42))","v":0},{"$f":"IF((T42*Genanskaffelsespriser!$D95-(2009-T$3)/$C42*Genanskaffelsespriser!$D95*T42)<0,0,(T42*Genanskaffelsespriser!$D95-(2009-T$3)/$C42*Genanskaffelsespriser!$D95*T42))","v":0},{"$f":"IF((U42*Genanskaffelsespriser!$D95-(2009-U$3)/$C42*Genanskaffelsespriser!$D95*U42)<0,0,(U42*Genanskaffelsespriser!$D95-(2009-U$3)/$C42*Genanskaffelsespriser!$D95*U42))","v":0},{"$f":"IF((V42*Genanskaffelsespriser!$D95-(2009-V$3)/$C42*Genanskaffelsespriser!$D95*V42)<0,0,(V42*Genanskaffelsespriser!$D95-(2009-V$3)/$C42*Genanskaffelsespriser!$D95*V42))","v":0},{"$f":"IF((W42*Genanskaffelsespriser!$D95-(2009-W$3)/$C42*Genanskaffelsespriser!$D95*W42)<0,0,(W42*Genanskaffelsespriser!$D95-(2009-W$3)/$C42*Genanskaffelsespriser!$D95*W42))","v":0},{"$f":"IF((X42*Genanskaffelsespriser!$D95-(2009-X$3)/$C42*Genanskaffelsespriser!$D95*X42)<0,0,(X42*Genanskaffelsespriser!$D95-(2009-X$3)/$C42*Genanskaffelsespriser!$D95*X42))","v":0},{"$f":"IF((Y42*Genanskaffelsespriser!$D95-(2009-Y$3)/$C42*Genanskaffelsespriser!$D95*Y42)<0,0,(Y42*Genanskaffelsespriser!$D95-(2009-Y$3)/$C42*Genanskaffelsespriser!$D95*Y42))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA42","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB42","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC42","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD42","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE42","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF42","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG42","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH42","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI42","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ42","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK42","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL42","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM42","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN42","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO42","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP42","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ42","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR42","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS42","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT42","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU42","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B96","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E96","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D43*Genanskaffelsespriser!$D96-(2009-D$3)/$C43*Genanskaffelsespriser!$D96*D43)<0,0,(D43*Genanskaffelsespriser!$D96-(2009-D$3)/$C43*Genanskaffelsespriser!$D96*D43))","v":0},{"$f":"IF((E43*Genanskaffelsespriser!$D96-(2009-E$3)/$C43*Genanskaffelsespriser!$D96*E43)<0,0,(E43*Genanskaffelsespriser!$D96-(2009-E$3)/$C43*Genanskaffelsespriser!$D96*E43))","v":0},{"$f":"IF((F43*Genanskaffelsespriser!$D96-(2009-F$3)/$C43*Genanskaffelsespriser!$D96*F43)<0,0,(F43*Genanskaffelsespriser!$D96-(2009-F$3)/$C43*Genanskaffelsespriser!$D96*F43))","v":0},{"$f":"IF((G43*Genanskaffelsespriser!$D96-(2009-G$3)/$C43*Genanskaffelsespriser!$D96*G43)<0,0,(G43*Genanskaffelsespriser!$D96-(2009-G$3)/$C43*Genanskaffelsespriser!$D96*G43))","v":0},{"$f":"IF((H43*Genanskaffelsespriser!$D96-(2009-H$3)/$C43*Genanskaffelsespriser!$D96*H43)<0,0,(H43*Genanskaffelsespriser!$D96-(2009-H$3)/$C43*Genanskaffelsespriser!$D96*H43))","v":0},{"$f":"IF((I43*Genanskaffelsespriser!$D96-(2009-I$3)/$C43*Genanskaffelsespriser!$D96*I43)<0,0,(I43*Genanskaffelsespriser!$D96-(2009-I$3)/$C43*Genanskaffelsespriser!$D96*I43))","v":0},{"$f":"IF((J43*Genanskaffelsespriser!$D96-(2009-J$3)/$C43*Genanskaffelsespriser!$D96*J43)<0,0,(J43*Genanskaffelsespriser!$D96-(2009-J$3)/$C43*Genanskaffelsespriser!$D96*J43))","v":0},{"$f":"IF((K43*Genanskaffelsespriser!$D96-(2009-K$3)/$C43*Genanskaffelsespriser!$D96*K43)<0,0,(K43*Genanskaffelsespriser!$D96-(2009-K$3)/$C43*Genanskaffelsespriser!$D96*K43))","v":0},{"$f":"IF((L43*Genanskaffelsespriser!$D96-(2009-L$3)/$C43*Genanskaffelsespriser!$D96*L43)<0,0,(L43*Genanskaffelsespriser!$D96-(2009-L$3)/$C43*Genanskaffelsespriser!$D96*L43))","v":0},{"$f":"IF((M43*Genanskaffelsespriser!$D96-(2009-M$3)/$C43*Genanskaffelsespriser!$D96*M43)<0,0,(M43*Genanskaffelsespriser!$D96-(2009-M$3)/$C43*Genanskaffelsespriser!$D96*M43))","v":0},{"$f":"IF((N43*Genanskaffelsespriser!$D96-(2009-N$3)/$C43*Genanskaffelsespriser!$D96*N43)<0,0,(N43*Genanskaffelsespriser!$D96-(2009-N$3)/$C43*Genanskaffelsespriser!$D96*N43))","v":0},{"$f":"IF((O43*Genanskaffelsespriser!$D96-(2009-O$3)/$C43*Genanskaffelsespriser!$D96*O43)<0,0,(O43*Genanskaffelsespriser!$D96-(2009-O$3)/$C43*Genanskaffelsespriser!$D96*O43))","v":0},{"$f":"IF((P43*Genanskaffelsespriser!$D96-(2009-P$3)/$C43*Genanskaffelsespriser!$D96*P43)<0,0,(P43*Genanskaffelsespriser!$D96-(2009-P$3)/$C43*Genanskaffelsespriser!$D96*P43))","v":0},{"$f":"IF((Q43*Genanskaffelsespriser!$D96-(2009-Q$3)/$C43*Genanskaffelsespriser!$D96*Q43)<0,0,(Q43*Genanskaffelsespriser!$D96-(2009-Q$3)/$C43*Genanskaffelsespriser!$D96*Q43))","v":0},{"$f":"IF((R43*Genanskaffelsespriser!$D96-(2009-R$3)/$C43*Genanskaffelsespriser!$D96*R43)<0,0,(R43*Genanskaffelsespriser!$D96-(2009-R$3)/$C43*Genanskaffelsespriser!$D96*R43))","v":0},{"$f":"IF((S43*Genanskaffelsespriser!$D96-(2009-S$3)/$C43*Genanskaffelsespriser!$D96*S43)<0,0,(S43*Genanskaffelsespriser!$D96-(2009-S$3)/$C43*Genanskaffelsespriser!$D96*S43))","v":0},{"$f":"IF((T43*Genanskaffelsespriser!$D96-(2009-T$3)/$C43*Genanskaffelsespriser!$D96*T43)<0,0,(T43*Genanskaffelsespriser!$D96-(2009-T$3)/$C43*Genanskaffelsespriser!$D96*T43))","v":0},{"$f":"IF((U43*Genanskaffelsespriser!$D96-(2009-U$3)/$C43*Genanskaffelsespriser!$D96*U43)<0,0,(U43*Genanskaffelsespriser!$D96-(2009-U$3)/$C43*Genanskaffelsespriser!$D96*U43))","v":0},{"$f":"IF((V43*Genanskaffelsespriser!$D96-(2009-V$3)/$C43*Genanskaffelsespriser!$D96*V43)<0,0,(V43*Genanskaffelsespriser!$D96-(2009-V$3)/$C43*Genanskaffelsespriser!$D96*V43))","v":0},{"$f":"IF((W43*Genanskaffelsespriser!$D96-(2009-W$3)/$C43*Genanskaffelsespriser!$D96*W43)<0,0,(W43*Genanskaffelsespriser!$D96-(2009-W$3)/$C43*Genanskaffelsespriser!$D96*W43))","v":0},{"$f":"IF((X43*Genanskaffelsespriser!$D96-(2009-X$3)/$C43*Genanskaffelsespriser!$D96*X43)<0,0,(X43*Genanskaffelsespriser!$D96-(2009-X$3)/$C43*Genanskaffelsespriser!$D96*X43))","v":0},{"$f":"IF((Y43*Genanskaffelsespriser!$D96-(2009-Y$3)/$C43*Genanskaffelsespriser!$D96*Y43)<0,0,(Y43*Genanskaffelsespriser!$D96-(2009-Y$3)/$C43*Genanskaffelsespriser!$D96*Y43))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA43","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB43","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC43","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD43","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE43","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF43","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG43","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH43","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI43","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ43","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK43","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL43","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM43","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN43","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO43","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP43","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ43","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR43","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS43","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT43","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU43","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B97","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E97","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D44*Genanskaffelsespriser!$D97-(2009-D$3)/$C44*Genanskaffelsespriser!$D97*D44)<0,0,(D44*Genanskaffelsespriser!$D97-(2009-D$3)/$C44*Genanskaffelsespriser!$D97*D44))","v":0},{"$f":"IF((E44*Genanskaffelsespriser!$D97-(2009-E$3)/$C44*Genanskaffelsespriser!$D97*E44)<0,0,(E44*Genanskaffelsespriser!$D97-(2009-E$3)/$C44*Genanskaffelsespriser!$D97*E44))","v":0},{"$f":"IF((F44*Genanskaffelsespriser!$D97-(2009-F$3)/$C44*Genanskaffelsespriser!$D97*F44)<0,0,(F44*Genanskaffelsespriser!$D97-(2009-F$3)/$C44*Genanskaffelsespriser!$D97*F44))","v":0},{"$f":"IF((G44*Genanskaffelsespriser!$D97-(2009-G$3)/$C44*Genanskaffelsespriser!$D97*G44)<0,0,(G44*Genanskaffelsespriser!$D97-(2009-G$3)/$C44*Genanskaffelsespriser!$D97*G44))","v":0},{"$f":"IF((H44*Genanskaffelsespriser!$D97-(2009-H$3)/$C44*Genanskaffelsespriser!$D97*H44)<0,0,(H44*Genanskaffelsespriser!$D97-(2009-H$3)/$C44*Genanskaffelsespriser!$D97*H44))","v":0},{"$f":"IF((I44*Genanskaffelsespriser!$D97-(2009-I$3)/$C44*Genanskaffelsespriser!$D97*I44)<0,0,(I44*Genanskaffelsespriser!$D97-(2009-I$3)/$C44*Genanskaffelsespriser!$D97*I44))","v":0},{"$f":"IF((J44*Genanskaffelsespriser!$D97-(2009-J$3)/$C44*Genanskaffelsespriser!$D97*J44)<0,0,(J44*Genanskaffelsespriser!$D97-(2009-J$3)/$C44*Genanskaffelsespriser!$D97*J44))","v":0},{"$f":"IF((K44*Genanskaffelsespriser!$D97-(2009-K$3)/$C44*Genanskaffelsespriser!$D97*K44)<0,0,(K44*Genanskaffelsespriser!$D97-(2009-K$3)/$C44*Genanskaffelsespriser!$D97*K44))","v":0},{"$f":"IF((L44*Genanskaffelsespriser!$D97-(2009-L$3)/$C44*Genanskaffelsespriser!$D97*L44)<0,0,(L44*Genanskaffelsespriser!$D97-(2009-L$3)/$C44*Genanskaffelsespriser!$D97*L44))","v":0},{"$f":"IF((M44*Genanskaffelsespriser!$D97-(2009-M$3)/$C44*Genanskaffelsespriser!$D97*M44)<0,0,(M44*Genanskaffelsespriser!$D97-(2009-M$3)/$C44*Genanskaffelsespriser!$D97*M44))","v":0},{"$f":"IF((N44*Genanskaffelsespriser!$D97-(2009-N$3)/$C44*Genanskaffelsespriser!$D97*N44)<0,0,(N44*Genanskaffelsespriser!$D97-(2009-N$3)/$C44*Genanskaffelsespriser!$D97*N44))","v":0},{"$f":"IF((O44*Genanskaffelsespriser!$D97-(2009-O$3)/$C44*Genanskaffelsespriser!$D97*O44)<0,0,(O44*Genanskaffelsespriser!$D97-(2009-O$3)/$C44*Genanskaffelsespriser!$D97*O44))","v":0},{"$f":"IF((P44*Genanskaffelsespriser!$D97-(2009-P$3)/$C44*Genanskaffelsespriser!$D97*P44)<0,0,(P44*Genanskaffelsespriser!$D97-(2009-P$3)/$C44*Genanskaffelsespriser!$D97*P44))","v":0},{"$f":"IF((Q44*Genanskaffelsespriser!$D97-(2009-Q$3)/$C44*Genanskaffelsespriser!$D97*Q44)<0,0,(Q44*Genanskaffelsespriser!$D97-(2009-Q$3)/$C44*Genanskaffelsespriser!$D97*Q44))","v":0},{"$f":"IF((R44*Genanskaffelsespriser!$D97-(2009-R$3)/$C44*Genanskaffelsespriser!$D97*R44)<0,0,(R44*Genanskaffelsespriser!$D97-(2009-R$3)/$C44*Genanskaffelsespriser!$D97*R44))","v":0},{"$f":"IF((S44*Genanskaffelsespriser!$D97-(2009-S$3)/$C44*Genanskaffelsespriser!$D97*S44)<0,0,(S44*Genanskaffelsespriser!$D97-(2009-S$3)/$C44*Genanskaffelsespriser!$D97*S44))","v":0},{"$f":"IF((T44*Genanskaffelsespriser!$D97-(2009-T$3)/$C44*Genanskaffelsespriser!$D97*T44)<0,0,(T44*Genanskaffelsespriser!$D97-(2009-T$3)/$C44*Genanskaffelsespriser!$D97*T44))","v":0},{"$f":"IF((U44*Genanskaffelsespriser!$D97-(2009-U$3)/$C44*Genanskaffelsespriser!$D97*U44)<0,0,(U44*Genanskaffelsespriser!$D97-(2009-U$3)/$C44*Genanskaffelsespriser!$D97*U44))","v":0},{"$f":"IF((V44*Genanskaffelsespriser!$D97-(2009-V$3)/$C44*Genanskaffelsespriser!$D97*V44)<0,0,(V44*Genanskaffelsespriser!$D97-(2009-V$3)/$C44*Genanskaffelsespriser!$D97*V44))","v":0},{"$f":"IF((W44*Genanskaffelsespriser!$D97-(2009-W$3)/$C44*Genanskaffelsespriser!$D97*W44)<0,0,(W44*Genanskaffelsespriser!$D97-(2009-W$3)/$C44*Genanskaffelsespriser!$D97*W44))","v":0},{"$f":"IF((X44*Genanskaffelsespriser!$D97-(2009-X$3)/$C44*Genanskaffelsespriser!$D97*X44)<0,0,(X44*Genanskaffelsespriser!$D97-(2009-X$3)/$C44*Genanskaffelsespriser!$D97*X44))","v":0},{"$f":"IF((Y44*Genanskaffelsespriser!$D97-(2009-Y$3)/$C44*Genanskaffelsespriser!$D97*Y44)<0,0,(Y44*Genanskaffelsespriser!$D97-(2009-Y$3)/$C44*Genanskaffelsespriser!$D97*Y44))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA44","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB44","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC44","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD44","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE44","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF44","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG44","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH44","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI44","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ44","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK44","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL44","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM44","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN44","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO44","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP44","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ44","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR44","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS44","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT44","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU44","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B98","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E98","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D45*Genanskaffelsespriser!$D98-(2009-D$3)/$C45*Genanskaffelsespriser!$D98*D45)<0,0,(D45*Genanskaffelsespriser!$D98-(2009-D$3)/$C45*Genanskaffelsespriser!$D98*D45))","v":0},{"$f":"IF((E45*Genanskaffelsespriser!$D98-(2009-E$3)/$C45*Genanskaffelsespriser!$D98*E45)<0,0,(E45*Genanskaffelsespriser!$D98-(2009-E$3)/$C45*Genanskaffelsespriser!$D98*E45))","v":0},{"$f":"IF((F45*Genanskaffelsespriser!$D98-(2009-F$3)/$C45*Genanskaffelsespriser!$D98*F45)<0,0,(F45*Genanskaffelsespriser!$D98-(2009-F$3)/$C45*Genanskaffelsespriser!$D98*F45))","v":0},{"$f":"IF((G45*Genanskaffelsespriser!$D98-(2009-G$3)/$C45*Genanskaffelsespriser!$D98*G45)<0,0,(G45*Genanskaffelsespriser!$D98-(2009-G$3)/$C45*Genanskaffelsespriser!$D98*G45))","v":0},{"$f":"IF((H45*Genanskaffelsespriser!$D98-(2009-H$3)/$C45*Genanskaffelsespriser!$D98*H45)<0,0,(H45*Genanskaffelsespriser!$D98-(2009-H$3)/$C45*Genanskaffelsespriser!$D98*H45))","v":0},{"$f":"IF((I45*Genanskaffelsespriser!$D98-(2009-I$3)/$C45*Genanskaffelsespriser!$D98*I45)<0,0,(I45*Genanskaffelsespriser!$D98-(2009-I$3)/$C45*Genanskaffelsespriser!$D98*I45))","v":0},{"$f":"IF((J45*Genanskaffelsespriser!$D98-(2009-J$3)/$C45*Genanskaffelsespriser!$D98*J45)<0,0,(J45*Genanskaffelsespriser!$D98-(2009-J$3)/$C45*Genanskaffelsespriser!$D98*J45))","v":0},{"$f":"IF((K45*Genanskaffelsespriser!$D98-(2009-K$3)/$C45*Genanskaffelsespriser!$D98*K45)<0,0,(K45*Genanskaffelsespriser!$D98-(2009-K$3)/$C45*Genanskaffelsespriser!$D98*K45))","v":0},{"$f":"IF((L45*Genanskaffelsespriser!$D98-(2009-L$3)/$C45*Genanskaffelsespriser!$D98*L45)<0,0,(L45*Genanskaffelsespriser!$D98-(2009-L$3)/$C45*Genanskaffelsespriser!$D98*L45))","v":0},{"$f":"IF((M45*Genanskaffelsespriser!$D98-(2009-M$3)/$C45*Genanskaffelsespriser!$D98*M45)<0,0,(M45*Genanskaffelsespriser!$D98-(2009-M$3)/$C45*Genanskaffelsespriser!$D98*M45))","v":0},{"$f":"IF((N45*Genanskaffelsespriser!$D98-(2009-N$3)/$C45*Genanskaffelsespriser!$D98*N45)<0,0,(N45*Genanskaffelsespriser!$D98-(2009-N$3)/$C45*Genanskaffelsespriser!$D98*N45))","v":0},{"$f":"IF((O45*Genanskaffelsespriser!$D98-(2009-O$3)/$C45*Genanskaffelsespriser!$D98*O45)<0,0,(O45*Genanskaffelsespriser!$D98-(2009-O$3)/$C45*Genanskaffelsespriser!$D98*O45))","v":0},{"$f":"IF((P45*Genanskaffelsespriser!$D98-(2009-P$3)/$C45*Genanskaffelsespriser!$D98*P45)<0,0,(P45*Genanskaffelsespriser!$D98-(2009-P$3)/$C45*Genanskaffelsespriser!$D98*P45))","v":0},{"$f":"IF((Q45*Genanskaffelsespriser!$D98-(2009-Q$3)/$C45*Genanskaffelsespriser!$D98*Q45)<0,0,(Q45*Genanskaffelsespriser!$D98-(2009-Q$3)/$C45*Genanskaffelsespriser!$D98*Q45))","v":0},{"$f":"IF((R45*Genanskaffelsespriser!$D98-(2009-R$3)/$C45*Genanskaffelsespriser!$D98*R45)<0,0,(R45*Genanskaffelsespriser!$D98-(2009-R$3)/$C45*Genanskaffelsespriser!$D98*R45))","v":0},{"$f":"IF((S45*Genanskaffelsespriser!$D98-(2009-S$3)/$C45*Genanskaffelsespriser!$D98*S45)<0,0,(S45*Genanskaffelsespriser!$D98-(2009-S$3)/$C45*Genanskaffelsespriser!$D98*S45))","v":0},{"$f":"IF((T45*Genanskaffelsespriser!$D98-(2009-T$3)/$C45*Genanskaffelsespriser!$D98*T45)<0,0,(T45*Genanskaffelsespriser!$D98-(2009-T$3)/$C45*Genanskaffelsespriser!$D98*T45))","v":0},{"$f":"IF((U45*Genanskaffelsespriser!$D98-(2009-U$3)/$C45*Genanskaffelsespriser!$D98*U45)<0,0,(U45*Genanskaffelsespriser!$D98-(2009-U$3)/$C45*Genanskaffelsespriser!$D98*U45))","v":0},{"$f":"IF((V45*Genanskaffelsespriser!$D98-(2009-V$3)/$C45*Genanskaffelsespriser!$D98*V45)<0,0,(V45*Genanskaffelsespriser!$D98-(2009-V$3)/$C45*Genanskaffelsespriser!$D98*V45))","v":0},{"$f":"IF((W45*Genanskaffelsespriser!$D98-(2009-W$3)/$C45*Genanskaffelsespriser!$D98*W45)<0,0,(W45*Genanskaffelsespriser!$D98-(2009-W$3)/$C45*Genanskaffelsespriser!$D98*W45))","v":0},{"$f":"IF((X45*Genanskaffelsespriser!$D98-(2009-X$3)/$C45*Genanskaffelsespriser!$D98*X45)<0,0,(X45*Genanskaffelsespriser!$D98-(2009-X$3)/$C45*Genanskaffelsespriser!$D98*X45))","v":0},{"$f":"IF((Y45*Genanskaffelsespriser!$D98-(2009-Y$3)/$C45*Genanskaffelsespriser!$D98*Y45)<0,0,(Y45*Genanskaffelsespriser!$D98-(2009-Y$3)/$C45*Genanskaffelsespriser!$D98*Y45))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA45","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB45","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC45","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD45","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE45","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF45","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG45","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH45","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI45","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ45","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK45","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL45","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM45","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN45","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO45","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP45","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ45","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR45","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS45","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT45","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU45","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ledningsnet - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW47:AW59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT47:BT59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ47:CQ59)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B100","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E100","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D47*Genanskaffelsespriser!$D100-(2009-D$3)/$C47*Genanskaffelsespriser!$D100*D47)<0,0,(D47*Genanskaffelsespriser!$D100-(2009-D$3)/$C47*Genanskaffelsespriser!$D100*D47))","v":0},{"$f":"IF((E47*Genanskaffelsespriser!$D100-(2009-E$3)/$C47*Genanskaffelsespriser!$D100*E47)<0,0,(E47*Genanskaffelsespriser!$D100-(2009-E$3)/$C47*Genanskaffelsespriser!$D100*E47))","v":0},{"$f":"IF((F47*Genanskaffelsespriser!$D100-(2009-F$3)/$C47*Genanskaffelsespriser!$D100*F47)<0,0,(F47*Genanskaffelsespriser!$D100-(2009-F$3)/$C47*Genanskaffelsespriser!$D100*F47))","v":0},{"$f":"IF((G47*Genanskaffelsespriser!$D100-(2009-G$3)/$C47*Genanskaffelsespriser!$D100*G47)<0,0,(G47*Genanskaffelsespriser!$D100-(2009-G$3)/$C47*Genanskaffelsespriser!$D100*G47))","v":0},{"$f":"IF((H47*Genanskaffelsespriser!$D100-(2009-H$3)/$C47*Genanskaffelsespriser!$D100*H47)<0,0,(H47*Genanskaffelsespriser!$D100-(2009-H$3)/$C47*Genanskaffelsespriser!$D100*H47))","v":0},{"$f":"IF((I47*Genanskaffelsespriser!$D100-(2009-I$3)/$C47*Genanskaffelsespriser!$D100*I47)<0,0,(I47*Genanskaffelsespriser!$D100-(2009-I$3)/$C47*Genanskaffelsespriser!$D100*I47))","v":0},{"$f":"IF((J47*Genanskaffelsespriser!$D100-(2009-J$3)/$C47*Genanskaffelsespriser!$D100*J47)<0,0,(J47*Genanskaffelsespriser!$D100-(2009-J$3)/$C47*Genanskaffelsespriser!$D100*J47))","v":0},{"$f":"IF((K47*Genanskaffelsespriser!$D100-(2009-K$3)/$C47*Genanskaffelsespriser!$D100*K47)<0,0,(K47*Genanskaffelsespriser!$D100-(2009-K$3)/$C47*Genanskaffelsespriser!$D100*K47))","v":0},{"$f":"IF((L47*Genanskaffelsespriser!$D100-(2009-L$3)/$C47*Genanskaffelsespriser!$D100*L47)<0,0,(L47*Genanskaffelsespriser!$D100-(2009-L$3)/$C47*Genanskaffelsespriser!$D100*L47))","v":0},{"$f":"IF((M47*Genanskaffelsespriser!$D100-(2009-M$3)/$C47*Genanskaffelsespriser!$D100*M47)<0,0,(M47*Genanskaffelsespriser!$D100-(2009-M$3)/$C47*Genanskaffelsespriser!$D100*M47))","v":0},{"$f":"IF((N47*Genanskaffelsespriser!$D100-(2009-N$3)/$C47*Genanskaffelsespriser!$D100*N47)<0,0,(N47*Genanskaffelsespriser!$D100-(2009-N$3)/$C47*Genanskaffelsespriser!$D100*N47))","v":0},{"$f":"IF((O47*Genanskaffelsespriser!$D100-(2009-O$3)/$C47*Genanskaffelsespriser!$D100*O47)<0,0,(O47*Genanskaffelsespriser!$D100-(2009-O$3)/$C47*Genanskaffelsespriser!$D100*O47))","v":0},{"$f":"IF((P47*Genanskaffelsespriser!$D100-(2009-P$3)/$C47*Genanskaffelsespriser!$D100*P47)<0,0,(P47*Genanskaffelsespriser!$D100-(2009-P$3)/$C47*Genanskaffelsespriser!$D100*P47))","v":0},{"$f":"IF((Q47*Genanskaffelsespriser!$D100-(2009-Q$3)/$C47*Genanskaffelsespriser!$D100*Q47)<0,0,(Q47*Genanskaffelsespriser!$D100-(2009-Q$3)/$C47*Genanskaffelsespriser!$D100*Q47))","v":0},{"$f":"IF((R47*Genanskaffelsespriser!$D100-(2009-R$3)/$C47*Genanskaffelsespriser!$D100*R47)<0,0,(R47*Genanskaffelsespriser!$D100-(2009-R$3)/$C47*Genanskaffelsespriser!$D100*R47))","v":0},{"$f":"IF((S47*Genanskaffelsespriser!$D100-(2009-S$3)/$C47*Genanskaffelsespriser!$D100*S47)<0,0,(S47*Genanskaffelsespriser!$D100-(2009-S$3)/$C47*Genanskaffelsespriser!$D100*S47))","v":0},{"$f":"IF((T47*Genanskaffelsespriser!$D100-(2009-T$3)/$C47*Genanskaffelsespriser!$D100*T47)<0,0,(T47*Genanskaffelsespriser!$D100-(2009-T$3)/$C47*Genanskaffelsespriser!$D100*T47))","v":0},{"$f":"IF((U47*Genanskaffelsespriser!$D100-(2009-U$3)/$C47*Genanskaffelsespriser!$D100*U47)<0,0,(U47*Genanskaffelsespriser!$D100-(2009-U$3)/$C47*Genanskaffelsespriser!$D100*U47))","v":0},{"$f":"IF((V47*Genanskaffelsespriser!$D100-(2009-V$3)/$C47*Genanskaffelsespriser!$D100*V47)<0,0,(V47*Genanskaffelsespriser!$D100-(2009-V$3)/$C47*Genanskaffelsespriser!$D100*V47))","v":0},{"$f":"IF((W47*Genanskaffelsespriser!$D100-(2009-W$3)/$C47*Genanskaffelsespriser!$D100*W47)<0,0,(W47*Genanskaffelsespriser!$D100-(2009-W$3)/$C47*Genanskaffelsespriser!$D100*W47))","v":0},{"$f":"IF((X47*Genanskaffelsespriser!$D100-(2009-X$3)/$C47*Genanskaffelsespriser!$D100*X47)<0,0,(X47*Genanskaffelsespriser!$D100-(2009-X$3)/$C47*Genanskaffelsespriser!$D100*X47))","v":0},{"$f":"IF((Y47*Genanskaffelsespriser!$D100-(2009-Y$3)/$C47*Genanskaffelsespriser!$D100*Y47)<0,0,(Y47*Genanskaffelsespriser!$D100-(2009-Y$3)/$C47*Genanskaffelsespriser!$D100*Y47))","v":0},{"$f":"+SUM(AA47:AV47)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA47","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB47","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC47","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD47","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE47","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF47","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG47","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH47","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI47","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ47","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK47","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL47","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM47","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN47","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO47","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP47","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ47","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR47","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS47","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT47","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU47","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV47","v":0},{"$f":"+SUM(AX47:BS47)","v":0},{"$f":"(AA47+AX47)/2","v":0},{"$f":"(AB47+AY47)/2","v":0},{"$f":"(AC47+AZ47)/2","v":0},{"$f":"(AD47+BA47)/2","v":0},{"$f":"(AE47+BB47)/2","v":0},{"$f":"(AF47+BC47)/2","v":0},{"$f":"(AG47+BD47)/2","v":0},{"$f":"(AH47+BE47)/2","v":0},{"$f":"(AI47+BF47)/2","v":0},{"$f":"(AJ47+BG47)/2","v":0},{"$f":"(AK47+BH47)/2","v":0},{"$f":"(AL47+BI47)/2","v":0},{"$f":"(AM47+BJ47)/2","v":0},{"$f":"(AN47+BK47)/2","v":0},{"$f":"(AO47+BL47)/2","v":0},{"$f":"(AP47+BM47)/2","v":0},{"$f":"(AQ47+BN47)/2","v":0},{"$f":"(AR47+BO47)/2","v":0},{"$f":"(AS47+BP47)/2","v":0},{"$f":"(AT47+BQ47)/2","v":0},{"$f":"(AU47+BR47)/2","v":0},{"$f":"(AV47+BS47)/2","v":0},{"$f":"+AVERAGE(AW47,BT47)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B101","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E101","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D48*Genanskaffelsespriser!$D101-(2009-D$3)/$C48*Genanskaffelsespriser!$D101*D48)<0,0,(D48*Genanskaffelsespriser!$D101-(2009-D$3)/$C48*Genanskaffelsespriser!$D101*D48))","v":0},{"$f":"IF((E48*Genanskaffelsespriser!$D101-(2009-E$3)/$C48*Genanskaffelsespriser!$D101*E48)<0,0,(E48*Genanskaffelsespriser!$D101-(2009-E$3)/$C48*Genanskaffelsespriser!$D101*E48))","v":0},{"$f":"IF((F48*Genanskaffelsespriser!$D101-(2009-F$3)/$C48*Genanskaffelsespriser!$D101*F48)<0,0,(F48*Genanskaffelsespriser!$D101-(2009-F$3)/$C48*Genanskaffelsespriser!$D101*F48))","v":0},{"$f":"IF((G48*Genanskaffelsespriser!$D101-(2009-G$3)/$C48*Genanskaffelsespriser!$D101*G48)<0,0,(G48*Genanskaffelsespriser!$D101-(2009-G$3)/$C48*Genanskaffelsespriser!$D101*G48))","v":0},{"$f":"IF((H48*Genanskaffelsespriser!$D101-(2009-H$3)/$C48*Genanskaffelsespriser!$D101*H48)<0,0,(H48*Genanskaffelsespriser!$D101-(2009-H$3)/$C48*Genanskaffelsespriser!$D101*H48))","v":0},{"$f":"IF((I48*Genanskaffelsespriser!$D101-(2009-I$3)/$C48*Genanskaffelsespriser!$D101*I48)<0,0,(I48*Genanskaffelsespriser!$D101-(2009-I$3)/$C48*Genanskaffelsespriser!$D101*I48))","v":0},{"$f":"IF((J48*Genanskaffelsespriser!$D101-(2009-J$3)/$C48*Genanskaffelsespriser!$D101*J48)<0,0,(J48*Genanskaffelsespriser!$D101-(2009-J$3)/$C48*Genanskaffelsespriser!$D101*J48))","v":0},{"$f":"IF((K48*Genanskaffelsespriser!$D101-(2009-K$3)/$C48*Genanskaffelsespriser!$D101*K48)<0,0,(K48*Genanskaffelsespriser!$D101-(2009-K$3)/$C48*Genanskaffelsespriser!$D101*K48))","v":0},{"$f":"IF((L48*Genanskaffelsespriser!$D101-(2009-L$3)/$C48*Genanskaffelsespriser!$D101*L48)<0,0,(L48*Genanskaffelsespriser!$D101-(2009-L$3)/$C48*Genanskaffelsespriser!$D101*L48))","v":0},{"$f":"IF((M48*Genanskaffelsespriser!$D101-(2009-M$3)/$C48*Genanskaffelsespriser!$D101*M48)<0,0,(M48*Genanskaffelsespriser!$D101-(2009-M$3)/$C48*Genanskaffelsespriser!$D101*M48))","v":0},{"$f":"IF((N48*Genanskaffelsespriser!$D101-(2009-N$3)/$C48*Genanskaffelsespriser!$D101*N48)<0,0,(N48*Genanskaffelsespriser!$D101-(2009-N$3)/$C48*Genanskaffelsespriser!$D101*N48))","v":0},{"$f":"IF((O48*Genanskaffelsespriser!$D101-(2009-O$3)/$C48*Genanskaffelsespriser!$D101*O48)<0,0,(O48*Genanskaffelsespriser!$D101-(2009-O$3)/$C48*Genanskaffelsespriser!$D101*O48))","v":0},{"$f":"IF((P48*Genanskaffelsespriser!$D101-(2009-P$3)/$C48*Genanskaffelsespriser!$D101*P48)<0,0,(P48*Genanskaffelsespriser!$D101-(2009-P$3)/$C48*Genanskaffelsespriser!$D101*P48))","v":0},{"$f":"IF((Q48*Genanskaffelsespriser!$D101-(2009-Q$3)/$C48*Genanskaffelsespriser!$D101*Q48)<0,0,(Q48*Genanskaffelsespriser!$D101-(2009-Q$3)/$C48*Genanskaffelsespriser!$D101*Q48))","v":0},{"$f":"IF((R48*Genanskaffelsespriser!$D101-(2009-R$3)/$C48*Genanskaffelsespriser!$D101*R48)<0,0,(R48*Genanskaffelsespriser!$D101-(2009-R$3)/$C48*Genanskaffelsespriser!$D101*R48))","v":0},{"$f":"IF((S48*Genanskaffelsespriser!$D101-(2009-S$3)/$C48*Genanskaffelsespriser!$D101*S48)<0,0,(S48*Genanskaffelsespriser!$D101-(2009-S$3)/$C48*Genanskaffelsespriser!$D101*S48))","v":0},{"$f":"IF((T48*Genanskaffelsespriser!$D101-(2009-T$3)/$C48*Genanskaffelsespriser!$D101*T48)<0,0,(T48*Genanskaffelsespriser!$D101-(2009-T$3)/$C48*Genanskaffelsespriser!$D101*T48))","v":0},{"$f":"IF((U48*Genanskaffelsespriser!$D101-(2009-U$3)/$C48*Genanskaffelsespriser!$D101*U48)<0,0,(U48*Genanskaffelsespriser!$D101-(2009-U$3)/$C48*Genanskaffelsespriser!$D101*U48))","v":0},{"$f":"IF((V48*Genanskaffelsespriser!$D101-(2009-V$3)/$C48*Genanskaffelsespriser!$D101*V48)<0,0,(V48*Genanskaffelsespriser!$D101-(2009-V$3)/$C48*Genanskaffelsespriser!$D101*V48))","v":0},{"$f":"IF((W48*Genanskaffelsespriser!$D101-(2009-W$3)/$C48*Genanskaffelsespriser!$D101*W48)<0,0,(W48*Genanskaffelsespriser!$D101-(2009-W$3)/$C48*Genanskaffelsespriser!$D101*W48))","v":0},{"$f":"IF((X48*Genanskaffelsespriser!$D101-(2009-X$3)/$C48*Genanskaffelsespriser!$D101*X48)<0,0,(X48*Genanskaffelsespriser!$D101-(2009-X$3)/$C48*Genanskaffelsespriser!$D101*X48))","v":0},{"$f":"IF((Y48*Genanskaffelsespriser!$D101-(2009-Y$3)/$C48*Genanskaffelsespriser!$D101*Y48)<0,0,(Y48*Genanskaffelsespriser!$D101-(2009-Y$3)/$C48*Genanskaffelsespriser!$D101*Y48))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA48","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB48","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC48","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD48","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE48","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF48","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG48","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH48","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI48","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ48","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK48","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL48","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM48","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN48","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO48","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP48","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ48","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR48","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS48","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT48","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU48","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B102","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E102","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D49*Genanskaffelsespriser!$D102-(2009-D$3)/$C49*Genanskaffelsespriser!$D102*D49)<0,0,(D49*Genanskaffelsespriser!$D102-(2009-D$3)/$C49*Genanskaffelsespriser!$D102*D49))","v":0},{"$f":"IF((E49*Genanskaffelsespriser!$D102-(2009-E$3)/$C49*Genanskaffelsespriser!$D102*E49)<0,0,(E49*Genanskaffelsespriser!$D102-(2009-E$3)/$C49*Genanskaffelsespriser!$D102*E49))","v":0},{"$f":"IF((F49*Genanskaffelsespriser!$D102-(2009-F$3)/$C49*Genanskaffelsespriser!$D102*F49)<0,0,(F49*Genanskaffelsespriser!$D102-(2009-F$3)/$C49*Genanskaffelsespriser!$D102*F49))","v":0},{"$f":"IF((G49*Genanskaffelsespriser!$D102-(2009-G$3)/$C49*Genanskaffelsespriser!$D102*G49)<0,0,(G49*Genanskaffelsespriser!$D102-(2009-G$3)/$C49*Genanskaffelsespriser!$D102*G49))","v":0},{"$f":"IF((H49*Genanskaffelsespriser!$D102-(2009-H$3)/$C49*Genanskaffelsespriser!$D102*H49)<0,0,(H49*Genanskaffelsespriser!$D102-(2009-H$3)/$C49*Genanskaffelsespriser!$D102*H49))","v":0},{"$f":"IF((I49*Genanskaffelsespriser!$D102-(2009-I$3)/$C49*Genanskaffelsespriser!$D102*I49)<0,0,(I49*Genanskaffelsespriser!$D102-(2009-I$3)/$C49*Genanskaffelsespriser!$D102*I49))","v":0},{"$f":"IF((J49*Genanskaffelsespriser!$D102-(2009-J$3)/$C49*Genanskaffelsespriser!$D102*J49)<0,0,(J49*Genanskaffelsespriser!$D102-(2009-J$3)/$C49*Genanskaffelsespriser!$D102*J49))","v":0},{"$f":"IF((K49*Genanskaffelsespriser!$D102-(2009-K$3)/$C49*Genanskaffelsespriser!$D102*K49)<0,0,(K49*Genanskaffelsespriser!$D102-(2009-K$3)/$C49*Genanskaffelsespriser!$D102*K49))","v":0},{"$f":"IF((L49*Genanskaffelsespriser!$D102-(2009-L$3)/$C49*Genanskaffelsespriser!$D102*L49)<0,0,(L49*Genanskaffelsespriser!$D102-(2009-L$3)/$C49*Genanskaffelsespriser!$D102*L49))","v":0},{"$f":"IF((M49*Genanskaffelsespriser!$D102-(2009-M$3)/$C49*Genanskaffelsespriser!$D102*M49)<0,0,(M49*Genanskaffelsespriser!$D102-(2009-M$3)/$C49*Genanskaffelsespriser!$D102*M49))","v":0},{"$f":"IF((N49*Genanskaffelsespriser!$D102-(2009-N$3)/$C49*Genanskaffelsespriser!$D102*N49)<0,0,(N49*Genanskaffelsespriser!$D102-(2009-N$3)/$C49*Genanskaffelsespriser!$D102*N49))","v":0},{"$f":"IF((O49*Genanskaffelsespriser!$D102-(2009-O$3)/$C49*Genanskaffelsespriser!$D102*O49)<0,0,(O49*Genanskaffelsespriser!$D102-(2009-O$3)/$C49*Genanskaffelsespriser!$D102*O49))","v":0},{"$f":"IF((P49*Genanskaffelsespriser!$D102-(2009-P$3)/$C49*Genanskaffelsespriser!$D102*P49)<0,0,(P49*Genanskaffelsespriser!$D102-(2009-P$3)/$C49*Genanskaffelsespriser!$D102*P49))","v":0},{"$f":"IF((Q49*Genanskaffelsespriser!$D102-(2009-Q$3)/$C49*Genanskaffelsespriser!$D102*Q49)<0,0,(Q49*Genanskaffelsespriser!$D102-(2009-Q$3)/$C49*Genanskaffelsespriser!$D102*Q49))","v":0},{"$f":"IF((R49*Genanskaffelsespriser!$D102-(2009-R$3)/$C49*Genanskaffelsespriser!$D102*R49)<0,0,(R49*Genanskaffelsespriser!$D102-(2009-R$3)/$C49*Genanskaffelsespriser!$D102*R49))","v":0},{"$f":"IF((S49*Genanskaffelsespriser!$D102-(2009-S$3)/$C49*Genanskaffelsespriser!$D102*S49)<0,0,(S49*Genanskaffelsespriser!$D102-(2009-S$3)/$C49*Genanskaffelsespriser!$D102*S49))","v":0},{"$f":"IF((T49*Genanskaffelsespriser!$D102-(2009-T$3)/$C49*Genanskaffelsespriser!$D102*T49)<0,0,(T49*Genanskaffelsespriser!$D102-(2009-T$3)/$C49*Genanskaffelsespriser!$D102*T49))","v":0},{"$f":"IF((U49*Genanskaffelsespriser!$D102-(2009-U$3)/$C49*Genanskaffelsespriser!$D102*U49)<0,0,(U49*Genanskaffelsespriser!$D102-(2009-U$3)/$C49*Genanskaffelsespriser!$D102*U49))","v":0},{"$f":"IF((V49*Genanskaffelsespriser!$D102-(2009-V$3)/$C49*Genanskaffelsespriser!$D102*V49)<0,0,(V49*Genanskaffelsespriser!$D102-(2009-V$3)/$C49*Genanskaffelsespriser!$D102*V49))","v":0},{"$f":"IF((W49*Genanskaffelsespriser!$D102-(2009-W$3)/$C49*Genanskaffelsespriser!$D102*W49)<0,0,(W49*Genanskaffelsespriser!$D102-(2009-W$3)/$C49*Genanskaffelsespriser!$D102*W49))","v":0},{"$f":"IF((X49*Genanskaffelsespriser!$D102-(2009-X$3)/$C49*Genanskaffelsespriser!$D102*X49)<0,0,(X49*Genanskaffelsespriser!$D102-(2009-X$3)/$C49*Genanskaffelsespriser!$D102*X49))","v":0},{"$f":"IF((Y49*Genanskaffelsespriser!$D102-(2009-Y$3)/$C49*Genanskaffelsespriser!$D102*Y49)<0,0,(Y49*Genanskaffelsespriser!$D102-(2009-Y$3)/$C49*Genanskaffelsespriser!$D102*Y49))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA49","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB49","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC49","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD49","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE49","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF49","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG49","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH49","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI49","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ49","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK49","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL49","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM49","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN49","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO49","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP49","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ49","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR49","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS49","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT49","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU49","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B103","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E103","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D50*Genanskaffelsespriser!$D103-(2009-D$3)/$C50*Genanskaffelsespriser!$D103*D50)<0,0,(D50*Genanskaffelsespriser!$D103-(2009-D$3)/$C50*Genanskaffelsespriser!$D103*D50))","v":0},{"$f":"IF((E50*Genanskaffelsespriser!$D103-(2009-E$3)/$C50*Genanskaffelsespriser!$D103*E50)<0,0,(E50*Genanskaffelsespriser!$D103-(2009-E$3)/$C50*Genanskaffelsespriser!$D103*E50))","v":0},{"$f":"IF((F50*Genanskaffelsespriser!$D103-(2009-F$3)/$C50*Genanskaffelsespriser!$D103*F50)<0,0,(F50*Genanskaffelsespriser!$D103-(2009-F$3)/$C50*Genanskaffelsespriser!$D103*F50))","v":0},{"$f":"IF((G50*Genanskaffelsespriser!$D103-(2009-G$3)/$C50*Genanskaffelsespriser!$D103*G50)<0,0,(G50*Genanskaffelsespriser!$D103-(2009-G$3)/$C50*Genanskaffelsespriser!$D103*G50))","v":0},{"$f":"IF((H50*Genanskaffelsespriser!$D103-(2009-H$3)/$C50*Genanskaffelsespriser!$D103*H50)<0,0,(H50*Genanskaffelsespriser!$D103-(2009-H$3)/$C50*Genanskaffelsespriser!$D103*H50))","v":0},{"$f":"IF((I50*Genanskaffelsespriser!$D103-(2009-I$3)/$C50*Genanskaffelsespriser!$D103*I50)<0,0,(I50*Genanskaffelsespriser!$D103-(2009-I$3)/$C50*Genanskaffelsespriser!$D103*I50))","v":0},{"$f":"IF((J50*Genanskaffelsespriser!$D103-(2009-J$3)/$C50*Genanskaffelsespriser!$D103*J50)<0,0,(J50*Genanskaffelsespriser!$D103-(2009-J$3)/$C50*Genanskaffelsespriser!$D103*J50))","v":0},{"$f":"IF((K50*Genanskaffelsespriser!$D103-(2009-K$3)/$C50*Genanskaffelsespriser!$D103*K50)<0,0,(K50*Genanskaffelsespriser!$D103-(2009-K$3)/$C50*Genanskaffelsespriser!$D103*K50))","v":0},{"$f":"IF((L50*Genanskaffelsespriser!$D103-(2009-L$3)/$C50*Genanskaffelsespriser!$D103*L50)<0,0,(L50*Genanskaffelsespriser!$D103-(2009-L$3)/$C50*Genanskaffelsespriser!$D103*L50))","v":0},{"$f":"IF((M50*Genanskaffelsespriser!$D103-(2009-M$3)/$C50*Genanskaffelsespriser!$D103*M50)<0,0,(M50*Genanskaffelsespriser!$D103-(2009-M$3)/$C50*Genanskaffelsespriser!$D103*M50))","v":0},{"$f":"IF((N50*Genanskaffelsespriser!$D103-(2009-N$3)/$C50*Genanskaffelsespriser!$D103*N50)<0,0,(N50*Genanskaffelsespriser!$D103-(2009-N$3)/$C50*Genanskaffelsespriser!$D103*N50))","v":0},{"$f":"IF((O50*Genanskaffelsespriser!$D103-(2009-O$3)/$C50*Genanskaffelsespriser!$D103*O50)<0,0,(O50*Genanskaffelsespriser!$D103-(2009-O$3)/$C50*Genanskaffelsespriser!$D103*O50))","v":0},{"$f":"IF((P50*Genanskaffelsespriser!$D103-(2009-P$3)/$C50*Genanskaffelsespriser!$D103*P50)<0,0,(P50*Genanskaffelsespriser!$D103-(2009-P$3)/$C50*Genanskaffelsespriser!$D103*P50))","v":0},{"$f":"IF((Q50*Genanskaffelsespriser!$D103-(2009-Q$3)/$C50*Genanskaffelsespriser!$D103*Q50)<0,0,(Q50*Genanskaffelsespriser!$D103-(2009-Q$3)/$C50*Genanskaffelsespriser!$D103*Q50))","v":0},{"$f":"IF((R50*Genanskaffelsespriser!$D103-(2009-R$3)/$C50*Genanskaffelsespriser!$D103*R50)<0,0,(R50*Genanskaffelsespriser!$D103-(2009-R$3)/$C50*Genanskaffelsespriser!$D103*R50))","v":0},{"$f":"IF((S50*Genanskaffelsespriser!$D103-(2009-S$3)/$C50*Genanskaffelsespriser!$D103*S50)<0,0,(S50*Genanskaffelsespriser!$D103-(2009-S$3)/$C50*Genanskaffelsespriser!$D103*S50))","v":0},{"$f":"IF((T50*Genanskaffelsespriser!$D103-(2009-T$3)/$C50*Genanskaffelsespriser!$D103*T50)<0,0,(T50*Genanskaffelsespriser!$D103-(2009-T$3)/$C50*Genanskaffelsespriser!$D103*T50))","v":0},{"$f":"IF((U50*Genanskaffelsespriser!$D103-(2009-U$3)/$C50*Genanskaffelsespriser!$D103*U50)<0,0,(U50*Genanskaffelsespriser!$D103-(2009-U$3)/$C50*Genanskaffelsespriser!$D103*U50))","v":0},{"$f":"IF((V50*Genanskaffelsespriser!$D103-(2009-V$3)/$C50*Genanskaffelsespriser!$D103*V50)<0,0,(V50*Genanskaffelsespriser!$D103-(2009-V$3)/$C50*Genanskaffelsespriser!$D103*V50))","v":0},{"$f":"IF((W50*Genanskaffelsespriser!$D103-(2009-W$3)/$C50*Genanskaffelsespriser!$D103*W50)<0,0,(W50*Genanskaffelsespriser!$D103-(2009-W$3)/$C50*Genanskaffelsespriser!$D103*W50))","v":0},{"$f":"IF((X50*Genanskaffelsespriser!$D103-(2009-X$3)/$C50*Genanskaffelsespriser!$D103*X50)<0,0,(X50*Genanskaffelsespriser!$D103-(2009-X$3)/$C50*Genanskaffelsespriser!$D103*X50))","v":0},{"$f":"IF((Y50*Genanskaffelsespriser!$D103-(2009-Y$3)/$C50*Genanskaffelsespriser!$D103*Y50)<0,0,(Y50*Genanskaffelsespriser!$D103-(2009-Y$3)/$C50*Genanskaffelsespriser!$D103*Y50))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA50","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB50","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC50","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD50","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE50","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF50","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG50","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH50","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI50","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ50","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK50","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL50","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM50","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN50","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO50","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP50","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ50","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR50","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS50","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT50","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU50","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B104","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E104","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D51*Genanskaffelsespriser!$D104-(2009-D$3)/$C51*Genanskaffelsespriser!$D104*D51)<0,0,(D51*Genanskaffelsespriser!$D104-(2009-D$3)/$C51*Genanskaffelsespriser!$D104*D51))","v":0},{"$f":"IF((E51*Genanskaffelsespriser!$D104-(2009-E$3)/$C51*Genanskaffelsespriser!$D104*E51)<0,0,(E51*Genanskaffelsespriser!$D104-(2009-E$3)/$C51*Genanskaffelsespriser!$D104*E51))","v":0},{"$f":"IF((F51*Genanskaffelsespriser!$D104-(2009-F$3)/$C51*Genanskaffelsespriser!$D104*F51)<0,0,(F51*Genanskaffelsespriser!$D104-(2009-F$3)/$C51*Genanskaffelsespriser!$D104*F51))","v":0},{"$f":"IF((G51*Genanskaffelsespriser!$D104-(2009-G$3)/$C51*Genanskaffelsespriser!$D104*G51)<0,0,(G51*Genanskaffelsespriser!$D104-(2009-G$3)/$C51*Genanskaffelsespriser!$D104*G51))","v":0},{"$f":"IF((H51*Genanskaffelsespriser!$D104-(2009-H$3)/$C51*Genanskaffelsespriser!$D104*H51)<0,0,(H51*Genanskaffelsespriser!$D104-(2009-H$3)/$C51*Genanskaffelsespriser!$D104*H51))","v":0},{"$f":"IF((I51*Genanskaffelsespriser!$D104-(2009-I$3)/$C51*Genanskaffelsespriser!$D104*I51)<0,0,(I51*Genanskaffelsespriser!$D104-(2009-I$3)/$C51*Genanskaffelsespriser!$D104*I51))","v":0},{"$f":"IF((J51*Genanskaffelsespriser!$D104-(2009-J$3)/$C51*Genanskaffelsespriser!$D104*J51)<0,0,(J51*Genanskaffelsespriser!$D104-(2009-J$3)/$C51*Genanskaffelsespriser!$D104*J51))","v":0},{"$f":"IF((K51*Genanskaffelsespriser!$D104-(2009-K$3)/$C51*Genanskaffelsespriser!$D104*K51)<0,0,(K51*Genanskaffelsespriser!$D104-(2009-K$3)/$C51*Genanskaffelsespriser!$D104*K51))","v":0},{"$f":"IF((L51*Genanskaffelsespriser!$D104-(2009-L$3)/$C51*Genanskaffelsespriser!$D104*L51)<0,0,(L51*Genanskaffelsespriser!$D104-(2009-L$3)/$C51*Genanskaffelsespriser!$D104*L51))","v":0},{"$f":"IF((M51*Genanskaffelsespriser!$D104-(2009-M$3)/$C51*Genanskaffelsespriser!$D104*M51)<0,0,(M51*Genanskaffelsespriser!$D104-(2009-M$3)/$C51*Genanskaffelsespriser!$D104*M51))","v":0},{"$f":"IF((N51*Genanskaffelsespriser!$D104-(2009-N$3)/$C51*Genanskaffelsespriser!$D104*N51)<0,0,(N51*Genanskaffelsespriser!$D104-(2009-N$3)/$C51*Genanskaffelsespriser!$D104*N51))","v":0},{"$f":"IF((O51*Genanskaffelsespriser!$D104-(2009-O$3)/$C51*Genanskaffelsespriser!$D104*O51)<0,0,(O51*Genanskaffelsespriser!$D104-(2009-O$3)/$C51*Genanskaffelsespriser!$D104*O51))","v":0},{"$f":"IF((P51*Genanskaffelsespriser!$D104-(2009-P$3)/$C51*Genanskaffelsespriser!$D104*P51)<0,0,(P51*Genanskaffelsespriser!$D104-(2009-P$3)/$C51*Genanskaffelsespriser!$D104*P51))","v":0},{"$f":"IF((Q51*Genanskaffelsespriser!$D104-(2009-Q$3)/$C51*Genanskaffelsespriser!$D104*Q51)<0,0,(Q51*Genanskaffelsespriser!$D104-(2009-Q$3)/$C51*Genanskaffelsespriser!$D104*Q51))","v":0},{"$f":"IF((R51*Genanskaffelsespriser!$D104-(2009-R$3)/$C51*Genanskaffelsespriser!$D104*R51)<0,0,(R51*Genanskaffelsespriser!$D104-(2009-R$3)/$C51*Genanskaffelsespriser!$D104*R51))","v":0},{"$f":"IF((S51*Genanskaffelsespriser!$D104-(2009-S$3)/$C51*Genanskaffelsespriser!$D104*S51)<0,0,(S51*Genanskaffelsespriser!$D104-(2009-S$3)/$C51*Genanskaffelsespriser!$D104*S51))","v":0},{"$f":"IF((T51*Genanskaffelsespriser!$D104-(2009-T$3)/$C51*Genanskaffelsespriser!$D104*T51)<0,0,(T51*Genanskaffelsespriser!$D104-(2009-T$3)/$C51*Genanskaffelsespriser!$D104*T51))","v":0},{"$f":"IF((U51*Genanskaffelsespriser!$D104-(2009-U$3)/$C51*Genanskaffelsespriser!$D104*U51)<0,0,(U51*Genanskaffelsespriser!$D104-(2009-U$3)/$C51*Genanskaffelsespriser!$D104*U51))","v":0},{"$f":"IF((V51*Genanskaffelsespriser!$D104-(2009-V$3)/$C51*Genanskaffelsespriser!$D104*V51)<0,0,(V51*Genanskaffelsespriser!$D104-(2009-V$3)/$C51*Genanskaffelsespriser!$D104*V51))","v":0},{"$f":"IF((W51*Genanskaffelsespriser!$D104-(2009-W$3)/$C51*Genanskaffelsespriser!$D104*W51)<0,0,(W51*Genanskaffelsespriser!$D104-(2009-W$3)/$C51*Genanskaffelsespriser!$D104*W51))","v":0},{"$f":"IF((X51*Genanskaffelsespriser!$D104-(2009-X$3)/$C51*Genanskaffelsespriser!$D104*X51)<0,0,(X51*Genanskaffelsespriser!$D104-(2009-X$3)/$C51*Genanskaffelsespriser!$D104*X51))","v":0},{"$f":"IF((Y51*Genanskaffelsespriser!$D104-(2009-Y$3)/$C51*Genanskaffelsespriser!$D104*Y51)<0,0,(Y51*Genanskaffelsespriser!$D104-(2009-Y$3)/$C51*Genanskaffelsespriser!$D104*Y51))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA51","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB51","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC51","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD51","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE51","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF51","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG51","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH51","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI51","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ51","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK51","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL51","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM51","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN51","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO51","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP51","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ51","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR51","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS51","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT51","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU51","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B105","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E105","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D52*Genanskaffelsespriser!$D105-(2009-D$3)/$C52*Genanskaffelsespriser!$D105*D52)<0,0,(D52*Genanskaffelsespriser!$D105-(2009-D$3)/$C52*Genanskaffelsespriser!$D105*D52))","v":0},{"$f":"IF((E52*Genanskaffelsespriser!$D105-(2009-E$3)/$C52*Genanskaffelsespriser!$D105*E52)<0,0,(E52*Genanskaffelsespriser!$D105-(2009-E$3)/$C52*Genanskaffelsespriser!$D105*E52))","v":0},{"$f":"IF((F52*Genanskaffelsespriser!$D105-(2009-F$3)/$C52*Genanskaffelsespriser!$D105*F52)<0,0,(F52*Genanskaffelsespriser!$D105-(2009-F$3)/$C52*Genanskaffelsespriser!$D105*F52))","v":0},{"$f":"IF((G52*Genanskaffelsespriser!$D105-(2009-G$3)/$C52*Genanskaffelsespriser!$D105*G52)<0,0,(G52*Genanskaffelsespriser!$D105-(2009-G$3)/$C52*Genanskaffelsespriser!$D105*G52))","v":0},{"$f":"IF((H52*Genanskaffelsespriser!$D105-(2009-H$3)/$C52*Genanskaffelsespriser!$D105*H52)<0,0,(H52*Genanskaffelsespriser!$D105-(2009-H$3)/$C52*Genanskaffelsespriser!$D105*H52))","v":0},{"$f":"IF((I52*Genanskaffelsespriser!$D105-(2009-I$3)/$C52*Genanskaffelsespriser!$D105*I52)<0,0,(I52*Genanskaffelsespriser!$D105-(2009-I$3)/$C52*Genanskaffelsespriser!$D105*I52))","v":0},{"$f":"IF((J52*Genanskaffelsespriser!$D105-(2009-J$3)/$C52*Genanskaffelsespriser!$D105*J52)<0,0,(J52*Genanskaffelsespriser!$D105-(2009-J$3)/$C52*Genanskaffelsespriser!$D105*J52))","v":0},{"$f":"IF((K52*Genanskaffelsespriser!$D105-(2009-K$3)/$C52*Genanskaffelsespriser!$D105*K52)<0,0,(K52*Genanskaffelsespriser!$D105-(2009-K$3)/$C52*Genanskaffelsespriser!$D105*K52))","v":0},{"$f":"IF((L52*Genanskaffelsespriser!$D105-(2009-L$3)/$C52*Genanskaffelsespriser!$D105*L52)<0,0,(L52*Genanskaffelsespriser!$D105-(2009-L$3)/$C52*Genanskaffelsespriser!$D105*L52))","v":0},{"$f":"IF((M52*Genanskaffelsespriser!$D105-(2009-M$3)/$C52*Genanskaffelsespriser!$D105*M52)<0,0,(M52*Genanskaffelsespriser!$D105-(2009-M$3)/$C52*Genanskaffelsespriser!$D105*M52))","v":0},{"$f":"IF((N52*Genanskaffelsespriser!$D105-(2009-N$3)/$C52*Genanskaffelsespriser!$D105*N52)<0,0,(N52*Genanskaffelsespriser!$D105-(2009-N$3)/$C52*Genanskaffelsespriser!$D105*N52))","v":0},{"$f":"IF((O52*Genanskaffelsespriser!$D105-(2009-O$3)/$C52*Genanskaffelsespriser!$D105*O52)<0,0,(O52*Genanskaffelsespriser!$D105-(2009-O$3)/$C52*Genanskaffelsespriser!$D105*O52))","v":0},{"$f":"IF((P52*Genanskaffelsespriser!$D105-(2009-P$3)/$C52*Genanskaffelsespriser!$D105*P52)<0,0,(P52*Genanskaffelsespriser!$D105-(2009-P$3)/$C52*Genanskaffelsespriser!$D105*P52))","v":0},{"$f":"IF((Q52*Genanskaffelsespriser!$D105-(2009-Q$3)/$C52*Genanskaffelsespriser!$D105*Q52)<0,0,(Q52*Genanskaffelsespriser!$D105-(2009-Q$3)/$C52*Genanskaffelsespriser!$D105*Q52))","v":0},{"$f":"IF((R52*Genanskaffelsespriser!$D105-(2009-R$3)/$C52*Genanskaffelsespriser!$D105*R52)<0,0,(R52*Genanskaffelsespriser!$D105-(2009-R$3)/$C52*Genanskaffelsespriser!$D105*R52))","v":0},{"$f":"IF((S52*Genanskaffelsespriser!$D105-(2009-S$3)/$C52*Genanskaffelsespriser!$D105*S52)<0,0,(S52*Genanskaffelsespriser!$D105-(2009-S$3)/$C52*Genanskaffelsespriser!$D105*S52))","v":0},{"$f":"IF((T52*Genanskaffelsespriser!$D105-(2009-T$3)/$C52*Genanskaffelsespriser!$D105*T52)<0,0,(T52*Genanskaffelsespriser!$D105-(2009-T$3)/$C52*Genanskaffelsespriser!$D105*T52))","v":0},{"$f":"IF((U52*Genanskaffelsespriser!$D105-(2009-U$3)/$C52*Genanskaffelsespriser!$D105*U52)<0,0,(U52*Genanskaffelsespriser!$D105-(2009-U$3)/$C52*Genanskaffelsespriser!$D105*U52))","v":0},{"$f":"IF((V52*Genanskaffelsespriser!$D105-(2009-V$3)/$C52*Genanskaffelsespriser!$D105*V52)<0,0,(V52*Genanskaffelsespriser!$D105-(2009-V$3)/$C52*Genanskaffelsespriser!$D105*V52))","v":0},{"$f":"IF((W52*Genanskaffelsespriser!$D105-(2009-W$3)/$C52*Genanskaffelsespriser!$D105*W52)<0,0,(W52*Genanskaffelsespriser!$D105-(2009-W$3)/$C52*Genanskaffelsespriser!$D105*W52))","v":0},{"$f":"IF((X52*Genanskaffelsespriser!$D105-(2009-X$3)/$C52*Genanskaffelsespriser!$D105*X52)<0,0,(X52*Genanskaffelsespriser!$D105-(2009-X$3)/$C52*Genanskaffelsespriser!$D105*X52))","v":0},{"$f":"IF((Y52*Genanskaffelsespriser!$D105-(2009-Y$3)/$C52*Genanskaffelsespriser!$D105*Y52)<0,0,(Y52*Genanskaffelsespriser!$D105-(2009-Y$3)/$C52*Genanskaffelsespriser!$D105*Y52))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA52","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB52","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC52","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD52","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE52","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF52","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG52","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH52","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI52","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ52","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK52","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL52","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM52","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN52","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO52","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP52","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ52","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR52","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS52","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT52","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU52","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B106","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E106","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D53*Genanskaffelsespriser!$D106-(2009-D$3)/$C53*Genanskaffelsespriser!$D106*D53)<0,0,(D53*Genanskaffelsespriser!$D106-(2009-D$3)/$C53*Genanskaffelsespriser!$D106*D53))","v":0},{"$f":"IF((E53*Genanskaffelsespriser!$D106-(2009-E$3)/$C53*Genanskaffelsespriser!$D106*E53)<0,0,(E53*Genanskaffelsespriser!$D106-(2009-E$3)/$C53*Genanskaffelsespriser!$D106*E53))","v":0},{"$f":"IF((F53*Genanskaffelsespriser!$D106-(2009-F$3)/$C53*Genanskaffelsespriser!$D106*F53)<0,0,(F53*Genanskaffelsespriser!$D106-(2009-F$3)/$C53*Genanskaffelsespriser!$D106*F53))","v":0},{"$f":"IF((G53*Genanskaffelsespriser!$D106-(2009-G$3)/$C53*Genanskaffelsespriser!$D106*G53)<0,0,(G53*Genanskaffelsespriser!$D106-(2009-G$3)/$C53*Genanskaffelsespriser!$D106*G53))","v":0},{"$f":"IF((H53*Genanskaffelsespriser!$D106-(2009-H$3)/$C53*Genanskaffelsespriser!$D106*H53)<0,0,(H53*Genanskaffelsespriser!$D106-(2009-H$3)/$C53*Genanskaffelsespriser!$D106*H53))","v":0},{"$f":"IF((I53*Genanskaffelsespriser!$D106-(2009-I$3)/$C53*Genanskaffelsespriser!$D106*I53)<0,0,(I53*Genanskaffelsespriser!$D106-(2009-I$3)/$C53*Genanskaffelsespriser!$D106*I53))","v":0},{"$f":"IF((J53*Genanskaffelsespriser!$D106-(2009-J$3)/$C53*Genanskaffelsespriser!$D106*J53)<0,0,(J53*Genanskaffelsespriser!$D106-(2009-J$3)/$C53*Genanskaffelsespriser!$D106*J53))","v":0},{"$f":"IF((K53*Genanskaffelsespriser!$D106-(2009-K$3)/$C53*Genanskaffelsespriser!$D106*K53)<0,0,(K53*Genanskaffelsespriser!$D106-(2009-K$3)/$C53*Genanskaffelsespriser!$D106*K53))","v":0},{"$f":"IF((L53*Genanskaffelsespriser!$D106-(2009-L$3)/$C53*Genanskaffelsespriser!$D106*L53)<0,0,(L53*Genanskaffelsespriser!$D106-(2009-L$3)/$C53*Genanskaffelsespriser!$D106*L53))","v":0},{"$f":"IF((M53*Genanskaffelsespriser!$D106-(2009-M$3)/$C53*Genanskaffelsespriser!$D106*M53)<0,0,(M53*Genanskaffelsespriser!$D106-(2009-M$3)/$C53*Genanskaffelsespriser!$D106*M53))","v":0},{"$f":"IF((N53*Genanskaffelsespriser!$D106-(2009-N$3)/$C53*Genanskaffelsespriser!$D106*N53)<0,0,(N53*Genanskaffelsespriser!$D106-(2009-N$3)/$C53*Genanskaffelsespriser!$D106*N53))","v":0},{"$f":"IF((O53*Genanskaffelsespriser!$D106-(2009-O$3)/$C53*Genanskaffelsespriser!$D106*O53)<0,0,(O53*Genanskaffelsespriser!$D106-(2009-O$3)/$C53*Genanskaffelsespriser!$D106*O53))","v":0},{"$f":"IF((P53*Genanskaffelsespriser!$D106-(2009-P$3)/$C53*Genanskaffelsespriser!$D106*P53)<0,0,(P53*Genanskaffelsespriser!$D106-(2009-P$3)/$C53*Genanskaffelsespriser!$D106*P53))","v":0},{"$f":"IF((Q53*Genanskaffelsespriser!$D106-(2009-Q$3)/$C53*Genanskaffelsespriser!$D106*Q53)<0,0,(Q53*Genanskaffelsespriser!$D106-(2009-Q$3)/$C53*Genanskaffelsespriser!$D106*Q53))","v":0},{"$f":"IF((R53*Genanskaffelsespriser!$D106-(2009-R$3)/$C53*Genanskaffelsespriser!$D106*R53)<0,0,(R53*Genanskaffelsespriser!$D106-(2009-R$3)/$C53*Genanskaffelsespriser!$D106*R53))","v":0},{"$f":"IF((S53*Genanskaffelsespriser!$D106-(2009-S$3)/$C53*Genanskaffelsespriser!$D106*S53)<0,0,(S53*Genanskaffelsespriser!$D106-(2009-S$3)/$C53*Genanskaffelsespriser!$D106*S53))","v":0},{"$f":"IF((T53*Genanskaffelsespriser!$D106-(2009-T$3)/$C53*Genanskaffelsespriser!$D106*T53)<0,0,(T53*Genanskaffelsespriser!$D106-(2009-T$3)/$C53*Genanskaffelsespriser!$D106*T53))","v":0},{"$f":"IF((U53*Genanskaffelsespriser!$D106-(2009-U$3)/$C53*Genanskaffelsespriser!$D106*U53)<0,0,(U53*Genanskaffelsespriser!$D106-(2009-U$3)/$C53*Genanskaffelsespriser!$D106*U53))","v":0},{"$f":"IF((V53*Genanskaffelsespriser!$D106-(2009-V$3)/$C53*Genanskaffelsespriser!$D106*V53)<0,0,(V53*Genanskaffelsespriser!$D106-(2009-V$3)/$C53*Genanskaffelsespriser!$D106*V53))","v":0},{"$f":"IF((W53*Genanskaffelsespriser!$D106-(2009-W$3)/$C53*Genanskaffelsespriser!$D106*W53)<0,0,(W53*Genanskaffelsespriser!$D106-(2009-W$3)/$C53*Genanskaffelsespriser!$D106*W53))","v":0},{"$f":"IF((X53*Genanskaffelsespriser!$D106-(2009-X$3)/$C53*Genanskaffelsespriser!$D106*X53)<0,0,(X53*Genanskaffelsespriser!$D106-(2009-X$3)/$C53*Genanskaffelsespriser!$D106*X53))","v":0},{"$f":"IF((Y53*Genanskaffelsespriser!$D106-(2009-Y$3)/$C53*Genanskaffelsespriser!$D106*Y53)<0,0,(Y53*Genanskaffelsespriser!$D106-(2009-Y$3)/$C53*Genanskaffelsespriser!$D106*Y53))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA53","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB53","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC53","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD53","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE53","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF53","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG53","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH53","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI53","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ53","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK53","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL53","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM53","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN53","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO53","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP53","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ53","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR53","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS53","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT53","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU53","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B107","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E107","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D54*Genanskaffelsespriser!$D107-(2009-D$3)/$C54*Genanskaffelsespriser!$D107*D54)<0,0,(D54*Genanskaffelsespriser!$D107-(2009-D$3)/$C54*Genanskaffelsespriser!$D107*D54))","v":0},{"$f":"IF((E54*Genanskaffelsespriser!$D107-(2009-E$3)/$C54*Genanskaffelsespriser!$D107*E54)<0,0,(E54*Genanskaffelsespriser!$D107-(2009-E$3)/$C54*Genanskaffelsespriser!$D107*E54))","v":0},{"$f":"IF((F54*Genanskaffelsespriser!$D107-(2009-F$3)/$C54*Genanskaffelsespriser!$D107*F54)<0,0,(F54*Genanskaffelsespriser!$D107-(2009-F$3)/$C54*Genanskaffelsespriser!$D107*F54))","v":0},{"$f":"IF((G54*Genanskaffelsespriser!$D107-(2009-G$3)/$C54*Genanskaffelsespriser!$D107*G54)<0,0,(G54*Genanskaffelsespriser!$D107-(2009-G$3)/$C54*Genanskaffelsespriser!$D107*G54))","v":0},{"$f":"IF((H54*Genanskaffelsespriser!$D107-(2009-H$3)/$C54*Genanskaffelsespriser!$D107*H54)<0,0,(H54*Genanskaffelsespriser!$D107-(2009-H$3)/$C54*Genanskaffelsespriser!$D107*H54))","v":0},{"$f":"IF((I54*Genanskaffelsespriser!$D107-(2009-I$3)/$C54*Genanskaffelsespriser!$D107*I54)<0,0,(I54*Genanskaffelsespriser!$D107-(2009-I$3)/$C54*Genanskaffelsespriser!$D107*I54))","v":0},{"$f":"IF((J54*Genanskaffelsespriser!$D107-(2009-J$3)/$C54*Genanskaffelsespriser!$D107*J54)<0,0,(J54*Genanskaffelsespriser!$D107-(2009-J$3)/$C54*Genanskaffelsespriser!$D107*J54))","v":0},{"$f":"IF((K54*Genanskaffelsespriser!$D107-(2009-K$3)/$C54*Genanskaffelsespriser!$D107*K54)<0,0,(K54*Genanskaffelsespriser!$D107-(2009-K$3)/$C54*Genanskaffelsespriser!$D107*K54))","v":0},{"$f":"IF((L54*Genanskaffelsespriser!$D107-(2009-L$3)/$C54*Genanskaffelsespriser!$D107*L54)<0,0,(L54*Genanskaffelsespriser!$D107-(2009-L$3)/$C54*Genanskaffelsespriser!$D107*L54))","v":0},{"$f":"IF((M54*Genanskaffelsespriser!$D107-(2009-M$3)/$C54*Genanskaffelsespriser!$D107*M54)<0,0,(M54*Genanskaffelsespriser!$D107-(2009-M$3)/$C54*Genanskaffelsespriser!$D107*M54))","v":0},{"$f":"IF((N54*Genanskaffelsespriser!$D107-(2009-N$3)/$C54*Genanskaffelsespriser!$D107*N54)<0,0,(N54*Genanskaffelsespriser!$D107-(2009-N$3)/$C54*Genanskaffelsespriser!$D107*N54))","v":0},{"$f":"IF((O54*Genanskaffelsespriser!$D107-(2009-O$3)/$C54*Genanskaffelsespriser!$D107*O54)<0,0,(O54*Genanskaffelsespriser!$D107-(2009-O$3)/$C54*Genanskaffelsespriser!$D107*O54))","v":0},{"$f":"IF((P54*Genanskaffelsespriser!$D107-(2009-P$3)/$C54*Genanskaffelsespriser!$D107*P54)<0,0,(P54*Genanskaffelsespriser!$D107-(2009-P$3)/$C54*Genanskaffelsespriser!$D107*P54))","v":0},{"$f":"IF((Q54*Genanskaffelsespriser!$D107-(2009-Q$3)/$C54*Genanskaffelsespriser!$D107*Q54)<0,0,(Q54*Genanskaffelsespriser!$D107-(2009-Q$3)/$C54*Genanskaffelsespriser!$D107*Q54))","v":0},{"$f":"IF((R54*Genanskaffelsespriser!$D107-(2009-R$3)/$C54*Genanskaffelsespriser!$D107*R54)<0,0,(R54*Genanskaffelsespriser!$D107-(2009-R$3)/$C54*Genanskaffelsespriser!$D107*R54))","v":0},{"$f":"IF((S54*Genanskaffelsespriser!$D107-(2009-S$3)/$C54*Genanskaffelsespriser!$D107*S54)<0,0,(S54*Genanskaffelsespriser!$D107-(2009-S$3)/$C54*Genanskaffelsespriser!$D107*S54))","v":0},{"$f":"IF((T54*Genanskaffelsespriser!$D107-(2009-T$3)/$C54*Genanskaffelsespriser!$D107*T54)<0,0,(T54*Genanskaffelsespriser!$D107-(2009-T$3)/$C54*Genanskaffelsespriser!$D107*T54))","v":0},{"$f":"IF((U54*Genanskaffelsespriser!$D107-(2009-U$3)/$C54*Genanskaffelsespriser!$D107*U54)<0,0,(U54*Genanskaffelsespriser!$D107-(2009-U$3)/$C54*Genanskaffelsespriser!$D107*U54))","v":0},{"$f":"IF((V54*Genanskaffelsespriser!$D107-(2009-V$3)/$C54*Genanskaffelsespriser!$D107*V54)<0,0,(V54*Genanskaffelsespriser!$D107-(2009-V$3)/$C54*Genanskaffelsespriser!$D107*V54))","v":0},{"$f":"IF((W54*Genanskaffelsespriser!$D107-(2009-W$3)/$C54*Genanskaffelsespriser!$D107*W54)<0,0,(W54*Genanskaffelsespriser!$D107-(2009-W$3)/$C54*Genanskaffelsespriser!$D107*W54))","v":0},{"$f":"IF((X54*Genanskaffelsespriser!$D107-(2009-X$3)/$C54*Genanskaffelsespriser!$D107*X54)<0,0,(X54*Genanskaffelsespriser!$D107-(2009-X$3)/$C54*Genanskaffelsespriser!$D107*X54))","v":0},{"$f":"IF((Y54*Genanskaffelsespriser!$D107-(2009-Y$3)/$C54*Genanskaffelsespriser!$D107*Y54)<0,0,(Y54*Genanskaffelsespriser!$D107-(2009-Y$3)/$C54*Genanskaffelsespriser!$D107*Y54))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA54","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB54","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC54","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD54","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE54","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF54","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG54","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH54","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI54","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ54","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK54","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL54","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM54","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN54","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO54","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP54","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ54","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR54","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS54","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT54","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU54","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B108","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E108","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D55*Genanskaffelsespriser!$D108-(2009-D$3)/$C55*Genanskaffelsespriser!$D108*D55)<0,0,(D55*Genanskaffelsespriser!$D108-(2009-D$3)/$C55*Genanskaffelsespriser!$D108*D55))","v":0},{"$f":"IF((E55*Genanskaffelsespriser!$D108-(2009-E$3)/$C55*Genanskaffelsespriser!$D108*E55)<0,0,(E55*Genanskaffelsespriser!$D108-(2009-E$3)/$C55*Genanskaffelsespriser!$D108*E55))","v":0},{"$f":"IF((F55*Genanskaffelsespriser!$D108-(2009-F$3)/$C55*Genanskaffelsespriser!$D108*F55)<0,0,(F55*Genanskaffelsespriser!$D108-(2009-F$3)/$C55*Genanskaffelsespriser!$D108*F55))","v":0},{"$f":"IF((G55*Genanskaffelsespriser!$D108-(2009-G$3)/$C55*Genanskaffelsespriser!$D108*G55)<0,0,(G55*Genanskaffelsespriser!$D108-(2009-G$3)/$C55*Genanskaffelsespriser!$D108*G55))","v":0},{"$f":"IF((H55*Genanskaffelsespriser!$D108-(2009-H$3)/$C55*Genanskaffelsespriser!$D108*H55)<0,0,(H55*Genanskaffelsespriser!$D108-(2009-H$3)/$C55*Genanskaffelsespriser!$D108*H55))","v":0},{"$f":"IF((I55*Genanskaffelsespriser!$D108-(2009-I$3)/$C55*Genanskaffelsespriser!$D108*I55)<0,0,(I55*Genanskaffelsespriser!$D108-(2009-I$3)/$C55*Genanskaffelsespriser!$D108*I55))","v":0},{"$f":"IF((J55*Genanskaffelsespriser!$D108-(2009-J$3)/$C55*Genanskaffelsespriser!$D108*J55)<0,0,(J55*Genanskaffelsespriser!$D108-(2009-J$3)/$C55*Genanskaffelsespriser!$D108*J55))","v":0},{"$f":"IF((K55*Genanskaffelsespriser!$D108-(2009-K$3)/$C55*Genanskaffelsespriser!$D108*K55)<0,0,(K55*Genanskaffelsespriser!$D108-(2009-K$3)/$C55*Genanskaffelsespriser!$D108*K55))","v":0},{"$f":"IF((L55*Genanskaffelsespriser!$D108-(2009-L$3)/$C55*Genanskaffelsespriser!$D108*L55)<0,0,(L55*Genanskaffelsespriser!$D108-(2009-L$3)/$C55*Genanskaffelsespriser!$D108*L55))","v":0},{"$f":"IF((M55*Genanskaffelsespriser!$D108-(2009-M$3)/$C55*Genanskaffelsespriser!$D108*M55)<0,0,(M55*Genanskaffelsespriser!$D108-(2009-M$3)/$C55*Genanskaffelsespriser!$D108*M55))","v":0},{"$f":"IF((N55*Genanskaffelsespriser!$D108-(2009-N$3)/$C55*Genanskaffelsespriser!$D108*N55)<0,0,(N55*Genanskaffelsespriser!$D108-(2009-N$3)/$C55*Genanskaffelsespriser!$D108*N55))","v":0},{"$f":"IF((O55*Genanskaffelsespriser!$D108-(2009-O$3)/$C55*Genanskaffelsespriser!$D108*O55)<0,0,(O55*Genanskaffelsespriser!$D108-(2009-O$3)/$C55*Genanskaffelsespriser!$D108*O55))","v":0},{"$f":"IF((P55*Genanskaffelsespriser!$D108-(2009-P$3)/$C55*Genanskaffelsespriser!$D108*P55)<0,0,(P55*Genanskaffelsespriser!$D108-(2009-P$3)/$C55*Genanskaffelsespriser!$D108*P55))","v":0},{"$f":"IF((Q55*Genanskaffelsespriser!$D108-(2009-Q$3)/$C55*Genanskaffelsespriser!$D108*Q55)<0,0,(Q55*Genanskaffelsespriser!$D108-(2009-Q$3)/$C55*Genanskaffelsespriser!$D108*Q55))","v":0},{"$f":"IF((R55*Genanskaffelsespriser!$D108-(2009-R$3)/$C55*Genanskaffelsespriser!$D108*R55)<0,0,(R55*Genanskaffelsespriser!$D108-(2009-R$3)/$C55*Genanskaffelsespriser!$D108*R55))","v":0},{"$f":"IF((S55*Genanskaffelsespriser!$D108-(2009-S$3)/$C55*Genanskaffelsespriser!$D108*S55)<0,0,(S55*Genanskaffelsespriser!$D108-(2009-S$3)/$C55*Genanskaffelsespriser!$D108*S55))","v":0},{"$f":"IF((T55*Genanskaffelsespriser!$D108-(2009-T$3)/$C55*Genanskaffelsespriser!$D108*T55)<0,0,(T55*Genanskaffelsespriser!$D108-(2009-T$3)/$C55*Genanskaffelsespriser!$D108*T55))","v":0},{"$f":"IF((U55*Genanskaffelsespriser!$D108-(2009-U$3)/$C55*Genanskaffelsespriser!$D108*U55)<0,0,(U55*Genanskaffelsespriser!$D108-(2009-U$3)/$C55*Genanskaffelsespriser!$D108*U55))","v":0},{"$f":"IF((V55*Genanskaffelsespriser!$D108-(2009-V$3)/$C55*Genanskaffelsespriser!$D108*V55)<0,0,(V55*Genanskaffelsespriser!$D108-(2009-V$3)/$C55*Genanskaffelsespriser!$D108*V55))","v":0},{"$f":"IF((W55*Genanskaffelsespriser!$D108-(2009-W$3)/$C55*Genanskaffelsespriser!$D108*W55)<0,0,(W55*Genanskaffelsespriser!$D108-(2009-W$3)/$C55*Genanskaffelsespriser!$D108*W55))","v":0},{"$f":"IF((X55*Genanskaffelsespriser!$D108-(2009-X$3)/$C55*Genanskaffelsespriser!$D108*X55)<0,0,(X55*Genanskaffelsespriser!$D108-(2009-X$3)/$C55*Genanskaffelsespriser!$D108*X55))","v":0},{"$f":"IF((Y55*Genanskaffelsespriser!$D108-(2009-Y$3)/$C55*Genanskaffelsespriser!$D108*Y55)<0,0,(Y55*Genanskaffelsespriser!$D108-(2009-Y$3)/$C55*Genanskaffelsespriser!$D108*Y55))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA55","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB55","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC55","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD55","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE55","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF55","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG55","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH55","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI55","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ55","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK55","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL55","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM55","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN55","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO55","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP55","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ55","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR55","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS55","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT55","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU55","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B109","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E109","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D56*Genanskaffelsespriser!$D109-(2009-D$3)/$C56*Genanskaffelsespriser!$D109*D56)<0,0,(D56*Genanskaffelsespriser!$D109-(2009-D$3)/$C56*Genanskaffelsespriser!$D109*D56))","v":0},{"$f":"IF((E56*Genanskaffelsespriser!$D109-(2009-E$3)/$C56*Genanskaffelsespriser!$D109*E56)<0,0,(E56*Genanskaffelsespriser!$D109-(2009-E$3)/$C56*Genanskaffelsespriser!$D109*E56))","v":0},{"$f":"IF((F56*Genanskaffelsespriser!$D109-(2009-F$3)/$C56*Genanskaffelsespriser!$D109*F56)<0,0,(F56*Genanskaffelsespriser!$D109-(2009-F$3)/$C56*Genanskaffelsespriser!$D109*F56))","v":0},{"$f":"IF((G56*Genanskaffelsespriser!$D109-(2009-G$3)/$C56*Genanskaffelsespriser!$D109*G56)<0,0,(G56*Genanskaffelsespriser!$D109-(2009-G$3)/$C56*Genanskaffelsespriser!$D109*G56))","v":0},{"$f":"IF((H56*Genanskaffelsespriser!$D109-(2009-H$3)/$C56*Genanskaffelsespriser!$D109*H56)<0,0,(H56*Genanskaffelsespriser!$D109-(2009-H$3)/$C56*Genanskaffelsespriser!$D109*H56))","v":0},{"$f":"IF((I56*Genanskaffelsespriser!$D109-(2009-I$3)/$C56*Genanskaffelsespriser!$D109*I56)<0,0,(I56*Genanskaffelsespriser!$D109-(2009-I$3)/$C56*Genanskaffelsespriser!$D109*I56))","v":0},{"$f":"IF((J56*Genanskaffelsespriser!$D109-(2009-J$3)/$C56*Genanskaffelsespriser!$D109*J56)<0,0,(J56*Genanskaffelsespriser!$D109-(2009-J$3)/$C56*Genanskaffelsespriser!$D109*J56))","v":0},{"$f":"IF((K56*Genanskaffelsespriser!$D109-(2009-K$3)/$C56*Genanskaffelsespriser!$D109*K56)<0,0,(K56*Genanskaffelsespriser!$D109-(2009-K$3)/$C56*Genanskaffelsespriser!$D109*K56))","v":0},{"$f":"IF((L56*Genanskaffelsespriser!$D109-(2009-L$3)/$C56*Genanskaffelsespriser!$D109*L56)<0,0,(L56*Genanskaffelsespriser!$D109-(2009-L$3)/$C56*Genanskaffelsespriser!$D109*L56))","v":0},{"$f":"IF((M56*Genanskaffelsespriser!$D109-(2009-M$3)/$C56*Genanskaffelsespriser!$D109*M56)<0,0,(M56*Genanskaffelsespriser!$D109-(2009-M$3)/$C56*Genanskaffelsespriser!$D109*M56))","v":0},{"$f":"IF((N56*Genanskaffelsespriser!$D109-(2009-N$3)/$C56*Genanskaffelsespriser!$D109*N56)<0,0,(N56*Genanskaffelsespriser!$D109-(2009-N$3)/$C56*Genanskaffelsespriser!$D109*N56))","v":0},{"$f":"IF((O56*Genanskaffelsespriser!$D109-(2009-O$3)/$C56*Genanskaffelsespriser!$D109*O56)<0,0,(O56*Genanskaffelsespriser!$D109-(2009-O$3)/$C56*Genanskaffelsespriser!$D109*O56))","v":0},{"$f":"IF((P56*Genanskaffelsespriser!$D109-(2009-P$3)/$C56*Genanskaffelsespriser!$D109*P56)<0,0,(P56*Genanskaffelsespriser!$D109-(2009-P$3)/$C56*Genanskaffelsespriser!$D109*P56))","v":0},{"$f":"IF((Q56*Genanskaffelsespriser!$D109-(2009-Q$3)/$C56*Genanskaffelsespriser!$D109*Q56)<0,0,(Q56*Genanskaffelsespriser!$D109-(2009-Q$3)/$C56*Genanskaffelsespriser!$D109*Q56))","v":0},{"$f":"IF((R56*Genanskaffelsespriser!$D109-(2009-R$3)/$C56*Genanskaffelsespriser!$D109*R56)<0,0,(R56*Genanskaffelsespriser!$D109-(2009-R$3)/$C56*Genanskaffelsespriser!$D109*R56))","v":0},{"$f":"IF((S56*Genanskaffelsespriser!$D109-(2009-S$3)/$C56*Genanskaffelsespriser!$D109*S56)<0,0,(S56*Genanskaffelsespriser!$D109-(2009-S$3)/$C56*Genanskaffelsespriser!$D109*S56))","v":0},{"$f":"IF((T56*Genanskaffelsespriser!$D109-(2009-T$3)/$C56*Genanskaffelsespriser!$D109*T56)<0,0,(T56*Genanskaffelsespriser!$D109-(2009-T$3)/$C56*Genanskaffelsespriser!$D109*T56))","v":0},{"$f":"IF((U56*Genanskaffelsespriser!$D109-(2009-U$3)/$C56*Genanskaffelsespriser!$D109*U56)<0,0,(U56*Genanskaffelsespriser!$D109-(2009-U$3)/$C56*Genanskaffelsespriser!$D109*U56))","v":0},{"$f":"IF((V56*Genanskaffelsespriser!$D109-(2009-V$3)/$C56*Genanskaffelsespriser!$D109*V56)<0,0,(V56*Genanskaffelsespriser!$D109-(2009-V$3)/$C56*Genanskaffelsespriser!$D109*V56))","v":0},{"$f":"IF((W56*Genanskaffelsespriser!$D109-(2009-W$3)/$C56*Genanskaffelsespriser!$D109*W56)<0,0,(W56*Genanskaffelsespriser!$D109-(2009-W$3)/$C56*Genanskaffelsespriser!$D109*W56))","v":0},{"$f":"IF((X56*Genanskaffelsespriser!$D109-(2009-X$3)/$C56*Genanskaffelsespriser!$D109*X56)<0,0,(X56*Genanskaffelsespriser!$D109-(2009-X$3)/$C56*Genanskaffelsespriser!$D109*X56))","v":0},{"$f":"IF((Y56*Genanskaffelsespriser!$D109-(2009-Y$3)/$C56*Genanskaffelsespriser!$D109*Y56)<0,0,(Y56*Genanskaffelsespriser!$D109-(2009-Y$3)/$C56*Genanskaffelsespriser!$D109*Y56))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA56","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB56","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC56","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD56","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE56","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF56","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG56","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH56","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI56","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ56","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK56","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL56","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM56","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN56","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO56","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP56","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ56","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR56","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS56","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT56","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU56","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B110","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E110","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D57*Genanskaffelsespriser!$D110-(2009-D$3)/$C57*Genanskaffelsespriser!$D110*D57)<0,0,(D57*Genanskaffelsespriser!$D110-(2009-D$3)/$C57*Genanskaffelsespriser!$D110*D57))","v":0},{"$f":"IF((E57*Genanskaffelsespriser!$D110-(2009-E$3)/$C57*Genanskaffelsespriser!$D110*E57)<0,0,(E57*Genanskaffelsespriser!$D110-(2009-E$3)/$C57*Genanskaffelsespriser!$D110*E57))","v":0},{"$f":"IF((F57*Genanskaffelsespriser!$D110-(2009-F$3)/$C57*Genanskaffelsespriser!$D110*F57)<0,0,(F57*Genanskaffelsespriser!$D110-(2009-F$3)/$C57*Genanskaffelsespriser!$D110*F57))","v":0},{"$f":"IF((G57*Genanskaffelsespriser!$D110-(2009-G$3)/$C57*Genanskaffelsespriser!$D110*G57)<0,0,(G57*Genanskaffelsespriser!$D110-(2009-G$3)/$C57*Genanskaffelsespriser!$D110*G57))","v":0},{"$f":"IF((H57*Genanskaffelsespriser!$D110-(2009-H$3)/$C57*Genanskaffelsespriser!$D110*H57)<0,0,(H57*Genanskaffelsespriser!$D110-(2009-H$3)/$C57*Genanskaffelsespriser!$D110*H57))","v":0},{"$f":"IF((I57*Genanskaffelsespriser!$D110-(2009-I$3)/$C57*Genanskaffelsespriser!$D110*I57)<0,0,(I57*Genanskaffelsespriser!$D110-(2009-I$3)/$C57*Genanskaffelsespriser!$D110*I57))","v":0},{"$f":"IF((J57*Genanskaffelsespriser!$D110-(2009-J$3)/$C57*Genanskaffelsespriser!$D110*J57)<0,0,(J57*Genanskaffelsespriser!$D110-(2009-J$3)/$C57*Genanskaffelsespriser!$D110*J57))","v":0},{"$f":"IF((K57*Genanskaffelsespriser!$D110-(2009-K$3)/$C57*Genanskaffelsespriser!$D110*K57)<0,0,(K57*Genanskaffelsespriser!$D110-(2009-K$3)/$C57*Genanskaffelsespriser!$D110*K57))","v":0},{"$f":"IF((L57*Genanskaffelsespriser!$D110-(2009-L$3)/$C57*Genanskaffelsespriser!$D110*L57)<0,0,(L57*Genanskaffelsespriser!$D110-(2009-L$3)/$C57*Genanskaffelsespriser!$D110*L57))","v":0},{"$f":"IF((M57*Genanskaffelsespriser!$D110-(2009-M$3)/$C57*Genanskaffelsespriser!$D110*M57)<0,0,(M57*Genanskaffelsespriser!$D110-(2009-M$3)/$C57*Genanskaffelsespriser!$D110*M57))","v":0},{"$f":"IF((N57*Genanskaffelsespriser!$D110-(2009-N$3)/$C57*Genanskaffelsespriser!$D110*N57)<0,0,(N57*Genanskaffelsespriser!$D110-(2009-N$3)/$C57*Genanskaffelsespriser!$D110*N57))","v":0},{"$f":"IF((O57*Genanskaffelsespriser!$D110-(2009-O$3)/$C57*Genanskaffelsespriser!$D110*O57)<0,0,(O57*Genanskaffelsespriser!$D110-(2009-O$3)/$C57*Genanskaffelsespriser!$D110*O57))","v":0},{"$f":"IF((P57*Genanskaffelsespriser!$D110-(2009-P$3)/$C57*Genanskaffelsespriser!$D110*P57)<0,0,(P57*Genanskaffelsespriser!$D110-(2009-P$3)/$C57*Genanskaffelsespriser!$D110*P57))","v":0},{"$f":"IF((Q57*Genanskaffelsespriser!$D110-(2009-Q$3)/$C57*Genanskaffelsespriser!$D110*Q57)<0,0,(Q57*Genanskaffelsespriser!$D110-(2009-Q$3)/$C57*Genanskaffelsespriser!$D110*Q57))","v":0},{"$f":"IF((R57*Genanskaffelsespriser!$D110-(2009-R$3)/$C57*Genanskaffelsespriser!$D110*R57)<0,0,(R57*Genanskaffelsespriser!$D110-(2009-R$3)/$C57*Genanskaffelsespriser!$D110*R57))","v":0},{"$f":"IF((S57*Genanskaffelsespriser!$D110-(2009-S$3)/$C57*Genanskaffelsespriser!$D110*S57)<0,0,(S57*Genanskaffelsespriser!$D110-(2009-S$3)/$C57*Genanskaffelsespriser!$D110*S57))","v":0},{"$f":"IF((T57*Genanskaffelsespriser!$D110-(2009-T$3)/$C57*Genanskaffelsespriser!$D110*T57)<0,0,(T57*Genanskaffelsespriser!$D110-(2009-T$3)/$C57*Genanskaffelsespriser!$D110*T57))","v":0},{"$f":"IF((U57*Genanskaffelsespriser!$D110-(2009-U$3)/$C57*Genanskaffelsespriser!$D110*U57)<0,0,(U57*Genanskaffelsespriser!$D110-(2009-U$3)/$C57*Genanskaffelsespriser!$D110*U57))","v":0},{"$f":"IF((V57*Genanskaffelsespriser!$D110-(2009-V$3)/$C57*Genanskaffelsespriser!$D110*V57)<0,0,(V57*Genanskaffelsespriser!$D110-(2009-V$3)/$C57*Genanskaffelsespriser!$D110*V57))","v":0},{"$f":"IF((W57*Genanskaffelsespriser!$D110-(2009-W$3)/$C57*Genanskaffelsespriser!$D110*W57)<0,0,(W57*Genanskaffelsespriser!$D110-(2009-W$3)/$C57*Genanskaffelsespriser!$D110*W57))","v":0},{"$f":"IF((X57*Genanskaffelsespriser!$D110-(2009-X$3)/$C57*Genanskaffelsespriser!$D110*X57)<0,0,(X57*Genanskaffelsespriser!$D110-(2009-X$3)/$C57*Genanskaffelsespriser!$D110*X57))","v":0},{"$f":"IF((Y57*Genanskaffelsespriser!$D110-(2009-Y$3)/$C57*Genanskaffelsespriser!$D110*Y57)<0,0,(Y57*Genanskaffelsespriser!$D110-(2009-Y$3)/$C57*Genanskaffelsespriser!$D110*Y57))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA57","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB57","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC57","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD57","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE57","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF57","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG57","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH57","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI57","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ57","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK57","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL57","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM57","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN57","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO57","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP57","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ57","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR57","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS57","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT57","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU57","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B111","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E111","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D58*Genanskaffelsespriser!$D111-(2009-D$3)/$C58*Genanskaffelsespriser!$D111*D58)<0,0,(D58*Genanskaffelsespriser!$D111-(2009-D$3)/$C58*Genanskaffelsespriser!$D111*D58))","v":0},{"$f":"IF((E58*Genanskaffelsespriser!$D111-(2009-E$3)/$C58*Genanskaffelsespriser!$D111*E58)<0,0,(E58*Genanskaffelsespriser!$D111-(2009-E$3)/$C58*Genanskaffelsespriser!$D111*E58))","v":0},{"$f":"IF((F58*Genanskaffelsespriser!$D111-(2009-F$3)/$C58*Genanskaffelsespriser!$D111*F58)<0,0,(F58*Genanskaffelsespriser!$D111-(2009-F$3)/$C58*Genanskaffelsespriser!$D111*F58))","v":0},{"$f":"IF((G58*Genanskaffelsespriser!$D111-(2009-G$3)/$C58*Genanskaffelsespriser!$D111*G58)<0,0,(G58*Genanskaffelsespriser!$D111-(2009-G$3)/$C58*Genanskaffelsespriser!$D111*G58))","v":0},{"$f":"IF((H58*Genanskaffelsespriser!$D111-(2009-H$3)/$C58*Genanskaffelsespriser!$D111*H58)<0,0,(H58*Genanskaffelsespriser!$D111-(2009-H$3)/$C58*Genanskaffelsespriser!$D111*H58))","v":0},{"$f":"IF((I58*Genanskaffelsespriser!$D111-(2009-I$3)/$C58*Genanskaffelsespriser!$D111*I58)<0,0,(I58*Genanskaffelsespriser!$D111-(2009-I$3)/$C58*Genanskaffelsespriser!$D111*I58))","v":0},{"$f":"IF((J58*Genanskaffelsespriser!$D111-(2009-J$3)/$C58*Genanskaffelsespriser!$D111*J58)<0,0,(J58*Genanskaffelsespriser!$D111-(2009-J$3)/$C58*Genanskaffelsespriser!$D111*J58))","v":0},{"$f":"IF((K58*Genanskaffelsespriser!$D111-(2009-K$3)/$C58*Genanskaffelsespriser!$D111*K58)<0,0,(K58*Genanskaffelsespriser!$D111-(2009-K$3)/$C58*Genanskaffelsespriser!$D111*K58))","v":0},{"$f":"IF((L58*Genanskaffelsespriser!$D111-(2009-L$3)/$C58*Genanskaffelsespriser!$D111*L58)<0,0,(L58*Genanskaffelsespriser!$D111-(2009-L$3)/$C58*Genanskaffelsespriser!$D111*L58))","v":0},{"$f":"IF((M58*Genanskaffelsespriser!$D111-(2009-M$3)/$C58*Genanskaffelsespriser!$D111*M58)<0,0,(M58*Genanskaffelsespriser!$D111-(2009-M$3)/$C58*Genanskaffelsespriser!$D111*M58))","v":0},{"$f":"IF((N58*Genanskaffelsespriser!$D111-(2009-N$3)/$C58*Genanskaffelsespriser!$D111*N58)<0,0,(N58*Genanskaffelsespriser!$D111-(2009-N$3)/$C58*Genanskaffelsespriser!$D111*N58))","v":0},{"$f":"IF((O58*Genanskaffelsespriser!$D111-(2009-O$3)/$C58*Genanskaffelsespriser!$D111*O58)<0,0,(O58*Genanskaffelsespriser!$D111-(2009-O$3)/$C58*Genanskaffelsespriser!$D111*O58))","v":0},{"$f":"IF((P58*Genanskaffelsespriser!$D111-(2009-P$3)/$C58*Genanskaffelsespriser!$D111*P58)<0,0,(P58*Genanskaffelsespriser!$D111-(2009-P$3)/$C58*Genanskaffelsespriser!$D111*P58))","v":0},{"$f":"IF((Q58*Genanskaffelsespriser!$D111-(2009-Q$3)/$C58*Genanskaffelsespriser!$D111*Q58)<0,0,(Q58*Genanskaffelsespriser!$D111-(2009-Q$3)/$C58*Genanskaffelsespriser!$D111*Q58))","v":0},{"$f":"IF((R58*Genanskaffelsespriser!$D111-(2009-R$3)/$C58*Genanskaffelsespriser!$D111*R58)<0,0,(R58*Genanskaffelsespriser!$D111-(2009-R$3)/$C58*Genanskaffelsespriser!$D111*R58))","v":0},{"$f":"IF((S58*Genanskaffelsespriser!$D111-(2009-S$3)/$C58*Genanskaffelsespriser!$D111*S58)<0,0,(S58*Genanskaffelsespriser!$D111-(2009-S$3)/$C58*Genanskaffelsespriser!$D111*S58))","v":0},{"$f":"IF((T58*Genanskaffelsespriser!$D111-(2009-T$3)/$C58*Genanskaffelsespriser!$D111*T58)<0,0,(T58*Genanskaffelsespriser!$D111-(2009-T$3)/$C58*Genanskaffelsespriser!$D111*T58))","v":0},{"$f":"IF((U58*Genanskaffelsespriser!$D111-(2009-U$3)/$C58*Genanskaffelsespriser!$D111*U58)<0,0,(U58*Genanskaffelsespriser!$D111-(2009-U$3)/$C58*Genanskaffelsespriser!$D111*U58))","v":0},{"$f":"IF((V58*Genanskaffelsespriser!$D111-(2009-V$3)/$C58*Genanskaffelsespriser!$D111*V58)<0,0,(V58*Genanskaffelsespriser!$D111-(2009-V$3)/$C58*Genanskaffelsespriser!$D111*V58))","v":0},{"$f":"IF((W58*Genanskaffelsespriser!$D111-(2009-W$3)/$C58*Genanskaffelsespriser!$D111*W58)<0,0,(W58*Genanskaffelsespriser!$D111-(2009-W$3)/$C58*Genanskaffelsespriser!$D111*W58))","v":0},{"$f":"IF((X58*Genanskaffelsespriser!$D111-(2009-X$3)/$C58*Genanskaffelsespriser!$D111*X58)<0,0,(X58*Genanskaffelsespriser!$D111-(2009-X$3)/$C58*Genanskaffelsespriser!$D111*X58))","v":0},{"$f":"IF((Y58*Genanskaffelsespriser!$D111-(2009-Y$3)/$C58*Genanskaffelsespriser!$D111*Y58)<0,0,(Y58*Genanskaffelsespriser!$D111-(2009-Y$3)/$C58*Genanskaffelsespriser!$D111*Y58))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA58","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB58","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC58","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD58","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE58","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF58","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG58","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH58","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI58","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ58","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK58","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL58","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM58","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN58","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO58","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP58","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ58","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR58","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS58","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT58","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU58","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B112","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E112","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D59*Genanskaffelsespriser!$D112-(2009-D$3)/$C59*Genanskaffelsespriser!$D112*D59)<0,0,(D59*Genanskaffelsespriser!$D112-(2009-D$3)/$C59*Genanskaffelsespriser!$D112*D59))","v":0},{"$f":"IF((E59*Genanskaffelsespriser!$D112-(2009-E$3)/$C59*Genanskaffelsespriser!$D112*E59)<0,0,(E59*Genanskaffelsespriser!$D112-(2009-E$3)/$C59*Genanskaffelsespriser!$D112*E59))","v":0},{"$f":"IF((F59*Genanskaffelsespriser!$D112-(2009-F$3)/$C59*Genanskaffelsespriser!$D112*F59)<0,0,(F59*Genanskaffelsespriser!$D112-(2009-F$3)/$C59*Genanskaffelsespriser!$D112*F59))","v":0},{"$f":"IF((G59*Genanskaffelsespriser!$D112-(2009-G$3)/$C59*Genanskaffelsespriser!$D112*G59)<0,0,(G59*Genanskaffelsespriser!$D112-(2009-G$3)/$C59*Genanskaffelsespriser!$D112*G59))","v":0},{"$f":"IF((H59*Genanskaffelsespriser!$D112-(2009-H$3)/$C59*Genanskaffelsespriser!$D112*H59)<0,0,(H59*Genanskaffelsespriser!$D112-(2009-H$3)/$C59*Genanskaffelsespriser!$D112*H59))","v":0},{"$f":"IF((I59*Genanskaffelsespriser!$D112-(2009-I$3)/$C59*Genanskaffelsespriser!$D112*I59)<0,0,(I59*Genanskaffelsespriser!$D112-(2009-I$3)/$C59*Genanskaffelsespriser!$D112*I59))","v":0},{"$f":"IF((J59*Genanskaffelsespriser!$D112-(2009-J$3)/$C59*Genanskaffelsespriser!$D112*J59)<0,0,(J59*Genanskaffelsespriser!$D112-(2009-J$3)/$C59*Genanskaffelsespriser!$D112*J59))","v":0},{"$f":"IF((K59*Genanskaffelsespriser!$D112-(2009-K$3)/$C59*Genanskaffelsespriser!$D112*K59)<0,0,(K59*Genanskaffelsespriser!$D112-(2009-K$3)/$C59*Genanskaffelsespriser!$D112*K59))","v":0},{"$f":"IF((L59*Genanskaffelsespriser!$D112-(2009-L$3)/$C59*Genanskaffelsespriser!$D112*L59)<0,0,(L59*Genanskaffelsespriser!$D112-(2009-L$3)/$C59*Genanskaffelsespriser!$D112*L59))","v":0},{"$f":"IF((M59*Genanskaffelsespriser!$D112-(2009-M$3)/$C59*Genanskaffelsespriser!$D112*M59)<0,0,(M59*Genanskaffelsespriser!$D112-(2009-M$3)/$C59*Genanskaffelsespriser!$D112*M59))","v":0},{"$f":"IF((N59*Genanskaffelsespriser!$D112-(2009-N$3)/$C59*Genanskaffelsespriser!$D112*N59)<0,0,(N59*Genanskaffelsespriser!$D112-(2009-N$3)/$C59*Genanskaffelsespriser!$D112*N59))","v":0},{"$f":"IF((O59*Genanskaffelsespriser!$D112-(2009-O$3)/$C59*Genanskaffelsespriser!$D112*O59)<0,0,(O59*Genanskaffelsespriser!$D112-(2009-O$3)/$C59*Genanskaffelsespriser!$D112*O59))","v":0},{"$f":"IF((P59*Genanskaffelsespriser!$D112-(2009-P$3)/$C59*Genanskaffelsespriser!$D112*P59)<0,0,(P59*Genanskaffelsespriser!$D112-(2009-P$3)/$C59*Genanskaffelsespriser!$D112*P59))","v":0},{"$f":"IF((Q59*Genanskaffelsespriser!$D112-(2009-Q$3)/$C59*Genanskaffelsespriser!$D112*Q59)<0,0,(Q59*Genanskaffelsespriser!$D112-(2009-Q$3)/$C59*Genanskaffelsespriser!$D112*Q59))","v":0},{"$f":"IF((R59*Genanskaffelsespriser!$D112-(2009-R$3)/$C59*Genanskaffelsespriser!$D112*R59)<0,0,(R59*Genanskaffelsespriser!$D112-(2009-R$3)/$C59*Genanskaffelsespriser!$D112*R59))","v":0},{"$f":"IF((S59*Genanskaffelsespriser!$D112-(2009-S$3)/$C59*Genanskaffelsespriser!$D112*S59)<0,0,(S59*Genanskaffelsespriser!$D112-(2009-S$3)/$C59*Genanskaffelsespriser!$D112*S59))","v":0},{"$f":"IF((T59*Genanskaffelsespriser!$D112-(2009-T$3)/$C59*Genanskaffelsespriser!$D112*T59)<0,0,(T59*Genanskaffelsespriser!$D112-(2009-T$3)/$C59*Genanskaffelsespriser!$D112*T59))","v":0},{"$f":"IF((U59*Genanskaffelsespriser!$D112-(2009-U$3)/$C59*Genanskaffelsespriser!$D112*U59)<0,0,(U59*Genanskaffelsespriser!$D112-(2009-U$3)/$C59*Genanskaffelsespriser!$D112*U59))","v":0},{"$f":"IF((V59*Genanskaffelsespriser!$D112-(2009-V$3)/$C59*Genanskaffelsespriser!$D112*V59)<0,0,(V59*Genanskaffelsespriser!$D112-(2009-V$3)/$C59*Genanskaffelsespriser!$D112*V59))","v":0},{"$f":"IF((W59*Genanskaffelsespriser!$D112-(2009-W$3)/$C59*Genanskaffelsespriser!$D112*W59)<0,0,(W59*Genanskaffelsespriser!$D112-(2009-W$3)/$C59*Genanskaffelsespriser!$D112*W59))","v":0},{"$f":"IF((X59*Genanskaffelsespriser!$D112-(2009-X$3)/$C59*Genanskaffelsespriser!$D112*X59)<0,0,(X59*Genanskaffelsespriser!$D112-(2009-X$3)/$C59*Genanskaffelsespriser!$D112*X59))","v":0},{"$f":"IF((Y59*Genanskaffelsespriser!$D112-(2009-Y$3)/$C59*Genanskaffelsespriser!$D112*Y59)<0,0,(Y59*Genanskaffelsespriser!$D112-(2009-Y$3)/$C59*Genanskaffelsespriser!$D112*Y59))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA59","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB59","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC59","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD59","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE59","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF59","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG59","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH59","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI59","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ59","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK59","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL59","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM59","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN59","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO59","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP59","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ59","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR59","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS59","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT59","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU59","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brønde og stik, ledningsnet - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW61:AW64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT61:BT64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ61:CQ64)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B114","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E114","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D61*Genanskaffelsespriser!$D114-(2009-D$3)/($C61+D62)*Genanskaffelsespriser!$D114*D61)<0,0,(D61*Genanskaffelsespriser!$D114-(2009-D$3)/($C61+D62)*Genanskaffelsespriser!$D114*D61))","v":0},{"$f":"IF((E61*Genanskaffelsespriser!$D114-(2009-E$3)/($C61+E62)*Genanskaffelsespriser!$D114*E61)<0,0,(E61*Genanskaffelsespriser!$D114-(2009-E$3)/($C61+E62)*Genanskaffelsespriser!$D114*E61))","v":0},{"$f":"IF((F61*Genanskaffelsespriser!$D114-(2009-F$3)/($C61+F62)*Genanskaffelsespriser!$D114*F61)<0,0,(F61*Genanskaffelsespriser!$D114-(2009-F$3)/($C61+F62)*Genanskaffelsespriser!$D114*F61))","v":0},{"$f":"IF((G61*Genanskaffelsespriser!$D114-(2009-G$3)/($C61+G62)*Genanskaffelsespriser!$D114*G61)<0,0,(G61*Genanskaffelsespriser!$D114-(2009-G$3)/($C61+G62)*Genanskaffelsespriser!$D114*G61))","v":0},{"$f":"IF((H61*Genanskaffelsespriser!$D114-(2009-H$3)/($C61+H62)*Genanskaffelsespriser!$D114*H61)<0,0,(H61*Genanskaffelsespriser!$D114-(2009-H$3)/($C61+H62)*Genanskaffelsespriser!$D114*H61))","v":0},{"$f":"IF((I61*Genanskaffelsespriser!$D114-(2009-I$3)/($C61+I62)*Genanskaffelsespriser!$D114*I61)<0,0,(I61*Genanskaffelsespriser!$D114-(2009-I$3)/($C61+I62)*Genanskaffelsespriser!$D114*I61))","v":0},{"$f":"IF((J61*Genanskaffelsespriser!$D114-(2009-J$3)/($C61+J62)*Genanskaffelsespriser!$D114*J61)<0,0,(J61*Genanskaffelsespriser!$D114-(2009-J$3)/($C61+J62)*Genanskaffelsespriser!$D114*J61))","v":0},{"$f":"IF((K61*Genanskaffelsespriser!$D114-(2009-K$3)/($C61+K62)*Genanskaffelsespriser!$D114*K61)<0,0,(K61*Genanskaffelsespriser!$D114-(2009-K$3)/($C61+K62)*Genanskaffelsespriser!$D114*K61))","v":0},{"$f":"IF((L61*Genanskaffelsespriser!$D114-(2009-L$3)/($C61+L62)*Genanskaffelsespriser!$D114*L61)<0,0,(L61*Genanskaffelsespriser!$D114-(2009-L$3)/($C61+L62)*Genanskaffelsespriser!$D114*L61))","v":0},{"$f":"IF((M61*Genanskaffelsespriser!$D114-(2009-M$3)/($C61+M62)*Genanskaffelsespriser!$D114*M61)<0,0,(M61*Genanskaffelsespriser!$D114-(2009-M$3)/($C61+M62)*Genanskaffelsespriser!$D114*M61))","v":0},{"$f":"IF((N61*Genanskaffelsespriser!$D114-(2009-N$3)/($C61+N62)*Genanskaffelsespriser!$D114*N61)<0,0,(N61*Genanskaffelsespriser!$D114-(2009-N$3)/($C61+N62)*Genanskaffelsespriser!$D114*N61))","v":0},{"$f":"IF((O61*Genanskaffelsespriser!$D114-(2009-O$3)/($C61+O62)*Genanskaffelsespriser!$D114*O61)<0,0,(O61*Genanskaffelsespriser!$D114-(2009-O$3)/($C61+O62)*Genanskaffelsespriser!$D114*O61))","v":0},{"$f":"IF((P61*Genanskaffelsespriser!$D114-(2009-P$3)/($C61+P62)*Genanskaffelsespriser!$D114*P61)<0,0,(P61*Genanskaffelsespriser!$D114-(2009-P$3)/($C61+P62)*Genanskaffelsespriser!$D114*P61))","v":0},{"$f":"IF((Q61*Genanskaffelsespriser!$D114-(2009-Q$3)/($C61+Q62)*Genanskaffelsespriser!$D114*Q61)<0,0,(Q61*Genanskaffelsespriser!$D114-(2009-Q$3)/($C61+Q62)*Genanskaffelsespriser!$D114*Q61))","v":0},{"$f":"IF((R61*Genanskaffelsespriser!$D114-(2009-R$3)/($C61+R62)*Genanskaffelsespriser!$D114*R61)<0,0,(R61*Genanskaffelsespriser!$D114-(2009-R$3)/($C61+R62)*Genanskaffelsespriser!$D114*R61))","v":0},{"$f":"IF((S61*Genanskaffelsespriser!$D114-(2009-S$3)/($C61+S62)*Genanskaffelsespriser!$D114*S61)<0,0,(S61*Genanskaffelsespriser!$D114-(2009-S$3)/($C61+S62)*Genanskaffelsespriser!$D114*S61))","v":0},{"$f":"IF((T61*Genanskaffelsespriser!$D114-(2009-T$3)/($C61+T62)*Genanskaffelsespriser!$D114*T61)<0,0,(T61*Genanskaffelsespriser!$D114-(2009-T$3)/($C61+T62)*Genanskaffelsespriser!$D114*T61))","v":0},{"$f":"IF((U61*Genanskaffelsespriser!$D114-(2009-U$3)/($C61+U62)*Genanskaffelsespriser!$D114*U61)<0,0,(U61*Genanskaffelsespriser!$D114-(2009-U$3)/($C61+U62)*Genanskaffelsespriser!$D114*U61))","v":0},{"$f":"IF((V61*Genanskaffelsespriser!$D114-(2009-V$3)/($C61+V62)*Genanskaffelsespriser!$D114*V61)<0,0,(V61*Genanskaffelsespriser!$D114-(2009-V$3)/($C61+V62)*Genanskaffelsespriser!$D114*V61))","v":0},{"$f":"IF((W61*Genanskaffelsespriser!$D114-(2009-W$3)/($C61+W62)*Genanskaffelsespriser!$D114*W61)<0,0,(W61*Genanskaffelsespriser!$D114-(2009-W$3)/($C61+W62)*Genanskaffelsespriser!$D114*W61))","v":0},{"$f":"IF((X61*Genanskaffelsespriser!$D114-(2009-X$3)/($C61+X62)*Genanskaffelsespriser!$D114*X61)<0,0,(X61*Genanskaffelsespriser!$D114-(2009-X$3)/($C61+X62)*Genanskaffelsespriser!$D114*X61))","v":0},{"$f":"IF((Y61*Genanskaffelsespriser!$D114-(2009-Y$3)/($C61+Y62)*Genanskaffelsespriser!$D114*Y61)<0,0,(Y61*Genanskaffelsespriser!$D114-(2009-Y$3)/($C61+Y62)*Genanskaffelsespriser!$D114*Y61))","v":0},{"$f":"+SUM(AA61:AV61)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA61","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB61","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC61","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD61","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE61","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF61","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG61","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH61","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI61","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ61","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK61","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL61","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM61","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN61","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO61","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP61","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ61","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR61","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS61","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT61","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU61","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV61","v":0},{"$f":"+SUM(AX61:BS61)","v":0},{"$f":"(AA61+AX61)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK61+BH61)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU61+BR61)/2","v":0},{"$f":"(AV61+BS61)/2","v":0},{"$f":"+AVERAGE(AW61,BT61)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B115","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E115","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D63*Genanskaffelsespriser!$D115-(2009-D$3)/($C63+D64)*Genanskaffelsespriser!$D115*D63)<0,0,(D63*Genanskaffelsespriser!$D115-(2009-D$3)/($C63+D64)*Genanskaffelsespriser!$D115*D63))","v":0},{"$f":"IF((E63*Genanskaffelsespriser!$D115-(2009-E$3)/($C63+E64)*Genanskaffelsespriser!$D115*E63)<0,0,(E63*Genanskaffelsespriser!$D115-(2009-E$3)/($C63+E64)*Genanskaffelsespriser!$D115*E63))","v":0},{"$f":"IF((F63*Genanskaffelsespriser!$D115-(2009-F$3)/($C63+F64)*Genanskaffelsespriser!$D115*F63)<0,0,(F63*Genanskaffelsespriser!$D115-(2009-F$3)/($C63+F64)*Genanskaffelsespriser!$D115*F63))","v":0},{"$f":"IF((G63*Genanskaffelsespriser!$D115-(2009-G$3)/($C63+G64)*Genanskaffelsespriser!$D115*G63)<0,0,(G63*Genanskaffelsespriser!$D115-(2009-G$3)/($C63+G64)*Genanskaffelsespriser!$D115*G63))","v":0},{"$f":"IF((H63*Genanskaffelsespriser!$D115-(2009-H$3)/($C63+H64)*Genanskaffelsespriser!$D115*H63)<0,0,(H63*Genanskaffelsespriser!$D115-(2009-H$3)/($C63+H64)*Genanskaffelsespriser!$D115*H63))","v":0},{"$f":"IF((I63*Genanskaffelsespriser!$D115-(2009-I$3)/($C63+I64)*Genanskaffelsespriser!$D115*I63)<0,0,(I63*Genanskaffelsespriser!$D115-(2009-I$3)/($C63+I64)*Genanskaffelsespriser!$D115*I63))","v":0},{"$f":"IF((J63*Genanskaffelsespriser!$D115-(2009-J$3)/($C63+J64)*Genanskaffelsespriser!$D115*J63)<0,0,(J63*Genanskaffelsespriser!$D115-(2009-J$3)/($C63+J64)*Genanskaffelsespriser!$D115*J63))","v":0},{"$f":"IF((K63*Genanskaffelsespriser!$D115-(2009-K$3)/($C63+K64)*Genanskaffelsespriser!$D115*K63)<0,0,(K63*Genanskaffelsespriser!$D115-(2009-K$3)/($C63+K64)*Genanskaffelsespriser!$D115*K63))","v":0},{"$f":"IF((L63*Genanskaffelsespriser!$D115-(2009-L$3)/($C63+L64)*Genanskaffelsespriser!$D115*L63)<0,0,(L63*Genanskaffelsespriser!$D115-(2009-L$3)/($C63+L64)*Genanskaffelsespriser!$D115*L63))","v":0},{"$f":"IF((M63*Genanskaffelsespriser!$D115-(2009-M$3)/($C63+M64)*Genanskaffelsespriser!$D115*M63)<0,0,(M63*Genanskaffelsespriser!$D115-(2009-M$3)/($C63+M64)*Genanskaffelsespriser!$D115*M63))","v":0},{"$f":"IF((N63*Genanskaffelsespriser!$D115-(2009-N$3)/($C63+N64)*Genanskaffelsespriser!$D115*N63)<0,0,(N63*Genanskaffelsespriser!$D115-(2009-N$3)/($C63+N64)*Genanskaffelsespriser!$D115*N63))","v":0},{"$f":"IF((O63*Genanskaffelsespriser!$D115-(2009-O$3)/($C63+O64)*Genanskaffelsespriser!$D115*O63)<0,0,(O63*Genanskaffelsespriser!$D115-(2009-O$3)/($C63+O64)*Genanskaffelsespriser!$D115*O63))","v":0},{"$f":"IF((P63*Genanskaffelsespriser!$D115-(2009-P$3)/($C63+P64)*Genanskaffelsespriser!$D115*P63)<0,0,(P63*Genanskaffelsespriser!$D115-(2009-P$3)/($C63+P64)*Genanskaffelsespriser!$D115*P63))","v":0},{"$f":"IF((Q63*Genanskaffelsespriser!$D115-(2009-Q$3)/($C63+Q64)*Genanskaffelsespriser!$D115*Q63)<0,0,(Q63*Genanskaffelsespriser!$D115-(2009-Q$3)/($C63+Q64)*Genanskaffelsespriser!$D115*Q63))","v":0},{"$f":"IF((R63*Genanskaffelsespriser!$D115-(2009-R$3)/($C63+R64)*Genanskaffelsespriser!$D115*R63)<0,0,(R63*Genanskaffelsespriser!$D115-(2009-R$3)/($C63+R64)*Genanskaffelsespriser!$D115*R63))","v":0},{"$f":"IF((S63*Genanskaffelsespriser!$D115-(2009-S$3)/($C63+S64)*Genanskaffelsespriser!$D115*S63)<0,0,(S63*Genanskaffelsespriser!$D115-(2009-S$3)/($C63+S64)*Genanskaffelsespriser!$D115*S63))","v":0},{"$f":"IF((T63*Genanskaffelsespriser!$D115-(2009-T$3)/($C63+T64)*Genanskaffelsespriser!$D115*T63)<0,0,(T63*Genanskaffelsespriser!$D115-(2009-T$3)/($C63+T64)*Genanskaffelsespriser!$D115*T63))","v":0},{"$f":"IF((U63*Genanskaffelsespriser!$D115-(2009-U$3)/($C63+U64)*Genanskaffelsespriser!$D115*U63)<0,0,(U63*Genanskaffelsespriser!$D115-(2009-U$3)/($C63+U64)*Genanskaffelsespriser!$D115*U63))","v":0},{"$f":"IF((V63*Genanskaffelsespriser!$D115-(2009-V$3)/($C63+V64)*Genanskaffelsespriser!$D115*V63)<0,0,(V63*Genanskaffelsespriser!$D115-(2009-V$3)/($C63+V64)*Genanskaffelsespriser!$D115*V63))","v":0},{"$f":"IF((W63*Genanskaffelsespriser!$D115-(2009-W$3)/($C63+W64)*Genanskaffelsespriser!$D115*W63)<0,0,(W63*Genanskaffelsespriser!$D115-(2009-W$3)/($C63+W64)*Genanskaffelsespriser!$D115*W63))","v":0},{"$f":"IF((X63*Genanskaffelsespriser!$D115-(2009-X$3)/($C63+X64)*Genanskaffelsespriser!$D115*X63)<0,0,(X63*Genanskaffelsespriser!$D115-(2009-X$3)/($C63+X64)*Genanskaffelsespriser!$D115*X63))","v":0},{"$f":"IF((Y63*Genanskaffelsespriser!$D115-(2009-Y$3)/($C63+Y64)*Genanskaffelsespriser!$D115*Y63)<0,0,(Y63*Genanskaffelsespriser!$D115-(2009-Y$3)/($C63+Y64)*Genanskaffelsespriser!$D115*Y63))","v":0},{"$f":"+SUM(AA63:AV63)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA63","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB63","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC63","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD63","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE63","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF63","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG63","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH63","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI63","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ63","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK63","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL63","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM63","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN63","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO63","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP63","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ63","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR63","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS63","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT63","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU63","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV63","v":0},{"$f":"+SUM(AX63:BS63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU63+BR63)/2","v":0},{"$f":"(AV63+BS63)/2","v":0},{"$f":"+AVERAGE(AW63,BT63)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brønde og stik, ledningsnet - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW66:AW69)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT66:BT69)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ66:CQ69)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B117","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E117","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D66*Genanskaffelsespriser!$D117-(2009-D$3)/($C66+D67)*Genanskaffelsespriser!$D117*D66)<0,0,(D66*Genanskaffelsespriser!$D117-(2009-D$3)/($C66+D67)*Genanskaffelsespriser!$D117*D66))","v":0},{"$f":"IF((E66*Genanskaffelsespriser!$D117-(2009-E$3)/($C66+E67)*Genanskaffelsespriser!$D117*E66)<0,0,(E66*Genanskaffelsespriser!$D117-(2009-E$3)/($C66+E67)*Genanskaffelsespriser!$D117*E66))","v":0},{"$f":"IF((F66*Genanskaffelsespriser!$D117-(2009-F$3)/($C66+F67)*Genanskaffelsespriser!$D117*F66)<0,0,(F66*Genanskaffelsespriser!$D117-(2009-F$3)/($C66+F67)*Genanskaffelsespriser!$D117*F66))","v":0},{"$f":"IF((G66*Genanskaffelsespriser!$D117-(2009-G$3)/($C66+G67)*Genanskaffelsespriser!$D117*G66)<0,0,(G66*Genanskaffelsespriser!$D117-(2009-G$3)/($C66+G67)*Genanskaffelsespriser!$D117*G66))","v":0},{"$f":"IF((H66*Genanskaffelsespriser!$D117-(2009-H$3)/($C66+H67)*Genanskaffelsespriser!$D117*H66)<0,0,(H66*Genanskaffelsespriser!$D117-(2009-H$3)/($C66+H67)*Genanskaffelsespriser!$D117*H66))","v":0},{"$f":"IF((I66*Genanskaffelsespriser!$D117-(2009-I$3)/($C66+I67)*Genanskaffelsespriser!$D117*I66)<0,0,(I66*Genanskaffelsespriser!$D117-(2009-I$3)/($C66+I67)*Genanskaffelsespriser!$D117*I66))","v":0},{"$f":"IF((J66*Genanskaffelsespriser!$D117-(2009-J$3)/($C66+J67)*Genanskaffelsespriser!$D117*J66)<0,0,(J66*Genanskaffelsespriser!$D117-(2009-J$3)/($C66+J67)*Genanskaffelsespriser!$D117*J66))","v":0},{"$f":"IF((K66*Genanskaffelsespriser!$D117-(2009-K$3)/($C66+K67)*Genanskaffelsespriser!$D117*K66)<0,0,(K66*Genanskaffelsespriser!$D117-(2009-K$3)/($C66+K67)*Genanskaffelsespriser!$D117*K66))","v":0},{"$f":"IF((L66*Genanskaffelsespriser!$D117-(2009-L$3)/($C66+L67)*Genanskaffelsespriser!$D117*L66)<0,0,(L66*Genanskaffelsespriser!$D117-(2009-L$3)/($C66+L67)*Genanskaffelsespriser!$D117*L66))","v":0},{"$f":"IF((M66*Genanskaffelsespriser!$D117-(2009-M$3)/($C66+M67)*Genanskaffelsespriser!$D117*M66)<0,0,(M66*Genanskaffelsespriser!$D117-(2009-M$3)/($C66+M67)*Genanskaffelsespriser!$D117*M66))","v":0},{"$f":"IF((N66*Genanskaffelsespriser!$D117-(2009-N$3)/($C66+N67)*Genanskaffelsespriser!$D117*N66)<0,0,(N66*Genanskaffelsespriser!$D117-(2009-N$3)/($C66+N67)*Genanskaffelsespriser!$D117*N66))","v":0},{"$f":"IF((O66*Genanskaffelsespriser!$D117-(2009-O$3)/($C66+O67)*Genanskaffelsespriser!$D117*O66)<0,0,(O66*Genanskaffelsespriser!$D117-(2009-O$3)/($C66+O67)*Genanskaffelsespriser!$D117*O66))","v":0},{"$f":"IF((P66*Genanskaffelsespriser!$D117-(2009-P$3)/($C66+P67)*Genanskaffelsespriser!$D117*P66)<0,0,(P66*Genanskaffelsespriser!$D117-(2009-P$3)/($C66+P67)*Genanskaffelsespriser!$D117*P66))","v":0},{"$f":"IF((Q66*Genanskaffelsespriser!$D117-(2009-Q$3)/($C66+Q67)*Genanskaffelsespriser!$D117*Q66)<0,0,(Q66*Genanskaffelsespriser!$D117-(2009-Q$3)/($C66+Q67)*Genanskaffelsespriser!$D117*Q66))","v":0},{"$f":"IF((R66*Genanskaffelsespriser!$D117-(2009-R$3)/($C66+R67)*Genanskaffelsespriser!$D117*R66)<0,0,(R66*Genanskaffelsespriser!$D117-(2009-R$3)/($C66+R67)*Genanskaffelsespriser!$D117*R66))","v":0},{"$f":"IF((S66*Genanskaffelsespriser!$D117-(2009-S$3)/($C66+S67)*Genanskaffelsespriser!$D117*S66)<0,0,(S66*Genanskaffelsespriser!$D117-(2009-S$3)/($C66+S67)*Genanskaffelsespriser!$D117*S66))","v":0},{"$f":"IF((T66*Genanskaffelsespriser!$D117-(2009-T$3)/($C66+T67)*Genanskaffelsespriser!$D117*T66)<0,0,(T66*Genanskaffelsespriser!$D117-(2009-T$3)/($C66+T67)*Genanskaffelsespriser!$D117*T66))","v":0},{"$f":"IF((U66*Genanskaffelsespriser!$D117-(2009-U$3)/($C66+U67)*Genanskaffelsespriser!$D117*U66)<0,0,(U66*Genanskaffelsespriser!$D117-(2009-U$3)/($C66+U67)*Genanskaffelsespriser!$D117*U66))","v":0},{"$f":"IF((V66*Genanskaffelsespriser!$D117-(2009-V$3)/($C66+V67)*Genanskaffelsespriser!$D117*V66)<0,0,(V66*Genanskaffelsespriser!$D117-(2009-V$3)/($C66+V67)*Genanskaffelsespriser!$D117*V66))","v":0},{"$f":"IF((W66*Genanskaffelsespriser!$D117-(2009-W$3)/($C66+W67)*Genanskaffelsespriser!$D117*W66)<0,0,(W66*Genanskaffelsespriser!$D117-(2009-W$3)/($C66+W67)*Genanskaffelsespriser!$D117*W66))","v":0},{"$f":"IF((X66*Genanskaffelsespriser!$D117-(2009-X$3)/($C66+X67)*Genanskaffelsespriser!$D117*X66)<0,0,(X66*Genanskaffelsespriser!$D117-(2009-X$3)/($C66+X67)*Genanskaffelsespriser!$D117*X66))","v":0},{"$f":"IF((Y66*Genanskaffelsespriser!$D117-(2009-Y$3)/($C66+Y67)*Genanskaffelsespriser!$D117*Y66)<0,0,(Y66*Genanskaffelsespriser!$D117-(2009-Y$3)/($C66+Y67)*Genanskaffelsespriser!$D117*Y66))","v":0},{"$f":"+SUM(AA66:AV66)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA66","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB66","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC66","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD66","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE66","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF66","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG66","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH66","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI66","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ66","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK66","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL66","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM66","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN66","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO66","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP66","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ66","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR66","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS66","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT66","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU66","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV66","v":0},{"$f":"+SUM(AX66:BS66)","v":0},{"$f":"(AA66+AX66)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK66+BH66)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU66+BR66)/2","v":0},{"$f":"(AV66+BS66)/2","v":0},{"$f":"+AVERAGE(AW66,BT66)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B118","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E118","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D68*Genanskaffelsespriser!$D118-(2009-D$3)/($C68+D69)*Genanskaffelsespriser!$D118*D68)<0,0,(D68*Genanskaffelsespriser!$D118-(2009-D$3)/($C68+D69)*Genanskaffelsespriser!$D118*D68))","v":0},{"$f":"IF((E68*Genanskaffelsespriser!$D118-(2009-E$3)/($C68+E69)*Genanskaffelsespriser!$D118*E68)<0,0,(E68*Genanskaffelsespriser!$D118-(2009-E$3)/($C68+E69)*Genanskaffelsespriser!$D118*E68))","v":0},{"$f":"IF((F68*Genanskaffelsespriser!$D118-(2009-F$3)/($C68+F69)*Genanskaffelsespriser!$D118*F68)<0,0,(F68*Genanskaffelsespriser!$D118-(2009-F$3)/($C68+F69)*Genanskaffelsespriser!$D118*F68))","v":0},{"$f":"IF((G68*Genanskaffelsespriser!$D118-(2009-G$3)/($C68+G69)*Genanskaffelsespriser!$D118*G68)<0,0,(G68*Genanskaffelsespriser!$D118-(2009-G$3)/($C68+G69)*Genanskaffelsespriser!$D118*G68))","v":0},{"$f":"IF((H68*Genanskaffelsespriser!$D118-(2009-H$3)/($C68+H69)*Genanskaffelsespriser!$D118*H68)<0,0,(H68*Genanskaffelsespriser!$D118-(2009-H$3)/($C68+H69)*Genanskaffelsespriser!$D118*H68))","v":0},{"$f":"IF((I68*Genanskaffelsespriser!$D118-(2009-I$3)/($C68+I69)*Genanskaffelsespriser!$D118*I68)<0,0,(I68*Genanskaffelsespriser!$D118-(2009-I$3)/($C68+I69)*Genanskaffelsespriser!$D118*I68))","v":0},{"$f":"IF((J68*Genanskaffelsespriser!$D118-(2009-J$3)/($C68+J69)*Genanskaffelsespriser!$D118*J68)<0,0,(J68*Genanskaffelsespriser!$D118-(2009-J$3)/($C68+J69)*Genanskaffelsespriser!$D118*J68))","v":0},{"$f":"IF((K68*Genanskaffelsespriser!$D118-(2009-K$3)/($C68+K69)*Genanskaffelsespriser!$D118*K68)<0,0,(K68*Genanskaffelsespriser!$D118-(2009-K$3)/($C68+K69)*Genanskaffelsespriser!$D118*K68))","v":0},{"$f":"IF((L68*Genanskaffelsespriser!$D118-(2009-L$3)/($C68+L69)*Genanskaffelsespriser!$D118*L68)<0,0,(L68*Genanskaffelsespriser!$D118-(2009-L$3)/($C68+L69)*Genanskaffelsespriser!$D118*L68))","v":0},{"$f":"IF((M68*Genanskaffelsespriser!$D118-(2009-M$3)/($C68+M69)*Genanskaffelsespriser!$D118*M68)<0,0,(M68*Genanskaffelsespriser!$D118-(2009-M$3)/($C68+M69)*Genanskaffelsespriser!$D118*M68))","v":0},{"$f":"IF((N68*Genanskaffelsespriser!$D118-(2009-N$3)/($C68+N69)*Genanskaffelsespriser!$D118*N68)<0,0,(N68*Genanskaffelsespriser!$D118-(2009-N$3)/($C68+N69)*Genanskaffelsespriser!$D118*N68))","v":0},{"$f":"IF((O68*Genanskaffelsespriser!$D118-(2009-O$3)/($C68+O69)*Genanskaffelsespriser!$D118*O68)<0,0,(O68*Genanskaffelsespriser!$D118-(2009-O$3)/($C68+O69)*Genanskaffelsespriser!$D118*O68))","v":0},{"$f":"IF((P68*Genanskaffelsespriser!$D118-(2009-P$3)/($C68+P69)*Genanskaffelsespriser!$D118*P68)<0,0,(P68*Genanskaffelsespriser!$D118-(2009-P$3)/($C68+P69)*Genanskaffelsespriser!$D118*P68))","v":0},{"$f":"IF((Q68*Genanskaffelsespriser!$D118-(2009-Q$3)/($C68+Q69)*Genanskaffelsespriser!$D118*Q68)<0,0,(Q68*Genanskaffelsespriser!$D118-(2009-Q$3)/($C68+Q69)*Genanskaffelsespriser!$D118*Q68))","v":0},{"$f":"IF((R68*Genanskaffelsespriser!$D118-(2009-R$3)/($C68+R69)*Genanskaffelsespriser!$D118*R68)<0,0,(R68*Genanskaffelsespriser!$D118-(2009-R$3)/($C68+R69)*Genanskaffelsespriser!$D118*R68))","v":0},{"$f":"IF((S68*Genanskaffelsespriser!$D118-(2009-S$3)/($C68+S69)*Genanskaffelsespriser!$D118*S68)<0,0,(S68*Genanskaffelsespriser!$D118-(2009-S$3)/($C68+S69)*Genanskaffelsespriser!$D118*S68))","v":0},{"$f":"IF((T68*Genanskaffelsespriser!$D118-(2009-T$3)/($C68+T69)*Genanskaffelsespriser!$D118*T68)<0,0,(T68*Genanskaffelsespriser!$D118-(2009-T$3)/($C68+T69)*Genanskaffelsespriser!$D118*T68))","v":0},{"$f":"IF((U68*Genanskaffelsespriser!$D118-(2009-U$3)/($C68+U69)*Genanskaffelsespriser!$D118*U68)<0,0,(U68*Genanskaffelsespriser!$D118-(2009-U$3)/($C68+U69)*Genanskaffelsespriser!$D118*U68))","v":0},{"$f":"IF((V68*Genanskaffelsespriser!$D118-(2009-V$3)/($C68+V69)*Genanskaffelsespriser!$D118*V68)<0,0,(V68*Genanskaffelsespriser!$D118-(2009-V$3)/($C68+V69)*Genanskaffelsespriser!$D118*V68))","v":0},{"$f":"IF((W68*Genanskaffelsespriser!$D118-(2009-W$3)/($C68+W69)*Genanskaffelsespriser!$D118*W68)<0,0,(W68*Genanskaffelsespriser!$D118-(2009-W$3)/($C68+W69)*Genanskaffelsespriser!$D118*W68))","v":0},{"$f":"IF((X68*Genanskaffelsespriser!$D118-(2009-X$3)/($C68+X69)*Genanskaffelsespriser!$D118*X68)<0,0,(X68*Genanskaffelsespriser!$D118-(2009-X$3)/($C68+X69)*Genanskaffelsespriser!$D118*X68))","v":0},{"$f":"IF((Y68*Genanskaffelsespriser!$D118-(2009-Y$3)/($C68+Y69)*Genanskaffelsespriser!$D118*Y68)<0,0,(Y68*Genanskaffelsespriser!$D118-(2009-Y$3)/($C68+Y69)*Genanskaffelsespriser!$D118*Y68))","v":0},{"$f":"+SUM(AA68:AV68)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA68","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB68","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC68","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD68","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE68","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF68","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG68","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH68","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI68","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ68","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK68","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL68","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM68","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN68","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO68","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP68","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ68","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR68","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS68","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT68","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU68","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV68","v":0},{"$f":"+SUM(AX68:BS68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU68+BR68)/2","v":0},{"$f":"(AV68+BS68)/2","v":0},{"$f":"+AVERAGE(AW68,BT68)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brønde og stik, ledningsnet - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW71:AW74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT71:BT74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ71:CQ74)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B120","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E120","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D71*Genanskaffelsespriser!$D120-(2009-D$3)/($C71+D72)*Genanskaffelsespriser!$D120*D71)<0,0,(D71*Genanskaffelsespriser!$D120-(2009-D$3)/($C71+D72)*Genanskaffelsespriser!$D120*D71))","v":0},{"$f":"IF((E71*Genanskaffelsespriser!$D120-(2009-E$3)/($C71+E72)*Genanskaffelsespriser!$D120*E71)<0,0,(E71*Genanskaffelsespriser!$D120-(2009-E$3)/($C71+E72)*Genanskaffelsespriser!$D120*E71))","v":0},{"$f":"IF((F71*Genanskaffelsespriser!$D120-(2009-F$3)/($C71+F72)*Genanskaffelsespriser!$D120*F71)<0,0,(F71*Genanskaffelsespriser!$D120-(2009-F$3)/($C71+F72)*Genanskaffelsespriser!$D120*F71))","v":0},{"$f":"IF((G71*Genanskaffelsespriser!$D120-(2009-G$3)/($C71+G72)*Genanskaffelsespriser!$D120*G71)<0,0,(G71*Genanskaffelsespriser!$D120-(2009-G$3)/($C71+G72)*Genanskaffelsespriser!$D120*G71))","v":0},{"$f":"IF((H71*Genanskaffelsespriser!$D120-(2009-H$3)/($C71+H72)*Genanskaffelsespriser!$D120*H71)<0,0,(H71*Genanskaffelsespriser!$D120-(2009-H$3)/($C71+H72)*Genanskaffelsespriser!$D120*H71))","v":0},{"$f":"IF((I71*Genanskaffelsespriser!$D120-(2009-I$3)/($C71+I72)*Genanskaffelsespriser!$D120*I71)<0,0,(I71*Genanskaffelsespriser!$D120-(2009-I$3)/($C71+I72)*Genanskaffelsespriser!$D120*I71))","v":0},{"$f":"IF((J71*Genanskaffelsespriser!$D120-(2009-J$3)/($C71+J72)*Genanskaffelsespriser!$D120*J71)<0,0,(J71*Genanskaffelsespriser!$D120-(2009-J$3)/($C71+J72)*Genanskaffelsespriser!$D120*J71))","v":0},{"$f":"IF((K71*Genanskaffelsespriser!$D120-(2009-K$3)/($C71+K72)*Genanskaffelsespriser!$D120*K71)<0,0,(K71*Genanskaffelsespriser!$D120-(2009-K$3)/($C71+K72)*Genanskaffelsespriser!$D120*K71))","v":0},{"$f":"IF((L71*Genanskaffelsespriser!$D120-(2009-L$3)/($C71+L72)*Genanskaffelsespriser!$D120*L71)<0,0,(L71*Genanskaffelsespriser!$D120-(2009-L$3)/($C71+L72)*Genanskaffelsespriser!$D120*L71))","v":0},{"$f":"IF((M71*Genanskaffelsespriser!$D120-(2009-M$3)/($C71+M72)*Genanskaffelsespriser!$D120*M71)<0,0,(M71*Genanskaffelsespriser!$D120-(2009-M$3)/($C71+M72)*Genanskaffelsespriser!$D120*M71))","v":0},{"$f":"IF((N71*Genanskaffelsespriser!$D120-(2009-N$3)/($C71+N72)*Genanskaffelsespriser!$D120*N71)<0,0,(N71*Genanskaffelsespriser!$D120-(2009-N$3)/($C71+N72)*Genanskaffelsespriser!$D120*N71))","v":0},{"$f":"IF((O71*Genanskaffelsespriser!$D120-(2009-O$3)/($C71+O72)*Genanskaffelsespriser!$D120*O71)<0,0,(O71*Genanskaffelsespriser!$D120-(2009-O$3)/($C71+O72)*Genanskaffelsespriser!$D120*O71))","v":0},{"$f":"IF((P71*Genanskaffelsespriser!$D120-(2009-P$3)/($C71+P72)*Genanskaffelsespriser!$D120*P71)<0,0,(P71*Genanskaffelsespriser!$D120-(2009-P$3)/($C71+P72)*Genanskaffelsespriser!$D120*P71))","v":0},{"$f":"IF((Q71*Genanskaffelsespriser!$D120-(2009-Q$3)/($C71+Q72)*Genanskaffelsespriser!$D120*Q71)<0,0,(Q71*Genanskaffelsespriser!$D120-(2009-Q$3)/($C71+Q72)*Genanskaffelsespriser!$D120*Q71))","v":0},{"$f":"IF((R71*Genanskaffelsespriser!$D120-(2009-R$3)/($C71+R72)*Genanskaffelsespriser!$D120*R71)<0,0,(R71*Genanskaffelsespriser!$D120-(2009-R$3)/($C71+R72)*Genanskaffelsespriser!$D120*R71))","v":0},{"$f":"IF((S71*Genanskaffelsespriser!$D120-(2009-S$3)/($C71+S72)*Genanskaffelsespriser!$D120*S71)<0,0,(S71*Genanskaffelsespriser!$D120-(2009-S$3)/($C71+S72)*Genanskaffelsespriser!$D120*S71))","v":0},{"$f":"IF((T71*Genanskaffelsespriser!$D120-(2009-T$3)/($C71+T72)*Genanskaffelsespriser!$D120*T71)<0,0,(T71*Genanskaffelsespriser!$D120-(2009-T$3)/($C71+T72)*Genanskaffelsespriser!$D120*T71))","v":0},{"$f":"IF((U71*Genanskaffelsespriser!$D120-(2009-U$3)/($C71+U72)*Genanskaffelsespriser!$D120*U71)<0,0,(U71*Genanskaffelsespriser!$D120-(2009-U$3)/($C71+U72)*Genanskaffelsespriser!$D120*U71))","v":0},{"$f":"IF((V71*Genanskaffelsespriser!$D120-(2009-V$3)/($C71+V72)*Genanskaffelsespriser!$D120*V71)<0,0,(V71*Genanskaffelsespriser!$D120-(2009-V$3)/($C71+V72)*Genanskaffelsespriser!$D120*V71))","v":0},{"$f":"IF((W71*Genanskaffelsespriser!$D120-(2009-W$3)/($C71+W72)*Genanskaffelsespriser!$D120*W71)<0,0,(W71*Genanskaffelsespriser!$D120-(2009-W$3)/($C71+W72)*Genanskaffelsespriser!$D120*W71))","v":0},{"$f":"IF((X71*Genanskaffelsespriser!$D120-(2009-X$3)/($C71+X72)*Genanskaffelsespriser!$D120*X71)<0,0,(X71*Genanskaffelsespriser!$D120-(2009-X$3)/($C71+X72)*Genanskaffelsespriser!$D120*X71))","v":0},{"$f":"IF((Y71*Genanskaffelsespriser!$D120-(2009-Y$3)/($C71+Y72)*Genanskaffelsespriser!$D120*Y71)<0,0,(Y71*Genanskaffelsespriser!$D120-(2009-Y$3)/($C71+Y72)*Genanskaffelsespriser!$D120*Y71))","v":0},{"$f":"+SUM(AA71:AV71)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA71","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB71","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC71","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD71","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE71","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF71","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG71","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH71","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI71","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ71","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK71","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL71","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM71","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN71","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO71","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP71","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ71","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR71","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS71","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT71","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU71","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV71","v":0},{"$f":"+SUM(AX71:BS71)","v":0},{"$f":"(AA71+AX71)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK71+BH71)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU71+BR71)/2","v":0},{"$f":"(AV71+BS71)/2","v":0},{"$f":"+AVERAGE(AW71,BT71)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B121","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E121","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D73*Genanskaffelsespriser!$D121-(2009-D$3)/($C73+D74)*Genanskaffelsespriser!$D121*D73)<0,0,(D73*Genanskaffelsespriser!$D121-(2009-D$3)/($C73+D74)*Genanskaffelsespriser!$D121*D73))","v":0},{"$f":"IF((E73*Genanskaffelsespriser!$D121-(2009-E$3)/($C73+E74)*Genanskaffelsespriser!$D121*E73)<0,0,(E73*Genanskaffelsespriser!$D121-(2009-E$3)/($C73+E74)*Genanskaffelsespriser!$D121*E73))","v":0},{"$f":"IF((F73*Genanskaffelsespriser!$D121-(2009-F$3)/($C73+F74)*Genanskaffelsespriser!$D121*F73)<0,0,(F73*Genanskaffelsespriser!$D121-(2009-F$3)/($C73+F74)*Genanskaffelsespriser!$D121*F73))","v":0},{"$f":"IF((G73*Genanskaffelsespriser!$D121-(2009-G$3)/($C73+G74)*Genanskaffelsespriser!$D121*G73)<0,0,(G73*Genanskaffelsespriser!$D121-(2009-G$3)/($C73+G74)*Genanskaffelsespriser!$D121*G73))","v":0},{"$f":"IF((H73*Genanskaffelsespriser!$D121-(2009-H$3)/($C73+H74)*Genanskaffelsespriser!$D121*H73)<0,0,(H73*Genanskaffelsespriser!$D121-(2009-H$3)/($C73+H74)*Genanskaffelsespriser!$D121*H73))","v":0},{"$f":"IF((I73*Genanskaffelsespriser!$D121-(2009-I$3)/($C73+I74)*Genanskaffelsespriser!$D121*I73)<0,0,(I73*Genanskaffelsespriser!$D121-(2009-I$3)/($C73+I74)*Genanskaffelsespriser!$D121*I73))","v":0},{"$f":"IF((J73*Genanskaffelsespriser!$D121-(2009-J$3)/($C73+J74)*Genanskaffelsespriser!$D121*J73)<0,0,(J73*Genanskaffelsespriser!$D121-(2009-J$3)/($C73+J74)*Genanskaffelsespriser!$D121*J73))","v":0},{"$f":"IF((K73*Genanskaffelsespriser!$D121-(2009-K$3)/($C73+K74)*Genanskaffelsespriser!$D121*K73)<0,0,(K73*Genanskaffelsespriser!$D121-(2009-K$3)/($C73+K74)*Genanskaffelsespriser!$D121*K73))","v":0},{"$f":"IF((L73*Genanskaffelsespriser!$D121-(2009-L$3)/($C73+L74)*Genanskaffelsespriser!$D121*L73)<0,0,(L73*Genanskaffelsespriser!$D121-(2009-L$3)/($C73+L74)*Genanskaffelsespriser!$D121*L73))","v":0},{"$f":"IF((M73*Genanskaffelsespriser!$D121-(2009-M$3)/($C73+M74)*Genanskaffelsespriser!$D121*M73)<0,0,(M73*Genanskaffelsespriser!$D121-(2009-M$3)/($C73+M74)*Genanskaffelsespriser!$D121*M73))","v":0},{"$f":"IF((N73*Genanskaffelsespriser!$D121-(2009-N$3)/($C73+N74)*Genanskaffelsespriser!$D121*N73)<0,0,(N73*Genanskaffelsespriser!$D121-(2009-N$3)/($C73+N74)*Genanskaffelsespriser!$D121*N73))","v":0},{"$f":"IF((O73*Genanskaffelsespriser!$D121-(2009-O$3)/($C73+O74)*Genanskaffelsespriser!$D121*O73)<0,0,(O73*Genanskaffelsespriser!$D121-(2009-O$3)/($C73+O74)*Genanskaffelsespriser!$D121*O73))","v":0},{"$f":"IF((P73*Genanskaffelsespriser!$D121-(2009-P$3)/($C73+P74)*Genanskaffelsespriser!$D121*P73)<0,0,(P73*Genanskaffelsespriser!$D121-(2009-P$3)/($C73+P74)*Genanskaffelsespriser!$D121*P73))","v":0},{"$f":"IF((Q73*Genanskaffelsespriser!$D121-(2009-Q$3)/($C73+Q74)*Genanskaffelsespriser!$D121*Q73)<0,0,(Q73*Genanskaffelsespriser!$D121-(2009-Q$3)/($C73+Q74)*Genanskaffelsespriser!$D121*Q73))","v":0},{"$f":"IF((R73*Genanskaffelsespriser!$D121-(2009-R$3)/($C73+R74)*Genanskaffelsespriser!$D121*R73)<0,0,(R73*Genanskaffelsespriser!$D121-(2009-R$3)/($C73+R74)*Genanskaffelsespriser!$D121*R73))","v":0},{"$f":"IF((S73*Genanskaffelsespriser!$D121-(2009-S$3)/($C73+S74)*Genanskaffelsespriser!$D121*S73)<0,0,(S73*Genanskaffelsespriser!$D121-(2009-S$3)/($C73+S74)*Genanskaffelsespriser!$D121*S73))","v":0},{"$f":"IF((T73*Genanskaffelsespriser!$D121-(2009-T$3)/($C73+T74)*Genanskaffelsespriser!$D121*T73)<0,0,(T73*Genanskaffelsespriser!$D121-(2009-T$3)/($C73+T74)*Genanskaffelsespriser!$D121*T73))","v":0},{"$f":"IF((U73*Genanskaffelsespriser!$D121-(2009-U$3)/($C73+U74)*Genanskaffelsespriser!$D121*U73)<0,0,(U73*Genanskaffelsespriser!$D121-(2009-U$3)/($C73+U74)*Genanskaffelsespriser!$D121*U73))","v":0},{"$f":"IF((V73*Genanskaffelsespriser!$D121-(2009-V$3)/($C73+V74)*Genanskaffelsespriser!$D121*V73)<0,0,(V73*Genanskaffelsespriser!$D121-(2009-V$3)/($C73+V74)*Genanskaffelsespriser!$D121*V73))","v":0},{"$f":"IF((W73*Genanskaffelsespriser!$D121-(2009-W$3)/($C73+W74)*Genanskaffelsespriser!$D121*W73)<0,0,(W73*Genanskaffelsespriser!$D121-(2009-W$3)/($C73+W74)*Genanskaffelsespriser!$D121*W73))","v":0},{"$f":"IF((X73*Genanskaffelsespriser!$D121-(2009-X$3)/($C73+X74)*Genanskaffelsespriser!$D121*X73)<0,0,(X73*Genanskaffelsespriser!$D121-(2009-X$3)/($C73+X74)*Genanskaffelsespriser!$D121*X73))","v":0},{"$f":"IF((Y73*Genanskaffelsespriser!$D121-(2009-Y$3)/($C73+Y74)*Genanskaffelsespriser!$D121*Y73)<0,0,(Y73*Genanskaffelsespriser!$D121-(2009-Y$3)/($C73+Y74)*Genanskaffelsespriser!$D121*Y73))","v":0},{"$f":"+SUM(AA73:AV73)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA73","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB73","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC73","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD73","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE73","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF73","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG73","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH73","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI73","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ73","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK73","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL73","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM73","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN73","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO73","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP73","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ73","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR73","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS73","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT73","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU73","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV73","v":0},{"$f":"+SUM(AX73:BS73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU73+BR73)/2","v":0},{"$f":"(AV73+BS73)/2","v":0},{"$f":"+AVERAGE(AW73,BT73)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brønde og stik, ledningsnet - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW76:AW79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT76:BT79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ76:CQ79)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B123","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E123","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D76*Genanskaffelsespriser!$D123-(2009-D$3)/($C76+D77)*Genanskaffelsespriser!$D123*D76)<0,0,(D76*Genanskaffelsespriser!$D123-(2009-D$3)/($C76+D77)*Genanskaffelsespriser!$D123*D76))","v":0},{"$f":"IF((E76*Genanskaffelsespriser!$D123-(2009-E$3)/($C76+E77)*Genanskaffelsespriser!$D123*E76)<0,0,(E76*Genanskaffelsespriser!$D123-(2009-E$3)/($C76+E77)*Genanskaffelsespriser!$D123*E76))","v":0},{"$f":"IF((F76*Genanskaffelsespriser!$D123-(2009-F$3)/($C76+F77)*Genanskaffelsespriser!$D123*F76)<0,0,(F76*Genanskaffelsespriser!$D123-(2009-F$3)/($C76+F77)*Genanskaffelsespriser!$D123*F76))","v":0},{"$f":"IF((G76*Genanskaffelsespriser!$D123-(2009-G$3)/($C76+G77)*Genanskaffelsespriser!$D123*G76)<0,0,(G76*Genanskaffelsespriser!$D123-(2009-G$3)/($C76+G77)*Genanskaffelsespriser!$D123*G76))","v":0},{"$f":"IF((H76*Genanskaffelsespriser!$D123-(2009-H$3)/($C76+H77)*Genanskaffelsespriser!$D123*H76)<0,0,(H76*Genanskaffelsespriser!$D123-(2009-H$3)/($C76+H77)*Genanskaffelsespriser!$D123*H76))","v":0},{"$f":"IF((I76*Genanskaffelsespriser!$D123-(2009-I$3)/($C76+I77)*Genanskaffelsespriser!$D123*I76)<0,0,(I76*Genanskaffelsespriser!$D123-(2009-I$3)/($C76+I77)*Genanskaffelsespriser!$D123*I76))","v":0},{"$f":"IF((J76*Genanskaffelsespriser!$D123-(2009-J$3)/($C76+J77)*Genanskaffelsespriser!$D123*J76)<0,0,(J76*Genanskaffelsespriser!$D123-(2009-J$3)/($C76+J77)*Genanskaffelsespriser!$D123*J76))","v":0},{"$f":"IF((K76*Genanskaffelsespriser!$D123-(2009-K$3)/($C76+K77)*Genanskaffelsespriser!$D123*K76)<0,0,(K76*Genanskaffelsespriser!$D123-(2009-K$3)/($C76+K77)*Genanskaffelsespriser!$D123*K76))","v":0},{"$f":"IF((L76*Genanskaffelsespriser!$D123-(2009-L$3)/($C76+L77)*Genanskaffelsespriser!$D123*L76)<0,0,(L76*Genanskaffelsespriser!$D123-(2009-L$3)/($C76+L77)*Genanskaffelsespriser!$D123*L76))","v":0},{"$f":"IF((M76*Genanskaffelsespriser!$D123-(2009-M$3)/($C76+M77)*Genanskaffelsespriser!$D123*M76)<0,0,(M76*Genanskaffelsespriser!$D123-(2009-M$3)/($C76+M77)*Genanskaffelsespriser!$D123*M76))","v":0},{"$f":"IF((N76*Genanskaffelsespriser!$D123-(2009-N$3)/($C76+N77)*Genanskaffelsespriser!$D123*N76)<0,0,(N76*Genanskaffelsespriser!$D123-(2009-N$3)/($C76+N77)*Genanskaffelsespriser!$D123*N76))","v":0},{"$f":"IF((O76*Genanskaffelsespriser!$D123-(2009-O$3)/($C76+O77)*Genanskaffelsespriser!$D123*O76)<0,0,(O76*Genanskaffelsespriser!$D123-(2009-O$3)/($C76+O77)*Genanskaffelsespriser!$D123*O76))","v":0},{"$f":"IF((P76*Genanskaffelsespriser!$D123-(2009-P$3)/($C76+P77)*Genanskaffelsespriser!$D123*P76)<0,0,(P76*Genanskaffelsespriser!$D123-(2009-P$3)/($C76+P77)*Genanskaffelsespriser!$D123*P76))","v":0},{"$f":"IF((Q76*Genanskaffelsespriser!$D123-(2009-Q$3)/($C76+Q77)*Genanskaffelsespriser!$D123*Q76)<0,0,(Q76*Genanskaffelsespriser!$D123-(2009-Q$3)/($C76+Q77)*Genanskaffelsespriser!$D123*Q76))","v":0},{"$f":"IF((R76*Genanskaffelsespriser!$D123-(2009-R$3)/($C76+R77)*Genanskaffelsespriser!$D123*R76)<0,0,(R76*Genanskaffelsespriser!$D123-(2009-R$3)/($C76+R77)*Genanskaffelsespriser!$D123*R76))","v":0},{"$f":"IF((S76*Genanskaffelsespriser!$D123-(2009-S$3)/($C76+S77)*Genanskaffelsespriser!$D123*S76)<0,0,(S76*Genanskaffelsespriser!$D123-(2009-S$3)/($C76+S77)*Genanskaffelsespriser!$D123*S76))","v":0},{"$f":"IF((T76*Genanskaffelsespriser!$D123-(2009-T$3)/($C76+T77)*Genanskaffelsespriser!$D123*T76)<0,0,(T76*Genanskaffelsespriser!$D123-(2009-T$3)/($C76+T77)*Genanskaffelsespriser!$D123*T76))","v":0},{"$f":"IF((U76*Genanskaffelsespriser!$D123-(2009-U$3)/($C76+U77)*Genanskaffelsespriser!$D123*U76)<0,0,(U76*Genanskaffelsespriser!$D123-(2009-U$3)/($C76+U77)*Genanskaffelsespriser!$D123*U76))","v":0},{"$f":"IF((V76*Genanskaffelsespriser!$D123-(2009-V$3)/($C76+V77)*Genanskaffelsespriser!$D123*V76)<0,0,(V76*Genanskaffelsespriser!$D123-(2009-V$3)/($C76+V77)*Genanskaffelsespriser!$D123*V76))","v":0},{"$f":"IF((W76*Genanskaffelsespriser!$D123-(2009-W$3)/($C76+W77)*Genanskaffelsespriser!$D123*W76)<0,0,(W76*Genanskaffelsespriser!$D123-(2009-W$3)/($C76+W77)*Genanskaffelsespriser!$D123*W76))","v":0},{"$f":"IF((X76*Genanskaffelsespriser!$D123-(2009-X$3)/($C76+X77)*Genanskaffelsespriser!$D123*X76)<0,0,(X76*Genanskaffelsespriser!$D123-(2009-X$3)/($C76+X77)*Genanskaffelsespriser!$D123*X76))","v":0},{"$f":"IF((Y76*Genanskaffelsespriser!$D123-(2009-Y$3)/($C76+Y77)*Genanskaffelsespriser!$D123*Y76)<0,0,(Y76*Genanskaffelsespriser!$D123-(2009-Y$3)/($C76+Y77)*Genanskaffelsespriser!$D123*Y76))","v":0},{"$f":"+SUM(AA76:AV76)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA76","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB76","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC76","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD76","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE76","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF76","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG76","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH76","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI76","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ76","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK76","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL76","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM76","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN76","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO76","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP76","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ76","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR76","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS76","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT76","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU76","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV76","v":0},{"$f":"+SUM(AX76:BS76)","v":0},{"$f":"(AA76+AX76)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK76+BH76)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU76+BR76)/2","v":0},{"$f":"(AV76+BS76)/2","v":0},{"$f":"+AVERAGE(AW76,BT76)","v":0},{"$f":"SUM(D76:Y76)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B124","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E124","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D78*Genanskaffelsespriser!$D124-(2009-D$3)/($C78+D79)*Genanskaffelsespriser!$D124*D78)<0,0,(D78*Genanskaffelsespriser!$D124-(2009-D$3)/($C78+D79)*Genanskaffelsespriser!$D124*D78))","v":0},{"$f":"IF((E78*Genanskaffelsespriser!$D124-(2009-E$3)/($C78+E79)*Genanskaffelsespriser!$D124*E78)<0,0,(E78*Genanskaffelsespriser!$D124-(2009-E$3)/($C78+E79)*Genanskaffelsespriser!$D124*E78))","v":0},{"$f":"IF((F78*Genanskaffelsespriser!$D124-(2009-F$3)/($C78+F79)*Genanskaffelsespriser!$D124*F78)<0,0,(F78*Genanskaffelsespriser!$D124-(2009-F$3)/($C78+F79)*Genanskaffelsespriser!$D124*F78))","v":0},{"$f":"IF((G78*Genanskaffelsespriser!$D124-(2009-G$3)/($C78+G79)*Genanskaffelsespriser!$D124*G78)<0,0,(G78*Genanskaffelsespriser!$D124-(2009-G$3)/($C78+G79)*Genanskaffelsespriser!$D124*G78))","v":0},{"$f":"IF((H78*Genanskaffelsespriser!$D124-(2009-H$3)/($C78+H79)*Genanskaffelsespriser!$D124*H78)<0,0,(H78*Genanskaffelsespriser!$D124-(2009-H$3)/($C78+H79)*Genanskaffelsespriser!$D124*H78))","v":0},{"$f":"IF((I78*Genanskaffelsespriser!$D124-(2009-I$3)/($C78+I79)*Genanskaffelsespriser!$D124*I78)<0,0,(I78*Genanskaffelsespriser!$D124-(2009-I$3)/($C78+I79)*Genanskaffelsespriser!$D124*I78))","v":0},{"$f":"IF((J78*Genanskaffelsespriser!$D124-(2009-J$3)/($C78+J79)*Genanskaffelsespriser!$D124*J78)<0,0,(J78*Genanskaffelsespriser!$D124-(2009-J$3)/($C78+J79)*Genanskaffelsespriser!$D124*J78))","v":0},{"$f":"IF((K78*Genanskaffelsespriser!$D124-(2009-K$3)/($C78+K79)*Genanskaffelsespriser!$D124*K78)<0,0,(K78*Genanskaffelsespriser!$D124-(2009-K$3)/($C78+K79)*Genanskaffelsespriser!$D124*K78))","v":0},{"$f":"IF((L78*Genanskaffelsespriser!$D124-(2009-L$3)/($C78+L79)*Genanskaffelsespriser!$D124*L78)<0,0,(L78*Genanskaffelsespriser!$D124-(2009-L$3)/($C78+L79)*Genanskaffelsespriser!$D124*L78))","v":0},{"$f":"IF((M78*Genanskaffelsespriser!$D124-(2009-M$3)/($C78+M79)*Genanskaffelsespriser!$D124*M78)<0,0,(M78*Genanskaffelsespriser!$D124-(2009-M$3)/($C78+M79)*Genanskaffelsespriser!$D124*M78))","v":0},{"$f":"IF((N78*Genanskaffelsespriser!$D124-(2009-N$3)/($C78+N79)*Genanskaffelsespriser!$D124*N78)<0,0,(N78*Genanskaffelsespriser!$D124-(2009-N$3)/($C78+N79)*Genanskaffelsespriser!$D124*N78))","v":0},{"$f":"IF((O78*Genanskaffelsespriser!$D124-(2009-O$3)/($C78+O79)*Genanskaffelsespriser!$D124*O78)<0,0,(O78*Genanskaffelsespriser!$D124-(2009-O$3)/($C78+O79)*Genanskaffelsespriser!$D124*O78))","v":0},{"$f":"IF((P78*Genanskaffelsespriser!$D124-(2009-P$3)/($C78+P79)*Genanskaffelsespriser!$D124*P78)<0,0,(P78*Genanskaffelsespriser!$D124-(2009-P$3)/($C78+P79)*Genanskaffelsespriser!$D124*P78))","v":0},{"$f":"IF((Q78*Genanskaffelsespriser!$D124-(2009-Q$3)/($C78+Q79)*Genanskaffelsespriser!$D124*Q78)<0,0,(Q78*Genanskaffelsespriser!$D124-(2009-Q$3)/($C78+Q79)*Genanskaffelsespriser!$D124*Q78))","v":0},{"$f":"IF((R78*Genanskaffelsespriser!$D124-(2009-R$3)/($C78+R79)*Genanskaffelsespriser!$D124*R78)<0,0,(R78*Genanskaffelsespriser!$D124-(2009-R$3)/($C78+R79)*Genanskaffelsespriser!$D124*R78))","v":0},{"$f":"IF((S78*Genanskaffelsespriser!$D124-(2009-S$3)/($C78+S79)*Genanskaffelsespriser!$D124*S78)<0,0,(S78*Genanskaffelsespriser!$D124-(2009-S$3)/($C78+S79)*Genanskaffelsespriser!$D124*S78))","v":0},{"$f":"IF((T78*Genanskaffelsespriser!$D124-(2009-T$3)/($C78+T79)*Genanskaffelsespriser!$D124*T78)<0,0,(T78*Genanskaffelsespriser!$D124-(2009-T$3)/($C78+T79)*Genanskaffelsespriser!$D124*T78))","v":0},{"$f":"IF((U78*Genanskaffelsespriser!$D124-(2009-U$3)/($C78+U79)*Genanskaffelsespriser!$D124*U78)<0,0,(U78*Genanskaffelsespriser!$D124-(2009-U$3)/($C78+U79)*Genanskaffelsespriser!$D124*U78))","v":0},{"$f":"IF((V78*Genanskaffelsespriser!$D124-(2009-V$3)/($C78+V79)*Genanskaffelsespriser!$D124*V78)<0,0,(V78*Genanskaffelsespriser!$D124-(2009-V$3)/($C78+V79)*Genanskaffelsespriser!$D124*V78))","v":0},{"$f":"IF((W78*Genanskaffelsespriser!$D124-(2009-W$3)/($C78+W79)*Genanskaffelsespriser!$D124*W78)<0,0,(W78*Genanskaffelsespriser!$D124-(2009-W$3)/($C78+W79)*Genanskaffelsespriser!$D124*W78))","v":0},{"$f":"IF((X78*Genanskaffelsespriser!$D124-(2009-X$3)/($C78+X79)*Genanskaffelsespriser!$D124*X78)<0,0,(X78*Genanskaffelsespriser!$D124-(2009-X$3)/($C78+X79)*Genanskaffelsespriser!$D124*X78))","v":0},{"$f":"IF((Y78*Genanskaffelsespriser!$D124-(2009-Y$3)/($C78+Y79)*Genanskaffelsespriser!$D124*Y78)<0,0,(Y78*Genanskaffelsespriser!$D124-(2009-Y$3)/($C78+Y79)*Genanskaffelsespriser!$D124*Y78))","v":0},{"$f":"+SUM(AA78:AV78)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA78","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB78","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC78","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD78","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE78","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF78","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG78","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH78","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI78","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ78","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK78","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL78","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM78","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN78","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO78","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP78","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ78","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR78","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS78","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT78","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU78","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV78","v":0},{"$f":"+SUM(AX78:BS78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU78+BR78)/2","v":0},{"$f":"(AV78+BS78)/2","v":0},{"$f":"+AVERAGE(AW78,BT78)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Små pumpestationer inkl. SRO-anlæg - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW81:AW94)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT81:BT94)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ81:CQ94)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B126","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E126","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D81*Genanskaffelsespriser!$D126-(2009-D$3)/($C81+D82)*Genanskaffelsespriser!$D126*D81)<0,0,(D81*Genanskaffelsespriser!$D126-(2009-D$3)/($C81+D82)*Genanskaffelsespriser!$D126*D81))","v":0},{"$f":"IF((E81*Genanskaffelsespriser!$D126-(2009-E$3)/($C81+E82)*Genanskaffelsespriser!$D126*E81)<0,0,(E81*Genanskaffelsespriser!$D126-(2009-E$3)/($C81+E82)*Genanskaffelsespriser!$D126*E81))","v":0},{"$f":"IF((F81*Genanskaffelsespriser!$D126-(2009-F$3)/($C81+F82)*Genanskaffelsespriser!$D126*F81)<0,0,(F81*Genanskaffelsespriser!$D126-(2009-F$3)/($C81+F82)*Genanskaffelsespriser!$D126*F81))","v":0},{"$f":"IF((G81*Genanskaffelsespriser!$D126-(2009-G$3)/($C81+G82)*Genanskaffelsespriser!$D126*G81)<0,0,(G81*Genanskaffelsespriser!$D126-(2009-G$3)/($C81+G82)*Genanskaffelsespriser!$D126*G81))","v":0},{"$f":"IF((H81*Genanskaffelsespriser!$D126-(2009-H$3)/($C81+H82)*Genanskaffelsespriser!$D126*H81)<0,0,(H81*Genanskaffelsespriser!$D126-(2009-H$3)/($C81+H82)*Genanskaffelsespriser!$D126*H81))","v":0},{"$f":"IF((I81*Genanskaffelsespriser!$D126-(2009-I$3)/($C81+I82)*Genanskaffelsespriser!$D126*I81)<0,0,(I81*Genanskaffelsespriser!$D126-(2009-I$3)/($C81+I82)*Genanskaffelsespriser!$D126*I81))","v":0},{"$f":"IF((J81*Genanskaffelsespriser!$D126-(2009-J$3)/($C81+J82)*Genanskaffelsespriser!$D126*J81)<0,0,(J81*Genanskaffelsespriser!$D126-(2009-J$3)/($C81+J82)*Genanskaffelsespriser!$D126*J81))","v":0},{"$f":"IF((K81*Genanskaffelsespriser!$D126-(2009-K$3)/($C81+K82)*Genanskaffelsespriser!$D126*K81)<0,0,(K81*Genanskaffelsespriser!$D126-(2009-K$3)/($C81+K82)*Genanskaffelsespriser!$D126*K81))","v":0},{"$f":"IF((L81*Genanskaffelsespriser!$D126-(2009-L$3)/($C81+L82)*Genanskaffelsespriser!$D126*L81)<0,0,(L81*Genanskaffelsespriser!$D126-(2009-L$3)/($C81+L82)*Genanskaffelsespriser!$D126*L81))","v":0},{"$f":"IF((M81*Genanskaffelsespriser!$D126-(2009-M$3)/($C81+M82)*Genanskaffelsespriser!$D126*M81)<0,0,(M81*Genanskaffelsespriser!$D126-(2009-M$3)/($C81+M82)*Genanskaffelsespriser!$D126*M81))","v":0},{"$f":"IF((N81*Genanskaffelsespriser!$D126-(2009-N$3)/($C81+N82)*Genanskaffelsespriser!$D126*N81)<0,0,(N81*Genanskaffelsespriser!$D126-(2009-N$3)/($C81+N82)*Genanskaffelsespriser!$D126*N81))","v":0},{"$f":"IF((O81*Genanskaffelsespriser!$D126-(2009-O$3)/($C81+O82)*Genanskaffelsespriser!$D126*O81)<0,0,(O81*Genanskaffelsespriser!$D126-(2009-O$3)/($C81+O82)*Genanskaffelsespriser!$D126*O81))","v":0},{"$f":"IF((P81*Genanskaffelsespriser!$D126-(2009-P$3)/($C81+P82)*Genanskaffelsespriser!$D126*P81)<0,0,(P81*Genanskaffelsespriser!$D126-(2009-P$3)/($C81+P82)*Genanskaffelsespriser!$D126*P81))","v":0},{"$f":"IF((Q81*Genanskaffelsespriser!$D126-(2009-Q$3)/($C81+Q82)*Genanskaffelsespriser!$D126*Q81)<0,0,(Q81*Genanskaffelsespriser!$D126-(2009-Q$3)/($C81+Q82)*Genanskaffelsespriser!$D126*Q81))","v":0},{"$f":"IF((R81*Genanskaffelsespriser!$D126-(2009-R$3)/($C81+R82)*Genanskaffelsespriser!$D126*R81)<0,0,(R81*Genanskaffelsespriser!$D126-(2009-R$3)/($C81+R82)*Genanskaffelsespriser!$D126*R81))","v":0},{"$f":"IF((S81*Genanskaffelsespriser!$D126-(2009-S$3)/($C81+S82)*Genanskaffelsespriser!$D126*S81)<0,0,(S81*Genanskaffelsespriser!$D126-(2009-S$3)/($C81+S82)*Genanskaffelsespriser!$D126*S81))","v":0},{"$f":"IF((T81*Genanskaffelsespriser!$D126-(2009-T$3)/($C81+T82)*Genanskaffelsespriser!$D126*T81)<0,0,(T81*Genanskaffelsespriser!$D126-(2009-T$3)/($C81+T82)*Genanskaffelsespriser!$D126*T81))","v":0},{"$f":"IF((U81*Genanskaffelsespriser!$D126-(2009-U$3)/($C81+U82)*Genanskaffelsespriser!$D126*U81)<0,0,(U81*Genanskaffelsespriser!$D126-(2009-U$3)/($C81+U82)*Genanskaffelsespriser!$D126*U81))","v":0},{"$f":"IF((V81*Genanskaffelsespriser!$D126-(2009-V$3)/($C81+V82)*Genanskaffelsespriser!$D126*V81)<0,0,(V81*Genanskaffelsespriser!$D126-(2009-V$3)/($C81+V82)*Genanskaffelsespriser!$D126*V81))","v":0},{"$f":"IF((W81*Genanskaffelsespriser!$D126-(2009-W$3)/($C81+W82)*Genanskaffelsespriser!$D126*W81)<0,0,(W81*Genanskaffelsespriser!$D126-(2009-W$3)/($C81+W82)*Genanskaffelsespriser!$D126*W81))","v":0},{"$f":"IF((X81*Genanskaffelsespriser!$D126-(2009-X$3)/($C81+X82)*Genanskaffelsespriser!$D126*X81)<0,0,(X81*Genanskaffelsespriser!$D126-(2009-X$3)/($C81+X82)*Genanskaffelsespriser!$D126*X81))","v":0},{"$f":"IF((Y81*Genanskaffelsespriser!$D126-(2009-Y$3)/($C81+Y82)*Genanskaffelsespriser!$D126*Y81)<0,0,(Y81*Genanskaffelsespriser!$D126-(2009-Y$3)/($C81+Y82)*Genanskaffelsespriser!$D126*Y81))","v":0},{"$f":"+SUM(AA81:AV81)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA81","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB81","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC81","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD81","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE81","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF81","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG81","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH81","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI81","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ81","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK81","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL81","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM81","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN81","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO81","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP81","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ81","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR81","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS81","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT81","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU81","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV81","v":0},{"$f":"+SUM(AX81:BS81)","v":0},{"$f":"(AA81+AX81)/2","v":0},{"$f":"(AB81+AY81)/2","v":0},{"$f":"(AC81+AZ81)/2","v":0},{"$f":"(AD81+BA81)/2","v":0},{"$f":"(AE81+BB81)/2","v":0},{"$f":"(AF81+BC81)/2","v":0},{"$f":"(AG81+BD81)/2","v":0},{"$f":"(AH81+BE81)/2","v":0},{"$f":"(AI81+BF81)/2","v":0},{"$f":"(AJ81+BG81)/2","v":0},{"$f":"(AK81+BH81)/2","v":0},{"$f":"(AL81+BI81)/2","v":0},{"$f":"(AM81+BJ81)/2","v":0},{"$f":"(AN81+BK81)/2","v":0},{"$f":"(AO81+BL81)/2","v":0},{"$f":"(AP81+BM81)/2","v":0},{"$f":"(AQ81+BN81)/2","v":0},{"$f":"(AR81+BO81)/2","v":0},{"$f":"(AS81+BP81)/2","v":0},{"$f":"(AT81+BQ81)/2","v":0},{"$f":"(AU81+BR81)/2","v":0},{"$f":"(AV81+BS81)/2","v":0},{"$f":"+AVERAGE(AW81,BT81)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B127","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E127","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D83*Genanskaffelsespriser!$D127-(2009-D$3)/($C83+D84)*Genanskaffelsespriser!$D127*D83)<0,0,(D83*Genanskaffelsespriser!$D127-(2009-D$3)/($C83+D84)*Genanskaffelsespriser!$D127*D83))","v":0},{"$f":"IF((E83*Genanskaffelsespriser!$D127-(2009-E$3)/($C83+E84)*Genanskaffelsespriser!$D127*E83)<0,0,(E83*Genanskaffelsespriser!$D127-(2009-E$3)/($C83+E84)*Genanskaffelsespriser!$D127*E83))","v":0},{"$f":"IF((F83*Genanskaffelsespriser!$D127-(2009-F$3)/($C83+F84)*Genanskaffelsespriser!$D127*F83)<0,0,(F83*Genanskaffelsespriser!$D127-(2009-F$3)/($C83+F84)*Genanskaffelsespriser!$D127*F83))","v":0},{"$f":"IF((G83*Genanskaffelsespriser!$D127-(2009-G$3)/($C83+G84)*Genanskaffelsespriser!$D127*G83)<0,0,(G83*Genanskaffelsespriser!$D127-(2009-G$3)/($C83+G84)*Genanskaffelsespriser!$D127*G83))","v":0},{"$f":"IF((H83*Genanskaffelsespriser!$D127-(2009-H$3)/($C83+H84)*Genanskaffelsespriser!$D127*H83)<0,0,(H83*Genanskaffelsespriser!$D127-(2009-H$3)/($C83+H84)*Genanskaffelsespriser!$D127*H83))","v":0},{"$f":"IF((I83*Genanskaffelsespriser!$D127-(2009-I$3)/($C83+I84)*Genanskaffelsespriser!$D127*I83)<0,0,(I83*Genanskaffelsespriser!$D127-(2009-I$3)/($C83+I84)*Genanskaffelsespriser!$D127*I83))","v":0},{"$f":"IF((J83*Genanskaffelsespriser!$D127-(2009-J$3)/($C83+J84)*Genanskaffelsespriser!$D127*J83)<0,0,(J83*Genanskaffelsespriser!$D127-(2009-J$3)/($C83+J84)*Genanskaffelsespriser!$D127*J83))","v":0},{"$f":"IF((K83*Genanskaffelsespriser!$D127-(2009-K$3)/($C83+K84)*Genanskaffelsespriser!$D127*K83)<0,0,(K83*Genanskaffelsespriser!$D127-(2009-K$3)/($C83+K84)*Genanskaffelsespriser!$D127*K83))","v":0},{"$f":"IF((L83*Genanskaffelsespriser!$D127-(2009-L$3)/($C83+L84)*Genanskaffelsespriser!$D127*L83)<0,0,(L83*Genanskaffelsespriser!$D127-(2009-L$3)/($C83+L84)*Genanskaffelsespriser!$D127*L83))","v":0},{"$f":"IF((M83*Genanskaffelsespriser!$D127-(2009-M$3)/($C83+M84)*Genanskaffelsespriser!$D127*M83)<0,0,(M83*Genanskaffelsespriser!$D127-(2009-M$3)/($C83+M84)*Genanskaffelsespriser!$D127*M83))","v":0},{"$f":"IF((N83*Genanskaffelsespriser!$D127-(2009-N$3)/($C83+N84)*Genanskaffelsespriser!$D127*N83)<0,0,(N83*Genanskaffelsespriser!$D127-(2009-N$3)/($C83+N84)*Genanskaffelsespriser!$D127*N83))","v":0},{"$f":"IF((O83*Genanskaffelsespriser!$D127-(2009-O$3)/($C83+O84)*Genanskaffelsespriser!$D127*O83)<0,0,(O83*Genanskaffelsespriser!$D127-(2009-O$3)/($C83+O84)*Genanskaffelsespriser!$D127*O83))","v":0},{"$f":"IF((P83*Genanskaffelsespriser!$D127-(2009-P$3)/($C83+P84)*Genanskaffelsespriser!$D127*P83)<0,0,(P83*Genanskaffelsespriser!$D127-(2009-P$3)/($C83+P84)*Genanskaffelsespriser!$D127*P83))","v":0},{"$f":"IF((Q83*Genanskaffelsespriser!$D127-(2009-Q$3)/($C83+Q84)*Genanskaffelsespriser!$D127*Q83)<0,0,(Q83*Genanskaffelsespriser!$D127-(2009-Q$3)/($C83+Q84)*Genanskaffelsespriser!$D127*Q83))","v":0},{"$f":"IF((R83*Genanskaffelsespriser!$D127-(2009-R$3)/($C83+R84)*Genanskaffelsespriser!$D127*R83)<0,0,(R83*Genanskaffelsespriser!$D127-(2009-R$3)/($C83+R84)*Genanskaffelsespriser!$D127*R83))","v":0},{"$f":"IF((S83*Genanskaffelsespriser!$D127-(2009-S$3)/($C83+S84)*Genanskaffelsespriser!$D127*S83)<0,0,(S83*Genanskaffelsespriser!$D127-(2009-S$3)/($C83+S84)*Genanskaffelsespriser!$D127*S83))","v":0},{"$f":"IF((T83*Genanskaffelsespriser!$D127-(2009-T$3)/($C83+T84)*Genanskaffelsespriser!$D127*T83)<0,0,(T83*Genanskaffelsespriser!$D127-(2009-T$3)/($C83+T84)*Genanskaffelsespriser!$D127*T83))","v":0},{"$f":"IF((U83*Genanskaffelsespriser!$D127-(2009-U$3)/($C83+U84)*Genanskaffelsespriser!$D127*U83)<0,0,(U83*Genanskaffelsespriser!$D127-(2009-U$3)/($C83+U84)*Genanskaffelsespriser!$D127*U83))","v":0},{"$f":"IF((V83*Genanskaffelsespriser!$D127-(2009-V$3)/($C83+V84)*Genanskaffelsespriser!$D127*V83)<0,0,(V83*Genanskaffelsespriser!$D127-(2009-V$3)/($C83+V84)*Genanskaffelsespriser!$D127*V83))","v":0},{"$f":"IF((W83*Genanskaffelsespriser!$D127-(2009-W$3)/($C83+W84)*Genanskaffelsespriser!$D127*W83)<0,0,(W83*Genanskaffelsespriser!$D127-(2009-W$3)/($C83+W84)*Genanskaffelsespriser!$D127*W83))","v":0},{"$f":"IF((X83*Genanskaffelsespriser!$D127-(2009-X$3)/($C83+X84)*Genanskaffelsespriser!$D127*X83)<0,0,(X83*Genanskaffelsespriser!$D127-(2009-X$3)/($C83+X84)*Genanskaffelsespriser!$D127*X83))","v":0},{"$f":"IF((Y83*Genanskaffelsespriser!$D127-(2009-Y$3)/($C83+Y84)*Genanskaffelsespriser!$D127*Y83)<0,0,(Y83*Genanskaffelsespriser!$D127-(2009-Y$3)/($C83+Y84)*Genanskaffelsespriser!$D127*Y83))","v":0},{"$f":"+SUM(AA83:AV83)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA83","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB83","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC83","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD83","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE83","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF83","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG83","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH83","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI83","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ83","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK83","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL83","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM83","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN83","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO83","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP83","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ83","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR83","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS83","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT83","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU83","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV83","v":0},{"$f":"+SUM(AX83:BS83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW83,BT83)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B128","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E128","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D85*Genanskaffelsespriser!$D128-(2009-D$3)/$C85*Genanskaffelsespriser!$D128*D85)<0,0,(D85*Genanskaffelsespriser!$D128-(2009-D$3)/$C85*Genanskaffelsespriser!$D128*D85))","v":0},{"$f":"IF((E85*Genanskaffelsespriser!$D128-(2009-E$3)/$C85*Genanskaffelsespriser!$D128*E85)<0,0,(E85*Genanskaffelsespriser!$D128-(2009-E$3)/$C85*Genanskaffelsespriser!$D128*E85))","v":0},{"$f":"IF((F85*Genanskaffelsespriser!$D128-(2009-F$3)/$C85*Genanskaffelsespriser!$D128*F85)<0,0,(F85*Genanskaffelsespriser!$D128-(2009-F$3)/$C85*Genanskaffelsespriser!$D128*F85))","v":0},{"$f":"IF((G85*Genanskaffelsespriser!$D128-(2009-G$3)/$C85*Genanskaffelsespriser!$D128*G85)<0,0,(G85*Genanskaffelsespriser!$D128-(2009-G$3)/$C85*Genanskaffelsespriser!$D128*G85))","v":0},{"$f":"IF((H85*Genanskaffelsespriser!$D128-(2009-H$3)/$C85*Genanskaffelsespriser!$D128*H85)<0,0,(H85*Genanskaffelsespriser!$D128-(2009-H$3)/$C85*Genanskaffelsespriser!$D128*H85))","v":0},{"$f":"IF((I85*Genanskaffelsespriser!$D128-(2009-I$3)/$C85*Genanskaffelsespriser!$D128*I85)<0,0,(I85*Genanskaffelsespriser!$D128-(2009-I$3)/$C85*Genanskaffelsespriser!$D128*I85))","v":0},{"$f":"IF((J85*Genanskaffelsespriser!$D128-(2009-J$3)/$C85*Genanskaffelsespriser!$D128*J85)<0,0,(J85*Genanskaffelsespriser!$D128-(2009-J$3)/$C85*Genanskaffelsespriser!$D128*J85))","v":0},{"$f":"IF((K85*Genanskaffelsespriser!$D128-(2009-K$3)/$C85*Genanskaffelsespriser!$D128*K85)<0,0,(K85*Genanskaffelsespriser!$D128-(2009-K$3)/$C85*Genanskaffelsespriser!$D128*K85))","v":0},{"$f":"IF((L85*Genanskaffelsespriser!$D128-(2009-L$3)/$C85*Genanskaffelsespriser!$D128*L85)<0,0,(L85*Genanskaffelsespriser!$D128-(2009-L$3)/$C85*Genanskaffelsespriser!$D128*L85))","v":0},{"$f":"IF((M85*Genanskaffelsespriser!$D128-(2009-M$3)/$C85*Genanskaffelsespriser!$D128*M85)<0,0,(M85*Genanskaffelsespriser!$D128-(2009-M$3)/$C85*Genanskaffelsespriser!$D128*M85))","v":0},{"$f":"IF((N85*Genanskaffelsespriser!$D128-(2009-N$3)/$C85*Genanskaffelsespriser!$D128*N85)<0,0,(N85*Genanskaffelsespriser!$D128-(2009-N$3)/$C85*Genanskaffelsespriser!$D128*N85))","v":0},{"$f":"IF((O85*Genanskaffelsespriser!$D128-(2009-O$3)/$C85*Genanskaffelsespriser!$D128*O85)<0,0,(O85*Genanskaffelsespriser!$D128-(2009-O$3)/$C85*Genanskaffelsespriser!$D128*O85))","v":0},{"$f":"IF((P85*Genanskaffelsespriser!$D128-(2009-P$3)/$C85*Genanskaffelsespriser!$D128*P85)<0,0,(P85*Genanskaffelsespriser!$D128-(2009-P$3)/$C85*Genanskaffelsespriser!$D128*P85))","v":0},{"$f":"IF((Q85*Genanskaffelsespriser!$D128-(2009-Q$3)/$C85*Genanskaffelsespriser!$D128*Q85)<0,0,(Q85*Genanskaffelsespriser!$D128-(2009-Q$3)/$C85*Genanskaffelsespriser!$D128*Q85))","v":0},{"$f":"IF((R85*Genanskaffelsespriser!$D128-(2009-R$3)/$C85*Genanskaffelsespriser!$D128*R85)<0,0,(R85*Genanskaffelsespriser!$D128-(2009-R$3)/$C85*Genanskaffelsespriser!$D128*R85))","v":0},{"$f":"IF((S85*Genanskaffelsespriser!$D128-(2009-S$3)/$C85*Genanskaffelsespriser!$D128*S85)<0,0,(S85*Genanskaffelsespriser!$D128-(2009-S$3)/$C85*Genanskaffelsespriser!$D128*S85))","v":0},{"$f":"IF((T85*Genanskaffelsespriser!$D128-(2009-T$3)/$C85*Genanskaffelsespriser!$D128*T85)<0,0,(T85*Genanskaffelsespriser!$D128-(2009-T$3)/$C85*Genanskaffelsespriser!$D128*T85))","v":0},{"$f":"IF((U85*Genanskaffelsespriser!$D128-(2009-U$3)/$C85*Genanskaffelsespriser!$D128*U85)<0,0,(U85*Genanskaffelsespriser!$D128-(2009-U$3)/$C85*Genanskaffelsespriser!$D128*U85))","v":0},{"$f":"IF((V85*Genanskaffelsespriser!$D128-(2009-V$3)/$C85*Genanskaffelsespriser!$D128*V85)<0,0,(V85*Genanskaffelsespriser!$D128-(2009-V$3)/$C85*Genanskaffelsespriser!$D128*V85))","v":0},{"$f":"IF((W85*Genanskaffelsespriser!$D128-(2009-W$3)/$C85*Genanskaffelsespriser!$D128*W85)<0,0,(W85*Genanskaffelsespriser!$D128-(2009-W$3)/$C85*Genanskaffelsespriser!$D128*W85))","v":0},{"$f":"IF((X85*Genanskaffelsespriser!$D128-(2009-X$3)/$C85*Genanskaffelsespriser!$D128*X85)<0,0,(X85*Genanskaffelsespriser!$D128-(2009-X$3)/$C85*Genanskaffelsespriser!$D128*X85))","v":0},{"$f":"IF((Y85*Genanskaffelsespriser!$D128-(2009-Y$3)/$C85*Genanskaffelsespriser!$D128*Y85)<0,0,(Y85*Genanskaffelsespriser!$D128-(2009-Y$3)/$C85*Genanskaffelsespriser!$D128*Y85))","v":0},{"$f":"+SUM(AA85:AV85)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA85","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB85","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC85","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD85","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE85","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF85","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG85","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH85","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI85","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ85","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK85","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL85","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM85","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN85","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO85","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP85","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ85","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR85","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS85","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT85","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU85","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV85","v":0},{"$f":"+SUM(AX85:BS85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW85,BT85)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B129","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E129","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D86*Genanskaffelsespriser!$D129-(2009-D$3)/$C86*Genanskaffelsespriser!$D129*D86)<0,0,(D86*Genanskaffelsespriser!$D129-(2009-D$3)/$C86*Genanskaffelsespriser!$D129*D86))","v":0},{"$f":"IF((E86*Genanskaffelsespriser!$D129-(2009-E$3)/$C86*Genanskaffelsespriser!$D129*E86)<0,0,(E86*Genanskaffelsespriser!$D129-(2009-E$3)/$C86*Genanskaffelsespriser!$D129*E86))","v":0},{"$f":"IF((F86*Genanskaffelsespriser!$D129-(2009-F$3)/$C86*Genanskaffelsespriser!$D129*F86)<0,0,(F86*Genanskaffelsespriser!$D129-(2009-F$3)/$C86*Genanskaffelsespriser!$D129*F86))","v":0},{"$f":"IF((G86*Genanskaffelsespriser!$D129-(2009-G$3)/$C86*Genanskaffelsespriser!$D129*G86)<0,0,(G86*Genanskaffelsespriser!$D129-(2009-G$3)/$C86*Genanskaffelsespriser!$D129*G86))","v":0},{"$f":"IF((H86*Genanskaffelsespriser!$D129-(2009-H$3)/$C86*Genanskaffelsespriser!$D129*H86)<0,0,(H86*Genanskaffelsespriser!$D129-(2009-H$3)/$C86*Genanskaffelsespriser!$D129*H86))","v":0},{"$f":"IF((I86*Genanskaffelsespriser!$D129-(2009-I$3)/$C86*Genanskaffelsespriser!$D129*I86)<0,0,(I86*Genanskaffelsespriser!$D129-(2009-I$3)/$C86*Genanskaffelsespriser!$D129*I86))","v":0},{"$f":"IF((J86*Genanskaffelsespriser!$D129-(2009-J$3)/$C86*Genanskaffelsespriser!$D129*J86)<0,0,(J86*Genanskaffelsespriser!$D129-(2009-J$3)/$C86*Genanskaffelsespriser!$D129*J86))","v":0},{"$f":"IF((K86*Genanskaffelsespriser!$D129-(2009-K$3)/$C86*Genanskaffelsespriser!$D129*K86)<0,0,(K86*Genanskaffelsespriser!$D129-(2009-K$3)/$C86*Genanskaffelsespriser!$D129*K86))","v":0},{"$f":"IF((L86*Genanskaffelsespriser!$D129-(2009-L$3)/$C86*Genanskaffelsespriser!$D129*L86)<0,0,(L86*Genanskaffelsespriser!$D129-(2009-L$3)/$C86*Genanskaffelsespriser!$D129*L86))","v":0},{"$f":"IF((M86*Genanskaffelsespriser!$D129-(2009-M$3)/$C86*Genanskaffelsespriser!$D129*M86)<0,0,(M86*Genanskaffelsespriser!$D129-(2009-M$3)/$C86*Genanskaffelsespriser!$D129*M86))","v":0},{"$f":"IF((N86*Genanskaffelsespriser!$D129-(2009-N$3)/$C86*Genanskaffelsespriser!$D129*N86)<0,0,(N86*Genanskaffelsespriser!$D129-(2009-N$3)/$C86*Genanskaffelsespriser!$D129*N86))","v":0},{"$f":"IF((O86*Genanskaffelsespriser!$D129-(2009-O$3)/$C86*Genanskaffelsespriser!$D129*O86)<0,0,(O86*Genanskaffelsespriser!$D129-(2009-O$3)/$C86*Genanskaffelsespriser!$D129*O86))","v":0},{"$f":"IF((P86*Genanskaffelsespriser!$D129-(2009-P$3)/$C86*Genanskaffelsespriser!$D129*P86)<0,0,(P86*Genanskaffelsespriser!$D129-(2009-P$3)/$C86*Genanskaffelsespriser!$D129*P86))","v":0},{"$f":"IF((Q86*Genanskaffelsespriser!$D129-(2009-Q$3)/$C86*Genanskaffelsespriser!$D129*Q86)<0,0,(Q86*Genanskaffelsespriser!$D129-(2009-Q$3)/$C86*Genanskaffelsespriser!$D129*Q86))","v":0},{"$f":"IF((R86*Genanskaffelsespriser!$D129-(2009-R$3)/$C86*Genanskaffelsespriser!$D129*R86)<0,0,(R86*Genanskaffelsespriser!$D129-(2009-R$3)/$C86*Genanskaffelsespriser!$D129*R86))","v":0},{"$f":"IF((S86*Genanskaffelsespriser!$D129-(2009-S$3)/$C86*Genanskaffelsespriser!$D129*S86)<0,0,(S86*Genanskaffelsespriser!$D129-(2009-S$3)/$C86*Genanskaffelsespriser!$D129*S86))","v":0},{"$f":"IF((T86*Genanskaffelsespriser!$D129-(2009-T$3)/$C86*Genanskaffelsespriser!$D129*T86)<0,0,(T86*Genanskaffelsespriser!$D129-(2009-T$3)/$C86*Genanskaffelsespriser!$D129*T86))","v":0},{"$f":"IF((U86*Genanskaffelsespriser!$D129-(2009-U$3)/$C86*Genanskaffelsespriser!$D129*U86)<0,0,(U86*Genanskaffelsespriser!$D129-(2009-U$3)/$C86*Genanskaffelsespriser!$D129*U86))","v":0},{"$f":"IF((V86*Genanskaffelsespriser!$D129-(2009-V$3)/$C86*Genanskaffelsespriser!$D129*V86)<0,0,(V86*Genanskaffelsespriser!$D129-(2009-V$3)/$C86*Genanskaffelsespriser!$D129*V86))","v":0},{"$f":"IF((W86*Genanskaffelsespriser!$D129-(2009-W$3)/$C86*Genanskaffelsespriser!$D129*W86)<0,0,(W86*Genanskaffelsespriser!$D129-(2009-W$3)/$C86*Genanskaffelsespriser!$D129*W86))","v":0},{"$f":"IF((X86*Genanskaffelsespriser!$D129-(2009-X$3)/$C86*Genanskaffelsespriser!$D129*X86)<0,0,(X86*Genanskaffelsespriser!$D129-(2009-X$3)/$C86*Genanskaffelsespriser!$D129*X86))","v":0},{"$f":"IF((Y86*Genanskaffelsespriser!$D129-(2009-Y$3)/$C86*Genanskaffelsespriser!$D129*Y86)<0,0,(Y86*Genanskaffelsespriser!$D129-(2009-Y$3)/$C86*Genanskaffelsespriser!$D129*Y86))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA86","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB86","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC86","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD86","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE86","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF86","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG86","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH86","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI86","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ86","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK86","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL86","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM86","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN86","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO86","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP86","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ86","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR86","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS86","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT86","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU86","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B130","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E130","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D87*Genanskaffelsespriser!$D130-(2009-D$3)/($C87+D88)*Genanskaffelsespriser!$D130*D87)<0,0,(D87*Genanskaffelsespriser!$D130-(2009-D$3)/($C87+D88)*Genanskaffelsespriser!$D130*D87))","v":0},{"$f":"IF((E87*Genanskaffelsespriser!$D130-(2009-E$3)/($C87+E88)*Genanskaffelsespriser!$D130*E87)<0,0,(E87*Genanskaffelsespriser!$D130-(2009-E$3)/($C87+E88)*Genanskaffelsespriser!$D130*E87))","v":0},{"$f":"IF((F87*Genanskaffelsespriser!$D130-(2009-F$3)/($C87+F88)*Genanskaffelsespriser!$D130*F87)<0,0,(F87*Genanskaffelsespriser!$D130-(2009-F$3)/($C87+F88)*Genanskaffelsespriser!$D130*F87))","v":0},{"$f":"IF((G87*Genanskaffelsespriser!$D130-(2009-G$3)/($C87+G88)*Genanskaffelsespriser!$D130*G87)<0,0,(G87*Genanskaffelsespriser!$D130-(2009-G$3)/($C87+G88)*Genanskaffelsespriser!$D130*G87))","v":0},{"$f":"IF((H87*Genanskaffelsespriser!$D130-(2009-H$3)/($C87+H88)*Genanskaffelsespriser!$D130*H87)<0,0,(H87*Genanskaffelsespriser!$D130-(2009-H$3)/($C87+H88)*Genanskaffelsespriser!$D130*H87))","v":0},{"$f":"IF((I87*Genanskaffelsespriser!$D130-(2009-I$3)/($C87+I88)*Genanskaffelsespriser!$D130*I87)<0,0,(I87*Genanskaffelsespriser!$D130-(2009-I$3)/($C87+I88)*Genanskaffelsespriser!$D130*I87))","v":0},{"$f":"IF((J87*Genanskaffelsespriser!$D130-(2009-J$3)/($C87+J88)*Genanskaffelsespriser!$D130*J87)<0,0,(J87*Genanskaffelsespriser!$D130-(2009-J$3)/($C87+J88)*Genanskaffelsespriser!$D130*J87))","v":0},{"$f":"IF((K87*Genanskaffelsespriser!$D130-(2009-K$3)/($C87+K88)*Genanskaffelsespriser!$D130*K87)<0,0,(K87*Genanskaffelsespriser!$D130-(2009-K$3)/($C87+K88)*Genanskaffelsespriser!$D130*K87))","v":0},{"$f":"IF((L87*Genanskaffelsespriser!$D130-(2009-L$3)/($C87+L88)*Genanskaffelsespriser!$D130*L87)<0,0,(L87*Genanskaffelsespriser!$D130-(2009-L$3)/($C87+L88)*Genanskaffelsespriser!$D130*L87))","v":0},{"$f":"IF((M87*Genanskaffelsespriser!$D130-(2009-M$3)/($C87+M88)*Genanskaffelsespriser!$D130*M87)<0,0,(M87*Genanskaffelsespriser!$D130-(2009-M$3)/($C87+M88)*Genanskaffelsespriser!$D130*M87))","v":0},{"$f":"IF((N87*Genanskaffelsespriser!$D130-(2009-N$3)/($C87+N88)*Genanskaffelsespriser!$D130*N87)<0,0,(N87*Genanskaffelsespriser!$D130-(2009-N$3)/($C87+N88)*Genanskaffelsespriser!$D130*N87))","v":0},{"$f":"IF((O87*Genanskaffelsespriser!$D130-(2009-O$3)/($C87+O88)*Genanskaffelsespriser!$D130*O87)<0,0,(O87*Genanskaffelsespriser!$D130-(2009-O$3)/($C87+O88)*Genanskaffelsespriser!$D130*O87))","v":0},{"$f":"IF((P87*Genanskaffelsespriser!$D130-(2009-P$3)/($C87+P88)*Genanskaffelsespriser!$D130*P87)<0,0,(P87*Genanskaffelsespriser!$D130-(2009-P$3)/($C87+P88)*Genanskaffelsespriser!$D130*P87))","v":0},{"$f":"IF((Q87*Genanskaffelsespriser!$D130-(2009-Q$3)/($C87+Q88)*Genanskaffelsespriser!$D130*Q87)<0,0,(Q87*Genanskaffelsespriser!$D130-(2009-Q$3)/($C87+Q88)*Genanskaffelsespriser!$D130*Q87))","v":0},{"$f":"IF((R87*Genanskaffelsespriser!$D130-(2009-R$3)/($C87+R88)*Genanskaffelsespriser!$D130*R87)<0,0,(R87*Genanskaffelsespriser!$D130-(2009-R$3)/($C87+R88)*Genanskaffelsespriser!$D130*R87))","v":0},{"$f":"IF((S87*Genanskaffelsespriser!$D130-(2009-S$3)/($C87+S88)*Genanskaffelsespriser!$D130*S87)<0,0,(S87*Genanskaffelsespriser!$D130-(2009-S$3)/($C87+S88)*Genanskaffelsespriser!$D130*S87))","v":0},{"$f":"IF((T87*Genanskaffelsespriser!$D130-(2009-T$3)/($C87+T88)*Genanskaffelsespriser!$D130*T87)<0,0,(T87*Genanskaffelsespriser!$D130-(2009-T$3)/($C87+T88)*Genanskaffelsespriser!$D130*T87))","v":0},{"$f":"IF((U87*Genanskaffelsespriser!$D130-(2009-U$3)/($C87+U88)*Genanskaffelsespriser!$D130*U87)<0,0,(U87*Genanskaffelsespriser!$D130-(2009-U$3)/($C87+U88)*Genanskaffelsespriser!$D130*U87))","v":0},{"$f":"IF((V87*Genanskaffelsespriser!$D130-(2009-V$3)/($C87+V88)*Genanskaffelsespriser!$D130*V87)<0,0,(V87*Genanskaffelsespriser!$D130-(2009-V$3)/($C87+V88)*Genanskaffelsespriser!$D130*V87))","v":0},{"$f":"IF((W87*Genanskaffelsespriser!$D130-(2009-W$3)/($C87+W88)*Genanskaffelsespriser!$D130*W87)<0,0,(W87*Genanskaffelsespriser!$D130-(2009-W$3)/($C87+W88)*Genanskaffelsespriser!$D130*W87))","v":0},{"$f":"IF((X87*Genanskaffelsespriser!$D130-(2009-X$3)/($C87+X88)*Genanskaffelsespriser!$D130*X87)<0,0,(X87*Genanskaffelsespriser!$D130-(2009-X$3)/($C87+X88)*Genanskaffelsespriser!$D130*X87))","v":0},{"$f":"IF((Y87*Genanskaffelsespriser!$D130-(2009-Y$3)/($C87+Y88)*Genanskaffelsespriser!$D130*Y87)<0,0,(Y87*Genanskaffelsespriser!$D130-(2009-Y$3)/($C87+Y88)*Genanskaffelsespriser!$D130*Y87))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA87","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB87","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC87","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD87","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE87","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF87","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG87","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH87","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI87","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ87","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK87","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL87","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM87","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN87","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO87","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP87","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ87","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR87","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS87","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT87","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU87","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B131","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E131","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D89*Genanskaffelsespriser!$D131-(2009-D$3)/$C89*Genanskaffelsespriser!$D131*D89)<0,0,(D89*Genanskaffelsespriser!$D131-(2009-D$3)/$C89*Genanskaffelsespriser!$D131*D89))","v":0},{"$f":"IF((E89*Genanskaffelsespriser!$D131-(2009-E$3)/$C89*Genanskaffelsespriser!$D131*E89)<0,0,(E89*Genanskaffelsespriser!$D131-(2009-E$3)/$C89*Genanskaffelsespriser!$D131*E89))","v":0},{"$f":"IF((F89*Genanskaffelsespriser!$D131-(2009-F$3)/$C89*Genanskaffelsespriser!$D131*F89)<0,0,(F89*Genanskaffelsespriser!$D131-(2009-F$3)/$C89*Genanskaffelsespriser!$D131*F89))","v":0},{"$f":"IF((G89*Genanskaffelsespriser!$D131-(2009-G$3)/$C89*Genanskaffelsespriser!$D131*G89)<0,0,(G89*Genanskaffelsespriser!$D131-(2009-G$3)/$C89*Genanskaffelsespriser!$D131*G89))","v":0},{"$f":"IF((H89*Genanskaffelsespriser!$D131-(2009-H$3)/$C89*Genanskaffelsespriser!$D131*H89)<0,0,(H89*Genanskaffelsespriser!$D131-(2009-H$3)/$C89*Genanskaffelsespriser!$D131*H89))","v":0},{"$f":"IF((I89*Genanskaffelsespriser!$D131-(2009-I$3)/$C89*Genanskaffelsespriser!$D131*I89)<0,0,(I89*Genanskaffelsespriser!$D131-(2009-I$3)/$C89*Genanskaffelsespriser!$D131*I89))","v":0},{"$f":"IF((J89*Genanskaffelsespriser!$D131-(2009-J$3)/$C89*Genanskaffelsespriser!$D131*J89)<0,0,(J89*Genanskaffelsespriser!$D131-(2009-J$3)/$C89*Genanskaffelsespriser!$D131*J89))","v":0},{"$f":"IF((K89*Genanskaffelsespriser!$D131-(2009-K$3)/$C89*Genanskaffelsespriser!$D131*K89)<0,0,(K89*Genanskaffelsespriser!$D131-(2009-K$3)/$C89*Genanskaffelsespriser!$D131*K89))","v":0},{"$f":"IF((L89*Genanskaffelsespriser!$D131-(2009-L$3)/$C89*Genanskaffelsespriser!$D131*L89)<0,0,(L89*Genanskaffelsespriser!$D131-(2009-L$3)/$C89*Genanskaffelsespriser!$D131*L89))","v":0},{"$f":"IF((M89*Genanskaffelsespriser!$D131-(2009-M$3)/$C89*Genanskaffelsespriser!$D131*M89)<0,0,(M89*Genanskaffelsespriser!$D131-(2009-M$3)/$C89*Genanskaffelsespriser!$D131*M89))","v":0},{"$f":"IF((N89*Genanskaffelsespriser!$D131-(2009-N$3)/$C89*Genanskaffelsespriser!$D131*N89)<0,0,(N89*Genanskaffelsespriser!$D131-(2009-N$3)/$C89*Genanskaffelsespriser!$D131*N89))","v":0},{"$f":"IF((O89*Genanskaffelsespriser!$D131-(2009-O$3)/$C89*Genanskaffelsespriser!$D131*O89)<0,0,(O89*Genanskaffelsespriser!$D131-(2009-O$3)/$C89*Genanskaffelsespriser!$D131*O89))","v":0},{"$f":"IF((P89*Genanskaffelsespriser!$D131-(2009-P$3)/$C89*Genanskaffelsespriser!$D131*P89)<0,0,(P89*Genanskaffelsespriser!$D131-(2009-P$3)/$C89*Genanskaffelsespriser!$D131*P89))","v":0},{"$f":"IF((Q89*Genanskaffelsespriser!$D131-(2009-Q$3)/$C89*Genanskaffelsespriser!$D131*Q89)<0,0,(Q89*Genanskaffelsespriser!$D131-(2009-Q$3)/$C89*Genanskaffelsespriser!$D131*Q89))","v":0},{"$f":"IF((R89*Genanskaffelsespriser!$D131-(2009-R$3)/$C89*Genanskaffelsespriser!$D131*R89)<0,0,(R89*Genanskaffelsespriser!$D131-(2009-R$3)/$C89*Genanskaffelsespriser!$D131*R89))","v":0},{"$f":"IF((S89*Genanskaffelsespriser!$D131-(2009-S$3)/$C89*Genanskaffelsespriser!$D131*S89)<0,0,(S89*Genanskaffelsespriser!$D131-(2009-S$3)/$C89*Genanskaffelsespriser!$D131*S89))","v":0},{"$f":"IF((T89*Genanskaffelsespriser!$D131-(2009-T$3)/$C89*Genanskaffelsespriser!$D131*T89)<0,0,(T89*Genanskaffelsespriser!$D131-(2009-T$3)/$C89*Genanskaffelsespriser!$D131*T89))","v":0},{"$f":"IF((U89*Genanskaffelsespriser!$D131-(2009-U$3)/$C89*Genanskaffelsespriser!$D131*U89)<0,0,(U89*Genanskaffelsespriser!$D131-(2009-U$3)/$C89*Genanskaffelsespriser!$D131*U89))","v":0},{"$f":"IF((V89*Genanskaffelsespriser!$D131-(2009-V$3)/$C89*Genanskaffelsespriser!$D131*V89)<0,0,(V89*Genanskaffelsespriser!$D131-(2009-V$3)/$C89*Genanskaffelsespriser!$D131*V89))","v":0},{"$f":"IF((W89*Genanskaffelsespriser!$D131-(2009-W$3)/$C89*Genanskaffelsespriser!$D131*W89)<0,0,(W89*Genanskaffelsespriser!$D131-(2009-W$3)/$C89*Genanskaffelsespriser!$D131*W89))","v":0},{"$f":"IF((X89*Genanskaffelsespriser!$D131-(2009-X$3)/$C89*Genanskaffelsespriser!$D131*X89)<0,0,(X89*Genanskaffelsespriser!$D131-(2009-X$3)/$C89*Genanskaffelsespriser!$D131*X89))","v":0},{"$f":"IF((Y89*Genanskaffelsespriser!$D131-(2009-Y$3)/$C89*Genanskaffelsespriser!$D131*Y89)<0,0,(Y89*Genanskaffelsespriser!$D131-(2009-Y$3)/$C89*Genanskaffelsespriser!$D131*Y89))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA89","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB89","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC89","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD89","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE89","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF89","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG89","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH89","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI89","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ89","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK89","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL89","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM89","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN89","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO89","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP89","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ89","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR89","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS89","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT89","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU89","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B132","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E132","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D90*Genanskaffelsespriser!$D132-(2009-D$3)/$C90*Genanskaffelsespriser!$D132*D90)<0,0,(D90*Genanskaffelsespriser!$D132-(2009-D$3)/$C90*Genanskaffelsespriser!$D132*D90))","v":0},{"$f":"IF((E90*Genanskaffelsespriser!$D132-(2009-E$3)/$C90*Genanskaffelsespriser!$D132*E90)<0,0,(E90*Genanskaffelsespriser!$D132-(2009-E$3)/$C90*Genanskaffelsespriser!$D132*E90))","v":0},{"$f":"IF((F90*Genanskaffelsespriser!$D132-(2009-F$3)/$C90*Genanskaffelsespriser!$D132*F90)<0,0,(F90*Genanskaffelsespriser!$D132-(2009-F$3)/$C90*Genanskaffelsespriser!$D132*F90))","v":0},{"$f":"IF((G90*Genanskaffelsespriser!$D132-(2009-G$3)/$C90*Genanskaffelsespriser!$D132*G90)<0,0,(G90*Genanskaffelsespriser!$D132-(2009-G$3)/$C90*Genanskaffelsespriser!$D132*G90))","v":0},{"$f":"IF((H90*Genanskaffelsespriser!$D132-(2009-H$3)/$C90*Genanskaffelsespriser!$D132*H90)<0,0,(H90*Genanskaffelsespriser!$D132-(2009-H$3)/$C90*Genanskaffelsespriser!$D132*H90))","v":0},{"$f":"IF((I90*Genanskaffelsespriser!$D132-(2009-I$3)/$C90*Genanskaffelsespriser!$D132*I90)<0,0,(I90*Genanskaffelsespriser!$D132-(2009-I$3)/$C90*Genanskaffelsespriser!$D132*I90))","v":0},{"$f":"IF((J90*Genanskaffelsespriser!$D132-(2009-J$3)/$C90*Genanskaffelsespriser!$D132*J90)<0,0,(J90*Genanskaffelsespriser!$D132-(2009-J$3)/$C90*Genanskaffelsespriser!$D132*J90))","v":0},{"$f":"IF((K90*Genanskaffelsespriser!$D132-(2009-K$3)/$C90*Genanskaffelsespriser!$D132*K90)<0,0,(K90*Genanskaffelsespriser!$D132-(2009-K$3)/$C90*Genanskaffelsespriser!$D132*K90))","v":0},{"$f":"IF((L90*Genanskaffelsespriser!$D132-(2009-L$3)/$C90*Genanskaffelsespriser!$D132*L90)<0,0,(L90*Genanskaffelsespriser!$D132-(2009-L$3)/$C90*Genanskaffelsespriser!$D132*L90))","v":0},{"$f":"IF((M90*Genanskaffelsespriser!$D132-(2009-M$3)/$C90*Genanskaffelsespriser!$D132*M90)<0,0,(M90*Genanskaffelsespriser!$D132-(2009-M$3)/$C90*Genanskaffelsespriser!$D132*M90))","v":0},{"$f":"IF((N90*Genanskaffelsespriser!$D132-(2009-N$3)/$C90*Genanskaffelsespriser!$D132*N90)<0,0,(N90*Genanskaffelsespriser!$D132-(2009-N$3)/$C90*Genanskaffelsespriser!$D132*N90))","v":0},{"$f":"IF((O90*Genanskaffelsespriser!$D132-(2009-O$3)/$C90*Genanskaffelsespriser!$D132*O90)<0,0,(O90*Genanskaffelsespriser!$D132-(2009-O$3)/$C90*Genanskaffelsespriser!$D132*O90))","v":0},{"$f":"IF((P90*Genanskaffelsespriser!$D132-(2009-P$3)/$C90*Genanskaffelsespriser!$D132*P90)<0,0,(P90*Genanskaffelsespriser!$D132-(2009-P$3)/$C90*Genanskaffelsespriser!$D132*P90))","v":0},{"$f":"IF((Q90*Genanskaffelsespriser!$D132-(2009-Q$3)/$C90*Genanskaffelsespriser!$D132*Q90)<0,0,(Q90*Genanskaffelsespriser!$D132-(2009-Q$3)/$C90*Genanskaffelsespriser!$D132*Q90))","v":0},{"$f":"IF((R90*Genanskaffelsespriser!$D132-(2009-R$3)/$C90*Genanskaffelsespriser!$D132*R90)<0,0,(R90*Genanskaffelsespriser!$D132-(2009-R$3)/$C90*Genanskaffelsespriser!$D132*R90))","v":0},{"$f":"IF((S90*Genanskaffelsespriser!$D132-(2009-S$3)/$C90*Genanskaffelsespriser!$D132*S90)<0,0,(S90*Genanskaffelsespriser!$D132-(2009-S$3)/$C90*Genanskaffelsespriser!$D132*S90))","v":0},{"$f":"IF((T90*Genanskaffelsespriser!$D132-(2009-T$3)/$C90*Genanskaffelsespriser!$D132*T90)<0,0,(T90*Genanskaffelsespriser!$D132-(2009-T$3)/$C90*Genanskaffelsespriser!$D132*T90))","v":0},{"$f":"IF((U90*Genanskaffelsespriser!$D132-(2009-U$3)/$C90*Genanskaffelsespriser!$D132*U90)<0,0,(U90*Genanskaffelsespriser!$D132-(2009-U$3)/$C90*Genanskaffelsespriser!$D132*U90))","v":0},{"$f":"IF((V90*Genanskaffelsespriser!$D132-(2009-V$3)/$C90*Genanskaffelsespriser!$D132*V90)<0,0,(V90*Genanskaffelsespriser!$D132-(2009-V$3)/$C90*Genanskaffelsespriser!$D132*V90))","v":0},{"$f":"IF((W90*Genanskaffelsespriser!$D132-(2009-W$3)/$C90*Genanskaffelsespriser!$D132*W90)<0,0,(W90*Genanskaffelsespriser!$D132-(2009-W$3)/$C90*Genanskaffelsespriser!$D132*W90))","v":0},{"$f":"IF((X90*Genanskaffelsespriser!$D132-(2009-X$3)/$C90*Genanskaffelsespriser!$D132*X90)<0,0,(X90*Genanskaffelsespriser!$D132-(2009-X$3)/$C90*Genanskaffelsespriser!$D132*X90))","v":0},{"$f":"IF((Y90*Genanskaffelsespriser!$D132-(2009-Y$3)/$C90*Genanskaffelsespriser!$D132*Y90)<0,0,(Y90*Genanskaffelsespriser!$D132-(2009-Y$3)/$C90*Genanskaffelsespriser!$D132*Y90))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA90","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB90","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC90","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD90","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE90","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF90","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG90","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH90","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI90","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ90","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK90","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL90","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM90","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN90","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO90","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP90","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ90","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR90","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS90","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT90","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU90","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B133","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E133","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D91*Genanskaffelsespriser!$D133-(2009-D$3)/($C91+D92)*Genanskaffelsespriser!$D133*D91)<0,0,(D91*Genanskaffelsespriser!$D133-(2009-D$3)/($C91+D92)*Genanskaffelsespriser!$D133*D91))","v":0},{"$f":"IF((E91*Genanskaffelsespriser!$D133-(2009-E$3)/($C91+E92)*Genanskaffelsespriser!$D133*E91)<0,0,(E91*Genanskaffelsespriser!$D133-(2009-E$3)/($C91+E92)*Genanskaffelsespriser!$D133*E91))","v":0},{"$f":"IF((F91*Genanskaffelsespriser!$D133-(2009-F$3)/($C91+F92)*Genanskaffelsespriser!$D133*F91)<0,0,(F91*Genanskaffelsespriser!$D133-(2009-F$3)/($C91+F92)*Genanskaffelsespriser!$D133*F91))","v":0},{"$f":"IF((G91*Genanskaffelsespriser!$D133-(2009-G$3)/($C91+G92)*Genanskaffelsespriser!$D133*G91)<0,0,(G91*Genanskaffelsespriser!$D133-(2009-G$3)/($C91+G92)*Genanskaffelsespriser!$D133*G91))","v":0},{"$f":"IF((H91*Genanskaffelsespriser!$D133-(2009-H$3)/($C91+H92)*Genanskaffelsespriser!$D133*H91)<0,0,(H91*Genanskaffelsespriser!$D133-(2009-H$3)/($C91+H92)*Genanskaffelsespriser!$D133*H91))","v":0},{"$f":"IF((I91*Genanskaffelsespriser!$D133-(2009-I$3)/($C91+I92)*Genanskaffelsespriser!$D133*I91)<0,0,(I91*Genanskaffelsespriser!$D133-(2009-I$3)/($C91+I92)*Genanskaffelsespriser!$D133*I91))","v":0},{"$f":"IF((J91*Genanskaffelsespriser!$D133-(2009-J$3)/($C91+J92)*Genanskaffelsespriser!$D133*J91)<0,0,(J91*Genanskaffelsespriser!$D133-(2009-J$3)/($C91+J92)*Genanskaffelsespriser!$D133*J91))","v":0},{"$f":"IF((K91*Genanskaffelsespriser!$D133-(2009-K$3)/($C91+K92)*Genanskaffelsespriser!$D133*K91)<0,0,(K91*Genanskaffelsespriser!$D133-(2009-K$3)/($C91+K92)*Genanskaffelsespriser!$D133*K91))","v":0},{"$f":"IF((L91*Genanskaffelsespriser!$D133-(2009-L$3)/($C91+L92)*Genanskaffelsespriser!$D133*L91)<0,0,(L91*Genanskaffelsespriser!$D133-(2009-L$3)/($C91+L92)*Genanskaffelsespriser!$D133*L91))","v":0},{"$f":"IF((M91*Genanskaffelsespriser!$D133-(2009-M$3)/($C91+M92)*Genanskaffelsespriser!$D133*M91)<0,0,(M91*Genanskaffelsespriser!$D133-(2009-M$3)/($C91+M92)*Genanskaffelsespriser!$D133*M91))","v":0},{"$f":"IF((N91*Genanskaffelsespriser!$D133-(2009-N$3)/($C91+N92)*Genanskaffelsespriser!$D133*N91)<0,0,(N91*Genanskaffelsespriser!$D133-(2009-N$3)/($C91+N92)*Genanskaffelsespriser!$D133*N91))","v":0},{"$f":"IF((O91*Genanskaffelsespriser!$D133-(2009-O$3)/($C91+O92)*Genanskaffelsespriser!$D133*O91)<0,0,(O91*Genanskaffelsespriser!$D133-(2009-O$3)/($C91+O92)*Genanskaffelsespriser!$D133*O91))","v":0},{"$f":"IF((P91*Genanskaffelsespriser!$D133-(2009-P$3)/($C91+P92)*Genanskaffelsespriser!$D133*P91)<0,0,(P91*Genanskaffelsespriser!$D133-(2009-P$3)/($C91+P92)*Genanskaffelsespriser!$D133*P91))","v":0},{"$f":"IF((Q91*Genanskaffelsespriser!$D133-(2009-Q$3)/($C91+Q92)*Genanskaffelsespriser!$D133*Q91)<0,0,(Q91*Genanskaffelsespriser!$D133-(2009-Q$3)/($C91+Q92)*Genanskaffelsespriser!$D133*Q91))","v":0},{"$f":"IF((R91*Genanskaffelsespriser!$D133-(2009-R$3)/($C91+R92)*Genanskaffelsespriser!$D133*R91)<0,0,(R91*Genanskaffelsespriser!$D133-(2009-R$3)/($C91+R92)*Genanskaffelsespriser!$D133*R91))","v":0},{"$f":"IF((S91*Genanskaffelsespriser!$D133-(2009-S$3)/($C91+S92)*Genanskaffelsespriser!$D133*S91)<0,0,(S91*Genanskaffelsespriser!$D133-(2009-S$3)/($C91+S92)*Genanskaffelsespriser!$D133*S91))","v":0},{"$f":"IF((T91*Genanskaffelsespriser!$D133-(2009-T$3)/($C91+T92)*Genanskaffelsespriser!$D133*T91)<0,0,(T91*Genanskaffelsespriser!$D133-(2009-T$3)/($C91+T92)*Genanskaffelsespriser!$D133*T91))","v":0},{"$f":"IF((U91*Genanskaffelsespriser!$D133-(2009-U$3)/($C91+U92)*Genanskaffelsespriser!$D133*U91)<0,0,(U91*Genanskaffelsespriser!$D133-(2009-U$3)/($C91+U92)*Genanskaffelsespriser!$D133*U91))","v":0},{"$f":"IF((V91*Genanskaffelsespriser!$D133-(2009-V$3)/($C91+V92)*Genanskaffelsespriser!$D133*V91)<0,0,(V91*Genanskaffelsespriser!$D133-(2009-V$3)/($C91+V92)*Genanskaffelsespriser!$D133*V91))","v":0},{"$f":"IF((W91*Genanskaffelsespriser!$D133-(2009-W$3)/($C91+W92)*Genanskaffelsespriser!$D133*W91)<0,0,(W91*Genanskaffelsespriser!$D133-(2009-W$3)/($C91+W92)*Genanskaffelsespriser!$D133*W91))","v":0},{"$f":"IF((X91*Genanskaffelsespriser!$D133-(2009-X$3)/($C91+X92)*Genanskaffelsespriser!$D133*X91)<0,0,(X91*Genanskaffelsespriser!$D133-(2009-X$3)/($C91+X92)*Genanskaffelsespriser!$D133*X91))","v":0},{"$f":"IF((Y91*Genanskaffelsespriser!$D133-(2009-Y$3)/($C91+Y92)*Genanskaffelsespriser!$D133*Y91)<0,0,(Y91*Genanskaffelsespriser!$D133-(2009-Y$3)/($C91+Y92)*Genanskaffelsespriser!$D133*Y91))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA91","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB91","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC91","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD91","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE91","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF91","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG91","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH91","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI91","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ91","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK91","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL91","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM91","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN91","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO91","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP91","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ91","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR91","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS91","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT91","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU91","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B134","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E134","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D93*Genanskaffelsespriser!$D134-(2009-D$3)/$C93*Genanskaffelsespriser!$D134*D93)<0,0,(D93*Genanskaffelsespriser!$D134-(2009-D$3)/$C93*Genanskaffelsespriser!$D134*D93))","v":0},{"$f":"IF((E93*Genanskaffelsespriser!$D134-(2009-E$3)/$C93*Genanskaffelsespriser!$D134*E93)<0,0,(E93*Genanskaffelsespriser!$D134-(2009-E$3)/$C93*Genanskaffelsespriser!$D134*E93))","v":0},{"$f":"IF((F93*Genanskaffelsespriser!$D134-(2009-F$3)/$C93*Genanskaffelsespriser!$D134*F93)<0,0,(F93*Genanskaffelsespriser!$D134-(2009-F$3)/$C93*Genanskaffelsespriser!$D134*F93))","v":0},{"$f":"IF((G93*Genanskaffelsespriser!$D134-(2009-G$3)/$C93*Genanskaffelsespriser!$D134*G93)<0,0,(G93*Genanskaffelsespriser!$D134-(2009-G$3)/$C93*Genanskaffelsespriser!$D134*G93))","v":0},{"$f":"IF((H93*Genanskaffelsespriser!$D134-(2009-H$3)/$C93*Genanskaffelsespriser!$D134*H93)<0,0,(H93*Genanskaffelsespriser!$D134-(2009-H$3)/$C93*Genanskaffelsespriser!$D134*H93))","v":0},{"$f":"IF((I93*Genanskaffelsespriser!$D134-(2009-I$3)/$C93*Genanskaffelsespriser!$D134*I93)<0,0,(I93*Genanskaffelsespriser!$D134-(2009-I$3)/$C93*Genanskaffelsespriser!$D134*I93))","v":0},{"$f":"IF((J93*Genanskaffelsespriser!$D134-(2009-J$3)/$C93*Genanskaffelsespriser!$D134*J93)<0,0,(J93*Genanskaffelsespriser!$D134-(2009-J$3)/$C93*Genanskaffelsespriser!$D134*J93))","v":0},{"$f":"IF((K93*Genanskaffelsespriser!$D134-(2009-K$3)/$C93*Genanskaffelsespriser!$D134*K93)<0,0,(K93*Genanskaffelsespriser!$D134-(2009-K$3)/$C93*Genanskaffelsespriser!$D134*K93))","v":0},{"$f":"IF((L93*Genanskaffelsespriser!$D134-(2009-L$3)/$C93*Genanskaffelsespriser!$D134*L93)<0,0,(L93*Genanskaffelsespriser!$D134-(2009-L$3)/$C93*Genanskaffelsespriser!$D134*L93))","v":0},{"$f":"IF((M93*Genanskaffelsespriser!$D134-(2009-M$3)/$C93*Genanskaffelsespriser!$D134*M93)<0,0,(M93*Genanskaffelsespriser!$D134-(2009-M$3)/$C93*Genanskaffelsespriser!$D134*M93))","v":0},{"$f":"IF((N93*Genanskaffelsespriser!$D134-(2009-N$3)/$C93*Genanskaffelsespriser!$D134*N93)<0,0,(N93*Genanskaffelsespriser!$D134-(2009-N$3)/$C93*Genanskaffelsespriser!$D134*N93))","v":0},{"$f":"IF((O93*Genanskaffelsespriser!$D134-(2009-O$3)/$C93*Genanskaffelsespriser!$D134*O93)<0,0,(O93*Genanskaffelsespriser!$D134-(2009-O$3)/$C93*Genanskaffelsespriser!$D134*O93))","v":0},{"$f":"IF((P93*Genanskaffelsespriser!$D134-(2009-P$3)/$C93*Genanskaffelsespriser!$D134*P93)<0,0,(P93*Genanskaffelsespriser!$D134-(2009-P$3)/$C93*Genanskaffelsespriser!$D134*P93))","v":0},{"$f":"IF((Q93*Genanskaffelsespriser!$D134-(2009-Q$3)/$C93*Genanskaffelsespriser!$D134*Q93)<0,0,(Q93*Genanskaffelsespriser!$D134-(2009-Q$3)/$C93*Genanskaffelsespriser!$D134*Q93))","v":0},{"$f":"IF((R93*Genanskaffelsespriser!$D134-(2009-R$3)/$C93*Genanskaffelsespriser!$D134*R93)<0,0,(R93*Genanskaffelsespriser!$D134-(2009-R$3)/$C93*Genanskaffelsespriser!$D134*R93))","v":0},{"$f":"IF((S93*Genanskaffelsespriser!$D134-(2009-S$3)/$C93*Genanskaffelsespriser!$D134*S93)<0,0,(S93*Genanskaffelsespriser!$D134-(2009-S$3)/$C93*Genanskaffelsespriser!$D134*S93))","v":0},{"$f":"IF((T93*Genanskaffelsespriser!$D134-(2009-T$3)/$C93*Genanskaffelsespriser!$D134*T93)<0,0,(T93*Genanskaffelsespriser!$D134-(2009-T$3)/$C93*Genanskaffelsespriser!$D134*T93))","v":0},{"$f":"IF((U93*Genanskaffelsespriser!$D134-(2009-U$3)/$C93*Genanskaffelsespriser!$D134*U93)<0,0,(U93*Genanskaffelsespriser!$D134-(2009-U$3)/$C93*Genanskaffelsespriser!$D134*U93))","v":0},{"$f":"IF((V93*Genanskaffelsespriser!$D134-(2009-V$3)/$C93*Genanskaffelsespriser!$D134*V93)<0,0,(V93*Genanskaffelsespriser!$D134-(2009-V$3)/$C93*Genanskaffelsespriser!$D134*V93))","v":0},{"$f":"IF((W93*Genanskaffelsespriser!$D134-(2009-W$3)/$C93*Genanskaffelsespriser!$D134*W93)<0,0,(W93*Genanskaffelsespriser!$D134-(2009-W$3)/$C93*Genanskaffelsespriser!$D134*W93))","v":0},{"$f":"IF((X93*Genanskaffelsespriser!$D134-(2009-X$3)/$C93*Genanskaffelsespriser!$D134*X93)<0,0,(X93*Genanskaffelsespriser!$D134-(2009-X$3)/$C93*Genanskaffelsespriser!$D134*X93))","v":0},{"$f":"IF((Y93*Genanskaffelsespriser!$D134-(2009-Y$3)/$C93*Genanskaffelsespriser!$D134*Y93)<0,0,(Y93*Genanskaffelsespriser!$D134-(2009-Y$3)/$C93*Genanskaffelsespriser!$D134*Y93))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA93","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB93","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC93","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD93","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE93","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF93","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG93","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH93","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI93","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ93","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK93","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL93","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM93","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN93","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO93","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP93","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ93","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR93","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS93","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT93","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU93","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B135","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E135","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D94*Genanskaffelsespriser!$D135-(2009-D$3)/$C94*Genanskaffelsespriser!$D135*D94)<0,0,(D94*Genanskaffelsespriser!$D135-(2009-D$3)/$C94*Genanskaffelsespriser!$D135*D94))","v":0},{"$f":"IF((E94*Genanskaffelsespriser!$D135-(2009-E$3)/$C94*Genanskaffelsespriser!$D135*E94)<0,0,(E94*Genanskaffelsespriser!$D135-(2009-E$3)/$C94*Genanskaffelsespriser!$D135*E94))","v":0},{"$f":"IF((F94*Genanskaffelsespriser!$D135-(2009-F$3)/$C94*Genanskaffelsespriser!$D135*F94)<0,0,(F94*Genanskaffelsespriser!$D135-(2009-F$3)/$C94*Genanskaffelsespriser!$D135*F94))","v":0},{"$f":"IF((G94*Genanskaffelsespriser!$D135-(2009-G$3)/$C94*Genanskaffelsespriser!$D135*G94)<0,0,(G94*Genanskaffelsespriser!$D135-(2009-G$3)/$C94*Genanskaffelsespriser!$D135*G94))","v":0},{"$f":"IF((H94*Genanskaffelsespriser!$D135-(2009-H$3)/$C94*Genanskaffelsespriser!$D135*H94)<0,0,(H94*Genanskaffelsespriser!$D135-(2009-H$3)/$C94*Genanskaffelsespriser!$D135*H94))","v":0},{"$f":"IF((I94*Genanskaffelsespriser!$D135-(2009-I$3)/$C94*Genanskaffelsespriser!$D135*I94)<0,0,(I94*Genanskaffelsespriser!$D135-(2009-I$3)/$C94*Genanskaffelsespriser!$D135*I94))","v":0},{"$f":"IF((J94*Genanskaffelsespriser!$D135-(2009-J$3)/$C94*Genanskaffelsespriser!$D135*J94)<0,0,(J94*Genanskaffelsespriser!$D135-(2009-J$3)/$C94*Genanskaffelsespriser!$D135*J94))","v":0},{"$f":"IF((K94*Genanskaffelsespriser!$D135-(2009-K$3)/$C94*Genanskaffelsespriser!$D135*K94)<0,0,(K94*Genanskaffelsespriser!$D135-(2009-K$3)/$C94*Genanskaffelsespriser!$D135*K94))","v":0},{"$f":"IF((L94*Genanskaffelsespriser!$D135-(2009-L$3)/$C94*Genanskaffelsespriser!$D135*L94)<0,0,(L94*Genanskaffelsespriser!$D135-(2009-L$3)/$C94*Genanskaffelsespriser!$D135*L94))","v":0},{"$f":"IF((M94*Genanskaffelsespriser!$D135-(2009-M$3)/$C94*Genanskaffelsespriser!$D135*M94)<0,0,(M94*Genanskaffelsespriser!$D135-(2009-M$3)/$C94*Genanskaffelsespriser!$D135*M94))","v":0},{"$f":"IF((N94*Genanskaffelsespriser!$D135-(2009-N$3)/$C94*Genanskaffelsespriser!$D135*N94)<0,0,(N94*Genanskaffelsespriser!$D135-(2009-N$3)/$C94*Genanskaffelsespriser!$D135*N94))","v":0},{"$f":"IF((O94*Genanskaffelsespriser!$D135-(2009-O$3)/$C94*Genanskaffelsespriser!$D135*O94)<0,0,(O94*Genanskaffelsespriser!$D135-(2009-O$3)/$C94*Genanskaffelsespriser!$D135*O94))","v":0},{"$f":"IF((P94*Genanskaffelsespriser!$D135-(2009-P$3)/$C94*Genanskaffelsespriser!$D135*P94)<0,0,(P94*Genanskaffelsespriser!$D135-(2009-P$3)/$C94*Genanskaffelsespriser!$D135*P94))","v":0},{"$f":"IF((Q94*Genanskaffelsespriser!$D135-(2009-Q$3)/$C94*Genanskaffelsespriser!$D135*Q94)<0,0,(Q94*Genanskaffelsespriser!$D135-(2009-Q$3)/$C94*Genanskaffelsespriser!$D135*Q94))","v":0},{"$f":"IF((R94*Genanskaffelsespriser!$D135-(2009-R$3)/$C94*Genanskaffelsespriser!$D135*R94)<0,0,(R94*Genanskaffelsespriser!$D135-(2009-R$3)/$C94*Genanskaffelsespriser!$D135*R94))","v":0},{"$f":"IF((S94*Genanskaffelsespriser!$D135-(2009-S$3)/$C94*Genanskaffelsespriser!$D135*S94)<0,0,(S94*Genanskaffelsespriser!$D135-(2009-S$3)/$C94*Genanskaffelsespriser!$D135*S94))","v":0},{"$f":"IF((T94*Genanskaffelsespriser!$D135-(2009-T$3)/$C94*Genanskaffelsespriser!$D135*T94)<0,0,(T94*Genanskaffelsespriser!$D135-(2009-T$3)/$C94*Genanskaffelsespriser!$D135*T94))","v":0},{"$f":"IF((U94*Genanskaffelsespriser!$D135-(2009-U$3)/$C94*Genanskaffelsespriser!$D135*U94)<0,0,(U94*Genanskaffelsespriser!$D135-(2009-U$3)/$C94*Genanskaffelsespriser!$D135*U94))","v":0},{"$f":"IF((V94*Genanskaffelsespriser!$D135-(2009-V$3)/$C94*Genanskaffelsespriser!$D135*V94)<0,0,(V94*Genanskaffelsespriser!$D135-(2009-V$3)/$C94*Genanskaffelsespriser!$D135*V94))","v":0},{"$f":"IF((W94*Genanskaffelsespriser!$D135-(2009-W$3)/$C94*Genanskaffelsespriser!$D135*W94)<0,0,(W94*Genanskaffelsespriser!$D135-(2009-W$3)/$C94*Genanskaffelsespriser!$D135*W94))","v":0},{"$f":"IF((X94*Genanskaffelsespriser!$D135-(2009-X$3)/$C94*Genanskaffelsespriser!$D135*X94)<0,0,(X94*Genanskaffelsespriser!$D135-(2009-X$3)/$C94*Genanskaffelsespriser!$D135*X94))","v":0},{"$f":"IF((Y94*Genanskaffelsespriser!$D135-(2009-Y$3)/$C94*Genanskaffelsespriser!$D135*Y94)<0,0,(Y94*Genanskaffelsespriser!$D135-(2009-Y$3)/$C94*Genanskaffelsespriser!$D135*Y94))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA94","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB94","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC94","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD94","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE94","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF94","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG94","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH94","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI94","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ94","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK94","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL94","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM94","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN94","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO94","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP94","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ94","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR94","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS94","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT94","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU94","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Små pumpestationer inkl. SRO-anlæg - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW96:AW109)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT96:BT109)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ96:CQ109)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B137","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E137","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D96*Genanskaffelsespriser!$D137-(2009-D$3)/($C96+D97)*Genanskaffelsespriser!$D137*D96)<0,0,(D96*Genanskaffelsespriser!$D137-(2009-D$3)/($C96+D97)*Genanskaffelsespriser!$D137*D96))","v":0},{"$f":"IF((E96*Genanskaffelsespriser!$D137-(2009-E$3)/($C96+E97)*Genanskaffelsespriser!$D137*E96)<0,0,(E96*Genanskaffelsespriser!$D137-(2009-E$3)/($C96+E97)*Genanskaffelsespriser!$D137*E96))","v":0},{"$f":"IF((F96*Genanskaffelsespriser!$D137-(2009-F$3)/($C96+F97)*Genanskaffelsespriser!$D137*F96)<0,0,(F96*Genanskaffelsespriser!$D137-(2009-F$3)/($C96+F97)*Genanskaffelsespriser!$D137*F96))","v":0},{"$f":"IF((G96*Genanskaffelsespriser!$D137-(2009-G$3)/($C96+G97)*Genanskaffelsespriser!$D137*G96)<0,0,(G96*Genanskaffelsespriser!$D137-(2009-G$3)/($C96+G97)*Genanskaffelsespriser!$D137*G96))","v":0},{"$f":"IF((H96*Genanskaffelsespriser!$D137-(2009-H$3)/($C96+H97)*Genanskaffelsespriser!$D137*H96)<0,0,(H96*Genanskaffelsespriser!$D137-(2009-H$3)/($C96+H97)*Genanskaffelsespriser!$D137*H96))","v":0},{"$f":"IF((I96*Genanskaffelsespriser!$D137-(2009-I$3)/($C96+I97)*Genanskaffelsespriser!$D137*I96)<0,0,(I96*Genanskaffelsespriser!$D137-(2009-I$3)/($C96+I97)*Genanskaffelsespriser!$D137*I96))","v":0},{"$f":"IF((J96*Genanskaffelsespriser!$D137-(2009-J$3)/($C96+J97)*Genanskaffelsespriser!$D137*J96)<0,0,(J96*Genanskaffelsespriser!$D137-(2009-J$3)/($C96+J97)*Genanskaffelsespriser!$D137*J96))","v":0},{"$f":"IF((K96*Genanskaffelsespriser!$D137-(2009-K$3)/($C96+K97)*Genanskaffelsespriser!$D137*K96)<0,0,(K96*Genanskaffelsespriser!$D137-(2009-K$3)/($C96+K97)*Genanskaffelsespriser!$D137*K96))","v":0},{"$f":"IF((L96*Genanskaffelsespriser!$D137-(2009-L$3)/($C96+L97)*Genanskaffelsespriser!$D137*L96)<0,0,(L96*Genanskaffelsespriser!$D137-(2009-L$3)/($C96+L97)*Genanskaffelsespriser!$D137*L96))","v":0},{"$f":"IF((M96*Genanskaffelsespriser!$D137-(2009-M$3)/($C96+M97)*Genanskaffelsespriser!$D137*M96)<0,0,(M96*Genanskaffelsespriser!$D137-(2009-M$3)/($C96+M97)*Genanskaffelsespriser!$D137*M96))","v":0},{"$f":"IF((N96*Genanskaffelsespriser!$D137-(2009-N$3)/($C96+N97)*Genanskaffelsespriser!$D137*N96)<0,0,(N96*Genanskaffelsespriser!$D137-(2009-N$3)/($C96+N97)*Genanskaffelsespriser!$D137*N96))","v":0},{"$f":"IF((O96*Genanskaffelsespriser!$D137-(2009-O$3)/($C96+O97)*Genanskaffelsespriser!$D137*O96)<0,0,(O96*Genanskaffelsespriser!$D137-(2009-O$3)/($C96+O97)*Genanskaffelsespriser!$D137*O96))","v":0},{"$f":"IF((P96*Genanskaffelsespriser!$D137-(2009-P$3)/($C96+P97)*Genanskaffelsespriser!$D137*P96)<0,0,(P96*Genanskaffelsespriser!$D137-(2009-P$3)/($C96+P97)*Genanskaffelsespriser!$D137*P96))","v":0},{"$f":"IF((Q96*Genanskaffelsespriser!$D137-(2009-Q$3)/($C96+Q97)*Genanskaffelsespriser!$D137*Q96)<0,0,(Q96*Genanskaffelsespriser!$D137-(2009-Q$3)/($C96+Q97)*Genanskaffelsespriser!$D137*Q96))","v":0},{"$f":"IF((R96*Genanskaffelsespriser!$D137-(2009-R$3)/($C96+R97)*Genanskaffelsespriser!$D137*R96)<0,0,(R96*Genanskaffelsespriser!$D137-(2009-R$3)/($C96+R97)*Genanskaffelsespriser!$D137*R96))","v":0},{"$f":"IF((S96*Genanskaffelsespriser!$D137-(2009-S$3)/($C96+S97)*Genanskaffelsespriser!$D137*S96)<0,0,(S96*Genanskaffelsespriser!$D137-(2009-S$3)/($C96+S97)*Genanskaffelsespriser!$D137*S96))","v":0},{"$f":"IF((T96*Genanskaffelsespriser!$D137-(2009-T$3)/($C96+T97)*Genanskaffelsespriser!$D137*T96)<0,0,(T96*Genanskaffelsespriser!$D137-(2009-T$3)/($C96+T97)*Genanskaffelsespriser!$D137*T96))","v":0},{"$f":"IF((U96*Genanskaffelsespriser!$D137-(2009-U$3)/($C96+U97)*Genanskaffelsespriser!$D137*U96)<0,0,(U96*Genanskaffelsespriser!$D137-(2009-U$3)/($C96+U97)*Genanskaffelsespriser!$D137*U96))","v":0},{"$f":"IF((V96*Genanskaffelsespriser!$D137-(2009-V$3)/($C96+V97)*Genanskaffelsespriser!$D137*V96)<0,0,(V96*Genanskaffelsespriser!$D137-(2009-V$3)/($C96+V97)*Genanskaffelsespriser!$D137*V96))","v":0},{"$f":"IF((W96*Genanskaffelsespriser!$D137-(2009-W$3)/($C96+W97)*Genanskaffelsespriser!$D137*W96)<0,0,(W96*Genanskaffelsespriser!$D137-(2009-W$3)/($C96+W97)*Genanskaffelsespriser!$D137*W96))","v":0},{"$f":"IF((X96*Genanskaffelsespriser!$D137-(2009-X$3)/($C96+X97)*Genanskaffelsespriser!$D137*X96)<0,0,(X96*Genanskaffelsespriser!$D137-(2009-X$3)/($C96+X97)*Genanskaffelsespriser!$D137*X96))","v":0},{"$f":"IF((Y96*Genanskaffelsespriser!$D137-(2009-Y$3)/($C96+Y97)*Genanskaffelsespriser!$D137*Y96)<0,0,(Y96*Genanskaffelsespriser!$D137-(2009-Y$3)/($C96+Y97)*Genanskaffelsespriser!$D137*Y96))","v":0},{"$f":"+SUM(AA96:AV96)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA96","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB96","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC96","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD96","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE96","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF96","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG96","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH96","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI96","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ96","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK96","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL96","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM96","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN96","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO96","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP96","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ96","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR96","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS96","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT96","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU96","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV96","v":0},{"$f":"+SUM(AX96:BS96)","v":0},{"$f":"(AA96+AX96)/2","v":0},{"$f":"(AB96+AY96)/2","v":0},{"$f":"(AC96+AZ96)/2","v":0},{"$f":"(AD96+BA96)/2","v":0},{"$f":"(AE96+BB96)/2","v":0},{"$f":"(AF96+BC96)/2","v":0},{"$f":"(AG96+BD96)/2","v":0},{"$f":"(AH96+BE96)/2","v":0},{"$f":"(AI96+BF96)/2","v":0},{"$f":"(AJ96+BG96)/2","v":0},{"$f":"(AK96+BH96)/2","v":0},{"$f":"(AL96+BI96)/2","v":0},{"$f":"(AM96+BJ96)/2","v":0},{"$f":"(AN96+BK96)/2","v":0},{"$f":"(AO96+BL96)/2","v":0},{"$f":"(AP96+BM96)/2","v":0},{"$f":"(AQ96+BN96)/2","v":0},{"$f":"(AR96+BO96)/2","v":0},{"$f":"(AS96+BP96)/2","v":0},{"$f":"(AT96+BQ96)/2","v":0},{"$f":"(AU96+BR96)/2","v":0},{"$f":"(AV96+BS96)/2","v":0},{"$f":"+AVERAGE(AW96,BT96)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B138","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E138","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D98*Genanskaffelsespriser!$D138-(2009-D$3)/($C98+D99)*Genanskaffelsespriser!$D138*D98)<0,0,(D98*Genanskaffelsespriser!$D138-(2009-D$3)/($C98+D99)*Genanskaffelsespriser!$D138*D98))","v":0},{"$f":"IF((E98*Genanskaffelsespriser!$D138-(2009-E$3)/($C98+E99)*Genanskaffelsespriser!$D138*E98)<0,0,(E98*Genanskaffelsespriser!$D138-(2009-E$3)/($C98+E99)*Genanskaffelsespriser!$D138*E98))","v":0},{"$f":"IF((F98*Genanskaffelsespriser!$D138-(2009-F$3)/($C98+F99)*Genanskaffelsespriser!$D138*F98)<0,0,(F98*Genanskaffelsespriser!$D138-(2009-F$3)/($C98+F99)*Genanskaffelsespriser!$D138*F98))","v":0},{"$f":"IF((G98*Genanskaffelsespriser!$D138-(2009-G$3)/($C98+G99)*Genanskaffelsespriser!$D138*G98)<0,0,(G98*Genanskaffelsespriser!$D138-(2009-G$3)/($C98+G99)*Genanskaffelsespriser!$D138*G98))","v":0},{"$f":"IF((H98*Genanskaffelsespriser!$D138-(2009-H$3)/($C98+H99)*Genanskaffelsespriser!$D138*H98)<0,0,(H98*Genanskaffelsespriser!$D138-(2009-H$3)/($C98+H99)*Genanskaffelsespriser!$D138*H98))","v":0},{"$f":"IF((I98*Genanskaffelsespriser!$D138-(2009-I$3)/($C98+I99)*Genanskaffelsespriser!$D138*I98)<0,0,(I98*Genanskaffelsespriser!$D138-(2009-I$3)/($C98+I99)*Genanskaffelsespriser!$D138*I98))","v":0},{"$f":"IF((J98*Genanskaffelsespriser!$D138-(2009-J$3)/($C98+J99)*Genanskaffelsespriser!$D138*J98)<0,0,(J98*Genanskaffelsespriser!$D138-(2009-J$3)/($C98+J99)*Genanskaffelsespriser!$D138*J98))","v":0},{"$f":"IF((K98*Genanskaffelsespriser!$D138-(2009-K$3)/($C98+K99)*Genanskaffelsespriser!$D138*K98)<0,0,(K98*Genanskaffelsespriser!$D138-(2009-K$3)/($C98+K99)*Genanskaffelsespriser!$D138*K98))","v":0},{"$f":"IF((L98*Genanskaffelsespriser!$D138-(2009-L$3)/($C98+L99)*Genanskaffelsespriser!$D138*L98)<0,0,(L98*Genanskaffelsespriser!$D138-(2009-L$3)/($C98+L99)*Genanskaffelsespriser!$D138*L98))","v":0},{"$f":"IF((M98*Genanskaffelsespriser!$D138-(2009-M$3)/($C98+M99)*Genanskaffelsespriser!$D138*M98)<0,0,(M98*Genanskaffelsespriser!$D138-(2009-M$3)/($C98+M99)*Genanskaffelsespriser!$D138*M98))","v":0},{"$f":"IF((N98*Genanskaffelsespriser!$D138-(2009-N$3)/($C98+N99)*Genanskaffelsespriser!$D138*N98)<0,0,(N98*Genanskaffelsespriser!$D138-(2009-N$3)/($C98+N99)*Genanskaffelsespriser!$D138*N98))","v":0},{"$f":"IF((O98*Genanskaffelsespriser!$D138-(2009-O$3)/($C98+O99)*Genanskaffelsespriser!$D138*O98)<0,0,(O98*Genanskaffelsespriser!$D138-(2009-O$3)/($C98+O99)*Genanskaffelsespriser!$D138*O98))","v":0},{"$f":"IF((P98*Genanskaffelsespriser!$D138-(2009-P$3)/($C98+P99)*Genanskaffelsespriser!$D138*P98)<0,0,(P98*Genanskaffelsespriser!$D138-(2009-P$3)/($C98+P99)*Genanskaffelsespriser!$D138*P98))","v":0},{"$f":"IF((Q98*Genanskaffelsespriser!$D138-(2009-Q$3)/($C98+Q99)*Genanskaffelsespriser!$D138*Q98)<0,0,(Q98*Genanskaffelsespriser!$D138-(2009-Q$3)/($C98+Q99)*Genanskaffelsespriser!$D138*Q98))","v":0},{"$f":"IF((R98*Genanskaffelsespriser!$D138-(2009-R$3)/($C98+R99)*Genanskaffelsespriser!$D138*R98)<0,0,(R98*Genanskaffelsespriser!$D138-(2009-R$3)/($C98+R99)*Genanskaffelsespriser!$D138*R98))","v":0},{"$f":"IF((S98*Genanskaffelsespriser!$D138-(2009-S$3)/($C98+S99)*Genanskaffelsespriser!$D138*S98)<0,0,(S98*Genanskaffelsespriser!$D138-(2009-S$3)/($C98+S99)*Genanskaffelsespriser!$D138*S98))","v":0},{"$f":"IF((T98*Genanskaffelsespriser!$D138-(2009-T$3)/($C98+T99)*Genanskaffelsespriser!$D138*T98)<0,0,(T98*Genanskaffelsespriser!$D138-(2009-T$3)/($C98+T99)*Genanskaffelsespriser!$D138*T98))","v":0},{"$f":"IF((U98*Genanskaffelsespriser!$D138-(2009-U$3)/($C98+U99)*Genanskaffelsespriser!$D138*U98)<0,0,(U98*Genanskaffelsespriser!$D138-(2009-U$3)/($C98+U99)*Genanskaffelsespriser!$D138*U98))","v":0},{"$f":"IF((V98*Genanskaffelsespriser!$D138-(2009-V$3)/($C98+V99)*Genanskaffelsespriser!$D138*V98)<0,0,(V98*Genanskaffelsespriser!$D138-(2009-V$3)/($C98+V99)*Genanskaffelsespriser!$D138*V98))","v":0},{"$f":"IF((W98*Genanskaffelsespriser!$D138-(2009-W$3)/($C98+W99)*Genanskaffelsespriser!$D138*W98)<0,0,(W98*Genanskaffelsespriser!$D138-(2009-W$3)/($C98+W99)*Genanskaffelsespriser!$D138*W98))","v":0},{"$f":"IF((X98*Genanskaffelsespriser!$D138-(2009-X$3)/($C98+X99)*Genanskaffelsespriser!$D138*X98)<0,0,(X98*Genanskaffelsespriser!$D138-(2009-X$3)/($C98+X99)*Genanskaffelsespriser!$D138*X98))","v":0},{"$f":"IF((Y98*Genanskaffelsespriser!$D138-(2009-Y$3)/($C98+Y99)*Genanskaffelsespriser!$D138*Y98)<0,0,(Y98*Genanskaffelsespriser!$D138-(2009-Y$3)/($C98+Y99)*Genanskaffelsespriser!$D138*Y98))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA98","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB98","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC98","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD98","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE98","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF98","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG98","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH98","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI98","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ98","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK98","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL98","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM98","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN98","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO98","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP98","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ98","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR98","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS98","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT98","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU98","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B139","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E139","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D100*Genanskaffelsespriser!$D139-(2009-D$3)/$C100*Genanskaffelsespriser!$D139*D100)<0,0,(D100*Genanskaffelsespriser!$D139-(2009-D$3)/$C100*Genanskaffelsespriser!$D139*D100))","v":0},{"$f":"IF((E100*Genanskaffelsespriser!$D139-(2009-E$3)/$C100*Genanskaffelsespriser!$D139*E100)<0,0,(E100*Genanskaffelsespriser!$D139-(2009-E$3)/$C100*Genanskaffelsespriser!$D139*E100))","v":0},{"$f":"IF((F100*Genanskaffelsespriser!$D139-(2009-F$3)/$C100*Genanskaffelsespriser!$D139*F100)<0,0,(F100*Genanskaffelsespriser!$D139-(2009-F$3)/$C100*Genanskaffelsespriser!$D139*F100))","v":0},{"$f":"IF((G100*Genanskaffelsespriser!$D139-(2009-G$3)/$C100*Genanskaffelsespriser!$D139*G100)<0,0,(G100*Genanskaffelsespriser!$D139-(2009-G$3)/$C100*Genanskaffelsespriser!$D139*G100))","v":0},{"$f":"IF((H100*Genanskaffelsespriser!$D139-(2009-H$3)/$C100*Genanskaffelsespriser!$D139*H100)<0,0,(H100*Genanskaffelsespriser!$D139-(2009-H$3)/$C100*Genanskaffelsespriser!$D139*H100))","v":0},{"$f":"IF((I100*Genanskaffelsespriser!$D139-(2009-I$3)/$C100*Genanskaffelsespriser!$D139*I100)<0,0,(I100*Genanskaffelsespriser!$D139-(2009-I$3)/$C100*Genanskaffelsespriser!$D139*I100))","v":0},{"$f":"IF((J100*Genanskaffelsespriser!$D139-(2009-J$3)/$C100*Genanskaffelsespriser!$D139*J100)<0,0,(J100*Genanskaffelsespriser!$D139-(2009-J$3)/$C100*Genanskaffelsespriser!$D139*J100))","v":0},{"$f":"IF((K100*Genanskaffelsespriser!$D139-(2009-K$3)/$C100*Genanskaffelsespriser!$D139*K100)<0,0,(K100*Genanskaffelsespriser!$D139-(2009-K$3)/$C100*Genanskaffelsespriser!$D139*K100))","v":0},{"$f":"IF((L100*Genanskaffelsespriser!$D139-(2009-L$3)/$C100*Genanskaffelsespriser!$D139*L100)<0,0,(L100*Genanskaffelsespriser!$D139-(2009-L$3)/$C100*Genanskaffelsespriser!$D139*L100))","v":0},{"$f":"IF((M100*Genanskaffelsespriser!$D139-(2009-M$3)/$C100*Genanskaffelsespriser!$D139*M100)<0,0,(M100*Genanskaffelsespriser!$D139-(2009-M$3)/$C100*Genanskaffelsespriser!$D139*M100))","v":0},{"$f":"IF((N100*Genanskaffelsespriser!$D139-(2009-N$3)/$C100*Genanskaffelsespriser!$D139*N100)<0,0,(N100*Genanskaffelsespriser!$D139-(2009-N$3)/$C100*Genanskaffelsespriser!$D139*N100))","v":0},{"$f":"IF((O100*Genanskaffelsespriser!$D139-(2009-O$3)/$C100*Genanskaffelsespriser!$D139*O100)<0,0,(O100*Genanskaffelsespriser!$D139-(2009-O$3)/$C100*Genanskaffelsespriser!$D139*O100))","v":0},{"$f":"IF((P100*Genanskaffelsespriser!$D139-(2009-P$3)/$C100*Genanskaffelsespriser!$D139*P100)<0,0,(P100*Genanskaffelsespriser!$D139-(2009-P$3)/$C100*Genanskaffelsespriser!$D139*P100))","v":0},{"$f":"IF((Q100*Genanskaffelsespriser!$D139-(2009-Q$3)/$C100*Genanskaffelsespriser!$D139*Q100)<0,0,(Q100*Genanskaffelsespriser!$D139-(2009-Q$3)/$C100*Genanskaffelsespriser!$D139*Q100))","v":0},{"$f":"IF((R100*Genanskaffelsespriser!$D139-(2009-R$3)/$C100*Genanskaffelsespriser!$D139*R100)<0,0,(R100*Genanskaffelsespriser!$D139-(2009-R$3)/$C100*Genanskaffelsespriser!$D139*R100))","v":0},{"$f":"IF((S100*Genanskaffelsespriser!$D139-(2009-S$3)/$C100*Genanskaffelsespriser!$D139*S100)<0,0,(S100*Genanskaffelsespriser!$D139-(2009-S$3)/$C100*Genanskaffelsespriser!$D139*S100))","v":0},{"$f":"IF((T100*Genanskaffelsespriser!$D139-(2009-T$3)/$C100*Genanskaffelsespriser!$D139*T100)<0,0,(T100*Genanskaffelsespriser!$D139-(2009-T$3)/$C100*Genanskaffelsespriser!$D139*T100))","v":0},{"$f":"IF((U100*Genanskaffelsespriser!$D139-(2009-U$3)/$C100*Genanskaffelsespriser!$D139*U100)<0,0,(U100*Genanskaffelsespriser!$D139-(2009-U$3)/$C100*Genanskaffelsespriser!$D139*U100))","v":0},{"$f":"IF((V100*Genanskaffelsespriser!$D139-(2009-V$3)/$C100*Genanskaffelsespriser!$D139*V100)<0,0,(V100*Genanskaffelsespriser!$D139-(2009-V$3)/$C100*Genanskaffelsespriser!$D139*V100))","v":0},{"$f":"IF((W100*Genanskaffelsespriser!$D139-(2009-W$3)/$C100*Genanskaffelsespriser!$D139*W100)<0,0,(W100*Genanskaffelsespriser!$D139-(2009-W$3)/$C100*Genanskaffelsespriser!$D139*W100))","v":0},{"$f":"IF((X100*Genanskaffelsespriser!$D139-(2009-X$3)/$C100*Genanskaffelsespriser!$D139*X100)<0,0,(X100*Genanskaffelsespriser!$D139-(2009-X$3)/$C100*Genanskaffelsespriser!$D139*X100))","v":0},{"$f":"IF((Y100*Genanskaffelsespriser!$D139-(2009-Y$3)/$C100*Genanskaffelsespriser!$D139*Y100)<0,0,(Y100*Genanskaffelsespriser!$D139-(2009-Y$3)/$C100*Genanskaffelsespriser!$D139*Y100))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA100","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB100","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC100","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD100","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE100","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF100","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG100","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH100","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI100","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ100","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK100","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL100","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM100","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN100","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO100","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP100","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ100","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR100","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS100","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT100","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU100","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B140","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E140","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D101*Genanskaffelsespriser!$D140-(2009-D$3)/$C101*Genanskaffelsespriser!$D140*D101)<0,0,(D101*Genanskaffelsespriser!$D140-(2009-D$3)/$C101*Genanskaffelsespriser!$D140*D101))","v":0},{"$f":"IF((E101*Genanskaffelsespriser!$D140-(2009-E$3)/$C101*Genanskaffelsespriser!$D140*E101)<0,0,(E101*Genanskaffelsespriser!$D140-(2009-E$3)/$C101*Genanskaffelsespriser!$D140*E101))","v":0},{"$f":"IF((F101*Genanskaffelsespriser!$D140-(2009-F$3)/$C101*Genanskaffelsespriser!$D140*F101)<0,0,(F101*Genanskaffelsespriser!$D140-(2009-F$3)/$C101*Genanskaffelsespriser!$D140*F101))","v":0},{"$f":"IF((G101*Genanskaffelsespriser!$D140-(2009-G$3)/$C101*Genanskaffelsespriser!$D140*G101)<0,0,(G101*Genanskaffelsespriser!$D140-(2009-G$3)/$C101*Genanskaffelsespriser!$D140*G101))","v":0},{"$f":"IF((H101*Genanskaffelsespriser!$D140-(2009-H$3)/$C101*Genanskaffelsespriser!$D140*H101)<0,0,(H101*Genanskaffelsespriser!$D140-(2009-H$3)/$C101*Genanskaffelsespriser!$D140*H101))","v":0},{"$f":"IF((I101*Genanskaffelsespriser!$D140-(2009-I$3)/$C101*Genanskaffelsespriser!$D140*I101)<0,0,(I101*Genanskaffelsespriser!$D140-(2009-I$3)/$C101*Genanskaffelsespriser!$D140*I101))","v":0},{"$f":"IF((J101*Genanskaffelsespriser!$D140-(2009-J$3)/$C101*Genanskaffelsespriser!$D140*J101)<0,0,(J101*Genanskaffelsespriser!$D140-(2009-J$3)/$C101*Genanskaffelsespriser!$D140*J101))","v":0},{"$f":"IF((K101*Genanskaffelsespriser!$D140-(2009-K$3)/$C101*Genanskaffelsespriser!$D140*K101)<0,0,(K101*Genanskaffelsespriser!$D140-(2009-K$3)/$C101*Genanskaffelsespriser!$D140*K101))","v":0},{"$f":"IF((L101*Genanskaffelsespriser!$D140-(2009-L$3)/$C101*Genanskaffelsespriser!$D140*L101)<0,0,(L101*Genanskaffelsespriser!$D140-(2009-L$3)/$C101*Genanskaffelsespriser!$D140*L101))","v":0},{"$f":"IF((M101*Genanskaffelsespriser!$D140-(2009-M$3)/$C101*Genanskaffelsespriser!$D140*M101)<0,0,(M101*Genanskaffelsespriser!$D140-(2009-M$3)/$C101*Genanskaffelsespriser!$D140*M101))","v":0},{"$f":"IF((N101*Genanskaffelsespriser!$D140-(2009-N$3)/$C101*Genanskaffelsespriser!$D140*N101)<0,0,(N101*Genanskaffelsespriser!$D140-(2009-N$3)/$C101*Genanskaffelsespriser!$D140*N101))","v":0},{"$f":"IF((O101*Genanskaffelsespriser!$D140-(2009-O$3)/$C101*Genanskaffelsespriser!$D140*O101)<0,0,(O101*Genanskaffelsespriser!$D140-(2009-O$3)/$C101*Genanskaffelsespriser!$D140*O101))","v":0},{"$f":"IF((P101*Genanskaffelsespriser!$D140-(2009-P$3)/$C101*Genanskaffelsespriser!$D140*P101)<0,0,(P101*Genanskaffelsespriser!$D140-(2009-P$3)/$C101*Genanskaffelsespriser!$D140*P101))","v":0},{"$f":"IF((Q101*Genanskaffelsespriser!$D140-(2009-Q$3)/$C101*Genanskaffelsespriser!$D140*Q101)<0,0,(Q101*Genanskaffelsespriser!$D140-(2009-Q$3)/$C101*Genanskaffelsespriser!$D140*Q101))","v":0},{"$f":"IF((R101*Genanskaffelsespriser!$D140-(2009-R$3)/$C101*Genanskaffelsespriser!$D140*R101)<0,0,(R101*Genanskaffelsespriser!$D140-(2009-R$3)/$C101*Genanskaffelsespriser!$D140*R101))","v":0},{"$f":"IF((S101*Genanskaffelsespriser!$D140-(2009-S$3)/$C101*Genanskaffelsespriser!$D140*S101)<0,0,(S101*Genanskaffelsespriser!$D140-(2009-S$3)/$C101*Genanskaffelsespriser!$D140*S101))","v":0},{"$f":"IF((T101*Genanskaffelsespriser!$D140-(2009-T$3)/$C101*Genanskaffelsespriser!$D140*T101)<0,0,(T101*Genanskaffelsespriser!$D140-(2009-T$3)/$C101*Genanskaffelsespriser!$D140*T101))","v":0},{"$f":"IF((U101*Genanskaffelsespriser!$D140-(2009-U$3)/$C101*Genanskaffelsespriser!$D140*U101)<0,0,(U101*Genanskaffelsespriser!$D140-(2009-U$3)/$C101*Genanskaffelsespriser!$D140*U101))","v":0},{"$f":"IF((V101*Genanskaffelsespriser!$D140-(2009-V$3)/$C101*Genanskaffelsespriser!$D140*V101)<0,0,(V101*Genanskaffelsespriser!$D140-(2009-V$3)/$C101*Genanskaffelsespriser!$D140*V101))","v":0},{"$f":"IF((W101*Genanskaffelsespriser!$D140-(2009-W$3)/$C101*Genanskaffelsespriser!$D140*W101)<0,0,(W101*Genanskaffelsespriser!$D140-(2009-W$3)/$C101*Genanskaffelsespriser!$D140*W101))","v":0},{"$f":"IF((X101*Genanskaffelsespriser!$D140-(2009-X$3)/$C101*Genanskaffelsespriser!$D140*X101)<0,0,(X101*Genanskaffelsespriser!$D140-(2009-X$3)/$C101*Genanskaffelsespriser!$D140*X101))","v":0},{"$f":"IF((Y101*Genanskaffelsespriser!$D140-(2009-Y$3)/$C101*Genanskaffelsespriser!$D140*Y101)<0,0,(Y101*Genanskaffelsespriser!$D140-(2009-Y$3)/$C101*Genanskaffelsespriser!$D140*Y101))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA101","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB101","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC101","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD101","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE101","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF101","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG101","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH101","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI101","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ101","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK101","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL101","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM101","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN101","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO101","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP101","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ101","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR101","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS101","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT101","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU101","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B141","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E141","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D102*Genanskaffelsespriser!$D141-(2009-D$3)/($C102+D103)*Genanskaffelsespriser!$D141*D102)<0,0,(D102*Genanskaffelsespriser!$D141-(2009-D$3)/($C102+D103)*Genanskaffelsespriser!$D141*D102))","v":0},{"$f":"IF((E102*Genanskaffelsespriser!$D141-(2009-E$3)/($C102+E103)*Genanskaffelsespriser!$D141*E102)<0,0,(E102*Genanskaffelsespriser!$D141-(2009-E$3)/($C102+E103)*Genanskaffelsespriser!$D141*E102))","v":0},{"$f":"IF((F102*Genanskaffelsespriser!$D141-(2009-F$3)/($C102+F103)*Genanskaffelsespriser!$D141*F102)<0,0,(F102*Genanskaffelsespriser!$D141-(2009-F$3)/($C102+F103)*Genanskaffelsespriser!$D141*F102))","v":0},{"$f":"IF((G102*Genanskaffelsespriser!$D141-(2009-G$3)/($C102+G103)*Genanskaffelsespriser!$D141*G102)<0,0,(G102*Genanskaffelsespriser!$D141-(2009-G$3)/($C102+G103)*Genanskaffelsespriser!$D141*G102))","v":0},{"$f":"IF((H102*Genanskaffelsespriser!$D141-(2009-H$3)/($C102+H103)*Genanskaffelsespriser!$D141*H102)<0,0,(H102*Genanskaffelsespriser!$D141-(2009-H$3)/($C102+H103)*Genanskaffelsespriser!$D141*H102))","v":0},{"$f":"IF((I102*Genanskaffelsespriser!$D141-(2009-I$3)/($C102+I103)*Genanskaffelsespriser!$D141*I102)<0,0,(I102*Genanskaffelsespriser!$D141-(2009-I$3)/($C102+I103)*Genanskaffelsespriser!$D141*I102))","v":0},{"$f":"IF((J102*Genanskaffelsespriser!$D141-(2009-J$3)/($C102+J103)*Genanskaffelsespriser!$D141*J102)<0,0,(J102*Genanskaffelsespriser!$D141-(2009-J$3)/($C102+J103)*Genanskaffelsespriser!$D141*J102))","v":0},{"$f":"IF((K102*Genanskaffelsespriser!$D141-(2009-K$3)/($C102+K103)*Genanskaffelsespriser!$D141*K102)<0,0,(K102*Genanskaffelsespriser!$D141-(2009-K$3)/($C102+K103)*Genanskaffelsespriser!$D141*K102))","v":0},{"$f":"IF((L102*Genanskaffelsespriser!$D141-(2009-L$3)/($C102+L103)*Genanskaffelsespriser!$D141*L102)<0,0,(L102*Genanskaffelsespriser!$D141-(2009-L$3)/($C102+L103)*Genanskaffelsespriser!$D141*L102))","v":0},{"$f":"IF((M102*Genanskaffelsespriser!$D141-(2009-M$3)/($C102+M103)*Genanskaffelsespriser!$D141*M102)<0,0,(M102*Genanskaffelsespriser!$D141-(2009-M$3)/($C102+M103)*Genanskaffelsespriser!$D141*M102))","v":0},{"$f":"IF((N102*Genanskaffelsespriser!$D141-(2009-N$3)/($C102+N103)*Genanskaffelsespriser!$D141*N102)<0,0,(N102*Genanskaffelsespriser!$D141-(2009-N$3)/($C102+N103)*Genanskaffelsespriser!$D141*N102))","v":0},{"$f":"IF((O102*Genanskaffelsespriser!$D141-(2009-O$3)/($C102+O103)*Genanskaffelsespriser!$D141*O102)<0,0,(O102*Genanskaffelsespriser!$D141-(2009-O$3)/($C102+O103)*Genanskaffelsespriser!$D141*O102))","v":0},{"$f":"IF((P102*Genanskaffelsespriser!$D141-(2009-P$3)/($C102+P103)*Genanskaffelsespriser!$D141*P102)<0,0,(P102*Genanskaffelsespriser!$D141-(2009-P$3)/($C102+P103)*Genanskaffelsespriser!$D141*P102))","v":0},{"$f":"IF((Q102*Genanskaffelsespriser!$D141-(2009-Q$3)/($C102+Q103)*Genanskaffelsespriser!$D141*Q102)<0,0,(Q102*Genanskaffelsespriser!$D141-(2009-Q$3)/($C102+Q103)*Genanskaffelsespriser!$D141*Q102))","v":0},{"$f":"IF((R102*Genanskaffelsespriser!$D141-(2009-R$3)/($C102+R103)*Genanskaffelsespriser!$D141*R102)<0,0,(R102*Genanskaffelsespriser!$D141-(2009-R$3)/($C102+R103)*Genanskaffelsespriser!$D141*R102))","v":0},{"$f":"IF((S102*Genanskaffelsespriser!$D141-(2009-S$3)/($C102+S103)*Genanskaffelsespriser!$D141*S102)<0,0,(S102*Genanskaffelsespriser!$D141-(2009-S$3)/($C102+S103)*Genanskaffelsespriser!$D141*S102))","v":0},{"$f":"IF((T102*Genanskaffelsespriser!$D141-(2009-T$3)/($C102+T103)*Genanskaffelsespriser!$D141*T102)<0,0,(T102*Genanskaffelsespriser!$D141-(2009-T$3)/($C102+T103)*Genanskaffelsespriser!$D141*T102))","v":0},{"$f":"IF((U102*Genanskaffelsespriser!$D141-(2009-U$3)/($C102+U103)*Genanskaffelsespriser!$D141*U102)<0,0,(U102*Genanskaffelsespriser!$D141-(2009-U$3)/($C102+U103)*Genanskaffelsespriser!$D141*U102))","v":0},{"$f":"IF((V102*Genanskaffelsespriser!$D141-(2009-V$3)/($C102+V103)*Genanskaffelsespriser!$D141*V102)<0,0,(V102*Genanskaffelsespriser!$D141-(2009-V$3)/($C102+V103)*Genanskaffelsespriser!$D141*V102))","v":0},{"$f":"IF((W102*Genanskaffelsespriser!$D141-(2009-W$3)/($C102+W103)*Genanskaffelsespriser!$D141*W102)<0,0,(W102*Genanskaffelsespriser!$D141-(2009-W$3)/($C102+W103)*Genanskaffelsespriser!$D141*W102))","v":0},{"$f":"IF((X102*Genanskaffelsespriser!$D141-(2009-X$3)/($C102+X103)*Genanskaffelsespriser!$D141*X102)<0,0,(X102*Genanskaffelsespriser!$D141-(2009-X$3)/($C102+X103)*Genanskaffelsespriser!$D141*X102))","v":0},{"$f":"IF((Y102*Genanskaffelsespriser!$D141-(2009-Y$3)/($C102+Y103)*Genanskaffelsespriser!$D141*Y102)<0,0,(Y102*Genanskaffelsespriser!$D141-(2009-Y$3)/($C102+Y103)*Genanskaffelsespriser!$D141*Y102))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA102","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB102","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC102","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD102","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE102","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF102","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG102","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH102","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI102","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ102","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK102","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL102","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM102","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN102","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO102","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP102","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ102","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR102","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS102","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT102","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU102","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B142","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E142","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D104*Genanskaffelsespriser!$D142-(2009-D$3)/$C104*Genanskaffelsespriser!$D142*D104)<0,0,(D104*Genanskaffelsespriser!$D142-(2009-D$3)/$C104*Genanskaffelsespriser!$D142*D104))","v":0},{"$f":"IF((E104*Genanskaffelsespriser!$D142-(2009-E$3)/$C104*Genanskaffelsespriser!$D142*E104)<0,0,(E104*Genanskaffelsespriser!$D142-(2009-E$3)/$C104*Genanskaffelsespriser!$D142*E104))","v":0},{"$f":"IF((F104*Genanskaffelsespriser!$D142-(2009-F$3)/$C104*Genanskaffelsespriser!$D142*F104)<0,0,(F104*Genanskaffelsespriser!$D142-(2009-F$3)/$C104*Genanskaffelsespriser!$D142*F104))","v":0},{"$f":"IF((G104*Genanskaffelsespriser!$D142-(2009-G$3)/$C104*Genanskaffelsespriser!$D142*G104)<0,0,(G104*Genanskaffelsespriser!$D142-(2009-G$3)/$C104*Genanskaffelsespriser!$D142*G104))","v":0},{"$f":"IF((H104*Genanskaffelsespriser!$D142-(2009-H$3)/$C104*Genanskaffelsespriser!$D142*H104)<0,0,(H104*Genanskaffelsespriser!$D142-(2009-H$3)/$C104*Genanskaffelsespriser!$D142*H104))","v":0},{"$f":"IF((I104*Genanskaffelsespriser!$D142-(2009-I$3)/$C104*Genanskaffelsespriser!$D142*I104)<0,0,(I104*Genanskaffelsespriser!$D142-(2009-I$3)/$C104*Genanskaffelsespriser!$D142*I104))","v":0},{"$f":"IF((J104*Genanskaffelsespriser!$D142-(2009-J$3)/$C104*Genanskaffelsespriser!$D142*J104)<0,0,(J104*Genanskaffelsespriser!$D142-(2009-J$3)/$C104*Genanskaffelsespriser!$D142*J104))","v":0},{"$f":"IF((K104*Genanskaffelsespriser!$D142-(2009-K$3)/$C104*Genanskaffelsespriser!$D142*K104)<0,0,(K104*Genanskaffelsespriser!$D142-(2009-K$3)/$C104*Genanskaffelsespriser!$D142*K104))","v":0},{"$f":"IF((L104*Genanskaffelsespriser!$D142-(2009-L$3)/$C104*Genanskaffelsespriser!$D142*L104)<0,0,(L104*Genanskaffelsespriser!$D142-(2009-L$3)/$C104*Genanskaffelsespriser!$D142*L104))","v":0},{"$f":"IF((M104*Genanskaffelsespriser!$D142-(2009-M$3)/$C104*Genanskaffelsespriser!$D142*M104)<0,0,(M104*Genanskaffelsespriser!$D142-(2009-M$3)/$C104*Genanskaffelsespriser!$D142*M104))","v":0},{"$f":"IF((N104*Genanskaffelsespriser!$D142-(2009-N$3)/$C104*Genanskaffelsespriser!$D142*N104)<0,0,(N104*Genanskaffelsespriser!$D142-(2009-N$3)/$C104*Genanskaffelsespriser!$D142*N104))","v":0},{"$f":"IF((O104*Genanskaffelsespriser!$D142-(2009-O$3)/$C104*Genanskaffelsespriser!$D142*O104)<0,0,(O104*Genanskaffelsespriser!$D142-(2009-O$3)/$C104*Genanskaffelsespriser!$D142*O104))","v":0},{"$f":"IF((P104*Genanskaffelsespriser!$D142-(2009-P$3)/$C104*Genanskaffelsespriser!$D142*P104)<0,0,(P104*Genanskaffelsespriser!$D142-(2009-P$3)/$C104*Genanskaffelsespriser!$D142*P104))","v":0},{"$f":"IF((Q104*Genanskaffelsespriser!$D142-(2009-Q$3)/$C104*Genanskaffelsespriser!$D142*Q104)<0,0,(Q104*Genanskaffelsespriser!$D142-(2009-Q$3)/$C104*Genanskaffelsespriser!$D142*Q104))","v":0},{"$f":"IF((R104*Genanskaffelsespriser!$D142-(2009-R$3)/$C104*Genanskaffelsespriser!$D142*R104)<0,0,(R104*Genanskaffelsespriser!$D142-(2009-R$3)/$C104*Genanskaffelsespriser!$D142*R104))","v":0},{"$f":"IF((S104*Genanskaffelsespriser!$D142-(2009-S$3)/$C104*Genanskaffelsespriser!$D142*S104)<0,0,(S104*Genanskaffelsespriser!$D142-(2009-S$3)/$C104*Genanskaffelsespriser!$D142*S104))","v":0},{"$f":"IF((T104*Genanskaffelsespriser!$D142-(2009-T$3)/$C104*Genanskaffelsespriser!$D142*T104)<0,0,(T104*Genanskaffelsespriser!$D142-(2009-T$3)/$C104*Genanskaffelsespriser!$D142*T104))","v":0},{"$f":"IF((U104*Genanskaffelsespriser!$D142-(2009-U$3)/$C104*Genanskaffelsespriser!$D142*U104)<0,0,(U104*Genanskaffelsespriser!$D142-(2009-U$3)/$C104*Genanskaffelsespriser!$D142*U104))","v":0},{"$f":"IF((V104*Genanskaffelsespriser!$D142-(2009-V$3)/$C104*Genanskaffelsespriser!$D142*V104)<0,0,(V104*Genanskaffelsespriser!$D142-(2009-V$3)/$C104*Genanskaffelsespriser!$D142*V104))","v":0},{"$f":"IF((W104*Genanskaffelsespriser!$D142-(2009-W$3)/$C104*Genanskaffelsespriser!$D142*W104)<0,0,(W104*Genanskaffelsespriser!$D142-(2009-W$3)/$C104*Genanskaffelsespriser!$D142*W104))","v":0},{"$f":"IF((X104*Genanskaffelsespriser!$D142-(2009-X$3)/$C104*Genanskaffelsespriser!$D142*X104)<0,0,(X104*Genanskaffelsespriser!$D142-(2009-X$3)/$C104*Genanskaffelsespriser!$D142*X104))","v":0},{"$f":"IF((Y104*Genanskaffelsespriser!$D142-(2009-Y$3)/$C104*Genanskaffelsespriser!$D142*Y104)<0,0,(Y104*Genanskaffelsespriser!$D142-(2009-Y$3)/$C104*Genanskaffelsespriser!$D142*Y104))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA104","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB104","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC104","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD104","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE104","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF104","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG104","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH104","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI104","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ104","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK104","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL104","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM104","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN104","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO104","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP104","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ104","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR104","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS104","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT104","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU104","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B143","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E143","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D105*Genanskaffelsespriser!$D143-(2009-D$3)/$C105*Genanskaffelsespriser!$D143*D105)<0,0,(D105*Genanskaffelsespriser!$D143-(2009-D$3)/$C105*Genanskaffelsespriser!$D143*D105))","v":0},{"$f":"IF((E105*Genanskaffelsespriser!$D143-(2009-E$3)/$C105*Genanskaffelsespriser!$D143*E105)<0,0,(E105*Genanskaffelsespriser!$D143-(2009-E$3)/$C105*Genanskaffelsespriser!$D143*E105))","v":0},{"$f":"IF((F105*Genanskaffelsespriser!$D143-(2009-F$3)/$C105*Genanskaffelsespriser!$D143*F105)<0,0,(F105*Genanskaffelsespriser!$D143-(2009-F$3)/$C105*Genanskaffelsespriser!$D143*F105))","v":0},{"$f":"IF((G105*Genanskaffelsespriser!$D143-(2009-G$3)/$C105*Genanskaffelsespriser!$D143*G105)<0,0,(G105*Genanskaffelsespriser!$D143-(2009-G$3)/$C105*Genanskaffelsespriser!$D143*G105))","v":0},{"$f":"IF((H105*Genanskaffelsespriser!$D143-(2009-H$3)/$C105*Genanskaffelsespriser!$D143*H105)<0,0,(H105*Genanskaffelsespriser!$D143-(2009-H$3)/$C105*Genanskaffelsespriser!$D143*H105))","v":0},{"$f":"IF((I105*Genanskaffelsespriser!$D143-(2009-I$3)/$C105*Genanskaffelsespriser!$D143*I105)<0,0,(I105*Genanskaffelsespriser!$D143-(2009-I$3)/$C105*Genanskaffelsespriser!$D143*I105))","v":0},{"$f":"IF((J105*Genanskaffelsespriser!$D143-(2009-J$3)/$C105*Genanskaffelsespriser!$D143*J105)<0,0,(J105*Genanskaffelsespriser!$D143-(2009-J$3)/$C105*Genanskaffelsespriser!$D143*J105))","v":0},{"$f":"IF((K105*Genanskaffelsespriser!$D143-(2009-K$3)/$C105*Genanskaffelsespriser!$D143*K105)<0,0,(K105*Genanskaffelsespriser!$D143-(2009-K$3)/$C105*Genanskaffelsespriser!$D143*K105))","v":0},{"$f":"IF((L105*Genanskaffelsespriser!$D143-(2009-L$3)/$C105*Genanskaffelsespriser!$D143*L105)<0,0,(L105*Genanskaffelsespriser!$D143-(2009-L$3)/$C105*Genanskaffelsespriser!$D143*L105))","v":0},{"$f":"IF((M105*Genanskaffelsespriser!$D143-(2009-M$3)/$C105*Genanskaffelsespriser!$D143*M105)<0,0,(M105*Genanskaffelsespriser!$D143-(2009-M$3)/$C105*Genanskaffelsespriser!$D143*M105))","v":0},{"$f":"IF((N105*Genanskaffelsespriser!$D143-(2009-N$3)/$C105*Genanskaffelsespriser!$D143*N105)<0,0,(N105*Genanskaffelsespriser!$D143-(2009-N$3)/$C105*Genanskaffelsespriser!$D143*N105))","v":0},{"$f":"IF((O105*Genanskaffelsespriser!$D143-(2009-O$3)/$C105*Genanskaffelsespriser!$D143*O105)<0,0,(O105*Genanskaffelsespriser!$D143-(2009-O$3)/$C105*Genanskaffelsespriser!$D143*O105))","v":0},{"$f":"IF((P105*Genanskaffelsespriser!$D143-(2009-P$3)/$C105*Genanskaffelsespriser!$D143*P105)<0,0,(P105*Genanskaffelsespriser!$D143-(2009-P$3)/$C105*Genanskaffelsespriser!$D143*P105))","v":0},{"$f":"IF((Q105*Genanskaffelsespriser!$D143-(2009-Q$3)/$C105*Genanskaffelsespriser!$D143*Q105)<0,0,(Q105*Genanskaffelsespriser!$D143-(2009-Q$3)/$C105*Genanskaffelsespriser!$D143*Q105))","v":0},{"$f":"IF((R105*Genanskaffelsespriser!$D143-(2009-R$3)/$C105*Genanskaffelsespriser!$D143*R105)<0,0,(R105*Genanskaffelsespriser!$D143-(2009-R$3)/$C105*Genanskaffelsespriser!$D143*R105))","v":0},{"$f":"IF((S105*Genanskaffelsespriser!$D143-(2009-S$3)/$C105*Genanskaffelsespriser!$D143*S105)<0,0,(S105*Genanskaffelsespriser!$D143-(2009-S$3)/$C105*Genanskaffelsespriser!$D143*S105))","v":0},{"$f":"IF((T105*Genanskaffelsespriser!$D143-(2009-T$3)/$C105*Genanskaffelsespriser!$D143*T105)<0,0,(T105*Genanskaffelsespriser!$D143-(2009-T$3)/$C105*Genanskaffelsespriser!$D143*T105))","v":0},{"$f":"IF((U105*Genanskaffelsespriser!$D143-(2009-U$3)/$C105*Genanskaffelsespriser!$D143*U105)<0,0,(U105*Genanskaffelsespriser!$D143-(2009-U$3)/$C105*Genanskaffelsespriser!$D143*U105))","v":0},{"$f":"IF((V105*Genanskaffelsespriser!$D143-(2009-V$3)/$C105*Genanskaffelsespriser!$D143*V105)<0,0,(V105*Genanskaffelsespriser!$D143-(2009-V$3)/$C105*Genanskaffelsespriser!$D143*V105))","v":0},{"$f":"IF((W105*Genanskaffelsespriser!$D143-(2009-W$3)/$C105*Genanskaffelsespriser!$D143*W105)<0,0,(W105*Genanskaffelsespriser!$D143-(2009-W$3)/$C105*Genanskaffelsespriser!$D143*W105))","v":0},{"$f":"IF((X105*Genanskaffelsespriser!$D143-(2009-X$3)/$C105*Genanskaffelsespriser!$D143*X105)<0,0,(X105*Genanskaffelsespriser!$D143-(2009-X$3)/$C105*Genanskaffelsespriser!$D143*X105))","v":0},{"$f":"IF((Y105*Genanskaffelsespriser!$D143-(2009-Y$3)/$C105*Genanskaffelsespriser!$D143*Y105)<0,0,(Y105*Genanskaffelsespriser!$D143-(2009-Y$3)/$C105*Genanskaffelsespriser!$D143*Y105))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA105","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB105","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC105","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD105","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE105","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF105","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG105","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH105","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI105","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ105","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK105","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL105","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM105","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN105","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO105","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP105","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ105","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR105","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS105","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT105","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU105","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B144","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E144","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D106*Genanskaffelsespriser!$D144-(2009-D$3)/($C106+D107)*Genanskaffelsespriser!$D144*D106)<0,0,(D106*Genanskaffelsespriser!$D144-(2009-D$3)/($C106+D107)*Genanskaffelsespriser!$D144*D106))","v":0},{"$f":"IF((E106*Genanskaffelsespriser!$D144-(2009-E$3)/($C106+E107)*Genanskaffelsespriser!$D144*E106)<0,0,(E106*Genanskaffelsespriser!$D144-(2009-E$3)/($C106+E107)*Genanskaffelsespriser!$D144*E106))","v":0},{"$f":"IF((F106*Genanskaffelsespriser!$D144-(2009-F$3)/($C106+F107)*Genanskaffelsespriser!$D144*F106)<0,0,(F106*Genanskaffelsespriser!$D144-(2009-F$3)/($C106+F107)*Genanskaffelsespriser!$D144*F106))","v":0},{"$f":"IF((G106*Genanskaffelsespriser!$D144-(2009-G$3)/($C106+G107)*Genanskaffelsespriser!$D144*G106)<0,0,(G106*Genanskaffelsespriser!$D144-(2009-G$3)/($C106+G107)*Genanskaffelsespriser!$D144*G106))","v":0},{"$f":"IF((H106*Genanskaffelsespriser!$D144-(2009-H$3)/($C106+H107)*Genanskaffelsespriser!$D144*H106)<0,0,(H106*Genanskaffelsespriser!$D144-(2009-H$3)/($C106+H107)*Genanskaffelsespriser!$D144*H106))","v":0},{"$f":"IF((I106*Genanskaffelsespriser!$D144-(2009-I$3)/($C106+I107)*Genanskaffelsespriser!$D144*I106)<0,0,(I106*Genanskaffelsespriser!$D144-(2009-I$3)/($C106+I107)*Genanskaffelsespriser!$D144*I106))","v":0},{"$f":"IF((J106*Genanskaffelsespriser!$D144-(2009-J$3)/($C106+J107)*Genanskaffelsespriser!$D144*J106)<0,0,(J106*Genanskaffelsespriser!$D144-(2009-J$3)/($C106+J107)*Genanskaffelsespriser!$D144*J106))","v":0},{"$f":"IF((K106*Genanskaffelsespriser!$D144-(2009-K$3)/($C106+K107)*Genanskaffelsespriser!$D144*K106)<0,0,(K106*Genanskaffelsespriser!$D144-(2009-K$3)/($C106+K107)*Genanskaffelsespriser!$D144*K106))","v":0},{"$f":"IF((L106*Genanskaffelsespriser!$D144-(2009-L$3)/($C106+L107)*Genanskaffelsespriser!$D144*L106)<0,0,(L106*Genanskaffelsespriser!$D144-(2009-L$3)/($C106+L107)*Genanskaffelsespriser!$D144*L106))","v":0},{"$f":"IF((M106*Genanskaffelsespriser!$D144-(2009-M$3)/($C106+M107)*Genanskaffelsespriser!$D144*M106)<0,0,(M106*Genanskaffelsespriser!$D144-(2009-M$3)/($C106+M107)*Genanskaffelsespriser!$D144*M106))","v":0},{"$f":"IF((N106*Genanskaffelsespriser!$D144-(2009-N$3)/($C106+N107)*Genanskaffelsespriser!$D144*N106)<0,0,(N106*Genanskaffelsespriser!$D144-(2009-N$3)/($C106+N107)*Genanskaffelsespriser!$D144*N106))","v":0},{"$f":"IF((O106*Genanskaffelsespriser!$D144-(2009-O$3)/($C106+O107)*Genanskaffelsespriser!$D144*O106)<0,0,(O106*Genanskaffelsespriser!$D144-(2009-O$3)/($C106+O107)*Genanskaffelsespriser!$D144*O106))","v":0},{"$f":"IF((P106*Genanskaffelsespriser!$D144-(2009-P$3)/($C106+P107)*Genanskaffelsespriser!$D144*P106)<0,0,(P106*Genanskaffelsespriser!$D144-(2009-P$3)/($C106+P107)*Genanskaffelsespriser!$D144*P106))","v":0},{"$f":"IF((Q106*Genanskaffelsespriser!$D144-(2009-Q$3)/($C106+Q107)*Genanskaffelsespriser!$D144*Q106)<0,0,(Q106*Genanskaffelsespriser!$D144-(2009-Q$3)/($C106+Q107)*Genanskaffelsespriser!$D144*Q106))","v":0},{"$f":"IF((R106*Genanskaffelsespriser!$D144-(2009-R$3)/($C106+R107)*Genanskaffelsespriser!$D144*R106)<0,0,(R106*Genanskaffelsespriser!$D144-(2009-R$3)/($C106+R107)*Genanskaffelsespriser!$D144*R106))","v":0},{"$f":"IF((S106*Genanskaffelsespriser!$D144-(2009-S$3)/($C106+S107)*Genanskaffelsespriser!$D144*S106)<0,0,(S106*Genanskaffelsespriser!$D144-(2009-S$3)/($C106+S107)*Genanskaffelsespriser!$D144*S106))","v":0},{"$f":"IF((T106*Genanskaffelsespriser!$D144-(2009-T$3)/($C106+T107)*Genanskaffelsespriser!$D144*T106)<0,0,(T106*Genanskaffelsespriser!$D144-(2009-T$3)/($C106+T107)*Genanskaffelsespriser!$D144*T106))","v":0},{"$f":"IF((U106*Genanskaffelsespriser!$D144-(2009-U$3)/($C106+U107)*Genanskaffelsespriser!$D144*U106)<0,0,(U106*Genanskaffelsespriser!$D144-(2009-U$3)/($C106+U107)*Genanskaffelsespriser!$D144*U106))","v":0},{"$f":"IF((V106*Genanskaffelsespriser!$D144-(2009-V$3)/($C106+V107)*Genanskaffelsespriser!$D144*V106)<0,0,(V106*Genanskaffelsespriser!$D144-(2009-V$3)/($C106+V107)*Genanskaffelsespriser!$D144*V106))","v":0},{"$f":"IF((W106*Genanskaffelsespriser!$D144-(2009-W$3)/($C106+W107)*Genanskaffelsespriser!$D144*W106)<0,0,(W106*Genanskaffelsespriser!$D144-(2009-W$3)/($C106+W107)*Genanskaffelsespriser!$D144*W106))","v":0},{"$f":"IF((X106*Genanskaffelsespriser!$D144-(2009-X$3)/($C106+X107)*Genanskaffelsespriser!$D144*X106)<0,0,(X106*Genanskaffelsespriser!$D144-(2009-X$3)/($C106+X107)*Genanskaffelsespriser!$D144*X106))","v":0},{"$f":"IF((Y106*Genanskaffelsespriser!$D144-(2009-Y$3)/($C106+Y107)*Genanskaffelsespriser!$D144*Y106)<0,0,(Y106*Genanskaffelsespriser!$D144-(2009-Y$3)/($C106+Y107)*Genanskaffelsespriser!$D144*Y106))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA106","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB106","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC106","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD106","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE106","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF106","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG106","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH106","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI106","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ106","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK106","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL106","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM106","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN106","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO106","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP106","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ106","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR106","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS106","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT106","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU106","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B145","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E145","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D108*Genanskaffelsespriser!$D145-(2009-D$3)/$C108*Genanskaffelsespriser!$D145*D108)<0,0,(D108*Genanskaffelsespriser!$D145-(2009-D$3)/$C108*Genanskaffelsespriser!$D145*D108))","v":0},{"$f":"IF((E108*Genanskaffelsespriser!$D145-(2009-E$3)/$C108*Genanskaffelsespriser!$D145*E108)<0,0,(E108*Genanskaffelsespriser!$D145-(2009-E$3)/$C108*Genanskaffelsespriser!$D145*E108))","v":0},{"$f":"IF((F108*Genanskaffelsespriser!$D145-(2009-F$3)/$C108*Genanskaffelsespriser!$D145*F108)<0,0,(F108*Genanskaffelsespriser!$D145-(2009-F$3)/$C108*Genanskaffelsespriser!$D145*F108))","v":0},{"$f":"IF((G108*Genanskaffelsespriser!$D145-(2009-G$3)/$C108*Genanskaffelsespriser!$D145*G108)<0,0,(G108*Genanskaffelsespriser!$D145-(2009-G$3)/$C108*Genanskaffelsespriser!$D145*G108))","v":0},{"$f":"IF((H108*Genanskaffelsespriser!$D145-(2009-H$3)/$C108*Genanskaffelsespriser!$D145*H108)<0,0,(H108*Genanskaffelsespriser!$D145-(2009-H$3)/$C108*Genanskaffelsespriser!$D145*H108))","v":0},{"$f":"IF((I108*Genanskaffelsespriser!$D145-(2009-I$3)/$C108*Genanskaffelsespriser!$D145*I108)<0,0,(I108*Genanskaffelsespriser!$D145-(2009-I$3)/$C108*Genanskaffelsespriser!$D145*I108))","v":0},{"$f":"IF((J108*Genanskaffelsespriser!$D145-(2009-J$3)/$C108*Genanskaffelsespriser!$D145*J108)<0,0,(J108*Genanskaffelsespriser!$D145-(2009-J$3)/$C108*Genanskaffelsespriser!$D145*J108))","v":0},{"$f":"IF((K108*Genanskaffelsespriser!$D145-(2009-K$3)/$C108*Genanskaffelsespriser!$D145*K108)<0,0,(K108*Genanskaffelsespriser!$D145-(2009-K$3)/$C108*Genanskaffelsespriser!$D145*K108))","v":0},{"$f":"IF((L108*Genanskaffelsespriser!$D145-(2009-L$3)/$C108*Genanskaffelsespriser!$D145*L108)<0,0,(L108*Genanskaffelsespriser!$D145-(2009-L$3)/$C108*Genanskaffelsespriser!$D145*L108))","v":0},{"$f":"IF((M108*Genanskaffelsespriser!$D145-(2009-M$3)/$C108*Genanskaffelsespriser!$D145*M108)<0,0,(M108*Genanskaffelsespriser!$D145-(2009-M$3)/$C108*Genanskaffelsespriser!$D145*M108))","v":0},{"$f":"IF((N108*Genanskaffelsespriser!$D145-(2009-N$3)/$C108*Genanskaffelsespriser!$D145*N108)<0,0,(N108*Genanskaffelsespriser!$D145-(2009-N$3)/$C108*Genanskaffelsespriser!$D145*N108))","v":0},{"$f":"IF((O108*Genanskaffelsespriser!$D145-(2009-O$3)/$C108*Genanskaffelsespriser!$D145*O108)<0,0,(O108*Genanskaffelsespriser!$D145-(2009-O$3)/$C108*Genanskaffelsespriser!$D145*O108))","v":0},{"$f":"IF((P108*Genanskaffelsespriser!$D145-(2009-P$3)/$C108*Genanskaffelsespriser!$D145*P108)<0,0,(P108*Genanskaffelsespriser!$D145-(2009-P$3)/$C108*Genanskaffelsespriser!$D145*P108))","v":0},{"$f":"IF((Q108*Genanskaffelsespriser!$D145-(2009-Q$3)/$C108*Genanskaffelsespriser!$D145*Q108)<0,0,(Q108*Genanskaffelsespriser!$D145-(2009-Q$3)/$C108*Genanskaffelsespriser!$D145*Q108))","v":0},{"$f":"IF((R108*Genanskaffelsespriser!$D145-(2009-R$3)/$C108*Genanskaffelsespriser!$D145*R108)<0,0,(R108*Genanskaffelsespriser!$D145-(2009-R$3)/$C108*Genanskaffelsespriser!$D145*R108))","v":0},{"$f":"IF((S108*Genanskaffelsespriser!$D145-(2009-S$3)/$C108*Genanskaffelsespriser!$D145*S108)<0,0,(S108*Genanskaffelsespriser!$D145-(2009-S$3)/$C108*Genanskaffelsespriser!$D145*S108))","v":0},{"$f":"IF((T108*Genanskaffelsespriser!$D145-(2009-T$3)/$C108*Genanskaffelsespriser!$D145*T108)<0,0,(T108*Genanskaffelsespriser!$D145-(2009-T$3)/$C108*Genanskaffelsespriser!$D145*T108))","v":0},{"$f":"IF((U108*Genanskaffelsespriser!$D145-(2009-U$3)/$C108*Genanskaffelsespriser!$D145*U108)<0,0,(U108*Genanskaffelsespriser!$D145-(2009-U$3)/$C108*Genanskaffelsespriser!$D145*U108))","v":0},{"$f":"IF((V108*Genanskaffelsespriser!$D145-(2009-V$3)/$C108*Genanskaffelsespriser!$D145*V108)<0,0,(V108*Genanskaffelsespriser!$D145-(2009-V$3)/$C108*Genanskaffelsespriser!$D145*V108))","v":0},{"$f":"IF((W108*Genanskaffelsespriser!$D145-(2009-W$3)/$C108*Genanskaffelsespriser!$D145*W108)<0,0,(W108*Genanskaffelsespriser!$D145-(2009-W$3)/$C108*Genanskaffelsespriser!$D145*W108))","v":0},{"$f":"IF((X108*Genanskaffelsespriser!$D145-(2009-X$3)/$C108*Genanskaffelsespriser!$D145*X108)<0,0,(X108*Genanskaffelsespriser!$D145-(2009-X$3)/$C108*Genanskaffelsespriser!$D145*X108))","v":0},{"$f":"IF((Y108*Genanskaffelsespriser!$D145-(2009-Y$3)/$C108*Genanskaffelsespriser!$D145*Y108)<0,0,(Y108*Genanskaffelsespriser!$D145-(2009-Y$3)/$C108*Genanskaffelsespriser!$D145*Y108))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA108","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB108","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC108","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD108","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE108","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF108","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG108","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH108","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI108","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ108","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK108","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL108","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM108","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN108","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO108","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP108","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ108","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR108","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS108","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT108","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU108","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B146","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E146","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D109*Genanskaffelsespriser!$D146-(2009-D$3)/$C109*Genanskaffelsespriser!$D146*D109)<0,0,(D109*Genanskaffelsespriser!$D146-(2009-D$3)/$C109*Genanskaffelsespriser!$D146*D109))","v":0},{"$f":"IF((E109*Genanskaffelsespriser!$D146-(2009-E$3)/$C109*Genanskaffelsespriser!$D146*E109)<0,0,(E109*Genanskaffelsespriser!$D146-(2009-E$3)/$C109*Genanskaffelsespriser!$D146*E109))","v":0},{"$f":"IF((F109*Genanskaffelsespriser!$D146-(2009-F$3)/$C109*Genanskaffelsespriser!$D146*F109)<0,0,(F109*Genanskaffelsespriser!$D146-(2009-F$3)/$C109*Genanskaffelsespriser!$D146*F109))","v":0},{"$f":"IF((G109*Genanskaffelsespriser!$D146-(2009-G$3)/$C109*Genanskaffelsespriser!$D146*G109)<0,0,(G109*Genanskaffelsespriser!$D146-(2009-G$3)/$C109*Genanskaffelsespriser!$D146*G109))","v":0},{"$f":"IF((H109*Genanskaffelsespriser!$D146-(2009-H$3)/$C109*Genanskaffelsespriser!$D146*H109)<0,0,(H109*Genanskaffelsespriser!$D146-(2009-H$3)/$C109*Genanskaffelsespriser!$D146*H109))","v":0},{"$f":"IF((I109*Genanskaffelsespriser!$D146-(2009-I$3)/$C109*Genanskaffelsespriser!$D146*I109)<0,0,(I109*Genanskaffelsespriser!$D146-(2009-I$3)/$C109*Genanskaffelsespriser!$D146*I109))","v":0},{"$f":"IF((J109*Genanskaffelsespriser!$D146-(2009-J$3)/$C109*Genanskaffelsespriser!$D146*J109)<0,0,(J109*Genanskaffelsespriser!$D146-(2009-J$3)/$C109*Genanskaffelsespriser!$D146*J109))","v":0},{"$f":"IF((K109*Genanskaffelsespriser!$D146-(2009-K$3)/$C109*Genanskaffelsespriser!$D146*K109)<0,0,(K109*Genanskaffelsespriser!$D146-(2009-K$3)/$C109*Genanskaffelsespriser!$D146*K109))","v":0},{"$f":"IF((L109*Genanskaffelsespriser!$D146-(2009-L$3)/$C109*Genanskaffelsespriser!$D146*L109)<0,0,(L109*Genanskaffelsespriser!$D146-(2009-L$3)/$C109*Genanskaffelsespriser!$D146*L109))","v":0},{"$f":"IF((M109*Genanskaffelsespriser!$D146-(2009-M$3)/$C109*Genanskaffelsespriser!$D146*M109)<0,0,(M109*Genanskaffelsespriser!$D146-(2009-M$3)/$C109*Genanskaffelsespriser!$D146*M109))","v":0},{"$f":"IF((N109*Genanskaffelsespriser!$D146-(2009-N$3)/$C109*Genanskaffelsespriser!$D146*N109)<0,0,(N109*Genanskaffelsespriser!$D146-(2009-N$3)/$C109*Genanskaffelsespriser!$D146*N109))","v":0},{"$f":"IF((O109*Genanskaffelsespriser!$D146-(2009-O$3)/$C109*Genanskaffelsespriser!$D146*O109)<0,0,(O109*Genanskaffelsespriser!$D146-(2009-O$3)/$C109*Genanskaffelsespriser!$D146*O109))","v":0},{"$f":"IF((P109*Genanskaffelsespriser!$D146-(2009-P$3)/$C109*Genanskaffelsespriser!$D146*P109)<0,0,(P109*Genanskaffelsespriser!$D146-(2009-P$3)/$C109*Genanskaffelsespriser!$D146*P109))","v":0},{"$f":"IF((Q109*Genanskaffelsespriser!$D146-(2009-Q$3)/$C109*Genanskaffelsespriser!$D146*Q109)<0,0,(Q109*Genanskaffelsespriser!$D146-(2009-Q$3)/$C109*Genanskaffelsespriser!$D146*Q109))","v":0},{"$f":"IF((R109*Genanskaffelsespriser!$D146-(2009-R$3)/$C109*Genanskaffelsespriser!$D146*R109)<0,0,(R109*Genanskaffelsespriser!$D146-(2009-R$3)/$C109*Genanskaffelsespriser!$D146*R109))","v":0},{"$f":"IF((S109*Genanskaffelsespriser!$D146-(2009-S$3)/$C109*Genanskaffelsespriser!$D146*S109)<0,0,(S109*Genanskaffelsespriser!$D146-(2009-S$3)/$C109*Genanskaffelsespriser!$D146*S109))","v":0},{"$f":"IF((T109*Genanskaffelsespriser!$D146-(2009-T$3)/$C109*Genanskaffelsespriser!$D146*T109)<0,0,(T109*Genanskaffelsespriser!$D146-(2009-T$3)/$C109*Genanskaffelsespriser!$D146*T109))","v":0},{"$f":"IF((U109*Genanskaffelsespriser!$D146-(2009-U$3)/$C109*Genanskaffelsespriser!$D146*U109)<0,0,(U109*Genanskaffelsespriser!$D146-(2009-U$3)/$C109*Genanskaffelsespriser!$D146*U109))","v":0},{"$f":"IF((V109*Genanskaffelsespriser!$D146-(2009-V$3)/$C109*Genanskaffelsespriser!$D146*V109)<0,0,(V109*Genanskaffelsespriser!$D146-(2009-V$3)/$C109*Genanskaffelsespriser!$D146*V109))","v":0},{"$f":"IF((W109*Genanskaffelsespriser!$D146-(2009-W$3)/$C109*Genanskaffelsespriser!$D146*W109)<0,0,(W109*Genanskaffelsespriser!$D146-(2009-W$3)/$C109*Genanskaffelsespriser!$D146*W109))","v":0},{"$f":"IF((X109*Genanskaffelsespriser!$D146-(2009-X$3)/$C109*Genanskaffelsespriser!$D146*X109)<0,0,(X109*Genanskaffelsespriser!$D146-(2009-X$3)/$C109*Genanskaffelsespriser!$D146*X109))","v":0},{"$f":"IF((Y109*Genanskaffelsespriser!$D146-(2009-Y$3)/$C109*Genanskaffelsespriser!$D146*Y109)<0,0,(Y109*Genanskaffelsespriser!$D146-(2009-Y$3)/$C109*Genanskaffelsespriser!$D146*Y109))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA109","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB109","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC109","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD109","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE109","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF109","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG109","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH109","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI109","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ109","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK109","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL109","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM109","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN109","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO109","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP109","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ109","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR109","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS109","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT109","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU109","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Små pumpestationer inkl. SRO-anlæg - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW111:AW124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT111:BT124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ111:CQ124)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B148","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E148","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D111*Genanskaffelsespriser!$D148-(2009-D$3)/($C111+D112)*Genanskaffelsespriser!$D148*D111)<0,0,(D111*Genanskaffelsespriser!$D148-(2009-D$3)/($C111+D112)*Genanskaffelsespriser!$D148*D111))","v":0},{"$f":"IF((E111*Genanskaffelsespriser!$D148-(2009-E$3)/($C111+E112)*Genanskaffelsespriser!$D148*E111)<0,0,(E111*Genanskaffelsespriser!$D148-(2009-E$3)/($C111+E112)*Genanskaffelsespriser!$D148*E111))","v":0},{"$f":"IF((F111*Genanskaffelsespriser!$D148-(2009-F$3)/($C111+F112)*Genanskaffelsespriser!$D148*F111)<0,0,(F111*Genanskaffelsespriser!$D148-(2009-F$3)/($C111+F112)*Genanskaffelsespriser!$D148*F111))","v":0},{"$f":"IF((G111*Genanskaffelsespriser!$D148-(2009-G$3)/($C111+G112)*Genanskaffelsespriser!$D148*G111)<0,0,(G111*Genanskaffelsespriser!$D148-(2009-G$3)/($C111+G112)*Genanskaffelsespriser!$D148*G111))","v":0},{"$f":"IF((H111*Genanskaffelsespriser!$D148-(2009-H$3)/($C111+H112)*Genanskaffelsespriser!$D148*H111)<0,0,(H111*Genanskaffelsespriser!$D148-(2009-H$3)/($C111+H112)*Genanskaffelsespriser!$D148*H111))","v":0},{"$f":"IF((I111*Genanskaffelsespriser!$D148-(2009-I$3)/($C111+I112)*Genanskaffelsespriser!$D148*I111)<0,0,(I111*Genanskaffelsespriser!$D148-(2009-I$3)/($C111+I112)*Genanskaffelsespriser!$D148*I111))","v":0},{"$f":"IF((J111*Genanskaffelsespriser!$D148-(2009-J$3)/($C111+J112)*Genanskaffelsespriser!$D148*J111)<0,0,(J111*Genanskaffelsespriser!$D148-(2009-J$3)/($C111+J112)*Genanskaffelsespriser!$D148*J111))","v":0},{"$f":"IF((K111*Genanskaffelsespriser!$D148-(2009-K$3)/($C111+K112)*Genanskaffelsespriser!$D148*K111)<0,0,(K111*Genanskaffelsespriser!$D148-(2009-K$3)/($C111+K112)*Genanskaffelsespriser!$D148*K111))","v":0},{"$f":"IF((L111*Genanskaffelsespriser!$D148-(2009-L$3)/($C111+L112)*Genanskaffelsespriser!$D148*L111)<0,0,(L111*Genanskaffelsespriser!$D148-(2009-L$3)/($C111+L112)*Genanskaffelsespriser!$D148*L111))","v":0},{"$f":"IF((M111*Genanskaffelsespriser!$D148-(2009-M$3)/($C111+M112)*Genanskaffelsespriser!$D148*M111)<0,0,(M111*Genanskaffelsespriser!$D148-(2009-M$3)/($C111+M112)*Genanskaffelsespriser!$D148*M111))","v":0},{"$f":"IF((N111*Genanskaffelsespriser!$D148-(2009-N$3)/($C111+N112)*Genanskaffelsespriser!$D148*N111)<0,0,(N111*Genanskaffelsespriser!$D148-(2009-N$3)/($C111+N112)*Genanskaffelsespriser!$D148*N111))","v":0},{"$f":"IF((O111*Genanskaffelsespriser!$D148-(2009-O$3)/($C111+O112)*Genanskaffelsespriser!$D148*O111)<0,0,(O111*Genanskaffelsespriser!$D148-(2009-O$3)/($C111+O112)*Genanskaffelsespriser!$D148*O111))","v":0},{"$f":"IF((P111*Genanskaffelsespriser!$D148-(2009-P$3)/($C111+P112)*Genanskaffelsespriser!$D148*P111)<0,0,(P111*Genanskaffelsespriser!$D148-(2009-P$3)/($C111+P112)*Genanskaffelsespriser!$D148*P111))","v":0},{"$f":"IF((Q111*Genanskaffelsespriser!$D148-(2009-Q$3)/($C111+Q112)*Genanskaffelsespriser!$D148*Q111)<0,0,(Q111*Genanskaffelsespriser!$D148-(2009-Q$3)/($C111+Q112)*Genanskaffelsespriser!$D148*Q111))","v":0},{"$f":"IF((R111*Genanskaffelsespriser!$D148-(2009-R$3)/($C111+R112)*Genanskaffelsespriser!$D148*R111)<0,0,(R111*Genanskaffelsespriser!$D148-(2009-R$3)/($C111+R112)*Genanskaffelsespriser!$D148*R111))","v":0},{"$f":"IF((S111*Genanskaffelsespriser!$D148-(2009-S$3)/($C111+S112)*Genanskaffelsespriser!$D148*S111)<0,0,(S111*Genanskaffelsespriser!$D148-(2009-S$3)/($C111+S112)*Genanskaffelsespriser!$D148*S111))","v":0},{"$f":"IF((T111*Genanskaffelsespriser!$D148-(2009-T$3)/($C111+T112)*Genanskaffelsespriser!$D148*T111)<0,0,(T111*Genanskaffelsespriser!$D148-(2009-T$3)/($C111+T112)*Genanskaffelsespriser!$D148*T111))","v":0},{"$f":"IF((U111*Genanskaffelsespriser!$D148-(2009-U$3)/($C111+U112)*Genanskaffelsespriser!$D148*U111)<0,0,(U111*Genanskaffelsespriser!$D148-(2009-U$3)/($C111+U112)*Genanskaffelsespriser!$D148*U111))","v":0},{"$f":"IF((V111*Genanskaffelsespriser!$D148-(2009-V$3)/($C111+V112)*Genanskaffelsespriser!$D148*V111)<0,0,(V111*Genanskaffelsespriser!$D148-(2009-V$3)/($C111+V112)*Genanskaffelsespriser!$D148*V111))","v":0},{"$f":"IF((W111*Genanskaffelsespriser!$D148-(2009-W$3)/($C111+W112)*Genanskaffelsespriser!$D148*W111)<0,0,(W111*Genanskaffelsespriser!$D148-(2009-W$3)/($C111+W112)*Genanskaffelsespriser!$D148*W111))","v":0},{"$f":"IF((X111*Genanskaffelsespriser!$D148-(2009-X$3)/($C111+X112)*Genanskaffelsespriser!$D148*X111)<0,0,(X111*Genanskaffelsespriser!$D148-(2009-X$3)/($C111+X112)*Genanskaffelsespriser!$D148*X111))","v":0},{"$f":"IF((Y111*Genanskaffelsespriser!$D148-(2009-Y$3)/($C111+Y112)*Genanskaffelsespriser!$D148*Y111)<0,0,(Y111*Genanskaffelsespriser!$D148-(2009-Y$3)/($C111+Y112)*Genanskaffelsespriser!$D148*Y111))","v":0},{"$f":"+SUM(AA111:AV111)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA111","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB111","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC111","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD111","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE111","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF111","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG111","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH111","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI111","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ111","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK111","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL111","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM111","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN111","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO111","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP111","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ111","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR111","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS111","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT111","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU111","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV111","v":0},{"$f":"+SUM(AX111:BS111)","v":0},{"$f":"(AA111+AX111)/2","v":0},{"$f":"(AB111+AY111)/2","v":0},{"$f":"(AC111+AZ111)/2","v":0},{"$f":"(AD111+BA111)/2","v":0},{"$f":"(AE111+BB111)/2","v":0},{"$f":"(AF111+BC111)/2","v":0},{"$f":"(AG111+BD111)/2","v":0},{"$f":"(AH111+BE111)/2","v":0},{"$f":"(AI111+BF111)/2","v":0},{"$f":"(AJ111+BG111)/2","v":0},{"$f":"(AK111+BH111)/2","v":0},{"$f":"(AL111+BI111)/2","v":0},{"$f":"(AM111+BJ111)/2","v":0},{"$f":"(AN111+BK111)/2","v":0},{"$f":"(AO111+BL111)/2","v":0},{"$f":"(AP111+BM111)/2","v":0},{"$f":"(AQ111+BN111)/2","v":0},{"$f":"(AR111+BO111)/2","v":0},{"$f":"(AS111+BP111)/2","v":0},{"$f":"(AT111+BQ111)/2","v":0},{"$f":"(AU111+BR111)/2","v":0},{"$f":"(AV111+BS111)/2","v":0},{"$f":"+AVERAGE(AW111,BT111)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B149","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E149","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D113*Genanskaffelsespriser!$D149-(2009-D$3)/($C113+D114)*Genanskaffelsespriser!$D149*D113)<0,0,(D113*Genanskaffelsespriser!$D149-(2009-D$3)/($C113+D114)*Genanskaffelsespriser!$D149*D113))","v":0},{"$f":"IF((E113*Genanskaffelsespriser!$D149-(2009-E$3)/($C113+E114)*Genanskaffelsespriser!$D149*E113)<0,0,(E113*Genanskaffelsespriser!$D149-(2009-E$3)/($C113+E114)*Genanskaffelsespriser!$D149*E113))","v":0},{"$f":"IF((F113*Genanskaffelsespriser!$D149-(2009-F$3)/($C113+F114)*Genanskaffelsespriser!$D149*F113)<0,0,(F113*Genanskaffelsespriser!$D149-(2009-F$3)/($C113+F114)*Genanskaffelsespriser!$D149*F113))","v":0},{"$f":"IF((G113*Genanskaffelsespriser!$D149-(2009-G$3)/($C113+G114)*Genanskaffelsespriser!$D149*G113)<0,0,(G113*Genanskaffelsespriser!$D149-(2009-G$3)/($C113+G114)*Genanskaffelsespriser!$D149*G113))","v":0},{"$f":"IF((H113*Genanskaffelsespriser!$D149-(2009-H$3)/($C113+H114)*Genanskaffelsespriser!$D149*H113)<0,0,(H113*Genanskaffelsespriser!$D149-(2009-H$3)/($C113+H114)*Genanskaffelsespriser!$D149*H113))","v":0},{"$f":"IF((I113*Genanskaffelsespriser!$D149-(2009-I$3)/($C113+I114)*Genanskaffelsespriser!$D149*I113)<0,0,(I113*Genanskaffelsespriser!$D149-(2009-I$3)/($C113+I114)*Genanskaffelsespriser!$D149*I113))","v":0},{"$f":"IF((J113*Genanskaffelsespriser!$D149-(2009-J$3)/($C113+J114)*Genanskaffelsespriser!$D149*J113)<0,0,(J113*Genanskaffelsespriser!$D149-(2009-J$3)/($C113+J114)*Genanskaffelsespriser!$D149*J113))","v":0},{"$f":"IF((K113*Genanskaffelsespriser!$D149-(2009-K$3)/($C113+K114)*Genanskaffelsespriser!$D149*K113)<0,0,(K113*Genanskaffelsespriser!$D149-(2009-K$3)/($C113+K114)*Genanskaffelsespriser!$D149*K113))","v":0},{"$f":"IF((L113*Genanskaffelsespriser!$D149-(2009-L$3)/($C113+L114)*Genanskaffelsespriser!$D149*L113)<0,0,(L113*Genanskaffelsespriser!$D149-(2009-L$3)/($C113+L114)*Genanskaffelsespriser!$D149*L113))","v":0},{"$f":"IF((M113*Genanskaffelsespriser!$D149-(2009-M$3)/($C113+M114)*Genanskaffelsespriser!$D149*M113)<0,0,(M113*Genanskaffelsespriser!$D149-(2009-M$3)/($C113+M114)*Genanskaffelsespriser!$D149*M113))","v":0},{"$f":"IF((N113*Genanskaffelsespriser!$D149-(2009-N$3)/($C113+N114)*Genanskaffelsespriser!$D149*N113)<0,0,(N113*Genanskaffelsespriser!$D149-(2009-N$3)/($C113+N114)*Genanskaffelsespriser!$D149*N113))","v":0},{"$f":"IF((O113*Genanskaffelsespriser!$D149-(2009-O$3)/($C113+O114)*Genanskaffelsespriser!$D149*O113)<0,0,(O113*Genanskaffelsespriser!$D149-(2009-O$3)/($C113+O114)*Genanskaffelsespriser!$D149*O113))","v":0},{"$f":"IF((P113*Genanskaffelsespriser!$D149-(2009-P$3)/($C113+P114)*Genanskaffelsespriser!$D149*P113)<0,0,(P113*Genanskaffelsespriser!$D149-(2009-P$3)/($C113+P114)*Genanskaffelsespriser!$D149*P113))","v":0},{"$f":"IF((Q113*Genanskaffelsespriser!$D149-(2009-Q$3)/($C113+Q114)*Genanskaffelsespriser!$D149*Q113)<0,0,(Q113*Genanskaffelsespriser!$D149-(2009-Q$3)/($C113+Q114)*Genanskaffelsespriser!$D149*Q113))","v":0},{"$f":"IF((R113*Genanskaffelsespriser!$D149-(2009-R$3)/($C113+R114)*Genanskaffelsespriser!$D149*R113)<0,0,(R113*Genanskaffelsespriser!$D149-(2009-R$3)/($C113+R114)*Genanskaffelsespriser!$D149*R113))","v":0},{"$f":"IF((S113*Genanskaffelsespriser!$D149-(2009-S$3)/($C113+S114)*Genanskaffelsespriser!$D149*S113)<0,0,(S113*Genanskaffelsespriser!$D149-(2009-S$3)/($C113+S114)*Genanskaffelsespriser!$D149*S113))","v":0},{"$f":"IF((T113*Genanskaffelsespriser!$D149-(2009-T$3)/($C113+T114)*Genanskaffelsespriser!$D149*T113)<0,0,(T113*Genanskaffelsespriser!$D149-(2009-T$3)/($C113+T114)*Genanskaffelsespriser!$D149*T113))","v":0},{"$f":"IF((U113*Genanskaffelsespriser!$D149-(2009-U$3)/($C113+U114)*Genanskaffelsespriser!$D149*U113)<0,0,(U113*Genanskaffelsespriser!$D149-(2009-U$3)/($C113+U114)*Genanskaffelsespriser!$D149*U113))","v":0},{"$f":"IF((V113*Genanskaffelsespriser!$D149-(2009-V$3)/($C113+V114)*Genanskaffelsespriser!$D149*V113)<0,0,(V113*Genanskaffelsespriser!$D149-(2009-V$3)/($C113+V114)*Genanskaffelsespriser!$D149*V113))","v":0},{"$f":"IF((W113*Genanskaffelsespriser!$D149-(2009-W$3)/($C113+W114)*Genanskaffelsespriser!$D149*W113)<0,0,(W113*Genanskaffelsespriser!$D149-(2009-W$3)/($C113+W114)*Genanskaffelsespriser!$D149*W113))","v":0},{"$f":"IF((X113*Genanskaffelsespriser!$D149-(2009-X$3)/($C113+X114)*Genanskaffelsespriser!$D149*X113)<0,0,(X113*Genanskaffelsespriser!$D149-(2009-X$3)/($C113+X114)*Genanskaffelsespriser!$D149*X113))","v":0},{"$f":"IF((Y113*Genanskaffelsespriser!$D149-(2009-Y$3)/($C113+Y114)*Genanskaffelsespriser!$D149*Y113)<0,0,(Y113*Genanskaffelsespriser!$D149-(2009-Y$3)/($C113+Y114)*Genanskaffelsespriser!$D149*Y113))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA113","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB113","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC113","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD113","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE113","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF113","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG113","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH113","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI113","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ113","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK113","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL113","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM113","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN113","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO113","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP113","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ113","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR113","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS113","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT113","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU113","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B150","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E150","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D115*Genanskaffelsespriser!$D150-(2009-D$3)/$C115*Genanskaffelsespriser!$D150*D115)<0,0,(D115*Genanskaffelsespriser!$D150-(2009-D$3)/$C115*Genanskaffelsespriser!$D150*D115))","v":0},{"$f":"IF((E115*Genanskaffelsespriser!$D150-(2009-E$3)/$C115*Genanskaffelsespriser!$D150*E115)<0,0,(E115*Genanskaffelsespriser!$D150-(2009-E$3)/$C115*Genanskaffelsespriser!$D150*E115))","v":0},{"$f":"IF((F115*Genanskaffelsespriser!$D150-(2009-F$3)/$C115*Genanskaffelsespriser!$D150*F115)<0,0,(F115*Genanskaffelsespriser!$D150-(2009-F$3)/$C115*Genanskaffelsespriser!$D150*F115))","v":0},{"$f":"IF((G115*Genanskaffelsespriser!$D150-(2009-G$3)/$C115*Genanskaffelsespriser!$D150*G115)<0,0,(G115*Genanskaffelsespriser!$D150-(2009-G$3)/$C115*Genanskaffelsespriser!$D150*G115))","v":0},{"$f":"IF((H115*Genanskaffelsespriser!$D150-(2009-H$3)/$C115*Genanskaffelsespriser!$D150*H115)<0,0,(H115*Genanskaffelsespriser!$D150-(2009-H$3)/$C115*Genanskaffelsespriser!$D150*H115))","v":0},{"$f":"IF((I115*Genanskaffelsespriser!$D150-(2009-I$3)/$C115*Genanskaffelsespriser!$D150*I115)<0,0,(I115*Genanskaffelsespriser!$D150-(2009-I$3)/$C115*Genanskaffelsespriser!$D150*I115))","v":0},{"$f":"IF((J115*Genanskaffelsespriser!$D150-(2009-J$3)/$C115*Genanskaffelsespriser!$D150*J115)<0,0,(J115*Genanskaffelsespriser!$D150-(2009-J$3)/$C115*Genanskaffelsespriser!$D150*J115))","v":0},{"$f":"IF((K115*Genanskaffelsespriser!$D150-(2009-K$3)/$C115*Genanskaffelsespriser!$D150*K115)<0,0,(K115*Genanskaffelsespriser!$D150-(2009-K$3)/$C115*Genanskaffelsespriser!$D150*K115))","v":0},{"$f":"IF((L115*Genanskaffelsespriser!$D150-(2009-L$3)/$C115*Genanskaffelsespriser!$D150*L115)<0,0,(L115*Genanskaffelsespriser!$D150-(2009-L$3)/$C115*Genanskaffelsespriser!$D150*L115))","v":0},{"$f":"IF((M115*Genanskaffelsespriser!$D150-(2009-M$3)/$C115*Genanskaffelsespriser!$D150*M115)<0,0,(M115*Genanskaffelsespriser!$D150-(2009-M$3)/$C115*Genanskaffelsespriser!$D150*M115))","v":0},{"$f":"IF((N115*Genanskaffelsespriser!$D150-(2009-N$3)/$C115*Genanskaffelsespriser!$D150*N115)<0,0,(N115*Genanskaffelsespriser!$D150-(2009-N$3)/$C115*Genanskaffelsespriser!$D150*N115))","v":0},{"$f":"IF((O115*Genanskaffelsespriser!$D150-(2009-O$3)/$C115*Genanskaffelsespriser!$D150*O115)<0,0,(O115*Genanskaffelsespriser!$D150-(2009-O$3)/$C115*Genanskaffelsespriser!$D150*O115))","v":0},{"$f":"IF((P115*Genanskaffelsespriser!$D150-(2009-P$3)/$C115*Genanskaffelsespriser!$D150*P115)<0,0,(P115*Genanskaffelsespriser!$D150-(2009-P$3)/$C115*Genanskaffelsespriser!$D150*P115))","v":0},{"$f":"IF((Q115*Genanskaffelsespriser!$D150-(2009-Q$3)/$C115*Genanskaffelsespriser!$D150*Q115)<0,0,(Q115*Genanskaffelsespriser!$D150-(2009-Q$3)/$C115*Genanskaffelsespriser!$D150*Q115))","v":0},{"$f":"IF((R115*Genanskaffelsespriser!$D150-(2009-R$3)/$C115*Genanskaffelsespriser!$D150*R115)<0,0,(R115*Genanskaffelsespriser!$D150-(2009-R$3)/$C115*Genanskaffelsespriser!$D150*R115))","v":0},{"$f":"IF((S115*Genanskaffelsespriser!$D150-(2009-S$3)/$C115*Genanskaffelsespriser!$D150*S115)<0,0,(S115*Genanskaffelsespriser!$D150-(2009-S$3)/$C115*Genanskaffelsespriser!$D150*S115))","v":0},{"$f":"IF((T115*Genanskaffelsespriser!$D150-(2009-T$3)/$C115*Genanskaffelsespriser!$D150*T115)<0,0,(T115*Genanskaffelsespriser!$D150-(2009-T$3)/$C115*Genanskaffelsespriser!$D150*T115))","v":0},{"$f":"IF((U115*Genanskaffelsespriser!$D150-(2009-U$3)/$C115*Genanskaffelsespriser!$D150*U115)<0,0,(U115*Genanskaffelsespriser!$D150-(2009-U$3)/$C115*Genanskaffelsespriser!$D150*U115))","v":0},{"$f":"IF((V115*Genanskaffelsespriser!$D150-(2009-V$3)/$C115*Genanskaffelsespriser!$D150*V115)<0,0,(V115*Genanskaffelsespriser!$D150-(2009-V$3)/$C115*Genanskaffelsespriser!$D150*V115))","v":0},{"$f":"IF((W115*Genanskaffelsespriser!$D150-(2009-W$3)/$C115*Genanskaffelsespriser!$D150*W115)<0,0,(W115*Genanskaffelsespriser!$D150-(2009-W$3)/$C115*Genanskaffelsespriser!$D150*W115))","v":0},{"$f":"IF((X115*Genanskaffelsespriser!$D150-(2009-X$3)/$C115*Genanskaffelsespriser!$D150*X115)<0,0,(X115*Genanskaffelsespriser!$D150-(2009-X$3)/$C115*Genanskaffelsespriser!$D150*X115))","v":0},{"$f":"IF((Y115*Genanskaffelsespriser!$D150-(2009-Y$3)/$C115*Genanskaffelsespriser!$D150*Y115)<0,0,(Y115*Genanskaffelsespriser!$D150-(2009-Y$3)/$C115*Genanskaffelsespriser!$D150*Y115))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA115","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB115","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC115","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD115","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE115","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF115","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG115","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH115","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI115","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ115","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK115","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL115","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM115","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN115","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO115","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP115","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ115","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR115","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS115","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT115","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU115","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B151","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E151","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D116*Genanskaffelsespriser!$D151-(2009-D$3)/$C116*Genanskaffelsespriser!$D151*D116)<0,0,(D116*Genanskaffelsespriser!$D151-(2009-D$3)/$C116*Genanskaffelsespriser!$D151*D116))","v":0},{"$f":"IF((E116*Genanskaffelsespriser!$D151-(2009-E$3)/$C116*Genanskaffelsespriser!$D151*E116)<0,0,(E116*Genanskaffelsespriser!$D151-(2009-E$3)/$C116*Genanskaffelsespriser!$D151*E116))","v":0},{"$f":"IF((F116*Genanskaffelsespriser!$D151-(2009-F$3)/$C116*Genanskaffelsespriser!$D151*F116)<0,0,(F116*Genanskaffelsespriser!$D151-(2009-F$3)/$C116*Genanskaffelsespriser!$D151*F116))","v":0},{"$f":"IF((G116*Genanskaffelsespriser!$D151-(2009-G$3)/$C116*Genanskaffelsespriser!$D151*G116)<0,0,(G116*Genanskaffelsespriser!$D151-(2009-G$3)/$C116*Genanskaffelsespriser!$D151*G116))","v":0},{"$f":"IF((H116*Genanskaffelsespriser!$D151-(2009-H$3)/$C116*Genanskaffelsespriser!$D151*H116)<0,0,(H116*Genanskaffelsespriser!$D151-(2009-H$3)/$C116*Genanskaffelsespriser!$D151*H116))","v":0},{"$f":"IF((I116*Genanskaffelsespriser!$D151-(2009-I$3)/$C116*Genanskaffelsespriser!$D151*I116)<0,0,(I116*Genanskaffelsespriser!$D151-(2009-I$3)/$C116*Genanskaffelsespriser!$D151*I116))","v":0},{"$f":"IF((J116*Genanskaffelsespriser!$D151-(2009-J$3)/$C116*Genanskaffelsespriser!$D151*J116)<0,0,(J116*Genanskaffelsespriser!$D151-(2009-J$3)/$C116*Genanskaffelsespriser!$D151*J116))","v":0},{"$f":"IF((K116*Genanskaffelsespriser!$D151-(2009-K$3)/$C116*Genanskaffelsespriser!$D151*K116)<0,0,(K116*Genanskaffelsespriser!$D151-(2009-K$3)/$C116*Genanskaffelsespriser!$D151*K116))","v":0},{"$f":"IF((L116*Genanskaffelsespriser!$D151-(2009-L$3)/$C116*Genanskaffelsespriser!$D151*L116)<0,0,(L116*Genanskaffelsespriser!$D151-(2009-L$3)/$C116*Genanskaffelsespriser!$D151*L116))","v":0},{"$f":"IF((M116*Genanskaffelsespriser!$D151-(2009-M$3)/$C116*Genanskaffelsespriser!$D151*M116)<0,0,(M116*Genanskaffelsespriser!$D151-(2009-M$3)/$C116*Genanskaffelsespriser!$D151*M116))","v":0},{"$f":"IF((N116*Genanskaffelsespriser!$D151-(2009-N$3)/$C116*Genanskaffelsespriser!$D151*N116)<0,0,(N116*Genanskaffelsespriser!$D151-(2009-N$3)/$C116*Genanskaffelsespriser!$D151*N116))","v":0},{"$f":"IF((O116*Genanskaffelsespriser!$D151-(2009-O$3)/$C116*Genanskaffelsespriser!$D151*O116)<0,0,(O116*Genanskaffelsespriser!$D151-(2009-O$3)/$C116*Genanskaffelsespriser!$D151*O116))","v":0},{"$f":"IF((P116*Genanskaffelsespriser!$D151-(2009-P$3)/$C116*Genanskaffelsespriser!$D151*P116)<0,0,(P116*Genanskaffelsespriser!$D151-(2009-P$3)/$C116*Genanskaffelsespriser!$D151*P116))","v":0},{"$f":"IF((Q116*Genanskaffelsespriser!$D151-(2009-Q$3)/$C116*Genanskaffelsespriser!$D151*Q116)<0,0,(Q116*Genanskaffelsespriser!$D151-(2009-Q$3)/$C116*Genanskaffelsespriser!$D151*Q116))","v":0},{"$f":"IF((R116*Genanskaffelsespriser!$D151-(2009-R$3)/$C116*Genanskaffelsespriser!$D151*R116)<0,0,(R116*Genanskaffelsespriser!$D151-(2009-R$3)/$C116*Genanskaffelsespriser!$D151*R116))","v":0},{"$f":"IF((S116*Genanskaffelsespriser!$D151-(2009-S$3)/$C116*Genanskaffelsespriser!$D151*S116)<0,0,(S116*Genanskaffelsespriser!$D151-(2009-S$3)/$C116*Genanskaffelsespriser!$D151*S116))","v":0},{"$f":"IF((T116*Genanskaffelsespriser!$D151-(2009-T$3)/$C116*Genanskaffelsespriser!$D151*T116)<0,0,(T116*Genanskaffelsespriser!$D151-(2009-T$3)/$C116*Genanskaffelsespriser!$D151*T116))","v":0},{"$f":"IF((U116*Genanskaffelsespriser!$D151-(2009-U$3)/$C116*Genanskaffelsespriser!$D151*U116)<0,0,(U116*Genanskaffelsespriser!$D151-(2009-U$3)/$C116*Genanskaffelsespriser!$D151*U116))","v":0},{"$f":"IF((V116*Genanskaffelsespriser!$D151-(2009-V$3)/$C116*Genanskaffelsespriser!$D151*V116)<0,0,(V116*Genanskaffelsespriser!$D151-(2009-V$3)/$C116*Genanskaffelsespriser!$D151*V116))","v":0},{"$f":"IF((W116*Genanskaffelsespriser!$D151-(2009-W$3)/$C116*Genanskaffelsespriser!$D151*W116)<0,0,(W116*Genanskaffelsespriser!$D151-(2009-W$3)/$C116*Genanskaffelsespriser!$D151*W116))","v":0},{"$f":"IF((X116*Genanskaffelsespriser!$D151-(2009-X$3)/$C116*Genanskaffelsespriser!$D151*X116)<0,0,(X116*Genanskaffelsespriser!$D151-(2009-X$3)/$C116*Genanskaffelsespriser!$D151*X116))","v":0},{"$f":"IF((Y116*Genanskaffelsespriser!$D151-(2009-Y$3)/$C116*Genanskaffelsespriser!$D151*Y116)<0,0,(Y116*Genanskaffelsespriser!$D151-(2009-Y$3)/$C116*Genanskaffelsespriser!$D151*Y116))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA116","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB116","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC116","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD116","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE116","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF116","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG116","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH116","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI116","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ116","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK116","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL116","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM116","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN116","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO116","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP116","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ116","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR116","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS116","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT116","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU116","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B152","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E152","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D117*Genanskaffelsespriser!$D152-(2009-D$3)/($C117+D118)*Genanskaffelsespriser!$D152*D117)<0,0,(D117*Genanskaffelsespriser!$D152-(2009-D$3)/($C117+D118)*Genanskaffelsespriser!$D152*D117))","v":0},{"$f":"IF((E117*Genanskaffelsespriser!$D152-(2009-E$3)/($C117+E118)*Genanskaffelsespriser!$D152*E117)<0,0,(E117*Genanskaffelsespriser!$D152-(2009-E$3)/($C117+E118)*Genanskaffelsespriser!$D152*E117))","v":0},{"$f":"IF((F117*Genanskaffelsespriser!$D152-(2009-F$3)/($C117+F118)*Genanskaffelsespriser!$D152*F117)<0,0,(F117*Genanskaffelsespriser!$D152-(2009-F$3)/($C117+F118)*Genanskaffelsespriser!$D152*F117))","v":0},{"$f":"IF((G117*Genanskaffelsespriser!$D152-(2009-G$3)/($C117+G118)*Genanskaffelsespriser!$D152*G117)<0,0,(G117*Genanskaffelsespriser!$D152-(2009-G$3)/($C117+G118)*Genanskaffelsespriser!$D152*G117))","v":0},{"$f":"IF((H117*Genanskaffelsespriser!$D152-(2009-H$3)/($C117+H118)*Genanskaffelsespriser!$D152*H117)<0,0,(H117*Genanskaffelsespriser!$D152-(2009-H$3)/($C117+H118)*Genanskaffelsespriser!$D152*H117))","v":0},{"$f":"IF((I117*Genanskaffelsespriser!$D152-(2009-I$3)/($C117+I118)*Genanskaffelsespriser!$D152*I117)<0,0,(I117*Genanskaffelsespriser!$D152-(2009-I$3)/($C117+I118)*Genanskaffelsespriser!$D152*I117))","v":0},{"$f":"IF((J117*Genanskaffelsespriser!$D152-(2009-J$3)/($C117+J118)*Genanskaffelsespriser!$D152*J117)<0,0,(J117*Genanskaffelsespriser!$D152-(2009-J$3)/($C117+J118)*Genanskaffelsespriser!$D152*J117))","v":0},{"$f":"IF((K117*Genanskaffelsespriser!$D152-(2009-K$3)/($C117+K118)*Genanskaffelsespriser!$D152*K117)<0,0,(K117*Genanskaffelsespriser!$D152-(2009-K$3)/($C117+K118)*Genanskaffelsespriser!$D152*K117))","v":0},{"$f":"IF((L117*Genanskaffelsespriser!$D152-(2009-L$3)/($C117+L118)*Genanskaffelsespriser!$D152*L117)<0,0,(L117*Genanskaffelsespriser!$D152-(2009-L$3)/($C117+L118)*Genanskaffelsespriser!$D152*L117))","v":0},{"$f":"IF((M117*Genanskaffelsespriser!$D152-(2009-M$3)/($C117+M118)*Genanskaffelsespriser!$D152*M117)<0,0,(M117*Genanskaffelsespriser!$D152-(2009-M$3)/($C117+M118)*Genanskaffelsespriser!$D152*M117))","v":0},{"$f":"IF((N117*Genanskaffelsespriser!$D152-(2009-N$3)/($C117+N118)*Genanskaffelsespriser!$D152*N117)<0,0,(N117*Genanskaffelsespriser!$D152-(2009-N$3)/($C117+N118)*Genanskaffelsespriser!$D152*N117))","v":0},{"$f":"IF((O117*Genanskaffelsespriser!$D152-(2009-O$3)/($C117+O118)*Genanskaffelsespriser!$D152*O117)<0,0,(O117*Genanskaffelsespriser!$D152-(2009-O$3)/($C117+O118)*Genanskaffelsespriser!$D152*O117))","v":0},{"$f":"IF((P117*Genanskaffelsespriser!$D152-(2009-P$3)/($C117+P118)*Genanskaffelsespriser!$D152*P117)<0,0,(P117*Genanskaffelsespriser!$D152-(2009-P$3)/($C117+P118)*Genanskaffelsespriser!$D152*P117))","v":0},{"$f":"IF((Q117*Genanskaffelsespriser!$D152-(2009-Q$3)/($C117+Q118)*Genanskaffelsespriser!$D152*Q117)<0,0,(Q117*Genanskaffelsespriser!$D152-(2009-Q$3)/($C117+Q118)*Genanskaffelsespriser!$D152*Q117))","v":0},{"$f":"IF((R117*Genanskaffelsespriser!$D152-(2009-R$3)/($C117+R118)*Genanskaffelsespriser!$D152*R117)<0,0,(R117*Genanskaffelsespriser!$D152-(2009-R$3)/($C117+R118)*Genanskaffelsespriser!$D152*R117))","v":0},{"$f":"IF((S117*Genanskaffelsespriser!$D152-(2009-S$3)/($C117+S118)*Genanskaffelsespriser!$D152*S117)<0,0,(S117*Genanskaffelsespriser!$D152-(2009-S$3)/($C117+S118)*Genanskaffelsespriser!$D152*S117))","v":0},{"$f":"IF((T117*Genanskaffelsespriser!$D152-(2009-T$3)/($C117+T118)*Genanskaffelsespriser!$D152*T117)<0,0,(T117*Genanskaffelsespriser!$D152-(2009-T$3)/($C117+T118)*Genanskaffelsespriser!$D152*T117))","v":0},{"$f":"IF((U117*Genanskaffelsespriser!$D152-(2009-U$3)/($C117+U118)*Genanskaffelsespriser!$D152*U117)<0,0,(U117*Genanskaffelsespriser!$D152-(2009-U$3)/($C117+U118)*Genanskaffelsespriser!$D152*U117))","v":0},{"$f":"IF((V117*Genanskaffelsespriser!$D152-(2009-V$3)/($C117+V118)*Genanskaffelsespriser!$D152*V117)<0,0,(V117*Genanskaffelsespriser!$D152-(2009-V$3)/($C117+V118)*Genanskaffelsespriser!$D152*V117))","v":0},{"$f":"IF((W117*Genanskaffelsespriser!$D152-(2009-W$3)/($C117+W118)*Genanskaffelsespriser!$D152*W117)<0,0,(W117*Genanskaffelsespriser!$D152-(2009-W$3)/($C117+W118)*Genanskaffelsespriser!$D152*W117))","v":0},{"$f":"IF((X117*Genanskaffelsespriser!$D152-(2009-X$3)/($C117+X118)*Genanskaffelsespriser!$D152*X117)<0,0,(X117*Genanskaffelsespriser!$D152-(2009-X$3)/($C117+X118)*Genanskaffelsespriser!$D152*X117))","v":0},{"$f":"IF((Y117*Genanskaffelsespriser!$D152-(2009-Y$3)/($C117+Y118)*Genanskaffelsespriser!$D152*Y117)<0,0,(Y117*Genanskaffelsespriser!$D152-(2009-Y$3)/($C117+Y118)*Genanskaffelsespriser!$D152*Y117))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA117","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB117","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC117","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD117","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE117","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF117","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG117","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH117","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI117","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ117","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK117","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL117","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM117","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN117","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO117","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP117","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ117","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR117","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS117","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT117","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU117","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B153","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E153","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D119*Genanskaffelsespriser!$D153-(2009-D$3)/$C119*Genanskaffelsespriser!$D153*D119)<0,0,(D119*Genanskaffelsespriser!$D153-(2009-D$3)/$C119*Genanskaffelsespriser!$D153*D119))","v":0},{"$f":"IF((E119*Genanskaffelsespriser!$D153-(2009-E$3)/$C119*Genanskaffelsespriser!$D153*E119)<0,0,(E119*Genanskaffelsespriser!$D153-(2009-E$3)/$C119*Genanskaffelsespriser!$D153*E119))","v":0},{"$f":"IF((F119*Genanskaffelsespriser!$D153-(2009-F$3)/$C119*Genanskaffelsespriser!$D153*F119)<0,0,(F119*Genanskaffelsespriser!$D153-(2009-F$3)/$C119*Genanskaffelsespriser!$D153*F119))","v":0},{"$f":"IF((G119*Genanskaffelsespriser!$D153-(2009-G$3)/$C119*Genanskaffelsespriser!$D153*G119)<0,0,(G119*Genanskaffelsespriser!$D153-(2009-G$3)/$C119*Genanskaffelsespriser!$D153*G119))","v":0},{"$f":"IF((H119*Genanskaffelsespriser!$D153-(2009-H$3)/$C119*Genanskaffelsespriser!$D153*H119)<0,0,(H119*Genanskaffelsespriser!$D153-(2009-H$3)/$C119*Genanskaffelsespriser!$D153*H119))","v":0},{"$f":"IF((I119*Genanskaffelsespriser!$D153-(2009-I$3)/$C119*Genanskaffelsespriser!$D153*I119)<0,0,(I119*Genanskaffelsespriser!$D153-(2009-I$3)/$C119*Genanskaffelsespriser!$D153*I119))","v":0},{"$f":"IF((J119*Genanskaffelsespriser!$D153-(2009-J$3)/$C119*Genanskaffelsespriser!$D153*J119)<0,0,(J119*Genanskaffelsespriser!$D153-(2009-J$3)/$C119*Genanskaffelsespriser!$D153*J119))","v":0},{"$f":"IF((K119*Genanskaffelsespriser!$D153-(2009-K$3)/$C119*Genanskaffelsespriser!$D153*K119)<0,0,(K119*Genanskaffelsespriser!$D153-(2009-K$3)/$C119*Genanskaffelsespriser!$D153*K119))","v":0},{"$f":"IF((L119*Genanskaffelsespriser!$D153-(2009-L$3)/$C119*Genanskaffelsespriser!$D153*L119)<0,0,(L119*Genanskaffelsespriser!$D153-(2009-L$3)/$C119*Genanskaffelsespriser!$D153*L119))","v":0},{"$f":"IF((M119*Genanskaffelsespriser!$D153-(2009-M$3)/$C119*Genanskaffelsespriser!$D153*M119)<0,0,(M119*Genanskaffelsespriser!$D153-(2009-M$3)/$C119*Genanskaffelsespriser!$D153*M119))","v":0},{"$f":"IF((N119*Genanskaffelsespriser!$D153-(2009-N$3)/$C119*Genanskaffelsespriser!$D153*N119)<0,0,(N119*Genanskaffelsespriser!$D153-(2009-N$3)/$C119*Genanskaffelsespriser!$D153*N119))","v":0},{"$f":"IF((O119*Genanskaffelsespriser!$D153-(2009-O$3)/$C119*Genanskaffelsespriser!$D153*O119)<0,0,(O119*Genanskaffelsespriser!$D153-(2009-O$3)/$C119*Genanskaffelsespriser!$D153*O119))","v":0},{"$f":"IF((P119*Genanskaffelsespriser!$D153-(2009-P$3)/$C119*Genanskaffelsespriser!$D153*P119)<0,0,(P119*Genanskaffelsespriser!$D153-(2009-P$3)/$C119*Genanskaffelsespriser!$D153*P119))","v":0},{"$f":"IF((Q119*Genanskaffelsespriser!$D153-(2009-Q$3)/$C119*Genanskaffelsespriser!$D153*Q119)<0,0,(Q119*Genanskaffelsespriser!$D153-(2009-Q$3)/$C119*Genanskaffelsespriser!$D153*Q119))","v":0},{"$f":"IF((R119*Genanskaffelsespriser!$D153-(2009-R$3)/$C119*Genanskaffelsespriser!$D153*R119)<0,0,(R119*Genanskaffelsespriser!$D153-(2009-R$3)/$C119*Genanskaffelsespriser!$D153*R119))","v":0},{"$f":"IF((S119*Genanskaffelsespriser!$D153-(2009-S$3)/$C119*Genanskaffelsespriser!$D153*S119)<0,0,(S119*Genanskaffelsespriser!$D153-(2009-S$3)/$C119*Genanskaffelsespriser!$D153*S119))","v":0},{"$f":"IF((T119*Genanskaffelsespriser!$D153-(2009-T$3)/$C119*Genanskaffelsespriser!$D153*T119)<0,0,(T119*Genanskaffelsespriser!$D153-(2009-T$3)/$C119*Genanskaffelsespriser!$D153*T119))","v":0},{"$f":"IF((U119*Genanskaffelsespriser!$D153-(2009-U$3)/$C119*Genanskaffelsespriser!$D153*U119)<0,0,(U119*Genanskaffelsespriser!$D153-(2009-U$3)/$C119*Genanskaffelsespriser!$D153*U119))","v":0},{"$f":"IF((V119*Genanskaffelsespriser!$D153-(2009-V$3)/$C119*Genanskaffelsespriser!$D153*V119)<0,0,(V119*Genanskaffelsespriser!$D153-(2009-V$3)/$C119*Genanskaffelsespriser!$D153*V119))","v":0},{"$f":"IF((W119*Genanskaffelsespriser!$D153-(2009-W$3)/$C119*Genanskaffelsespriser!$D153*W119)<0,0,(W119*Genanskaffelsespriser!$D153-(2009-W$3)/$C119*Genanskaffelsespriser!$D153*W119))","v":0},{"$f":"IF((X119*Genanskaffelsespriser!$D153-(2009-X$3)/$C119*Genanskaffelsespriser!$D153*X119)<0,0,(X119*Genanskaffelsespriser!$D153-(2009-X$3)/$C119*Genanskaffelsespriser!$D153*X119))","v":0},{"$f":"IF((Y119*Genanskaffelsespriser!$D153-(2009-Y$3)/$C119*Genanskaffelsespriser!$D153*Y119)<0,0,(Y119*Genanskaffelsespriser!$D153-(2009-Y$3)/$C119*Genanskaffelsespriser!$D153*Y119))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA119","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB119","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC119","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD119","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE119","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF119","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG119","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH119","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI119","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ119","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK119","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL119","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM119","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN119","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO119","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP119","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ119","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR119","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS119","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT119","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU119","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B154","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E154","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D120*Genanskaffelsespriser!$D154-(2009-D$3)/$C120*Genanskaffelsespriser!$D154*D120)<0,0,(D120*Genanskaffelsespriser!$D154-(2009-D$3)/$C120*Genanskaffelsespriser!$D154*D120))","v":0},{"$f":"IF((E120*Genanskaffelsespriser!$D154-(2009-E$3)/$C120*Genanskaffelsespriser!$D154*E120)<0,0,(E120*Genanskaffelsespriser!$D154-(2009-E$3)/$C120*Genanskaffelsespriser!$D154*E120))","v":0},{"$f":"IF((F120*Genanskaffelsespriser!$D154-(2009-F$3)/$C120*Genanskaffelsespriser!$D154*F120)<0,0,(F120*Genanskaffelsespriser!$D154-(2009-F$3)/$C120*Genanskaffelsespriser!$D154*F120))","v":0},{"$f":"IF((G120*Genanskaffelsespriser!$D154-(2009-G$3)/$C120*Genanskaffelsespriser!$D154*G120)<0,0,(G120*Genanskaffelsespriser!$D154-(2009-G$3)/$C120*Genanskaffelsespriser!$D154*G120))","v":0},{"$f":"IF((H120*Genanskaffelsespriser!$D154-(2009-H$3)/$C120*Genanskaffelsespriser!$D154*H120)<0,0,(H120*Genanskaffelsespriser!$D154-(2009-H$3)/$C120*Genanskaffelsespriser!$D154*H120))","v":0},{"$f":"IF((I120*Genanskaffelsespriser!$D154-(2009-I$3)/$C120*Genanskaffelsespriser!$D154*I120)<0,0,(I120*Genanskaffelsespriser!$D154-(2009-I$3)/$C120*Genanskaffelsespriser!$D154*I120))","v":0},{"$f":"IF((J120*Genanskaffelsespriser!$D154-(2009-J$3)/$C120*Genanskaffelsespriser!$D154*J120)<0,0,(J120*Genanskaffelsespriser!$D154-(2009-J$3)/$C120*Genanskaffelsespriser!$D154*J120))","v":0},{"$f":"IF((K120*Genanskaffelsespriser!$D154-(2009-K$3)/$C120*Genanskaffelsespriser!$D154*K120)<0,0,(K120*Genanskaffelsespriser!$D154-(2009-K$3)/$C120*Genanskaffelsespriser!$D154*K120))","v":0},{"$f":"IF((L120*Genanskaffelsespriser!$D154-(2009-L$3)/$C120*Genanskaffelsespriser!$D154*L120)<0,0,(L120*Genanskaffelsespriser!$D154-(2009-L$3)/$C120*Genanskaffelsespriser!$D154*L120))","v":0},{"$f":"IF((M120*Genanskaffelsespriser!$D154-(2009-M$3)/$C120*Genanskaffelsespriser!$D154*M120)<0,0,(M120*Genanskaffelsespriser!$D154-(2009-M$3)/$C120*Genanskaffelsespriser!$D154*M120))","v":0},{"$f":"IF((N120*Genanskaffelsespriser!$D154-(2009-N$3)/$C120*Genanskaffelsespriser!$D154*N120)<0,0,(N120*Genanskaffelsespriser!$D154-(2009-N$3)/$C120*Genanskaffelsespriser!$D154*N120))","v":0},{"$f":"IF((O120*Genanskaffelsespriser!$D154-(2009-O$3)/$C120*Genanskaffelsespriser!$D154*O120)<0,0,(O120*Genanskaffelsespriser!$D154-(2009-O$3)/$C120*Genanskaffelsespriser!$D154*O120))","v":0},{"$f":"IF((P120*Genanskaffelsespriser!$D154-(2009-P$3)/$C120*Genanskaffelsespriser!$D154*P120)<0,0,(P120*Genanskaffelsespriser!$D154-(2009-P$3)/$C120*Genanskaffelsespriser!$D154*P120))","v":0},{"$f":"IF((Q120*Genanskaffelsespriser!$D154-(2009-Q$3)/$C120*Genanskaffelsespriser!$D154*Q120)<0,0,(Q120*Genanskaffelsespriser!$D154-(2009-Q$3)/$C120*Genanskaffelsespriser!$D154*Q120))","v":0},{"$f":"IF((R120*Genanskaffelsespriser!$D154-(2009-R$3)/$C120*Genanskaffelsespriser!$D154*R120)<0,0,(R120*Genanskaffelsespriser!$D154-(2009-R$3)/$C120*Genanskaffelsespriser!$D154*R120))","v":0},{"$f":"IF((S120*Genanskaffelsespriser!$D154-(2009-S$3)/$C120*Genanskaffelsespriser!$D154*S120)<0,0,(S120*Genanskaffelsespriser!$D154-(2009-S$3)/$C120*Genanskaffelsespriser!$D154*S120))","v":0},{"$f":"IF((T120*Genanskaffelsespriser!$D154-(2009-T$3)/$C120*Genanskaffelsespriser!$D154*T120)<0,0,(T120*Genanskaffelsespriser!$D154-(2009-T$3)/$C120*Genanskaffelsespriser!$D154*T120))","v":0},{"$f":"IF((U120*Genanskaffelsespriser!$D154-(2009-U$3)/$C120*Genanskaffelsespriser!$D154*U120)<0,0,(U120*Genanskaffelsespriser!$D154-(2009-U$3)/$C120*Genanskaffelsespriser!$D154*U120))","v":0},{"$f":"IF((V120*Genanskaffelsespriser!$D154-(2009-V$3)/$C120*Genanskaffelsespriser!$D154*V120)<0,0,(V120*Genanskaffelsespriser!$D154-(2009-V$3)/$C120*Genanskaffelsespriser!$D154*V120))","v":0},{"$f":"IF((W120*Genanskaffelsespriser!$D154-(2009-W$3)/$C120*Genanskaffelsespriser!$D154*W120)<0,0,(W120*Genanskaffelsespriser!$D154-(2009-W$3)/$C120*Genanskaffelsespriser!$D154*W120))","v":0},{"$f":"IF((X120*Genanskaffelsespriser!$D154-(2009-X$3)/$C120*Genanskaffelsespriser!$D154*X120)<0,0,(X120*Genanskaffelsespriser!$D154-(2009-X$3)/$C120*Genanskaffelsespriser!$D154*X120))","v":0},{"$f":"IF((Y120*Genanskaffelsespriser!$D154-(2009-Y$3)/$C120*Genanskaffelsespriser!$D154*Y120)<0,0,(Y120*Genanskaffelsespriser!$D154-(2009-Y$3)/$C120*Genanskaffelsespriser!$D154*Y120))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA120","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB120","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC120","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD120","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE120","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF120","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG120","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH120","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI120","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ120","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK120","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL120","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM120","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN120","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO120","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP120","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ120","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR120","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS120","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT120","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU120","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B155","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E155","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D121*Genanskaffelsespriser!$D155-(2009-D$3)/($C121+D122)*Genanskaffelsespriser!$D155*D121)<0,0,(D121*Genanskaffelsespriser!$D155-(2009-D$3)/($C121+D122)*Genanskaffelsespriser!$D155*D121))","v":0},{"$f":"IF((E121*Genanskaffelsespriser!$D155-(2009-E$3)/($C121+E122)*Genanskaffelsespriser!$D155*E121)<0,0,(E121*Genanskaffelsespriser!$D155-(2009-E$3)/($C121+E122)*Genanskaffelsespriser!$D155*E121))","v":0},{"$f":"IF((F121*Genanskaffelsespriser!$D155-(2009-F$3)/($C121+F122)*Genanskaffelsespriser!$D155*F121)<0,0,(F121*Genanskaffelsespriser!$D155-(2009-F$3)/($C121+F122)*Genanskaffelsespriser!$D155*F121))","v":0},{"$f":"IF((G121*Genanskaffelsespriser!$D155-(2009-G$3)/($C121+G122)*Genanskaffelsespriser!$D155*G121)<0,0,(G121*Genanskaffelsespriser!$D155-(2009-G$3)/($C121+G122)*Genanskaffelsespriser!$D155*G121))","v":0},{"$f":"IF((H121*Genanskaffelsespriser!$D155-(2009-H$3)/($C121+H122)*Genanskaffelsespriser!$D155*H121)<0,0,(H121*Genanskaffelsespriser!$D155-(2009-H$3)/($C121+H122)*Genanskaffelsespriser!$D155*H121))","v":0},{"$f":"IF((I121*Genanskaffelsespriser!$D155-(2009-I$3)/($C121+I122)*Genanskaffelsespriser!$D155*I121)<0,0,(I121*Genanskaffelsespriser!$D155-(2009-I$3)/($C121+I122)*Genanskaffelsespriser!$D155*I121))","v":0},{"$f":"IF((J121*Genanskaffelsespriser!$D155-(2009-J$3)/($C121+J122)*Genanskaffelsespriser!$D155*J121)<0,0,(J121*Genanskaffelsespriser!$D155-(2009-J$3)/($C121+J122)*Genanskaffelsespriser!$D155*J121))","v":0},{"$f":"IF((K121*Genanskaffelsespriser!$D155-(2009-K$3)/($C121+K122)*Genanskaffelsespriser!$D155*K121)<0,0,(K121*Genanskaffelsespriser!$D155-(2009-K$3)/($C121+K122)*Genanskaffelsespriser!$D155*K121))","v":0},{"$f":"IF((L121*Genanskaffelsespriser!$D155-(2009-L$3)/($C121+L122)*Genanskaffelsespriser!$D155*L121)<0,0,(L121*Genanskaffelsespriser!$D155-(2009-L$3)/($C121+L122)*Genanskaffelsespriser!$D155*L121))","v":0},{"$f":"IF((M121*Genanskaffelsespriser!$D155-(2009-M$3)/($C121+M122)*Genanskaffelsespriser!$D155*M121)<0,0,(M121*Genanskaffelsespriser!$D155-(2009-M$3)/($C121+M122)*Genanskaffelsespriser!$D155*M121))","v":0},{"$f":"IF((N121*Genanskaffelsespriser!$D155-(2009-N$3)/($C121+N122)*Genanskaffelsespriser!$D155*N121)<0,0,(N121*Genanskaffelsespriser!$D155-(2009-N$3)/($C121+N122)*Genanskaffelsespriser!$D155*N121))","v":0},{"$f":"IF((O121*Genanskaffelsespriser!$D155-(2009-O$3)/($C121+O122)*Genanskaffelsespriser!$D155*O121)<0,0,(O121*Genanskaffelsespriser!$D155-(2009-O$3)/($C121+O122)*Genanskaffelsespriser!$D155*O121))","v":0},{"$f":"IF((P121*Genanskaffelsespriser!$D155-(2009-P$3)/($C121+P122)*Genanskaffelsespriser!$D155*P121)<0,0,(P121*Genanskaffelsespriser!$D155-(2009-P$3)/($C121+P122)*Genanskaffelsespriser!$D155*P121))","v":0},{"$f":"IF((Q121*Genanskaffelsespriser!$D155-(2009-Q$3)/($C121+Q122)*Genanskaffelsespriser!$D155*Q121)<0,0,(Q121*Genanskaffelsespriser!$D155-(2009-Q$3)/($C121+Q122)*Genanskaffelsespriser!$D155*Q121))","v":0},{"$f":"IF((R121*Genanskaffelsespriser!$D155-(2009-R$3)/($C121+R122)*Genanskaffelsespriser!$D155*R121)<0,0,(R121*Genanskaffelsespriser!$D155-(2009-R$3)/($C121+R122)*Genanskaffelsespriser!$D155*R121))","v":0},{"$f":"IF((S121*Genanskaffelsespriser!$D155-(2009-S$3)/($C121+S122)*Genanskaffelsespriser!$D155*S121)<0,0,(S121*Genanskaffelsespriser!$D155-(2009-S$3)/($C121+S122)*Genanskaffelsespriser!$D155*S121))","v":0},{"$f":"IF((T121*Genanskaffelsespriser!$D155-(2009-T$3)/($C121+T122)*Genanskaffelsespriser!$D155*T121)<0,0,(T121*Genanskaffelsespriser!$D155-(2009-T$3)/($C121+T122)*Genanskaffelsespriser!$D155*T121))","v":0},{"$f":"IF((U121*Genanskaffelsespriser!$D155-(2009-U$3)/($C121+U122)*Genanskaffelsespriser!$D155*U121)<0,0,(U121*Genanskaffelsespriser!$D155-(2009-U$3)/($C121+U122)*Genanskaffelsespriser!$D155*U121))","v":0},{"$f":"IF((V121*Genanskaffelsespriser!$D155-(2009-V$3)/($C121+V122)*Genanskaffelsespriser!$D155*V121)<0,0,(V121*Genanskaffelsespriser!$D155-(2009-V$3)/($C121+V122)*Genanskaffelsespriser!$D155*V121))","v":0},{"$f":"IF((W121*Genanskaffelsespriser!$D155-(2009-W$3)/($C121+W122)*Genanskaffelsespriser!$D155*W121)<0,0,(W121*Genanskaffelsespriser!$D155-(2009-W$3)/($C121+W122)*Genanskaffelsespriser!$D155*W121))","v":0},{"$f":"IF((X121*Genanskaffelsespriser!$D155-(2009-X$3)/($C121+X122)*Genanskaffelsespriser!$D155*X121)<0,0,(X121*Genanskaffelsespriser!$D155-(2009-X$3)/($C121+X122)*Genanskaffelsespriser!$D155*X121))","v":0},{"$f":"IF((Y121*Genanskaffelsespriser!$D155-(2009-Y$3)/($C121+Y122)*Genanskaffelsespriser!$D155*Y121)<0,0,(Y121*Genanskaffelsespriser!$D155-(2009-Y$3)/($C121+Y122)*Genanskaffelsespriser!$D155*Y121))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA121","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB121","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC121","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD121","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE121","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF121","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG121","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH121","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI121","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ121","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK121","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL121","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM121","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN121","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO121","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP121","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ121","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR121","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS121","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT121","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU121","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B156","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E156","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D123*Genanskaffelsespriser!$D156-(2009-D$3)/$C123*Genanskaffelsespriser!$D156*D123)<0,0,(D123*Genanskaffelsespriser!$D156-(2009-D$3)/$C123*Genanskaffelsespriser!$D156*D123))","v":0},{"$f":"IF((E123*Genanskaffelsespriser!$D156-(2009-E$3)/$C123*Genanskaffelsespriser!$D156*E123)<0,0,(E123*Genanskaffelsespriser!$D156-(2009-E$3)/$C123*Genanskaffelsespriser!$D156*E123))","v":0},{"$f":"IF((F123*Genanskaffelsespriser!$D156-(2009-F$3)/$C123*Genanskaffelsespriser!$D156*F123)<0,0,(F123*Genanskaffelsespriser!$D156-(2009-F$3)/$C123*Genanskaffelsespriser!$D156*F123))","v":0},{"$f":"IF((G123*Genanskaffelsespriser!$D156-(2009-G$3)/$C123*Genanskaffelsespriser!$D156*G123)<0,0,(G123*Genanskaffelsespriser!$D156-(2009-G$3)/$C123*Genanskaffelsespriser!$D156*G123))","v":0},{"$f":"IF((H123*Genanskaffelsespriser!$D156-(2009-H$3)/$C123*Genanskaffelsespriser!$D156*H123)<0,0,(H123*Genanskaffelsespriser!$D156-(2009-H$3)/$C123*Genanskaffelsespriser!$D156*H123))","v":0},{"$f":"IF((I123*Genanskaffelsespriser!$D156-(2009-I$3)/$C123*Genanskaffelsespriser!$D156*I123)<0,0,(I123*Genanskaffelsespriser!$D156-(2009-I$3)/$C123*Genanskaffelsespriser!$D156*I123))","v":0},{"$f":"IF((J123*Genanskaffelsespriser!$D156-(2009-J$3)/$C123*Genanskaffelsespriser!$D156*J123)<0,0,(J123*Genanskaffelsespriser!$D156-(2009-J$3)/$C123*Genanskaffelsespriser!$D156*J123))","v":0},{"$f":"IF((K123*Genanskaffelsespriser!$D156-(2009-K$3)/$C123*Genanskaffelsespriser!$D156*K123)<0,0,(K123*Genanskaffelsespriser!$D156-(2009-K$3)/$C123*Genanskaffelsespriser!$D156*K123))","v":0},{"$f":"IF((L123*Genanskaffelsespriser!$D156-(2009-L$3)/$C123*Genanskaffelsespriser!$D156*L123)<0,0,(L123*Genanskaffelsespriser!$D156-(2009-L$3)/$C123*Genanskaffelsespriser!$D156*L123))","v":0},{"$f":"IF((M123*Genanskaffelsespriser!$D156-(2009-M$3)/$C123*Genanskaffelsespriser!$D156*M123)<0,0,(M123*Genanskaffelsespriser!$D156-(2009-M$3)/$C123*Genanskaffelsespriser!$D156*M123))","v":0},{"$f":"IF((N123*Genanskaffelsespriser!$D156-(2009-N$3)/$C123*Genanskaffelsespriser!$D156*N123)<0,0,(N123*Genanskaffelsespriser!$D156-(2009-N$3)/$C123*Genanskaffelsespriser!$D156*N123))","v":0},{"$f":"IF((O123*Genanskaffelsespriser!$D156-(2009-O$3)/$C123*Genanskaffelsespriser!$D156*O123)<0,0,(O123*Genanskaffelsespriser!$D156-(2009-O$3)/$C123*Genanskaffelsespriser!$D156*O123))","v":0},{"$f":"IF((P123*Genanskaffelsespriser!$D156-(2009-P$3)/$C123*Genanskaffelsespriser!$D156*P123)<0,0,(P123*Genanskaffelsespriser!$D156-(2009-P$3)/$C123*Genanskaffelsespriser!$D156*P123))","v":0},{"$f":"IF((Q123*Genanskaffelsespriser!$D156-(2009-Q$3)/$C123*Genanskaffelsespriser!$D156*Q123)<0,0,(Q123*Genanskaffelsespriser!$D156-(2009-Q$3)/$C123*Genanskaffelsespriser!$D156*Q123))","v":0},{"$f":"IF((R123*Genanskaffelsespriser!$D156-(2009-R$3)/$C123*Genanskaffelsespriser!$D156*R123)<0,0,(R123*Genanskaffelsespriser!$D156-(2009-R$3)/$C123*Genanskaffelsespriser!$D156*R123))","v":0},{"$f":"IF((S123*Genanskaffelsespriser!$D156-(2009-S$3)/$C123*Genanskaffelsespriser!$D156*S123)<0,0,(S123*Genanskaffelsespriser!$D156-(2009-S$3)/$C123*Genanskaffelsespriser!$D156*S123))","v":0},{"$f":"IF((T123*Genanskaffelsespriser!$D156-(2009-T$3)/$C123*Genanskaffelsespriser!$D156*T123)<0,0,(T123*Genanskaffelsespriser!$D156-(2009-T$3)/$C123*Genanskaffelsespriser!$D156*T123))","v":0},{"$f":"IF((U123*Genanskaffelsespriser!$D156-(2009-U$3)/$C123*Genanskaffelsespriser!$D156*U123)<0,0,(U123*Genanskaffelsespriser!$D156-(2009-U$3)/$C123*Genanskaffelsespriser!$D156*U123))","v":0},{"$f":"IF((V123*Genanskaffelsespriser!$D156-(2009-V$3)/$C123*Genanskaffelsespriser!$D156*V123)<0,0,(V123*Genanskaffelsespriser!$D156-(2009-V$3)/$C123*Genanskaffelsespriser!$D156*V123))","v":0},{"$f":"IF((W123*Genanskaffelsespriser!$D156-(2009-W$3)/$C123*Genanskaffelsespriser!$D156*W123)<0,0,(W123*Genanskaffelsespriser!$D156-(2009-W$3)/$C123*Genanskaffelsespriser!$D156*W123))","v":0},{"$f":"IF((X123*Genanskaffelsespriser!$D156-(2009-X$3)/$C123*Genanskaffelsespriser!$D156*X123)<0,0,(X123*Genanskaffelsespriser!$D156-(2009-X$3)/$C123*Genanskaffelsespriser!$D156*X123))","v":0},{"$f":"IF((Y123*Genanskaffelsespriser!$D156-(2009-Y$3)/$C123*Genanskaffelsespriser!$D156*Y123)<0,0,(Y123*Genanskaffelsespriser!$D156-(2009-Y$3)/$C123*Genanskaffelsespriser!$D156*Y123))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA123","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB123","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC123","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD123","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE123","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF123","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG123","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH123","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI123","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ123","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK123","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL123","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM123","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN123","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO123","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP123","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ123","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR123","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS123","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT123","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU123","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B157","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E157","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D124*Genanskaffelsespriser!$D157-(2009-D$3)/$C124*Genanskaffelsespriser!$D157*D124)<0,0,(D124*Genanskaffelsespriser!$D157-(2009-D$3)/$C124*Genanskaffelsespriser!$D157*D124))","v":0},{"$f":"IF((E124*Genanskaffelsespriser!$D157-(2009-E$3)/$C124*Genanskaffelsespriser!$D157*E124)<0,0,(E124*Genanskaffelsespriser!$D157-(2009-E$3)/$C124*Genanskaffelsespriser!$D157*E124))","v":0},{"$f":"IF((F124*Genanskaffelsespriser!$D157-(2009-F$3)/$C124*Genanskaffelsespriser!$D157*F124)<0,0,(F124*Genanskaffelsespriser!$D157-(2009-F$3)/$C124*Genanskaffelsespriser!$D157*F124))","v":0},{"$f":"IF((G124*Genanskaffelsespriser!$D157-(2009-G$3)/$C124*Genanskaffelsespriser!$D157*G124)<0,0,(G124*Genanskaffelsespriser!$D157-(2009-G$3)/$C124*Genanskaffelsespriser!$D157*G124))","v":0},{"$f":"IF((H124*Genanskaffelsespriser!$D157-(2009-H$3)/$C124*Genanskaffelsespriser!$D157*H124)<0,0,(H124*Genanskaffelsespriser!$D157-(2009-H$3)/$C124*Genanskaffelsespriser!$D157*H124))","v":0},{"$f":"IF((I124*Genanskaffelsespriser!$D157-(2009-I$3)/$C124*Genanskaffelsespriser!$D157*I124)<0,0,(I124*Genanskaffelsespriser!$D157-(2009-I$3)/$C124*Genanskaffelsespriser!$D157*I124))","v":0},{"$f":"IF((J124*Genanskaffelsespriser!$D157-(2009-J$3)/$C124*Genanskaffelsespriser!$D157*J124)<0,0,(J124*Genanskaffelsespriser!$D157-(2009-J$3)/$C124*Genanskaffelsespriser!$D157*J124))","v":0},{"$f":"IF((K124*Genanskaffelsespriser!$D157-(2009-K$3)/$C124*Genanskaffelsespriser!$D157*K124)<0,0,(K124*Genanskaffelsespriser!$D157-(2009-K$3)/$C124*Genanskaffelsespriser!$D157*K124))","v":0},{"$f":"IF((L124*Genanskaffelsespriser!$D157-(2009-L$3)/$C124*Genanskaffelsespriser!$D157*L124)<0,0,(L124*Genanskaffelsespriser!$D157-(2009-L$3)/$C124*Genanskaffelsespriser!$D157*L124))","v":0},{"$f":"IF((M124*Genanskaffelsespriser!$D157-(2009-M$3)/$C124*Genanskaffelsespriser!$D157*M124)<0,0,(M124*Genanskaffelsespriser!$D157-(2009-M$3)/$C124*Genanskaffelsespriser!$D157*M124))","v":0},{"$f":"IF((N124*Genanskaffelsespriser!$D157-(2009-N$3)/$C124*Genanskaffelsespriser!$D157*N124)<0,0,(N124*Genanskaffelsespriser!$D157-(2009-N$3)/$C124*Genanskaffelsespriser!$D157*N124))","v":0},{"$f":"IF((O124*Genanskaffelsespriser!$D157-(2009-O$3)/$C124*Genanskaffelsespriser!$D157*O124)<0,0,(O124*Genanskaffelsespriser!$D157-(2009-O$3)/$C124*Genanskaffelsespriser!$D157*O124))","v":0},{"$f":"IF((P124*Genanskaffelsespriser!$D157-(2009-P$3)/$C124*Genanskaffelsespriser!$D157*P124)<0,0,(P124*Genanskaffelsespriser!$D157-(2009-P$3)/$C124*Genanskaffelsespriser!$D157*P124))","v":0},{"$f":"IF((Q124*Genanskaffelsespriser!$D157-(2009-Q$3)/$C124*Genanskaffelsespriser!$D157*Q124)<0,0,(Q124*Genanskaffelsespriser!$D157-(2009-Q$3)/$C124*Genanskaffelsespriser!$D157*Q124))","v":0},{"$f":"IF((R124*Genanskaffelsespriser!$D157-(2009-R$3)/$C124*Genanskaffelsespriser!$D157*R124)<0,0,(R124*Genanskaffelsespriser!$D157-(2009-R$3)/$C124*Genanskaffelsespriser!$D157*R124))","v":0},{"$f":"IF((S124*Genanskaffelsespriser!$D157-(2009-S$3)/$C124*Genanskaffelsespriser!$D157*S124)<0,0,(S124*Genanskaffelsespriser!$D157-(2009-S$3)/$C124*Genanskaffelsespriser!$D157*S124))","v":0},{"$f":"IF((T124*Genanskaffelsespriser!$D157-(2009-T$3)/$C124*Genanskaffelsespriser!$D157*T124)<0,0,(T124*Genanskaffelsespriser!$D157-(2009-T$3)/$C124*Genanskaffelsespriser!$D157*T124))","v":0},{"$f":"IF((U124*Genanskaffelsespriser!$D157-(2009-U$3)/$C124*Genanskaffelsespriser!$D157*U124)<0,0,(U124*Genanskaffelsespriser!$D157-(2009-U$3)/$C124*Genanskaffelsespriser!$D157*U124))","v":0},{"$f":"IF((V124*Genanskaffelsespriser!$D157-(2009-V$3)/$C124*Genanskaffelsespriser!$D157*V124)<0,0,(V124*Genanskaffelsespriser!$D157-(2009-V$3)/$C124*Genanskaffelsespriser!$D157*V124))","v":0},{"$f":"IF((W124*Genanskaffelsespriser!$D157-(2009-W$3)/$C124*Genanskaffelsespriser!$D157*W124)<0,0,(W124*Genanskaffelsespriser!$D157-(2009-W$3)/$C124*Genanskaffelsespriser!$D157*W124))","v":0},{"$f":"IF((X124*Genanskaffelsespriser!$D157-(2009-X$3)/$C124*Genanskaffelsespriser!$D157*X124)<0,0,(X124*Genanskaffelsespriser!$D157-(2009-X$3)/$C124*Genanskaffelsespriser!$D157*X124))","v":0},{"$f":"IF((Y124*Genanskaffelsespriser!$D157-(2009-Y$3)/$C124*Genanskaffelsespriser!$D157*Y124)<0,0,(Y124*Genanskaffelsespriser!$D157-(2009-Y$3)/$C124*Genanskaffelsespriser!$D157*Y124))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA124","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB124","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC124","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD124","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE124","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF124","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG124","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH124","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI124","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ124","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK124","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL124","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM124","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN124","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO124","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP124","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ124","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR124","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS124","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT124","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU124","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Små pumpestationer inkl. SRO-anlæg - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW126:AW139)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT126:BT139)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ126:CQ139)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B159","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E159","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D126*Genanskaffelsespriser!$D159-(2009-D$3)/($C126+D127)*Genanskaffelsespriser!$D159*D126)<0,0,(D126*Genanskaffelsespriser!$D159-(2009-D$3)/($C126+D127)*Genanskaffelsespriser!$D159*D126))","v":0},{"$f":"IF((E126*Genanskaffelsespriser!$D159-(2009-E$3)/($C126+E127)*Genanskaffelsespriser!$D159*E126)<0,0,(E126*Genanskaffelsespriser!$D159-(2009-E$3)/($C126+E127)*Genanskaffelsespriser!$D159*E126))","v":0},{"$f":"IF((F126*Genanskaffelsespriser!$D159-(2009-F$3)/($C126+F127)*Genanskaffelsespriser!$D159*F126)<0,0,(F126*Genanskaffelsespriser!$D159-(2009-F$3)/($C126+F127)*Genanskaffelsespriser!$D159*F126))","v":0},{"$f":"IF((G126*Genanskaffelsespriser!$D159-(2009-G$3)/($C126+G127)*Genanskaffelsespriser!$D159*G126)<0,0,(G126*Genanskaffelsespriser!$D159-(2009-G$3)/($C126+G127)*Genanskaffelsespriser!$D159*G126))","v":0},{"$f":"IF((H126*Genanskaffelsespriser!$D159-(2009-H$3)/($C126+H127)*Genanskaffelsespriser!$D159*H126)<0,0,(H126*Genanskaffelsespriser!$D159-(2009-H$3)/($C126+H127)*Genanskaffelsespriser!$D159*H126))","v":0},{"$f":"IF((I126*Genanskaffelsespriser!$D159-(2009-I$3)/($C126+I127)*Genanskaffelsespriser!$D159*I126)<0,0,(I126*Genanskaffelsespriser!$D159-(2009-I$3)/($C126+I127)*Genanskaffelsespriser!$D159*I126))","v":0},{"$f":"IF((J126*Genanskaffelsespriser!$D159-(2009-J$3)/($C126+J127)*Genanskaffelsespriser!$D159*J126)<0,0,(J126*Genanskaffelsespriser!$D159-(2009-J$3)/($C126+J127)*Genanskaffelsespriser!$D159*J126))","v":0},{"$f":"IF((K126*Genanskaffelsespriser!$D159-(2009-K$3)/($C126+K127)*Genanskaffelsespriser!$D159*K126)<0,0,(K126*Genanskaffelsespriser!$D159-(2009-K$3)/($C126+K127)*Genanskaffelsespriser!$D159*K126))","v":0},{"$f":"IF((L126*Genanskaffelsespriser!$D159-(2009-L$3)/($C126+L127)*Genanskaffelsespriser!$D159*L126)<0,0,(L126*Genanskaffelsespriser!$D159-(2009-L$3)/($C126+L127)*Genanskaffelsespriser!$D159*L126))","v":0},{"$f":"IF((M126*Genanskaffelsespriser!$D159-(2009-M$3)/($C126+M127)*Genanskaffelsespriser!$D159*M126)<0,0,(M126*Genanskaffelsespriser!$D159-(2009-M$3)/($C126+M127)*Genanskaffelsespriser!$D159*M126))","v":0},{"$f":"IF((N126*Genanskaffelsespriser!$D159-(2009-N$3)/($C126+N127)*Genanskaffelsespriser!$D159*N126)<0,0,(N126*Genanskaffelsespriser!$D159-(2009-N$3)/($C126+N127)*Genanskaffelsespriser!$D159*N126))","v":0},{"$f":"IF((O126*Genanskaffelsespriser!$D159-(2009-O$3)/($C126+O127)*Genanskaffelsespriser!$D159*O126)<0,0,(O126*Genanskaffelsespriser!$D159-(2009-O$3)/($C126+O127)*Genanskaffelsespriser!$D159*O126))","v":0},{"$f":"IF((P126*Genanskaffelsespriser!$D159-(2009-P$3)/($C126+P127)*Genanskaffelsespriser!$D159*P126)<0,0,(P126*Genanskaffelsespriser!$D159-(2009-P$3)/($C126+P127)*Genanskaffelsespriser!$D159*P126))","v":0},{"$f":"IF((Q126*Genanskaffelsespriser!$D159-(2009-Q$3)/($C126+Q127)*Genanskaffelsespriser!$D159*Q126)<0,0,(Q126*Genanskaffelsespriser!$D159-(2009-Q$3)/($C126+Q127)*Genanskaffelsespriser!$D159*Q126))","v":0},{"$f":"IF((R126*Genanskaffelsespriser!$D159-(2009-R$3)/($C126+R127)*Genanskaffelsespriser!$D159*R126)<0,0,(R126*Genanskaffelsespriser!$D159-(2009-R$3)/($C126+R127)*Genanskaffelsespriser!$D159*R126))","v":0},{"$f":"IF((S126*Genanskaffelsespriser!$D159-(2009-S$3)/($C126+S127)*Genanskaffelsespriser!$D159*S126)<0,0,(S126*Genanskaffelsespriser!$D159-(2009-S$3)/($C126+S127)*Genanskaffelsespriser!$D159*S126))","v":0},{"$f":"IF((T126*Genanskaffelsespriser!$D159-(2009-T$3)/($C126+T127)*Genanskaffelsespriser!$D159*T126)<0,0,(T126*Genanskaffelsespriser!$D159-(2009-T$3)/($C126+T127)*Genanskaffelsespriser!$D159*T126))","v":0},{"$f":"IF((U126*Genanskaffelsespriser!$D159-(2009-U$3)/($C126+U127)*Genanskaffelsespriser!$D159*U126)<0,0,(U126*Genanskaffelsespriser!$D159-(2009-U$3)/($C126+U127)*Genanskaffelsespriser!$D159*U126))","v":0},{"$f":"IF((V126*Genanskaffelsespriser!$D159-(2009-V$3)/($C126+V127)*Genanskaffelsespriser!$D159*V126)<0,0,(V126*Genanskaffelsespriser!$D159-(2009-V$3)/($C126+V127)*Genanskaffelsespriser!$D159*V126))","v":0},{"$f":"IF((W126*Genanskaffelsespriser!$D159-(2009-W$3)/($C126+W127)*Genanskaffelsespriser!$D159*W126)<0,0,(W126*Genanskaffelsespriser!$D159-(2009-W$3)/($C126+W127)*Genanskaffelsespriser!$D159*W126))","v":0},{"$f":"IF((X126*Genanskaffelsespriser!$D159-(2009-X$3)/($C126+X127)*Genanskaffelsespriser!$D159*X126)<0,0,(X126*Genanskaffelsespriser!$D159-(2009-X$3)/($C126+X127)*Genanskaffelsespriser!$D159*X126))","v":0},{"$f":"IF((Y126*Genanskaffelsespriser!$D159-(2009-Y$3)/($C126+Y127)*Genanskaffelsespriser!$D159*Y126)<0,0,(Y126*Genanskaffelsespriser!$D159-(2009-Y$3)/($C126+Y127)*Genanskaffelsespriser!$D159*Y126))","v":0},{"$f":"+SUM(AA126:AV126)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA126","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB126","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC126","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD126","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE126","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF126","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG126","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH126","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI126","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ126","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK126","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL126","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM126","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN126","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO126","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP126","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ126","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR126","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS126","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT126","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU126","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV126","v":0},{"$f":"+SUM(AX126:BS126)","v":0},{"$f":"(AA126+AX126)/2","v":0},{"$f":"(AB126+AY126)/2","v":0},{"$f":"(AC126+AZ126)/2","v":0},{"$f":"(AD126+BA126)/2","v":0},{"$f":"(AE126+BB126)/2","v":0},{"$f":"(AF126+BC126)/2","v":0},{"$f":"(AG126+BD126)/2","v":0},{"$f":"(AH126+BE126)/2","v":0},{"$f":"(AI126+BF126)/2","v":0},{"$f":"(AJ126+BG126)/2","v":0},{"$f":"(AK126+BH126)/2","v":0},{"$f":"(AL126+BI126)/2","v":0},{"$f":"(AM126+BJ126)/2","v":0},{"$f":"(AN126+BK126)/2","v":0},{"$f":"(AO126+BL126)/2","v":0},{"$f":"(AP126+BM126)/2","v":0},{"$f":"(AQ126+BN126)/2","v":0},{"$f":"(AR126+BO126)/2","v":0},{"$f":"(AS126+BP126)/2","v":0},{"$f":"(AT126+BQ126)/2","v":0},{"$f":"(AU126+BR126)/2","v":0},{"$f":"(AV126+BS126)/2","v":0},{"$f":"+AVERAGE(AW126,BT126)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B160","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E160","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D128*Genanskaffelsespriser!$D160-(2009-D$3)/($C128+D129)*Genanskaffelsespriser!$D160*D128)<0,0,(D128*Genanskaffelsespriser!$D160-(2009-D$3)/($C128+D129)*Genanskaffelsespriser!$D160*D128))","v":0},{"$f":"IF((E128*Genanskaffelsespriser!$D160-(2009-E$3)/($C128+E129)*Genanskaffelsespriser!$D160*E128)<0,0,(E128*Genanskaffelsespriser!$D160-(2009-E$3)/($C128+E129)*Genanskaffelsespriser!$D160*E128))","v":0},{"$f":"IF((F128*Genanskaffelsespriser!$D160-(2009-F$3)/($C128+F129)*Genanskaffelsespriser!$D160*F128)<0,0,(F128*Genanskaffelsespriser!$D160-(2009-F$3)/($C128+F129)*Genanskaffelsespriser!$D160*F128))","v":0},{"$f":"IF((G128*Genanskaffelsespriser!$D160-(2009-G$3)/($C128+G129)*Genanskaffelsespriser!$D160*G128)<0,0,(G128*Genanskaffelsespriser!$D160-(2009-G$3)/($C128+G129)*Genanskaffelsespriser!$D160*G128))","v":0},{"$f":"IF((H128*Genanskaffelsespriser!$D160-(2009-H$3)/($C128+H129)*Genanskaffelsespriser!$D160*H128)<0,0,(H128*Genanskaffelsespriser!$D160-(2009-H$3)/($C128+H129)*Genanskaffelsespriser!$D160*H128))","v":0},{"$f":"IF((I128*Genanskaffelsespriser!$D160-(2009-I$3)/($C128+I129)*Genanskaffelsespriser!$D160*I128)<0,0,(I128*Genanskaffelsespriser!$D160-(2009-I$3)/($C128+I129)*Genanskaffelsespriser!$D160*I128))","v":0},{"$f":"IF((J128*Genanskaffelsespriser!$D160-(2009-J$3)/($C128+J129)*Genanskaffelsespriser!$D160*J128)<0,0,(J128*Genanskaffelsespriser!$D160-(2009-J$3)/($C128+J129)*Genanskaffelsespriser!$D160*J128))","v":0},{"$f":"IF((K128*Genanskaffelsespriser!$D160-(2009-K$3)/($C128+K129)*Genanskaffelsespriser!$D160*K128)<0,0,(K128*Genanskaffelsespriser!$D160-(2009-K$3)/($C128+K129)*Genanskaffelsespriser!$D160*K128))","v":0},{"$f":"IF((L128*Genanskaffelsespriser!$D160-(2009-L$3)/($C128+L129)*Genanskaffelsespriser!$D160*L128)<0,0,(L128*Genanskaffelsespriser!$D160-(2009-L$3)/($C128+L129)*Genanskaffelsespriser!$D160*L128))","v":0},{"$f":"IF((M128*Genanskaffelsespriser!$D160-(2009-M$3)/($C128+M129)*Genanskaffelsespriser!$D160*M128)<0,0,(M128*Genanskaffelsespriser!$D160-(2009-M$3)/($C128+M129)*Genanskaffelsespriser!$D160*M128))","v":0},{"$f":"IF((N128*Genanskaffelsespriser!$D160-(2009-N$3)/($C128+N129)*Genanskaffelsespriser!$D160*N128)<0,0,(N128*Genanskaffelsespriser!$D160-(2009-N$3)/($C128+N129)*Genanskaffelsespriser!$D160*N128))","v":0},{"$f":"IF((O128*Genanskaffelsespriser!$D160-(2009-O$3)/($C128+O129)*Genanskaffelsespriser!$D160*O128)<0,0,(O128*Genanskaffelsespriser!$D160-(2009-O$3)/($C128+O129)*Genanskaffelsespriser!$D160*O128))","v":0},{"$f":"IF((P128*Genanskaffelsespriser!$D160-(2009-P$3)/($C128+P129)*Genanskaffelsespriser!$D160*P128)<0,0,(P128*Genanskaffelsespriser!$D160-(2009-P$3)/($C128+P129)*Genanskaffelsespriser!$D160*P128))","v":0},{"$f":"IF((Q128*Genanskaffelsespriser!$D160-(2009-Q$3)/($C128+Q129)*Genanskaffelsespriser!$D160*Q128)<0,0,(Q128*Genanskaffelsespriser!$D160-(2009-Q$3)/($C128+Q129)*Genanskaffelsespriser!$D160*Q128))","v":0},{"$f":"IF((R128*Genanskaffelsespriser!$D160-(2009-R$3)/($C128+R129)*Genanskaffelsespriser!$D160*R128)<0,0,(R128*Genanskaffelsespriser!$D160-(2009-R$3)/($C128+R129)*Genanskaffelsespriser!$D160*R128))","v":0},{"$f":"IF((S128*Genanskaffelsespriser!$D160-(2009-S$3)/($C128+S129)*Genanskaffelsespriser!$D160*S128)<0,0,(S128*Genanskaffelsespriser!$D160-(2009-S$3)/($C128+S129)*Genanskaffelsespriser!$D160*S128))","v":0},{"$f":"IF((T128*Genanskaffelsespriser!$D160-(2009-T$3)/($C128+T129)*Genanskaffelsespriser!$D160*T128)<0,0,(T128*Genanskaffelsespriser!$D160-(2009-T$3)/($C128+T129)*Genanskaffelsespriser!$D160*T128))","v":0},{"$f":"IF((U128*Genanskaffelsespriser!$D160-(2009-U$3)/($C128+U129)*Genanskaffelsespriser!$D160*U128)<0,0,(U128*Genanskaffelsespriser!$D160-(2009-U$3)/($C128+U129)*Genanskaffelsespriser!$D160*U128))","v":0},{"$f":"IF((V128*Genanskaffelsespriser!$D160-(2009-V$3)/($C128+V129)*Genanskaffelsespriser!$D160*V128)<0,0,(V128*Genanskaffelsespriser!$D160-(2009-V$3)/($C128+V129)*Genanskaffelsespriser!$D160*V128))","v":0},{"$f":"IF((W128*Genanskaffelsespriser!$D160-(2009-W$3)/($C128+W129)*Genanskaffelsespriser!$D160*W128)<0,0,(W128*Genanskaffelsespriser!$D160-(2009-W$3)/($C128+W129)*Genanskaffelsespriser!$D160*W128))","v":0},{"$f":"IF((X128*Genanskaffelsespriser!$D160-(2009-X$3)/($C128+X129)*Genanskaffelsespriser!$D160*X128)<0,0,(X128*Genanskaffelsespriser!$D160-(2009-X$3)/($C128+X129)*Genanskaffelsespriser!$D160*X128))","v":0},{"$f":"IF((Y128*Genanskaffelsespriser!$D160-(2009-Y$3)/($C128+Y129)*Genanskaffelsespriser!$D160*Y128)<0,0,(Y128*Genanskaffelsespriser!$D160-(2009-Y$3)/($C128+Y129)*Genanskaffelsespriser!$D160*Y128))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA128","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB128","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC128","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD128","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE128","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF128","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG128","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH128","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI128","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ128","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK128","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL128","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM128","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN128","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO128","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP128","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ128","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR128","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS128","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT128","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU128","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B161","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E161","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D130*Genanskaffelsespriser!$D161-(2009-D$3)/$C130*Genanskaffelsespriser!$D161*D130)<0,0,(D130*Genanskaffelsespriser!$D161-(2009-D$3)/$C130*Genanskaffelsespriser!$D161*D130))","v":0},{"$f":"IF((E130*Genanskaffelsespriser!$D161-(2009-E$3)/$C130*Genanskaffelsespriser!$D161*E130)<0,0,(E130*Genanskaffelsespriser!$D161-(2009-E$3)/$C130*Genanskaffelsespriser!$D161*E130))","v":0},{"$f":"IF((F130*Genanskaffelsespriser!$D161-(2009-F$3)/$C130*Genanskaffelsespriser!$D161*F130)<0,0,(F130*Genanskaffelsespriser!$D161-(2009-F$3)/$C130*Genanskaffelsespriser!$D161*F130))","v":0},{"$f":"IF((G130*Genanskaffelsespriser!$D161-(2009-G$3)/$C130*Genanskaffelsespriser!$D161*G130)<0,0,(G130*Genanskaffelsespriser!$D161-(2009-G$3)/$C130*Genanskaffelsespriser!$D161*G130))","v":0},{"$f":"IF((H130*Genanskaffelsespriser!$D161-(2009-H$3)/$C130*Genanskaffelsespriser!$D161*H130)<0,0,(H130*Genanskaffelsespriser!$D161-(2009-H$3)/$C130*Genanskaffelsespriser!$D161*H130))","v":0},{"$f":"IF((I130*Genanskaffelsespriser!$D161-(2009-I$3)/$C130*Genanskaffelsespriser!$D161*I130)<0,0,(I130*Genanskaffelsespriser!$D161-(2009-I$3)/$C130*Genanskaffelsespriser!$D161*I130))","v":0},{"$f":"IF((J130*Genanskaffelsespriser!$D161-(2009-J$3)/$C130*Genanskaffelsespriser!$D161*J130)<0,0,(J130*Genanskaffelsespriser!$D161-(2009-J$3)/$C130*Genanskaffelsespriser!$D161*J130))","v":0},{"$f":"IF((K130*Genanskaffelsespriser!$D161-(2009-K$3)/$C130*Genanskaffelsespriser!$D161*K130)<0,0,(K130*Genanskaffelsespriser!$D161-(2009-K$3)/$C130*Genanskaffelsespriser!$D161*K130))","v":0},{"$f":"IF((L130*Genanskaffelsespriser!$D161-(2009-L$3)/$C130*Genanskaffelsespriser!$D161*L130)<0,0,(L130*Genanskaffelsespriser!$D161-(2009-L$3)/$C130*Genanskaffelsespriser!$D161*L130))","v":0},{"$f":"IF((M130*Genanskaffelsespriser!$D161-(2009-M$3)/$C130*Genanskaffelsespriser!$D161*M130)<0,0,(M130*Genanskaffelsespriser!$D161-(2009-M$3)/$C130*Genanskaffelsespriser!$D161*M130))","v":0},{"$f":"IF((N130*Genanskaffelsespriser!$D161-(2009-N$3)/$C130*Genanskaffelsespriser!$D161*N130)<0,0,(N130*Genanskaffelsespriser!$D161-(2009-N$3)/$C130*Genanskaffelsespriser!$D161*N130))","v":0},{"$f":"IF((O130*Genanskaffelsespriser!$D161-(2009-O$3)/$C130*Genanskaffelsespriser!$D161*O130)<0,0,(O130*Genanskaffelsespriser!$D161-(2009-O$3)/$C130*Genanskaffelsespriser!$D161*O130))","v":0},{"$f":"IF((P130*Genanskaffelsespriser!$D161-(2009-P$3)/$C130*Genanskaffelsespriser!$D161*P130)<0,0,(P130*Genanskaffelsespriser!$D161-(2009-P$3)/$C130*Genanskaffelsespriser!$D161*P130))","v":0},{"$f":"IF((Q130*Genanskaffelsespriser!$D161-(2009-Q$3)/$C130*Genanskaffelsespriser!$D161*Q130)<0,0,(Q130*Genanskaffelsespriser!$D161-(2009-Q$3)/$C130*Genanskaffelsespriser!$D161*Q130))","v":0},{"$f":"IF((R130*Genanskaffelsespriser!$D161-(2009-R$3)/$C130*Genanskaffelsespriser!$D161*R130)<0,0,(R130*Genanskaffelsespriser!$D161-(2009-R$3)/$C130*Genanskaffelsespriser!$D161*R130))","v":0},{"$f":"IF((S130*Genanskaffelsespriser!$D161-(2009-S$3)/$C130*Genanskaffelsespriser!$D161*S130)<0,0,(S130*Genanskaffelsespriser!$D161-(2009-S$3)/$C130*Genanskaffelsespriser!$D161*S130))","v":0},{"$f":"IF((T130*Genanskaffelsespriser!$D161-(2009-T$3)/$C130*Genanskaffelsespriser!$D161*T130)<0,0,(T130*Genanskaffelsespriser!$D161-(2009-T$3)/$C130*Genanskaffelsespriser!$D161*T130))","v":0},{"$f":"IF((U130*Genanskaffelsespriser!$D161-(2009-U$3)/$C130*Genanskaffelsespriser!$D161*U130)<0,0,(U130*Genanskaffelsespriser!$D161-(2009-U$3)/$C130*Genanskaffelsespriser!$D161*U130))","v":0},{"$f":"IF((V130*Genanskaffelsespriser!$D161-(2009-V$3)/$C130*Genanskaffelsespriser!$D161*V130)<0,0,(V130*Genanskaffelsespriser!$D161-(2009-V$3)/$C130*Genanskaffelsespriser!$D161*V130))","v":0},{"$f":"IF((W130*Genanskaffelsespriser!$D161-(2009-W$3)/$C130*Genanskaffelsespriser!$D161*W130)<0,0,(W130*Genanskaffelsespriser!$D161-(2009-W$3)/$C130*Genanskaffelsespriser!$D161*W130))","v":0},{"$f":"IF((X130*Genanskaffelsespriser!$D161-(2009-X$3)/$C130*Genanskaffelsespriser!$D161*X130)<0,0,(X130*Genanskaffelsespriser!$D161-(2009-X$3)/$C130*Genanskaffelsespriser!$D161*X130))","v":0},{"$f":"IF((Y130*Genanskaffelsespriser!$D161-(2009-Y$3)/$C130*Genanskaffelsespriser!$D161*Y130)<0,0,(Y130*Genanskaffelsespriser!$D161-(2009-Y$3)/$C130*Genanskaffelsespriser!$D161*Y130))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA130","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB130","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC130","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD130","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE130","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF130","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG130","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH130","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI130","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ130","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK130","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL130","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM130","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN130","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO130","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP130","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ130","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR130","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS130","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT130","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU130","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B162","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E162","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D131*Genanskaffelsespriser!$D162-(2009-D$3)/$C131*Genanskaffelsespriser!$D162*D131)<0,0,(D131*Genanskaffelsespriser!$D162-(2009-D$3)/$C131*Genanskaffelsespriser!$D162*D131))","v":0},{"$f":"IF((E131*Genanskaffelsespriser!$D162-(2009-E$3)/$C131*Genanskaffelsespriser!$D162*E131)<0,0,(E131*Genanskaffelsespriser!$D162-(2009-E$3)/$C131*Genanskaffelsespriser!$D162*E131))","v":0},{"$f":"IF((F131*Genanskaffelsespriser!$D162-(2009-F$3)/$C131*Genanskaffelsespriser!$D162*F131)<0,0,(F131*Genanskaffelsespriser!$D162-(2009-F$3)/$C131*Genanskaffelsespriser!$D162*F131))","v":0},{"$f":"IF((G131*Genanskaffelsespriser!$D162-(2009-G$3)/$C131*Genanskaffelsespriser!$D162*G131)<0,0,(G131*Genanskaffelsespriser!$D162-(2009-G$3)/$C131*Genanskaffelsespriser!$D162*G131))","v":0},{"$f":"IF((H131*Genanskaffelsespriser!$D162-(2009-H$3)/$C131*Genanskaffelsespriser!$D162*H131)<0,0,(H131*Genanskaffelsespriser!$D162-(2009-H$3)/$C131*Genanskaffelsespriser!$D162*H131))","v":0},{"$f":"IF((I131*Genanskaffelsespriser!$D162-(2009-I$3)/$C131*Genanskaffelsespriser!$D162*I131)<0,0,(I131*Genanskaffelsespriser!$D162-(2009-I$3)/$C131*Genanskaffelsespriser!$D162*I131))","v":0},{"$f":"IF((J131*Genanskaffelsespriser!$D162-(2009-J$3)/$C131*Genanskaffelsespriser!$D162*J131)<0,0,(J131*Genanskaffelsespriser!$D162-(2009-J$3)/$C131*Genanskaffelsespriser!$D162*J131))","v":0},{"$f":"IF((K131*Genanskaffelsespriser!$D162-(2009-K$3)/$C131*Genanskaffelsespriser!$D162*K131)<0,0,(K131*Genanskaffelsespriser!$D162-(2009-K$3)/$C131*Genanskaffelsespriser!$D162*K131))","v":0},{"$f":"IF((L131*Genanskaffelsespriser!$D162-(2009-L$3)/$C131*Genanskaffelsespriser!$D162*L131)<0,0,(L131*Genanskaffelsespriser!$D162-(2009-L$3)/$C131*Genanskaffelsespriser!$D162*L131))","v":0},{"$f":"IF((M131*Genanskaffelsespriser!$D162-(2009-M$3)/$C131*Genanskaffelsespriser!$D162*M131)<0,0,(M131*Genanskaffelsespriser!$D162-(2009-M$3)/$C131*Genanskaffelsespriser!$D162*M131))","v":0},{"$f":"IF((N131*Genanskaffelsespriser!$D162-(2009-N$3)/$C131*Genanskaffelsespriser!$D162*N131)<0,0,(N131*Genanskaffelsespriser!$D162-(2009-N$3)/$C131*Genanskaffelsespriser!$D162*N131))","v":0},{"$f":"IF((O131*Genanskaffelsespriser!$D162-(2009-O$3)/$C131*Genanskaffelsespriser!$D162*O131)<0,0,(O131*Genanskaffelsespriser!$D162-(2009-O$3)/$C131*Genanskaffelsespriser!$D162*O131))","v":0},{"$f":"IF((P131*Genanskaffelsespriser!$D162-(2009-P$3)/$C131*Genanskaffelsespriser!$D162*P131)<0,0,(P131*Genanskaffelsespriser!$D162-(2009-P$3)/$C131*Genanskaffelsespriser!$D162*P131))","v":0},{"$f":"IF((Q131*Genanskaffelsespriser!$D162-(2009-Q$3)/$C131*Genanskaffelsespriser!$D162*Q131)<0,0,(Q131*Genanskaffelsespriser!$D162-(2009-Q$3)/$C131*Genanskaffelsespriser!$D162*Q131))","v":0},{"$f":"IF((R131*Genanskaffelsespriser!$D162-(2009-R$3)/$C131*Genanskaffelsespriser!$D162*R131)<0,0,(R131*Genanskaffelsespriser!$D162-(2009-R$3)/$C131*Genanskaffelsespriser!$D162*R131))","v":0},{"$f":"IF((S131*Genanskaffelsespriser!$D162-(2009-S$3)/$C131*Genanskaffelsespriser!$D162*S131)<0,0,(S131*Genanskaffelsespriser!$D162-(2009-S$3)/$C131*Genanskaffelsespriser!$D162*S131))","v":0},{"$f":"IF((T131*Genanskaffelsespriser!$D162-(2009-T$3)/$C131*Genanskaffelsespriser!$D162*T131)<0,0,(T131*Genanskaffelsespriser!$D162-(2009-T$3)/$C131*Genanskaffelsespriser!$D162*T131))","v":0},{"$f":"IF((U131*Genanskaffelsespriser!$D162-(2009-U$3)/$C131*Genanskaffelsespriser!$D162*U131)<0,0,(U131*Genanskaffelsespriser!$D162-(2009-U$3)/$C131*Genanskaffelsespriser!$D162*U131))","v":0},{"$f":"IF((V131*Genanskaffelsespriser!$D162-(2009-V$3)/$C131*Genanskaffelsespriser!$D162*V131)<0,0,(V131*Genanskaffelsespriser!$D162-(2009-V$3)/$C131*Genanskaffelsespriser!$D162*V131))","v":0},{"$f":"IF((W131*Genanskaffelsespriser!$D162-(2009-W$3)/$C131*Genanskaffelsespriser!$D162*W131)<0,0,(W131*Genanskaffelsespriser!$D162-(2009-W$3)/$C131*Genanskaffelsespriser!$D162*W131))","v":0},{"$f":"IF((X131*Genanskaffelsespriser!$D162-(2009-X$3)/$C131*Genanskaffelsespriser!$D162*X131)<0,0,(X131*Genanskaffelsespriser!$D162-(2009-X$3)/$C131*Genanskaffelsespriser!$D162*X131))","v":0},{"$f":"IF((Y131*Genanskaffelsespriser!$D162-(2009-Y$3)/$C131*Genanskaffelsespriser!$D162*Y131)<0,0,(Y131*Genanskaffelsespriser!$D162-(2009-Y$3)/$C131*Genanskaffelsespriser!$D162*Y131))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA131","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB131","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC131","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD131","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE131","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF131","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG131","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH131","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI131","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ131","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK131","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL131","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM131","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN131","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO131","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP131","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ131","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR131","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS131","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT131","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU131","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B163","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E163","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D132*Genanskaffelsespriser!$D163-(2009-D$3)/($C132+D133)*Genanskaffelsespriser!$D163*D132)<0,0,(D132*Genanskaffelsespriser!$D163-(2009-D$3)/($C132+D133)*Genanskaffelsespriser!$D163*D132))","v":0},{"$f":"IF((E132*Genanskaffelsespriser!$D163-(2009-E$3)/($C132+E133)*Genanskaffelsespriser!$D163*E132)<0,0,(E132*Genanskaffelsespriser!$D163-(2009-E$3)/($C132+E133)*Genanskaffelsespriser!$D163*E132))","v":0},{"$f":"IF((F132*Genanskaffelsespriser!$D163-(2009-F$3)/($C132+F133)*Genanskaffelsespriser!$D163*F132)<0,0,(F132*Genanskaffelsespriser!$D163-(2009-F$3)/($C132+F133)*Genanskaffelsespriser!$D163*F132))","v":0},{"$f":"IF((G132*Genanskaffelsespriser!$D163-(2009-G$3)/($C132+G133)*Genanskaffelsespriser!$D163*G132)<0,0,(G132*Genanskaffelsespriser!$D163-(2009-G$3)/($C132+G133)*Genanskaffelsespriser!$D163*G132))","v":0},{"$f":"IF((H132*Genanskaffelsespriser!$D163-(2009-H$3)/($C132+H133)*Genanskaffelsespriser!$D163*H132)<0,0,(H132*Genanskaffelsespriser!$D163-(2009-H$3)/($C132+H133)*Genanskaffelsespriser!$D163*H132))","v":0},{"$f":"IF((I132*Genanskaffelsespriser!$D163-(2009-I$3)/($C132+I133)*Genanskaffelsespriser!$D163*I132)<0,0,(I132*Genanskaffelsespriser!$D163-(2009-I$3)/($C132+I133)*Genanskaffelsespriser!$D163*I132))","v":0},{"$f":"IF((J132*Genanskaffelsespriser!$D163-(2009-J$3)/($C132+J133)*Genanskaffelsespriser!$D163*J132)<0,0,(J132*Genanskaffelsespriser!$D163-(2009-J$3)/($C132+J133)*Genanskaffelsespriser!$D163*J132))","v":0},{"$f":"IF((K132*Genanskaffelsespriser!$D163-(2009-K$3)/($C132+K133)*Genanskaffelsespriser!$D163*K132)<0,0,(K132*Genanskaffelsespriser!$D163-(2009-K$3)/($C132+K133)*Genanskaffelsespriser!$D163*K132))","v":0},{"$f":"IF((L132*Genanskaffelsespriser!$D163-(2009-L$3)/($C132+L133)*Genanskaffelsespriser!$D163*L132)<0,0,(L132*Genanskaffelsespriser!$D163-(2009-L$3)/($C132+L133)*Genanskaffelsespriser!$D163*L132))","v":0},{"$f":"IF((M132*Genanskaffelsespriser!$D163-(2009-M$3)/($C132+M133)*Genanskaffelsespriser!$D163*M132)<0,0,(M132*Genanskaffelsespriser!$D163-(2009-M$3)/($C132+M133)*Genanskaffelsespriser!$D163*M132))","v":0},{"$f":"IF((N132*Genanskaffelsespriser!$D163-(2009-N$3)/($C132+N133)*Genanskaffelsespriser!$D163*N132)<0,0,(N132*Genanskaffelsespriser!$D163-(2009-N$3)/($C132+N133)*Genanskaffelsespriser!$D163*N132))","v":0},{"$f":"IF((O132*Genanskaffelsespriser!$D163-(2009-O$3)/($C132+O133)*Genanskaffelsespriser!$D163*O132)<0,0,(O132*Genanskaffelsespriser!$D163-(2009-O$3)/($C132+O133)*Genanskaffelsespriser!$D163*O132))","v":0},{"$f":"IF((P132*Genanskaffelsespriser!$D163-(2009-P$3)/($C132+P133)*Genanskaffelsespriser!$D163*P132)<0,0,(P132*Genanskaffelsespriser!$D163-(2009-P$3)/($C132+P133)*Genanskaffelsespriser!$D163*P132))","v":0},{"$f":"IF((Q132*Genanskaffelsespriser!$D163-(2009-Q$3)/($C132+Q133)*Genanskaffelsespriser!$D163*Q132)<0,0,(Q132*Genanskaffelsespriser!$D163-(2009-Q$3)/($C132+Q133)*Genanskaffelsespriser!$D163*Q132))","v":0},{"$f":"IF((R132*Genanskaffelsespriser!$D163-(2009-R$3)/($C132+R133)*Genanskaffelsespriser!$D163*R132)<0,0,(R132*Genanskaffelsespriser!$D163-(2009-R$3)/($C132+R133)*Genanskaffelsespriser!$D163*R132))","v":0},{"$f":"IF((S132*Genanskaffelsespriser!$D163-(2009-S$3)/($C132+S133)*Genanskaffelsespriser!$D163*S132)<0,0,(S132*Genanskaffelsespriser!$D163-(2009-S$3)/($C132+S133)*Genanskaffelsespriser!$D163*S132))","v":0},{"$f":"IF((T132*Genanskaffelsespriser!$D163-(2009-T$3)/($C132+T133)*Genanskaffelsespriser!$D163*T132)<0,0,(T132*Genanskaffelsespriser!$D163-(2009-T$3)/($C132+T133)*Genanskaffelsespriser!$D163*T132))","v":0},{"$f":"IF((U132*Genanskaffelsespriser!$D163-(2009-U$3)/($C132+U133)*Genanskaffelsespriser!$D163*U132)<0,0,(U132*Genanskaffelsespriser!$D163-(2009-U$3)/($C132+U133)*Genanskaffelsespriser!$D163*U132))","v":0},{"$f":"IF((V132*Genanskaffelsespriser!$D163-(2009-V$3)/($C132+V133)*Genanskaffelsespriser!$D163*V132)<0,0,(V132*Genanskaffelsespriser!$D163-(2009-V$3)/($C132+V133)*Genanskaffelsespriser!$D163*V132))","v":0},{"$f":"IF((W132*Genanskaffelsespriser!$D163-(2009-W$3)/($C132+W133)*Genanskaffelsespriser!$D163*W132)<0,0,(W132*Genanskaffelsespriser!$D163-(2009-W$3)/($C132+W133)*Genanskaffelsespriser!$D163*W132))","v":0},{"$f":"IF((X132*Genanskaffelsespriser!$D163-(2009-X$3)/($C132+X133)*Genanskaffelsespriser!$D163*X132)<0,0,(X132*Genanskaffelsespriser!$D163-(2009-X$3)/($C132+X133)*Genanskaffelsespriser!$D163*X132))","v":0},{"$f":"IF((Y132*Genanskaffelsespriser!$D163-(2009-Y$3)/($C132+Y133)*Genanskaffelsespriser!$D163*Y132)<0,0,(Y132*Genanskaffelsespriser!$D163-(2009-Y$3)/($C132+Y133)*Genanskaffelsespriser!$D163*Y132))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA132","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB132","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC132","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD132","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE132","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF132","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG132","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH132","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI132","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ132","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK132","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL132","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM132","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN132","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO132","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP132","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ132","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR132","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS132","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT132","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU132","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B164","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E164","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D134*Genanskaffelsespriser!$D164-(2009-D$3)/$C134*Genanskaffelsespriser!$D164*D134)<0,0,(D134*Genanskaffelsespriser!$D164-(2009-D$3)/$C134*Genanskaffelsespriser!$D164*D134))","v":0},{"$f":"IF((E134*Genanskaffelsespriser!$D164-(2009-E$3)/$C134*Genanskaffelsespriser!$D164*E134)<0,0,(E134*Genanskaffelsespriser!$D164-(2009-E$3)/$C134*Genanskaffelsespriser!$D164*E134))","v":0},{"$f":"IF((F134*Genanskaffelsespriser!$D164-(2009-F$3)/$C134*Genanskaffelsespriser!$D164*F134)<0,0,(F134*Genanskaffelsespriser!$D164-(2009-F$3)/$C134*Genanskaffelsespriser!$D164*F134))","v":0},{"$f":"IF((G134*Genanskaffelsespriser!$D164-(2009-G$3)/$C134*Genanskaffelsespriser!$D164*G134)<0,0,(G134*Genanskaffelsespriser!$D164-(2009-G$3)/$C134*Genanskaffelsespriser!$D164*G134))","v":0},{"$f":"IF((H134*Genanskaffelsespriser!$D164-(2009-H$3)/$C134*Genanskaffelsespriser!$D164*H134)<0,0,(H134*Genanskaffelsespriser!$D164-(2009-H$3)/$C134*Genanskaffelsespriser!$D164*H134))","v":0},{"$f":"IF((I134*Genanskaffelsespriser!$D164-(2009-I$3)/$C134*Genanskaffelsespriser!$D164*I134)<0,0,(I134*Genanskaffelsespriser!$D164-(2009-I$3)/$C134*Genanskaffelsespriser!$D164*I134))","v":0},{"$f":"IF((J134*Genanskaffelsespriser!$D164-(2009-J$3)/$C134*Genanskaffelsespriser!$D164*J134)<0,0,(J134*Genanskaffelsespriser!$D164-(2009-J$3)/$C134*Genanskaffelsespriser!$D164*J134))","v":0},{"$f":"IF((K134*Genanskaffelsespriser!$D164-(2009-K$3)/$C134*Genanskaffelsespriser!$D164*K134)<0,0,(K134*Genanskaffelsespriser!$D164-(2009-K$3)/$C134*Genanskaffelsespriser!$D164*K134))","v":0},{"$f":"IF((L134*Genanskaffelsespriser!$D164-(2009-L$3)/$C134*Genanskaffelsespriser!$D164*L134)<0,0,(L134*Genanskaffelsespriser!$D164-(2009-L$3)/$C134*Genanskaffelsespriser!$D164*L134))","v":0},{"$f":"IF((M134*Genanskaffelsespriser!$D164-(2009-M$3)/$C134*Genanskaffelsespriser!$D164*M134)<0,0,(M134*Genanskaffelsespriser!$D164-(2009-M$3)/$C134*Genanskaffelsespriser!$D164*M134))","v":0},{"$f":"IF((N134*Genanskaffelsespriser!$D164-(2009-N$3)/$C134*Genanskaffelsespriser!$D164*N134)<0,0,(N134*Genanskaffelsespriser!$D164-(2009-N$3)/$C134*Genanskaffelsespriser!$D164*N134))","v":0},{"$f":"IF((O134*Genanskaffelsespriser!$D164-(2009-O$3)/$C134*Genanskaffelsespriser!$D164*O134)<0,0,(O134*Genanskaffelsespriser!$D164-(2009-O$3)/$C134*Genanskaffelsespriser!$D164*O134))","v":0},{"$f":"IF((P134*Genanskaffelsespriser!$D164-(2009-P$3)/$C134*Genanskaffelsespriser!$D164*P134)<0,0,(P134*Genanskaffelsespriser!$D164-(2009-P$3)/$C134*Genanskaffelsespriser!$D164*P134))","v":0},{"$f":"IF((Q134*Genanskaffelsespriser!$D164-(2009-Q$3)/$C134*Genanskaffelsespriser!$D164*Q134)<0,0,(Q134*Genanskaffelsespriser!$D164-(2009-Q$3)/$C134*Genanskaffelsespriser!$D164*Q134))","v":0},{"$f":"IF((R134*Genanskaffelsespriser!$D164-(2009-R$3)/$C134*Genanskaffelsespriser!$D164*R134)<0,0,(R134*Genanskaffelsespriser!$D164-(2009-R$3)/$C134*Genanskaffelsespriser!$D164*R134))","v":0},{"$f":"IF((S134*Genanskaffelsespriser!$D164-(2009-S$3)/$C134*Genanskaffelsespriser!$D164*S134)<0,0,(S134*Genanskaffelsespriser!$D164-(2009-S$3)/$C134*Genanskaffelsespriser!$D164*S134))","v":0},{"$f":"IF((T134*Genanskaffelsespriser!$D164-(2009-T$3)/$C134*Genanskaffelsespriser!$D164*T134)<0,0,(T134*Genanskaffelsespriser!$D164-(2009-T$3)/$C134*Genanskaffelsespriser!$D164*T134))","v":0},{"$f":"IF((U134*Genanskaffelsespriser!$D164-(2009-U$3)/$C134*Genanskaffelsespriser!$D164*U134)<0,0,(U134*Genanskaffelsespriser!$D164-(2009-U$3)/$C134*Genanskaffelsespriser!$D164*U134))","v":0},{"$f":"IF((V134*Genanskaffelsespriser!$D164-(2009-V$3)/$C134*Genanskaffelsespriser!$D164*V134)<0,0,(V134*Genanskaffelsespriser!$D164-(2009-V$3)/$C134*Genanskaffelsespriser!$D164*V134))","v":0},{"$f":"IF((W134*Genanskaffelsespriser!$D164-(2009-W$3)/$C134*Genanskaffelsespriser!$D164*W134)<0,0,(W134*Genanskaffelsespriser!$D164-(2009-W$3)/$C134*Genanskaffelsespriser!$D164*W134))","v":0},{"$f":"IF((X134*Genanskaffelsespriser!$D164-(2009-X$3)/$C134*Genanskaffelsespriser!$D164*X134)<0,0,(X134*Genanskaffelsespriser!$D164-(2009-X$3)/$C134*Genanskaffelsespriser!$D164*X134))","v":0},{"$f":"IF((Y134*Genanskaffelsespriser!$D164-(2009-Y$3)/$C134*Genanskaffelsespriser!$D164*Y134)<0,0,(Y134*Genanskaffelsespriser!$D164-(2009-Y$3)/$C134*Genanskaffelsespriser!$D164*Y134))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA134","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB134","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC134","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD134","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE134","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF134","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG134","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH134","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI134","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ134","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK134","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL134","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM134","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN134","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO134","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP134","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ134","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR134","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS134","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT134","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU134","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B165","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E165","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D135*Genanskaffelsespriser!$D165-(2009-D$3)/$C135*Genanskaffelsespriser!$D165*D135)<0,0,(D135*Genanskaffelsespriser!$D165-(2009-D$3)/$C135*Genanskaffelsespriser!$D165*D135))","v":0},{"$f":"IF((E135*Genanskaffelsespriser!$D165-(2009-E$3)/$C135*Genanskaffelsespriser!$D165*E135)<0,0,(E135*Genanskaffelsespriser!$D165-(2009-E$3)/$C135*Genanskaffelsespriser!$D165*E135))","v":0},{"$f":"IF((F135*Genanskaffelsespriser!$D165-(2009-F$3)/$C135*Genanskaffelsespriser!$D165*F135)<0,0,(F135*Genanskaffelsespriser!$D165-(2009-F$3)/$C135*Genanskaffelsespriser!$D165*F135))","v":0},{"$f":"IF((G135*Genanskaffelsespriser!$D165-(2009-G$3)/$C135*Genanskaffelsespriser!$D165*G135)<0,0,(G135*Genanskaffelsespriser!$D165-(2009-G$3)/$C135*Genanskaffelsespriser!$D165*G135))","v":0},{"$f":"IF((H135*Genanskaffelsespriser!$D165-(2009-H$3)/$C135*Genanskaffelsespriser!$D165*H135)<0,0,(H135*Genanskaffelsespriser!$D165-(2009-H$3)/$C135*Genanskaffelsespriser!$D165*H135))","v":0},{"$f":"IF((I135*Genanskaffelsespriser!$D165-(2009-I$3)/$C135*Genanskaffelsespriser!$D165*I135)<0,0,(I135*Genanskaffelsespriser!$D165-(2009-I$3)/$C135*Genanskaffelsespriser!$D165*I135))","v":0},{"$f":"IF((J135*Genanskaffelsespriser!$D165-(2009-J$3)/$C135*Genanskaffelsespriser!$D165*J135)<0,0,(J135*Genanskaffelsespriser!$D165-(2009-J$3)/$C135*Genanskaffelsespriser!$D165*J135))","v":0},{"$f":"IF((K135*Genanskaffelsespriser!$D165-(2009-K$3)/$C135*Genanskaffelsespriser!$D165*K135)<0,0,(K135*Genanskaffelsespriser!$D165-(2009-K$3)/$C135*Genanskaffelsespriser!$D165*K135))","v":0},{"$f":"IF((L135*Genanskaffelsespriser!$D165-(2009-L$3)/$C135*Genanskaffelsespriser!$D165*L135)<0,0,(L135*Genanskaffelsespriser!$D165-(2009-L$3)/$C135*Genanskaffelsespriser!$D165*L135))","v":0},{"$f":"IF((M135*Genanskaffelsespriser!$D165-(2009-M$3)/$C135*Genanskaffelsespriser!$D165*M135)<0,0,(M135*Genanskaffelsespriser!$D165-(2009-M$3)/$C135*Genanskaffelsespriser!$D165*M135))","v":0},{"$f":"IF((N135*Genanskaffelsespriser!$D165-(2009-N$3)/$C135*Genanskaffelsespriser!$D165*N135)<0,0,(N135*Genanskaffelsespriser!$D165-(2009-N$3)/$C135*Genanskaffelsespriser!$D165*N135))","v":0},{"$f":"IF((O135*Genanskaffelsespriser!$D165-(2009-O$3)/$C135*Genanskaffelsespriser!$D165*O135)<0,0,(O135*Genanskaffelsespriser!$D165-(2009-O$3)/$C135*Genanskaffelsespriser!$D165*O135))","v":0},{"$f":"IF((P135*Genanskaffelsespriser!$D165-(2009-P$3)/$C135*Genanskaffelsespriser!$D165*P135)<0,0,(P135*Genanskaffelsespriser!$D165-(2009-P$3)/$C135*Genanskaffelsespriser!$D165*P135))","v":0},{"$f":"IF((Q135*Genanskaffelsespriser!$D165-(2009-Q$3)/$C135*Genanskaffelsespriser!$D165*Q135)<0,0,(Q135*Genanskaffelsespriser!$D165-(2009-Q$3)/$C135*Genanskaffelsespriser!$D165*Q135))","v":0},{"$f":"IF((R135*Genanskaffelsespriser!$D165-(2009-R$3)/$C135*Genanskaffelsespriser!$D165*R135)<0,0,(R135*Genanskaffelsespriser!$D165-(2009-R$3)/$C135*Genanskaffelsespriser!$D165*R135))","v":0},{"$f":"IF((S135*Genanskaffelsespriser!$D165-(2009-S$3)/$C135*Genanskaffelsespriser!$D165*S135)<0,0,(S135*Genanskaffelsespriser!$D165-(2009-S$3)/$C135*Genanskaffelsespriser!$D165*S135))","v":0},{"$f":"IF((T135*Genanskaffelsespriser!$D165-(2009-T$3)/$C135*Genanskaffelsespriser!$D165*T135)<0,0,(T135*Genanskaffelsespriser!$D165-(2009-T$3)/$C135*Genanskaffelsespriser!$D165*T135))","v":0},{"$f":"IF((U135*Genanskaffelsespriser!$D165-(2009-U$3)/$C135*Genanskaffelsespriser!$D165*U135)<0,0,(U135*Genanskaffelsespriser!$D165-(2009-U$3)/$C135*Genanskaffelsespriser!$D165*U135))","v":0},{"$f":"IF((V135*Genanskaffelsespriser!$D165-(2009-V$3)/$C135*Genanskaffelsespriser!$D165*V135)<0,0,(V135*Genanskaffelsespriser!$D165-(2009-V$3)/$C135*Genanskaffelsespriser!$D165*V135))","v":0},{"$f":"IF((W135*Genanskaffelsespriser!$D165-(2009-W$3)/$C135*Genanskaffelsespriser!$D165*W135)<0,0,(W135*Genanskaffelsespriser!$D165-(2009-W$3)/$C135*Genanskaffelsespriser!$D165*W135))","v":0},{"$f":"IF((X135*Genanskaffelsespriser!$D165-(2009-X$3)/$C135*Genanskaffelsespriser!$D165*X135)<0,0,(X135*Genanskaffelsespriser!$D165-(2009-X$3)/$C135*Genanskaffelsespriser!$D165*X135))","v":0},{"$f":"IF((Y135*Genanskaffelsespriser!$D165-(2009-Y$3)/$C135*Genanskaffelsespriser!$D165*Y135)<0,0,(Y135*Genanskaffelsespriser!$D165-(2009-Y$3)/$C135*Genanskaffelsespriser!$D165*Y135))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA135","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB135","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC135","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD135","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE135","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF135","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG135","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH135","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI135","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ135","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK135","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL135","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM135","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN135","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO135","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP135","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ135","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR135","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS135","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT135","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU135","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B166","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E166","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D136*Genanskaffelsespriser!$D166-(2009-D$3)/($C136+D137)*Genanskaffelsespriser!$D166*D136)<0,0,(D136*Genanskaffelsespriser!$D166-(2009-D$3)/($C136+D137)*Genanskaffelsespriser!$D166*D136))","v":0},{"$f":"IF((E136*Genanskaffelsespriser!$D166-(2009-E$3)/($C136+E137)*Genanskaffelsespriser!$D166*E136)<0,0,(E136*Genanskaffelsespriser!$D166-(2009-E$3)/($C136+E137)*Genanskaffelsespriser!$D166*E136))","v":0},{"$f":"IF((F136*Genanskaffelsespriser!$D166-(2009-F$3)/($C136+F137)*Genanskaffelsespriser!$D166*F136)<0,0,(F136*Genanskaffelsespriser!$D166-(2009-F$3)/($C136+F137)*Genanskaffelsespriser!$D166*F136))","v":0},{"$f":"IF((G136*Genanskaffelsespriser!$D166-(2009-G$3)/($C136+G137)*Genanskaffelsespriser!$D166*G136)<0,0,(G136*Genanskaffelsespriser!$D166-(2009-G$3)/($C136+G137)*Genanskaffelsespriser!$D166*G136))","v":0},{"$f":"IF((H136*Genanskaffelsespriser!$D166-(2009-H$3)/($C136+H137)*Genanskaffelsespriser!$D166*H136)<0,0,(H136*Genanskaffelsespriser!$D166-(2009-H$3)/($C136+H137)*Genanskaffelsespriser!$D166*H136))","v":0},{"$f":"IF((I136*Genanskaffelsespriser!$D166-(2009-I$3)/($C136+I137)*Genanskaffelsespriser!$D166*I136)<0,0,(I136*Genanskaffelsespriser!$D166-(2009-I$3)/($C136+I137)*Genanskaffelsespriser!$D166*I136))","v":0},{"$f":"IF((J136*Genanskaffelsespriser!$D166-(2009-J$3)/($C136+J137)*Genanskaffelsespriser!$D166*J136)<0,0,(J136*Genanskaffelsespriser!$D166-(2009-J$3)/($C136+J137)*Genanskaffelsespriser!$D166*J136))","v":0},{"$f":"IF((K136*Genanskaffelsespriser!$D166-(2009-K$3)/($C136+K137)*Genanskaffelsespriser!$D166*K136)<0,0,(K136*Genanskaffelsespriser!$D166-(2009-K$3)/($C136+K137)*Genanskaffelsespriser!$D166*K136))","v":0},{"$f":"IF((L136*Genanskaffelsespriser!$D166-(2009-L$3)/($C136+L137)*Genanskaffelsespriser!$D166*L136)<0,0,(L136*Genanskaffelsespriser!$D166-(2009-L$3)/($C136+L137)*Genanskaffelsespriser!$D166*L136))","v":0},{"$f":"IF((M136*Genanskaffelsespriser!$D166-(2009-M$3)/($C136+M137)*Genanskaffelsespriser!$D166*M136)<0,0,(M136*Genanskaffelsespriser!$D166-(2009-M$3)/($C136+M137)*Genanskaffelsespriser!$D166*M136))","v":0},{"$f":"IF((N136*Genanskaffelsespriser!$D166-(2009-N$3)/($C136+N137)*Genanskaffelsespriser!$D166*N136)<0,0,(N136*Genanskaffelsespriser!$D166-(2009-N$3)/($C136+N137)*Genanskaffelsespriser!$D166*N136))","v":0},{"$f":"IF((O136*Genanskaffelsespriser!$D166-(2009-O$3)/($C136+O137)*Genanskaffelsespriser!$D166*O136)<0,0,(O136*Genanskaffelsespriser!$D166-(2009-O$3)/($C136+O137)*Genanskaffelsespriser!$D166*O136))","v":0},{"$f":"IF((P136*Genanskaffelsespriser!$D166-(2009-P$3)/($C136+P137)*Genanskaffelsespriser!$D166*P136)<0,0,(P136*Genanskaffelsespriser!$D166-(2009-P$3)/($C136+P137)*Genanskaffelsespriser!$D166*P136))","v":0},{"$f":"IF((Q136*Genanskaffelsespriser!$D166-(2009-Q$3)/($C136+Q137)*Genanskaffelsespriser!$D166*Q136)<0,0,(Q136*Genanskaffelsespriser!$D166-(2009-Q$3)/($C136+Q137)*Genanskaffelsespriser!$D166*Q136))","v":0},{"$f":"IF((R136*Genanskaffelsespriser!$D166-(2009-R$3)/($C136+R137)*Genanskaffelsespriser!$D166*R136)<0,0,(R136*Genanskaffelsespriser!$D166-(2009-R$3)/($C136+R137)*Genanskaffelsespriser!$D166*R136))","v":0},{"$f":"IF((S136*Genanskaffelsespriser!$D166-(2009-S$3)/($C136+S137)*Genanskaffelsespriser!$D166*S136)<0,0,(S136*Genanskaffelsespriser!$D166-(2009-S$3)/($C136+S137)*Genanskaffelsespriser!$D166*S136))","v":0},{"$f":"IF((T136*Genanskaffelsespriser!$D166-(2009-T$3)/($C136+T137)*Genanskaffelsespriser!$D166*T136)<0,0,(T136*Genanskaffelsespriser!$D166-(2009-T$3)/($C136+T137)*Genanskaffelsespriser!$D166*T136))","v":0},{"$f":"IF((U136*Genanskaffelsespriser!$D166-(2009-U$3)/($C136+U137)*Genanskaffelsespriser!$D166*U136)<0,0,(U136*Genanskaffelsespriser!$D166-(2009-U$3)/($C136+U137)*Genanskaffelsespriser!$D166*U136))","v":0},{"$f":"IF((V136*Genanskaffelsespriser!$D166-(2009-V$3)/($C136+V137)*Genanskaffelsespriser!$D166*V136)<0,0,(V136*Genanskaffelsespriser!$D166-(2009-V$3)/($C136+V137)*Genanskaffelsespriser!$D166*V136))","v":0},{"$f":"IF((W136*Genanskaffelsespriser!$D166-(2009-W$3)/($C136+W137)*Genanskaffelsespriser!$D166*W136)<0,0,(W136*Genanskaffelsespriser!$D166-(2009-W$3)/($C136+W137)*Genanskaffelsespriser!$D166*W136))","v":0},{"$f":"IF((X136*Genanskaffelsespriser!$D166-(2009-X$3)/($C136+X137)*Genanskaffelsespriser!$D166*X136)<0,0,(X136*Genanskaffelsespriser!$D166-(2009-X$3)/($C136+X137)*Genanskaffelsespriser!$D166*X136))","v":0},{"$f":"IF((Y136*Genanskaffelsespriser!$D166-(2009-Y$3)/($C136+Y137)*Genanskaffelsespriser!$D166*Y136)<0,0,(Y136*Genanskaffelsespriser!$D166-(2009-Y$3)/($C136+Y137)*Genanskaffelsespriser!$D166*Y136))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA136","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB136","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC136","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD136","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE136","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF136","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG136","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH136","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI136","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ136","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK136","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL136","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM136","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN136","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO136","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP136","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ136","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR136","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS136","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT136","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU136","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B167","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E167","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D138*Genanskaffelsespriser!$D167-(2009-D$3)/$C138*Genanskaffelsespriser!$D167*D138)<0,0,(D138*Genanskaffelsespriser!$D167-(2009-D$3)/$C138*Genanskaffelsespriser!$D167*D138))","v":0},{"$f":"IF((E138*Genanskaffelsespriser!$D167-(2009-E$3)/$C138*Genanskaffelsespriser!$D167*E138)<0,0,(E138*Genanskaffelsespriser!$D167-(2009-E$3)/$C138*Genanskaffelsespriser!$D167*E138))","v":0},{"$f":"IF((F138*Genanskaffelsespriser!$D167-(2009-F$3)/$C138*Genanskaffelsespriser!$D167*F138)<0,0,(F138*Genanskaffelsespriser!$D167-(2009-F$3)/$C138*Genanskaffelsespriser!$D167*F138))","v":0},{"$f":"IF((G138*Genanskaffelsespriser!$D167-(2009-G$3)/$C138*Genanskaffelsespriser!$D167*G138)<0,0,(G138*Genanskaffelsespriser!$D167-(2009-G$3)/$C138*Genanskaffelsespriser!$D167*G138))","v":0},{"$f":"IF((H138*Genanskaffelsespriser!$D167-(2009-H$3)/$C138*Genanskaffelsespriser!$D167*H138)<0,0,(H138*Genanskaffelsespriser!$D167-(2009-H$3)/$C138*Genanskaffelsespriser!$D167*H138))","v":0},{"$f":"IF((I138*Genanskaffelsespriser!$D167-(2009-I$3)/$C138*Genanskaffelsespriser!$D167*I138)<0,0,(I138*Genanskaffelsespriser!$D167-(2009-I$3)/$C138*Genanskaffelsespriser!$D167*I138))","v":0},{"$f":"IF((J138*Genanskaffelsespriser!$D167-(2009-J$3)/$C138*Genanskaffelsespriser!$D167*J138)<0,0,(J138*Genanskaffelsespriser!$D167-(2009-J$3)/$C138*Genanskaffelsespriser!$D167*J138))","v":0},{"$f":"IF((K138*Genanskaffelsespriser!$D167-(2009-K$3)/$C138*Genanskaffelsespriser!$D167*K138)<0,0,(K138*Genanskaffelsespriser!$D167-(2009-K$3)/$C138*Genanskaffelsespriser!$D167*K138))","v":0},{"$f":"IF((L138*Genanskaffelsespriser!$D167-(2009-L$3)/$C138*Genanskaffelsespriser!$D167*L138)<0,0,(L138*Genanskaffelsespriser!$D167-(2009-L$3)/$C138*Genanskaffelsespriser!$D167*L138))","v":0},{"$f":"IF((M138*Genanskaffelsespriser!$D167-(2009-M$3)/$C138*Genanskaffelsespriser!$D167*M138)<0,0,(M138*Genanskaffelsespriser!$D167-(2009-M$3)/$C138*Genanskaffelsespriser!$D167*M138))","v":0},{"$f":"IF((N138*Genanskaffelsespriser!$D167-(2009-N$3)/$C138*Genanskaffelsespriser!$D167*N138)<0,0,(N138*Genanskaffelsespriser!$D167-(2009-N$3)/$C138*Genanskaffelsespriser!$D167*N138))","v":0},{"$f":"IF((O138*Genanskaffelsespriser!$D167-(2009-O$3)/$C138*Genanskaffelsespriser!$D167*O138)<0,0,(O138*Genanskaffelsespriser!$D167-(2009-O$3)/$C138*Genanskaffelsespriser!$D167*O138))","v":0},{"$f":"IF((P138*Genanskaffelsespriser!$D167-(2009-P$3)/$C138*Genanskaffelsespriser!$D167*P138)<0,0,(P138*Genanskaffelsespriser!$D167-(2009-P$3)/$C138*Genanskaffelsespriser!$D167*P138))","v":0},{"$f":"IF((Q138*Genanskaffelsespriser!$D167-(2009-Q$3)/$C138*Genanskaffelsespriser!$D167*Q138)<0,0,(Q138*Genanskaffelsespriser!$D167-(2009-Q$3)/$C138*Genanskaffelsespriser!$D167*Q138))","v":0},{"$f":"IF((R138*Genanskaffelsespriser!$D167-(2009-R$3)/$C138*Genanskaffelsespriser!$D167*R138)<0,0,(R138*Genanskaffelsespriser!$D167-(2009-R$3)/$C138*Genanskaffelsespriser!$D167*R138))","v":0},{"$f":"IF((S138*Genanskaffelsespriser!$D167-(2009-S$3)/$C138*Genanskaffelsespriser!$D167*S138)<0,0,(S138*Genanskaffelsespriser!$D167-(2009-S$3)/$C138*Genanskaffelsespriser!$D167*S138))","v":0},{"$f":"IF((T138*Genanskaffelsespriser!$D167-(2009-T$3)/$C138*Genanskaffelsespriser!$D167*T138)<0,0,(T138*Genanskaffelsespriser!$D167-(2009-T$3)/$C138*Genanskaffelsespriser!$D167*T138))","v":0},{"$f":"IF((U138*Genanskaffelsespriser!$D167-(2009-U$3)/$C138*Genanskaffelsespriser!$D167*U138)<0,0,(U138*Genanskaffelsespriser!$D167-(2009-U$3)/$C138*Genanskaffelsespriser!$D167*U138))","v":0},{"$f":"IF((V138*Genanskaffelsespriser!$D167-(2009-V$3)/$C138*Genanskaffelsespriser!$D167*V138)<0,0,(V138*Genanskaffelsespriser!$D167-(2009-V$3)/$C138*Genanskaffelsespriser!$D167*V138))","v":0},{"$f":"IF((W138*Genanskaffelsespriser!$D167-(2009-W$3)/$C138*Genanskaffelsespriser!$D167*W138)<0,0,(W138*Genanskaffelsespriser!$D167-(2009-W$3)/$C138*Genanskaffelsespriser!$D167*W138))","v":0},{"$f":"IF((X138*Genanskaffelsespriser!$D167-(2009-X$3)/$C138*Genanskaffelsespriser!$D167*X138)<0,0,(X138*Genanskaffelsespriser!$D167-(2009-X$3)/$C138*Genanskaffelsespriser!$D167*X138))","v":0},{"$f":"IF((Y138*Genanskaffelsespriser!$D167-(2009-Y$3)/$C138*Genanskaffelsespriser!$D167*Y138)<0,0,(Y138*Genanskaffelsespriser!$D167-(2009-Y$3)/$C138*Genanskaffelsespriser!$D167*Y138))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA138","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB138","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC138","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD138","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE138","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF138","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG138","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH138","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI138","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ138","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK138","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL138","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM138","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN138","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO138","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP138","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ138","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR138","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS138","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT138","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU138","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B168","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E168","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D139*Genanskaffelsespriser!$D168-(2009-D$3)/$C139*Genanskaffelsespriser!$D168*D139)<0,0,(D139*Genanskaffelsespriser!$D168-(2009-D$3)/$C139*Genanskaffelsespriser!$D168*D139))","v":0},{"$f":"IF((E139*Genanskaffelsespriser!$D168-(2009-E$3)/$C139*Genanskaffelsespriser!$D168*E139)<0,0,(E139*Genanskaffelsespriser!$D168-(2009-E$3)/$C139*Genanskaffelsespriser!$D168*E139))","v":0},{"$f":"IF((F139*Genanskaffelsespriser!$D168-(2009-F$3)/$C139*Genanskaffelsespriser!$D168*F139)<0,0,(F139*Genanskaffelsespriser!$D168-(2009-F$3)/$C139*Genanskaffelsespriser!$D168*F139))","v":0},{"$f":"IF((G139*Genanskaffelsespriser!$D168-(2009-G$3)/$C139*Genanskaffelsespriser!$D168*G139)<0,0,(G139*Genanskaffelsespriser!$D168-(2009-G$3)/$C139*Genanskaffelsespriser!$D168*G139))","v":0},{"$f":"IF((H139*Genanskaffelsespriser!$D168-(2009-H$3)/$C139*Genanskaffelsespriser!$D168*H139)<0,0,(H139*Genanskaffelsespriser!$D168-(2009-H$3)/$C139*Genanskaffelsespriser!$D168*H139))","v":0},{"$f":"IF((I139*Genanskaffelsespriser!$D168-(2009-I$3)/$C139*Genanskaffelsespriser!$D168*I139)<0,0,(I139*Genanskaffelsespriser!$D168-(2009-I$3)/$C139*Genanskaffelsespriser!$D168*I139))","v":0},{"$f":"IF((J139*Genanskaffelsespriser!$D168-(2009-J$3)/$C139*Genanskaffelsespriser!$D168*J139)<0,0,(J139*Genanskaffelsespriser!$D168-(2009-J$3)/$C139*Genanskaffelsespriser!$D168*J139))","v":0},{"$f":"IF((K139*Genanskaffelsespriser!$D168-(2009-K$3)/$C139*Genanskaffelsespriser!$D168*K139)<0,0,(K139*Genanskaffelsespriser!$D168-(2009-K$3)/$C139*Genanskaffelsespriser!$D168*K139))","v":0},{"$f":"IF((L139*Genanskaffelsespriser!$D168-(2009-L$3)/$C139*Genanskaffelsespriser!$D168*L139)<0,0,(L139*Genanskaffelsespriser!$D168-(2009-L$3)/$C139*Genanskaffelsespriser!$D168*L139))","v":0},{"$f":"IF((M139*Genanskaffelsespriser!$D168-(2009-M$3)/$C139*Genanskaffelsespriser!$D168*M139)<0,0,(M139*Genanskaffelsespriser!$D168-(2009-M$3)/$C139*Genanskaffelsespriser!$D168*M139))","v":0},{"$f":"IF((N139*Genanskaffelsespriser!$D168-(2009-N$3)/$C139*Genanskaffelsespriser!$D168*N139)<0,0,(N139*Genanskaffelsespriser!$D168-(2009-N$3)/$C139*Genanskaffelsespriser!$D168*N139))","v":0},{"$f":"IF((O139*Genanskaffelsespriser!$D168-(2009-O$3)/$C139*Genanskaffelsespriser!$D168*O139)<0,0,(O139*Genanskaffelsespriser!$D168-(2009-O$3)/$C139*Genanskaffelsespriser!$D168*O139))","v":0},{"$f":"IF((P139*Genanskaffelsespriser!$D168-(2009-P$3)/$C139*Genanskaffelsespriser!$D168*P139)<0,0,(P139*Genanskaffelsespriser!$D168-(2009-P$3)/$C139*Genanskaffelsespriser!$D168*P139))","v":0},{"$f":"IF((Q139*Genanskaffelsespriser!$D168-(2009-Q$3)/$C139*Genanskaffelsespriser!$D168*Q139)<0,0,(Q139*Genanskaffelsespriser!$D168-(2009-Q$3)/$C139*Genanskaffelsespriser!$D168*Q139))","v":0},{"$f":"IF((R139*Genanskaffelsespriser!$D168-(2009-R$3)/$C139*Genanskaffelsespriser!$D168*R139)<0,0,(R139*Genanskaffelsespriser!$D168-(2009-R$3)/$C139*Genanskaffelsespriser!$D168*R139))","v":0},{"$f":"IF((S139*Genanskaffelsespriser!$D168-(2009-S$3)/$C139*Genanskaffelsespriser!$D168*S139)<0,0,(S139*Genanskaffelsespriser!$D168-(2009-S$3)/$C139*Genanskaffelsespriser!$D168*S139))","v":0},{"$f":"IF((T139*Genanskaffelsespriser!$D168-(2009-T$3)/$C139*Genanskaffelsespriser!$D168*T139)<0,0,(T139*Genanskaffelsespriser!$D168-(2009-T$3)/$C139*Genanskaffelsespriser!$D168*T139))","v":0},{"$f":"IF((U139*Genanskaffelsespriser!$D168-(2009-U$3)/$C139*Genanskaffelsespriser!$D168*U139)<0,0,(U139*Genanskaffelsespriser!$D168-(2009-U$3)/$C139*Genanskaffelsespriser!$D168*U139))","v":0},{"$f":"IF((V139*Genanskaffelsespriser!$D168-(2009-V$3)/$C139*Genanskaffelsespriser!$D168*V139)<0,0,(V139*Genanskaffelsespriser!$D168-(2009-V$3)/$C139*Genanskaffelsespriser!$D168*V139))","v":0},{"$f":"IF((W139*Genanskaffelsespriser!$D168-(2009-W$3)/$C139*Genanskaffelsespriser!$D168*W139)<0,0,(W139*Genanskaffelsespriser!$D168-(2009-W$3)/$C139*Genanskaffelsespriser!$D168*W139))","v":0},{"$f":"IF((X139*Genanskaffelsespriser!$D168-(2009-X$3)/$C139*Genanskaffelsespriser!$D168*X139)<0,0,(X139*Genanskaffelsespriser!$D168-(2009-X$3)/$C139*Genanskaffelsespriser!$D168*X139))","v":0},{"$f":"IF((Y139*Genanskaffelsespriser!$D168-(2009-Y$3)/$C139*Genanskaffelsespriser!$D168*Y139)<0,0,(Y139*Genanskaffelsespriser!$D168-(2009-Y$3)/$C139*Genanskaffelsespriser!$D168*Y139))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA139","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB139","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC139","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD139","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE139","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF139","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG139","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH139","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI139","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ139","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK139","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL139","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM139","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN139","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO139","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP139","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ139","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR139","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS139","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT139","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU139","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Store pumpestationer: inkl. SRO-anlæg - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW141:AW160)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT141:BT160)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ141:CQ160)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B170","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E170","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D141*Genanskaffelsespriser!$D170-(2009-D$3)/($C141+D142)*Genanskaffelsespriser!$D170*D141)<0,0,(D141*Genanskaffelsespriser!$D170-(2009-D$3)/($C141+D142)*Genanskaffelsespriser!$D170*D141))","v":0},{"$f":"IF((E141*Genanskaffelsespriser!$D170-(2009-E$3)/($C141+E142)*Genanskaffelsespriser!$D170*E141)<0,0,(E141*Genanskaffelsespriser!$D170-(2009-E$3)/($C141+E142)*Genanskaffelsespriser!$D170*E141))","v":0},{"$f":"IF((F141*Genanskaffelsespriser!$D170-(2009-F$3)/($C141+F142)*Genanskaffelsespriser!$D170*F141)<0,0,(F141*Genanskaffelsespriser!$D170-(2009-F$3)/($C141+F142)*Genanskaffelsespriser!$D170*F141))","v":0},{"$f":"IF((G141*Genanskaffelsespriser!$D170-(2009-G$3)/($C141+G142)*Genanskaffelsespriser!$D170*G141)<0,0,(G141*Genanskaffelsespriser!$D170-(2009-G$3)/($C141+G142)*Genanskaffelsespriser!$D170*G141))","v":0},{"$f":"IF((H141*Genanskaffelsespriser!$D170-(2009-H$3)/($C141+H142)*Genanskaffelsespriser!$D170*H141)<0,0,(H141*Genanskaffelsespriser!$D170-(2009-H$3)/($C141+H142)*Genanskaffelsespriser!$D170*H141))","v":0},{"$f":"IF((I141*Genanskaffelsespriser!$D170-(2009-I$3)/($C141+I142)*Genanskaffelsespriser!$D170*I141)<0,0,(I141*Genanskaffelsespriser!$D170-(2009-I$3)/($C141+I142)*Genanskaffelsespriser!$D170*I141))","v":0},{"$f":"IF((J141*Genanskaffelsespriser!$D170-(2009-J$3)/($C141+J142)*Genanskaffelsespriser!$D170*J141)<0,0,(J141*Genanskaffelsespriser!$D170-(2009-J$3)/($C141+J142)*Genanskaffelsespriser!$D170*J141))","v":0},{"$f":"IF((K141*Genanskaffelsespriser!$D170-(2009-K$3)/($C141+K142)*Genanskaffelsespriser!$D170*K141)<0,0,(K141*Genanskaffelsespriser!$D170-(2009-K$3)/($C141+K142)*Genanskaffelsespriser!$D170*K141))","v":0},{"$f":"IF((L141*Genanskaffelsespriser!$D170-(2009-L$3)/($C141+L142)*Genanskaffelsespriser!$D170*L141)<0,0,(L141*Genanskaffelsespriser!$D170-(2009-L$3)/($C141+L142)*Genanskaffelsespriser!$D170*L141))","v":0},{"$f":"IF((M141*Genanskaffelsespriser!$D170-(2009-M$3)/($C141+M142)*Genanskaffelsespriser!$D170*M141)<0,0,(M141*Genanskaffelsespriser!$D170-(2009-M$3)/($C141+M142)*Genanskaffelsespriser!$D170*M141))","v":0},{"$f":"IF((N141*Genanskaffelsespriser!$D170-(2009-N$3)/($C141+N142)*Genanskaffelsespriser!$D170*N141)<0,0,(N141*Genanskaffelsespriser!$D170-(2009-N$3)/($C141+N142)*Genanskaffelsespriser!$D170*N141))","v":0},{"$f":"IF((O141*Genanskaffelsespriser!$D170-(2009-O$3)/($C141+O142)*Genanskaffelsespriser!$D170*O141)<0,0,(O141*Genanskaffelsespriser!$D170-(2009-O$3)/($C141+O142)*Genanskaffelsespriser!$D170*O141))","v":0},{"$f":"IF((P141*Genanskaffelsespriser!$D170-(2009-P$3)/($C141+P142)*Genanskaffelsespriser!$D170*P141)<0,0,(P141*Genanskaffelsespriser!$D170-(2009-P$3)/($C141+P142)*Genanskaffelsespriser!$D170*P141))","v":0},{"$f":"IF((Q141*Genanskaffelsespriser!$D170-(2009-Q$3)/($C141+Q142)*Genanskaffelsespriser!$D170*Q141)<0,0,(Q141*Genanskaffelsespriser!$D170-(2009-Q$3)/($C141+Q142)*Genanskaffelsespriser!$D170*Q141))","v":0},{"$f":"IF((R141*Genanskaffelsespriser!$D170-(2009-R$3)/($C141+R142)*Genanskaffelsespriser!$D170*R141)<0,0,(R141*Genanskaffelsespriser!$D170-(2009-R$3)/($C141+R142)*Genanskaffelsespriser!$D170*R141))","v":0},{"$f":"IF((S141*Genanskaffelsespriser!$D170-(2009-S$3)/($C141+S142)*Genanskaffelsespriser!$D170*S141)<0,0,(S141*Genanskaffelsespriser!$D170-(2009-S$3)/($C141+S142)*Genanskaffelsespriser!$D170*S141))","v":0},{"$f":"IF((T141*Genanskaffelsespriser!$D170-(2009-T$3)/($C141+T142)*Genanskaffelsespriser!$D170*T141)<0,0,(T141*Genanskaffelsespriser!$D170-(2009-T$3)/($C141+T142)*Genanskaffelsespriser!$D170*T141))","v":0},{"$f":"IF((U141*Genanskaffelsespriser!$D170-(2009-U$3)/($C141+U142)*Genanskaffelsespriser!$D170*U141)<0,0,(U141*Genanskaffelsespriser!$D170-(2009-U$3)/($C141+U142)*Genanskaffelsespriser!$D170*U141))","v":0},{"$f":"IF((V141*Genanskaffelsespriser!$D170-(2009-V$3)/($C141+V142)*Genanskaffelsespriser!$D170*V141)<0,0,(V141*Genanskaffelsespriser!$D170-(2009-V$3)/($C141+V142)*Genanskaffelsespriser!$D170*V141))","v":0},{"$f":"IF((W141*Genanskaffelsespriser!$D170-(2009-W$3)/($C141+W142)*Genanskaffelsespriser!$D170*W141)<0,0,(W141*Genanskaffelsespriser!$D170-(2009-W$3)/($C141+W142)*Genanskaffelsespriser!$D170*W141))","v":0},{"$f":"IF((X141*Genanskaffelsespriser!$D170-(2009-X$3)/($C141+X142)*Genanskaffelsespriser!$D170*X141)<0,0,(X141*Genanskaffelsespriser!$D170-(2009-X$3)/($C141+X142)*Genanskaffelsespriser!$D170*X141))","v":0},{"$f":"IF((Y141*Genanskaffelsespriser!$D170-(2009-Y$3)/($C141+Y142)*Genanskaffelsespriser!$D170*Y141)<0,0,(Y141*Genanskaffelsespriser!$D170-(2009-Y$3)/($C141+Y142)*Genanskaffelsespriser!$D170*Y141))","v":0},{"$f":"+SUM(AA141:AV141)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA141","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB141","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC141","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD141","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE141","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF141","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG141","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH141","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI141","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ141","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK141","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL141","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM141","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN141","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO141","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP141","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ141","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR141","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS141","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT141","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU141","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV141","v":0},{"$f":"+SUM(AX141:BS141)","v":0},{"$f":"(AA141+AX141)/2","v":0},{"$f":"(AB141+AY141)/2","v":0},{"$f":"(AC141+AZ141)/2","v":0},{"$f":"(AD141+BA141)/2","v":0},{"$f":"(AE141+BB141)/2","v":0},{"$f":"(AF141+BC141)/2","v":0},{"$f":"(AG141+BD141)/2","v":0},{"$f":"(AH141+BE141)/2","v":0},{"$f":"(AI141+BF141)/2","v":0},{"$f":"(AJ141+BG141)/2","v":0},{"$f":"(AK141+BH141)/2","v":0},{"$f":"(AL141+BI141)/2","v":0},{"$f":"(AM141+BJ141)/2","v":0},{"$f":"(AN141+BK141)/2","v":0},{"$f":"(AO141+BL141)/2","v":0},{"$f":"(AP141+BM141)/2","v":0},{"$f":"(AQ141+BN141)/2","v":0},{"$f":"(AR141+BO141)/2","v":0},{"$f":"(AS141+BP141)/2","v":0},{"$f":"(AT141+BQ141)/2","v":0},{"$f":"(AU141+BR141)/2","v":0},{"$f":"(AV141+BS141)/2","v":0},{"$f":"+AVERAGE(AW141,BT141)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B171","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E171","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D143*Genanskaffelsespriser!$D171-(2009-D$3)/$C143*Genanskaffelsespriser!$D171*D143)<0,0,(D143*Genanskaffelsespriser!$D171-(2009-D$3)/$C143*Genanskaffelsespriser!$D171*D143))","v":0},{"$f":"IF((E143*Genanskaffelsespriser!$D171-(2009-E$3)/$C143*Genanskaffelsespriser!$D171*E143)<0,0,(E143*Genanskaffelsespriser!$D171-(2009-E$3)/$C143*Genanskaffelsespriser!$D171*E143))","v":0},{"$f":"IF((F143*Genanskaffelsespriser!$D171-(2009-F$3)/$C143*Genanskaffelsespriser!$D171*F143)<0,0,(F143*Genanskaffelsespriser!$D171-(2009-F$3)/$C143*Genanskaffelsespriser!$D171*F143))","v":0},{"$f":"IF((G143*Genanskaffelsespriser!$D171-(2009-G$3)/$C143*Genanskaffelsespriser!$D171*G143)<0,0,(G143*Genanskaffelsespriser!$D171-(2009-G$3)/$C143*Genanskaffelsespriser!$D171*G143))","v":0},{"$f":"IF((H143*Genanskaffelsespriser!$D171-(2009-H$3)/$C143*Genanskaffelsespriser!$D171*H143)<0,0,(H143*Genanskaffelsespriser!$D171-(2009-H$3)/$C143*Genanskaffelsespriser!$D171*H143))","v":0},{"$f":"IF((I143*Genanskaffelsespriser!$D171-(2009-I$3)/$C143*Genanskaffelsespriser!$D171*I143)<0,0,(I143*Genanskaffelsespriser!$D171-(2009-I$3)/$C143*Genanskaffelsespriser!$D171*I143))","v":0},{"$f":"IF((J143*Genanskaffelsespriser!$D171-(2009-J$3)/$C143*Genanskaffelsespriser!$D171*J143)<0,0,(J143*Genanskaffelsespriser!$D171-(2009-J$3)/$C143*Genanskaffelsespriser!$D171*J143))","v":0},{"$f":"IF((K143*Genanskaffelsespriser!$D171-(2009-K$3)/$C143*Genanskaffelsespriser!$D171*K143)<0,0,(K143*Genanskaffelsespriser!$D171-(2009-K$3)/$C143*Genanskaffelsespriser!$D171*K143))","v":0},{"$f":"IF((L143*Genanskaffelsespriser!$D171-(2009-L$3)/$C143*Genanskaffelsespriser!$D171*L143)<0,0,(L143*Genanskaffelsespriser!$D171-(2009-L$3)/$C143*Genanskaffelsespriser!$D171*L143))","v":0},{"$f":"IF((M143*Genanskaffelsespriser!$D171-(2009-M$3)/$C143*Genanskaffelsespriser!$D171*M143)<0,0,(M143*Genanskaffelsespriser!$D171-(2009-M$3)/$C143*Genanskaffelsespriser!$D171*M143))","v":0},{"$f":"IF((N143*Genanskaffelsespriser!$D171-(2009-N$3)/$C143*Genanskaffelsespriser!$D171*N143)<0,0,(N143*Genanskaffelsespriser!$D171-(2009-N$3)/$C143*Genanskaffelsespriser!$D171*N143))","v":0},{"$f":"IF((O143*Genanskaffelsespriser!$D171-(2009-O$3)/$C143*Genanskaffelsespriser!$D171*O143)<0,0,(O143*Genanskaffelsespriser!$D171-(2009-O$3)/$C143*Genanskaffelsespriser!$D171*O143))","v":0},{"$f":"IF((P143*Genanskaffelsespriser!$D171-(2009-P$3)/$C143*Genanskaffelsespriser!$D171*P143)<0,0,(P143*Genanskaffelsespriser!$D171-(2009-P$3)/$C143*Genanskaffelsespriser!$D171*P143))","v":0},{"$f":"IF((Q143*Genanskaffelsespriser!$D171-(2009-Q$3)/$C143*Genanskaffelsespriser!$D171*Q143)<0,0,(Q143*Genanskaffelsespriser!$D171-(2009-Q$3)/$C143*Genanskaffelsespriser!$D171*Q143))","v":0},{"$f":"IF((R143*Genanskaffelsespriser!$D171-(2009-R$3)/$C143*Genanskaffelsespriser!$D171*R143)<0,0,(R143*Genanskaffelsespriser!$D171-(2009-R$3)/$C143*Genanskaffelsespriser!$D171*R143))","v":0},{"$f":"IF((S143*Genanskaffelsespriser!$D171-(2009-S$3)/$C143*Genanskaffelsespriser!$D171*S143)<0,0,(S143*Genanskaffelsespriser!$D171-(2009-S$3)/$C143*Genanskaffelsespriser!$D171*S143))","v":0},{"$f":"IF((T143*Genanskaffelsespriser!$D171-(2009-T$3)/$C143*Genanskaffelsespriser!$D171*T143)<0,0,(T143*Genanskaffelsespriser!$D171-(2009-T$3)/$C143*Genanskaffelsespriser!$D171*T143))","v":0},{"$f":"IF((U143*Genanskaffelsespriser!$D171-(2009-U$3)/$C143*Genanskaffelsespriser!$D171*U143)<0,0,(U143*Genanskaffelsespriser!$D171-(2009-U$3)/$C143*Genanskaffelsespriser!$D171*U143))","v":0},{"$f":"IF((V143*Genanskaffelsespriser!$D171-(2009-V$3)/$C143*Genanskaffelsespriser!$D171*V143)<0,0,(V143*Genanskaffelsespriser!$D171-(2009-V$3)/$C143*Genanskaffelsespriser!$D171*V143))","v":0},{"$f":"IF((W143*Genanskaffelsespriser!$D171-(2009-W$3)/$C143*Genanskaffelsespriser!$D171*W143)<0,0,(W143*Genanskaffelsespriser!$D171-(2009-W$3)/$C143*Genanskaffelsespriser!$D171*W143))","v":0},{"$f":"IF((X143*Genanskaffelsespriser!$D171-(2009-X$3)/$C143*Genanskaffelsespriser!$D171*X143)<0,0,(X143*Genanskaffelsespriser!$D171-(2009-X$3)/$C143*Genanskaffelsespriser!$D171*X143))","v":0},{"$f":"IF((Y143*Genanskaffelsespriser!$D171-(2009-Y$3)/$C143*Genanskaffelsespriser!$D171*Y143)<0,0,(Y143*Genanskaffelsespriser!$D171-(2009-Y$3)/$C143*Genanskaffelsespriser!$D171*Y143))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA143","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB143","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC143","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD143","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE143","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF143","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG143","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH143","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI143","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ143","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK143","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL143","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM143","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN143","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO143","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP143","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ143","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR143","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS143","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT143","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU143","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B172","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E172","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D144*Genanskaffelsespriser!$D172-(2009-D$3)/$C144*Genanskaffelsespriser!$D172*D144)<0,0,(D144*Genanskaffelsespriser!$D172-(2009-D$3)/$C144*Genanskaffelsespriser!$D172*D144))","v":0},{"$f":"IF((E144*Genanskaffelsespriser!$D172-(2009-E$3)/$C144*Genanskaffelsespriser!$D172*E144)<0,0,(E144*Genanskaffelsespriser!$D172-(2009-E$3)/$C144*Genanskaffelsespriser!$D172*E144))","v":0},{"$f":"IF((F144*Genanskaffelsespriser!$D172-(2009-F$3)/$C144*Genanskaffelsespriser!$D172*F144)<0,0,(F144*Genanskaffelsespriser!$D172-(2009-F$3)/$C144*Genanskaffelsespriser!$D172*F144))","v":0},{"$f":"IF((G144*Genanskaffelsespriser!$D172-(2009-G$3)/$C144*Genanskaffelsespriser!$D172*G144)<0,0,(G144*Genanskaffelsespriser!$D172-(2009-G$3)/$C144*Genanskaffelsespriser!$D172*G144))","v":0},{"$f":"IF((H144*Genanskaffelsespriser!$D172-(2009-H$3)/$C144*Genanskaffelsespriser!$D172*H144)<0,0,(H144*Genanskaffelsespriser!$D172-(2009-H$3)/$C144*Genanskaffelsespriser!$D172*H144))","v":0},{"$f":"IF((I144*Genanskaffelsespriser!$D172-(2009-I$3)/$C144*Genanskaffelsespriser!$D172*I144)<0,0,(I144*Genanskaffelsespriser!$D172-(2009-I$3)/$C144*Genanskaffelsespriser!$D172*I144))","v":0},{"$f":"IF((J144*Genanskaffelsespriser!$D172-(2009-J$3)/$C144*Genanskaffelsespriser!$D172*J144)<0,0,(J144*Genanskaffelsespriser!$D172-(2009-J$3)/$C144*Genanskaffelsespriser!$D172*J144))","v":0},{"$f":"IF((K144*Genanskaffelsespriser!$D172-(2009-K$3)/$C144*Genanskaffelsespriser!$D172*K144)<0,0,(K144*Genanskaffelsespriser!$D172-(2009-K$3)/$C144*Genanskaffelsespriser!$D172*K144))","v":0},{"$f":"IF((L144*Genanskaffelsespriser!$D172-(2009-L$3)/$C144*Genanskaffelsespriser!$D172*L144)<0,0,(L144*Genanskaffelsespriser!$D172-(2009-L$3)/$C144*Genanskaffelsespriser!$D172*L144))","v":0},{"$f":"IF((M144*Genanskaffelsespriser!$D172-(2009-M$3)/$C144*Genanskaffelsespriser!$D172*M144)<0,0,(M144*Genanskaffelsespriser!$D172-(2009-M$3)/$C144*Genanskaffelsespriser!$D172*M144))","v":0},{"$f":"IF((N144*Genanskaffelsespriser!$D172-(2009-N$3)/$C144*Genanskaffelsespriser!$D172*N144)<0,0,(N144*Genanskaffelsespriser!$D172-(2009-N$3)/$C144*Genanskaffelsespriser!$D172*N144))","v":0},{"$f":"IF((O144*Genanskaffelsespriser!$D172-(2009-O$3)/$C144*Genanskaffelsespriser!$D172*O144)<0,0,(O144*Genanskaffelsespriser!$D172-(2009-O$3)/$C144*Genanskaffelsespriser!$D172*O144))","v":0},{"$f":"IF((P144*Genanskaffelsespriser!$D172-(2009-P$3)/$C144*Genanskaffelsespriser!$D172*P144)<0,0,(P144*Genanskaffelsespriser!$D172-(2009-P$3)/$C144*Genanskaffelsespriser!$D172*P144))","v":0},{"$f":"IF((Q144*Genanskaffelsespriser!$D172-(2009-Q$3)/$C144*Genanskaffelsespriser!$D172*Q144)<0,0,(Q144*Genanskaffelsespriser!$D172-(2009-Q$3)/$C144*Genanskaffelsespriser!$D172*Q144))","v":0},{"$f":"IF((R144*Genanskaffelsespriser!$D172-(2009-R$3)/$C144*Genanskaffelsespriser!$D172*R144)<0,0,(R144*Genanskaffelsespriser!$D172-(2009-R$3)/$C144*Genanskaffelsespriser!$D172*R144))","v":0},{"$f":"IF((S144*Genanskaffelsespriser!$D172-(2009-S$3)/$C144*Genanskaffelsespriser!$D172*S144)<0,0,(S144*Genanskaffelsespriser!$D172-(2009-S$3)/$C144*Genanskaffelsespriser!$D172*S144))","v":0},{"$f":"IF((T144*Genanskaffelsespriser!$D172-(2009-T$3)/$C144*Genanskaffelsespriser!$D172*T144)<0,0,(T144*Genanskaffelsespriser!$D172-(2009-T$3)/$C144*Genanskaffelsespriser!$D172*T144))","v":0},{"$f":"IF((U144*Genanskaffelsespriser!$D172-(2009-U$3)/$C144*Genanskaffelsespriser!$D172*U144)<0,0,(U144*Genanskaffelsespriser!$D172-(2009-U$3)/$C144*Genanskaffelsespriser!$D172*U144))","v":0},{"$f":"IF((V144*Genanskaffelsespriser!$D172-(2009-V$3)/$C144*Genanskaffelsespriser!$D172*V144)<0,0,(V144*Genanskaffelsespriser!$D172-(2009-V$3)/$C144*Genanskaffelsespriser!$D172*V144))","v":0},{"$f":"IF((W144*Genanskaffelsespriser!$D172-(2009-W$3)/$C144*Genanskaffelsespriser!$D172*W144)<0,0,(W144*Genanskaffelsespriser!$D172-(2009-W$3)/$C144*Genanskaffelsespriser!$D172*W144))","v":0},{"$f":"IF((X144*Genanskaffelsespriser!$D172-(2009-X$3)/$C144*Genanskaffelsespriser!$D172*X144)<0,0,(X144*Genanskaffelsespriser!$D172-(2009-X$3)/$C144*Genanskaffelsespriser!$D172*X144))","v":0},{"$f":"IF((Y144*Genanskaffelsespriser!$D172-(2009-Y$3)/$C144*Genanskaffelsespriser!$D172*Y144)<0,0,(Y144*Genanskaffelsespriser!$D172-(2009-Y$3)/$C144*Genanskaffelsespriser!$D172*Y144))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA144","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB144","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC144","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD144","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE144","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF144","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG144","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH144","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI144","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ144","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK144","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL144","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM144","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN144","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO144","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP144","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ144","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR144","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS144","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT144","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU144","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B173","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E173","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D145*Genanskaffelsespriser!$D173-(2009-D$3)/$C145*Genanskaffelsespriser!$D173*D145)<0,0,(D145*Genanskaffelsespriser!$D173-(2009-D$3)/$C145*Genanskaffelsespriser!$D173*D145))","v":0},{"$f":"IF((E145*Genanskaffelsespriser!$D173-(2009-E$3)/$C145*Genanskaffelsespriser!$D173*E145)<0,0,(E145*Genanskaffelsespriser!$D173-(2009-E$3)/$C145*Genanskaffelsespriser!$D173*E145))","v":0},{"$f":"IF((F145*Genanskaffelsespriser!$D173-(2009-F$3)/$C145*Genanskaffelsespriser!$D173*F145)<0,0,(F145*Genanskaffelsespriser!$D173-(2009-F$3)/$C145*Genanskaffelsespriser!$D173*F145))","v":0},{"$f":"IF((G145*Genanskaffelsespriser!$D173-(2009-G$3)/$C145*Genanskaffelsespriser!$D173*G145)<0,0,(G145*Genanskaffelsespriser!$D173-(2009-G$3)/$C145*Genanskaffelsespriser!$D173*G145))","v":0},{"$f":"IF((H145*Genanskaffelsespriser!$D173-(2009-H$3)/$C145*Genanskaffelsespriser!$D173*H145)<0,0,(H145*Genanskaffelsespriser!$D173-(2009-H$3)/$C145*Genanskaffelsespriser!$D173*H145))","v":0},{"$f":"IF((I145*Genanskaffelsespriser!$D173-(2009-I$3)/$C145*Genanskaffelsespriser!$D173*I145)<0,0,(I145*Genanskaffelsespriser!$D173-(2009-I$3)/$C145*Genanskaffelsespriser!$D173*I145))","v":0},{"$f":"IF((J145*Genanskaffelsespriser!$D173-(2009-J$3)/$C145*Genanskaffelsespriser!$D173*J145)<0,0,(J145*Genanskaffelsespriser!$D173-(2009-J$3)/$C145*Genanskaffelsespriser!$D173*J145))","v":0},{"$f":"IF((K145*Genanskaffelsespriser!$D173-(2009-K$3)/$C145*Genanskaffelsespriser!$D173*K145)<0,0,(K145*Genanskaffelsespriser!$D173-(2009-K$3)/$C145*Genanskaffelsespriser!$D173*K145))","v":0},{"$f":"IF((L145*Genanskaffelsespriser!$D173-(2009-L$3)/$C145*Genanskaffelsespriser!$D173*L145)<0,0,(L145*Genanskaffelsespriser!$D173-(2009-L$3)/$C145*Genanskaffelsespriser!$D173*L145))","v":0},{"$f":"IF((M145*Genanskaffelsespriser!$D173-(2009-M$3)/$C145*Genanskaffelsespriser!$D173*M145)<0,0,(M145*Genanskaffelsespriser!$D173-(2009-M$3)/$C145*Genanskaffelsespriser!$D173*M145))","v":0},{"$f":"IF((N145*Genanskaffelsespriser!$D173-(2009-N$3)/$C145*Genanskaffelsespriser!$D173*N145)<0,0,(N145*Genanskaffelsespriser!$D173-(2009-N$3)/$C145*Genanskaffelsespriser!$D173*N145))","v":0},{"$f":"IF((O145*Genanskaffelsespriser!$D173-(2009-O$3)/$C145*Genanskaffelsespriser!$D173*O145)<0,0,(O145*Genanskaffelsespriser!$D173-(2009-O$3)/$C145*Genanskaffelsespriser!$D173*O145))","v":0},{"$f":"IF((P145*Genanskaffelsespriser!$D173-(2009-P$3)/$C145*Genanskaffelsespriser!$D173*P145)<0,0,(P145*Genanskaffelsespriser!$D173-(2009-P$3)/$C145*Genanskaffelsespriser!$D173*P145))","v":0},{"$f":"IF((Q145*Genanskaffelsespriser!$D173-(2009-Q$3)/$C145*Genanskaffelsespriser!$D173*Q145)<0,0,(Q145*Genanskaffelsespriser!$D173-(2009-Q$3)/$C145*Genanskaffelsespriser!$D173*Q145))","v":0},{"$f":"IF((R145*Genanskaffelsespriser!$D173-(2009-R$3)/$C145*Genanskaffelsespriser!$D173*R145)<0,0,(R145*Genanskaffelsespriser!$D173-(2009-R$3)/$C145*Genanskaffelsespriser!$D173*R145))","v":0},{"$f":"IF((S145*Genanskaffelsespriser!$D173-(2009-S$3)/$C145*Genanskaffelsespriser!$D173*S145)<0,0,(S145*Genanskaffelsespriser!$D173-(2009-S$3)/$C145*Genanskaffelsespriser!$D173*S145))","v":0},{"$f":"IF((T145*Genanskaffelsespriser!$D173-(2009-T$3)/$C145*Genanskaffelsespriser!$D173*T145)<0,0,(T145*Genanskaffelsespriser!$D173-(2009-T$3)/$C145*Genanskaffelsespriser!$D173*T145))","v":0},{"$f":"IF((U145*Genanskaffelsespriser!$D173-(2009-U$3)/$C145*Genanskaffelsespriser!$D173*U145)<0,0,(U145*Genanskaffelsespriser!$D173-(2009-U$3)/$C145*Genanskaffelsespriser!$D173*U145))","v":0},{"$f":"IF((V145*Genanskaffelsespriser!$D173-(2009-V$3)/$C145*Genanskaffelsespriser!$D173*V145)<0,0,(V145*Genanskaffelsespriser!$D173-(2009-V$3)/$C145*Genanskaffelsespriser!$D173*V145))","v":0},{"$f":"IF((W145*Genanskaffelsespriser!$D173-(2009-W$3)/$C145*Genanskaffelsespriser!$D173*W145)<0,0,(W145*Genanskaffelsespriser!$D173-(2009-W$3)/$C145*Genanskaffelsespriser!$D173*W145))","v":0},{"$f":"IF((X145*Genanskaffelsespriser!$D173-(2009-X$3)/$C145*Genanskaffelsespriser!$D173*X145)<0,0,(X145*Genanskaffelsespriser!$D173-(2009-X$3)/$C145*Genanskaffelsespriser!$D173*X145))","v":0},{"$f":"IF((Y145*Genanskaffelsespriser!$D173-(2009-Y$3)/$C145*Genanskaffelsespriser!$D173*Y145)<0,0,(Y145*Genanskaffelsespriser!$D173-(2009-Y$3)/$C145*Genanskaffelsespriser!$D173*Y145))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA145","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB145","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC145","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD145","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE145","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF145","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG145","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH145","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI145","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ145","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK145","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL145","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM145","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN145","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO145","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP145","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ145","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR145","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS145","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT145","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU145","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B174","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E174","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D146*Genanskaffelsespriser!$D174-(2009-D$3)/$C146*Genanskaffelsespriser!$D174*D146)<0,0,(D146*Genanskaffelsespriser!$D174-(2009-D$3)/$C146*Genanskaffelsespriser!$D174*D146))","v":0},{"$f":"IF((E146*Genanskaffelsespriser!$D174-(2009-E$3)/$C146*Genanskaffelsespriser!$D174*E146)<0,0,(E146*Genanskaffelsespriser!$D174-(2009-E$3)/$C146*Genanskaffelsespriser!$D174*E146))","v":0},{"$f":"IF((F146*Genanskaffelsespriser!$D174-(2009-F$3)/$C146*Genanskaffelsespriser!$D174*F146)<0,0,(F146*Genanskaffelsespriser!$D174-(2009-F$3)/$C146*Genanskaffelsespriser!$D174*F146))","v":0},{"$f":"IF((G146*Genanskaffelsespriser!$D174-(2009-G$3)/$C146*Genanskaffelsespriser!$D174*G146)<0,0,(G146*Genanskaffelsespriser!$D174-(2009-G$3)/$C146*Genanskaffelsespriser!$D174*G146))","v":0},{"$f":"IF((H146*Genanskaffelsespriser!$D174-(2009-H$3)/$C146*Genanskaffelsespriser!$D174*H146)<0,0,(H146*Genanskaffelsespriser!$D174-(2009-H$3)/$C146*Genanskaffelsespriser!$D174*H146))","v":0},{"$f":"IF((I146*Genanskaffelsespriser!$D174-(2009-I$3)/$C146*Genanskaffelsespriser!$D174*I146)<0,0,(I146*Genanskaffelsespriser!$D174-(2009-I$3)/$C146*Genanskaffelsespriser!$D174*I146))","v":0},{"$f":"IF((J146*Genanskaffelsespriser!$D174-(2009-J$3)/$C146*Genanskaffelsespriser!$D174*J146)<0,0,(J146*Genanskaffelsespriser!$D174-(2009-J$3)/$C146*Genanskaffelsespriser!$D174*J146))","v":0},{"$f":"IF((K146*Genanskaffelsespriser!$D174-(2009-K$3)/$C146*Genanskaffelsespriser!$D174*K146)<0,0,(K146*Genanskaffelsespriser!$D174-(2009-K$3)/$C146*Genanskaffelsespriser!$D174*K146))","v":0},{"$f":"IF((L146*Genanskaffelsespriser!$D174-(2009-L$3)/$C146*Genanskaffelsespriser!$D174*L146)<0,0,(L146*Genanskaffelsespriser!$D174-(2009-L$3)/$C146*Genanskaffelsespriser!$D174*L146))","v":0},{"$f":"IF((M146*Genanskaffelsespriser!$D174-(2009-M$3)/$C146*Genanskaffelsespriser!$D174*M146)<0,0,(M146*Genanskaffelsespriser!$D174-(2009-M$3)/$C146*Genanskaffelsespriser!$D174*M146))","v":0},{"$f":"IF((N146*Genanskaffelsespriser!$D174-(2009-N$3)/$C146*Genanskaffelsespriser!$D174*N146)<0,0,(N146*Genanskaffelsespriser!$D174-(2009-N$3)/$C146*Genanskaffelsespriser!$D174*N146))","v":0},{"$f":"IF((O146*Genanskaffelsespriser!$D174-(2009-O$3)/$C146*Genanskaffelsespriser!$D174*O146)<0,0,(O146*Genanskaffelsespriser!$D174-(2009-O$3)/$C146*Genanskaffelsespriser!$D174*O146))","v":0},{"$f":"IF((P146*Genanskaffelsespriser!$D174-(2009-P$3)/$C146*Genanskaffelsespriser!$D174*P146)<0,0,(P146*Genanskaffelsespriser!$D174-(2009-P$3)/$C146*Genanskaffelsespriser!$D174*P146))","v":0},{"$f":"IF((Q146*Genanskaffelsespriser!$D174-(2009-Q$3)/$C146*Genanskaffelsespriser!$D174*Q146)<0,0,(Q146*Genanskaffelsespriser!$D174-(2009-Q$3)/$C146*Genanskaffelsespriser!$D174*Q146))","v":0},{"$f":"IF((R146*Genanskaffelsespriser!$D174-(2009-R$3)/$C146*Genanskaffelsespriser!$D174*R146)<0,0,(R146*Genanskaffelsespriser!$D174-(2009-R$3)/$C146*Genanskaffelsespriser!$D174*R146))","v":0},{"$f":"IF((S146*Genanskaffelsespriser!$D174-(2009-S$3)/$C146*Genanskaffelsespriser!$D174*S146)<0,0,(S146*Genanskaffelsespriser!$D174-(2009-S$3)/$C146*Genanskaffelsespriser!$D174*S146))","v":0},{"$f":"IF((T146*Genanskaffelsespriser!$D174-(2009-T$3)/$C146*Genanskaffelsespriser!$D174*T146)<0,0,(T146*Genanskaffelsespriser!$D174-(2009-T$3)/$C146*Genanskaffelsespriser!$D174*T146))","v":0},{"$f":"IF((U146*Genanskaffelsespriser!$D174-(2009-U$3)/$C146*Genanskaffelsespriser!$D174*U146)<0,0,(U146*Genanskaffelsespriser!$D174-(2009-U$3)/$C146*Genanskaffelsespriser!$D174*U146))","v":0},{"$f":"IF((V146*Genanskaffelsespriser!$D174-(2009-V$3)/$C146*Genanskaffelsespriser!$D174*V146)<0,0,(V146*Genanskaffelsespriser!$D174-(2009-V$3)/$C146*Genanskaffelsespriser!$D174*V146))","v":0},{"$f":"IF((W146*Genanskaffelsespriser!$D174-(2009-W$3)/$C146*Genanskaffelsespriser!$D174*W146)<0,0,(W146*Genanskaffelsespriser!$D174-(2009-W$3)/$C146*Genanskaffelsespriser!$D174*W146))","v":0},{"$f":"IF((X146*Genanskaffelsespriser!$D174-(2009-X$3)/$C146*Genanskaffelsespriser!$D174*X146)<0,0,(X146*Genanskaffelsespriser!$D174-(2009-X$3)/$C146*Genanskaffelsespriser!$D174*X146))","v":0},{"$f":"IF((Y146*Genanskaffelsespriser!$D174-(2009-Y$3)/$C146*Genanskaffelsespriser!$D174*Y146)<0,0,(Y146*Genanskaffelsespriser!$D174-(2009-Y$3)/$C146*Genanskaffelsespriser!$D174*Y146))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA146","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB146","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC146","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD146","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE146","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF146","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG146","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH146","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI146","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ146","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK146","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL146","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM146","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN146","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO146","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP146","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ146","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR146","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS146","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT146","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU146","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B175","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E175","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D147*Genanskaffelsespriser!$D175-(2009-D$3)/$C147*Genanskaffelsespriser!$D175*D147)<0,0,(D147*Genanskaffelsespriser!$D175-(2009-D$3)/$C147*Genanskaffelsespriser!$D175*D147))","v":0},{"$f":"IF((E147*Genanskaffelsespriser!$D175-(2009-E$3)/$C147*Genanskaffelsespriser!$D175*E147)<0,0,(E147*Genanskaffelsespriser!$D175-(2009-E$3)/$C147*Genanskaffelsespriser!$D175*E147))","v":0},{"$f":"IF((F147*Genanskaffelsespriser!$D175-(2009-F$3)/$C147*Genanskaffelsespriser!$D175*F147)<0,0,(F147*Genanskaffelsespriser!$D175-(2009-F$3)/$C147*Genanskaffelsespriser!$D175*F147))","v":0},{"$f":"IF((G147*Genanskaffelsespriser!$D175-(2009-G$3)/$C147*Genanskaffelsespriser!$D175*G147)<0,0,(G147*Genanskaffelsespriser!$D175-(2009-G$3)/$C147*Genanskaffelsespriser!$D175*G147))","v":0},{"$f":"IF((H147*Genanskaffelsespriser!$D175-(2009-H$3)/$C147*Genanskaffelsespriser!$D175*H147)<0,0,(H147*Genanskaffelsespriser!$D175-(2009-H$3)/$C147*Genanskaffelsespriser!$D175*H147))","v":0},{"$f":"IF((I147*Genanskaffelsespriser!$D175-(2009-I$3)/$C147*Genanskaffelsespriser!$D175*I147)<0,0,(I147*Genanskaffelsespriser!$D175-(2009-I$3)/$C147*Genanskaffelsespriser!$D175*I147))","v":0},{"$f":"IF((J147*Genanskaffelsespriser!$D175-(2009-J$3)/$C147*Genanskaffelsespriser!$D175*J147)<0,0,(J147*Genanskaffelsespriser!$D175-(2009-J$3)/$C147*Genanskaffelsespriser!$D175*J147))","v":0},{"$f":"IF((K147*Genanskaffelsespriser!$D175-(2009-K$3)/$C147*Genanskaffelsespriser!$D175*K147)<0,0,(K147*Genanskaffelsespriser!$D175-(2009-K$3)/$C147*Genanskaffelsespriser!$D175*K147))","v":0},{"$f":"IF((L147*Genanskaffelsespriser!$D175-(2009-L$3)/$C147*Genanskaffelsespriser!$D175*L147)<0,0,(L147*Genanskaffelsespriser!$D175-(2009-L$3)/$C147*Genanskaffelsespriser!$D175*L147))","v":0},{"$f":"IF((M147*Genanskaffelsespriser!$D175-(2009-M$3)/$C147*Genanskaffelsespriser!$D175*M147)<0,0,(M147*Genanskaffelsespriser!$D175-(2009-M$3)/$C147*Genanskaffelsespriser!$D175*M147))","v":0},{"$f":"IF((N147*Genanskaffelsespriser!$D175-(2009-N$3)/$C147*Genanskaffelsespriser!$D175*N147)<0,0,(N147*Genanskaffelsespriser!$D175-(2009-N$3)/$C147*Genanskaffelsespriser!$D175*N147))","v":0},{"$f":"IF((O147*Genanskaffelsespriser!$D175-(2009-O$3)/$C147*Genanskaffelsespriser!$D175*O147)<0,0,(O147*Genanskaffelsespriser!$D175-(2009-O$3)/$C147*Genanskaffelsespriser!$D175*O147))","v":0},{"$f":"IF((P147*Genanskaffelsespriser!$D175-(2009-P$3)/$C147*Genanskaffelsespriser!$D175*P147)<0,0,(P147*Genanskaffelsespriser!$D175-(2009-P$3)/$C147*Genanskaffelsespriser!$D175*P147))","v":0},{"$f":"IF((Q147*Genanskaffelsespriser!$D175-(2009-Q$3)/$C147*Genanskaffelsespriser!$D175*Q147)<0,0,(Q147*Genanskaffelsespriser!$D175-(2009-Q$3)/$C147*Genanskaffelsespriser!$D175*Q147))","v":0},{"$f":"IF((R147*Genanskaffelsespriser!$D175-(2009-R$3)/$C147*Genanskaffelsespriser!$D175*R147)<0,0,(R147*Genanskaffelsespriser!$D175-(2009-R$3)/$C147*Genanskaffelsespriser!$D175*R147))","v":0},{"$f":"IF((S147*Genanskaffelsespriser!$D175-(2009-S$3)/$C147*Genanskaffelsespriser!$D175*S147)<0,0,(S147*Genanskaffelsespriser!$D175-(2009-S$3)/$C147*Genanskaffelsespriser!$D175*S147))","v":0},{"$f":"IF((T147*Genanskaffelsespriser!$D175-(2009-T$3)/$C147*Genanskaffelsespriser!$D175*T147)<0,0,(T147*Genanskaffelsespriser!$D175-(2009-T$3)/$C147*Genanskaffelsespriser!$D175*T147))","v":0},{"$f":"IF((U147*Genanskaffelsespriser!$D175-(2009-U$3)/$C147*Genanskaffelsespriser!$D175*U147)<0,0,(U147*Genanskaffelsespriser!$D175-(2009-U$3)/$C147*Genanskaffelsespriser!$D175*U147))","v":0},{"$f":"IF((V147*Genanskaffelsespriser!$D175-(2009-V$3)/$C147*Genanskaffelsespriser!$D175*V147)<0,0,(V147*Genanskaffelsespriser!$D175-(2009-V$3)/$C147*Genanskaffelsespriser!$D175*V147))","v":0},{"$f":"IF((W147*Genanskaffelsespriser!$D175-(2009-W$3)/$C147*Genanskaffelsespriser!$D175*W147)<0,0,(W147*Genanskaffelsespriser!$D175-(2009-W$3)/$C147*Genanskaffelsespriser!$D175*W147))","v":0},{"$f":"IF((X147*Genanskaffelsespriser!$D175-(2009-X$3)/$C147*Genanskaffelsespriser!$D175*X147)<0,0,(X147*Genanskaffelsespriser!$D175-(2009-X$3)/$C147*Genanskaffelsespriser!$D175*X147))","v":0},{"$f":"IF((Y147*Genanskaffelsespriser!$D175-(2009-Y$3)/$C147*Genanskaffelsespriser!$D175*Y147)<0,0,(Y147*Genanskaffelsespriser!$D175-(2009-Y$3)/$C147*Genanskaffelsespriser!$D175*Y147))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA147","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB147","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC147","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD147","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE147","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF147","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG147","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH147","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI147","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ147","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK147","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL147","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM147","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN147","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO147","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP147","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ147","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR147","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS147","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT147","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU147","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B176","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E176","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D148*Genanskaffelsespriser!$D176-(2009-D$3)/$C148*Genanskaffelsespriser!$D176*D148)<0,0,(D148*Genanskaffelsespriser!$D176-(2009-D$3)/$C148*Genanskaffelsespriser!$D176*D148))","v":0},{"$f":"IF((E148*Genanskaffelsespriser!$D176-(2009-E$3)/$C148*Genanskaffelsespriser!$D176*E148)<0,0,(E148*Genanskaffelsespriser!$D176-(2009-E$3)/$C148*Genanskaffelsespriser!$D176*E148))","v":0},{"$f":"IF((F148*Genanskaffelsespriser!$D176-(2009-F$3)/$C148*Genanskaffelsespriser!$D176*F148)<0,0,(F148*Genanskaffelsespriser!$D176-(2009-F$3)/$C148*Genanskaffelsespriser!$D176*F148))","v":0},{"$f":"IF((G148*Genanskaffelsespriser!$D176-(2009-G$3)/$C148*Genanskaffelsespriser!$D176*G148)<0,0,(G148*Genanskaffelsespriser!$D176-(2009-G$3)/$C148*Genanskaffelsespriser!$D176*G148))","v":0},{"$f":"IF((H148*Genanskaffelsespriser!$D176-(2009-H$3)/$C148*Genanskaffelsespriser!$D176*H148)<0,0,(H148*Genanskaffelsespriser!$D176-(2009-H$3)/$C148*Genanskaffelsespriser!$D176*H148))","v":0},{"$f":"IF((I148*Genanskaffelsespriser!$D176-(2009-I$3)/$C148*Genanskaffelsespriser!$D176*I148)<0,0,(I148*Genanskaffelsespriser!$D176-(2009-I$3)/$C148*Genanskaffelsespriser!$D176*I148))","v":0},{"$f":"IF((J148*Genanskaffelsespriser!$D176-(2009-J$3)/$C148*Genanskaffelsespriser!$D176*J148)<0,0,(J148*Genanskaffelsespriser!$D176-(2009-J$3)/$C148*Genanskaffelsespriser!$D176*J148))","v":0},{"$f":"IF((K148*Genanskaffelsespriser!$D176-(2009-K$3)/$C148*Genanskaffelsespriser!$D176*K148)<0,0,(K148*Genanskaffelsespriser!$D176-(2009-K$3)/$C148*Genanskaffelsespriser!$D176*K148))","v":0},{"$f":"IF((L148*Genanskaffelsespriser!$D176-(2009-L$3)/$C148*Genanskaffelsespriser!$D176*L148)<0,0,(L148*Genanskaffelsespriser!$D176-(2009-L$3)/$C148*Genanskaffelsespriser!$D176*L148))","v":0},{"$f":"IF((M148*Genanskaffelsespriser!$D176-(2009-M$3)/$C148*Genanskaffelsespriser!$D176*M148)<0,0,(M148*Genanskaffelsespriser!$D176-(2009-M$3)/$C148*Genanskaffelsespriser!$D176*M148))","v":0},{"$f":"IF((N148*Genanskaffelsespriser!$D176-(2009-N$3)/$C148*Genanskaffelsespriser!$D176*N148)<0,0,(N148*Genanskaffelsespriser!$D176-(2009-N$3)/$C148*Genanskaffelsespriser!$D176*N148))","v":0},{"$f":"IF((O148*Genanskaffelsespriser!$D176-(2009-O$3)/$C148*Genanskaffelsespriser!$D176*O148)<0,0,(O148*Genanskaffelsespriser!$D176-(2009-O$3)/$C148*Genanskaffelsespriser!$D176*O148))","v":0},{"$f":"IF((P148*Genanskaffelsespriser!$D176-(2009-P$3)/$C148*Genanskaffelsespriser!$D176*P148)<0,0,(P148*Genanskaffelsespriser!$D176-(2009-P$3)/$C148*Genanskaffelsespriser!$D176*P148))","v":0},{"$f":"IF((Q148*Genanskaffelsespriser!$D176-(2009-Q$3)/$C148*Genanskaffelsespriser!$D176*Q148)<0,0,(Q148*Genanskaffelsespriser!$D176-(2009-Q$3)/$C148*Genanskaffelsespriser!$D176*Q148))","v":0},{"$f":"IF((R148*Genanskaffelsespriser!$D176-(2009-R$3)/$C148*Genanskaffelsespriser!$D176*R148)<0,0,(R148*Genanskaffelsespriser!$D176-(2009-R$3)/$C148*Genanskaffelsespriser!$D176*R148))","v":0},{"$f":"IF((S148*Genanskaffelsespriser!$D176-(2009-S$3)/$C148*Genanskaffelsespriser!$D176*S148)<0,0,(S148*Genanskaffelsespriser!$D176-(2009-S$3)/$C148*Genanskaffelsespriser!$D176*S148))","v":0},{"$f":"IF((T148*Genanskaffelsespriser!$D176-(2009-T$3)/$C148*Genanskaffelsespriser!$D176*T148)<0,0,(T148*Genanskaffelsespriser!$D176-(2009-T$3)/$C148*Genanskaffelsespriser!$D176*T148))","v":0},{"$f":"IF((U148*Genanskaffelsespriser!$D176-(2009-U$3)/$C148*Genanskaffelsespriser!$D176*U148)<0,0,(U148*Genanskaffelsespriser!$D176-(2009-U$3)/$C148*Genanskaffelsespriser!$D176*U148))","v":0},{"$f":"IF((V148*Genanskaffelsespriser!$D176-(2009-V$3)/$C148*Genanskaffelsespriser!$D176*V148)<0,0,(V148*Genanskaffelsespriser!$D176-(2009-V$3)/$C148*Genanskaffelsespriser!$D176*V148))","v":0},{"$f":"IF((W148*Genanskaffelsespriser!$D176-(2009-W$3)/$C148*Genanskaffelsespriser!$D176*W148)<0,0,(W148*Genanskaffelsespriser!$D176-(2009-W$3)/$C148*Genanskaffelsespriser!$D176*W148))","v":0},{"$f":"IF((X148*Genanskaffelsespriser!$D176-(2009-X$3)/$C148*Genanskaffelsespriser!$D176*X148)<0,0,(X148*Genanskaffelsespriser!$D176-(2009-X$3)/$C148*Genanskaffelsespriser!$D176*X148))","v":0},{"$f":"IF((Y148*Genanskaffelsespriser!$D176-(2009-Y$3)/$C148*Genanskaffelsespriser!$D176*Y148)<0,0,(Y148*Genanskaffelsespriser!$D176-(2009-Y$3)/$C148*Genanskaffelsespriser!$D176*Y148))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA148","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB148","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC148","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD148","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE148","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF148","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG148","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH148","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI148","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ148","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK148","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL148","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM148","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN148","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO148","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP148","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ148","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR148","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS148","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT148","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU148","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B177","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E177","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D149*Genanskaffelsespriser!$D177-(2009-D$3)/$C149*Genanskaffelsespriser!$D177*D149)<0,0,(D149*Genanskaffelsespriser!$D177-(2009-D$3)/$C149*Genanskaffelsespriser!$D177*D149))","v":0},{"$f":"IF((E149*Genanskaffelsespriser!$D177-(2009-E$3)/$C149*Genanskaffelsespriser!$D177*E149)<0,0,(E149*Genanskaffelsespriser!$D177-(2009-E$3)/$C149*Genanskaffelsespriser!$D177*E149))","v":0},{"$f":"IF((F149*Genanskaffelsespriser!$D177-(2009-F$3)/$C149*Genanskaffelsespriser!$D177*F149)<0,0,(F149*Genanskaffelsespriser!$D177-(2009-F$3)/$C149*Genanskaffelsespriser!$D177*F149))","v":0},{"$f":"IF((G149*Genanskaffelsespriser!$D177-(2009-G$3)/$C149*Genanskaffelsespriser!$D177*G149)<0,0,(G149*Genanskaffelsespriser!$D177-(2009-G$3)/$C149*Genanskaffelsespriser!$D177*G149))","v":0},{"$f":"IF((H149*Genanskaffelsespriser!$D177-(2009-H$3)/$C149*Genanskaffelsespriser!$D177*H149)<0,0,(H149*Genanskaffelsespriser!$D177-(2009-H$3)/$C149*Genanskaffelsespriser!$D177*H149))","v":0},{"$f":"IF((I149*Genanskaffelsespriser!$D177-(2009-I$3)/$C149*Genanskaffelsespriser!$D177*I149)<0,0,(I149*Genanskaffelsespriser!$D177-(2009-I$3)/$C149*Genanskaffelsespriser!$D177*I149))","v":0},{"$f":"IF((J149*Genanskaffelsespriser!$D177-(2009-J$3)/$C149*Genanskaffelsespriser!$D177*J149)<0,0,(J149*Genanskaffelsespriser!$D177-(2009-J$3)/$C149*Genanskaffelsespriser!$D177*J149))","v":0},{"$f":"IF((K149*Genanskaffelsespriser!$D177-(2009-K$3)/$C149*Genanskaffelsespriser!$D177*K149)<0,0,(K149*Genanskaffelsespriser!$D177-(2009-K$3)/$C149*Genanskaffelsespriser!$D177*K149))","v":0},{"$f":"IF((L149*Genanskaffelsespriser!$D177-(2009-L$3)/$C149*Genanskaffelsespriser!$D177*L149)<0,0,(L149*Genanskaffelsespriser!$D177-(2009-L$3)/$C149*Genanskaffelsespriser!$D177*L149))","v":0},{"$f":"IF((M149*Genanskaffelsespriser!$D177-(2009-M$3)/$C149*Genanskaffelsespriser!$D177*M149)<0,0,(M149*Genanskaffelsespriser!$D177-(2009-M$3)/$C149*Genanskaffelsespriser!$D177*M149))","v":0},{"$f":"IF((N149*Genanskaffelsespriser!$D177-(2009-N$3)/$C149*Genanskaffelsespriser!$D177*N149)<0,0,(N149*Genanskaffelsespriser!$D177-(2009-N$3)/$C149*Genanskaffelsespriser!$D177*N149))","v":0},{"$f":"IF((O149*Genanskaffelsespriser!$D177-(2009-O$3)/$C149*Genanskaffelsespriser!$D177*O149)<0,0,(O149*Genanskaffelsespriser!$D177-(2009-O$3)/$C149*Genanskaffelsespriser!$D177*O149))","v":0},{"$f":"IF((P149*Genanskaffelsespriser!$D177-(2009-P$3)/$C149*Genanskaffelsespriser!$D177*P149)<0,0,(P149*Genanskaffelsespriser!$D177-(2009-P$3)/$C149*Genanskaffelsespriser!$D177*P149))","v":0},{"$f":"IF((Q149*Genanskaffelsespriser!$D177-(2009-Q$3)/$C149*Genanskaffelsespriser!$D177*Q149)<0,0,(Q149*Genanskaffelsespriser!$D177-(2009-Q$3)/$C149*Genanskaffelsespriser!$D177*Q149))","v":0},{"$f":"IF((R149*Genanskaffelsespriser!$D177-(2009-R$3)/$C149*Genanskaffelsespriser!$D177*R149)<0,0,(R149*Genanskaffelsespriser!$D177-(2009-R$3)/$C149*Genanskaffelsespriser!$D177*R149))","v":0},{"$f":"IF((S149*Genanskaffelsespriser!$D177-(2009-S$3)/$C149*Genanskaffelsespriser!$D177*S149)<0,0,(S149*Genanskaffelsespriser!$D177-(2009-S$3)/$C149*Genanskaffelsespriser!$D177*S149))","v":0},{"$f":"IF((T149*Genanskaffelsespriser!$D177-(2009-T$3)/$C149*Genanskaffelsespriser!$D177*T149)<0,0,(T149*Genanskaffelsespriser!$D177-(2009-T$3)/$C149*Genanskaffelsespriser!$D177*T149))","v":0},{"$f":"IF((U149*Genanskaffelsespriser!$D177-(2009-U$3)/$C149*Genanskaffelsespriser!$D177*U149)<0,0,(U149*Genanskaffelsespriser!$D177-(2009-U$3)/$C149*Genanskaffelsespriser!$D177*U149))","v":0},{"$f":"IF((V149*Genanskaffelsespriser!$D177-(2009-V$3)/$C149*Genanskaffelsespriser!$D177*V149)<0,0,(V149*Genanskaffelsespriser!$D177-(2009-V$3)/$C149*Genanskaffelsespriser!$D177*V149))","v":0},{"$f":"IF((W149*Genanskaffelsespriser!$D177-(2009-W$3)/$C149*Genanskaffelsespriser!$D177*W149)<0,0,(W149*Genanskaffelsespriser!$D177-(2009-W$3)/$C149*Genanskaffelsespriser!$D177*W149))","v":0},{"$f":"IF((X149*Genanskaffelsespriser!$D177-(2009-X$3)/$C149*Genanskaffelsespriser!$D177*X149)<0,0,(X149*Genanskaffelsespriser!$D177-(2009-X$3)/$C149*Genanskaffelsespriser!$D177*X149))","v":0},{"$f":"IF((Y149*Genanskaffelsespriser!$D177-(2009-Y$3)/$C149*Genanskaffelsespriser!$D177*Y149)<0,0,(Y149*Genanskaffelsespriser!$D177-(2009-Y$3)/$C149*Genanskaffelsespriser!$D177*Y149))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA149","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB149","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC149","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD149","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE149","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF149","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG149","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH149","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI149","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ149","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK149","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL149","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM149","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN149","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO149","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP149","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ149","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR149","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS149","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT149","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU149","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B178","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E178","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D150*Genanskaffelsespriser!$D178-(2009-D$3)/$C150*Genanskaffelsespriser!$D178*D150)<0,0,(D150*Genanskaffelsespriser!$D178-(2009-D$3)/$C150*Genanskaffelsespriser!$D178*D150))","v":0},{"$f":"IF((E150*Genanskaffelsespriser!$D178-(2009-E$3)/$C150*Genanskaffelsespriser!$D178*E150)<0,0,(E150*Genanskaffelsespriser!$D178-(2009-E$3)/$C150*Genanskaffelsespriser!$D178*E150))","v":0},{"$f":"IF((F150*Genanskaffelsespriser!$D178-(2009-F$3)/$C150*Genanskaffelsespriser!$D178*F150)<0,0,(F150*Genanskaffelsespriser!$D178-(2009-F$3)/$C150*Genanskaffelsespriser!$D178*F150))","v":0},{"$f":"IF((G150*Genanskaffelsespriser!$D178-(2009-G$3)/$C150*Genanskaffelsespriser!$D178*G150)<0,0,(G150*Genanskaffelsespriser!$D178-(2009-G$3)/$C150*Genanskaffelsespriser!$D178*G150))","v":0},{"$f":"IF((H150*Genanskaffelsespriser!$D178-(2009-H$3)/$C150*Genanskaffelsespriser!$D178*H150)<0,0,(H150*Genanskaffelsespriser!$D178-(2009-H$3)/$C150*Genanskaffelsespriser!$D178*H150))","v":0},{"$f":"IF((I150*Genanskaffelsespriser!$D178-(2009-I$3)/$C150*Genanskaffelsespriser!$D178*I150)<0,0,(I150*Genanskaffelsespriser!$D178-(2009-I$3)/$C150*Genanskaffelsespriser!$D178*I150))","v":0},{"$f":"IF((J150*Genanskaffelsespriser!$D178-(2009-J$3)/$C150*Genanskaffelsespriser!$D178*J150)<0,0,(J150*Genanskaffelsespriser!$D178-(2009-J$3)/$C150*Genanskaffelsespriser!$D178*J150))","v":0},{"$f":"IF((K150*Genanskaffelsespriser!$D178-(2009-K$3)/$C150*Genanskaffelsespriser!$D178*K150)<0,0,(K150*Genanskaffelsespriser!$D178-(2009-K$3)/$C150*Genanskaffelsespriser!$D178*K150))","v":0},{"$f":"IF((L150*Genanskaffelsespriser!$D178-(2009-L$3)/$C150*Genanskaffelsespriser!$D178*L150)<0,0,(L150*Genanskaffelsespriser!$D178-(2009-L$3)/$C150*Genanskaffelsespriser!$D178*L150))","v":0},{"$f":"IF((M150*Genanskaffelsespriser!$D178-(2009-M$3)/$C150*Genanskaffelsespriser!$D178*M150)<0,0,(M150*Genanskaffelsespriser!$D178-(2009-M$3)/$C150*Genanskaffelsespriser!$D178*M150))","v":0},{"$f":"IF((N150*Genanskaffelsespriser!$D178-(2009-N$3)/$C150*Genanskaffelsespriser!$D178*N150)<0,0,(N150*Genanskaffelsespriser!$D178-(2009-N$3)/$C150*Genanskaffelsespriser!$D178*N150))","v":0},{"$f":"IF((O150*Genanskaffelsespriser!$D178-(2009-O$3)/$C150*Genanskaffelsespriser!$D178*O150)<0,0,(O150*Genanskaffelsespriser!$D178-(2009-O$3)/$C150*Genanskaffelsespriser!$D178*O150))","v":0},{"$f":"IF((P150*Genanskaffelsespriser!$D178-(2009-P$3)/$C150*Genanskaffelsespriser!$D178*P150)<0,0,(P150*Genanskaffelsespriser!$D178-(2009-P$3)/$C150*Genanskaffelsespriser!$D178*P150))","v":0},{"$f":"IF((Q150*Genanskaffelsespriser!$D178-(2009-Q$3)/$C150*Genanskaffelsespriser!$D178*Q150)<0,0,(Q150*Genanskaffelsespriser!$D178-(2009-Q$3)/$C150*Genanskaffelsespriser!$D178*Q150))","v":0},{"$f":"IF((R150*Genanskaffelsespriser!$D178-(2009-R$3)/$C150*Genanskaffelsespriser!$D178*R150)<0,0,(R150*Genanskaffelsespriser!$D178-(2009-R$3)/$C150*Genanskaffelsespriser!$D178*R150))","v":0},{"$f":"IF((S150*Genanskaffelsespriser!$D178-(2009-S$3)/$C150*Genanskaffelsespriser!$D178*S150)<0,0,(S150*Genanskaffelsespriser!$D178-(2009-S$3)/$C150*Genanskaffelsespriser!$D178*S150))","v":0},{"$f":"IF((T150*Genanskaffelsespriser!$D178-(2009-T$3)/$C150*Genanskaffelsespriser!$D178*T150)<0,0,(T150*Genanskaffelsespriser!$D178-(2009-T$3)/$C150*Genanskaffelsespriser!$D178*T150))","v":0},{"$f":"IF((U150*Genanskaffelsespriser!$D178-(2009-U$3)/$C150*Genanskaffelsespriser!$D178*U150)<0,0,(U150*Genanskaffelsespriser!$D178-(2009-U$3)/$C150*Genanskaffelsespriser!$D178*U150))","v":0},{"$f":"IF((V150*Genanskaffelsespriser!$D178-(2009-V$3)/$C150*Genanskaffelsespriser!$D178*V150)<0,0,(V150*Genanskaffelsespriser!$D178-(2009-V$3)/$C150*Genanskaffelsespriser!$D178*V150))","v":0},{"$f":"IF((W150*Genanskaffelsespriser!$D178-(2009-W$3)/$C150*Genanskaffelsespriser!$D178*W150)<0,0,(W150*Genanskaffelsespriser!$D178-(2009-W$3)/$C150*Genanskaffelsespriser!$D178*W150))","v":0},{"$f":"IF((X150*Genanskaffelsespriser!$D178-(2009-X$3)/$C150*Genanskaffelsespriser!$D178*X150)<0,0,(X150*Genanskaffelsespriser!$D178-(2009-X$3)/$C150*Genanskaffelsespriser!$D178*X150))","v":0},{"$f":"IF((Y150*Genanskaffelsespriser!$D178-(2009-Y$3)/$C150*Genanskaffelsespriser!$D178*Y150)<0,0,(Y150*Genanskaffelsespriser!$D178-(2009-Y$3)/$C150*Genanskaffelsespriser!$D178*Y150))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA150","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB150","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC150","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD150","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE150","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF150","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG150","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH150","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI150","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ150","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK150","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL150","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM150","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN150","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO150","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP150","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ150","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR150","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS150","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT150","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU150","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B179","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E179","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D151*Genanskaffelsespriser!$D179-(2009-D$3)/$C151*Genanskaffelsespriser!$D179*D151)<0,0,(D151*Genanskaffelsespriser!$D179-(2009-D$3)/$C151*Genanskaffelsespriser!$D179*D151))","v":0},{"$f":"IF((E151*Genanskaffelsespriser!$D179-(2009-E$3)/$C151*Genanskaffelsespriser!$D179*E151)<0,0,(E151*Genanskaffelsespriser!$D179-(2009-E$3)/$C151*Genanskaffelsespriser!$D179*E151))","v":0},{"$f":"IF((F151*Genanskaffelsespriser!$D179-(2009-F$3)/$C151*Genanskaffelsespriser!$D179*F151)<0,0,(F151*Genanskaffelsespriser!$D179-(2009-F$3)/$C151*Genanskaffelsespriser!$D179*F151))","v":0},{"$f":"IF((G151*Genanskaffelsespriser!$D179-(2009-G$3)/$C151*Genanskaffelsespriser!$D179*G151)<0,0,(G151*Genanskaffelsespriser!$D179-(2009-G$3)/$C151*Genanskaffelsespriser!$D179*G151))","v":0},{"$f":"IF((H151*Genanskaffelsespriser!$D179-(2009-H$3)/$C151*Genanskaffelsespriser!$D179*H151)<0,0,(H151*Genanskaffelsespriser!$D179-(2009-H$3)/$C151*Genanskaffelsespriser!$D179*H151))","v":0},{"$f":"IF((I151*Genanskaffelsespriser!$D179-(2009-I$3)/$C151*Genanskaffelsespriser!$D179*I151)<0,0,(I151*Genanskaffelsespriser!$D179-(2009-I$3)/$C151*Genanskaffelsespriser!$D179*I151))","v":0},{"$f":"IF((J151*Genanskaffelsespriser!$D179-(2009-J$3)/$C151*Genanskaffelsespriser!$D179*J151)<0,0,(J151*Genanskaffelsespriser!$D179-(2009-J$3)/$C151*Genanskaffelsespriser!$D179*J151))","v":0},{"$f":"IF((K151*Genanskaffelsespriser!$D179-(2009-K$3)/$C151*Genanskaffelsespriser!$D179*K151)<0,0,(K151*Genanskaffelsespriser!$D179-(2009-K$3)/$C151*Genanskaffelsespriser!$D179*K151))","v":0},{"$f":"IF((L151*Genanskaffelsespriser!$D179-(2009-L$3)/$C151*Genanskaffelsespriser!$D179*L151)<0,0,(L151*Genanskaffelsespriser!$D179-(2009-L$3)/$C151*Genanskaffelsespriser!$D179*L151))","v":0},{"$f":"IF((M151*Genanskaffelsespriser!$D179-(2009-M$3)/$C151*Genanskaffelsespriser!$D179*M151)<0,0,(M151*Genanskaffelsespriser!$D179-(2009-M$3)/$C151*Genanskaffelsespriser!$D179*M151))","v":0},{"$f":"IF((N151*Genanskaffelsespriser!$D179-(2009-N$3)/$C151*Genanskaffelsespriser!$D179*N151)<0,0,(N151*Genanskaffelsespriser!$D179-(2009-N$3)/$C151*Genanskaffelsespriser!$D179*N151))","v":0},{"$f":"IF((O151*Genanskaffelsespriser!$D179-(2009-O$3)/$C151*Genanskaffelsespriser!$D179*O151)<0,0,(O151*Genanskaffelsespriser!$D179-(2009-O$3)/$C151*Genanskaffelsespriser!$D179*O151))","v":0},{"$f":"IF((P151*Genanskaffelsespriser!$D179-(2009-P$3)/$C151*Genanskaffelsespriser!$D179*P151)<0,0,(P151*Genanskaffelsespriser!$D179-(2009-P$3)/$C151*Genanskaffelsespriser!$D179*P151))","v":0},{"$f":"IF((Q151*Genanskaffelsespriser!$D179-(2009-Q$3)/$C151*Genanskaffelsespriser!$D179*Q151)<0,0,(Q151*Genanskaffelsespriser!$D179-(2009-Q$3)/$C151*Genanskaffelsespriser!$D179*Q151))","v":0},{"$f":"IF((R151*Genanskaffelsespriser!$D179-(2009-R$3)/$C151*Genanskaffelsespriser!$D179*R151)<0,0,(R151*Genanskaffelsespriser!$D179-(2009-R$3)/$C151*Genanskaffelsespriser!$D179*R151))","v":0},{"$f":"IF((S151*Genanskaffelsespriser!$D179-(2009-S$3)/$C151*Genanskaffelsespriser!$D179*S151)<0,0,(S151*Genanskaffelsespriser!$D179-(2009-S$3)/$C151*Genanskaffelsespriser!$D179*S151))","v":0},{"$f":"IF((T151*Genanskaffelsespriser!$D179-(2009-T$3)/$C151*Genanskaffelsespriser!$D179*T151)<0,0,(T151*Genanskaffelsespriser!$D179-(2009-T$3)/$C151*Genanskaffelsespriser!$D179*T151))","v":0},{"$f":"IF((U151*Genanskaffelsespriser!$D179-(2009-U$3)/$C151*Genanskaffelsespriser!$D179*U151)<0,0,(U151*Genanskaffelsespriser!$D179-(2009-U$3)/$C151*Genanskaffelsespriser!$D179*U151))","v":0},{"$f":"IF((V151*Genanskaffelsespriser!$D179-(2009-V$3)/$C151*Genanskaffelsespriser!$D179*V151)<0,0,(V151*Genanskaffelsespriser!$D179-(2009-V$3)/$C151*Genanskaffelsespriser!$D179*V151))","v":0},{"$f":"IF((W151*Genanskaffelsespriser!$D179-(2009-W$3)/$C151*Genanskaffelsespriser!$D179*W151)<0,0,(W151*Genanskaffelsespriser!$D179-(2009-W$3)/$C151*Genanskaffelsespriser!$D179*W151))","v":0},{"$f":"IF((X151*Genanskaffelsespriser!$D179-(2009-X$3)/$C151*Genanskaffelsespriser!$D179*X151)<0,0,(X151*Genanskaffelsespriser!$D179-(2009-X$3)/$C151*Genanskaffelsespriser!$D179*X151))","v":0},{"$f":"IF((Y151*Genanskaffelsespriser!$D179-(2009-Y$3)/$C151*Genanskaffelsespriser!$D179*Y151)<0,0,(Y151*Genanskaffelsespriser!$D179-(2009-Y$3)/$C151*Genanskaffelsespriser!$D179*Y151))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA151","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB151","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC151","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD151","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE151","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF151","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG151","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH151","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI151","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ151","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK151","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL151","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM151","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN151","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO151","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP151","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ151","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR151","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS151","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT151","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU151","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B180","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E180","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D152*Genanskaffelsespriser!$D180-(2009-D$3)/$C152*Genanskaffelsespriser!$D180*D152)<0,0,(D152*Genanskaffelsespriser!$D180-(2009-D$3)/$C152*Genanskaffelsespriser!$D180*D152))","v":0},{"$f":"IF((E152*Genanskaffelsespriser!$D180-(2009-E$3)/$C152*Genanskaffelsespriser!$D180*E152)<0,0,(E152*Genanskaffelsespriser!$D180-(2009-E$3)/$C152*Genanskaffelsespriser!$D180*E152))","v":0},{"$f":"IF((F152*Genanskaffelsespriser!$D180-(2009-F$3)/$C152*Genanskaffelsespriser!$D180*F152)<0,0,(F152*Genanskaffelsespriser!$D180-(2009-F$3)/$C152*Genanskaffelsespriser!$D180*F152))","v":0},{"$f":"IF((G152*Genanskaffelsespriser!$D180-(2009-G$3)/$C152*Genanskaffelsespriser!$D180*G152)<0,0,(G152*Genanskaffelsespriser!$D180-(2009-G$3)/$C152*Genanskaffelsespriser!$D180*G152))","v":0},{"$f":"IF((H152*Genanskaffelsespriser!$D180-(2009-H$3)/$C152*Genanskaffelsespriser!$D180*H152)<0,0,(H152*Genanskaffelsespriser!$D180-(2009-H$3)/$C152*Genanskaffelsespriser!$D180*H152))","v":0},{"$f":"IF((I152*Genanskaffelsespriser!$D180-(2009-I$3)/$C152*Genanskaffelsespriser!$D180*I152)<0,0,(I152*Genanskaffelsespriser!$D180-(2009-I$3)/$C152*Genanskaffelsespriser!$D180*I152))","v":0},{"$f":"IF((J152*Genanskaffelsespriser!$D180-(2009-J$3)/$C152*Genanskaffelsespriser!$D180*J152)<0,0,(J152*Genanskaffelsespriser!$D180-(2009-J$3)/$C152*Genanskaffelsespriser!$D180*J152))","v":0},{"$f":"IF((K152*Genanskaffelsespriser!$D180-(2009-K$3)/$C152*Genanskaffelsespriser!$D180*K152)<0,0,(K152*Genanskaffelsespriser!$D180-(2009-K$3)/$C152*Genanskaffelsespriser!$D180*K152))","v":0},{"$f":"IF((L152*Genanskaffelsespriser!$D180-(2009-L$3)/$C152*Genanskaffelsespriser!$D180*L152)<0,0,(L152*Genanskaffelsespriser!$D180-(2009-L$3)/$C152*Genanskaffelsespriser!$D180*L152))","v":0},{"$f":"IF((M152*Genanskaffelsespriser!$D180-(2009-M$3)/$C152*Genanskaffelsespriser!$D180*M152)<0,0,(M152*Genanskaffelsespriser!$D180-(2009-M$3)/$C152*Genanskaffelsespriser!$D180*M152))","v":0},{"$f":"IF((N152*Genanskaffelsespriser!$D180-(2009-N$3)/$C152*Genanskaffelsespriser!$D180*N152)<0,0,(N152*Genanskaffelsespriser!$D180-(2009-N$3)/$C152*Genanskaffelsespriser!$D180*N152))","v":0},{"$f":"IF((O152*Genanskaffelsespriser!$D180-(2009-O$3)/$C152*Genanskaffelsespriser!$D180*O152)<0,0,(O152*Genanskaffelsespriser!$D180-(2009-O$3)/$C152*Genanskaffelsespriser!$D180*O152))","v":0},{"$f":"IF((P152*Genanskaffelsespriser!$D180-(2009-P$3)/$C152*Genanskaffelsespriser!$D180*P152)<0,0,(P152*Genanskaffelsespriser!$D180-(2009-P$3)/$C152*Genanskaffelsespriser!$D180*P152))","v":0},{"$f":"IF((Q152*Genanskaffelsespriser!$D180-(2009-Q$3)/$C152*Genanskaffelsespriser!$D180*Q152)<0,0,(Q152*Genanskaffelsespriser!$D180-(2009-Q$3)/$C152*Genanskaffelsespriser!$D180*Q152))","v":0},{"$f":"IF((R152*Genanskaffelsespriser!$D180-(2009-R$3)/$C152*Genanskaffelsespriser!$D180*R152)<0,0,(R152*Genanskaffelsespriser!$D180-(2009-R$3)/$C152*Genanskaffelsespriser!$D180*R152))","v":0},{"$f":"IF((S152*Genanskaffelsespriser!$D180-(2009-S$3)/$C152*Genanskaffelsespriser!$D180*S152)<0,0,(S152*Genanskaffelsespriser!$D180-(2009-S$3)/$C152*Genanskaffelsespriser!$D180*S152))","v":0},{"$f":"IF((T152*Genanskaffelsespriser!$D180-(2009-T$3)/$C152*Genanskaffelsespriser!$D180*T152)<0,0,(T152*Genanskaffelsespriser!$D180-(2009-T$3)/$C152*Genanskaffelsespriser!$D180*T152))","v":0},{"$f":"IF((U152*Genanskaffelsespriser!$D180-(2009-U$3)/$C152*Genanskaffelsespriser!$D180*U152)<0,0,(U152*Genanskaffelsespriser!$D180-(2009-U$3)/$C152*Genanskaffelsespriser!$D180*U152))","v":0},{"$f":"IF((V152*Genanskaffelsespriser!$D180-(2009-V$3)/$C152*Genanskaffelsespriser!$D180*V152)<0,0,(V152*Genanskaffelsespriser!$D180-(2009-V$3)/$C152*Genanskaffelsespriser!$D180*V152))","v":0},{"$f":"IF((W152*Genanskaffelsespriser!$D180-(2009-W$3)/$C152*Genanskaffelsespriser!$D180*W152)<0,0,(W152*Genanskaffelsespriser!$D180-(2009-W$3)/$C152*Genanskaffelsespriser!$D180*W152))","v":0},{"$f":"IF((X152*Genanskaffelsespriser!$D180-(2009-X$3)/$C152*Genanskaffelsespriser!$D180*X152)<0,0,(X152*Genanskaffelsespriser!$D180-(2009-X$3)/$C152*Genanskaffelsespriser!$D180*X152))","v":0},{"$f":"IF((Y152*Genanskaffelsespriser!$D180-(2009-Y$3)/$C152*Genanskaffelsespriser!$D180*Y152)<0,0,(Y152*Genanskaffelsespriser!$D180-(2009-Y$3)/$C152*Genanskaffelsespriser!$D180*Y152))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA152","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB152","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC152","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD152","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE152","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF152","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG152","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH152","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI152","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ152","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK152","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL152","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM152","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN152","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO152","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP152","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ152","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR152","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS152","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT152","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU152","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B181","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E181","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D153*Genanskaffelsespriser!$D181-(2009-D$3)/$C153*Genanskaffelsespriser!$D181*D153)<0,0,(D153*Genanskaffelsespriser!$D181-(2009-D$3)/$C153*Genanskaffelsespriser!$D181*D153))","v":0},{"$f":"IF((E153*Genanskaffelsespriser!$D181-(2009-E$3)/$C153*Genanskaffelsespriser!$D181*E153)<0,0,(E153*Genanskaffelsespriser!$D181-(2009-E$3)/$C153*Genanskaffelsespriser!$D181*E153))","v":0},{"$f":"IF((F153*Genanskaffelsespriser!$D181-(2009-F$3)/$C153*Genanskaffelsespriser!$D181*F153)<0,0,(F153*Genanskaffelsespriser!$D181-(2009-F$3)/$C153*Genanskaffelsespriser!$D181*F153))","v":0},{"$f":"IF((G153*Genanskaffelsespriser!$D181-(2009-G$3)/$C153*Genanskaffelsespriser!$D181*G153)<0,0,(G153*Genanskaffelsespriser!$D181-(2009-G$3)/$C153*Genanskaffelsespriser!$D181*G153))","v":0},{"$f":"IF((H153*Genanskaffelsespriser!$D181-(2009-H$3)/$C153*Genanskaffelsespriser!$D181*H153)<0,0,(H153*Genanskaffelsespriser!$D181-(2009-H$3)/$C153*Genanskaffelsespriser!$D181*H153))","v":0},{"$f":"IF((I153*Genanskaffelsespriser!$D181-(2009-I$3)/$C153*Genanskaffelsespriser!$D181*I153)<0,0,(I153*Genanskaffelsespriser!$D181-(2009-I$3)/$C153*Genanskaffelsespriser!$D181*I153))","v":0},{"$f":"IF((J153*Genanskaffelsespriser!$D181-(2009-J$3)/$C153*Genanskaffelsespriser!$D181*J153)<0,0,(J153*Genanskaffelsespriser!$D181-(2009-J$3)/$C153*Genanskaffelsespriser!$D181*J153))","v":0},{"$f":"IF((K153*Genanskaffelsespriser!$D181-(2009-K$3)/$C153*Genanskaffelsespriser!$D181*K153)<0,0,(K153*Genanskaffelsespriser!$D181-(2009-K$3)/$C153*Genanskaffelsespriser!$D181*K153))","v":0},{"$f":"IF((L153*Genanskaffelsespriser!$D181-(2009-L$3)/$C153*Genanskaffelsespriser!$D181*L153)<0,0,(L153*Genanskaffelsespriser!$D181-(2009-L$3)/$C153*Genanskaffelsespriser!$D181*L153))","v":0},{"$f":"IF((M153*Genanskaffelsespriser!$D181-(2009-M$3)/$C153*Genanskaffelsespriser!$D181*M153)<0,0,(M153*Genanskaffelsespriser!$D181-(2009-M$3)/$C153*Genanskaffelsespriser!$D181*M153))","v":0},{"$f":"IF((N153*Genanskaffelsespriser!$D181-(2009-N$3)/$C153*Genanskaffelsespriser!$D181*N153)<0,0,(N153*Genanskaffelsespriser!$D181-(2009-N$3)/$C153*Genanskaffelsespriser!$D181*N153))","v":0},{"$f":"IF((O153*Genanskaffelsespriser!$D181-(2009-O$3)/$C153*Genanskaffelsespriser!$D181*O153)<0,0,(O153*Genanskaffelsespriser!$D181-(2009-O$3)/$C153*Genanskaffelsespriser!$D181*O153))","v":0},{"$f":"IF((P153*Genanskaffelsespriser!$D181-(2009-P$3)/$C153*Genanskaffelsespriser!$D181*P153)<0,0,(P153*Genanskaffelsespriser!$D181-(2009-P$3)/$C153*Genanskaffelsespriser!$D181*P153))","v":0},{"$f":"IF((Q153*Genanskaffelsespriser!$D181-(2009-Q$3)/$C153*Genanskaffelsespriser!$D181*Q153)<0,0,(Q153*Genanskaffelsespriser!$D181-(2009-Q$3)/$C153*Genanskaffelsespriser!$D181*Q153))","v":0},{"$f":"IF((R153*Genanskaffelsespriser!$D181-(2009-R$3)/$C153*Genanskaffelsespriser!$D181*R153)<0,0,(R153*Genanskaffelsespriser!$D181-(2009-R$3)/$C153*Genanskaffelsespriser!$D181*R153))","v":0},{"$f":"IF((S153*Genanskaffelsespriser!$D181-(2009-S$3)/$C153*Genanskaffelsespriser!$D181*S153)<0,0,(S153*Genanskaffelsespriser!$D181-(2009-S$3)/$C153*Genanskaffelsespriser!$D181*S153))","v":0},{"$f":"IF((T153*Genanskaffelsespriser!$D181-(2009-T$3)/$C153*Genanskaffelsespriser!$D181*T153)<0,0,(T153*Genanskaffelsespriser!$D181-(2009-T$3)/$C153*Genanskaffelsespriser!$D181*T153))","v":0},{"$f":"IF((U153*Genanskaffelsespriser!$D181-(2009-U$3)/$C153*Genanskaffelsespriser!$D181*U153)<0,0,(U153*Genanskaffelsespriser!$D181-(2009-U$3)/$C153*Genanskaffelsespriser!$D181*U153))","v":0},{"$f":"IF((V153*Genanskaffelsespriser!$D181-(2009-V$3)/$C153*Genanskaffelsespriser!$D181*V153)<0,0,(V153*Genanskaffelsespriser!$D181-(2009-V$3)/$C153*Genanskaffelsespriser!$D181*V153))","v":0},{"$f":"IF((W153*Genanskaffelsespriser!$D181-(2009-W$3)/$C153*Genanskaffelsespriser!$D181*W153)<0,0,(W153*Genanskaffelsespriser!$D181-(2009-W$3)/$C153*Genanskaffelsespriser!$D181*W153))","v":0},{"$f":"IF((X153*Genanskaffelsespriser!$D181-(2009-X$3)/$C153*Genanskaffelsespriser!$D181*X153)<0,0,(X153*Genanskaffelsespriser!$D181-(2009-X$3)/$C153*Genanskaffelsespriser!$D181*X153))","v":0},{"$f":"IF((Y153*Genanskaffelsespriser!$D181-(2009-Y$3)/$C153*Genanskaffelsespriser!$D181*Y153)<0,0,(Y153*Genanskaffelsespriser!$D181-(2009-Y$3)/$C153*Genanskaffelsespriser!$D181*Y153))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA153","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB153","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC153","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD153","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE153","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF153","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG153","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH153","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI153","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ153","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK153","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL153","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM153","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN153","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO153","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP153","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ153","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR153","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS153","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT153","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU153","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B182","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E182","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D154*Genanskaffelsespriser!$D182-(2009-D$3)/$C154*Genanskaffelsespriser!$D182*D154)<0,0,(D154*Genanskaffelsespriser!$D182-(2009-D$3)/$C154*Genanskaffelsespriser!$D182*D154))","v":0},{"$f":"IF((E154*Genanskaffelsespriser!$D182-(2009-E$3)/$C154*Genanskaffelsespriser!$D182*E154)<0,0,(E154*Genanskaffelsespriser!$D182-(2009-E$3)/$C154*Genanskaffelsespriser!$D182*E154))","v":0},{"$f":"IF((F154*Genanskaffelsespriser!$D182-(2009-F$3)/$C154*Genanskaffelsespriser!$D182*F154)<0,0,(F154*Genanskaffelsespriser!$D182-(2009-F$3)/$C154*Genanskaffelsespriser!$D182*F154))","v":0},{"$f":"IF((G154*Genanskaffelsespriser!$D182-(2009-G$3)/$C154*Genanskaffelsespriser!$D182*G154)<0,0,(G154*Genanskaffelsespriser!$D182-(2009-G$3)/$C154*Genanskaffelsespriser!$D182*G154))","v":0},{"$f":"IF((H154*Genanskaffelsespriser!$D182-(2009-H$3)/$C154*Genanskaffelsespriser!$D182*H154)<0,0,(H154*Genanskaffelsespriser!$D182-(2009-H$3)/$C154*Genanskaffelsespriser!$D182*H154))","v":0},{"$f":"IF((I154*Genanskaffelsespriser!$D182-(2009-I$3)/$C154*Genanskaffelsespriser!$D182*I154)<0,0,(I154*Genanskaffelsespriser!$D182-(2009-I$3)/$C154*Genanskaffelsespriser!$D182*I154))","v":0},{"$f":"IF((J154*Genanskaffelsespriser!$D182-(2009-J$3)/$C154*Genanskaffelsespriser!$D182*J154)<0,0,(J154*Genanskaffelsespriser!$D182-(2009-J$3)/$C154*Genanskaffelsespriser!$D182*J154))","v":0},{"$f":"IF((K154*Genanskaffelsespriser!$D182-(2009-K$3)/$C154*Genanskaffelsespriser!$D182*K154)<0,0,(K154*Genanskaffelsespriser!$D182-(2009-K$3)/$C154*Genanskaffelsespriser!$D182*K154))","v":0},{"$f":"IF((L154*Genanskaffelsespriser!$D182-(2009-L$3)/$C154*Genanskaffelsespriser!$D182*L154)<0,0,(L154*Genanskaffelsespriser!$D182-(2009-L$3)/$C154*Genanskaffelsespriser!$D182*L154))","v":0},{"$f":"IF((M154*Genanskaffelsespriser!$D182-(2009-M$3)/$C154*Genanskaffelsespriser!$D182*M154)<0,0,(M154*Genanskaffelsespriser!$D182-(2009-M$3)/$C154*Genanskaffelsespriser!$D182*M154))","v":0},{"$f":"IF((N154*Genanskaffelsespriser!$D182-(2009-N$3)/$C154*Genanskaffelsespriser!$D182*N154)<0,0,(N154*Genanskaffelsespriser!$D182-(2009-N$3)/$C154*Genanskaffelsespriser!$D182*N154))","v":0},{"$f":"IF((O154*Genanskaffelsespriser!$D182-(2009-O$3)/$C154*Genanskaffelsespriser!$D182*O154)<0,0,(O154*Genanskaffelsespriser!$D182-(2009-O$3)/$C154*Genanskaffelsespriser!$D182*O154))","v":0},{"$f":"IF((P154*Genanskaffelsespriser!$D182-(2009-P$3)/$C154*Genanskaffelsespriser!$D182*P154)<0,0,(P154*Genanskaffelsespriser!$D182-(2009-P$3)/$C154*Genanskaffelsespriser!$D182*P154))","v":0},{"$f":"IF((Q154*Genanskaffelsespriser!$D182-(2009-Q$3)/$C154*Genanskaffelsespriser!$D182*Q154)<0,0,(Q154*Genanskaffelsespriser!$D182-(2009-Q$3)/$C154*Genanskaffelsespriser!$D182*Q154))","v":0},{"$f":"IF((R154*Genanskaffelsespriser!$D182-(2009-R$3)/$C154*Genanskaffelsespriser!$D182*R154)<0,0,(R154*Genanskaffelsespriser!$D182-(2009-R$3)/$C154*Genanskaffelsespriser!$D182*R154))","v":0},{"$f":"IF((S154*Genanskaffelsespriser!$D182-(2009-S$3)/$C154*Genanskaffelsespriser!$D182*S154)<0,0,(S154*Genanskaffelsespriser!$D182-(2009-S$3)/$C154*Genanskaffelsespriser!$D182*S154))","v":0},{"$f":"IF((T154*Genanskaffelsespriser!$D182-(2009-T$3)/$C154*Genanskaffelsespriser!$D182*T154)<0,0,(T154*Genanskaffelsespriser!$D182-(2009-T$3)/$C154*Genanskaffelsespriser!$D182*T154))","v":0},{"$f":"IF((U154*Genanskaffelsespriser!$D182-(2009-U$3)/$C154*Genanskaffelsespriser!$D182*U154)<0,0,(U154*Genanskaffelsespriser!$D182-(2009-U$3)/$C154*Genanskaffelsespriser!$D182*U154))","v":0},{"$f":"IF((V154*Genanskaffelsespriser!$D182-(2009-V$3)/$C154*Genanskaffelsespriser!$D182*V154)<0,0,(V154*Genanskaffelsespriser!$D182-(2009-V$3)/$C154*Genanskaffelsespriser!$D182*V154))","v":0},{"$f":"IF((W154*Genanskaffelsespriser!$D182-(2009-W$3)/$C154*Genanskaffelsespriser!$D182*W154)<0,0,(W154*Genanskaffelsespriser!$D182-(2009-W$3)/$C154*Genanskaffelsespriser!$D182*W154))","v":0},{"$f":"IF((X154*Genanskaffelsespriser!$D182-(2009-X$3)/$C154*Genanskaffelsespriser!$D182*X154)<0,0,(X154*Genanskaffelsespriser!$D182-(2009-X$3)/$C154*Genanskaffelsespriser!$D182*X154))","v":0},{"$f":"IF((Y154*Genanskaffelsespriser!$D182-(2009-Y$3)/$C154*Genanskaffelsespriser!$D182*Y154)<0,0,(Y154*Genanskaffelsespriser!$D182-(2009-Y$3)/$C154*Genanskaffelsespriser!$D182*Y154))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA154","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB154","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC154","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD154","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE154","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF154","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG154","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH154","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI154","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ154","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK154","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL154","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM154","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN154","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO154","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP154","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ154","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR154","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS154","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT154","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU154","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B183","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E183","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D155*Genanskaffelsespriser!$D183-(2009-D$3)/$C155*Genanskaffelsespriser!$D183*D155)<0,0,(D155*Genanskaffelsespriser!$D183-(2009-D$3)/$C155*Genanskaffelsespriser!$D183*D155))","v":0},{"$f":"IF((E155*Genanskaffelsespriser!$D183-(2009-E$3)/$C155*Genanskaffelsespriser!$D183*E155)<0,0,(E155*Genanskaffelsespriser!$D183-(2009-E$3)/$C155*Genanskaffelsespriser!$D183*E155))","v":0},{"$f":"IF((F155*Genanskaffelsespriser!$D183-(2009-F$3)/$C155*Genanskaffelsespriser!$D183*F155)<0,0,(F155*Genanskaffelsespriser!$D183-(2009-F$3)/$C155*Genanskaffelsespriser!$D183*F155))","v":0},{"$f":"IF((G155*Genanskaffelsespriser!$D183-(2009-G$3)/$C155*Genanskaffelsespriser!$D183*G155)<0,0,(G155*Genanskaffelsespriser!$D183-(2009-G$3)/$C155*Genanskaffelsespriser!$D183*G155))","v":0},{"$f":"IF((H155*Genanskaffelsespriser!$D183-(2009-H$3)/$C155*Genanskaffelsespriser!$D183*H155)<0,0,(H155*Genanskaffelsespriser!$D183-(2009-H$3)/$C155*Genanskaffelsespriser!$D183*H155))","v":0},{"$f":"IF((I155*Genanskaffelsespriser!$D183-(2009-I$3)/$C155*Genanskaffelsespriser!$D183*I155)<0,0,(I155*Genanskaffelsespriser!$D183-(2009-I$3)/$C155*Genanskaffelsespriser!$D183*I155))","v":0},{"$f":"IF((J155*Genanskaffelsespriser!$D183-(2009-J$3)/$C155*Genanskaffelsespriser!$D183*J155)<0,0,(J155*Genanskaffelsespriser!$D183-(2009-J$3)/$C155*Genanskaffelsespriser!$D183*J155))","v":0},{"$f":"IF((K155*Genanskaffelsespriser!$D183-(2009-K$3)/$C155*Genanskaffelsespriser!$D183*K155)<0,0,(K155*Genanskaffelsespriser!$D183-(2009-K$3)/$C155*Genanskaffelsespriser!$D183*K155))","v":0},{"$f":"IF((L155*Genanskaffelsespriser!$D183-(2009-L$3)/$C155*Genanskaffelsespriser!$D183*L155)<0,0,(L155*Genanskaffelsespriser!$D183-(2009-L$3)/$C155*Genanskaffelsespriser!$D183*L155))","v":0},{"$f":"IF((M155*Genanskaffelsespriser!$D183-(2009-M$3)/$C155*Genanskaffelsespriser!$D183*M155)<0,0,(M155*Genanskaffelsespriser!$D183-(2009-M$3)/$C155*Genanskaffelsespriser!$D183*M155))","v":0},{"$f":"IF((N155*Genanskaffelsespriser!$D183-(2009-N$3)/$C155*Genanskaffelsespriser!$D183*N155)<0,0,(N155*Genanskaffelsespriser!$D183-(2009-N$3)/$C155*Genanskaffelsespriser!$D183*N155))","v":0},{"$f":"IF((O155*Genanskaffelsespriser!$D183-(2009-O$3)/$C155*Genanskaffelsespriser!$D183*O155)<0,0,(O155*Genanskaffelsespriser!$D183-(2009-O$3)/$C155*Genanskaffelsespriser!$D183*O155))","v":0},{"$f":"IF((P155*Genanskaffelsespriser!$D183-(2009-P$3)/$C155*Genanskaffelsespriser!$D183*P155)<0,0,(P155*Genanskaffelsespriser!$D183-(2009-P$3)/$C155*Genanskaffelsespriser!$D183*P155))","v":0},{"$f":"IF((Q155*Genanskaffelsespriser!$D183-(2009-Q$3)/$C155*Genanskaffelsespriser!$D183*Q155)<0,0,(Q155*Genanskaffelsespriser!$D183-(2009-Q$3)/$C155*Genanskaffelsespriser!$D183*Q155))","v":0},{"$f":"IF((R155*Genanskaffelsespriser!$D183-(2009-R$3)/$C155*Genanskaffelsespriser!$D183*R155)<0,0,(R155*Genanskaffelsespriser!$D183-(2009-R$3)/$C155*Genanskaffelsespriser!$D183*R155))","v":0},{"$f":"IF((S155*Genanskaffelsespriser!$D183-(2009-S$3)/$C155*Genanskaffelsespriser!$D183*S155)<0,0,(S155*Genanskaffelsespriser!$D183-(2009-S$3)/$C155*Genanskaffelsespriser!$D183*S155))","v":0},{"$f":"IF((T155*Genanskaffelsespriser!$D183-(2009-T$3)/$C155*Genanskaffelsespriser!$D183*T155)<0,0,(T155*Genanskaffelsespriser!$D183-(2009-T$3)/$C155*Genanskaffelsespriser!$D183*T155))","v":0},{"$f":"IF((U155*Genanskaffelsespriser!$D183-(2009-U$3)/$C155*Genanskaffelsespriser!$D183*U155)<0,0,(U155*Genanskaffelsespriser!$D183-(2009-U$3)/$C155*Genanskaffelsespriser!$D183*U155))","v":0},{"$f":"IF((V155*Genanskaffelsespriser!$D183-(2009-V$3)/$C155*Genanskaffelsespriser!$D183*V155)<0,0,(V155*Genanskaffelsespriser!$D183-(2009-V$3)/$C155*Genanskaffelsespriser!$D183*V155))","v":0},{"$f":"IF((W155*Genanskaffelsespriser!$D183-(2009-W$3)/$C155*Genanskaffelsespriser!$D183*W155)<0,0,(W155*Genanskaffelsespriser!$D183-(2009-W$3)/$C155*Genanskaffelsespriser!$D183*W155))","v":0},{"$f":"IF((X155*Genanskaffelsespriser!$D183-(2009-X$3)/$C155*Genanskaffelsespriser!$D183*X155)<0,0,(X155*Genanskaffelsespriser!$D183-(2009-X$3)/$C155*Genanskaffelsespriser!$D183*X155))","v":0},{"$f":"IF((Y155*Genanskaffelsespriser!$D183-(2009-Y$3)/$C155*Genanskaffelsespriser!$D183*Y155)<0,0,(Y155*Genanskaffelsespriser!$D183-(2009-Y$3)/$C155*Genanskaffelsespriser!$D183*Y155))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA155","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB155","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC155","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD155","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE155","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF155","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG155","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH155","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI155","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ155","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK155","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL155","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM155","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN155","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO155","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP155","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ155","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR155","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS155","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT155","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU155","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B184","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E184","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D156*Genanskaffelsespriser!$D184-(2009-D$3)/$C156*Genanskaffelsespriser!$D184*D156)<0,0,(D156*Genanskaffelsespriser!$D184-(2009-D$3)/$C156*Genanskaffelsespriser!$D184*D156))","v":0},{"$f":"IF((E156*Genanskaffelsespriser!$D184-(2009-E$3)/$C156*Genanskaffelsespriser!$D184*E156)<0,0,(E156*Genanskaffelsespriser!$D184-(2009-E$3)/$C156*Genanskaffelsespriser!$D184*E156))","v":0},{"$f":"IF((F156*Genanskaffelsespriser!$D184-(2009-F$3)/$C156*Genanskaffelsespriser!$D184*F156)<0,0,(F156*Genanskaffelsespriser!$D184-(2009-F$3)/$C156*Genanskaffelsespriser!$D184*F156))","v":0},{"$f":"IF((G156*Genanskaffelsespriser!$D184-(2009-G$3)/$C156*Genanskaffelsespriser!$D184*G156)<0,0,(G156*Genanskaffelsespriser!$D184-(2009-G$3)/$C156*Genanskaffelsespriser!$D184*G156))","v":0},{"$f":"IF((H156*Genanskaffelsespriser!$D184-(2009-H$3)/$C156*Genanskaffelsespriser!$D184*H156)<0,0,(H156*Genanskaffelsespriser!$D184-(2009-H$3)/$C156*Genanskaffelsespriser!$D184*H156))","v":0},{"$f":"IF((I156*Genanskaffelsespriser!$D184-(2009-I$3)/$C156*Genanskaffelsespriser!$D184*I156)<0,0,(I156*Genanskaffelsespriser!$D184-(2009-I$3)/$C156*Genanskaffelsespriser!$D184*I156))","v":0},{"$f":"IF((J156*Genanskaffelsespriser!$D184-(2009-J$3)/$C156*Genanskaffelsespriser!$D184*J156)<0,0,(J156*Genanskaffelsespriser!$D184-(2009-J$3)/$C156*Genanskaffelsespriser!$D184*J156))","v":0},{"$f":"IF((K156*Genanskaffelsespriser!$D184-(2009-K$3)/$C156*Genanskaffelsespriser!$D184*K156)<0,0,(K156*Genanskaffelsespriser!$D184-(2009-K$3)/$C156*Genanskaffelsespriser!$D184*K156))","v":0},{"$f":"IF((L156*Genanskaffelsespriser!$D184-(2009-L$3)/$C156*Genanskaffelsespriser!$D184*L156)<0,0,(L156*Genanskaffelsespriser!$D184-(2009-L$3)/$C156*Genanskaffelsespriser!$D184*L156))","v":0},{"$f":"IF((M156*Genanskaffelsespriser!$D184-(2009-M$3)/$C156*Genanskaffelsespriser!$D184*M156)<0,0,(M156*Genanskaffelsespriser!$D184-(2009-M$3)/$C156*Genanskaffelsespriser!$D184*M156))","v":0},{"$f":"IF((N156*Genanskaffelsespriser!$D184-(2009-N$3)/$C156*Genanskaffelsespriser!$D184*N156)<0,0,(N156*Genanskaffelsespriser!$D184-(2009-N$3)/$C156*Genanskaffelsespriser!$D184*N156))","v":0},{"$f":"IF((O156*Genanskaffelsespriser!$D184-(2009-O$3)/$C156*Genanskaffelsespriser!$D184*O156)<0,0,(O156*Genanskaffelsespriser!$D184-(2009-O$3)/$C156*Genanskaffelsespriser!$D184*O156))","v":0},{"$f":"IF((P156*Genanskaffelsespriser!$D184-(2009-P$3)/$C156*Genanskaffelsespriser!$D184*P156)<0,0,(P156*Genanskaffelsespriser!$D184-(2009-P$3)/$C156*Genanskaffelsespriser!$D184*P156))","v":0},{"$f":"IF((Q156*Genanskaffelsespriser!$D184-(2009-Q$3)/$C156*Genanskaffelsespriser!$D184*Q156)<0,0,(Q156*Genanskaffelsespriser!$D184-(2009-Q$3)/$C156*Genanskaffelsespriser!$D184*Q156))","v":0},{"$f":"IF((R156*Genanskaffelsespriser!$D184-(2009-R$3)/$C156*Genanskaffelsespriser!$D184*R156)<0,0,(R156*Genanskaffelsespriser!$D184-(2009-R$3)/$C156*Genanskaffelsespriser!$D184*R156))","v":0},{"$f":"IF((S156*Genanskaffelsespriser!$D184-(2009-S$3)/$C156*Genanskaffelsespriser!$D184*S156)<0,0,(S156*Genanskaffelsespriser!$D184-(2009-S$3)/$C156*Genanskaffelsespriser!$D184*S156))","v":0},{"$f":"IF((T156*Genanskaffelsespriser!$D184-(2009-T$3)/$C156*Genanskaffelsespriser!$D184*T156)<0,0,(T156*Genanskaffelsespriser!$D184-(2009-T$3)/$C156*Genanskaffelsespriser!$D184*T156))","v":0},{"$f":"IF((U156*Genanskaffelsespriser!$D184-(2009-U$3)/$C156*Genanskaffelsespriser!$D184*U156)<0,0,(U156*Genanskaffelsespriser!$D184-(2009-U$3)/$C156*Genanskaffelsespriser!$D184*U156))","v":0},{"$f":"IF((V156*Genanskaffelsespriser!$D184-(2009-V$3)/$C156*Genanskaffelsespriser!$D184*V156)<0,0,(V156*Genanskaffelsespriser!$D184-(2009-V$3)/$C156*Genanskaffelsespriser!$D184*V156))","v":0},{"$f":"IF((W156*Genanskaffelsespriser!$D184-(2009-W$3)/$C156*Genanskaffelsespriser!$D184*W156)<0,0,(W156*Genanskaffelsespriser!$D184-(2009-W$3)/$C156*Genanskaffelsespriser!$D184*W156))","v":0},{"$f":"IF((X156*Genanskaffelsespriser!$D184-(2009-X$3)/$C156*Genanskaffelsespriser!$D184*X156)<0,0,(X156*Genanskaffelsespriser!$D184-(2009-X$3)/$C156*Genanskaffelsespriser!$D184*X156))","v":0},{"$f":"IF((Y156*Genanskaffelsespriser!$D184-(2009-Y$3)/$C156*Genanskaffelsespriser!$D184*Y156)<0,0,(Y156*Genanskaffelsespriser!$D184-(2009-Y$3)/$C156*Genanskaffelsespriser!$D184*Y156))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA156","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB156","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC156","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD156","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE156","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF156","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG156","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH156","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI156","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ156","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK156","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL156","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM156","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN156","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO156","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP156","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ156","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR156","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS156","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT156","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU156","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B185","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E185","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D157*Genanskaffelsespriser!$D185-(2009-D$3)/$C157*Genanskaffelsespriser!$D185*D157)<0,0,(D157*Genanskaffelsespriser!$D185-(2009-D$3)/$C157*Genanskaffelsespriser!$D185*D157))","v":0},{"$f":"IF((E157*Genanskaffelsespriser!$D185-(2009-E$3)/$C157*Genanskaffelsespriser!$D185*E157)<0,0,(E157*Genanskaffelsespriser!$D185-(2009-E$3)/$C157*Genanskaffelsespriser!$D185*E157))","v":0},{"$f":"IF((F157*Genanskaffelsespriser!$D185-(2009-F$3)/$C157*Genanskaffelsespriser!$D185*F157)<0,0,(F157*Genanskaffelsespriser!$D185-(2009-F$3)/$C157*Genanskaffelsespriser!$D185*F157))","v":0},{"$f":"IF((G157*Genanskaffelsespriser!$D185-(2009-G$3)/$C157*Genanskaffelsespriser!$D185*G157)<0,0,(G157*Genanskaffelsespriser!$D185-(2009-G$3)/$C157*Genanskaffelsespriser!$D185*G157))","v":0},{"$f":"IF((H157*Genanskaffelsespriser!$D185-(2009-H$3)/$C157*Genanskaffelsespriser!$D185*H157)<0,0,(H157*Genanskaffelsespriser!$D185-(2009-H$3)/$C157*Genanskaffelsespriser!$D185*H157))","v":0},{"$f":"IF((I157*Genanskaffelsespriser!$D185-(2009-I$3)/$C157*Genanskaffelsespriser!$D185*I157)<0,0,(I157*Genanskaffelsespriser!$D185-(2009-I$3)/$C157*Genanskaffelsespriser!$D185*I157))","v":0},{"$f":"IF((J157*Genanskaffelsespriser!$D185-(2009-J$3)/$C157*Genanskaffelsespriser!$D185*J157)<0,0,(J157*Genanskaffelsespriser!$D185-(2009-J$3)/$C157*Genanskaffelsespriser!$D185*J157))","v":0},{"$f":"IF((K157*Genanskaffelsespriser!$D185-(2009-K$3)/$C157*Genanskaffelsespriser!$D185*K157)<0,0,(K157*Genanskaffelsespriser!$D185-(2009-K$3)/$C157*Genanskaffelsespriser!$D185*K157))","v":0},{"$f":"IF((L157*Genanskaffelsespriser!$D185-(2009-L$3)/$C157*Genanskaffelsespriser!$D185*L157)<0,0,(L157*Genanskaffelsespriser!$D185-(2009-L$3)/$C157*Genanskaffelsespriser!$D185*L157))","v":0},{"$f":"IF((M157*Genanskaffelsespriser!$D185-(2009-M$3)/$C157*Genanskaffelsespriser!$D185*M157)<0,0,(M157*Genanskaffelsespriser!$D185-(2009-M$3)/$C157*Genanskaffelsespriser!$D185*M157))","v":0},{"$f":"IF((N157*Genanskaffelsespriser!$D185-(2009-N$3)/$C157*Genanskaffelsespriser!$D185*N157)<0,0,(N157*Genanskaffelsespriser!$D185-(2009-N$3)/$C157*Genanskaffelsespriser!$D185*N157))","v":0},{"$f":"IF((O157*Genanskaffelsespriser!$D185-(2009-O$3)/$C157*Genanskaffelsespriser!$D185*O157)<0,0,(O157*Genanskaffelsespriser!$D185-(2009-O$3)/$C157*Genanskaffelsespriser!$D185*O157))","v":0},{"$f":"IF((P157*Genanskaffelsespriser!$D185-(2009-P$3)/$C157*Genanskaffelsespriser!$D185*P157)<0,0,(P157*Genanskaffelsespriser!$D185-(2009-P$3)/$C157*Genanskaffelsespriser!$D185*P157))","v":0},{"$f":"IF((Q157*Genanskaffelsespriser!$D185-(2009-Q$3)/$C157*Genanskaffelsespriser!$D185*Q157)<0,0,(Q157*Genanskaffelsespriser!$D185-(2009-Q$3)/$C157*Genanskaffelsespriser!$D185*Q157))","v":0},{"$f":"IF((R157*Genanskaffelsespriser!$D185-(2009-R$3)/$C157*Genanskaffelsespriser!$D185*R157)<0,0,(R157*Genanskaffelsespriser!$D185-(2009-R$3)/$C157*Genanskaffelsespriser!$D185*R157))","v":0},{"$f":"IF((S157*Genanskaffelsespriser!$D185-(2009-S$3)/$C157*Genanskaffelsespriser!$D185*S157)<0,0,(S157*Genanskaffelsespriser!$D185-(2009-S$3)/$C157*Genanskaffelsespriser!$D185*S157))","v":0},{"$f":"IF((T157*Genanskaffelsespriser!$D185-(2009-T$3)/$C157*Genanskaffelsespriser!$D185*T157)<0,0,(T157*Genanskaffelsespriser!$D185-(2009-T$3)/$C157*Genanskaffelsespriser!$D185*T157))","v":0},{"$f":"IF((U157*Genanskaffelsespriser!$D185-(2009-U$3)/$C157*Genanskaffelsespriser!$D185*U157)<0,0,(U157*Genanskaffelsespriser!$D185-(2009-U$3)/$C157*Genanskaffelsespriser!$D185*U157))","v":0},{"$f":"IF((V157*Genanskaffelsespriser!$D185-(2009-V$3)/$C157*Genanskaffelsespriser!$D185*V157)<0,0,(V157*Genanskaffelsespriser!$D185-(2009-V$3)/$C157*Genanskaffelsespriser!$D185*V157))","v":0},{"$f":"IF((W157*Genanskaffelsespriser!$D185-(2009-W$3)/$C157*Genanskaffelsespriser!$D185*W157)<0,0,(W157*Genanskaffelsespriser!$D185-(2009-W$3)/$C157*Genanskaffelsespriser!$D185*W157))","v":0},{"$f":"IF((X157*Genanskaffelsespriser!$D185-(2009-X$3)/$C157*Genanskaffelsespriser!$D185*X157)<0,0,(X157*Genanskaffelsespriser!$D185-(2009-X$3)/$C157*Genanskaffelsespriser!$D185*X157))","v":0},{"$f":"IF((Y157*Genanskaffelsespriser!$D185-(2009-Y$3)/$C157*Genanskaffelsespriser!$D185*Y157)<0,0,(Y157*Genanskaffelsespriser!$D185-(2009-Y$3)/$C157*Genanskaffelsespriser!$D185*Y157))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA157","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB157","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC157","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD157","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE157","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF157","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG157","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH157","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI157","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ157","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK157","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL157","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM157","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN157","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO157","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP157","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ157","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR157","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS157","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT157","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU157","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B186","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E186","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D158*Genanskaffelsespriser!$D186-(2009-D$3)/$C158*Genanskaffelsespriser!$D186*D158)<0,0,(D158*Genanskaffelsespriser!$D186-(2009-D$3)/$C158*Genanskaffelsespriser!$D186*D158))","v":0},{"$f":"IF((E158*Genanskaffelsespriser!$D186-(2009-E$3)/$C158*Genanskaffelsespriser!$D186*E158)<0,0,(E158*Genanskaffelsespriser!$D186-(2009-E$3)/$C158*Genanskaffelsespriser!$D186*E158))","v":0},{"$f":"IF((F158*Genanskaffelsespriser!$D186-(2009-F$3)/$C158*Genanskaffelsespriser!$D186*F158)<0,0,(F158*Genanskaffelsespriser!$D186-(2009-F$3)/$C158*Genanskaffelsespriser!$D186*F158))","v":0},{"$f":"IF((G158*Genanskaffelsespriser!$D186-(2009-G$3)/$C158*Genanskaffelsespriser!$D186*G158)<0,0,(G158*Genanskaffelsespriser!$D186-(2009-G$3)/$C158*Genanskaffelsespriser!$D186*G158))","v":0},{"$f":"IF((H158*Genanskaffelsespriser!$D186-(2009-H$3)/$C158*Genanskaffelsespriser!$D186*H158)<0,0,(H158*Genanskaffelsespriser!$D186-(2009-H$3)/$C158*Genanskaffelsespriser!$D186*H158))","v":0},{"$f":"IF((I158*Genanskaffelsespriser!$D186-(2009-I$3)/$C158*Genanskaffelsespriser!$D186*I158)<0,0,(I158*Genanskaffelsespriser!$D186-(2009-I$3)/$C158*Genanskaffelsespriser!$D186*I158))","v":0},{"$f":"IF((J158*Genanskaffelsespriser!$D186-(2009-J$3)/$C158*Genanskaffelsespriser!$D186*J158)<0,0,(J158*Genanskaffelsespriser!$D186-(2009-J$3)/$C158*Genanskaffelsespriser!$D186*J158))","v":0},{"$f":"IF((K158*Genanskaffelsespriser!$D186-(2009-K$3)/$C158*Genanskaffelsespriser!$D186*K158)<0,0,(K158*Genanskaffelsespriser!$D186-(2009-K$3)/$C158*Genanskaffelsespriser!$D186*K158))","v":0},{"$f":"IF((L158*Genanskaffelsespriser!$D186-(2009-L$3)/$C158*Genanskaffelsespriser!$D186*L158)<0,0,(L158*Genanskaffelsespriser!$D186-(2009-L$3)/$C158*Genanskaffelsespriser!$D186*L158))","v":0},{"$f":"IF((M158*Genanskaffelsespriser!$D186-(2009-M$3)/$C158*Genanskaffelsespriser!$D186*M158)<0,0,(M158*Genanskaffelsespriser!$D186-(2009-M$3)/$C158*Genanskaffelsespriser!$D186*M158))","v":0},{"$f":"IF((N158*Genanskaffelsespriser!$D186-(2009-N$3)/$C158*Genanskaffelsespriser!$D186*N158)<0,0,(N158*Genanskaffelsespriser!$D186-(2009-N$3)/$C158*Genanskaffelsespriser!$D186*N158))","v":0},{"$f":"IF((O158*Genanskaffelsespriser!$D186-(2009-O$3)/$C158*Genanskaffelsespriser!$D186*O158)<0,0,(O158*Genanskaffelsespriser!$D186-(2009-O$3)/$C158*Genanskaffelsespriser!$D186*O158))","v":0},{"$f":"IF((P158*Genanskaffelsespriser!$D186-(2009-P$3)/$C158*Genanskaffelsespriser!$D186*P158)<0,0,(P158*Genanskaffelsespriser!$D186-(2009-P$3)/$C158*Genanskaffelsespriser!$D186*P158))","v":0},{"$f":"IF((Q158*Genanskaffelsespriser!$D186-(2009-Q$3)/$C158*Genanskaffelsespriser!$D186*Q158)<0,0,(Q158*Genanskaffelsespriser!$D186-(2009-Q$3)/$C158*Genanskaffelsespriser!$D186*Q158))","v":0},{"$f":"IF((R158*Genanskaffelsespriser!$D186-(2009-R$3)/$C158*Genanskaffelsespriser!$D186*R158)<0,0,(R158*Genanskaffelsespriser!$D186-(2009-R$3)/$C158*Genanskaffelsespriser!$D186*R158))","v":0},{"$f":"IF((S158*Genanskaffelsespriser!$D186-(2009-S$3)/$C158*Genanskaffelsespriser!$D186*S158)<0,0,(S158*Genanskaffelsespriser!$D186-(2009-S$3)/$C158*Genanskaffelsespriser!$D186*S158))","v":0},{"$f":"IF((T158*Genanskaffelsespriser!$D186-(2009-T$3)/$C158*Genanskaffelsespriser!$D186*T158)<0,0,(T158*Genanskaffelsespriser!$D186-(2009-T$3)/$C158*Genanskaffelsespriser!$D186*T158))","v":0},{"$f":"IF((U158*Genanskaffelsespriser!$D186-(2009-U$3)/$C158*Genanskaffelsespriser!$D186*U158)<0,0,(U158*Genanskaffelsespriser!$D186-(2009-U$3)/$C158*Genanskaffelsespriser!$D186*U158))","v":0},{"$f":"IF((V158*Genanskaffelsespriser!$D186-(2009-V$3)/$C158*Genanskaffelsespriser!$D186*V158)<0,0,(V158*Genanskaffelsespriser!$D186-(2009-V$3)/$C158*Genanskaffelsespriser!$D186*V158))","v":0},{"$f":"IF((W158*Genanskaffelsespriser!$D186-(2009-W$3)/$C158*Genanskaffelsespriser!$D186*W158)<0,0,(W158*Genanskaffelsespriser!$D186-(2009-W$3)/$C158*Genanskaffelsespriser!$D186*W158))","v":0},{"$f":"IF((X158*Genanskaffelsespriser!$D186-(2009-X$3)/$C158*Genanskaffelsespriser!$D186*X158)<0,0,(X158*Genanskaffelsespriser!$D186-(2009-X$3)/$C158*Genanskaffelsespriser!$D186*X158))","v":0},{"$f":"IF((Y158*Genanskaffelsespriser!$D186-(2009-Y$3)/$C158*Genanskaffelsespriser!$D186*Y158)<0,0,(Y158*Genanskaffelsespriser!$D186-(2009-Y$3)/$C158*Genanskaffelsespriser!$D186*Y158))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA158","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB158","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC158","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD158","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE158","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF158","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG158","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH158","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI158","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ158","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK158","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL158","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM158","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN158","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO158","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP158","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ158","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR158","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS158","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT158","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU158","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B187","v":"Overbygning"},"m2",{"$f":"+Genanskaffelsespriser!E187","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D159*Genanskaffelsespriser!$D187-(2009-D$3)/($C159+D160)*Genanskaffelsespriser!$D187*D159)<0,0,(D159*Genanskaffelsespriser!$D187-(2009-D$3)/($C159+D160)*Genanskaffelsespriser!$D187*D159))","v":0},{"$f":"IF((E159*Genanskaffelsespriser!$D187-(2009-E$3)/($C159+E160)*Genanskaffelsespriser!$D187*E159)<0,0,(E159*Genanskaffelsespriser!$D187-(2009-E$3)/($C159+E160)*Genanskaffelsespriser!$D187*E159))","v":0},{"$f":"IF((F159*Genanskaffelsespriser!$D187-(2009-F$3)/($C159+F160)*Genanskaffelsespriser!$D187*F159)<0,0,(F159*Genanskaffelsespriser!$D187-(2009-F$3)/($C159+F160)*Genanskaffelsespriser!$D187*F159))","v":0},{"$f":"IF((G159*Genanskaffelsespriser!$D187-(2009-G$3)/($C159+G160)*Genanskaffelsespriser!$D187*G159)<0,0,(G159*Genanskaffelsespriser!$D187-(2009-G$3)/($C159+G160)*Genanskaffelsespriser!$D187*G159))","v":0},{"$f":"IF((H159*Genanskaffelsespriser!$D187-(2009-H$3)/($C159+H160)*Genanskaffelsespriser!$D187*H159)<0,0,(H159*Genanskaffelsespriser!$D187-(2009-H$3)/($C159+H160)*Genanskaffelsespriser!$D187*H159))","v":0},{"$f":"IF((I159*Genanskaffelsespriser!$D187-(2009-I$3)/($C159+I160)*Genanskaffelsespriser!$D187*I159)<0,0,(I159*Genanskaffelsespriser!$D187-(2009-I$3)/($C159+I160)*Genanskaffelsespriser!$D187*I159))","v":0},{"$f":"IF((J159*Genanskaffelsespriser!$D187-(2009-J$3)/($C159+J160)*Genanskaffelsespriser!$D187*J159)<0,0,(J159*Genanskaffelsespriser!$D187-(2009-J$3)/($C159+J160)*Genanskaffelsespriser!$D187*J159))","v":0},{"$f":"IF((K159*Genanskaffelsespriser!$D187-(2009-K$3)/($C159+K160)*Genanskaffelsespriser!$D187*K159)<0,0,(K159*Genanskaffelsespriser!$D187-(2009-K$3)/($C159+K160)*Genanskaffelsespriser!$D187*K159))","v":0},{"$f":"IF((L159*Genanskaffelsespriser!$D187-(2009-L$3)/($C159+L160)*Genanskaffelsespriser!$D187*L159)<0,0,(L159*Genanskaffelsespriser!$D187-(2009-L$3)/($C159+L160)*Genanskaffelsespriser!$D187*L159))","v":0},{"$f":"IF((M159*Genanskaffelsespriser!$D187-(2009-M$3)/($C159+M160)*Genanskaffelsespriser!$D187*M159)<0,0,(M159*Genanskaffelsespriser!$D187-(2009-M$3)/($C159+M160)*Genanskaffelsespriser!$D187*M159))","v":0},{"$f":"IF((N159*Genanskaffelsespriser!$D187-(2009-N$3)/($C159+N160)*Genanskaffelsespriser!$D187*N159)<0,0,(N159*Genanskaffelsespriser!$D187-(2009-N$3)/($C159+N160)*Genanskaffelsespriser!$D187*N159))","v":0},{"$f":"IF((O159*Genanskaffelsespriser!$D187-(2009-O$3)/($C159+O160)*Genanskaffelsespriser!$D187*O159)<0,0,(O159*Genanskaffelsespriser!$D187-(2009-O$3)/($C159+O160)*Genanskaffelsespriser!$D187*O159))","v":0},{"$f":"IF((P159*Genanskaffelsespriser!$D187-(2009-P$3)/($C159+P160)*Genanskaffelsespriser!$D187*P159)<0,0,(P159*Genanskaffelsespriser!$D187-(2009-P$3)/($C159+P160)*Genanskaffelsespriser!$D187*P159))","v":0},{"$f":"IF((Q159*Genanskaffelsespriser!$D187-(2009-Q$3)/($C159+Q160)*Genanskaffelsespriser!$D187*Q159)<0,0,(Q159*Genanskaffelsespriser!$D187-(2009-Q$3)/($C159+Q160)*Genanskaffelsespriser!$D187*Q159))","v":0},{"$f":"IF((R159*Genanskaffelsespriser!$D187-(2009-R$3)/($C159+R160)*Genanskaffelsespriser!$D187*R159)<0,0,(R159*Genanskaffelsespriser!$D187-(2009-R$3)/($C159+R160)*Genanskaffelsespriser!$D187*R159))","v":0},{"$f":"IF((S159*Genanskaffelsespriser!$D187-(2009-S$3)/($C159+S160)*Genanskaffelsespriser!$D187*S159)<0,0,(S159*Genanskaffelsespriser!$D187-(2009-S$3)/($C159+S160)*Genanskaffelsespriser!$D187*S159))","v":0},{"$f":"IF((T159*Genanskaffelsespriser!$D187-(2009-T$3)/($C159+T160)*Genanskaffelsespriser!$D187*T159)<0,0,(T159*Genanskaffelsespriser!$D187-(2009-T$3)/($C159+T160)*Genanskaffelsespriser!$D187*T159))","v":0},{"$f":"IF((U159*Genanskaffelsespriser!$D187-(2009-U$3)/($C159+U160)*Genanskaffelsespriser!$D187*U159)<0,0,(U159*Genanskaffelsespriser!$D187-(2009-U$3)/($C159+U160)*Genanskaffelsespriser!$D187*U159))","v":0},{"$f":"IF((V159*Genanskaffelsespriser!$D187-(2009-V$3)/($C159+V160)*Genanskaffelsespriser!$D187*V159)<0,0,(V159*Genanskaffelsespriser!$D187-(2009-V$3)/($C159+V160)*Genanskaffelsespriser!$D187*V159))","v":0},{"$f":"IF((W159*Genanskaffelsespriser!$D187-(2009-W$3)/($C159+W160)*Genanskaffelsespriser!$D187*W159)<0,0,(W159*Genanskaffelsespriser!$D187-(2009-W$3)/($C159+W160)*Genanskaffelsespriser!$D187*W159))","v":0},{"$f":"IF((X159*Genanskaffelsespriser!$D187-(2009-X$3)/($C159+X160)*Genanskaffelsespriser!$D187*X159)<0,0,(X159*Genanskaffelsespriser!$D187-(2009-X$3)/($C159+X160)*Genanskaffelsespriser!$D187*X159))","v":0},{"$f":"IF((Y159*Genanskaffelsespriser!$D187-(2009-Y$3)/($C159+Y160)*Genanskaffelsespriser!$D187*Y159)<0,0,(Y159*Genanskaffelsespriser!$D187-(2009-Y$3)/($C159+Y160)*Genanskaffelsespriser!$D187*Y159))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA159","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB159","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC159","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD159","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE159","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF159","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG159","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH159","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI159","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ159","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK159","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL159","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM159","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN159","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO159","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP159","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ159","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR159","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS159","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT159","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU159","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D159:Y159)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Store pumpestationer: inkl. SRO-anlæg - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW162:AW181)","v":42145365.333333328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT162:BT181)","v":43458640.102726474},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ162:CQ181)","v":42802002.718029901},0]
[{"$f":"+Genanskaffelsespriser!B189","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E189","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,700,0,0,null,{"$f":"IF((D162*Genanskaffelsespriser!$D189-(2009-D$3)/($C162+D163)*Genanskaffelsespriser!$D189*D162)<0,0,(D162*Genanskaffelsespriser!$D189-(2009-D$3)/($C162+D163)*Genanskaffelsespriser!$D189*D162))","v":0},{"$f":"IF((E162*Genanskaffelsespriser!$D189-(2009-E$3)/($C162+E163)*Genanskaffelsespriser!$D189*E162)<0,0,(E162*Genanskaffelsespriser!$D189-(2009-E$3)/($C162+E163)*Genanskaffelsespriser!$D189*E162))","v":0},{"$f":"IF((F162*Genanskaffelsespriser!$D189-(2009-F$3)/($C162+F163)*Genanskaffelsespriser!$D189*F162)<0,0,(F162*Genanskaffelsespriser!$D189-(2009-F$3)/($C162+F163)*Genanskaffelsespriser!$D189*F162))","v":0},{"$f":"IF((G162*Genanskaffelsespriser!$D189-(2009-G$3)/($C162+G163)*Genanskaffelsespriser!$D189*G162)<0,0,(G162*Genanskaffelsespriser!$D189-(2009-G$3)/($C162+G163)*Genanskaffelsespriser!$D189*G162))","v":0},{"$f":"IF((H162*Genanskaffelsespriser!$D189-(2009-H$3)/($C162+H163)*Genanskaffelsespriser!$D189*H162)<0,0,(H162*Genanskaffelsespriser!$D189-(2009-H$3)/($C162+H163)*Genanskaffelsespriser!$D189*H162))","v":0},{"$f":"IF((I162*Genanskaffelsespriser!$D189-(2009-I$3)/($C162+I163)*Genanskaffelsespriser!$D189*I162)<0,0,(I162*Genanskaffelsespriser!$D189-(2009-I$3)/($C162+I163)*Genanskaffelsespriser!$D189*I162))","v":0},{"$f":"IF((J162*Genanskaffelsespriser!$D189-(2009-J$3)/($C162+J163)*Genanskaffelsespriser!$D189*J162)<0,0,(J162*Genanskaffelsespriser!$D189-(2009-J$3)/($C162+J163)*Genanskaffelsespriser!$D189*J162))","v":0},{"$f":"IF((K162*Genanskaffelsespriser!$D189-(2009-K$3)/($C162+K163)*Genanskaffelsespriser!$D189*K162)<0,0,(K162*Genanskaffelsespriser!$D189-(2009-K$3)/($C162+K163)*Genanskaffelsespriser!$D189*K162))","v":0},{"$f":"IF((L162*Genanskaffelsespriser!$D189-(2009-L$3)/($C162+L163)*Genanskaffelsespriser!$D189*L162)<0,0,(L162*Genanskaffelsespriser!$D189-(2009-L$3)/($C162+L163)*Genanskaffelsespriser!$D189*L162))","v":0},{"$f":"IF((M162*Genanskaffelsespriser!$D189-(2009-M$3)/($C162+M163)*Genanskaffelsespriser!$D189*M162)<0,0,(M162*Genanskaffelsespriser!$D189-(2009-M$3)/($C162+M163)*Genanskaffelsespriser!$D189*M162))","v":0},{"$f":"IF((N162*Genanskaffelsespriser!$D189-(2009-N$3)/($C162+N163)*Genanskaffelsespriser!$D189*N162)<0,0,(N162*Genanskaffelsespriser!$D189-(2009-N$3)/($C162+N163)*Genanskaffelsespriser!$D189*N162))","v":0},{"$f":"IF((O162*Genanskaffelsespriser!$D189-(2009-O$3)/($C162+O163)*Genanskaffelsespriser!$D189*O162)<0,0,(O162*Genanskaffelsespriser!$D189-(2009-O$3)/($C162+O163)*Genanskaffelsespriser!$D189*O162))","v":0},{"$f":"IF((P162*Genanskaffelsespriser!$D189-(2009-P$3)/($C162+P163)*Genanskaffelsespriser!$D189*P162)<0,0,(P162*Genanskaffelsespriser!$D189-(2009-P$3)/($C162+P163)*Genanskaffelsespriser!$D189*P162))","v":0},{"$f":"IF((Q162*Genanskaffelsespriser!$D189-(2009-Q$3)/($C162+Q163)*Genanskaffelsespriser!$D189*Q162)<0,0,(Q162*Genanskaffelsespriser!$D189-(2009-Q$3)/($C162+Q163)*Genanskaffelsespriser!$D189*Q162))","v":0},{"$f":"IF((R162*Genanskaffelsespriser!$D189-(2009-R$3)/($C162+R163)*Genanskaffelsespriser!$D189*R162)<0,0,(R162*Genanskaffelsespriser!$D189-(2009-R$3)/($C162+R163)*Genanskaffelsespriser!$D189*R162))","v":0},{"$f":"IF((S162*Genanskaffelsespriser!$D189-(2009-S$3)/($C162+S163)*Genanskaffelsespriser!$D189*S162)<0,0,(S162*Genanskaffelsespriser!$D189-(2009-S$3)/($C162+S163)*Genanskaffelsespriser!$D189*S162))","v":0},{"$f":"IF((T162*Genanskaffelsespriser!$D189-(2009-T$3)/($C162+T163)*Genanskaffelsespriser!$D189*T162)<0,0,(T162*Genanskaffelsespriser!$D189-(2009-T$3)/($C162+T163)*Genanskaffelsespriser!$D189*T162))","v":0},{"$f":"IF((U162*Genanskaffelsespriser!$D189-(2009-U$3)/($C162+U163)*Genanskaffelsespriser!$D189*U162)<0,0,(U162*Genanskaffelsespriser!$D189-(2009-U$3)/($C162+U163)*Genanskaffelsespriser!$D189*U162))","v":0},{"$f":"IF((V162*Genanskaffelsespriser!$D189-(2009-V$3)/($C162+V163)*Genanskaffelsespriser!$D189*V162)<0,0,(V162*Genanskaffelsespriser!$D189-(2009-V$3)/($C162+V163)*Genanskaffelsespriser!$D189*V162))","v":0},{"$f":"IF((W162*Genanskaffelsespriser!$D189-(2009-W$3)/($C162+W163)*Genanskaffelsespriser!$D189*W162)<0,0,(W162*Genanskaffelsespriser!$D189-(2009-W$3)/($C162+W163)*Genanskaffelsespriser!$D189*W162))","v":22609365.333333332},{"$f":"IF((X162*Genanskaffelsespriser!$D189-(2009-X$3)/($C162+X163)*Genanskaffelsespriser!$D189*X162)<0,0,(X162*Genanskaffelsespriser!$D189-(2009-X$3)/($C162+X163)*Genanskaffelsespriser!$D189*X162))","v":0},{"$f":"IF((Y162*Genanskaffelsespriser!$D189-(2009-Y$3)/($C162+Y163)*Genanskaffelsespriser!$D189*Y162)<0,0,(Y162*Genanskaffelsespriser!$D189-(2009-Y$3)/($C162+Y163)*Genanskaffelsespriser!$D189*Y162))","v":0},{"$f":"+SUM(AA162:AV162)","v":22609365.333333332},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA162","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB162","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC162","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD162","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE162","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF162","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG162","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH162","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI162","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ162","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK162","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL162","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM162","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN162","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO162","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP162","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ162","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR162","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS162","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT162","v":23313886.668227885},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU162","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV162","v":0},{"$f":"+SUM(AX162:BS162)","v":23313886.668227885},{"$f":"(AA162+AX162)/2","v":0},{"$f":"(AB162+AY162)/2","v":0},{"$f":"(AC162+AZ162)/2","v":0},{"$f":"(AD162+BA162)/2","v":0},{"$f":"(AE162+BB162)/2","v":0},{"$f":"(AF162+BC162)/2","v":0},{"$f":"(AG162+BD162)/2","v":0},{"$f":"(AH162+BE162)/2","v":0},{"$f":"(AI162+BF162)/2","v":0},{"$f":"(AJ162+BG162)/2","v":0},{"$f":"(AK162+BH162)/2","v":0},{"$f":"(AL162+BI162)/2","v":0},{"$f":"(AM162+BJ162)/2","v":0},{"$f":"(AN162+BK162)/2","v":0},{"$f":"(AO162+BL162)/2","v":0},{"$f":"(AP162+BM162)/2","v":0},{"$f":"(AQ162+BN162)/2","v":0},{"$f":"(AR162+BO162)/2","v":0},{"$f":"(AS162+BP162)/2","v":0},{"$f":"(AT162+BQ162)/2","v":22961626.000780609},{"$f":"(AU162+BR162)/2","v":0},{"$f":"(AV162+BS162)/2","v":0},{"$f":"+AVERAGE(AW162,BT162)","v":22961626.000780609},700]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B190","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E190","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D164*Genanskaffelsespriser!$D190-(2009-D$3)/$C164*Genanskaffelsespriser!$D190*D164)<0,0,(D164*Genanskaffelsespriser!$D190-(2009-D$3)/$C164*Genanskaffelsespriser!$D190*D164))","v":0},{"$f":"IF((E164*Genanskaffelsespriser!$D190-(2009-E$3)/$C164*Genanskaffelsespriser!$D190*E164)<0,0,(E164*Genanskaffelsespriser!$D190-(2009-E$3)/$C164*Genanskaffelsespriser!$D190*E164))","v":0},{"$f":"IF((F164*Genanskaffelsespriser!$D190-(2009-F$3)/$C164*Genanskaffelsespriser!$D190*F164)<0,0,(F164*Genanskaffelsespriser!$D190-(2009-F$3)/$C164*Genanskaffelsespriser!$D190*F164))","v":0},{"$f":"IF((G164*Genanskaffelsespriser!$D190-(2009-G$3)/$C164*Genanskaffelsespriser!$D190*G164)<0,0,(G164*Genanskaffelsespriser!$D190-(2009-G$3)/$C164*Genanskaffelsespriser!$D190*G164))","v":0},{"$f":"IF((H164*Genanskaffelsespriser!$D190-(2009-H$3)/$C164*Genanskaffelsespriser!$D190*H164)<0,0,(H164*Genanskaffelsespriser!$D190-(2009-H$3)/$C164*Genanskaffelsespriser!$D190*H164))","v":0},{"$f":"IF((I164*Genanskaffelsespriser!$D190-(2009-I$3)/$C164*Genanskaffelsespriser!$D190*I164)<0,0,(I164*Genanskaffelsespriser!$D190-(2009-I$3)/$C164*Genanskaffelsespriser!$D190*I164))","v":0},{"$f":"IF((J164*Genanskaffelsespriser!$D190-(2009-J$3)/$C164*Genanskaffelsespriser!$D190*J164)<0,0,(J164*Genanskaffelsespriser!$D190-(2009-J$3)/$C164*Genanskaffelsespriser!$D190*J164))","v":0},{"$f":"IF((K164*Genanskaffelsespriser!$D190-(2009-K$3)/$C164*Genanskaffelsespriser!$D190*K164)<0,0,(K164*Genanskaffelsespriser!$D190-(2009-K$3)/$C164*Genanskaffelsespriser!$D190*K164))","v":0},{"$f":"IF((L164*Genanskaffelsespriser!$D190-(2009-L$3)/$C164*Genanskaffelsespriser!$D190*L164)<0,0,(L164*Genanskaffelsespriser!$D190-(2009-L$3)/$C164*Genanskaffelsespriser!$D190*L164))","v":0},{"$f":"IF((M164*Genanskaffelsespriser!$D190-(2009-M$3)/$C164*Genanskaffelsespriser!$D190*M164)<0,0,(M164*Genanskaffelsespriser!$D190-(2009-M$3)/$C164*Genanskaffelsespriser!$D190*M164))","v":0},{"$f":"IF((N164*Genanskaffelsespriser!$D190-(2009-N$3)/$C164*Genanskaffelsespriser!$D190*N164)<0,0,(N164*Genanskaffelsespriser!$D190-(2009-N$3)/$C164*Genanskaffelsespriser!$D190*N164))","v":0},{"$f":"IF((O164*Genanskaffelsespriser!$D190-(2009-O$3)/$C164*Genanskaffelsespriser!$D190*O164)<0,0,(O164*Genanskaffelsespriser!$D190-(2009-O$3)/$C164*Genanskaffelsespriser!$D190*O164))","v":0},{"$f":"IF((P164*Genanskaffelsespriser!$D190-(2009-P$3)/$C164*Genanskaffelsespriser!$D190*P164)<0,0,(P164*Genanskaffelsespriser!$D190-(2009-P$3)/$C164*Genanskaffelsespriser!$D190*P164))","v":0},{"$f":"IF((Q164*Genanskaffelsespriser!$D190-(2009-Q$3)/$C164*Genanskaffelsespriser!$D190*Q164)<0,0,(Q164*Genanskaffelsespriser!$D190-(2009-Q$3)/$C164*Genanskaffelsespriser!$D190*Q164))","v":0},{"$f":"IF((R164*Genanskaffelsespriser!$D190-(2009-R$3)/$C164*Genanskaffelsespriser!$D190*R164)<0,0,(R164*Genanskaffelsespriser!$D190-(2009-R$3)/$C164*Genanskaffelsespriser!$D190*R164))","v":0},{"$f":"IF((S164*Genanskaffelsespriser!$D190-(2009-S$3)/$C164*Genanskaffelsespriser!$D190*S164)<0,0,(S164*Genanskaffelsespriser!$D190-(2009-S$3)/$C164*Genanskaffelsespriser!$D190*S164))","v":0},{"$f":"IF((T164*Genanskaffelsespriser!$D190-(2009-T$3)/$C164*Genanskaffelsespriser!$D190*T164)<0,0,(T164*Genanskaffelsespriser!$D190-(2009-T$3)/$C164*Genanskaffelsespriser!$D190*T164))","v":0},{"$f":"IF((U164*Genanskaffelsespriser!$D190-(2009-U$3)/$C164*Genanskaffelsespriser!$D190*U164)<0,0,(U164*Genanskaffelsespriser!$D190-(2009-U$3)/$C164*Genanskaffelsespriser!$D190*U164))","v":0},{"$f":"IF((V164*Genanskaffelsespriser!$D190-(2009-V$3)/$C164*Genanskaffelsespriser!$D190*V164)<0,0,(V164*Genanskaffelsespriser!$D190-(2009-V$3)/$C164*Genanskaffelsespriser!$D190*V164))","v":0},{"$f":"IF((W164*Genanskaffelsespriser!$D190-(2009-W$3)/$C164*Genanskaffelsespriser!$D190*W164)<0,0,(W164*Genanskaffelsespriser!$D190-(2009-W$3)/$C164*Genanskaffelsespriser!$D190*W164))","v":0},{"$f":"IF((X164*Genanskaffelsespriser!$D190-(2009-X$3)/$C164*Genanskaffelsespriser!$D190*X164)<0,0,(X164*Genanskaffelsespriser!$D190-(2009-X$3)/$C164*Genanskaffelsespriser!$D190*X164))","v":0},{"$f":"IF((Y164*Genanskaffelsespriser!$D190-(2009-Y$3)/$C164*Genanskaffelsespriser!$D190*Y164)<0,0,(Y164*Genanskaffelsespriser!$D190-(2009-Y$3)/$C164*Genanskaffelsespriser!$D190*Y164))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA164","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB164","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC164","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD164","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE164","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF164","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG164","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH164","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI164","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ164","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK164","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL164","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM164","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN164","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO164","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP164","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ164","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR164","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS164","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT164","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU164","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B191","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E191","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D165*Genanskaffelsespriser!$D191-(2009-D$3)/$C165*Genanskaffelsespriser!$D191*D165)<0,0,(D165*Genanskaffelsespriser!$D191-(2009-D$3)/$C165*Genanskaffelsespriser!$D191*D165))","v":0},{"$f":"IF((E165*Genanskaffelsespriser!$D191-(2009-E$3)/$C165*Genanskaffelsespriser!$D191*E165)<0,0,(E165*Genanskaffelsespriser!$D191-(2009-E$3)/$C165*Genanskaffelsespriser!$D191*E165))","v":0},{"$f":"IF((F165*Genanskaffelsespriser!$D191-(2009-F$3)/$C165*Genanskaffelsespriser!$D191*F165)<0,0,(F165*Genanskaffelsespriser!$D191-(2009-F$3)/$C165*Genanskaffelsespriser!$D191*F165))","v":0},{"$f":"IF((G165*Genanskaffelsespriser!$D191-(2009-G$3)/$C165*Genanskaffelsespriser!$D191*G165)<0,0,(G165*Genanskaffelsespriser!$D191-(2009-G$3)/$C165*Genanskaffelsespriser!$D191*G165))","v":0},{"$f":"IF((H165*Genanskaffelsespriser!$D191-(2009-H$3)/$C165*Genanskaffelsespriser!$D191*H165)<0,0,(H165*Genanskaffelsespriser!$D191-(2009-H$3)/$C165*Genanskaffelsespriser!$D191*H165))","v":0},{"$f":"IF((I165*Genanskaffelsespriser!$D191-(2009-I$3)/$C165*Genanskaffelsespriser!$D191*I165)<0,0,(I165*Genanskaffelsespriser!$D191-(2009-I$3)/$C165*Genanskaffelsespriser!$D191*I165))","v":0},{"$f":"IF((J165*Genanskaffelsespriser!$D191-(2009-J$3)/$C165*Genanskaffelsespriser!$D191*J165)<0,0,(J165*Genanskaffelsespriser!$D191-(2009-J$3)/$C165*Genanskaffelsespriser!$D191*J165))","v":0},{"$f":"IF((K165*Genanskaffelsespriser!$D191-(2009-K$3)/$C165*Genanskaffelsespriser!$D191*K165)<0,0,(K165*Genanskaffelsespriser!$D191-(2009-K$3)/$C165*Genanskaffelsespriser!$D191*K165))","v":0},{"$f":"IF((L165*Genanskaffelsespriser!$D191-(2009-L$3)/$C165*Genanskaffelsespriser!$D191*L165)<0,0,(L165*Genanskaffelsespriser!$D191-(2009-L$3)/$C165*Genanskaffelsespriser!$D191*L165))","v":0},{"$f":"IF((M165*Genanskaffelsespriser!$D191-(2009-M$3)/$C165*Genanskaffelsespriser!$D191*M165)<0,0,(M165*Genanskaffelsespriser!$D191-(2009-M$3)/$C165*Genanskaffelsespriser!$D191*M165))","v":0},{"$f":"IF((N165*Genanskaffelsespriser!$D191-(2009-N$3)/$C165*Genanskaffelsespriser!$D191*N165)<0,0,(N165*Genanskaffelsespriser!$D191-(2009-N$3)/$C165*Genanskaffelsespriser!$D191*N165))","v":0},{"$f":"IF((O165*Genanskaffelsespriser!$D191-(2009-O$3)/$C165*Genanskaffelsespriser!$D191*O165)<0,0,(O165*Genanskaffelsespriser!$D191-(2009-O$3)/$C165*Genanskaffelsespriser!$D191*O165))","v":0},{"$f":"IF((P165*Genanskaffelsespriser!$D191-(2009-P$3)/$C165*Genanskaffelsespriser!$D191*P165)<0,0,(P165*Genanskaffelsespriser!$D191-(2009-P$3)/$C165*Genanskaffelsespriser!$D191*P165))","v":0},{"$f":"IF((Q165*Genanskaffelsespriser!$D191-(2009-Q$3)/$C165*Genanskaffelsespriser!$D191*Q165)<0,0,(Q165*Genanskaffelsespriser!$D191-(2009-Q$3)/$C165*Genanskaffelsespriser!$D191*Q165))","v":0},{"$f":"IF((R165*Genanskaffelsespriser!$D191-(2009-R$3)/$C165*Genanskaffelsespriser!$D191*R165)<0,0,(R165*Genanskaffelsespriser!$D191-(2009-R$3)/$C165*Genanskaffelsespriser!$D191*R165))","v":0},{"$f":"IF((S165*Genanskaffelsespriser!$D191-(2009-S$3)/$C165*Genanskaffelsespriser!$D191*S165)<0,0,(S165*Genanskaffelsespriser!$D191-(2009-S$3)/$C165*Genanskaffelsespriser!$D191*S165))","v":0},{"$f":"IF((T165*Genanskaffelsespriser!$D191-(2009-T$3)/$C165*Genanskaffelsespriser!$D191*T165)<0,0,(T165*Genanskaffelsespriser!$D191-(2009-T$3)/$C165*Genanskaffelsespriser!$D191*T165))","v":0},{"$f":"IF((U165*Genanskaffelsespriser!$D191-(2009-U$3)/$C165*Genanskaffelsespriser!$D191*U165)<0,0,(U165*Genanskaffelsespriser!$D191-(2009-U$3)/$C165*Genanskaffelsespriser!$D191*U165))","v":0},{"$f":"IF((V165*Genanskaffelsespriser!$D191-(2009-V$3)/$C165*Genanskaffelsespriser!$D191*V165)<0,0,(V165*Genanskaffelsespriser!$D191-(2009-V$3)/$C165*Genanskaffelsespriser!$D191*V165))","v":0},{"$f":"IF((W165*Genanskaffelsespriser!$D191-(2009-W$3)/$C165*Genanskaffelsespriser!$D191*W165)<0,0,(W165*Genanskaffelsespriser!$D191-(2009-W$3)/$C165*Genanskaffelsespriser!$D191*W165))","v":0},{"$f":"IF((X165*Genanskaffelsespriser!$D191-(2009-X$3)/$C165*Genanskaffelsespriser!$D191*X165)<0,0,(X165*Genanskaffelsespriser!$D191-(2009-X$3)/$C165*Genanskaffelsespriser!$D191*X165))","v":0},{"$f":"IF((Y165*Genanskaffelsespriser!$D191-(2009-Y$3)/$C165*Genanskaffelsespriser!$D191*Y165)<0,0,(Y165*Genanskaffelsespriser!$D191-(2009-Y$3)/$C165*Genanskaffelsespriser!$D191*Y165))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA165","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB165","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC165","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD165","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE165","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF165","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG165","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH165","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI165","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ165","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK165","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL165","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM165","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN165","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO165","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP165","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ165","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR165","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS165","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT165","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU165","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B192","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E192","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D166*Genanskaffelsespriser!$D192-(2009-D$3)/$C166*Genanskaffelsespriser!$D192*D166)<0,0,(D166*Genanskaffelsespriser!$D192-(2009-D$3)/$C166*Genanskaffelsespriser!$D192*D166))","v":0},{"$f":"IF((E166*Genanskaffelsespriser!$D192-(2009-E$3)/$C166*Genanskaffelsespriser!$D192*E166)<0,0,(E166*Genanskaffelsespriser!$D192-(2009-E$3)/$C166*Genanskaffelsespriser!$D192*E166))","v":0},{"$f":"IF((F166*Genanskaffelsespriser!$D192-(2009-F$3)/$C166*Genanskaffelsespriser!$D192*F166)<0,0,(F166*Genanskaffelsespriser!$D192-(2009-F$3)/$C166*Genanskaffelsespriser!$D192*F166))","v":0},{"$f":"IF((G166*Genanskaffelsespriser!$D192-(2009-G$3)/$C166*Genanskaffelsespriser!$D192*G166)<0,0,(G166*Genanskaffelsespriser!$D192-(2009-G$3)/$C166*Genanskaffelsespriser!$D192*G166))","v":0},{"$f":"IF((H166*Genanskaffelsespriser!$D192-(2009-H$3)/$C166*Genanskaffelsespriser!$D192*H166)<0,0,(H166*Genanskaffelsespriser!$D192-(2009-H$3)/$C166*Genanskaffelsespriser!$D192*H166))","v":0},{"$f":"IF((I166*Genanskaffelsespriser!$D192-(2009-I$3)/$C166*Genanskaffelsespriser!$D192*I166)<0,0,(I166*Genanskaffelsespriser!$D192-(2009-I$3)/$C166*Genanskaffelsespriser!$D192*I166))","v":0},{"$f":"IF((J166*Genanskaffelsespriser!$D192-(2009-J$3)/$C166*Genanskaffelsespriser!$D192*J166)<0,0,(J166*Genanskaffelsespriser!$D192-(2009-J$3)/$C166*Genanskaffelsespriser!$D192*J166))","v":0},{"$f":"IF((K166*Genanskaffelsespriser!$D192-(2009-K$3)/$C166*Genanskaffelsespriser!$D192*K166)<0,0,(K166*Genanskaffelsespriser!$D192-(2009-K$3)/$C166*Genanskaffelsespriser!$D192*K166))","v":0},{"$f":"IF((L166*Genanskaffelsespriser!$D192-(2009-L$3)/$C166*Genanskaffelsespriser!$D192*L166)<0,0,(L166*Genanskaffelsespriser!$D192-(2009-L$3)/$C166*Genanskaffelsespriser!$D192*L166))","v":0},{"$f":"IF((M166*Genanskaffelsespriser!$D192-(2009-M$3)/$C166*Genanskaffelsespriser!$D192*M166)<0,0,(M166*Genanskaffelsespriser!$D192-(2009-M$3)/$C166*Genanskaffelsespriser!$D192*M166))","v":0},{"$f":"IF((N166*Genanskaffelsespriser!$D192-(2009-N$3)/$C166*Genanskaffelsespriser!$D192*N166)<0,0,(N166*Genanskaffelsespriser!$D192-(2009-N$3)/$C166*Genanskaffelsespriser!$D192*N166))","v":0},{"$f":"IF((O166*Genanskaffelsespriser!$D192-(2009-O$3)/$C166*Genanskaffelsespriser!$D192*O166)<0,0,(O166*Genanskaffelsespriser!$D192-(2009-O$3)/$C166*Genanskaffelsespriser!$D192*O166))","v":0},{"$f":"IF((P166*Genanskaffelsespriser!$D192-(2009-P$3)/$C166*Genanskaffelsespriser!$D192*P166)<0,0,(P166*Genanskaffelsespriser!$D192-(2009-P$3)/$C166*Genanskaffelsespriser!$D192*P166))","v":0},{"$f":"IF((Q166*Genanskaffelsespriser!$D192-(2009-Q$3)/$C166*Genanskaffelsespriser!$D192*Q166)<0,0,(Q166*Genanskaffelsespriser!$D192-(2009-Q$3)/$C166*Genanskaffelsespriser!$D192*Q166))","v":0},{"$f":"IF((R166*Genanskaffelsespriser!$D192-(2009-R$3)/$C166*Genanskaffelsespriser!$D192*R166)<0,0,(R166*Genanskaffelsespriser!$D192-(2009-R$3)/$C166*Genanskaffelsespriser!$D192*R166))","v":0},{"$f":"IF((S166*Genanskaffelsespriser!$D192-(2009-S$3)/$C166*Genanskaffelsespriser!$D192*S166)<0,0,(S166*Genanskaffelsespriser!$D192-(2009-S$3)/$C166*Genanskaffelsespriser!$D192*S166))","v":0},{"$f":"IF((T166*Genanskaffelsespriser!$D192-(2009-T$3)/$C166*Genanskaffelsespriser!$D192*T166)<0,0,(T166*Genanskaffelsespriser!$D192-(2009-T$3)/$C166*Genanskaffelsespriser!$D192*T166))","v":0},{"$f":"IF((U166*Genanskaffelsespriser!$D192-(2009-U$3)/$C166*Genanskaffelsespriser!$D192*U166)<0,0,(U166*Genanskaffelsespriser!$D192-(2009-U$3)/$C166*Genanskaffelsespriser!$D192*U166))","v":0},{"$f":"IF((V166*Genanskaffelsespriser!$D192-(2009-V$3)/$C166*Genanskaffelsespriser!$D192*V166)<0,0,(V166*Genanskaffelsespriser!$D192-(2009-V$3)/$C166*Genanskaffelsespriser!$D192*V166))","v":0},{"$f":"IF((W166*Genanskaffelsespriser!$D192-(2009-W$3)/$C166*Genanskaffelsespriser!$D192*W166)<0,0,(W166*Genanskaffelsespriser!$D192-(2009-W$3)/$C166*Genanskaffelsespriser!$D192*W166))","v":0},{"$f":"IF((X166*Genanskaffelsespriser!$D192-(2009-X$3)/$C166*Genanskaffelsespriser!$D192*X166)<0,0,(X166*Genanskaffelsespriser!$D192-(2009-X$3)/$C166*Genanskaffelsespriser!$D192*X166))","v":0},{"$f":"IF((Y166*Genanskaffelsespriser!$D192-(2009-Y$3)/$C166*Genanskaffelsespriser!$D192*Y166)<0,0,(Y166*Genanskaffelsespriser!$D192-(2009-Y$3)/$C166*Genanskaffelsespriser!$D192*Y166))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA166","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB166","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC166","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD166","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE166","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF166","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG166","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH166","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI166","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ166","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK166","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL166","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM166","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN166","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO166","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP166","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ166","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR166","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS166","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT166","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU166","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B193","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E193","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D167*Genanskaffelsespriser!$D193-(2009-D$3)/$C167*Genanskaffelsespriser!$D193*D167)<0,0,(D167*Genanskaffelsespriser!$D193-(2009-D$3)/$C167*Genanskaffelsespriser!$D193*D167))","v":0},{"$f":"IF((E167*Genanskaffelsespriser!$D193-(2009-E$3)/$C167*Genanskaffelsespriser!$D193*E167)<0,0,(E167*Genanskaffelsespriser!$D193-(2009-E$3)/$C167*Genanskaffelsespriser!$D193*E167))","v":0},{"$f":"IF((F167*Genanskaffelsespriser!$D193-(2009-F$3)/$C167*Genanskaffelsespriser!$D193*F167)<0,0,(F167*Genanskaffelsespriser!$D193-(2009-F$3)/$C167*Genanskaffelsespriser!$D193*F167))","v":0},{"$f":"IF((G167*Genanskaffelsespriser!$D193-(2009-G$3)/$C167*Genanskaffelsespriser!$D193*G167)<0,0,(G167*Genanskaffelsespriser!$D193-(2009-G$3)/$C167*Genanskaffelsespriser!$D193*G167))","v":0},{"$f":"IF((H167*Genanskaffelsespriser!$D193-(2009-H$3)/$C167*Genanskaffelsespriser!$D193*H167)<0,0,(H167*Genanskaffelsespriser!$D193-(2009-H$3)/$C167*Genanskaffelsespriser!$D193*H167))","v":0},{"$f":"IF((I167*Genanskaffelsespriser!$D193-(2009-I$3)/$C167*Genanskaffelsespriser!$D193*I167)<0,0,(I167*Genanskaffelsespriser!$D193-(2009-I$3)/$C167*Genanskaffelsespriser!$D193*I167))","v":0},{"$f":"IF((J167*Genanskaffelsespriser!$D193-(2009-J$3)/$C167*Genanskaffelsespriser!$D193*J167)<0,0,(J167*Genanskaffelsespriser!$D193-(2009-J$3)/$C167*Genanskaffelsespriser!$D193*J167))","v":0},{"$f":"IF((K167*Genanskaffelsespriser!$D193-(2009-K$3)/$C167*Genanskaffelsespriser!$D193*K167)<0,0,(K167*Genanskaffelsespriser!$D193-(2009-K$3)/$C167*Genanskaffelsespriser!$D193*K167))","v":0},{"$f":"IF((L167*Genanskaffelsespriser!$D193-(2009-L$3)/$C167*Genanskaffelsespriser!$D193*L167)<0,0,(L167*Genanskaffelsespriser!$D193-(2009-L$3)/$C167*Genanskaffelsespriser!$D193*L167))","v":0},{"$f":"IF((M167*Genanskaffelsespriser!$D193-(2009-M$3)/$C167*Genanskaffelsespriser!$D193*M167)<0,0,(M167*Genanskaffelsespriser!$D193-(2009-M$3)/$C167*Genanskaffelsespriser!$D193*M167))","v":0},{"$f":"IF((N167*Genanskaffelsespriser!$D193-(2009-N$3)/$C167*Genanskaffelsespriser!$D193*N167)<0,0,(N167*Genanskaffelsespriser!$D193-(2009-N$3)/$C167*Genanskaffelsespriser!$D193*N167))","v":0},{"$f":"IF((O167*Genanskaffelsespriser!$D193-(2009-O$3)/$C167*Genanskaffelsespriser!$D193*O167)<0,0,(O167*Genanskaffelsespriser!$D193-(2009-O$3)/$C167*Genanskaffelsespriser!$D193*O167))","v":0},{"$f":"IF((P167*Genanskaffelsespriser!$D193-(2009-P$3)/$C167*Genanskaffelsespriser!$D193*P167)<0,0,(P167*Genanskaffelsespriser!$D193-(2009-P$3)/$C167*Genanskaffelsespriser!$D193*P167))","v":0},{"$f":"IF((Q167*Genanskaffelsespriser!$D193-(2009-Q$3)/$C167*Genanskaffelsespriser!$D193*Q167)<0,0,(Q167*Genanskaffelsespriser!$D193-(2009-Q$3)/$C167*Genanskaffelsespriser!$D193*Q167))","v":0},{"$f":"IF((R167*Genanskaffelsespriser!$D193-(2009-R$3)/$C167*Genanskaffelsespriser!$D193*R167)<0,0,(R167*Genanskaffelsespriser!$D193-(2009-R$3)/$C167*Genanskaffelsespriser!$D193*R167))","v":0},{"$f":"IF((S167*Genanskaffelsespriser!$D193-(2009-S$3)/$C167*Genanskaffelsespriser!$D193*S167)<0,0,(S167*Genanskaffelsespriser!$D193-(2009-S$3)/$C167*Genanskaffelsespriser!$D193*S167))","v":0},{"$f":"IF((T167*Genanskaffelsespriser!$D193-(2009-T$3)/$C167*Genanskaffelsespriser!$D193*T167)<0,0,(T167*Genanskaffelsespriser!$D193-(2009-T$3)/$C167*Genanskaffelsespriser!$D193*T167))","v":0},{"$f":"IF((U167*Genanskaffelsespriser!$D193-(2009-U$3)/$C167*Genanskaffelsespriser!$D193*U167)<0,0,(U167*Genanskaffelsespriser!$D193-(2009-U$3)/$C167*Genanskaffelsespriser!$D193*U167))","v":0},{"$f":"IF((V167*Genanskaffelsespriser!$D193-(2009-V$3)/$C167*Genanskaffelsespriser!$D193*V167)<0,0,(V167*Genanskaffelsespriser!$D193-(2009-V$3)/$C167*Genanskaffelsespriser!$D193*V167))","v":0},{"$f":"IF((W167*Genanskaffelsespriser!$D193-(2009-W$3)/$C167*Genanskaffelsespriser!$D193*W167)<0,0,(W167*Genanskaffelsespriser!$D193-(2009-W$3)/$C167*Genanskaffelsespriser!$D193*W167))","v":0},{"$f":"IF((X167*Genanskaffelsespriser!$D193-(2009-X$3)/$C167*Genanskaffelsespriser!$D193*X167)<0,0,(X167*Genanskaffelsespriser!$D193-(2009-X$3)/$C167*Genanskaffelsespriser!$D193*X167))","v":0},{"$f":"IF((Y167*Genanskaffelsespriser!$D193-(2009-Y$3)/$C167*Genanskaffelsespriser!$D193*Y167)<0,0,(Y167*Genanskaffelsespriser!$D193-(2009-Y$3)/$C167*Genanskaffelsespriser!$D193*Y167))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA167","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB167","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC167","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD167","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE167","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF167","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG167","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH167","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI167","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ167","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK167","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL167","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM167","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN167","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO167","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP167","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ167","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR167","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS167","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT167","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU167","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B194","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E194","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D168*Genanskaffelsespriser!$D194-(2009-D$3)/$C168*Genanskaffelsespriser!$D194*D168)<0,0,(D168*Genanskaffelsespriser!$D194-(2009-D$3)/$C168*Genanskaffelsespriser!$D194*D168))","v":0},{"$f":"IF((E168*Genanskaffelsespriser!$D194-(2009-E$3)/$C168*Genanskaffelsespriser!$D194*E168)<0,0,(E168*Genanskaffelsespriser!$D194-(2009-E$3)/$C168*Genanskaffelsespriser!$D194*E168))","v":0},{"$f":"IF((F168*Genanskaffelsespriser!$D194-(2009-F$3)/$C168*Genanskaffelsespriser!$D194*F168)<0,0,(F168*Genanskaffelsespriser!$D194-(2009-F$3)/$C168*Genanskaffelsespriser!$D194*F168))","v":0},{"$f":"IF((G168*Genanskaffelsespriser!$D194-(2009-G$3)/$C168*Genanskaffelsespriser!$D194*G168)<0,0,(G168*Genanskaffelsespriser!$D194-(2009-G$3)/$C168*Genanskaffelsespriser!$D194*G168))","v":0},{"$f":"IF((H168*Genanskaffelsespriser!$D194-(2009-H$3)/$C168*Genanskaffelsespriser!$D194*H168)<0,0,(H168*Genanskaffelsespriser!$D194-(2009-H$3)/$C168*Genanskaffelsespriser!$D194*H168))","v":0},{"$f":"IF((I168*Genanskaffelsespriser!$D194-(2009-I$3)/$C168*Genanskaffelsespriser!$D194*I168)<0,0,(I168*Genanskaffelsespriser!$D194-(2009-I$3)/$C168*Genanskaffelsespriser!$D194*I168))","v":0},{"$f":"IF((J168*Genanskaffelsespriser!$D194-(2009-J$3)/$C168*Genanskaffelsespriser!$D194*J168)<0,0,(J168*Genanskaffelsespriser!$D194-(2009-J$3)/$C168*Genanskaffelsespriser!$D194*J168))","v":0},{"$f":"IF((K168*Genanskaffelsespriser!$D194-(2009-K$3)/$C168*Genanskaffelsespriser!$D194*K168)<0,0,(K168*Genanskaffelsespriser!$D194-(2009-K$3)/$C168*Genanskaffelsespriser!$D194*K168))","v":0},{"$f":"IF((L168*Genanskaffelsespriser!$D194-(2009-L$3)/$C168*Genanskaffelsespriser!$D194*L168)<0,0,(L168*Genanskaffelsespriser!$D194-(2009-L$3)/$C168*Genanskaffelsespriser!$D194*L168))","v":0},{"$f":"IF((M168*Genanskaffelsespriser!$D194-(2009-M$3)/$C168*Genanskaffelsespriser!$D194*M168)<0,0,(M168*Genanskaffelsespriser!$D194-(2009-M$3)/$C168*Genanskaffelsespriser!$D194*M168))","v":0},{"$f":"IF((N168*Genanskaffelsespriser!$D194-(2009-N$3)/$C168*Genanskaffelsespriser!$D194*N168)<0,0,(N168*Genanskaffelsespriser!$D194-(2009-N$3)/$C168*Genanskaffelsespriser!$D194*N168))","v":0},{"$f":"IF((O168*Genanskaffelsespriser!$D194-(2009-O$3)/$C168*Genanskaffelsespriser!$D194*O168)<0,0,(O168*Genanskaffelsespriser!$D194-(2009-O$3)/$C168*Genanskaffelsespriser!$D194*O168))","v":0},{"$f":"IF((P168*Genanskaffelsespriser!$D194-(2009-P$3)/$C168*Genanskaffelsespriser!$D194*P168)<0,0,(P168*Genanskaffelsespriser!$D194-(2009-P$3)/$C168*Genanskaffelsespriser!$D194*P168))","v":0},{"$f":"IF((Q168*Genanskaffelsespriser!$D194-(2009-Q$3)/$C168*Genanskaffelsespriser!$D194*Q168)<0,0,(Q168*Genanskaffelsespriser!$D194-(2009-Q$3)/$C168*Genanskaffelsespriser!$D194*Q168))","v":0},{"$f":"IF((R168*Genanskaffelsespriser!$D194-(2009-R$3)/$C168*Genanskaffelsespriser!$D194*R168)<0,0,(R168*Genanskaffelsespriser!$D194-(2009-R$3)/$C168*Genanskaffelsespriser!$D194*R168))","v":0},{"$f":"IF((S168*Genanskaffelsespriser!$D194-(2009-S$3)/$C168*Genanskaffelsespriser!$D194*S168)<0,0,(S168*Genanskaffelsespriser!$D194-(2009-S$3)/$C168*Genanskaffelsespriser!$D194*S168))","v":0},{"$f":"IF((T168*Genanskaffelsespriser!$D194-(2009-T$3)/$C168*Genanskaffelsespriser!$D194*T168)<0,0,(T168*Genanskaffelsespriser!$D194-(2009-T$3)/$C168*Genanskaffelsespriser!$D194*T168))","v":0},{"$f":"IF((U168*Genanskaffelsespriser!$D194-(2009-U$3)/$C168*Genanskaffelsespriser!$D194*U168)<0,0,(U168*Genanskaffelsespriser!$D194-(2009-U$3)/$C168*Genanskaffelsespriser!$D194*U168))","v":0},{"$f":"IF((V168*Genanskaffelsespriser!$D194-(2009-V$3)/$C168*Genanskaffelsespriser!$D194*V168)<0,0,(V168*Genanskaffelsespriser!$D194-(2009-V$3)/$C168*Genanskaffelsespriser!$D194*V168))","v":0},{"$f":"IF((W168*Genanskaffelsespriser!$D194-(2009-W$3)/$C168*Genanskaffelsespriser!$D194*W168)<0,0,(W168*Genanskaffelsespriser!$D194-(2009-W$3)/$C168*Genanskaffelsespriser!$D194*W168))","v":0},{"$f":"IF((X168*Genanskaffelsespriser!$D194-(2009-X$3)/$C168*Genanskaffelsespriser!$D194*X168)<0,0,(X168*Genanskaffelsespriser!$D194-(2009-X$3)/$C168*Genanskaffelsespriser!$D194*X168))","v":0},{"$f":"IF((Y168*Genanskaffelsespriser!$D194-(2009-Y$3)/$C168*Genanskaffelsespriser!$D194*Y168)<0,0,(Y168*Genanskaffelsespriser!$D194-(2009-Y$3)/$C168*Genanskaffelsespriser!$D194*Y168))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA168","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB168","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC168","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD168","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE168","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF168","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG168","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH168","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI168","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ168","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK168","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL168","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM168","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN168","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO168","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP168","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ168","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR168","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS168","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT168","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU168","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B195","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E195","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D169*Genanskaffelsespriser!$D195-(2009-D$3)/$C169*Genanskaffelsespriser!$D195*D169)<0,0,(D169*Genanskaffelsespriser!$D195-(2009-D$3)/$C169*Genanskaffelsespriser!$D195*D169))","v":0},{"$f":"IF((E169*Genanskaffelsespriser!$D195-(2009-E$3)/$C169*Genanskaffelsespriser!$D195*E169)<0,0,(E169*Genanskaffelsespriser!$D195-(2009-E$3)/$C169*Genanskaffelsespriser!$D195*E169))","v":0},{"$f":"IF((F169*Genanskaffelsespriser!$D195-(2009-F$3)/$C169*Genanskaffelsespriser!$D195*F169)<0,0,(F169*Genanskaffelsespriser!$D195-(2009-F$3)/$C169*Genanskaffelsespriser!$D195*F169))","v":0},{"$f":"IF((G169*Genanskaffelsespriser!$D195-(2009-G$3)/$C169*Genanskaffelsespriser!$D195*G169)<0,0,(G169*Genanskaffelsespriser!$D195-(2009-G$3)/$C169*Genanskaffelsespriser!$D195*G169))","v":0},{"$f":"IF((H169*Genanskaffelsespriser!$D195-(2009-H$3)/$C169*Genanskaffelsespriser!$D195*H169)<0,0,(H169*Genanskaffelsespriser!$D195-(2009-H$3)/$C169*Genanskaffelsespriser!$D195*H169))","v":0},{"$f":"IF((I169*Genanskaffelsespriser!$D195-(2009-I$3)/$C169*Genanskaffelsespriser!$D195*I169)<0,0,(I169*Genanskaffelsespriser!$D195-(2009-I$3)/$C169*Genanskaffelsespriser!$D195*I169))","v":0},{"$f":"IF((J169*Genanskaffelsespriser!$D195-(2009-J$3)/$C169*Genanskaffelsespriser!$D195*J169)<0,0,(J169*Genanskaffelsespriser!$D195-(2009-J$3)/$C169*Genanskaffelsespriser!$D195*J169))","v":0},{"$f":"IF((K169*Genanskaffelsespriser!$D195-(2009-K$3)/$C169*Genanskaffelsespriser!$D195*K169)<0,0,(K169*Genanskaffelsespriser!$D195-(2009-K$3)/$C169*Genanskaffelsespriser!$D195*K169))","v":0},{"$f":"IF((L169*Genanskaffelsespriser!$D195-(2009-L$3)/$C169*Genanskaffelsespriser!$D195*L169)<0,0,(L169*Genanskaffelsespriser!$D195-(2009-L$3)/$C169*Genanskaffelsespriser!$D195*L169))","v":0},{"$f":"IF((M169*Genanskaffelsespriser!$D195-(2009-M$3)/$C169*Genanskaffelsespriser!$D195*M169)<0,0,(M169*Genanskaffelsespriser!$D195-(2009-M$3)/$C169*Genanskaffelsespriser!$D195*M169))","v":0},{"$f":"IF((N169*Genanskaffelsespriser!$D195-(2009-N$3)/$C169*Genanskaffelsespriser!$D195*N169)<0,0,(N169*Genanskaffelsespriser!$D195-(2009-N$3)/$C169*Genanskaffelsespriser!$D195*N169))","v":0},{"$f":"IF((O169*Genanskaffelsespriser!$D195-(2009-O$3)/$C169*Genanskaffelsespriser!$D195*O169)<0,0,(O169*Genanskaffelsespriser!$D195-(2009-O$3)/$C169*Genanskaffelsespriser!$D195*O169))","v":0},{"$f":"IF((P169*Genanskaffelsespriser!$D195-(2009-P$3)/$C169*Genanskaffelsespriser!$D195*P169)<0,0,(P169*Genanskaffelsespriser!$D195-(2009-P$3)/$C169*Genanskaffelsespriser!$D195*P169))","v":0},{"$f":"IF((Q169*Genanskaffelsespriser!$D195-(2009-Q$3)/$C169*Genanskaffelsespriser!$D195*Q169)<0,0,(Q169*Genanskaffelsespriser!$D195-(2009-Q$3)/$C169*Genanskaffelsespriser!$D195*Q169))","v":0},{"$f":"IF((R169*Genanskaffelsespriser!$D195-(2009-R$3)/$C169*Genanskaffelsespriser!$D195*R169)<0,0,(R169*Genanskaffelsespriser!$D195-(2009-R$3)/$C169*Genanskaffelsespriser!$D195*R169))","v":0},{"$f":"IF((S169*Genanskaffelsespriser!$D195-(2009-S$3)/$C169*Genanskaffelsespriser!$D195*S169)<0,0,(S169*Genanskaffelsespriser!$D195-(2009-S$3)/$C169*Genanskaffelsespriser!$D195*S169))","v":0},{"$f":"IF((T169*Genanskaffelsespriser!$D195-(2009-T$3)/$C169*Genanskaffelsespriser!$D195*T169)<0,0,(T169*Genanskaffelsespriser!$D195-(2009-T$3)/$C169*Genanskaffelsespriser!$D195*T169))","v":0},{"$f":"IF((U169*Genanskaffelsespriser!$D195-(2009-U$3)/$C169*Genanskaffelsespriser!$D195*U169)<0,0,(U169*Genanskaffelsespriser!$D195-(2009-U$3)/$C169*Genanskaffelsespriser!$D195*U169))","v":0},{"$f":"IF((V169*Genanskaffelsespriser!$D195-(2009-V$3)/$C169*Genanskaffelsespriser!$D195*V169)<0,0,(V169*Genanskaffelsespriser!$D195-(2009-V$3)/$C169*Genanskaffelsespriser!$D195*V169))","v":0},{"$f":"IF((W169*Genanskaffelsespriser!$D195-(2009-W$3)/$C169*Genanskaffelsespriser!$D195*W169)<0,0,(W169*Genanskaffelsespriser!$D195-(2009-W$3)/$C169*Genanskaffelsespriser!$D195*W169))","v":0},{"$f":"IF((X169*Genanskaffelsespriser!$D195-(2009-X$3)/$C169*Genanskaffelsespriser!$D195*X169)<0,0,(X169*Genanskaffelsespriser!$D195-(2009-X$3)/$C169*Genanskaffelsespriser!$D195*X169))","v":0},{"$f":"IF((Y169*Genanskaffelsespriser!$D195-(2009-Y$3)/$C169*Genanskaffelsespriser!$D195*Y169)<0,0,(Y169*Genanskaffelsespriser!$D195-(2009-Y$3)/$C169*Genanskaffelsespriser!$D195*Y169))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA169","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB169","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC169","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD169","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE169","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF169","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG169","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH169","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI169","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ169","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK169","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL169","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM169","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN169","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO169","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP169","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ169","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR169","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS169","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT169","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU169","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B196","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E196","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D170*Genanskaffelsespriser!$D196-(2009-D$3)/$C170*Genanskaffelsespriser!$D196*D170)<0,0,(D170*Genanskaffelsespriser!$D196-(2009-D$3)/$C170*Genanskaffelsespriser!$D196*D170))","v":0},{"$f":"IF((E170*Genanskaffelsespriser!$D196-(2009-E$3)/$C170*Genanskaffelsespriser!$D196*E170)<0,0,(E170*Genanskaffelsespriser!$D196-(2009-E$3)/$C170*Genanskaffelsespriser!$D196*E170))","v":0},{"$f":"IF((F170*Genanskaffelsespriser!$D196-(2009-F$3)/$C170*Genanskaffelsespriser!$D196*F170)<0,0,(F170*Genanskaffelsespriser!$D196-(2009-F$3)/$C170*Genanskaffelsespriser!$D196*F170))","v":0},{"$f":"IF((G170*Genanskaffelsespriser!$D196-(2009-G$3)/$C170*Genanskaffelsespriser!$D196*G170)<0,0,(G170*Genanskaffelsespriser!$D196-(2009-G$3)/$C170*Genanskaffelsespriser!$D196*G170))","v":0},{"$f":"IF((H170*Genanskaffelsespriser!$D196-(2009-H$3)/$C170*Genanskaffelsespriser!$D196*H170)<0,0,(H170*Genanskaffelsespriser!$D196-(2009-H$3)/$C170*Genanskaffelsespriser!$D196*H170))","v":0},{"$f":"IF((I170*Genanskaffelsespriser!$D196-(2009-I$3)/$C170*Genanskaffelsespriser!$D196*I170)<0,0,(I170*Genanskaffelsespriser!$D196-(2009-I$3)/$C170*Genanskaffelsespriser!$D196*I170))","v":0},{"$f":"IF((J170*Genanskaffelsespriser!$D196-(2009-J$3)/$C170*Genanskaffelsespriser!$D196*J170)<0,0,(J170*Genanskaffelsespriser!$D196-(2009-J$3)/$C170*Genanskaffelsespriser!$D196*J170))","v":0},{"$f":"IF((K170*Genanskaffelsespriser!$D196-(2009-K$3)/$C170*Genanskaffelsespriser!$D196*K170)<0,0,(K170*Genanskaffelsespriser!$D196-(2009-K$3)/$C170*Genanskaffelsespriser!$D196*K170))","v":0},{"$f":"IF((L170*Genanskaffelsespriser!$D196-(2009-L$3)/$C170*Genanskaffelsespriser!$D196*L170)<0,0,(L170*Genanskaffelsespriser!$D196-(2009-L$3)/$C170*Genanskaffelsespriser!$D196*L170))","v":0},{"$f":"IF((M170*Genanskaffelsespriser!$D196-(2009-M$3)/$C170*Genanskaffelsespriser!$D196*M170)<0,0,(M170*Genanskaffelsespriser!$D196-(2009-M$3)/$C170*Genanskaffelsespriser!$D196*M170))","v":0},{"$f":"IF((N170*Genanskaffelsespriser!$D196-(2009-N$3)/$C170*Genanskaffelsespriser!$D196*N170)<0,0,(N170*Genanskaffelsespriser!$D196-(2009-N$3)/$C170*Genanskaffelsespriser!$D196*N170))","v":0},{"$f":"IF((O170*Genanskaffelsespriser!$D196-(2009-O$3)/$C170*Genanskaffelsespriser!$D196*O170)<0,0,(O170*Genanskaffelsespriser!$D196-(2009-O$3)/$C170*Genanskaffelsespriser!$D196*O170))","v":0},{"$f":"IF((P170*Genanskaffelsespriser!$D196-(2009-P$3)/$C170*Genanskaffelsespriser!$D196*P170)<0,0,(P170*Genanskaffelsespriser!$D196-(2009-P$3)/$C170*Genanskaffelsespriser!$D196*P170))","v":0},{"$f":"IF((Q170*Genanskaffelsespriser!$D196-(2009-Q$3)/$C170*Genanskaffelsespriser!$D196*Q170)<0,0,(Q170*Genanskaffelsespriser!$D196-(2009-Q$3)/$C170*Genanskaffelsespriser!$D196*Q170))","v":0},{"$f":"IF((R170*Genanskaffelsespriser!$D196-(2009-R$3)/$C170*Genanskaffelsespriser!$D196*R170)<0,0,(R170*Genanskaffelsespriser!$D196-(2009-R$3)/$C170*Genanskaffelsespriser!$D196*R170))","v":0},{"$f":"IF((S170*Genanskaffelsespriser!$D196-(2009-S$3)/$C170*Genanskaffelsespriser!$D196*S170)<0,0,(S170*Genanskaffelsespriser!$D196-(2009-S$3)/$C170*Genanskaffelsespriser!$D196*S170))","v":0},{"$f":"IF((T170*Genanskaffelsespriser!$D196-(2009-T$3)/$C170*Genanskaffelsespriser!$D196*T170)<0,0,(T170*Genanskaffelsespriser!$D196-(2009-T$3)/$C170*Genanskaffelsespriser!$D196*T170))","v":0},{"$f":"IF((U170*Genanskaffelsespriser!$D196-(2009-U$3)/$C170*Genanskaffelsespriser!$D196*U170)<0,0,(U170*Genanskaffelsespriser!$D196-(2009-U$3)/$C170*Genanskaffelsespriser!$D196*U170))","v":0},{"$f":"IF((V170*Genanskaffelsespriser!$D196-(2009-V$3)/$C170*Genanskaffelsespriser!$D196*V170)<0,0,(V170*Genanskaffelsespriser!$D196-(2009-V$3)/$C170*Genanskaffelsespriser!$D196*V170))","v":0},{"$f":"IF((W170*Genanskaffelsespriser!$D196-(2009-W$3)/$C170*Genanskaffelsespriser!$D196*W170)<0,0,(W170*Genanskaffelsespriser!$D196-(2009-W$3)/$C170*Genanskaffelsespriser!$D196*W170))","v":0},{"$f":"IF((X170*Genanskaffelsespriser!$D196-(2009-X$3)/$C170*Genanskaffelsespriser!$D196*X170)<0,0,(X170*Genanskaffelsespriser!$D196-(2009-X$3)/$C170*Genanskaffelsespriser!$D196*X170))","v":0},{"$f":"IF((Y170*Genanskaffelsespriser!$D196-(2009-Y$3)/$C170*Genanskaffelsespriser!$D196*Y170)<0,0,(Y170*Genanskaffelsespriser!$D196-(2009-Y$3)/$C170*Genanskaffelsespriser!$D196*Y170))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA170","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB170","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC170","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD170","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE170","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF170","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG170","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH170","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI170","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ170","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK170","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL170","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM170","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN170","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO170","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP170","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ170","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR170","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS170","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT170","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU170","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B197","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E197","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D171*Genanskaffelsespriser!$D197-(2009-D$3)/$C171*Genanskaffelsespriser!$D197*D171)<0,0,(D171*Genanskaffelsespriser!$D197-(2009-D$3)/$C171*Genanskaffelsespriser!$D197*D171))","v":0},{"$f":"IF((E171*Genanskaffelsespriser!$D197-(2009-E$3)/$C171*Genanskaffelsespriser!$D197*E171)<0,0,(E171*Genanskaffelsespriser!$D197-(2009-E$3)/$C171*Genanskaffelsespriser!$D197*E171))","v":0},{"$f":"IF((F171*Genanskaffelsespriser!$D197-(2009-F$3)/$C171*Genanskaffelsespriser!$D197*F171)<0,0,(F171*Genanskaffelsespriser!$D197-(2009-F$3)/$C171*Genanskaffelsespriser!$D197*F171))","v":0},{"$f":"IF((G171*Genanskaffelsespriser!$D197-(2009-G$3)/$C171*Genanskaffelsespriser!$D197*G171)<0,0,(G171*Genanskaffelsespriser!$D197-(2009-G$3)/$C171*Genanskaffelsespriser!$D197*G171))","v":0},{"$f":"IF((H171*Genanskaffelsespriser!$D197-(2009-H$3)/$C171*Genanskaffelsespriser!$D197*H171)<0,0,(H171*Genanskaffelsespriser!$D197-(2009-H$3)/$C171*Genanskaffelsespriser!$D197*H171))","v":0},{"$f":"IF((I171*Genanskaffelsespriser!$D197-(2009-I$3)/$C171*Genanskaffelsespriser!$D197*I171)<0,0,(I171*Genanskaffelsespriser!$D197-(2009-I$3)/$C171*Genanskaffelsespriser!$D197*I171))","v":0},{"$f":"IF((J171*Genanskaffelsespriser!$D197-(2009-J$3)/$C171*Genanskaffelsespriser!$D197*J171)<0,0,(J171*Genanskaffelsespriser!$D197-(2009-J$3)/$C171*Genanskaffelsespriser!$D197*J171))","v":0},{"$f":"IF((K171*Genanskaffelsespriser!$D197-(2009-K$3)/$C171*Genanskaffelsespriser!$D197*K171)<0,0,(K171*Genanskaffelsespriser!$D197-(2009-K$3)/$C171*Genanskaffelsespriser!$D197*K171))","v":0},{"$f":"IF((L171*Genanskaffelsespriser!$D197-(2009-L$3)/$C171*Genanskaffelsespriser!$D197*L171)<0,0,(L171*Genanskaffelsespriser!$D197-(2009-L$3)/$C171*Genanskaffelsespriser!$D197*L171))","v":0},{"$f":"IF((M171*Genanskaffelsespriser!$D197-(2009-M$3)/$C171*Genanskaffelsespriser!$D197*M171)<0,0,(M171*Genanskaffelsespriser!$D197-(2009-M$3)/$C171*Genanskaffelsespriser!$D197*M171))","v":0},{"$f":"IF((N171*Genanskaffelsespriser!$D197-(2009-N$3)/$C171*Genanskaffelsespriser!$D197*N171)<0,0,(N171*Genanskaffelsespriser!$D197-(2009-N$3)/$C171*Genanskaffelsespriser!$D197*N171))","v":0},{"$f":"IF((O171*Genanskaffelsespriser!$D197-(2009-O$3)/$C171*Genanskaffelsespriser!$D197*O171)<0,0,(O171*Genanskaffelsespriser!$D197-(2009-O$3)/$C171*Genanskaffelsespriser!$D197*O171))","v":0},{"$f":"IF((P171*Genanskaffelsespriser!$D197-(2009-P$3)/$C171*Genanskaffelsespriser!$D197*P171)<0,0,(P171*Genanskaffelsespriser!$D197-(2009-P$3)/$C171*Genanskaffelsespriser!$D197*P171))","v":0},{"$f":"IF((Q171*Genanskaffelsespriser!$D197-(2009-Q$3)/$C171*Genanskaffelsespriser!$D197*Q171)<0,0,(Q171*Genanskaffelsespriser!$D197-(2009-Q$3)/$C171*Genanskaffelsespriser!$D197*Q171))","v":0},{"$f":"IF((R171*Genanskaffelsespriser!$D197-(2009-R$3)/$C171*Genanskaffelsespriser!$D197*R171)<0,0,(R171*Genanskaffelsespriser!$D197-(2009-R$3)/$C171*Genanskaffelsespriser!$D197*R171))","v":0},{"$f":"IF((S171*Genanskaffelsespriser!$D197-(2009-S$3)/$C171*Genanskaffelsespriser!$D197*S171)<0,0,(S171*Genanskaffelsespriser!$D197-(2009-S$3)/$C171*Genanskaffelsespriser!$D197*S171))","v":0},{"$f":"IF((T171*Genanskaffelsespriser!$D197-(2009-T$3)/$C171*Genanskaffelsespriser!$D197*T171)<0,0,(T171*Genanskaffelsespriser!$D197-(2009-T$3)/$C171*Genanskaffelsespriser!$D197*T171))","v":0},{"$f":"IF((U171*Genanskaffelsespriser!$D197-(2009-U$3)/$C171*Genanskaffelsespriser!$D197*U171)<0,0,(U171*Genanskaffelsespriser!$D197-(2009-U$3)/$C171*Genanskaffelsespriser!$D197*U171))","v":0},{"$f":"IF((V171*Genanskaffelsespriser!$D197-(2009-V$3)/$C171*Genanskaffelsespriser!$D197*V171)<0,0,(V171*Genanskaffelsespriser!$D197-(2009-V$3)/$C171*Genanskaffelsespriser!$D197*V171))","v":0},{"$f":"IF((W171*Genanskaffelsespriser!$D197-(2009-W$3)/$C171*Genanskaffelsespriser!$D197*W171)<0,0,(W171*Genanskaffelsespriser!$D197-(2009-W$3)/$C171*Genanskaffelsespriser!$D197*W171))","v":0},{"$f":"IF((X171*Genanskaffelsespriser!$D197-(2009-X$3)/$C171*Genanskaffelsespriser!$D197*X171)<0,0,(X171*Genanskaffelsespriser!$D197-(2009-X$3)/$C171*Genanskaffelsespriser!$D197*X171))","v":0},{"$f":"IF((Y171*Genanskaffelsespriser!$D197-(2009-Y$3)/$C171*Genanskaffelsespriser!$D197*Y171)<0,0,(Y171*Genanskaffelsespriser!$D197-(2009-Y$3)/$C171*Genanskaffelsespriser!$D197*Y171))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA171","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB171","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC171","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD171","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE171","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF171","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG171","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH171","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI171","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ171","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK171","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL171","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM171","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN171","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO171","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP171","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ171","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR171","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS171","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT171","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU171","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B198","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E198","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D172*Genanskaffelsespriser!$D198-(2009-D$3)/$C172*Genanskaffelsespriser!$D198*D172)<0,0,(D172*Genanskaffelsespriser!$D198-(2009-D$3)/$C172*Genanskaffelsespriser!$D198*D172))","v":0},{"$f":"IF((E172*Genanskaffelsespriser!$D198-(2009-E$3)/$C172*Genanskaffelsespriser!$D198*E172)<0,0,(E172*Genanskaffelsespriser!$D198-(2009-E$3)/$C172*Genanskaffelsespriser!$D198*E172))","v":0},{"$f":"IF((F172*Genanskaffelsespriser!$D198-(2009-F$3)/$C172*Genanskaffelsespriser!$D198*F172)<0,0,(F172*Genanskaffelsespriser!$D198-(2009-F$3)/$C172*Genanskaffelsespriser!$D198*F172))","v":0},{"$f":"IF((G172*Genanskaffelsespriser!$D198-(2009-G$3)/$C172*Genanskaffelsespriser!$D198*G172)<0,0,(G172*Genanskaffelsespriser!$D198-(2009-G$3)/$C172*Genanskaffelsespriser!$D198*G172))","v":0},{"$f":"IF((H172*Genanskaffelsespriser!$D198-(2009-H$3)/$C172*Genanskaffelsespriser!$D198*H172)<0,0,(H172*Genanskaffelsespriser!$D198-(2009-H$3)/$C172*Genanskaffelsespriser!$D198*H172))","v":0},{"$f":"IF((I172*Genanskaffelsespriser!$D198-(2009-I$3)/$C172*Genanskaffelsespriser!$D198*I172)<0,0,(I172*Genanskaffelsespriser!$D198-(2009-I$3)/$C172*Genanskaffelsespriser!$D198*I172))","v":0},{"$f":"IF((J172*Genanskaffelsespriser!$D198-(2009-J$3)/$C172*Genanskaffelsespriser!$D198*J172)<0,0,(J172*Genanskaffelsespriser!$D198-(2009-J$3)/$C172*Genanskaffelsespriser!$D198*J172))","v":0},{"$f":"IF((K172*Genanskaffelsespriser!$D198-(2009-K$3)/$C172*Genanskaffelsespriser!$D198*K172)<0,0,(K172*Genanskaffelsespriser!$D198-(2009-K$3)/$C172*Genanskaffelsespriser!$D198*K172))","v":0},{"$f":"IF((L172*Genanskaffelsespriser!$D198-(2009-L$3)/$C172*Genanskaffelsespriser!$D198*L172)<0,0,(L172*Genanskaffelsespriser!$D198-(2009-L$3)/$C172*Genanskaffelsespriser!$D198*L172))","v":0},{"$f":"IF((M172*Genanskaffelsespriser!$D198-(2009-M$3)/$C172*Genanskaffelsespriser!$D198*M172)<0,0,(M172*Genanskaffelsespriser!$D198-(2009-M$3)/$C172*Genanskaffelsespriser!$D198*M172))","v":0},{"$f":"IF((N172*Genanskaffelsespriser!$D198-(2009-N$3)/$C172*Genanskaffelsespriser!$D198*N172)<0,0,(N172*Genanskaffelsespriser!$D198-(2009-N$3)/$C172*Genanskaffelsespriser!$D198*N172))","v":0},{"$f":"IF((O172*Genanskaffelsespriser!$D198-(2009-O$3)/$C172*Genanskaffelsespriser!$D198*O172)<0,0,(O172*Genanskaffelsespriser!$D198-(2009-O$3)/$C172*Genanskaffelsespriser!$D198*O172))","v":0},{"$f":"IF((P172*Genanskaffelsespriser!$D198-(2009-P$3)/$C172*Genanskaffelsespriser!$D198*P172)<0,0,(P172*Genanskaffelsespriser!$D198-(2009-P$3)/$C172*Genanskaffelsespriser!$D198*P172))","v":0},{"$f":"IF((Q172*Genanskaffelsespriser!$D198-(2009-Q$3)/$C172*Genanskaffelsespriser!$D198*Q172)<0,0,(Q172*Genanskaffelsespriser!$D198-(2009-Q$3)/$C172*Genanskaffelsespriser!$D198*Q172))","v":0},{"$f":"IF((R172*Genanskaffelsespriser!$D198-(2009-R$3)/$C172*Genanskaffelsespriser!$D198*R172)<0,0,(R172*Genanskaffelsespriser!$D198-(2009-R$3)/$C172*Genanskaffelsespriser!$D198*R172))","v":0},{"$f":"IF((S172*Genanskaffelsespriser!$D198-(2009-S$3)/$C172*Genanskaffelsespriser!$D198*S172)<0,0,(S172*Genanskaffelsespriser!$D198-(2009-S$3)/$C172*Genanskaffelsespriser!$D198*S172))","v":0},{"$f":"IF((T172*Genanskaffelsespriser!$D198-(2009-T$3)/$C172*Genanskaffelsespriser!$D198*T172)<0,0,(T172*Genanskaffelsespriser!$D198-(2009-T$3)/$C172*Genanskaffelsespriser!$D198*T172))","v":0},{"$f":"IF((U172*Genanskaffelsespriser!$D198-(2009-U$3)/$C172*Genanskaffelsespriser!$D198*U172)<0,0,(U172*Genanskaffelsespriser!$D198-(2009-U$3)/$C172*Genanskaffelsespriser!$D198*U172))","v":0},{"$f":"IF((V172*Genanskaffelsespriser!$D198-(2009-V$3)/$C172*Genanskaffelsespriser!$D198*V172)<0,0,(V172*Genanskaffelsespriser!$D198-(2009-V$3)/$C172*Genanskaffelsespriser!$D198*V172))","v":0},{"$f":"IF((W172*Genanskaffelsespriser!$D198-(2009-W$3)/$C172*Genanskaffelsespriser!$D198*W172)<0,0,(W172*Genanskaffelsespriser!$D198-(2009-W$3)/$C172*Genanskaffelsespriser!$D198*W172))","v":0},{"$f":"IF((X172*Genanskaffelsespriser!$D198-(2009-X$3)/$C172*Genanskaffelsespriser!$D198*X172)<0,0,(X172*Genanskaffelsespriser!$D198-(2009-X$3)/$C172*Genanskaffelsespriser!$D198*X172))","v":0},{"$f":"IF((Y172*Genanskaffelsespriser!$D198-(2009-Y$3)/$C172*Genanskaffelsespriser!$D198*Y172)<0,0,(Y172*Genanskaffelsespriser!$D198-(2009-Y$3)/$C172*Genanskaffelsespriser!$D198*Y172))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA172","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB172","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC172","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD172","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE172","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF172","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG172","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH172","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI172","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ172","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK172","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL172","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM172","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN172","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO172","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP172","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ172","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR172","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS172","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT172","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU172","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B199","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E199","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D173*Genanskaffelsespriser!$D199-(2009-D$3)/$C173*Genanskaffelsespriser!$D199*D173)<0,0,(D173*Genanskaffelsespriser!$D199-(2009-D$3)/$C173*Genanskaffelsespriser!$D199*D173))","v":0},{"$f":"IF((E173*Genanskaffelsespriser!$D199-(2009-E$3)/$C173*Genanskaffelsespriser!$D199*E173)<0,0,(E173*Genanskaffelsespriser!$D199-(2009-E$3)/$C173*Genanskaffelsespriser!$D199*E173))","v":0},{"$f":"IF((F173*Genanskaffelsespriser!$D199-(2009-F$3)/$C173*Genanskaffelsespriser!$D199*F173)<0,0,(F173*Genanskaffelsespriser!$D199-(2009-F$3)/$C173*Genanskaffelsespriser!$D199*F173))","v":0},{"$f":"IF((G173*Genanskaffelsespriser!$D199-(2009-G$3)/$C173*Genanskaffelsespriser!$D199*G173)<0,0,(G173*Genanskaffelsespriser!$D199-(2009-G$3)/$C173*Genanskaffelsespriser!$D199*G173))","v":0},{"$f":"IF((H173*Genanskaffelsespriser!$D199-(2009-H$3)/$C173*Genanskaffelsespriser!$D199*H173)<0,0,(H173*Genanskaffelsespriser!$D199-(2009-H$3)/$C173*Genanskaffelsespriser!$D199*H173))","v":0},{"$f":"IF((I173*Genanskaffelsespriser!$D199-(2009-I$3)/$C173*Genanskaffelsespriser!$D199*I173)<0,0,(I173*Genanskaffelsespriser!$D199-(2009-I$3)/$C173*Genanskaffelsespriser!$D199*I173))","v":0},{"$f":"IF((J173*Genanskaffelsespriser!$D199-(2009-J$3)/$C173*Genanskaffelsespriser!$D199*J173)<0,0,(J173*Genanskaffelsespriser!$D199-(2009-J$3)/$C173*Genanskaffelsespriser!$D199*J173))","v":0},{"$f":"IF((K173*Genanskaffelsespriser!$D199-(2009-K$3)/$C173*Genanskaffelsespriser!$D199*K173)<0,0,(K173*Genanskaffelsespriser!$D199-(2009-K$3)/$C173*Genanskaffelsespriser!$D199*K173))","v":0},{"$f":"IF((L173*Genanskaffelsespriser!$D199-(2009-L$3)/$C173*Genanskaffelsespriser!$D199*L173)<0,0,(L173*Genanskaffelsespriser!$D199-(2009-L$3)/$C173*Genanskaffelsespriser!$D199*L173))","v":0},{"$f":"IF((M173*Genanskaffelsespriser!$D199-(2009-M$3)/$C173*Genanskaffelsespriser!$D199*M173)<0,0,(M173*Genanskaffelsespriser!$D199-(2009-M$3)/$C173*Genanskaffelsespriser!$D199*M173))","v":0},{"$f":"IF((N173*Genanskaffelsespriser!$D199-(2009-N$3)/$C173*Genanskaffelsespriser!$D199*N173)<0,0,(N173*Genanskaffelsespriser!$D199-(2009-N$3)/$C173*Genanskaffelsespriser!$D199*N173))","v":0},{"$f":"IF((O173*Genanskaffelsespriser!$D199-(2009-O$3)/$C173*Genanskaffelsespriser!$D199*O173)<0,0,(O173*Genanskaffelsespriser!$D199-(2009-O$3)/$C173*Genanskaffelsespriser!$D199*O173))","v":0},{"$f":"IF((P173*Genanskaffelsespriser!$D199-(2009-P$3)/$C173*Genanskaffelsespriser!$D199*P173)<0,0,(P173*Genanskaffelsespriser!$D199-(2009-P$3)/$C173*Genanskaffelsespriser!$D199*P173))","v":0},{"$f":"IF((Q173*Genanskaffelsespriser!$D199-(2009-Q$3)/$C173*Genanskaffelsespriser!$D199*Q173)<0,0,(Q173*Genanskaffelsespriser!$D199-(2009-Q$3)/$C173*Genanskaffelsespriser!$D199*Q173))","v":0},{"$f":"IF((R173*Genanskaffelsespriser!$D199-(2009-R$3)/$C173*Genanskaffelsespriser!$D199*R173)<0,0,(R173*Genanskaffelsespriser!$D199-(2009-R$3)/$C173*Genanskaffelsespriser!$D199*R173))","v":0},{"$f":"IF((S173*Genanskaffelsespriser!$D199-(2009-S$3)/$C173*Genanskaffelsespriser!$D199*S173)<0,0,(S173*Genanskaffelsespriser!$D199-(2009-S$3)/$C173*Genanskaffelsespriser!$D199*S173))","v":0},{"$f":"IF((T173*Genanskaffelsespriser!$D199-(2009-T$3)/$C173*Genanskaffelsespriser!$D199*T173)<0,0,(T173*Genanskaffelsespriser!$D199-(2009-T$3)/$C173*Genanskaffelsespriser!$D199*T173))","v":0},{"$f":"IF((U173*Genanskaffelsespriser!$D199-(2009-U$3)/$C173*Genanskaffelsespriser!$D199*U173)<0,0,(U173*Genanskaffelsespriser!$D199-(2009-U$3)/$C173*Genanskaffelsespriser!$D199*U173))","v":0},{"$f":"IF((V173*Genanskaffelsespriser!$D199-(2009-V$3)/$C173*Genanskaffelsespriser!$D199*V173)<0,0,(V173*Genanskaffelsespriser!$D199-(2009-V$3)/$C173*Genanskaffelsespriser!$D199*V173))","v":0},{"$f":"IF((W173*Genanskaffelsespriser!$D199-(2009-W$3)/$C173*Genanskaffelsespriser!$D199*W173)<0,0,(W173*Genanskaffelsespriser!$D199-(2009-W$3)/$C173*Genanskaffelsespriser!$D199*W173))","v":0},{"$f":"IF((X173*Genanskaffelsespriser!$D199-(2009-X$3)/$C173*Genanskaffelsespriser!$D199*X173)<0,0,(X173*Genanskaffelsespriser!$D199-(2009-X$3)/$C173*Genanskaffelsespriser!$D199*X173))","v":0},{"$f":"IF((Y173*Genanskaffelsespriser!$D199-(2009-Y$3)/$C173*Genanskaffelsespriser!$D199*Y173)<0,0,(Y173*Genanskaffelsespriser!$D199-(2009-Y$3)/$C173*Genanskaffelsespriser!$D199*Y173))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA173","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB173","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC173","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD173","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE173","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF173","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG173","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH173","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI173","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ173","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK173","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL173","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM173","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN173","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO173","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP173","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ173","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR173","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS173","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT173","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU173","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B200","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E200","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D174*Genanskaffelsespriser!$D200-(2009-D$3)/$C174*Genanskaffelsespriser!$D200*D174)<0,0,(D174*Genanskaffelsespriser!$D200-(2009-D$3)/$C174*Genanskaffelsespriser!$D200*D174))","v":0},{"$f":"IF((E174*Genanskaffelsespriser!$D200-(2009-E$3)/$C174*Genanskaffelsespriser!$D200*E174)<0,0,(E174*Genanskaffelsespriser!$D200-(2009-E$3)/$C174*Genanskaffelsespriser!$D200*E174))","v":0},{"$f":"IF((F174*Genanskaffelsespriser!$D200-(2009-F$3)/$C174*Genanskaffelsespriser!$D200*F174)<0,0,(F174*Genanskaffelsespriser!$D200-(2009-F$3)/$C174*Genanskaffelsespriser!$D200*F174))","v":0},{"$f":"IF((G174*Genanskaffelsespriser!$D200-(2009-G$3)/$C174*Genanskaffelsespriser!$D200*G174)<0,0,(G174*Genanskaffelsespriser!$D200-(2009-G$3)/$C174*Genanskaffelsespriser!$D200*G174))","v":0},{"$f":"IF((H174*Genanskaffelsespriser!$D200-(2009-H$3)/$C174*Genanskaffelsespriser!$D200*H174)<0,0,(H174*Genanskaffelsespriser!$D200-(2009-H$3)/$C174*Genanskaffelsespriser!$D200*H174))","v":0},{"$f":"IF((I174*Genanskaffelsespriser!$D200-(2009-I$3)/$C174*Genanskaffelsespriser!$D200*I174)<0,0,(I174*Genanskaffelsespriser!$D200-(2009-I$3)/$C174*Genanskaffelsespriser!$D200*I174))","v":0},{"$f":"IF((J174*Genanskaffelsespriser!$D200-(2009-J$3)/$C174*Genanskaffelsespriser!$D200*J174)<0,0,(J174*Genanskaffelsespriser!$D200-(2009-J$3)/$C174*Genanskaffelsespriser!$D200*J174))","v":0},{"$f":"IF((K174*Genanskaffelsespriser!$D200-(2009-K$3)/$C174*Genanskaffelsespriser!$D200*K174)<0,0,(K174*Genanskaffelsespriser!$D200-(2009-K$3)/$C174*Genanskaffelsespriser!$D200*K174))","v":0},{"$f":"IF((L174*Genanskaffelsespriser!$D200-(2009-L$3)/$C174*Genanskaffelsespriser!$D200*L174)<0,0,(L174*Genanskaffelsespriser!$D200-(2009-L$3)/$C174*Genanskaffelsespriser!$D200*L174))","v":0},{"$f":"IF((M174*Genanskaffelsespriser!$D200-(2009-M$3)/$C174*Genanskaffelsespriser!$D200*M174)<0,0,(M174*Genanskaffelsespriser!$D200-(2009-M$3)/$C174*Genanskaffelsespriser!$D200*M174))","v":0},{"$f":"IF((N174*Genanskaffelsespriser!$D200-(2009-N$3)/$C174*Genanskaffelsespriser!$D200*N174)<0,0,(N174*Genanskaffelsespriser!$D200-(2009-N$3)/$C174*Genanskaffelsespriser!$D200*N174))","v":0},{"$f":"IF((O174*Genanskaffelsespriser!$D200-(2009-O$3)/$C174*Genanskaffelsespriser!$D200*O174)<0,0,(O174*Genanskaffelsespriser!$D200-(2009-O$3)/$C174*Genanskaffelsespriser!$D200*O174))","v":0},{"$f":"IF((P174*Genanskaffelsespriser!$D200-(2009-P$3)/$C174*Genanskaffelsespriser!$D200*P174)<0,0,(P174*Genanskaffelsespriser!$D200-(2009-P$3)/$C174*Genanskaffelsespriser!$D200*P174))","v":0},{"$f":"IF((Q174*Genanskaffelsespriser!$D200-(2009-Q$3)/$C174*Genanskaffelsespriser!$D200*Q174)<0,0,(Q174*Genanskaffelsespriser!$D200-(2009-Q$3)/$C174*Genanskaffelsespriser!$D200*Q174))","v":0},{"$f":"IF((R174*Genanskaffelsespriser!$D200-(2009-R$3)/$C174*Genanskaffelsespriser!$D200*R174)<0,0,(R174*Genanskaffelsespriser!$D200-(2009-R$3)/$C174*Genanskaffelsespriser!$D200*R174))","v":0},{"$f":"IF((S174*Genanskaffelsespriser!$D200-(2009-S$3)/$C174*Genanskaffelsespriser!$D200*S174)<0,0,(S174*Genanskaffelsespriser!$D200-(2009-S$3)/$C174*Genanskaffelsespriser!$D200*S174))","v":0},{"$f":"IF((T174*Genanskaffelsespriser!$D200-(2009-T$3)/$C174*Genanskaffelsespriser!$D200*T174)<0,0,(T174*Genanskaffelsespriser!$D200-(2009-T$3)/$C174*Genanskaffelsespriser!$D200*T174))","v":0},{"$f":"IF((U174*Genanskaffelsespriser!$D200-(2009-U$3)/$C174*Genanskaffelsespriser!$D200*U174)<0,0,(U174*Genanskaffelsespriser!$D200-(2009-U$3)/$C174*Genanskaffelsespriser!$D200*U174))","v":0},{"$f":"IF((V174*Genanskaffelsespriser!$D200-(2009-V$3)/$C174*Genanskaffelsespriser!$D200*V174)<0,0,(V174*Genanskaffelsespriser!$D200-(2009-V$3)/$C174*Genanskaffelsespriser!$D200*V174))","v":0},{"$f":"IF((W174*Genanskaffelsespriser!$D200-(2009-W$3)/$C174*Genanskaffelsespriser!$D200*W174)<0,0,(W174*Genanskaffelsespriser!$D200-(2009-W$3)/$C174*Genanskaffelsespriser!$D200*W174))","v":0},{"$f":"IF((X174*Genanskaffelsespriser!$D200-(2009-X$3)/$C174*Genanskaffelsespriser!$D200*X174)<0,0,(X174*Genanskaffelsespriser!$D200-(2009-X$3)/$C174*Genanskaffelsespriser!$D200*X174))","v":0},{"$f":"IF((Y174*Genanskaffelsespriser!$D200-(2009-Y$3)/$C174*Genanskaffelsespriser!$D200*Y174)<0,0,(Y174*Genanskaffelsespriser!$D200-(2009-Y$3)/$C174*Genanskaffelsespriser!$D200*Y174))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA174","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB174","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC174","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD174","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE174","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF174","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG174","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH174","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI174","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ174","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK174","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL174","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM174","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN174","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO174","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP174","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ174","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR174","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS174","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT174","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU174","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B201","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E201","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D175*Genanskaffelsespriser!$D201-(2009-D$3)/$C175*Genanskaffelsespriser!$D201*D175)<0,0,(D175*Genanskaffelsespriser!$D201-(2009-D$3)/$C175*Genanskaffelsespriser!$D201*D175))","v":0},{"$f":"IF((E175*Genanskaffelsespriser!$D201-(2009-E$3)/$C175*Genanskaffelsespriser!$D201*E175)<0,0,(E175*Genanskaffelsespriser!$D201-(2009-E$3)/$C175*Genanskaffelsespriser!$D201*E175))","v":0},{"$f":"IF((F175*Genanskaffelsespriser!$D201-(2009-F$3)/$C175*Genanskaffelsespriser!$D201*F175)<0,0,(F175*Genanskaffelsespriser!$D201-(2009-F$3)/$C175*Genanskaffelsespriser!$D201*F175))","v":0},{"$f":"IF((G175*Genanskaffelsespriser!$D201-(2009-G$3)/$C175*Genanskaffelsespriser!$D201*G175)<0,0,(G175*Genanskaffelsespriser!$D201-(2009-G$3)/$C175*Genanskaffelsespriser!$D201*G175))","v":0},{"$f":"IF((H175*Genanskaffelsespriser!$D201-(2009-H$3)/$C175*Genanskaffelsespriser!$D201*H175)<0,0,(H175*Genanskaffelsespriser!$D201-(2009-H$3)/$C175*Genanskaffelsespriser!$D201*H175))","v":0},{"$f":"IF((I175*Genanskaffelsespriser!$D201-(2009-I$3)/$C175*Genanskaffelsespriser!$D201*I175)<0,0,(I175*Genanskaffelsespriser!$D201-(2009-I$3)/$C175*Genanskaffelsespriser!$D201*I175))","v":0},{"$f":"IF((J175*Genanskaffelsespriser!$D201-(2009-J$3)/$C175*Genanskaffelsespriser!$D201*J175)<0,0,(J175*Genanskaffelsespriser!$D201-(2009-J$3)/$C175*Genanskaffelsespriser!$D201*J175))","v":0},{"$f":"IF((K175*Genanskaffelsespriser!$D201-(2009-K$3)/$C175*Genanskaffelsespriser!$D201*K175)<0,0,(K175*Genanskaffelsespriser!$D201-(2009-K$3)/$C175*Genanskaffelsespriser!$D201*K175))","v":0},{"$f":"IF((L175*Genanskaffelsespriser!$D201-(2009-L$3)/$C175*Genanskaffelsespriser!$D201*L175)<0,0,(L175*Genanskaffelsespriser!$D201-(2009-L$3)/$C175*Genanskaffelsespriser!$D201*L175))","v":0},{"$f":"IF((M175*Genanskaffelsespriser!$D201-(2009-M$3)/$C175*Genanskaffelsespriser!$D201*M175)<0,0,(M175*Genanskaffelsespriser!$D201-(2009-M$3)/$C175*Genanskaffelsespriser!$D201*M175))","v":0},{"$f":"IF((N175*Genanskaffelsespriser!$D201-(2009-N$3)/$C175*Genanskaffelsespriser!$D201*N175)<0,0,(N175*Genanskaffelsespriser!$D201-(2009-N$3)/$C175*Genanskaffelsespriser!$D201*N175))","v":0},{"$f":"IF((O175*Genanskaffelsespriser!$D201-(2009-O$3)/$C175*Genanskaffelsespriser!$D201*O175)<0,0,(O175*Genanskaffelsespriser!$D201-(2009-O$3)/$C175*Genanskaffelsespriser!$D201*O175))","v":0},{"$f":"IF((P175*Genanskaffelsespriser!$D201-(2009-P$3)/$C175*Genanskaffelsespriser!$D201*P175)<0,0,(P175*Genanskaffelsespriser!$D201-(2009-P$3)/$C175*Genanskaffelsespriser!$D201*P175))","v":0},{"$f":"IF((Q175*Genanskaffelsespriser!$D201-(2009-Q$3)/$C175*Genanskaffelsespriser!$D201*Q175)<0,0,(Q175*Genanskaffelsespriser!$D201-(2009-Q$3)/$C175*Genanskaffelsespriser!$D201*Q175))","v":0},{"$f":"IF((R175*Genanskaffelsespriser!$D201-(2009-R$3)/$C175*Genanskaffelsespriser!$D201*R175)<0,0,(R175*Genanskaffelsespriser!$D201-(2009-R$3)/$C175*Genanskaffelsespriser!$D201*R175))","v":0},{"$f":"IF((S175*Genanskaffelsespriser!$D201-(2009-S$3)/$C175*Genanskaffelsespriser!$D201*S175)<0,0,(S175*Genanskaffelsespriser!$D201-(2009-S$3)/$C175*Genanskaffelsespriser!$D201*S175))","v":0},{"$f":"IF((T175*Genanskaffelsespriser!$D201-(2009-T$3)/$C175*Genanskaffelsespriser!$D201*T175)<0,0,(T175*Genanskaffelsespriser!$D201-(2009-T$3)/$C175*Genanskaffelsespriser!$D201*T175))","v":0},{"$f":"IF((U175*Genanskaffelsespriser!$D201-(2009-U$3)/$C175*Genanskaffelsespriser!$D201*U175)<0,0,(U175*Genanskaffelsespriser!$D201-(2009-U$3)/$C175*Genanskaffelsespriser!$D201*U175))","v":0},{"$f":"IF((V175*Genanskaffelsespriser!$D201-(2009-V$3)/$C175*Genanskaffelsespriser!$D201*V175)<0,0,(V175*Genanskaffelsespriser!$D201-(2009-V$3)/$C175*Genanskaffelsespriser!$D201*V175))","v":0},{"$f":"IF((W175*Genanskaffelsespriser!$D201-(2009-W$3)/$C175*Genanskaffelsespriser!$D201*W175)<0,0,(W175*Genanskaffelsespriser!$D201-(2009-W$3)/$C175*Genanskaffelsespriser!$D201*W175))","v":0},{"$f":"IF((X175*Genanskaffelsespriser!$D201-(2009-X$3)/$C175*Genanskaffelsespriser!$D201*X175)<0,0,(X175*Genanskaffelsespriser!$D201-(2009-X$3)/$C175*Genanskaffelsespriser!$D201*X175))","v":0},{"$f":"IF((Y175*Genanskaffelsespriser!$D201-(2009-Y$3)/$C175*Genanskaffelsespriser!$D201*Y175)<0,0,(Y175*Genanskaffelsespriser!$D201-(2009-Y$3)/$C175*Genanskaffelsespriser!$D201*Y175))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA175","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB175","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC175","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD175","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE175","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF175","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG175","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH175","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI175","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ175","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK175","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL175","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM175","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN175","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO175","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP175","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ175","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR175","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS175","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT175","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU175","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B202","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E202","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D176*Genanskaffelsespriser!$D202-(2009-D$3)/$C176*Genanskaffelsespriser!$D202*D176)<0,0,(D176*Genanskaffelsespriser!$D202-(2009-D$3)/$C176*Genanskaffelsespriser!$D202*D176))","v":0},{"$f":"IF((E176*Genanskaffelsespriser!$D202-(2009-E$3)/$C176*Genanskaffelsespriser!$D202*E176)<0,0,(E176*Genanskaffelsespriser!$D202-(2009-E$3)/$C176*Genanskaffelsespriser!$D202*E176))","v":0},{"$f":"IF((F176*Genanskaffelsespriser!$D202-(2009-F$3)/$C176*Genanskaffelsespriser!$D202*F176)<0,0,(F176*Genanskaffelsespriser!$D202-(2009-F$3)/$C176*Genanskaffelsespriser!$D202*F176))","v":0},{"$f":"IF((G176*Genanskaffelsespriser!$D202-(2009-G$3)/$C176*Genanskaffelsespriser!$D202*G176)<0,0,(G176*Genanskaffelsespriser!$D202-(2009-G$3)/$C176*Genanskaffelsespriser!$D202*G176))","v":0},{"$f":"IF((H176*Genanskaffelsespriser!$D202-(2009-H$3)/$C176*Genanskaffelsespriser!$D202*H176)<0,0,(H176*Genanskaffelsespriser!$D202-(2009-H$3)/$C176*Genanskaffelsespriser!$D202*H176))","v":0},{"$f":"IF((I176*Genanskaffelsespriser!$D202-(2009-I$3)/$C176*Genanskaffelsespriser!$D202*I176)<0,0,(I176*Genanskaffelsespriser!$D202-(2009-I$3)/$C176*Genanskaffelsespriser!$D202*I176))","v":0},{"$f":"IF((J176*Genanskaffelsespriser!$D202-(2009-J$3)/$C176*Genanskaffelsespriser!$D202*J176)<0,0,(J176*Genanskaffelsespriser!$D202-(2009-J$3)/$C176*Genanskaffelsespriser!$D202*J176))","v":0},{"$f":"IF((K176*Genanskaffelsespriser!$D202-(2009-K$3)/$C176*Genanskaffelsespriser!$D202*K176)<0,0,(K176*Genanskaffelsespriser!$D202-(2009-K$3)/$C176*Genanskaffelsespriser!$D202*K176))","v":0},{"$f":"IF((L176*Genanskaffelsespriser!$D202-(2009-L$3)/$C176*Genanskaffelsespriser!$D202*L176)<0,0,(L176*Genanskaffelsespriser!$D202-(2009-L$3)/$C176*Genanskaffelsespriser!$D202*L176))","v":0},{"$f":"IF((M176*Genanskaffelsespriser!$D202-(2009-M$3)/$C176*Genanskaffelsespriser!$D202*M176)<0,0,(M176*Genanskaffelsespriser!$D202-(2009-M$3)/$C176*Genanskaffelsespriser!$D202*M176))","v":0},{"$f":"IF((N176*Genanskaffelsespriser!$D202-(2009-N$3)/$C176*Genanskaffelsespriser!$D202*N176)<0,0,(N176*Genanskaffelsespriser!$D202-(2009-N$3)/$C176*Genanskaffelsespriser!$D202*N176))","v":0},{"$f":"IF((O176*Genanskaffelsespriser!$D202-(2009-O$3)/$C176*Genanskaffelsespriser!$D202*O176)<0,0,(O176*Genanskaffelsespriser!$D202-(2009-O$3)/$C176*Genanskaffelsespriser!$D202*O176))","v":0},{"$f":"IF((P176*Genanskaffelsespriser!$D202-(2009-P$3)/$C176*Genanskaffelsespriser!$D202*P176)<0,0,(P176*Genanskaffelsespriser!$D202-(2009-P$3)/$C176*Genanskaffelsespriser!$D202*P176))","v":0},{"$f":"IF((Q176*Genanskaffelsespriser!$D202-(2009-Q$3)/$C176*Genanskaffelsespriser!$D202*Q176)<0,0,(Q176*Genanskaffelsespriser!$D202-(2009-Q$3)/$C176*Genanskaffelsespriser!$D202*Q176))","v":0},{"$f":"IF((R176*Genanskaffelsespriser!$D202-(2009-R$3)/$C176*Genanskaffelsespriser!$D202*R176)<0,0,(R176*Genanskaffelsespriser!$D202-(2009-R$3)/$C176*Genanskaffelsespriser!$D202*R176))","v":0},{"$f":"IF((S176*Genanskaffelsespriser!$D202-(2009-S$3)/$C176*Genanskaffelsespriser!$D202*S176)<0,0,(S176*Genanskaffelsespriser!$D202-(2009-S$3)/$C176*Genanskaffelsespriser!$D202*S176))","v":0},{"$f":"IF((T176*Genanskaffelsespriser!$D202-(2009-T$3)/$C176*Genanskaffelsespriser!$D202*T176)<0,0,(T176*Genanskaffelsespriser!$D202-(2009-T$3)/$C176*Genanskaffelsespriser!$D202*T176))","v":0},{"$f":"IF((U176*Genanskaffelsespriser!$D202-(2009-U$3)/$C176*Genanskaffelsespriser!$D202*U176)<0,0,(U176*Genanskaffelsespriser!$D202-(2009-U$3)/$C176*Genanskaffelsespriser!$D202*U176))","v":0},{"$f":"IF((V176*Genanskaffelsespriser!$D202-(2009-V$3)/$C176*Genanskaffelsespriser!$D202*V176)<0,0,(V176*Genanskaffelsespriser!$D202-(2009-V$3)/$C176*Genanskaffelsespriser!$D202*V176))","v":0},{"$f":"IF((W176*Genanskaffelsespriser!$D202-(2009-W$3)/$C176*Genanskaffelsespriser!$D202*W176)<0,0,(W176*Genanskaffelsespriser!$D202-(2009-W$3)/$C176*Genanskaffelsespriser!$D202*W176))","v":0},{"$f":"IF((X176*Genanskaffelsespriser!$D202-(2009-X$3)/$C176*Genanskaffelsespriser!$D202*X176)<0,0,(X176*Genanskaffelsespriser!$D202-(2009-X$3)/$C176*Genanskaffelsespriser!$D202*X176))","v":0},{"$f":"IF((Y176*Genanskaffelsespriser!$D202-(2009-Y$3)/$C176*Genanskaffelsespriser!$D202*Y176)<0,0,(Y176*Genanskaffelsespriser!$D202-(2009-Y$3)/$C176*Genanskaffelsespriser!$D202*Y176))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA176","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB176","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC176","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD176","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE176","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF176","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG176","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH176","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI176","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ176","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK176","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL176","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM176","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN176","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO176","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP176","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ176","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR176","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS176","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT176","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU176","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B203","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E203","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D177*Genanskaffelsespriser!$D203-(2009-D$3)/$C177*Genanskaffelsespriser!$D203*D177)<0,0,(D177*Genanskaffelsespriser!$D203-(2009-D$3)/$C177*Genanskaffelsespriser!$D203*D177))","v":0},{"$f":"IF((E177*Genanskaffelsespriser!$D203-(2009-E$3)/$C177*Genanskaffelsespriser!$D203*E177)<0,0,(E177*Genanskaffelsespriser!$D203-(2009-E$3)/$C177*Genanskaffelsespriser!$D203*E177))","v":0},{"$f":"IF((F177*Genanskaffelsespriser!$D203-(2009-F$3)/$C177*Genanskaffelsespriser!$D203*F177)<0,0,(F177*Genanskaffelsespriser!$D203-(2009-F$3)/$C177*Genanskaffelsespriser!$D203*F177))","v":0},{"$f":"IF((G177*Genanskaffelsespriser!$D203-(2009-G$3)/$C177*Genanskaffelsespriser!$D203*G177)<0,0,(G177*Genanskaffelsespriser!$D203-(2009-G$3)/$C177*Genanskaffelsespriser!$D203*G177))","v":0},{"$f":"IF((H177*Genanskaffelsespriser!$D203-(2009-H$3)/$C177*Genanskaffelsespriser!$D203*H177)<0,0,(H177*Genanskaffelsespriser!$D203-(2009-H$3)/$C177*Genanskaffelsespriser!$D203*H177))","v":0},{"$f":"IF((I177*Genanskaffelsespriser!$D203-(2009-I$3)/$C177*Genanskaffelsespriser!$D203*I177)<0,0,(I177*Genanskaffelsespriser!$D203-(2009-I$3)/$C177*Genanskaffelsespriser!$D203*I177))","v":0},{"$f":"IF((J177*Genanskaffelsespriser!$D203-(2009-J$3)/$C177*Genanskaffelsespriser!$D203*J177)<0,0,(J177*Genanskaffelsespriser!$D203-(2009-J$3)/$C177*Genanskaffelsespriser!$D203*J177))","v":0},{"$f":"IF((K177*Genanskaffelsespriser!$D203-(2009-K$3)/$C177*Genanskaffelsespriser!$D203*K177)<0,0,(K177*Genanskaffelsespriser!$D203-(2009-K$3)/$C177*Genanskaffelsespriser!$D203*K177))","v":0},{"$f":"IF((L177*Genanskaffelsespriser!$D203-(2009-L$3)/$C177*Genanskaffelsespriser!$D203*L177)<0,0,(L177*Genanskaffelsespriser!$D203-(2009-L$3)/$C177*Genanskaffelsespriser!$D203*L177))","v":0},{"$f":"IF((M177*Genanskaffelsespriser!$D203-(2009-M$3)/$C177*Genanskaffelsespriser!$D203*M177)<0,0,(M177*Genanskaffelsespriser!$D203-(2009-M$3)/$C177*Genanskaffelsespriser!$D203*M177))","v":0},{"$f":"IF((N177*Genanskaffelsespriser!$D203-(2009-N$3)/$C177*Genanskaffelsespriser!$D203*N177)<0,0,(N177*Genanskaffelsespriser!$D203-(2009-N$3)/$C177*Genanskaffelsespriser!$D203*N177))","v":0},{"$f":"IF((O177*Genanskaffelsespriser!$D203-(2009-O$3)/$C177*Genanskaffelsespriser!$D203*O177)<0,0,(O177*Genanskaffelsespriser!$D203-(2009-O$3)/$C177*Genanskaffelsespriser!$D203*O177))","v":0},{"$f":"IF((P177*Genanskaffelsespriser!$D203-(2009-P$3)/$C177*Genanskaffelsespriser!$D203*P177)<0,0,(P177*Genanskaffelsespriser!$D203-(2009-P$3)/$C177*Genanskaffelsespriser!$D203*P177))","v":0},{"$f":"IF((Q177*Genanskaffelsespriser!$D203-(2009-Q$3)/$C177*Genanskaffelsespriser!$D203*Q177)<0,0,(Q177*Genanskaffelsespriser!$D203-(2009-Q$3)/$C177*Genanskaffelsespriser!$D203*Q177))","v":0},{"$f":"IF((R177*Genanskaffelsespriser!$D203-(2009-R$3)/$C177*Genanskaffelsespriser!$D203*R177)<0,0,(R177*Genanskaffelsespriser!$D203-(2009-R$3)/$C177*Genanskaffelsespriser!$D203*R177))","v":0},{"$f":"IF((S177*Genanskaffelsespriser!$D203-(2009-S$3)/$C177*Genanskaffelsespriser!$D203*S177)<0,0,(S177*Genanskaffelsespriser!$D203-(2009-S$3)/$C177*Genanskaffelsespriser!$D203*S177))","v":0},{"$f":"IF((T177*Genanskaffelsespriser!$D203-(2009-T$3)/$C177*Genanskaffelsespriser!$D203*T177)<0,0,(T177*Genanskaffelsespriser!$D203-(2009-T$3)/$C177*Genanskaffelsespriser!$D203*T177))","v":0},{"$f":"IF((U177*Genanskaffelsespriser!$D203-(2009-U$3)/$C177*Genanskaffelsespriser!$D203*U177)<0,0,(U177*Genanskaffelsespriser!$D203-(2009-U$3)/$C177*Genanskaffelsespriser!$D203*U177))","v":0},{"$f":"IF((V177*Genanskaffelsespriser!$D203-(2009-V$3)/$C177*Genanskaffelsespriser!$D203*V177)<0,0,(V177*Genanskaffelsespriser!$D203-(2009-V$3)/$C177*Genanskaffelsespriser!$D203*V177))","v":0},{"$f":"IF((W177*Genanskaffelsespriser!$D203-(2009-W$3)/$C177*Genanskaffelsespriser!$D203*W177)<0,0,(W177*Genanskaffelsespriser!$D203-(2009-W$3)/$C177*Genanskaffelsespriser!$D203*W177))","v":0},{"$f":"IF((X177*Genanskaffelsespriser!$D203-(2009-X$3)/$C177*Genanskaffelsespriser!$D203*X177)<0,0,(X177*Genanskaffelsespriser!$D203-(2009-X$3)/$C177*Genanskaffelsespriser!$D203*X177))","v":0},{"$f":"IF((Y177*Genanskaffelsespriser!$D203-(2009-Y$3)/$C177*Genanskaffelsespriser!$D203*Y177)<0,0,(Y177*Genanskaffelsespriser!$D203-(2009-Y$3)/$C177*Genanskaffelsespriser!$D203*Y177))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA177","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB177","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC177","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD177","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE177","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF177","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG177","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH177","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI177","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ177","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK177","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL177","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM177","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN177","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO177","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP177","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ177","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR177","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS177","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT177","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU177","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B204","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E204","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,null,{"$f":"IF((D178*Genanskaffelsespriser!$D204-(2009-D$3)/$C178*Genanskaffelsespriser!$D204*D178)<0,0,(D178*Genanskaffelsespriser!$D204-(2009-D$3)/$C178*Genanskaffelsespriser!$D204*D178))","v":0},{"$f":"IF((E178*Genanskaffelsespriser!$D204-(2009-E$3)/$C178*Genanskaffelsespriser!$D204*E178)<0,0,(E178*Genanskaffelsespriser!$D204-(2009-E$3)/$C178*Genanskaffelsespriser!$D204*E178))","v":0},{"$f":"IF((F178*Genanskaffelsespriser!$D204-(2009-F$3)/$C178*Genanskaffelsespriser!$D204*F178)<0,0,(F178*Genanskaffelsespriser!$D204-(2009-F$3)/$C178*Genanskaffelsespriser!$D204*F178))","v":0},{"$f":"IF((G178*Genanskaffelsespriser!$D204-(2009-G$3)/$C178*Genanskaffelsespriser!$D204*G178)<0,0,(G178*Genanskaffelsespriser!$D204-(2009-G$3)/$C178*Genanskaffelsespriser!$D204*G178))","v":0},{"$f":"IF((H178*Genanskaffelsespriser!$D204-(2009-H$3)/$C178*Genanskaffelsespriser!$D204*H178)<0,0,(H178*Genanskaffelsespriser!$D204-(2009-H$3)/$C178*Genanskaffelsespriser!$D204*H178))","v":0},{"$f":"IF((I178*Genanskaffelsespriser!$D204-(2009-I$3)/$C178*Genanskaffelsespriser!$D204*I178)<0,0,(I178*Genanskaffelsespriser!$D204-(2009-I$3)/$C178*Genanskaffelsespriser!$D204*I178))","v":0},{"$f":"IF((J178*Genanskaffelsespriser!$D204-(2009-J$3)/$C178*Genanskaffelsespriser!$D204*J178)<0,0,(J178*Genanskaffelsespriser!$D204-(2009-J$3)/$C178*Genanskaffelsespriser!$D204*J178))","v":0},{"$f":"IF((K178*Genanskaffelsespriser!$D204-(2009-K$3)/$C178*Genanskaffelsespriser!$D204*K178)<0,0,(K178*Genanskaffelsespriser!$D204-(2009-K$3)/$C178*Genanskaffelsespriser!$D204*K178))","v":0},{"$f":"IF((L178*Genanskaffelsespriser!$D204-(2009-L$3)/$C178*Genanskaffelsespriser!$D204*L178)<0,0,(L178*Genanskaffelsespriser!$D204-(2009-L$3)/$C178*Genanskaffelsespriser!$D204*L178))","v":0},{"$f":"IF((M178*Genanskaffelsespriser!$D204-(2009-M$3)/$C178*Genanskaffelsespriser!$D204*M178)<0,0,(M178*Genanskaffelsespriser!$D204-(2009-M$3)/$C178*Genanskaffelsespriser!$D204*M178))","v":0},{"$f":"IF((N178*Genanskaffelsespriser!$D204-(2009-N$3)/$C178*Genanskaffelsespriser!$D204*N178)<0,0,(N178*Genanskaffelsespriser!$D204-(2009-N$3)/$C178*Genanskaffelsespriser!$D204*N178))","v":0},{"$f":"IF((O178*Genanskaffelsespriser!$D204-(2009-O$3)/$C178*Genanskaffelsespriser!$D204*O178)<0,0,(O178*Genanskaffelsespriser!$D204-(2009-O$3)/$C178*Genanskaffelsespriser!$D204*O178))","v":0},{"$f":"IF((P178*Genanskaffelsespriser!$D204-(2009-P$3)/$C178*Genanskaffelsespriser!$D204*P178)<0,0,(P178*Genanskaffelsespriser!$D204-(2009-P$3)/$C178*Genanskaffelsespriser!$D204*P178))","v":0},{"$f":"IF((Q178*Genanskaffelsespriser!$D204-(2009-Q$3)/$C178*Genanskaffelsespriser!$D204*Q178)<0,0,(Q178*Genanskaffelsespriser!$D204-(2009-Q$3)/$C178*Genanskaffelsespriser!$D204*Q178))","v":0},{"$f":"IF((R178*Genanskaffelsespriser!$D204-(2009-R$3)/$C178*Genanskaffelsespriser!$D204*R178)<0,0,(R178*Genanskaffelsespriser!$D204-(2009-R$3)/$C178*Genanskaffelsespriser!$D204*R178))","v":0},{"$f":"IF((S178*Genanskaffelsespriser!$D204-(2009-S$3)/$C178*Genanskaffelsespriser!$D204*S178)<0,0,(S178*Genanskaffelsespriser!$D204-(2009-S$3)/$C178*Genanskaffelsespriser!$D204*S178))","v":0},{"$f":"IF((T178*Genanskaffelsespriser!$D204-(2009-T$3)/$C178*Genanskaffelsespriser!$D204*T178)<0,0,(T178*Genanskaffelsespriser!$D204-(2009-T$3)/$C178*Genanskaffelsespriser!$D204*T178))","v":0},{"$f":"IF((U178*Genanskaffelsespriser!$D204-(2009-U$3)/$C178*Genanskaffelsespriser!$D204*U178)<0,0,(U178*Genanskaffelsespriser!$D204-(2009-U$3)/$C178*Genanskaffelsespriser!$D204*U178))","v":0},{"$f":"IF((V178*Genanskaffelsespriser!$D204-(2009-V$3)/$C178*Genanskaffelsespriser!$D204*V178)<0,0,(V178*Genanskaffelsespriser!$D204-(2009-V$3)/$C178*Genanskaffelsespriser!$D204*V178))","v":0},{"$f":"IF((W178*Genanskaffelsespriser!$D204-(2009-W$3)/$C178*Genanskaffelsespriser!$D204*W178)<0,0,(W178*Genanskaffelsespriser!$D204-(2009-W$3)/$C178*Genanskaffelsespriser!$D204*W178))","v":15984000},{"$f":"IF((X178*Genanskaffelsespriser!$D204-(2009-X$3)/$C178*Genanskaffelsespriser!$D204*X178)<0,0,(X178*Genanskaffelsespriser!$D204-(2009-X$3)/$C178*Genanskaffelsespriser!$D204*X178))","v":0},{"$f":"IF((Y178*Genanskaffelsespriser!$D204-(2009-Y$3)/$C178*Genanskaffelsespriser!$D204*Y178)<0,0,(Y178*Genanskaffelsespriser!$D204-(2009-Y$3)/$C178*Genanskaffelsespriser!$D204*Y178))","v":0},15984000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA178","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB178","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC178","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD178","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE178","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF178","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG178","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH178","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI178","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ178","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK178","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL178","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM178","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN178","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO178","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP178","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ178","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR178","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS178","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT178","v":16482070.991862481},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU178","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV178","v":0},16482070.991862481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16233035.495931242,0,0,16233035.495931242,3]
[{"$f":"+Genanskaffelsespriser!B205","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E205","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,null,{"$f":"IF((D179*Genanskaffelsespriser!$D205-(2009-D$3)/$C179*Genanskaffelsespriser!$D205*D179)<0,0,(D179*Genanskaffelsespriser!$D205-(2009-D$3)/$C179*Genanskaffelsespriser!$D205*D179))","v":0},{"$f":"IF((E179*Genanskaffelsespriser!$D205-(2009-E$3)/$C179*Genanskaffelsespriser!$D205*E179)<0,0,(E179*Genanskaffelsespriser!$D205-(2009-E$3)/$C179*Genanskaffelsespriser!$D205*E179))","v":0},{"$f":"IF((F179*Genanskaffelsespriser!$D205-(2009-F$3)/$C179*Genanskaffelsespriser!$D205*F179)<0,0,(F179*Genanskaffelsespriser!$D205-(2009-F$3)/$C179*Genanskaffelsespriser!$D205*F179))","v":0},{"$f":"IF((G179*Genanskaffelsespriser!$D205-(2009-G$3)/$C179*Genanskaffelsespriser!$D205*G179)<0,0,(G179*Genanskaffelsespriser!$D205-(2009-G$3)/$C179*Genanskaffelsespriser!$D205*G179))","v":0},{"$f":"IF((H179*Genanskaffelsespriser!$D205-(2009-H$3)/$C179*Genanskaffelsespriser!$D205*H179)<0,0,(H179*Genanskaffelsespriser!$D205-(2009-H$3)/$C179*Genanskaffelsespriser!$D205*H179))","v":0},{"$f":"IF((I179*Genanskaffelsespriser!$D205-(2009-I$3)/$C179*Genanskaffelsespriser!$D205*I179)<0,0,(I179*Genanskaffelsespriser!$D205-(2009-I$3)/$C179*Genanskaffelsespriser!$D205*I179))","v":0},{"$f":"IF((J179*Genanskaffelsespriser!$D205-(2009-J$3)/$C179*Genanskaffelsespriser!$D205*J179)<0,0,(J179*Genanskaffelsespriser!$D205-(2009-J$3)/$C179*Genanskaffelsespriser!$D205*J179))","v":0},{"$f":"IF((K179*Genanskaffelsespriser!$D205-(2009-K$3)/$C179*Genanskaffelsespriser!$D205*K179)<0,0,(K179*Genanskaffelsespriser!$D205-(2009-K$3)/$C179*Genanskaffelsespriser!$D205*K179))","v":0},{"$f":"IF((L179*Genanskaffelsespriser!$D205-(2009-L$3)/$C179*Genanskaffelsespriser!$D205*L179)<0,0,(L179*Genanskaffelsespriser!$D205-(2009-L$3)/$C179*Genanskaffelsespriser!$D205*L179))","v":0},{"$f":"IF((M179*Genanskaffelsespriser!$D205-(2009-M$3)/$C179*Genanskaffelsespriser!$D205*M179)<0,0,(M179*Genanskaffelsespriser!$D205-(2009-M$3)/$C179*Genanskaffelsespriser!$D205*M179))","v":0},{"$f":"IF((N179*Genanskaffelsespriser!$D205-(2009-N$3)/$C179*Genanskaffelsespriser!$D205*N179)<0,0,(N179*Genanskaffelsespriser!$D205-(2009-N$3)/$C179*Genanskaffelsespriser!$D205*N179))","v":0},{"$f":"IF((O179*Genanskaffelsespriser!$D205-(2009-O$3)/$C179*Genanskaffelsespriser!$D205*O179)<0,0,(O179*Genanskaffelsespriser!$D205-(2009-O$3)/$C179*Genanskaffelsespriser!$D205*O179))","v":0},{"$f":"IF((P179*Genanskaffelsespriser!$D205-(2009-P$3)/$C179*Genanskaffelsespriser!$D205*P179)<0,0,(P179*Genanskaffelsespriser!$D205-(2009-P$3)/$C179*Genanskaffelsespriser!$D205*P179))","v":0},{"$f":"IF((Q179*Genanskaffelsespriser!$D205-(2009-Q$3)/$C179*Genanskaffelsespriser!$D205*Q179)<0,0,(Q179*Genanskaffelsespriser!$D205-(2009-Q$3)/$C179*Genanskaffelsespriser!$D205*Q179))","v":0},{"$f":"IF((R179*Genanskaffelsespriser!$D205-(2009-R$3)/$C179*Genanskaffelsespriser!$D205*R179)<0,0,(R179*Genanskaffelsespriser!$D205-(2009-R$3)/$C179*Genanskaffelsespriser!$D205*R179))","v":0},{"$f":"IF((S179*Genanskaffelsespriser!$D205-(2009-S$3)/$C179*Genanskaffelsespriser!$D205*S179)<0,0,(S179*Genanskaffelsespriser!$D205-(2009-S$3)/$C179*Genanskaffelsespriser!$D205*S179))","v":0},{"$f":"IF((T179*Genanskaffelsespriser!$D205-(2009-T$3)/$C179*Genanskaffelsespriser!$D205*T179)<0,0,(T179*Genanskaffelsespriser!$D205-(2009-T$3)/$C179*Genanskaffelsespriser!$D205*T179))","v":0},{"$f":"IF((U179*Genanskaffelsespriser!$D205-(2009-U$3)/$C179*Genanskaffelsespriser!$D205*U179)<0,0,(U179*Genanskaffelsespriser!$D205-(2009-U$3)/$C179*Genanskaffelsespriser!$D205*U179))","v":0},{"$f":"IF((V179*Genanskaffelsespriser!$D205-(2009-V$3)/$C179*Genanskaffelsespriser!$D205*V179)<0,0,(V179*Genanskaffelsespriser!$D205-(2009-V$3)/$C179*Genanskaffelsespriser!$D205*V179))","v":0},{"$f":"IF((W179*Genanskaffelsespriser!$D205-(2009-W$3)/$C179*Genanskaffelsespriser!$D205*W179)<0,0,(W179*Genanskaffelsespriser!$D205-(2009-W$3)/$C179*Genanskaffelsespriser!$D205*W179))","v":3552000},{"$f":"IF((X179*Genanskaffelsespriser!$D205-(2009-X$3)/$C179*Genanskaffelsespriser!$D205*X179)<0,0,(X179*Genanskaffelsespriser!$D205-(2009-X$3)/$C179*Genanskaffelsespriser!$D205*X179))","v":0},{"$f":"IF((Y179*Genanskaffelsespriser!$D205-(2009-Y$3)/$C179*Genanskaffelsespriser!$D205*Y179)<0,0,(Y179*Genanskaffelsespriser!$D205-(2009-Y$3)/$C179*Genanskaffelsespriser!$D205*Y179))","v":0},3552000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA179","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB179","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC179","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD179","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE179","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF179","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG179","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH179","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI179","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ179","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK179","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL179","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM179","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN179","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO179","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP179","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ179","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR179","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS179","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT179","v":3662682.4426361071},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU179","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV179","v":0},3662682.4426361071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3607341.2213180535,0,0,3607341.2213180535,3]
[{"$f":"+Genanskaffelsespriser!B206","v":"Overbygning "},"m2",{"$f":"+Genanskaffelsespriser!E206","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D180*Genanskaffelsespriser!$D206-(2009-D$3)/($C180+D181)*Genanskaffelsespriser!$D206*D180)<0,0,(D180*Genanskaffelsespriser!$D206-(2009-D$3)/($C180+D181)*Genanskaffelsespriser!$D206*D180))","v":0},{"$f":"IF((E180*Genanskaffelsespriser!$D206-(2009-E$3)/($C180+E181)*Genanskaffelsespriser!$D206*E180)<0,0,(E180*Genanskaffelsespriser!$D206-(2009-E$3)/($C180+E181)*Genanskaffelsespriser!$D206*E180))","v":0},{"$f":"IF((F180*Genanskaffelsespriser!$D206-(2009-F$3)/($C180+F181)*Genanskaffelsespriser!$D206*F180)<0,0,(F180*Genanskaffelsespriser!$D206-(2009-F$3)/($C180+F181)*Genanskaffelsespriser!$D206*F180))","v":0},{"$f":"IF((G180*Genanskaffelsespriser!$D206-(2009-G$3)/($C180+G181)*Genanskaffelsespriser!$D206*G180)<0,0,(G180*Genanskaffelsespriser!$D206-(2009-G$3)/($C180+G181)*Genanskaffelsespriser!$D206*G180))","v":0},{"$f":"IF((H180*Genanskaffelsespriser!$D206-(2009-H$3)/($C180+H181)*Genanskaffelsespriser!$D206*H180)<0,0,(H180*Genanskaffelsespriser!$D206-(2009-H$3)/($C180+H181)*Genanskaffelsespriser!$D206*H180))","v":0},{"$f":"IF((I180*Genanskaffelsespriser!$D206-(2009-I$3)/($C180+I181)*Genanskaffelsespriser!$D206*I180)<0,0,(I180*Genanskaffelsespriser!$D206-(2009-I$3)/($C180+I181)*Genanskaffelsespriser!$D206*I180))","v":0},{"$f":"IF((J180*Genanskaffelsespriser!$D206-(2009-J$3)/($C180+J181)*Genanskaffelsespriser!$D206*J180)<0,0,(J180*Genanskaffelsespriser!$D206-(2009-J$3)/($C180+J181)*Genanskaffelsespriser!$D206*J180))","v":0},{"$f":"IF((K180*Genanskaffelsespriser!$D206-(2009-K$3)/($C180+K181)*Genanskaffelsespriser!$D206*K180)<0,0,(K180*Genanskaffelsespriser!$D206-(2009-K$3)/($C180+K181)*Genanskaffelsespriser!$D206*K180))","v":0},{"$f":"IF((L180*Genanskaffelsespriser!$D206-(2009-L$3)/($C180+L181)*Genanskaffelsespriser!$D206*L180)<0,0,(L180*Genanskaffelsespriser!$D206-(2009-L$3)/($C180+L181)*Genanskaffelsespriser!$D206*L180))","v":0},{"$f":"IF((M180*Genanskaffelsespriser!$D206-(2009-M$3)/($C180+M181)*Genanskaffelsespriser!$D206*M180)<0,0,(M180*Genanskaffelsespriser!$D206-(2009-M$3)/($C180+M181)*Genanskaffelsespriser!$D206*M180))","v":0},{"$f":"IF((N180*Genanskaffelsespriser!$D206-(2009-N$3)/($C180+N181)*Genanskaffelsespriser!$D206*N180)<0,0,(N180*Genanskaffelsespriser!$D206-(2009-N$3)/($C180+N181)*Genanskaffelsespriser!$D206*N180))","v":0},{"$f":"IF((O180*Genanskaffelsespriser!$D206-(2009-O$3)/($C180+O181)*Genanskaffelsespriser!$D206*O180)<0,0,(O180*Genanskaffelsespriser!$D206-(2009-O$3)/($C180+O181)*Genanskaffelsespriser!$D206*O180))","v":0},{"$f":"IF((P180*Genanskaffelsespriser!$D206-(2009-P$3)/($C180+P181)*Genanskaffelsespriser!$D206*P180)<0,0,(P180*Genanskaffelsespriser!$D206-(2009-P$3)/($C180+P181)*Genanskaffelsespriser!$D206*P180))","v":0},{"$f":"IF((Q180*Genanskaffelsespriser!$D206-(2009-Q$3)/($C180+Q181)*Genanskaffelsespriser!$D206*Q180)<0,0,(Q180*Genanskaffelsespriser!$D206-(2009-Q$3)/($C180+Q181)*Genanskaffelsespriser!$D206*Q180))","v":0},{"$f":"IF((R180*Genanskaffelsespriser!$D206-(2009-R$3)/($C180+R181)*Genanskaffelsespriser!$D206*R180)<0,0,(R180*Genanskaffelsespriser!$D206-(2009-R$3)/($C180+R181)*Genanskaffelsespriser!$D206*R180))","v":0},{"$f":"IF((S180*Genanskaffelsespriser!$D206-(2009-S$3)/($C180+S181)*Genanskaffelsespriser!$D206*S180)<0,0,(S180*Genanskaffelsespriser!$D206-(2009-S$3)/($C180+S181)*Genanskaffelsespriser!$D206*S180))","v":0},{"$f":"IF((T180*Genanskaffelsespriser!$D206-(2009-T$3)/($C180+T181)*Genanskaffelsespriser!$D206*T180)<0,0,(T180*Genanskaffelsespriser!$D206-(2009-T$3)/($C180+T181)*Genanskaffelsespriser!$D206*T180))","v":0},{"$f":"IF((U180*Genanskaffelsespriser!$D206-(2009-U$3)/($C180+U181)*Genanskaffelsespriser!$D206*U180)<0,0,(U180*Genanskaffelsespriser!$D206-(2009-U$3)/($C180+U181)*Genanskaffelsespriser!$D206*U180))","v":0},{"$f":"IF((V180*Genanskaffelsespriser!$D206-(2009-V$3)/($C180+V181)*Genanskaffelsespriser!$D206*V180)<0,0,(V180*Genanskaffelsespriser!$D206-(2009-V$3)/($C180+V181)*Genanskaffelsespriser!$D206*V180))","v":0},{"$f":"IF((W180*Genanskaffelsespriser!$D206-(2009-W$3)/($C180+W181)*Genanskaffelsespriser!$D206*W180)<0,0,(W180*Genanskaffelsespriser!$D206-(2009-W$3)/($C180+W181)*Genanskaffelsespriser!$D206*W180))","v":0},{"$f":"IF((X180*Genanskaffelsespriser!$D206-(2009-X$3)/($C180+X181)*Genanskaffelsespriser!$D206*X180)<0,0,(X180*Genanskaffelsespriser!$D206-(2009-X$3)/($C180+X181)*Genanskaffelsespriser!$D206*X180))","v":0},{"$f":"IF((Y180*Genanskaffelsespriser!$D206-(2009-Y$3)/($C180+Y181)*Genanskaffelsespriser!$D206*Y180)<0,0,(Y180*Genanskaffelsespriser!$D206-(2009-Y$3)/($C180+Y181)*Genanskaffelsespriser!$D206*Y180))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA180","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB180","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC180","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD180","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE180","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF180","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG180","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH180","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI180","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ180","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK180","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL180","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM180","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN180","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO180","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP180","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ180","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR180","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS180","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT180","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU180","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Store pumpestationer: inkl. SRO-anlæg - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW183:AW202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT183:BT202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ183:CQ202)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B208","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E208","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D183*Genanskaffelsespriser!$D208-(2009-D$3)/($C183+D184)*Genanskaffelsespriser!$D208*D183)<0,0,(D183*Genanskaffelsespriser!$D208-(2009-D$3)/($C183+D184)*Genanskaffelsespriser!$D208*D183))","v":0},{"$f":"IF((E183*Genanskaffelsespriser!$D208-(2009-E$3)/($C183+E184)*Genanskaffelsespriser!$D208*E183)<0,0,(E183*Genanskaffelsespriser!$D208-(2009-E$3)/($C183+E184)*Genanskaffelsespriser!$D208*E183))","v":0},{"$f":"IF((F183*Genanskaffelsespriser!$D208-(2009-F$3)/($C183+F184)*Genanskaffelsespriser!$D208*F183)<0,0,(F183*Genanskaffelsespriser!$D208-(2009-F$3)/($C183+F184)*Genanskaffelsespriser!$D208*F183))","v":0},{"$f":"IF((G183*Genanskaffelsespriser!$D208-(2009-G$3)/($C183+G184)*Genanskaffelsespriser!$D208*G183)<0,0,(G183*Genanskaffelsespriser!$D208-(2009-G$3)/($C183+G184)*Genanskaffelsespriser!$D208*G183))","v":0},{"$f":"IF((H183*Genanskaffelsespriser!$D208-(2009-H$3)/($C183+H184)*Genanskaffelsespriser!$D208*H183)<0,0,(H183*Genanskaffelsespriser!$D208-(2009-H$3)/($C183+H184)*Genanskaffelsespriser!$D208*H183))","v":0},{"$f":"IF((I183*Genanskaffelsespriser!$D208-(2009-I$3)/($C183+I184)*Genanskaffelsespriser!$D208*I183)<0,0,(I183*Genanskaffelsespriser!$D208-(2009-I$3)/($C183+I184)*Genanskaffelsespriser!$D208*I183))","v":0},{"$f":"IF((J183*Genanskaffelsespriser!$D208-(2009-J$3)/($C183+J184)*Genanskaffelsespriser!$D208*J183)<0,0,(J183*Genanskaffelsespriser!$D208-(2009-J$3)/($C183+J184)*Genanskaffelsespriser!$D208*J183))","v":0},{"$f":"IF((K183*Genanskaffelsespriser!$D208-(2009-K$3)/($C183+K184)*Genanskaffelsespriser!$D208*K183)<0,0,(K183*Genanskaffelsespriser!$D208-(2009-K$3)/($C183+K184)*Genanskaffelsespriser!$D208*K183))","v":0},{"$f":"IF((L183*Genanskaffelsespriser!$D208-(2009-L$3)/($C183+L184)*Genanskaffelsespriser!$D208*L183)<0,0,(L183*Genanskaffelsespriser!$D208-(2009-L$3)/($C183+L184)*Genanskaffelsespriser!$D208*L183))","v":0},{"$f":"IF((M183*Genanskaffelsespriser!$D208-(2009-M$3)/($C183+M184)*Genanskaffelsespriser!$D208*M183)<0,0,(M183*Genanskaffelsespriser!$D208-(2009-M$3)/($C183+M184)*Genanskaffelsespriser!$D208*M183))","v":0},{"$f":"IF((N183*Genanskaffelsespriser!$D208-(2009-N$3)/($C183+N184)*Genanskaffelsespriser!$D208*N183)<0,0,(N183*Genanskaffelsespriser!$D208-(2009-N$3)/($C183+N184)*Genanskaffelsespriser!$D208*N183))","v":0},{"$f":"IF((O183*Genanskaffelsespriser!$D208-(2009-O$3)/($C183+O184)*Genanskaffelsespriser!$D208*O183)<0,0,(O183*Genanskaffelsespriser!$D208-(2009-O$3)/($C183+O184)*Genanskaffelsespriser!$D208*O183))","v":0},{"$f":"IF((P183*Genanskaffelsespriser!$D208-(2009-P$3)/($C183+P184)*Genanskaffelsespriser!$D208*P183)<0,0,(P183*Genanskaffelsespriser!$D208-(2009-P$3)/($C183+P184)*Genanskaffelsespriser!$D208*P183))","v":0},{"$f":"IF((Q183*Genanskaffelsespriser!$D208-(2009-Q$3)/($C183+Q184)*Genanskaffelsespriser!$D208*Q183)<0,0,(Q183*Genanskaffelsespriser!$D208-(2009-Q$3)/($C183+Q184)*Genanskaffelsespriser!$D208*Q183))","v":0},{"$f":"IF((R183*Genanskaffelsespriser!$D208-(2009-R$3)/($C183+R184)*Genanskaffelsespriser!$D208*R183)<0,0,(R183*Genanskaffelsespriser!$D208-(2009-R$3)/($C183+R184)*Genanskaffelsespriser!$D208*R183))","v":0},{"$f":"IF((S183*Genanskaffelsespriser!$D208-(2009-S$3)/($C183+S184)*Genanskaffelsespriser!$D208*S183)<0,0,(S183*Genanskaffelsespriser!$D208-(2009-S$3)/($C183+S184)*Genanskaffelsespriser!$D208*S183))","v":0},{"$f":"IF((T183*Genanskaffelsespriser!$D208-(2009-T$3)/($C183+T184)*Genanskaffelsespriser!$D208*T183)<0,0,(T183*Genanskaffelsespriser!$D208-(2009-T$3)/($C183+T184)*Genanskaffelsespriser!$D208*T183))","v":0},{"$f":"IF((U183*Genanskaffelsespriser!$D208-(2009-U$3)/($C183+U184)*Genanskaffelsespriser!$D208*U183)<0,0,(U183*Genanskaffelsespriser!$D208-(2009-U$3)/($C183+U184)*Genanskaffelsespriser!$D208*U183))","v":0},{"$f":"IF((V183*Genanskaffelsespriser!$D208-(2009-V$3)/($C183+V184)*Genanskaffelsespriser!$D208*V183)<0,0,(V183*Genanskaffelsespriser!$D208-(2009-V$3)/($C183+V184)*Genanskaffelsespriser!$D208*V183))","v":0},{"$f":"IF((W183*Genanskaffelsespriser!$D208-(2009-W$3)/($C183+W184)*Genanskaffelsespriser!$D208*W183)<0,0,(W183*Genanskaffelsespriser!$D208-(2009-W$3)/($C183+W184)*Genanskaffelsespriser!$D208*W183))","v":0},{"$f":"IF((X183*Genanskaffelsespriser!$D208-(2009-X$3)/($C183+X184)*Genanskaffelsespriser!$D208*X183)<0,0,(X183*Genanskaffelsespriser!$D208-(2009-X$3)/($C183+X184)*Genanskaffelsespriser!$D208*X183))","v":0},{"$f":"IF((Y183*Genanskaffelsespriser!$D208-(2009-Y$3)/($C183+Y184)*Genanskaffelsespriser!$D208*Y183)<0,0,(Y183*Genanskaffelsespriser!$D208-(2009-Y$3)/($C183+Y184)*Genanskaffelsespriser!$D208*Y183))","v":0},{"$f":"+SUM(AA183:AV183)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA183","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB183","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC183","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD183","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE183","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF183","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG183","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH183","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI183","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ183","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK183","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL183","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM183","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN183","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO183","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP183","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ183","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR183","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS183","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT183","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU183","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV183","v":0},{"$f":"+SUM(AX183:BS183)","v":0},{"$f":"(AA183+AX183)/2","v":0},{"$f":"(AB183+AY183)/2","v":0},{"$f":"(AC183+AZ183)/2","v":0},{"$f":"(AD183+BA183)/2","v":0},{"$f":"(AE183+BB183)/2","v":0},{"$f":"(AF183+BC183)/2","v":0},{"$f":"(AG183+BD183)/2","v":0},{"$f":"(AH183+BE183)/2","v":0},{"$f":"(AI183+BF183)/2","v":0},{"$f":"(AJ183+BG183)/2","v":0},{"$f":"(AK183+BH183)/2","v":0},{"$f":"(AL183+BI183)/2","v":0},{"$f":"(AM183+BJ183)/2","v":0},{"$f":"(AN183+BK183)/2","v":0},{"$f":"(AO183+BL183)/2","v":0},{"$f":"(AP183+BM183)/2","v":0},{"$f":"(AQ183+BN183)/2","v":0},{"$f":"(AR183+BO183)/2","v":0},{"$f":"(AS183+BP183)/2","v":0},{"$f":"(AT183+BQ183)/2","v":0},{"$f":"(AU183+BR183)/2","v":0},{"$f":"(AV183+BS183)/2","v":0},{"$f":"+AVERAGE(AW183,BT183)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B209","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E209","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D185*Genanskaffelsespriser!$D209-(2009-D$3)/$C185*Genanskaffelsespriser!$D209*D185)<0,0,(D185*Genanskaffelsespriser!$D209-(2009-D$3)/$C185*Genanskaffelsespriser!$D209*D185))","v":0},{"$f":"IF((E185*Genanskaffelsespriser!$D209-(2009-E$3)/$C185*Genanskaffelsespriser!$D209*E185)<0,0,(E185*Genanskaffelsespriser!$D209-(2009-E$3)/$C185*Genanskaffelsespriser!$D209*E185))","v":0},{"$f":"IF((F185*Genanskaffelsespriser!$D209-(2009-F$3)/$C185*Genanskaffelsespriser!$D209*F185)<0,0,(F185*Genanskaffelsespriser!$D209-(2009-F$3)/$C185*Genanskaffelsespriser!$D209*F185))","v":0},{"$f":"IF((G185*Genanskaffelsespriser!$D209-(2009-G$3)/$C185*Genanskaffelsespriser!$D209*G185)<0,0,(G185*Genanskaffelsespriser!$D209-(2009-G$3)/$C185*Genanskaffelsespriser!$D209*G185))","v":0},{"$f":"IF((H185*Genanskaffelsespriser!$D209-(2009-H$3)/$C185*Genanskaffelsespriser!$D209*H185)<0,0,(H185*Genanskaffelsespriser!$D209-(2009-H$3)/$C185*Genanskaffelsespriser!$D209*H185))","v":0},{"$f":"IF((I185*Genanskaffelsespriser!$D209-(2009-I$3)/$C185*Genanskaffelsespriser!$D209*I185)<0,0,(I185*Genanskaffelsespriser!$D209-(2009-I$3)/$C185*Genanskaffelsespriser!$D209*I185))","v":0},{"$f":"IF((J185*Genanskaffelsespriser!$D209-(2009-J$3)/$C185*Genanskaffelsespriser!$D209*J185)<0,0,(J185*Genanskaffelsespriser!$D209-(2009-J$3)/$C185*Genanskaffelsespriser!$D209*J185))","v":0},{"$f":"IF((K185*Genanskaffelsespriser!$D209-(2009-K$3)/$C185*Genanskaffelsespriser!$D209*K185)<0,0,(K185*Genanskaffelsespriser!$D209-(2009-K$3)/$C185*Genanskaffelsespriser!$D209*K185))","v":0},{"$f":"IF((L185*Genanskaffelsespriser!$D209-(2009-L$3)/$C185*Genanskaffelsespriser!$D209*L185)<0,0,(L185*Genanskaffelsespriser!$D209-(2009-L$3)/$C185*Genanskaffelsespriser!$D209*L185))","v":0},{"$f":"IF((M185*Genanskaffelsespriser!$D209-(2009-M$3)/$C185*Genanskaffelsespriser!$D209*M185)<0,0,(M185*Genanskaffelsespriser!$D209-(2009-M$3)/$C185*Genanskaffelsespriser!$D209*M185))","v":0},{"$f":"IF((N185*Genanskaffelsespriser!$D209-(2009-N$3)/$C185*Genanskaffelsespriser!$D209*N185)<0,0,(N185*Genanskaffelsespriser!$D209-(2009-N$3)/$C185*Genanskaffelsespriser!$D209*N185))","v":0},{"$f":"IF((O185*Genanskaffelsespriser!$D209-(2009-O$3)/$C185*Genanskaffelsespriser!$D209*O185)<0,0,(O185*Genanskaffelsespriser!$D209-(2009-O$3)/$C185*Genanskaffelsespriser!$D209*O185))","v":0},{"$f":"IF((P185*Genanskaffelsespriser!$D209-(2009-P$3)/$C185*Genanskaffelsespriser!$D209*P185)<0,0,(P185*Genanskaffelsespriser!$D209-(2009-P$3)/$C185*Genanskaffelsespriser!$D209*P185))","v":0},{"$f":"IF((Q185*Genanskaffelsespriser!$D209-(2009-Q$3)/$C185*Genanskaffelsespriser!$D209*Q185)<0,0,(Q185*Genanskaffelsespriser!$D209-(2009-Q$3)/$C185*Genanskaffelsespriser!$D209*Q185))","v":0},{"$f":"IF((R185*Genanskaffelsespriser!$D209-(2009-R$3)/$C185*Genanskaffelsespriser!$D209*R185)<0,0,(R185*Genanskaffelsespriser!$D209-(2009-R$3)/$C185*Genanskaffelsespriser!$D209*R185))","v":0},{"$f":"IF((S185*Genanskaffelsespriser!$D209-(2009-S$3)/$C185*Genanskaffelsespriser!$D209*S185)<0,0,(S185*Genanskaffelsespriser!$D209-(2009-S$3)/$C185*Genanskaffelsespriser!$D209*S185))","v":0},{"$f":"IF((T185*Genanskaffelsespriser!$D209-(2009-T$3)/$C185*Genanskaffelsespriser!$D209*T185)<0,0,(T185*Genanskaffelsespriser!$D209-(2009-T$3)/$C185*Genanskaffelsespriser!$D209*T185))","v":0},{"$f":"IF((U185*Genanskaffelsespriser!$D209-(2009-U$3)/$C185*Genanskaffelsespriser!$D209*U185)<0,0,(U185*Genanskaffelsespriser!$D209-(2009-U$3)/$C185*Genanskaffelsespriser!$D209*U185))","v":0},{"$f":"IF((V185*Genanskaffelsespriser!$D209-(2009-V$3)/$C185*Genanskaffelsespriser!$D209*V185)<0,0,(V185*Genanskaffelsespriser!$D209-(2009-V$3)/$C185*Genanskaffelsespriser!$D209*V185))","v":0},{"$f":"IF((W185*Genanskaffelsespriser!$D209-(2009-W$3)/$C185*Genanskaffelsespriser!$D209*W185)<0,0,(W185*Genanskaffelsespriser!$D209-(2009-W$3)/$C185*Genanskaffelsespriser!$D209*W185))","v":0},{"$f":"IF((X185*Genanskaffelsespriser!$D209-(2009-X$3)/$C185*Genanskaffelsespriser!$D209*X185)<0,0,(X185*Genanskaffelsespriser!$D209-(2009-X$3)/$C185*Genanskaffelsespriser!$D209*X185))","v":0},{"$f":"IF((Y185*Genanskaffelsespriser!$D209-(2009-Y$3)/$C185*Genanskaffelsespriser!$D209*Y185)<0,0,(Y185*Genanskaffelsespriser!$D209-(2009-Y$3)/$C185*Genanskaffelsespriser!$D209*Y185))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA185","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB185","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC185","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD185","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE185","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF185","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG185","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH185","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI185","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ185","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK185","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL185","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM185","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN185","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO185","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP185","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ185","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR185","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS185","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT185","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU185","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B210","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E210","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D186*Genanskaffelsespriser!$D210-(2009-D$3)/$C186*Genanskaffelsespriser!$D210*D186)<0,0,(D186*Genanskaffelsespriser!$D210-(2009-D$3)/$C186*Genanskaffelsespriser!$D210*D186))","v":0},{"$f":"IF((E186*Genanskaffelsespriser!$D210-(2009-E$3)/$C186*Genanskaffelsespriser!$D210*E186)<0,0,(E186*Genanskaffelsespriser!$D210-(2009-E$3)/$C186*Genanskaffelsespriser!$D210*E186))","v":0},{"$f":"IF((F186*Genanskaffelsespriser!$D210-(2009-F$3)/$C186*Genanskaffelsespriser!$D210*F186)<0,0,(F186*Genanskaffelsespriser!$D210-(2009-F$3)/$C186*Genanskaffelsespriser!$D210*F186))","v":0},{"$f":"IF((G186*Genanskaffelsespriser!$D210-(2009-G$3)/$C186*Genanskaffelsespriser!$D210*G186)<0,0,(G186*Genanskaffelsespriser!$D210-(2009-G$3)/$C186*Genanskaffelsespriser!$D210*G186))","v":0},{"$f":"IF((H186*Genanskaffelsespriser!$D210-(2009-H$3)/$C186*Genanskaffelsespriser!$D210*H186)<0,0,(H186*Genanskaffelsespriser!$D210-(2009-H$3)/$C186*Genanskaffelsespriser!$D210*H186))","v":0},{"$f":"IF((I186*Genanskaffelsespriser!$D210-(2009-I$3)/$C186*Genanskaffelsespriser!$D210*I186)<0,0,(I186*Genanskaffelsespriser!$D210-(2009-I$3)/$C186*Genanskaffelsespriser!$D210*I186))","v":0},{"$f":"IF((J186*Genanskaffelsespriser!$D210-(2009-J$3)/$C186*Genanskaffelsespriser!$D210*J186)<0,0,(J186*Genanskaffelsespriser!$D210-(2009-J$3)/$C186*Genanskaffelsespriser!$D210*J186))","v":0},{"$f":"IF((K186*Genanskaffelsespriser!$D210-(2009-K$3)/$C186*Genanskaffelsespriser!$D210*K186)<0,0,(K186*Genanskaffelsespriser!$D210-(2009-K$3)/$C186*Genanskaffelsespriser!$D210*K186))","v":0},{"$f":"IF((L186*Genanskaffelsespriser!$D210-(2009-L$3)/$C186*Genanskaffelsespriser!$D210*L186)<0,0,(L186*Genanskaffelsespriser!$D210-(2009-L$3)/$C186*Genanskaffelsespriser!$D210*L186))","v":0},{"$f":"IF((M186*Genanskaffelsespriser!$D210-(2009-M$3)/$C186*Genanskaffelsespriser!$D210*M186)<0,0,(M186*Genanskaffelsespriser!$D210-(2009-M$3)/$C186*Genanskaffelsespriser!$D210*M186))","v":0},{"$f":"IF((N186*Genanskaffelsespriser!$D210-(2009-N$3)/$C186*Genanskaffelsespriser!$D210*N186)<0,0,(N186*Genanskaffelsespriser!$D210-(2009-N$3)/$C186*Genanskaffelsespriser!$D210*N186))","v":0},{"$f":"IF((O186*Genanskaffelsespriser!$D210-(2009-O$3)/$C186*Genanskaffelsespriser!$D210*O186)<0,0,(O186*Genanskaffelsespriser!$D210-(2009-O$3)/$C186*Genanskaffelsespriser!$D210*O186))","v":0},{"$f":"IF((P186*Genanskaffelsespriser!$D210-(2009-P$3)/$C186*Genanskaffelsespriser!$D210*P186)<0,0,(P186*Genanskaffelsespriser!$D210-(2009-P$3)/$C186*Genanskaffelsespriser!$D210*P186))","v":0},{"$f":"IF((Q186*Genanskaffelsespriser!$D210-(2009-Q$3)/$C186*Genanskaffelsespriser!$D210*Q186)<0,0,(Q186*Genanskaffelsespriser!$D210-(2009-Q$3)/$C186*Genanskaffelsespriser!$D210*Q186))","v":0},{"$f":"IF((R186*Genanskaffelsespriser!$D210-(2009-R$3)/$C186*Genanskaffelsespriser!$D210*R186)<0,0,(R186*Genanskaffelsespriser!$D210-(2009-R$3)/$C186*Genanskaffelsespriser!$D210*R186))","v":0},{"$f":"IF((S186*Genanskaffelsespriser!$D210-(2009-S$3)/$C186*Genanskaffelsespriser!$D210*S186)<0,0,(S186*Genanskaffelsespriser!$D210-(2009-S$3)/$C186*Genanskaffelsespriser!$D210*S186))","v":0},{"$f":"IF((T186*Genanskaffelsespriser!$D210-(2009-T$3)/$C186*Genanskaffelsespriser!$D210*T186)<0,0,(T186*Genanskaffelsespriser!$D210-(2009-T$3)/$C186*Genanskaffelsespriser!$D210*T186))","v":0},{"$f":"IF((U186*Genanskaffelsespriser!$D210-(2009-U$3)/$C186*Genanskaffelsespriser!$D210*U186)<0,0,(U186*Genanskaffelsespriser!$D210-(2009-U$3)/$C186*Genanskaffelsespriser!$D210*U186))","v":0},{"$f":"IF((V186*Genanskaffelsespriser!$D210-(2009-V$3)/$C186*Genanskaffelsespriser!$D210*V186)<0,0,(V186*Genanskaffelsespriser!$D210-(2009-V$3)/$C186*Genanskaffelsespriser!$D210*V186))","v":0},{"$f":"IF((W186*Genanskaffelsespriser!$D210-(2009-W$3)/$C186*Genanskaffelsespriser!$D210*W186)<0,0,(W186*Genanskaffelsespriser!$D210-(2009-W$3)/$C186*Genanskaffelsespriser!$D210*W186))","v":0},{"$f":"IF((X186*Genanskaffelsespriser!$D210-(2009-X$3)/$C186*Genanskaffelsespriser!$D210*X186)<0,0,(X186*Genanskaffelsespriser!$D210-(2009-X$3)/$C186*Genanskaffelsespriser!$D210*X186))","v":0},{"$f":"IF((Y186*Genanskaffelsespriser!$D210-(2009-Y$3)/$C186*Genanskaffelsespriser!$D210*Y186)<0,0,(Y186*Genanskaffelsespriser!$D210-(2009-Y$3)/$C186*Genanskaffelsespriser!$D210*Y186))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA186","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB186","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC186","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD186","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE186","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF186","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG186","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH186","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI186","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ186","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK186","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL186","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM186","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN186","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO186","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP186","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ186","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR186","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS186","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT186","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU186","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B211","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E211","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D187*Genanskaffelsespriser!$D211-(2009-D$3)/$C187*Genanskaffelsespriser!$D211*D187)<0,0,(D187*Genanskaffelsespriser!$D211-(2009-D$3)/$C187*Genanskaffelsespriser!$D211*D187))","v":0},{"$f":"IF((E187*Genanskaffelsespriser!$D211-(2009-E$3)/$C187*Genanskaffelsespriser!$D211*E187)<0,0,(E187*Genanskaffelsespriser!$D211-(2009-E$3)/$C187*Genanskaffelsespriser!$D211*E187))","v":0},{"$f":"IF((F187*Genanskaffelsespriser!$D211-(2009-F$3)/$C187*Genanskaffelsespriser!$D211*F187)<0,0,(F187*Genanskaffelsespriser!$D211-(2009-F$3)/$C187*Genanskaffelsespriser!$D211*F187))","v":0},{"$f":"IF((G187*Genanskaffelsespriser!$D211-(2009-G$3)/$C187*Genanskaffelsespriser!$D211*G187)<0,0,(G187*Genanskaffelsespriser!$D211-(2009-G$3)/$C187*Genanskaffelsespriser!$D211*G187))","v":0},{"$f":"IF((H187*Genanskaffelsespriser!$D211-(2009-H$3)/$C187*Genanskaffelsespriser!$D211*H187)<0,0,(H187*Genanskaffelsespriser!$D211-(2009-H$3)/$C187*Genanskaffelsespriser!$D211*H187))","v":0},{"$f":"IF((I187*Genanskaffelsespriser!$D211-(2009-I$3)/$C187*Genanskaffelsespriser!$D211*I187)<0,0,(I187*Genanskaffelsespriser!$D211-(2009-I$3)/$C187*Genanskaffelsespriser!$D211*I187))","v":0},{"$f":"IF((J187*Genanskaffelsespriser!$D211-(2009-J$3)/$C187*Genanskaffelsespriser!$D211*J187)<0,0,(J187*Genanskaffelsespriser!$D211-(2009-J$3)/$C187*Genanskaffelsespriser!$D211*J187))","v":0},{"$f":"IF((K187*Genanskaffelsespriser!$D211-(2009-K$3)/$C187*Genanskaffelsespriser!$D211*K187)<0,0,(K187*Genanskaffelsespriser!$D211-(2009-K$3)/$C187*Genanskaffelsespriser!$D211*K187))","v":0},{"$f":"IF((L187*Genanskaffelsespriser!$D211-(2009-L$3)/$C187*Genanskaffelsespriser!$D211*L187)<0,0,(L187*Genanskaffelsespriser!$D211-(2009-L$3)/$C187*Genanskaffelsespriser!$D211*L187))","v":0},{"$f":"IF((M187*Genanskaffelsespriser!$D211-(2009-M$3)/$C187*Genanskaffelsespriser!$D211*M187)<0,0,(M187*Genanskaffelsespriser!$D211-(2009-M$3)/$C187*Genanskaffelsespriser!$D211*M187))","v":0},{"$f":"IF((N187*Genanskaffelsespriser!$D211-(2009-N$3)/$C187*Genanskaffelsespriser!$D211*N187)<0,0,(N187*Genanskaffelsespriser!$D211-(2009-N$3)/$C187*Genanskaffelsespriser!$D211*N187))","v":0},{"$f":"IF((O187*Genanskaffelsespriser!$D211-(2009-O$3)/$C187*Genanskaffelsespriser!$D211*O187)<0,0,(O187*Genanskaffelsespriser!$D211-(2009-O$3)/$C187*Genanskaffelsespriser!$D211*O187))","v":0},{"$f":"IF((P187*Genanskaffelsespriser!$D211-(2009-P$3)/$C187*Genanskaffelsespriser!$D211*P187)<0,0,(P187*Genanskaffelsespriser!$D211-(2009-P$3)/$C187*Genanskaffelsespriser!$D211*P187))","v":0},{"$f":"IF((Q187*Genanskaffelsespriser!$D211-(2009-Q$3)/$C187*Genanskaffelsespriser!$D211*Q187)<0,0,(Q187*Genanskaffelsespriser!$D211-(2009-Q$3)/$C187*Genanskaffelsespriser!$D211*Q187))","v":0},{"$f":"IF((R187*Genanskaffelsespriser!$D211-(2009-R$3)/$C187*Genanskaffelsespriser!$D211*R187)<0,0,(R187*Genanskaffelsespriser!$D211-(2009-R$3)/$C187*Genanskaffelsespriser!$D211*R187))","v":0},{"$f":"IF((S187*Genanskaffelsespriser!$D211-(2009-S$3)/$C187*Genanskaffelsespriser!$D211*S187)<0,0,(S187*Genanskaffelsespriser!$D211-(2009-S$3)/$C187*Genanskaffelsespriser!$D211*S187))","v":0},{"$f":"IF((T187*Genanskaffelsespriser!$D211-(2009-T$3)/$C187*Genanskaffelsespriser!$D211*T187)<0,0,(T187*Genanskaffelsespriser!$D211-(2009-T$3)/$C187*Genanskaffelsespriser!$D211*T187))","v":0},{"$f":"IF((U187*Genanskaffelsespriser!$D211-(2009-U$3)/$C187*Genanskaffelsespriser!$D211*U187)<0,0,(U187*Genanskaffelsespriser!$D211-(2009-U$3)/$C187*Genanskaffelsespriser!$D211*U187))","v":0},{"$f":"IF((V187*Genanskaffelsespriser!$D211-(2009-V$3)/$C187*Genanskaffelsespriser!$D211*V187)<0,0,(V187*Genanskaffelsespriser!$D211-(2009-V$3)/$C187*Genanskaffelsespriser!$D211*V187))","v":0},{"$f":"IF((W187*Genanskaffelsespriser!$D211-(2009-W$3)/$C187*Genanskaffelsespriser!$D211*W187)<0,0,(W187*Genanskaffelsespriser!$D211-(2009-W$3)/$C187*Genanskaffelsespriser!$D211*W187))","v":0},{"$f":"IF((X187*Genanskaffelsespriser!$D211-(2009-X$3)/$C187*Genanskaffelsespriser!$D211*X187)<0,0,(X187*Genanskaffelsespriser!$D211-(2009-X$3)/$C187*Genanskaffelsespriser!$D211*X187))","v":0},{"$f":"IF((Y187*Genanskaffelsespriser!$D211-(2009-Y$3)/$C187*Genanskaffelsespriser!$D211*Y187)<0,0,(Y187*Genanskaffelsespriser!$D211-(2009-Y$3)/$C187*Genanskaffelsespriser!$D211*Y187))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA187","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB187","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC187","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD187","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE187","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF187","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG187","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH187","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI187","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ187","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK187","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL187","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM187","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN187","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO187","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP187","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ187","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR187","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS187","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT187","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU187","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B212","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E212","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D188*Genanskaffelsespriser!$D212-(2009-D$3)/$C188*Genanskaffelsespriser!$D212*D188)<0,0,(D188*Genanskaffelsespriser!$D212-(2009-D$3)/$C188*Genanskaffelsespriser!$D212*D188))","v":0},{"$f":"IF((E188*Genanskaffelsespriser!$D212-(2009-E$3)/$C188*Genanskaffelsespriser!$D212*E188)<0,0,(E188*Genanskaffelsespriser!$D212-(2009-E$3)/$C188*Genanskaffelsespriser!$D212*E188))","v":0},{"$f":"IF((F188*Genanskaffelsespriser!$D212-(2009-F$3)/$C188*Genanskaffelsespriser!$D212*F188)<0,0,(F188*Genanskaffelsespriser!$D212-(2009-F$3)/$C188*Genanskaffelsespriser!$D212*F188))","v":0},{"$f":"IF((G188*Genanskaffelsespriser!$D212-(2009-G$3)/$C188*Genanskaffelsespriser!$D212*G188)<0,0,(G188*Genanskaffelsespriser!$D212-(2009-G$3)/$C188*Genanskaffelsespriser!$D212*G188))","v":0},{"$f":"IF((H188*Genanskaffelsespriser!$D212-(2009-H$3)/$C188*Genanskaffelsespriser!$D212*H188)<0,0,(H188*Genanskaffelsespriser!$D212-(2009-H$3)/$C188*Genanskaffelsespriser!$D212*H188))","v":0},{"$f":"IF((I188*Genanskaffelsespriser!$D212-(2009-I$3)/$C188*Genanskaffelsespriser!$D212*I188)<0,0,(I188*Genanskaffelsespriser!$D212-(2009-I$3)/$C188*Genanskaffelsespriser!$D212*I188))","v":0},{"$f":"IF((J188*Genanskaffelsespriser!$D212-(2009-J$3)/$C188*Genanskaffelsespriser!$D212*J188)<0,0,(J188*Genanskaffelsespriser!$D212-(2009-J$3)/$C188*Genanskaffelsespriser!$D212*J188))","v":0},{"$f":"IF((K188*Genanskaffelsespriser!$D212-(2009-K$3)/$C188*Genanskaffelsespriser!$D212*K188)<0,0,(K188*Genanskaffelsespriser!$D212-(2009-K$3)/$C188*Genanskaffelsespriser!$D212*K188))","v":0},{"$f":"IF((L188*Genanskaffelsespriser!$D212-(2009-L$3)/$C188*Genanskaffelsespriser!$D212*L188)<0,0,(L188*Genanskaffelsespriser!$D212-(2009-L$3)/$C188*Genanskaffelsespriser!$D212*L188))","v":0},{"$f":"IF((M188*Genanskaffelsespriser!$D212-(2009-M$3)/$C188*Genanskaffelsespriser!$D212*M188)<0,0,(M188*Genanskaffelsespriser!$D212-(2009-M$3)/$C188*Genanskaffelsespriser!$D212*M188))","v":0},{"$f":"IF((N188*Genanskaffelsespriser!$D212-(2009-N$3)/$C188*Genanskaffelsespriser!$D212*N188)<0,0,(N188*Genanskaffelsespriser!$D212-(2009-N$3)/$C188*Genanskaffelsespriser!$D212*N188))","v":0},{"$f":"IF((O188*Genanskaffelsespriser!$D212-(2009-O$3)/$C188*Genanskaffelsespriser!$D212*O188)<0,0,(O188*Genanskaffelsespriser!$D212-(2009-O$3)/$C188*Genanskaffelsespriser!$D212*O188))","v":0},{"$f":"IF((P188*Genanskaffelsespriser!$D212-(2009-P$3)/$C188*Genanskaffelsespriser!$D212*P188)<0,0,(P188*Genanskaffelsespriser!$D212-(2009-P$3)/$C188*Genanskaffelsespriser!$D212*P188))","v":0},{"$f":"IF((Q188*Genanskaffelsespriser!$D212-(2009-Q$3)/$C188*Genanskaffelsespriser!$D212*Q188)<0,0,(Q188*Genanskaffelsespriser!$D212-(2009-Q$3)/$C188*Genanskaffelsespriser!$D212*Q188))","v":0},{"$f":"IF((R188*Genanskaffelsespriser!$D212-(2009-R$3)/$C188*Genanskaffelsespriser!$D212*R188)<0,0,(R188*Genanskaffelsespriser!$D212-(2009-R$3)/$C188*Genanskaffelsespriser!$D212*R188))","v":0},{"$f":"IF((S188*Genanskaffelsespriser!$D212-(2009-S$3)/$C188*Genanskaffelsespriser!$D212*S188)<0,0,(S188*Genanskaffelsespriser!$D212-(2009-S$3)/$C188*Genanskaffelsespriser!$D212*S188))","v":0},{"$f":"IF((T188*Genanskaffelsespriser!$D212-(2009-T$3)/$C188*Genanskaffelsespriser!$D212*T188)<0,0,(T188*Genanskaffelsespriser!$D212-(2009-T$3)/$C188*Genanskaffelsespriser!$D212*T188))","v":0},{"$f":"IF((U188*Genanskaffelsespriser!$D212-(2009-U$3)/$C188*Genanskaffelsespriser!$D212*U188)<0,0,(U188*Genanskaffelsespriser!$D212-(2009-U$3)/$C188*Genanskaffelsespriser!$D212*U188))","v":0},{"$f":"IF((V188*Genanskaffelsespriser!$D212-(2009-V$3)/$C188*Genanskaffelsespriser!$D212*V188)<0,0,(V188*Genanskaffelsespriser!$D212-(2009-V$3)/$C188*Genanskaffelsespriser!$D212*V188))","v":0},{"$f":"IF((W188*Genanskaffelsespriser!$D212-(2009-W$3)/$C188*Genanskaffelsespriser!$D212*W188)<0,0,(W188*Genanskaffelsespriser!$D212-(2009-W$3)/$C188*Genanskaffelsespriser!$D212*W188))","v":0},{"$f":"IF((X188*Genanskaffelsespriser!$D212-(2009-X$3)/$C188*Genanskaffelsespriser!$D212*X188)<0,0,(X188*Genanskaffelsespriser!$D212-(2009-X$3)/$C188*Genanskaffelsespriser!$D212*X188))","v":0},{"$f":"IF((Y188*Genanskaffelsespriser!$D212-(2009-Y$3)/$C188*Genanskaffelsespriser!$D212*Y188)<0,0,(Y188*Genanskaffelsespriser!$D212-(2009-Y$3)/$C188*Genanskaffelsespriser!$D212*Y188))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA188","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB188","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC188","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD188","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE188","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF188","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG188","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH188","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI188","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ188","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK188","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL188","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM188","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN188","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO188","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP188","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ188","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR188","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS188","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT188","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU188","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B213","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E213","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D189*Genanskaffelsespriser!$D213-(2009-D$3)/$C189*Genanskaffelsespriser!$D213*D189)<0,0,(D189*Genanskaffelsespriser!$D213-(2009-D$3)/$C189*Genanskaffelsespriser!$D213*D189))","v":0},{"$f":"IF((E189*Genanskaffelsespriser!$D213-(2009-E$3)/$C189*Genanskaffelsespriser!$D213*E189)<0,0,(E189*Genanskaffelsespriser!$D213-(2009-E$3)/$C189*Genanskaffelsespriser!$D213*E189))","v":0},{"$f":"IF((F189*Genanskaffelsespriser!$D213-(2009-F$3)/$C189*Genanskaffelsespriser!$D213*F189)<0,0,(F189*Genanskaffelsespriser!$D213-(2009-F$3)/$C189*Genanskaffelsespriser!$D213*F189))","v":0},{"$f":"IF((G189*Genanskaffelsespriser!$D213-(2009-G$3)/$C189*Genanskaffelsespriser!$D213*G189)<0,0,(G189*Genanskaffelsespriser!$D213-(2009-G$3)/$C189*Genanskaffelsespriser!$D213*G189))","v":0},{"$f":"IF((H189*Genanskaffelsespriser!$D213-(2009-H$3)/$C189*Genanskaffelsespriser!$D213*H189)<0,0,(H189*Genanskaffelsespriser!$D213-(2009-H$3)/$C189*Genanskaffelsespriser!$D213*H189))","v":0},{"$f":"IF((I189*Genanskaffelsespriser!$D213-(2009-I$3)/$C189*Genanskaffelsespriser!$D213*I189)<0,0,(I189*Genanskaffelsespriser!$D213-(2009-I$3)/$C189*Genanskaffelsespriser!$D213*I189))","v":0},{"$f":"IF((J189*Genanskaffelsespriser!$D213-(2009-J$3)/$C189*Genanskaffelsespriser!$D213*J189)<0,0,(J189*Genanskaffelsespriser!$D213-(2009-J$3)/$C189*Genanskaffelsespriser!$D213*J189))","v":0},{"$f":"IF((K189*Genanskaffelsespriser!$D213-(2009-K$3)/$C189*Genanskaffelsespriser!$D213*K189)<0,0,(K189*Genanskaffelsespriser!$D213-(2009-K$3)/$C189*Genanskaffelsespriser!$D213*K189))","v":0},{"$f":"IF((L189*Genanskaffelsespriser!$D213-(2009-L$3)/$C189*Genanskaffelsespriser!$D213*L189)<0,0,(L189*Genanskaffelsespriser!$D213-(2009-L$3)/$C189*Genanskaffelsespriser!$D213*L189))","v":0},{"$f":"IF((M189*Genanskaffelsespriser!$D213-(2009-M$3)/$C189*Genanskaffelsespriser!$D213*M189)<0,0,(M189*Genanskaffelsespriser!$D213-(2009-M$3)/$C189*Genanskaffelsespriser!$D213*M189))","v":0},{"$f":"IF((N189*Genanskaffelsespriser!$D213-(2009-N$3)/$C189*Genanskaffelsespriser!$D213*N189)<0,0,(N189*Genanskaffelsespriser!$D213-(2009-N$3)/$C189*Genanskaffelsespriser!$D213*N189))","v":0},{"$f":"IF((O189*Genanskaffelsespriser!$D213-(2009-O$3)/$C189*Genanskaffelsespriser!$D213*O189)<0,0,(O189*Genanskaffelsespriser!$D213-(2009-O$3)/$C189*Genanskaffelsespriser!$D213*O189))","v":0},{"$f":"IF((P189*Genanskaffelsespriser!$D213-(2009-P$3)/$C189*Genanskaffelsespriser!$D213*P189)<0,0,(P189*Genanskaffelsespriser!$D213-(2009-P$3)/$C189*Genanskaffelsespriser!$D213*P189))","v":0},{"$f":"IF((Q189*Genanskaffelsespriser!$D213-(2009-Q$3)/$C189*Genanskaffelsespriser!$D213*Q189)<0,0,(Q189*Genanskaffelsespriser!$D213-(2009-Q$3)/$C189*Genanskaffelsespriser!$D213*Q189))","v":0},{"$f":"IF((R189*Genanskaffelsespriser!$D213-(2009-R$3)/$C189*Genanskaffelsespriser!$D213*R189)<0,0,(R189*Genanskaffelsespriser!$D213-(2009-R$3)/$C189*Genanskaffelsespriser!$D213*R189))","v":0},{"$f":"IF((S189*Genanskaffelsespriser!$D213-(2009-S$3)/$C189*Genanskaffelsespriser!$D213*S189)<0,0,(S189*Genanskaffelsespriser!$D213-(2009-S$3)/$C189*Genanskaffelsespriser!$D213*S189))","v":0},{"$f":"IF((T189*Genanskaffelsespriser!$D213-(2009-T$3)/$C189*Genanskaffelsespriser!$D213*T189)<0,0,(T189*Genanskaffelsespriser!$D213-(2009-T$3)/$C189*Genanskaffelsespriser!$D213*T189))","v":0},{"$f":"IF((U189*Genanskaffelsespriser!$D213-(2009-U$3)/$C189*Genanskaffelsespriser!$D213*U189)<0,0,(U189*Genanskaffelsespriser!$D213-(2009-U$3)/$C189*Genanskaffelsespriser!$D213*U189))","v":0},{"$f":"IF((V189*Genanskaffelsespriser!$D213-(2009-V$3)/$C189*Genanskaffelsespriser!$D213*V189)<0,0,(V189*Genanskaffelsespriser!$D213-(2009-V$3)/$C189*Genanskaffelsespriser!$D213*V189))","v":0},{"$f":"IF((W189*Genanskaffelsespriser!$D213-(2009-W$3)/$C189*Genanskaffelsespriser!$D213*W189)<0,0,(W189*Genanskaffelsespriser!$D213-(2009-W$3)/$C189*Genanskaffelsespriser!$D213*W189))","v":0},{"$f":"IF((X189*Genanskaffelsespriser!$D213-(2009-X$3)/$C189*Genanskaffelsespriser!$D213*X189)<0,0,(X189*Genanskaffelsespriser!$D213-(2009-X$3)/$C189*Genanskaffelsespriser!$D213*X189))","v":0},{"$f":"IF((Y189*Genanskaffelsespriser!$D213-(2009-Y$3)/$C189*Genanskaffelsespriser!$D213*Y189)<0,0,(Y189*Genanskaffelsespriser!$D213-(2009-Y$3)/$C189*Genanskaffelsespriser!$D213*Y189))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA189","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB189","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC189","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD189","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE189","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF189","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG189","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH189","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI189","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ189","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK189","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL189","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM189","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN189","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO189","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP189","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ189","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR189","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS189","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT189","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU189","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B214","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E214","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D190*Genanskaffelsespriser!$D214-(2009-D$3)/$C190*Genanskaffelsespriser!$D214*D190)<0,0,(D190*Genanskaffelsespriser!$D214-(2009-D$3)/$C190*Genanskaffelsespriser!$D214*D190))","v":0},{"$f":"IF((E190*Genanskaffelsespriser!$D214-(2009-E$3)/$C190*Genanskaffelsespriser!$D214*E190)<0,0,(E190*Genanskaffelsespriser!$D214-(2009-E$3)/$C190*Genanskaffelsespriser!$D214*E190))","v":0},{"$f":"IF((F190*Genanskaffelsespriser!$D214-(2009-F$3)/$C190*Genanskaffelsespriser!$D214*F190)<0,0,(F190*Genanskaffelsespriser!$D214-(2009-F$3)/$C190*Genanskaffelsespriser!$D214*F190))","v":0},{"$f":"IF((G190*Genanskaffelsespriser!$D214-(2009-G$3)/$C190*Genanskaffelsespriser!$D214*G190)<0,0,(G190*Genanskaffelsespriser!$D214-(2009-G$3)/$C190*Genanskaffelsespriser!$D214*G190))","v":0},{"$f":"IF((H190*Genanskaffelsespriser!$D214-(2009-H$3)/$C190*Genanskaffelsespriser!$D214*H190)<0,0,(H190*Genanskaffelsespriser!$D214-(2009-H$3)/$C190*Genanskaffelsespriser!$D214*H190))","v":0},{"$f":"IF((I190*Genanskaffelsespriser!$D214-(2009-I$3)/$C190*Genanskaffelsespriser!$D214*I190)<0,0,(I190*Genanskaffelsespriser!$D214-(2009-I$3)/$C190*Genanskaffelsespriser!$D214*I190))","v":0},{"$f":"IF((J190*Genanskaffelsespriser!$D214-(2009-J$3)/$C190*Genanskaffelsespriser!$D214*J190)<0,0,(J190*Genanskaffelsespriser!$D214-(2009-J$3)/$C190*Genanskaffelsespriser!$D214*J190))","v":0},{"$f":"IF((K190*Genanskaffelsespriser!$D214-(2009-K$3)/$C190*Genanskaffelsespriser!$D214*K190)<0,0,(K190*Genanskaffelsespriser!$D214-(2009-K$3)/$C190*Genanskaffelsespriser!$D214*K190))","v":0},{"$f":"IF((L190*Genanskaffelsespriser!$D214-(2009-L$3)/$C190*Genanskaffelsespriser!$D214*L190)<0,0,(L190*Genanskaffelsespriser!$D214-(2009-L$3)/$C190*Genanskaffelsespriser!$D214*L190))","v":0},{"$f":"IF((M190*Genanskaffelsespriser!$D214-(2009-M$3)/$C190*Genanskaffelsespriser!$D214*M190)<0,0,(M190*Genanskaffelsespriser!$D214-(2009-M$3)/$C190*Genanskaffelsespriser!$D214*M190))","v":0},{"$f":"IF((N190*Genanskaffelsespriser!$D214-(2009-N$3)/$C190*Genanskaffelsespriser!$D214*N190)<0,0,(N190*Genanskaffelsespriser!$D214-(2009-N$3)/$C190*Genanskaffelsespriser!$D214*N190))","v":0},{"$f":"IF((O190*Genanskaffelsespriser!$D214-(2009-O$3)/$C190*Genanskaffelsespriser!$D214*O190)<0,0,(O190*Genanskaffelsespriser!$D214-(2009-O$3)/$C190*Genanskaffelsespriser!$D214*O190))","v":0},{"$f":"IF((P190*Genanskaffelsespriser!$D214-(2009-P$3)/$C190*Genanskaffelsespriser!$D214*P190)<0,0,(P190*Genanskaffelsespriser!$D214-(2009-P$3)/$C190*Genanskaffelsespriser!$D214*P190))","v":0},{"$f":"IF((Q190*Genanskaffelsespriser!$D214-(2009-Q$3)/$C190*Genanskaffelsespriser!$D214*Q190)<0,0,(Q190*Genanskaffelsespriser!$D214-(2009-Q$3)/$C190*Genanskaffelsespriser!$D214*Q190))","v":0},{"$f":"IF((R190*Genanskaffelsespriser!$D214-(2009-R$3)/$C190*Genanskaffelsespriser!$D214*R190)<0,0,(R190*Genanskaffelsespriser!$D214-(2009-R$3)/$C190*Genanskaffelsespriser!$D214*R190))","v":0},{"$f":"IF((S190*Genanskaffelsespriser!$D214-(2009-S$3)/$C190*Genanskaffelsespriser!$D214*S190)<0,0,(S190*Genanskaffelsespriser!$D214-(2009-S$3)/$C190*Genanskaffelsespriser!$D214*S190))","v":0},{"$f":"IF((T190*Genanskaffelsespriser!$D214-(2009-T$3)/$C190*Genanskaffelsespriser!$D214*T190)<0,0,(T190*Genanskaffelsespriser!$D214-(2009-T$3)/$C190*Genanskaffelsespriser!$D214*T190))","v":0},{"$f":"IF((U190*Genanskaffelsespriser!$D214-(2009-U$3)/$C190*Genanskaffelsespriser!$D214*U190)<0,0,(U190*Genanskaffelsespriser!$D214-(2009-U$3)/$C190*Genanskaffelsespriser!$D214*U190))","v":0},{"$f":"IF((V190*Genanskaffelsespriser!$D214-(2009-V$3)/$C190*Genanskaffelsespriser!$D214*V190)<0,0,(V190*Genanskaffelsespriser!$D214-(2009-V$3)/$C190*Genanskaffelsespriser!$D214*V190))","v":0},{"$f":"IF((W190*Genanskaffelsespriser!$D214-(2009-W$3)/$C190*Genanskaffelsespriser!$D214*W190)<0,0,(W190*Genanskaffelsespriser!$D214-(2009-W$3)/$C190*Genanskaffelsespriser!$D214*W190))","v":0},{"$f":"IF((X190*Genanskaffelsespriser!$D214-(2009-X$3)/$C190*Genanskaffelsespriser!$D214*X190)<0,0,(X190*Genanskaffelsespriser!$D214-(2009-X$3)/$C190*Genanskaffelsespriser!$D214*X190))","v":0},{"$f":"IF((Y190*Genanskaffelsespriser!$D214-(2009-Y$3)/$C190*Genanskaffelsespriser!$D214*Y190)<0,0,(Y190*Genanskaffelsespriser!$D214-(2009-Y$3)/$C190*Genanskaffelsespriser!$D214*Y190))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA190","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB190","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC190","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD190","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE190","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF190","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG190","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH190","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI190","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ190","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK190","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL190","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM190","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN190","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO190","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP190","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ190","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR190","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS190","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT190","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU190","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B215","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E215","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D191*Genanskaffelsespriser!$D215-(2009-D$3)/$C191*Genanskaffelsespriser!$D215*D191)<0,0,(D191*Genanskaffelsespriser!$D215-(2009-D$3)/$C191*Genanskaffelsespriser!$D215*D191))","v":0},{"$f":"IF((E191*Genanskaffelsespriser!$D215-(2009-E$3)/$C191*Genanskaffelsespriser!$D215*E191)<0,0,(E191*Genanskaffelsespriser!$D215-(2009-E$3)/$C191*Genanskaffelsespriser!$D215*E191))","v":0},{"$f":"IF((F191*Genanskaffelsespriser!$D215-(2009-F$3)/$C191*Genanskaffelsespriser!$D215*F191)<0,0,(F191*Genanskaffelsespriser!$D215-(2009-F$3)/$C191*Genanskaffelsespriser!$D215*F191))","v":0},{"$f":"IF((G191*Genanskaffelsespriser!$D215-(2009-G$3)/$C191*Genanskaffelsespriser!$D215*G191)<0,0,(G191*Genanskaffelsespriser!$D215-(2009-G$3)/$C191*Genanskaffelsespriser!$D215*G191))","v":0},{"$f":"IF((H191*Genanskaffelsespriser!$D215-(2009-H$3)/$C191*Genanskaffelsespriser!$D215*H191)<0,0,(H191*Genanskaffelsespriser!$D215-(2009-H$3)/$C191*Genanskaffelsespriser!$D215*H191))","v":0},{"$f":"IF((I191*Genanskaffelsespriser!$D215-(2009-I$3)/$C191*Genanskaffelsespriser!$D215*I191)<0,0,(I191*Genanskaffelsespriser!$D215-(2009-I$3)/$C191*Genanskaffelsespriser!$D215*I191))","v":0},{"$f":"IF((J191*Genanskaffelsespriser!$D215-(2009-J$3)/$C191*Genanskaffelsespriser!$D215*J191)<0,0,(J191*Genanskaffelsespriser!$D215-(2009-J$3)/$C191*Genanskaffelsespriser!$D215*J191))","v":0},{"$f":"IF((K191*Genanskaffelsespriser!$D215-(2009-K$3)/$C191*Genanskaffelsespriser!$D215*K191)<0,0,(K191*Genanskaffelsespriser!$D215-(2009-K$3)/$C191*Genanskaffelsespriser!$D215*K191))","v":0},{"$f":"IF((L191*Genanskaffelsespriser!$D215-(2009-L$3)/$C191*Genanskaffelsespriser!$D215*L191)<0,0,(L191*Genanskaffelsespriser!$D215-(2009-L$3)/$C191*Genanskaffelsespriser!$D215*L191))","v":0},{"$f":"IF((M191*Genanskaffelsespriser!$D215-(2009-M$3)/$C191*Genanskaffelsespriser!$D215*M191)<0,0,(M191*Genanskaffelsespriser!$D215-(2009-M$3)/$C191*Genanskaffelsespriser!$D215*M191))","v":0},{"$f":"IF((N191*Genanskaffelsespriser!$D215-(2009-N$3)/$C191*Genanskaffelsespriser!$D215*N191)<0,0,(N191*Genanskaffelsespriser!$D215-(2009-N$3)/$C191*Genanskaffelsespriser!$D215*N191))","v":0},{"$f":"IF((O191*Genanskaffelsespriser!$D215-(2009-O$3)/$C191*Genanskaffelsespriser!$D215*O191)<0,0,(O191*Genanskaffelsespriser!$D215-(2009-O$3)/$C191*Genanskaffelsespriser!$D215*O191))","v":0},{"$f":"IF((P191*Genanskaffelsespriser!$D215-(2009-P$3)/$C191*Genanskaffelsespriser!$D215*P191)<0,0,(P191*Genanskaffelsespriser!$D215-(2009-P$3)/$C191*Genanskaffelsespriser!$D215*P191))","v":0},{"$f":"IF((Q191*Genanskaffelsespriser!$D215-(2009-Q$3)/$C191*Genanskaffelsespriser!$D215*Q191)<0,0,(Q191*Genanskaffelsespriser!$D215-(2009-Q$3)/$C191*Genanskaffelsespriser!$D215*Q191))","v":0},{"$f":"IF((R191*Genanskaffelsespriser!$D215-(2009-R$3)/$C191*Genanskaffelsespriser!$D215*R191)<0,0,(R191*Genanskaffelsespriser!$D215-(2009-R$3)/$C191*Genanskaffelsespriser!$D215*R191))","v":0},{"$f":"IF((S191*Genanskaffelsespriser!$D215-(2009-S$3)/$C191*Genanskaffelsespriser!$D215*S191)<0,0,(S191*Genanskaffelsespriser!$D215-(2009-S$3)/$C191*Genanskaffelsespriser!$D215*S191))","v":0},{"$f":"IF((T191*Genanskaffelsespriser!$D215-(2009-T$3)/$C191*Genanskaffelsespriser!$D215*T191)<0,0,(T191*Genanskaffelsespriser!$D215-(2009-T$3)/$C191*Genanskaffelsespriser!$D215*T191))","v":0},{"$f":"IF((U191*Genanskaffelsespriser!$D215-(2009-U$3)/$C191*Genanskaffelsespriser!$D215*U191)<0,0,(U191*Genanskaffelsespriser!$D215-(2009-U$3)/$C191*Genanskaffelsespriser!$D215*U191))","v":0},{"$f":"IF((V191*Genanskaffelsespriser!$D215-(2009-V$3)/$C191*Genanskaffelsespriser!$D215*V191)<0,0,(V191*Genanskaffelsespriser!$D215-(2009-V$3)/$C191*Genanskaffelsespriser!$D215*V191))","v":0},{"$f":"IF((W191*Genanskaffelsespriser!$D215-(2009-W$3)/$C191*Genanskaffelsespriser!$D215*W191)<0,0,(W191*Genanskaffelsespriser!$D215-(2009-W$3)/$C191*Genanskaffelsespriser!$D215*W191))","v":0},{"$f":"IF((X191*Genanskaffelsespriser!$D215-(2009-X$3)/$C191*Genanskaffelsespriser!$D215*X191)<0,0,(X191*Genanskaffelsespriser!$D215-(2009-X$3)/$C191*Genanskaffelsespriser!$D215*X191))","v":0},{"$f":"IF((Y191*Genanskaffelsespriser!$D215-(2009-Y$3)/$C191*Genanskaffelsespriser!$D215*Y191)<0,0,(Y191*Genanskaffelsespriser!$D215-(2009-Y$3)/$C191*Genanskaffelsespriser!$D215*Y191))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA191","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB191","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC191","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD191","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE191","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF191","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG191","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH191","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI191","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ191","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK191","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL191","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM191","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN191","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO191","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP191","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ191","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR191","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS191","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT191","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU191","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B216","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E216","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D192*Genanskaffelsespriser!$D216-(2009-D$3)/$C192*Genanskaffelsespriser!$D216*D192)<0,0,(D192*Genanskaffelsespriser!$D216-(2009-D$3)/$C192*Genanskaffelsespriser!$D216*D192))","v":0},{"$f":"IF((E192*Genanskaffelsespriser!$D216-(2009-E$3)/$C192*Genanskaffelsespriser!$D216*E192)<0,0,(E192*Genanskaffelsespriser!$D216-(2009-E$3)/$C192*Genanskaffelsespriser!$D216*E192))","v":0},{"$f":"IF((F192*Genanskaffelsespriser!$D216-(2009-F$3)/$C192*Genanskaffelsespriser!$D216*F192)<0,0,(F192*Genanskaffelsespriser!$D216-(2009-F$3)/$C192*Genanskaffelsespriser!$D216*F192))","v":0},{"$f":"IF((G192*Genanskaffelsespriser!$D216-(2009-G$3)/$C192*Genanskaffelsespriser!$D216*G192)<0,0,(G192*Genanskaffelsespriser!$D216-(2009-G$3)/$C192*Genanskaffelsespriser!$D216*G192))","v":0},{"$f":"IF((H192*Genanskaffelsespriser!$D216-(2009-H$3)/$C192*Genanskaffelsespriser!$D216*H192)<0,0,(H192*Genanskaffelsespriser!$D216-(2009-H$3)/$C192*Genanskaffelsespriser!$D216*H192))","v":0},{"$f":"IF((I192*Genanskaffelsespriser!$D216-(2009-I$3)/$C192*Genanskaffelsespriser!$D216*I192)<0,0,(I192*Genanskaffelsespriser!$D216-(2009-I$3)/$C192*Genanskaffelsespriser!$D216*I192))","v":0},{"$f":"IF((J192*Genanskaffelsespriser!$D216-(2009-J$3)/$C192*Genanskaffelsespriser!$D216*J192)<0,0,(J192*Genanskaffelsespriser!$D216-(2009-J$3)/$C192*Genanskaffelsespriser!$D216*J192))","v":0},{"$f":"IF((K192*Genanskaffelsespriser!$D216-(2009-K$3)/$C192*Genanskaffelsespriser!$D216*K192)<0,0,(K192*Genanskaffelsespriser!$D216-(2009-K$3)/$C192*Genanskaffelsespriser!$D216*K192))","v":0},{"$f":"IF((L192*Genanskaffelsespriser!$D216-(2009-L$3)/$C192*Genanskaffelsespriser!$D216*L192)<0,0,(L192*Genanskaffelsespriser!$D216-(2009-L$3)/$C192*Genanskaffelsespriser!$D216*L192))","v":0},{"$f":"IF((M192*Genanskaffelsespriser!$D216-(2009-M$3)/$C192*Genanskaffelsespriser!$D216*M192)<0,0,(M192*Genanskaffelsespriser!$D216-(2009-M$3)/$C192*Genanskaffelsespriser!$D216*M192))","v":0},{"$f":"IF((N192*Genanskaffelsespriser!$D216-(2009-N$3)/$C192*Genanskaffelsespriser!$D216*N192)<0,0,(N192*Genanskaffelsespriser!$D216-(2009-N$3)/$C192*Genanskaffelsespriser!$D216*N192))","v":0},{"$f":"IF((O192*Genanskaffelsespriser!$D216-(2009-O$3)/$C192*Genanskaffelsespriser!$D216*O192)<0,0,(O192*Genanskaffelsespriser!$D216-(2009-O$3)/$C192*Genanskaffelsespriser!$D216*O192))","v":0},{"$f":"IF((P192*Genanskaffelsespriser!$D216-(2009-P$3)/$C192*Genanskaffelsespriser!$D216*P192)<0,0,(P192*Genanskaffelsespriser!$D216-(2009-P$3)/$C192*Genanskaffelsespriser!$D216*P192))","v":0},{"$f":"IF((Q192*Genanskaffelsespriser!$D216-(2009-Q$3)/$C192*Genanskaffelsespriser!$D216*Q192)<0,0,(Q192*Genanskaffelsespriser!$D216-(2009-Q$3)/$C192*Genanskaffelsespriser!$D216*Q192))","v":0},{"$f":"IF((R192*Genanskaffelsespriser!$D216-(2009-R$3)/$C192*Genanskaffelsespriser!$D216*R192)<0,0,(R192*Genanskaffelsespriser!$D216-(2009-R$3)/$C192*Genanskaffelsespriser!$D216*R192))","v":0},{"$f":"IF((S192*Genanskaffelsespriser!$D216-(2009-S$3)/$C192*Genanskaffelsespriser!$D216*S192)<0,0,(S192*Genanskaffelsespriser!$D216-(2009-S$3)/$C192*Genanskaffelsespriser!$D216*S192))","v":0},{"$f":"IF((T192*Genanskaffelsespriser!$D216-(2009-T$3)/$C192*Genanskaffelsespriser!$D216*T192)<0,0,(T192*Genanskaffelsespriser!$D216-(2009-T$3)/$C192*Genanskaffelsespriser!$D216*T192))","v":0},{"$f":"IF((U192*Genanskaffelsespriser!$D216-(2009-U$3)/$C192*Genanskaffelsespriser!$D216*U192)<0,0,(U192*Genanskaffelsespriser!$D216-(2009-U$3)/$C192*Genanskaffelsespriser!$D216*U192))","v":0},{"$f":"IF((V192*Genanskaffelsespriser!$D216-(2009-V$3)/$C192*Genanskaffelsespriser!$D216*V192)<0,0,(V192*Genanskaffelsespriser!$D216-(2009-V$3)/$C192*Genanskaffelsespriser!$D216*V192))","v":0},{"$f":"IF((W192*Genanskaffelsespriser!$D216-(2009-W$3)/$C192*Genanskaffelsespriser!$D216*W192)<0,0,(W192*Genanskaffelsespriser!$D216-(2009-W$3)/$C192*Genanskaffelsespriser!$D216*W192))","v":0},{"$f":"IF((X192*Genanskaffelsespriser!$D216-(2009-X$3)/$C192*Genanskaffelsespriser!$D216*X192)<0,0,(X192*Genanskaffelsespriser!$D216-(2009-X$3)/$C192*Genanskaffelsespriser!$D216*X192))","v":0},{"$f":"IF((Y192*Genanskaffelsespriser!$D216-(2009-Y$3)/$C192*Genanskaffelsespriser!$D216*Y192)<0,0,(Y192*Genanskaffelsespriser!$D216-(2009-Y$3)/$C192*Genanskaffelsespriser!$D216*Y192))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA192","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB192","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC192","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD192","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE192","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF192","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG192","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH192","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI192","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ192","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK192","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL192","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM192","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN192","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO192","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP192","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ192","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR192","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS192","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT192","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU192","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B217","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E217","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D193*Genanskaffelsespriser!$D217-(2009-D$3)/$C193*Genanskaffelsespriser!$D217*D193)<0,0,(D193*Genanskaffelsespriser!$D217-(2009-D$3)/$C193*Genanskaffelsespriser!$D217*D193))","v":0},{"$f":"IF((E193*Genanskaffelsespriser!$D217-(2009-E$3)/$C193*Genanskaffelsespriser!$D217*E193)<0,0,(E193*Genanskaffelsespriser!$D217-(2009-E$3)/$C193*Genanskaffelsespriser!$D217*E193))","v":0},{"$f":"IF((F193*Genanskaffelsespriser!$D217-(2009-F$3)/$C193*Genanskaffelsespriser!$D217*F193)<0,0,(F193*Genanskaffelsespriser!$D217-(2009-F$3)/$C193*Genanskaffelsespriser!$D217*F193))","v":0},{"$f":"IF((G193*Genanskaffelsespriser!$D217-(2009-G$3)/$C193*Genanskaffelsespriser!$D217*G193)<0,0,(G193*Genanskaffelsespriser!$D217-(2009-G$3)/$C193*Genanskaffelsespriser!$D217*G193))","v":0},{"$f":"IF((H193*Genanskaffelsespriser!$D217-(2009-H$3)/$C193*Genanskaffelsespriser!$D217*H193)<0,0,(H193*Genanskaffelsespriser!$D217-(2009-H$3)/$C193*Genanskaffelsespriser!$D217*H193))","v":0},{"$f":"IF((I193*Genanskaffelsespriser!$D217-(2009-I$3)/$C193*Genanskaffelsespriser!$D217*I193)<0,0,(I193*Genanskaffelsespriser!$D217-(2009-I$3)/$C193*Genanskaffelsespriser!$D217*I193))","v":0},{"$f":"IF((J193*Genanskaffelsespriser!$D217-(2009-J$3)/$C193*Genanskaffelsespriser!$D217*J193)<0,0,(J193*Genanskaffelsespriser!$D217-(2009-J$3)/$C193*Genanskaffelsespriser!$D217*J193))","v":0},{"$f":"IF((K193*Genanskaffelsespriser!$D217-(2009-K$3)/$C193*Genanskaffelsespriser!$D217*K193)<0,0,(K193*Genanskaffelsespriser!$D217-(2009-K$3)/$C193*Genanskaffelsespriser!$D217*K193))","v":0},{"$f":"IF((L193*Genanskaffelsespriser!$D217-(2009-L$3)/$C193*Genanskaffelsespriser!$D217*L193)<0,0,(L193*Genanskaffelsespriser!$D217-(2009-L$3)/$C193*Genanskaffelsespriser!$D217*L193))","v":0},{"$f":"IF((M193*Genanskaffelsespriser!$D217-(2009-M$3)/$C193*Genanskaffelsespriser!$D217*M193)<0,0,(M193*Genanskaffelsespriser!$D217-(2009-M$3)/$C193*Genanskaffelsespriser!$D217*M193))","v":0},{"$f":"IF((N193*Genanskaffelsespriser!$D217-(2009-N$3)/$C193*Genanskaffelsespriser!$D217*N193)<0,0,(N193*Genanskaffelsespriser!$D217-(2009-N$3)/$C193*Genanskaffelsespriser!$D217*N193))","v":0},{"$f":"IF((O193*Genanskaffelsespriser!$D217-(2009-O$3)/$C193*Genanskaffelsespriser!$D217*O193)<0,0,(O193*Genanskaffelsespriser!$D217-(2009-O$3)/$C193*Genanskaffelsespriser!$D217*O193))","v":0},{"$f":"IF((P193*Genanskaffelsespriser!$D217-(2009-P$3)/$C193*Genanskaffelsespriser!$D217*P193)<0,0,(P193*Genanskaffelsespriser!$D217-(2009-P$3)/$C193*Genanskaffelsespriser!$D217*P193))","v":0},{"$f":"IF((Q193*Genanskaffelsespriser!$D217-(2009-Q$3)/$C193*Genanskaffelsespriser!$D217*Q193)<0,0,(Q193*Genanskaffelsespriser!$D217-(2009-Q$3)/$C193*Genanskaffelsespriser!$D217*Q193))","v":0},{"$f":"IF((R193*Genanskaffelsespriser!$D217-(2009-R$3)/$C193*Genanskaffelsespriser!$D217*R193)<0,0,(R193*Genanskaffelsespriser!$D217-(2009-R$3)/$C193*Genanskaffelsespriser!$D217*R193))","v":0},{"$f":"IF((S193*Genanskaffelsespriser!$D217-(2009-S$3)/$C193*Genanskaffelsespriser!$D217*S193)<0,0,(S193*Genanskaffelsespriser!$D217-(2009-S$3)/$C193*Genanskaffelsespriser!$D217*S193))","v":0},{"$f":"IF((T193*Genanskaffelsespriser!$D217-(2009-T$3)/$C193*Genanskaffelsespriser!$D217*T193)<0,0,(T193*Genanskaffelsespriser!$D217-(2009-T$3)/$C193*Genanskaffelsespriser!$D217*T193))","v":0},{"$f":"IF((U193*Genanskaffelsespriser!$D217-(2009-U$3)/$C193*Genanskaffelsespriser!$D217*U193)<0,0,(U193*Genanskaffelsespriser!$D217-(2009-U$3)/$C193*Genanskaffelsespriser!$D217*U193))","v":0},{"$f":"IF((V193*Genanskaffelsespriser!$D217-(2009-V$3)/$C193*Genanskaffelsespriser!$D217*V193)<0,0,(V193*Genanskaffelsespriser!$D217-(2009-V$3)/$C193*Genanskaffelsespriser!$D217*V193))","v":0},{"$f":"IF((W193*Genanskaffelsespriser!$D217-(2009-W$3)/$C193*Genanskaffelsespriser!$D217*W193)<0,0,(W193*Genanskaffelsespriser!$D217-(2009-W$3)/$C193*Genanskaffelsespriser!$D217*W193))","v":0},{"$f":"IF((X193*Genanskaffelsespriser!$D217-(2009-X$3)/$C193*Genanskaffelsespriser!$D217*X193)<0,0,(X193*Genanskaffelsespriser!$D217-(2009-X$3)/$C193*Genanskaffelsespriser!$D217*X193))","v":0},{"$f":"IF((Y193*Genanskaffelsespriser!$D217-(2009-Y$3)/$C193*Genanskaffelsespriser!$D217*Y193)<0,0,(Y193*Genanskaffelsespriser!$D217-(2009-Y$3)/$C193*Genanskaffelsespriser!$D217*Y193))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA193","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB193","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC193","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD193","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE193","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF193","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG193","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH193","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI193","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ193","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK193","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL193","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM193","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN193","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO193","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP193","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ193","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR193","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS193","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT193","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU193","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B218","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E218","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D194*Genanskaffelsespriser!$D218-(2009-D$3)/$C194*Genanskaffelsespriser!$D218*D194)<0,0,(D194*Genanskaffelsespriser!$D218-(2009-D$3)/$C194*Genanskaffelsespriser!$D218*D194))","v":0},{"$f":"IF((E194*Genanskaffelsespriser!$D218-(2009-E$3)/$C194*Genanskaffelsespriser!$D218*E194)<0,0,(E194*Genanskaffelsespriser!$D218-(2009-E$3)/$C194*Genanskaffelsespriser!$D218*E194))","v":0},{"$f":"IF((F194*Genanskaffelsespriser!$D218-(2009-F$3)/$C194*Genanskaffelsespriser!$D218*F194)<0,0,(F194*Genanskaffelsespriser!$D218-(2009-F$3)/$C194*Genanskaffelsespriser!$D218*F194))","v":0},{"$f":"IF((G194*Genanskaffelsespriser!$D218-(2009-G$3)/$C194*Genanskaffelsespriser!$D218*G194)<0,0,(G194*Genanskaffelsespriser!$D218-(2009-G$3)/$C194*Genanskaffelsespriser!$D218*G194))","v":0},{"$f":"IF((H194*Genanskaffelsespriser!$D218-(2009-H$3)/$C194*Genanskaffelsespriser!$D218*H194)<0,0,(H194*Genanskaffelsespriser!$D218-(2009-H$3)/$C194*Genanskaffelsespriser!$D218*H194))","v":0},{"$f":"IF((I194*Genanskaffelsespriser!$D218-(2009-I$3)/$C194*Genanskaffelsespriser!$D218*I194)<0,0,(I194*Genanskaffelsespriser!$D218-(2009-I$3)/$C194*Genanskaffelsespriser!$D218*I194))","v":0},{"$f":"IF((J194*Genanskaffelsespriser!$D218-(2009-J$3)/$C194*Genanskaffelsespriser!$D218*J194)<0,0,(J194*Genanskaffelsespriser!$D218-(2009-J$3)/$C194*Genanskaffelsespriser!$D218*J194))","v":0},{"$f":"IF((K194*Genanskaffelsespriser!$D218-(2009-K$3)/$C194*Genanskaffelsespriser!$D218*K194)<0,0,(K194*Genanskaffelsespriser!$D218-(2009-K$3)/$C194*Genanskaffelsespriser!$D218*K194))","v":0},{"$f":"IF((L194*Genanskaffelsespriser!$D218-(2009-L$3)/$C194*Genanskaffelsespriser!$D218*L194)<0,0,(L194*Genanskaffelsespriser!$D218-(2009-L$3)/$C194*Genanskaffelsespriser!$D218*L194))","v":0},{"$f":"IF((M194*Genanskaffelsespriser!$D218-(2009-M$3)/$C194*Genanskaffelsespriser!$D218*M194)<0,0,(M194*Genanskaffelsespriser!$D218-(2009-M$3)/$C194*Genanskaffelsespriser!$D218*M194))","v":0},{"$f":"IF((N194*Genanskaffelsespriser!$D218-(2009-N$3)/$C194*Genanskaffelsespriser!$D218*N194)<0,0,(N194*Genanskaffelsespriser!$D218-(2009-N$3)/$C194*Genanskaffelsespriser!$D218*N194))","v":0},{"$f":"IF((O194*Genanskaffelsespriser!$D218-(2009-O$3)/$C194*Genanskaffelsespriser!$D218*O194)<0,0,(O194*Genanskaffelsespriser!$D218-(2009-O$3)/$C194*Genanskaffelsespriser!$D218*O194))","v":0},{"$f":"IF((P194*Genanskaffelsespriser!$D218-(2009-P$3)/$C194*Genanskaffelsespriser!$D218*P194)<0,0,(P194*Genanskaffelsespriser!$D218-(2009-P$3)/$C194*Genanskaffelsespriser!$D218*P194))","v":0},{"$f":"IF((Q194*Genanskaffelsespriser!$D218-(2009-Q$3)/$C194*Genanskaffelsespriser!$D218*Q194)<0,0,(Q194*Genanskaffelsespriser!$D218-(2009-Q$3)/$C194*Genanskaffelsespriser!$D218*Q194))","v":0},{"$f":"IF((R194*Genanskaffelsespriser!$D218-(2009-R$3)/$C194*Genanskaffelsespriser!$D218*R194)<0,0,(R194*Genanskaffelsespriser!$D218-(2009-R$3)/$C194*Genanskaffelsespriser!$D218*R194))","v":0},{"$f":"IF((S194*Genanskaffelsespriser!$D218-(2009-S$3)/$C194*Genanskaffelsespriser!$D218*S194)<0,0,(S194*Genanskaffelsespriser!$D218-(2009-S$3)/$C194*Genanskaffelsespriser!$D218*S194))","v":0},{"$f":"IF((T194*Genanskaffelsespriser!$D218-(2009-T$3)/$C194*Genanskaffelsespriser!$D218*T194)<0,0,(T194*Genanskaffelsespriser!$D218-(2009-T$3)/$C194*Genanskaffelsespriser!$D218*T194))","v":0},{"$f":"IF((U194*Genanskaffelsespriser!$D218-(2009-U$3)/$C194*Genanskaffelsespriser!$D218*U194)<0,0,(U194*Genanskaffelsespriser!$D218-(2009-U$3)/$C194*Genanskaffelsespriser!$D218*U194))","v":0},{"$f":"IF((V194*Genanskaffelsespriser!$D218-(2009-V$3)/$C194*Genanskaffelsespriser!$D218*V194)<0,0,(V194*Genanskaffelsespriser!$D218-(2009-V$3)/$C194*Genanskaffelsespriser!$D218*V194))","v":0},{"$f":"IF((W194*Genanskaffelsespriser!$D218-(2009-W$3)/$C194*Genanskaffelsespriser!$D218*W194)<0,0,(W194*Genanskaffelsespriser!$D218-(2009-W$3)/$C194*Genanskaffelsespriser!$D218*W194))","v":0},{"$f":"IF((X194*Genanskaffelsespriser!$D218-(2009-X$3)/$C194*Genanskaffelsespriser!$D218*X194)<0,0,(X194*Genanskaffelsespriser!$D218-(2009-X$3)/$C194*Genanskaffelsespriser!$D218*X194))","v":0},{"$f":"IF((Y194*Genanskaffelsespriser!$D218-(2009-Y$3)/$C194*Genanskaffelsespriser!$D218*Y194)<0,0,(Y194*Genanskaffelsespriser!$D218-(2009-Y$3)/$C194*Genanskaffelsespriser!$D218*Y194))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA194","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB194","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC194","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD194","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE194","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF194","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG194","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH194","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI194","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ194","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK194","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL194","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM194","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN194","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO194","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP194","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ194","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR194","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS194","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT194","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU194","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B219","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E219","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D195*Genanskaffelsespriser!$D219-(2009-D$3)/$C195*Genanskaffelsespriser!$D219*D195)<0,0,(D195*Genanskaffelsespriser!$D219-(2009-D$3)/$C195*Genanskaffelsespriser!$D219*D195))","v":0},{"$f":"IF((E195*Genanskaffelsespriser!$D219-(2009-E$3)/$C195*Genanskaffelsespriser!$D219*E195)<0,0,(E195*Genanskaffelsespriser!$D219-(2009-E$3)/$C195*Genanskaffelsespriser!$D219*E195))","v":0},{"$f":"IF((F195*Genanskaffelsespriser!$D219-(2009-F$3)/$C195*Genanskaffelsespriser!$D219*F195)<0,0,(F195*Genanskaffelsespriser!$D219-(2009-F$3)/$C195*Genanskaffelsespriser!$D219*F195))","v":0},{"$f":"IF((G195*Genanskaffelsespriser!$D219-(2009-G$3)/$C195*Genanskaffelsespriser!$D219*G195)<0,0,(G195*Genanskaffelsespriser!$D219-(2009-G$3)/$C195*Genanskaffelsespriser!$D219*G195))","v":0},{"$f":"IF((H195*Genanskaffelsespriser!$D219-(2009-H$3)/$C195*Genanskaffelsespriser!$D219*H195)<0,0,(H195*Genanskaffelsespriser!$D219-(2009-H$3)/$C195*Genanskaffelsespriser!$D219*H195))","v":0},{"$f":"IF((I195*Genanskaffelsespriser!$D219-(2009-I$3)/$C195*Genanskaffelsespriser!$D219*I195)<0,0,(I195*Genanskaffelsespriser!$D219-(2009-I$3)/$C195*Genanskaffelsespriser!$D219*I195))","v":0},{"$f":"IF((J195*Genanskaffelsespriser!$D219-(2009-J$3)/$C195*Genanskaffelsespriser!$D219*J195)<0,0,(J195*Genanskaffelsespriser!$D219-(2009-J$3)/$C195*Genanskaffelsespriser!$D219*J195))","v":0},{"$f":"IF((K195*Genanskaffelsespriser!$D219-(2009-K$3)/$C195*Genanskaffelsespriser!$D219*K195)<0,0,(K195*Genanskaffelsespriser!$D219-(2009-K$3)/$C195*Genanskaffelsespriser!$D219*K195))","v":0},{"$f":"IF((L195*Genanskaffelsespriser!$D219-(2009-L$3)/$C195*Genanskaffelsespriser!$D219*L195)<0,0,(L195*Genanskaffelsespriser!$D219-(2009-L$3)/$C195*Genanskaffelsespriser!$D219*L195))","v":0},{"$f":"IF((M195*Genanskaffelsespriser!$D219-(2009-M$3)/$C195*Genanskaffelsespriser!$D219*M195)<0,0,(M195*Genanskaffelsespriser!$D219-(2009-M$3)/$C195*Genanskaffelsespriser!$D219*M195))","v":0},{"$f":"IF((N195*Genanskaffelsespriser!$D219-(2009-N$3)/$C195*Genanskaffelsespriser!$D219*N195)<0,0,(N195*Genanskaffelsespriser!$D219-(2009-N$3)/$C195*Genanskaffelsespriser!$D219*N195))","v":0},{"$f":"IF((O195*Genanskaffelsespriser!$D219-(2009-O$3)/$C195*Genanskaffelsespriser!$D219*O195)<0,0,(O195*Genanskaffelsespriser!$D219-(2009-O$3)/$C195*Genanskaffelsespriser!$D219*O195))","v":0},{"$f":"IF((P195*Genanskaffelsespriser!$D219-(2009-P$3)/$C195*Genanskaffelsespriser!$D219*P195)<0,0,(P195*Genanskaffelsespriser!$D219-(2009-P$3)/$C195*Genanskaffelsespriser!$D219*P195))","v":0},{"$f":"IF((Q195*Genanskaffelsespriser!$D219-(2009-Q$3)/$C195*Genanskaffelsespriser!$D219*Q195)<0,0,(Q195*Genanskaffelsespriser!$D219-(2009-Q$3)/$C195*Genanskaffelsespriser!$D219*Q195))","v":0},{"$f":"IF((R195*Genanskaffelsespriser!$D219-(2009-R$3)/$C195*Genanskaffelsespriser!$D219*R195)<0,0,(R195*Genanskaffelsespriser!$D219-(2009-R$3)/$C195*Genanskaffelsespriser!$D219*R195))","v":0},{"$f":"IF((S195*Genanskaffelsespriser!$D219-(2009-S$3)/$C195*Genanskaffelsespriser!$D219*S195)<0,0,(S195*Genanskaffelsespriser!$D219-(2009-S$3)/$C195*Genanskaffelsespriser!$D219*S195))","v":0},{"$f":"IF((T195*Genanskaffelsespriser!$D219-(2009-T$3)/$C195*Genanskaffelsespriser!$D219*T195)<0,0,(T195*Genanskaffelsespriser!$D219-(2009-T$3)/$C195*Genanskaffelsespriser!$D219*T195))","v":0},{"$f":"IF((U195*Genanskaffelsespriser!$D219-(2009-U$3)/$C195*Genanskaffelsespriser!$D219*U195)<0,0,(U195*Genanskaffelsespriser!$D219-(2009-U$3)/$C195*Genanskaffelsespriser!$D219*U195))","v":0},{"$f":"IF((V195*Genanskaffelsespriser!$D219-(2009-V$3)/$C195*Genanskaffelsespriser!$D219*V195)<0,0,(V195*Genanskaffelsespriser!$D219-(2009-V$3)/$C195*Genanskaffelsespriser!$D219*V195))","v":0},{"$f":"IF((W195*Genanskaffelsespriser!$D219-(2009-W$3)/$C195*Genanskaffelsespriser!$D219*W195)<0,0,(W195*Genanskaffelsespriser!$D219-(2009-W$3)/$C195*Genanskaffelsespriser!$D219*W195))","v":0},{"$f":"IF((X195*Genanskaffelsespriser!$D219-(2009-X$3)/$C195*Genanskaffelsespriser!$D219*X195)<0,0,(X195*Genanskaffelsespriser!$D219-(2009-X$3)/$C195*Genanskaffelsespriser!$D219*X195))","v":0},{"$f":"IF((Y195*Genanskaffelsespriser!$D219-(2009-Y$3)/$C195*Genanskaffelsespriser!$D219*Y195)<0,0,(Y195*Genanskaffelsespriser!$D219-(2009-Y$3)/$C195*Genanskaffelsespriser!$D219*Y195))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA195","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB195","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC195","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD195","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE195","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF195","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG195","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH195","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI195","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ195","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK195","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL195","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM195","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN195","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO195","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP195","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ195","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR195","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS195","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT195","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU195","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B220","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E220","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D196*Genanskaffelsespriser!$D220-(2009-D$3)/$C196*Genanskaffelsespriser!$D220*D196)<0,0,(D196*Genanskaffelsespriser!$D220-(2009-D$3)/$C196*Genanskaffelsespriser!$D220*D196))","v":0},{"$f":"IF((E196*Genanskaffelsespriser!$D220-(2009-E$3)/$C196*Genanskaffelsespriser!$D220*E196)<0,0,(E196*Genanskaffelsespriser!$D220-(2009-E$3)/$C196*Genanskaffelsespriser!$D220*E196))","v":0},{"$f":"IF((F196*Genanskaffelsespriser!$D220-(2009-F$3)/$C196*Genanskaffelsespriser!$D220*F196)<0,0,(F196*Genanskaffelsespriser!$D220-(2009-F$3)/$C196*Genanskaffelsespriser!$D220*F196))","v":0},{"$f":"IF((G196*Genanskaffelsespriser!$D220-(2009-G$3)/$C196*Genanskaffelsespriser!$D220*G196)<0,0,(G196*Genanskaffelsespriser!$D220-(2009-G$3)/$C196*Genanskaffelsespriser!$D220*G196))","v":0},{"$f":"IF((H196*Genanskaffelsespriser!$D220-(2009-H$3)/$C196*Genanskaffelsespriser!$D220*H196)<0,0,(H196*Genanskaffelsespriser!$D220-(2009-H$3)/$C196*Genanskaffelsespriser!$D220*H196))","v":0},{"$f":"IF((I196*Genanskaffelsespriser!$D220-(2009-I$3)/$C196*Genanskaffelsespriser!$D220*I196)<0,0,(I196*Genanskaffelsespriser!$D220-(2009-I$3)/$C196*Genanskaffelsespriser!$D220*I196))","v":0},{"$f":"IF((J196*Genanskaffelsespriser!$D220-(2009-J$3)/$C196*Genanskaffelsespriser!$D220*J196)<0,0,(J196*Genanskaffelsespriser!$D220-(2009-J$3)/$C196*Genanskaffelsespriser!$D220*J196))","v":0},{"$f":"IF((K196*Genanskaffelsespriser!$D220-(2009-K$3)/$C196*Genanskaffelsespriser!$D220*K196)<0,0,(K196*Genanskaffelsespriser!$D220-(2009-K$3)/$C196*Genanskaffelsespriser!$D220*K196))","v":0},{"$f":"IF((L196*Genanskaffelsespriser!$D220-(2009-L$3)/$C196*Genanskaffelsespriser!$D220*L196)<0,0,(L196*Genanskaffelsespriser!$D220-(2009-L$3)/$C196*Genanskaffelsespriser!$D220*L196))","v":0},{"$f":"IF((M196*Genanskaffelsespriser!$D220-(2009-M$3)/$C196*Genanskaffelsespriser!$D220*M196)<0,0,(M196*Genanskaffelsespriser!$D220-(2009-M$3)/$C196*Genanskaffelsespriser!$D220*M196))","v":0},{"$f":"IF((N196*Genanskaffelsespriser!$D220-(2009-N$3)/$C196*Genanskaffelsespriser!$D220*N196)<0,0,(N196*Genanskaffelsespriser!$D220-(2009-N$3)/$C196*Genanskaffelsespriser!$D220*N196))","v":0},{"$f":"IF((O196*Genanskaffelsespriser!$D220-(2009-O$3)/$C196*Genanskaffelsespriser!$D220*O196)<0,0,(O196*Genanskaffelsespriser!$D220-(2009-O$3)/$C196*Genanskaffelsespriser!$D220*O196))","v":0},{"$f":"IF((P196*Genanskaffelsespriser!$D220-(2009-P$3)/$C196*Genanskaffelsespriser!$D220*P196)<0,0,(P196*Genanskaffelsespriser!$D220-(2009-P$3)/$C196*Genanskaffelsespriser!$D220*P196))","v":0},{"$f":"IF((Q196*Genanskaffelsespriser!$D220-(2009-Q$3)/$C196*Genanskaffelsespriser!$D220*Q196)<0,0,(Q196*Genanskaffelsespriser!$D220-(2009-Q$3)/$C196*Genanskaffelsespriser!$D220*Q196))","v":0},{"$f":"IF((R196*Genanskaffelsespriser!$D220-(2009-R$3)/$C196*Genanskaffelsespriser!$D220*R196)<0,0,(R196*Genanskaffelsespriser!$D220-(2009-R$3)/$C196*Genanskaffelsespriser!$D220*R196))","v":0},{"$f":"IF((S196*Genanskaffelsespriser!$D220-(2009-S$3)/$C196*Genanskaffelsespriser!$D220*S196)<0,0,(S196*Genanskaffelsespriser!$D220-(2009-S$3)/$C196*Genanskaffelsespriser!$D220*S196))","v":0},{"$f":"IF((T196*Genanskaffelsespriser!$D220-(2009-T$3)/$C196*Genanskaffelsespriser!$D220*T196)<0,0,(T196*Genanskaffelsespriser!$D220-(2009-T$3)/$C196*Genanskaffelsespriser!$D220*T196))","v":0},{"$f":"IF((U196*Genanskaffelsespriser!$D220-(2009-U$3)/$C196*Genanskaffelsespriser!$D220*U196)<0,0,(U196*Genanskaffelsespriser!$D220-(2009-U$3)/$C196*Genanskaffelsespriser!$D220*U196))","v":0},{"$f":"IF((V196*Genanskaffelsespriser!$D220-(2009-V$3)/$C196*Genanskaffelsespriser!$D220*V196)<0,0,(V196*Genanskaffelsespriser!$D220-(2009-V$3)/$C196*Genanskaffelsespriser!$D220*V196))","v":0},{"$f":"IF((W196*Genanskaffelsespriser!$D220-(2009-W$3)/$C196*Genanskaffelsespriser!$D220*W196)<0,0,(W196*Genanskaffelsespriser!$D220-(2009-W$3)/$C196*Genanskaffelsespriser!$D220*W196))","v":0},{"$f":"IF((X196*Genanskaffelsespriser!$D220-(2009-X$3)/$C196*Genanskaffelsespriser!$D220*X196)<0,0,(X196*Genanskaffelsespriser!$D220-(2009-X$3)/$C196*Genanskaffelsespriser!$D220*X196))","v":0},{"$f":"IF((Y196*Genanskaffelsespriser!$D220-(2009-Y$3)/$C196*Genanskaffelsespriser!$D220*Y196)<0,0,(Y196*Genanskaffelsespriser!$D220-(2009-Y$3)/$C196*Genanskaffelsespriser!$D220*Y196))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA196","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB196","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC196","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD196","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE196","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF196","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG196","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH196","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI196","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ196","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK196","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL196","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM196","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN196","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO196","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP196","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ196","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR196","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS196","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT196","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU196","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B221","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E221","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D197*Genanskaffelsespriser!$D221-(2009-D$3)/$C197*Genanskaffelsespriser!$D221*D197)<0,0,(D197*Genanskaffelsespriser!$D221-(2009-D$3)/$C197*Genanskaffelsespriser!$D221*D197))","v":0},{"$f":"IF((E197*Genanskaffelsespriser!$D221-(2009-E$3)/$C197*Genanskaffelsespriser!$D221*E197)<0,0,(E197*Genanskaffelsespriser!$D221-(2009-E$3)/$C197*Genanskaffelsespriser!$D221*E197))","v":0},{"$f":"IF((F197*Genanskaffelsespriser!$D221-(2009-F$3)/$C197*Genanskaffelsespriser!$D221*F197)<0,0,(F197*Genanskaffelsespriser!$D221-(2009-F$3)/$C197*Genanskaffelsespriser!$D221*F197))","v":0},{"$f":"IF((G197*Genanskaffelsespriser!$D221-(2009-G$3)/$C197*Genanskaffelsespriser!$D221*G197)<0,0,(G197*Genanskaffelsespriser!$D221-(2009-G$3)/$C197*Genanskaffelsespriser!$D221*G197))","v":0},{"$f":"IF((H197*Genanskaffelsespriser!$D221-(2009-H$3)/$C197*Genanskaffelsespriser!$D221*H197)<0,0,(H197*Genanskaffelsespriser!$D221-(2009-H$3)/$C197*Genanskaffelsespriser!$D221*H197))","v":0},{"$f":"IF((I197*Genanskaffelsespriser!$D221-(2009-I$3)/$C197*Genanskaffelsespriser!$D221*I197)<0,0,(I197*Genanskaffelsespriser!$D221-(2009-I$3)/$C197*Genanskaffelsespriser!$D221*I197))","v":0},{"$f":"IF((J197*Genanskaffelsespriser!$D221-(2009-J$3)/$C197*Genanskaffelsespriser!$D221*J197)<0,0,(J197*Genanskaffelsespriser!$D221-(2009-J$3)/$C197*Genanskaffelsespriser!$D221*J197))","v":0},{"$f":"IF((K197*Genanskaffelsespriser!$D221-(2009-K$3)/$C197*Genanskaffelsespriser!$D221*K197)<0,0,(K197*Genanskaffelsespriser!$D221-(2009-K$3)/$C197*Genanskaffelsespriser!$D221*K197))","v":0},{"$f":"IF((L197*Genanskaffelsespriser!$D221-(2009-L$3)/$C197*Genanskaffelsespriser!$D221*L197)<0,0,(L197*Genanskaffelsespriser!$D221-(2009-L$3)/$C197*Genanskaffelsespriser!$D221*L197))","v":0},{"$f":"IF((M197*Genanskaffelsespriser!$D221-(2009-M$3)/$C197*Genanskaffelsespriser!$D221*M197)<0,0,(M197*Genanskaffelsespriser!$D221-(2009-M$3)/$C197*Genanskaffelsespriser!$D221*M197))","v":0},{"$f":"IF((N197*Genanskaffelsespriser!$D221-(2009-N$3)/$C197*Genanskaffelsespriser!$D221*N197)<0,0,(N197*Genanskaffelsespriser!$D221-(2009-N$3)/$C197*Genanskaffelsespriser!$D221*N197))","v":0},{"$f":"IF((O197*Genanskaffelsespriser!$D221-(2009-O$3)/$C197*Genanskaffelsespriser!$D221*O197)<0,0,(O197*Genanskaffelsespriser!$D221-(2009-O$3)/$C197*Genanskaffelsespriser!$D221*O197))","v":0},{"$f":"IF((P197*Genanskaffelsespriser!$D221-(2009-P$3)/$C197*Genanskaffelsespriser!$D221*P197)<0,0,(P197*Genanskaffelsespriser!$D221-(2009-P$3)/$C197*Genanskaffelsespriser!$D221*P197))","v":0},{"$f":"IF((Q197*Genanskaffelsespriser!$D221-(2009-Q$3)/$C197*Genanskaffelsespriser!$D221*Q197)<0,0,(Q197*Genanskaffelsespriser!$D221-(2009-Q$3)/$C197*Genanskaffelsespriser!$D221*Q197))","v":0},{"$f":"IF((R197*Genanskaffelsespriser!$D221-(2009-R$3)/$C197*Genanskaffelsespriser!$D221*R197)<0,0,(R197*Genanskaffelsespriser!$D221-(2009-R$3)/$C197*Genanskaffelsespriser!$D221*R197))","v":0},{"$f":"IF((S197*Genanskaffelsespriser!$D221-(2009-S$3)/$C197*Genanskaffelsespriser!$D221*S197)<0,0,(S197*Genanskaffelsespriser!$D221-(2009-S$3)/$C197*Genanskaffelsespriser!$D221*S197))","v":0},{"$f":"IF((T197*Genanskaffelsespriser!$D221-(2009-T$3)/$C197*Genanskaffelsespriser!$D221*T197)<0,0,(T197*Genanskaffelsespriser!$D221-(2009-T$3)/$C197*Genanskaffelsespriser!$D221*T197))","v":0},{"$f":"IF((U197*Genanskaffelsespriser!$D221-(2009-U$3)/$C197*Genanskaffelsespriser!$D221*U197)<0,0,(U197*Genanskaffelsespriser!$D221-(2009-U$3)/$C197*Genanskaffelsespriser!$D221*U197))","v":0},{"$f":"IF((V197*Genanskaffelsespriser!$D221-(2009-V$3)/$C197*Genanskaffelsespriser!$D221*V197)<0,0,(V197*Genanskaffelsespriser!$D221-(2009-V$3)/$C197*Genanskaffelsespriser!$D221*V197))","v":0},{"$f":"IF((W197*Genanskaffelsespriser!$D221-(2009-W$3)/$C197*Genanskaffelsespriser!$D221*W197)<0,0,(W197*Genanskaffelsespriser!$D221-(2009-W$3)/$C197*Genanskaffelsespriser!$D221*W197))","v":0},{"$f":"IF((X197*Genanskaffelsespriser!$D221-(2009-X$3)/$C197*Genanskaffelsespriser!$D221*X197)<0,0,(X197*Genanskaffelsespriser!$D221-(2009-X$3)/$C197*Genanskaffelsespriser!$D221*X197))","v":0},{"$f":"IF((Y197*Genanskaffelsespriser!$D221-(2009-Y$3)/$C197*Genanskaffelsespriser!$D221*Y197)<0,0,(Y197*Genanskaffelsespriser!$D221-(2009-Y$3)/$C197*Genanskaffelsespriser!$D221*Y197))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA197","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB197","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC197","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD197","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE197","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF197","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG197","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH197","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI197","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ197","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK197","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL197","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM197","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN197","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO197","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP197","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ197","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR197","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS197","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT197","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU197","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B222","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E222","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D198*Genanskaffelsespriser!$D222-(2009-D$3)/$C198*Genanskaffelsespriser!$D222*D198)<0,0,(D198*Genanskaffelsespriser!$D222-(2009-D$3)/$C198*Genanskaffelsespriser!$D222*D198))","v":0},{"$f":"IF((E198*Genanskaffelsespriser!$D222-(2009-E$3)/$C198*Genanskaffelsespriser!$D222*E198)<0,0,(E198*Genanskaffelsespriser!$D222-(2009-E$3)/$C198*Genanskaffelsespriser!$D222*E198))","v":0},{"$f":"IF((F198*Genanskaffelsespriser!$D222-(2009-F$3)/$C198*Genanskaffelsespriser!$D222*F198)<0,0,(F198*Genanskaffelsespriser!$D222-(2009-F$3)/$C198*Genanskaffelsespriser!$D222*F198))","v":0},{"$f":"IF((G198*Genanskaffelsespriser!$D222-(2009-G$3)/$C198*Genanskaffelsespriser!$D222*G198)<0,0,(G198*Genanskaffelsespriser!$D222-(2009-G$3)/$C198*Genanskaffelsespriser!$D222*G198))","v":0},{"$f":"IF((H198*Genanskaffelsespriser!$D222-(2009-H$3)/$C198*Genanskaffelsespriser!$D222*H198)<0,0,(H198*Genanskaffelsespriser!$D222-(2009-H$3)/$C198*Genanskaffelsespriser!$D222*H198))","v":0},{"$f":"IF((I198*Genanskaffelsespriser!$D222-(2009-I$3)/$C198*Genanskaffelsespriser!$D222*I198)<0,0,(I198*Genanskaffelsespriser!$D222-(2009-I$3)/$C198*Genanskaffelsespriser!$D222*I198))","v":0},{"$f":"IF((J198*Genanskaffelsespriser!$D222-(2009-J$3)/$C198*Genanskaffelsespriser!$D222*J198)<0,0,(J198*Genanskaffelsespriser!$D222-(2009-J$3)/$C198*Genanskaffelsespriser!$D222*J198))","v":0},{"$f":"IF((K198*Genanskaffelsespriser!$D222-(2009-K$3)/$C198*Genanskaffelsespriser!$D222*K198)<0,0,(K198*Genanskaffelsespriser!$D222-(2009-K$3)/$C198*Genanskaffelsespriser!$D222*K198))","v":0},{"$f":"IF((L198*Genanskaffelsespriser!$D222-(2009-L$3)/$C198*Genanskaffelsespriser!$D222*L198)<0,0,(L198*Genanskaffelsespriser!$D222-(2009-L$3)/$C198*Genanskaffelsespriser!$D222*L198))","v":0},{"$f":"IF((M198*Genanskaffelsespriser!$D222-(2009-M$3)/$C198*Genanskaffelsespriser!$D222*M198)<0,0,(M198*Genanskaffelsespriser!$D222-(2009-M$3)/$C198*Genanskaffelsespriser!$D222*M198))","v":0},{"$f":"IF((N198*Genanskaffelsespriser!$D222-(2009-N$3)/$C198*Genanskaffelsespriser!$D222*N198)<0,0,(N198*Genanskaffelsespriser!$D222-(2009-N$3)/$C198*Genanskaffelsespriser!$D222*N198))","v":0},{"$f":"IF((O198*Genanskaffelsespriser!$D222-(2009-O$3)/$C198*Genanskaffelsespriser!$D222*O198)<0,0,(O198*Genanskaffelsespriser!$D222-(2009-O$3)/$C198*Genanskaffelsespriser!$D222*O198))","v":0},{"$f":"IF((P198*Genanskaffelsespriser!$D222-(2009-P$3)/$C198*Genanskaffelsespriser!$D222*P198)<0,0,(P198*Genanskaffelsespriser!$D222-(2009-P$3)/$C198*Genanskaffelsespriser!$D222*P198))","v":0},{"$f":"IF((Q198*Genanskaffelsespriser!$D222-(2009-Q$3)/$C198*Genanskaffelsespriser!$D222*Q198)<0,0,(Q198*Genanskaffelsespriser!$D222-(2009-Q$3)/$C198*Genanskaffelsespriser!$D222*Q198))","v":0},{"$f":"IF((R198*Genanskaffelsespriser!$D222-(2009-R$3)/$C198*Genanskaffelsespriser!$D222*R198)<0,0,(R198*Genanskaffelsespriser!$D222-(2009-R$3)/$C198*Genanskaffelsespriser!$D222*R198))","v":0},{"$f":"IF((S198*Genanskaffelsespriser!$D222-(2009-S$3)/$C198*Genanskaffelsespriser!$D222*S198)<0,0,(S198*Genanskaffelsespriser!$D222-(2009-S$3)/$C198*Genanskaffelsespriser!$D222*S198))","v":0},{"$f":"IF((T198*Genanskaffelsespriser!$D222-(2009-T$3)/$C198*Genanskaffelsespriser!$D222*T198)<0,0,(T198*Genanskaffelsespriser!$D222-(2009-T$3)/$C198*Genanskaffelsespriser!$D222*T198))","v":0},{"$f":"IF((U198*Genanskaffelsespriser!$D222-(2009-U$3)/$C198*Genanskaffelsespriser!$D222*U198)<0,0,(U198*Genanskaffelsespriser!$D222-(2009-U$3)/$C198*Genanskaffelsespriser!$D222*U198))","v":0},{"$f":"IF((V198*Genanskaffelsespriser!$D222-(2009-V$3)/$C198*Genanskaffelsespriser!$D222*V198)<0,0,(V198*Genanskaffelsespriser!$D222-(2009-V$3)/$C198*Genanskaffelsespriser!$D222*V198))","v":0},{"$f":"IF((W198*Genanskaffelsespriser!$D222-(2009-W$3)/$C198*Genanskaffelsespriser!$D222*W198)<0,0,(W198*Genanskaffelsespriser!$D222-(2009-W$3)/$C198*Genanskaffelsespriser!$D222*W198))","v":0},{"$f":"IF((X198*Genanskaffelsespriser!$D222-(2009-X$3)/$C198*Genanskaffelsespriser!$D222*X198)<0,0,(X198*Genanskaffelsespriser!$D222-(2009-X$3)/$C198*Genanskaffelsespriser!$D222*X198))","v":0},{"$f":"IF((Y198*Genanskaffelsespriser!$D222-(2009-Y$3)/$C198*Genanskaffelsespriser!$D222*Y198)<0,0,(Y198*Genanskaffelsespriser!$D222-(2009-Y$3)/$C198*Genanskaffelsespriser!$D222*Y198))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA198","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB198","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC198","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD198","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE198","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF198","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG198","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH198","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI198","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ198","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK198","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL198","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM198","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN198","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO198","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP198","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ198","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR198","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS198","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT198","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU198","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B223","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E223","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D199*Genanskaffelsespriser!$D223-(2009-D$3)/$C199*Genanskaffelsespriser!$D223*D199)<0,0,(D199*Genanskaffelsespriser!$D223-(2009-D$3)/$C199*Genanskaffelsespriser!$D223*D199))","v":0},{"$f":"IF((E199*Genanskaffelsespriser!$D223-(2009-E$3)/$C199*Genanskaffelsespriser!$D223*E199)<0,0,(E199*Genanskaffelsespriser!$D223-(2009-E$3)/$C199*Genanskaffelsespriser!$D223*E199))","v":0},{"$f":"IF((F199*Genanskaffelsespriser!$D223-(2009-F$3)/$C199*Genanskaffelsespriser!$D223*F199)<0,0,(F199*Genanskaffelsespriser!$D223-(2009-F$3)/$C199*Genanskaffelsespriser!$D223*F199))","v":0},{"$f":"IF((G199*Genanskaffelsespriser!$D223-(2009-G$3)/$C199*Genanskaffelsespriser!$D223*G199)<0,0,(G199*Genanskaffelsespriser!$D223-(2009-G$3)/$C199*Genanskaffelsespriser!$D223*G199))","v":0},{"$f":"IF((H199*Genanskaffelsespriser!$D223-(2009-H$3)/$C199*Genanskaffelsespriser!$D223*H199)<0,0,(H199*Genanskaffelsespriser!$D223-(2009-H$3)/$C199*Genanskaffelsespriser!$D223*H199))","v":0},{"$f":"IF((I199*Genanskaffelsespriser!$D223-(2009-I$3)/$C199*Genanskaffelsespriser!$D223*I199)<0,0,(I199*Genanskaffelsespriser!$D223-(2009-I$3)/$C199*Genanskaffelsespriser!$D223*I199))","v":0},{"$f":"IF((J199*Genanskaffelsespriser!$D223-(2009-J$3)/$C199*Genanskaffelsespriser!$D223*J199)<0,0,(J199*Genanskaffelsespriser!$D223-(2009-J$3)/$C199*Genanskaffelsespriser!$D223*J199))","v":0},{"$f":"IF((K199*Genanskaffelsespriser!$D223-(2009-K$3)/$C199*Genanskaffelsespriser!$D223*K199)<0,0,(K199*Genanskaffelsespriser!$D223-(2009-K$3)/$C199*Genanskaffelsespriser!$D223*K199))","v":0},{"$f":"IF((L199*Genanskaffelsespriser!$D223-(2009-L$3)/$C199*Genanskaffelsespriser!$D223*L199)<0,0,(L199*Genanskaffelsespriser!$D223-(2009-L$3)/$C199*Genanskaffelsespriser!$D223*L199))","v":0},{"$f":"IF((M199*Genanskaffelsespriser!$D223-(2009-M$3)/$C199*Genanskaffelsespriser!$D223*M199)<0,0,(M199*Genanskaffelsespriser!$D223-(2009-M$3)/$C199*Genanskaffelsespriser!$D223*M199))","v":0},{"$f":"IF((N199*Genanskaffelsespriser!$D223-(2009-N$3)/$C199*Genanskaffelsespriser!$D223*N199)<0,0,(N199*Genanskaffelsespriser!$D223-(2009-N$3)/$C199*Genanskaffelsespriser!$D223*N199))","v":0},{"$f":"IF((O199*Genanskaffelsespriser!$D223-(2009-O$3)/$C199*Genanskaffelsespriser!$D223*O199)<0,0,(O199*Genanskaffelsespriser!$D223-(2009-O$3)/$C199*Genanskaffelsespriser!$D223*O199))","v":0},{"$f":"IF((P199*Genanskaffelsespriser!$D223-(2009-P$3)/$C199*Genanskaffelsespriser!$D223*P199)<0,0,(P199*Genanskaffelsespriser!$D223-(2009-P$3)/$C199*Genanskaffelsespriser!$D223*P199))","v":0},{"$f":"IF((Q199*Genanskaffelsespriser!$D223-(2009-Q$3)/$C199*Genanskaffelsespriser!$D223*Q199)<0,0,(Q199*Genanskaffelsespriser!$D223-(2009-Q$3)/$C199*Genanskaffelsespriser!$D223*Q199))","v":0},{"$f":"IF((R199*Genanskaffelsespriser!$D223-(2009-R$3)/$C199*Genanskaffelsespriser!$D223*R199)<0,0,(R199*Genanskaffelsespriser!$D223-(2009-R$3)/$C199*Genanskaffelsespriser!$D223*R199))","v":0},{"$f":"IF((S199*Genanskaffelsespriser!$D223-(2009-S$3)/$C199*Genanskaffelsespriser!$D223*S199)<0,0,(S199*Genanskaffelsespriser!$D223-(2009-S$3)/$C199*Genanskaffelsespriser!$D223*S199))","v":0},{"$f":"IF((T199*Genanskaffelsespriser!$D223-(2009-T$3)/$C199*Genanskaffelsespriser!$D223*T199)<0,0,(T199*Genanskaffelsespriser!$D223-(2009-T$3)/$C199*Genanskaffelsespriser!$D223*T199))","v":0},{"$f":"IF((U199*Genanskaffelsespriser!$D223-(2009-U$3)/$C199*Genanskaffelsespriser!$D223*U199)<0,0,(U199*Genanskaffelsespriser!$D223-(2009-U$3)/$C199*Genanskaffelsespriser!$D223*U199))","v":0},{"$f":"IF((V199*Genanskaffelsespriser!$D223-(2009-V$3)/$C199*Genanskaffelsespriser!$D223*V199)<0,0,(V199*Genanskaffelsespriser!$D223-(2009-V$3)/$C199*Genanskaffelsespriser!$D223*V199))","v":0},{"$f":"IF((W199*Genanskaffelsespriser!$D223-(2009-W$3)/$C199*Genanskaffelsespriser!$D223*W199)<0,0,(W199*Genanskaffelsespriser!$D223-(2009-W$3)/$C199*Genanskaffelsespriser!$D223*W199))","v":0},{"$f":"IF((X199*Genanskaffelsespriser!$D223-(2009-X$3)/$C199*Genanskaffelsespriser!$D223*X199)<0,0,(X199*Genanskaffelsespriser!$D223-(2009-X$3)/$C199*Genanskaffelsespriser!$D223*X199))","v":0},{"$f":"IF((Y199*Genanskaffelsespriser!$D223-(2009-Y$3)/$C199*Genanskaffelsespriser!$D223*Y199)<0,0,(Y199*Genanskaffelsespriser!$D223-(2009-Y$3)/$C199*Genanskaffelsespriser!$D223*Y199))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA199","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB199","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC199","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD199","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE199","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF199","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG199","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH199","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI199","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ199","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK199","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL199","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM199","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN199","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO199","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP199","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ199","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR199","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS199","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT199","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU199","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B224","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E224","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D200*Genanskaffelsespriser!$D224-(2009-D$3)/$C200*Genanskaffelsespriser!$D224*D200)<0,0,(D200*Genanskaffelsespriser!$D224-(2009-D$3)/$C200*Genanskaffelsespriser!$D224*D200))","v":0},{"$f":"IF((E200*Genanskaffelsespriser!$D224-(2009-E$3)/$C200*Genanskaffelsespriser!$D224*E200)<0,0,(E200*Genanskaffelsespriser!$D224-(2009-E$3)/$C200*Genanskaffelsespriser!$D224*E200))","v":0},{"$f":"IF((F200*Genanskaffelsespriser!$D224-(2009-F$3)/$C200*Genanskaffelsespriser!$D224*F200)<0,0,(F200*Genanskaffelsespriser!$D224-(2009-F$3)/$C200*Genanskaffelsespriser!$D224*F200))","v":0},{"$f":"IF((G200*Genanskaffelsespriser!$D224-(2009-G$3)/$C200*Genanskaffelsespriser!$D224*G200)<0,0,(G200*Genanskaffelsespriser!$D224-(2009-G$3)/$C200*Genanskaffelsespriser!$D224*G200))","v":0},{"$f":"IF((H200*Genanskaffelsespriser!$D224-(2009-H$3)/$C200*Genanskaffelsespriser!$D224*H200)<0,0,(H200*Genanskaffelsespriser!$D224-(2009-H$3)/$C200*Genanskaffelsespriser!$D224*H200))","v":0},{"$f":"IF((I200*Genanskaffelsespriser!$D224-(2009-I$3)/$C200*Genanskaffelsespriser!$D224*I200)<0,0,(I200*Genanskaffelsespriser!$D224-(2009-I$3)/$C200*Genanskaffelsespriser!$D224*I200))","v":0},{"$f":"IF((J200*Genanskaffelsespriser!$D224-(2009-J$3)/$C200*Genanskaffelsespriser!$D224*J200)<0,0,(J200*Genanskaffelsespriser!$D224-(2009-J$3)/$C200*Genanskaffelsespriser!$D224*J200))","v":0},{"$f":"IF((K200*Genanskaffelsespriser!$D224-(2009-K$3)/$C200*Genanskaffelsespriser!$D224*K200)<0,0,(K200*Genanskaffelsespriser!$D224-(2009-K$3)/$C200*Genanskaffelsespriser!$D224*K200))","v":0},{"$f":"IF((L200*Genanskaffelsespriser!$D224-(2009-L$3)/$C200*Genanskaffelsespriser!$D224*L200)<0,0,(L200*Genanskaffelsespriser!$D224-(2009-L$3)/$C200*Genanskaffelsespriser!$D224*L200))","v":0},{"$f":"IF((M200*Genanskaffelsespriser!$D224-(2009-M$3)/$C200*Genanskaffelsespriser!$D224*M200)<0,0,(M200*Genanskaffelsespriser!$D224-(2009-M$3)/$C200*Genanskaffelsespriser!$D224*M200))","v":0},{"$f":"IF((N200*Genanskaffelsespriser!$D224-(2009-N$3)/$C200*Genanskaffelsespriser!$D224*N200)<0,0,(N200*Genanskaffelsespriser!$D224-(2009-N$3)/$C200*Genanskaffelsespriser!$D224*N200))","v":0},{"$f":"IF((O200*Genanskaffelsespriser!$D224-(2009-O$3)/$C200*Genanskaffelsespriser!$D224*O200)<0,0,(O200*Genanskaffelsespriser!$D224-(2009-O$3)/$C200*Genanskaffelsespriser!$D224*O200))","v":0},{"$f":"IF((P200*Genanskaffelsespriser!$D224-(2009-P$3)/$C200*Genanskaffelsespriser!$D224*P200)<0,0,(P200*Genanskaffelsespriser!$D224-(2009-P$3)/$C200*Genanskaffelsespriser!$D224*P200))","v":0},{"$f":"IF((Q200*Genanskaffelsespriser!$D224-(2009-Q$3)/$C200*Genanskaffelsespriser!$D224*Q200)<0,0,(Q200*Genanskaffelsespriser!$D224-(2009-Q$3)/$C200*Genanskaffelsespriser!$D224*Q200))","v":0},{"$f":"IF((R200*Genanskaffelsespriser!$D224-(2009-R$3)/$C200*Genanskaffelsespriser!$D224*R200)<0,0,(R200*Genanskaffelsespriser!$D224-(2009-R$3)/$C200*Genanskaffelsespriser!$D224*R200))","v":0},{"$f":"IF((S200*Genanskaffelsespriser!$D224-(2009-S$3)/$C200*Genanskaffelsespriser!$D224*S200)<0,0,(S200*Genanskaffelsespriser!$D224-(2009-S$3)/$C200*Genanskaffelsespriser!$D224*S200))","v":0},{"$f":"IF((T200*Genanskaffelsespriser!$D224-(2009-T$3)/$C200*Genanskaffelsespriser!$D224*T200)<0,0,(T200*Genanskaffelsespriser!$D224-(2009-T$3)/$C200*Genanskaffelsespriser!$D224*T200))","v":0},{"$f":"IF((U200*Genanskaffelsespriser!$D224-(2009-U$3)/$C200*Genanskaffelsespriser!$D224*U200)<0,0,(U200*Genanskaffelsespriser!$D224-(2009-U$3)/$C200*Genanskaffelsespriser!$D224*U200))","v":0},{"$f":"IF((V200*Genanskaffelsespriser!$D224-(2009-V$3)/$C200*Genanskaffelsespriser!$D224*V200)<0,0,(V200*Genanskaffelsespriser!$D224-(2009-V$3)/$C200*Genanskaffelsespriser!$D224*V200))","v":0},{"$f":"IF((W200*Genanskaffelsespriser!$D224-(2009-W$3)/$C200*Genanskaffelsespriser!$D224*W200)<0,0,(W200*Genanskaffelsespriser!$D224-(2009-W$3)/$C200*Genanskaffelsespriser!$D224*W200))","v":0},{"$f":"IF((X200*Genanskaffelsespriser!$D224-(2009-X$3)/$C200*Genanskaffelsespriser!$D224*X200)<0,0,(X200*Genanskaffelsespriser!$D224-(2009-X$3)/$C200*Genanskaffelsespriser!$D224*X200))","v":0},{"$f":"IF((Y200*Genanskaffelsespriser!$D224-(2009-Y$3)/$C200*Genanskaffelsespriser!$D224*Y200)<0,0,(Y200*Genanskaffelsespriser!$D224-(2009-Y$3)/$C200*Genanskaffelsespriser!$D224*Y200))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA200","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB200","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC200","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD200","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE200","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF200","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG200","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH200","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI200","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ200","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK200","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL200","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM200","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN200","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO200","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP200","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ200","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR200","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS200","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT200","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU200","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B225","v":"Overbygning "},"m2",{"$f":"+Genanskaffelsespriser!E225","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D201*Genanskaffelsespriser!$D225-(2009-D$3)/($C201+D202)*Genanskaffelsespriser!$D225*D201)<0,0,(D201*Genanskaffelsespriser!$D225-(2009-D$3)/($C201+D202)*Genanskaffelsespriser!$D225*D201))","v":0},{"$f":"IF((E201*Genanskaffelsespriser!$D225-(2009-E$3)/($C201+E202)*Genanskaffelsespriser!$D225*E201)<0,0,(E201*Genanskaffelsespriser!$D225-(2009-E$3)/($C201+E202)*Genanskaffelsespriser!$D225*E201))","v":0},{"$f":"IF((F201*Genanskaffelsespriser!$D225-(2009-F$3)/($C201+F202)*Genanskaffelsespriser!$D225*F201)<0,0,(F201*Genanskaffelsespriser!$D225-(2009-F$3)/($C201+F202)*Genanskaffelsespriser!$D225*F201))","v":0},{"$f":"IF((G201*Genanskaffelsespriser!$D225-(2009-G$3)/($C201+G202)*Genanskaffelsespriser!$D225*G201)<0,0,(G201*Genanskaffelsespriser!$D225-(2009-G$3)/($C201+G202)*Genanskaffelsespriser!$D225*G201))","v":0},{"$f":"IF((H201*Genanskaffelsespriser!$D225-(2009-H$3)/($C201+H202)*Genanskaffelsespriser!$D225*H201)<0,0,(H201*Genanskaffelsespriser!$D225-(2009-H$3)/($C201+H202)*Genanskaffelsespriser!$D225*H201))","v":0},{"$f":"IF((I201*Genanskaffelsespriser!$D225-(2009-I$3)/($C201+I202)*Genanskaffelsespriser!$D225*I201)<0,0,(I201*Genanskaffelsespriser!$D225-(2009-I$3)/($C201+I202)*Genanskaffelsespriser!$D225*I201))","v":0},{"$f":"IF((J201*Genanskaffelsespriser!$D225-(2009-J$3)/($C201+J202)*Genanskaffelsespriser!$D225*J201)<0,0,(J201*Genanskaffelsespriser!$D225-(2009-J$3)/($C201+J202)*Genanskaffelsespriser!$D225*J201))","v":0},{"$f":"IF((K201*Genanskaffelsespriser!$D225-(2009-K$3)/($C201+K202)*Genanskaffelsespriser!$D225*K201)<0,0,(K201*Genanskaffelsespriser!$D225-(2009-K$3)/($C201+K202)*Genanskaffelsespriser!$D225*K201))","v":0},{"$f":"IF((L201*Genanskaffelsespriser!$D225-(2009-L$3)/($C201+L202)*Genanskaffelsespriser!$D225*L201)<0,0,(L201*Genanskaffelsespriser!$D225-(2009-L$3)/($C201+L202)*Genanskaffelsespriser!$D225*L201))","v":0},{"$f":"IF((M201*Genanskaffelsespriser!$D225-(2009-M$3)/($C201+M202)*Genanskaffelsespriser!$D225*M201)<0,0,(M201*Genanskaffelsespriser!$D225-(2009-M$3)/($C201+M202)*Genanskaffelsespriser!$D225*M201))","v":0},{"$f":"IF((N201*Genanskaffelsespriser!$D225-(2009-N$3)/($C201+N202)*Genanskaffelsespriser!$D225*N201)<0,0,(N201*Genanskaffelsespriser!$D225-(2009-N$3)/($C201+N202)*Genanskaffelsespriser!$D225*N201))","v":0},{"$f":"IF((O201*Genanskaffelsespriser!$D225-(2009-O$3)/($C201+O202)*Genanskaffelsespriser!$D225*O201)<0,0,(O201*Genanskaffelsespriser!$D225-(2009-O$3)/($C201+O202)*Genanskaffelsespriser!$D225*O201))","v":0},{"$f":"IF((P201*Genanskaffelsespriser!$D225-(2009-P$3)/($C201+P202)*Genanskaffelsespriser!$D225*P201)<0,0,(P201*Genanskaffelsespriser!$D225-(2009-P$3)/($C201+P202)*Genanskaffelsespriser!$D225*P201))","v":0},{"$f":"IF((Q201*Genanskaffelsespriser!$D225-(2009-Q$3)/($C201+Q202)*Genanskaffelsespriser!$D225*Q201)<0,0,(Q201*Genanskaffelsespriser!$D225-(2009-Q$3)/($C201+Q202)*Genanskaffelsespriser!$D225*Q201))","v":0},{"$f":"IF((R201*Genanskaffelsespriser!$D225-(2009-R$3)/($C201+R202)*Genanskaffelsespriser!$D225*R201)<0,0,(R201*Genanskaffelsespriser!$D225-(2009-R$3)/($C201+R202)*Genanskaffelsespriser!$D225*R201))","v":0},{"$f":"IF((S201*Genanskaffelsespriser!$D225-(2009-S$3)/($C201+S202)*Genanskaffelsespriser!$D225*S201)<0,0,(S201*Genanskaffelsespriser!$D225-(2009-S$3)/($C201+S202)*Genanskaffelsespriser!$D225*S201))","v":0},{"$f":"IF((T201*Genanskaffelsespriser!$D225-(2009-T$3)/($C201+T202)*Genanskaffelsespriser!$D225*T201)<0,0,(T201*Genanskaffelsespriser!$D225-(2009-T$3)/($C201+T202)*Genanskaffelsespriser!$D225*T201))","v":0},{"$f":"IF((U201*Genanskaffelsespriser!$D225-(2009-U$3)/($C201+U202)*Genanskaffelsespriser!$D225*U201)<0,0,(U201*Genanskaffelsespriser!$D225-(2009-U$3)/($C201+U202)*Genanskaffelsespriser!$D225*U201))","v":0},{"$f":"IF((V201*Genanskaffelsespriser!$D225-(2009-V$3)/($C201+V202)*Genanskaffelsespriser!$D225*V201)<0,0,(V201*Genanskaffelsespriser!$D225-(2009-V$3)/($C201+V202)*Genanskaffelsespriser!$D225*V201))","v":0},{"$f":"IF((W201*Genanskaffelsespriser!$D225-(2009-W$3)/($C201+W202)*Genanskaffelsespriser!$D225*W201)<0,0,(W201*Genanskaffelsespriser!$D225-(2009-W$3)/($C201+W202)*Genanskaffelsespriser!$D225*W201))","v":0},{"$f":"IF((X201*Genanskaffelsespriser!$D225-(2009-X$3)/($C201+X202)*Genanskaffelsespriser!$D225*X201)<0,0,(X201*Genanskaffelsespriser!$D225-(2009-X$3)/($C201+X202)*Genanskaffelsespriser!$D225*X201))","v":0},{"$f":"IF((Y201*Genanskaffelsespriser!$D225-(2009-Y$3)/($C201+Y202)*Genanskaffelsespriser!$D225*Y201)<0,0,(Y201*Genanskaffelsespriser!$D225-(2009-Y$3)/($C201+Y202)*Genanskaffelsespriser!$D225*Y201))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA201","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB201","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC201","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD201","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE201","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF201","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG201","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH201","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI201","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ201","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK201","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL201","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM201","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN201","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO201","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP201","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ201","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR201","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS201","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT201","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU201","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Store pumpestationer: inkl. SRO-anlæg - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW204:AW223)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT204:BT223)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ204:CQ223)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B227","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E227","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D204*Genanskaffelsespriser!$D227-(2009-D$3)/($C204+D205)*Genanskaffelsespriser!$D227*D204)<0,0,(D204*Genanskaffelsespriser!$D227-(2009-D$3)/($C204+D205)*Genanskaffelsespriser!$D227*D204))","v":0},{"$f":"IF((E204*Genanskaffelsespriser!$D227-(2009-E$3)/($C204+E205)*Genanskaffelsespriser!$D227*E204)<0,0,(E204*Genanskaffelsespriser!$D227-(2009-E$3)/($C204+E205)*Genanskaffelsespriser!$D227*E204))","v":0},{"$f":"IF((F204*Genanskaffelsespriser!$D227-(2009-F$3)/($C204+F205)*Genanskaffelsespriser!$D227*F204)<0,0,(F204*Genanskaffelsespriser!$D227-(2009-F$3)/($C204+F205)*Genanskaffelsespriser!$D227*F204))","v":0},{"$f":"IF((G204*Genanskaffelsespriser!$D227-(2009-G$3)/($C204+G205)*Genanskaffelsespriser!$D227*G204)<0,0,(G204*Genanskaffelsespriser!$D227-(2009-G$3)/($C204+G205)*Genanskaffelsespriser!$D227*G204))","v":0},{"$f":"IF((H204*Genanskaffelsespriser!$D227-(2009-H$3)/($C204+H205)*Genanskaffelsespriser!$D227*H204)<0,0,(H204*Genanskaffelsespriser!$D227-(2009-H$3)/($C204+H205)*Genanskaffelsespriser!$D227*H204))","v":0},{"$f":"IF((I204*Genanskaffelsespriser!$D227-(2009-I$3)/($C204+I205)*Genanskaffelsespriser!$D227*I204)<0,0,(I204*Genanskaffelsespriser!$D227-(2009-I$3)/($C204+I205)*Genanskaffelsespriser!$D227*I204))","v":0},{"$f":"IF((J204*Genanskaffelsespriser!$D227-(2009-J$3)/($C204+J205)*Genanskaffelsespriser!$D227*J204)<0,0,(J204*Genanskaffelsespriser!$D227-(2009-J$3)/($C204+J205)*Genanskaffelsespriser!$D227*J204))","v":0},{"$f":"IF((K204*Genanskaffelsespriser!$D227-(2009-K$3)/($C204+K205)*Genanskaffelsespriser!$D227*K204)<0,0,(K204*Genanskaffelsespriser!$D227-(2009-K$3)/($C204+K205)*Genanskaffelsespriser!$D227*K204))","v":0},{"$f":"IF((L204*Genanskaffelsespriser!$D227-(2009-L$3)/($C204+L205)*Genanskaffelsespriser!$D227*L204)<0,0,(L204*Genanskaffelsespriser!$D227-(2009-L$3)/($C204+L205)*Genanskaffelsespriser!$D227*L204))","v":0},{"$f":"IF((M204*Genanskaffelsespriser!$D227-(2009-M$3)/($C204+M205)*Genanskaffelsespriser!$D227*M204)<0,0,(M204*Genanskaffelsespriser!$D227-(2009-M$3)/($C204+M205)*Genanskaffelsespriser!$D227*M204))","v":0},{"$f":"IF((N204*Genanskaffelsespriser!$D227-(2009-N$3)/($C204+N205)*Genanskaffelsespriser!$D227*N204)<0,0,(N204*Genanskaffelsespriser!$D227-(2009-N$3)/($C204+N205)*Genanskaffelsespriser!$D227*N204))","v":0},{"$f":"IF((O204*Genanskaffelsespriser!$D227-(2009-O$3)/($C204+O205)*Genanskaffelsespriser!$D227*O204)<0,0,(O204*Genanskaffelsespriser!$D227-(2009-O$3)/($C204+O205)*Genanskaffelsespriser!$D227*O204))","v":0},{"$f":"IF((P204*Genanskaffelsespriser!$D227-(2009-P$3)/($C204+P205)*Genanskaffelsespriser!$D227*P204)<0,0,(P204*Genanskaffelsespriser!$D227-(2009-P$3)/($C204+P205)*Genanskaffelsespriser!$D227*P204))","v":0},{"$f":"IF((Q204*Genanskaffelsespriser!$D227-(2009-Q$3)/($C204+Q205)*Genanskaffelsespriser!$D227*Q204)<0,0,(Q204*Genanskaffelsespriser!$D227-(2009-Q$3)/($C204+Q205)*Genanskaffelsespriser!$D227*Q204))","v":0},{"$f":"IF((R204*Genanskaffelsespriser!$D227-(2009-R$3)/($C204+R205)*Genanskaffelsespriser!$D227*R204)<0,0,(R204*Genanskaffelsespriser!$D227-(2009-R$3)/($C204+R205)*Genanskaffelsespriser!$D227*R204))","v":0},{"$f":"IF((S204*Genanskaffelsespriser!$D227-(2009-S$3)/($C204+S205)*Genanskaffelsespriser!$D227*S204)<0,0,(S204*Genanskaffelsespriser!$D227-(2009-S$3)/($C204+S205)*Genanskaffelsespriser!$D227*S204))","v":0},{"$f":"IF((T204*Genanskaffelsespriser!$D227-(2009-T$3)/($C204+T205)*Genanskaffelsespriser!$D227*T204)<0,0,(T204*Genanskaffelsespriser!$D227-(2009-T$3)/($C204+T205)*Genanskaffelsespriser!$D227*T204))","v":0},{"$f":"IF((U204*Genanskaffelsespriser!$D227-(2009-U$3)/($C204+U205)*Genanskaffelsespriser!$D227*U204)<0,0,(U204*Genanskaffelsespriser!$D227-(2009-U$3)/($C204+U205)*Genanskaffelsespriser!$D227*U204))","v":0},{"$f":"IF((V204*Genanskaffelsespriser!$D227-(2009-V$3)/($C204+V205)*Genanskaffelsespriser!$D227*V204)<0,0,(V204*Genanskaffelsespriser!$D227-(2009-V$3)/($C204+V205)*Genanskaffelsespriser!$D227*V204))","v":0},{"$f":"IF((W204*Genanskaffelsespriser!$D227-(2009-W$3)/($C204+W205)*Genanskaffelsespriser!$D227*W204)<0,0,(W204*Genanskaffelsespriser!$D227-(2009-W$3)/($C204+W205)*Genanskaffelsespriser!$D227*W204))","v":0},{"$f":"IF((X204*Genanskaffelsespriser!$D227-(2009-X$3)/($C204+X205)*Genanskaffelsespriser!$D227*X204)<0,0,(X204*Genanskaffelsespriser!$D227-(2009-X$3)/($C204+X205)*Genanskaffelsespriser!$D227*X204))","v":0},{"$f":"IF((Y204*Genanskaffelsespriser!$D227-(2009-Y$3)/($C204+Y205)*Genanskaffelsespriser!$D227*Y204)<0,0,(Y204*Genanskaffelsespriser!$D227-(2009-Y$3)/($C204+Y205)*Genanskaffelsespriser!$D227*Y204))","v":0},{"$f":"+SUM(AA204:AV204)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA204","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB204","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC204","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD204","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE204","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF204","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG204","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH204","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI204","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ204","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK204","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL204","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM204","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN204","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO204","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP204","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ204","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR204","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS204","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT204","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU204","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV204","v":0},{"$f":"+SUM(AX204:BS204)","v":0},{"$f":"(AA204+AX204)/2","v":0},{"$f":"(AB204+AY204)/2","v":0},{"$f":"(AC204+AZ204)/2","v":0},{"$f":"(AD204+BA204)/2","v":0},{"$f":"(AE204+BB204)/2","v":0},{"$f":"(AF204+BC204)/2","v":0},{"$f":"(AG204+BD204)/2","v":0},{"$f":"(AH204+BE204)/2","v":0},{"$f":"(AI204+BF204)/2","v":0},{"$f":"(AJ204+BG204)/2","v":0},{"$f":"(AK204+BH204)/2","v":0},{"$f":"(AL204+BI204)/2","v":0},{"$f":"(AM204+BJ204)/2","v":0},{"$f":"(AN204+BK204)/2","v":0},{"$f":"(AO204+BL204)/2","v":0},{"$f":"(AP204+BM204)/2","v":0},{"$f":"(AQ204+BN204)/2","v":0},{"$f":"(AR204+BO204)/2","v":0},{"$f":"(AS204+BP204)/2","v":0},{"$f":"(AT204+BQ204)/2","v":0},{"$f":"(AU204+BR204)/2","v":0},{"$f":"(AV204+BS204)/2","v":0},{"$f":"+AVERAGE(AW204,BT204)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B228","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E228","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D206*Genanskaffelsespriser!$D228-(2009-D$3)/$C206*Genanskaffelsespriser!$D228*D206)<0,0,(D206*Genanskaffelsespriser!$D228-(2009-D$3)/$C206*Genanskaffelsespriser!$D228*D206))","v":0},{"$f":"IF((E206*Genanskaffelsespriser!$D228-(2009-E$3)/$C206*Genanskaffelsespriser!$D228*E206)<0,0,(E206*Genanskaffelsespriser!$D228-(2009-E$3)/$C206*Genanskaffelsespriser!$D228*E206))","v":0},{"$f":"IF((F206*Genanskaffelsespriser!$D228-(2009-F$3)/$C206*Genanskaffelsespriser!$D228*F206)<0,0,(F206*Genanskaffelsespriser!$D228-(2009-F$3)/$C206*Genanskaffelsespriser!$D228*F206))","v":0},{"$f":"IF((G206*Genanskaffelsespriser!$D228-(2009-G$3)/$C206*Genanskaffelsespriser!$D228*G206)<0,0,(G206*Genanskaffelsespriser!$D228-(2009-G$3)/$C206*Genanskaffelsespriser!$D228*G206))","v":0},{"$f":"IF((H206*Genanskaffelsespriser!$D228-(2009-H$3)/$C206*Genanskaffelsespriser!$D228*H206)<0,0,(H206*Genanskaffelsespriser!$D228-(2009-H$3)/$C206*Genanskaffelsespriser!$D228*H206))","v":0},{"$f":"IF((I206*Genanskaffelsespriser!$D228-(2009-I$3)/$C206*Genanskaffelsespriser!$D228*I206)<0,0,(I206*Genanskaffelsespriser!$D228-(2009-I$3)/$C206*Genanskaffelsespriser!$D228*I206))","v":0},{"$f":"IF((J206*Genanskaffelsespriser!$D228-(2009-J$3)/$C206*Genanskaffelsespriser!$D228*J206)<0,0,(J206*Genanskaffelsespriser!$D228-(2009-J$3)/$C206*Genanskaffelsespriser!$D228*J206))","v":0},{"$f":"IF((K206*Genanskaffelsespriser!$D228-(2009-K$3)/$C206*Genanskaffelsespriser!$D228*K206)<0,0,(K206*Genanskaffelsespriser!$D228-(2009-K$3)/$C206*Genanskaffelsespriser!$D228*K206))","v":0},{"$f":"IF((L206*Genanskaffelsespriser!$D228-(2009-L$3)/$C206*Genanskaffelsespriser!$D228*L206)<0,0,(L206*Genanskaffelsespriser!$D228-(2009-L$3)/$C206*Genanskaffelsespriser!$D228*L206))","v":0},{"$f":"IF((M206*Genanskaffelsespriser!$D228-(2009-M$3)/$C206*Genanskaffelsespriser!$D228*M206)<0,0,(M206*Genanskaffelsespriser!$D228-(2009-M$3)/$C206*Genanskaffelsespriser!$D228*M206))","v":0},{"$f":"IF((N206*Genanskaffelsespriser!$D228-(2009-N$3)/$C206*Genanskaffelsespriser!$D228*N206)<0,0,(N206*Genanskaffelsespriser!$D228-(2009-N$3)/$C206*Genanskaffelsespriser!$D228*N206))","v":0},{"$f":"IF((O206*Genanskaffelsespriser!$D228-(2009-O$3)/$C206*Genanskaffelsespriser!$D228*O206)<0,0,(O206*Genanskaffelsespriser!$D228-(2009-O$3)/$C206*Genanskaffelsespriser!$D228*O206))","v":0},{"$f":"IF((P206*Genanskaffelsespriser!$D228-(2009-P$3)/$C206*Genanskaffelsespriser!$D228*P206)<0,0,(P206*Genanskaffelsespriser!$D228-(2009-P$3)/$C206*Genanskaffelsespriser!$D228*P206))","v":0},{"$f":"IF((Q206*Genanskaffelsespriser!$D228-(2009-Q$3)/$C206*Genanskaffelsespriser!$D228*Q206)<0,0,(Q206*Genanskaffelsespriser!$D228-(2009-Q$3)/$C206*Genanskaffelsespriser!$D228*Q206))","v":0},{"$f":"IF((R206*Genanskaffelsespriser!$D228-(2009-R$3)/$C206*Genanskaffelsespriser!$D228*R206)<0,0,(R206*Genanskaffelsespriser!$D228-(2009-R$3)/$C206*Genanskaffelsespriser!$D228*R206))","v":0},{"$f":"IF((S206*Genanskaffelsespriser!$D228-(2009-S$3)/$C206*Genanskaffelsespriser!$D228*S206)<0,0,(S206*Genanskaffelsespriser!$D228-(2009-S$3)/$C206*Genanskaffelsespriser!$D228*S206))","v":0},{"$f":"IF((T206*Genanskaffelsespriser!$D228-(2009-T$3)/$C206*Genanskaffelsespriser!$D228*T206)<0,0,(T206*Genanskaffelsespriser!$D228-(2009-T$3)/$C206*Genanskaffelsespriser!$D228*T206))","v":0},{"$f":"IF((U206*Genanskaffelsespriser!$D228-(2009-U$3)/$C206*Genanskaffelsespriser!$D228*U206)<0,0,(U206*Genanskaffelsespriser!$D228-(2009-U$3)/$C206*Genanskaffelsespriser!$D228*U206))","v":0},{"$f":"IF((V206*Genanskaffelsespriser!$D228-(2009-V$3)/$C206*Genanskaffelsespriser!$D228*V206)<0,0,(V206*Genanskaffelsespriser!$D228-(2009-V$3)/$C206*Genanskaffelsespriser!$D228*V206))","v":0},{"$f":"IF((W206*Genanskaffelsespriser!$D228-(2009-W$3)/$C206*Genanskaffelsespriser!$D228*W206)<0,0,(W206*Genanskaffelsespriser!$D228-(2009-W$3)/$C206*Genanskaffelsespriser!$D228*W206))","v":0},{"$f":"IF((X206*Genanskaffelsespriser!$D228-(2009-X$3)/$C206*Genanskaffelsespriser!$D228*X206)<0,0,(X206*Genanskaffelsespriser!$D228-(2009-X$3)/$C206*Genanskaffelsespriser!$D228*X206))","v":0},{"$f":"IF((Y206*Genanskaffelsespriser!$D228-(2009-Y$3)/$C206*Genanskaffelsespriser!$D228*Y206)<0,0,(Y206*Genanskaffelsespriser!$D228-(2009-Y$3)/$C206*Genanskaffelsespriser!$D228*Y206))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA206","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB206","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC206","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD206","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE206","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF206","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG206","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH206","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI206","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ206","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK206","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL206","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM206","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN206","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO206","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP206","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ206","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR206","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS206","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT206","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU206","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B229","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E229","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D207*Genanskaffelsespriser!$D229-(2009-D$3)/$C207*Genanskaffelsespriser!$D229*D207)<0,0,(D207*Genanskaffelsespriser!$D229-(2009-D$3)/$C207*Genanskaffelsespriser!$D229*D207))","v":0},{"$f":"IF((E207*Genanskaffelsespriser!$D229-(2009-E$3)/$C207*Genanskaffelsespriser!$D229*E207)<0,0,(E207*Genanskaffelsespriser!$D229-(2009-E$3)/$C207*Genanskaffelsespriser!$D229*E207))","v":0},{"$f":"IF((F207*Genanskaffelsespriser!$D229-(2009-F$3)/$C207*Genanskaffelsespriser!$D229*F207)<0,0,(F207*Genanskaffelsespriser!$D229-(2009-F$3)/$C207*Genanskaffelsespriser!$D229*F207))","v":0},{"$f":"IF((G207*Genanskaffelsespriser!$D229-(2009-G$3)/$C207*Genanskaffelsespriser!$D229*G207)<0,0,(G207*Genanskaffelsespriser!$D229-(2009-G$3)/$C207*Genanskaffelsespriser!$D229*G207))","v":0},{"$f":"IF((H207*Genanskaffelsespriser!$D229-(2009-H$3)/$C207*Genanskaffelsespriser!$D229*H207)<0,0,(H207*Genanskaffelsespriser!$D229-(2009-H$3)/$C207*Genanskaffelsespriser!$D229*H207))","v":0},{"$f":"IF((I207*Genanskaffelsespriser!$D229-(2009-I$3)/$C207*Genanskaffelsespriser!$D229*I207)<0,0,(I207*Genanskaffelsespriser!$D229-(2009-I$3)/$C207*Genanskaffelsespriser!$D229*I207))","v":0},{"$f":"IF((J207*Genanskaffelsespriser!$D229-(2009-J$3)/$C207*Genanskaffelsespriser!$D229*J207)<0,0,(J207*Genanskaffelsespriser!$D229-(2009-J$3)/$C207*Genanskaffelsespriser!$D229*J207))","v":0},{"$f":"IF((K207*Genanskaffelsespriser!$D229-(2009-K$3)/$C207*Genanskaffelsespriser!$D229*K207)<0,0,(K207*Genanskaffelsespriser!$D229-(2009-K$3)/$C207*Genanskaffelsespriser!$D229*K207))","v":0},{"$f":"IF((L207*Genanskaffelsespriser!$D229-(2009-L$3)/$C207*Genanskaffelsespriser!$D229*L207)<0,0,(L207*Genanskaffelsespriser!$D229-(2009-L$3)/$C207*Genanskaffelsespriser!$D229*L207))","v":0},{"$f":"IF((M207*Genanskaffelsespriser!$D229-(2009-M$3)/$C207*Genanskaffelsespriser!$D229*M207)<0,0,(M207*Genanskaffelsespriser!$D229-(2009-M$3)/$C207*Genanskaffelsespriser!$D229*M207))","v":0},{"$f":"IF((N207*Genanskaffelsespriser!$D229-(2009-N$3)/$C207*Genanskaffelsespriser!$D229*N207)<0,0,(N207*Genanskaffelsespriser!$D229-(2009-N$3)/$C207*Genanskaffelsespriser!$D229*N207))","v":0},{"$f":"IF((O207*Genanskaffelsespriser!$D229-(2009-O$3)/$C207*Genanskaffelsespriser!$D229*O207)<0,0,(O207*Genanskaffelsespriser!$D229-(2009-O$3)/$C207*Genanskaffelsespriser!$D229*O207))","v":0},{"$f":"IF((P207*Genanskaffelsespriser!$D229-(2009-P$3)/$C207*Genanskaffelsespriser!$D229*P207)<0,0,(P207*Genanskaffelsespriser!$D229-(2009-P$3)/$C207*Genanskaffelsespriser!$D229*P207))","v":0},{"$f":"IF((Q207*Genanskaffelsespriser!$D229-(2009-Q$3)/$C207*Genanskaffelsespriser!$D229*Q207)<0,0,(Q207*Genanskaffelsespriser!$D229-(2009-Q$3)/$C207*Genanskaffelsespriser!$D229*Q207))","v":0},{"$f":"IF((R207*Genanskaffelsespriser!$D229-(2009-R$3)/$C207*Genanskaffelsespriser!$D229*R207)<0,0,(R207*Genanskaffelsespriser!$D229-(2009-R$3)/$C207*Genanskaffelsespriser!$D229*R207))","v":0},{"$f":"IF((S207*Genanskaffelsespriser!$D229-(2009-S$3)/$C207*Genanskaffelsespriser!$D229*S207)<0,0,(S207*Genanskaffelsespriser!$D229-(2009-S$3)/$C207*Genanskaffelsespriser!$D229*S207))","v":0},{"$f":"IF((T207*Genanskaffelsespriser!$D229-(2009-T$3)/$C207*Genanskaffelsespriser!$D229*T207)<0,0,(T207*Genanskaffelsespriser!$D229-(2009-T$3)/$C207*Genanskaffelsespriser!$D229*T207))","v":0},{"$f":"IF((U207*Genanskaffelsespriser!$D229-(2009-U$3)/$C207*Genanskaffelsespriser!$D229*U207)<0,0,(U207*Genanskaffelsespriser!$D229-(2009-U$3)/$C207*Genanskaffelsespriser!$D229*U207))","v":0},{"$f":"IF((V207*Genanskaffelsespriser!$D229-(2009-V$3)/$C207*Genanskaffelsespriser!$D229*V207)<0,0,(V207*Genanskaffelsespriser!$D229-(2009-V$3)/$C207*Genanskaffelsespriser!$D229*V207))","v":0},{"$f":"IF((W207*Genanskaffelsespriser!$D229-(2009-W$3)/$C207*Genanskaffelsespriser!$D229*W207)<0,0,(W207*Genanskaffelsespriser!$D229-(2009-W$3)/$C207*Genanskaffelsespriser!$D229*W207))","v":0},{"$f":"IF((X207*Genanskaffelsespriser!$D229-(2009-X$3)/$C207*Genanskaffelsespriser!$D229*X207)<0,0,(X207*Genanskaffelsespriser!$D229-(2009-X$3)/$C207*Genanskaffelsespriser!$D229*X207))","v":0},{"$f":"IF((Y207*Genanskaffelsespriser!$D229-(2009-Y$3)/$C207*Genanskaffelsespriser!$D229*Y207)<0,0,(Y207*Genanskaffelsespriser!$D229-(2009-Y$3)/$C207*Genanskaffelsespriser!$D229*Y207))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA207","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB207","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC207","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD207","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE207","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF207","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG207","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH207","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI207","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ207","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK207","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL207","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM207","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN207","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO207","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP207","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ207","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR207","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS207","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT207","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU207","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B230","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E230","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D208*Genanskaffelsespriser!$D230-(2009-D$3)/$C208*Genanskaffelsespriser!$D230*D208)<0,0,(D208*Genanskaffelsespriser!$D230-(2009-D$3)/$C208*Genanskaffelsespriser!$D230*D208))","v":0},{"$f":"IF((E208*Genanskaffelsespriser!$D230-(2009-E$3)/$C208*Genanskaffelsespriser!$D230*E208)<0,0,(E208*Genanskaffelsespriser!$D230-(2009-E$3)/$C208*Genanskaffelsespriser!$D230*E208))","v":0},{"$f":"IF((F208*Genanskaffelsespriser!$D230-(2009-F$3)/$C208*Genanskaffelsespriser!$D230*F208)<0,0,(F208*Genanskaffelsespriser!$D230-(2009-F$3)/$C208*Genanskaffelsespriser!$D230*F208))","v":0},{"$f":"IF((G208*Genanskaffelsespriser!$D230-(2009-G$3)/$C208*Genanskaffelsespriser!$D230*G208)<0,0,(G208*Genanskaffelsespriser!$D230-(2009-G$3)/$C208*Genanskaffelsespriser!$D230*G208))","v":0},{"$f":"IF((H208*Genanskaffelsespriser!$D230-(2009-H$3)/$C208*Genanskaffelsespriser!$D230*H208)<0,0,(H208*Genanskaffelsespriser!$D230-(2009-H$3)/$C208*Genanskaffelsespriser!$D230*H208))","v":0},{"$f":"IF((I208*Genanskaffelsespriser!$D230-(2009-I$3)/$C208*Genanskaffelsespriser!$D230*I208)<0,0,(I208*Genanskaffelsespriser!$D230-(2009-I$3)/$C208*Genanskaffelsespriser!$D230*I208))","v":0},{"$f":"IF((J208*Genanskaffelsespriser!$D230-(2009-J$3)/$C208*Genanskaffelsespriser!$D230*J208)<0,0,(J208*Genanskaffelsespriser!$D230-(2009-J$3)/$C208*Genanskaffelsespriser!$D230*J208))","v":0},{"$f":"IF((K208*Genanskaffelsespriser!$D230-(2009-K$3)/$C208*Genanskaffelsespriser!$D230*K208)<0,0,(K208*Genanskaffelsespriser!$D230-(2009-K$3)/$C208*Genanskaffelsespriser!$D230*K208))","v":0},{"$f":"IF((L208*Genanskaffelsespriser!$D230-(2009-L$3)/$C208*Genanskaffelsespriser!$D230*L208)<0,0,(L208*Genanskaffelsespriser!$D230-(2009-L$3)/$C208*Genanskaffelsespriser!$D230*L208))","v":0},{"$f":"IF((M208*Genanskaffelsespriser!$D230-(2009-M$3)/$C208*Genanskaffelsespriser!$D230*M208)<0,0,(M208*Genanskaffelsespriser!$D230-(2009-M$3)/$C208*Genanskaffelsespriser!$D230*M208))","v":0},{"$f":"IF((N208*Genanskaffelsespriser!$D230-(2009-N$3)/$C208*Genanskaffelsespriser!$D230*N208)<0,0,(N208*Genanskaffelsespriser!$D230-(2009-N$3)/$C208*Genanskaffelsespriser!$D230*N208))","v":0},{"$f":"IF((O208*Genanskaffelsespriser!$D230-(2009-O$3)/$C208*Genanskaffelsespriser!$D230*O208)<0,0,(O208*Genanskaffelsespriser!$D230-(2009-O$3)/$C208*Genanskaffelsespriser!$D230*O208))","v":0},{"$f":"IF((P208*Genanskaffelsespriser!$D230-(2009-P$3)/$C208*Genanskaffelsespriser!$D230*P208)<0,0,(P208*Genanskaffelsespriser!$D230-(2009-P$3)/$C208*Genanskaffelsespriser!$D230*P208))","v":0},{"$f":"IF((Q208*Genanskaffelsespriser!$D230-(2009-Q$3)/$C208*Genanskaffelsespriser!$D230*Q208)<0,0,(Q208*Genanskaffelsespriser!$D230-(2009-Q$3)/$C208*Genanskaffelsespriser!$D230*Q208))","v":0},{"$f":"IF((R208*Genanskaffelsespriser!$D230-(2009-R$3)/$C208*Genanskaffelsespriser!$D230*R208)<0,0,(R208*Genanskaffelsespriser!$D230-(2009-R$3)/$C208*Genanskaffelsespriser!$D230*R208))","v":0},{"$f":"IF((S208*Genanskaffelsespriser!$D230-(2009-S$3)/$C208*Genanskaffelsespriser!$D230*S208)<0,0,(S208*Genanskaffelsespriser!$D230-(2009-S$3)/$C208*Genanskaffelsespriser!$D230*S208))","v":0},{"$f":"IF((T208*Genanskaffelsespriser!$D230-(2009-T$3)/$C208*Genanskaffelsespriser!$D230*T208)<0,0,(T208*Genanskaffelsespriser!$D230-(2009-T$3)/$C208*Genanskaffelsespriser!$D230*T208))","v":0},{"$f":"IF((U208*Genanskaffelsespriser!$D230-(2009-U$3)/$C208*Genanskaffelsespriser!$D230*U208)<0,0,(U208*Genanskaffelsespriser!$D230-(2009-U$3)/$C208*Genanskaffelsespriser!$D230*U208))","v":0},{"$f":"IF((V208*Genanskaffelsespriser!$D230-(2009-V$3)/$C208*Genanskaffelsespriser!$D230*V208)<0,0,(V208*Genanskaffelsespriser!$D230-(2009-V$3)/$C208*Genanskaffelsespriser!$D230*V208))","v":0},{"$f":"IF((W208*Genanskaffelsespriser!$D230-(2009-W$3)/$C208*Genanskaffelsespriser!$D230*W208)<0,0,(W208*Genanskaffelsespriser!$D230-(2009-W$3)/$C208*Genanskaffelsespriser!$D230*W208))","v":0},{"$f":"IF((X208*Genanskaffelsespriser!$D230-(2009-X$3)/$C208*Genanskaffelsespriser!$D230*X208)<0,0,(X208*Genanskaffelsespriser!$D230-(2009-X$3)/$C208*Genanskaffelsespriser!$D230*X208))","v":0},{"$f":"IF((Y208*Genanskaffelsespriser!$D230-(2009-Y$3)/$C208*Genanskaffelsespriser!$D230*Y208)<0,0,(Y208*Genanskaffelsespriser!$D230-(2009-Y$3)/$C208*Genanskaffelsespriser!$D230*Y208))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA208","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB208","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC208","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD208","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE208","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF208","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG208","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH208","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI208","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ208","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK208","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL208","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM208","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN208","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO208","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP208","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ208","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR208","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS208","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT208","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU208","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B231","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E231","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D209*Genanskaffelsespriser!$D231-(2009-D$3)/$C209*Genanskaffelsespriser!$D231*D209)<0,0,(D209*Genanskaffelsespriser!$D231-(2009-D$3)/$C209*Genanskaffelsespriser!$D231*D209))","v":0},{"$f":"IF((E209*Genanskaffelsespriser!$D231-(2009-E$3)/$C209*Genanskaffelsespriser!$D231*E209)<0,0,(E209*Genanskaffelsespriser!$D231-(2009-E$3)/$C209*Genanskaffelsespriser!$D231*E209))","v":0},{"$f":"IF((F209*Genanskaffelsespriser!$D231-(2009-F$3)/$C209*Genanskaffelsespriser!$D231*F209)<0,0,(F209*Genanskaffelsespriser!$D231-(2009-F$3)/$C209*Genanskaffelsespriser!$D231*F209))","v":0},{"$f":"IF((G209*Genanskaffelsespriser!$D231-(2009-G$3)/$C209*Genanskaffelsespriser!$D231*G209)<0,0,(G209*Genanskaffelsespriser!$D231-(2009-G$3)/$C209*Genanskaffelsespriser!$D231*G209))","v":0},{"$f":"IF((H209*Genanskaffelsespriser!$D231-(2009-H$3)/$C209*Genanskaffelsespriser!$D231*H209)<0,0,(H209*Genanskaffelsespriser!$D231-(2009-H$3)/$C209*Genanskaffelsespriser!$D231*H209))","v":0},{"$f":"IF((I209*Genanskaffelsespriser!$D231-(2009-I$3)/$C209*Genanskaffelsespriser!$D231*I209)<0,0,(I209*Genanskaffelsespriser!$D231-(2009-I$3)/$C209*Genanskaffelsespriser!$D231*I209))","v":0},{"$f":"IF((J209*Genanskaffelsespriser!$D231-(2009-J$3)/$C209*Genanskaffelsespriser!$D231*J209)<0,0,(J209*Genanskaffelsespriser!$D231-(2009-J$3)/$C209*Genanskaffelsespriser!$D231*J209))","v":0},{"$f":"IF((K209*Genanskaffelsespriser!$D231-(2009-K$3)/$C209*Genanskaffelsespriser!$D231*K209)<0,0,(K209*Genanskaffelsespriser!$D231-(2009-K$3)/$C209*Genanskaffelsespriser!$D231*K209))","v":0},{"$f":"IF((L209*Genanskaffelsespriser!$D231-(2009-L$3)/$C209*Genanskaffelsespriser!$D231*L209)<0,0,(L209*Genanskaffelsespriser!$D231-(2009-L$3)/$C209*Genanskaffelsespriser!$D231*L209))","v":0},{"$f":"IF((M209*Genanskaffelsespriser!$D231-(2009-M$3)/$C209*Genanskaffelsespriser!$D231*M209)<0,0,(M209*Genanskaffelsespriser!$D231-(2009-M$3)/$C209*Genanskaffelsespriser!$D231*M209))","v":0},{"$f":"IF((N209*Genanskaffelsespriser!$D231-(2009-N$3)/$C209*Genanskaffelsespriser!$D231*N209)<0,0,(N209*Genanskaffelsespriser!$D231-(2009-N$3)/$C209*Genanskaffelsespriser!$D231*N209))","v":0},{"$f":"IF((O209*Genanskaffelsespriser!$D231-(2009-O$3)/$C209*Genanskaffelsespriser!$D231*O209)<0,0,(O209*Genanskaffelsespriser!$D231-(2009-O$3)/$C209*Genanskaffelsespriser!$D231*O209))","v":0},{"$f":"IF((P209*Genanskaffelsespriser!$D231-(2009-P$3)/$C209*Genanskaffelsespriser!$D231*P209)<0,0,(P209*Genanskaffelsespriser!$D231-(2009-P$3)/$C209*Genanskaffelsespriser!$D231*P209))","v":0},{"$f":"IF((Q209*Genanskaffelsespriser!$D231-(2009-Q$3)/$C209*Genanskaffelsespriser!$D231*Q209)<0,0,(Q209*Genanskaffelsespriser!$D231-(2009-Q$3)/$C209*Genanskaffelsespriser!$D231*Q209))","v":0},{"$f":"IF((R209*Genanskaffelsespriser!$D231-(2009-R$3)/$C209*Genanskaffelsespriser!$D231*R209)<0,0,(R209*Genanskaffelsespriser!$D231-(2009-R$3)/$C209*Genanskaffelsespriser!$D231*R209))","v":0},{"$f":"IF((S209*Genanskaffelsespriser!$D231-(2009-S$3)/$C209*Genanskaffelsespriser!$D231*S209)<0,0,(S209*Genanskaffelsespriser!$D231-(2009-S$3)/$C209*Genanskaffelsespriser!$D231*S209))","v":0},{"$f":"IF((T209*Genanskaffelsespriser!$D231-(2009-T$3)/$C209*Genanskaffelsespriser!$D231*T209)<0,0,(T209*Genanskaffelsespriser!$D231-(2009-T$3)/$C209*Genanskaffelsespriser!$D231*T209))","v":0},{"$f":"IF((U209*Genanskaffelsespriser!$D231-(2009-U$3)/$C209*Genanskaffelsespriser!$D231*U209)<0,0,(U209*Genanskaffelsespriser!$D231-(2009-U$3)/$C209*Genanskaffelsespriser!$D231*U209))","v":0},{"$f":"IF((V209*Genanskaffelsespriser!$D231-(2009-V$3)/$C209*Genanskaffelsespriser!$D231*V209)<0,0,(V209*Genanskaffelsespriser!$D231-(2009-V$3)/$C209*Genanskaffelsespriser!$D231*V209))","v":0},{"$f":"IF((W209*Genanskaffelsespriser!$D231-(2009-W$3)/$C209*Genanskaffelsespriser!$D231*W209)<0,0,(W209*Genanskaffelsespriser!$D231-(2009-W$3)/$C209*Genanskaffelsespriser!$D231*W209))","v":0},{"$f":"IF((X209*Genanskaffelsespriser!$D231-(2009-X$3)/$C209*Genanskaffelsespriser!$D231*X209)<0,0,(X209*Genanskaffelsespriser!$D231-(2009-X$3)/$C209*Genanskaffelsespriser!$D231*X209))","v":0},{"$f":"IF((Y209*Genanskaffelsespriser!$D231-(2009-Y$3)/$C209*Genanskaffelsespriser!$D231*Y209)<0,0,(Y209*Genanskaffelsespriser!$D231-(2009-Y$3)/$C209*Genanskaffelsespriser!$D231*Y209))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA209","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB209","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC209","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD209","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE209","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF209","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG209","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH209","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI209","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ209","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK209","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL209","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM209","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN209","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO209","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP209","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ209","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR209","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS209","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT209","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU209","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B232","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E232","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D210*Genanskaffelsespriser!$D232-(2009-D$3)/$C210*Genanskaffelsespriser!$D232*D210)<0,0,(D210*Genanskaffelsespriser!$D232-(2009-D$3)/$C210*Genanskaffelsespriser!$D232*D210))","v":0},{"$f":"IF((E210*Genanskaffelsespriser!$D232-(2009-E$3)/$C210*Genanskaffelsespriser!$D232*E210)<0,0,(E210*Genanskaffelsespriser!$D232-(2009-E$3)/$C210*Genanskaffelsespriser!$D232*E210))","v":0},{"$f":"IF((F210*Genanskaffelsespriser!$D232-(2009-F$3)/$C210*Genanskaffelsespriser!$D232*F210)<0,0,(F210*Genanskaffelsespriser!$D232-(2009-F$3)/$C210*Genanskaffelsespriser!$D232*F210))","v":0},{"$f":"IF((G210*Genanskaffelsespriser!$D232-(2009-G$3)/$C210*Genanskaffelsespriser!$D232*G210)<0,0,(G210*Genanskaffelsespriser!$D232-(2009-G$3)/$C210*Genanskaffelsespriser!$D232*G210))","v":0},{"$f":"IF((H210*Genanskaffelsespriser!$D232-(2009-H$3)/$C210*Genanskaffelsespriser!$D232*H210)<0,0,(H210*Genanskaffelsespriser!$D232-(2009-H$3)/$C210*Genanskaffelsespriser!$D232*H210))","v":0},{"$f":"IF((I210*Genanskaffelsespriser!$D232-(2009-I$3)/$C210*Genanskaffelsespriser!$D232*I210)<0,0,(I210*Genanskaffelsespriser!$D232-(2009-I$3)/$C210*Genanskaffelsespriser!$D232*I210))","v":0},{"$f":"IF((J210*Genanskaffelsespriser!$D232-(2009-J$3)/$C210*Genanskaffelsespriser!$D232*J210)<0,0,(J210*Genanskaffelsespriser!$D232-(2009-J$3)/$C210*Genanskaffelsespriser!$D232*J210))","v":0},{"$f":"IF((K210*Genanskaffelsespriser!$D232-(2009-K$3)/$C210*Genanskaffelsespriser!$D232*K210)<0,0,(K210*Genanskaffelsespriser!$D232-(2009-K$3)/$C210*Genanskaffelsespriser!$D232*K210))","v":0},{"$f":"IF((L210*Genanskaffelsespriser!$D232-(2009-L$3)/$C210*Genanskaffelsespriser!$D232*L210)<0,0,(L210*Genanskaffelsespriser!$D232-(2009-L$3)/$C210*Genanskaffelsespriser!$D232*L210))","v":0},{"$f":"IF((M210*Genanskaffelsespriser!$D232-(2009-M$3)/$C210*Genanskaffelsespriser!$D232*M210)<0,0,(M210*Genanskaffelsespriser!$D232-(2009-M$3)/$C210*Genanskaffelsespriser!$D232*M210))","v":0},{"$f":"IF((N210*Genanskaffelsespriser!$D232-(2009-N$3)/$C210*Genanskaffelsespriser!$D232*N210)<0,0,(N210*Genanskaffelsespriser!$D232-(2009-N$3)/$C210*Genanskaffelsespriser!$D232*N210))","v":0},{"$f":"IF((O210*Genanskaffelsespriser!$D232-(2009-O$3)/$C210*Genanskaffelsespriser!$D232*O210)<0,0,(O210*Genanskaffelsespriser!$D232-(2009-O$3)/$C210*Genanskaffelsespriser!$D232*O210))","v":0},{"$f":"IF((P210*Genanskaffelsespriser!$D232-(2009-P$3)/$C210*Genanskaffelsespriser!$D232*P210)<0,0,(P210*Genanskaffelsespriser!$D232-(2009-P$3)/$C210*Genanskaffelsespriser!$D232*P210))","v":0},{"$f":"IF((Q210*Genanskaffelsespriser!$D232-(2009-Q$3)/$C210*Genanskaffelsespriser!$D232*Q210)<0,0,(Q210*Genanskaffelsespriser!$D232-(2009-Q$3)/$C210*Genanskaffelsespriser!$D232*Q210))","v":0},{"$f":"IF((R210*Genanskaffelsespriser!$D232-(2009-R$3)/$C210*Genanskaffelsespriser!$D232*R210)<0,0,(R210*Genanskaffelsespriser!$D232-(2009-R$3)/$C210*Genanskaffelsespriser!$D232*R210))","v":0},{"$f":"IF((S210*Genanskaffelsespriser!$D232-(2009-S$3)/$C210*Genanskaffelsespriser!$D232*S210)<0,0,(S210*Genanskaffelsespriser!$D232-(2009-S$3)/$C210*Genanskaffelsespriser!$D232*S210))","v":0},{"$f":"IF((T210*Genanskaffelsespriser!$D232-(2009-T$3)/$C210*Genanskaffelsespriser!$D232*T210)<0,0,(T210*Genanskaffelsespriser!$D232-(2009-T$3)/$C210*Genanskaffelsespriser!$D232*T210))","v":0},{"$f":"IF((U210*Genanskaffelsespriser!$D232-(2009-U$3)/$C210*Genanskaffelsespriser!$D232*U210)<0,0,(U210*Genanskaffelsespriser!$D232-(2009-U$3)/$C210*Genanskaffelsespriser!$D232*U210))","v":0},{"$f":"IF((V210*Genanskaffelsespriser!$D232-(2009-V$3)/$C210*Genanskaffelsespriser!$D232*V210)<0,0,(V210*Genanskaffelsespriser!$D232-(2009-V$3)/$C210*Genanskaffelsespriser!$D232*V210))","v":0},{"$f":"IF((W210*Genanskaffelsespriser!$D232-(2009-W$3)/$C210*Genanskaffelsespriser!$D232*W210)<0,0,(W210*Genanskaffelsespriser!$D232-(2009-W$3)/$C210*Genanskaffelsespriser!$D232*W210))","v":0},{"$f":"IF((X210*Genanskaffelsespriser!$D232-(2009-X$3)/$C210*Genanskaffelsespriser!$D232*X210)<0,0,(X210*Genanskaffelsespriser!$D232-(2009-X$3)/$C210*Genanskaffelsespriser!$D232*X210))","v":0},{"$f":"IF((Y210*Genanskaffelsespriser!$D232-(2009-Y$3)/$C210*Genanskaffelsespriser!$D232*Y210)<0,0,(Y210*Genanskaffelsespriser!$D232-(2009-Y$3)/$C210*Genanskaffelsespriser!$D232*Y210))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA210","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB210","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC210","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD210","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE210","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF210","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG210","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH210","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI210","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ210","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK210","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL210","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM210","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN210","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO210","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP210","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ210","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR210","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS210","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT210","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU210","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B233","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E233","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D211*Genanskaffelsespriser!$D233-(2009-D$3)/$C211*Genanskaffelsespriser!$D233*D211)<0,0,(D211*Genanskaffelsespriser!$D233-(2009-D$3)/$C211*Genanskaffelsespriser!$D233*D211))","v":0},{"$f":"IF((E211*Genanskaffelsespriser!$D233-(2009-E$3)/$C211*Genanskaffelsespriser!$D233*E211)<0,0,(E211*Genanskaffelsespriser!$D233-(2009-E$3)/$C211*Genanskaffelsespriser!$D233*E211))","v":0},{"$f":"IF((F211*Genanskaffelsespriser!$D233-(2009-F$3)/$C211*Genanskaffelsespriser!$D233*F211)<0,0,(F211*Genanskaffelsespriser!$D233-(2009-F$3)/$C211*Genanskaffelsespriser!$D233*F211))","v":0},{"$f":"IF((G211*Genanskaffelsespriser!$D233-(2009-G$3)/$C211*Genanskaffelsespriser!$D233*G211)<0,0,(G211*Genanskaffelsespriser!$D233-(2009-G$3)/$C211*Genanskaffelsespriser!$D233*G211))","v":0},{"$f":"IF((H211*Genanskaffelsespriser!$D233-(2009-H$3)/$C211*Genanskaffelsespriser!$D233*H211)<0,0,(H211*Genanskaffelsespriser!$D233-(2009-H$3)/$C211*Genanskaffelsespriser!$D233*H211))","v":0},{"$f":"IF((I211*Genanskaffelsespriser!$D233-(2009-I$3)/$C211*Genanskaffelsespriser!$D233*I211)<0,0,(I211*Genanskaffelsespriser!$D233-(2009-I$3)/$C211*Genanskaffelsespriser!$D233*I211))","v":0},{"$f":"IF((J211*Genanskaffelsespriser!$D233-(2009-J$3)/$C211*Genanskaffelsespriser!$D233*J211)<0,0,(J211*Genanskaffelsespriser!$D233-(2009-J$3)/$C211*Genanskaffelsespriser!$D233*J211))","v":0},{"$f":"IF((K211*Genanskaffelsespriser!$D233-(2009-K$3)/$C211*Genanskaffelsespriser!$D233*K211)<0,0,(K211*Genanskaffelsespriser!$D233-(2009-K$3)/$C211*Genanskaffelsespriser!$D233*K211))","v":0},{"$f":"IF((L211*Genanskaffelsespriser!$D233-(2009-L$3)/$C211*Genanskaffelsespriser!$D233*L211)<0,0,(L211*Genanskaffelsespriser!$D233-(2009-L$3)/$C211*Genanskaffelsespriser!$D233*L211))","v":0},{"$f":"IF((M211*Genanskaffelsespriser!$D233-(2009-M$3)/$C211*Genanskaffelsespriser!$D233*M211)<0,0,(M211*Genanskaffelsespriser!$D233-(2009-M$3)/$C211*Genanskaffelsespriser!$D233*M211))","v":0},{"$f":"IF((N211*Genanskaffelsespriser!$D233-(2009-N$3)/$C211*Genanskaffelsespriser!$D233*N211)<0,0,(N211*Genanskaffelsespriser!$D233-(2009-N$3)/$C211*Genanskaffelsespriser!$D233*N211))","v":0},{"$f":"IF((O211*Genanskaffelsespriser!$D233-(2009-O$3)/$C211*Genanskaffelsespriser!$D233*O211)<0,0,(O211*Genanskaffelsespriser!$D233-(2009-O$3)/$C211*Genanskaffelsespriser!$D233*O211))","v":0},{"$f":"IF((P211*Genanskaffelsespriser!$D233-(2009-P$3)/$C211*Genanskaffelsespriser!$D233*P211)<0,0,(P211*Genanskaffelsespriser!$D233-(2009-P$3)/$C211*Genanskaffelsespriser!$D233*P211))","v":0},{"$f":"IF((Q211*Genanskaffelsespriser!$D233-(2009-Q$3)/$C211*Genanskaffelsespriser!$D233*Q211)<0,0,(Q211*Genanskaffelsespriser!$D233-(2009-Q$3)/$C211*Genanskaffelsespriser!$D233*Q211))","v":0},{"$f":"IF((R211*Genanskaffelsespriser!$D233-(2009-R$3)/$C211*Genanskaffelsespriser!$D233*R211)<0,0,(R211*Genanskaffelsespriser!$D233-(2009-R$3)/$C211*Genanskaffelsespriser!$D233*R211))","v":0},{"$f":"IF((S211*Genanskaffelsespriser!$D233-(2009-S$3)/$C211*Genanskaffelsespriser!$D233*S211)<0,0,(S211*Genanskaffelsespriser!$D233-(2009-S$3)/$C211*Genanskaffelsespriser!$D233*S211))","v":0},{"$f":"IF((T211*Genanskaffelsespriser!$D233-(2009-T$3)/$C211*Genanskaffelsespriser!$D233*T211)<0,0,(T211*Genanskaffelsespriser!$D233-(2009-T$3)/$C211*Genanskaffelsespriser!$D233*T211))","v":0},{"$f":"IF((U211*Genanskaffelsespriser!$D233-(2009-U$3)/$C211*Genanskaffelsespriser!$D233*U211)<0,0,(U211*Genanskaffelsespriser!$D233-(2009-U$3)/$C211*Genanskaffelsespriser!$D233*U211))","v":0},{"$f":"IF((V211*Genanskaffelsespriser!$D233-(2009-V$3)/$C211*Genanskaffelsespriser!$D233*V211)<0,0,(V211*Genanskaffelsespriser!$D233-(2009-V$3)/$C211*Genanskaffelsespriser!$D233*V211))","v":0},{"$f":"IF((W211*Genanskaffelsespriser!$D233-(2009-W$3)/$C211*Genanskaffelsespriser!$D233*W211)<0,0,(W211*Genanskaffelsespriser!$D233-(2009-W$3)/$C211*Genanskaffelsespriser!$D233*W211))","v":0},{"$f":"IF((X211*Genanskaffelsespriser!$D233-(2009-X$3)/$C211*Genanskaffelsespriser!$D233*X211)<0,0,(X211*Genanskaffelsespriser!$D233-(2009-X$3)/$C211*Genanskaffelsespriser!$D233*X211))","v":0},{"$f":"IF((Y211*Genanskaffelsespriser!$D233-(2009-Y$3)/$C211*Genanskaffelsespriser!$D233*Y211)<0,0,(Y211*Genanskaffelsespriser!$D233-(2009-Y$3)/$C211*Genanskaffelsespriser!$D233*Y211))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA211","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB211","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC211","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD211","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE211","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF211","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG211","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH211","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI211","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ211","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK211","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL211","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM211","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN211","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO211","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP211","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ211","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR211","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS211","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT211","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU211","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B234","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E234","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D212*Genanskaffelsespriser!$D234-(2009-D$3)/$C212*Genanskaffelsespriser!$D234*D212)<0,0,(D212*Genanskaffelsespriser!$D234-(2009-D$3)/$C212*Genanskaffelsespriser!$D234*D212))","v":0},{"$f":"IF((E212*Genanskaffelsespriser!$D234-(2009-E$3)/$C212*Genanskaffelsespriser!$D234*E212)<0,0,(E212*Genanskaffelsespriser!$D234-(2009-E$3)/$C212*Genanskaffelsespriser!$D234*E212))","v":0},{"$f":"IF((F212*Genanskaffelsespriser!$D234-(2009-F$3)/$C212*Genanskaffelsespriser!$D234*F212)<0,0,(F212*Genanskaffelsespriser!$D234-(2009-F$3)/$C212*Genanskaffelsespriser!$D234*F212))","v":0},{"$f":"IF((G212*Genanskaffelsespriser!$D234-(2009-G$3)/$C212*Genanskaffelsespriser!$D234*G212)<0,0,(G212*Genanskaffelsespriser!$D234-(2009-G$3)/$C212*Genanskaffelsespriser!$D234*G212))","v":0},{"$f":"IF((H212*Genanskaffelsespriser!$D234-(2009-H$3)/$C212*Genanskaffelsespriser!$D234*H212)<0,0,(H212*Genanskaffelsespriser!$D234-(2009-H$3)/$C212*Genanskaffelsespriser!$D234*H212))","v":0},{"$f":"IF((I212*Genanskaffelsespriser!$D234-(2009-I$3)/$C212*Genanskaffelsespriser!$D234*I212)<0,0,(I212*Genanskaffelsespriser!$D234-(2009-I$3)/$C212*Genanskaffelsespriser!$D234*I212))","v":0},{"$f":"IF((J212*Genanskaffelsespriser!$D234-(2009-J$3)/$C212*Genanskaffelsespriser!$D234*J212)<0,0,(J212*Genanskaffelsespriser!$D234-(2009-J$3)/$C212*Genanskaffelsespriser!$D234*J212))","v":0},{"$f":"IF((K212*Genanskaffelsespriser!$D234-(2009-K$3)/$C212*Genanskaffelsespriser!$D234*K212)<0,0,(K212*Genanskaffelsespriser!$D234-(2009-K$3)/$C212*Genanskaffelsespriser!$D234*K212))","v":0},{"$f":"IF((L212*Genanskaffelsespriser!$D234-(2009-L$3)/$C212*Genanskaffelsespriser!$D234*L212)<0,0,(L212*Genanskaffelsespriser!$D234-(2009-L$3)/$C212*Genanskaffelsespriser!$D234*L212))","v":0},{"$f":"IF((M212*Genanskaffelsespriser!$D234-(2009-M$3)/$C212*Genanskaffelsespriser!$D234*M212)<0,0,(M212*Genanskaffelsespriser!$D234-(2009-M$3)/$C212*Genanskaffelsespriser!$D234*M212))","v":0},{"$f":"IF((N212*Genanskaffelsespriser!$D234-(2009-N$3)/$C212*Genanskaffelsespriser!$D234*N212)<0,0,(N212*Genanskaffelsespriser!$D234-(2009-N$3)/$C212*Genanskaffelsespriser!$D234*N212))","v":0},{"$f":"IF((O212*Genanskaffelsespriser!$D234-(2009-O$3)/$C212*Genanskaffelsespriser!$D234*O212)<0,0,(O212*Genanskaffelsespriser!$D234-(2009-O$3)/$C212*Genanskaffelsespriser!$D234*O212))","v":0},{"$f":"IF((P212*Genanskaffelsespriser!$D234-(2009-P$3)/$C212*Genanskaffelsespriser!$D234*P212)<0,0,(P212*Genanskaffelsespriser!$D234-(2009-P$3)/$C212*Genanskaffelsespriser!$D234*P212))","v":0},{"$f":"IF((Q212*Genanskaffelsespriser!$D234-(2009-Q$3)/$C212*Genanskaffelsespriser!$D234*Q212)<0,0,(Q212*Genanskaffelsespriser!$D234-(2009-Q$3)/$C212*Genanskaffelsespriser!$D234*Q212))","v":0},{"$f":"IF((R212*Genanskaffelsespriser!$D234-(2009-R$3)/$C212*Genanskaffelsespriser!$D234*R212)<0,0,(R212*Genanskaffelsespriser!$D234-(2009-R$3)/$C212*Genanskaffelsespriser!$D234*R212))","v":0},{"$f":"IF((S212*Genanskaffelsespriser!$D234-(2009-S$3)/$C212*Genanskaffelsespriser!$D234*S212)<0,0,(S212*Genanskaffelsespriser!$D234-(2009-S$3)/$C212*Genanskaffelsespriser!$D234*S212))","v":0},{"$f":"IF((T212*Genanskaffelsespriser!$D234-(2009-T$3)/$C212*Genanskaffelsespriser!$D234*T212)<0,0,(T212*Genanskaffelsespriser!$D234-(2009-T$3)/$C212*Genanskaffelsespriser!$D234*T212))","v":0},{"$f":"IF((U212*Genanskaffelsespriser!$D234-(2009-U$3)/$C212*Genanskaffelsespriser!$D234*U212)<0,0,(U212*Genanskaffelsespriser!$D234-(2009-U$3)/$C212*Genanskaffelsespriser!$D234*U212))","v":0},{"$f":"IF((V212*Genanskaffelsespriser!$D234-(2009-V$3)/$C212*Genanskaffelsespriser!$D234*V212)<0,0,(V212*Genanskaffelsespriser!$D234-(2009-V$3)/$C212*Genanskaffelsespriser!$D234*V212))","v":0},{"$f":"IF((W212*Genanskaffelsespriser!$D234-(2009-W$3)/$C212*Genanskaffelsespriser!$D234*W212)<0,0,(W212*Genanskaffelsespriser!$D234-(2009-W$3)/$C212*Genanskaffelsespriser!$D234*W212))","v":0},{"$f":"IF((X212*Genanskaffelsespriser!$D234-(2009-X$3)/$C212*Genanskaffelsespriser!$D234*X212)<0,0,(X212*Genanskaffelsespriser!$D234-(2009-X$3)/$C212*Genanskaffelsespriser!$D234*X212))","v":0},{"$f":"IF((Y212*Genanskaffelsespriser!$D234-(2009-Y$3)/$C212*Genanskaffelsespriser!$D234*Y212)<0,0,(Y212*Genanskaffelsespriser!$D234-(2009-Y$3)/$C212*Genanskaffelsespriser!$D234*Y212))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA212","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB212","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC212","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD212","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE212","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF212","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG212","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH212","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI212","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ212","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK212","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL212","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM212","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN212","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO212","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP212","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ212","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR212","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS212","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT212","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU212","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B235","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E235","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D213*Genanskaffelsespriser!$D235-(2009-D$3)/$C213*Genanskaffelsespriser!$D235*D213)<0,0,(D213*Genanskaffelsespriser!$D235-(2009-D$3)/$C213*Genanskaffelsespriser!$D235*D213))","v":0},{"$f":"IF((E213*Genanskaffelsespriser!$D235-(2009-E$3)/$C213*Genanskaffelsespriser!$D235*E213)<0,0,(E213*Genanskaffelsespriser!$D235-(2009-E$3)/$C213*Genanskaffelsespriser!$D235*E213))","v":0},{"$f":"IF((F213*Genanskaffelsespriser!$D235-(2009-F$3)/$C213*Genanskaffelsespriser!$D235*F213)<0,0,(F213*Genanskaffelsespriser!$D235-(2009-F$3)/$C213*Genanskaffelsespriser!$D235*F213))","v":0},{"$f":"IF((G213*Genanskaffelsespriser!$D235-(2009-G$3)/$C213*Genanskaffelsespriser!$D235*G213)<0,0,(G213*Genanskaffelsespriser!$D235-(2009-G$3)/$C213*Genanskaffelsespriser!$D235*G213))","v":0},{"$f":"IF((H213*Genanskaffelsespriser!$D235-(2009-H$3)/$C213*Genanskaffelsespriser!$D235*H213)<0,0,(H213*Genanskaffelsespriser!$D235-(2009-H$3)/$C213*Genanskaffelsespriser!$D235*H213))","v":0},{"$f":"IF((I213*Genanskaffelsespriser!$D235-(2009-I$3)/$C213*Genanskaffelsespriser!$D235*I213)<0,0,(I213*Genanskaffelsespriser!$D235-(2009-I$3)/$C213*Genanskaffelsespriser!$D235*I213))","v":0},{"$f":"IF((J213*Genanskaffelsespriser!$D235-(2009-J$3)/$C213*Genanskaffelsespriser!$D235*J213)<0,0,(J213*Genanskaffelsespriser!$D235-(2009-J$3)/$C213*Genanskaffelsespriser!$D235*J213))","v":0},{"$f":"IF((K213*Genanskaffelsespriser!$D235-(2009-K$3)/$C213*Genanskaffelsespriser!$D235*K213)<0,0,(K213*Genanskaffelsespriser!$D235-(2009-K$3)/$C213*Genanskaffelsespriser!$D235*K213))","v":0},{"$f":"IF((L213*Genanskaffelsespriser!$D235-(2009-L$3)/$C213*Genanskaffelsespriser!$D235*L213)<0,0,(L213*Genanskaffelsespriser!$D235-(2009-L$3)/$C213*Genanskaffelsespriser!$D235*L213))","v":0},{"$f":"IF((M213*Genanskaffelsespriser!$D235-(2009-M$3)/$C213*Genanskaffelsespriser!$D235*M213)<0,0,(M213*Genanskaffelsespriser!$D235-(2009-M$3)/$C213*Genanskaffelsespriser!$D235*M213))","v":0},{"$f":"IF((N213*Genanskaffelsespriser!$D235-(2009-N$3)/$C213*Genanskaffelsespriser!$D235*N213)<0,0,(N213*Genanskaffelsespriser!$D235-(2009-N$3)/$C213*Genanskaffelsespriser!$D235*N213))","v":0},{"$f":"IF((O213*Genanskaffelsespriser!$D235-(2009-O$3)/$C213*Genanskaffelsespriser!$D235*O213)<0,0,(O213*Genanskaffelsespriser!$D235-(2009-O$3)/$C213*Genanskaffelsespriser!$D235*O213))","v":0},{"$f":"IF((P213*Genanskaffelsespriser!$D235-(2009-P$3)/$C213*Genanskaffelsespriser!$D235*P213)<0,0,(P213*Genanskaffelsespriser!$D235-(2009-P$3)/$C213*Genanskaffelsespriser!$D235*P213))","v":0},{"$f":"IF((Q213*Genanskaffelsespriser!$D235-(2009-Q$3)/$C213*Genanskaffelsespriser!$D235*Q213)<0,0,(Q213*Genanskaffelsespriser!$D235-(2009-Q$3)/$C213*Genanskaffelsespriser!$D235*Q213))","v":0},{"$f":"IF((R213*Genanskaffelsespriser!$D235-(2009-R$3)/$C213*Genanskaffelsespriser!$D235*R213)<0,0,(R213*Genanskaffelsespriser!$D235-(2009-R$3)/$C213*Genanskaffelsespriser!$D235*R213))","v":0},{"$f":"IF((S213*Genanskaffelsespriser!$D235-(2009-S$3)/$C213*Genanskaffelsespriser!$D235*S213)<0,0,(S213*Genanskaffelsespriser!$D235-(2009-S$3)/$C213*Genanskaffelsespriser!$D235*S213))","v":0},{"$f":"IF((T213*Genanskaffelsespriser!$D235-(2009-T$3)/$C213*Genanskaffelsespriser!$D235*T213)<0,0,(T213*Genanskaffelsespriser!$D235-(2009-T$3)/$C213*Genanskaffelsespriser!$D235*T213))","v":0},{"$f":"IF((U213*Genanskaffelsespriser!$D235-(2009-U$3)/$C213*Genanskaffelsespriser!$D235*U213)<0,0,(U213*Genanskaffelsespriser!$D235-(2009-U$3)/$C213*Genanskaffelsespriser!$D235*U213))","v":0},{"$f":"IF((V213*Genanskaffelsespriser!$D235-(2009-V$3)/$C213*Genanskaffelsespriser!$D235*V213)<0,0,(V213*Genanskaffelsespriser!$D235-(2009-V$3)/$C213*Genanskaffelsespriser!$D235*V213))","v":0},{"$f":"IF((W213*Genanskaffelsespriser!$D235-(2009-W$3)/$C213*Genanskaffelsespriser!$D235*W213)<0,0,(W213*Genanskaffelsespriser!$D235-(2009-W$3)/$C213*Genanskaffelsespriser!$D235*W213))","v":0},{"$f":"IF((X213*Genanskaffelsespriser!$D235-(2009-X$3)/$C213*Genanskaffelsespriser!$D235*X213)<0,0,(X213*Genanskaffelsespriser!$D235-(2009-X$3)/$C213*Genanskaffelsespriser!$D235*X213))","v":0},{"$f":"IF((Y213*Genanskaffelsespriser!$D235-(2009-Y$3)/$C213*Genanskaffelsespriser!$D235*Y213)<0,0,(Y213*Genanskaffelsespriser!$D235-(2009-Y$3)/$C213*Genanskaffelsespriser!$D235*Y213))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA213","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB213","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC213","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD213","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE213","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF213","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG213","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH213","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI213","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ213","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK213","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL213","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM213","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN213","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO213","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP213","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ213","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR213","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS213","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT213","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU213","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B236","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E236","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D214*Genanskaffelsespriser!$D236-(2009-D$3)/$C214*Genanskaffelsespriser!$D236*D214)<0,0,(D214*Genanskaffelsespriser!$D236-(2009-D$3)/$C214*Genanskaffelsespriser!$D236*D214))","v":0},{"$f":"IF((E214*Genanskaffelsespriser!$D236-(2009-E$3)/$C214*Genanskaffelsespriser!$D236*E214)<0,0,(E214*Genanskaffelsespriser!$D236-(2009-E$3)/$C214*Genanskaffelsespriser!$D236*E214))","v":0},{"$f":"IF((F214*Genanskaffelsespriser!$D236-(2009-F$3)/$C214*Genanskaffelsespriser!$D236*F214)<0,0,(F214*Genanskaffelsespriser!$D236-(2009-F$3)/$C214*Genanskaffelsespriser!$D236*F214))","v":0},{"$f":"IF((G214*Genanskaffelsespriser!$D236-(2009-G$3)/$C214*Genanskaffelsespriser!$D236*G214)<0,0,(G214*Genanskaffelsespriser!$D236-(2009-G$3)/$C214*Genanskaffelsespriser!$D236*G214))","v":0},{"$f":"IF((H214*Genanskaffelsespriser!$D236-(2009-H$3)/$C214*Genanskaffelsespriser!$D236*H214)<0,0,(H214*Genanskaffelsespriser!$D236-(2009-H$3)/$C214*Genanskaffelsespriser!$D236*H214))","v":0},{"$f":"IF((I214*Genanskaffelsespriser!$D236-(2009-I$3)/$C214*Genanskaffelsespriser!$D236*I214)<0,0,(I214*Genanskaffelsespriser!$D236-(2009-I$3)/$C214*Genanskaffelsespriser!$D236*I214))","v":0},{"$f":"IF((J214*Genanskaffelsespriser!$D236-(2009-J$3)/$C214*Genanskaffelsespriser!$D236*J214)<0,0,(J214*Genanskaffelsespriser!$D236-(2009-J$3)/$C214*Genanskaffelsespriser!$D236*J214))","v":0},{"$f":"IF((K214*Genanskaffelsespriser!$D236-(2009-K$3)/$C214*Genanskaffelsespriser!$D236*K214)<0,0,(K214*Genanskaffelsespriser!$D236-(2009-K$3)/$C214*Genanskaffelsespriser!$D236*K214))","v":0},{"$f":"IF((L214*Genanskaffelsespriser!$D236-(2009-L$3)/$C214*Genanskaffelsespriser!$D236*L214)<0,0,(L214*Genanskaffelsespriser!$D236-(2009-L$3)/$C214*Genanskaffelsespriser!$D236*L214))","v":0},{"$f":"IF((M214*Genanskaffelsespriser!$D236-(2009-M$3)/$C214*Genanskaffelsespriser!$D236*M214)<0,0,(M214*Genanskaffelsespriser!$D236-(2009-M$3)/$C214*Genanskaffelsespriser!$D236*M214))","v":0},{"$f":"IF((N214*Genanskaffelsespriser!$D236-(2009-N$3)/$C214*Genanskaffelsespriser!$D236*N214)<0,0,(N214*Genanskaffelsespriser!$D236-(2009-N$3)/$C214*Genanskaffelsespriser!$D236*N214))","v":0},{"$f":"IF((O214*Genanskaffelsespriser!$D236-(2009-O$3)/$C214*Genanskaffelsespriser!$D236*O214)<0,0,(O214*Genanskaffelsespriser!$D236-(2009-O$3)/$C214*Genanskaffelsespriser!$D236*O214))","v":0},{"$f":"IF((P214*Genanskaffelsespriser!$D236-(2009-P$3)/$C214*Genanskaffelsespriser!$D236*P214)<0,0,(P214*Genanskaffelsespriser!$D236-(2009-P$3)/$C214*Genanskaffelsespriser!$D236*P214))","v":0},{"$f":"IF((Q214*Genanskaffelsespriser!$D236-(2009-Q$3)/$C214*Genanskaffelsespriser!$D236*Q214)<0,0,(Q214*Genanskaffelsespriser!$D236-(2009-Q$3)/$C214*Genanskaffelsespriser!$D236*Q214))","v":0},{"$f":"IF((R214*Genanskaffelsespriser!$D236-(2009-R$3)/$C214*Genanskaffelsespriser!$D236*R214)<0,0,(R214*Genanskaffelsespriser!$D236-(2009-R$3)/$C214*Genanskaffelsespriser!$D236*R214))","v":0},{"$f":"IF((S214*Genanskaffelsespriser!$D236-(2009-S$3)/$C214*Genanskaffelsespriser!$D236*S214)<0,0,(S214*Genanskaffelsespriser!$D236-(2009-S$3)/$C214*Genanskaffelsespriser!$D236*S214))","v":0},{"$f":"IF((T214*Genanskaffelsespriser!$D236-(2009-T$3)/$C214*Genanskaffelsespriser!$D236*T214)<0,0,(T214*Genanskaffelsespriser!$D236-(2009-T$3)/$C214*Genanskaffelsespriser!$D236*T214))","v":0},{"$f":"IF((U214*Genanskaffelsespriser!$D236-(2009-U$3)/$C214*Genanskaffelsespriser!$D236*U214)<0,0,(U214*Genanskaffelsespriser!$D236-(2009-U$3)/$C214*Genanskaffelsespriser!$D236*U214))","v":0},{"$f":"IF((V214*Genanskaffelsespriser!$D236-(2009-V$3)/$C214*Genanskaffelsespriser!$D236*V214)<0,0,(V214*Genanskaffelsespriser!$D236-(2009-V$3)/$C214*Genanskaffelsespriser!$D236*V214))","v":0},{"$f":"IF((W214*Genanskaffelsespriser!$D236-(2009-W$3)/$C214*Genanskaffelsespriser!$D236*W214)<0,0,(W214*Genanskaffelsespriser!$D236-(2009-W$3)/$C214*Genanskaffelsespriser!$D236*W214))","v":0},{"$f":"IF((X214*Genanskaffelsespriser!$D236-(2009-X$3)/$C214*Genanskaffelsespriser!$D236*X214)<0,0,(X214*Genanskaffelsespriser!$D236-(2009-X$3)/$C214*Genanskaffelsespriser!$D236*X214))","v":0},{"$f":"IF((Y214*Genanskaffelsespriser!$D236-(2009-Y$3)/$C214*Genanskaffelsespriser!$D236*Y214)<0,0,(Y214*Genanskaffelsespriser!$D236-(2009-Y$3)/$C214*Genanskaffelsespriser!$D236*Y214))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA214","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB214","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC214","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD214","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE214","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF214","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG214","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH214","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI214","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ214","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK214","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL214","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM214","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN214","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO214","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP214","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ214","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR214","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS214","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT214","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU214","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B237","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E237","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D215*Genanskaffelsespriser!$D237-(2009-D$3)/$C215*Genanskaffelsespriser!$D237*D215)<0,0,(D215*Genanskaffelsespriser!$D237-(2009-D$3)/$C215*Genanskaffelsespriser!$D237*D215))","v":0},{"$f":"IF((E215*Genanskaffelsespriser!$D237-(2009-E$3)/$C215*Genanskaffelsespriser!$D237*E215)<0,0,(E215*Genanskaffelsespriser!$D237-(2009-E$3)/$C215*Genanskaffelsespriser!$D237*E215))","v":0},{"$f":"IF((F215*Genanskaffelsespriser!$D237-(2009-F$3)/$C215*Genanskaffelsespriser!$D237*F215)<0,0,(F215*Genanskaffelsespriser!$D237-(2009-F$3)/$C215*Genanskaffelsespriser!$D237*F215))","v":0},{"$f":"IF((G215*Genanskaffelsespriser!$D237-(2009-G$3)/$C215*Genanskaffelsespriser!$D237*G215)<0,0,(G215*Genanskaffelsespriser!$D237-(2009-G$3)/$C215*Genanskaffelsespriser!$D237*G215))","v":0},{"$f":"IF((H215*Genanskaffelsespriser!$D237-(2009-H$3)/$C215*Genanskaffelsespriser!$D237*H215)<0,0,(H215*Genanskaffelsespriser!$D237-(2009-H$3)/$C215*Genanskaffelsespriser!$D237*H215))","v":0},{"$f":"IF((I215*Genanskaffelsespriser!$D237-(2009-I$3)/$C215*Genanskaffelsespriser!$D237*I215)<0,0,(I215*Genanskaffelsespriser!$D237-(2009-I$3)/$C215*Genanskaffelsespriser!$D237*I215))","v":0},{"$f":"IF((J215*Genanskaffelsespriser!$D237-(2009-J$3)/$C215*Genanskaffelsespriser!$D237*J215)<0,0,(J215*Genanskaffelsespriser!$D237-(2009-J$3)/$C215*Genanskaffelsespriser!$D237*J215))","v":0},{"$f":"IF((K215*Genanskaffelsespriser!$D237-(2009-K$3)/$C215*Genanskaffelsespriser!$D237*K215)<0,0,(K215*Genanskaffelsespriser!$D237-(2009-K$3)/$C215*Genanskaffelsespriser!$D237*K215))","v":0},{"$f":"IF((L215*Genanskaffelsespriser!$D237-(2009-L$3)/$C215*Genanskaffelsespriser!$D237*L215)<0,0,(L215*Genanskaffelsespriser!$D237-(2009-L$3)/$C215*Genanskaffelsespriser!$D237*L215))","v":0},{"$f":"IF((M215*Genanskaffelsespriser!$D237-(2009-M$3)/$C215*Genanskaffelsespriser!$D237*M215)<0,0,(M215*Genanskaffelsespriser!$D237-(2009-M$3)/$C215*Genanskaffelsespriser!$D237*M215))","v":0},{"$f":"IF((N215*Genanskaffelsespriser!$D237-(2009-N$3)/$C215*Genanskaffelsespriser!$D237*N215)<0,0,(N215*Genanskaffelsespriser!$D237-(2009-N$3)/$C215*Genanskaffelsespriser!$D237*N215))","v":0},{"$f":"IF((O215*Genanskaffelsespriser!$D237-(2009-O$3)/$C215*Genanskaffelsespriser!$D237*O215)<0,0,(O215*Genanskaffelsespriser!$D237-(2009-O$3)/$C215*Genanskaffelsespriser!$D237*O215))","v":0},{"$f":"IF((P215*Genanskaffelsespriser!$D237-(2009-P$3)/$C215*Genanskaffelsespriser!$D237*P215)<0,0,(P215*Genanskaffelsespriser!$D237-(2009-P$3)/$C215*Genanskaffelsespriser!$D237*P215))","v":0},{"$f":"IF((Q215*Genanskaffelsespriser!$D237-(2009-Q$3)/$C215*Genanskaffelsespriser!$D237*Q215)<0,0,(Q215*Genanskaffelsespriser!$D237-(2009-Q$3)/$C215*Genanskaffelsespriser!$D237*Q215))","v":0},{"$f":"IF((R215*Genanskaffelsespriser!$D237-(2009-R$3)/$C215*Genanskaffelsespriser!$D237*R215)<0,0,(R215*Genanskaffelsespriser!$D237-(2009-R$3)/$C215*Genanskaffelsespriser!$D237*R215))","v":0},{"$f":"IF((S215*Genanskaffelsespriser!$D237-(2009-S$3)/$C215*Genanskaffelsespriser!$D237*S215)<0,0,(S215*Genanskaffelsespriser!$D237-(2009-S$3)/$C215*Genanskaffelsespriser!$D237*S215))","v":0},{"$f":"IF((T215*Genanskaffelsespriser!$D237-(2009-T$3)/$C215*Genanskaffelsespriser!$D237*T215)<0,0,(T215*Genanskaffelsespriser!$D237-(2009-T$3)/$C215*Genanskaffelsespriser!$D237*T215))","v":0},{"$f":"IF((U215*Genanskaffelsespriser!$D237-(2009-U$3)/$C215*Genanskaffelsespriser!$D237*U215)<0,0,(U215*Genanskaffelsespriser!$D237-(2009-U$3)/$C215*Genanskaffelsespriser!$D237*U215))","v":0},{"$f":"IF((V215*Genanskaffelsespriser!$D237-(2009-V$3)/$C215*Genanskaffelsespriser!$D237*V215)<0,0,(V215*Genanskaffelsespriser!$D237-(2009-V$3)/$C215*Genanskaffelsespriser!$D237*V215))","v":0},{"$f":"IF((W215*Genanskaffelsespriser!$D237-(2009-W$3)/$C215*Genanskaffelsespriser!$D237*W215)<0,0,(W215*Genanskaffelsespriser!$D237-(2009-W$3)/$C215*Genanskaffelsespriser!$D237*W215))","v":0},{"$f":"IF((X215*Genanskaffelsespriser!$D237-(2009-X$3)/$C215*Genanskaffelsespriser!$D237*X215)<0,0,(X215*Genanskaffelsespriser!$D237-(2009-X$3)/$C215*Genanskaffelsespriser!$D237*X215))","v":0},{"$f":"IF((Y215*Genanskaffelsespriser!$D237-(2009-Y$3)/$C215*Genanskaffelsespriser!$D237*Y215)<0,0,(Y215*Genanskaffelsespriser!$D237-(2009-Y$3)/$C215*Genanskaffelsespriser!$D237*Y215))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA215","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB215","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC215","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD215","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE215","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF215","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG215","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH215","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI215","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ215","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK215","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL215","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM215","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN215","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO215","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP215","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ215","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR215","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS215","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT215","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU215","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B238","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E238","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D216*Genanskaffelsespriser!$D238-(2009-D$3)/$C216*Genanskaffelsespriser!$D238*D216)<0,0,(D216*Genanskaffelsespriser!$D238-(2009-D$3)/$C216*Genanskaffelsespriser!$D238*D216))","v":0},{"$f":"IF((E216*Genanskaffelsespriser!$D238-(2009-E$3)/$C216*Genanskaffelsespriser!$D238*E216)<0,0,(E216*Genanskaffelsespriser!$D238-(2009-E$3)/$C216*Genanskaffelsespriser!$D238*E216))","v":0},{"$f":"IF((F216*Genanskaffelsespriser!$D238-(2009-F$3)/$C216*Genanskaffelsespriser!$D238*F216)<0,0,(F216*Genanskaffelsespriser!$D238-(2009-F$3)/$C216*Genanskaffelsespriser!$D238*F216))","v":0},{"$f":"IF((G216*Genanskaffelsespriser!$D238-(2009-G$3)/$C216*Genanskaffelsespriser!$D238*G216)<0,0,(G216*Genanskaffelsespriser!$D238-(2009-G$3)/$C216*Genanskaffelsespriser!$D238*G216))","v":0},{"$f":"IF((H216*Genanskaffelsespriser!$D238-(2009-H$3)/$C216*Genanskaffelsespriser!$D238*H216)<0,0,(H216*Genanskaffelsespriser!$D238-(2009-H$3)/$C216*Genanskaffelsespriser!$D238*H216))","v":0},{"$f":"IF((I216*Genanskaffelsespriser!$D238-(2009-I$3)/$C216*Genanskaffelsespriser!$D238*I216)<0,0,(I216*Genanskaffelsespriser!$D238-(2009-I$3)/$C216*Genanskaffelsespriser!$D238*I216))","v":0},{"$f":"IF((J216*Genanskaffelsespriser!$D238-(2009-J$3)/$C216*Genanskaffelsespriser!$D238*J216)<0,0,(J216*Genanskaffelsespriser!$D238-(2009-J$3)/$C216*Genanskaffelsespriser!$D238*J216))","v":0},{"$f":"IF((K216*Genanskaffelsespriser!$D238-(2009-K$3)/$C216*Genanskaffelsespriser!$D238*K216)<0,0,(K216*Genanskaffelsespriser!$D238-(2009-K$3)/$C216*Genanskaffelsespriser!$D238*K216))","v":0},{"$f":"IF((L216*Genanskaffelsespriser!$D238-(2009-L$3)/$C216*Genanskaffelsespriser!$D238*L216)<0,0,(L216*Genanskaffelsespriser!$D238-(2009-L$3)/$C216*Genanskaffelsespriser!$D238*L216))","v":0},{"$f":"IF((M216*Genanskaffelsespriser!$D238-(2009-M$3)/$C216*Genanskaffelsespriser!$D238*M216)<0,0,(M216*Genanskaffelsespriser!$D238-(2009-M$3)/$C216*Genanskaffelsespriser!$D238*M216))","v":0},{"$f":"IF((N216*Genanskaffelsespriser!$D238-(2009-N$3)/$C216*Genanskaffelsespriser!$D238*N216)<0,0,(N216*Genanskaffelsespriser!$D238-(2009-N$3)/$C216*Genanskaffelsespriser!$D238*N216))","v":0},{"$f":"IF((O216*Genanskaffelsespriser!$D238-(2009-O$3)/$C216*Genanskaffelsespriser!$D238*O216)<0,0,(O216*Genanskaffelsespriser!$D238-(2009-O$3)/$C216*Genanskaffelsespriser!$D238*O216))","v":0},{"$f":"IF((P216*Genanskaffelsespriser!$D238-(2009-P$3)/$C216*Genanskaffelsespriser!$D238*P216)<0,0,(P216*Genanskaffelsespriser!$D238-(2009-P$3)/$C216*Genanskaffelsespriser!$D238*P216))","v":0},{"$f":"IF((Q216*Genanskaffelsespriser!$D238-(2009-Q$3)/$C216*Genanskaffelsespriser!$D238*Q216)<0,0,(Q216*Genanskaffelsespriser!$D238-(2009-Q$3)/$C216*Genanskaffelsespriser!$D238*Q216))","v":0},{"$f":"IF((R216*Genanskaffelsespriser!$D238-(2009-R$3)/$C216*Genanskaffelsespriser!$D238*R216)<0,0,(R216*Genanskaffelsespriser!$D238-(2009-R$3)/$C216*Genanskaffelsespriser!$D238*R216))","v":0},{"$f":"IF((S216*Genanskaffelsespriser!$D238-(2009-S$3)/$C216*Genanskaffelsespriser!$D238*S216)<0,0,(S216*Genanskaffelsespriser!$D238-(2009-S$3)/$C216*Genanskaffelsespriser!$D238*S216))","v":0},{"$f":"IF((T216*Genanskaffelsespriser!$D238-(2009-T$3)/$C216*Genanskaffelsespriser!$D238*T216)<0,0,(T216*Genanskaffelsespriser!$D238-(2009-T$3)/$C216*Genanskaffelsespriser!$D238*T216))","v":0},{"$f":"IF((U216*Genanskaffelsespriser!$D238-(2009-U$3)/$C216*Genanskaffelsespriser!$D238*U216)<0,0,(U216*Genanskaffelsespriser!$D238-(2009-U$3)/$C216*Genanskaffelsespriser!$D238*U216))","v":0},{"$f":"IF((V216*Genanskaffelsespriser!$D238-(2009-V$3)/$C216*Genanskaffelsespriser!$D238*V216)<0,0,(V216*Genanskaffelsespriser!$D238-(2009-V$3)/$C216*Genanskaffelsespriser!$D238*V216))","v":0},{"$f":"IF((W216*Genanskaffelsespriser!$D238-(2009-W$3)/$C216*Genanskaffelsespriser!$D238*W216)<0,0,(W216*Genanskaffelsespriser!$D238-(2009-W$3)/$C216*Genanskaffelsespriser!$D238*W216))","v":0},{"$f":"IF((X216*Genanskaffelsespriser!$D238-(2009-X$3)/$C216*Genanskaffelsespriser!$D238*X216)<0,0,(X216*Genanskaffelsespriser!$D238-(2009-X$3)/$C216*Genanskaffelsespriser!$D238*X216))","v":0},{"$f":"IF((Y216*Genanskaffelsespriser!$D238-(2009-Y$3)/$C216*Genanskaffelsespriser!$D238*Y216)<0,0,(Y216*Genanskaffelsespriser!$D238-(2009-Y$3)/$C216*Genanskaffelsespriser!$D238*Y216))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA216","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB216","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC216","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD216","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE216","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF216","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG216","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH216","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI216","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ216","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK216","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL216","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM216","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN216","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO216","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP216","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ216","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR216","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS216","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT216","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU216","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B239","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E239","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D217*Genanskaffelsespriser!$D239-(2009-D$3)/$C217*Genanskaffelsespriser!$D239*D217)<0,0,(D217*Genanskaffelsespriser!$D239-(2009-D$3)/$C217*Genanskaffelsespriser!$D239*D217))","v":0},{"$f":"IF((E217*Genanskaffelsespriser!$D239-(2009-E$3)/$C217*Genanskaffelsespriser!$D239*E217)<0,0,(E217*Genanskaffelsespriser!$D239-(2009-E$3)/$C217*Genanskaffelsespriser!$D239*E217))","v":0},{"$f":"IF((F217*Genanskaffelsespriser!$D239-(2009-F$3)/$C217*Genanskaffelsespriser!$D239*F217)<0,0,(F217*Genanskaffelsespriser!$D239-(2009-F$3)/$C217*Genanskaffelsespriser!$D239*F217))","v":0},{"$f":"IF((G217*Genanskaffelsespriser!$D239-(2009-G$3)/$C217*Genanskaffelsespriser!$D239*G217)<0,0,(G217*Genanskaffelsespriser!$D239-(2009-G$3)/$C217*Genanskaffelsespriser!$D239*G217))","v":0},{"$f":"IF((H217*Genanskaffelsespriser!$D239-(2009-H$3)/$C217*Genanskaffelsespriser!$D239*H217)<0,0,(H217*Genanskaffelsespriser!$D239-(2009-H$3)/$C217*Genanskaffelsespriser!$D239*H217))","v":0},{"$f":"IF((I217*Genanskaffelsespriser!$D239-(2009-I$3)/$C217*Genanskaffelsespriser!$D239*I217)<0,0,(I217*Genanskaffelsespriser!$D239-(2009-I$3)/$C217*Genanskaffelsespriser!$D239*I217))","v":0},{"$f":"IF((J217*Genanskaffelsespriser!$D239-(2009-J$3)/$C217*Genanskaffelsespriser!$D239*J217)<0,0,(J217*Genanskaffelsespriser!$D239-(2009-J$3)/$C217*Genanskaffelsespriser!$D239*J217))","v":0},{"$f":"IF((K217*Genanskaffelsespriser!$D239-(2009-K$3)/$C217*Genanskaffelsespriser!$D239*K217)<0,0,(K217*Genanskaffelsespriser!$D239-(2009-K$3)/$C217*Genanskaffelsespriser!$D239*K217))","v":0},{"$f":"IF((L217*Genanskaffelsespriser!$D239-(2009-L$3)/$C217*Genanskaffelsespriser!$D239*L217)<0,0,(L217*Genanskaffelsespriser!$D239-(2009-L$3)/$C217*Genanskaffelsespriser!$D239*L217))","v":0},{"$f":"IF((M217*Genanskaffelsespriser!$D239-(2009-M$3)/$C217*Genanskaffelsespriser!$D239*M217)<0,0,(M217*Genanskaffelsespriser!$D239-(2009-M$3)/$C217*Genanskaffelsespriser!$D239*M217))","v":0},{"$f":"IF((N217*Genanskaffelsespriser!$D239-(2009-N$3)/$C217*Genanskaffelsespriser!$D239*N217)<0,0,(N217*Genanskaffelsespriser!$D239-(2009-N$3)/$C217*Genanskaffelsespriser!$D239*N217))","v":0},{"$f":"IF((O217*Genanskaffelsespriser!$D239-(2009-O$3)/$C217*Genanskaffelsespriser!$D239*O217)<0,0,(O217*Genanskaffelsespriser!$D239-(2009-O$3)/$C217*Genanskaffelsespriser!$D239*O217))","v":0},{"$f":"IF((P217*Genanskaffelsespriser!$D239-(2009-P$3)/$C217*Genanskaffelsespriser!$D239*P217)<0,0,(P217*Genanskaffelsespriser!$D239-(2009-P$3)/$C217*Genanskaffelsespriser!$D239*P217))","v":0},{"$f":"IF((Q217*Genanskaffelsespriser!$D239-(2009-Q$3)/$C217*Genanskaffelsespriser!$D239*Q217)<0,0,(Q217*Genanskaffelsespriser!$D239-(2009-Q$3)/$C217*Genanskaffelsespriser!$D239*Q217))","v":0},{"$f":"IF((R217*Genanskaffelsespriser!$D239-(2009-R$3)/$C217*Genanskaffelsespriser!$D239*R217)<0,0,(R217*Genanskaffelsespriser!$D239-(2009-R$3)/$C217*Genanskaffelsespriser!$D239*R217))","v":0},{"$f":"IF((S217*Genanskaffelsespriser!$D239-(2009-S$3)/$C217*Genanskaffelsespriser!$D239*S217)<0,0,(S217*Genanskaffelsespriser!$D239-(2009-S$3)/$C217*Genanskaffelsespriser!$D239*S217))","v":0},{"$f":"IF((T217*Genanskaffelsespriser!$D239-(2009-T$3)/$C217*Genanskaffelsespriser!$D239*T217)<0,0,(T217*Genanskaffelsespriser!$D239-(2009-T$3)/$C217*Genanskaffelsespriser!$D239*T217))","v":0},{"$f":"IF((U217*Genanskaffelsespriser!$D239-(2009-U$3)/$C217*Genanskaffelsespriser!$D239*U217)<0,0,(U217*Genanskaffelsespriser!$D239-(2009-U$3)/$C217*Genanskaffelsespriser!$D239*U217))","v":0},{"$f":"IF((V217*Genanskaffelsespriser!$D239-(2009-V$3)/$C217*Genanskaffelsespriser!$D239*V217)<0,0,(V217*Genanskaffelsespriser!$D239-(2009-V$3)/$C217*Genanskaffelsespriser!$D239*V217))","v":0},{"$f":"IF((W217*Genanskaffelsespriser!$D239-(2009-W$3)/$C217*Genanskaffelsespriser!$D239*W217)<0,0,(W217*Genanskaffelsespriser!$D239-(2009-W$3)/$C217*Genanskaffelsespriser!$D239*W217))","v":0},{"$f":"IF((X217*Genanskaffelsespriser!$D239-(2009-X$3)/$C217*Genanskaffelsespriser!$D239*X217)<0,0,(X217*Genanskaffelsespriser!$D239-(2009-X$3)/$C217*Genanskaffelsespriser!$D239*X217))","v":0},{"$f":"IF((Y217*Genanskaffelsespriser!$D239-(2009-Y$3)/$C217*Genanskaffelsespriser!$D239*Y217)<0,0,(Y217*Genanskaffelsespriser!$D239-(2009-Y$3)/$C217*Genanskaffelsespriser!$D239*Y217))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA217","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB217","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC217","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD217","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE217","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF217","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG217","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH217","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI217","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ217","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK217","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL217","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM217","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN217","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO217","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP217","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ217","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR217","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS217","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT217","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU217","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B240","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E240","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D218*Genanskaffelsespriser!$D240-(2009-D$3)/$C218*Genanskaffelsespriser!$D240*D218)<0,0,(D218*Genanskaffelsespriser!$D240-(2009-D$3)/$C218*Genanskaffelsespriser!$D240*D218))","v":0},{"$f":"IF((E218*Genanskaffelsespriser!$D240-(2009-E$3)/$C218*Genanskaffelsespriser!$D240*E218)<0,0,(E218*Genanskaffelsespriser!$D240-(2009-E$3)/$C218*Genanskaffelsespriser!$D240*E218))","v":0},{"$f":"IF((F218*Genanskaffelsespriser!$D240-(2009-F$3)/$C218*Genanskaffelsespriser!$D240*F218)<0,0,(F218*Genanskaffelsespriser!$D240-(2009-F$3)/$C218*Genanskaffelsespriser!$D240*F218))","v":0},{"$f":"IF((G218*Genanskaffelsespriser!$D240-(2009-G$3)/$C218*Genanskaffelsespriser!$D240*G218)<0,0,(G218*Genanskaffelsespriser!$D240-(2009-G$3)/$C218*Genanskaffelsespriser!$D240*G218))","v":0},{"$f":"IF((H218*Genanskaffelsespriser!$D240-(2009-H$3)/$C218*Genanskaffelsespriser!$D240*H218)<0,0,(H218*Genanskaffelsespriser!$D240-(2009-H$3)/$C218*Genanskaffelsespriser!$D240*H218))","v":0},{"$f":"IF((I218*Genanskaffelsespriser!$D240-(2009-I$3)/$C218*Genanskaffelsespriser!$D240*I218)<0,0,(I218*Genanskaffelsespriser!$D240-(2009-I$3)/$C218*Genanskaffelsespriser!$D240*I218))","v":0},{"$f":"IF((J218*Genanskaffelsespriser!$D240-(2009-J$3)/$C218*Genanskaffelsespriser!$D240*J218)<0,0,(J218*Genanskaffelsespriser!$D240-(2009-J$3)/$C218*Genanskaffelsespriser!$D240*J218))","v":0},{"$f":"IF((K218*Genanskaffelsespriser!$D240-(2009-K$3)/$C218*Genanskaffelsespriser!$D240*K218)<0,0,(K218*Genanskaffelsespriser!$D240-(2009-K$3)/$C218*Genanskaffelsespriser!$D240*K218))","v":0},{"$f":"IF((L218*Genanskaffelsespriser!$D240-(2009-L$3)/$C218*Genanskaffelsespriser!$D240*L218)<0,0,(L218*Genanskaffelsespriser!$D240-(2009-L$3)/$C218*Genanskaffelsespriser!$D240*L218))","v":0},{"$f":"IF((M218*Genanskaffelsespriser!$D240-(2009-M$3)/$C218*Genanskaffelsespriser!$D240*M218)<0,0,(M218*Genanskaffelsespriser!$D240-(2009-M$3)/$C218*Genanskaffelsespriser!$D240*M218))","v":0},{"$f":"IF((N218*Genanskaffelsespriser!$D240-(2009-N$3)/$C218*Genanskaffelsespriser!$D240*N218)<0,0,(N218*Genanskaffelsespriser!$D240-(2009-N$3)/$C218*Genanskaffelsespriser!$D240*N218))","v":0},{"$f":"IF((O218*Genanskaffelsespriser!$D240-(2009-O$3)/$C218*Genanskaffelsespriser!$D240*O218)<0,0,(O218*Genanskaffelsespriser!$D240-(2009-O$3)/$C218*Genanskaffelsespriser!$D240*O218))","v":0},{"$f":"IF((P218*Genanskaffelsespriser!$D240-(2009-P$3)/$C218*Genanskaffelsespriser!$D240*P218)<0,0,(P218*Genanskaffelsespriser!$D240-(2009-P$3)/$C218*Genanskaffelsespriser!$D240*P218))","v":0},{"$f":"IF((Q218*Genanskaffelsespriser!$D240-(2009-Q$3)/$C218*Genanskaffelsespriser!$D240*Q218)<0,0,(Q218*Genanskaffelsespriser!$D240-(2009-Q$3)/$C218*Genanskaffelsespriser!$D240*Q218))","v":0},{"$f":"IF((R218*Genanskaffelsespriser!$D240-(2009-R$3)/$C218*Genanskaffelsespriser!$D240*R218)<0,0,(R218*Genanskaffelsespriser!$D240-(2009-R$3)/$C218*Genanskaffelsespriser!$D240*R218))","v":0},{"$f":"IF((S218*Genanskaffelsespriser!$D240-(2009-S$3)/$C218*Genanskaffelsespriser!$D240*S218)<0,0,(S218*Genanskaffelsespriser!$D240-(2009-S$3)/$C218*Genanskaffelsespriser!$D240*S218))","v":0},{"$f":"IF((T218*Genanskaffelsespriser!$D240-(2009-T$3)/$C218*Genanskaffelsespriser!$D240*T218)<0,0,(T218*Genanskaffelsespriser!$D240-(2009-T$3)/$C218*Genanskaffelsespriser!$D240*T218))","v":0},{"$f":"IF((U218*Genanskaffelsespriser!$D240-(2009-U$3)/$C218*Genanskaffelsespriser!$D240*U218)<0,0,(U218*Genanskaffelsespriser!$D240-(2009-U$3)/$C218*Genanskaffelsespriser!$D240*U218))","v":0},{"$f":"IF((V218*Genanskaffelsespriser!$D240-(2009-V$3)/$C218*Genanskaffelsespriser!$D240*V218)<0,0,(V218*Genanskaffelsespriser!$D240-(2009-V$3)/$C218*Genanskaffelsespriser!$D240*V218))","v":0},{"$f":"IF((W218*Genanskaffelsespriser!$D240-(2009-W$3)/$C218*Genanskaffelsespriser!$D240*W218)<0,0,(W218*Genanskaffelsespriser!$D240-(2009-W$3)/$C218*Genanskaffelsespriser!$D240*W218))","v":0},{"$f":"IF((X218*Genanskaffelsespriser!$D240-(2009-X$3)/$C218*Genanskaffelsespriser!$D240*X218)<0,0,(X218*Genanskaffelsespriser!$D240-(2009-X$3)/$C218*Genanskaffelsespriser!$D240*X218))","v":0},{"$f":"IF((Y218*Genanskaffelsespriser!$D240-(2009-Y$3)/$C218*Genanskaffelsespriser!$D240*Y218)<0,0,(Y218*Genanskaffelsespriser!$D240-(2009-Y$3)/$C218*Genanskaffelsespriser!$D240*Y218))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA218","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB218","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC218","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD218","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE218","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF218","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG218","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH218","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI218","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ218","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK218","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL218","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM218","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN218","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO218","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP218","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ218","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR218","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS218","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT218","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU218","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B241","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E241","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D219*Genanskaffelsespriser!$D241-(2009-D$3)/$C219*Genanskaffelsespriser!$D241*D219)<0,0,(D219*Genanskaffelsespriser!$D241-(2009-D$3)/$C219*Genanskaffelsespriser!$D241*D219))","v":0},{"$f":"IF((E219*Genanskaffelsespriser!$D241-(2009-E$3)/$C219*Genanskaffelsespriser!$D241*E219)<0,0,(E219*Genanskaffelsespriser!$D241-(2009-E$3)/$C219*Genanskaffelsespriser!$D241*E219))","v":0},{"$f":"IF((F219*Genanskaffelsespriser!$D241-(2009-F$3)/$C219*Genanskaffelsespriser!$D241*F219)<0,0,(F219*Genanskaffelsespriser!$D241-(2009-F$3)/$C219*Genanskaffelsespriser!$D241*F219))","v":0},{"$f":"IF((G219*Genanskaffelsespriser!$D241-(2009-G$3)/$C219*Genanskaffelsespriser!$D241*G219)<0,0,(G219*Genanskaffelsespriser!$D241-(2009-G$3)/$C219*Genanskaffelsespriser!$D241*G219))","v":0},{"$f":"IF((H219*Genanskaffelsespriser!$D241-(2009-H$3)/$C219*Genanskaffelsespriser!$D241*H219)<0,0,(H219*Genanskaffelsespriser!$D241-(2009-H$3)/$C219*Genanskaffelsespriser!$D241*H219))","v":0},{"$f":"IF((I219*Genanskaffelsespriser!$D241-(2009-I$3)/$C219*Genanskaffelsespriser!$D241*I219)<0,0,(I219*Genanskaffelsespriser!$D241-(2009-I$3)/$C219*Genanskaffelsespriser!$D241*I219))","v":0},{"$f":"IF((J219*Genanskaffelsespriser!$D241-(2009-J$3)/$C219*Genanskaffelsespriser!$D241*J219)<0,0,(J219*Genanskaffelsespriser!$D241-(2009-J$3)/$C219*Genanskaffelsespriser!$D241*J219))","v":0},{"$f":"IF((K219*Genanskaffelsespriser!$D241-(2009-K$3)/$C219*Genanskaffelsespriser!$D241*K219)<0,0,(K219*Genanskaffelsespriser!$D241-(2009-K$3)/$C219*Genanskaffelsespriser!$D241*K219))","v":0},{"$f":"IF((L219*Genanskaffelsespriser!$D241-(2009-L$3)/$C219*Genanskaffelsespriser!$D241*L219)<0,0,(L219*Genanskaffelsespriser!$D241-(2009-L$3)/$C219*Genanskaffelsespriser!$D241*L219))","v":0},{"$f":"IF((M219*Genanskaffelsespriser!$D241-(2009-M$3)/$C219*Genanskaffelsespriser!$D241*M219)<0,0,(M219*Genanskaffelsespriser!$D241-(2009-M$3)/$C219*Genanskaffelsespriser!$D241*M219))","v":0},{"$f":"IF((N219*Genanskaffelsespriser!$D241-(2009-N$3)/$C219*Genanskaffelsespriser!$D241*N219)<0,0,(N219*Genanskaffelsespriser!$D241-(2009-N$3)/$C219*Genanskaffelsespriser!$D241*N219))","v":0},{"$f":"IF((O219*Genanskaffelsespriser!$D241-(2009-O$3)/$C219*Genanskaffelsespriser!$D241*O219)<0,0,(O219*Genanskaffelsespriser!$D241-(2009-O$3)/$C219*Genanskaffelsespriser!$D241*O219))","v":0},{"$f":"IF((P219*Genanskaffelsespriser!$D241-(2009-P$3)/$C219*Genanskaffelsespriser!$D241*P219)<0,0,(P219*Genanskaffelsespriser!$D241-(2009-P$3)/$C219*Genanskaffelsespriser!$D241*P219))","v":0},{"$f":"IF((Q219*Genanskaffelsespriser!$D241-(2009-Q$3)/$C219*Genanskaffelsespriser!$D241*Q219)<0,0,(Q219*Genanskaffelsespriser!$D241-(2009-Q$3)/$C219*Genanskaffelsespriser!$D241*Q219))","v":0},{"$f":"IF((R219*Genanskaffelsespriser!$D241-(2009-R$3)/$C219*Genanskaffelsespriser!$D241*R219)<0,0,(R219*Genanskaffelsespriser!$D241-(2009-R$3)/$C219*Genanskaffelsespriser!$D241*R219))","v":0},{"$f":"IF((S219*Genanskaffelsespriser!$D241-(2009-S$3)/$C219*Genanskaffelsespriser!$D241*S219)<0,0,(S219*Genanskaffelsespriser!$D241-(2009-S$3)/$C219*Genanskaffelsespriser!$D241*S219))","v":0},{"$f":"IF((T219*Genanskaffelsespriser!$D241-(2009-T$3)/$C219*Genanskaffelsespriser!$D241*T219)<0,0,(T219*Genanskaffelsespriser!$D241-(2009-T$3)/$C219*Genanskaffelsespriser!$D241*T219))","v":0},{"$f":"IF((U219*Genanskaffelsespriser!$D241-(2009-U$3)/$C219*Genanskaffelsespriser!$D241*U219)<0,0,(U219*Genanskaffelsespriser!$D241-(2009-U$3)/$C219*Genanskaffelsespriser!$D241*U219))","v":0},{"$f":"IF((V219*Genanskaffelsespriser!$D241-(2009-V$3)/$C219*Genanskaffelsespriser!$D241*V219)<0,0,(V219*Genanskaffelsespriser!$D241-(2009-V$3)/$C219*Genanskaffelsespriser!$D241*V219))","v":0},{"$f":"IF((W219*Genanskaffelsespriser!$D241-(2009-W$3)/$C219*Genanskaffelsespriser!$D241*W219)<0,0,(W219*Genanskaffelsespriser!$D241-(2009-W$3)/$C219*Genanskaffelsespriser!$D241*W219))","v":0},{"$f":"IF((X219*Genanskaffelsespriser!$D241-(2009-X$3)/$C219*Genanskaffelsespriser!$D241*X219)<0,0,(X219*Genanskaffelsespriser!$D241-(2009-X$3)/$C219*Genanskaffelsespriser!$D241*X219))","v":0},{"$f":"IF((Y219*Genanskaffelsespriser!$D241-(2009-Y$3)/$C219*Genanskaffelsespriser!$D241*Y219)<0,0,(Y219*Genanskaffelsespriser!$D241-(2009-Y$3)/$C219*Genanskaffelsespriser!$D241*Y219))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA219","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB219","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC219","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD219","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE219","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF219","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG219","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH219","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI219","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ219","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK219","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL219","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM219","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN219","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO219","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP219","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ219","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR219","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS219","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT219","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU219","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B242","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E242","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D220*Genanskaffelsespriser!$D242-(2009-D$3)/$C220*Genanskaffelsespriser!$D242*D220)<0,0,(D220*Genanskaffelsespriser!$D242-(2009-D$3)/$C220*Genanskaffelsespriser!$D242*D220))","v":0},{"$f":"IF((E220*Genanskaffelsespriser!$D242-(2009-E$3)/$C220*Genanskaffelsespriser!$D242*E220)<0,0,(E220*Genanskaffelsespriser!$D242-(2009-E$3)/$C220*Genanskaffelsespriser!$D242*E220))","v":0},{"$f":"IF((F220*Genanskaffelsespriser!$D242-(2009-F$3)/$C220*Genanskaffelsespriser!$D242*F220)<0,0,(F220*Genanskaffelsespriser!$D242-(2009-F$3)/$C220*Genanskaffelsespriser!$D242*F220))","v":0},{"$f":"IF((G220*Genanskaffelsespriser!$D242-(2009-G$3)/$C220*Genanskaffelsespriser!$D242*G220)<0,0,(G220*Genanskaffelsespriser!$D242-(2009-G$3)/$C220*Genanskaffelsespriser!$D242*G220))","v":0},{"$f":"IF((H220*Genanskaffelsespriser!$D242-(2009-H$3)/$C220*Genanskaffelsespriser!$D242*H220)<0,0,(H220*Genanskaffelsespriser!$D242-(2009-H$3)/$C220*Genanskaffelsespriser!$D242*H220))","v":0},{"$f":"IF((I220*Genanskaffelsespriser!$D242-(2009-I$3)/$C220*Genanskaffelsespriser!$D242*I220)<0,0,(I220*Genanskaffelsespriser!$D242-(2009-I$3)/$C220*Genanskaffelsespriser!$D242*I220))","v":0},{"$f":"IF((J220*Genanskaffelsespriser!$D242-(2009-J$3)/$C220*Genanskaffelsespriser!$D242*J220)<0,0,(J220*Genanskaffelsespriser!$D242-(2009-J$3)/$C220*Genanskaffelsespriser!$D242*J220))","v":0},{"$f":"IF((K220*Genanskaffelsespriser!$D242-(2009-K$3)/$C220*Genanskaffelsespriser!$D242*K220)<0,0,(K220*Genanskaffelsespriser!$D242-(2009-K$3)/$C220*Genanskaffelsespriser!$D242*K220))","v":0},{"$f":"IF((L220*Genanskaffelsespriser!$D242-(2009-L$3)/$C220*Genanskaffelsespriser!$D242*L220)<0,0,(L220*Genanskaffelsespriser!$D242-(2009-L$3)/$C220*Genanskaffelsespriser!$D242*L220))","v":0},{"$f":"IF((M220*Genanskaffelsespriser!$D242-(2009-M$3)/$C220*Genanskaffelsespriser!$D242*M220)<0,0,(M220*Genanskaffelsespriser!$D242-(2009-M$3)/$C220*Genanskaffelsespriser!$D242*M220))","v":0},{"$f":"IF((N220*Genanskaffelsespriser!$D242-(2009-N$3)/$C220*Genanskaffelsespriser!$D242*N220)<0,0,(N220*Genanskaffelsespriser!$D242-(2009-N$3)/$C220*Genanskaffelsespriser!$D242*N220))","v":0},{"$f":"IF((O220*Genanskaffelsespriser!$D242-(2009-O$3)/$C220*Genanskaffelsespriser!$D242*O220)<0,0,(O220*Genanskaffelsespriser!$D242-(2009-O$3)/$C220*Genanskaffelsespriser!$D242*O220))","v":0},{"$f":"IF((P220*Genanskaffelsespriser!$D242-(2009-P$3)/$C220*Genanskaffelsespriser!$D242*P220)<0,0,(P220*Genanskaffelsespriser!$D242-(2009-P$3)/$C220*Genanskaffelsespriser!$D242*P220))","v":0},{"$f":"IF((Q220*Genanskaffelsespriser!$D242-(2009-Q$3)/$C220*Genanskaffelsespriser!$D242*Q220)<0,0,(Q220*Genanskaffelsespriser!$D242-(2009-Q$3)/$C220*Genanskaffelsespriser!$D242*Q220))","v":0},{"$f":"IF((R220*Genanskaffelsespriser!$D242-(2009-R$3)/$C220*Genanskaffelsespriser!$D242*R220)<0,0,(R220*Genanskaffelsespriser!$D242-(2009-R$3)/$C220*Genanskaffelsespriser!$D242*R220))","v":0},{"$f":"IF((S220*Genanskaffelsespriser!$D242-(2009-S$3)/$C220*Genanskaffelsespriser!$D242*S220)<0,0,(S220*Genanskaffelsespriser!$D242-(2009-S$3)/$C220*Genanskaffelsespriser!$D242*S220))","v":0},{"$f":"IF((T220*Genanskaffelsespriser!$D242-(2009-T$3)/$C220*Genanskaffelsespriser!$D242*T220)<0,0,(T220*Genanskaffelsespriser!$D242-(2009-T$3)/$C220*Genanskaffelsespriser!$D242*T220))","v":0},{"$f":"IF((U220*Genanskaffelsespriser!$D242-(2009-U$3)/$C220*Genanskaffelsespriser!$D242*U220)<0,0,(U220*Genanskaffelsespriser!$D242-(2009-U$3)/$C220*Genanskaffelsespriser!$D242*U220))","v":0},{"$f":"IF((V220*Genanskaffelsespriser!$D242-(2009-V$3)/$C220*Genanskaffelsespriser!$D242*V220)<0,0,(V220*Genanskaffelsespriser!$D242-(2009-V$3)/$C220*Genanskaffelsespriser!$D242*V220))","v":0},{"$f":"IF((W220*Genanskaffelsespriser!$D242-(2009-W$3)/$C220*Genanskaffelsespriser!$D242*W220)<0,0,(W220*Genanskaffelsespriser!$D242-(2009-W$3)/$C220*Genanskaffelsespriser!$D242*W220))","v":0},{"$f":"IF((X220*Genanskaffelsespriser!$D242-(2009-X$3)/$C220*Genanskaffelsespriser!$D242*X220)<0,0,(X220*Genanskaffelsespriser!$D242-(2009-X$3)/$C220*Genanskaffelsespriser!$D242*X220))","v":0},{"$f":"IF((Y220*Genanskaffelsespriser!$D242-(2009-Y$3)/$C220*Genanskaffelsespriser!$D242*Y220)<0,0,(Y220*Genanskaffelsespriser!$D242-(2009-Y$3)/$C220*Genanskaffelsespriser!$D242*Y220))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA220","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB220","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC220","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD220","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE220","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF220","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG220","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH220","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI220","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ220","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK220","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL220","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM220","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN220","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO220","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP220","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ220","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR220","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS220","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT220","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU220","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B243","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E243","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D221*Genanskaffelsespriser!$D243-(2009-D$3)/$C221*Genanskaffelsespriser!$D243*D221)<0,0,(D221*Genanskaffelsespriser!$D243-(2009-D$3)/$C221*Genanskaffelsespriser!$D243*D221))","v":0},{"$f":"IF((E221*Genanskaffelsespriser!$D243-(2009-E$3)/$C221*Genanskaffelsespriser!$D243*E221)<0,0,(E221*Genanskaffelsespriser!$D243-(2009-E$3)/$C221*Genanskaffelsespriser!$D243*E221))","v":0},{"$f":"IF((F221*Genanskaffelsespriser!$D243-(2009-F$3)/$C221*Genanskaffelsespriser!$D243*F221)<0,0,(F221*Genanskaffelsespriser!$D243-(2009-F$3)/$C221*Genanskaffelsespriser!$D243*F221))","v":0},{"$f":"IF((G221*Genanskaffelsespriser!$D243-(2009-G$3)/$C221*Genanskaffelsespriser!$D243*G221)<0,0,(G221*Genanskaffelsespriser!$D243-(2009-G$3)/$C221*Genanskaffelsespriser!$D243*G221))","v":0},{"$f":"IF((H221*Genanskaffelsespriser!$D243-(2009-H$3)/$C221*Genanskaffelsespriser!$D243*H221)<0,0,(H221*Genanskaffelsespriser!$D243-(2009-H$3)/$C221*Genanskaffelsespriser!$D243*H221))","v":0},{"$f":"IF((I221*Genanskaffelsespriser!$D243-(2009-I$3)/$C221*Genanskaffelsespriser!$D243*I221)<0,0,(I221*Genanskaffelsespriser!$D243-(2009-I$3)/$C221*Genanskaffelsespriser!$D243*I221))","v":0},{"$f":"IF((J221*Genanskaffelsespriser!$D243-(2009-J$3)/$C221*Genanskaffelsespriser!$D243*J221)<0,0,(J221*Genanskaffelsespriser!$D243-(2009-J$3)/$C221*Genanskaffelsespriser!$D243*J221))","v":0},{"$f":"IF((K221*Genanskaffelsespriser!$D243-(2009-K$3)/$C221*Genanskaffelsespriser!$D243*K221)<0,0,(K221*Genanskaffelsespriser!$D243-(2009-K$3)/$C221*Genanskaffelsespriser!$D243*K221))","v":0},{"$f":"IF((L221*Genanskaffelsespriser!$D243-(2009-L$3)/$C221*Genanskaffelsespriser!$D243*L221)<0,0,(L221*Genanskaffelsespriser!$D243-(2009-L$3)/$C221*Genanskaffelsespriser!$D243*L221))","v":0},{"$f":"IF((M221*Genanskaffelsespriser!$D243-(2009-M$3)/$C221*Genanskaffelsespriser!$D243*M221)<0,0,(M221*Genanskaffelsespriser!$D243-(2009-M$3)/$C221*Genanskaffelsespriser!$D243*M221))","v":0},{"$f":"IF((N221*Genanskaffelsespriser!$D243-(2009-N$3)/$C221*Genanskaffelsespriser!$D243*N221)<0,0,(N221*Genanskaffelsespriser!$D243-(2009-N$3)/$C221*Genanskaffelsespriser!$D243*N221))","v":0},{"$f":"IF((O221*Genanskaffelsespriser!$D243-(2009-O$3)/$C221*Genanskaffelsespriser!$D243*O221)<0,0,(O221*Genanskaffelsespriser!$D243-(2009-O$3)/$C221*Genanskaffelsespriser!$D243*O221))","v":0},{"$f":"IF((P221*Genanskaffelsespriser!$D243-(2009-P$3)/$C221*Genanskaffelsespriser!$D243*P221)<0,0,(P221*Genanskaffelsespriser!$D243-(2009-P$3)/$C221*Genanskaffelsespriser!$D243*P221))","v":0},{"$f":"IF((Q221*Genanskaffelsespriser!$D243-(2009-Q$3)/$C221*Genanskaffelsespriser!$D243*Q221)<0,0,(Q221*Genanskaffelsespriser!$D243-(2009-Q$3)/$C221*Genanskaffelsespriser!$D243*Q221))","v":0},{"$f":"IF((R221*Genanskaffelsespriser!$D243-(2009-R$3)/$C221*Genanskaffelsespriser!$D243*R221)<0,0,(R221*Genanskaffelsespriser!$D243-(2009-R$3)/$C221*Genanskaffelsespriser!$D243*R221))","v":0},{"$f":"IF((S221*Genanskaffelsespriser!$D243-(2009-S$3)/$C221*Genanskaffelsespriser!$D243*S221)<0,0,(S221*Genanskaffelsespriser!$D243-(2009-S$3)/$C221*Genanskaffelsespriser!$D243*S221))","v":0},{"$f":"IF((T221*Genanskaffelsespriser!$D243-(2009-T$3)/$C221*Genanskaffelsespriser!$D243*T221)<0,0,(T221*Genanskaffelsespriser!$D243-(2009-T$3)/$C221*Genanskaffelsespriser!$D243*T221))","v":0},{"$f":"IF((U221*Genanskaffelsespriser!$D243-(2009-U$3)/$C221*Genanskaffelsespriser!$D243*U221)<0,0,(U221*Genanskaffelsespriser!$D243-(2009-U$3)/$C221*Genanskaffelsespriser!$D243*U221))","v":0},{"$f":"IF((V221*Genanskaffelsespriser!$D243-(2009-V$3)/$C221*Genanskaffelsespriser!$D243*V221)<0,0,(V221*Genanskaffelsespriser!$D243-(2009-V$3)/$C221*Genanskaffelsespriser!$D243*V221))","v":0},{"$f":"IF((W221*Genanskaffelsespriser!$D243-(2009-W$3)/$C221*Genanskaffelsespriser!$D243*W221)<0,0,(W221*Genanskaffelsespriser!$D243-(2009-W$3)/$C221*Genanskaffelsespriser!$D243*W221))","v":0},{"$f":"IF((X221*Genanskaffelsespriser!$D243-(2009-X$3)/$C221*Genanskaffelsespriser!$D243*X221)<0,0,(X221*Genanskaffelsespriser!$D243-(2009-X$3)/$C221*Genanskaffelsespriser!$D243*X221))","v":0},{"$f":"IF((Y221*Genanskaffelsespriser!$D243-(2009-Y$3)/$C221*Genanskaffelsespriser!$D243*Y221)<0,0,(Y221*Genanskaffelsespriser!$D243-(2009-Y$3)/$C221*Genanskaffelsespriser!$D243*Y221))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA221","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB221","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC221","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD221","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE221","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF221","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG221","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH221","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI221","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ221","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK221","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL221","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM221","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN221","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO221","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP221","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ221","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR221","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS221","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT221","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU221","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B244","v":"Overbygning"},"m2",{"$f":"+Genanskaffelsespriser!E244","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D222*Genanskaffelsespriser!$D244-(2009-D$3)/($C222+D223)*Genanskaffelsespriser!$D244*D222)<0,0,(D222*Genanskaffelsespriser!$D244-(2009-D$3)/($C222+D223)*Genanskaffelsespriser!$D244*D222))","v":0},{"$f":"IF((E222*Genanskaffelsespriser!$D244-(2009-E$3)/($C222+E223)*Genanskaffelsespriser!$D244*E222)<0,0,(E222*Genanskaffelsespriser!$D244-(2009-E$3)/($C222+E223)*Genanskaffelsespriser!$D244*E222))","v":0},{"$f":"IF((F222*Genanskaffelsespriser!$D244-(2009-F$3)/($C222+F223)*Genanskaffelsespriser!$D244*F222)<0,0,(F222*Genanskaffelsespriser!$D244-(2009-F$3)/($C222+F223)*Genanskaffelsespriser!$D244*F222))","v":0},{"$f":"IF((G222*Genanskaffelsespriser!$D244-(2009-G$3)/($C222+G223)*Genanskaffelsespriser!$D244*G222)<0,0,(G222*Genanskaffelsespriser!$D244-(2009-G$3)/($C222+G223)*Genanskaffelsespriser!$D244*G222))","v":0},{"$f":"IF((H222*Genanskaffelsespriser!$D244-(2009-H$3)/($C222+H223)*Genanskaffelsespriser!$D244*H222)<0,0,(H222*Genanskaffelsespriser!$D244-(2009-H$3)/($C222+H223)*Genanskaffelsespriser!$D244*H222))","v":0},{"$f":"IF((I222*Genanskaffelsespriser!$D244-(2009-I$3)/($C222+I223)*Genanskaffelsespriser!$D244*I222)<0,0,(I222*Genanskaffelsespriser!$D244-(2009-I$3)/($C222+I223)*Genanskaffelsespriser!$D244*I222))","v":0},{"$f":"IF((J222*Genanskaffelsespriser!$D244-(2009-J$3)/($C222+J223)*Genanskaffelsespriser!$D244*J222)<0,0,(J222*Genanskaffelsespriser!$D244-(2009-J$3)/($C222+J223)*Genanskaffelsespriser!$D244*J222))","v":0},{"$f":"IF((K222*Genanskaffelsespriser!$D244-(2009-K$3)/($C222+K223)*Genanskaffelsespriser!$D244*K222)<0,0,(K222*Genanskaffelsespriser!$D244-(2009-K$3)/($C222+K223)*Genanskaffelsespriser!$D244*K222))","v":0},{"$f":"IF((L222*Genanskaffelsespriser!$D244-(2009-L$3)/($C222+L223)*Genanskaffelsespriser!$D244*L222)<0,0,(L222*Genanskaffelsespriser!$D244-(2009-L$3)/($C222+L223)*Genanskaffelsespriser!$D244*L222))","v":0},{"$f":"IF((M222*Genanskaffelsespriser!$D244-(2009-M$3)/($C222+M223)*Genanskaffelsespriser!$D244*M222)<0,0,(M222*Genanskaffelsespriser!$D244-(2009-M$3)/($C222+M223)*Genanskaffelsespriser!$D244*M222))","v":0},{"$f":"IF((N222*Genanskaffelsespriser!$D244-(2009-N$3)/($C222+N223)*Genanskaffelsespriser!$D244*N222)<0,0,(N222*Genanskaffelsespriser!$D244-(2009-N$3)/($C222+N223)*Genanskaffelsespriser!$D244*N222))","v":0},{"$f":"IF((O222*Genanskaffelsespriser!$D244-(2009-O$3)/($C222+O223)*Genanskaffelsespriser!$D244*O222)<0,0,(O222*Genanskaffelsespriser!$D244-(2009-O$3)/($C222+O223)*Genanskaffelsespriser!$D244*O222))","v":0},{"$f":"IF((P222*Genanskaffelsespriser!$D244-(2009-P$3)/($C222+P223)*Genanskaffelsespriser!$D244*P222)<0,0,(P222*Genanskaffelsespriser!$D244-(2009-P$3)/($C222+P223)*Genanskaffelsespriser!$D244*P222))","v":0},{"$f":"IF((Q222*Genanskaffelsespriser!$D244-(2009-Q$3)/($C222+Q223)*Genanskaffelsespriser!$D244*Q222)<0,0,(Q222*Genanskaffelsespriser!$D244-(2009-Q$3)/($C222+Q223)*Genanskaffelsespriser!$D244*Q222))","v":0},{"$f":"IF((R222*Genanskaffelsespriser!$D244-(2009-R$3)/($C222+R223)*Genanskaffelsespriser!$D244*R222)<0,0,(R222*Genanskaffelsespriser!$D244-(2009-R$3)/($C222+R223)*Genanskaffelsespriser!$D244*R222))","v":0},{"$f":"IF((S222*Genanskaffelsespriser!$D244-(2009-S$3)/($C222+S223)*Genanskaffelsespriser!$D244*S222)<0,0,(S222*Genanskaffelsespriser!$D244-(2009-S$3)/($C222+S223)*Genanskaffelsespriser!$D244*S222))","v":0},{"$f":"IF((T222*Genanskaffelsespriser!$D244-(2009-T$3)/($C222+T223)*Genanskaffelsespriser!$D244*T222)<0,0,(T222*Genanskaffelsespriser!$D244-(2009-T$3)/($C222+T223)*Genanskaffelsespriser!$D244*T222))","v":0},{"$f":"IF((U222*Genanskaffelsespriser!$D244-(2009-U$3)/($C222+U223)*Genanskaffelsespriser!$D244*U222)<0,0,(U222*Genanskaffelsespriser!$D244-(2009-U$3)/($C222+U223)*Genanskaffelsespriser!$D244*U222))","v":0},{"$f":"IF((V222*Genanskaffelsespriser!$D244-(2009-V$3)/($C222+V223)*Genanskaffelsespriser!$D244*V222)<0,0,(V222*Genanskaffelsespriser!$D244-(2009-V$3)/($C222+V223)*Genanskaffelsespriser!$D244*V222))","v":0},{"$f":"IF((W222*Genanskaffelsespriser!$D244-(2009-W$3)/($C222+W223)*Genanskaffelsespriser!$D244*W222)<0,0,(W222*Genanskaffelsespriser!$D244-(2009-W$3)/($C222+W223)*Genanskaffelsespriser!$D244*W222))","v":0},{"$f":"IF((X222*Genanskaffelsespriser!$D244-(2009-X$3)/($C222+X223)*Genanskaffelsespriser!$D244*X222)<0,0,(X222*Genanskaffelsespriser!$D244-(2009-X$3)/($C222+X223)*Genanskaffelsespriser!$D244*X222))","v":0},{"$f":"IF((Y222*Genanskaffelsespriser!$D244-(2009-Y$3)/($C222+Y223)*Genanskaffelsespriser!$D244*Y222)<0,0,(Y222*Genanskaffelsespriser!$D244-(2009-Y$3)/($C222+Y223)*Genanskaffelsespriser!$D244*Y222))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA222","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB222","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC222","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD222","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE222","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF222","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG222","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH222","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI222","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ222","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK222","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL222","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM222","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN222","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO222","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP222","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ222","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR222","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS222","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT222","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU222","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Overløbsbygværker - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW225:AW241)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT225:BT241)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ225:CQ241)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B246","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E246","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D225*Genanskaffelsespriser!$D246-(2009-D$3)/($C225+D226)*Genanskaffelsespriser!$D246*D225)<0,0,(D225*Genanskaffelsespriser!$D246-(2009-D$3)/($C225+D226)*Genanskaffelsespriser!$D246*D225))","v":0},{"$f":"IF((E225*Genanskaffelsespriser!$D246-(2009-E$3)/($C225+E226)*Genanskaffelsespriser!$D246*E225)<0,0,(E225*Genanskaffelsespriser!$D246-(2009-E$3)/($C225+E226)*Genanskaffelsespriser!$D246*E225))","v":0},{"$f":"IF((F225*Genanskaffelsespriser!$D246-(2009-F$3)/($C225+F226)*Genanskaffelsespriser!$D246*F225)<0,0,(F225*Genanskaffelsespriser!$D246-(2009-F$3)/($C225+F226)*Genanskaffelsespriser!$D246*F225))","v":0},{"$f":"IF((G225*Genanskaffelsespriser!$D246-(2009-G$3)/($C225+G226)*Genanskaffelsespriser!$D246*G225)<0,0,(G225*Genanskaffelsespriser!$D246-(2009-G$3)/($C225+G226)*Genanskaffelsespriser!$D246*G225))","v":0},{"$f":"IF((H225*Genanskaffelsespriser!$D246-(2009-H$3)/($C225+H226)*Genanskaffelsespriser!$D246*H225)<0,0,(H225*Genanskaffelsespriser!$D246-(2009-H$3)/($C225+H226)*Genanskaffelsespriser!$D246*H225))","v":0},{"$f":"IF((I225*Genanskaffelsespriser!$D246-(2009-I$3)/($C225+I226)*Genanskaffelsespriser!$D246*I225)<0,0,(I225*Genanskaffelsespriser!$D246-(2009-I$3)/($C225+I226)*Genanskaffelsespriser!$D246*I225))","v":0},{"$f":"IF((J225*Genanskaffelsespriser!$D246-(2009-J$3)/($C225+J226)*Genanskaffelsespriser!$D246*J225)<0,0,(J225*Genanskaffelsespriser!$D246-(2009-J$3)/($C225+J226)*Genanskaffelsespriser!$D246*J225))","v":0},{"$f":"IF((K225*Genanskaffelsespriser!$D246-(2009-K$3)/($C225+K226)*Genanskaffelsespriser!$D246*K225)<0,0,(K225*Genanskaffelsespriser!$D246-(2009-K$3)/($C225+K226)*Genanskaffelsespriser!$D246*K225))","v":0},{"$f":"IF((L225*Genanskaffelsespriser!$D246-(2009-L$3)/($C225+L226)*Genanskaffelsespriser!$D246*L225)<0,0,(L225*Genanskaffelsespriser!$D246-(2009-L$3)/($C225+L226)*Genanskaffelsespriser!$D246*L225))","v":0},{"$f":"IF((M225*Genanskaffelsespriser!$D246-(2009-M$3)/($C225+M226)*Genanskaffelsespriser!$D246*M225)<0,0,(M225*Genanskaffelsespriser!$D246-(2009-M$3)/($C225+M226)*Genanskaffelsespriser!$D246*M225))","v":0},{"$f":"IF((N225*Genanskaffelsespriser!$D246-(2009-N$3)/($C225+N226)*Genanskaffelsespriser!$D246*N225)<0,0,(N225*Genanskaffelsespriser!$D246-(2009-N$3)/($C225+N226)*Genanskaffelsespriser!$D246*N225))","v":0},{"$f":"IF((O225*Genanskaffelsespriser!$D246-(2009-O$3)/($C225+O226)*Genanskaffelsespriser!$D246*O225)<0,0,(O225*Genanskaffelsespriser!$D246-(2009-O$3)/($C225+O226)*Genanskaffelsespriser!$D246*O225))","v":0},{"$f":"IF((P225*Genanskaffelsespriser!$D246-(2009-P$3)/($C225+P226)*Genanskaffelsespriser!$D246*P225)<0,0,(P225*Genanskaffelsespriser!$D246-(2009-P$3)/($C225+P226)*Genanskaffelsespriser!$D246*P225))","v":0},{"$f":"IF((Q225*Genanskaffelsespriser!$D246-(2009-Q$3)/($C225+Q226)*Genanskaffelsespriser!$D246*Q225)<0,0,(Q225*Genanskaffelsespriser!$D246-(2009-Q$3)/($C225+Q226)*Genanskaffelsespriser!$D246*Q225))","v":0},{"$f":"IF((R225*Genanskaffelsespriser!$D246-(2009-R$3)/($C225+R226)*Genanskaffelsespriser!$D246*R225)<0,0,(R225*Genanskaffelsespriser!$D246-(2009-R$3)/($C225+R226)*Genanskaffelsespriser!$D246*R225))","v":0},{"$f":"IF((S225*Genanskaffelsespriser!$D246-(2009-S$3)/($C225+S226)*Genanskaffelsespriser!$D246*S225)<0,0,(S225*Genanskaffelsespriser!$D246-(2009-S$3)/($C225+S226)*Genanskaffelsespriser!$D246*S225))","v":0},{"$f":"IF((T225*Genanskaffelsespriser!$D246-(2009-T$3)/($C225+T226)*Genanskaffelsespriser!$D246*T225)<0,0,(T225*Genanskaffelsespriser!$D246-(2009-T$3)/($C225+T226)*Genanskaffelsespriser!$D246*T225))","v":0},{"$f":"IF((U225*Genanskaffelsespriser!$D246-(2009-U$3)/($C225+U226)*Genanskaffelsespriser!$D246*U225)<0,0,(U225*Genanskaffelsespriser!$D246-(2009-U$3)/($C225+U226)*Genanskaffelsespriser!$D246*U225))","v":0},{"$f":"IF((V225*Genanskaffelsespriser!$D246-(2009-V$3)/($C225+V226)*Genanskaffelsespriser!$D246*V225)<0,0,(V225*Genanskaffelsespriser!$D246-(2009-V$3)/($C225+V226)*Genanskaffelsespriser!$D246*V225))","v":0},{"$f":"IF((W225*Genanskaffelsespriser!$D246-(2009-W$3)/($C225+W226)*Genanskaffelsespriser!$D246*W225)<0,0,(W225*Genanskaffelsespriser!$D246-(2009-W$3)/($C225+W226)*Genanskaffelsespriser!$D246*W225))","v":0},{"$f":"IF((X225*Genanskaffelsespriser!$D246-(2009-X$3)/($C225+X226)*Genanskaffelsespriser!$D246*X225)<0,0,(X225*Genanskaffelsespriser!$D246-(2009-X$3)/($C225+X226)*Genanskaffelsespriser!$D246*X225))","v":0},{"$f":"IF((Y225*Genanskaffelsespriser!$D246-(2009-Y$3)/($C225+Y226)*Genanskaffelsespriser!$D246*Y225)<0,0,(Y225*Genanskaffelsespriser!$D246-(2009-Y$3)/($C225+Y226)*Genanskaffelsespriser!$D246*Y225))","v":0},{"$f":"+SUM(AA225:AV225)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA225","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB225","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC225","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD225","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE225","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF225","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG225","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH225","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI225","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ225","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK225","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL225","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM225","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN225","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO225","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP225","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ225","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR225","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS225","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT225","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU225","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV225","v":0},{"$f":"+SUM(AX225:BS225)","v":0},{"$f":"(AA225+AX225)/2","v":0},{"$f":"(AB225+AY225)/2","v":0},{"$f":"(AC225+AZ225)/2","v":0},{"$f":"(AD225+BA225)/2","v":0},{"$f":"(AE225+BB225)/2","v":0},{"$f":"(AF225+BC225)/2","v":0},{"$f":"(AG225+BD225)/2","v":0},{"$f":"(AH225+BE225)/2","v":0},{"$f":"(AI225+BF225)/2","v":0},{"$f":"(AJ225+BG225)/2","v":0},{"$f":"(AK225+BH225)/2","v":0},{"$f":"(AL225+BI225)/2","v":0},{"$f":"(AM225+BJ225)/2","v":0},{"$f":"(AN225+BK225)/2","v":0},{"$f":"(AO225+BL225)/2","v":0},{"$f":"(AP225+BM225)/2","v":0},{"$f":"(AQ225+BN225)/2","v":0},{"$f":"(AR225+BO225)/2","v":0},{"$f":"(AS225+BP225)/2","v":0},{"$f":"(AT225+BQ225)/2","v":0},{"$f":"(AU225+BR225)/2","v":0},{"$f":"(AV225+BS225)/2","v":0},{"$f":"+AVERAGE(AW225,BT225)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B247","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E247","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D227*Genanskaffelsespriser!$D247-(2009-D$3)/($C227+D228)*Genanskaffelsespriser!$D247*D227)<0,0,(D227*Genanskaffelsespriser!$D247-(2009-D$3)/($C227+D228)*Genanskaffelsespriser!$D247*D227))","v":0},{"$f":"IF((E227*Genanskaffelsespriser!$D247-(2009-E$3)/($C227+E228)*Genanskaffelsespriser!$D247*E227)<0,0,(E227*Genanskaffelsespriser!$D247-(2009-E$3)/($C227+E228)*Genanskaffelsespriser!$D247*E227))","v":0},{"$f":"IF((F227*Genanskaffelsespriser!$D247-(2009-F$3)/($C227+F228)*Genanskaffelsespriser!$D247*F227)<0,0,(F227*Genanskaffelsespriser!$D247-(2009-F$3)/($C227+F228)*Genanskaffelsespriser!$D247*F227))","v":0},{"$f":"IF((G227*Genanskaffelsespriser!$D247-(2009-G$3)/($C227+G228)*Genanskaffelsespriser!$D247*G227)<0,0,(G227*Genanskaffelsespriser!$D247-(2009-G$3)/($C227+G228)*Genanskaffelsespriser!$D247*G227))","v":0},{"$f":"IF((H227*Genanskaffelsespriser!$D247-(2009-H$3)/($C227+H228)*Genanskaffelsespriser!$D247*H227)<0,0,(H227*Genanskaffelsespriser!$D247-(2009-H$3)/($C227+H228)*Genanskaffelsespriser!$D247*H227))","v":0},{"$f":"IF((I227*Genanskaffelsespriser!$D247-(2009-I$3)/($C227+I228)*Genanskaffelsespriser!$D247*I227)<0,0,(I227*Genanskaffelsespriser!$D247-(2009-I$3)/($C227+I228)*Genanskaffelsespriser!$D247*I227))","v":0},{"$f":"IF((J227*Genanskaffelsespriser!$D247-(2009-J$3)/($C227+J228)*Genanskaffelsespriser!$D247*J227)<0,0,(J227*Genanskaffelsespriser!$D247-(2009-J$3)/($C227+J228)*Genanskaffelsespriser!$D247*J227))","v":0},{"$f":"IF((K227*Genanskaffelsespriser!$D247-(2009-K$3)/($C227+K228)*Genanskaffelsespriser!$D247*K227)<0,0,(K227*Genanskaffelsespriser!$D247-(2009-K$3)/($C227+K228)*Genanskaffelsespriser!$D247*K227))","v":0},{"$f":"IF((L227*Genanskaffelsespriser!$D247-(2009-L$3)/($C227+L228)*Genanskaffelsespriser!$D247*L227)<0,0,(L227*Genanskaffelsespriser!$D247-(2009-L$3)/($C227+L228)*Genanskaffelsespriser!$D247*L227))","v":0},{"$f":"IF((M227*Genanskaffelsespriser!$D247-(2009-M$3)/($C227+M228)*Genanskaffelsespriser!$D247*M227)<0,0,(M227*Genanskaffelsespriser!$D247-(2009-M$3)/($C227+M228)*Genanskaffelsespriser!$D247*M227))","v":0},{"$f":"IF((N227*Genanskaffelsespriser!$D247-(2009-N$3)/($C227+N228)*Genanskaffelsespriser!$D247*N227)<0,0,(N227*Genanskaffelsespriser!$D247-(2009-N$3)/($C227+N228)*Genanskaffelsespriser!$D247*N227))","v":0},{"$f":"IF((O227*Genanskaffelsespriser!$D247-(2009-O$3)/($C227+O228)*Genanskaffelsespriser!$D247*O227)<0,0,(O227*Genanskaffelsespriser!$D247-(2009-O$3)/($C227+O228)*Genanskaffelsespriser!$D247*O227))","v":0},{"$f":"IF((P227*Genanskaffelsespriser!$D247-(2009-P$3)/($C227+P228)*Genanskaffelsespriser!$D247*P227)<0,0,(P227*Genanskaffelsespriser!$D247-(2009-P$3)/($C227+P228)*Genanskaffelsespriser!$D247*P227))","v":0},{"$f":"IF((Q227*Genanskaffelsespriser!$D247-(2009-Q$3)/($C227+Q228)*Genanskaffelsespriser!$D247*Q227)<0,0,(Q227*Genanskaffelsespriser!$D247-(2009-Q$3)/($C227+Q228)*Genanskaffelsespriser!$D247*Q227))","v":0},{"$f":"IF((R227*Genanskaffelsespriser!$D247-(2009-R$3)/($C227+R228)*Genanskaffelsespriser!$D247*R227)<0,0,(R227*Genanskaffelsespriser!$D247-(2009-R$3)/($C227+R228)*Genanskaffelsespriser!$D247*R227))","v":0},{"$f":"IF((S227*Genanskaffelsespriser!$D247-(2009-S$3)/($C227+S228)*Genanskaffelsespriser!$D247*S227)<0,0,(S227*Genanskaffelsespriser!$D247-(2009-S$3)/($C227+S228)*Genanskaffelsespriser!$D247*S227))","v":0},{"$f":"IF((T227*Genanskaffelsespriser!$D247-(2009-T$3)/($C227+T228)*Genanskaffelsespriser!$D247*T227)<0,0,(T227*Genanskaffelsespriser!$D247-(2009-T$3)/($C227+T228)*Genanskaffelsespriser!$D247*T227))","v":0},{"$f":"IF((U227*Genanskaffelsespriser!$D247-(2009-U$3)/($C227+U228)*Genanskaffelsespriser!$D247*U227)<0,0,(U227*Genanskaffelsespriser!$D247-(2009-U$3)/($C227+U228)*Genanskaffelsespriser!$D247*U227))","v":0},{"$f":"IF((V227*Genanskaffelsespriser!$D247-(2009-V$3)/($C227+V228)*Genanskaffelsespriser!$D247*V227)<0,0,(V227*Genanskaffelsespriser!$D247-(2009-V$3)/($C227+V228)*Genanskaffelsespriser!$D247*V227))","v":0},{"$f":"IF((W227*Genanskaffelsespriser!$D247-(2009-W$3)/($C227+W228)*Genanskaffelsespriser!$D247*W227)<0,0,(W227*Genanskaffelsespriser!$D247-(2009-W$3)/($C227+W228)*Genanskaffelsespriser!$D247*W227))","v":0},{"$f":"IF((X227*Genanskaffelsespriser!$D247-(2009-X$3)/($C227+X228)*Genanskaffelsespriser!$D247*X227)<0,0,(X227*Genanskaffelsespriser!$D247-(2009-X$3)/($C227+X228)*Genanskaffelsespriser!$D247*X227))","v":0},{"$f":"IF((Y227*Genanskaffelsespriser!$D247-(2009-Y$3)/($C227+Y228)*Genanskaffelsespriser!$D247*Y227)<0,0,(Y227*Genanskaffelsespriser!$D247-(2009-Y$3)/($C227+Y228)*Genanskaffelsespriser!$D247*Y227))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA227","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB227","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC227","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD227","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE227","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF227","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG227","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH227","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI227","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ227","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK227","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL227","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM227","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN227","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO227","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP227","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ227","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR227","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS227","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT227","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU227","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B248","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E248","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D229*Genanskaffelsespriser!$D248-(2009-D$3)/($C229+D230)*Genanskaffelsespriser!$D248*D229)<0,0,(D229*Genanskaffelsespriser!$D248-(2009-D$3)/($C229+D230)*Genanskaffelsespriser!$D248*D229))","v":0},{"$f":"IF((E229*Genanskaffelsespriser!$D248-(2009-E$3)/($C229+E230)*Genanskaffelsespriser!$D248*E229)<0,0,(E229*Genanskaffelsespriser!$D248-(2009-E$3)/($C229+E230)*Genanskaffelsespriser!$D248*E229))","v":0},{"$f":"IF((F229*Genanskaffelsespriser!$D248-(2009-F$3)/($C229+F230)*Genanskaffelsespriser!$D248*F229)<0,0,(F229*Genanskaffelsespriser!$D248-(2009-F$3)/($C229+F230)*Genanskaffelsespriser!$D248*F229))","v":0},{"$f":"IF((G229*Genanskaffelsespriser!$D248-(2009-G$3)/($C229+G230)*Genanskaffelsespriser!$D248*G229)<0,0,(G229*Genanskaffelsespriser!$D248-(2009-G$3)/($C229+G230)*Genanskaffelsespriser!$D248*G229))","v":0},{"$f":"IF((H229*Genanskaffelsespriser!$D248-(2009-H$3)/($C229+H230)*Genanskaffelsespriser!$D248*H229)<0,0,(H229*Genanskaffelsespriser!$D248-(2009-H$3)/($C229+H230)*Genanskaffelsespriser!$D248*H229))","v":0},{"$f":"IF((I229*Genanskaffelsespriser!$D248-(2009-I$3)/($C229+I230)*Genanskaffelsespriser!$D248*I229)<0,0,(I229*Genanskaffelsespriser!$D248-(2009-I$3)/($C229+I230)*Genanskaffelsespriser!$D248*I229))","v":0},{"$f":"IF((J229*Genanskaffelsespriser!$D248-(2009-J$3)/($C229+J230)*Genanskaffelsespriser!$D248*J229)<0,0,(J229*Genanskaffelsespriser!$D248-(2009-J$3)/($C229+J230)*Genanskaffelsespriser!$D248*J229))","v":0},{"$f":"IF((K229*Genanskaffelsespriser!$D248-(2009-K$3)/($C229+K230)*Genanskaffelsespriser!$D248*K229)<0,0,(K229*Genanskaffelsespriser!$D248-(2009-K$3)/($C229+K230)*Genanskaffelsespriser!$D248*K229))","v":0},{"$f":"IF((L229*Genanskaffelsespriser!$D248-(2009-L$3)/($C229+L230)*Genanskaffelsespriser!$D248*L229)<0,0,(L229*Genanskaffelsespriser!$D248-(2009-L$3)/($C229+L230)*Genanskaffelsespriser!$D248*L229))","v":0},{"$f":"IF((M229*Genanskaffelsespriser!$D248-(2009-M$3)/($C229+M230)*Genanskaffelsespriser!$D248*M229)<0,0,(M229*Genanskaffelsespriser!$D248-(2009-M$3)/($C229+M230)*Genanskaffelsespriser!$D248*M229))","v":0},{"$f":"IF((N229*Genanskaffelsespriser!$D248-(2009-N$3)/($C229+N230)*Genanskaffelsespriser!$D248*N229)<0,0,(N229*Genanskaffelsespriser!$D248-(2009-N$3)/($C229+N230)*Genanskaffelsespriser!$D248*N229))","v":0},{"$f":"IF((O229*Genanskaffelsespriser!$D248-(2009-O$3)/($C229+O230)*Genanskaffelsespriser!$D248*O229)<0,0,(O229*Genanskaffelsespriser!$D248-(2009-O$3)/($C229+O230)*Genanskaffelsespriser!$D248*O229))","v":0},{"$f":"IF((P229*Genanskaffelsespriser!$D248-(2009-P$3)/($C229+P230)*Genanskaffelsespriser!$D248*P229)<0,0,(P229*Genanskaffelsespriser!$D248-(2009-P$3)/($C229+P230)*Genanskaffelsespriser!$D248*P229))","v":0},{"$f":"IF((Q229*Genanskaffelsespriser!$D248-(2009-Q$3)/($C229+Q230)*Genanskaffelsespriser!$D248*Q229)<0,0,(Q229*Genanskaffelsespriser!$D248-(2009-Q$3)/($C229+Q230)*Genanskaffelsespriser!$D248*Q229))","v":0},{"$f":"IF((R229*Genanskaffelsespriser!$D248-(2009-R$3)/($C229+R230)*Genanskaffelsespriser!$D248*R229)<0,0,(R229*Genanskaffelsespriser!$D248-(2009-R$3)/($C229+R230)*Genanskaffelsespriser!$D248*R229))","v":0},{"$f":"IF((S229*Genanskaffelsespriser!$D248-(2009-S$3)/($C229+S230)*Genanskaffelsespriser!$D248*S229)<0,0,(S229*Genanskaffelsespriser!$D248-(2009-S$3)/($C229+S230)*Genanskaffelsespriser!$D248*S229))","v":0},{"$f":"IF((T229*Genanskaffelsespriser!$D248-(2009-T$3)/($C229+T230)*Genanskaffelsespriser!$D248*T229)<0,0,(T229*Genanskaffelsespriser!$D248-(2009-T$3)/($C229+T230)*Genanskaffelsespriser!$D248*T229))","v":0},{"$f":"IF((U229*Genanskaffelsespriser!$D248-(2009-U$3)/($C229+U230)*Genanskaffelsespriser!$D248*U229)<0,0,(U229*Genanskaffelsespriser!$D248-(2009-U$3)/($C229+U230)*Genanskaffelsespriser!$D248*U229))","v":0},{"$f":"IF((V229*Genanskaffelsespriser!$D248-(2009-V$3)/($C229+V230)*Genanskaffelsespriser!$D248*V229)<0,0,(V229*Genanskaffelsespriser!$D248-(2009-V$3)/($C229+V230)*Genanskaffelsespriser!$D248*V229))","v":0},{"$f":"IF((W229*Genanskaffelsespriser!$D248-(2009-W$3)/($C229+W230)*Genanskaffelsespriser!$D248*W229)<0,0,(W229*Genanskaffelsespriser!$D248-(2009-W$3)/($C229+W230)*Genanskaffelsespriser!$D248*W229))","v":0},{"$f":"IF((X229*Genanskaffelsespriser!$D248-(2009-X$3)/($C229+X230)*Genanskaffelsespriser!$D248*X229)<0,0,(X229*Genanskaffelsespriser!$D248-(2009-X$3)/($C229+X230)*Genanskaffelsespriser!$D248*X229))","v":0},{"$f":"IF((Y229*Genanskaffelsespriser!$D248-(2009-Y$3)/($C229+Y230)*Genanskaffelsespriser!$D248*Y229)<0,0,(Y229*Genanskaffelsespriser!$D248-(2009-Y$3)/($C229+Y230)*Genanskaffelsespriser!$D248*Y229))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA229","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB229","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC229","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD229","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE229","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF229","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG229","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH229","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI229","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ229","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK229","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL229","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM229","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN229","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO229","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP229","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ229","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR229","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS229","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT229","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU229","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B249","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E249","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D231*Genanskaffelsespriser!$D249-(2009-D$3)/$C231*Genanskaffelsespriser!$D249*D231)<0,0,(D231*Genanskaffelsespriser!$D249-(2009-D$3)/$C231*Genanskaffelsespriser!$D249*D231))","v":0},{"$f":"IF((E231*Genanskaffelsespriser!$D249-(2009-E$3)/$C231*Genanskaffelsespriser!$D249*E231)<0,0,(E231*Genanskaffelsespriser!$D249-(2009-E$3)/$C231*Genanskaffelsespriser!$D249*E231))","v":0},{"$f":"IF((F231*Genanskaffelsespriser!$D249-(2009-F$3)/$C231*Genanskaffelsespriser!$D249*F231)<0,0,(F231*Genanskaffelsespriser!$D249-(2009-F$3)/$C231*Genanskaffelsespriser!$D249*F231))","v":0},{"$f":"IF((G231*Genanskaffelsespriser!$D249-(2009-G$3)/$C231*Genanskaffelsespriser!$D249*G231)<0,0,(G231*Genanskaffelsespriser!$D249-(2009-G$3)/$C231*Genanskaffelsespriser!$D249*G231))","v":0},{"$f":"IF((H231*Genanskaffelsespriser!$D249-(2009-H$3)/$C231*Genanskaffelsespriser!$D249*H231)<0,0,(H231*Genanskaffelsespriser!$D249-(2009-H$3)/$C231*Genanskaffelsespriser!$D249*H231))","v":0},{"$f":"IF((I231*Genanskaffelsespriser!$D249-(2009-I$3)/$C231*Genanskaffelsespriser!$D249*I231)<0,0,(I231*Genanskaffelsespriser!$D249-(2009-I$3)/$C231*Genanskaffelsespriser!$D249*I231))","v":0},{"$f":"IF((J231*Genanskaffelsespriser!$D249-(2009-J$3)/$C231*Genanskaffelsespriser!$D249*J231)<0,0,(J231*Genanskaffelsespriser!$D249-(2009-J$3)/$C231*Genanskaffelsespriser!$D249*J231))","v":0},{"$f":"IF((K231*Genanskaffelsespriser!$D249-(2009-K$3)/$C231*Genanskaffelsespriser!$D249*K231)<0,0,(K231*Genanskaffelsespriser!$D249-(2009-K$3)/$C231*Genanskaffelsespriser!$D249*K231))","v":0},{"$f":"IF((L231*Genanskaffelsespriser!$D249-(2009-L$3)/$C231*Genanskaffelsespriser!$D249*L231)<0,0,(L231*Genanskaffelsespriser!$D249-(2009-L$3)/$C231*Genanskaffelsespriser!$D249*L231))","v":0},{"$f":"IF((M231*Genanskaffelsespriser!$D249-(2009-M$3)/$C231*Genanskaffelsespriser!$D249*M231)<0,0,(M231*Genanskaffelsespriser!$D249-(2009-M$3)/$C231*Genanskaffelsespriser!$D249*M231))","v":0},{"$f":"IF((N231*Genanskaffelsespriser!$D249-(2009-N$3)/$C231*Genanskaffelsespriser!$D249*N231)<0,0,(N231*Genanskaffelsespriser!$D249-(2009-N$3)/$C231*Genanskaffelsespriser!$D249*N231))","v":0},{"$f":"IF((O231*Genanskaffelsespriser!$D249-(2009-O$3)/$C231*Genanskaffelsespriser!$D249*O231)<0,0,(O231*Genanskaffelsespriser!$D249-(2009-O$3)/$C231*Genanskaffelsespriser!$D249*O231))","v":0},{"$f":"IF((P231*Genanskaffelsespriser!$D249-(2009-P$3)/$C231*Genanskaffelsespriser!$D249*P231)<0,0,(P231*Genanskaffelsespriser!$D249-(2009-P$3)/$C231*Genanskaffelsespriser!$D249*P231))","v":0},{"$f":"IF((Q231*Genanskaffelsespriser!$D249-(2009-Q$3)/$C231*Genanskaffelsespriser!$D249*Q231)<0,0,(Q231*Genanskaffelsespriser!$D249-(2009-Q$3)/$C231*Genanskaffelsespriser!$D249*Q231))","v":0},{"$f":"IF((R231*Genanskaffelsespriser!$D249-(2009-R$3)/$C231*Genanskaffelsespriser!$D249*R231)<0,0,(R231*Genanskaffelsespriser!$D249-(2009-R$3)/$C231*Genanskaffelsespriser!$D249*R231))","v":0},{"$f":"IF((S231*Genanskaffelsespriser!$D249-(2009-S$3)/$C231*Genanskaffelsespriser!$D249*S231)<0,0,(S231*Genanskaffelsespriser!$D249-(2009-S$3)/$C231*Genanskaffelsespriser!$D249*S231))","v":0},{"$f":"IF((T231*Genanskaffelsespriser!$D249-(2009-T$3)/$C231*Genanskaffelsespriser!$D249*T231)<0,0,(T231*Genanskaffelsespriser!$D249-(2009-T$3)/$C231*Genanskaffelsespriser!$D249*T231))","v":0},{"$f":"IF((U231*Genanskaffelsespriser!$D249-(2009-U$3)/$C231*Genanskaffelsespriser!$D249*U231)<0,0,(U231*Genanskaffelsespriser!$D249-(2009-U$3)/$C231*Genanskaffelsespriser!$D249*U231))","v":0},{"$f":"IF((V231*Genanskaffelsespriser!$D249-(2009-V$3)/$C231*Genanskaffelsespriser!$D249*V231)<0,0,(V231*Genanskaffelsespriser!$D249-(2009-V$3)/$C231*Genanskaffelsespriser!$D249*V231))","v":0},{"$f":"IF((W231*Genanskaffelsespriser!$D249-(2009-W$3)/$C231*Genanskaffelsespriser!$D249*W231)<0,0,(W231*Genanskaffelsespriser!$D249-(2009-W$3)/$C231*Genanskaffelsespriser!$D249*W231))","v":0},{"$f":"IF((X231*Genanskaffelsespriser!$D249-(2009-X$3)/$C231*Genanskaffelsespriser!$D249*X231)<0,0,(X231*Genanskaffelsespriser!$D249-(2009-X$3)/$C231*Genanskaffelsespriser!$D249*X231))","v":0},{"$f":"IF((Y231*Genanskaffelsespriser!$D249-(2009-Y$3)/$C231*Genanskaffelsespriser!$D249*Y231)<0,0,(Y231*Genanskaffelsespriser!$D249-(2009-Y$3)/$C231*Genanskaffelsespriser!$D249*Y231))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA231","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB231","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC231","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD231","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE231","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF231","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG231","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH231","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI231","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ231","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK231","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL231","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM231","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN231","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO231","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP231","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ231","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR231","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS231","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT231","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU231","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B250","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E250","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D232*Genanskaffelsespriser!$D250-(2009-D$3)/$C232*Genanskaffelsespriser!$D250*D232)<0,0,(D232*Genanskaffelsespriser!$D250-(2009-D$3)/$C232*Genanskaffelsespriser!$D250*D232))","v":0},{"$f":"IF((E232*Genanskaffelsespriser!$D250-(2009-E$3)/$C232*Genanskaffelsespriser!$D250*E232)<0,0,(E232*Genanskaffelsespriser!$D250-(2009-E$3)/$C232*Genanskaffelsespriser!$D250*E232))","v":0},{"$f":"IF((F232*Genanskaffelsespriser!$D250-(2009-F$3)/$C232*Genanskaffelsespriser!$D250*F232)<0,0,(F232*Genanskaffelsespriser!$D250-(2009-F$3)/$C232*Genanskaffelsespriser!$D250*F232))","v":0},{"$f":"IF((G232*Genanskaffelsespriser!$D250-(2009-G$3)/$C232*Genanskaffelsespriser!$D250*G232)<0,0,(G232*Genanskaffelsespriser!$D250-(2009-G$3)/$C232*Genanskaffelsespriser!$D250*G232))","v":0},{"$f":"IF((H232*Genanskaffelsespriser!$D250-(2009-H$3)/$C232*Genanskaffelsespriser!$D250*H232)<0,0,(H232*Genanskaffelsespriser!$D250-(2009-H$3)/$C232*Genanskaffelsespriser!$D250*H232))","v":0},{"$f":"IF((I232*Genanskaffelsespriser!$D250-(2009-I$3)/$C232*Genanskaffelsespriser!$D250*I232)<0,0,(I232*Genanskaffelsespriser!$D250-(2009-I$3)/$C232*Genanskaffelsespriser!$D250*I232))","v":0},{"$f":"IF((J232*Genanskaffelsespriser!$D250-(2009-J$3)/$C232*Genanskaffelsespriser!$D250*J232)<0,0,(J232*Genanskaffelsespriser!$D250-(2009-J$3)/$C232*Genanskaffelsespriser!$D250*J232))","v":0},{"$f":"IF((K232*Genanskaffelsespriser!$D250-(2009-K$3)/$C232*Genanskaffelsespriser!$D250*K232)<0,0,(K232*Genanskaffelsespriser!$D250-(2009-K$3)/$C232*Genanskaffelsespriser!$D250*K232))","v":0},{"$f":"IF((L232*Genanskaffelsespriser!$D250-(2009-L$3)/$C232*Genanskaffelsespriser!$D250*L232)<0,0,(L232*Genanskaffelsespriser!$D250-(2009-L$3)/$C232*Genanskaffelsespriser!$D250*L232))","v":0},{"$f":"IF((M232*Genanskaffelsespriser!$D250-(2009-M$3)/$C232*Genanskaffelsespriser!$D250*M232)<0,0,(M232*Genanskaffelsespriser!$D250-(2009-M$3)/$C232*Genanskaffelsespriser!$D250*M232))","v":0},{"$f":"IF((N232*Genanskaffelsespriser!$D250-(2009-N$3)/$C232*Genanskaffelsespriser!$D250*N232)<0,0,(N232*Genanskaffelsespriser!$D250-(2009-N$3)/$C232*Genanskaffelsespriser!$D250*N232))","v":0},{"$f":"IF((O232*Genanskaffelsespriser!$D250-(2009-O$3)/$C232*Genanskaffelsespriser!$D250*O232)<0,0,(O232*Genanskaffelsespriser!$D250-(2009-O$3)/$C232*Genanskaffelsespriser!$D250*O232))","v":0},{"$f":"IF((P232*Genanskaffelsespriser!$D250-(2009-P$3)/$C232*Genanskaffelsespriser!$D250*P232)<0,0,(P232*Genanskaffelsespriser!$D250-(2009-P$3)/$C232*Genanskaffelsespriser!$D250*P232))","v":0},{"$f":"IF((Q232*Genanskaffelsespriser!$D250-(2009-Q$3)/$C232*Genanskaffelsespriser!$D250*Q232)<0,0,(Q232*Genanskaffelsespriser!$D250-(2009-Q$3)/$C232*Genanskaffelsespriser!$D250*Q232))","v":0},{"$f":"IF((R232*Genanskaffelsespriser!$D250-(2009-R$3)/$C232*Genanskaffelsespriser!$D250*R232)<0,0,(R232*Genanskaffelsespriser!$D250-(2009-R$3)/$C232*Genanskaffelsespriser!$D250*R232))","v":0},{"$f":"IF((S232*Genanskaffelsespriser!$D250-(2009-S$3)/$C232*Genanskaffelsespriser!$D250*S232)<0,0,(S232*Genanskaffelsespriser!$D250-(2009-S$3)/$C232*Genanskaffelsespriser!$D250*S232))","v":0},{"$f":"IF((T232*Genanskaffelsespriser!$D250-(2009-T$3)/$C232*Genanskaffelsespriser!$D250*T232)<0,0,(T232*Genanskaffelsespriser!$D250-(2009-T$3)/$C232*Genanskaffelsespriser!$D250*T232))","v":0},{"$f":"IF((U232*Genanskaffelsespriser!$D250-(2009-U$3)/$C232*Genanskaffelsespriser!$D250*U232)<0,0,(U232*Genanskaffelsespriser!$D250-(2009-U$3)/$C232*Genanskaffelsespriser!$D250*U232))","v":0},{"$f":"IF((V232*Genanskaffelsespriser!$D250-(2009-V$3)/$C232*Genanskaffelsespriser!$D250*V232)<0,0,(V232*Genanskaffelsespriser!$D250-(2009-V$3)/$C232*Genanskaffelsespriser!$D250*V232))","v":0},{"$f":"IF((W232*Genanskaffelsespriser!$D250-(2009-W$3)/$C232*Genanskaffelsespriser!$D250*W232)<0,0,(W232*Genanskaffelsespriser!$D250-(2009-W$3)/$C232*Genanskaffelsespriser!$D250*W232))","v":0},{"$f":"IF((X232*Genanskaffelsespriser!$D250-(2009-X$3)/$C232*Genanskaffelsespriser!$D250*X232)<0,0,(X232*Genanskaffelsespriser!$D250-(2009-X$3)/$C232*Genanskaffelsespriser!$D250*X232))","v":0},{"$f":"IF((Y232*Genanskaffelsespriser!$D250-(2009-Y$3)/$C232*Genanskaffelsespriser!$D250*Y232)<0,0,(Y232*Genanskaffelsespriser!$D250-(2009-Y$3)/$C232*Genanskaffelsespriser!$D250*Y232))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA232","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB232","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC232","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD232","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE232","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF232","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG232","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH232","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI232","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ232","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK232","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL232","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM232","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN232","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO232","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP232","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ232","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR232","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS232","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT232","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU232","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B251","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E251","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D233*Genanskaffelsespriser!$D251-(2009-D$3)/$C233*Genanskaffelsespriser!$D251*D233)<0,0,(D233*Genanskaffelsespriser!$D251-(2009-D$3)/$C233*Genanskaffelsespriser!$D251*D233))","v":0},{"$f":"IF((E233*Genanskaffelsespriser!$D251-(2009-E$3)/$C233*Genanskaffelsespriser!$D251*E233)<0,0,(E233*Genanskaffelsespriser!$D251-(2009-E$3)/$C233*Genanskaffelsespriser!$D251*E233))","v":0},{"$f":"IF((F233*Genanskaffelsespriser!$D251-(2009-F$3)/$C233*Genanskaffelsespriser!$D251*F233)<0,0,(F233*Genanskaffelsespriser!$D251-(2009-F$3)/$C233*Genanskaffelsespriser!$D251*F233))","v":0},{"$f":"IF((G233*Genanskaffelsespriser!$D251-(2009-G$3)/$C233*Genanskaffelsespriser!$D251*G233)<0,0,(G233*Genanskaffelsespriser!$D251-(2009-G$3)/$C233*Genanskaffelsespriser!$D251*G233))","v":0},{"$f":"IF((H233*Genanskaffelsespriser!$D251-(2009-H$3)/$C233*Genanskaffelsespriser!$D251*H233)<0,0,(H233*Genanskaffelsespriser!$D251-(2009-H$3)/$C233*Genanskaffelsespriser!$D251*H233))","v":0},{"$f":"IF((I233*Genanskaffelsespriser!$D251-(2009-I$3)/$C233*Genanskaffelsespriser!$D251*I233)<0,0,(I233*Genanskaffelsespriser!$D251-(2009-I$3)/$C233*Genanskaffelsespriser!$D251*I233))","v":0},{"$f":"IF((J233*Genanskaffelsespriser!$D251-(2009-J$3)/$C233*Genanskaffelsespriser!$D251*J233)<0,0,(J233*Genanskaffelsespriser!$D251-(2009-J$3)/$C233*Genanskaffelsespriser!$D251*J233))","v":0},{"$f":"IF((K233*Genanskaffelsespriser!$D251-(2009-K$3)/$C233*Genanskaffelsespriser!$D251*K233)<0,0,(K233*Genanskaffelsespriser!$D251-(2009-K$3)/$C233*Genanskaffelsespriser!$D251*K233))","v":0},{"$f":"IF((L233*Genanskaffelsespriser!$D251-(2009-L$3)/$C233*Genanskaffelsespriser!$D251*L233)<0,0,(L233*Genanskaffelsespriser!$D251-(2009-L$3)/$C233*Genanskaffelsespriser!$D251*L233))","v":0},{"$f":"IF((M233*Genanskaffelsespriser!$D251-(2009-M$3)/$C233*Genanskaffelsespriser!$D251*M233)<0,0,(M233*Genanskaffelsespriser!$D251-(2009-M$3)/$C233*Genanskaffelsespriser!$D251*M233))","v":0},{"$f":"IF((N233*Genanskaffelsespriser!$D251-(2009-N$3)/$C233*Genanskaffelsespriser!$D251*N233)<0,0,(N233*Genanskaffelsespriser!$D251-(2009-N$3)/$C233*Genanskaffelsespriser!$D251*N233))","v":0},{"$f":"IF((O233*Genanskaffelsespriser!$D251-(2009-O$3)/$C233*Genanskaffelsespriser!$D251*O233)<0,0,(O233*Genanskaffelsespriser!$D251-(2009-O$3)/$C233*Genanskaffelsespriser!$D251*O233))","v":0},{"$f":"IF((P233*Genanskaffelsespriser!$D251-(2009-P$3)/$C233*Genanskaffelsespriser!$D251*P233)<0,0,(P233*Genanskaffelsespriser!$D251-(2009-P$3)/$C233*Genanskaffelsespriser!$D251*P233))","v":0},{"$f":"IF((Q233*Genanskaffelsespriser!$D251-(2009-Q$3)/$C233*Genanskaffelsespriser!$D251*Q233)<0,0,(Q233*Genanskaffelsespriser!$D251-(2009-Q$3)/$C233*Genanskaffelsespriser!$D251*Q233))","v":0},{"$f":"IF((R233*Genanskaffelsespriser!$D251-(2009-R$3)/$C233*Genanskaffelsespriser!$D251*R233)<0,0,(R233*Genanskaffelsespriser!$D251-(2009-R$3)/$C233*Genanskaffelsespriser!$D251*R233))","v":0},{"$f":"IF((S233*Genanskaffelsespriser!$D251-(2009-S$3)/$C233*Genanskaffelsespriser!$D251*S233)<0,0,(S233*Genanskaffelsespriser!$D251-(2009-S$3)/$C233*Genanskaffelsespriser!$D251*S233))","v":0},{"$f":"IF((T233*Genanskaffelsespriser!$D251-(2009-T$3)/$C233*Genanskaffelsespriser!$D251*T233)<0,0,(T233*Genanskaffelsespriser!$D251-(2009-T$3)/$C233*Genanskaffelsespriser!$D251*T233))","v":0},{"$f":"IF((U233*Genanskaffelsespriser!$D251-(2009-U$3)/$C233*Genanskaffelsespriser!$D251*U233)<0,0,(U233*Genanskaffelsespriser!$D251-(2009-U$3)/$C233*Genanskaffelsespriser!$D251*U233))","v":0},{"$f":"IF((V233*Genanskaffelsespriser!$D251-(2009-V$3)/$C233*Genanskaffelsespriser!$D251*V233)<0,0,(V233*Genanskaffelsespriser!$D251-(2009-V$3)/$C233*Genanskaffelsespriser!$D251*V233))","v":0},{"$f":"IF((W233*Genanskaffelsespriser!$D251-(2009-W$3)/$C233*Genanskaffelsespriser!$D251*W233)<0,0,(W233*Genanskaffelsespriser!$D251-(2009-W$3)/$C233*Genanskaffelsespriser!$D251*W233))","v":0},{"$f":"IF((X233*Genanskaffelsespriser!$D251-(2009-X$3)/$C233*Genanskaffelsespriser!$D251*X233)<0,0,(X233*Genanskaffelsespriser!$D251-(2009-X$3)/$C233*Genanskaffelsespriser!$D251*X233))","v":0},{"$f":"IF((Y233*Genanskaffelsespriser!$D251-(2009-Y$3)/$C233*Genanskaffelsespriser!$D251*Y233)<0,0,(Y233*Genanskaffelsespriser!$D251-(2009-Y$3)/$C233*Genanskaffelsespriser!$D251*Y233))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA233","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB233","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC233","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD233","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE233","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF233","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG233","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH233","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI233","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ233","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK233","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL233","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM233","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN233","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO233","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP233","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ233","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR233","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS233","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT233","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU233","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D233:Y233)","v":0}]
[{"$f":"+Genanskaffelsespriser!B252","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E252","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D234*Genanskaffelsespriser!$D252-(2009-D$3)/$C234*Genanskaffelsespriser!$D252*D234)<0,0,(D234*Genanskaffelsespriser!$D252-(2009-D$3)/$C234*Genanskaffelsespriser!$D252*D234))","v":0},{"$f":"IF((E234*Genanskaffelsespriser!$D252-(2009-E$3)/$C234*Genanskaffelsespriser!$D252*E234)<0,0,(E234*Genanskaffelsespriser!$D252-(2009-E$3)/$C234*Genanskaffelsespriser!$D252*E234))","v":0},{"$f":"IF((F234*Genanskaffelsespriser!$D252-(2009-F$3)/$C234*Genanskaffelsespriser!$D252*F234)<0,0,(F234*Genanskaffelsespriser!$D252-(2009-F$3)/$C234*Genanskaffelsespriser!$D252*F234))","v":0},{"$f":"IF((G234*Genanskaffelsespriser!$D252-(2009-G$3)/$C234*Genanskaffelsespriser!$D252*G234)<0,0,(G234*Genanskaffelsespriser!$D252-(2009-G$3)/$C234*Genanskaffelsespriser!$D252*G234))","v":0},{"$f":"IF((H234*Genanskaffelsespriser!$D252-(2009-H$3)/$C234*Genanskaffelsespriser!$D252*H234)<0,0,(H234*Genanskaffelsespriser!$D252-(2009-H$3)/$C234*Genanskaffelsespriser!$D252*H234))","v":0},{"$f":"IF((I234*Genanskaffelsespriser!$D252-(2009-I$3)/$C234*Genanskaffelsespriser!$D252*I234)<0,0,(I234*Genanskaffelsespriser!$D252-(2009-I$3)/$C234*Genanskaffelsespriser!$D252*I234))","v":0},{"$f":"IF((J234*Genanskaffelsespriser!$D252-(2009-J$3)/$C234*Genanskaffelsespriser!$D252*J234)<0,0,(J234*Genanskaffelsespriser!$D252-(2009-J$3)/$C234*Genanskaffelsespriser!$D252*J234))","v":0},{"$f":"IF((K234*Genanskaffelsespriser!$D252-(2009-K$3)/$C234*Genanskaffelsespriser!$D252*K234)<0,0,(K234*Genanskaffelsespriser!$D252-(2009-K$3)/$C234*Genanskaffelsespriser!$D252*K234))","v":0},{"$f":"IF((L234*Genanskaffelsespriser!$D252-(2009-L$3)/$C234*Genanskaffelsespriser!$D252*L234)<0,0,(L234*Genanskaffelsespriser!$D252-(2009-L$3)/$C234*Genanskaffelsespriser!$D252*L234))","v":0},{"$f":"IF((M234*Genanskaffelsespriser!$D252-(2009-M$3)/$C234*Genanskaffelsespriser!$D252*M234)<0,0,(M234*Genanskaffelsespriser!$D252-(2009-M$3)/$C234*Genanskaffelsespriser!$D252*M234))","v":0},{"$f":"IF((N234*Genanskaffelsespriser!$D252-(2009-N$3)/$C234*Genanskaffelsespriser!$D252*N234)<0,0,(N234*Genanskaffelsespriser!$D252-(2009-N$3)/$C234*Genanskaffelsespriser!$D252*N234))","v":0},{"$f":"IF((O234*Genanskaffelsespriser!$D252-(2009-O$3)/$C234*Genanskaffelsespriser!$D252*O234)<0,0,(O234*Genanskaffelsespriser!$D252-(2009-O$3)/$C234*Genanskaffelsespriser!$D252*O234))","v":0},{"$f":"IF((P234*Genanskaffelsespriser!$D252-(2009-P$3)/$C234*Genanskaffelsespriser!$D252*P234)<0,0,(P234*Genanskaffelsespriser!$D252-(2009-P$3)/$C234*Genanskaffelsespriser!$D252*P234))","v":0},{"$f":"IF((Q234*Genanskaffelsespriser!$D252-(2009-Q$3)/$C234*Genanskaffelsespriser!$D252*Q234)<0,0,(Q234*Genanskaffelsespriser!$D252-(2009-Q$3)/$C234*Genanskaffelsespriser!$D252*Q234))","v":0},{"$f":"IF((R234*Genanskaffelsespriser!$D252-(2009-R$3)/$C234*Genanskaffelsespriser!$D252*R234)<0,0,(R234*Genanskaffelsespriser!$D252-(2009-R$3)/$C234*Genanskaffelsespriser!$D252*R234))","v":0},{"$f":"IF((S234*Genanskaffelsespriser!$D252-(2009-S$3)/$C234*Genanskaffelsespriser!$D252*S234)<0,0,(S234*Genanskaffelsespriser!$D252-(2009-S$3)/$C234*Genanskaffelsespriser!$D252*S234))","v":0},{"$f":"IF((T234*Genanskaffelsespriser!$D252-(2009-T$3)/$C234*Genanskaffelsespriser!$D252*T234)<0,0,(T234*Genanskaffelsespriser!$D252-(2009-T$3)/$C234*Genanskaffelsespriser!$D252*T234))","v":0},{"$f":"IF((U234*Genanskaffelsespriser!$D252-(2009-U$3)/$C234*Genanskaffelsespriser!$D252*U234)<0,0,(U234*Genanskaffelsespriser!$D252-(2009-U$3)/$C234*Genanskaffelsespriser!$D252*U234))","v":0},{"$f":"IF((V234*Genanskaffelsespriser!$D252-(2009-V$3)/$C234*Genanskaffelsespriser!$D252*V234)<0,0,(V234*Genanskaffelsespriser!$D252-(2009-V$3)/$C234*Genanskaffelsespriser!$D252*V234))","v":0},{"$f":"IF((W234*Genanskaffelsespriser!$D252-(2009-W$3)/$C234*Genanskaffelsespriser!$D252*W234)<0,0,(W234*Genanskaffelsespriser!$D252-(2009-W$3)/$C234*Genanskaffelsespriser!$D252*W234))","v":0},{"$f":"IF((X234*Genanskaffelsespriser!$D252-(2009-X$3)/$C234*Genanskaffelsespriser!$D252*X234)<0,0,(X234*Genanskaffelsespriser!$D252-(2009-X$3)/$C234*Genanskaffelsespriser!$D252*X234))","v":0},{"$f":"IF((Y234*Genanskaffelsespriser!$D252-(2009-Y$3)/$C234*Genanskaffelsespriser!$D252*Y234)<0,0,(Y234*Genanskaffelsespriser!$D252-(2009-Y$3)/$C234*Genanskaffelsespriser!$D252*Y234))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA234","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB234","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC234","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD234","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE234","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF234","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG234","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH234","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI234","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ234","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK234","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL234","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM234","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN234","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO234","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP234","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ234","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR234","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS234","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT234","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU234","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B253","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E253","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D235*Genanskaffelsespriser!$D253-(2009-D$3)/$C235*Genanskaffelsespriser!$D253*D235)<0,0,(D235*Genanskaffelsespriser!$D253-(2009-D$3)/$C235*Genanskaffelsespriser!$D253*D235))","v":0},{"$f":"IF((E235*Genanskaffelsespriser!$D253-(2009-E$3)/$C235*Genanskaffelsespriser!$D253*E235)<0,0,(E235*Genanskaffelsespriser!$D253-(2009-E$3)/$C235*Genanskaffelsespriser!$D253*E235))","v":0},{"$f":"IF((F235*Genanskaffelsespriser!$D253-(2009-F$3)/$C235*Genanskaffelsespriser!$D253*F235)<0,0,(F235*Genanskaffelsespriser!$D253-(2009-F$3)/$C235*Genanskaffelsespriser!$D253*F235))","v":0},{"$f":"IF((G235*Genanskaffelsespriser!$D253-(2009-G$3)/$C235*Genanskaffelsespriser!$D253*G235)<0,0,(G235*Genanskaffelsespriser!$D253-(2009-G$3)/$C235*Genanskaffelsespriser!$D253*G235))","v":0},{"$f":"IF((H235*Genanskaffelsespriser!$D253-(2009-H$3)/$C235*Genanskaffelsespriser!$D253*H235)<0,0,(H235*Genanskaffelsespriser!$D253-(2009-H$3)/$C235*Genanskaffelsespriser!$D253*H235))","v":0},{"$f":"IF((I235*Genanskaffelsespriser!$D253-(2009-I$3)/$C235*Genanskaffelsespriser!$D253*I235)<0,0,(I235*Genanskaffelsespriser!$D253-(2009-I$3)/$C235*Genanskaffelsespriser!$D253*I235))","v":0},{"$f":"IF((J235*Genanskaffelsespriser!$D253-(2009-J$3)/$C235*Genanskaffelsespriser!$D253*J235)<0,0,(J235*Genanskaffelsespriser!$D253-(2009-J$3)/$C235*Genanskaffelsespriser!$D253*J235))","v":0},{"$f":"IF((K235*Genanskaffelsespriser!$D253-(2009-K$3)/$C235*Genanskaffelsespriser!$D253*K235)<0,0,(K235*Genanskaffelsespriser!$D253-(2009-K$3)/$C235*Genanskaffelsespriser!$D253*K235))","v":0},{"$f":"IF((L235*Genanskaffelsespriser!$D253-(2009-L$3)/$C235*Genanskaffelsespriser!$D253*L235)<0,0,(L235*Genanskaffelsespriser!$D253-(2009-L$3)/$C235*Genanskaffelsespriser!$D253*L235))","v":0},{"$f":"IF((M235*Genanskaffelsespriser!$D253-(2009-M$3)/$C235*Genanskaffelsespriser!$D253*M235)<0,0,(M235*Genanskaffelsespriser!$D253-(2009-M$3)/$C235*Genanskaffelsespriser!$D253*M235))","v":0},{"$f":"IF((N235*Genanskaffelsespriser!$D253-(2009-N$3)/$C235*Genanskaffelsespriser!$D253*N235)<0,0,(N235*Genanskaffelsespriser!$D253-(2009-N$3)/$C235*Genanskaffelsespriser!$D253*N235))","v":0},{"$f":"IF((O235*Genanskaffelsespriser!$D253-(2009-O$3)/$C235*Genanskaffelsespriser!$D253*O235)<0,0,(O235*Genanskaffelsespriser!$D253-(2009-O$3)/$C235*Genanskaffelsespriser!$D253*O235))","v":0},{"$f":"IF((P235*Genanskaffelsespriser!$D253-(2009-P$3)/$C235*Genanskaffelsespriser!$D253*P235)<0,0,(P235*Genanskaffelsespriser!$D253-(2009-P$3)/$C235*Genanskaffelsespriser!$D253*P235))","v":0},{"$f":"IF((Q235*Genanskaffelsespriser!$D253-(2009-Q$3)/$C235*Genanskaffelsespriser!$D253*Q235)<0,0,(Q235*Genanskaffelsespriser!$D253-(2009-Q$3)/$C235*Genanskaffelsespriser!$D253*Q235))","v":0},{"$f":"IF((R235*Genanskaffelsespriser!$D253-(2009-R$3)/$C235*Genanskaffelsespriser!$D253*R235)<0,0,(R235*Genanskaffelsespriser!$D253-(2009-R$3)/$C235*Genanskaffelsespriser!$D253*R235))","v":0},{"$f":"IF((S235*Genanskaffelsespriser!$D253-(2009-S$3)/$C235*Genanskaffelsespriser!$D253*S235)<0,0,(S235*Genanskaffelsespriser!$D253-(2009-S$3)/$C235*Genanskaffelsespriser!$D253*S235))","v":0},{"$f":"IF((T235*Genanskaffelsespriser!$D253-(2009-T$3)/$C235*Genanskaffelsespriser!$D253*T235)<0,0,(T235*Genanskaffelsespriser!$D253-(2009-T$3)/$C235*Genanskaffelsespriser!$D253*T235))","v":0},{"$f":"IF((U235*Genanskaffelsespriser!$D253-(2009-U$3)/$C235*Genanskaffelsespriser!$D253*U235)<0,0,(U235*Genanskaffelsespriser!$D253-(2009-U$3)/$C235*Genanskaffelsespriser!$D253*U235))","v":0},{"$f":"IF((V235*Genanskaffelsespriser!$D253-(2009-V$3)/$C235*Genanskaffelsespriser!$D253*V235)<0,0,(V235*Genanskaffelsespriser!$D253-(2009-V$3)/$C235*Genanskaffelsespriser!$D253*V235))","v":0},{"$f":"IF((W235*Genanskaffelsespriser!$D253-(2009-W$3)/$C235*Genanskaffelsespriser!$D253*W235)<0,0,(W235*Genanskaffelsespriser!$D253-(2009-W$3)/$C235*Genanskaffelsespriser!$D253*W235))","v":0},{"$f":"IF((X235*Genanskaffelsespriser!$D253-(2009-X$3)/$C235*Genanskaffelsespriser!$D253*X235)<0,0,(X235*Genanskaffelsespriser!$D253-(2009-X$3)/$C235*Genanskaffelsespriser!$D253*X235))","v":0},{"$f":"IF((Y235*Genanskaffelsespriser!$D253-(2009-Y$3)/$C235*Genanskaffelsespriser!$D253*Y235)<0,0,(Y235*Genanskaffelsespriser!$D253-(2009-Y$3)/$C235*Genanskaffelsespriser!$D253*Y235))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA235","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB235","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC235","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD235","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE235","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF235","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG235","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH235","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI235","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ235","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK235","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL235","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM235","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN235","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO235","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP235","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ235","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR235","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS235","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT235","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU235","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B254","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E254","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D236*Genanskaffelsespriser!$D254-(2009-D$3)/$C236*Genanskaffelsespriser!$D254*D236)<0,0,(D236*Genanskaffelsespriser!$D254-(2009-D$3)/$C236*Genanskaffelsespriser!$D254*D236))","v":0},{"$f":"IF((E236*Genanskaffelsespriser!$D254-(2009-E$3)/$C236*Genanskaffelsespriser!$D254*E236)<0,0,(E236*Genanskaffelsespriser!$D254-(2009-E$3)/$C236*Genanskaffelsespriser!$D254*E236))","v":0},{"$f":"IF((F236*Genanskaffelsespriser!$D254-(2009-F$3)/$C236*Genanskaffelsespriser!$D254*F236)<0,0,(F236*Genanskaffelsespriser!$D254-(2009-F$3)/$C236*Genanskaffelsespriser!$D254*F236))","v":0},{"$f":"IF((G236*Genanskaffelsespriser!$D254-(2009-G$3)/$C236*Genanskaffelsespriser!$D254*G236)<0,0,(G236*Genanskaffelsespriser!$D254-(2009-G$3)/$C236*Genanskaffelsespriser!$D254*G236))","v":0},{"$f":"IF((H236*Genanskaffelsespriser!$D254-(2009-H$3)/$C236*Genanskaffelsespriser!$D254*H236)<0,0,(H236*Genanskaffelsespriser!$D254-(2009-H$3)/$C236*Genanskaffelsespriser!$D254*H236))","v":0},{"$f":"IF((I236*Genanskaffelsespriser!$D254-(2009-I$3)/$C236*Genanskaffelsespriser!$D254*I236)<0,0,(I236*Genanskaffelsespriser!$D254-(2009-I$3)/$C236*Genanskaffelsespriser!$D254*I236))","v":0},{"$f":"IF((J236*Genanskaffelsespriser!$D254-(2009-J$3)/$C236*Genanskaffelsespriser!$D254*J236)<0,0,(J236*Genanskaffelsespriser!$D254-(2009-J$3)/$C236*Genanskaffelsespriser!$D254*J236))","v":0},{"$f":"IF((K236*Genanskaffelsespriser!$D254-(2009-K$3)/$C236*Genanskaffelsespriser!$D254*K236)<0,0,(K236*Genanskaffelsespriser!$D254-(2009-K$3)/$C236*Genanskaffelsespriser!$D254*K236))","v":0},{"$f":"IF((L236*Genanskaffelsespriser!$D254-(2009-L$3)/$C236*Genanskaffelsespriser!$D254*L236)<0,0,(L236*Genanskaffelsespriser!$D254-(2009-L$3)/$C236*Genanskaffelsespriser!$D254*L236))","v":0},{"$f":"IF((M236*Genanskaffelsespriser!$D254-(2009-M$3)/$C236*Genanskaffelsespriser!$D254*M236)<0,0,(M236*Genanskaffelsespriser!$D254-(2009-M$3)/$C236*Genanskaffelsespriser!$D254*M236))","v":0},{"$f":"IF((N236*Genanskaffelsespriser!$D254-(2009-N$3)/$C236*Genanskaffelsespriser!$D254*N236)<0,0,(N236*Genanskaffelsespriser!$D254-(2009-N$3)/$C236*Genanskaffelsespriser!$D254*N236))","v":0},{"$f":"IF((O236*Genanskaffelsespriser!$D254-(2009-O$3)/$C236*Genanskaffelsespriser!$D254*O236)<0,0,(O236*Genanskaffelsespriser!$D254-(2009-O$3)/$C236*Genanskaffelsespriser!$D254*O236))","v":0},{"$f":"IF((P236*Genanskaffelsespriser!$D254-(2009-P$3)/$C236*Genanskaffelsespriser!$D254*P236)<0,0,(P236*Genanskaffelsespriser!$D254-(2009-P$3)/$C236*Genanskaffelsespriser!$D254*P236))","v":0},{"$f":"IF((Q236*Genanskaffelsespriser!$D254-(2009-Q$3)/$C236*Genanskaffelsespriser!$D254*Q236)<0,0,(Q236*Genanskaffelsespriser!$D254-(2009-Q$3)/$C236*Genanskaffelsespriser!$D254*Q236))","v":0},{"$f":"IF((R236*Genanskaffelsespriser!$D254-(2009-R$3)/$C236*Genanskaffelsespriser!$D254*R236)<0,0,(R236*Genanskaffelsespriser!$D254-(2009-R$3)/$C236*Genanskaffelsespriser!$D254*R236))","v":0},{"$f":"IF((S236*Genanskaffelsespriser!$D254-(2009-S$3)/$C236*Genanskaffelsespriser!$D254*S236)<0,0,(S236*Genanskaffelsespriser!$D254-(2009-S$3)/$C236*Genanskaffelsespriser!$D254*S236))","v":0},{"$f":"IF((T236*Genanskaffelsespriser!$D254-(2009-T$3)/$C236*Genanskaffelsespriser!$D254*T236)<0,0,(T236*Genanskaffelsespriser!$D254-(2009-T$3)/$C236*Genanskaffelsespriser!$D254*T236))","v":0},{"$f":"IF((U236*Genanskaffelsespriser!$D254-(2009-U$3)/$C236*Genanskaffelsespriser!$D254*U236)<0,0,(U236*Genanskaffelsespriser!$D254-(2009-U$3)/$C236*Genanskaffelsespriser!$D254*U236))","v":0},{"$f":"IF((V236*Genanskaffelsespriser!$D254-(2009-V$3)/$C236*Genanskaffelsespriser!$D254*V236)<0,0,(V236*Genanskaffelsespriser!$D254-(2009-V$3)/$C236*Genanskaffelsespriser!$D254*V236))","v":0},{"$f":"IF((W236*Genanskaffelsespriser!$D254-(2009-W$3)/$C236*Genanskaffelsespriser!$D254*W236)<0,0,(W236*Genanskaffelsespriser!$D254-(2009-W$3)/$C236*Genanskaffelsespriser!$D254*W236))","v":0},{"$f":"IF((X236*Genanskaffelsespriser!$D254-(2009-X$3)/$C236*Genanskaffelsespriser!$D254*X236)<0,0,(X236*Genanskaffelsespriser!$D254-(2009-X$3)/$C236*Genanskaffelsespriser!$D254*X236))","v":0},{"$f":"IF((Y236*Genanskaffelsespriser!$D254-(2009-Y$3)/$C236*Genanskaffelsespriser!$D254*Y236)<0,0,(Y236*Genanskaffelsespriser!$D254-(2009-Y$3)/$C236*Genanskaffelsespriser!$D254*Y236))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA236","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB236","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC236","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD236","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE236","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF236","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG236","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH236","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI236","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ236","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK236","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL236","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM236","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN236","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO236","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP236","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ236","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR236","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS236","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT236","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU236","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B255","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E255","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D237*Genanskaffelsespriser!$D255-(2009-D$3)/$C237*Genanskaffelsespriser!$D255*D237)<0,0,(D237*Genanskaffelsespriser!$D255-(2009-D$3)/$C237*Genanskaffelsespriser!$D255*D237))","v":0},{"$f":"IF((E237*Genanskaffelsespriser!$D255-(2009-E$3)/$C237*Genanskaffelsespriser!$D255*E237)<0,0,(E237*Genanskaffelsespriser!$D255-(2009-E$3)/$C237*Genanskaffelsespriser!$D255*E237))","v":0},{"$f":"IF((F237*Genanskaffelsespriser!$D255-(2009-F$3)/$C237*Genanskaffelsespriser!$D255*F237)<0,0,(F237*Genanskaffelsespriser!$D255-(2009-F$3)/$C237*Genanskaffelsespriser!$D255*F237))","v":0},{"$f":"IF((G237*Genanskaffelsespriser!$D255-(2009-G$3)/$C237*Genanskaffelsespriser!$D255*G237)<0,0,(G237*Genanskaffelsespriser!$D255-(2009-G$3)/$C237*Genanskaffelsespriser!$D255*G237))","v":0},{"$f":"IF((H237*Genanskaffelsespriser!$D255-(2009-H$3)/$C237*Genanskaffelsespriser!$D255*H237)<0,0,(H237*Genanskaffelsespriser!$D255-(2009-H$3)/$C237*Genanskaffelsespriser!$D255*H237))","v":0},{"$f":"IF((I237*Genanskaffelsespriser!$D255-(2009-I$3)/$C237*Genanskaffelsespriser!$D255*I237)<0,0,(I237*Genanskaffelsespriser!$D255-(2009-I$3)/$C237*Genanskaffelsespriser!$D255*I237))","v":0},{"$f":"IF((J237*Genanskaffelsespriser!$D255-(2009-J$3)/$C237*Genanskaffelsespriser!$D255*J237)<0,0,(J237*Genanskaffelsespriser!$D255-(2009-J$3)/$C237*Genanskaffelsespriser!$D255*J237))","v":0},{"$f":"IF((K237*Genanskaffelsespriser!$D255-(2009-K$3)/$C237*Genanskaffelsespriser!$D255*K237)<0,0,(K237*Genanskaffelsespriser!$D255-(2009-K$3)/$C237*Genanskaffelsespriser!$D255*K237))","v":0},{"$f":"IF((L237*Genanskaffelsespriser!$D255-(2009-L$3)/$C237*Genanskaffelsespriser!$D255*L237)<0,0,(L237*Genanskaffelsespriser!$D255-(2009-L$3)/$C237*Genanskaffelsespriser!$D255*L237))","v":0},{"$f":"IF((M237*Genanskaffelsespriser!$D255-(2009-M$3)/$C237*Genanskaffelsespriser!$D255*M237)<0,0,(M237*Genanskaffelsespriser!$D255-(2009-M$3)/$C237*Genanskaffelsespriser!$D255*M237))","v":0},{"$f":"IF((N237*Genanskaffelsespriser!$D255-(2009-N$3)/$C237*Genanskaffelsespriser!$D255*N237)<0,0,(N237*Genanskaffelsespriser!$D255-(2009-N$3)/$C237*Genanskaffelsespriser!$D255*N237))","v":0},{"$f":"IF((O237*Genanskaffelsespriser!$D255-(2009-O$3)/$C237*Genanskaffelsespriser!$D255*O237)<0,0,(O237*Genanskaffelsespriser!$D255-(2009-O$3)/$C237*Genanskaffelsespriser!$D255*O237))","v":0},{"$f":"IF((P237*Genanskaffelsespriser!$D255-(2009-P$3)/$C237*Genanskaffelsespriser!$D255*P237)<0,0,(P237*Genanskaffelsespriser!$D255-(2009-P$3)/$C237*Genanskaffelsespriser!$D255*P237))","v":0},{"$f":"IF((Q237*Genanskaffelsespriser!$D255-(2009-Q$3)/$C237*Genanskaffelsespriser!$D255*Q237)<0,0,(Q237*Genanskaffelsespriser!$D255-(2009-Q$3)/$C237*Genanskaffelsespriser!$D255*Q237))","v":0},{"$f":"IF((R237*Genanskaffelsespriser!$D255-(2009-R$3)/$C237*Genanskaffelsespriser!$D255*R237)<0,0,(R237*Genanskaffelsespriser!$D255-(2009-R$3)/$C237*Genanskaffelsespriser!$D255*R237))","v":0},{"$f":"IF((S237*Genanskaffelsespriser!$D255-(2009-S$3)/$C237*Genanskaffelsespriser!$D255*S237)<0,0,(S237*Genanskaffelsespriser!$D255-(2009-S$3)/$C237*Genanskaffelsespriser!$D255*S237))","v":0},{"$f":"IF((T237*Genanskaffelsespriser!$D255-(2009-T$3)/$C237*Genanskaffelsespriser!$D255*T237)<0,0,(T237*Genanskaffelsespriser!$D255-(2009-T$3)/$C237*Genanskaffelsespriser!$D255*T237))","v":0},{"$f":"IF((U237*Genanskaffelsespriser!$D255-(2009-U$3)/$C237*Genanskaffelsespriser!$D255*U237)<0,0,(U237*Genanskaffelsespriser!$D255-(2009-U$3)/$C237*Genanskaffelsespriser!$D255*U237))","v":0},{"$f":"IF((V237*Genanskaffelsespriser!$D255-(2009-V$3)/$C237*Genanskaffelsespriser!$D255*V237)<0,0,(V237*Genanskaffelsespriser!$D255-(2009-V$3)/$C237*Genanskaffelsespriser!$D255*V237))","v":0},{"$f":"IF((W237*Genanskaffelsespriser!$D255-(2009-W$3)/$C237*Genanskaffelsespriser!$D255*W237)<0,0,(W237*Genanskaffelsespriser!$D255-(2009-W$3)/$C237*Genanskaffelsespriser!$D255*W237))","v":0},{"$f":"IF((X237*Genanskaffelsespriser!$D255-(2009-X$3)/$C237*Genanskaffelsespriser!$D255*X237)<0,0,(X237*Genanskaffelsespriser!$D255-(2009-X$3)/$C237*Genanskaffelsespriser!$D255*X237))","v":0},{"$f":"IF((Y237*Genanskaffelsespriser!$D255-(2009-Y$3)/$C237*Genanskaffelsespriser!$D255*Y237)<0,0,(Y237*Genanskaffelsespriser!$D255-(2009-Y$3)/$C237*Genanskaffelsespriser!$D255*Y237))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA237","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB237","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC237","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD237","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE237","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF237","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG237","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH237","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI237","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ237","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK237","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL237","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM237","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN237","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO237","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP237","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ237","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR237","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS237","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT237","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU237","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B256","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E256","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D238*Genanskaffelsespriser!$D256-(2009-D$3)/$C238*Genanskaffelsespriser!$D256*D238)<0,0,(D238*Genanskaffelsespriser!$D256-(2009-D$3)/$C238*Genanskaffelsespriser!$D256*D238))","v":0},{"$f":"IF((E238*Genanskaffelsespriser!$D256-(2009-E$3)/$C238*Genanskaffelsespriser!$D256*E238)<0,0,(E238*Genanskaffelsespriser!$D256-(2009-E$3)/$C238*Genanskaffelsespriser!$D256*E238))","v":0},{"$f":"IF((F238*Genanskaffelsespriser!$D256-(2009-F$3)/$C238*Genanskaffelsespriser!$D256*F238)<0,0,(F238*Genanskaffelsespriser!$D256-(2009-F$3)/$C238*Genanskaffelsespriser!$D256*F238))","v":0},{"$f":"IF((G238*Genanskaffelsespriser!$D256-(2009-G$3)/$C238*Genanskaffelsespriser!$D256*G238)<0,0,(G238*Genanskaffelsespriser!$D256-(2009-G$3)/$C238*Genanskaffelsespriser!$D256*G238))","v":0},{"$f":"IF((H238*Genanskaffelsespriser!$D256-(2009-H$3)/$C238*Genanskaffelsespriser!$D256*H238)<0,0,(H238*Genanskaffelsespriser!$D256-(2009-H$3)/$C238*Genanskaffelsespriser!$D256*H238))","v":0},{"$f":"IF((I238*Genanskaffelsespriser!$D256-(2009-I$3)/$C238*Genanskaffelsespriser!$D256*I238)<0,0,(I238*Genanskaffelsespriser!$D256-(2009-I$3)/$C238*Genanskaffelsespriser!$D256*I238))","v":0},{"$f":"IF((J238*Genanskaffelsespriser!$D256-(2009-J$3)/$C238*Genanskaffelsespriser!$D256*J238)<0,0,(J238*Genanskaffelsespriser!$D256-(2009-J$3)/$C238*Genanskaffelsespriser!$D256*J238))","v":0},{"$f":"IF((K238*Genanskaffelsespriser!$D256-(2009-K$3)/$C238*Genanskaffelsespriser!$D256*K238)<0,0,(K238*Genanskaffelsespriser!$D256-(2009-K$3)/$C238*Genanskaffelsespriser!$D256*K238))","v":0},{"$f":"IF((L238*Genanskaffelsespriser!$D256-(2009-L$3)/$C238*Genanskaffelsespriser!$D256*L238)<0,0,(L238*Genanskaffelsespriser!$D256-(2009-L$3)/$C238*Genanskaffelsespriser!$D256*L238))","v":0},{"$f":"IF((M238*Genanskaffelsespriser!$D256-(2009-M$3)/$C238*Genanskaffelsespriser!$D256*M238)<0,0,(M238*Genanskaffelsespriser!$D256-(2009-M$3)/$C238*Genanskaffelsespriser!$D256*M238))","v":0},{"$f":"IF((N238*Genanskaffelsespriser!$D256-(2009-N$3)/$C238*Genanskaffelsespriser!$D256*N238)<0,0,(N238*Genanskaffelsespriser!$D256-(2009-N$3)/$C238*Genanskaffelsespriser!$D256*N238))","v":0},{"$f":"IF((O238*Genanskaffelsespriser!$D256-(2009-O$3)/$C238*Genanskaffelsespriser!$D256*O238)<0,0,(O238*Genanskaffelsespriser!$D256-(2009-O$3)/$C238*Genanskaffelsespriser!$D256*O238))","v":0},{"$f":"IF((P238*Genanskaffelsespriser!$D256-(2009-P$3)/$C238*Genanskaffelsespriser!$D256*P238)<0,0,(P238*Genanskaffelsespriser!$D256-(2009-P$3)/$C238*Genanskaffelsespriser!$D256*P238))","v":0},{"$f":"IF((Q238*Genanskaffelsespriser!$D256-(2009-Q$3)/$C238*Genanskaffelsespriser!$D256*Q238)<0,0,(Q238*Genanskaffelsespriser!$D256-(2009-Q$3)/$C238*Genanskaffelsespriser!$D256*Q238))","v":0},{"$f":"IF((R238*Genanskaffelsespriser!$D256-(2009-R$3)/$C238*Genanskaffelsespriser!$D256*R238)<0,0,(R238*Genanskaffelsespriser!$D256-(2009-R$3)/$C238*Genanskaffelsespriser!$D256*R238))","v":0},{"$f":"IF((S238*Genanskaffelsespriser!$D256-(2009-S$3)/$C238*Genanskaffelsespriser!$D256*S238)<0,0,(S238*Genanskaffelsespriser!$D256-(2009-S$3)/$C238*Genanskaffelsespriser!$D256*S238))","v":0},{"$f":"IF((T238*Genanskaffelsespriser!$D256-(2009-T$3)/$C238*Genanskaffelsespriser!$D256*T238)<0,0,(T238*Genanskaffelsespriser!$D256-(2009-T$3)/$C238*Genanskaffelsespriser!$D256*T238))","v":0},{"$f":"IF((U238*Genanskaffelsespriser!$D256-(2009-U$3)/$C238*Genanskaffelsespriser!$D256*U238)<0,0,(U238*Genanskaffelsespriser!$D256-(2009-U$3)/$C238*Genanskaffelsespriser!$D256*U238))","v":0},{"$f":"IF((V238*Genanskaffelsespriser!$D256-(2009-V$3)/$C238*Genanskaffelsespriser!$D256*V238)<0,0,(V238*Genanskaffelsespriser!$D256-(2009-V$3)/$C238*Genanskaffelsespriser!$D256*V238))","v":0},{"$f":"IF((W238*Genanskaffelsespriser!$D256-(2009-W$3)/$C238*Genanskaffelsespriser!$D256*W238)<0,0,(W238*Genanskaffelsespriser!$D256-(2009-W$3)/$C238*Genanskaffelsespriser!$D256*W238))","v":0},{"$f":"IF((X238*Genanskaffelsespriser!$D256-(2009-X$3)/$C238*Genanskaffelsespriser!$D256*X238)<0,0,(X238*Genanskaffelsespriser!$D256-(2009-X$3)/$C238*Genanskaffelsespriser!$D256*X238))","v":0},{"$f":"IF((Y238*Genanskaffelsespriser!$D256-(2009-Y$3)/$C238*Genanskaffelsespriser!$D256*Y238)<0,0,(Y238*Genanskaffelsespriser!$D256-(2009-Y$3)/$C238*Genanskaffelsespriser!$D256*Y238))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA238","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB238","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC238","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD238","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE238","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF238","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG238","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH238","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI238","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ238","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK238","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL238","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM238","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN238","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO238","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP238","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ238","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR238","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS238","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT238","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU238","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B257","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E257","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D239*Genanskaffelsespriser!$D257-(2009-D$3)/$C239*Genanskaffelsespriser!$D257*D239)<0,0,(D239*Genanskaffelsespriser!$D257-(2009-D$3)/$C239*Genanskaffelsespriser!$D257*D239))","v":0},{"$f":"IF((E239*Genanskaffelsespriser!$D257-(2009-E$3)/$C239*Genanskaffelsespriser!$D257*E239)<0,0,(E239*Genanskaffelsespriser!$D257-(2009-E$3)/$C239*Genanskaffelsespriser!$D257*E239))","v":0},{"$f":"IF((F239*Genanskaffelsespriser!$D257-(2009-F$3)/$C239*Genanskaffelsespriser!$D257*F239)<0,0,(F239*Genanskaffelsespriser!$D257-(2009-F$3)/$C239*Genanskaffelsespriser!$D257*F239))","v":0},{"$f":"IF((G239*Genanskaffelsespriser!$D257-(2009-G$3)/$C239*Genanskaffelsespriser!$D257*G239)<0,0,(G239*Genanskaffelsespriser!$D257-(2009-G$3)/$C239*Genanskaffelsespriser!$D257*G239))","v":0},{"$f":"IF((H239*Genanskaffelsespriser!$D257-(2009-H$3)/$C239*Genanskaffelsespriser!$D257*H239)<0,0,(H239*Genanskaffelsespriser!$D257-(2009-H$3)/$C239*Genanskaffelsespriser!$D257*H239))","v":0},{"$f":"IF((I239*Genanskaffelsespriser!$D257-(2009-I$3)/$C239*Genanskaffelsespriser!$D257*I239)<0,0,(I239*Genanskaffelsespriser!$D257-(2009-I$3)/$C239*Genanskaffelsespriser!$D257*I239))","v":0},{"$f":"IF((J239*Genanskaffelsespriser!$D257-(2009-J$3)/$C239*Genanskaffelsespriser!$D257*J239)<0,0,(J239*Genanskaffelsespriser!$D257-(2009-J$3)/$C239*Genanskaffelsespriser!$D257*J239))","v":0},{"$f":"IF((K239*Genanskaffelsespriser!$D257-(2009-K$3)/$C239*Genanskaffelsespriser!$D257*K239)<0,0,(K239*Genanskaffelsespriser!$D257-(2009-K$3)/$C239*Genanskaffelsespriser!$D257*K239))","v":0},{"$f":"IF((L239*Genanskaffelsespriser!$D257-(2009-L$3)/$C239*Genanskaffelsespriser!$D257*L239)<0,0,(L239*Genanskaffelsespriser!$D257-(2009-L$3)/$C239*Genanskaffelsespriser!$D257*L239))","v":0},{"$f":"IF((M239*Genanskaffelsespriser!$D257-(2009-M$3)/$C239*Genanskaffelsespriser!$D257*M239)<0,0,(M239*Genanskaffelsespriser!$D257-(2009-M$3)/$C239*Genanskaffelsespriser!$D257*M239))","v":0},{"$f":"IF((N239*Genanskaffelsespriser!$D257-(2009-N$3)/$C239*Genanskaffelsespriser!$D257*N239)<0,0,(N239*Genanskaffelsespriser!$D257-(2009-N$3)/$C239*Genanskaffelsespriser!$D257*N239))","v":0},{"$f":"IF((O239*Genanskaffelsespriser!$D257-(2009-O$3)/$C239*Genanskaffelsespriser!$D257*O239)<0,0,(O239*Genanskaffelsespriser!$D257-(2009-O$3)/$C239*Genanskaffelsespriser!$D257*O239))","v":0},{"$f":"IF((P239*Genanskaffelsespriser!$D257-(2009-P$3)/$C239*Genanskaffelsespriser!$D257*P239)<0,0,(P239*Genanskaffelsespriser!$D257-(2009-P$3)/$C239*Genanskaffelsespriser!$D257*P239))","v":0},{"$f":"IF((Q239*Genanskaffelsespriser!$D257-(2009-Q$3)/$C239*Genanskaffelsespriser!$D257*Q239)<0,0,(Q239*Genanskaffelsespriser!$D257-(2009-Q$3)/$C239*Genanskaffelsespriser!$D257*Q239))","v":0},{"$f":"IF((R239*Genanskaffelsespriser!$D257-(2009-R$3)/$C239*Genanskaffelsespriser!$D257*R239)<0,0,(R239*Genanskaffelsespriser!$D257-(2009-R$3)/$C239*Genanskaffelsespriser!$D257*R239))","v":0},{"$f":"IF((S239*Genanskaffelsespriser!$D257-(2009-S$3)/$C239*Genanskaffelsespriser!$D257*S239)<0,0,(S239*Genanskaffelsespriser!$D257-(2009-S$3)/$C239*Genanskaffelsespriser!$D257*S239))","v":0},{"$f":"IF((T239*Genanskaffelsespriser!$D257-(2009-T$3)/$C239*Genanskaffelsespriser!$D257*T239)<0,0,(T239*Genanskaffelsespriser!$D257-(2009-T$3)/$C239*Genanskaffelsespriser!$D257*T239))","v":0},{"$f":"IF((U239*Genanskaffelsespriser!$D257-(2009-U$3)/$C239*Genanskaffelsespriser!$D257*U239)<0,0,(U239*Genanskaffelsespriser!$D257-(2009-U$3)/$C239*Genanskaffelsespriser!$D257*U239))","v":0},{"$f":"IF((V239*Genanskaffelsespriser!$D257-(2009-V$3)/$C239*Genanskaffelsespriser!$D257*V239)<0,0,(V239*Genanskaffelsespriser!$D257-(2009-V$3)/$C239*Genanskaffelsespriser!$D257*V239))","v":0},{"$f":"IF((W239*Genanskaffelsespriser!$D257-(2009-W$3)/$C239*Genanskaffelsespriser!$D257*W239)<0,0,(W239*Genanskaffelsespriser!$D257-(2009-W$3)/$C239*Genanskaffelsespriser!$D257*W239))","v":0},{"$f":"IF((X239*Genanskaffelsespriser!$D257-(2009-X$3)/$C239*Genanskaffelsespriser!$D257*X239)<0,0,(X239*Genanskaffelsespriser!$D257-(2009-X$3)/$C239*Genanskaffelsespriser!$D257*X239))","v":0},{"$f":"IF((Y239*Genanskaffelsespriser!$D257-(2009-Y$3)/$C239*Genanskaffelsespriser!$D257*Y239)<0,0,(Y239*Genanskaffelsespriser!$D257-(2009-Y$3)/$C239*Genanskaffelsespriser!$D257*Y239))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA239","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB239","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC239","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD239","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE239","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF239","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG239","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH239","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI239","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ239","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK239","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL239","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM239","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN239","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO239","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP239","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ239","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR239","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS239","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT239","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU239","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B258","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E258","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D240*Genanskaffelsespriser!$D258-(2009-D$3)/($C240+D241)*Genanskaffelsespriser!$D258*D240)<0,0,(D240*Genanskaffelsespriser!$D258-(2009-D$3)/($C240+D241)*Genanskaffelsespriser!$D258*D240))","v":0},{"$f":"IF((E240*Genanskaffelsespriser!$D258-(2009-E$3)/($C240+E241)*Genanskaffelsespriser!$D258*E240)<0,0,(E240*Genanskaffelsespriser!$D258-(2009-E$3)/($C240+E241)*Genanskaffelsespriser!$D258*E240))","v":0},{"$f":"IF((F240*Genanskaffelsespriser!$D258-(2009-F$3)/($C240+F241)*Genanskaffelsespriser!$D258*F240)<0,0,(F240*Genanskaffelsespriser!$D258-(2009-F$3)/($C240+F241)*Genanskaffelsespriser!$D258*F240))","v":0},{"$f":"IF((G240*Genanskaffelsespriser!$D258-(2009-G$3)/($C240+G241)*Genanskaffelsespriser!$D258*G240)<0,0,(G240*Genanskaffelsespriser!$D258-(2009-G$3)/($C240+G241)*Genanskaffelsespriser!$D258*G240))","v":0},{"$f":"IF((H240*Genanskaffelsespriser!$D258-(2009-H$3)/($C240+H241)*Genanskaffelsespriser!$D258*H240)<0,0,(H240*Genanskaffelsespriser!$D258-(2009-H$3)/($C240+H241)*Genanskaffelsespriser!$D258*H240))","v":0},{"$f":"IF((I240*Genanskaffelsespriser!$D258-(2009-I$3)/($C240+I241)*Genanskaffelsespriser!$D258*I240)<0,0,(I240*Genanskaffelsespriser!$D258-(2009-I$3)/($C240+I241)*Genanskaffelsespriser!$D258*I240))","v":0},{"$f":"IF((J240*Genanskaffelsespriser!$D258-(2009-J$3)/($C240+J241)*Genanskaffelsespriser!$D258*J240)<0,0,(J240*Genanskaffelsespriser!$D258-(2009-J$3)/($C240+J241)*Genanskaffelsespriser!$D258*J240))","v":0},{"$f":"IF((K240*Genanskaffelsespriser!$D258-(2009-K$3)/($C240+K241)*Genanskaffelsespriser!$D258*K240)<0,0,(K240*Genanskaffelsespriser!$D258-(2009-K$3)/($C240+K241)*Genanskaffelsespriser!$D258*K240))","v":0},{"$f":"IF((L240*Genanskaffelsespriser!$D258-(2009-L$3)/($C240+L241)*Genanskaffelsespriser!$D258*L240)<0,0,(L240*Genanskaffelsespriser!$D258-(2009-L$3)/($C240+L241)*Genanskaffelsespriser!$D258*L240))","v":0},{"$f":"IF((M240*Genanskaffelsespriser!$D258-(2009-M$3)/($C240+M241)*Genanskaffelsespriser!$D258*M240)<0,0,(M240*Genanskaffelsespriser!$D258-(2009-M$3)/($C240+M241)*Genanskaffelsespriser!$D258*M240))","v":0},{"$f":"IF((N240*Genanskaffelsespriser!$D258-(2009-N$3)/($C240+N241)*Genanskaffelsespriser!$D258*N240)<0,0,(N240*Genanskaffelsespriser!$D258-(2009-N$3)/($C240+N241)*Genanskaffelsespriser!$D258*N240))","v":0},{"$f":"IF((O240*Genanskaffelsespriser!$D258-(2009-O$3)/($C240+O241)*Genanskaffelsespriser!$D258*O240)<0,0,(O240*Genanskaffelsespriser!$D258-(2009-O$3)/($C240+O241)*Genanskaffelsespriser!$D258*O240))","v":0},{"$f":"IF((P240*Genanskaffelsespriser!$D258-(2009-P$3)/($C240+P241)*Genanskaffelsespriser!$D258*P240)<0,0,(P240*Genanskaffelsespriser!$D258-(2009-P$3)/($C240+P241)*Genanskaffelsespriser!$D258*P240))","v":0},{"$f":"IF((Q240*Genanskaffelsespriser!$D258-(2009-Q$3)/($C240+Q241)*Genanskaffelsespriser!$D258*Q240)<0,0,(Q240*Genanskaffelsespriser!$D258-(2009-Q$3)/($C240+Q241)*Genanskaffelsespriser!$D258*Q240))","v":0},{"$f":"IF((R240*Genanskaffelsespriser!$D258-(2009-R$3)/($C240+R241)*Genanskaffelsespriser!$D258*R240)<0,0,(R240*Genanskaffelsespriser!$D258-(2009-R$3)/($C240+R241)*Genanskaffelsespriser!$D258*R240))","v":0},{"$f":"IF((S240*Genanskaffelsespriser!$D258-(2009-S$3)/($C240+S241)*Genanskaffelsespriser!$D258*S240)<0,0,(S240*Genanskaffelsespriser!$D258-(2009-S$3)/($C240+S241)*Genanskaffelsespriser!$D258*S240))","v":0},{"$f":"IF((T240*Genanskaffelsespriser!$D258-(2009-T$3)/($C240+T241)*Genanskaffelsespriser!$D258*T240)<0,0,(T240*Genanskaffelsespriser!$D258-(2009-T$3)/($C240+T241)*Genanskaffelsespriser!$D258*T240))","v":0},{"$f":"IF((U240*Genanskaffelsespriser!$D258-(2009-U$3)/($C240+U241)*Genanskaffelsespriser!$D258*U240)<0,0,(U240*Genanskaffelsespriser!$D258-(2009-U$3)/($C240+U241)*Genanskaffelsespriser!$D258*U240))","v":0},{"$f":"IF((V240*Genanskaffelsespriser!$D258-(2009-V$3)/($C240+V241)*Genanskaffelsespriser!$D258*V240)<0,0,(V240*Genanskaffelsespriser!$D258-(2009-V$3)/($C240+V241)*Genanskaffelsespriser!$D258*V240))","v":0},{"$f":"IF((W240*Genanskaffelsespriser!$D258-(2009-W$3)/($C240+W241)*Genanskaffelsespriser!$D258*W240)<0,0,(W240*Genanskaffelsespriser!$D258-(2009-W$3)/($C240+W241)*Genanskaffelsespriser!$D258*W240))","v":0},{"$f":"IF((X240*Genanskaffelsespriser!$D258-(2009-X$3)/($C240+X241)*Genanskaffelsespriser!$D258*X240)<0,0,(X240*Genanskaffelsespriser!$D258-(2009-X$3)/($C240+X241)*Genanskaffelsespriser!$D258*X240))","v":0},{"$f":"IF((Y240*Genanskaffelsespriser!$D258-(2009-Y$3)/($C240+Y241)*Genanskaffelsespriser!$D258*Y240)<0,0,(Y240*Genanskaffelsespriser!$D258-(2009-Y$3)/($C240+Y241)*Genanskaffelsespriser!$D258*Y240))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA240","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB240","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC240","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD240","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE240","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF240","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG240","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH240","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI240","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ240","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK240","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL240","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM240","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN240","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO240","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP240","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ240","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR240","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS240","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT240","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU240","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Overløbsbygværker - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW243:AW259)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT243:BT259)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ243:CQ259)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B260","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E260","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D243*Genanskaffelsespriser!$D260-(2009-D$3)/($C243+D244)*Genanskaffelsespriser!$D260*D243)<0,0,(D243*Genanskaffelsespriser!$D260-(2009-D$3)/($C243+D244)*Genanskaffelsespriser!$D260*D243))","v":0},{"$f":"IF((E243*Genanskaffelsespriser!$D260-(2009-E$3)/($C243+E244)*Genanskaffelsespriser!$D260*E243)<0,0,(E243*Genanskaffelsespriser!$D260-(2009-E$3)/($C243+E244)*Genanskaffelsespriser!$D260*E243))","v":0},{"$f":"IF((F243*Genanskaffelsespriser!$D260-(2009-F$3)/($C243+F244)*Genanskaffelsespriser!$D260*F243)<0,0,(F243*Genanskaffelsespriser!$D260-(2009-F$3)/($C243+F244)*Genanskaffelsespriser!$D260*F243))","v":0},{"$f":"IF((G243*Genanskaffelsespriser!$D260-(2009-G$3)/($C243+G244)*Genanskaffelsespriser!$D260*G243)<0,0,(G243*Genanskaffelsespriser!$D260-(2009-G$3)/($C243+G244)*Genanskaffelsespriser!$D260*G243))","v":0},{"$f":"IF((H243*Genanskaffelsespriser!$D260-(2009-H$3)/($C243+H244)*Genanskaffelsespriser!$D260*H243)<0,0,(H243*Genanskaffelsespriser!$D260-(2009-H$3)/($C243+H244)*Genanskaffelsespriser!$D260*H243))","v":0},{"$f":"IF((I243*Genanskaffelsespriser!$D260-(2009-I$3)/($C243+I244)*Genanskaffelsespriser!$D260*I243)<0,0,(I243*Genanskaffelsespriser!$D260-(2009-I$3)/($C243+I244)*Genanskaffelsespriser!$D260*I243))","v":0},{"$f":"IF((J243*Genanskaffelsespriser!$D260-(2009-J$3)/($C243+J244)*Genanskaffelsespriser!$D260*J243)<0,0,(J243*Genanskaffelsespriser!$D260-(2009-J$3)/($C243+J244)*Genanskaffelsespriser!$D260*J243))","v":0},{"$f":"IF((K243*Genanskaffelsespriser!$D260-(2009-K$3)/($C243+K244)*Genanskaffelsespriser!$D260*K243)<0,0,(K243*Genanskaffelsespriser!$D260-(2009-K$3)/($C243+K244)*Genanskaffelsespriser!$D260*K243))","v":0},{"$f":"IF((L243*Genanskaffelsespriser!$D260-(2009-L$3)/($C243+L244)*Genanskaffelsespriser!$D260*L243)<0,0,(L243*Genanskaffelsespriser!$D260-(2009-L$3)/($C243+L244)*Genanskaffelsespriser!$D260*L243))","v":0},{"$f":"IF((M243*Genanskaffelsespriser!$D260-(2009-M$3)/($C243+M244)*Genanskaffelsespriser!$D260*M243)<0,0,(M243*Genanskaffelsespriser!$D260-(2009-M$3)/($C243+M244)*Genanskaffelsespriser!$D260*M243))","v":0},{"$f":"IF((N243*Genanskaffelsespriser!$D260-(2009-N$3)/($C243+N244)*Genanskaffelsespriser!$D260*N243)<0,0,(N243*Genanskaffelsespriser!$D260-(2009-N$3)/($C243+N244)*Genanskaffelsespriser!$D260*N243))","v":0},{"$f":"IF((O243*Genanskaffelsespriser!$D260-(2009-O$3)/($C243+O244)*Genanskaffelsespriser!$D260*O243)<0,0,(O243*Genanskaffelsespriser!$D260-(2009-O$3)/($C243+O244)*Genanskaffelsespriser!$D260*O243))","v":0},{"$f":"IF((P243*Genanskaffelsespriser!$D260-(2009-P$3)/($C243+P244)*Genanskaffelsespriser!$D260*P243)<0,0,(P243*Genanskaffelsespriser!$D260-(2009-P$3)/($C243+P244)*Genanskaffelsespriser!$D260*P243))","v":0},{"$f":"IF((Q243*Genanskaffelsespriser!$D260-(2009-Q$3)/($C243+Q244)*Genanskaffelsespriser!$D260*Q243)<0,0,(Q243*Genanskaffelsespriser!$D260-(2009-Q$3)/($C243+Q244)*Genanskaffelsespriser!$D260*Q243))","v":0},{"$f":"IF((R243*Genanskaffelsespriser!$D260-(2009-R$3)/($C243+R244)*Genanskaffelsespriser!$D260*R243)<0,0,(R243*Genanskaffelsespriser!$D260-(2009-R$3)/($C243+R244)*Genanskaffelsespriser!$D260*R243))","v":0},{"$f":"IF((S243*Genanskaffelsespriser!$D260-(2009-S$3)/($C243+S244)*Genanskaffelsespriser!$D260*S243)<0,0,(S243*Genanskaffelsespriser!$D260-(2009-S$3)/($C243+S244)*Genanskaffelsespriser!$D260*S243))","v":0},{"$f":"IF((T243*Genanskaffelsespriser!$D260-(2009-T$3)/($C243+T244)*Genanskaffelsespriser!$D260*T243)<0,0,(T243*Genanskaffelsespriser!$D260-(2009-T$3)/($C243+T244)*Genanskaffelsespriser!$D260*T243))","v":0},{"$f":"IF((U243*Genanskaffelsespriser!$D260-(2009-U$3)/($C243+U244)*Genanskaffelsespriser!$D260*U243)<0,0,(U243*Genanskaffelsespriser!$D260-(2009-U$3)/($C243+U244)*Genanskaffelsespriser!$D260*U243))","v":0},{"$f":"IF((V243*Genanskaffelsespriser!$D260-(2009-V$3)/($C243+V244)*Genanskaffelsespriser!$D260*V243)<0,0,(V243*Genanskaffelsespriser!$D260-(2009-V$3)/($C243+V244)*Genanskaffelsespriser!$D260*V243))","v":0},{"$f":"IF((W243*Genanskaffelsespriser!$D260-(2009-W$3)/($C243+W244)*Genanskaffelsespriser!$D260*W243)<0,0,(W243*Genanskaffelsespriser!$D260-(2009-W$3)/($C243+W244)*Genanskaffelsespriser!$D260*W243))","v":0},{"$f":"IF((X243*Genanskaffelsespriser!$D260-(2009-X$3)/($C243+X244)*Genanskaffelsespriser!$D260*X243)<0,0,(X243*Genanskaffelsespriser!$D260-(2009-X$3)/($C243+X244)*Genanskaffelsespriser!$D260*X243))","v":0},{"$f":"IF((Y243*Genanskaffelsespriser!$D260-(2009-Y$3)/($C243+Y244)*Genanskaffelsespriser!$D260*Y243)<0,0,(Y243*Genanskaffelsespriser!$D260-(2009-Y$3)/($C243+Y244)*Genanskaffelsespriser!$D260*Y243))","v":0},{"$f":"+SUM(AA243:AV243)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA243","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB243","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC243","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD243","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE243","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF243","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG243","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH243","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI243","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ243","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK243","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL243","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM243","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN243","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO243","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP243","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ243","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR243","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS243","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT243","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU243","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV243","v":0},{"$f":"+SUM(AX243:BS243)","v":0},{"$f":"(AA243+AX243)/2","v":0},{"$f":"(AB243+AY243)/2","v":0},{"$f":"(AC243+AZ243)/2","v":0},{"$f":"(AD243+BA243)/2","v":0},{"$f":"(AE243+BB243)/2","v":0},{"$f":"(AF243+BC243)/2","v":0},{"$f":"(AG243+BD243)/2","v":0},{"$f":"(AH243+BE243)/2","v":0},{"$f":"(AI243+BF243)/2","v":0},{"$f":"(AJ243+BG243)/2","v":0},{"$f":"(AK243+BH243)/2","v":0},{"$f":"(AL243+BI243)/2","v":0},{"$f":"(AM243+BJ243)/2","v":0},{"$f":"(AN243+BK243)/2","v":0},{"$f":"(AO243+BL243)/2","v":0},{"$f":"(AP243+BM243)/2","v":0},{"$f":"(AQ243+BN243)/2","v":0},{"$f":"(AR243+BO243)/2","v":0},{"$f":"(AS243+BP243)/2","v":0},{"$f":"(AT243+BQ243)/2","v":0},{"$f":"(AU243+BR243)/2","v":0},{"$f":"(AV243+BS243)/2","v":0},{"$f":"+AVERAGE(AW243,BT243)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B261","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E261","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D245*Genanskaffelsespriser!$D261-(2009-D$3)/($C245+D246)*Genanskaffelsespriser!$D261*D245)<0,0,(D245*Genanskaffelsespriser!$D261-(2009-D$3)/($C245+D246)*Genanskaffelsespriser!$D261*D245))","v":0},{"$f":"IF((E245*Genanskaffelsespriser!$D261-(2009-E$3)/($C245+E246)*Genanskaffelsespriser!$D261*E245)<0,0,(E245*Genanskaffelsespriser!$D261-(2009-E$3)/($C245+E246)*Genanskaffelsespriser!$D261*E245))","v":0},{"$f":"IF((F245*Genanskaffelsespriser!$D261-(2009-F$3)/($C245+F246)*Genanskaffelsespriser!$D261*F245)<0,0,(F245*Genanskaffelsespriser!$D261-(2009-F$3)/($C245+F246)*Genanskaffelsespriser!$D261*F245))","v":0},{"$f":"IF((G245*Genanskaffelsespriser!$D261-(2009-G$3)/($C245+G246)*Genanskaffelsespriser!$D261*G245)<0,0,(G245*Genanskaffelsespriser!$D261-(2009-G$3)/($C245+G246)*Genanskaffelsespriser!$D261*G245))","v":0},{"$f":"IF((H245*Genanskaffelsespriser!$D261-(2009-H$3)/($C245+H246)*Genanskaffelsespriser!$D261*H245)<0,0,(H245*Genanskaffelsespriser!$D261-(2009-H$3)/($C245+H246)*Genanskaffelsespriser!$D261*H245))","v":0},{"$f":"IF((I245*Genanskaffelsespriser!$D261-(2009-I$3)/($C245+I246)*Genanskaffelsespriser!$D261*I245)<0,0,(I245*Genanskaffelsespriser!$D261-(2009-I$3)/($C245+I246)*Genanskaffelsespriser!$D261*I245))","v":0},{"$f":"IF((J245*Genanskaffelsespriser!$D261-(2009-J$3)/($C245+J246)*Genanskaffelsespriser!$D261*J245)<0,0,(J245*Genanskaffelsespriser!$D261-(2009-J$3)/($C245+J246)*Genanskaffelsespriser!$D261*J245))","v":0},{"$f":"IF((K245*Genanskaffelsespriser!$D261-(2009-K$3)/($C245+K246)*Genanskaffelsespriser!$D261*K245)<0,0,(K245*Genanskaffelsespriser!$D261-(2009-K$3)/($C245+K246)*Genanskaffelsespriser!$D261*K245))","v":0},{"$f":"IF((L245*Genanskaffelsespriser!$D261-(2009-L$3)/($C245+L246)*Genanskaffelsespriser!$D261*L245)<0,0,(L245*Genanskaffelsespriser!$D261-(2009-L$3)/($C245+L246)*Genanskaffelsespriser!$D261*L245))","v":0},{"$f":"IF((M245*Genanskaffelsespriser!$D261-(2009-M$3)/($C245+M246)*Genanskaffelsespriser!$D261*M245)<0,0,(M245*Genanskaffelsespriser!$D261-(2009-M$3)/($C245+M246)*Genanskaffelsespriser!$D261*M245))","v":0},{"$f":"IF((N245*Genanskaffelsespriser!$D261-(2009-N$3)/($C245+N246)*Genanskaffelsespriser!$D261*N245)<0,0,(N245*Genanskaffelsespriser!$D261-(2009-N$3)/($C245+N246)*Genanskaffelsespriser!$D261*N245))","v":0},{"$f":"IF((O245*Genanskaffelsespriser!$D261-(2009-O$3)/($C245+O246)*Genanskaffelsespriser!$D261*O245)<0,0,(O245*Genanskaffelsespriser!$D261-(2009-O$3)/($C245+O246)*Genanskaffelsespriser!$D261*O245))","v":0},{"$f":"IF((P245*Genanskaffelsespriser!$D261-(2009-P$3)/($C245+P246)*Genanskaffelsespriser!$D261*P245)<0,0,(P245*Genanskaffelsespriser!$D261-(2009-P$3)/($C245+P246)*Genanskaffelsespriser!$D261*P245))","v":0},{"$f":"IF((Q245*Genanskaffelsespriser!$D261-(2009-Q$3)/($C245+Q246)*Genanskaffelsespriser!$D261*Q245)<0,0,(Q245*Genanskaffelsespriser!$D261-(2009-Q$3)/($C245+Q246)*Genanskaffelsespriser!$D261*Q245))","v":0},{"$f":"IF((R245*Genanskaffelsespriser!$D261-(2009-R$3)/($C245+R246)*Genanskaffelsespriser!$D261*R245)<0,0,(R245*Genanskaffelsespriser!$D261-(2009-R$3)/($C245+R246)*Genanskaffelsespriser!$D261*R245))","v":0},{"$f":"IF((S245*Genanskaffelsespriser!$D261-(2009-S$3)/($C245+S246)*Genanskaffelsespriser!$D261*S245)<0,0,(S245*Genanskaffelsespriser!$D261-(2009-S$3)/($C245+S246)*Genanskaffelsespriser!$D261*S245))","v":0},{"$f":"IF((T245*Genanskaffelsespriser!$D261-(2009-T$3)/($C245+T246)*Genanskaffelsespriser!$D261*T245)<0,0,(T245*Genanskaffelsespriser!$D261-(2009-T$3)/($C245+T246)*Genanskaffelsespriser!$D261*T245))","v":0},{"$f":"IF((U245*Genanskaffelsespriser!$D261-(2009-U$3)/($C245+U246)*Genanskaffelsespriser!$D261*U245)<0,0,(U245*Genanskaffelsespriser!$D261-(2009-U$3)/($C245+U246)*Genanskaffelsespriser!$D261*U245))","v":0},{"$f":"IF((V245*Genanskaffelsespriser!$D261-(2009-V$3)/($C245+V246)*Genanskaffelsespriser!$D261*V245)<0,0,(V245*Genanskaffelsespriser!$D261-(2009-V$3)/($C245+V246)*Genanskaffelsespriser!$D261*V245))","v":0},{"$f":"IF((W245*Genanskaffelsespriser!$D261-(2009-W$3)/($C245+W246)*Genanskaffelsespriser!$D261*W245)<0,0,(W245*Genanskaffelsespriser!$D261-(2009-W$3)/($C245+W246)*Genanskaffelsespriser!$D261*W245))","v":0},{"$f":"IF((X245*Genanskaffelsespriser!$D261-(2009-X$3)/($C245+X246)*Genanskaffelsespriser!$D261*X245)<0,0,(X245*Genanskaffelsespriser!$D261-(2009-X$3)/($C245+X246)*Genanskaffelsespriser!$D261*X245))","v":0},{"$f":"IF((Y245*Genanskaffelsespriser!$D261-(2009-Y$3)/($C245+Y246)*Genanskaffelsespriser!$D261*Y245)<0,0,(Y245*Genanskaffelsespriser!$D261-(2009-Y$3)/($C245+Y246)*Genanskaffelsespriser!$D261*Y245))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA245","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB245","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC245","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD245","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE245","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF245","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG245","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH245","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI245","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ245","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK245","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL245","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM245","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN245","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO245","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP245","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ245","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR245","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS245","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT245","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU245","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B262","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E262","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D247*Genanskaffelsespriser!$D262-(2009-D$3)/($C247+D248)*Genanskaffelsespriser!$D262*D247)<0,0,(D247*Genanskaffelsespriser!$D262-(2009-D$3)/($C247+D248)*Genanskaffelsespriser!$D262*D247))","v":0},{"$f":"IF((E247*Genanskaffelsespriser!$D262-(2009-E$3)/($C247+E248)*Genanskaffelsespriser!$D262*E247)<0,0,(E247*Genanskaffelsespriser!$D262-(2009-E$3)/($C247+E248)*Genanskaffelsespriser!$D262*E247))","v":0},{"$f":"IF((F247*Genanskaffelsespriser!$D262-(2009-F$3)/($C247+F248)*Genanskaffelsespriser!$D262*F247)<0,0,(F247*Genanskaffelsespriser!$D262-(2009-F$3)/($C247+F248)*Genanskaffelsespriser!$D262*F247))","v":0},{"$f":"IF((G247*Genanskaffelsespriser!$D262-(2009-G$3)/($C247+G248)*Genanskaffelsespriser!$D262*G247)<0,0,(G247*Genanskaffelsespriser!$D262-(2009-G$3)/($C247+G248)*Genanskaffelsespriser!$D262*G247))","v":0},{"$f":"IF((H247*Genanskaffelsespriser!$D262-(2009-H$3)/($C247+H248)*Genanskaffelsespriser!$D262*H247)<0,0,(H247*Genanskaffelsespriser!$D262-(2009-H$3)/($C247+H248)*Genanskaffelsespriser!$D262*H247))","v":0},{"$f":"IF((I247*Genanskaffelsespriser!$D262-(2009-I$3)/($C247+I248)*Genanskaffelsespriser!$D262*I247)<0,0,(I247*Genanskaffelsespriser!$D262-(2009-I$3)/($C247+I248)*Genanskaffelsespriser!$D262*I247))","v":0},{"$f":"IF((J247*Genanskaffelsespriser!$D262-(2009-J$3)/($C247+J248)*Genanskaffelsespriser!$D262*J247)<0,0,(J247*Genanskaffelsespriser!$D262-(2009-J$3)/($C247+J248)*Genanskaffelsespriser!$D262*J247))","v":0},{"$f":"IF((K247*Genanskaffelsespriser!$D262-(2009-K$3)/($C247+K248)*Genanskaffelsespriser!$D262*K247)<0,0,(K247*Genanskaffelsespriser!$D262-(2009-K$3)/($C247+K248)*Genanskaffelsespriser!$D262*K247))","v":0},{"$f":"IF((L247*Genanskaffelsespriser!$D262-(2009-L$3)/($C247+L248)*Genanskaffelsespriser!$D262*L247)<0,0,(L247*Genanskaffelsespriser!$D262-(2009-L$3)/($C247+L248)*Genanskaffelsespriser!$D262*L247))","v":0},{"$f":"IF((M247*Genanskaffelsespriser!$D262-(2009-M$3)/($C247+M248)*Genanskaffelsespriser!$D262*M247)<0,0,(M247*Genanskaffelsespriser!$D262-(2009-M$3)/($C247+M248)*Genanskaffelsespriser!$D262*M247))","v":0},{"$f":"IF((N247*Genanskaffelsespriser!$D262-(2009-N$3)/($C247+N248)*Genanskaffelsespriser!$D262*N247)<0,0,(N247*Genanskaffelsespriser!$D262-(2009-N$3)/($C247+N248)*Genanskaffelsespriser!$D262*N247))","v":0},{"$f":"IF((O247*Genanskaffelsespriser!$D262-(2009-O$3)/($C247+O248)*Genanskaffelsespriser!$D262*O247)<0,0,(O247*Genanskaffelsespriser!$D262-(2009-O$3)/($C247+O248)*Genanskaffelsespriser!$D262*O247))","v":0},{"$f":"IF((P247*Genanskaffelsespriser!$D262-(2009-P$3)/($C247+P248)*Genanskaffelsespriser!$D262*P247)<0,0,(P247*Genanskaffelsespriser!$D262-(2009-P$3)/($C247+P248)*Genanskaffelsespriser!$D262*P247))","v":0},{"$f":"IF((Q247*Genanskaffelsespriser!$D262-(2009-Q$3)/($C247+Q248)*Genanskaffelsespriser!$D262*Q247)<0,0,(Q247*Genanskaffelsespriser!$D262-(2009-Q$3)/($C247+Q248)*Genanskaffelsespriser!$D262*Q247))","v":0},{"$f":"IF((R247*Genanskaffelsespriser!$D262-(2009-R$3)/($C247+R248)*Genanskaffelsespriser!$D262*R247)<0,0,(R247*Genanskaffelsespriser!$D262-(2009-R$3)/($C247+R248)*Genanskaffelsespriser!$D262*R247))","v":0},{"$f":"IF((S247*Genanskaffelsespriser!$D262-(2009-S$3)/($C247+S248)*Genanskaffelsespriser!$D262*S247)<0,0,(S247*Genanskaffelsespriser!$D262-(2009-S$3)/($C247+S248)*Genanskaffelsespriser!$D262*S247))","v":0},{"$f":"IF((T247*Genanskaffelsespriser!$D262-(2009-T$3)/($C247+T248)*Genanskaffelsespriser!$D262*T247)<0,0,(T247*Genanskaffelsespriser!$D262-(2009-T$3)/($C247+T248)*Genanskaffelsespriser!$D262*T247))","v":0},{"$f":"IF((U247*Genanskaffelsespriser!$D262-(2009-U$3)/($C247+U248)*Genanskaffelsespriser!$D262*U247)<0,0,(U247*Genanskaffelsespriser!$D262-(2009-U$3)/($C247+U248)*Genanskaffelsespriser!$D262*U247))","v":0},{"$f":"IF((V247*Genanskaffelsespriser!$D262-(2009-V$3)/($C247+V248)*Genanskaffelsespriser!$D262*V247)<0,0,(V247*Genanskaffelsespriser!$D262-(2009-V$3)/($C247+V248)*Genanskaffelsespriser!$D262*V247))","v":0},{"$f":"IF((W247*Genanskaffelsespriser!$D262-(2009-W$3)/($C247+W248)*Genanskaffelsespriser!$D262*W247)<0,0,(W247*Genanskaffelsespriser!$D262-(2009-W$3)/($C247+W248)*Genanskaffelsespriser!$D262*W247))","v":0},{"$f":"IF((X247*Genanskaffelsespriser!$D262-(2009-X$3)/($C247+X248)*Genanskaffelsespriser!$D262*X247)<0,0,(X247*Genanskaffelsespriser!$D262-(2009-X$3)/($C247+X248)*Genanskaffelsespriser!$D262*X247))","v":0},{"$f":"IF((Y247*Genanskaffelsespriser!$D262-(2009-Y$3)/($C247+Y248)*Genanskaffelsespriser!$D262*Y247)<0,0,(Y247*Genanskaffelsespriser!$D262-(2009-Y$3)/($C247+Y248)*Genanskaffelsespriser!$D262*Y247))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA247","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB247","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC247","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD247","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE247","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF247","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG247","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH247","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI247","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ247","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK247","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL247","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM247","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN247","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO247","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP247","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ247","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR247","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS247","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT247","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU247","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B263","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E263","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D249*Genanskaffelsespriser!$D263-(2009-D$3)/$C249*Genanskaffelsespriser!$D263*D249)<0,0,(D249*Genanskaffelsespriser!$D263-(2009-D$3)/$C249*Genanskaffelsespriser!$D263*D249))","v":0},{"$f":"IF((E249*Genanskaffelsespriser!$D263-(2009-E$3)/$C249*Genanskaffelsespriser!$D263*E249)<0,0,(E249*Genanskaffelsespriser!$D263-(2009-E$3)/$C249*Genanskaffelsespriser!$D263*E249))","v":0},{"$f":"IF((F249*Genanskaffelsespriser!$D263-(2009-F$3)/$C249*Genanskaffelsespriser!$D263*F249)<0,0,(F249*Genanskaffelsespriser!$D263-(2009-F$3)/$C249*Genanskaffelsespriser!$D263*F249))","v":0},{"$f":"IF((G249*Genanskaffelsespriser!$D263-(2009-G$3)/$C249*Genanskaffelsespriser!$D263*G249)<0,0,(G249*Genanskaffelsespriser!$D263-(2009-G$3)/$C249*Genanskaffelsespriser!$D263*G249))","v":0},{"$f":"IF((H249*Genanskaffelsespriser!$D263-(2009-H$3)/$C249*Genanskaffelsespriser!$D263*H249)<0,0,(H249*Genanskaffelsespriser!$D263-(2009-H$3)/$C249*Genanskaffelsespriser!$D263*H249))","v":0},{"$f":"IF((I249*Genanskaffelsespriser!$D263-(2009-I$3)/$C249*Genanskaffelsespriser!$D263*I249)<0,0,(I249*Genanskaffelsespriser!$D263-(2009-I$3)/$C249*Genanskaffelsespriser!$D263*I249))","v":0},{"$f":"IF((J249*Genanskaffelsespriser!$D263-(2009-J$3)/$C249*Genanskaffelsespriser!$D263*J249)<0,0,(J249*Genanskaffelsespriser!$D263-(2009-J$3)/$C249*Genanskaffelsespriser!$D263*J249))","v":0},{"$f":"IF((K249*Genanskaffelsespriser!$D263-(2009-K$3)/$C249*Genanskaffelsespriser!$D263*K249)<0,0,(K249*Genanskaffelsespriser!$D263-(2009-K$3)/$C249*Genanskaffelsespriser!$D263*K249))","v":0},{"$f":"IF((L249*Genanskaffelsespriser!$D263-(2009-L$3)/$C249*Genanskaffelsespriser!$D263*L249)<0,0,(L249*Genanskaffelsespriser!$D263-(2009-L$3)/$C249*Genanskaffelsespriser!$D263*L249))","v":0},{"$f":"IF((M249*Genanskaffelsespriser!$D263-(2009-M$3)/$C249*Genanskaffelsespriser!$D263*M249)<0,0,(M249*Genanskaffelsespriser!$D263-(2009-M$3)/$C249*Genanskaffelsespriser!$D263*M249))","v":0},{"$f":"IF((N249*Genanskaffelsespriser!$D263-(2009-N$3)/$C249*Genanskaffelsespriser!$D263*N249)<0,0,(N249*Genanskaffelsespriser!$D263-(2009-N$3)/$C249*Genanskaffelsespriser!$D263*N249))","v":0},{"$f":"IF((O249*Genanskaffelsespriser!$D263-(2009-O$3)/$C249*Genanskaffelsespriser!$D263*O249)<0,0,(O249*Genanskaffelsespriser!$D263-(2009-O$3)/$C249*Genanskaffelsespriser!$D263*O249))","v":0},{"$f":"IF((P249*Genanskaffelsespriser!$D263-(2009-P$3)/$C249*Genanskaffelsespriser!$D263*P249)<0,0,(P249*Genanskaffelsespriser!$D263-(2009-P$3)/$C249*Genanskaffelsespriser!$D263*P249))","v":0},{"$f":"IF((Q249*Genanskaffelsespriser!$D263-(2009-Q$3)/$C249*Genanskaffelsespriser!$D263*Q249)<0,0,(Q249*Genanskaffelsespriser!$D263-(2009-Q$3)/$C249*Genanskaffelsespriser!$D263*Q249))","v":0},{"$f":"IF((R249*Genanskaffelsespriser!$D263-(2009-R$3)/$C249*Genanskaffelsespriser!$D263*R249)<0,0,(R249*Genanskaffelsespriser!$D263-(2009-R$3)/$C249*Genanskaffelsespriser!$D263*R249))","v":0},{"$f":"IF((S249*Genanskaffelsespriser!$D263-(2009-S$3)/$C249*Genanskaffelsespriser!$D263*S249)<0,0,(S249*Genanskaffelsespriser!$D263-(2009-S$3)/$C249*Genanskaffelsespriser!$D263*S249))","v":0},{"$f":"IF((T249*Genanskaffelsespriser!$D263-(2009-T$3)/$C249*Genanskaffelsespriser!$D263*T249)<0,0,(T249*Genanskaffelsespriser!$D263-(2009-T$3)/$C249*Genanskaffelsespriser!$D263*T249))","v":0},{"$f":"IF((U249*Genanskaffelsespriser!$D263-(2009-U$3)/$C249*Genanskaffelsespriser!$D263*U249)<0,0,(U249*Genanskaffelsespriser!$D263-(2009-U$3)/$C249*Genanskaffelsespriser!$D263*U249))","v":0},{"$f":"IF((V249*Genanskaffelsespriser!$D263-(2009-V$3)/$C249*Genanskaffelsespriser!$D263*V249)<0,0,(V249*Genanskaffelsespriser!$D263-(2009-V$3)/$C249*Genanskaffelsespriser!$D263*V249))","v":0},{"$f":"IF((W249*Genanskaffelsespriser!$D263-(2009-W$3)/$C249*Genanskaffelsespriser!$D263*W249)<0,0,(W249*Genanskaffelsespriser!$D263-(2009-W$3)/$C249*Genanskaffelsespriser!$D263*W249))","v":0},{"$f":"IF((X249*Genanskaffelsespriser!$D263-(2009-X$3)/$C249*Genanskaffelsespriser!$D263*X249)<0,0,(X249*Genanskaffelsespriser!$D263-(2009-X$3)/$C249*Genanskaffelsespriser!$D263*X249))","v":0},{"$f":"IF((Y249*Genanskaffelsespriser!$D263-(2009-Y$3)/$C249*Genanskaffelsespriser!$D263*Y249)<0,0,(Y249*Genanskaffelsespriser!$D263-(2009-Y$3)/$C249*Genanskaffelsespriser!$D263*Y249))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA249","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB249","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC249","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD249","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE249","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF249","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG249","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH249","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI249","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ249","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK249","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL249","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM249","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN249","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO249","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP249","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ249","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR249","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS249","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT249","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU249","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B264","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E264","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D250*Genanskaffelsespriser!$D264-(2009-D$3)/$C250*Genanskaffelsespriser!$D264*D250)<0,0,(D250*Genanskaffelsespriser!$D264-(2009-D$3)/$C250*Genanskaffelsespriser!$D264*D250))","v":0},{"$f":"IF((E250*Genanskaffelsespriser!$D264-(2009-E$3)/$C250*Genanskaffelsespriser!$D264*E250)<0,0,(E250*Genanskaffelsespriser!$D264-(2009-E$3)/$C250*Genanskaffelsespriser!$D264*E250))","v":0},{"$f":"IF((F250*Genanskaffelsespriser!$D264-(2009-F$3)/$C250*Genanskaffelsespriser!$D264*F250)<0,0,(F250*Genanskaffelsespriser!$D264-(2009-F$3)/$C250*Genanskaffelsespriser!$D264*F250))","v":0},{"$f":"IF((G250*Genanskaffelsespriser!$D264-(2009-G$3)/$C250*Genanskaffelsespriser!$D264*G250)<0,0,(G250*Genanskaffelsespriser!$D264-(2009-G$3)/$C250*Genanskaffelsespriser!$D264*G250))","v":0},{"$f":"IF((H250*Genanskaffelsespriser!$D264-(2009-H$3)/$C250*Genanskaffelsespriser!$D264*H250)<0,0,(H250*Genanskaffelsespriser!$D264-(2009-H$3)/$C250*Genanskaffelsespriser!$D264*H250))","v":0},{"$f":"IF((I250*Genanskaffelsespriser!$D264-(2009-I$3)/$C250*Genanskaffelsespriser!$D264*I250)<0,0,(I250*Genanskaffelsespriser!$D264-(2009-I$3)/$C250*Genanskaffelsespriser!$D264*I250))","v":0},{"$f":"IF((J250*Genanskaffelsespriser!$D264-(2009-J$3)/$C250*Genanskaffelsespriser!$D264*J250)<0,0,(J250*Genanskaffelsespriser!$D264-(2009-J$3)/$C250*Genanskaffelsespriser!$D264*J250))","v":0},{"$f":"IF((K250*Genanskaffelsespriser!$D264-(2009-K$3)/$C250*Genanskaffelsespriser!$D264*K250)<0,0,(K250*Genanskaffelsespriser!$D264-(2009-K$3)/$C250*Genanskaffelsespriser!$D264*K250))","v":0},{"$f":"IF((L250*Genanskaffelsespriser!$D264-(2009-L$3)/$C250*Genanskaffelsespriser!$D264*L250)<0,0,(L250*Genanskaffelsespriser!$D264-(2009-L$3)/$C250*Genanskaffelsespriser!$D264*L250))","v":0},{"$f":"IF((M250*Genanskaffelsespriser!$D264-(2009-M$3)/$C250*Genanskaffelsespriser!$D264*M250)<0,0,(M250*Genanskaffelsespriser!$D264-(2009-M$3)/$C250*Genanskaffelsespriser!$D264*M250))","v":0},{"$f":"IF((N250*Genanskaffelsespriser!$D264-(2009-N$3)/$C250*Genanskaffelsespriser!$D264*N250)<0,0,(N250*Genanskaffelsespriser!$D264-(2009-N$3)/$C250*Genanskaffelsespriser!$D264*N250))","v":0},{"$f":"IF((O250*Genanskaffelsespriser!$D264-(2009-O$3)/$C250*Genanskaffelsespriser!$D264*O250)<0,0,(O250*Genanskaffelsespriser!$D264-(2009-O$3)/$C250*Genanskaffelsespriser!$D264*O250))","v":0},{"$f":"IF((P250*Genanskaffelsespriser!$D264-(2009-P$3)/$C250*Genanskaffelsespriser!$D264*P250)<0,0,(P250*Genanskaffelsespriser!$D264-(2009-P$3)/$C250*Genanskaffelsespriser!$D264*P250))","v":0},{"$f":"IF((Q250*Genanskaffelsespriser!$D264-(2009-Q$3)/$C250*Genanskaffelsespriser!$D264*Q250)<0,0,(Q250*Genanskaffelsespriser!$D264-(2009-Q$3)/$C250*Genanskaffelsespriser!$D264*Q250))","v":0},{"$f":"IF((R250*Genanskaffelsespriser!$D264-(2009-R$3)/$C250*Genanskaffelsespriser!$D264*R250)<0,0,(R250*Genanskaffelsespriser!$D264-(2009-R$3)/$C250*Genanskaffelsespriser!$D264*R250))","v":0},{"$f":"IF((S250*Genanskaffelsespriser!$D264-(2009-S$3)/$C250*Genanskaffelsespriser!$D264*S250)<0,0,(S250*Genanskaffelsespriser!$D264-(2009-S$3)/$C250*Genanskaffelsespriser!$D264*S250))","v":0},{"$f":"IF((T250*Genanskaffelsespriser!$D264-(2009-T$3)/$C250*Genanskaffelsespriser!$D264*T250)<0,0,(T250*Genanskaffelsespriser!$D264-(2009-T$3)/$C250*Genanskaffelsespriser!$D264*T250))","v":0},{"$f":"IF((U250*Genanskaffelsespriser!$D264-(2009-U$3)/$C250*Genanskaffelsespriser!$D264*U250)<0,0,(U250*Genanskaffelsespriser!$D264-(2009-U$3)/$C250*Genanskaffelsespriser!$D264*U250))","v":0},{"$f":"IF((V250*Genanskaffelsespriser!$D264-(2009-V$3)/$C250*Genanskaffelsespriser!$D264*V250)<0,0,(V250*Genanskaffelsespriser!$D264-(2009-V$3)/$C250*Genanskaffelsespriser!$D264*V250))","v":0},{"$f":"IF((W250*Genanskaffelsespriser!$D264-(2009-W$3)/$C250*Genanskaffelsespriser!$D264*W250)<0,0,(W250*Genanskaffelsespriser!$D264-(2009-W$3)/$C250*Genanskaffelsespriser!$D264*W250))","v":0},{"$f":"IF((X250*Genanskaffelsespriser!$D264-(2009-X$3)/$C250*Genanskaffelsespriser!$D264*X250)<0,0,(X250*Genanskaffelsespriser!$D264-(2009-X$3)/$C250*Genanskaffelsespriser!$D264*X250))","v":0},{"$f":"IF((Y250*Genanskaffelsespriser!$D264-(2009-Y$3)/$C250*Genanskaffelsespriser!$D264*Y250)<0,0,(Y250*Genanskaffelsespriser!$D264-(2009-Y$3)/$C250*Genanskaffelsespriser!$D264*Y250))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA250","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB250","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC250","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD250","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE250","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF250","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG250","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH250","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI250","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ250","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK250","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL250","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM250","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN250","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO250","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP250","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ250","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR250","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS250","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT250","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU250","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B265","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E265","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D251*Genanskaffelsespriser!$D265-(2009-D$3)/$C251*Genanskaffelsespriser!$D265*D251)<0,0,(D251*Genanskaffelsespriser!$D265-(2009-D$3)/$C251*Genanskaffelsespriser!$D265*D251))","v":0},{"$f":"IF((E251*Genanskaffelsespriser!$D265-(2009-E$3)/$C251*Genanskaffelsespriser!$D265*E251)<0,0,(E251*Genanskaffelsespriser!$D265-(2009-E$3)/$C251*Genanskaffelsespriser!$D265*E251))","v":0},{"$f":"IF((F251*Genanskaffelsespriser!$D265-(2009-F$3)/$C251*Genanskaffelsespriser!$D265*F251)<0,0,(F251*Genanskaffelsespriser!$D265-(2009-F$3)/$C251*Genanskaffelsespriser!$D265*F251))","v":0},{"$f":"IF((G251*Genanskaffelsespriser!$D265-(2009-G$3)/$C251*Genanskaffelsespriser!$D265*G251)<0,0,(G251*Genanskaffelsespriser!$D265-(2009-G$3)/$C251*Genanskaffelsespriser!$D265*G251))","v":0},{"$f":"IF((H251*Genanskaffelsespriser!$D265-(2009-H$3)/$C251*Genanskaffelsespriser!$D265*H251)<0,0,(H251*Genanskaffelsespriser!$D265-(2009-H$3)/$C251*Genanskaffelsespriser!$D265*H251))","v":0},{"$f":"IF((I251*Genanskaffelsespriser!$D265-(2009-I$3)/$C251*Genanskaffelsespriser!$D265*I251)<0,0,(I251*Genanskaffelsespriser!$D265-(2009-I$3)/$C251*Genanskaffelsespriser!$D265*I251))","v":0},{"$f":"IF((J251*Genanskaffelsespriser!$D265-(2009-J$3)/$C251*Genanskaffelsespriser!$D265*J251)<0,0,(J251*Genanskaffelsespriser!$D265-(2009-J$3)/$C251*Genanskaffelsespriser!$D265*J251))","v":0},{"$f":"IF((K251*Genanskaffelsespriser!$D265-(2009-K$3)/$C251*Genanskaffelsespriser!$D265*K251)<0,0,(K251*Genanskaffelsespriser!$D265-(2009-K$3)/$C251*Genanskaffelsespriser!$D265*K251))","v":0},{"$f":"IF((L251*Genanskaffelsespriser!$D265-(2009-L$3)/$C251*Genanskaffelsespriser!$D265*L251)<0,0,(L251*Genanskaffelsespriser!$D265-(2009-L$3)/$C251*Genanskaffelsespriser!$D265*L251))","v":0},{"$f":"IF((M251*Genanskaffelsespriser!$D265-(2009-M$3)/$C251*Genanskaffelsespriser!$D265*M251)<0,0,(M251*Genanskaffelsespriser!$D265-(2009-M$3)/$C251*Genanskaffelsespriser!$D265*M251))","v":0},{"$f":"IF((N251*Genanskaffelsespriser!$D265-(2009-N$3)/$C251*Genanskaffelsespriser!$D265*N251)<0,0,(N251*Genanskaffelsespriser!$D265-(2009-N$3)/$C251*Genanskaffelsespriser!$D265*N251))","v":0},{"$f":"IF((O251*Genanskaffelsespriser!$D265-(2009-O$3)/$C251*Genanskaffelsespriser!$D265*O251)<0,0,(O251*Genanskaffelsespriser!$D265-(2009-O$3)/$C251*Genanskaffelsespriser!$D265*O251))","v":0},{"$f":"IF((P251*Genanskaffelsespriser!$D265-(2009-P$3)/$C251*Genanskaffelsespriser!$D265*P251)<0,0,(P251*Genanskaffelsespriser!$D265-(2009-P$3)/$C251*Genanskaffelsespriser!$D265*P251))","v":0},{"$f":"IF((Q251*Genanskaffelsespriser!$D265-(2009-Q$3)/$C251*Genanskaffelsespriser!$D265*Q251)<0,0,(Q251*Genanskaffelsespriser!$D265-(2009-Q$3)/$C251*Genanskaffelsespriser!$D265*Q251))","v":0},{"$f":"IF((R251*Genanskaffelsespriser!$D265-(2009-R$3)/$C251*Genanskaffelsespriser!$D265*R251)<0,0,(R251*Genanskaffelsespriser!$D265-(2009-R$3)/$C251*Genanskaffelsespriser!$D265*R251))","v":0},{"$f":"IF((S251*Genanskaffelsespriser!$D265-(2009-S$3)/$C251*Genanskaffelsespriser!$D265*S251)<0,0,(S251*Genanskaffelsespriser!$D265-(2009-S$3)/$C251*Genanskaffelsespriser!$D265*S251))","v":0},{"$f":"IF((T251*Genanskaffelsespriser!$D265-(2009-T$3)/$C251*Genanskaffelsespriser!$D265*T251)<0,0,(T251*Genanskaffelsespriser!$D265-(2009-T$3)/$C251*Genanskaffelsespriser!$D265*T251))","v":0},{"$f":"IF((U251*Genanskaffelsespriser!$D265-(2009-U$3)/$C251*Genanskaffelsespriser!$D265*U251)<0,0,(U251*Genanskaffelsespriser!$D265-(2009-U$3)/$C251*Genanskaffelsespriser!$D265*U251))","v":0},{"$f":"IF((V251*Genanskaffelsespriser!$D265-(2009-V$3)/$C251*Genanskaffelsespriser!$D265*V251)<0,0,(V251*Genanskaffelsespriser!$D265-(2009-V$3)/$C251*Genanskaffelsespriser!$D265*V251))","v":0},{"$f":"IF((W251*Genanskaffelsespriser!$D265-(2009-W$3)/$C251*Genanskaffelsespriser!$D265*W251)<0,0,(W251*Genanskaffelsespriser!$D265-(2009-W$3)/$C251*Genanskaffelsespriser!$D265*W251))","v":0},{"$f":"IF((X251*Genanskaffelsespriser!$D265-(2009-X$3)/$C251*Genanskaffelsespriser!$D265*X251)<0,0,(X251*Genanskaffelsespriser!$D265-(2009-X$3)/$C251*Genanskaffelsespriser!$D265*X251))","v":0},{"$f":"IF((Y251*Genanskaffelsespriser!$D265-(2009-Y$3)/$C251*Genanskaffelsespriser!$D265*Y251)<0,0,(Y251*Genanskaffelsespriser!$D265-(2009-Y$3)/$C251*Genanskaffelsespriser!$D265*Y251))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA251","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB251","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC251","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD251","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE251","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF251","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG251","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH251","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI251","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ251","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK251","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL251","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM251","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN251","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO251","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP251","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ251","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR251","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS251","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT251","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU251","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B266","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E266","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D252*Genanskaffelsespriser!$D266-(2009-D$3)/$C252*Genanskaffelsespriser!$D266*D252)<0,0,(D252*Genanskaffelsespriser!$D266-(2009-D$3)/$C252*Genanskaffelsespriser!$D266*D252))","v":0},{"$f":"IF((E252*Genanskaffelsespriser!$D266-(2009-E$3)/$C252*Genanskaffelsespriser!$D266*E252)<0,0,(E252*Genanskaffelsespriser!$D266-(2009-E$3)/$C252*Genanskaffelsespriser!$D266*E252))","v":0},{"$f":"IF((F252*Genanskaffelsespriser!$D266-(2009-F$3)/$C252*Genanskaffelsespriser!$D266*F252)<0,0,(F252*Genanskaffelsespriser!$D266-(2009-F$3)/$C252*Genanskaffelsespriser!$D266*F252))","v":0},{"$f":"IF((G252*Genanskaffelsespriser!$D266-(2009-G$3)/$C252*Genanskaffelsespriser!$D266*G252)<0,0,(G252*Genanskaffelsespriser!$D266-(2009-G$3)/$C252*Genanskaffelsespriser!$D266*G252))","v":0},{"$f":"IF((H252*Genanskaffelsespriser!$D266-(2009-H$3)/$C252*Genanskaffelsespriser!$D266*H252)<0,0,(H252*Genanskaffelsespriser!$D266-(2009-H$3)/$C252*Genanskaffelsespriser!$D266*H252))","v":0},{"$f":"IF((I252*Genanskaffelsespriser!$D266-(2009-I$3)/$C252*Genanskaffelsespriser!$D266*I252)<0,0,(I252*Genanskaffelsespriser!$D266-(2009-I$3)/$C252*Genanskaffelsespriser!$D266*I252))","v":0},{"$f":"IF((J252*Genanskaffelsespriser!$D266-(2009-J$3)/$C252*Genanskaffelsespriser!$D266*J252)<0,0,(J252*Genanskaffelsespriser!$D266-(2009-J$3)/$C252*Genanskaffelsespriser!$D266*J252))","v":0},{"$f":"IF((K252*Genanskaffelsespriser!$D266-(2009-K$3)/$C252*Genanskaffelsespriser!$D266*K252)<0,0,(K252*Genanskaffelsespriser!$D266-(2009-K$3)/$C252*Genanskaffelsespriser!$D266*K252))","v":0},{"$f":"IF((L252*Genanskaffelsespriser!$D266-(2009-L$3)/$C252*Genanskaffelsespriser!$D266*L252)<0,0,(L252*Genanskaffelsespriser!$D266-(2009-L$3)/$C252*Genanskaffelsespriser!$D266*L252))","v":0},{"$f":"IF((M252*Genanskaffelsespriser!$D266-(2009-M$3)/$C252*Genanskaffelsespriser!$D266*M252)<0,0,(M252*Genanskaffelsespriser!$D266-(2009-M$3)/$C252*Genanskaffelsespriser!$D266*M252))","v":0},{"$f":"IF((N252*Genanskaffelsespriser!$D266-(2009-N$3)/$C252*Genanskaffelsespriser!$D266*N252)<0,0,(N252*Genanskaffelsespriser!$D266-(2009-N$3)/$C252*Genanskaffelsespriser!$D266*N252))","v":0},{"$f":"IF((O252*Genanskaffelsespriser!$D266-(2009-O$3)/$C252*Genanskaffelsespriser!$D266*O252)<0,0,(O252*Genanskaffelsespriser!$D266-(2009-O$3)/$C252*Genanskaffelsespriser!$D266*O252))","v":0},{"$f":"IF((P252*Genanskaffelsespriser!$D266-(2009-P$3)/$C252*Genanskaffelsespriser!$D266*P252)<0,0,(P252*Genanskaffelsespriser!$D266-(2009-P$3)/$C252*Genanskaffelsespriser!$D266*P252))","v":0},{"$f":"IF((Q252*Genanskaffelsespriser!$D266-(2009-Q$3)/$C252*Genanskaffelsespriser!$D266*Q252)<0,0,(Q252*Genanskaffelsespriser!$D266-(2009-Q$3)/$C252*Genanskaffelsespriser!$D266*Q252))","v":0},{"$f":"IF((R252*Genanskaffelsespriser!$D266-(2009-R$3)/$C252*Genanskaffelsespriser!$D266*R252)<0,0,(R252*Genanskaffelsespriser!$D266-(2009-R$3)/$C252*Genanskaffelsespriser!$D266*R252))","v":0},{"$f":"IF((S252*Genanskaffelsespriser!$D266-(2009-S$3)/$C252*Genanskaffelsespriser!$D266*S252)<0,0,(S252*Genanskaffelsespriser!$D266-(2009-S$3)/$C252*Genanskaffelsespriser!$D266*S252))","v":0},{"$f":"IF((T252*Genanskaffelsespriser!$D266-(2009-T$3)/$C252*Genanskaffelsespriser!$D266*T252)<0,0,(T252*Genanskaffelsespriser!$D266-(2009-T$3)/$C252*Genanskaffelsespriser!$D266*T252))","v":0},{"$f":"IF((U252*Genanskaffelsespriser!$D266-(2009-U$3)/$C252*Genanskaffelsespriser!$D266*U252)<0,0,(U252*Genanskaffelsespriser!$D266-(2009-U$3)/$C252*Genanskaffelsespriser!$D266*U252))","v":0},{"$f":"IF((V252*Genanskaffelsespriser!$D266-(2009-V$3)/$C252*Genanskaffelsespriser!$D266*V252)<0,0,(V252*Genanskaffelsespriser!$D266-(2009-V$3)/$C252*Genanskaffelsespriser!$D266*V252))","v":0},{"$f":"IF((W252*Genanskaffelsespriser!$D266-(2009-W$3)/$C252*Genanskaffelsespriser!$D266*W252)<0,0,(W252*Genanskaffelsespriser!$D266-(2009-W$3)/$C252*Genanskaffelsespriser!$D266*W252))","v":0},{"$f":"IF((X252*Genanskaffelsespriser!$D266-(2009-X$3)/$C252*Genanskaffelsespriser!$D266*X252)<0,0,(X252*Genanskaffelsespriser!$D266-(2009-X$3)/$C252*Genanskaffelsespriser!$D266*X252))","v":0},{"$f":"IF((Y252*Genanskaffelsespriser!$D266-(2009-Y$3)/$C252*Genanskaffelsespriser!$D266*Y252)<0,0,(Y252*Genanskaffelsespriser!$D266-(2009-Y$3)/$C252*Genanskaffelsespriser!$D266*Y252))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA252","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB252","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC252","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD252","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE252","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF252","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG252","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH252","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI252","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ252","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK252","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL252","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM252","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN252","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO252","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP252","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ252","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR252","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS252","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT252","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU252","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B267","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E267","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D253*Genanskaffelsespriser!$D267-(2009-D$3)/$C253*Genanskaffelsespriser!$D267*D253)<0,0,(D253*Genanskaffelsespriser!$D267-(2009-D$3)/$C253*Genanskaffelsespriser!$D267*D253))","v":0},{"$f":"IF((E253*Genanskaffelsespriser!$D267-(2009-E$3)/$C253*Genanskaffelsespriser!$D267*E253)<0,0,(E253*Genanskaffelsespriser!$D267-(2009-E$3)/$C253*Genanskaffelsespriser!$D267*E253))","v":0},{"$f":"IF((F253*Genanskaffelsespriser!$D267-(2009-F$3)/$C253*Genanskaffelsespriser!$D267*F253)<0,0,(F253*Genanskaffelsespriser!$D267-(2009-F$3)/$C253*Genanskaffelsespriser!$D267*F253))","v":0},{"$f":"IF((G253*Genanskaffelsespriser!$D267-(2009-G$3)/$C253*Genanskaffelsespriser!$D267*G253)<0,0,(G253*Genanskaffelsespriser!$D267-(2009-G$3)/$C253*Genanskaffelsespriser!$D267*G253))","v":0},{"$f":"IF((H253*Genanskaffelsespriser!$D267-(2009-H$3)/$C253*Genanskaffelsespriser!$D267*H253)<0,0,(H253*Genanskaffelsespriser!$D267-(2009-H$3)/$C253*Genanskaffelsespriser!$D267*H253))","v":0},{"$f":"IF((I253*Genanskaffelsespriser!$D267-(2009-I$3)/$C253*Genanskaffelsespriser!$D267*I253)<0,0,(I253*Genanskaffelsespriser!$D267-(2009-I$3)/$C253*Genanskaffelsespriser!$D267*I253))","v":0},{"$f":"IF((J253*Genanskaffelsespriser!$D267-(2009-J$3)/$C253*Genanskaffelsespriser!$D267*J253)<0,0,(J253*Genanskaffelsespriser!$D267-(2009-J$3)/$C253*Genanskaffelsespriser!$D267*J253))","v":0},{"$f":"IF((K253*Genanskaffelsespriser!$D267-(2009-K$3)/$C253*Genanskaffelsespriser!$D267*K253)<0,0,(K253*Genanskaffelsespriser!$D267-(2009-K$3)/$C253*Genanskaffelsespriser!$D267*K253))","v":0},{"$f":"IF((L253*Genanskaffelsespriser!$D267-(2009-L$3)/$C253*Genanskaffelsespriser!$D267*L253)<0,0,(L253*Genanskaffelsespriser!$D267-(2009-L$3)/$C253*Genanskaffelsespriser!$D267*L253))","v":0},{"$f":"IF((M253*Genanskaffelsespriser!$D267-(2009-M$3)/$C253*Genanskaffelsespriser!$D267*M253)<0,0,(M253*Genanskaffelsespriser!$D267-(2009-M$3)/$C253*Genanskaffelsespriser!$D267*M253))","v":0},{"$f":"IF((N253*Genanskaffelsespriser!$D267-(2009-N$3)/$C253*Genanskaffelsespriser!$D267*N253)<0,0,(N253*Genanskaffelsespriser!$D267-(2009-N$3)/$C253*Genanskaffelsespriser!$D267*N253))","v":0},{"$f":"IF((O253*Genanskaffelsespriser!$D267-(2009-O$3)/$C253*Genanskaffelsespriser!$D267*O253)<0,0,(O253*Genanskaffelsespriser!$D267-(2009-O$3)/$C253*Genanskaffelsespriser!$D267*O253))","v":0},{"$f":"IF((P253*Genanskaffelsespriser!$D267-(2009-P$3)/$C253*Genanskaffelsespriser!$D267*P253)<0,0,(P253*Genanskaffelsespriser!$D267-(2009-P$3)/$C253*Genanskaffelsespriser!$D267*P253))","v":0},{"$f":"IF((Q253*Genanskaffelsespriser!$D267-(2009-Q$3)/$C253*Genanskaffelsespriser!$D267*Q253)<0,0,(Q253*Genanskaffelsespriser!$D267-(2009-Q$3)/$C253*Genanskaffelsespriser!$D267*Q253))","v":0},{"$f":"IF((R253*Genanskaffelsespriser!$D267-(2009-R$3)/$C253*Genanskaffelsespriser!$D267*R253)<0,0,(R253*Genanskaffelsespriser!$D267-(2009-R$3)/$C253*Genanskaffelsespriser!$D267*R253))","v":0},{"$f":"IF((S253*Genanskaffelsespriser!$D267-(2009-S$3)/$C253*Genanskaffelsespriser!$D267*S253)<0,0,(S253*Genanskaffelsespriser!$D267-(2009-S$3)/$C253*Genanskaffelsespriser!$D267*S253))","v":0},{"$f":"IF((T253*Genanskaffelsespriser!$D267-(2009-T$3)/$C253*Genanskaffelsespriser!$D267*T253)<0,0,(T253*Genanskaffelsespriser!$D267-(2009-T$3)/$C253*Genanskaffelsespriser!$D267*T253))","v":0},{"$f":"IF((U253*Genanskaffelsespriser!$D267-(2009-U$3)/$C253*Genanskaffelsespriser!$D267*U253)<0,0,(U253*Genanskaffelsespriser!$D267-(2009-U$3)/$C253*Genanskaffelsespriser!$D267*U253))","v":0},{"$f":"IF((V253*Genanskaffelsespriser!$D267-(2009-V$3)/$C253*Genanskaffelsespriser!$D267*V253)<0,0,(V253*Genanskaffelsespriser!$D267-(2009-V$3)/$C253*Genanskaffelsespriser!$D267*V253))","v":0},{"$f":"IF((W253*Genanskaffelsespriser!$D267-(2009-W$3)/$C253*Genanskaffelsespriser!$D267*W253)<0,0,(W253*Genanskaffelsespriser!$D267-(2009-W$3)/$C253*Genanskaffelsespriser!$D267*W253))","v":0},{"$f":"IF((X253*Genanskaffelsespriser!$D267-(2009-X$3)/$C253*Genanskaffelsespriser!$D267*X253)<0,0,(X253*Genanskaffelsespriser!$D267-(2009-X$3)/$C253*Genanskaffelsespriser!$D267*X253))","v":0},{"$f":"IF((Y253*Genanskaffelsespriser!$D267-(2009-Y$3)/$C253*Genanskaffelsespriser!$D267*Y253)<0,0,(Y253*Genanskaffelsespriser!$D267-(2009-Y$3)/$C253*Genanskaffelsespriser!$D267*Y253))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA253","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB253","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC253","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD253","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE253","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF253","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG253","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH253","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI253","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ253","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK253","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL253","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM253","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN253","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO253","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP253","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ253","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR253","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS253","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT253","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU253","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B268","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E268","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D254*Genanskaffelsespriser!$D268-(2009-D$3)/$C254*Genanskaffelsespriser!$D268*D254)<0,0,(D254*Genanskaffelsespriser!$D268-(2009-D$3)/$C254*Genanskaffelsespriser!$D268*D254))","v":0},{"$f":"IF((E254*Genanskaffelsespriser!$D268-(2009-E$3)/$C254*Genanskaffelsespriser!$D268*E254)<0,0,(E254*Genanskaffelsespriser!$D268-(2009-E$3)/$C254*Genanskaffelsespriser!$D268*E254))","v":0},{"$f":"IF((F254*Genanskaffelsespriser!$D268-(2009-F$3)/$C254*Genanskaffelsespriser!$D268*F254)<0,0,(F254*Genanskaffelsespriser!$D268-(2009-F$3)/$C254*Genanskaffelsespriser!$D268*F254))","v":0},{"$f":"IF((G254*Genanskaffelsespriser!$D268-(2009-G$3)/$C254*Genanskaffelsespriser!$D268*G254)<0,0,(G254*Genanskaffelsespriser!$D268-(2009-G$3)/$C254*Genanskaffelsespriser!$D268*G254))","v":0},{"$f":"IF((H254*Genanskaffelsespriser!$D268-(2009-H$3)/$C254*Genanskaffelsespriser!$D268*H254)<0,0,(H254*Genanskaffelsespriser!$D268-(2009-H$3)/$C254*Genanskaffelsespriser!$D268*H254))","v":0},{"$f":"IF((I254*Genanskaffelsespriser!$D268-(2009-I$3)/$C254*Genanskaffelsespriser!$D268*I254)<0,0,(I254*Genanskaffelsespriser!$D268-(2009-I$3)/$C254*Genanskaffelsespriser!$D268*I254))","v":0},{"$f":"IF((J254*Genanskaffelsespriser!$D268-(2009-J$3)/$C254*Genanskaffelsespriser!$D268*J254)<0,0,(J254*Genanskaffelsespriser!$D268-(2009-J$3)/$C254*Genanskaffelsespriser!$D268*J254))","v":0},{"$f":"IF((K254*Genanskaffelsespriser!$D268-(2009-K$3)/$C254*Genanskaffelsespriser!$D268*K254)<0,0,(K254*Genanskaffelsespriser!$D268-(2009-K$3)/$C254*Genanskaffelsespriser!$D268*K254))","v":0},{"$f":"IF((L254*Genanskaffelsespriser!$D268-(2009-L$3)/$C254*Genanskaffelsespriser!$D268*L254)<0,0,(L254*Genanskaffelsespriser!$D268-(2009-L$3)/$C254*Genanskaffelsespriser!$D268*L254))","v":0},{"$f":"IF((M254*Genanskaffelsespriser!$D268-(2009-M$3)/$C254*Genanskaffelsespriser!$D268*M254)<0,0,(M254*Genanskaffelsespriser!$D268-(2009-M$3)/$C254*Genanskaffelsespriser!$D268*M254))","v":0},{"$f":"IF((N254*Genanskaffelsespriser!$D268-(2009-N$3)/$C254*Genanskaffelsespriser!$D268*N254)<0,0,(N254*Genanskaffelsespriser!$D268-(2009-N$3)/$C254*Genanskaffelsespriser!$D268*N254))","v":0},{"$f":"IF((O254*Genanskaffelsespriser!$D268-(2009-O$3)/$C254*Genanskaffelsespriser!$D268*O254)<0,0,(O254*Genanskaffelsespriser!$D268-(2009-O$3)/$C254*Genanskaffelsespriser!$D268*O254))","v":0},{"$f":"IF((P254*Genanskaffelsespriser!$D268-(2009-P$3)/$C254*Genanskaffelsespriser!$D268*P254)<0,0,(P254*Genanskaffelsespriser!$D268-(2009-P$3)/$C254*Genanskaffelsespriser!$D268*P254))","v":0},{"$f":"IF((Q254*Genanskaffelsespriser!$D268-(2009-Q$3)/$C254*Genanskaffelsespriser!$D268*Q254)<0,0,(Q254*Genanskaffelsespriser!$D268-(2009-Q$3)/$C254*Genanskaffelsespriser!$D268*Q254))","v":0},{"$f":"IF((R254*Genanskaffelsespriser!$D268-(2009-R$3)/$C254*Genanskaffelsespriser!$D268*R254)<0,0,(R254*Genanskaffelsespriser!$D268-(2009-R$3)/$C254*Genanskaffelsespriser!$D268*R254))","v":0},{"$f":"IF((S254*Genanskaffelsespriser!$D268-(2009-S$3)/$C254*Genanskaffelsespriser!$D268*S254)<0,0,(S254*Genanskaffelsespriser!$D268-(2009-S$3)/$C254*Genanskaffelsespriser!$D268*S254))","v":0},{"$f":"IF((T254*Genanskaffelsespriser!$D268-(2009-T$3)/$C254*Genanskaffelsespriser!$D268*T254)<0,0,(T254*Genanskaffelsespriser!$D268-(2009-T$3)/$C254*Genanskaffelsespriser!$D268*T254))","v":0},{"$f":"IF((U254*Genanskaffelsespriser!$D268-(2009-U$3)/$C254*Genanskaffelsespriser!$D268*U254)<0,0,(U254*Genanskaffelsespriser!$D268-(2009-U$3)/$C254*Genanskaffelsespriser!$D268*U254))","v":0},{"$f":"IF((V254*Genanskaffelsespriser!$D268-(2009-V$3)/$C254*Genanskaffelsespriser!$D268*V254)<0,0,(V254*Genanskaffelsespriser!$D268-(2009-V$3)/$C254*Genanskaffelsespriser!$D268*V254))","v":0},{"$f":"IF((W254*Genanskaffelsespriser!$D268-(2009-W$3)/$C254*Genanskaffelsespriser!$D268*W254)<0,0,(W254*Genanskaffelsespriser!$D268-(2009-W$3)/$C254*Genanskaffelsespriser!$D268*W254))","v":0},{"$f":"IF((X254*Genanskaffelsespriser!$D268-(2009-X$3)/$C254*Genanskaffelsespriser!$D268*X254)<0,0,(X254*Genanskaffelsespriser!$D268-(2009-X$3)/$C254*Genanskaffelsespriser!$D268*X254))","v":0},{"$f":"IF((Y254*Genanskaffelsespriser!$D268-(2009-Y$3)/$C254*Genanskaffelsespriser!$D268*Y254)<0,0,(Y254*Genanskaffelsespriser!$D268-(2009-Y$3)/$C254*Genanskaffelsespriser!$D268*Y254))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA254","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB254","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC254","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD254","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE254","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF254","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG254","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH254","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI254","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ254","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK254","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL254","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM254","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN254","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO254","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP254","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ254","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR254","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS254","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT254","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU254","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B269","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E269","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D255*Genanskaffelsespriser!$D269-(2009-D$3)/$C255*Genanskaffelsespriser!$D269*D255)<0,0,(D255*Genanskaffelsespriser!$D269-(2009-D$3)/$C255*Genanskaffelsespriser!$D269*D255))","v":0},{"$f":"IF((E255*Genanskaffelsespriser!$D269-(2009-E$3)/$C255*Genanskaffelsespriser!$D269*E255)<0,0,(E255*Genanskaffelsespriser!$D269-(2009-E$3)/$C255*Genanskaffelsespriser!$D269*E255))","v":0},{"$f":"IF((F255*Genanskaffelsespriser!$D269-(2009-F$3)/$C255*Genanskaffelsespriser!$D269*F255)<0,0,(F255*Genanskaffelsespriser!$D269-(2009-F$3)/$C255*Genanskaffelsespriser!$D269*F255))","v":0},{"$f":"IF((G255*Genanskaffelsespriser!$D269-(2009-G$3)/$C255*Genanskaffelsespriser!$D269*G255)<0,0,(G255*Genanskaffelsespriser!$D269-(2009-G$3)/$C255*Genanskaffelsespriser!$D269*G255))","v":0},{"$f":"IF((H255*Genanskaffelsespriser!$D269-(2009-H$3)/$C255*Genanskaffelsespriser!$D269*H255)<0,0,(H255*Genanskaffelsespriser!$D269-(2009-H$3)/$C255*Genanskaffelsespriser!$D269*H255))","v":0},{"$f":"IF((I255*Genanskaffelsespriser!$D269-(2009-I$3)/$C255*Genanskaffelsespriser!$D269*I255)<0,0,(I255*Genanskaffelsespriser!$D269-(2009-I$3)/$C255*Genanskaffelsespriser!$D269*I255))","v":0},{"$f":"IF((J255*Genanskaffelsespriser!$D269-(2009-J$3)/$C255*Genanskaffelsespriser!$D269*J255)<0,0,(J255*Genanskaffelsespriser!$D269-(2009-J$3)/$C255*Genanskaffelsespriser!$D269*J255))","v":0},{"$f":"IF((K255*Genanskaffelsespriser!$D269-(2009-K$3)/$C255*Genanskaffelsespriser!$D269*K255)<0,0,(K255*Genanskaffelsespriser!$D269-(2009-K$3)/$C255*Genanskaffelsespriser!$D269*K255))","v":0},{"$f":"IF((L255*Genanskaffelsespriser!$D269-(2009-L$3)/$C255*Genanskaffelsespriser!$D269*L255)<0,0,(L255*Genanskaffelsespriser!$D269-(2009-L$3)/$C255*Genanskaffelsespriser!$D269*L255))","v":0},{"$f":"IF((M255*Genanskaffelsespriser!$D269-(2009-M$3)/$C255*Genanskaffelsespriser!$D269*M255)<0,0,(M255*Genanskaffelsespriser!$D269-(2009-M$3)/$C255*Genanskaffelsespriser!$D269*M255))","v":0},{"$f":"IF((N255*Genanskaffelsespriser!$D269-(2009-N$3)/$C255*Genanskaffelsespriser!$D269*N255)<0,0,(N255*Genanskaffelsespriser!$D269-(2009-N$3)/$C255*Genanskaffelsespriser!$D269*N255))","v":0},{"$f":"IF((O255*Genanskaffelsespriser!$D269-(2009-O$3)/$C255*Genanskaffelsespriser!$D269*O255)<0,0,(O255*Genanskaffelsespriser!$D269-(2009-O$3)/$C255*Genanskaffelsespriser!$D269*O255))","v":0},{"$f":"IF((P255*Genanskaffelsespriser!$D269-(2009-P$3)/$C255*Genanskaffelsespriser!$D269*P255)<0,0,(P255*Genanskaffelsespriser!$D269-(2009-P$3)/$C255*Genanskaffelsespriser!$D269*P255))","v":0},{"$f":"IF((Q255*Genanskaffelsespriser!$D269-(2009-Q$3)/$C255*Genanskaffelsespriser!$D269*Q255)<0,0,(Q255*Genanskaffelsespriser!$D269-(2009-Q$3)/$C255*Genanskaffelsespriser!$D269*Q255))","v":0},{"$f":"IF((R255*Genanskaffelsespriser!$D269-(2009-R$3)/$C255*Genanskaffelsespriser!$D269*R255)<0,0,(R255*Genanskaffelsespriser!$D269-(2009-R$3)/$C255*Genanskaffelsespriser!$D269*R255))","v":0},{"$f":"IF((S255*Genanskaffelsespriser!$D269-(2009-S$3)/$C255*Genanskaffelsespriser!$D269*S255)<0,0,(S255*Genanskaffelsespriser!$D269-(2009-S$3)/$C255*Genanskaffelsespriser!$D269*S255))","v":0},{"$f":"IF((T255*Genanskaffelsespriser!$D269-(2009-T$3)/$C255*Genanskaffelsespriser!$D269*T255)<0,0,(T255*Genanskaffelsespriser!$D269-(2009-T$3)/$C255*Genanskaffelsespriser!$D269*T255))","v":0},{"$f":"IF((U255*Genanskaffelsespriser!$D269-(2009-U$3)/$C255*Genanskaffelsespriser!$D269*U255)<0,0,(U255*Genanskaffelsespriser!$D269-(2009-U$3)/$C255*Genanskaffelsespriser!$D269*U255))","v":0},{"$f":"IF((V255*Genanskaffelsespriser!$D269-(2009-V$3)/$C255*Genanskaffelsespriser!$D269*V255)<0,0,(V255*Genanskaffelsespriser!$D269-(2009-V$3)/$C255*Genanskaffelsespriser!$D269*V255))","v":0},{"$f":"IF((W255*Genanskaffelsespriser!$D269-(2009-W$3)/$C255*Genanskaffelsespriser!$D269*W255)<0,0,(W255*Genanskaffelsespriser!$D269-(2009-W$3)/$C255*Genanskaffelsespriser!$D269*W255))","v":0},{"$f":"IF((X255*Genanskaffelsespriser!$D269-(2009-X$3)/$C255*Genanskaffelsespriser!$D269*X255)<0,0,(X255*Genanskaffelsespriser!$D269-(2009-X$3)/$C255*Genanskaffelsespriser!$D269*X255))","v":0},{"$f":"IF((Y255*Genanskaffelsespriser!$D269-(2009-Y$3)/$C255*Genanskaffelsespriser!$D269*Y255)<0,0,(Y255*Genanskaffelsespriser!$D269-(2009-Y$3)/$C255*Genanskaffelsespriser!$D269*Y255))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA255","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB255","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC255","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD255","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE255","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF255","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG255","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH255","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI255","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ255","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK255","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL255","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM255","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN255","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO255","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP255","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ255","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR255","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS255","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT255","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU255","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B270","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E270","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D256*Genanskaffelsespriser!$D270-(2009-D$3)/$C256*Genanskaffelsespriser!$D270*D256)<0,0,(D256*Genanskaffelsespriser!$D270-(2009-D$3)/$C256*Genanskaffelsespriser!$D270*D256))","v":0},{"$f":"IF((E256*Genanskaffelsespriser!$D270-(2009-E$3)/$C256*Genanskaffelsespriser!$D270*E256)<0,0,(E256*Genanskaffelsespriser!$D270-(2009-E$3)/$C256*Genanskaffelsespriser!$D270*E256))","v":0},{"$f":"IF((F256*Genanskaffelsespriser!$D270-(2009-F$3)/$C256*Genanskaffelsespriser!$D270*F256)<0,0,(F256*Genanskaffelsespriser!$D270-(2009-F$3)/$C256*Genanskaffelsespriser!$D270*F256))","v":0},{"$f":"IF((G256*Genanskaffelsespriser!$D270-(2009-G$3)/$C256*Genanskaffelsespriser!$D270*G256)<0,0,(G256*Genanskaffelsespriser!$D270-(2009-G$3)/$C256*Genanskaffelsespriser!$D270*G256))","v":0},{"$f":"IF((H256*Genanskaffelsespriser!$D270-(2009-H$3)/$C256*Genanskaffelsespriser!$D270*H256)<0,0,(H256*Genanskaffelsespriser!$D270-(2009-H$3)/$C256*Genanskaffelsespriser!$D270*H256))","v":0},{"$f":"IF((I256*Genanskaffelsespriser!$D270-(2009-I$3)/$C256*Genanskaffelsespriser!$D270*I256)<0,0,(I256*Genanskaffelsespriser!$D270-(2009-I$3)/$C256*Genanskaffelsespriser!$D270*I256))","v":0},{"$f":"IF((J256*Genanskaffelsespriser!$D270-(2009-J$3)/$C256*Genanskaffelsespriser!$D270*J256)<0,0,(J256*Genanskaffelsespriser!$D270-(2009-J$3)/$C256*Genanskaffelsespriser!$D270*J256))","v":0},{"$f":"IF((K256*Genanskaffelsespriser!$D270-(2009-K$3)/$C256*Genanskaffelsespriser!$D270*K256)<0,0,(K256*Genanskaffelsespriser!$D270-(2009-K$3)/$C256*Genanskaffelsespriser!$D270*K256))","v":0},{"$f":"IF((L256*Genanskaffelsespriser!$D270-(2009-L$3)/$C256*Genanskaffelsespriser!$D270*L256)<0,0,(L256*Genanskaffelsespriser!$D270-(2009-L$3)/$C256*Genanskaffelsespriser!$D270*L256))","v":0},{"$f":"IF((M256*Genanskaffelsespriser!$D270-(2009-M$3)/$C256*Genanskaffelsespriser!$D270*M256)<0,0,(M256*Genanskaffelsespriser!$D270-(2009-M$3)/$C256*Genanskaffelsespriser!$D270*M256))","v":0},{"$f":"IF((N256*Genanskaffelsespriser!$D270-(2009-N$3)/$C256*Genanskaffelsespriser!$D270*N256)<0,0,(N256*Genanskaffelsespriser!$D270-(2009-N$3)/$C256*Genanskaffelsespriser!$D270*N256))","v":0},{"$f":"IF((O256*Genanskaffelsespriser!$D270-(2009-O$3)/$C256*Genanskaffelsespriser!$D270*O256)<0,0,(O256*Genanskaffelsespriser!$D270-(2009-O$3)/$C256*Genanskaffelsespriser!$D270*O256))","v":0},{"$f":"IF((P256*Genanskaffelsespriser!$D270-(2009-P$3)/$C256*Genanskaffelsespriser!$D270*P256)<0,0,(P256*Genanskaffelsespriser!$D270-(2009-P$3)/$C256*Genanskaffelsespriser!$D270*P256))","v":0},{"$f":"IF((Q256*Genanskaffelsespriser!$D270-(2009-Q$3)/$C256*Genanskaffelsespriser!$D270*Q256)<0,0,(Q256*Genanskaffelsespriser!$D270-(2009-Q$3)/$C256*Genanskaffelsespriser!$D270*Q256))","v":0},{"$f":"IF((R256*Genanskaffelsespriser!$D270-(2009-R$3)/$C256*Genanskaffelsespriser!$D270*R256)<0,0,(R256*Genanskaffelsespriser!$D270-(2009-R$3)/$C256*Genanskaffelsespriser!$D270*R256))","v":0},{"$f":"IF((S256*Genanskaffelsespriser!$D270-(2009-S$3)/$C256*Genanskaffelsespriser!$D270*S256)<0,0,(S256*Genanskaffelsespriser!$D270-(2009-S$3)/$C256*Genanskaffelsespriser!$D270*S256))","v":0},{"$f":"IF((T256*Genanskaffelsespriser!$D270-(2009-T$3)/$C256*Genanskaffelsespriser!$D270*T256)<0,0,(T256*Genanskaffelsespriser!$D270-(2009-T$3)/$C256*Genanskaffelsespriser!$D270*T256))","v":0},{"$f":"IF((U256*Genanskaffelsespriser!$D270-(2009-U$3)/$C256*Genanskaffelsespriser!$D270*U256)<0,0,(U256*Genanskaffelsespriser!$D270-(2009-U$3)/$C256*Genanskaffelsespriser!$D270*U256))","v":0},{"$f":"IF((V256*Genanskaffelsespriser!$D270-(2009-V$3)/$C256*Genanskaffelsespriser!$D270*V256)<0,0,(V256*Genanskaffelsespriser!$D270-(2009-V$3)/$C256*Genanskaffelsespriser!$D270*V256))","v":0},{"$f":"IF((W256*Genanskaffelsespriser!$D270-(2009-W$3)/$C256*Genanskaffelsespriser!$D270*W256)<0,0,(W256*Genanskaffelsespriser!$D270-(2009-W$3)/$C256*Genanskaffelsespriser!$D270*W256))","v":0},{"$f":"IF((X256*Genanskaffelsespriser!$D270-(2009-X$3)/$C256*Genanskaffelsespriser!$D270*X256)<0,0,(X256*Genanskaffelsespriser!$D270-(2009-X$3)/$C256*Genanskaffelsespriser!$D270*X256))","v":0},{"$f":"IF((Y256*Genanskaffelsespriser!$D270-(2009-Y$3)/$C256*Genanskaffelsespriser!$D270*Y256)<0,0,(Y256*Genanskaffelsespriser!$D270-(2009-Y$3)/$C256*Genanskaffelsespriser!$D270*Y256))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA256","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB256","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC256","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD256","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE256","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF256","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG256","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH256","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI256","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ256","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK256","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL256","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM256","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN256","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO256","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP256","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ256","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR256","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS256","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT256","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU256","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B271","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E271","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D257*Genanskaffelsespriser!$D271-(2009-D$3)/$C257*Genanskaffelsespriser!$D271*D257)<0,0,(D257*Genanskaffelsespriser!$D271-(2009-D$3)/$C257*Genanskaffelsespriser!$D271*D257))","v":0},{"$f":"IF((E257*Genanskaffelsespriser!$D271-(2009-E$3)/$C257*Genanskaffelsespriser!$D271*E257)<0,0,(E257*Genanskaffelsespriser!$D271-(2009-E$3)/$C257*Genanskaffelsespriser!$D271*E257))","v":0},{"$f":"IF((F257*Genanskaffelsespriser!$D271-(2009-F$3)/$C257*Genanskaffelsespriser!$D271*F257)<0,0,(F257*Genanskaffelsespriser!$D271-(2009-F$3)/$C257*Genanskaffelsespriser!$D271*F257))","v":0},{"$f":"IF((G257*Genanskaffelsespriser!$D271-(2009-G$3)/$C257*Genanskaffelsespriser!$D271*G257)<0,0,(G257*Genanskaffelsespriser!$D271-(2009-G$3)/$C257*Genanskaffelsespriser!$D271*G257))","v":0},{"$f":"IF((H257*Genanskaffelsespriser!$D271-(2009-H$3)/$C257*Genanskaffelsespriser!$D271*H257)<0,0,(H257*Genanskaffelsespriser!$D271-(2009-H$3)/$C257*Genanskaffelsespriser!$D271*H257))","v":0},{"$f":"IF((I257*Genanskaffelsespriser!$D271-(2009-I$3)/$C257*Genanskaffelsespriser!$D271*I257)<0,0,(I257*Genanskaffelsespriser!$D271-(2009-I$3)/$C257*Genanskaffelsespriser!$D271*I257))","v":0},{"$f":"IF((J257*Genanskaffelsespriser!$D271-(2009-J$3)/$C257*Genanskaffelsespriser!$D271*J257)<0,0,(J257*Genanskaffelsespriser!$D271-(2009-J$3)/$C257*Genanskaffelsespriser!$D271*J257))","v":0},{"$f":"IF((K257*Genanskaffelsespriser!$D271-(2009-K$3)/$C257*Genanskaffelsespriser!$D271*K257)<0,0,(K257*Genanskaffelsespriser!$D271-(2009-K$3)/$C257*Genanskaffelsespriser!$D271*K257))","v":0},{"$f":"IF((L257*Genanskaffelsespriser!$D271-(2009-L$3)/$C257*Genanskaffelsespriser!$D271*L257)<0,0,(L257*Genanskaffelsespriser!$D271-(2009-L$3)/$C257*Genanskaffelsespriser!$D271*L257))","v":0},{"$f":"IF((M257*Genanskaffelsespriser!$D271-(2009-M$3)/$C257*Genanskaffelsespriser!$D271*M257)<0,0,(M257*Genanskaffelsespriser!$D271-(2009-M$3)/$C257*Genanskaffelsespriser!$D271*M257))","v":0},{"$f":"IF((N257*Genanskaffelsespriser!$D271-(2009-N$3)/$C257*Genanskaffelsespriser!$D271*N257)<0,0,(N257*Genanskaffelsespriser!$D271-(2009-N$3)/$C257*Genanskaffelsespriser!$D271*N257))","v":0},{"$f":"IF((O257*Genanskaffelsespriser!$D271-(2009-O$3)/$C257*Genanskaffelsespriser!$D271*O257)<0,0,(O257*Genanskaffelsespriser!$D271-(2009-O$3)/$C257*Genanskaffelsespriser!$D271*O257))","v":0},{"$f":"IF((P257*Genanskaffelsespriser!$D271-(2009-P$3)/$C257*Genanskaffelsespriser!$D271*P257)<0,0,(P257*Genanskaffelsespriser!$D271-(2009-P$3)/$C257*Genanskaffelsespriser!$D271*P257))","v":0},{"$f":"IF((Q257*Genanskaffelsespriser!$D271-(2009-Q$3)/$C257*Genanskaffelsespriser!$D271*Q257)<0,0,(Q257*Genanskaffelsespriser!$D271-(2009-Q$3)/$C257*Genanskaffelsespriser!$D271*Q257))","v":0},{"$f":"IF((R257*Genanskaffelsespriser!$D271-(2009-R$3)/$C257*Genanskaffelsespriser!$D271*R257)<0,0,(R257*Genanskaffelsespriser!$D271-(2009-R$3)/$C257*Genanskaffelsespriser!$D271*R257))","v":0},{"$f":"IF((S257*Genanskaffelsespriser!$D271-(2009-S$3)/$C257*Genanskaffelsespriser!$D271*S257)<0,0,(S257*Genanskaffelsespriser!$D271-(2009-S$3)/$C257*Genanskaffelsespriser!$D271*S257))","v":0},{"$f":"IF((T257*Genanskaffelsespriser!$D271-(2009-T$3)/$C257*Genanskaffelsespriser!$D271*T257)<0,0,(T257*Genanskaffelsespriser!$D271-(2009-T$3)/$C257*Genanskaffelsespriser!$D271*T257))","v":0},{"$f":"IF((U257*Genanskaffelsespriser!$D271-(2009-U$3)/$C257*Genanskaffelsespriser!$D271*U257)<0,0,(U257*Genanskaffelsespriser!$D271-(2009-U$3)/$C257*Genanskaffelsespriser!$D271*U257))","v":0},{"$f":"IF((V257*Genanskaffelsespriser!$D271-(2009-V$3)/$C257*Genanskaffelsespriser!$D271*V257)<0,0,(V257*Genanskaffelsespriser!$D271-(2009-V$3)/$C257*Genanskaffelsespriser!$D271*V257))","v":0},{"$f":"IF((W257*Genanskaffelsespriser!$D271-(2009-W$3)/$C257*Genanskaffelsespriser!$D271*W257)<0,0,(W257*Genanskaffelsespriser!$D271-(2009-W$3)/$C257*Genanskaffelsespriser!$D271*W257))","v":0},{"$f":"IF((X257*Genanskaffelsespriser!$D271-(2009-X$3)/$C257*Genanskaffelsespriser!$D271*X257)<0,0,(X257*Genanskaffelsespriser!$D271-(2009-X$3)/$C257*Genanskaffelsespriser!$D271*X257))","v":0},{"$f":"IF((Y257*Genanskaffelsespriser!$D271-(2009-Y$3)/$C257*Genanskaffelsespriser!$D271*Y257)<0,0,(Y257*Genanskaffelsespriser!$D271-(2009-Y$3)/$C257*Genanskaffelsespriser!$D271*Y257))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA257","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB257","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC257","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD257","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE257","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF257","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG257","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH257","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI257","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ257","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK257","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL257","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM257","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN257","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO257","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP257","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ257","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR257","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS257","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT257","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU257","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B272","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E272","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D258*Genanskaffelsespriser!$D272-(2009-D$3)/($C258+D259)*Genanskaffelsespriser!$D272*D258)<0,0,(D258*Genanskaffelsespriser!$D272-(2009-D$3)/($C258+D259)*Genanskaffelsespriser!$D272*D258))","v":0},{"$f":"IF((E258*Genanskaffelsespriser!$D272-(2009-E$3)/($C258+E259)*Genanskaffelsespriser!$D272*E258)<0,0,(E258*Genanskaffelsespriser!$D272-(2009-E$3)/($C258+E259)*Genanskaffelsespriser!$D272*E258))","v":0},{"$f":"IF((F258*Genanskaffelsespriser!$D272-(2009-F$3)/($C258+F259)*Genanskaffelsespriser!$D272*F258)<0,0,(F258*Genanskaffelsespriser!$D272-(2009-F$3)/($C258+F259)*Genanskaffelsespriser!$D272*F258))","v":0},{"$f":"IF((G258*Genanskaffelsespriser!$D272-(2009-G$3)/($C258+G259)*Genanskaffelsespriser!$D272*G258)<0,0,(G258*Genanskaffelsespriser!$D272-(2009-G$3)/($C258+G259)*Genanskaffelsespriser!$D272*G258))","v":0},{"$f":"IF((H258*Genanskaffelsespriser!$D272-(2009-H$3)/($C258+H259)*Genanskaffelsespriser!$D272*H258)<0,0,(H258*Genanskaffelsespriser!$D272-(2009-H$3)/($C258+H259)*Genanskaffelsespriser!$D272*H258))","v":0},{"$f":"IF((I258*Genanskaffelsespriser!$D272-(2009-I$3)/($C258+I259)*Genanskaffelsespriser!$D272*I258)<0,0,(I258*Genanskaffelsespriser!$D272-(2009-I$3)/($C258+I259)*Genanskaffelsespriser!$D272*I258))","v":0},{"$f":"IF((J258*Genanskaffelsespriser!$D272-(2009-J$3)/($C258+J259)*Genanskaffelsespriser!$D272*J258)<0,0,(J258*Genanskaffelsespriser!$D272-(2009-J$3)/($C258+J259)*Genanskaffelsespriser!$D272*J258))","v":0},{"$f":"IF((K258*Genanskaffelsespriser!$D272-(2009-K$3)/($C258+K259)*Genanskaffelsespriser!$D272*K258)<0,0,(K258*Genanskaffelsespriser!$D272-(2009-K$3)/($C258+K259)*Genanskaffelsespriser!$D272*K258))","v":0},{"$f":"IF((L258*Genanskaffelsespriser!$D272-(2009-L$3)/($C258+L259)*Genanskaffelsespriser!$D272*L258)<0,0,(L258*Genanskaffelsespriser!$D272-(2009-L$3)/($C258+L259)*Genanskaffelsespriser!$D272*L258))","v":0},{"$f":"IF((M258*Genanskaffelsespriser!$D272-(2009-M$3)/($C258+M259)*Genanskaffelsespriser!$D272*M258)<0,0,(M258*Genanskaffelsespriser!$D272-(2009-M$3)/($C258+M259)*Genanskaffelsespriser!$D272*M258))","v":0},{"$f":"IF((N258*Genanskaffelsespriser!$D272-(2009-N$3)/($C258+N259)*Genanskaffelsespriser!$D272*N258)<0,0,(N258*Genanskaffelsespriser!$D272-(2009-N$3)/($C258+N259)*Genanskaffelsespriser!$D272*N258))","v":0},{"$f":"IF((O258*Genanskaffelsespriser!$D272-(2009-O$3)/($C258+O259)*Genanskaffelsespriser!$D272*O258)<0,0,(O258*Genanskaffelsespriser!$D272-(2009-O$3)/($C258+O259)*Genanskaffelsespriser!$D272*O258))","v":0},{"$f":"IF((P258*Genanskaffelsespriser!$D272-(2009-P$3)/($C258+P259)*Genanskaffelsespriser!$D272*P258)<0,0,(P258*Genanskaffelsespriser!$D272-(2009-P$3)/($C258+P259)*Genanskaffelsespriser!$D272*P258))","v":0},{"$f":"IF((Q258*Genanskaffelsespriser!$D272-(2009-Q$3)/($C258+Q259)*Genanskaffelsespriser!$D272*Q258)<0,0,(Q258*Genanskaffelsespriser!$D272-(2009-Q$3)/($C258+Q259)*Genanskaffelsespriser!$D272*Q258))","v":0},{"$f":"IF((R258*Genanskaffelsespriser!$D272-(2009-R$3)/($C258+R259)*Genanskaffelsespriser!$D272*R258)<0,0,(R258*Genanskaffelsespriser!$D272-(2009-R$3)/($C258+R259)*Genanskaffelsespriser!$D272*R258))","v":0},{"$f":"IF((S258*Genanskaffelsespriser!$D272-(2009-S$3)/($C258+S259)*Genanskaffelsespriser!$D272*S258)<0,0,(S258*Genanskaffelsespriser!$D272-(2009-S$3)/($C258+S259)*Genanskaffelsespriser!$D272*S258))","v":0},{"$f":"IF((T258*Genanskaffelsespriser!$D272-(2009-T$3)/($C258+T259)*Genanskaffelsespriser!$D272*T258)<0,0,(T258*Genanskaffelsespriser!$D272-(2009-T$3)/($C258+T259)*Genanskaffelsespriser!$D272*T258))","v":0},{"$f":"IF((U258*Genanskaffelsespriser!$D272-(2009-U$3)/($C258+U259)*Genanskaffelsespriser!$D272*U258)<0,0,(U258*Genanskaffelsespriser!$D272-(2009-U$3)/($C258+U259)*Genanskaffelsespriser!$D272*U258))","v":0},{"$f":"IF((V258*Genanskaffelsespriser!$D272-(2009-V$3)/($C258+V259)*Genanskaffelsespriser!$D272*V258)<0,0,(V258*Genanskaffelsespriser!$D272-(2009-V$3)/($C258+V259)*Genanskaffelsespriser!$D272*V258))","v":0},{"$f":"IF((W258*Genanskaffelsespriser!$D272-(2009-W$3)/($C258+W259)*Genanskaffelsespriser!$D272*W258)<0,0,(W258*Genanskaffelsespriser!$D272-(2009-W$3)/($C258+W259)*Genanskaffelsespriser!$D272*W258))","v":0},{"$f":"IF((X258*Genanskaffelsespriser!$D272-(2009-X$3)/($C258+X259)*Genanskaffelsespriser!$D272*X258)<0,0,(X258*Genanskaffelsespriser!$D272-(2009-X$3)/($C258+X259)*Genanskaffelsespriser!$D272*X258))","v":0},{"$f":"IF((Y258*Genanskaffelsespriser!$D272-(2009-Y$3)/($C258+Y259)*Genanskaffelsespriser!$D272*Y258)<0,0,(Y258*Genanskaffelsespriser!$D272-(2009-Y$3)/($C258+Y259)*Genanskaffelsespriser!$D272*Y258))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA258","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB258","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC258","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD258","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE258","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF258","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG258","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH258","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI258","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ258","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK258","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL258","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM258","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN258","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO258","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP258","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ258","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR258","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS258","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT258","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU258","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Overløbsbygværker - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW261:AW277)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT261:BT277)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ261:CQ277)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B274","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E274","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D261*Genanskaffelsespriser!$D274-(2009-D$3)/($C261+D262)*Genanskaffelsespriser!$D274*D261)<0,0,(D261*Genanskaffelsespriser!$D274-(2009-D$3)/($C261+D262)*Genanskaffelsespriser!$D274*D261))","v":0},{"$f":"IF((E261*Genanskaffelsespriser!$D274-(2009-E$3)/($C261+E262)*Genanskaffelsespriser!$D274*E261)<0,0,(E261*Genanskaffelsespriser!$D274-(2009-E$3)/($C261+E262)*Genanskaffelsespriser!$D274*E261))","v":0},{"$f":"IF((F261*Genanskaffelsespriser!$D274-(2009-F$3)/($C261+F262)*Genanskaffelsespriser!$D274*F261)<0,0,(F261*Genanskaffelsespriser!$D274-(2009-F$3)/($C261+F262)*Genanskaffelsespriser!$D274*F261))","v":0},{"$f":"IF((G261*Genanskaffelsespriser!$D274-(2009-G$3)/($C261+G262)*Genanskaffelsespriser!$D274*G261)<0,0,(G261*Genanskaffelsespriser!$D274-(2009-G$3)/($C261+G262)*Genanskaffelsespriser!$D274*G261))","v":0},{"$f":"IF((H261*Genanskaffelsespriser!$D274-(2009-H$3)/($C261+H262)*Genanskaffelsespriser!$D274*H261)<0,0,(H261*Genanskaffelsespriser!$D274-(2009-H$3)/($C261+H262)*Genanskaffelsespriser!$D274*H261))","v":0},{"$f":"IF((I261*Genanskaffelsespriser!$D274-(2009-I$3)/($C261+I262)*Genanskaffelsespriser!$D274*I261)<0,0,(I261*Genanskaffelsespriser!$D274-(2009-I$3)/($C261+I262)*Genanskaffelsespriser!$D274*I261))","v":0},{"$f":"IF((J261*Genanskaffelsespriser!$D274-(2009-J$3)/($C261+J262)*Genanskaffelsespriser!$D274*J261)<0,0,(J261*Genanskaffelsespriser!$D274-(2009-J$3)/($C261+J262)*Genanskaffelsespriser!$D274*J261))","v":0},{"$f":"IF((K261*Genanskaffelsespriser!$D274-(2009-K$3)/($C261+K262)*Genanskaffelsespriser!$D274*K261)<0,0,(K261*Genanskaffelsespriser!$D274-(2009-K$3)/($C261+K262)*Genanskaffelsespriser!$D274*K261))","v":0},{"$f":"IF((L261*Genanskaffelsespriser!$D274-(2009-L$3)/($C261+L262)*Genanskaffelsespriser!$D274*L261)<0,0,(L261*Genanskaffelsespriser!$D274-(2009-L$3)/($C261+L262)*Genanskaffelsespriser!$D274*L261))","v":0},{"$f":"IF((M261*Genanskaffelsespriser!$D274-(2009-M$3)/($C261+M262)*Genanskaffelsespriser!$D274*M261)<0,0,(M261*Genanskaffelsespriser!$D274-(2009-M$3)/($C261+M262)*Genanskaffelsespriser!$D274*M261))","v":0},{"$f":"IF((N261*Genanskaffelsespriser!$D274-(2009-N$3)/($C261+N262)*Genanskaffelsespriser!$D274*N261)<0,0,(N261*Genanskaffelsespriser!$D274-(2009-N$3)/($C261+N262)*Genanskaffelsespriser!$D274*N261))","v":0},{"$f":"IF((O261*Genanskaffelsespriser!$D274-(2009-O$3)/($C261+O262)*Genanskaffelsespriser!$D274*O261)<0,0,(O261*Genanskaffelsespriser!$D274-(2009-O$3)/($C261+O262)*Genanskaffelsespriser!$D274*O261))","v":0},{"$f":"IF((P261*Genanskaffelsespriser!$D274-(2009-P$3)/($C261+P262)*Genanskaffelsespriser!$D274*P261)<0,0,(P261*Genanskaffelsespriser!$D274-(2009-P$3)/($C261+P262)*Genanskaffelsespriser!$D274*P261))","v":0},{"$f":"IF((Q261*Genanskaffelsespriser!$D274-(2009-Q$3)/($C261+Q262)*Genanskaffelsespriser!$D274*Q261)<0,0,(Q261*Genanskaffelsespriser!$D274-(2009-Q$3)/($C261+Q262)*Genanskaffelsespriser!$D274*Q261))","v":0},{"$f":"IF((R261*Genanskaffelsespriser!$D274-(2009-R$3)/($C261+R262)*Genanskaffelsespriser!$D274*R261)<0,0,(R261*Genanskaffelsespriser!$D274-(2009-R$3)/($C261+R262)*Genanskaffelsespriser!$D274*R261))","v":0},{"$f":"IF((S261*Genanskaffelsespriser!$D274-(2009-S$3)/($C261+S262)*Genanskaffelsespriser!$D274*S261)<0,0,(S261*Genanskaffelsespriser!$D274-(2009-S$3)/($C261+S262)*Genanskaffelsespriser!$D274*S261))","v":0},{"$f":"IF((T261*Genanskaffelsespriser!$D274-(2009-T$3)/($C261+T262)*Genanskaffelsespriser!$D274*T261)<0,0,(T261*Genanskaffelsespriser!$D274-(2009-T$3)/($C261+T262)*Genanskaffelsespriser!$D274*T261))","v":0},{"$f":"IF((U261*Genanskaffelsespriser!$D274-(2009-U$3)/($C261+U262)*Genanskaffelsespriser!$D274*U261)<0,0,(U261*Genanskaffelsespriser!$D274-(2009-U$3)/($C261+U262)*Genanskaffelsespriser!$D274*U261))","v":0},{"$f":"IF((V261*Genanskaffelsespriser!$D274-(2009-V$3)/($C261+V262)*Genanskaffelsespriser!$D274*V261)<0,0,(V261*Genanskaffelsespriser!$D274-(2009-V$3)/($C261+V262)*Genanskaffelsespriser!$D274*V261))","v":0},{"$f":"IF((W261*Genanskaffelsespriser!$D274-(2009-W$3)/($C261+W262)*Genanskaffelsespriser!$D274*W261)<0,0,(W261*Genanskaffelsespriser!$D274-(2009-W$3)/($C261+W262)*Genanskaffelsespriser!$D274*W261))","v":0},{"$f":"IF((X261*Genanskaffelsespriser!$D274-(2009-X$3)/($C261+X262)*Genanskaffelsespriser!$D274*X261)<0,0,(X261*Genanskaffelsespriser!$D274-(2009-X$3)/($C261+X262)*Genanskaffelsespriser!$D274*X261))","v":0},{"$f":"IF((Y261*Genanskaffelsespriser!$D274-(2009-Y$3)/($C261+Y262)*Genanskaffelsespriser!$D274*Y261)<0,0,(Y261*Genanskaffelsespriser!$D274-(2009-Y$3)/($C261+Y262)*Genanskaffelsespriser!$D274*Y261))","v":0},{"$f":"+SUM(AA261:AV261)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA261","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB261","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC261","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD261","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE261","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF261","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG261","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH261","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI261","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ261","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK261","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL261","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM261","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN261","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO261","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP261","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ261","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR261","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS261","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT261","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU261","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV261","v":0},{"$f":"+SUM(AX261:BS261)","v":0},{"$f":"(AA261+AX261)/2","v":0},{"$f":"(AB261+AY261)/2","v":0},{"$f":"(AC261+AZ261)/2","v":0},{"$f":"(AD261+BA261)/2","v":0},{"$f":"(AE261+BB261)/2","v":0},{"$f":"(AF261+BC261)/2","v":0},{"$f":"(AG261+BD261)/2","v":0},{"$f":"(AH261+BE261)/2","v":0},{"$f":"(AI261+BF261)/2","v":0},{"$f":"(AJ261+BG261)/2","v":0},{"$f":"(AK261+BH261)/2","v":0},{"$f":"(AL261+BI261)/2","v":0},{"$f":"(AM261+BJ261)/2","v":0},{"$f":"(AN261+BK261)/2","v":0},{"$f":"(AO261+BL261)/2","v":0},{"$f":"(AP261+BM261)/2","v":0},{"$f":"(AQ261+BN261)/2","v":0},{"$f":"(AR261+BO261)/2","v":0},{"$f":"(AS261+BP261)/2","v":0},{"$f":"(AT261+BQ261)/2","v":0},{"$f":"(AU261+BR261)/2","v":0},{"$f":"(AV261+BS261)/2","v":0},{"$f":"+AVERAGE(AW261,BT261)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B275","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E275","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D263*Genanskaffelsespriser!$D275-(2009-D$3)/($C263+D264)*Genanskaffelsespriser!$D275*D263)<0,0,(D263*Genanskaffelsespriser!$D275-(2009-D$3)/($C263+D264)*Genanskaffelsespriser!$D275*D263))","v":0},{"$f":"IF((E263*Genanskaffelsespriser!$D275-(2009-E$3)/($C263+E264)*Genanskaffelsespriser!$D275*E263)<0,0,(E263*Genanskaffelsespriser!$D275-(2009-E$3)/($C263+E264)*Genanskaffelsespriser!$D275*E263))","v":0},{"$f":"IF((F263*Genanskaffelsespriser!$D275-(2009-F$3)/($C263+F264)*Genanskaffelsespriser!$D275*F263)<0,0,(F263*Genanskaffelsespriser!$D275-(2009-F$3)/($C263+F264)*Genanskaffelsespriser!$D275*F263))","v":0},{"$f":"IF((G263*Genanskaffelsespriser!$D275-(2009-G$3)/($C263+G264)*Genanskaffelsespriser!$D275*G263)<0,0,(G263*Genanskaffelsespriser!$D275-(2009-G$3)/($C263+G264)*Genanskaffelsespriser!$D275*G263))","v":0},{"$f":"IF((H263*Genanskaffelsespriser!$D275-(2009-H$3)/($C263+H264)*Genanskaffelsespriser!$D275*H263)<0,0,(H263*Genanskaffelsespriser!$D275-(2009-H$3)/($C263+H264)*Genanskaffelsespriser!$D275*H263))","v":0},{"$f":"IF((I263*Genanskaffelsespriser!$D275-(2009-I$3)/($C263+I264)*Genanskaffelsespriser!$D275*I263)<0,0,(I263*Genanskaffelsespriser!$D275-(2009-I$3)/($C263+I264)*Genanskaffelsespriser!$D275*I263))","v":0},{"$f":"IF((J263*Genanskaffelsespriser!$D275-(2009-J$3)/($C263+J264)*Genanskaffelsespriser!$D275*J263)<0,0,(J263*Genanskaffelsespriser!$D275-(2009-J$3)/($C263+J264)*Genanskaffelsespriser!$D275*J263))","v":0},{"$f":"IF((K263*Genanskaffelsespriser!$D275-(2009-K$3)/($C263+K264)*Genanskaffelsespriser!$D275*K263)<0,0,(K263*Genanskaffelsespriser!$D275-(2009-K$3)/($C263+K264)*Genanskaffelsespriser!$D275*K263))","v":0},{"$f":"IF((L263*Genanskaffelsespriser!$D275-(2009-L$3)/($C263+L264)*Genanskaffelsespriser!$D275*L263)<0,0,(L263*Genanskaffelsespriser!$D275-(2009-L$3)/($C263+L264)*Genanskaffelsespriser!$D275*L263))","v":0},{"$f":"IF((M263*Genanskaffelsespriser!$D275-(2009-M$3)/($C263+M264)*Genanskaffelsespriser!$D275*M263)<0,0,(M263*Genanskaffelsespriser!$D275-(2009-M$3)/($C263+M264)*Genanskaffelsespriser!$D275*M263))","v":0},{"$f":"IF((N263*Genanskaffelsespriser!$D275-(2009-N$3)/($C263+N264)*Genanskaffelsespriser!$D275*N263)<0,0,(N263*Genanskaffelsespriser!$D275-(2009-N$3)/($C263+N264)*Genanskaffelsespriser!$D275*N263))","v":0},{"$f":"IF((O263*Genanskaffelsespriser!$D275-(2009-O$3)/($C263+O264)*Genanskaffelsespriser!$D275*O263)<0,0,(O263*Genanskaffelsespriser!$D275-(2009-O$3)/($C263+O264)*Genanskaffelsespriser!$D275*O263))","v":0},{"$f":"IF((P263*Genanskaffelsespriser!$D275-(2009-P$3)/($C263+P264)*Genanskaffelsespriser!$D275*P263)<0,0,(P263*Genanskaffelsespriser!$D275-(2009-P$3)/($C263+P264)*Genanskaffelsespriser!$D275*P263))","v":0},{"$f":"IF((Q263*Genanskaffelsespriser!$D275-(2009-Q$3)/($C263+Q264)*Genanskaffelsespriser!$D275*Q263)<0,0,(Q263*Genanskaffelsespriser!$D275-(2009-Q$3)/($C263+Q264)*Genanskaffelsespriser!$D275*Q263))","v":0},{"$f":"IF((R263*Genanskaffelsespriser!$D275-(2009-R$3)/($C263+R264)*Genanskaffelsespriser!$D275*R263)<0,0,(R263*Genanskaffelsespriser!$D275-(2009-R$3)/($C263+R264)*Genanskaffelsespriser!$D275*R263))","v":0},{"$f":"IF((S263*Genanskaffelsespriser!$D275-(2009-S$3)/($C263+S264)*Genanskaffelsespriser!$D275*S263)<0,0,(S263*Genanskaffelsespriser!$D275-(2009-S$3)/($C263+S264)*Genanskaffelsespriser!$D275*S263))","v":0},{"$f":"IF((T263*Genanskaffelsespriser!$D275-(2009-T$3)/($C263+T264)*Genanskaffelsespriser!$D275*T263)<0,0,(T263*Genanskaffelsespriser!$D275-(2009-T$3)/($C263+T264)*Genanskaffelsespriser!$D275*T263))","v":0},{"$f":"IF((U263*Genanskaffelsespriser!$D275-(2009-U$3)/($C263+U264)*Genanskaffelsespriser!$D275*U263)<0,0,(U263*Genanskaffelsespriser!$D275-(2009-U$3)/($C263+U264)*Genanskaffelsespriser!$D275*U263))","v":0},{"$f":"IF((V263*Genanskaffelsespriser!$D275-(2009-V$3)/($C263+V264)*Genanskaffelsespriser!$D275*V263)<0,0,(V263*Genanskaffelsespriser!$D275-(2009-V$3)/($C263+V264)*Genanskaffelsespriser!$D275*V263))","v":0},{"$f":"IF((W263*Genanskaffelsespriser!$D275-(2009-W$3)/($C263+W264)*Genanskaffelsespriser!$D275*W263)<0,0,(W263*Genanskaffelsespriser!$D275-(2009-W$3)/($C263+W264)*Genanskaffelsespriser!$D275*W263))","v":0},{"$f":"IF((X263*Genanskaffelsespriser!$D275-(2009-X$3)/($C263+X264)*Genanskaffelsespriser!$D275*X263)<0,0,(X263*Genanskaffelsespriser!$D275-(2009-X$3)/($C263+X264)*Genanskaffelsespriser!$D275*X263))","v":0},{"$f":"IF((Y263*Genanskaffelsespriser!$D275-(2009-Y$3)/($C263+Y264)*Genanskaffelsespriser!$D275*Y263)<0,0,(Y263*Genanskaffelsespriser!$D275-(2009-Y$3)/($C263+Y264)*Genanskaffelsespriser!$D275*Y263))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA263","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB263","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC263","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD263","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE263","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF263","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG263","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH263","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI263","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ263","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK263","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL263","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM263","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN263","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO263","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP263","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ263","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR263","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS263","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT263","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU263","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B276","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E276","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D265*Genanskaffelsespriser!$D276-(2009-D$3)/($C265+D266)*Genanskaffelsespriser!$D276*D265)<0,0,(D265*Genanskaffelsespriser!$D276-(2009-D$3)/($C265+D266)*Genanskaffelsespriser!$D276*D265))","v":0},{"$f":"IF((E265*Genanskaffelsespriser!$D276-(2009-E$3)/($C265+E266)*Genanskaffelsespriser!$D276*E265)<0,0,(E265*Genanskaffelsespriser!$D276-(2009-E$3)/($C265+E266)*Genanskaffelsespriser!$D276*E265))","v":0},{"$f":"IF((F265*Genanskaffelsespriser!$D276-(2009-F$3)/($C265+F266)*Genanskaffelsespriser!$D276*F265)<0,0,(F265*Genanskaffelsespriser!$D276-(2009-F$3)/($C265+F266)*Genanskaffelsespriser!$D276*F265))","v":0},{"$f":"IF((G265*Genanskaffelsespriser!$D276-(2009-G$3)/($C265+G266)*Genanskaffelsespriser!$D276*G265)<0,0,(G265*Genanskaffelsespriser!$D276-(2009-G$3)/($C265+G266)*Genanskaffelsespriser!$D276*G265))","v":0},{"$f":"IF((H265*Genanskaffelsespriser!$D276-(2009-H$3)/($C265+H266)*Genanskaffelsespriser!$D276*H265)<0,0,(H265*Genanskaffelsespriser!$D276-(2009-H$3)/($C265+H266)*Genanskaffelsespriser!$D276*H265))","v":0},{"$f":"IF((I265*Genanskaffelsespriser!$D276-(2009-I$3)/($C265+I266)*Genanskaffelsespriser!$D276*I265)<0,0,(I265*Genanskaffelsespriser!$D276-(2009-I$3)/($C265+I266)*Genanskaffelsespriser!$D276*I265))","v":0},{"$f":"IF((J265*Genanskaffelsespriser!$D276-(2009-J$3)/($C265+J266)*Genanskaffelsespriser!$D276*J265)<0,0,(J265*Genanskaffelsespriser!$D276-(2009-J$3)/($C265+J266)*Genanskaffelsespriser!$D276*J265))","v":0},{"$f":"IF((K265*Genanskaffelsespriser!$D276-(2009-K$3)/($C265+K266)*Genanskaffelsespriser!$D276*K265)<0,0,(K265*Genanskaffelsespriser!$D276-(2009-K$3)/($C265+K266)*Genanskaffelsespriser!$D276*K265))","v":0},{"$f":"IF((L265*Genanskaffelsespriser!$D276-(2009-L$3)/($C265+L266)*Genanskaffelsespriser!$D276*L265)<0,0,(L265*Genanskaffelsespriser!$D276-(2009-L$3)/($C265+L266)*Genanskaffelsespriser!$D276*L265))","v":0},{"$f":"IF((M265*Genanskaffelsespriser!$D276-(2009-M$3)/($C265+M266)*Genanskaffelsespriser!$D276*M265)<0,0,(M265*Genanskaffelsespriser!$D276-(2009-M$3)/($C265+M266)*Genanskaffelsespriser!$D276*M265))","v":0},{"$f":"IF((N265*Genanskaffelsespriser!$D276-(2009-N$3)/($C265+N266)*Genanskaffelsespriser!$D276*N265)<0,0,(N265*Genanskaffelsespriser!$D276-(2009-N$3)/($C265+N266)*Genanskaffelsespriser!$D276*N265))","v":0},{"$f":"IF((O265*Genanskaffelsespriser!$D276-(2009-O$3)/($C265+O266)*Genanskaffelsespriser!$D276*O265)<0,0,(O265*Genanskaffelsespriser!$D276-(2009-O$3)/($C265+O266)*Genanskaffelsespriser!$D276*O265))","v":0},{"$f":"IF((P265*Genanskaffelsespriser!$D276-(2009-P$3)/($C265+P266)*Genanskaffelsespriser!$D276*P265)<0,0,(P265*Genanskaffelsespriser!$D276-(2009-P$3)/($C265+P266)*Genanskaffelsespriser!$D276*P265))","v":0},{"$f":"IF((Q265*Genanskaffelsespriser!$D276-(2009-Q$3)/($C265+Q266)*Genanskaffelsespriser!$D276*Q265)<0,0,(Q265*Genanskaffelsespriser!$D276-(2009-Q$3)/($C265+Q266)*Genanskaffelsespriser!$D276*Q265))","v":0},{"$f":"IF((R265*Genanskaffelsespriser!$D276-(2009-R$3)/($C265+R266)*Genanskaffelsespriser!$D276*R265)<0,0,(R265*Genanskaffelsespriser!$D276-(2009-R$3)/($C265+R266)*Genanskaffelsespriser!$D276*R265))","v":0},{"$f":"IF((S265*Genanskaffelsespriser!$D276-(2009-S$3)/($C265+S266)*Genanskaffelsespriser!$D276*S265)<0,0,(S265*Genanskaffelsespriser!$D276-(2009-S$3)/($C265+S266)*Genanskaffelsespriser!$D276*S265))","v":0},{"$f":"IF((T265*Genanskaffelsespriser!$D276-(2009-T$3)/($C265+T266)*Genanskaffelsespriser!$D276*T265)<0,0,(T265*Genanskaffelsespriser!$D276-(2009-T$3)/($C265+T266)*Genanskaffelsespriser!$D276*T265))","v":0},{"$f":"IF((U265*Genanskaffelsespriser!$D276-(2009-U$3)/($C265+U266)*Genanskaffelsespriser!$D276*U265)<0,0,(U265*Genanskaffelsespriser!$D276-(2009-U$3)/($C265+U266)*Genanskaffelsespriser!$D276*U265))","v":0},{"$f":"IF((V265*Genanskaffelsespriser!$D276-(2009-V$3)/($C265+V266)*Genanskaffelsespriser!$D276*V265)<0,0,(V265*Genanskaffelsespriser!$D276-(2009-V$3)/($C265+V266)*Genanskaffelsespriser!$D276*V265))","v":0},{"$f":"IF((W265*Genanskaffelsespriser!$D276-(2009-W$3)/($C265+W266)*Genanskaffelsespriser!$D276*W265)<0,0,(W265*Genanskaffelsespriser!$D276-(2009-W$3)/($C265+W266)*Genanskaffelsespriser!$D276*W265))","v":0},{"$f":"IF((X265*Genanskaffelsespriser!$D276-(2009-X$3)/($C265+X266)*Genanskaffelsespriser!$D276*X265)<0,0,(X265*Genanskaffelsespriser!$D276-(2009-X$3)/($C265+X266)*Genanskaffelsespriser!$D276*X265))","v":0},{"$f":"IF((Y265*Genanskaffelsespriser!$D276-(2009-Y$3)/($C265+Y266)*Genanskaffelsespriser!$D276*Y265)<0,0,(Y265*Genanskaffelsespriser!$D276-(2009-Y$3)/($C265+Y266)*Genanskaffelsespriser!$D276*Y265))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA265","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB265","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC265","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD265","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE265","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF265","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG265","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH265","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI265","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ265","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK265","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL265","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM265","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN265","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO265","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP265","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ265","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR265","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS265","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT265","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU265","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B277","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E277","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D267*Genanskaffelsespriser!$D277-(2009-D$3)/$C267*Genanskaffelsespriser!$D277*D267)<0,0,(D267*Genanskaffelsespriser!$D277-(2009-D$3)/$C267*Genanskaffelsespriser!$D277*D267))","v":0},{"$f":"IF((E267*Genanskaffelsespriser!$D277-(2009-E$3)/$C267*Genanskaffelsespriser!$D277*E267)<0,0,(E267*Genanskaffelsespriser!$D277-(2009-E$3)/$C267*Genanskaffelsespriser!$D277*E267))","v":0},{"$f":"IF((F267*Genanskaffelsespriser!$D277-(2009-F$3)/$C267*Genanskaffelsespriser!$D277*F267)<0,0,(F267*Genanskaffelsespriser!$D277-(2009-F$3)/$C267*Genanskaffelsespriser!$D277*F267))","v":0},{"$f":"IF((G267*Genanskaffelsespriser!$D277-(2009-G$3)/$C267*Genanskaffelsespriser!$D277*G267)<0,0,(G267*Genanskaffelsespriser!$D277-(2009-G$3)/$C267*Genanskaffelsespriser!$D277*G267))","v":0},{"$f":"IF((H267*Genanskaffelsespriser!$D277-(2009-H$3)/$C267*Genanskaffelsespriser!$D277*H267)<0,0,(H267*Genanskaffelsespriser!$D277-(2009-H$3)/$C267*Genanskaffelsespriser!$D277*H267))","v":0},{"$f":"IF((I267*Genanskaffelsespriser!$D277-(2009-I$3)/$C267*Genanskaffelsespriser!$D277*I267)<0,0,(I267*Genanskaffelsespriser!$D277-(2009-I$3)/$C267*Genanskaffelsespriser!$D277*I267))","v":0},{"$f":"IF((J267*Genanskaffelsespriser!$D277-(2009-J$3)/$C267*Genanskaffelsespriser!$D277*J267)<0,0,(J267*Genanskaffelsespriser!$D277-(2009-J$3)/$C267*Genanskaffelsespriser!$D277*J267))","v":0},{"$f":"IF((K267*Genanskaffelsespriser!$D277-(2009-K$3)/$C267*Genanskaffelsespriser!$D277*K267)<0,0,(K267*Genanskaffelsespriser!$D277-(2009-K$3)/$C267*Genanskaffelsespriser!$D277*K267))","v":0},{"$f":"IF((L267*Genanskaffelsespriser!$D277-(2009-L$3)/$C267*Genanskaffelsespriser!$D277*L267)<0,0,(L267*Genanskaffelsespriser!$D277-(2009-L$3)/$C267*Genanskaffelsespriser!$D277*L267))","v":0},{"$f":"IF((M267*Genanskaffelsespriser!$D277-(2009-M$3)/$C267*Genanskaffelsespriser!$D277*M267)<0,0,(M267*Genanskaffelsespriser!$D277-(2009-M$3)/$C267*Genanskaffelsespriser!$D277*M267))","v":0},{"$f":"IF((N267*Genanskaffelsespriser!$D277-(2009-N$3)/$C267*Genanskaffelsespriser!$D277*N267)<0,0,(N267*Genanskaffelsespriser!$D277-(2009-N$3)/$C267*Genanskaffelsespriser!$D277*N267))","v":0},{"$f":"IF((O267*Genanskaffelsespriser!$D277-(2009-O$3)/$C267*Genanskaffelsespriser!$D277*O267)<0,0,(O267*Genanskaffelsespriser!$D277-(2009-O$3)/$C267*Genanskaffelsespriser!$D277*O267))","v":0},{"$f":"IF((P267*Genanskaffelsespriser!$D277-(2009-P$3)/$C267*Genanskaffelsespriser!$D277*P267)<0,0,(P267*Genanskaffelsespriser!$D277-(2009-P$3)/$C267*Genanskaffelsespriser!$D277*P267))","v":0},{"$f":"IF((Q267*Genanskaffelsespriser!$D277-(2009-Q$3)/$C267*Genanskaffelsespriser!$D277*Q267)<0,0,(Q267*Genanskaffelsespriser!$D277-(2009-Q$3)/$C267*Genanskaffelsespriser!$D277*Q267))","v":0},{"$f":"IF((R267*Genanskaffelsespriser!$D277-(2009-R$3)/$C267*Genanskaffelsespriser!$D277*R267)<0,0,(R267*Genanskaffelsespriser!$D277-(2009-R$3)/$C267*Genanskaffelsespriser!$D277*R267))","v":0},{"$f":"IF((S267*Genanskaffelsespriser!$D277-(2009-S$3)/$C267*Genanskaffelsespriser!$D277*S267)<0,0,(S267*Genanskaffelsespriser!$D277-(2009-S$3)/$C267*Genanskaffelsespriser!$D277*S267))","v":0},{"$f":"IF((T267*Genanskaffelsespriser!$D277-(2009-T$3)/$C267*Genanskaffelsespriser!$D277*T267)<0,0,(T267*Genanskaffelsespriser!$D277-(2009-T$3)/$C267*Genanskaffelsespriser!$D277*T267))","v":0},{"$f":"IF((U267*Genanskaffelsespriser!$D277-(2009-U$3)/$C267*Genanskaffelsespriser!$D277*U267)<0,0,(U267*Genanskaffelsespriser!$D277-(2009-U$3)/$C267*Genanskaffelsespriser!$D277*U267))","v":0},{"$f":"IF((V267*Genanskaffelsespriser!$D277-(2009-V$3)/$C267*Genanskaffelsespriser!$D277*V267)<0,0,(V267*Genanskaffelsespriser!$D277-(2009-V$3)/$C267*Genanskaffelsespriser!$D277*V267))","v":0},{"$f":"IF((W267*Genanskaffelsespriser!$D277-(2009-W$3)/$C267*Genanskaffelsespriser!$D277*W267)<0,0,(W267*Genanskaffelsespriser!$D277-(2009-W$3)/$C267*Genanskaffelsespriser!$D277*W267))","v":0},{"$f":"IF((X267*Genanskaffelsespriser!$D277-(2009-X$3)/$C267*Genanskaffelsespriser!$D277*X267)<0,0,(X267*Genanskaffelsespriser!$D277-(2009-X$3)/$C267*Genanskaffelsespriser!$D277*X267))","v":0},{"$f":"IF((Y267*Genanskaffelsespriser!$D277-(2009-Y$3)/$C267*Genanskaffelsespriser!$D277*Y267)<0,0,(Y267*Genanskaffelsespriser!$D277-(2009-Y$3)/$C267*Genanskaffelsespriser!$D277*Y267))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA267","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB267","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC267","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD267","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE267","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF267","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG267","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH267","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI267","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ267","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK267","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL267","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM267","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN267","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO267","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP267","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ267","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR267","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS267","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT267","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU267","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B278","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E278","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D268*Genanskaffelsespriser!$D278-(2009-D$3)/$C268*Genanskaffelsespriser!$D278*D268)<0,0,(D268*Genanskaffelsespriser!$D278-(2009-D$3)/$C268*Genanskaffelsespriser!$D278*D268))","v":0},{"$f":"IF((E268*Genanskaffelsespriser!$D278-(2009-E$3)/$C268*Genanskaffelsespriser!$D278*E268)<0,0,(E268*Genanskaffelsespriser!$D278-(2009-E$3)/$C268*Genanskaffelsespriser!$D278*E268))","v":0},{"$f":"IF((F268*Genanskaffelsespriser!$D278-(2009-F$3)/$C268*Genanskaffelsespriser!$D278*F268)<0,0,(F268*Genanskaffelsespriser!$D278-(2009-F$3)/$C268*Genanskaffelsespriser!$D278*F268))","v":0},{"$f":"IF((G268*Genanskaffelsespriser!$D278-(2009-G$3)/$C268*Genanskaffelsespriser!$D278*G268)<0,0,(G268*Genanskaffelsespriser!$D278-(2009-G$3)/$C268*Genanskaffelsespriser!$D278*G268))","v":0},{"$f":"IF((H268*Genanskaffelsespriser!$D278-(2009-H$3)/$C268*Genanskaffelsespriser!$D278*H268)<0,0,(H268*Genanskaffelsespriser!$D278-(2009-H$3)/$C268*Genanskaffelsespriser!$D278*H268))","v":0},{"$f":"IF((I268*Genanskaffelsespriser!$D278-(2009-I$3)/$C268*Genanskaffelsespriser!$D278*I268)<0,0,(I268*Genanskaffelsespriser!$D278-(2009-I$3)/$C268*Genanskaffelsespriser!$D278*I268))","v":0},{"$f":"IF((J268*Genanskaffelsespriser!$D278-(2009-J$3)/$C268*Genanskaffelsespriser!$D278*J268)<0,0,(J268*Genanskaffelsespriser!$D278-(2009-J$3)/$C268*Genanskaffelsespriser!$D278*J268))","v":0},{"$f":"IF((K268*Genanskaffelsespriser!$D278-(2009-K$3)/$C268*Genanskaffelsespriser!$D278*K268)<0,0,(K268*Genanskaffelsespriser!$D278-(2009-K$3)/$C268*Genanskaffelsespriser!$D278*K268))","v":0},{"$f":"IF((L268*Genanskaffelsespriser!$D278-(2009-L$3)/$C268*Genanskaffelsespriser!$D278*L268)<0,0,(L268*Genanskaffelsespriser!$D278-(2009-L$3)/$C268*Genanskaffelsespriser!$D278*L268))","v":0},{"$f":"IF((M268*Genanskaffelsespriser!$D278-(2009-M$3)/$C268*Genanskaffelsespriser!$D278*M268)<0,0,(M268*Genanskaffelsespriser!$D278-(2009-M$3)/$C268*Genanskaffelsespriser!$D278*M268))","v":0},{"$f":"IF((N268*Genanskaffelsespriser!$D278-(2009-N$3)/$C268*Genanskaffelsespriser!$D278*N268)<0,0,(N268*Genanskaffelsespriser!$D278-(2009-N$3)/$C268*Genanskaffelsespriser!$D278*N268))","v":0},{"$f":"IF((O268*Genanskaffelsespriser!$D278-(2009-O$3)/$C268*Genanskaffelsespriser!$D278*O268)<0,0,(O268*Genanskaffelsespriser!$D278-(2009-O$3)/$C268*Genanskaffelsespriser!$D278*O268))","v":0},{"$f":"IF((P268*Genanskaffelsespriser!$D278-(2009-P$3)/$C268*Genanskaffelsespriser!$D278*P268)<0,0,(P268*Genanskaffelsespriser!$D278-(2009-P$3)/$C268*Genanskaffelsespriser!$D278*P268))","v":0},{"$f":"IF((Q268*Genanskaffelsespriser!$D278-(2009-Q$3)/$C268*Genanskaffelsespriser!$D278*Q268)<0,0,(Q268*Genanskaffelsespriser!$D278-(2009-Q$3)/$C268*Genanskaffelsespriser!$D278*Q268))","v":0},{"$f":"IF((R268*Genanskaffelsespriser!$D278-(2009-R$3)/$C268*Genanskaffelsespriser!$D278*R268)<0,0,(R268*Genanskaffelsespriser!$D278-(2009-R$3)/$C268*Genanskaffelsespriser!$D278*R268))","v":0},{"$f":"IF((S268*Genanskaffelsespriser!$D278-(2009-S$3)/$C268*Genanskaffelsespriser!$D278*S268)<0,0,(S268*Genanskaffelsespriser!$D278-(2009-S$3)/$C268*Genanskaffelsespriser!$D278*S268))","v":0},{"$f":"IF((T268*Genanskaffelsespriser!$D278-(2009-T$3)/$C268*Genanskaffelsespriser!$D278*T268)<0,0,(T268*Genanskaffelsespriser!$D278-(2009-T$3)/$C268*Genanskaffelsespriser!$D278*T268))","v":0},{"$f":"IF((U268*Genanskaffelsespriser!$D278-(2009-U$3)/$C268*Genanskaffelsespriser!$D278*U268)<0,0,(U268*Genanskaffelsespriser!$D278-(2009-U$3)/$C268*Genanskaffelsespriser!$D278*U268))","v":0},{"$f":"IF((V268*Genanskaffelsespriser!$D278-(2009-V$3)/$C268*Genanskaffelsespriser!$D278*V268)<0,0,(V268*Genanskaffelsespriser!$D278-(2009-V$3)/$C268*Genanskaffelsespriser!$D278*V268))","v":0},{"$f":"IF((W268*Genanskaffelsespriser!$D278-(2009-W$3)/$C268*Genanskaffelsespriser!$D278*W268)<0,0,(W268*Genanskaffelsespriser!$D278-(2009-W$3)/$C268*Genanskaffelsespriser!$D278*W268))","v":0},{"$f":"IF((X268*Genanskaffelsespriser!$D278-(2009-X$3)/$C268*Genanskaffelsespriser!$D278*X268)<0,0,(X268*Genanskaffelsespriser!$D278-(2009-X$3)/$C268*Genanskaffelsespriser!$D278*X268))","v":0},{"$f":"IF((Y268*Genanskaffelsespriser!$D278-(2009-Y$3)/$C268*Genanskaffelsespriser!$D278*Y268)<0,0,(Y268*Genanskaffelsespriser!$D278-(2009-Y$3)/$C268*Genanskaffelsespriser!$D278*Y268))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA268","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB268","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC268","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD268","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE268","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF268","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG268","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH268","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI268","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ268","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK268","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL268","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM268","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN268","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO268","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP268","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ268","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR268","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS268","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT268","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU268","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B279","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E279","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D269*Genanskaffelsespriser!$D279-(2009-D$3)/$C269*Genanskaffelsespriser!$D279*D269)<0,0,(D269*Genanskaffelsespriser!$D279-(2009-D$3)/$C269*Genanskaffelsespriser!$D279*D269))","v":0},{"$f":"IF((E269*Genanskaffelsespriser!$D279-(2009-E$3)/$C269*Genanskaffelsespriser!$D279*E269)<0,0,(E269*Genanskaffelsespriser!$D279-(2009-E$3)/$C269*Genanskaffelsespriser!$D279*E269))","v":0},{"$f":"IF((F269*Genanskaffelsespriser!$D279-(2009-F$3)/$C269*Genanskaffelsespriser!$D279*F269)<0,0,(F269*Genanskaffelsespriser!$D279-(2009-F$3)/$C269*Genanskaffelsespriser!$D279*F269))","v":0},{"$f":"IF((G269*Genanskaffelsespriser!$D279-(2009-G$3)/$C269*Genanskaffelsespriser!$D279*G269)<0,0,(G269*Genanskaffelsespriser!$D279-(2009-G$3)/$C269*Genanskaffelsespriser!$D279*G269))","v":0},{"$f":"IF((H269*Genanskaffelsespriser!$D279-(2009-H$3)/$C269*Genanskaffelsespriser!$D279*H269)<0,0,(H269*Genanskaffelsespriser!$D279-(2009-H$3)/$C269*Genanskaffelsespriser!$D279*H269))","v":0},{"$f":"IF((I269*Genanskaffelsespriser!$D279-(2009-I$3)/$C269*Genanskaffelsespriser!$D279*I269)<0,0,(I269*Genanskaffelsespriser!$D279-(2009-I$3)/$C269*Genanskaffelsespriser!$D279*I269))","v":0},{"$f":"IF((J269*Genanskaffelsespriser!$D279-(2009-J$3)/$C269*Genanskaffelsespriser!$D279*J269)<0,0,(J269*Genanskaffelsespriser!$D279-(2009-J$3)/$C269*Genanskaffelsespriser!$D279*J269))","v":0},{"$f":"IF((K269*Genanskaffelsespriser!$D279-(2009-K$3)/$C269*Genanskaffelsespriser!$D279*K269)<0,0,(K269*Genanskaffelsespriser!$D279-(2009-K$3)/$C269*Genanskaffelsespriser!$D279*K269))","v":0},{"$f":"IF((L269*Genanskaffelsespriser!$D279-(2009-L$3)/$C269*Genanskaffelsespriser!$D279*L269)<0,0,(L269*Genanskaffelsespriser!$D279-(2009-L$3)/$C269*Genanskaffelsespriser!$D279*L269))","v":0},{"$f":"IF((M269*Genanskaffelsespriser!$D279-(2009-M$3)/$C269*Genanskaffelsespriser!$D279*M269)<0,0,(M269*Genanskaffelsespriser!$D279-(2009-M$3)/$C269*Genanskaffelsespriser!$D279*M269))","v":0},{"$f":"IF((N269*Genanskaffelsespriser!$D279-(2009-N$3)/$C269*Genanskaffelsespriser!$D279*N269)<0,0,(N269*Genanskaffelsespriser!$D279-(2009-N$3)/$C269*Genanskaffelsespriser!$D279*N269))","v":0},{"$f":"IF((O269*Genanskaffelsespriser!$D279-(2009-O$3)/$C269*Genanskaffelsespriser!$D279*O269)<0,0,(O269*Genanskaffelsespriser!$D279-(2009-O$3)/$C269*Genanskaffelsespriser!$D279*O269))","v":0},{"$f":"IF((P269*Genanskaffelsespriser!$D279-(2009-P$3)/$C269*Genanskaffelsespriser!$D279*P269)<0,0,(P269*Genanskaffelsespriser!$D279-(2009-P$3)/$C269*Genanskaffelsespriser!$D279*P269))","v":0},{"$f":"IF((Q269*Genanskaffelsespriser!$D279-(2009-Q$3)/$C269*Genanskaffelsespriser!$D279*Q269)<0,0,(Q269*Genanskaffelsespriser!$D279-(2009-Q$3)/$C269*Genanskaffelsespriser!$D279*Q269))","v":0},{"$f":"IF((R269*Genanskaffelsespriser!$D279-(2009-R$3)/$C269*Genanskaffelsespriser!$D279*R269)<0,0,(R269*Genanskaffelsespriser!$D279-(2009-R$3)/$C269*Genanskaffelsespriser!$D279*R269))","v":0},{"$f":"IF((S269*Genanskaffelsespriser!$D279-(2009-S$3)/$C269*Genanskaffelsespriser!$D279*S269)<0,0,(S269*Genanskaffelsespriser!$D279-(2009-S$3)/$C269*Genanskaffelsespriser!$D279*S269))","v":0},{"$f":"IF((T269*Genanskaffelsespriser!$D279-(2009-T$3)/$C269*Genanskaffelsespriser!$D279*T269)<0,0,(T269*Genanskaffelsespriser!$D279-(2009-T$3)/$C269*Genanskaffelsespriser!$D279*T269))","v":0},{"$f":"IF((U269*Genanskaffelsespriser!$D279-(2009-U$3)/$C269*Genanskaffelsespriser!$D279*U269)<0,0,(U269*Genanskaffelsespriser!$D279-(2009-U$3)/$C269*Genanskaffelsespriser!$D279*U269))","v":0},{"$f":"IF((V269*Genanskaffelsespriser!$D279-(2009-V$3)/$C269*Genanskaffelsespriser!$D279*V269)<0,0,(V269*Genanskaffelsespriser!$D279-(2009-V$3)/$C269*Genanskaffelsespriser!$D279*V269))","v":0},{"$f":"IF((W269*Genanskaffelsespriser!$D279-(2009-W$3)/$C269*Genanskaffelsespriser!$D279*W269)<0,0,(W269*Genanskaffelsespriser!$D279-(2009-W$3)/$C269*Genanskaffelsespriser!$D279*W269))","v":0},{"$f":"IF((X269*Genanskaffelsespriser!$D279-(2009-X$3)/$C269*Genanskaffelsespriser!$D279*X269)<0,0,(X269*Genanskaffelsespriser!$D279-(2009-X$3)/$C269*Genanskaffelsespriser!$D279*X269))","v":0},{"$f":"IF((Y269*Genanskaffelsespriser!$D279-(2009-Y$3)/$C269*Genanskaffelsespriser!$D279*Y269)<0,0,(Y269*Genanskaffelsespriser!$D279-(2009-Y$3)/$C269*Genanskaffelsespriser!$D279*Y269))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA269","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB269","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC269","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD269","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE269","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF269","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG269","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH269","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI269","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ269","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK269","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL269","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM269","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN269","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO269","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP269","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ269","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR269","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS269","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT269","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU269","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B280","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E280","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D270*Genanskaffelsespriser!$D280-(2009-D$3)/$C270*Genanskaffelsespriser!$D280*D270)<0,0,(D270*Genanskaffelsespriser!$D280-(2009-D$3)/$C270*Genanskaffelsespriser!$D280*D270))","v":0},{"$f":"IF((E270*Genanskaffelsespriser!$D280-(2009-E$3)/$C270*Genanskaffelsespriser!$D280*E270)<0,0,(E270*Genanskaffelsespriser!$D280-(2009-E$3)/$C270*Genanskaffelsespriser!$D280*E270))","v":0},{"$f":"IF((F270*Genanskaffelsespriser!$D280-(2009-F$3)/$C270*Genanskaffelsespriser!$D280*F270)<0,0,(F270*Genanskaffelsespriser!$D280-(2009-F$3)/$C270*Genanskaffelsespriser!$D280*F270))","v":0},{"$f":"IF((G270*Genanskaffelsespriser!$D280-(2009-G$3)/$C270*Genanskaffelsespriser!$D280*G270)<0,0,(G270*Genanskaffelsespriser!$D280-(2009-G$3)/$C270*Genanskaffelsespriser!$D280*G270))","v":0},{"$f":"IF((H270*Genanskaffelsespriser!$D280-(2009-H$3)/$C270*Genanskaffelsespriser!$D280*H270)<0,0,(H270*Genanskaffelsespriser!$D280-(2009-H$3)/$C270*Genanskaffelsespriser!$D280*H270))","v":0},{"$f":"IF((I270*Genanskaffelsespriser!$D280-(2009-I$3)/$C270*Genanskaffelsespriser!$D280*I270)<0,0,(I270*Genanskaffelsespriser!$D280-(2009-I$3)/$C270*Genanskaffelsespriser!$D280*I270))","v":0},{"$f":"IF((J270*Genanskaffelsespriser!$D280-(2009-J$3)/$C270*Genanskaffelsespriser!$D280*J270)<0,0,(J270*Genanskaffelsespriser!$D280-(2009-J$3)/$C270*Genanskaffelsespriser!$D280*J270))","v":0},{"$f":"IF((K270*Genanskaffelsespriser!$D280-(2009-K$3)/$C270*Genanskaffelsespriser!$D280*K270)<0,0,(K270*Genanskaffelsespriser!$D280-(2009-K$3)/$C270*Genanskaffelsespriser!$D280*K270))","v":0},{"$f":"IF((L270*Genanskaffelsespriser!$D280-(2009-L$3)/$C270*Genanskaffelsespriser!$D280*L270)<0,0,(L270*Genanskaffelsespriser!$D280-(2009-L$3)/$C270*Genanskaffelsespriser!$D280*L270))","v":0},{"$f":"IF((M270*Genanskaffelsespriser!$D280-(2009-M$3)/$C270*Genanskaffelsespriser!$D280*M270)<0,0,(M270*Genanskaffelsespriser!$D280-(2009-M$3)/$C270*Genanskaffelsespriser!$D280*M270))","v":0},{"$f":"IF((N270*Genanskaffelsespriser!$D280-(2009-N$3)/$C270*Genanskaffelsespriser!$D280*N270)<0,0,(N270*Genanskaffelsespriser!$D280-(2009-N$3)/$C270*Genanskaffelsespriser!$D280*N270))","v":0},{"$f":"IF((O270*Genanskaffelsespriser!$D280-(2009-O$3)/$C270*Genanskaffelsespriser!$D280*O270)<0,0,(O270*Genanskaffelsespriser!$D280-(2009-O$3)/$C270*Genanskaffelsespriser!$D280*O270))","v":0},{"$f":"IF((P270*Genanskaffelsespriser!$D280-(2009-P$3)/$C270*Genanskaffelsespriser!$D280*P270)<0,0,(P270*Genanskaffelsespriser!$D280-(2009-P$3)/$C270*Genanskaffelsespriser!$D280*P270))","v":0},{"$f":"IF((Q270*Genanskaffelsespriser!$D280-(2009-Q$3)/$C270*Genanskaffelsespriser!$D280*Q270)<0,0,(Q270*Genanskaffelsespriser!$D280-(2009-Q$3)/$C270*Genanskaffelsespriser!$D280*Q270))","v":0},{"$f":"IF((R270*Genanskaffelsespriser!$D280-(2009-R$3)/$C270*Genanskaffelsespriser!$D280*R270)<0,0,(R270*Genanskaffelsespriser!$D280-(2009-R$3)/$C270*Genanskaffelsespriser!$D280*R270))","v":0},{"$f":"IF((S270*Genanskaffelsespriser!$D280-(2009-S$3)/$C270*Genanskaffelsespriser!$D280*S270)<0,0,(S270*Genanskaffelsespriser!$D280-(2009-S$3)/$C270*Genanskaffelsespriser!$D280*S270))","v":0},{"$f":"IF((T270*Genanskaffelsespriser!$D280-(2009-T$3)/$C270*Genanskaffelsespriser!$D280*T270)<0,0,(T270*Genanskaffelsespriser!$D280-(2009-T$3)/$C270*Genanskaffelsespriser!$D280*T270))","v":0},{"$f":"IF((U270*Genanskaffelsespriser!$D280-(2009-U$3)/$C270*Genanskaffelsespriser!$D280*U270)<0,0,(U270*Genanskaffelsespriser!$D280-(2009-U$3)/$C270*Genanskaffelsespriser!$D280*U270))","v":0},{"$f":"IF((V270*Genanskaffelsespriser!$D280-(2009-V$3)/$C270*Genanskaffelsespriser!$D280*V270)<0,0,(V270*Genanskaffelsespriser!$D280-(2009-V$3)/$C270*Genanskaffelsespriser!$D280*V270))","v":0},{"$f":"IF((W270*Genanskaffelsespriser!$D280-(2009-W$3)/$C270*Genanskaffelsespriser!$D280*W270)<0,0,(W270*Genanskaffelsespriser!$D280-(2009-W$3)/$C270*Genanskaffelsespriser!$D280*W270))","v":0},{"$f":"IF((X270*Genanskaffelsespriser!$D280-(2009-X$3)/$C270*Genanskaffelsespriser!$D280*X270)<0,0,(X270*Genanskaffelsespriser!$D280-(2009-X$3)/$C270*Genanskaffelsespriser!$D280*X270))","v":0},{"$f":"IF((Y270*Genanskaffelsespriser!$D280-(2009-Y$3)/$C270*Genanskaffelsespriser!$D280*Y270)<0,0,(Y270*Genanskaffelsespriser!$D280-(2009-Y$3)/$C270*Genanskaffelsespriser!$D280*Y270))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA270","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB270","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC270","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD270","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE270","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF270","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG270","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH270","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI270","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ270","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK270","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL270","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM270","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN270","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO270","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP270","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ270","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR270","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS270","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT270","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU270","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B281","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E281","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D271*Genanskaffelsespriser!$D281-(2009-D$3)/$C271*Genanskaffelsespriser!$D281*D271)<0,0,(D271*Genanskaffelsespriser!$D281-(2009-D$3)/$C271*Genanskaffelsespriser!$D281*D271))","v":0},{"$f":"IF((E271*Genanskaffelsespriser!$D281-(2009-E$3)/$C271*Genanskaffelsespriser!$D281*E271)<0,0,(E271*Genanskaffelsespriser!$D281-(2009-E$3)/$C271*Genanskaffelsespriser!$D281*E271))","v":0},{"$f":"IF((F271*Genanskaffelsespriser!$D281-(2009-F$3)/$C271*Genanskaffelsespriser!$D281*F271)<0,0,(F271*Genanskaffelsespriser!$D281-(2009-F$3)/$C271*Genanskaffelsespriser!$D281*F271))","v":0},{"$f":"IF((G271*Genanskaffelsespriser!$D281-(2009-G$3)/$C271*Genanskaffelsespriser!$D281*G271)<0,0,(G271*Genanskaffelsespriser!$D281-(2009-G$3)/$C271*Genanskaffelsespriser!$D281*G271))","v":0},{"$f":"IF((H271*Genanskaffelsespriser!$D281-(2009-H$3)/$C271*Genanskaffelsespriser!$D281*H271)<0,0,(H271*Genanskaffelsespriser!$D281-(2009-H$3)/$C271*Genanskaffelsespriser!$D281*H271))","v":0},{"$f":"IF((I271*Genanskaffelsespriser!$D281-(2009-I$3)/$C271*Genanskaffelsespriser!$D281*I271)<0,0,(I271*Genanskaffelsespriser!$D281-(2009-I$3)/$C271*Genanskaffelsespriser!$D281*I271))","v":0},{"$f":"IF((J271*Genanskaffelsespriser!$D281-(2009-J$3)/$C271*Genanskaffelsespriser!$D281*J271)<0,0,(J271*Genanskaffelsespriser!$D281-(2009-J$3)/$C271*Genanskaffelsespriser!$D281*J271))","v":0},{"$f":"IF((K271*Genanskaffelsespriser!$D281-(2009-K$3)/$C271*Genanskaffelsespriser!$D281*K271)<0,0,(K271*Genanskaffelsespriser!$D281-(2009-K$3)/$C271*Genanskaffelsespriser!$D281*K271))","v":0},{"$f":"IF((L271*Genanskaffelsespriser!$D281-(2009-L$3)/$C271*Genanskaffelsespriser!$D281*L271)<0,0,(L271*Genanskaffelsespriser!$D281-(2009-L$3)/$C271*Genanskaffelsespriser!$D281*L271))","v":0},{"$f":"IF((M271*Genanskaffelsespriser!$D281-(2009-M$3)/$C271*Genanskaffelsespriser!$D281*M271)<0,0,(M271*Genanskaffelsespriser!$D281-(2009-M$3)/$C271*Genanskaffelsespriser!$D281*M271))","v":0},{"$f":"IF((N271*Genanskaffelsespriser!$D281-(2009-N$3)/$C271*Genanskaffelsespriser!$D281*N271)<0,0,(N271*Genanskaffelsespriser!$D281-(2009-N$3)/$C271*Genanskaffelsespriser!$D281*N271))","v":0},{"$f":"IF((O271*Genanskaffelsespriser!$D281-(2009-O$3)/$C271*Genanskaffelsespriser!$D281*O271)<0,0,(O271*Genanskaffelsespriser!$D281-(2009-O$3)/$C271*Genanskaffelsespriser!$D281*O271))","v":0},{"$f":"IF((P271*Genanskaffelsespriser!$D281-(2009-P$3)/$C271*Genanskaffelsespriser!$D281*P271)<0,0,(P271*Genanskaffelsespriser!$D281-(2009-P$3)/$C271*Genanskaffelsespriser!$D281*P271))","v":0},{"$f":"IF((Q271*Genanskaffelsespriser!$D281-(2009-Q$3)/$C271*Genanskaffelsespriser!$D281*Q271)<0,0,(Q271*Genanskaffelsespriser!$D281-(2009-Q$3)/$C271*Genanskaffelsespriser!$D281*Q271))","v":0},{"$f":"IF((R271*Genanskaffelsespriser!$D281-(2009-R$3)/$C271*Genanskaffelsespriser!$D281*R271)<0,0,(R271*Genanskaffelsespriser!$D281-(2009-R$3)/$C271*Genanskaffelsespriser!$D281*R271))","v":0},{"$f":"IF((S271*Genanskaffelsespriser!$D281-(2009-S$3)/$C271*Genanskaffelsespriser!$D281*S271)<0,0,(S271*Genanskaffelsespriser!$D281-(2009-S$3)/$C271*Genanskaffelsespriser!$D281*S271))","v":0},{"$f":"IF((T271*Genanskaffelsespriser!$D281-(2009-T$3)/$C271*Genanskaffelsespriser!$D281*T271)<0,0,(T271*Genanskaffelsespriser!$D281-(2009-T$3)/$C271*Genanskaffelsespriser!$D281*T271))","v":0},{"$f":"IF((U271*Genanskaffelsespriser!$D281-(2009-U$3)/$C271*Genanskaffelsespriser!$D281*U271)<0,0,(U271*Genanskaffelsespriser!$D281-(2009-U$3)/$C271*Genanskaffelsespriser!$D281*U271))","v":0},{"$f":"IF((V271*Genanskaffelsespriser!$D281-(2009-V$3)/$C271*Genanskaffelsespriser!$D281*V271)<0,0,(V271*Genanskaffelsespriser!$D281-(2009-V$3)/$C271*Genanskaffelsespriser!$D281*V271))","v":0},{"$f":"IF((W271*Genanskaffelsespriser!$D281-(2009-W$3)/$C271*Genanskaffelsespriser!$D281*W271)<0,0,(W271*Genanskaffelsespriser!$D281-(2009-W$3)/$C271*Genanskaffelsespriser!$D281*W271))","v":0},{"$f":"IF((X271*Genanskaffelsespriser!$D281-(2009-X$3)/$C271*Genanskaffelsespriser!$D281*X271)<0,0,(X271*Genanskaffelsespriser!$D281-(2009-X$3)/$C271*Genanskaffelsespriser!$D281*X271))","v":0},{"$f":"IF((Y271*Genanskaffelsespriser!$D281-(2009-Y$3)/$C271*Genanskaffelsespriser!$D281*Y271)<0,0,(Y271*Genanskaffelsespriser!$D281-(2009-Y$3)/$C271*Genanskaffelsespriser!$D281*Y271))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA271","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB271","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC271","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD271","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE271","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF271","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG271","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH271","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI271","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ271","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK271","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL271","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM271","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN271","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO271","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP271","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ271","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR271","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS271","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT271","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU271","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B282","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E282","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D272*Genanskaffelsespriser!$D282-(2009-D$3)/$C272*Genanskaffelsespriser!$D282*D272)<0,0,(D272*Genanskaffelsespriser!$D282-(2009-D$3)/$C272*Genanskaffelsespriser!$D282*D272))","v":0},{"$f":"IF((E272*Genanskaffelsespriser!$D282-(2009-E$3)/$C272*Genanskaffelsespriser!$D282*E272)<0,0,(E272*Genanskaffelsespriser!$D282-(2009-E$3)/$C272*Genanskaffelsespriser!$D282*E272))","v":0},{"$f":"IF((F272*Genanskaffelsespriser!$D282-(2009-F$3)/$C272*Genanskaffelsespriser!$D282*F272)<0,0,(F272*Genanskaffelsespriser!$D282-(2009-F$3)/$C272*Genanskaffelsespriser!$D282*F272))","v":0},{"$f":"IF((G272*Genanskaffelsespriser!$D282-(2009-G$3)/$C272*Genanskaffelsespriser!$D282*G272)<0,0,(G272*Genanskaffelsespriser!$D282-(2009-G$3)/$C272*Genanskaffelsespriser!$D282*G272))","v":0},{"$f":"IF((H272*Genanskaffelsespriser!$D282-(2009-H$3)/$C272*Genanskaffelsespriser!$D282*H272)<0,0,(H272*Genanskaffelsespriser!$D282-(2009-H$3)/$C272*Genanskaffelsespriser!$D282*H272))","v":0},{"$f":"IF((I272*Genanskaffelsespriser!$D282-(2009-I$3)/$C272*Genanskaffelsespriser!$D282*I272)<0,0,(I272*Genanskaffelsespriser!$D282-(2009-I$3)/$C272*Genanskaffelsespriser!$D282*I272))","v":0},{"$f":"IF((J272*Genanskaffelsespriser!$D282-(2009-J$3)/$C272*Genanskaffelsespriser!$D282*J272)<0,0,(J272*Genanskaffelsespriser!$D282-(2009-J$3)/$C272*Genanskaffelsespriser!$D282*J272))","v":0},{"$f":"IF((K272*Genanskaffelsespriser!$D282-(2009-K$3)/$C272*Genanskaffelsespriser!$D282*K272)<0,0,(K272*Genanskaffelsespriser!$D282-(2009-K$3)/$C272*Genanskaffelsespriser!$D282*K272))","v":0},{"$f":"IF((L272*Genanskaffelsespriser!$D282-(2009-L$3)/$C272*Genanskaffelsespriser!$D282*L272)<0,0,(L272*Genanskaffelsespriser!$D282-(2009-L$3)/$C272*Genanskaffelsespriser!$D282*L272))","v":0},{"$f":"IF((M272*Genanskaffelsespriser!$D282-(2009-M$3)/$C272*Genanskaffelsespriser!$D282*M272)<0,0,(M272*Genanskaffelsespriser!$D282-(2009-M$3)/$C272*Genanskaffelsespriser!$D282*M272))","v":0},{"$f":"IF((N272*Genanskaffelsespriser!$D282-(2009-N$3)/$C272*Genanskaffelsespriser!$D282*N272)<0,0,(N272*Genanskaffelsespriser!$D282-(2009-N$3)/$C272*Genanskaffelsespriser!$D282*N272))","v":0},{"$f":"IF((O272*Genanskaffelsespriser!$D282-(2009-O$3)/$C272*Genanskaffelsespriser!$D282*O272)<0,0,(O272*Genanskaffelsespriser!$D282-(2009-O$3)/$C272*Genanskaffelsespriser!$D282*O272))","v":0},{"$f":"IF((P272*Genanskaffelsespriser!$D282-(2009-P$3)/$C272*Genanskaffelsespriser!$D282*P272)<0,0,(P272*Genanskaffelsespriser!$D282-(2009-P$3)/$C272*Genanskaffelsespriser!$D282*P272))","v":0},{"$f":"IF((Q272*Genanskaffelsespriser!$D282-(2009-Q$3)/$C272*Genanskaffelsespriser!$D282*Q272)<0,0,(Q272*Genanskaffelsespriser!$D282-(2009-Q$3)/$C272*Genanskaffelsespriser!$D282*Q272))","v":0},{"$f":"IF((R272*Genanskaffelsespriser!$D282-(2009-R$3)/$C272*Genanskaffelsespriser!$D282*R272)<0,0,(R272*Genanskaffelsespriser!$D282-(2009-R$3)/$C272*Genanskaffelsespriser!$D282*R272))","v":0},{"$f":"IF((S272*Genanskaffelsespriser!$D282-(2009-S$3)/$C272*Genanskaffelsespriser!$D282*S272)<0,0,(S272*Genanskaffelsespriser!$D282-(2009-S$3)/$C272*Genanskaffelsespriser!$D282*S272))","v":0},{"$f":"IF((T272*Genanskaffelsespriser!$D282-(2009-T$3)/$C272*Genanskaffelsespriser!$D282*T272)<0,0,(T272*Genanskaffelsespriser!$D282-(2009-T$3)/$C272*Genanskaffelsespriser!$D282*T272))","v":0},{"$f":"IF((U272*Genanskaffelsespriser!$D282-(2009-U$3)/$C272*Genanskaffelsespriser!$D282*U272)<0,0,(U272*Genanskaffelsespriser!$D282-(2009-U$3)/$C272*Genanskaffelsespriser!$D282*U272))","v":0},{"$f":"IF((V272*Genanskaffelsespriser!$D282-(2009-V$3)/$C272*Genanskaffelsespriser!$D282*V272)<0,0,(V272*Genanskaffelsespriser!$D282-(2009-V$3)/$C272*Genanskaffelsespriser!$D282*V272))","v":0},{"$f":"IF((W272*Genanskaffelsespriser!$D282-(2009-W$3)/$C272*Genanskaffelsespriser!$D282*W272)<0,0,(W272*Genanskaffelsespriser!$D282-(2009-W$3)/$C272*Genanskaffelsespriser!$D282*W272))","v":0},{"$f":"IF((X272*Genanskaffelsespriser!$D282-(2009-X$3)/$C272*Genanskaffelsespriser!$D282*X272)<0,0,(X272*Genanskaffelsespriser!$D282-(2009-X$3)/$C272*Genanskaffelsespriser!$D282*X272))","v":0},{"$f":"IF((Y272*Genanskaffelsespriser!$D282-(2009-Y$3)/$C272*Genanskaffelsespriser!$D282*Y272)<0,0,(Y272*Genanskaffelsespriser!$D282-(2009-Y$3)/$C272*Genanskaffelsespriser!$D282*Y272))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA272","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB272","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC272","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD272","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE272","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF272","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG272","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH272","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI272","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ272","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK272","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL272","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM272","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN272","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO272","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP272","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ272","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR272","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS272","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT272","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU272","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B283","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E283","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D273*Genanskaffelsespriser!$D283-(2009-D$3)/$C273*Genanskaffelsespriser!$D283*D273)<0,0,(D273*Genanskaffelsespriser!$D283-(2009-D$3)/$C273*Genanskaffelsespriser!$D283*D273))","v":0},{"$f":"IF((E273*Genanskaffelsespriser!$D283-(2009-E$3)/$C273*Genanskaffelsespriser!$D283*E273)<0,0,(E273*Genanskaffelsespriser!$D283-(2009-E$3)/$C273*Genanskaffelsespriser!$D283*E273))","v":0},{"$f":"IF((F273*Genanskaffelsespriser!$D283-(2009-F$3)/$C273*Genanskaffelsespriser!$D283*F273)<0,0,(F273*Genanskaffelsespriser!$D283-(2009-F$3)/$C273*Genanskaffelsespriser!$D283*F273))","v":0},{"$f":"IF((G273*Genanskaffelsespriser!$D283-(2009-G$3)/$C273*Genanskaffelsespriser!$D283*G273)<0,0,(G273*Genanskaffelsespriser!$D283-(2009-G$3)/$C273*Genanskaffelsespriser!$D283*G273))","v":0},{"$f":"IF((H273*Genanskaffelsespriser!$D283-(2009-H$3)/$C273*Genanskaffelsespriser!$D283*H273)<0,0,(H273*Genanskaffelsespriser!$D283-(2009-H$3)/$C273*Genanskaffelsespriser!$D283*H273))","v":0},{"$f":"IF((I273*Genanskaffelsespriser!$D283-(2009-I$3)/$C273*Genanskaffelsespriser!$D283*I273)<0,0,(I273*Genanskaffelsespriser!$D283-(2009-I$3)/$C273*Genanskaffelsespriser!$D283*I273))","v":0},{"$f":"IF((J273*Genanskaffelsespriser!$D283-(2009-J$3)/$C273*Genanskaffelsespriser!$D283*J273)<0,0,(J273*Genanskaffelsespriser!$D283-(2009-J$3)/$C273*Genanskaffelsespriser!$D283*J273))","v":0},{"$f":"IF((K273*Genanskaffelsespriser!$D283-(2009-K$3)/$C273*Genanskaffelsespriser!$D283*K273)<0,0,(K273*Genanskaffelsespriser!$D283-(2009-K$3)/$C273*Genanskaffelsespriser!$D283*K273))","v":0},{"$f":"IF((L273*Genanskaffelsespriser!$D283-(2009-L$3)/$C273*Genanskaffelsespriser!$D283*L273)<0,0,(L273*Genanskaffelsespriser!$D283-(2009-L$3)/$C273*Genanskaffelsespriser!$D283*L273))","v":0},{"$f":"IF((M273*Genanskaffelsespriser!$D283-(2009-M$3)/$C273*Genanskaffelsespriser!$D283*M273)<0,0,(M273*Genanskaffelsespriser!$D283-(2009-M$3)/$C273*Genanskaffelsespriser!$D283*M273))","v":0},{"$f":"IF((N273*Genanskaffelsespriser!$D283-(2009-N$3)/$C273*Genanskaffelsespriser!$D283*N273)<0,0,(N273*Genanskaffelsespriser!$D283-(2009-N$3)/$C273*Genanskaffelsespriser!$D283*N273))","v":0},{"$f":"IF((O273*Genanskaffelsespriser!$D283-(2009-O$3)/$C273*Genanskaffelsespriser!$D283*O273)<0,0,(O273*Genanskaffelsespriser!$D283-(2009-O$3)/$C273*Genanskaffelsespriser!$D283*O273))","v":0},{"$f":"IF((P273*Genanskaffelsespriser!$D283-(2009-P$3)/$C273*Genanskaffelsespriser!$D283*P273)<0,0,(P273*Genanskaffelsespriser!$D283-(2009-P$3)/$C273*Genanskaffelsespriser!$D283*P273))","v":0},{"$f":"IF((Q273*Genanskaffelsespriser!$D283-(2009-Q$3)/$C273*Genanskaffelsespriser!$D283*Q273)<0,0,(Q273*Genanskaffelsespriser!$D283-(2009-Q$3)/$C273*Genanskaffelsespriser!$D283*Q273))","v":0},{"$f":"IF((R273*Genanskaffelsespriser!$D283-(2009-R$3)/$C273*Genanskaffelsespriser!$D283*R273)<0,0,(R273*Genanskaffelsespriser!$D283-(2009-R$3)/$C273*Genanskaffelsespriser!$D283*R273))","v":0},{"$f":"IF((S273*Genanskaffelsespriser!$D283-(2009-S$3)/$C273*Genanskaffelsespriser!$D283*S273)<0,0,(S273*Genanskaffelsespriser!$D283-(2009-S$3)/$C273*Genanskaffelsespriser!$D283*S273))","v":0},{"$f":"IF((T273*Genanskaffelsespriser!$D283-(2009-T$3)/$C273*Genanskaffelsespriser!$D283*T273)<0,0,(T273*Genanskaffelsespriser!$D283-(2009-T$3)/$C273*Genanskaffelsespriser!$D283*T273))","v":0},{"$f":"IF((U273*Genanskaffelsespriser!$D283-(2009-U$3)/$C273*Genanskaffelsespriser!$D283*U273)<0,0,(U273*Genanskaffelsespriser!$D283-(2009-U$3)/$C273*Genanskaffelsespriser!$D283*U273))","v":0},{"$f":"IF((V273*Genanskaffelsespriser!$D283-(2009-V$3)/$C273*Genanskaffelsespriser!$D283*V273)<0,0,(V273*Genanskaffelsespriser!$D283-(2009-V$3)/$C273*Genanskaffelsespriser!$D283*V273))","v":0},{"$f":"IF((W273*Genanskaffelsespriser!$D283-(2009-W$3)/$C273*Genanskaffelsespriser!$D283*W273)<0,0,(W273*Genanskaffelsespriser!$D283-(2009-W$3)/$C273*Genanskaffelsespriser!$D283*W273))","v":0},{"$f":"IF((X273*Genanskaffelsespriser!$D283-(2009-X$3)/$C273*Genanskaffelsespriser!$D283*X273)<0,0,(X273*Genanskaffelsespriser!$D283-(2009-X$3)/$C273*Genanskaffelsespriser!$D283*X273))","v":0},{"$f":"IF((Y273*Genanskaffelsespriser!$D283-(2009-Y$3)/$C273*Genanskaffelsespriser!$D283*Y273)<0,0,(Y273*Genanskaffelsespriser!$D283-(2009-Y$3)/$C273*Genanskaffelsespriser!$D283*Y273))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA273","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB273","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC273","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD273","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE273","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF273","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG273","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH273","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI273","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ273","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK273","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL273","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM273","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN273","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO273","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP273","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ273","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR273","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS273","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT273","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU273","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B284","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E284","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D274*Genanskaffelsespriser!$D284-(2009-D$3)/$C274*Genanskaffelsespriser!$D284*D274)<0,0,(D274*Genanskaffelsespriser!$D284-(2009-D$3)/$C274*Genanskaffelsespriser!$D284*D274))","v":0},{"$f":"IF((E274*Genanskaffelsespriser!$D284-(2009-E$3)/$C274*Genanskaffelsespriser!$D284*E274)<0,0,(E274*Genanskaffelsespriser!$D284-(2009-E$3)/$C274*Genanskaffelsespriser!$D284*E274))","v":0},{"$f":"IF((F274*Genanskaffelsespriser!$D284-(2009-F$3)/$C274*Genanskaffelsespriser!$D284*F274)<0,0,(F274*Genanskaffelsespriser!$D284-(2009-F$3)/$C274*Genanskaffelsespriser!$D284*F274))","v":0},{"$f":"IF((G274*Genanskaffelsespriser!$D284-(2009-G$3)/$C274*Genanskaffelsespriser!$D284*G274)<0,0,(G274*Genanskaffelsespriser!$D284-(2009-G$3)/$C274*Genanskaffelsespriser!$D284*G274))","v":0},{"$f":"IF((H274*Genanskaffelsespriser!$D284-(2009-H$3)/$C274*Genanskaffelsespriser!$D284*H274)<0,0,(H274*Genanskaffelsespriser!$D284-(2009-H$3)/$C274*Genanskaffelsespriser!$D284*H274))","v":0},{"$f":"IF((I274*Genanskaffelsespriser!$D284-(2009-I$3)/$C274*Genanskaffelsespriser!$D284*I274)<0,0,(I274*Genanskaffelsespriser!$D284-(2009-I$3)/$C274*Genanskaffelsespriser!$D284*I274))","v":0},{"$f":"IF((J274*Genanskaffelsespriser!$D284-(2009-J$3)/$C274*Genanskaffelsespriser!$D284*J274)<0,0,(J274*Genanskaffelsespriser!$D284-(2009-J$3)/$C274*Genanskaffelsespriser!$D284*J274))","v":0},{"$f":"IF((K274*Genanskaffelsespriser!$D284-(2009-K$3)/$C274*Genanskaffelsespriser!$D284*K274)<0,0,(K274*Genanskaffelsespriser!$D284-(2009-K$3)/$C274*Genanskaffelsespriser!$D284*K274))","v":0},{"$f":"IF((L274*Genanskaffelsespriser!$D284-(2009-L$3)/$C274*Genanskaffelsespriser!$D284*L274)<0,0,(L274*Genanskaffelsespriser!$D284-(2009-L$3)/$C274*Genanskaffelsespriser!$D284*L274))","v":0},{"$f":"IF((M274*Genanskaffelsespriser!$D284-(2009-M$3)/$C274*Genanskaffelsespriser!$D284*M274)<0,0,(M274*Genanskaffelsespriser!$D284-(2009-M$3)/$C274*Genanskaffelsespriser!$D284*M274))","v":0},{"$f":"IF((N274*Genanskaffelsespriser!$D284-(2009-N$3)/$C274*Genanskaffelsespriser!$D284*N274)<0,0,(N274*Genanskaffelsespriser!$D284-(2009-N$3)/$C274*Genanskaffelsespriser!$D284*N274))","v":0},{"$f":"IF((O274*Genanskaffelsespriser!$D284-(2009-O$3)/$C274*Genanskaffelsespriser!$D284*O274)<0,0,(O274*Genanskaffelsespriser!$D284-(2009-O$3)/$C274*Genanskaffelsespriser!$D284*O274))","v":0},{"$f":"IF((P274*Genanskaffelsespriser!$D284-(2009-P$3)/$C274*Genanskaffelsespriser!$D284*P274)<0,0,(P274*Genanskaffelsespriser!$D284-(2009-P$3)/$C274*Genanskaffelsespriser!$D284*P274))","v":0},{"$f":"IF((Q274*Genanskaffelsespriser!$D284-(2009-Q$3)/$C274*Genanskaffelsespriser!$D284*Q274)<0,0,(Q274*Genanskaffelsespriser!$D284-(2009-Q$3)/$C274*Genanskaffelsespriser!$D284*Q274))","v":0},{"$f":"IF((R274*Genanskaffelsespriser!$D284-(2009-R$3)/$C274*Genanskaffelsespriser!$D284*R274)<0,0,(R274*Genanskaffelsespriser!$D284-(2009-R$3)/$C274*Genanskaffelsespriser!$D284*R274))","v":0},{"$f":"IF((S274*Genanskaffelsespriser!$D284-(2009-S$3)/$C274*Genanskaffelsespriser!$D284*S274)<0,0,(S274*Genanskaffelsespriser!$D284-(2009-S$3)/$C274*Genanskaffelsespriser!$D284*S274))","v":0},{"$f":"IF((T274*Genanskaffelsespriser!$D284-(2009-T$3)/$C274*Genanskaffelsespriser!$D284*T274)<0,0,(T274*Genanskaffelsespriser!$D284-(2009-T$3)/$C274*Genanskaffelsespriser!$D284*T274))","v":0},{"$f":"IF((U274*Genanskaffelsespriser!$D284-(2009-U$3)/$C274*Genanskaffelsespriser!$D284*U274)<0,0,(U274*Genanskaffelsespriser!$D284-(2009-U$3)/$C274*Genanskaffelsespriser!$D284*U274))","v":0},{"$f":"IF((V274*Genanskaffelsespriser!$D284-(2009-V$3)/$C274*Genanskaffelsespriser!$D284*V274)<0,0,(V274*Genanskaffelsespriser!$D284-(2009-V$3)/$C274*Genanskaffelsespriser!$D284*V274))","v":0},{"$f":"IF((W274*Genanskaffelsespriser!$D284-(2009-W$3)/$C274*Genanskaffelsespriser!$D284*W274)<0,0,(W274*Genanskaffelsespriser!$D284-(2009-W$3)/$C274*Genanskaffelsespriser!$D284*W274))","v":0},{"$f":"IF((X274*Genanskaffelsespriser!$D284-(2009-X$3)/$C274*Genanskaffelsespriser!$D284*X274)<0,0,(X274*Genanskaffelsespriser!$D284-(2009-X$3)/$C274*Genanskaffelsespriser!$D284*X274))","v":0},{"$f":"IF((Y274*Genanskaffelsespriser!$D284-(2009-Y$3)/$C274*Genanskaffelsespriser!$D284*Y274)<0,0,(Y274*Genanskaffelsespriser!$D284-(2009-Y$3)/$C274*Genanskaffelsespriser!$D284*Y274))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA274","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB274","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC274","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD274","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE274","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF274","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG274","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH274","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI274","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ274","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK274","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL274","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM274","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN274","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO274","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP274","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ274","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR274","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS274","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT274","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU274","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B285","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E285","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D275*Genanskaffelsespriser!$D285-(2009-D$3)/$C275*Genanskaffelsespriser!$D285*D275)<0,0,(D275*Genanskaffelsespriser!$D285-(2009-D$3)/$C275*Genanskaffelsespriser!$D285*D275))","v":0},{"$f":"IF((E275*Genanskaffelsespriser!$D285-(2009-E$3)/$C275*Genanskaffelsespriser!$D285*E275)<0,0,(E275*Genanskaffelsespriser!$D285-(2009-E$3)/$C275*Genanskaffelsespriser!$D285*E275))","v":0},{"$f":"IF((F275*Genanskaffelsespriser!$D285-(2009-F$3)/$C275*Genanskaffelsespriser!$D285*F275)<0,0,(F275*Genanskaffelsespriser!$D285-(2009-F$3)/$C275*Genanskaffelsespriser!$D285*F275))","v":0},{"$f":"IF((G275*Genanskaffelsespriser!$D285-(2009-G$3)/$C275*Genanskaffelsespriser!$D285*G275)<0,0,(G275*Genanskaffelsespriser!$D285-(2009-G$3)/$C275*Genanskaffelsespriser!$D285*G275))","v":0},{"$f":"IF((H275*Genanskaffelsespriser!$D285-(2009-H$3)/$C275*Genanskaffelsespriser!$D285*H275)<0,0,(H275*Genanskaffelsespriser!$D285-(2009-H$3)/$C275*Genanskaffelsespriser!$D285*H275))","v":0},{"$f":"IF((I275*Genanskaffelsespriser!$D285-(2009-I$3)/$C275*Genanskaffelsespriser!$D285*I275)<0,0,(I275*Genanskaffelsespriser!$D285-(2009-I$3)/$C275*Genanskaffelsespriser!$D285*I275))","v":0},{"$f":"IF((J275*Genanskaffelsespriser!$D285-(2009-J$3)/$C275*Genanskaffelsespriser!$D285*J275)<0,0,(J275*Genanskaffelsespriser!$D285-(2009-J$3)/$C275*Genanskaffelsespriser!$D285*J275))","v":0},{"$f":"IF((K275*Genanskaffelsespriser!$D285-(2009-K$3)/$C275*Genanskaffelsespriser!$D285*K275)<0,0,(K275*Genanskaffelsespriser!$D285-(2009-K$3)/$C275*Genanskaffelsespriser!$D285*K275))","v":0},{"$f":"IF((L275*Genanskaffelsespriser!$D285-(2009-L$3)/$C275*Genanskaffelsespriser!$D285*L275)<0,0,(L275*Genanskaffelsespriser!$D285-(2009-L$3)/$C275*Genanskaffelsespriser!$D285*L275))","v":0},{"$f":"IF((M275*Genanskaffelsespriser!$D285-(2009-M$3)/$C275*Genanskaffelsespriser!$D285*M275)<0,0,(M275*Genanskaffelsespriser!$D285-(2009-M$3)/$C275*Genanskaffelsespriser!$D285*M275))","v":0},{"$f":"IF((N275*Genanskaffelsespriser!$D285-(2009-N$3)/$C275*Genanskaffelsespriser!$D285*N275)<0,0,(N275*Genanskaffelsespriser!$D285-(2009-N$3)/$C275*Genanskaffelsespriser!$D285*N275))","v":0},{"$f":"IF((O275*Genanskaffelsespriser!$D285-(2009-O$3)/$C275*Genanskaffelsespriser!$D285*O275)<0,0,(O275*Genanskaffelsespriser!$D285-(2009-O$3)/$C275*Genanskaffelsespriser!$D285*O275))","v":0},{"$f":"IF((P275*Genanskaffelsespriser!$D285-(2009-P$3)/$C275*Genanskaffelsespriser!$D285*P275)<0,0,(P275*Genanskaffelsespriser!$D285-(2009-P$3)/$C275*Genanskaffelsespriser!$D285*P275))","v":0},{"$f":"IF((Q275*Genanskaffelsespriser!$D285-(2009-Q$3)/$C275*Genanskaffelsespriser!$D285*Q275)<0,0,(Q275*Genanskaffelsespriser!$D285-(2009-Q$3)/$C275*Genanskaffelsespriser!$D285*Q275))","v":0},{"$f":"IF((R275*Genanskaffelsespriser!$D285-(2009-R$3)/$C275*Genanskaffelsespriser!$D285*R275)<0,0,(R275*Genanskaffelsespriser!$D285-(2009-R$3)/$C275*Genanskaffelsespriser!$D285*R275))","v":0},{"$f":"IF((S275*Genanskaffelsespriser!$D285-(2009-S$3)/$C275*Genanskaffelsespriser!$D285*S275)<0,0,(S275*Genanskaffelsespriser!$D285-(2009-S$3)/$C275*Genanskaffelsespriser!$D285*S275))","v":0},{"$f":"IF((T275*Genanskaffelsespriser!$D285-(2009-T$3)/$C275*Genanskaffelsespriser!$D285*T275)<0,0,(T275*Genanskaffelsespriser!$D285-(2009-T$3)/$C275*Genanskaffelsespriser!$D285*T275))","v":0},{"$f":"IF((U275*Genanskaffelsespriser!$D285-(2009-U$3)/$C275*Genanskaffelsespriser!$D285*U275)<0,0,(U275*Genanskaffelsespriser!$D285-(2009-U$3)/$C275*Genanskaffelsespriser!$D285*U275))","v":0},{"$f":"IF((V275*Genanskaffelsespriser!$D285-(2009-V$3)/$C275*Genanskaffelsespriser!$D285*V275)<0,0,(V275*Genanskaffelsespriser!$D285-(2009-V$3)/$C275*Genanskaffelsespriser!$D285*V275))","v":0},{"$f":"IF((W275*Genanskaffelsespriser!$D285-(2009-W$3)/$C275*Genanskaffelsespriser!$D285*W275)<0,0,(W275*Genanskaffelsespriser!$D285-(2009-W$3)/$C275*Genanskaffelsespriser!$D285*W275))","v":0},{"$f":"IF((X275*Genanskaffelsespriser!$D285-(2009-X$3)/$C275*Genanskaffelsespriser!$D285*X275)<0,0,(X275*Genanskaffelsespriser!$D285-(2009-X$3)/$C275*Genanskaffelsespriser!$D285*X275))","v":0},{"$f":"IF((Y275*Genanskaffelsespriser!$D285-(2009-Y$3)/$C275*Genanskaffelsespriser!$D285*Y275)<0,0,(Y275*Genanskaffelsespriser!$D285-(2009-Y$3)/$C275*Genanskaffelsespriser!$D285*Y275))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA275","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB275","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC275","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD275","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE275","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF275","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG275","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH275","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI275","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ275","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK275","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL275","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM275","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN275","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO275","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP275","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ275","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR275","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS275","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT275","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU275","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B286","v":"Overbygning (efter beliggenhed) "},"stk.",{"$f":"+Genanskaffelsespriser!E286","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D276*Genanskaffelsespriser!$D286-(2009-D$3)/($C276+D277)*Genanskaffelsespriser!$D286*D276)<0,0,(D276*Genanskaffelsespriser!$D286-(2009-D$3)/($C276+D277)*Genanskaffelsespriser!$D286*D276))","v":0},{"$f":"IF((E276*Genanskaffelsespriser!$D286-(2009-E$3)/($C276+E277)*Genanskaffelsespriser!$D286*E276)<0,0,(E276*Genanskaffelsespriser!$D286-(2009-E$3)/($C276+E277)*Genanskaffelsespriser!$D286*E276))","v":0},{"$f":"IF((F276*Genanskaffelsespriser!$D286-(2009-F$3)/($C276+F277)*Genanskaffelsespriser!$D286*F276)<0,0,(F276*Genanskaffelsespriser!$D286-(2009-F$3)/($C276+F277)*Genanskaffelsespriser!$D286*F276))","v":0},{"$f":"IF((G276*Genanskaffelsespriser!$D286-(2009-G$3)/($C276+G277)*Genanskaffelsespriser!$D286*G276)<0,0,(G276*Genanskaffelsespriser!$D286-(2009-G$3)/($C276+G277)*Genanskaffelsespriser!$D286*G276))","v":0},{"$f":"IF((H276*Genanskaffelsespriser!$D286-(2009-H$3)/($C276+H277)*Genanskaffelsespriser!$D286*H276)<0,0,(H276*Genanskaffelsespriser!$D286-(2009-H$3)/($C276+H277)*Genanskaffelsespriser!$D286*H276))","v":0},{"$f":"IF((I276*Genanskaffelsespriser!$D286-(2009-I$3)/($C276+I277)*Genanskaffelsespriser!$D286*I276)<0,0,(I276*Genanskaffelsespriser!$D286-(2009-I$3)/($C276+I277)*Genanskaffelsespriser!$D286*I276))","v":0},{"$f":"IF((J276*Genanskaffelsespriser!$D286-(2009-J$3)/($C276+J277)*Genanskaffelsespriser!$D286*J276)<0,0,(J276*Genanskaffelsespriser!$D286-(2009-J$3)/($C276+J277)*Genanskaffelsespriser!$D286*J276))","v":0},{"$f":"IF((K276*Genanskaffelsespriser!$D286-(2009-K$3)/($C276+K277)*Genanskaffelsespriser!$D286*K276)<0,0,(K276*Genanskaffelsespriser!$D286-(2009-K$3)/($C276+K277)*Genanskaffelsespriser!$D286*K276))","v":0},{"$f":"IF((L276*Genanskaffelsespriser!$D286-(2009-L$3)/($C276+L277)*Genanskaffelsespriser!$D286*L276)<0,0,(L276*Genanskaffelsespriser!$D286-(2009-L$3)/($C276+L277)*Genanskaffelsespriser!$D286*L276))","v":0},{"$f":"IF((M276*Genanskaffelsespriser!$D286-(2009-M$3)/($C276+M277)*Genanskaffelsespriser!$D286*M276)<0,0,(M276*Genanskaffelsespriser!$D286-(2009-M$3)/($C276+M277)*Genanskaffelsespriser!$D286*M276))","v":0},{"$f":"IF((N276*Genanskaffelsespriser!$D286-(2009-N$3)/($C276+N277)*Genanskaffelsespriser!$D286*N276)<0,0,(N276*Genanskaffelsespriser!$D286-(2009-N$3)/($C276+N277)*Genanskaffelsespriser!$D286*N276))","v":0},{"$f":"IF((O276*Genanskaffelsespriser!$D286-(2009-O$3)/($C276+O277)*Genanskaffelsespriser!$D286*O276)<0,0,(O276*Genanskaffelsespriser!$D286-(2009-O$3)/($C276+O277)*Genanskaffelsespriser!$D286*O276))","v":0},{"$f":"IF((P276*Genanskaffelsespriser!$D286-(2009-P$3)/($C276+P277)*Genanskaffelsespriser!$D286*P276)<0,0,(P276*Genanskaffelsespriser!$D286-(2009-P$3)/($C276+P277)*Genanskaffelsespriser!$D286*P276))","v":0},{"$f":"IF((Q276*Genanskaffelsespriser!$D286-(2009-Q$3)/($C276+Q277)*Genanskaffelsespriser!$D286*Q276)<0,0,(Q276*Genanskaffelsespriser!$D286-(2009-Q$3)/($C276+Q277)*Genanskaffelsespriser!$D286*Q276))","v":0},{"$f":"IF((R276*Genanskaffelsespriser!$D286-(2009-R$3)/($C276+R277)*Genanskaffelsespriser!$D286*R276)<0,0,(R276*Genanskaffelsespriser!$D286-(2009-R$3)/($C276+R277)*Genanskaffelsespriser!$D286*R276))","v":0},{"$f":"IF((S276*Genanskaffelsespriser!$D286-(2009-S$3)/($C276+S277)*Genanskaffelsespriser!$D286*S276)<0,0,(S276*Genanskaffelsespriser!$D286-(2009-S$3)/($C276+S277)*Genanskaffelsespriser!$D286*S276))","v":0},{"$f":"IF((T276*Genanskaffelsespriser!$D286-(2009-T$3)/($C276+T277)*Genanskaffelsespriser!$D286*T276)<0,0,(T276*Genanskaffelsespriser!$D286-(2009-T$3)/($C276+T277)*Genanskaffelsespriser!$D286*T276))","v":0},{"$f":"IF((U276*Genanskaffelsespriser!$D286-(2009-U$3)/($C276+U277)*Genanskaffelsespriser!$D286*U276)<0,0,(U276*Genanskaffelsespriser!$D286-(2009-U$3)/($C276+U277)*Genanskaffelsespriser!$D286*U276))","v":0},{"$f":"IF((V276*Genanskaffelsespriser!$D286-(2009-V$3)/($C276+V277)*Genanskaffelsespriser!$D286*V276)<0,0,(V276*Genanskaffelsespriser!$D286-(2009-V$3)/($C276+V277)*Genanskaffelsespriser!$D286*V276))","v":0},{"$f":"IF((W276*Genanskaffelsespriser!$D286-(2009-W$3)/($C276+W277)*Genanskaffelsespriser!$D286*W276)<0,0,(W276*Genanskaffelsespriser!$D286-(2009-W$3)/($C276+W277)*Genanskaffelsespriser!$D286*W276))","v":0},{"$f":"IF((X276*Genanskaffelsespriser!$D286-(2009-X$3)/($C276+X277)*Genanskaffelsespriser!$D286*X276)<0,0,(X276*Genanskaffelsespriser!$D286-(2009-X$3)/($C276+X277)*Genanskaffelsespriser!$D286*X276))","v":0},{"$f":"IF((Y276*Genanskaffelsespriser!$D286-(2009-Y$3)/($C276+Y277)*Genanskaffelsespriser!$D286*Y276)<0,0,(Y276*Genanskaffelsespriser!$D286-(2009-Y$3)/($C276+Y277)*Genanskaffelsespriser!$D286*Y276))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA276","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB276","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC276","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD276","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE276","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF276","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG276","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH276","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI276","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ276","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK276","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL276","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM276","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN276","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO276","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP276","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ276","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR276","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS276","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT276","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU276","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Overløbsbygværker - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW279:AW295)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT279:BT295)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ279:CQ295)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B288","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E288","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D279*Genanskaffelsespriser!$D288-(2009-D$3)/($C279+D280)*Genanskaffelsespriser!$D288*D279)<0,0,(D279*Genanskaffelsespriser!$D288-(2009-D$3)/($C279+D280)*Genanskaffelsespriser!$D288*D279))","v":0},{"$f":"IF((E279*Genanskaffelsespriser!$D288-(2009-E$3)/($C279+E280)*Genanskaffelsespriser!$D288*E279)<0,0,(E279*Genanskaffelsespriser!$D288-(2009-E$3)/($C279+E280)*Genanskaffelsespriser!$D288*E279))","v":0},{"$f":"IF((F279*Genanskaffelsespriser!$D288-(2009-F$3)/($C279+F280)*Genanskaffelsespriser!$D288*F279)<0,0,(F279*Genanskaffelsespriser!$D288-(2009-F$3)/($C279+F280)*Genanskaffelsespriser!$D288*F279))","v":0},{"$f":"IF((G279*Genanskaffelsespriser!$D288-(2009-G$3)/($C279+G280)*Genanskaffelsespriser!$D288*G279)<0,0,(G279*Genanskaffelsespriser!$D288-(2009-G$3)/($C279+G280)*Genanskaffelsespriser!$D288*G279))","v":0},{"$f":"IF((H279*Genanskaffelsespriser!$D288-(2009-H$3)/($C279+H280)*Genanskaffelsespriser!$D288*H279)<0,0,(H279*Genanskaffelsespriser!$D288-(2009-H$3)/($C279+H280)*Genanskaffelsespriser!$D288*H279))","v":0},{"$f":"IF((I279*Genanskaffelsespriser!$D288-(2009-I$3)/($C279+I280)*Genanskaffelsespriser!$D288*I279)<0,0,(I279*Genanskaffelsespriser!$D288-(2009-I$3)/($C279+I280)*Genanskaffelsespriser!$D288*I279))","v":0},{"$f":"IF((J279*Genanskaffelsespriser!$D288-(2009-J$3)/($C279+J280)*Genanskaffelsespriser!$D288*J279)<0,0,(J279*Genanskaffelsespriser!$D288-(2009-J$3)/($C279+J280)*Genanskaffelsespriser!$D288*J279))","v":0},{"$f":"IF((K279*Genanskaffelsespriser!$D288-(2009-K$3)/($C279+K280)*Genanskaffelsespriser!$D288*K279)<0,0,(K279*Genanskaffelsespriser!$D288-(2009-K$3)/($C279+K280)*Genanskaffelsespriser!$D288*K279))","v":0},{"$f":"IF((L279*Genanskaffelsespriser!$D288-(2009-L$3)/($C279+L280)*Genanskaffelsespriser!$D288*L279)<0,0,(L279*Genanskaffelsespriser!$D288-(2009-L$3)/($C279+L280)*Genanskaffelsespriser!$D288*L279))","v":0},{"$f":"IF((M279*Genanskaffelsespriser!$D288-(2009-M$3)/($C279+M280)*Genanskaffelsespriser!$D288*M279)<0,0,(M279*Genanskaffelsespriser!$D288-(2009-M$3)/($C279+M280)*Genanskaffelsespriser!$D288*M279))","v":0},{"$f":"IF((N279*Genanskaffelsespriser!$D288-(2009-N$3)/($C279+N280)*Genanskaffelsespriser!$D288*N279)<0,0,(N279*Genanskaffelsespriser!$D288-(2009-N$3)/($C279+N280)*Genanskaffelsespriser!$D288*N279))","v":0},{"$f":"IF((O279*Genanskaffelsespriser!$D288-(2009-O$3)/($C279+O280)*Genanskaffelsespriser!$D288*O279)<0,0,(O279*Genanskaffelsespriser!$D288-(2009-O$3)/($C279+O280)*Genanskaffelsespriser!$D288*O279))","v":0},{"$f":"IF((P279*Genanskaffelsespriser!$D288-(2009-P$3)/($C279+P280)*Genanskaffelsespriser!$D288*P279)<0,0,(P279*Genanskaffelsespriser!$D288-(2009-P$3)/($C279+P280)*Genanskaffelsespriser!$D288*P279))","v":0},{"$f":"IF((Q279*Genanskaffelsespriser!$D288-(2009-Q$3)/($C279+Q280)*Genanskaffelsespriser!$D288*Q279)<0,0,(Q279*Genanskaffelsespriser!$D288-(2009-Q$3)/($C279+Q280)*Genanskaffelsespriser!$D288*Q279))","v":0},{"$f":"IF((R279*Genanskaffelsespriser!$D288-(2009-R$3)/($C279+R280)*Genanskaffelsespriser!$D288*R279)<0,0,(R279*Genanskaffelsespriser!$D288-(2009-R$3)/($C279+R280)*Genanskaffelsespriser!$D288*R279))","v":0},{"$f":"IF((S279*Genanskaffelsespriser!$D288-(2009-S$3)/($C279+S280)*Genanskaffelsespriser!$D288*S279)<0,0,(S279*Genanskaffelsespriser!$D288-(2009-S$3)/($C279+S280)*Genanskaffelsespriser!$D288*S279))","v":0},{"$f":"IF((T279*Genanskaffelsespriser!$D288-(2009-T$3)/($C279+T280)*Genanskaffelsespriser!$D288*T279)<0,0,(T279*Genanskaffelsespriser!$D288-(2009-T$3)/($C279+T280)*Genanskaffelsespriser!$D288*T279))","v":0},{"$f":"IF((U279*Genanskaffelsespriser!$D288-(2009-U$3)/($C279+U280)*Genanskaffelsespriser!$D288*U279)<0,0,(U279*Genanskaffelsespriser!$D288-(2009-U$3)/($C279+U280)*Genanskaffelsespriser!$D288*U279))","v":0},{"$f":"IF((V279*Genanskaffelsespriser!$D288-(2009-V$3)/($C279+V280)*Genanskaffelsespriser!$D288*V279)<0,0,(V279*Genanskaffelsespriser!$D288-(2009-V$3)/($C279+V280)*Genanskaffelsespriser!$D288*V279))","v":0},{"$f":"IF((W279*Genanskaffelsespriser!$D288-(2009-W$3)/($C279+W280)*Genanskaffelsespriser!$D288*W279)<0,0,(W279*Genanskaffelsespriser!$D288-(2009-W$3)/($C279+W280)*Genanskaffelsespriser!$D288*W279))","v":0},{"$f":"IF((X279*Genanskaffelsespriser!$D288-(2009-X$3)/($C279+X280)*Genanskaffelsespriser!$D288*X279)<0,0,(X279*Genanskaffelsespriser!$D288-(2009-X$3)/($C279+X280)*Genanskaffelsespriser!$D288*X279))","v":0},{"$f":"IF((Y279*Genanskaffelsespriser!$D288-(2009-Y$3)/($C279+Y280)*Genanskaffelsespriser!$D288*Y279)<0,0,(Y279*Genanskaffelsespriser!$D288-(2009-Y$3)/($C279+Y280)*Genanskaffelsespriser!$D288*Y279))","v":0},{"$f":"+SUM(AA279:AV279)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA279","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB279","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC279","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD279","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE279","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF279","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG279","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH279","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI279","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ279","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK279","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL279","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM279","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN279","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO279","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP279","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ279","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR279","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS279","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT279","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU279","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV279","v":0},{"$f":"+SUM(AX279:BS279)","v":0},{"$f":"(AA279+AX279)/2","v":0},{"$f":"(AB279+AY279)/2","v":0},{"$f":"(AC279+AZ279)/2","v":0},{"$f":"(AD279+BA279)/2","v":0},{"$f":"(AE279+BB279)/2","v":0},{"$f":"(AF279+BC279)/2","v":0},{"$f":"(AG279+BD279)/2","v":0},{"$f":"(AH279+BE279)/2","v":0},{"$f":"(AI279+BF279)/2","v":0},{"$f":"(AJ279+BG279)/2","v":0},{"$f":"(AK279+BH279)/2","v":0},{"$f":"(AL279+BI279)/2","v":0},{"$f":"(AM279+BJ279)/2","v":0},{"$f":"(AN279+BK279)/2","v":0},{"$f":"(AO279+BL279)/2","v":0},{"$f":"(AP279+BM279)/2","v":0},{"$f":"(AQ279+BN279)/2","v":0},{"$f":"(AR279+BO279)/2","v":0},{"$f":"(AS279+BP279)/2","v":0},{"$f":"(AT279+BQ279)/2","v":0},{"$f":"(AU279+BR279)/2","v":0},{"$f":"(AV279+BS279)/2","v":0},{"$f":"+AVERAGE(AW279,BT279)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B289","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E289","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D281*Genanskaffelsespriser!$D289-(2009-D$3)/($C281+D282)*Genanskaffelsespriser!$D289*D281)<0,0,(D281*Genanskaffelsespriser!$D289-(2009-D$3)/($C281+D282)*Genanskaffelsespriser!$D289*D281))","v":0},{"$f":"IF((E281*Genanskaffelsespriser!$D289-(2009-E$3)/($C281+E282)*Genanskaffelsespriser!$D289*E281)<0,0,(E281*Genanskaffelsespriser!$D289-(2009-E$3)/($C281+E282)*Genanskaffelsespriser!$D289*E281))","v":0},{"$f":"IF((F281*Genanskaffelsespriser!$D289-(2009-F$3)/($C281+F282)*Genanskaffelsespriser!$D289*F281)<0,0,(F281*Genanskaffelsespriser!$D289-(2009-F$3)/($C281+F282)*Genanskaffelsespriser!$D289*F281))","v":0},{"$f":"IF((G281*Genanskaffelsespriser!$D289-(2009-G$3)/($C281+G282)*Genanskaffelsespriser!$D289*G281)<0,0,(G281*Genanskaffelsespriser!$D289-(2009-G$3)/($C281+G282)*Genanskaffelsespriser!$D289*G281))","v":0},{"$f":"IF((H281*Genanskaffelsespriser!$D289-(2009-H$3)/($C281+H282)*Genanskaffelsespriser!$D289*H281)<0,0,(H281*Genanskaffelsespriser!$D289-(2009-H$3)/($C281+H282)*Genanskaffelsespriser!$D289*H281))","v":0},{"$f":"IF((I281*Genanskaffelsespriser!$D289-(2009-I$3)/($C281+I282)*Genanskaffelsespriser!$D289*I281)<0,0,(I281*Genanskaffelsespriser!$D289-(2009-I$3)/($C281+I282)*Genanskaffelsespriser!$D289*I281))","v":0},{"$f":"IF((J281*Genanskaffelsespriser!$D289-(2009-J$3)/($C281+J282)*Genanskaffelsespriser!$D289*J281)<0,0,(J281*Genanskaffelsespriser!$D289-(2009-J$3)/($C281+J282)*Genanskaffelsespriser!$D289*J281))","v":0},{"$f":"IF((K281*Genanskaffelsespriser!$D289-(2009-K$3)/($C281+K282)*Genanskaffelsespriser!$D289*K281)<0,0,(K281*Genanskaffelsespriser!$D289-(2009-K$3)/($C281+K282)*Genanskaffelsespriser!$D289*K281))","v":0},{"$f":"IF((L281*Genanskaffelsespriser!$D289-(2009-L$3)/($C281+L282)*Genanskaffelsespriser!$D289*L281)<0,0,(L281*Genanskaffelsespriser!$D289-(2009-L$3)/($C281+L282)*Genanskaffelsespriser!$D289*L281))","v":0},{"$f":"IF((M281*Genanskaffelsespriser!$D289-(2009-M$3)/($C281+M282)*Genanskaffelsespriser!$D289*M281)<0,0,(M281*Genanskaffelsespriser!$D289-(2009-M$3)/($C281+M282)*Genanskaffelsespriser!$D289*M281))","v":0},{"$f":"IF((N281*Genanskaffelsespriser!$D289-(2009-N$3)/($C281+N282)*Genanskaffelsespriser!$D289*N281)<0,0,(N281*Genanskaffelsespriser!$D289-(2009-N$3)/($C281+N282)*Genanskaffelsespriser!$D289*N281))","v":0},{"$f":"IF((O281*Genanskaffelsespriser!$D289-(2009-O$3)/($C281+O282)*Genanskaffelsespriser!$D289*O281)<0,0,(O281*Genanskaffelsespriser!$D289-(2009-O$3)/($C281+O282)*Genanskaffelsespriser!$D289*O281))","v":0},{"$f":"IF((P281*Genanskaffelsespriser!$D289-(2009-P$3)/($C281+P282)*Genanskaffelsespriser!$D289*P281)<0,0,(P281*Genanskaffelsespriser!$D289-(2009-P$3)/($C281+P282)*Genanskaffelsespriser!$D289*P281))","v":0},{"$f":"IF((Q281*Genanskaffelsespriser!$D289-(2009-Q$3)/($C281+Q282)*Genanskaffelsespriser!$D289*Q281)<0,0,(Q281*Genanskaffelsespriser!$D289-(2009-Q$3)/($C281+Q282)*Genanskaffelsespriser!$D289*Q281))","v":0},{"$f":"IF((R281*Genanskaffelsespriser!$D289-(2009-R$3)/($C281+R282)*Genanskaffelsespriser!$D289*R281)<0,0,(R281*Genanskaffelsespriser!$D289-(2009-R$3)/($C281+R282)*Genanskaffelsespriser!$D289*R281))","v":0},{"$f":"IF((S281*Genanskaffelsespriser!$D289-(2009-S$3)/($C281+S282)*Genanskaffelsespriser!$D289*S281)<0,0,(S281*Genanskaffelsespriser!$D289-(2009-S$3)/($C281+S282)*Genanskaffelsespriser!$D289*S281))","v":0},{"$f":"IF((T281*Genanskaffelsespriser!$D289-(2009-T$3)/($C281+T282)*Genanskaffelsespriser!$D289*T281)<0,0,(T281*Genanskaffelsespriser!$D289-(2009-T$3)/($C281+T282)*Genanskaffelsespriser!$D289*T281))","v":0},{"$f":"IF((U281*Genanskaffelsespriser!$D289-(2009-U$3)/($C281+U282)*Genanskaffelsespriser!$D289*U281)<0,0,(U281*Genanskaffelsespriser!$D289-(2009-U$3)/($C281+U282)*Genanskaffelsespriser!$D289*U281))","v":0},{"$f":"IF((V281*Genanskaffelsespriser!$D289-(2009-V$3)/($C281+V282)*Genanskaffelsespriser!$D289*V281)<0,0,(V281*Genanskaffelsespriser!$D289-(2009-V$3)/($C281+V282)*Genanskaffelsespriser!$D289*V281))","v":0},{"$f":"IF((W281*Genanskaffelsespriser!$D289-(2009-W$3)/($C281+W282)*Genanskaffelsespriser!$D289*W281)<0,0,(W281*Genanskaffelsespriser!$D289-(2009-W$3)/($C281+W282)*Genanskaffelsespriser!$D289*W281))","v":0},{"$f":"IF((X281*Genanskaffelsespriser!$D289-(2009-X$3)/($C281+X282)*Genanskaffelsespriser!$D289*X281)<0,0,(X281*Genanskaffelsespriser!$D289-(2009-X$3)/($C281+X282)*Genanskaffelsespriser!$D289*X281))","v":0},{"$f":"IF((Y281*Genanskaffelsespriser!$D289-(2009-Y$3)/($C281+Y282)*Genanskaffelsespriser!$D289*Y281)<0,0,(Y281*Genanskaffelsespriser!$D289-(2009-Y$3)/($C281+Y282)*Genanskaffelsespriser!$D289*Y281))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA281","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB281","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC281","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD281","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE281","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF281","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG281","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH281","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI281","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ281","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK281","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL281","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM281","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN281","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO281","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP281","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ281","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR281","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS281","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT281","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU281","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B290","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E290","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D283*Genanskaffelsespriser!$D290-(2009-D$3)/($C283+D284)*Genanskaffelsespriser!$D290*D283)<0,0,(D283*Genanskaffelsespriser!$D290-(2009-D$3)/($C283+D284)*Genanskaffelsespriser!$D290*D283))","v":0},{"$f":"IF((E283*Genanskaffelsespriser!$D290-(2009-E$3)/($C283+E284)*Genanskaffelsespriser!$D290*E283)<0,0,(E283*Genanskaffelsespriser!$D290-(2009-E$3)/($C283+E284)*Genanskaffelsespriser!$D290*E283))","v":0},{"$f":"IF((F283*Genanskaffelsespriser!$D290-(2009-F$3)/($C283+F284)*Genanskaffelsespriser!$D290*F283)<0,0,(F283*Genanskaffelsespriser!$D290-(2009-F$3)/($C283+F284)*Genanskaffelsespriser!$D290*F283))","v":0},{"$f":"IF((G283*Genanskaffelsespriser!$D290-(2009-G$3)/($C283+G284)*Genanskaffelsespriser!$D290*G283)<0,0,(G283*Genanskaffelsespriser!$D290-(2009-G$3)/($C283+G284)*Genanskaffelsespriser!$D290*G283))","v":0},{"$f":"IF((H283*Genanskaffelsespriser!$D290-(2009-H$3)/($C283+H284)*Genanskaffelsespriser!$D290*H283)<0,0,(H283*Genanskaffelsespriser!$D290-(2009-H$3)/($C283+H284)*Genanskaffelsespriser!$D290*H283))","v":0},{"$f":"IF((I283*Genanskaffelsespriser!$D290-(2009-I$3)/($C283+I284)*Genanskaffelsespriser!$D290*I283)<0,0,(I283*Genanskaffelsespriser!$D290-(2009-I$3)/($C283+I284)*Genanskaffelsespriser!$D290*I283))","v":0},{"$f":"IF((J283*Genanskaffelsespriser!$D290-(2009-J$3)/($C283+J284)*Genanskaffelsespriser!$D290*J283)<0,0,(J283*Genanskaffelsespriser!$D290-(2009-J$3)/($C283+J284)*Genanskaffelsespriser!$D290*J283))","v":0},{"$f":"IF((K283*Genanskaffelsespriser!$D290-(2009-K$3)/($C283+K284)*Genanskaffelsespriser!$D290*K283)<0,0,(K283*Genanskaffelsespriser!$D290-(2009-K$3)/($C283+K284)*Genanskaffelsespriser!$D290*K283))","v":0},{"$f":"IF((L283*Genanskaffelsespriser!$D290-(2009-L$3)/($C283+L284)*Genanskaffelsespriser!$D290*L283)<0,0,(L283*Genanskaffelsespriser!$D290-(2009-L$3)/($C283+L284)*Genanskaffelsespriser!$D290*L283))","v":0},{"$f":"IF((M283*Genanskaffelsespriser!$D290-(2009-M$3)/($C283+M284)*Genanskaffelsespriser!$D290*M283)<0,0,(M283*Genanskaffelsespriser!$D290-(2009-M$3)/($C283+M284)*Genanskaffelsespriser!$D290*M283))","v":0},{"$f":"IF((N283*Genanskaffelsespriser!$D290-(2009-N$3)/($C283+N284)*Genanskaffelsespriser!$D290*N283)<0,0,(N283*Genanskaffelsespriser!$D290-(2009-N$3)/($C283+N284)*Genanskaffelsespriser!$D290*N283))","v":0},{"$f":"IF((O283*Genanskaffelsespriser!$D290-(2009-O$3)/($C283+O284)*Genanskaffelsespriser!$D290*O283)<0,0,(O283*Genanskaffelsespriser!$D290-(2009-O$3)/($C283+O284)*Genanskaffelsespriser!$D290*O283))","v":0},{"$f":"IF((P283*Genanskaffelsespriser!$D290-(2009-P$3)/($C283+P284)*Genanskaffelsespriser!$D290*P283)<0,0,(P283*Genanskaffelsespriser!$D290-(2009-P$3)/($C283+P284)*Genanskaffelsespriser!$D290*P283))","v":0},{"$f":"IF((Q283*Genanskaffelsespriser!$D290-(2009-Q$3)/($C283+Q284)*Genanskaffelsespriser!$D290*Q283)<0,0,(Q283*Genanskaffelsespriser!$D290-(2009-Q$3)/($C283+Q284)*Genanskaffelsespriser!$D290*Q283))","v":0},{"$f":"IF((R283*Genanskaffelsespriser!$D290-(2009-R$3)/($C283+R284)*Genanskaffelsespriser!$D290*R283)<0,0,(R283*Genanskaffelsespriser!$D290-(2009-R$3)/($C283+R284)*Genanskaffelsespriser!$D290*R283))","v":0},{"$f":"IF((S283*Genanskaffelsespriser!$D290-(2009-S$3)/($C283+S284)*Genanskaffelsespriser!$D290*S283)<0,0,(S283*Genanskaffelsespriser!$D290-(2009-S$3)/($C283+S284)*Genanskaffelsespriser!$D290*S283))","v":0},{"$f":"IF((T283*Genanskaffelsespriser!$D290-(2009-T$3)/($C283+T284)*Genanskaffelsespriser!$D290*T283)<0,0,(T283*Genanskaffelsespriser!$D290-(2009-T$3)/($C283+T284)*Genanskaffelsespriser!$D290*T283))","v":0},{"$f":"IF((U283*Genanskaffelsespriser!$D290-(2009-U$3)/($C283+U284)*Genanskaffelsespriser!$D290*U283)<0,0,(U283*Genanskaffelsespriser!$D290-(2009-U$3)/($C283+U284)*Genanskaffelsespriser!$D290*U283))","v":0},{"$f":"IF((V283*Genanskaffelsespriser!$D290-(2009-V$3)/($C283+V284)*Genanskaffelsespriser!$D290*V283)<0,0,(V283*Genanskaffelsespriser!$D290-(2009-V$3)/($C283+V284)*Genanskaffelsespriser!$D290*V283))","v":0},{"$f":"IF((W283*Genanskaffelsespriser!$D290-(2009-W$3)/($C283+W284)*Genanskaffelsespriser!$D290*W283)<0,0,(W283*Genanskaffelsespriser!$D290-(2009-W$3)/($C283+W284)*Genanskaffelsespriser!$D290*W283))","v":0},{"$f":"IF((X283*Genanskaffelsespriser!$D290-(2009-X$3)/($C283+X284)*Genanskaffelsespriser!$D290*X283)<0,0,(X283*Genanskaffelsespriser!$D290-(2009-X$3)/($C283+X284)*Genanskaffelsespriser!$D290*X283))","v":0},{"$f":"IF((Y283*Genanskaffelsespriser!$D290-(2009-Y$3)/($C283+Y284)*Genanskaffelsespriser!$D290*Y283)<0,0,(Y283*Genanskaffelsespriser!$D290-(2009-Y$3)/($C283+Y284)*Genanskaffelsespriser!$D290*Y283))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA283","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB283","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC283","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD283","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE283","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF283","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG283","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH283","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI283","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ283","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK283","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL283","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM283","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN283","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO283","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP283","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ283","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR283","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS283","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT283","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU283","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B291","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E291","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D285*Genanskaffelsespriser!$D291-(2009-D$3)/$C285*Genanskaffelsespriser!$D291*D285)<0,0,(D285*Genanskaffelsespriser!$D291-(2009-D$3)/$C285*Genanskaffelsespriser!$D291*D285))","v":0},{"$f":"IF((E285*Genanskaffelsespriser!$D291-(2009-E$3)/$C285*Genanskaffelsespriser!$D291*E285)<0,0,(E285*Genanskaffelsespriser!$D291-(2009-E$3)/$C285*Genanskaffelsespriser!$D291*E285))","v":0},{"$f":"IF((F285*Genanskaffelsespriser!$D291-(2009-F$3)/$C285*Genanskaffelsespriser!$D291*F285)<0,0,(F285*Genanskaffelsespriser!$D291-(2009-F$3)/$C285*Genanskaffelsespriser!$D291*F285))","v":0},{"$f":"IF((G285*Genanskaffelsespriser!$D291-(2009-G$3)/$C285*Genanskaffelsespriser!$D291*G285)<0,0,(G285*Genanskaffelsespriser!$D291-(2009-G$3)/$C285*Genanskaffelsespriser!$D291*G285))","v":0},{"$f":"IF((H285*Genanskaffelsespriser!$D291-(2009-H$3)/$C285*Genanskaffelsespriser!$D291*H285)<0,0,(H285*Genanskaffelsespriser!$D291-(2009-H$3)/$C285*Genanskaffelsespriser!$D291*H285))","v":0},{"$f":"IF((I285*Genanskaffelsespriser!$D291-(2009-I$3)/$C285*Genanskaffelsespriser!$D291*I285)<0,0,(I285*Genanskaffelsespriser!$D291-(2009-I$3)/$C285*Genanskaffelsespriser!$D291*I285))","v":0},{"$f":"IF((J285*Genanskaffelsespriser!$D291-(2009-J$3)/$C285*Genanskaffelsespriser!$D291*J285)<0,0,(J285*Genanskaffelsespriser!$D291-(2009-J$3)/$C285*Genanskaffelsespriser!$D291*J285))","v":0},{"$f":"IF((K285*Genanskaffelsespriser!$D291-(2009-K$3)/$C285*Genanskaffelsespriser!$D291*K285)<0,0,(K285*Genanskaffelsespriser!$D291-(2009-K$3)/$C285*Genanskaffelsespriser!$D291*K285))","v":0},{"$f":"IF((L285*Genanskaffelsespriser!$D291-(2009-L$3)/$C285*Genanskaffelsespriser!$D291*L285)<0,0,(L285*Genanskaffelsespriser!$D291-(2009-L$3)/$C285*Genanskaffelsespriser!$D291*L285))","v":0},{"$f":"IF((M285*Genanskaffelsespriser!$D291-(2009-M$3)/$C285*Genanskaffelsespriser!$D291*M285)<0,0,(M285*Genanskaffelsespriser!$D291-(2009-M$3)/$C285*Genanskaffelsespriser!$D291*M285))","v":0},{"$f":"IF((N285*Genanskaffelsespriser!$D291-(2009-N$3)/$C285*Genanskaffelsespriser!$D291*N285)<0,0,(N285*Genanskaffelsespriser!$D291-(2009-N$3)/$C285*Genanskaffelsespriser!$D291*N285))","v":0},{"$f":"IF((O285*Genanskaffelsespriser!$D291-(2009-O$3)/$C285*Genanskaffelsespriser!$D291*O285)<0,0,(O285*Genanskaffelsespriser!$D291-(2009-O$3)/$C285*Genanskaffelsespriser!$D291*O285))","v":0},{"$f":"IF((P285*Genanskaffelsespriser!$D291-(2009-P$3)/$C285*Genanskaffelsespriser!$D291*P285)<0,0,(P285*Genanskaffelsespriser!$D291-(2009-P$3)/$C285*Genanskaffelsespriser!$D291*P285))","v":0},{"$f":"IF((Q285*Genanskaffelsespriser!$D291-(2009-Q$3)/$C285*Genanskaffelsespriser!$D291*Q285)<0,0,(Q285*Genanskaffelsespriser!$D291-(2009-Q$3)/$C285*Genanskaffelsespriser!$D291*Q285))","v":0},{"$f":"IF((R285*Genanskaffelsespriser!$D291-(2009-R$3)/$C285*Genanskaffelsespriser!$D291*R285)<0,0,(R285*Genanskaffelsespriser!$D291-(2009-R$3)/$C285*Genanskaffelsespriser!$D291*R285))","v":0},{"$f":"IF((S285*Genanskaffelsespriser!$D291-(2009-S$3)/$C285*Genanskaffelsespriser!$D291*S285)<0,0,(S285*Genanskaffelsespriser!$D291-(2009-S$3)/$C285*Genanskaffelsespriser!$D291*S285))","v":0},{"$f":"IF((T285*Genanskaffelsespriser!$D291-(2009-T$3)/$C285*Genanskaffelsespriser!$D291*T285)<0,0,(T285*Genanskaffelsespriser!$D291-(2009-T$3)/$C285*Genanskaffelsespriser!$D291*T285))","v":0},{"$f":"IF((U285*Genanskaffelsespriser!$D291-(2009-U$3)/$C285*Genanskaffelsespriser!$D291*U285)<0,0,(U285*Genanskaffelsespriser!$D291-(2009-U$3)/$C285*Genanskaffelsespriser!$D291*U285))","v":0},{"$f":"IF((V285*Genanskaffelsespriser!$D291-(2009-V$3)/$C285*Genanskaffelsespriser!$D291*V285)<0,0,(V285*Genanskaffelsespriser!$D291-(2009-V$3)/$C285*Genanskaffelsespriser!$D291*V285))","v":0},{"$f":"IF((W285*Genanskaffelsespriser!$D291-(2009-W$3)/$C285*Genanskaffelsespriser!$D291*W285)<0,0,(W285*Genanskaffelsespriser!$D291-(2009-W$3)/$C285*Genanskaffelsespriser!$D291*W285))","v":0},{"$f":"IF((X285*Genanskaffelsespriser!$D291-(2009-X$3)/$C285*Genanskaffelsespriser!$D291*X285)<0,0,(X285*Genanskaffelsespriser!$D291-(2009-X$3)/$C285*Genanskaffelsespriser!$D291*X285))","v":0},{"$f":"IF((Y285*Genanskaffelsespriser!$D291-(2009-Y$3)/$C285*Genanskaffelsespriser!$D291*Y285)<0,0,(Y285*Genanskaffelsespriser!$D291-(2009-Y$3)/$C285*Genanskaffelsespriser!$D291*Y285))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA285","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB285","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC285","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD285","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE285","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF285","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG285","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH285","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI285","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ285","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK285","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL285","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM285","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN285","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO285","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP285","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ285","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR285","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS285","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT285","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU285","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B292","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E292","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D286*Genanskaffelsespriser!$D292-(2009-D$3)/$C286*Genanskaffelsespriser!$D292*D286)<0,0,(D286*Genanskaffelsespriser!$D292-(2009-D$3)/$C286*Genanskaffelsespriser!$D292*D286))","v":0},{"$f":"IF((E286*Genanskaffelsespriser!$D292-(2009-E$3)/$C286*Genanskaffelsespriser!$D292*E286)<0,0,(E286*Genanskaffelsespriser!$D292-(2009-E$3)/$C286*Genanskaffelsespriser!$D292*E286))","v":0},{"$f":"IF((F286*Genanskaffelsespriser!$D292-(2009-F$3)/$C286*Genanskaffelsespriser!$D292*F286)<0,0,(F286*Genanskaffelsespriser!$D292-(2009-F$3)/$C286*Genanskaffelsespriser!$D292*F286))","v":0},{"$f":"IF((G286*Genanskaffelsespriser!$D292-(2009-G$3)/$C286*Genanskaffelsespriser!$D292*G286)<0,0,(G286*Genanskaffelsespriser!$D292-(2009-G$3)/$C286*Genanskaffelsespriser!$D292*G286))","v":0},{"$f":"IF((H286*Genanskaffelsespriser!$D292-(2009-H$3)/$C286*Genanskaffelsespriser!$D292*H286)<0,0,(H286*Genanskaffelsespriser!$D292-(2009-H$3)/$C286*Genanskaffelsespriser!$D292*H286))","v":0},{"$f":"IF((I286*Genanskaffelsespriser!$D292-(2009-I$3)/$C286*Genanskaffelsespriser!$D292*I286)<0,0,(I286*Genanskaffelsespriser!$D292-(2009-I$3)/$C286*Genanskaffelsespriser!$D292*I286))","v":0},{"$f":"IF((J286*Genanskaffelsespriser!$D292-(2009-J$3)/$C286*Genanskaffelsespriser!$D292*J286)<0,0,(J286*Genanskaffelsespriser!$D292-(2009-J$3)/$C286*Genanskaffelsespriser!$D292*J286))","v":0},{"$f":"IF((K286*Genanskaffelsespriser!$D292-(2009-K$3)/$C286*Genanskaffelsespriser!$D292*K286)<0,0,(K286*Genanskaffelsespriser!$D292-(2009-K$3)/$C286*Genanskaffelsespriser!$D292*K286))","v":0},{"$f":"IF((L286*Genanskaffelsespriser!$D292-(2009-L$3)/$C286*Genanskaffelsespriser!$D292*L286)<0,0,(L286*Genanskaffelsespriser!$D292-(2009-L$3)/$C286*Genanskaffelsespriser!$D292*L286))","v":0},{"$f":"IF((M286*Genanskaffelsespriser!$D292-(2009-M$3)/$C286*Genanskaffelsespriser!$D292*M286)<0,0,(M286*Genanskaffelsespriser!$D292-(2009-M$3)/$C286*Genanskaffelsespriser!$D292*M286))","v":0},{"$f":"IF((N286*Genanskaffelsespriser!$D292-(2009-N$3)/$C286*Genanskaffelsespriser!$D292*N286)<0,0,(N286*Genanskaffelsespriser!$D292-(2009-N$3)/$C286*Genanskaffelsespriser!$D292*N286))","v":0},{"$f":"IF((O286*Genanskaffelsespriser!$D292-(2009-O$3)/$C286*Genanskaffelsespriser!$D292*O286)<0,0,(O286*Genanskaffelsespriser!$D292-(2009-O$3)/$C286*Genanskaffelsespriser!$D292*O286))","v":0},{"$f":"IF((P286*Genanskaffelsespriser!$D292-(2009-P$3)/$C286*Genanskaffelsespriser!$D292*P286)<0,0,(P286*Genanskaffelsespriser!$D292-(2009-P$3)/$C286*Genanskaffelsespriser!$D292*P286))","v":0},{"$f":"IF((Q286*Genanskaffelsespriser!$D292-(2009-Q$3)/$C286*Genanskaffelsespriser!$D292*Q286)<0,0,(Q286*Genanskaffelsespriser!$D292-(2009-Q$3)/$C286*Genanskaffelsespriser!$D292*Q286))","v":0},{"$f":"IF((R286*Genanskaffelsespriser!$D292-(2009-R$3)/$C286*Genanskaffelsespriser!$D292*R286)<0,0,(R286*Genanskaffelsespriser!$D292-(2009-R$3)/$C286*Genanskaffelsespriser!$D292*R286))","v":0},{"$f":"IF((S286*Genanskaffelsespriser!$D292-(2009-S$3)/$C286*Genanskaffelsespriser!$D292*S286)<0,0,(S286*Genanskaffelsespriser!$D292-(2009-S$3)/$C286*Genanskaffelsespriser!$D292*S286))","v":0},{"$f":"IF((T286*Genanskaffelsespriser!$D292-(2009-T$3)/$C286*Genanskaffelsespriser!$D292*T286)<0,0,(T286*Genanskaffelsespriser!$D292-(2009-T$3)/$C286*Genanskaffelsespriser!$D292*T286))","v":0},{"$f":"IF((U286*Genanskaffelsespriser!$D292-(2009-U$3)/$C286*Genanskaffelsespriser!$D292*U286)<0,0,(U286*Genanskaffelsespriser!$D292-(2009-U$3)/$C286*Genanskaffelsespriser!$D292*U286))","v":0},{"$f":"IF((V286*Genanskaffelsespriser!$D292-(2009-V$3)/$C286*Genanskaffelsespriser!$D292*V286)<0,0,(V286*Genanskaffelsespriser!$D292-(2009-V$3)/$C286*Genanskaffelsespriser!$D292*V286))","v":0},{"$f":"IF((W286*Genanskaffelsespriser!$D292-(2009-W$3)/$C286*Genanskaffelsespriser!$D292*W286)<0,0,(W286*Genanskaffelsespriser!$D292-(2009-W$3)/$C286*Genanskaffelsespriser!$D292*W286))","v":0},{"$f":"IF((X286*Genanskaffelsespriser!$D292-(2009-X$3)/$C286*Genanskaffelsespriser!$D292*X286)<0,0,(X286*Genanskaffelsespriser!$D292-(2009-X$3)/$C286*Genanskaffelsespriser!$D292*X286))","v":0},{"$f":"IF((Y286*Genanskaffelsespriser!$D292-(2009-Y$3)/$C286*Genanskaffelsespriser!$D292*Y286)<0,0,(Y286*Genanskaffelsespriser!$D292-(2009-Y$3)/$C286*Genanskaffelsespriser!$D292*Y286))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA286","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB286","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC286","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD286","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE286","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF286","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG286","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH286","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI286","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ286","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK286","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL286","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM286","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN286","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO286","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP286","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ286","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR286","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS286","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT286","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU286","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B293","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E293","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D287*Genanskaffelsespriser!$D293-(2009-D$3)/$C287*Genanskaffelsespriser!$D293*D287)<0,0,(D287*Genanskaffelsespriser!$D293-(2009-D$3)/$C287*Genanskaffelsespriser!$D293*D287))","v":0},{"$f":"IF((E287*Genanskaffelsespriser!$D293-(2009-E$3)/$C287*Genanskaffelsespriser!$D293*E287)<0,0,(E287*Genanskaffelsespriser!$D293-(2009-E$3)/$C287*Genanskaffelsespriser!$D293*E287))","v":0},{"$f":"IF((F287*Genanskaffelsespriser!$D293-(2009-F$3)/$C287*Genanskaffelsespriser!$D293*F287)<0,0,(F287*Genanskaffelsespriser!$D293-(2009-F$3)/$C287*Genanskaffelsespriser!$D293*F287))","v":0},{"$f":"IF((G287*Genanskaffelsespriser!$D293-(2009-G$3)/$C287*Genanskaffelsespriser!$D293*G287)<0,0,(G287*Genanskaffelsespriser!$D293-(2009-G$3)/$C287*Genanskaffelsespriser!$D293*G287))","v":0},{"$f":"IF((H287*Genanskaffelsespriser!$D293-(2009-H$3)/$C287*Genanskaffelsespriser!$D293*H287)<0,0,(H287*Genanskaffelsespriser!$D293-(2009-H$3)/$C287*Genanskaffelsespriser!$D293*H287))","v":0},{"$f":"IF((I287*Genanskaffelsespriser!$D293-(2009-I$3)/$C287*Genanskaffelsespriser!$D293*I287)<0,0,(I287*Genanskaffelsespriser!$D293-(2009-I$3)/$C287*Genanskaffelsespriser!$D293*I287))","v":0},{"$f":"IF((J287*Genanskaffelsespriser!$D293-(2009-J$3)/$C287*Genanskaffelsespriser!$D293*J287)<0,0,(J287*Genanskaffelsespriser!$D293-(2009-J$3)/$C287*Genanskaffelsespriser!$D293*J287))","v":0},{"$f":"IF((K287*Genanskaffelsespriser!$D293-(2009-K$3)/$C287*Genanskaffelsespriser!$D293*K287)<0,0,(K287*Genanskaffelsespriser!$D293-(2009-K$3)/$C287*Genanskaffelsespriser!$D293*K287))","v":0},{"$f":"IF((L287*Genanskaffelsespriser!$D293-(2009-L$3)/$C287*Genanskaffelsespriser!$D293*L287)<0,0,(L287*Genanskaffelsespriser!$D293-(2009-L$3)/$C287*Genanskaffelsespriser!$D293*L287))","v":0},{"$f":"IF((M287*Genanskaffelsespriser!$D293-(2009-M$3)/$C287*Genanskaffelsespriser!$D293*M287)<0,0,(M287*Genanskaffelsespriser!$D293-(2009-M$3)/$C287*Genanskaffelsespriser!$D293*M287))","v":0},{"$f":"IF((N287*Genanskaffelsespriser!$D293-(2009-N$3)/$C287*Genanskaffelsespriser!$D293*N287)<0,0,(N287*Genanskaffelsespriser!$D293-(2009-N$3)/$C287*Genanskaffelsespriser!$D293*N287))","v":0},{"$f":"IF((O287*Genanskaffelsespriser!$D293-(2009-O$3)/$C287*Genanskaffelsespriser!$D293*O287)<0,0,(O287*Genanskaffelsespriser!$D293-(2009-O$3)/$C287*Genanskaffelsespriser!$D293*O287))","v":0},{"$f":"IF((P287*Genanskaffelsespriser!$D293-(2009-P$3)/$C287*Genanskaffelsespriser!$D293*P287)<0,0,(P287*Genanskaffelsespriser!$D293-(2009-P$3)/$C287*Genanskaffelsespriser!$D293*P287))","v":0},{"$f":"IF((Q287*Genanskaffelsespriser!$D293-(2009-Q$3)/$C287*Genanskaffelsespriser!$D293*Q287)<0,0,(Q287*Genanskaffelsespriser!$D293-(2009-Q$3)/$C287*Genanskaffelsespriser!$D293*Q287))","v":0},{"$f":"IF((R287*Genanskaffelsespriser!$D293-(2009-R$3)/$C287*Genanskaffelsespriser!$D293*R287)<0,0,(R287*Genanskaffelsespriser!$D293-(2009-R$3)/$C287*Genanskaffelsespriser!$D293*R287))","v":0},{"$f":"IF((S287*Genanskaffelsespriser!$D293-(2009-S$3)/$C287*Genanskaffelsespriser!$D293*S287)<0,0,(S287*Genanskaffelsespriser!$D293-(2009-S$3)/$C287*Genanskaffelsespriser!$D293*S287))","v":0},{"$f":"IF((T287*Genanskaffelsespriser!$D293-(2009-T$3)/$C287*Genanskaffelsespriser!$D293*T287)<0,0,(T287*Genanskaffelsespriser!$D293-(2009-T$3)/$C287*Genanskaffelsespriser!$D293*T287))","v":0},{"$f":"IF((U287*Genanskaffelsespriser!$D293-(2009-U$3)/$C287*Genanskaffelsespriser!$D293*U287)<0,0,(U287*Genanskaffelsespriser!$D293-(2009-U$3)/$C287*Genanskaffelsespriser!$D293*U287))","v":0},{"$f":"IF((V287*Genanskaffelsespriser!$D293-(2009-V$3)/$C287*Genanskaffelsespriser!$D293*V287)<0,0,(V287*Genanskaffelsespriser!$D293-(2009-V$3)/$C287*Genanskaffelsespriser!$D293*V287))","v":0},{"$f":"IF((W287*Genanskaffelsespriser!$D293-(2009-W$3)/$C287*Genanskaffelsespriser!$D293*W287)<0,0,(W287*Genanskaffelsespriser!$D293-(2009-W$3)/$C287*Genanskaffelsespriser!$D293*W287))","v":0},{"$f":"IF((X287*Genanskaffelsespriser!$D293-(2009-X$3)/$C287*Genanskaffelsespriser!$D293*X287)<0,0,(X287*Genanskaffelsespriser!$D293-(2009-X$3)/$C287*Genanskaffelsespriser!$D293*X287))","v":0},{"$f":"IF((Y287*Genanskaffelsespriser!$D293-(2009-Y$3)/$C287*Genanskaffelsespriser!$D293*Y287)<0,0,(Y287*Genanskaffelsespriser!$D293-(2009-Y$3)/$C287*Genanskaffelsespriser!$D293*Y287))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA287","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB287","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC287","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD287","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE287","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF287","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG287","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH287","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI287","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ287","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK287","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL287","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM287","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN287","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO287","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP287","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ287","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR287","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS287","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT287","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU287","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B294","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E294","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D288*Genanskaffelsespriser!$D294-(2009-D$3)/$C288*Genanskaffelsespriser!$D294*D288)<0,0,(D288*Genanskaffelsespriser!$D294-(2009-D$3)/$C288*Genanskaffelsespriser!$D294*D288))","v":0},{"$f":"IF((E288*Genanskaffelsespriser!$D294-(2009-E$3)/$C288*Genanskaffelsespriser!$D294*E288)<0,0,(E288*Genanskaffelsespriser!$D294-(2009-E$3)/$C288*Genanskaffelsespriser!$D294*E288))","v":0},{"$f":"IF((F288*Genanskaffelsespriser!$D294-(2009-F$3)/$C288*Genanskaffelsespriser!$D294*F288)<0,0,(F288*Genanskaffelsespriser!$D294-(2009-F$3)/$C288*Genanskaffelsespriser!$D294*F288))","v":0},{"$f":"IF((G288*Genanskaffelsespriser!$D294-(2009-G$3)/$C288*Genanskaffelsespriser!$D294*G288)<0,0,(G288*Genanskaffelsespriser!$D294-(2009-G$3)/$C288*Genanskaffelsespriser!$D294*G288))","v":0},{"$f":"IF((H288*Genanskaffelsespriser!$D294-(2009-H$3)/$C288*Genanskaffelsespriser!$D294*H288)<0,0,(H288*Genanskaffelsespriser!$D294-(2009-H$3)/$C288*Genanskaffelsespriser!$D294*H288))","v":0},{"$f":"IF((I288*Genanskaffelsespriser!$D294-(2009-I$3)/$C288*Genanskaffelsespriser!$D294*I288)<0,0,(I288*Genanskaffelsespriser!$D294-(2009-I$3)/$C288*Genanskaffelsespriser!$D294*I288))","v":0},{"$f":"IF((J288*Genanskaffelsespriser!$D294-(2009-J$3)/$C288*Genanskaffelsespriser!$D294*J288)<0,0,(J288*Genanskaffelsespriser!$D294-(2009-J$3)/$C288*Genanskaffelsespriser!$D294*J288))","v":0},{"$f":"IF((K288*Genanskaffelsespriser!$D294-(2009-K$3)/$C288*Genanskaffelsespriser!$D294*K288)<0,0,(K288*Genanskaffelsespriser!$D294-(2009-K$3)/$C288*Genanskaffelsespriser!$D294*K288))","v":0},{"$f":"IF((L288*Genanskaffelsespriser!$D294-(2009-L$3)/$C288*Genanskaffelsespriser!$D294*L288)<0,0,(L288*Genanskaffelsespriser!$D294-(2009-L$3)/$C288*Genanskaffelsespriser!$D294*L288))","v":0},{"$f":"IF((M288*Genanskaffelsespriser!$D294-(2009-M$3)/$C288*Genanskaffelsespriser!$D294*M288)<0,0,(M288*Genanskaffelsespriser!$D294-(2009-M$3)/$C288*Genanskaffelsespriser!$D294*M288))","v":0},{"$f":"IF((N288*Genanskaffelsespriser!$D294-(2009-N$3)/$C288*Genanskaffelsespriser!$D294*N288)<0,0,(N288*Genanskaffelsespriser!$D294-(2009-N$3)/$C288*Genanskaffelsespriser!$D294*N288))","v":0},{"$f":"IF((O288*Genanskaffelsespriser!$D294-(2009-O$3)/$C288*Genanskaffelsespriser!$D294*O288)<0,0,(O288*Genanskaffelsespriser!$D294-(2009-O$3)/$C288*Genanskaffelsespriser!$D294*O288))","v":0},{"$f":"IF((P288*Genanskaffelsespriser!$D294-(2009-P$3)/$C288*Genanskaffelsespriser!$D294*P288)<0,0,(P288*Genanskaffelsespriser!$D294-(2009-P$3)/$C288*Genanskaffelsespriser!$D294*P288))","v":0},{"$f":"IF((Q288*Genanskaffelsespriser!$D294-(2009-Q$3)/$C288*Genanskaffelsespriser!$D294*Q288)<0,0,(Q288*Genanskaffelsespriser!$D294-(2009-Q$3)/$C288*Genanskaffelsespriser!$D294*Q288))","v":0},{"$f":"IF((R288*Genanskaffelsespriser!$D294-(2009-R$3)/$C288*Genanskaffelsespriser!$D294*R288)<0,0,(R288*Genanskaffelsespriser!$D294-(2009-R$3)/$C288*Genanskaffelsespriser!$D294*R288))","v":0},{"$f":"IF((S288*Genanskaffelsespriser!$D294-(2009-S$3)/$C288*Genanskaffelsespriser!$D294*S288)<0,0,(S288*Genanskaffelsespriser!$D294-(2009-S$3)/$C288*Genanskaffelsespriser!$D294*S288))","v":0},{"$f":"IF((T288*Genanskaffelsespriser!$D294-(2009-T$3)/$C288*Genanskaffelsespriser!$D294*T288)<0,0,(T288*Genanskaffelsespriser!$D294-(2009-T$3)/$C288*Genanskaffelsespriser!$D294*T288))","v":0},{"$f":"IF((U288*Genanskaffelsespriser!$D294-(2009-U$3)/$C288*Genanskaffelsespriser!$D294*U288)<0,0,(U288*Genanskaffelsespriser!$D294-(2009-U$3)/$C288*Genanskaffelsespriser!$D294*U288))","v":0},{"$f":"IF((V288*Genanskaffelsespriser!$D294-(2009-V$3)/$C288*Genanskaffelsespriser!$D294*V288)<0,0,(V288*Genanskaffelsespriser!$D294-(2009-V$3)/$C288*Genanskaffelsespriser!$D294*V288))","v":0},{"$f":"IF((W288*Genanskaffelsespriser!$D294-(2009-W$3)/$C288*Genanskaffelsespriser!$D294*W288)<0,0,(W288*Genanskaffelsespriser!$D294-(2009-W$3)/$C288*Genanskaffelsespriser!$D294*W288))","v":0},{"$f":"IF((X288*Genanskaffelsespriser!$D294-(2009-X$3)/$C288*Genanskaffelsespriser!$D294*X288)<0,0,(X288*Genanskaffelsespriser!$D294-(2009-X$3)/$C288*Genanskaffelsespriser!$D294*X288))","v":0},{"$f":"IF((Y288*Genanskaffelsespriser!$D294-(2009-Y$3)/$C288*Genanskaffelsespriser!$D294*Y288)<0,0,(Y288*Genanskaffelsespriser!$D294-(2009-Y$3)/$C288*Genanskaffelsespriser!$D294*Y288))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA288","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB288","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC288","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD288","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE288","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF288","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG288","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH288","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI288","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ288","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK288","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL288","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM288","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN288","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO288","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP288","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ288","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR288","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS288","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT288","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU288","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B295","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E295","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D289*Genanskaffelsespriser!$D295-(2009-D$3)/$C289*Genanskaffelsespriser!$D295*D289)<0,0,(D289*Genanskaffelsespriser!$D295-(2009-D$3)/$C289*Genanskaffelsespriser!$D295*D289))","v":0},{"$f":"IF((E289*Genanskaffelsespriser!$D295-(2009-E$3)/$C289*Genanskaffelsespriser!$D295*E289)<0,0,(E289*Genanskaffelsespriser!$D295-(2009-E$3)/$C289*Genanskaffelsespriser!$D295*E289))","v":0},{"$f":"IF((F289*Genanskaffelsespriser!$D295-(2009-F$3)/$C289*Genanskaffelsespriser!$D295*F289)<0,0,(F289*Genanskaffelsespriser!$D295-(2009-F$3)/$C289*Genanskaffelsespriser!$D295*F289))","v":0},{"$f":"IF((G289*Genanskaffelsespriser!$D295-(2009-G$3)/$C289*Genanskaffelsespriser!$D295*G289)<0,0,(G289*Genanskaffelsespriser!$D295-(2009-G$3)/$C289*Genanskaffelsespriser!$D295*G289))","v":0},{"$f":"IF((H289*Genanskaffelsespriser!$D295-(2009-H$3)/$C289*Genanskaffelsespriser!$D295*H289)<0,0,(H289*Genanskaffelsespriser!$D295-(2009-H$3)/$C289*Genanskaffelsespriser!$D295*H289))","v":0},{"$f":"IF((I289*Genanskaffelsespriser!$D295-(2009-I$3)/$C289*Genanskaffelsespriser!$D295*I289)<0,0,(I289*Genanskaffelsespriser!$D295-(2009-I$3)/$C289*Genanskaffelsespriser!$D295*I289))","v":0},{"$f":"IF((J289*Genanskaffelsespriser!$D295-(2009-J$3)/$C289*Genanskaffelsespriser!$D295*J289)<0,0,(J289*Genanskaffelsespriser!$D295-(2009-J$3)/$C289*Genanskaffelsespriser!$D295*J289))","v":0},{"$f":"IF((K289*Genanskaffelsespriser!$D295-(2009-K$3)/$C289*Genanskaffelsespriser!$D295*K289)<0,0,(K289*Genanskaffelsespriser!$D295-(2009-K$3)/$C289*Genanskaffelsespriser!$D295*K289))","v":0},{"$f":"IF((L289*Genanskaffelsespriser!$D295-(2009-L$3)/$C289*Genanskaffelsespriser!$D295*L289)<0,0,(L289*Genanskaffelsespriser!$D295-(2009-L$3)/$C289*Genanskaffelsespriser!$D295*L289))","v":0},{"$f":"IF((M289*Genanskaffelsespriser!$D295-(2009-M$3)/$C289*Genanskaffelsespriser!$D295*M289)<0,0,(M289*Genanskaffelsespriser!$D295-(2009-M$3)/$C289*Genanskaffelsespriser!$D295*M289))","v":0},{"$f":"IF((N289*Genanskaffelsespriser!$D295-(2009-N$3)/$C289*Genanskaffelsespriser!$D295*N289)<0,0,(N289*Genanskaffelsespriser!$D295-(2009-N$3)/$C289*Genanskaffelsespriser!$D295*N289))","v":0},{"$f":"IF((O289*Genanskaffelsespriser!$D295-(2009-O$3)/$C289*Genanskaffelsespriser!$D295*O289)<0,0,(O289*Genanskaffelsespriser!$D295-(2009-O$3)/$C289*Genanskaffelsespriser!$D295*O289))","v":0},{"$f":"IF((P289*Genanskaffelsespriser!$D295-(2009-P$3)/$C289*Genanskaffelsespriser!$D295*P289)<0,0,(P289*Genanskaffelsespriser!$D295-(2009-P$3)/$C289*Genanskaffelsespriser!$D295*P289))","v":0},{"$f":"IF((Q289*Genanskaffelsespriser!$D295-(2009-Q$3)/$C289*Genanskaffelsespriser!$D295*Q289)<0,0,(Q289*Genanskaffelsespriser!$D295-(2009-Q$3)/$C289*Genanskaffelsespriser!$D295*Q289))","v":0},{"$f":"IF((R289*Genanskaffelsespriser!$D295-(2009-R$3)/$C289*Genanskaffelsespriser!$D295*R289)<0,0,(R289*Genanskaffelsespriser!$D295-(2009-R$3)/$C289*Genanskaffelsespriser!$D295*R289))","v":0},{"$f":"IF((S289*Genanskaffelsespriser!$D295-(2009-S$3)/$C289*Genanskaffelsespriser!$D295*S289)<0,0,(S289*Genanskaffelsespriser!$D295-(2009-S$3)/$C289*Genanskaffelsespriser!$D295*S289))","v":0},{"$f":"IF((T289*Genanskaffelsespriser!$D295-(2009-T$3)/$C289*Genanskaffelsespriser!$D295*T289)<0,0,(T289*Genanskaffelsespriser!$D295-(2009-T$3)/$C289*Genanskaffelsespriser!$D295*T289))","v":0},{"$f":"IF((U289*Genanskaffelsespriser!$D295-(2009-U$3)/$C289*Genanskaffelsespriser!$D295*U289)<0,0,(U289*Genanskaffelsespriser!$D295-(2009-U$3)/$C289*Genanskaffelsespriser!$D295*U289))","v":0},{"$f":"IF((V289*Genanskaffelsespriser!$D295-(2009-V$3)/$C289*Genanskaffelsespriser!$D295*V289)<0,0,(V289*Genanskaffelsespriser!$D295-(2009-V$3)/$C289*Genanskaffelsespriser!$D295*V289))","v":0},{"$f":"IF((W289*Genanskaffelsespriser!$D295-(2009-W$3)/$C289*Genanskaffelsespriser!$D295*W289)<0,0,(W289*Genanskaffelsespriser!$D295-(2009-W$3)/$C289*Genanskaffelsespriser!$D295*W289))","v":0},{"$f":"IF((X289*Genanskaffelsespriser!$D295-(2009-X$3)/$C289*Genanskaffelsespriser!$D295*X289)<0,0,(X289*Genanskaffelsespriser!$D295-(2009-X$3)/$C289*Genanskaffelsespriser!$D295*X289))","v":0},{"$f":"IF((Y289*Genanskaffelsespriser!$D295-(2009-Y$3)/$C289*Genanskaffelsespriser!$D295*Y289)<0,0,(Y289*Genanskaffelsespriser!$D295-(2009-Y$3)/$C289*Genanskaffelsespriser!$D295*Y289))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA289","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB289","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC289","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD289","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE289","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF289","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG289","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH289","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI289","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ289","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK289","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL289","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM289","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN289","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO289","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP289","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ289","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR289","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS289","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT289","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU289","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B296","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E296","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D290*Genanskaffelsespriser!$D296-(2009-D$3)/$C290*Genanskaffelsespriser!$D296*D290)<0,0,(D290*Genanskaffelsespriser!$D296-(2009-D$3)/$C290*Genanskaffelsespriser!$D296*D290))","v":0},{"$f":"IF((E290*Genanskaffelsespriser!$D296-(2009-E$3)/$C290*Genanskaffelsespriser!$D296*E290)<0,0,(E290*Genanskaffelsespriser!$D296-(2009-E$3)/$C290*Genanskaffelsespriser!$D296*E290))","v":0},{"$f":"IF((F290*Genanskaffelsespriser!$D296-(2009-F$3)/$C290*Genanskaffelsespriser!$D296*F290)<0,0,(F290*Genanskaffelsespriser!$D296-(2009-F$3)/$C290*Genanskaffelsespriser!$D296*F290))","v":0},{"$f":"IF((G290*Genanskaffelsespriser!$D296-(2009-G$3)/$C290*Genanskaffelsespriser!$D296*G290)<0,0,(G290*Genanskaffelsespriser!$D296-(2009-G$3)/$C290*Genanskaffelsespriser!$D296*G290))","v":0},{"$f":"IF((H290*Genanskaffelsespriser!$D296-(2009-H$3)/$C290*Genanskaffelsespriser!$D296*H290)<0,0,(H290*Genanskaffelsespriser!$D296-(2009-H$3)/$C290*Genanskaffelsespriser!$D296*H290))","v":0},{"$f":"IF((I290*Genanskaffelsespriser!$D296-(2009-I$3)/$C290*Genanskaffelsespriser!$D296*I290)<0,0,(I290*Genanskaffelsespriser!$D296-(2009-I$3)/$C290*Genanskaffelsespriser!$D296*I290))","v":0},{"$f":"IF((J290*Genanskaffelsespriser!$D296-(2009-J$3)/$C290*Genanskaffelsespriser!$D296*J290)<0,0,(J290*Genanskaffelsespriser!$D296-(2009-J$3)/$C290*Genanskaffelsespriser!$D296*J290))","v":0},{"$f":"IF((K290*Genanskaffelsespriser!$D296-(2009-K$3)/$C290*Genanskaffelsespriser!$D296*K290)<0,0,(K290*Genanskaffelsespriser!$D296-(2009-K$3)/$C290*Genanskaffelsespriser!$D296*K290))","v":0},{"$f":"IF((L290*Genanskaffelsespriser!$D296-(2009-L$3)/$C290*Genanskaffelsespriser!$D296*L290)<0,0,(L290*Genanskaffelsespriser!$D296-(2009-L$3)/$C290*Genanskaffelsespriser!$D296*L290))","v":0},{"$f":"IF((M290*Genanskaffelsespriser!$D296-(2009-M$3)/$C290*Genanskaffelsespriser!$D296*M290)<0,0,(M290*Genanskaffelsespriser!$D296-(2009-M$3)/$C290*Genanskaffelsespriser!$D296*M290))","v":0},{"$f":"IF((N290*Genanskaffelsespriser!$D296-(2009-N$3)/$C290*Genanskaffelsespriser!$D296*N290)<0,0,(N290*Genanskaffelsespriser!$D296-(2009-N$3)/$C290*Genanskaffelsespriser!$D296*N290))","v":0},{"$f":"IF((O290*Genanskaffelsespriser!$D296-(2009-O$3)/$C290*Genanskaffelsespriser!$D296*O290)<0,0,(O290*Genanskaffelsespriser!$D296-(2009-O$3)/$C290*Genanskaffelsespriser!$D296*O290))","v":0},{"$f":"IF((P290*Genanskaffelsespriser!$D296-(2009-P$3)/$C290*Genanskaffelsespriser!$D296*P290)<0,0,(P290*Genanskaffelsespriser!$D296-(2009-P$3)/$C290*Genanskaffelsespriser!$D296*P290))","v":0},{"$f":"IF((Q290*Genanskaffelsespriser!$D296-(2009-Q$3)/$C290*Genanskaffelsespriser!$D296*Q290)<0,0,(Q290*Genanskaffelsespriser!$D296-(2009-Q$3)/$C290*Genanskaffelsespriser!$D296*Q290))","v":0},{"$f":"IF((R290*Genanskaffelsespriser!$D296-(2009-R$3)/$C290*Genanskaffelsespriser!$D296*R290)<0,0,(R290*Genanskaffelsespriser!$D296-(2009-R$3)/$C290*Genanskaffelsespriser!$D296*R290))","v":0},{"$f":"IF((S290*Genanskaffelsespriser!$D296-(2009-S$3)/$C290*Genanskaffelsespriser!$D296*S290)<0,0,(S290*Genanskaffelsespriser!$D296-(2009-S$3)/$C290*Genanskaffelsespriser!$D296*S290))","v":0},{"$f":"IF((T290*Genanskaffelsespriser!$D296-(2009-T$3)/$C290*Genanskaffelsespriser!$D296*T290)<0,0,(T290*Genanskaffelsespriser!$D296-(2009-T$3)/$C290*Genanskaffelsespriser!$D296*T290))","v":0},{"$f":"IF((U290*Genanskaffelsespriser!$D296-(2009-U$3)/$C290*Genanskaffelsespriser!$D296*U290)<0,0,(U290*Genanskaffelsespriser!$D296-(2009-U$3)/$C290*Genanskaffelsespriser!$D296*U290))","v":0},{"$f":"IF((V290*Genanskaffelsespriser!$D296-(2009-V$3)/$C290*Genanskaffelsespriser!$D296*V290)<0,0,(V290*Genanskaffelsespriser!$D296-(2009-V$3)/$C290*Genanskaffelsespriser!$D296*V290))","v":0},{"$f":"IF((W290*Genanskaffelsespriser!$D296-(2009-W$3)/$C290*Genanskaffelsespriser!$D296*W290)<0,0,(W290*Genanskaffelsespriser!$D296-(2009-W$3)/$C290*Genanskaffelsespriser!$D296*W290))","v":0},{"$f":"IF((X290*Genanskaffelsespriser!$D296-(2009-X$3)/$C290*Genanskaffelsespriser!$D296*X290)<0,0,(X290*Genanskaffelsespriser!$D296-(2009-X$3)/$C290*Genanskaffelsespriser!$D296*X290))","v":0},{"$f":"IF((Y290*Genanskaffelsespriser!$D296-(2009-Y$3)/$C290*Genanskaffelsespriser!$D296*Y290)<0,0,(Y290*Genanskaffelsespriser!$D296-(2009-Y$3)/$C290*Genanskaffelsespriser!$D296*Y290))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA290","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB290","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC290","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD290","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE290","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF290","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG290","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH290","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI290","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ290","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK290","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL290","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM290","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN290","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO290","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP290","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ290","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR290","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS290","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT290","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU290","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B297","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E297","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D291*Genanskaffelsespriser!$D297-(2009-D$3)/$C291*Genanskaffelsespriser!$D297*D291)<0,0,(D291*Genanskaffelsespriser!$D297-(2009-D$3)/$C291*Genanskaffelsespriser!$D297*D291))","v":0},{"$f":"IF((E291*Genanskaffelsespriser!$D297-(2009-E$3)/$C291*Genanskaffelsespriser!$D297*E291)<0,0,(E291*Genanskaffelsespriser!$D297-(2009-E$3)/$C291*Genanskaffelsespriser!$D297*E291))","v":0},{"$f":"IF((F291*Genanskaffelsespriser!$D297-(2009-F$3)/$C291*Genanskaffelsespriser!$D297*F291)<0,0,(F291*Genanskaffelsespriser!$D297-(2009-F$3)/$C291*Genanskaffelsespriser!$D297*F291))","v":0},{"$f":"IF((G291*Genanskaffelsespriser!$D297-(2009-G$3)/$C291*Genanskaffelsespriser!$D297*G291)<0,0,(G291*Genanskaffelsespriser!$D297-(2009-G$3)/$C291*Genanskaffelsespriser!$D297*G291))","v":0},{"$f":"IF((H291*Genanskaffelsespriser!$D297-(2009-H$3)/$C291*Genanskaffelsespriser!$D297*H291)<0,0,(H291*Genanskaffelsespriser!$D297-(2009-H$3)/$C291*Genanskaffelsespriser!$D297*H291))","v":0},{"$f":"IF((I291*Genanskaffelsespriser!$D297-(2009-I$3)/$C291*Genanskaffelsespriser!$D297*I291)<0,0,(I291*Genanskaffelsespriser!$D297-(2009-I$3)/$C291*Genanskaffelsespriser!$D297*I291))","v":0},{"$f":"IF((J291*Genanskaffelsespriser!$D297-(2009-J$3)/$C291*Genanskaffelsespriser!$D297*J291)<0,0,(J291*Genanskaffelsespriser!$D297-(2009-J$3)/$C291*Genanskaffelsespriser!$D297*J291))","v":0},{"$f":"IF((K291*Genanskaffelsespriser!$D297-(2009-K$3)/$C291*Genanskaffelsespriser!$D297*K291)<0,0,(K291*Genanskaffelsespriser!$D297-(2009-K$3)/$C291*Genanskaffelsespriser!$D297*K291))","v":0},{"$f":"IF((L291*Genanskaffelsespriser!$D297-(2009-L$3)/$C291*Genanskaffelsespriser!$D297*L291)<0,0,(L291*Genanskaffelsespriser!$D297-(2009-L$3)/$C291*Genanskaffelsespriser!$D297*L291))","v":0},{"$f":"IF((M291*Genanskaffelsespriser!$D297-(2009-M$3)/$C291*Genanskaffelsespriser!$D297*M291)<0,0,(M291*Genanskaffelsespriser!$D297-(2009-M$3)/$C291*Genanskaffelsespriser!$D297*M291))","v":0},{"$f":"IF((N291*Genanskaffelsespriser!$D297-(2009-N$3)/$C291*Genanskaffelsespriser!$D297*N291)<0,0,(N291*Genanskaffelsespriser!$D297-(2009-N$3)/$C291*Genanskaffelsespriser!$D297*N291))","v":0},{"$f":"IF((O291*Genanskaffelsespriser!$D297-(2009-O$3)/$C291*Genanskaffelsespriser!$D297*O291)<0,0,(O291*Genanskaffelsespriser!$D297-(2009-O$3)/$C291*Genanskaffelsespriser!$D297*O291))","v":0},{"$f":"IF((P291*Genanskaffelsespriser!$D297-(2009-P$3)/$C291*Genanskaffelsespriser!$D297*P291)<0,0,(P291*Genanskaffelsespriser!$D297-(2009-P$3)/$C291*Genanskaffelsespriser!$D297*P291))","v":0},{"$f":"IF((Q291*Genanskaffelsespriser!$D297-(2009-Q$3)/$C291*Genanskaffelsespriser!$D297*Q291)<0,0,(Q291*Genanskaffelsespriser!$D297-(2009-Q$3)/$C291*Genanskaffelsespriser!$D297*Q291))","v":0},{"$f":"IF((R291*Genanskaffelsespriser!$D297-(2009-R$3)/$C291*Genanskaffelsespriser!$D297*R291)<0,0,(R291*Genanskaffelsespriser!$D297-(2009-R$3)/$C291*Genanskaffelsespriser!$D297*R291))","v":0},{"$f":"IF((S291*Genanskaffelsespriser!$D297-(2009-S$3)/$C291*Genanskaffelsespriser!$D297*S291)<0,0,(S291*Genanskaffelsespriser!$D297-(2009-S$3)/$C291*Genanskaffelsespriser!$D297*S291))","v":0},{"$f":"IF((T291*Genanskaffelsespriser!$D297-(2009-T$3)/$C291*Genanskaffelsespriser!$D297*T291)<0,0,(T291*Genanskaffelsespriser!$D297-(2009-T$3)/$C291*Genanskaffelsespriser!$D297*T291))","v":0},{"$f":"IF((U291*Genanskaffelsespriser!$D297-(2009-U$3)/$C291*Genanskaffelsespriser!$D297*U291)<0,0,(U291*Genanskaffelsespriser!$D297-(2009-U$3)/$C291*Genanskaffelsespriser!$D297*U291))","v":0},{"$f":"IF((V291*Genanskaffelsespriser!$D297-(2009-V$3)/$C291*Genanskaffelsespriser!$D297*V291)<0,0,(V291*Genanskaffelsespriser!$D297-(2009-V$3)/$C291*Genanskaffelsespriser!$D297*V291))","v":0},{"$f":"IF((W291*Genanskaffelsespriser!$D297-(2009-W$3)/$C291*Genanskaffelsespriser!$D297*W291)<0,0,(W291*Genanskaffelsespriser!$D297-(2009-W$3)/$C291*Genanskaffelsespriser!$D297*W291))","v":0},{"$f":"IF((X291*Genanskaffelsespriser!$D297-(2009-X$3)/$C291*Genanskaffelsespriser!$D297*X291)<0,0,(X291*Genanskaffelsespriser!$D297-(2009-X$3)/$C291*Genanskaffelsespriser!$D297*X291))","v":0},{"$f":"IF((Y291*Genanskaffelsespriser!$D297-(2009-Y$3)/$C291*Genanskaffelsespriser!$D297*Y291)<0,0,(Y291*Genanskaffelsespriser!$D297-(2009-Y$3)/$C291*Genanskaffelsespriser!$D297*Y291))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA291","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB291","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC291","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD291","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE291","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF291","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG291","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH291","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI291","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ291","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK291","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL291","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM291","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN291","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO291","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP291","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ291","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR291","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS291","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT291","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU291","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B298","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E298","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D292*Genanskaffelsespriser!$D298-(2009-D$3)/$C292*Genanskaffelsespriser!$D298*D292)<0,0,(D292*Genanskaffelsespriser!$D298-(2009-D$3)/$C292*Genanskaffelsespriser!$D298*D292))","v":0},{"$f":"IF((E292*Genanskaffelsespriser!$D298-(2009-E$3)/$C292*Genanskaffelsespriser!$D298*E292)<0,0,(E292*Genanskaffelsespriser!$D298-(2009-E$3)/$C292*Genanskaffelsespriser!$D298*E292))","v":0},{"$f":"IF((F292*Genanskaffelsespriser!$D298-(2009-F$3)/$C292*Genanskaffelsespriser!$D298*F292)<0,0,(F292*Genanskaffelsespriser!$D298-(2009-F$3)/$C292*Genanskaffelsespriser!$D298*F292))","v":0},{"$f":"IF((G292*Genanskaffelsespriser!$D298-(2009-G$3)/$C292*Genanskaffelsespriser!$D298*G292)<0,0,(G292*Genanskaffelsespriser!$D298-(2009-G$3)/$C292*Genanskaffelsespriser!$D298*G292))","v":0},{"$f":"IF((H292*Genanskaffelsespriser!$D298-(2009-H$3)/$C292*Genanskaffelsespriser!$D298*H292)<0,0,(H292*Genanskaffelsespriser!$D298-(2009-H$3)/$C292*Genanskaffelsespriser!$D298*H292))","v":0},{"$f":"IF((I292*Genanskaffelsespriser!$D298-(2009-I$3)/$C292*Genanskaffelsespriser!$D298*I292)<0,0,(I292*Genanskaffelsespriser!$D298-(2009-I$3)/$C292*Genanskaffelsespriser!$D298*I292))","v":0},{"$f":"IF((J292*Genanskaffelsespriser!$D298-(2009-J$3)/$C292*Genanskaffelsespriser!$D298*J292)<0,0,(J292*Genanskaffelsespriser!$D298-(2009-J$3)/$C292*Genanskaffelsespriser!$D298*J292))","v":0},{"$f":"IF((K292*Genanskaffelsespriser!$D298-(2009-K$3)/$C292*Genanskaffelsespriser!$D298*K292)<0,0,(K292*Genanskaffelsespriser!$D298-(2009-K$3)/$C292*Genanskaffelsespriser!$D298*K292))","v":0},{"$f":"IF((L292*Genanskaffelsespriser!$D298-(2009-L$3)/$C292*Genanskaffelsespriser!$D298*L292)<0,0,(L292*Genanskaffelsespriser!$D298-(2009-L$3)/$C292*Genanskaffelsespriser!$D298*L292))","v":0},{"$f":"IF((M292*Genanskaffelsespriser!$D298-(2009-M$3)/$C292*Genanskaffelsespriser!$D298*M292)<0,0,(M292*Genanskaffelsespriser!$D298-(2009-M$3)/$C292*Genanskaffelsespriser!$D298*M292))","v":0},{"$f":"IF((N292*Genanskaffelsespriser!$D298-(2009-N$3)/$C292*Genanskaffelsespriser!$D298*N292)<0,0,(N292*Genanskaffelsespriser!$D298-(2009-N$3)/$C292*Genanskaffelsespriser!$D298*N292))","v":0},{"$f":"IF((O292*Genanskaffelsespriser!$D298-(2009-O$3)/$C292*Genanskaffelsespriser!$D298*O292)<0,0,(O292*Genanskaffelsespriser!$D298-(2009-O$3)/$C292*Genanskaffelsespriser!$D298*O292))","v":0},{"$f":"IF((P292*Genanskaffelsespriser!$D298-(2009-P$3)/$C292*Genanskaffelsespriser!$D298*P292)<0,0,(P292*Genanskaffelsespriser!$D298-(2009-P$3)/$C292*Genanskaffelsespriser!$D298*P292))","v":0},{"$f":"IF((Q292*Genanskaffelsespriser!$D298-(2009-Q$3)/$C292*Genanskaffelsespriser!$D298*Q292)<0,0,(Q292*Genanskaffelsespriser!$D298-(2009-Q$3)/$C292*Genanskaffelsespriser!$D298*Q292))","v":0},{"$f":"IF((R292*Genanskaffelsespriser!$D298-(2009-R$3)/$C292*Genanskaffelsespriser!$D298*R292)<0,0,(R292*Genanskaffelsespriser!$D298-(2009-R$3)/$C292*Genanskaffelsespriser!$D298*R292))","v":0},{"$f":"IF((S292*Genanskaffelsespriser!$D298-(2009-S$3)/$C292*Genanskaffelsespriser!$D298*S292)<0,0,(S292*Genanskaffelsespriser!$D298-(2009-S$3)/$C292*Genanskaffelsespriser!$D298*S292))","v":0},{"$f":"IF((T292*Genanskaffelsespriser!$D298-(2009-T$3)/$C292*Genanskaffelsespriser!$D298*T292)<0,0,(T292*Genanskaffelsespriser!$D298-(2009-T$3)/$C292*Genanskaffelsespriser!$D298*T292))","v":0},{"$f":"IF((U292*Genanskaffelsespriser!$D298-(2009-U$3)/$C292*Genanskaffelsespriser!$D298*U292)<0,0,(U292*Genanskaffelsespriser!$D298-(2009-U$3)/$C292*Genanskaffelsespriser!$D298*U292))","v":0},{"$f":"IF((V292*Genanskaffelsespriser!$D298-(2009-V$3)/$C292*Genanskaffelsespriser!$D298*V292)<0,0,(V292*Genanskaffelsespriser!$D298-(2009-V$3)/$C292*Genanskaffelsespriser!$D298*V292))","v":0},{"$f":"IF((W292*Genanskaffelsespriser!$D298-(2009-W$3)/$C292*Genanskaffelsespriser!$D298*W292)<0,0,(W292*Genanskaffelsespriser!$D298-(2009-W$3)/$C292*Genanskaffelsespriser!$D298*W292))","v":0},{"$f":"IF((X292*Genanskaffelsespriser!$D298-(2009-X$3)/$C292*Genanskaffelsespriser!$D298*X292)<0,0,(X292*Genanskaffelsespriser!$D298-(2009-X$3)/$C292*Genanskaffelsespriser!$D298*X292))","v":0},{"$f":"IF((Y292*Genanskaffelsespriser!$D298-(2009-Y$3)/$C292*Genanskaffelsespriser!$D298*Y292)<0,0,(Y292*Genanskaffelsespriser!$D298-(2009-Y$3)/$C292*Genanskaffelsespriser!$D298*Y292))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA292","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB292","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC292","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD292","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE292","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF292","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG292","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH292","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI292","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ292","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK292","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL292","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM292","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN292","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO292","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP292","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ292","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR292","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS292","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT292","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU292","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B299","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E299","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D293*Genanskaffelsespriser!$D299-(2009-D$3)/$C293*Genanskaffelsespriser!$D299*D293)<0,0,(D293*Genanskaffelsespriser!$D299-(2009-D$3)/$C293*Genanskaffelsespriser!$D299*D293))","v":0},{"$f":"IF((E293*Genanskaffelsespriser!$D299-(2009-E$3)/$C293*Genanskaffelsespriser!$D299*E293)<0,0,(E293*Genanskaffelsespriser!$D299-(2009-E$3)/$C293*Genanskaffelsespriser!$D299*E293))","v":0},{"$f":"IF((F293*Genanskaffelsespriser!$D299-(2009-F$3)/$C293*Genanskaffelsespriser!$D299*F293)<0,0,(F293*Genanskaffelsespriser!$D299-(2009-F$3)/$C293*Genanskaffelsespriser!$D299*F293))","v":0},{"$f":"IF((G293*Genanskaffelsespriser!$D299-(2009-G$3)/$C293*Genanskaffelsespriser!$D299*G293)<0,0,(G293*Genanskaffelsespriser!$D299-(2009-G$3)/$C293*Genanskaffelsespriser!$D299*G293))","v":0},{"$f":"IF((H293*Genanskaffelsespriser!$D299-(2009-H$3)/$C293*Genanskaffelsespriser!$D299*H293)<0,0,(H293*Genanskaffelsespriser!$D299-(2009-H$3)/$C293*Genanskaffelsespriser!$D299*H293))","v":0},{"$f":"IF((I293*Genanskaffelsespriser!$D299-(2009-I$3)/$C293*Genanskaffelsespriser!$D299*I293)<0,0,(I293*Genanskaffelsespriser!$D299-(2009-I$3)/$C293*Genanskaffelsespriser!$D299*I293))","v":0},{"$f":"IF((J293*Genanskaffelsespriser!$D299-(2009-J$3)/$C293*Genanskaffelsespriser!$D299*J293)<0,0,(J293*Genanskaffelsespriser!$D299-(2009-J$3)/$C293*Genanskaffelsespriser!$D299*J293))","v":0},{"$f":"IF((K293*Genanskaffelsespriser!$D299-(2009-K$3)/$C293*Genanskaffelsespriser!$D299*K293)<0,0,(K293*Genanskaffelsespriser!$D299-(2009-K$3)/$C293*Genanskaffelsespriser!$D299*K293))","v":0},{"$f":"IF((L293*Genanskaffelsespriser!$D299-(2009-L$3)/$C293*Genanskaffelsespriser!$D299*L293)<0,0,(L293*Genanskaffelsespriser!$D299-(2009-L$3)/$C293*Genanskaffelsespriser!$D299*L293))","v":0},{"$f":"IF((M293*Genanskaffelsespriser!$D299-(2009-M$3)/$C293*Genanskaffelsespriser!$D299*M293)<0,0,(M293*Genanskaffelsespriser!$D299-(2009-M$3)/$C293*Genanskaffelsespriser!$D299*M293))","v":0},{"$f":"IF((N293*Genanskaffelsespriser!$D299-(2009-N$3)/$C293*Genanskaffelsespriser!$D299*N293)<0,0,(N293*Genanskaffelsespriser!$D299-(2009-N$3)/$C293*Genanskaffelsespriser!$D299*N293))","v":0},{"$f":"IF((O293*Genanskaffelsespriser!$D299-(2009-O$3)/$C293*Genanskaffelsespriser!$D299*O293)<0,0,(O293*Genanskaffelsespriser!$D299-(2009-O$3)/$C293*Genanskaffelsespriser!$D299*O293))","v":0},{"$f":"IF((P293*Genanskaffelsespriser!$D299-(2009-P$3)/$C293*Genanskaffelsespriser!$D299*P293)<0,0,(P293*Genanskaffelsespriser!$D299-(2009-P$3)/$C293*Genanskaffelsespriser!$D299*P293))","v":0},{"$f":"IF((Q293*Genanskaffelsespriser!$D299-(2009-Q$3)/$C293*Genanskaffelsespriser!$D299*Q293)<0,0,(Q293*Genanskaffelsespriser!$D299-(2009-Q$3)/$C293*Genanskaffelsespriser!$D299*Q293))","v":0},{"$f":"IF((R293*Genanskaffelsespriser!$D299-(2009-R$3)/$C293*Genanskaffelsespriser!$D299*R293)<0,0,(R293*Genanskaffelsespriser!$D299-(2009-R$3)/$C293*Genanskaffelsespriser!$D299*R293))","v":0},{"$f":"IF((S293*Genanskaffelsespriser!$D299-(2009-S$3)/$C293*Genanskaffelsespriser!$D299*S293)<0,0,(S293*Genanskaffelsespriser!$D299-(2009-S$3)/$C293*Genanskaffelsespriser!$D299*S293))","v":0},{"$f":"IF((T293*Genanskaffelsespriser!$D299-(2009-T$3)/$C293*Genanskaffelsespriser!$D299*T293)<0,0,(T293*Genanskaffelsespriser!$D299-(2009-T$3)/$C293*Genanskaffelsespriser!$D299*T293))","v":0},{"$f":"IF((U293*Genanskaffelsespriser!$D299-(2009-U$3)/$C293*Genanskaffelsespriser!$D299*U293)<0,0,(U293*Genanskaffelsespriser!$D299-(2009-U$3)/$C293*Genanskaffelsespriser!$D299*U293))","v":0},{"$f":"IF((V293*Genanskaffelsespriser!$D299-(2009-V$3)/$C293*Genanskaffelsespriser!$D299*V293)<0,0,(V293*Genanskaffelsespriser!$D299-(2009-V$3)/$C293*Genanskaffelsespriser!$D299*V293))","v":0},{"$f":"IF((W293*Genanskaffelsespriser!$D299-(2009-W$3)/$C293*Genanskaffelsespriser!$D299*W293)<0,0,(W293*Genanskaffelsespriser!$D299-(2009-W$3)/$C293*Genanskaffelsespriser!$D299*W293))","v":0},{"$f":"IF((X293*Genanskaffelsespriser!$D299-(2009-X$3)/$C293*Genanskaffelsespriser!$D299*X293)<0,0,(X293*Genanskaffelsespriser!$D299-(2009-X$3)/$C293*Genanskaffelsespriser!$D299*X293))","v":0},{"$f":"IF((Y293*Genanskaffelsespriser!$D299-(2009-Y$3)/$C293*Genanskaffelsespriser!$D299*Y293)<0,0,(Y293*Genanskaffelsespriser!$D299-(2009-Y$3)/$C293*Genanskaffelsespriser!$D299*Y293))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA293","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB293","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC293","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD293","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE293","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF293","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG293","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH293","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI293","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ293","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK293","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL293","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM293","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN293","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO293","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP293","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ293","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR293","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS293","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT293","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU293","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B300","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E300","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D294*Genanskaffelsespriser!$D300-(2009-D$3)/($C294+D295)*Genanskaffelsespriser!$D300*D294)<0,0,(D294*Genanskaffelsespriser!$D300-(2009-D$3)/($C294+D295)*Genanskaffelsespriser!$D300*D294))","v":0},{"$f":"IF((E294*Genanskaffelsespriser!$D300-(2009-E$3)/($C294+E295)*Genanskaffelsespriser!$D300*E294)<0,0,(E294*Genanskaffelsespriser!$D300-(2009-E$3)/($C294+E295)*Genanskaffelsespriser!$D300*E294))","v":0},{"$f":"IF((F294*Genanskaffelsespriser!$D300-(2009-F$3)/($C294+F295)*Genanskaffelsespriser!$D300*F294)<0,0,(F294*Genanskaffelsespriser!$D300-(2009-F$3)/($C294+F295)*Genanskaffelsespriser!$D300*F294))","v":0},{"$f":"IF((G294*Genanskaffelsespriser!$D300-(2009-G$3)/($C294+G295)*Genanskaffelsespriser!$D300*G294)<0,0,(G294*Genanskaffelsespriser!$D300-(2009-G$3)/($C294+G295)*Genanskaffelsespriser!$D300*G294))","v":0},{"$f":"IF((H294*Genanskaffelsespriser!$D300-(2009-H$3)/($C294+H295)*Genanskaffelsespriser!$D300*H294)<0,0,(H294*Genanskaffelsespriser!$D300-(2009-H$3)/($C294+H295)*Genanskaffelsespriser!$D300*H294))","v":0},{"$f":"IF((I294*Genanskaffelsespriser!$D300-(2009-I$3)/($C294+I295)*Genanskaffelsespriser!$D300*I294)<0,0,(I294*Genanskaffelsespriser!$D300-(2009-I$3)/($C294+I295)*Genanskaffelsespriser!$D300*I294))","v":0},{"$f":"IF((J294*Genanskaffelsespriser!$D300-(2009-J$3)/($C294+J295)*Genanskaffelsespriser!$D300*J294)<0,0,(J294*Genanskaffelsespriser!$D300-(2009-J$3)/($C294+J295)*Genanskaffelsespriser!$D300*J294))","v":0},{"$f":"IF((K294*Genanskaffelsespriser!$D300-(2009-K$3)/($C294+K295)*Genanskaffelsespriser!$D300*K294)<0,0,(K294*Genanskaffelsespriser!$D300-(2009-K$3)/($C294+K295)*Genanskaffelsespriser!$D300*K294))","v":0},{"$f":"IF((L294*Genanskaffelsespriser!$D300-(2009-L$3)/($C294+L295)*Genanskaffelsespriser!$D300*L294)<0,0,(L294*Genanskaffelsespriser!$D300-(2009-L$3)/($C294+L295)*Genanskaffelsespriser!$D300*L294))","v":0},{"$f":"IF((M294*Genanskaffelsespriser!$D300-(2009-M$3)/($C294+M295)*Genanskaffelsespriser!$D300*M294)<0,0,(M294*Genanskaffelsespriser!$D300-(2009-M$3)/($C294+M295)*Genanskaffelsespriser!$D300*M294))","v":0},{"$f":"IF((N294*Genanskaffelsespriser!$D300-(2009-N$3)/($C294+N295)*Genanskaffelsespriser!$D300*N294)<0,0,(N294*Genanskaffelsespriser!$D300-(2009-N$3)/($C294+N295)*Genanskaffelsespriser!$D300*N294))","v":0},{"$f":"IF((O294*Genanskaffelsespriser!$D300-(2009-O$3)/($C294+O295)*Genanskaffelsespriser!$D300*O294)<0,0,(O294*Genanskaffelsespriser!$D300-(2009-O$3)/($C294+O295)*Genanskaffelsespriser!$D300*O294))","v":0},{"$f":"IF((P294*Genanskaffelsespriser!$D300-(2009-P$3)/($C294+P295)*Genanskaffelsespriser!$D300*P294)<0,0,(P294*Genanskaffelsespriser!$D300-(2009-P$3)/($C294+P295)*Genanskaffelsespriser!$D300*P294))","v":0},{"$f":"IF((Q294*Genanskaffelsespriser!$D300-(2009-Q$3)/($C294+Q295)*Genanskaffelsespriser!$D300*Q294)<0,0,(Q294*Genanskaffelsespriser!$D300-(2009-Q$3)/($C294+Q295)*Genanskaffelsespriser!$D300*Q294))","v":0},{"$f":"IF((R294*Genanskaffelsespriser!$D300-(2009-R$3)/($C294+R295)*Genanskaffelsespriser!$D300*R294)<0,0,(R294*Genanskaffelsespriser!$D300-(2009-R$3)/($C294+R295)*Genanskaffelsespriser!$D300*R294))","v":0},{"$f":"IF((S294*Genanskaffelsespriser!$D300-(2009-S$3)/($C294+S295)*Genanskaffelsespriser!$D300*S294)<0,0,(S294*Genanskaffelsespriser!$D300-(2009-S$3)/($C294+S295)*Genanskaffelsespriser!$D300*S294))","v":0},{"$f":"IF((T294*Genanskaffelsespriser!$D300-(2009-T$3)/($C294+T295)*Genanskaffelsespriser!$D300*T294)<0,0,(T294*Genanskaffelsespriser!$D300-(2009-T$3)/($C294+T295)*Genanskaffelsespriser!$D300*T294))","v":0},{"$f":"IF((U294*Genanskaffelsespriser!$D300-(2009-U$3)/($C294+U295)*Genanskaffelsespriser!$D300*U294)<0,0,(U294*Genanskaffelsespriser!$D300-(2009-U$3)/($C294+U295)*Genanskaffelsespriser!$D300*U294))","v":0},{"$f":"IF((V294*Genanskaffelsespriser!$D300-(2009-V$3)/($C294+V295)*Genanskaffelsespriser!$D300*V294)<0,0,(V294*Genanskaffelsespriser!$D300-(2009-V$3)/($C294+V295)*Genanskaffelsespriser!$D300*V294))","v":0},{"$f":"IF((W294*Genanskaffelsespriser!$D300-(2009-W$3)/($C294+W295)*Genanskaffelsespriser!$D300*W294)<0,0,(W294*Genanskaffelsespriser!$D300-(2009-W$3)/($C294+W295)*Genanskaffelsespriser!$D300*W294))","v":0},{"$f":"IF((X294*Genanskaffelsespriser!$D300-(2009-X$3)/($C294+X295)*Genanskaffelsespriser!$D300*X294)<0,0,(X294*Genanskaffelsespriser!$D300-(2009-X$3)/($C294+X295)*Genanskaffelsespriser!$D300*X294))","v":0},{"$f":"IF((Y294*Genanskaffelsespriser!$D300-(2009-Y$3)/($C294+Y295)*Genanskaffelsespriser!$D300*Y294)<0,0,(Y294*Genanskaffelsespriser!$D300-(2009-Y$3)/($C294+Y295)*Genanskaffelsespriser!$D300*Y294))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA294","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB294","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC294","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD294","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE294","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF294","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG294","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH294","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI294","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ294","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK294","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL294","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM294","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN294","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO294","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP294","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ294","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR294","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS294","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT294","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU294","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forsinkelsesbassiner - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW297:AW314)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT297:BT314)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ297:CQ314)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B302","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E302","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D297*Genanskaffelsespriser!$D302-(2009-D$3)/($C297+D298)*Genanskaffelsespriser!$D302*D297)<0,0,(D297*Genanskaffelsespriser!$D302-(2009-D$3)/($C297+D298)*Genanskaffelsespriser!$D302*D297))","v":0},{"$f":"IF((E297*Genanskaffelsespriser!$D302-(2009-E$3)/($C297+E298)*Genanskaffelsespriser!$D302*E297)<0,0,(E297*Genanskaffelsespriser!$D302-(2009-E$3)/($C297+E298)*Genanskaffelsespriser!$D302*E297))","v":0},{"$f":"IF((F297*Genanskaffelsespriser!$D302-(2009-F$3)/($C297+F298)*Genanskaffelsespriser!$D302*F297)<0,0,(F297*Genanskaffelsespriser!$D302-(2009-F$3)/($C297+F298)*Genanskaffelsespriser!$D302*F297))","v":0},{"$f":"IF((G297*Genanskaffelsespriser!$D302-(2009-G$3)/($C297+G298)*Genanskaffelsespriser!$D302*G297)<0,0,(G297*Genanskaffelsespriser!$D302-(2009-G$3)/($C297+G298)*Genanskaffelsespriser!$D302*G297))","v":0},{"$f":"IF((H297*Genanskaffelsespriser!$D302-(2009-H$3)/($C297+H298)*Genanskaffelsespriser!$D302*H297)<0,0,(H297*Genanskaffelsespriser!$D302-(2009-H$3)/($C297+H298)*Genanskaffelsespriser!$D302*H297))","v":0},{"$f":"IF((I297*Genanskaffelsespriser!$D302-(2009-I$3)/($C297+I298)*Genanskaffelsespriser!$D302*I297)<0,0,(I297*Genanskaffelsespriser!$D302-(2009-I$3)/($C297+I298)*Genanskaffelsespriser!$D302*I297))","v":0},{"$f":"IF((J297*Genanskaffelsespriser!$D302-(2009-J$3)/($C297+J298)*Genanskaffelsespriser!$D302*J297)<0,0,(J297*Genanskaffelsespriser!$D302-(2009-J$3)/($C297+J298)*Genanskaffelsespriser!$D302*J297))","v":0},{"$f":"IF((K297*Genanskaffelsespriser!$D302-(2009-K$3)/($C297+K298)*Genanskaffelsespriser!$D302*K297)<0,0,(K297*Genanskaffelsespriser!$D302-(2009-K$3)/($C297+K298)*Genanskaffelsespriser!$D302*K297))","v":0},{"$f":"IF((L297*Genanskaffelsespriser!$D302-(2009-L$3)/($C297+L298)*Genanskaffelsespriser!$D302*L297)<0,0,(L297*Genanskaffelsespriser!$D302-(2009-L$3)/($C297+L298)*Genanskaffelsespriser!$D302*L297))","v":0},{"$f":"IF((M297*Genanskaffelsespriser!$D302-(2009-M$3)/($C297+M298)*Genanskaffelsespriser!$D302*M297)<0,0,(M297*Genanskaffelsespriser!$D302-(2009-M$3)/($C297+M298)*Genanskaffelsespriser!$D302*M297))","v":0},{"$f":"IF((N297*Genanskaffelsespriser!$D302-(2009-N$3)/($C297+N298)*Genanskaffelsespriser!$D302*N297)<0,0,(N297*Genanskaffelsespriser!$D302-(2009-N$3)/($C297+N298)*Genanskaffelsespriser!$D302*N297))","v":0},{"$f":"IF((O297*Genanskaffelsespriser!$D302-(2009-O$3)/($C297+O298)*Genanskaffelsespriser!$D302*O297)<0,0,(O297*Genanskaffelsespriser!$D302-(2009-O$3)/($C297+O298)*Genanskaffelsespriser!$D302*O297))","v":0},{"$f":"IF((P297*Genanskaffelsespriser!$D302-(2009-P$3)/($C297+P298)*Genanskaffelsespriser!$D302*P297)<0,0,(P297*Genanskaffelsespriser!$D302-(2009-P$3)/($C297+P298)*Genanskaffelsespriser!$D302*P297))","v":0},{"$f":"IF((Q297*Genanskaffelsespriser!$D302-(2009-Q$3)/($C297+Q298)*Genanskaffelsespriser!$D302*Q297)<0,0,(Q297*Genanskaffelsespriser!$D302-(2009-Q$3)/($C297+Q298)*Genanskaffelsespriser!$D302*Q297))","v":0},{"$f":"IF((R297*Genanskaffelsespriser!$D302-(2009-R$3)/($C297+R298)*Genanskaffelsespriser!$D302*R297)<0,0,(R297*Genanskaffelsespriser!$D302-(2009-R$3)/($C297+R298)*Genanskaffelsespriser!$D302*R297))","v":0},{"$f":"IF((S297*Genanskaffelsespriser!$D302-(2009-S$3)/($C297+S298)*Genanskaffelsespriser!$D302*S297)<0,0,(S297*Genanskaffelsespriser!$D302-(2009-S$3)/($C297+S298)*Genanskaffelsespriser!$D302*S297))","v":0},{"$f":"IF((T297*Genanskaffelsespriser!$D302-(2009-T$3)/($C297+T298)*Genanskaffelsespriser!$D302*T297)<0,0,(T297*Genanskaffelsespriser!$D302-(2009-T$3)/($C297+T298)*Genanskaffelsespriser!$D302*T297))","v":0},{"$f":"IF((U297*Genanskaffelsespriser!$D302-(2009-U$3)/($C297+U298)*Genanskaffelsespriser!$D302*U297)<0,0,(U297*Genanskaffelsespriser!$D302-(2009-U$3)/($C297+U298)*Genanskaffelsespriser!$D302*U297))","v":0},{"$f":"IF((V297*Genanskaffelsespriser!$D302-(2009-V$3)/($C297+V298)*Genanskaffelsespriser!$D302*V297)<0,0,(V297*Genanskaffelsespriser!$D302-(2009-V$3)/($C297+V298)*Genanskaffelsespriser!$D302*V297))","v":0},{"$f":"IF((W297*Genanskaffelsespriser!$D302-(2009-W$3)/($C297+W298)*Genanskaffelsespriser!$D302*W297)<0,0,(W297*Genanskaffelsespriser!$D302-(2009-W$3)/($C297+W298)*Genanskaffelsespriser!$D302*W297))","v":0},{"$f":"IF((X297*Genanskaffelsespriser!$D302-(2009-X$3)/($C297+X298)*Genanskaffelsespriser!$D302*X297)<0,0,(X297*Genanskaffelsespriser!$D302-(2009-X$3)/($C297+X298)*Genanskaffelsespriser!$D302*X297))","v":0},{"$f":"IF((Y297*Genanskaffelsespriser!$D302-(2009-Y$3)/($C297+Y298)*Genanskaffelsespriser!$D302*Y297)<0,0,(Y297*Genanskaffelsespriser!$D302-(2009-Y$3)/($C297+Y298)*Genanskaffelsespriser!$D302*Y297))","v":0},{"$f":"+SUM(AA297:AV297)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA297","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB297","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC297","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD297","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE297","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF297","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG297","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH297","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI297","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ297","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK297","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL297","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM297","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN297","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO297","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP297","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ297","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR297","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS297","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT297","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU297","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV297","v":0},{"$f":"+SUM(AX297:BS297)","v":0},{"$f":"(AA297+AX297)/2","v":0},{"$f":"(AB297+AY297)/2","v":0},{"$f":"(AC297+AZ297)/2","v":0},{"$f":"(AD297+BA297)/2","v":0},{"$f":"(AE297+BB297)/2","v":0},{"$f":"(AF297+BC297)/2","v":0},{"$f":"(AG297+BD297)/2","v":0},{"$f":"(AH297+BE297)/2","v":0},{"$f":"(AI297+BF297)/2","v":0},{"$f":"(AJ297+BG297)/2","v":0},{"$f":"(AK297+BH297)/2","v":0},{"$f":"(AL297+BI297)/2","v":0},{"$f":"(AM297+BJ297)/2","v":0},{"$f":"(AN297+BK297)/2","v":0},{"$f":"(AO297+BL297)/2","v":0},{"$f":"(AP297+BM297)/2","v":0},{"$f":"(AQ297+BN297)/2","v":0},{"$f":"(AR297+BO297)/2","v":0},{"$f":"(AS297+BP297)/2","v":0},{"$f":"(AT297+BQ297)/2","v":0},{"$f":"(AU297+BR297)/2","v":0},{"$f":"(AV297+BS297)/2","v":0},{"$f":"+AVERAGE(AW297,BT297)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B303","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E303","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D299*Genanskaffelsespriser!$D303-(2009-D$3)/($C299+D300)*Genanskaffelsespriser!$D303*D299)<0,0,(D299*Genanskaffelsespriser!$D303-(2009-D$3)/($C299+D300)*Genanskaffelsespriser!$D303*D299))","v":0},{"$f":"IF((E299*Genanskaffelsespriser!$D303-(2009-E$3)/($C299+E300)*Genanskaffelsespriser!$D303*E299)<0,0,(E299*Genanskaffelsespriser!$D303-(2009-E$3)/($C299+E300)*Genanskaffelsespriser!$D303*E299))","v":0},{"$f":"IF((F299*Genanskaffelsespriser!$D303-(2009-F$3)/($C299+F300)*Genanskaffelsespriser!$D303*F299)<0,0,(F299*Genanskaffelsespriser!$D303-(2009-F$3)/($C299+F300)*Genanskaffelsespriser!$D303*F299))","v":0},{"$f":"IF((G299*Genanskaffelsespriser!$D303-(2009-G$3)/($C299+G300)*Genanskaffelsespriser!$D303*G299)<0,0,(G299*Genanskaffelsespriser!$D303-(2009-G$3)/($C299+G300)*Genanskaffelsespriser!$D303*G299))","v":0},{"$f":"IF((H299*Genanskaffelsespriser!$D303-(2009-H$3)/($C299+H300)*Genanskaffelsespriser!$D303*H299)<0,0,(H299*Genanskaffelsespriser!$D303-(2009-H$3)/($C299+H300)*Genanskaffelsespriser!$D303*H299))","v":0},{"$f":"IF((I299*Genanskaffelsespriser!$D303-(2009-I$3)/($C299+I300)*Genanskaffelsespriser!$D303*I299)<0,0,(I299*Genanskaffelsespriser!$D303-(2009-I$3)/($C299+I300)*Genanskaffelsespriser!$D303*I299))","v":0},{"$f":"IF((J299*Genanskaffelsespriser!$D303-(2009-J$3)/($C299+J300)*Genanskaffelsespriser!$D303*J299)<0,0,(J299*Genanskaffelsespriser!$D303-(2009-J$3)/($C299+J300)*Genanskaffelsespriser!$D303*J299))","v":0},{"$f":"IF((K299*Genanskaffelsespriser!$D303-(2009-K$3)/($C299+K300)*Genanskaffelsespriser!$D303*K299)<0,0,(K299*Genanskaffelsespriser!$D303-(2009-K$3)/($C299+K300)*Genanskaffelsespriser!$D303*K299))","v":0},{"$f":"IF((L299*Genanskaffelsespriser!$D303-(2009-L$3)/($C299+L300)*Genanskaffelsespriser!$D303*L299)<0,0,(L299*Genanskaffelsespriser!$D303-(2009-L$3)/($C299+L300)*Genanskaffelsespriser!$D303*L299))","v":0},{"$f":"IF((M299*Genanskaffelsespriser!$D303-(2009-M$3)/($C299+M300)*Genanskaffelsespriser!$D303*M299)<0,0,(M299*Genanskaffelsespriser!$D303-(2009-M$3)/($C299+M300)*Genanskaffelsespriser!$D303*M299))","v":0},{"$f":"IF((N299*Genanskaffelsespriser!$D303-(2009-N$3)/($C299+N300)*Genanskaffelsespriser!$D303*N299)<0,0,(N299*Genanskaffelsespriser!$D303-(2009-N$3)/($C299+N300)*Genanskaffelsespriser!$D303*N299))","v":0},{"$f":"IF((O299*Genanskaffelsespriser!$D303-(2009-O$3)/($C299+O300)*Genanskaffelsespriser!$D303*O299)<0,0,(O299*Genanskaffelsespriser!$D303-(2009-O$3)/($C299+O300)*Genanskaffelsespriser!$D303*O299))","v":0},{"$f":"IF((P299*Genanskaffelsespriser!$D303-(2009-P$3)/($C299+P300)*Genanskaffelsespriser!$D303*P299)<0,0,(P299*Genanskaffelsespriser!$D303-(2009-P$3)/($C299+P300)*Genanskaffelsespriser!$D303*P299))","v":0},{"$f":"IF((Q299*Genanskaffelsespriser!$D303-(2009-Q$3)/($C299+Q300)*Genanskaffelsespriser!$D303*Q299)<0,0,(Q299*Genanskaffelsespriser!$D303-(2009-Q$3)/($C299+Q300)*Genanskaffelsespriser!$D303*Q299))","v":0},{"$f":"IF((R299*Genanskaffelsespriser!$D303-(2009-R$3)/($C299+R300)*Genanskaffelsespriser!$D303*R299)<0,0,(R299*Genanskaffelsespriser!$D303-(2009-R$3)/($C299+R300)*Genanskaffelsespriser!$D303*R299))","v":0},{"$f":"IF((S299*Genanskaffelsespriser!$D303-(2009-S$3)/($C299+S300)*Genanskaffelsespriser!$D303*S299)<0,0,(S299*Genanskaffelsespriser!$D303-(2009-S$3)/($C299+S300)*Genanskaffelsespriser!$D303*S299))","v":0},{"$f":"IF((T299*Genanskaffelsespriser!$D303-(2009-T$3)/($C299+T300)*Genanskaffelsespriser!$D303*T299)<0,0,(T299*Genanskaffelsespriser!$D303-(2009-T$3)/($C299+T300)*Genanskaffelsespriser!$D303*T299))","v":0},{"$f":"IF((U299*Genanskaffelsespriser!$D303-(2009-U$3)/($C299+U300)*Genanskaffelsespriser!$D303*U299)<0,0,(U299*Genanskaffelsespriser!$D303-(2009-U$3)/($C299+U300)*Genanskaffelsespriser!$D303*U299))","v":0},{"$f":"IF((V299*Genanskaffelsespriser!$D303-(2009-V$3)/($C299+V300)*Genanskaffelsespriser!$D303*V299)<0,0,(V299*Genanskaffelsespriser!$D303-(2009-V$3)/($C299+V300)*Genanskaffelsespriser!$D303*V299))","v":0},{"$f":"IF((W299*Genanskaffelsespriser!$D303-(2009-W$3)/($C299+W300)*Genanskaffelsespriser!$D303*W299)<0,0,(W299*Genanskaffelsespriser!$D303-(2009-W$3)/($C299+W300)*Genanskaffelsespriser!$D303*W299))","v":0},{"$f":"IF((X299*Genanskaffelsespriser!$D303-(2009-X$3)/($C299+X300)*Genanskaffelsespriser!$D303*X299)<0,0,(X299*Genanskaffelsespriser!$D303-(2009-X$3)/($C299+X300)*Genanskaffelsespriser!$D303*X299))","v":0},{"$f":"IF((Y299*Genanskaffelsespriser!$D303-(2009-Y$3)/($C299+Y300)*Genanskaffelsespriser!$D303*Y299)<0,0,(Y299*Genanskaffelsespriser!$D303-(2009-Y$3)/($C299+Y300)*Genanskaffelsespriser!$D303*Y299))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA299","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB299","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC299","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD299","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE299","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF299","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG299","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH299","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI299","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ299","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK299","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL299","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM299","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN299","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO299","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP299","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ299","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR299","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS299","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT299","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU299","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B304","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E304","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D301*Genanskaffelsespriser!$D304-(2009-D$3)/$C301*Genanskaffelsespriser!$D304*D301)<0,0,(D301*Genanskaffelsespriser!$D304-(2009-D$3)/$C301*Genanskaffelsespriser!$D304*D301))","v":0},{"$f":"IF((E301*Genanskaffelsespriser!$D304-(2009-E$3)/$C301*Genanskaffelsespriser!$D304*E301)<0,0,(E301*Genanskaffelsespriser!$D304-(2009-E$3)/$C301*Genanskaffelsespriser!$D304*E301))","v":0},{"$f":"IF((F301*Genanskaffelsespriser!$D304-(2009-F$3)/$C301*Genanskaffelsespriser!$D304*F301)<0,0,(F301*Genanskaffelsespriser!$D304-(2009-F$3)/$C301*Genanskaffelsespriser!$D304*F301))","v":0},{"$f":"IF((G301*Genanskaffelsespriser!$D304-(2009-G$3)/$C301*Genanskaffelsespriser!$D304*G301)<0,0,(G301*Genanskaffelsespriser!$D304-(2009-G$3)/$C301*Genanskaffelsespriser!$D304*G301))","v":0},{"$f":"IF((H301*Genanskaffelsespriser!$D304-(2009-H$3)/$C301*Genanskaffelsespriser!$D304*H301)<0,0,(H301*Genanskaffelsespriser!$D304-(2009-H$3)/$C301*Genanskaffelsespriser!$D304*H301))","v":0},{"$f":"IF((I301*Genanskaffelsespriser!$D304-(2009-I$3)/$C301*Genanskaffelsespriser!$D304*I301)<0,0,(I301*Genanskaffelsespriser!$D304-(2009-I$3)/$C301*Genanskaffelsespriser!$D304*I301))","v":0},{"$f":"IF((J301*Genanskaffelsespriser!$D304-(2009-J$3)/$C301*Genanskaffelsespriser!$D304*J301)<0,0,(J301*Genanskaffelsespriser!$D304-(2009-J$3)/$C301*Genanskaffelsespriser!$D304*J301))","v":0},{"$f":"IF((K301*Genanskaffelsespriser!$D304-(2009-K$3)/$C301*Genanskaffelsespriser!$D304*K301)<0,0,(K301*Genanskaffelsespriser!$D304-(2009-K$3)/$C301*Genanskaffelsespriser!$D304*K301))","v":0},{"$f":"IF((L301*Genanskaffelsespriser!$D304-(2009-L$3)/$C301*Genanskaffelsespriser!$D304*L301)<0,0,(L301*Genanskaffelsespriser!$D304-(2009-L$3)/$C301*Genanskaffelsespriser!$D304*L301))","v":0},{"$f":"IF((M301*Genanskaffelsespriser!$D304-(2009-M$3)/$C301*Genanskaffelsespriser!$D304*M301)<0,0,(M301*Genanskaffelsespriser!$D304-(2009-M$3)/$C301*Genanskaffelsespriser!$D304*M301))","v":0},{"$f":"IF((N301*Genanskaffelsespriser!$D304-(2009-N$3)/$C301*Genanskaffelsespriser!$D304*N301)<0,0,(N301*Genanskaffelsespriser!$D304-(2009-N$3)/$C301*Genanskaffelsespriser!$D304*N301))","v":0},{"$f":"IF((O301*Genanskaffelsespriser!$D304-(2009-O$3)/$C301*Genanskaffelsespriser!$D304*O301)<0,0,(O301*Genanskaffelsespriser!$D304-(2009-O$3)/$C301*Genanskaffelsespriser!$D304*O301))","v":0},{"$f":"IF((P301*Genanskaffelsespriser!$D304-(2009-P$3)/$C301*Genanskaffelsespriser!$D304*P301)<0,0,(P301*Genanskaffelsespriser!$D304-(2009-P$3)/$C301*Genanskaffelsespriser!$D304*P301))","v":0},{"$f":"IF((Q301*Genanskaffelsespriser!$D304-(2009-Q$3)/$C301*Genanskaffelsespriser!$D304*Q301)<0,0,(Q301*Genanskaffelsespriser!$D304-(2009-Q$3)/$C301*Genanskaffelsespriser!$D304*Q301))","v":0},{"$f":"IF((R301*Genanskaffelsespriser!$D304-(2009-R$3)/$C301*Genanskaffelsespriser!$D304*R301)<0,0,(R301*Genanskaffelsespriser!$D304-(2009-R$3)/$C301*Genanskaffelsespriser!$D304*R301))","v":0},{"$f":"IF((S301*Genanskaffelsespriser!$D304-(2009-S$3)/$C301*Genanskaffelsespriser!$D304*S301)<0,0,(S301*Genanskaffelsespriser!$D304-(2009-S$3)/$C301*Genanskaffelsespriser!$D304*S301))","v":0},{"$f":"IF((T301*Genanskaffelsespriser!$D304-(2009-T$3)/$C301*Genanskaffelsespriser!$D304*T301)<0,0,(T301*Genanskaffelsespriser!$D304-(2009-T$3)/$C301*Genanskaffelsespriser!$D304*T301))","v":0},{"$f":"IF((U301*Genanskaffelsespriser!$D304-(2009-U$3)/$C301*Genanskaffelsespriser!$D304*U301)<0,0,(U301*Genanskaffelsespriser!$D304-(2009-U$3)/$C301*Genanskaffelsespriser!$D304*U301))","v":0},{"$f":"IF((V301*Genanskaffelsespriser!$D304-(2009-V$3)/$C301*Genanskaffelsespriser!$D304*V301)<0,0,(V301*Genanskaffelsespriser!$D304-(2009-V$3)/$C301*Genanskaffelsespriser!$D304*V301))","v":0},{"$f":"IF((W301*Genanskaffelsespriser!$D304-(2009-W$3)/$C301*Genanskaffelsespriser!$D304*W301)<0,0,(W301*Genanskaffelsespriser!$D304-(2009-W$3)/$C301*Genanskaffelsespriser!$D304*W301))","v":0},{"$f":"IF((X301*Genanskaffelsespriser!$D304-(2009-X$3)/$C301*Genanskaffelsespriser!$D304*X301)<0,0,(X301*Genanskaffelsespriser!$D304-(2009-X$3)/$C301*Genanskaffelsespriser!$D304*X301))","v":0},{"$f":"IF((Y301*Genanskaffelsespriser!$D304-(2009-Y$3)/$C301*Genanskaffelsespriser!$D304*Y301)<0,0,(Y301*Genanskaffelsespriser!$D304-(2009-Y$3)/$C301*Genanskaffelsespriser!$D304*Y301))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA301","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB301","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC301","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD301","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE301","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF301","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG301","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH301","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI301","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ301","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK301","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL301","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM301","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN301","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO301","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP301","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ301","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR301","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS301","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT301","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU301","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B305","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E305","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D302*Genanskaffelsespriser!$D305-(2009-D$3)/$C302*Genanskaffelsespriser!$D305*D302)<0,0,(D302*Genanskaffelsespriser!$D305-(2009-D$3)/$C302*Genanskaffelsespriser!$D305*D302))","v":0},{"$f":"IF((E302*Genanskaffelsespriser!$D305-(2009-E$3)/$C302*Genanskaffelsespriser!$D305*E302)<0,0,(E302*Genanskaffelsespriser!$D305-(2009-E$3)/$C302*Genanskaffelsespriser!$D305*E302))","v":0},{"$f":"IF((F302*Genanskaffelsespriser!$D305-(2009-F$3)/$C302*Genanskaffelsespriser!$D305*F302)<0,0,(F302*Genanskaffelsespriser!$D305-(2009-F$3)/$C302*Genanskaffelsespriser!$D305*F302))","v":0},{"$f":"IF((G302*Genanskaffelsespriser!$D305-(2009-G$3)/$C302*Genanskaffelsespriser!$D305*G302)<0,0,(G302*Genanskaffelsespriser!$D305-(2009-G$3)/$C302*Genanskaffelsespriser!$D305*G302))","v":0},{"$f":"IF((H302*Genanskaffelsespriser!$D305-(2009-H$3)/$C302*Genanskaffelsespriser!$D305*H302)<0,0,(H302*Genanskaffelsespriser!$D305-(2009-H$3)/$C302*Genanskaffelsespriser!$D305*H302))","v":0},{"$f":"IF((I302*Genanskaffelsespriser!$D305-(2009-I$3)/$C302*Genanskaffelsespriser!$D305*I302)<0,0,(I302*Genanskaffelsespriser!$D305-(2009-I$3)/$C302*Genanskaffelsespriser!$D305*I302))","v":0},{"$f":"IF((J302*Genanskaffelsespriser!$D305-(2009-J$3)/$C302*Genanskaffelsespriser!$D305*J302)<0,0,(J302*Genanskaffelsespriser!$D305-(2009-J$3)/$C302*Genanskaffelsespriser!$D305*J302))","v":0},{"$f":"IF((K302*Genanskaffelsespriser!$D305-(2009-K$3)/$C302*Genanskaffelsespriser!$D305*K302)<0,0,(K302*Genanskaffelsespriser!$D305-(2009-K$3)/$C302*Genanskaffelsespriser!$D305*K302))","v":0},{"$f":"IF((L302*Genanskaffelsespriser!$D305-(2009-L$3)/$C302*Genanskaffelsespriser!$D305*L302)<0,0,(L302*Genanskaffelsespriser!$D305-(2009-L$3)/$C302*Genanskaffelsespriser!$D305*L302))","v":0},{"$f":"IF((M302*Genanskaffelsespriser!$D305-(2009-M$3)/$C302*Genanskaffelsespriser!$D305*M302)<0,0,(M302*Genanskaffelsespriser!$D305-(2009-M$3)/$C302*Genanskaffelsespriser!$D305*M302))","v":0},{"$f":"IF((N302*Genanskaffelsespriser!$D305-(2009-N$3)/$C302*Genanskaffelsespriser!$D305*N302)<0,0,(N302*Genanskaffelsespriser!$D305-(2009-N$3)/$C302*Genanskaffelsespriser!$D305*N302))","v":0},{"$f":"IF((O302*Genanskaffelsespriser!$D305-(2009-O$3)/$C302*Genanskaffelsespriser!$D305*O302)<0,0,(O302*Genanskaffelsespriser!$D305-(2009-O$3)/$C302*Genanskaffelsespriser!$D305*O302))","v":0},{"$f":"IF((P302*Genanskaffelsespriser!$D305-(2009-P$3)/$C302*Genanskaffelsespriser!$D305*P302)<0,0,(P302*Genanskaffelsespriser!$D305-(2009-P$3)/$C302*Genanskaffelsespriser!$D305*P302))","v":0},{"$f":"IF((Q302*Genanskaffelsespriser!$D305-(2009-Q$3)/$C302*Genanskaffelsespriser!$D305*Q302)<0,0,(Q302*Genanskaffelsespriser!$D305-(2009-Q$3)/$C302*Genanskaffelsespriser!$D305*Q302))","v":0},{"$f":"IF((R302*Genanskaffelsespriser!$D305-(2009-R$3)/$C302*Genanskaffelsespriser!$D305*R302)<0,0,(R302*Genanskaffelsespriser!$D305-(2009-R$3)/$C302*Genanskaffelsespriser!$D305*R302))","v":0},{"$f":"IF((S302*Genanskaffelsespriser!$D305-(2009-S$3)/$C302*Genanskaffelsespriser!$D305*S302)<0,0,(S302*Genanskaffelsespriser!$D305-(2009-S$3)/$C302*Genanskaffelsespriser!$D305*S302))","v":0},{"$f":"IF((T302*Genanskaffelsespriser!$D305-(2009-T$3)/$C302*Genanskaffelsespriser!$D305*T302)<0,0,(T302*Genanskaffelsespriser!$D305-(2009-T$3)/$C302*Genanskaffelsespriser!$D305*T302))","v":0},{"$f":"IF((U302*Genanskaffelsespriser!$D305-(2009-U$3)/$C302*Genanskaffelsespriser!$D305*U302)<0,0,(U302*Genanskaffelsespriser!$D305-(2009-U$3)/$C302*Genanskaffelsespriser!$D305*U302))","v":0},{"$f":"IF((V302*Genanskaffelsespriser!$D305-(2009-V$3)/$C302*Genanskaffelsespriser!$D305*V302)<0,0,(V302*Genanskaffelsespriser!$D305-(2009-V$3)/$C302*Genanskaffelsespriser!$D305*V302))","v":0},{"$f":"IF((W302*Genanskaffelsespriser!$D305-(2009-W$3)/$C302*Genanskaffelsespriser!$D305*W302)<0,0,(W302*Genanskaffelsespriser!$D305-(2009-W$3)/$C302*Genanskaffelsespriser!$D305*W302))","v":0},{"$f":"IF((X302*Genanskaffelsespriser!$D305-(2009-X$3)/$C302*Genanskaffelsespriser!$D305*X302)<0,0,(X302*Genanskaffelsespriser!$D305-(2009-X$3)/$C302*Genanskaffelsespriser!$D305*X302))","v":0},{"$f":"IF((Y302*Genanskaffelsespriser!$D305-(2009-Y$3)/$C302*Genanskaffelsespriser!$D305*Y302)<0,0,(Y302*Genanskaffelsespriser!$D305-(2009-Y$3)/$C302*Genanskaffelsespriser!$D305*Y302))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA302","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB302","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC302","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD302","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE302","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF302","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG302","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH302","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI302","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ302","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK302","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL302","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM302","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN302","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO302","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP302","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ302","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR302","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS302","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT302","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU302","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B306","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E306","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D303*Genanskaffelsespriser!$D306-(2009-D$3)/($C303+D304)*Genanskaffelsespriser!$D306*D303)<0,0,(D303*Genanskaffelsespriser!$D306-(2009-D$3)/($C303+D304)*Genanskaffelsespriser!$D306*D303))","v":0},{"$f":"IF((E303*Genanskaffelsespriser!$D306-(2009-E$3)/($C303+E304)*Genanskaffelsespriser!$D306*E303)<0,0,(E303*Genanskaffelsespriser!$D306-(2009-E$3)/($C303+E304)*Genanskaffelsespriser!$D306*E303))","v":0},{"$f":"IF((F303*Genanskaffelsespriser!$D306-(2009-F$3)/($C303+F304)*Genanskaffelsespriser!$D306*F303)<0,0,(F303*Genanskaffelsespriser!$D306-(2009-F$3)/($C303+F304)*Genanskaffelsespriser!$D306*F303))","v":0},{"$f":"IF((G303*Genanskaffelsespriser!$D306-(2009-G$3)/($C303+G304)*Genanskaffelsespriser!$D306*G303)<0,0,(G303*Genanskaffelsespriser!$D306-(2009-G$3)/($C303+G304)*Genanskaffelsespriser!$D306*G303))","v":0},{"$f":"IF((H303*Genanskaffelsespriser!$D306-(2009-H$3)/($C303+H304)*Genanskaffelsespriser!$D306*H303)<0,0,(H303*Genanskaffelsespriser!$D306-(2009-H$3)/($C303+H304)*Genanskaffelsespriser!$D306*H303))","v":0},{"$f":"IF((I303*Genanskaffelsespriser!$D306-(2009-I$3)/($C303+I304)*Genanskaffelsespriser!$D306*I303)<0,0,(I303*Genanskaffelsespriser!$D306-(2009-I$3)/($C303+I304)*Genanskaffelsespriser!$D306*I303))","v":0},{"$f":"IF((J303*Genanskaffelsespriser!$D306-(2009-J$3)/($C303+J304)*Genanskaffelsespriser!$D306*J303)<0,0,(J303*Genanskaffelsespriser!$D306-(2009-J$3)/($C303+J304)*Genanskaffelsespriser!$D306*J303))","v":0},{"$f":"IF((K303*Genanskaffelsespriser!$D306-(2009-K$3)/($C303+K304)*Genanskaffelsespriser!$D306*K303)<0,0,(K303*Genanskaffelsespriser!$D306-(2009-K$3)/($C303+K304)*Genanskaffelsespriser!$D306*K303))","v":0},{"$f":"IF((L303*Genanskaffelsespriser!$D306-(2009-L$3)/($C303+L304)*Genanskaffelsespriser!$D306*L303)<0,0,(L303*Genanskaffelsespriser!$D306-(2009-L$3)/($C303+L304)*Genanskaffelsespriser!$D306*L303))","v":0},{"$f":"IF((M303*Genanskaffelsespriser!$D306-(2009-M$3)/($C303+M304)*Genanskaffelsespriser!$D306*M303)<0,0,(M303*Genanskaffelsespriser!$D306-(2009-M$3)/($C303+M304)*Genanskaffelsespriser!$D306*M303))","v":0},{"$f":"IF((N303*Genanskaffelsespriser!$D306-(2009-N$3)/($C303+N304)*Genanskaffelsespriser!$D306*N303)<0,0,(N303*Genanskaffelsespriser!$D306-(2009-N$3)/($C303+N304)*Genanskaffelsespriser!$D306*N303))","v":0},{"$f":"IF((O303*Genanskaffelsespriser!$D306-(2009-O$3)/($C303+O304)*Genanskaffelsespriser!$D306*O303)<0,0,(O303*Genanskaffelsespriser!$D306-(2009-O$3)/($C303+O304)*Genanskaffelsespriser!$D306*O303))","v":0},{"$f":"IF((P303*Genanskaffelsespriser!$D306-(2009-P$3)/($C303+P304)*Genanskaffelsespriser!$D306*P303)<0,0,(P303*Genanskaffelsespriser!$D306-(2009-P$3)/($C303+P304)*Genanskaffelsespriser!$D306*P303))","v":0},{"$f":"IF((Q303*Genanskaffelsespriser!$D306-(2009-Q$3)/($C303+Q304)*Genanskaffelsespriser!$D306*Q303)<0,0,(Q303*Genanskaffelsespriser!$D306-(2009-Q$3)/($C303+Q304)*Genanskaffelsespriser!$D306*Q303))","v":0},{"$f":"IF((R303*Genanskaffelsespriser!$D306-(2009-R$3)/($C303+R304)*Genanskaffelsespriser!$D306*R303)<0,0,(R303*Genanskaffelsespriser!$D306-(2009-R$3)/($C303+R304)*Genanskaffelsespriser!$D306*R303))","v":0},{"$f":"IF((S303*Genanskaffelsespriser!$D306-(2009-S$3)/($C303+S304)*Genanskaffelsespriser!$D306*S303)<0,0,(S303*Genanskaffelsespriser!$D306-(2009-S$3)/($C303+S304)*Genanskaffelsespriser!$D306*S303))","v":0},{"$f":"IF((T303*Genanskaffelsespriser!$D306-(2009-T$3)/($C303+T304)*Genanskaffelsespriser!$D306*T303)<0,0,(T303*Genanskaffelsespriser!$D306-(2009-T$3)/($C303+T304)*Genanskaffelsespriser!$D306*T303))","v":0},{"$f":"IF((U303*Genanskaffelsespriser!$D306-(2009-U$3)/($C303+U304)*Genanskaffelsespriser!$D306*U303)<0,0,(U303*Genanskaffelsespriser!$D306-(2009-U$3)/($C303+U304)*Genanskaffelsespriser!$D306*U303))","v":0},{"$f":"IF((V303*Genanskaffelsespriser!$D306-(2009-V$3)/($C303+V304)*Genanskaffelsespriser!$D306*V303)<0,0,(V303*Genanskaffelsespriser!$D306-(2009-V$3)/($C303+V304)*Genanskaffelsespriser!$D306*V303))","v":0},{"$f":"IF((W303*Genanskaffelsespriser!$D306-(2009-W$3)/($C303+W304)*Genanskaffelsespriser!$D306*W303)<0,0,(W303*Genanskaffelsespriser!$D306-(2009-W$3)/($C303+W304)*Genanskaffelsespriser!$D306*W303))","v":0},{"$f":"IF((X303*Genanskaffelsespriser!$D306-(2009-X$3)/($C303+X304)*Genanskaffelsespriser!$D306*X303)<0,0,(X303*Genanskaffelsespriser!$D306-(2009-X$3)/($C303+X304)*Genanskaffelsespriser!$D306*X303))","v":0},{"$f":"IF((Y303*Genanskaffelsespriser!$D306-(2009-Y$3)/($C303+Y304)*Genanskaffelsespriser!$D306*Y303)<0,0,(Y303*Genanskaffelsespriser!$D306-(2009-Y$3)/($C303+Y304)*Genanskaffelsespriser!$D306*Y303))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA303","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB303","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC303","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD303","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE303","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF303","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG303","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH303","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI303","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ303","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK303","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL303","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM303","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN303","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO303","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP303","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ303","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR303","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS303","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT303","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU303","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B307","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E307","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D305*Genanskaffelsespriser!$D307-(2009-D$3)/$C305*Genanskaffelsespriser!$D307*D305)<0,0,(D305*Genanskaffelsespriser!$D307-(2009-D$3)/$C305*Genanskaffelsespriser!$D307*D305))","v":0},{"$f":"IF((E305*Genanskaffelsespriser!$D307-(2009-E$3)/$C305*Genanskaffelsespriser!$D307*E305)<0,0,(E305*Genanskaffelsespriser!$D307-(2009-E$3)/$C305*Genanskaffelsespriser!$D307*E305))","v":0},{"$f":"IF((F305*Genanskaffelsespriser!$D307-(2009-F$3)/$C305*Genanskaffelsespriser!$D307*F305)<0,0,(F305*Genanskaffelsespriser!$D307-(2009-F$3)/$C305*Genanskaffelsespriser!$D307*F305))","v":0},{"$f":"IF((G305*Genanskaffelsespriser!$D307-(2009-G$3)/$C305*Genanskaffelsespriser!$D307*G305)<0,0,(G305*Genanskaffelsespriser!$D307-(2009-G$3)/$C305*Genanskaffelsespriser!$D307*G305))","v":0},{"$f":"IF((H305*Genanskaffelsespriser!$D307-(2009-H$3)/$C305*Genanskaffelsespriser!$D307*H305)<0,0,(H305*Genanskaffelsespriser!$D307-(2009-H$3)/$C305*Genanskaffelsespriser!$D307*H305))","v":0},{"$f":"IF((I305*Genanskaffelsespriser!$D307-(2009-I$3)/$C305*Genanskaffelsespriser!$D307*I305)<0,0,(I305*Genanskaffelsespriser!$D307-(2009-I$3)/$C305*Genanskaffelsespriser!$D307*I305))","v":0},{"$f":"IF((J305*Genanskaffelsespriser!$D307-(2009-J$3)/$C305*Genanskaffelsespriser!$D307*J305)<0,0,(J305*Genanskaffelsespriser!$D307-(2009-J$3)/$C305*Genanskaffelsespriser!$D307*J305))","v":0},{"$f":"IF((K305*Genanskaffelsespriser!$D307-(2009-K$3)/$C305*Genanskaffelsespriser!$D307*K305)<0,0,(K305*Genanskaffelsespriser!$D307-(2009-K$3)/$C305*Genanskaffelsespriser!$D307*K305))","v":0},{"$f":"IF((L305*Genanskaffelsespriser!$D307-(2009-L$3)/$C305*Genanskaffelsespriser!$D307*L305)<0,0,(L305*Genanskaffelsespriser!$D307-(2009-L$3)/$C305*Genanskaffelsespriser!$D307*L305))","v":0},{"$f":"IF((M305*Genanskaffelsespriser!$D307-(2009-M$3)/$C305*Genanskaffelsespriser!$D307*M305)<0,0,(M305*Genanskaffelsespriser!$D307-(2009-M$3)/$C305*Genanskaffelsespriser!$D307*M305))","v":0},{"$f":"IF((N305*Genanskaffelsespriser!$D307-(2009-N$3)/$C305*Genanskaffelsespriser!$D307*N305)<0,0,(N305*Genanskaffelsespriser!$D307-(2009-N$3)/$C305*Genanskaffelsespriser!$D307*N305))","v":0},{"$f":"IF((O305*Genanskaffelsespriser!$D307-(2009-O$3)/$C305*Genanskaffelsespriser!$D307*O305)<0,0,(O305*Genanskaffelsespriser!$D307-(2009-O$3)/$C305*Genanskaffelsespriser!$D307*O305))","v":0},{"$f":"IF((P305*Genanskaffelsespriser!$D307-(2009-P$3)/$C305*Genanskaffelsespriser!$D307*P305)<0,0,(P305*Genanskaffelsespriser!$D307-(2009-P$3)/$C305*Genanskaffelsespriser!$D307*P305))","v":0},{"$f":"IF((Q305*Genanskaffelsespriser!$D307-(2009-Q$3)/$C305*Genanskaffelsespriser!$D307*Q305)<0,0,(Q305*Genanskaffelsespriser!$D307-(2009-Q$3)/$C305*Genanskaffelsespriser!$D307*Q305))","v":0},{"$f":"IF((R305*Genanskaffelsespriser!$D307-(2009-R$3)/$C305*Genanskaffelsespriser!$D307*R305)<0,0,(R305*Genanskaffelsespriser!$D307-(2009-R$3)/$C305*Genanskaffelsespriser!$D307*R305))","v":0},{"$f":"IF((S305*Genanskaffelsespriser!$D307-(2009-S$3)/$C305*Genanskaffelsespriser!$D307*S305)<0,0,(S305*Genanskaffelsespriser!$D307-(2009-S$3)/$C305*Genanskaffelsespriser!$D307*S305))","v":0},{"$f":"IF((T305*Genanskaffelsespriser!$D307-(2009-T$3)/$C305*Genanskaffelsespriser!$D307*T305)<0,0,(T305*Genanskaffelsespriser!$D307-(2009-T$3)/$C305*Genanskaffelsespriser!$D307*T305))","v":0},{"$f":"IF((U305*Genanskaffelsespriser!$D307-(2009-U$3)/$C305*Genanskaffelsespriser!$D307*U305)<0,0,(U305*Genanskaffelsespriser!$D307-(2009-U$3)/$C305*Genanskaffelsespriser!$D307*U305))","v":0},{"$f":"IF((V305*Genanskaffelsespriser!$D307-(2009-V$3)/$C305*Genanskaffelsespriser!$D307*V305)<0,0,(V305*Genanskaffelsespriser!$D307-(2009-V$3)/$C305*Genanskaffelsespriser!$D307*V305))","v":0},{"$f":"IF((W305*Genanskaffelsespriser!$D307-(2009-W$3)/$C305*Genanskaffelsespriser!$D307*W305)<0,0,(W305*Genanskaffelsespriser!$D307-(2009-W$3)/$C305*Genanskaffelsespriser!$D307*W305))","v":0},{"$f":"IF((X305*Genanskaffelsespriser!$D307-(2009-X$3)/$C305*Genanskaffelsespriser!$D307*X305)<0,0,(X305*Genanskaffelsespriser!$D307-(2009-X$3)/$C305*Genanskaffelsespriser!$D307*X305))","v":0},{"$f":"IF((Y305*Genanskaffelsespriser!$D307-(2009-Y$3)/$C305*Genanskaffelsespriser!$D307*Y305)<0,0,(Y305*Genanskaffelsespriser!$D307-(2009-Y$3)/$C305*Genanskaffelsespriser!$D307*Y305))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA305","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB305","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC305","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD305","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE305","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF305","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG305","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH305","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI305","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ305","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK305","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL305","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM305","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN305","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO305","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP305","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ305","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR305","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS305","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT305","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU305","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B308","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E308","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D306*Genanskaffelsespriser!$D308-(2009-D$3)/$C306*Genanskaffelsespriser!$D308*D306)<0,0,(D306*Genanskaffelsespriser!$D308-(2009-D$3)/$C306*Genanskaffelsespriser!$D308*D306))","v":0},{"$f":"IF((E306*Genanskaffelsespriser!$D308-(2009-E$3)/$C306*Genanskaffelsespriser!$D308*E306)<0,0,(E306*Genanskaffelsespriser!$D308-(2009-E$3)/$C306*Genanskaffelsespriser!$D308*E306))","v":0},{"$f":"IF((F306*Genanskaffelsespriser!$D308-(2009-F$3)/$C306*Genanskaffelsespriser!$D308*F306)<0,0,(F306*Genanskaffelsespriser!$D308-(2009-F$3)/$C306*Genanskaffelsespriser!$D308*F306))","v":0},{"$f":"IF((G306*Genanskaffelsespriser!$D308-(2009-G$3)/$C306*Genanskaffelsespriser!$D308*G306)<0,0,(G306*Genanskaffelsespriser!$D308-(2009-G$3)/$C306*Genanskaffelsespriser!$D308*G306))","v":0},{"$f":"IF((H306*Genanskaffelsespriser!$D308-(2009-H$3)/$C306*Genanskaffelsespriser!$D308*H306)<0,0,(H306*Genanskaffelsespriser!$D308-(2009-H$3)/$C306*Genanskaffelsespriser!$D308*H306))","v":0},{"$f":"IF((I306*Genanskaffelsespriser!$D308-(2009-I$3)/$C306*Genanskaffelsespriser!$D308*I306)<0,0,(I306*Genanskaffelsespriser!$D308-(2009-I$3)/$C306*Genanskaffelsespriser!$D308*I306))","v":0},{"$f":"IF((J306*Genanskaffelsespriser!$D308-(2009-J$3)/$C306*Genanskaffelsespriser!$D308*J306)<0,0,(J306*Genanskaffelsespriser!$D308-(2009-J$3)/$C306*Genanskaffelsespriser!$D308*J306))","v":0},{"$f":"IF((K306*Genanskaffelsespriser!$D308-(2009-K$3)/$C306*Genanskaffelsespriser!$D308*K306)<0,0,(K306*Genanskaffelsespriser!$D308-(2009-K$3)/$C306*Genanskaffelsespriser!$D308*K306))","v":0},{"$f":"IF((L306*Genanskaffelsespriser!$D308-(2009-L$3)/$C306*Genanskaffelsespriser!$D308*L306)<0,0,(L306*Genanskaffelsespriser!$D308-(2009-L$3)/$C306*Genanskaffelsespriser!$D308*L306))","v":0},{"$f":"IF((M306*Genanskaffelsespriser!$D308-(2009-M$3)/$C306*Genanskaffelsespriser!$D308*M306)<0,0,(M306*Genanskaffelsespriser!$D308-(2009-M$3)/$C306*Genanskaffelsespriser!$D308*M306))","v":0},{"$f":"IF((N306*Genanskaffelsespriser!$D308-(2009-N$3)/$C306*Genanskaffelsespriser!$D308*N306)<0,0,(N306*Genanskaffelsespriser!$D308-(2009-N$3)/$C306*Genanskaffelsespriser!$D308*N306))","v":0},{"$f":"IF((O306*Genanskaffelsespriser!$D308-(2009-O$3)/$C306*Genanskaffelsespriser!$D308*O306)<0,0,(O306*Genanskaffelsespriser!$D308-(2009-O$3)/$C306*Genanskaffelsespriser!$D308*O306))","v":0},{"$f":"IF((P306*Genanskaffelsespriser!$D308-(2009-P$3)/$C306*Genanskaffelsespriser!$D308*P306)<0,0,(P306*Genanskaffelsespriser!$D308-(2009-P$3)/$C306*Genanskaffelsespriser!$D308*P306))","v":0},{"$f":"IF((Q306*Genanskaffelsespriser!$D308-(2009-Q$3)/$C306*Genanskaffelsespriser!$D308*Q306)<0,0,(Q306*Genanskaffelsespriser!$D308-(2009-Q$3)/$C306*Genanskaffelsespriser!$D308*Q306))","v":0},{"$f":"IF((R306*Genanskaffelsespriser!$D308-(2009-R$3)/$C306*Genanskaffelsespriser!$D308*R306)<0,0,(R306*Genanskaffelsespriser!$D308-(2009-R$3)/$C306*Genanskaffelsespriser!$D308*R306))","v":0},{"$f":"IF((S306*Genanskaffelsespriser!$D308-(2009-S$3)/$C306*Genanskaffelsespriser!$D308*S306)<0,0,(S306*Genanskaffelsespriser!$D308-(2009-S$3)/$C306*Genanskaffelsespriser!$D308*S306))","v":0},{"$f":"IF((T306*Genanskaffelsespriser!$D308-(2009-T$3)/$C306*Genanskaffelsespriser!$D308*T306)<0,0,(T306*Genanskaffelsespriser!$D308-(2009-T$3)/$C306*Genanskaffelsespriser!$D308*T306))","v":0},{"$f":"IF((U306*Genanskaffelsespriser!$D308-(2009-U$3)/$C306*Genanskaffelsespriser!$D308*U306)<0,0,(U306*Genanskaffelsespriser!$D308-(2009-U$3)/$C306*Genanskaffelsespriser!$D308*U306))","v":0},{"$f":"IF((V306*Genanskaffelsespriser!$D308-(2009-V$3)/$C306*Genanskaffelsespriser!$D308*V306)<0,0,(V306*Genanskaffelsespriser!$D308-(2009-V$3)/$C306*Genanskaffelsespriser!$D308*V306))","v":0},{"$f":"IF((W306*Genanskaffelsespriser!$D308-(2009-W$3)/$C306*Genanskaffelsespriser!$D308*W306)<0,0,(W306*Genanskaffelsespriser!$D308-(2009-W$3)/$C306*Genanskaffelsespriser!$D308*W306))","v":0},{"$f":"IF((X306*Genanskaffelsespriser!$D308-(2009-X$3)/$C306*Genanskaffelsespriser!$D308*X306)<0,0,(X306*Genanskaffelsespriser!$D308-(2009-X$3)/$C306*Genanskaffelsespriser!$D308*X306))","v":0},{"$f":"IF((Y306*Genanskaffelsespriser!$D308-(2009-Y$3)/$C306*Genanskaffelsespriser!$D308*Y306)<0,0,(Y306*Genanskaffelsespriser!$D308-(2009-Y$3)/$C306*Genanskaffelsespriser!$D308*Y306))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA306","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB306","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC306","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD306","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE306","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF306","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG306","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH306","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI306","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ306","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK306","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL306","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM306","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN306","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO306","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP306","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ306","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR306","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS306","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT306","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU306","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B309","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E309","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D307*Genanskaffelsespriser!$D309-(2009-D$3)/($C307+D308)*Genanskaffelsespriser!$D309*D307)<0,0,(D307*Genanskaffelsespriser!$D309-(2009-D$3)/($C307+D308)*Genanskaffelsespriser!$D309*D307))","v":0},{"$f":"IF((E307*Genanskaffelsespriser!$D309-(2009-E$3)/($C307+E308)*Genanskaffelsespriser!$D309*E307)<0,0,(E307*Genanskaffelsespriser!$D309-(2009-E$3)/($C307+E308)*Genanskaffelsespriser!$D309*E307))","v":0},{"$f":"IF((F307*Genanskaffelsespriser!$D309-(2009-F$3)/($C307+F308)*Genanskaffelsespriser!$D309*F307)<0,0,(F307*Genanskaffelsespriser!$D309-(2009-F$3)/($C307+F308)*Genanskaffelsespriser!$D309*F307))","v":0},{"$f":"IF((G307*Genanskaffelsespriser!$D309-(2009-G$3)/($C307+G308)*Genanskaffelsespriser!$D309*G307)<0,0,(G307*Genanskaffelsespriser!$D309-(2009-G$3)/($C307+G308)*Genanskaffelsespriser!$D309*G307))","v":0},{"$f":"IF((H307*Genanskaffelsespriser!$D309-(2009-H$3)/($C307+H308)*Genanskaffelsespriser!$D309*H307)<0,0,(H307*Genanskaffelsespriser!$D309-(2009-H$3)/($C307+H308)*Genanskaffelsespriser!$D309*H307))","v":0},{"$f":"IF((I307*Genanskaffelsespriser!$D309-(2009-I$3)/($C307+I308)*Genanskaffelsespriser!$D309*I307)<0,0,(I307*Genanskaffelsespriser!$D309-(2009-I$3)/($C307+I308)*Genanskaffelsespriser!$D309*I307))","v":0},{"$f":"IF((J307*Genanskaffelsespriser!$D309-(2009-J$3)/($C307+J308)*Genanskaffelsespriser!$D309*J307)<0,0,(J307*Genanskaffelsespriser!$D309-(2009-J$3)/($C307+J308)*Genanskaffelsespriser!$D309*J307))","v":0},{"$f":"IF((K307*Genanskaffelsespriser!$D309-(2009-K$3)/($C307+K308)*Genanskaffelsespriser!$D309*K307)<0,0,(K307*Genanskaffelsespriser!$D309-(2009-K$3)/($C307+K308)*Genanskaffelsespriser!$D309*K307))","v":0},{"$f":"IF((L307*Genanskaffelsespriser!$D309-(2009-L$3)/($C307+L308)*Genanskaffelsespriser!$D309*L307)<0,0,(L307*Genanskaffelsespriser!$D309-(2009-L$3)/($C307+L308)*Genanskaffelsespriser!$D309*L307))","v":0},{"$f":"IF((M307*Genanskaffelsespriser!$D309-(2009-M$3)/($C307+M308)*Genanskaffelsespriser!$D309*M307)<0,0,(M307*Genanskaffelsespriser!$D309-(2009-M$3)/($C307+M308)*Genanskaffelsespriser!$D309*M307))","v":0},{"$f":"IF((N307*Genanskaffelsespriser!$D309-(2009-N$3)/($C307+N308)*Genanskaffelsespriser!$D309*N307)<0,0,(N307*Genanskaffelsespriser!$D309-(2009-N$3)/($C307+N308)*Genanskaffelsespriser!$D309*N307))","v":0},{"$f":"IF((O307*Genanskaffelsespriser!$D309-(2009-O$3)/($C307+O308)*Genanskaffelsespriser!$D309*O307)<0,0,(O307*Genanskaffelsespriser!$D309-(2009-O$3)/($C307+O308)*Genanskaffelsespriser!$D309*O307))","v":0},{"$f":"IF((P307*Genanskaffelsespriser!$D309-(2009-P$3)/($C307+P308)*Genanskaffelsespriser!$D309*P307)<0,0,(P307*Genanskaffelsespriser!$D309-(2009-P$3)/($C307+P308)*Genanskaffelsespriser!$D309*P307))","v":0},{"$f":"IF((Q307*Genanskaffelsespriser!$D309-(2009-Q$3)/($C307+Q308)*Genanskaffelsespriser!$D309*Q307)<0,0,(Q307*Genanskaffelsespriser!$D309-(2009-Q$3)/($C307+Q308)*Genanskaffelsespriser!$D309*Q307))","v":0},{"$f":"IF((R307*Genanskaffelsespriser!$D309-(2009-R$3)/($C307+R308)*Genanskaffelsespriser!$D309*R307)<0,0,(R307*Genanskaffelsespriser!$D309-(2009-R$3)/($C307+R308)*Genanskaffelsespriser!$D309*R307))","v":0},{"$f":"IF((S307*Genanskaffelsespriser!$D309-(2009-S$3)/($C307+S308)*Genanskaffelsespriser!$D309*S307)<0,0,(S307*Genanskaffelsespriser!$D309-(2009-S$3)/($C307+S308)*Genanskaffelsespriser!$D309*S307))","v":0},{"$f":"IF((T307*Genanskaffelsespriser!$D309-(2009-T$3)/($C307+T308)*Genanskaffelsespriser!$D309*T307)<0,0,(T307*Genanskaffelsespriser!$D309-(2009-T$3)/($C307+T308)*Genanskaffelsespriser!$D309*T307))","v":0},{"$f":"IF((U307*Genanskaffelsespriser!$D309-(2009-U$3)/($C307+U308)*Genanskaffelsespriser!$D309*U307)<0,0,(U307*Genanskaffelsespriser!$D309-(2009-U$3)/($C307+U308)*Genanskaffelsespriser!$D309*U307))","v":0},{"$f":"IF((V307*Genanskaffelsespriser!$D309-(2009-V$3)/($C307+V308)*Genanskaffelsespriser!$D309*V307)<0,0,(V307*Genanskaffelsespriser!$D309-(2009-V$3)/($C307+V308)*Genanskaffelsespriser!$D309*V307))","v":0},{"$f":"IF((W307*Genanskaffelsespriser!$D309-(2009-W$3)/($C307+W308)*Genanskaffelsespriser!$D309*W307)<0,0,(W307*Genanskaffelsespriser!$D309-(2009-W$3)/($C307+W308)*Genanskaffelsespriser!$D309*W307))","v":0},{"$f":"IF((X307*Genanskaffelsespriser!$D309-(2009-X$3)/($C307+X308)*Genanskaffelsespriser!$D309*X307)<0,0,(X307*Genanskaffelsespriser!$D309-(2009-X$3)/($C307+X308)*Genanskaffelsespriser!$D309*X307))","v":0},{"$f":"IF((Y307*Genanskaffelsespriser!$D309-(2009-Y$3)/($C307+Y308)*Genanskaffelsespriser!$D309*Y307)<0,0,(Y307*Genanskaffelsespriser!$D309-(2009-Y$3)/($C307+Y308)*Genanskaffelsespriser!$D309*Y307))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA307","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB307","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC307","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD307","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE307","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF307","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG307","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH307","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI307","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ307","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK307","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL307","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM307","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN307","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO307","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP307","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ307","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR307","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS307","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT307","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU307","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B310","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E310","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D309*Genanskaffelsespriser!$D310-(2009-D$3)/$C309*Genanskaffelsespriser!$D310*D309)<0,0,(D309*Genanskaffelsespriser!$D310-(2009-D$3)/$C309*Genanskaffelsespriser!$D310*D309))","v":0},{"$f":"IF((E309*Genanskaffelsespriser!$D310-(2009-E$3)/$C309*Genanskaffelsespriser!$D310*E309)<0,0,(E309*Genanskaffelsespriser!$D310-(2009-E$3)/$C309*Genanskaffelsespriser!$D310*E309))","v":0},{"$f":"IF((F309*Genanskaffelsespriser!$D310-(2009-F$3)/$C309*Genanskaffelsespriser!$D310*F309)<0,0,(F309*Genanskaffelsespriser!$D310-(2009-F$3)/$C309*Genanskaffelsespriser!$D310*F309))","v":0},{"$f":"IF((G309*Genanskaffelsespriser!$D310-(2009-G$3)/$C309*Genanskaffelsespriser!$D310*G309)<0,0,(G309*Genanskaffelsespriser!$D310-(2009-G$3)/$C309*Genanskaffelsespriser!$D310*G309))","v":0},{"$f":"IF((H309*Genanskaffelsespriser!$D310-(2009-H$3)/$C309*Genanskaffelsespriser!$D310*H309)<0,0,(H309*Genanskaffelsespriser!$D310-(2009-H$3)/$C309*Genanskaffelsespriser!$D310*H309))","v":0},{"$f":"IF((I309*Genanskaffelsespriser!$D310-(2009-I$3)/$C309*Genanskaffelsespriser!$D310*I309)<0,0,(I309*Genanskaffelsespriser!$D310-(2009-I$3)/$C309*Genanskaffelsespriser!$D310*I309))","v":0},{"$f":"IF((J309*Genanskaffelsespriser!$D310-(2009-J$3)/$C309*Genanskaffelsespriser!$D310*J309)<0,0,(J309*Genanskaffelsespriser!$D310-(2009-J$3)/$C309*Genanskaffelsespriser!$D310*J309))","v":0},{"$f":"IF((K309*Genanskaffelsespriser!$D310-(2009-K$3)/$C309*Genanskaffelsespriser!$D310*K309)<0,0,(K309*Genanskaffelsespriser!$D310-(2009-K$3)/$C309*Genanskaffelsespriser!$D310*K309))","v":0},{"$f":"IF((L309*Genanskaffelsespriser!$D310-(2009-L$3)/$C309*Genanskaffelsespriser!$D310*L309)<0,0,(L309*Genanskaffelsespriser!$D310-(2009-L$3)/$C309*Genanskaffelsespriser!$D310*L309))","v":0},{"$f":"IF((M309*Genanskaffelsespriser!$D310-(2009-M$3)/$C309*Genanskaffelsespriser!$D310*M309)<0,0,(M309*Genanskaffelsespriser!$D310-(2009-M$3)/$C309*Genanskaffelsespriser!$D310*M309))","v":0},{"$f":"IF((N309*Genanskaffelsespriser!$D310-(2009-N$3)/$C309*Genanskaffelsespriser!$D310*N309)<0,0,(N309*Genanskaffelsespriser!$D310-(2009-N$3)/$C309*Genanskaffelsespriser!$D310*N309))","v":0},{"$f":"IF((O309*Genanskaffelsespriser!$D310-(2009-O$3)/$C309*Genanskaffelsespriser!$D310*O309)<0,0,(O309*Genanskaffelsespriser!$D310-(2009-O$3)/$C309*Genanskaffelsespriser!$D310*O309))","v":0},{"$f":"IF((P309*Genanskaffelsespriser!$D310-(2009-P$3)/$C309*Genanskaffelsespriser!$D310*P309)<0,0,(P309*Genanskaffelsespriser!$D310-(2009-P$3)/$C309*Genanskaffelsespriser!$D310*P309))","v":0},{"$f":"IF((Q309*Genanskaffelsespriser!$D310-(2009-Q$3)/$C309*Genanskaffelsespriser!$D310*Q309)<0,0,(Q309*Genanskaffelsespriser!$D310-(2009-Q$3)/$C309*Genanskaffelsespriser!$D310*Q309))","v":0},{"$f":"IF((R309*Genanskaffelsespriser!$D310-(2009-R$3)/$C309*Genanskaffelsespriser!$D310*R309)<0,0,(R309*Genanskaffelsespriser!$D310-(2009-R$3)/$C309*Genanskaffelsespriser!$D310*R309))","v":0},{"$f":"IF((S309*Genanskaffelsespriser!$D310-(2009-S$3)/$C309*Genanskaffelsespriser!$D310*S309)<0,0,(S309*Genanskaffelsespriser!$D310-(2009-S$3)/$C309*Genanskaffelsespriser!$D310*S309))","v":0},{"$f":"IF((T309*Genanskaffelsespriser!$D310-(2009-T$3)/$C309*Genanskaffelsespriser!$D310*T309)<0,0,(T309*Genanskaffelsespriser!$D310-(2009-T$3)/$C309*Genanskaffelsespriser!$D310*T309))","v":0},{"$f":"IF((U309*Genanskaffelsespriser!$D310-(2009-U$3)/$C309*Genanskaffelsespriser!$D310*U309)<0,0,(U309*Genanskaffelsespriser!$D310-(2009-U$3)/$C309*Genanskaffelsespriser!$D310*U309))","v":0},{"$f":"IF((V309*Genanskaffelsespriser!$D310-(2009-V$3)/$C309*Genanskaffelsespriser!$D310*V309)<0,0,(V309*Genanskaffelsespriser!$D310-(2009-V$3)/$C309*Genanskaffelsespriser!$D310*V309))","v":0},{"$f":"IF((W309*Genanskaffelsespriser!$D310-(2009-W$3)/$C309*Genanskaffelsespriser!$D310*W309)<0,0,(W309*Genanskaffelsespriser!$D310-(2009-W$3)/$C309*Genanskaffelsespriser!$D310*W309))","v":0},{"$f":"IF((X309*Genanskaffelsespriser!$D310-(2009-X$3)/$C309*Genanskaffelsespriser!$D310*X309)<0,0,(X309*Genanskaffelsespriser!$D310-(2009-X$3)/$C309*Genanskaffelsespriser!$D310*X309))","v":0},{"$f":"IF((Y309*Genanskaffelsespriser!$D310-(2009-Y$3)/$C309*Genanskaffelsespriser!$D310*Y309)<0,0,(Y309*Genanskaffelsespriser!$D310-(2009-Y$3)/$C309*Genanskaffelsespriser!$D310*Y309))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA309","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB309","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC309","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD309","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE309","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF309","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG309","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH309","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI309","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ309","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK309","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL309","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM309","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN309","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO309","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP309","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ309","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR309","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS309","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT309","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU309","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B311","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E311","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D310*Genanskaffelsespriser!$D311-(2009-D$3)/$C310*Genanskaffelsespriser!$D311*D310)<0,0,(D310*Genanskaffelsespriser!$D311-(2009-D$3)/$C310*Genanskaffelsespriser!$D311*D310))","v":0},{"$f":"IF((E310*Genanskaffelsespriser!$D311-(2009-E$3)/$C310*Genanskaffelsespriser!$D311*E310)<0,0,(E310*Genanskaffelsespriser!$D311-(2009-E$3)/$C310*Genanskaffelsespriser!$D311*E310))","v":0},{"$f":"IF((F310*Genanskaffelsespriser!$D311-(2009-F$3)/$C310*Genanskaffelsespriser!$D311*F310)<0,0,(F310*Genanskaffelsespriser!$D311-(2009-F$3)/$C310*Genanskaffelsespriser!$D311*F310))","v":0},{"$f":"IF((G310*Genanskaffelsespriser!$D311-(2009-G$3)/$C310*Genanskaffelsespriser!$D311*G310)<0,0,(G310*Genanskaffelsespriser!$D311-(2009-G$3)/$C310*Genanskaffelsespriser!$D311*G310))","v":0},{"$f":"IF((H310*Genanskaffelsespriser!$D311-(2009-H$3)/$C310*Genanskaffelsespriser!$D311*H310)<0,0,(H310*Genanskaffelsespriser!$D311-(2009-H$3)/$C310*Genanskaffelsespriser!$D311*H310))","v":0},{"$f":"IF((I310*Genanskaffelsespriser!$D311-(2009-I$3)/$C310*Genanskaffelsespriser!$D311*I310)<0,0,(I310*Genanskaffelsespriser!$D311-(2009-I$3)/$C310*Genanskaffelsespriser!$D311*I310))","v":0},{"$f":"IF((J310*Genanskaffelsespriser!$D311-(2009-J$3)/$C310*Genanskaffelsespriser!$D311*J310)<0,0,(J310*Genanskaffelsespriser!$D311-(2009-J$3)/$C310*Genanskaffelsespriser!$D311*J310))","v":0},{"$f":"IF((K310*Genanskaffelsespriser!$D311-(2009-K$3)/$C310*Genanskaffelsespriser!$D311*K310)<0,0,(K310*Genanskaffelsespriser!$D311-(2009-K$3)/$C310*Genanskaffelsespriser!$D311*K310))","v":0},{"$f":"IF((L310*Genanskaffelsespriser!$D311-(2009-L$3)/$C310*Genanskaffelsespriser!$D311*L310)<0,0,(L310*Genanskaffelsespriser!$D311-(2009-L$3)/$C310*Genanskaffelsespriser!$D311*L310))","v":0},{"$f":"IF((M310*Genanskaffelsespriser!$D311-(2009-M$3)/$C310*Genanskaffelsespriser!$D311*M310)<0,0,(M310*Genanskaffelsespriser!$D311-(2009-M$3)/$C310*Genanskaffelsespriser!$D311*M310))","v":0},{"$f":"IF((N310*Genanskaffelsespriser!$D311-(2009-N$3)/$C310*Genanskaffelsespriser!$D311*N310)<0,0,(N310*Genanskaffelsespriser!$D311-(2009-N$3)/$C310*Genanskaffelsespriser!$D311*N310))","v":0},{"$f":"IF((O310*Genanskaffelsespriser!$D311-(2009-O$3)/$C310*Genanskaffelsespriser!$D311*O310)<0,0,(O310*Genanskaffelsespriser!$D311-(2009-O$3)/$C310*Genanskaffelsespriser!$D311*O310))","v":0},{"$f":"IF((P310*Genanskaffelsespriser!$D311-(2009-P$3)/$C310*Genanskaffelsespriser!$D311*P310)<0,0,(P310*Genanskaffelsespriser!$D311-(2009-P$3)/$C310*Genanskaffelsespriser!$D311*P310))","v":0},{"$f":"IF((Q310*Genanskaffelsespriser!$D311-(2009-Q$3)/$C310*Genanskaffelsespriser!$D311*Q310)<0,0,(Q310*Genanskaffelsespriser!$D311-(2009-Q$3)/$C310*Genanskaffelsespriser!$D311*Q310))","v":0},{"$f":"IF((R310*Genanskaffelsespriser!$D311-(2009-R$3)/$C310*Genanskaffelsespriser!$D311*R310)<0,0,(R310*Genanskaffelsespriser!$D311-(2009-R$3)/$C310*Genanskaffelsespriser!$D311*R310))","v":0},{"$f":"IF((S310*Genanskaffelsespriser!$D311-(2009-S$3)/$C310*Genanskaffelsespriser!$D311*S310)<0,0,(S310*Genanskaffelsespriser!$D311-(2009-S$3)/$C310*Genanskaffelsespriser!$D311*S310))","v":0},{"$f":"IF((T310*Genanskaffelsespriser!$D311-(2009-T$3)/$C310*Genanskaffelsespriser!$D311*T310)<0,0,(T310*Genanskaffelsespriser!$D311-(2009-T$3)/$C310*Genanskaffelsespriser!$D311*T310))","v":0},{"$f":"IF((U310*Genanskaffelsespriser!$D311-(2009-U$3)/$C310*Genanskaffelsespriser!$D311*U310)<0,0,(U310*Genanskaffelsespriser!$D311-(2009-U$3)/$C310*Genanskaffelsespriser!$D311*U310))","v":0},{"$f":"IF((V310*Genanskaffelsespriser!$D311-(2009-V$3)/$C310*Genanskaffelsespriser!$D311*V310)<0,0,(V310*Genanskaffelsespriser!$D311-(2009-V$3)/$C310*Genanskaffelsespriser!$D311*V310))","v":0},{"$f":"IF((W310*Genanskaffelsespriser!$D311-(2009-W$3)/$C310*Genanskaffelsespriser!$D311*W310)<0,0,(W310*Genanskaffelsespriser!$D311-(2009-W$3)/$C310*Genanskaffelsespriser!$D311*W310))","v":0},{"$f":"IF((X310*Genanskaffelsespriser!$D311-(2009-X$3)/$C310*Genanskaffelsespriser!$D311*X310)<0,0,(X310*Genanskaffelsespriser!$D311-(2009-X$3)/$C310*Genanskaffelsespriser!$D311*X310))","v":0},{"$f":"IF((Y310*Genanskaffelsespriser!$D311-(2009-Y$3)/$C310*Genanskaffelsespriser!$D311*Y310)<0,0,(Y310*Genanskaffelsespriser!$D311-(2009-Y$3)/$C310*Genanskaffelsespriser!$D311*Y310))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA310","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB310","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC310","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD310","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE310","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF310","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG310","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH310","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI310","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ310","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK310","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL310","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM310","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN310","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO310","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP310","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ310","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR310","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS310","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT310","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU310","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B312","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E312","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D311*Genanskaffelsespriser!$D312-(2009-D$3)/($C311+D312)*Genanskaffelsespriser!$D312*D311)<0,0,(D311*Genanskaffelsespriser!$D312-(2009-D$3)/($C311+D312)*Genanskaffelsespriser!$D312*D311))","v":0},{"$f":"IF((E311*Genanskaffelsespriser!$D312-(2009-E$3)/($C311+E312)*Genanskaffelsespriser!$D312*E311)<0,0,(E311*Genanskaffelsespriser!$D312-(2009-E$3)/($C311+E312)*Genanskaffelsespriser!$D312*E311))","v":0},{"$f":"IF((F311*Genanskaffelsespriser!$D312-(2009-F$3)/($C311+F312)*Genanskaffelsespriser!$D312*F311)<0,0,(F311*Genanskaffelsespriser!$D312-(2009-F$3)/($C311+F312)*Genanskaffelsespriser!$D312*F311))","v":0},{"$f":"IF((G311*Genanskaffelsespriser!$D312-(2009-G$3)/($C311+G312)*Genanskaffelsespriser!$D312*G311)<0,0,(G311*Genanskaffelsespriser!$D312-(2009-G$3)/($C311+G312)*Genanskaffelsespriser!$D312*G311))","v":0},{"$f":"IF((H311*Genanskaffelsespriser!$D312-(2009-H$3)/($C311+H312)*Genanskaffelsespriser!$D312*H311)<0,0,(H311*Genanskaffelsespriser!$D312-(2009-H$3)/($C311+H312)*Genanskaffelsespriser!$D312*H311))","v":0},{"$f":"IF((I311*Genanskaffelsespriser!$D312-(2009-I$3)/($C311+I312)*Genanskaffelsespriser!$D312*I311)<0,0,(I311*Genanskaffelsespriser!$D312-(2009-I$3)/($C311+I312)*Genanskaffelsespriser!$D312*I311))","v":0},{"$f":"IF((J311*Genanskaffelsespriser!$D312-(2009-J$3)/($C311+J312)*Genanskaffelsespriser!$D312*J311)<0,0,(J311*Genanskaffelsespriser!$D312-(2009-J$3)/($C311+J312)*Genanskaffelsespriser!$D312*J311))","v":0},{"$f":"IF((K311*Genanskaffelsespriser!$D312-(2009-K$3)/($C311+K312)*Genanskaffelsespriser!$D312*K311)<0,0,(K311*Genanskaffelsespriser!$D312-(2009-K$3)/($C311+K312)*Genanskaffelsespriser!$D312*K311))","v":0},{"$f":"IF((L311*Genanskaffelsespriser!$D312-(2009-L$3)/($C311+L312)*Genanskaffelsespriser!$D312*L311)<0,0,(L311*Genanskaffelsespriser!$D312-(2009-L$3)/($C311+L312)*Genanskaffelsespriser!$D312*L311))","v":0},{"$f":"IF((M311*Genanskaffelsespriser!$D312-(2009-M$3)/($C311+M312)*Genanskaffelsespriser!$D312*M311)<0,0,(M311*Genanskaffelsespriser!$D312-(2009-M$3)/($C311+M312)*Genanskaffelsespriser!$D312*M311))","v":0},{"$f":"IF((N311*Genanskaffelsespriser!$D312-(2009-N$3)/($C311+N312)*Genanskaffelsespriser!$D312*N311)<0,0,(N311*Genanskaffelsespriser!$D312-(2009-N$3)/($C311+N312)*Genanskaffelsespriser!$D312*N311))","v":0},{"$f":"IF((O311*Genanskaffelsespriser!$D312-(2009-O$3)/($C311+O312)*Genanskaffelsespriser!$D312*O311)<0,0,(O311*Genanskaffelsespriser!$D312-(2009-O$3)/($C311+O312)*Genanskaffelsespriser!$D312*O311))","v":0},{"$f":"IF((P311*Genanskaffelsespriser!$D312-(2009-P$3)/($C311+P312)*Genanskaffelsespriser!$D312*P311)<0,0,(P311*Genanskaffelsespriser!$D312-(2009-P$3)/($C311+P312)*Genanskaffelsespriser!$D312*P311))","v":0},{"$f":"IF((Q311*Genanskaffelsespriser!$D312-(2009-Q$3)/($C311+Q312)*Genanskaffelsespriser!$D312*Q311)<0,0,(Q311*Genanskaffelsespriser!$D312-(2009-Q$3)/($C311+Q312)*Genanskaffelsespriser!$D312*Q311))","v":0},{"$f":"IF((R311*Genanskaffelsespriser!$D312-(2009-R$3)/($C311+R312)*Genanskaffelsespriser!$D312*R311)<0,0,(R311*Genanskaffelsespriser!$D312-(2009-R$3)/($C311+R312)*Genanskaffelsespriser!$D312*R311))","v":0},{"$f":"IF((S311*Genanskaffelsespriser!$D312-(2009-S$3)/($C311+S312)*Genanskaffelsespriser!$D312*S311)<0,0,(S311*Genanskaffelsespriser!$D312-(2009-S$3)/($C311+S312)*Genanskaffelsespriser!$D312*S311))","v":0},{"$f":"IF((T311*Genanskaffelsespriser!$D312-(2009-T$3)/($C311+T312)*Genanskaffelsespriser!$D312*T311)<0,0,(T311*Genanskaffelsespriser!$D312-(2009-T$3)/($C311+T312)*Genanskaffelsespriser!$D312*T311))","v":0},{"$f":"IF((U311*Genanskaffelsespriser!$D312-(2009-U$3)/($C311+U312)*Genanskaffelsespriser!$D312*U311)<0,0,(U311*Genanskaffelsespriser!$D312-(2009-U$3)/($C311+U312)*Genanskaffelsespriser!$D312*U311))","v":0},{"$f":"IF((V311*Genanskaffelsespriser!$D312-(2009-V$3)/($C311+V312)*Genanskaffelsespriser!$D312*V311)<0,0,(V311*Genanskaffelsespriser!$D312-(2009-V$3)/($C311+V312)*Genanskaffelsespriser!$D312*V311))","v":0},{"$f":"IF((W311*Genanskaffelsespriser!$D312-(2009-W$3)/($C311+W312)*Genanskaffelsespriser!$D312*W311)<0,0,(W311*Genanskaffelsespriser!$D312-(2009-W$3)/($C311+W312)*Genanskaffelsespriser!$D312*W311))","v":0},{"$f":"IF((X311*Genanskaffelsespriser!$D312-(2009-X$3)/($C311+X312)*Genanskaffelsespriser!$D312*X311)<0,0,(X311*Genanskaffelsespriser!$D312-(2009-X$3)/($C311+X312)*Genanskaffelsespriser!$D312*X311))","v":0},{"$f":"IF((Y311*Genanskaffelsespriser!$D312-(2009-Y$3)/($C311+Y312)*Genanskaffelsespriser!$D312*Y311)<0,0,(Y311*Genanskaffelsespriser!$D312-(2009-Y$3)/($C311+Y312)*Genanskaffelsespriser!$D312*Y311))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA311","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB311","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC311","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD311","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE311","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF311","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG311","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH311","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI311","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ311","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK311","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL311","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM311","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN311","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO311","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP311","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ311","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR311","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS311","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT311","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU311","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B313","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E313","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D313*Genanskaffelsespriser!$D313-(2009-D$3)/$C313*Genanskaffelsespriser!$D313*D313)<0,0,(D313*Genanskaffelsespriser!$D313-(2009-D$3)/$C313*Genanskaffelsespriser!$D313*D313))","v":0},{"$f":"IF((E313*Genanskaffelsespriser!$D313-(2009-E$3)/$C313*Genanskaffelsespriser!$D313*E313)<0,0,(E313*Genanskaffelsespriser!$D313-(2009-E$3)/$C313*Genanskaffelsespriser!$D313*E313))","v":0},{"$f":"IF((F313*Genanskaffelsespriser!$D313-(2009-F$3)/$C313*Genanskaffelsespriser!$D313*F313)<0,0,(F313*Genanskaffelsespriser!$D313-(2009-F$3)/$C313*Genanskaffelsespriser!$D313*F313))","v":0},{"$f":"IF((G313*Genanskaffelsespriser!$D313-(2009-G$3)/$C313*Genanskaffelsespriser!$D313*G313)<0,0,(G313*Genanskaffelsespriser!$D313-(2009-G$3)/$C313*Genanskaffelsespriser!$D313*G313))","v":0},{"$f":"IF((H313*Genanskaffelsespriser!$D313-(2009-H$3)/$C313*Genanskaffelsespriser!$D313*H313)<0,0,(H313*Genanskaffelsespriser!$D313-(2009-H$3)/$C313*Genanskaffelsespriser!$D313*H313))","v":0},{"$f":"IF((I313*Genanskaffelsespriser!$D313-(2009-I$3)/$C313*Genanskaffelsespriser!$D313*I313)<0,0,(I313*Genanskaffelsespriser!$D313-(2009-I$3)/$C313*Genanskaffelsespriser!$D313*I313))","v":0},{"$f":"IF((J313*Genanskaffelsespriser!$D313-(2009-J$3)/$C313*Genanskaffelsespriser!$D313*J313)<0,0,(J313*Genanskaffelsespriser!$D313-(2009-J$3)/$C313*Genanskaffelsespriser!$D313*J313))","v":0},{"$f":"IF((K313*Genanskaffelsespriser!$D313-(2009-K$3)/$C313*Genanskaffelsespriser!$D313*K313)<0,0,(K313*Genanskaffelsespriser!$D313-(2009-K$3)/$C313*Genanskaffelsespriser!$D313*K313))","v":0},{"$f":"IF((L313*Genanskaffelsespriser!$D313-(2009-L$3)/$C313*Genanskaffelsespriser!$D313*L313)<0,0,(L313*Genanskaffelsespriser!$D313-(2009-L$3)/$C313*Genanskaffelsespriser!$D313*L313))","v":0},{"$f":"IF((M313*Genanskaffelsespriser!$D313-(2009-M$3)/$C313*Genanskaffelsespriser!$D313*M313)<0,0,(M313*Genanskaffelsespriser!$D313-(2009-M$3)/$C313*Genanskaffelsespriser!$D313*M313))","v":0},{"$f":"IF((N313*Genanskaffelsespriser!$D313-(2009-N$3)/$C313*Genanskaffelsespriser!$D313*N313)<0,0,(N313*Genanskaffelsespriser!$D313-(2009-N$3)/$C313*Genanskaffelsespriser!$D313*N313))","v":0},{"$f":"IF((O313*Genanskaffelsespriser!$D313-(2009-O$3)/$C313*Genanskaffelsespriser!$D313*O313)<0,0,(O313*Genanskaffelsespriser!$D313-(2009-O$3)/$C313*Genanskaffelsespriser!$D313*O313))","v":0},{"$f":"IF((P313*Genanskaffelsespriser!$D313-(2009-P$3)/$C313*Genanskaffelsespriser!$D313*P313)<0,0,(P313*Genanskaffelsespriser!$D313-(2009-P$3)/$C313*Genanskaffelsespriser!$D313*P313))","v":0},{"$f":"IF((Q313*Genanskaffelsespriser!$D313-(2009-Q$3)/$C313*Genanskaffelsespriser!$D313*Q313)<0,0,(Q313*Genanskaffelsespriser!$D313-(2009-Q$3)/$C313*Genanskaffelsespriser!$D313*Q313))","v":0},{"$f":"IF((R313*Genanskaffelsespriser!$D313-(2009-R$3)/$C313*Genanskaffelsespriser!$D313*R313)<0,0,(R313*Genanskaffelsespriser!$D313-(2009-R$3)/$C313*Genanskaffelsespriser!$D313*R313))","v":0},{"$f":"IF((S313*Genanskaffelsespriser!$D313-(2009-S$3)/$C313*Genanskaffelsespriser!$D313*S313)<0,0,(S313*Genanskaffelsespriser!$D313-(2009-S$3)/$C313*Genanskaffelsespriser!$D313*S313))","v":0},{"$f":"IF((T313*Genanskaffelsespriser!$D313-(2009-T$3)/$C313*Genanskaffelsespriser!$D313*T313)<0,0,(T313*Genanskaffelsespriser!$D313-(2009-T$3)/$C313*Genanskaffelsespriser!$D313*T313))","v":0},{"$f":"IF((U313*Genanskaffelsespriser!$D313-(2009-U$3)/$C313*Genanskaffelsespriser!$D313*U313)<0,0,(U313*Genanskaffelsespriser!$D313-(2009-U$3)/$C313*Genanskaffelsespriser!$D313*U313))","v":0},{"$f":"IF((V313*Genanskaffelsespriser!$D313-(2009-V$3)/$C313*Genanskaffelsespriser!$D313*V313)<0,0,(V313*Genanskaffelsespriser!$D313-(2009-V$3)/$C313*Genanskaffelsespriser!$D313*V313))","v":0},{"$f":"IF((W313*Genanskaffelsespriser!$D313-(2009-W$3)/$C313*Genanskaffelsespriser!$D313*W313)<0,0,(W313*Genanskaffelsespriser!$D313-(2009-W$3)/$C313*Genanskaffelsespriser!$D313*W313))","v":0},{"$f":"IF((X313*Genanskaffelsespriser!$D313-(2009-X$3)/$C313*Genanskaffelsespriser!$D313*X313)<0,0,(X313*Genanskaffelsespriser!$D313-(2009-X$3)/$C313*Genanskaffelsespriser!$D313*X313))","v":0},{"$f":"IF((Y313*Genanskaffelsespriser!$D313-(2009-Y$3)/$C313*Genanskaffelsespriser!$D313*Y313)<0,0,(Y313*Genanskaffelsespriser!$D313-(2009-Y$3)/$C313*Genanskaffelsespriser!$D313*Y313))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA313","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB313","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC313","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD313","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE313","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF313","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG313","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH313","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI313","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ313","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK313","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL313","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM313","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN313","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO313","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP313","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ313","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR313","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS313","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT313","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU313","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B314","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E314","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D314*Genanskaffelsespriser!$D314-(2009-D$3)/$C314*Genanskaffelsespriser!$D314*D314)<0,0,(D314*Genanskaffelsespriser!$D314-(2009-D$3)/$C314*Genanskaffelsespriser!$D314*D314))","v":0},{"$f":"IF((E314*Genanskaffelsespriser!$D314-(2009-E$3)/$C314*Genanskaffelsespriser!$D314*E314)<0,0,(E314*Genanskaffelsespriser!$D314-(2009-E$3)/$C314*Genanskaffelsespriser!$D314*E314))","v":0},{"$f":"IF((F314*Genanskaffelsespriser!$D314-(2009-F$3)/$C314*Genanskaffelsespriser!$D314*F314)<0,0,(F314*Genanskaffelsespriser!$D314-(2009-F$3)/$C314*Genanskaffelsespriser!$D314*F314))","v":0},{"$f":"IF((G314*Genanskaffelsespriser!$D314-(2009-G$3)/$C314*Genanskaffelsespriser!$D314*G314)<0,0,(G314*Genanskaffelsespriser!$D314-(2009-G$3)/$C314*Genanskaffelsespriser!$D314*G314))","v":0},{"$f":"IF((H314*Genanskaffelsespriser!$D314-(2009-H$3)/$C314*Genanskaffelsespriser!$D314*H314)<0,0,(H314*Genanskaffelsespriser!$D314-(2009-H$3)/$C314*Genanskaffelsespriser!$D314*H314))","v":0},{"$f":"IF((I314*Genanskaffelsespriser!$D314-(2009-I$3)/$C314*Genanskaffelsespriser!$D314*I314)<0,0,(I314*Genanskaffelsespriser!$D314-(2009-I$3)/$C314*Genanskaffelsespriser!$D314*I314))","v":0},{"$f":"IF((J314*Genanskaffelsespriser!$D314-(2009-J$3)/$C314*Genanskaffelsespriser!$D314*J314)<0,0,(J314*Genanskaffelsespriser!$D314-(2009-J$3)/$C314*Genanskaffelsespriser!$D314*J314))","v":0},{"$f":"IF((K314*Genanskaffelsespriser!$D314-(2009-K$3)/$C314*Genanskaffelsespriser!$D314*K314)<0,0,(K314*Genanskaffelsespriser!$D314-(2009-K$3)/$C314*Genanskaffelsespriser!$D314*K314))","v":0},{"$f":"IF((L314*Genanskaffelsespriser!$D314-(2009-L$3)/$C314*Genanskaffelsespriser!$D314*L314)<0,0,(L314*Genanskaffelsespriser!$D314-(2009-L$3)/$C314*Genanskaffelsespriser!$D314*L314))","v":0},{"$f":"IF((M314*Genanskaffelsespriser!$D314-(2009-M$3)/$C314*Genanskaffelsespriser!$D314*M314)<0,0,(M314*Genanskaffelsespriser!$D314-(2009-M$3)/$C314*Genanskaffelsespriser!$D314*M314))","v":0},{"$f":"IF((N314*Genanskaffelsespriser!$D314-(2009-N$3)/$C314*Genanskaffelsespriser!$D314*N314)<0,0,(N314*Genanskaffelsespriser!$D314-(2009-N$3)/$C314*Genanskaffelsespriser!$D314*N314))","v":0},{"$f":"IF((O314*Genanskaffelsespriser!$D314-(2009-O$3)/$C314*Genanskaffelsespriser!$D314*O314)<0,0,(O314*Genanskaffelsespriser!$D314-(2009-O$3)/$C314*Genanskaffelsespriser!$D314*O314))","v":0},{"$f":"IF((P314*Genanskaffelsespriser!$D314-(2009-P$3)/$C314*Genanskaffelsespriser!$D314*P314)<0,0,(P314*Genanskaffelsespriser!$D314-(2009-P$3)/$C314*Genanskaffelsespriser!$D314*P314))","v":0},{"$f":"IF((Q314*Genanskaffelsespriser!$D314-(2009-Q$3)/$C314*Genanskaffelsespriser!$D314*Q314)<0,0,(Q314*Genanskaffelsespriser!$D314-(2009-Q$3)/$C314*Genanskaffelsespriser!$D314*Q314))","v":0},{"$f":"IF((R314*Genanskaffelsespriser!$D314-(2009-R$3)/$C314*Genanskaffelsespriser!$D314*R314)<0,0,(R314*Genanskaffelsespriser!$D314-(2009-R$3)/$C314*Genanskaffelsespriser!$D314*R314))","v":0},{"$f":"IF((S314*Genanskaffelsespriser!$D314-(2009-S$3)/$C314*Genanskaffelsespriser!$D314*S314)<0,0,(S314*Genanskaffelsespriser!$D314-(2009-S$3)/$C314*Genanskaffelsespriser!$D314*S314))","v":0},{"$f":"IF((T314*Genanskaffelsespriser!$D314-(2009-T$3)/$C314*Genanskaffelsespriser!$D314*T314)<0,0,(T314*Genanskaffelsespriser!$D314-(2009-T$3)/$C314*Genanskaffelsespriser!$D314*T314))","v":0},{"$f":"IF((U314*Genanskaffelsespriser!$D314-(2009-U$3)/$C314*Genanskaffelsespriser!$D314*U314)<0,0,(U314*Genanskaffelsespriser!$D314-(2009-U$3)/$C314*Genanskaffelsespriser!$D314*U314))","v":0},{"$f":"IF((V314*Genanskaffelsespriser!$D314-(2009-V$3)/$C314*Genanskaffelsespriser!$D314*V314)<0,0,(V314*Genanskaffelsespriser!$D314-(2009-V$3)/$C314*Genanskaffelsespriser!$D314*V314))","v":0},{"$f":"IF((W314*Genanskaffelsespriser!$D314-(2009-W$3)/$C314*Genanskaffelsespriser!$D314*W314)<0,0,(W314*Genanskaffelsespriser!$D314-(2009-W$3)/$C314*Genanskaffelsespriser!$D314*W314))","v":0},{"$f":"IF((X314*Genanskaffelsespriser!$D314-(2009-X$3)/$C314*Genanskaffelsespriser!$D314*X314)<0,0,(X314*Genanskaffelsespriser!$D314-(2009-X$3)/$C314*Genanskaffelsespriser!$D314*X314))","v":0},{"$f":"IF((Y314*Genanskaffelsespriser!$D314-(2009-Y$3)/$C314*Genanskaffelsespriser!$D314*Y314)<0,0,(Y314*Genanskaffelsespriser!$D314-(2009-Y$3)/$C314*Genanskaffelsespriser!$D314*Y314))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA314","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB314","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC314","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD314","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE314","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF314","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG314","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH314","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI314","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ314","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK314","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL314","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM314","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN314","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO314","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP314","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ314","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR314","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS314","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT314","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU314","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forsinkelsesbassiner - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW316:AW333)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT316:BT333)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ316:CQ333)","v":0},{"$f":"SUM(D315:Y315)","v":0}]
[{"$f":"+Genanskaffelsespriser!B316","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E316","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D316*Genanskaffelsespriser!$D316-(2009-D$3)/($C316+D317)*Genanskaffelsespriser!$D316*D316)<0,0,(D316*Genanskaffelsespriser!$D316-(2009-D$3)/($C316+D317)*Genanskaffelsespriser!$D316*D316))","v":0},{"$f":"IF((E316*Genanskaffelsespriser!$D316-(2009-E$3)/($C316+E317)*Genanskaffelsespriser!$D316*E316)<0,0,(E316*Genanskaffelsespriser!$D316-(2009-E$3)/($C316+E317)*Genanskaffelsespriser!$D316*E316))","v":0},{"$f":"IF((F316*Genanskaffelsespriser!$D316-(2009-F$3)/($C316+F317)*Genanskaffelsespriser!$D316*F316)<0,0,(F316*Genanskaffelsespriser!$D316-(2009-F$3)/($C316+F317)*Genanskaffelsespriser!$D316*F316))","v":0},{"$f":"IF((G316*Genanskaffelsespriser!$D316-(2009-G$3)/($C316+G317)*Genanskaffelsespriser!$D316*G316)<0,0,(G316*Genanskaffelsespriser!$D316-(2009-G$3)/($C316+G317)*Genanskaffelsespriser!$D316*G316))","v":0},{"$f":"IF((H316*Genanskaffelsespriser!$D316-(2009-H$3)/($C316+H317)*Genanskaffelsespriser!$D316*H316)<0,0,(H316*Genanskaffelsespriser!$D316-(2009-H$3)/($C316+H317)*Genanskaffelsespriser!$D316*H316))","v":0},{"$f":"IF((I316*Genanskaffelsespriser!$D316-(2009-I$3)/($C316+I317)*Genanskaffelsespriser!$D316*I316)<0,0,(I316*Genanskaffelsespriser!$D316-(2009-I$3)/($C316+I317)*Genanskaffelsespriser!$D316*I316))","v":0},{"$f":"IF((J316*Genanskaffelsespriser!$D316-(2009-J$3)/($C316+J317)*Genanskaffelsespriser!$D316*J316)<0,0,(J316*Genanskaffelsespriser!$D316-(2009-J$3)/($C316+J317)*Genanskaffelsespriser!$D316*J316))","v":0},{"$f":"IF((K316*Genanskaffelsespriser!$D316-(2009-K$3)/($C316+K317)*Genanskaffelsespriser!$D316*K316)<0,0,(K316*Genanskaffelsespriser!$D316-(2009-K$3)/($C316+K317)*Genanskaffelsespriser!$D316*K316))","v":0},{"$f":"IF((L316*Genanskaffelsespriser!$D316-(2009-L$3)/($C316+L317)*Genanskaffelsespriser!$D316*L316)<0,0,(L316*Genanskaffelsespriser!$D316-(2009-L$3)/($C316+L317)*Genanskaffelsespriser!$D316*L316))","v":0},{"$f":"IF((M316*Genanskaffelsespriser!$D316-(2009-M$3)/($C316+M317)*Genanskaffelsespriser!$D316*M316)<0,0,(M316*Genanskaffelsespriser!$D316-(2009-M$3)/($C316+M317)*Genanskaffelsespriser!$D316*M316))","v":0},{"$f":"IF((N316*Genanskaffelsespriser!$D316-(2009-N$3)/($C316+N317)*Genanskaffelsespriser!$D316*N316)<0,0,(N316*Genanskaffelsespriser!$D316-(2009-N$3)/($C316+N317)*Genanskaffelsespriser!$D316*N316))","v":0},{"$f":"IF((O316*Genanskaffelsespriser!$D316-(2009-O$3)/($C316+O317)*Genanskaffelsespriser!$D316*O316)<0,0,(O316*Genanskaffelsespriser!$D316-(2009-O$3)/($C316+O317)*Genanskaffelsespriser!$D316*O316))","v":0},{"$f":"IF((P316*Genanskaffelsespriser!$D316-(2009-P$3)/($C316+P317)*Genanskaffelsespriser!$D316*P316)<0,0,(P316*Genanskaffelsespriser!$D316-(2009-P$3)/($C316+P317)*Genanskaffelsespriser!$D316*P316))","v":0},{"$f":"IF((Q316*Genanskaffelsespriser!$D316-(2009-Q$3)/($C316+Q317)*Genanskaffelsespriser!$D316*Q316)<0,0,(Q316*Genanskaffelsespriser!$D316-(2009-Q$3)/($C316+Q317)*Genanskaffelsespriser!$D316*Q316))","v":0},{"$f":"IF((R316*Genanskaffelsespriser!$D316-(2009-R$3)/($C316+R317)*Genanskaffelsespriser!$D316*R316)<0,0,(R316*Genanskaffelsespriser!$D316-(2009-R$3)/($C316+R317)*Genanskaffelsespriser!$D316*R316))","v":0},{"$f":"IF((S316*Genanskaffelsespriser!$D316-(2009-S$3)/($C316+S317)*Genanskaffelsespriser!$D316*S316)<0,0,(S316*Genanskaffelsespriser!$D316-(2009-S$3)/($C316+S317)*Genanskaffelsespriser!$D316*S316))","v":0},{"$f":"IF((T316*Genanskaffelsespriser!$D316-(2009-T$3)/($C316+T317)*Genanskaffelsespriser!$D316*T316)<0,0,(T316*Genanskaffelsespriser!$D316-(2009-T$3)/($C316+T317)*Genanskaffelsespriser!$D316*T316))","v":0},{"$f":"IF((U316*Genanskaffelsespriser!$D316-(2009-U$3)/($C316+U317)*Genanskaffelsespriser!$D316*U316)<0,0,(U316*Genanskaffelsespriser!$D316-(2009-U$3)/($C316+U317)*Genanskaffelsespriser!$D316*U316))","v":0},{"$f":"IF((V316*Genanskaffelsespriser!$D316-(2009-V$3)/($C316+V317)*Genanskaffelsespriser!$D316*V316)<0,0,(V316*Genanskaffelsespriser!$D316-(2009-V$3)/($C316+V317)*Genanskaffelsespriser!$D316*V316))","v":0},{"$f":"IF((W316*Genanskaffelsespriser!$D316-(2009-W$3)/($C316+W317)*Genanskaffelsespriser!$D316*W316)<0,0,(W316*Genanskaffelsespriser!$D316-(2009-W$3)/($C316+W317)*Genanskaffelsespriser!$D316*W316))","v":0},{"$f":"IF((X316*Genanskaffelsespriser!$D316-(2009-X$3)/($C316+X317)*Genanskaffelsespriser!$D316*X316)<0,0,(X316*Genanskaffelsespriser!$D316-(2009-X$3)/($C316+X317)*Genanskaffelsespriser!$D316*X316))","v":0},{"$f":"IF((Y316*Genanskaffelsespriser!$D316-(2009-Y$3)/($C316+Y317)*Genanskaffelsespriser!$D316*Y316)<0,0,(Y316*Genanskaffelsespriser!$D316-(2009-Y$3)/($C316+Y317)*Genanskaffelsespriser!$D316*Y316))","v":0},{"$f":"+SUM(AA316:AV316)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA316","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB316","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC316","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD316","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE316","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF316","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG316","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH316","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI316","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ316","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK316","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL316","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM316","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN316","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO316","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP316","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ316","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR316","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS316","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT316","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU316","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV316","v":0},{"$f":"+SUM(AX316:BS316)","v":0},{"$f":"(AA316+AX316)/2","v":0},{"$f":"(AB316+AY316)/2","v":0},{"$f":"(AC316+AZ316)/2","v":0},{"$f":"(AD316+BA316)/2","v":0},{"$f":"(AE316+BB316)/2","v":0},{"$f":"(AF316+BC316)/2","v":0},{"$f":"(AG316+BD316)/2","v":0},{"$f":"(AH316+BE316)/2","v":0},{"$f":"(AI316+BF316)/2","v":0},{"$f":"(AJ316+BG316)/2","v":0},{"$f":"(AK316+BH316)/2","v":0},{"$f":"(AL316+BI316)/2","v":0},{"$f":"(AM316+BJ316)/2","v":0},{"$f":"(AN316+BK316)/2","v":0},{"$f":"(AO316+BL316)/2","v":0},{"$f":"(AP316+BM316)/2","v":0},{"$f":"(AQ316+BN316)/2","v":0},{"$f":"(AR316+BO316)/2","v":0},{"$f":"(AS316+BP316)/2","v":0},{"$f":"(AT316+BQ316)/2","v":0},{"$f":"(AU316+BR316)/2","v":0},{"$f":"(AV316+BS316)/2","v":0},{"$f":"+AVERAGE(AW316,BT316)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B317","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E317","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D318*Genanskaffelsespriser!$D317-(2009-D$3)/($C318+D319)*Genanskaffelsespriser!$D317*D318)<0,0,(D318*Genanskaffelsespriser!$D317-(2009-D$3)/($C318+D319)*Genanskaffelsespriser!$D317*D318))","v":0},{"$f":"IF((E318*Genanskaffelsespriser!$D317-(2009-E$3)/($C318+E319)*Genanskaffelsespriser!$D317*E318)<0,0,(E318*Genanskaffelsespriser!$D317-(2009-E$3)/($C318+E319)*Genanskaffelsespriser!$D317*E318))","v":0},{"$f":"IF((F318*Genanskaffelsespriser!$D317-(2009-F$3)/($C318+F319)*Genanskaffelsespriser!$D317*F318)<0,0,(F318*Genanskaffelsespriser!$D317-(2009-F$3)/($C318+F319)*Genanskaffelsespriser!$D317*F318))","v":0},{"$f":"IF((G318*Genanskaffelsespriser!$D317-(2009-G$3)/($C318+G319)*Genanskaffelsespriser!$D317*G318)<0,0,(G318*Genanskaffelsespriser!$D317-(2009-G$3)/($C318+G319)*Genanskaffelsespriser!$D317*G318))","v":0},{"$f":"IF((H318*Genanskaffelsespriser!$D317-(2009-H$3)/($C318+H319)*Genanskaffelsespriser!$D317*H318)<0,0,(H318*Genanskaffelsespriser!$D317-(2009-H$3)/($C318+H319)*Genanskaffelsespriser!$D317*H318))","v":0},{"$f":"IF((I318*Genanskaffelsespriser!$D317-(2009-I$3)/($C318+I319)*Genanskaffelsespriser!$D317*I318)<0,0,(I318*Genanskaffelsespriser!$D317-(2009-I$3)/($C318+I319)*Genanskaffelsespriser!$D317*I318))","v":0},{"$f":"IF((J318*Genanskaffelsespriser!$D317-(2009-J$3)/($C318+J319)*Genanskaffelsespriser!$D317*J318)<0,0,(J318*Genanskaffelsespriser!$D317-(2009-J$3)/($C318+J319)*Genanskaffelsespriser!$D317*J318))","v":0},{"$f":"IF((K318*Genanskaffelsespriser!$D317-(2009-K$3)/($C318+K319)*Genanskaffelsespriser!$D317*K318)<0,0,(K318*Genanskaffelsespriser!$D317-(2009-K$3)/($C318+K319)*Genanskaffelsespriser!$D317*K318))","v":0},{"$f":"IF((L318*Genanskaffelsespriser!$D317-(2009-L$3)/($C318+L319)*Genanskaffelsespriser!$D317*L318)<0,0,(L318*Genanskaffelsespriser!$D317-(2009-L$3)/($C318+L319)*Genanskaffelsespriser!$D317*L318))","v":0},{"$f":"IF((M318*Genanskaffelsespriser!$D317-(2009-M$3)/($C318+M319)*Genanskaffelsespriser!$D317*M318)<0,0,(M318*Genanskaffelsespriser!$D317-(2009-M$3)/($C318+M319)*Genanskaffelsespriser!$D317*M318))","v":0},{"$f":"IF((N318*Genanskaffelsespriser!$D317-(2009-N$3)/($C318+N319)*Genanskaffelsespriser!$D317*N318)<0,0,(N318*Genanskaffelsespriser!$D317-(2009-N$3)/($C318+N319)*Genanskaffelsespriser!$D317*N318))","v":0},{"$f":"IF((O318*Genanskaffelsespriser!$D317-(2009-O$3)/($C318+O319)*Genanskaffelsespriser!$D317*O318)<0,0,(O318*Genanskaffelsespriser!$D317-(2009-O$3)/($C318+O319)*Genanskaffelsespriser!$D317*O318))","v":0},{"$f":"IF((P318*Genanskaffelsespriser!$D317-(2009-P$3)/($C318+P319)*Genanskaffelsespriser!$D317*P318)<0,0,(P318*Genanskaffelsespriser!$D317-(2009-P$3)/($C318+P319)*Genanskaffelsespriser!$D317*P318))","v":0},{"$f":"IF((Q318*Genanskaffelsespriser!$D317-(2009-Q$3)/($C318+Q319)*Genanskaffelsespriser!$D317*Q318)<0,0,(Q318*Genanskaffelsespriser!$D317-(2009-Q$3)/($C318+Q319)*Genanskaffelsespriser!$D317*Q318))","v":0},{"$f":"IF((R318*Genanskaffelsespriser!$D317-(2009-R$3)/($C318+R319)*Genanskaffelsespriser!$D317*R318)<0,0,(R318*Genanskaffelsespriser!$D317-(2009-R$3)/($C318+R319)*Genanskaffelsespriser!$D317*R318))","v":0},{"$f":"IF((S318*Genanskaffelsespriser!$D317-(2009-S$3)/($C318+S319)*Genanskaffelsespriser!$D317*S318)<0,0,(S318*Genanskaffelsespriser!$D317-(2009-S$3)/($C318+S319)*Genanskaffelsespriser!$D317*S318))","v":0},{"$f":"IF((T318*Genanskaffelsespriser!$D317-(2009-T$3)/($C318+T319)*Genanskaffelsespriser!$D317*T318)<0,0,(T318*Genanskaffelsespriser!$D317-(2009-T$3)/($C318+T319)*Genanskaffelsespriser!$D317*T318))","v":0},{"$f":"IF((U318*Genanskaffelsespriser!$D317-(2009-U$3)/($C318+U319)*Genanskaffelsespriser!$D317*U318)<0,0,(U318*Genanskaffelsespriser!$D317-(2009-U$3)/($C318+U319)*Genanskaffelsespriser!$D317*U318))","v":0},{"$f":"IF((V318*Genanskaffelsespriser!$D317-(2009-V$3)/($C318+V319)*Genanskaffelsespriser!$D317*V318)<0,0,(V318*Genanskaffelsespriser!$D317-(2009-V$3)/($C318+V319)*Genanskaffelsespriser!$D317*V318))","v":0},{"$f":"IF((W318*Genanskaffelsespriser!$D317-(2009-W$3)/($C318+W319)*Genanskaffelsespriser!$D317*W318)<0,0,(W318*Genanskaffelsespriser!$D317-(2009-W$3)/($C318+W319)*Genanskaffelsespriser!$D317*W318))","v":0},{"$f":"IF((X318*Genanskaffelsespriser!$D317-(2009-X$3)/($C318+X319)*Genanskaffelsespriser!$D317*X318)<0,0,(X318*Genanskaffelsespriser!$D317-(2009-X$3)/($C318+X319)*Genanskaffelsespriser!$D317*X318))","v":0},{"$f":"IF((Y318*Genanskaffelsespriser!$D317-(2009-Y$3)/($C318+Y319)*Genanskaffelsespriser!$D317*Y318)<0,0,(Y318*Genanskaffelsespriser!$D317-(2009-Y$3)/($C318+Y319)*Genanskaffelsespriser!$D317*Y318))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA318","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB318","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC318","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD318","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE318","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF318","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG318","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH318","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI318","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ318","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK318","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL318","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM318","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN318","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO318","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP318","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ318","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR318","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS318","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT318","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU318","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B318","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E318","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D320*Genanskaffelsespriser!$D318-(2009-D$3)/$C320*Genanskaffelsespriser!$D318*D320)<0,0,(D320*Genanskaffelsespriser!$D318-(2009-D$3)/$C320*Genanskaffelsespriser!$D318*D320))","v":0},{"$f":"IF((E320*Genanskaffelsespriser!$D318-(2009-E$3)/$C320*Genanskaffelsespriser!$D318*E320)<0,0,(E320*Genanskaffelsespriser!$D318-(2009-E$3)/$C320*Genanskaffelsespriser!$D318*E320))","v":0},{"$f":"IF((F320*Genanskaffelsespriser!$D318-(2009-F$3)/$C320*Genanskaffelsespriser!$D318*F320)<0,0,(F320*Genanskaffelsespriser!$D318-(2009-F$3)/$C320*Genanskaffelsespriser!$D318*F320))","v":0},{"$f":"IF((G320*Genanskaffelsespriser!$D318-(2009-G$3)/$C320*Genanskaffelsespriser!$D318*G320)<0,0,(G320*Genanskaffelsespriser!$D318-(2009-G$3)/$C320*Genanskaffelsespriser!$D318*G320))","v":0},{"$f":"IF((H320*Genanskaffelsespriser!$D318-(2009-H$3)/$C320*Genanskaffelsespriser!$D318*H320)<0,0,(H320*Genanskaffelsespriser!$D318-(2009-H$3)/$C320*Genanskaffelsespriser!$D318*H320))","v":0},{"$f":"IF((I320*Genanskaffelsespriser!$D318-(2009-I$3)/$C320*Genanskaffelsespriser!$D318*I320)<0,0,(I320*Genanskaffelsespriser!$D318-(2009-I$3)/$C320*Genanskaffelsespriser!$D318*I320))","v":0},{"$f":"IF((J320*Genanskaffelsespriser!$D318-(2009-J$3)/$C320*Genanskaffelsespriser!$D318*J320)<0,0,(J320*Genanskaffelsespriser!$D318-(2009-J$3)/$C320*Genanskaffelsespriser!$D318*J320))","v":0},{"$f":"IF((K320*Genanskaffelsespriser!$D318-(2009-K$3)/$C320*Genanskaffelsespriser!$D318*K320)<0,0,(K320*Genanskaffelsespriser!$D318-(2009-K$3)/$C320*Genanskaffelsespriser!$D318*K320))","v":0},{"$f":"IF((L320*Genanskaffelsespriser!$D318-(2009-L$3)/$C320*Genanskaffelsespriser!$D318*L320)<0,0,(L320*Genanskaffelsespriser!$D318-(2009-L$3)/$C320*Genanskaffelsespriser!$D318*L320))","v":0},{"$f":"IF((M320*Genanskaffelsespriser!$D318-(2009-M$3)/$C320*Genanskaffelsespriser!$D318*M320)<0,0,(M320*Genanskaffelsespriser!$D318-(2009-M$3)/$C320*Genanskaffelsespriser!$D318*M320))","v":0},{"$f":"IF((N320*Genanskaffelsespriser!$D318-(2009-N$3)/$C320*Genanskaffelsespriser!$D318*N320)<0,0,(N320*Genanskaffelsespriser!$D318-(2009-N$3)/$C320*Genanskaffelsespriser!$D318*N320))","v":0},{"$f":"IF((O320*Genanskaffelsespriser!$D318-(2009-O$3)/$C320*Genanskaffelsespriser!$D318*O320)<0,0,(O320*Genanskaffelsespriser!$D318-(2009-O$3)/$C320*Genanskaffelsespriser!$D318*O320))","v":0},{"$f":"IF((P320*Genanskaffelsespriser!$D318-(2009-P$3)/$C320*Genanskaffelsespriser!$D318*P320)<0,0,(P320*Genanskaffelsespriser!$D318-(2009-P$3)/$C320*Genanskaffelsespriser!$D318*P320))","v":0},{"$f":"IF((Q320*Genanskaffelsespriser!$D318-(2009-Q$3)/$C320*Genanskaffelsespriser!$D318*Q320)<0,0,(Q320*Genanskaffelsespriser!$D318-(2009-Q$3)/$C320*Genanskaffelsespriser!$D318*Q320))","v":0},{"$f":"IF((R320*Genanskaffelsespriser!$D318-(2009-R$3)/$C320*Genanskaffelsespriser!$D318*R320)<0,0,(R320*Genanskaffelsespriser!$D318-(2009-R$3)/$C320*Genanskaffelsespriser!$D318*R320))","v":0},{"$f":"IF((S320*Genanskaffelsespriser!$D318-(2009-S$3)/$C320*Genanskaffelsespriser!$D318*S320)<0,0,(S320*Genanskaffelsespriser!$D318-(2009-S$3)/$C320*Genanskaffelsespriser!$D318*S320))","v":0},{"$f":"IF((T320*Genanskaffelsespriser!$D318-(2009-T$3)/$C320*Genanskaffelsespriser!$D318*T320)<0,0,(T320*Genanskaffelsespriser!$D318-(2009-T$3)/$C320*Genanskaffelsespriser!$D318*T320))","v":0},{"$f":"IF((U320*Genanskaffelsespriser!$D318-(2009-U$3)/$C320*Genanskaffelsespriser!$D318*U320)<0,0,(U320*Genanskaffelsespriser!$D318-(2009-U$3)/$C320*Genanskaffelsespriser!$D318*U320))","v":0},{"$f":"IF((V320*Genanskaffelsespriser!$D318-(2009-V$3)/$C320*Genanskaffelsespriser!$D318*V320)<0,0,(V320*Genanskaffelsespriser!$D318-(2009-V$3)/$C320*Genanskaffelsespriser!$D318*V320))","v":0},{"$f":"IF((W320*Genanskaffelsespriser!$D318-(2009-W$3)/$C320*Genanskaffelsespriser!$D318*W320)<0,0,(W320*Genanskaffelsespriser!$D318-(2009-W$3)/$C320*Genanskaffelsespriser!$D318*W320))","v":0},{"$f":"IF((X320*Genanskaffelsespriser!$D318-(2009-X$3)/$C320*Genanskaffelsespriser!$D318*X320)<0,0,(X320*Genanskaffelsespriser!$D318-(2009-X$3)/$C320*Genanskaffelsespriser!$D318*X320))","v":0},{"$f":"IF((Y320*Genanskaffelsespriser!$D318-(2009-Y$3)/$C320*Genanskaffelsespriser!$D318*Y320)<0,0,(Y320*Genanskaffelsespriser!$D318-(2009-Y$3)/$C320*Genanskaffelsespriser!$D318*Y320))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA320","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB320","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC320","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD320","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE320","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF320","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG320","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH320","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI320","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ320","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK320","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL320","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM320","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN320","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO320","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP320","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ320","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR320","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS320","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT320","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU320","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B319","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E319","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D321*Genanskaffelsespriser!$D319-(2009-D$3)/$C321*Genanskaffelsespriser!$D319*D321)<0,0,(D321*Genanskaffelsespriser!$D319-(2009-D$3)/$C321*Genanskaffelsespriser!$D319*D321))","v":0},{"$f":"IF((E321*Genanskaffelsespriser!$D319-(2009-E$3)/$C321*Genanskaffelsespriser!$D319*E321)<0,0,(E321*Genanskaffelsespriser!$D319-(2009-E$3)/$C321*Genanskaffelsespriser!$D319*E321))","v":0},{"$f":"IF((F321*Genanskaffelsespriser!$D319-(2009-F$3)/$C321*Genanskaffelsespriser!$D319*F321)<0,0,(F321*Genanskaffelsespriser!$D319-(2009-F$3)/$C321*Genanskaffelsespriser!$D319*F321))","v":0},{"$f":"IF((G321*Genanskaffelsespriser!$D319-(2009-G$3)/$C321*Genanskaffelsespriser!$D319*G321)<0,0,(G321*Genanskaffelsespriser!$D319-(2009-G$3)/$C321*Genanskaffelsespriser!$D319*G321))","v":0},{"$f":"IF((H321*Genanskaffelsespriser!$D319-(2009-H$3)/$C321*Genanskaffelsespriser!$D319*H321)<0,0,(H321*Genanskaffelsespriser!$D319-(2009-H$3)/$C321*Genanskaffelsespriser!$D319*H321))","v":0},{"$f":"IF((I321*Genanskaffelsespriser!$D319-(2009-I$3)/$C321*Genanskaffelsespriser!$D319*I321)<0,0,(I321*Genanskaffelsespriser!$D319-(2009-I$3)/$C321*Genanskaffelsespriser!$D319*I321))","v":0},{"$f":"IF((J321*Genanskaffelsespriser!$D319-(2009-J$3)/$C321*Genanskaffelsespriser!$D319*J321)<0,0,(J321*Genanskaffelsespriser!$D319-(2009-J$3)/$C321*Genanskaffelsespriser!$D319*J321))","v":0},{"$f":"IF((K321*Genanskaffelsespriser!$D319-(2009-K$3)/$C321*Genanskaffelsespriser!$D319*K321)<0,0,(K321*Genanskaffelsespriser!$D319-(2009-K$3)/$C321*Genanskaffelsespriser!$D319*K321))","v":0},{"$f":"IF((L321*Genanskaffelsespriser!$D319-(2009-L$3)/$C321*Genanskaffelsespriser!$D319*L321)<0,0,(L321*Genanskaffelsespriser!$D319-(2009-L$3)/$C321*Genanskaffelsespriser!$D319*L321))","v":0},{"$f":"IF((M321*Genanskaffelsespriser!$D319-(2009-M$3)/$C321*Genanskaffelsespriser!$D319*M321)<0,0,(M321*Genanskaffelsespriser!$D319-(2009-M$3)/$C321*Genanskaffelsespriser!$D319*M321))","v":0},{"$f":"IF((N321*Genanskaffelsespriser!$D319-(2009-N$3)/$C321*Genanskaffelsespriser!$D319*N321)<0,0,(N321*Genanskaffelsespriser!$D319-(2009-N$3)/$C321*Genanskaffelsespriser!$D319*N321))","v":0},{"$f":"IF((O321*Genanskaffelsespriser!$D319-(2009-O$3)/$C321*Genanskaffelsespriser!$D319*O321)<0,0,(O321*Genanskaffelsespriser!$D319-(2009-O$3)/$C321*Genanskaffelsespriser!$D319*O321))","v":0},{"$f":"IF((P321*Genanskaffelsespriser!$D319-(2009-P$3)/$C321*Genanskaffelsespriser!$D319*P321)<0,0,(P321*Genanskaffelsespriser!$D319-(2009-P$3)/$C321*Genanskaffelsespriser!$D319*P321))","v":0},{"$f":"IF((Q321*Genanskaffelsespriser!$D319-(2009-Q$3)/$C321*Genanskaffelsespriser!$D319*Q321)<0,0,(Q321*Genanskaffelsespriser!$D319-(2009-Q$3)/$C321*Genanskaffelsespriser!$D319*Q321))","v":0},{"$f":"IF((R321*Genanskaffelsespriser!$D319-(2009-R$3)/$C321*Genanskaffelsespriser!$D319*R321)<0,0,(R321*Genanskaffelsespriser!$D319-(2009-R$3)/$C321*Genanskaffelsespriser!$D319*R321))","v":0},{"$f":"IF((S321*Genanskaffelsespriser!$D319-(2009-S$3)/$C321*Genanskaffelsespriser!$D319*S321)<0,0,(S321*Genanskaffelsespriser!$D319-(2009-S$3)/$C321*Genanskaffelsespriser!$D319*S321))","v":0},{"$f":"IF((T321*Genanskaffelsespriser!$D319-(2009-T$3)/$C321*Genanskaffelsespriser!$D319*T321)<0,0,(T321*Genanskaffelsespriser!$D319-(2009-T$3)/$C321*Genanskaffelsespriser!$D319*T321))","v":0},{"$f":"IF((U321*Genanskaffelsespriser!$D319-(2009-U$3)/$C321*Genanskaffelsespriser!$D319*U321)<0,0,(U321*Genanskaffelsespriser!$D319-(2009-U$3)/$C321*Genanskaffelsespriser!$D319*U321))","v":0},{"$f":"IF((V321*Genanskaffelsespriser!$D319-(2009-V$3)/$C321*Genanskaffelsespriser!$D319*V321)<0,0,(V321*Genanskaffelsespriser!$D319-(2009-V$3)/$C321*Genanskaffelsespriser!$D319*V321))","v":0},{"$f":"IF((W321*Genanskaffelsespriser!$D319-(2009-W$3)/$C321*Genanskaffelsespriser!$D319*W321)<0,0,(W321*Genanskaffelsespriser!$D319-(2009-W$3)/$C321*Genanskaffelsespriser!$D319*W321))","v":0},{"$f":"IF((X321*Genanskaffelsespriser!$D319-(2009-X$3)/$C321*Genanskaffelsespriser!$D319*X321)<0,0,(X321*Genanskaffelsespriser!$D319-(2009-X$3)/$C321*Genanskaffelsespriser!$D319*X321))","v":0},{"$f":"IF((Y321*Genanskaffelsespriser!$D319-(2009-Y$3)/$C321*Genanskaffelsespriser!$D319*Y321)<0,0,(Y321*Genanskaffelsespriser!$D319-(2009-Y$3)/$C321*Genanskaffelsespriser!$D319*Y321))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA321","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB321","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC321","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD321","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE321","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF321","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG321","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH321","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI321","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ321","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK321","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL321","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM321","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN321","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO321","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP321","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ321","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR321","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS321","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT321","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU321","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B320","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E320","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D322*Genanskaffelsespriser!$D320-(2009-D$3)/($C322+D323)*Genanskaffelsespriser!$D320*D322)<0,0,(D322*Genanskaffelsespriser!$D320-(2009-D$3)/($C322+D323)*Genanskaffelsespriser!$D320*D322))","v":0},{"$f":"IF((E322*Genanskaffelsespriser!$D320-(2009-E$3)/($C322+E323)*Genanskaffelsespriser!$D320*E322)<0,0,(E322*Genanskaffelsespriser!$D320-(2009-E$3)/($C322+E323)*Genanskaffelsespriser!$D320*E322))","v":0},{"$f":"IF((F322*Genanskaffelsespriser!$D320-(2009-F$3)/($C322+F323)*Genanskaffelsespriser!$D320*F322)<0,0,(F322*Genanskaffelsespriser!$D320-(2009-F$3)/($C322+F323)*Genanskaffelsespriser!$D320*F322))","v":0},{"$f":"IF((G322*Genanskaffelsespriser!$D320-(2009-G$3)/($C322+G323)*Genanskaffelsespriser!$D320*G322)<0,0,(G322*Genanskaffelsespriser!$D320-(2009-G$3)/($C322+G323)*Genanskaffelsespriser!$D320*G322))","v":0},{"$f":"IF((H322*Genanskaffelsespriser!$D320-(2009-H$3)/($C322+H323)*Genanskaffelsespriser!$D320*H322)<0,0,(H322*Genanskaffelsespriser!$D320-(2009-H$3)/($C322+H323)*Genanskaffelsespriser!$D320*H322))","v":0},{"$f":"IF((I322*Genanskaffelsespriser!$D320-(2009-I$3)/($C322+I323)*Genanskaffelsespriser!$D320*I322)<0,0,(I322*Genanskaffelsespriser!$D320-(2009-I$3)/($C322+I323)*Genanskaffelsespriser!$D320*I322))","v":0},{"$f":"IF((J322*Genanskaffelsespriser!$D320-(2009-J$3)/($C322+J323)*Genanskaffelsespriser!$D320*J322)<0,0,(J322*Genanskaffelsespriser!$D320-(2009-J$3)/($C322+J323)*Genanskaffelsespriser!$D320*J322))","v":0},{"$f":"IF((K322*Genanskaffelsespriser!$D320-(2009-K$3)/($C322+K323)*Genanskaffelsespriser!$D320*K322)<0,0,(K322*Genanskaffelsespriser!$D320-(2009-K$3)/($C322+K323)*Genanskaffelsespriser!$D320*K322))","v":0},{"$f":"IF((L322*Genanskaffelsespriser!$D320-(2009-L$3)/($C322+L323)*Genanskaffelsespriser!$D320*L322)<0,0,(L322*Genanskaffelsespriser!$D320-(2009-L$3)/($C322+L323)*Genanskaffelsespriser!$D320*L322))","v":0},{"$f":"IF((M322*Genanskaffelsespriser!$D320-(2009-M$3)/($C322+M323)*Genanskaffelsespriser!$D320*M322)<0,0,(M322*Genanskaffelsespriser!$D320-(2009-M$3)/($C322+M323)*Genanskaffelsespriser!$D320*M322))","v":0},{"$f":"IF((N322*Genanskaffelsespriser!$D320-(2009-N$3)/($C322+N323)*Genanskaffelsespriser!$D320*N322)<0,0,(N322*Genanskaffelsespriser!$D320-(2009-N$3)/($C322+N323)*Genanskaffelsespriser!$D320*N322))","v":0},{"$f":"IF((O322*Genanskaffelsespriser!$D320-(2009-O$3)/($C322+O323)*Genanskaffelsespriser!$D320*O322)<0,0,(O322*Genanskaffelsespriser!$D320-(2009-O$3)/($C322+O323)*Genanskaffelsespriser!$D320*O322))","v":0},{"$f":"IF((P322*Genanskaffelsespriser!$D320-(2009-P$3)/($C322+P323)*Genanskaffelsespriser!$D320*P322)<0,0,(P322*Genanskaffelsespriser!$D320-(2009-P$3)/($C322+P323)*Genanskaffelsespriser!$D320*P322))","v":0},{"$f":"IF((Q322*Genanskaffelsespriser!$D320-(2009-Q$3)/($C322+Q323)*Genanskaffelsespriser!$D320*Q322)<0,0,(Q322*Genanskaffelsespriser!$D320-(2009-Q$3)/($C322+Q323)*Genanskaffelsespriser!$D320*Q322))","v":0},{"$f":"IF((R322*Genanskaffelsespriser!$D320-(2009-R$3)/($C322+R323)*Genanskaffelsespriser!$D320*R322)<0,0,(R322*Genanskaffelsespriser!$D320-(2009-R$3)/($C322+R323)*Genanskaffelsespriser!$D320*R322))","v":0},{"$f":"IF((S322*Genanskaffelsespriser!$D320-(2009-S$3)/($C322+S323)*Genanskaffelsespriser!$D320*S322)<0,0,(S322*Genanskaffelsespriser!$D320-(2009-S$3)/($C322+S323)*Genanskaffelsespriser!$D320*S322))","v":0},{"$f":"IF((T322*Genanskaffelsespriser!$D320-(2009-T$3)/($C322+T323)*Genanskaffelsespriser!$D320*T322)<0,0,(T322*Genanskaffelsespriser!$D320-(2009-T$3)/($C322+T323)*Genanskaffelsespriser!$D320*T322))","v":0},{"$f":"IF((U322*Genanskaffelsespriser!$D320-(2009-U$3)/($C322+U323)*Genanskaffelsespriser!$D320*U322)<0,0,(U322*Genanskaffelsespriser!$D320-(2009-U$3)/($C322+U323)*Genanskaffelsespriser!$D320*U322))","v":0},{"$f":"IF((V322*Genanskaffelsespriser!$D320-(2009-V$3)/($C322+V323)*Genanskaffelsespriser!$D320*V322)<0,0,(V322*Genanskaffelsespriser!$D320-(2009-V$3)/($C322+V323)*Genanskaffelsespriser!$D320*V322))","v":0},{"$f":"IF((W322*Genanskaffelsespriser!$D320-(2009-W$3)/($C322+W323)*Genanskaffelsespriser!$D320*W322)<0,0,(W322*Genanskaffelsespriser!$D320-(2009-W$3)/($C322+W323)*Genanskaffelsespriser!$D320*W322))","v":0},{"$f":"IF((X322*Genanskaffelsespriser!$D320-(2009-X$3)/($C322+X323)*Genanskaffelsespriser!$D320*X322)<0,0,(X322*Genanskaffelsespriser!$D320-(2009-X$3)/($C322+X323)*Genanskaffelsespriser!$D320*X322))","v":0},{"$f":"IF((Y322*Genanskaffelsespriser!$D320-(2009-Y$3)/($C322+Y323)*Genanskaffelsespriser!$D320*Y322)<0,0,(Y322*Genanskaffelsespriser!$D320-(2009-Y$3)/($C322+Y323)*Genanskaffelsespriser!$D320*Y322))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA322","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB322","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC322","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD322","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE322","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF322","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG322","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH322","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI322","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ322","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK322","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL322","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM322","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN322","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO322","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP322","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ322","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR322","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS322","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT322","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU322","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B321","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E321","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D324*Genanskaffelsespriser!$D321-(2009-D$3)/$C324*Genanskaffelsespriser!$D321*D324)<0,0,(D324*Genanskaffelsespriser!$D321-(2009-D$3)/$C324*Genanskaffelsespriser!$D321*D324))","v":0},{"$f":"IF((E324*Genanskaffelsespriser!$D321-(2009-E$3)/$C324*Genanskaffelsespriser!$D321*E324)<0,0,(E324*Genanskaffelsespriser!$D321-(2009-E$3)/$C324*Genanskaffelsespriser!$D321*E324))","v":0},{"$f":"IF((F324*Genanskaffelsespriser!$D321-(2009-F$3)/$C324*Genanskaffelsespriser!$D321*F324)<0,0,(F324*Genanskaffelsespriser!$D321-(2009-F$3)/$C324*Genanskaffelsespriser!$D321*F324))","v":0},{"$f":"IF((G324*Genanskaffelsespriser!$D321-(2009-G$3)/$C324*Genanskaffelsespriser!$D321*G324)<0,0,(G324*Genanskaffelsespriser!$D321-(2009-G$3)/$C324*Genanskaffelsespriser!$D321*G324))","v":0},{"$f":"IF((H324*Genanskaffelsespriser!$D321-(2009-H$3)/$C324*Genanskaffelsespriser!$D321*H324)<0,0,(H324*Genanskaffelsespriser!$D321-(2009-H$3)/$C324*Genanskaffelsespriser!$D321*H324))","v":0},{"$f":"IF((I324*Genanskaffelsespriser!$D321-(2009-I$3)/$C324*Genanskaffelsespriser!$D321*I324)<0,0,(I324*Genanskaffelsespriser!$D321-(2009-I$3)/$C324*Genanskaffelsespriser!$D321*I324))","v":0},{"$f":"IF((J324*Genanskaffelsespriser!$D321-(2009-J$3)/$C324*Genanskaffelsespriser!$D321*J324)<0,0,(J324*Genanskaffelsespriser!$D321-(2009-J$3)/$C324*Genanskaffelsespriser!$D321*J324))","v":0},{"$f":"IF((K324*Genanskaffelsespriser!$D321-(2009-K$3)/$C324*Genanskaffelsespriser!$D321*K324)<0,0,(K324*Genanskaffelsespriser!$D321-(2009-K$3)/$C324*Genanskaffelsespriser!$D321*K324))","v":0},{"$f":"IF((L324*Genanskaffelsespriser!$D321-(2009-L$3)/$C324*Genanskaffelsespriser!$D321*L324)<0,0,(L324*Genanskaffelsespriser!$D321-(2009-L$3)/$C324*Genanskaffelsespriser!$D321*L324))","v":0},{"$f":"IF((M324*Genanskaffelsespriser!$D321-(2009-M$3)/$C324*Genanskaffelsespriser!$D321*M324)<0,0,(M324*Genanskaffelsespriser!$D321-(2009-M$3)/$C324*Genanskaffelsespriser!$D321*M324))","v":0},{"$f":"IF((N324*Genanskaffelsespriser!$D321-(2009-N$3)/$C324*Genanskaffelsespriser!$D321*N324)<0,0,(N324*Genanskaffelsespriser!$D321-(2009-N$3)/$C324*Genanskaffelsespriser!$D321*N324))","v":0},{"$f":"IF((O324*Genanskaffelsespriser!$D321-(2009-O$3)/$C324*Genanskaffelsespriser!$D321*O324)<0,0,(O324*Genanskaffelsespriser!$D321-(2009-O$3)/$C324*Genanskaffelsespriser!$D321*O324))","v":0},{"$f":"IF((P324*Genanskaffelsespriser!$D321-(2009-P$3)/$C324*Genanskaffelsespriser!$D321*P324)<0,0,(P324*Genanskaffelsespriser!$D321-(2009-P$3)/$C324*Genanskaffelsespriser!$D321*P324))","v":0},{"$f":"IF((Q324*Genanskaffelsespriser!$D321-(2009-Q$3)/$C324*Genanskaffelsespriser!$D321*Q324)<0,0,(Q324*Genanskaffelsespriser!$D321-(2009-Q$3)/$C324*Genanskaffelsespriser!$D321*Q324))","v":0},{"$f":"IF((R324*Genanskaffelsespriser!$D321-(2009-R$3)/$C324*Genanskaffelsespriser!$D321*R324)<0,0,(R324*Genanskaffelsespriser!$D321-(2009-R$3)/$C324*Genanskaffelsespriser!$D321*R324))","v":0},{"$f":"IF((S324*Genanskaffelsespriser!$D321-(2009-S$3)/$C324*Genanskaffelsespriser!$D321*S324)<0,0,(S324*Genanskaffelsespriser!$D321-(2009-S$3)/$C324*Genanskaffelsespriser!$D321*S324))","v":0},{"$f":"IF((T324*Genanskaffelsespriser!$D321-(2009-T$3)/$C324*Genanskaffelsespriser!$D321*T324)<0,0,(T324*Genanskaffelsespriser!$D321-(2009-T$3)/$C324*Genanskaffelsespriser!$D321*T324))","v":0},{"$f":"IF((U324*Genanskaffelsespriser!$D321-(2009-U$3)/$C324*Genanskaffelsespriser!$D321*U324)<0,0,(U324*Genanskaffelsespriser!$D321-(2009-U$3)/$C324*Genanskaffelsespriser!$D321*U324))","v":0},{"$f":"IF((V324*Genanskaffelsespriser!$D321-(2009-V$3)/$C324*Genanskaffelsespriser!$D321*V324)<0,0,(V324*Genanskaffelsespriser!$D321-(2009-V$3)/$C324*Genanskaffelsespriser!$D321*V324))","v":0},{"$f":"IF((W324*Genanskaffelsespriser!$D321-(2009-W$3)/$C324*Genanskaffelsespriser!$D321*W324)<0,0,(W324*Genanskaffelsespriser!$D321-(2009-W$3)/$C324*Genanskaffelsespriser!$D321*W324))","v":0},{"$f":"IF((X324*Genanskaffelsespriser!$D321-(2009-X$3)/$C324*Genanskaffelsespriser!$D321*X324)<0,0,(X324*Genanskaffelsespriser!$D321-(2009-X$3)/$C324*Genanskaffelsespriser!$D321*X324))","v":0},{"$f":"IF((Y324*Genanskaffelsespriser!$D321-(2009-Y$3)/$C324*Genanskaffelsespriser!$D321*Y324)<0,0,(Y324*Genanskaffelsespriser!$D321-(2009-Y$3)/$C324*Genanskaffelsespriser!$D321*Y324))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA324","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB324","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC324","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD324","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE324","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF324","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG324","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH324","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI324","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ324","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK324","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL324","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM324","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN324","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO324","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP324","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ324","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR324","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS324","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT324","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU324","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B322","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E322","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D325*Genanskaffelsespriser!$D322-(2009-D$3)/$C325*Genanskaffelsespriser!$D322*D325)<0,0,(D325*Genanskaffelsespriser!$D322-(2009-D$3)/$C325*Genanskaffelsespriser!$D322*D325))","v":0},{"$f":"IF((E325*Genanskaffelsespriser!$D322-(2009-E$3)/$C325*Genanskaffelsespriser!$D322*E325)<0,0,(E325*Genanskaffelsespriser!$D322-(2009-E$3)/$C325*Genanskaffelsespriser!$D322*E325))","v":0},{"$f":"IF((F325*Genanskaffelsespriser!$D322-(2009-F$3)/$C325*Genanskaffelsespriser!$D322*F325)<0,0,(F325*Genanskaffelsespriser!$D322-(2009-F$3)/$C325*Genanskaffelsespriser!$D322*F325))","v":0},{"$f":"IF((G325*Genanskaffelsespriser!$D322-(2009-G$3)/$C325*Genanskaffelsespriser!$D322*G325)<0,0,(G325*Genanskaffelsespriser!$D322-(2009-G$3)/$C325*Genanskaffelsespriser!$D322*G325))","v":0},{"$f":"IF((H325*Genanskaffelsespriser!$D322-(2009-H$3)/$C325*Genanskaffelsespriser!$D322*H325)<0,0,(H325*Genanskaffelsespriser!$D322-(2009-H$3)/$C325*Genanskaffelsespriser!$D322*H325))","v":0},{"$f":"IF((I325*Genanskaffelsespriser!$D322-(2009-I$3)/$C325*Genanskaffelsespriser!$D322*I325)<0,0,(I325*Genanskaffelsespriser!$D322-(2009-I$3)/$C325*Genanskaffelsespriser!$D322*I325))","v":0},{"$f":"IF((J325*Genanskaffelsespriser!$D322-(2009-J$3)/$C325*Genanskaffelsespriser!$D322*J325)<0,0,(J325*Genanskaffelsespriser!$D322-(2009-J$3)/$C325*Genanskaffelsespriser!$D322*J325))","v":0},{"$f":"IF((K325*Genanskaffelsespriser!$D322-(2009-K$3)/$C325*Genanskaffelsespriser!$D322*K325)<0,0,(K325*Genanskaffelsespriser!$D322-(2009-K$3)/$C325*Genanskaffelsespriser!$D322*K325))","v":0},{"$f":"IF((L325*Genanskaffelsespriser!$D322-(2009-L$3)/$C325*Genanskaffelsespriser!$D322*L325)<0,0,(L325*Genanskaffelsespriser!$D322-(2009-L$3)/$C325*Genanskaffelsespriser!$D322*L325))","v":0},{"$f":"IF((M325*Genanskaffelsespriser!$D322-(2009-M$3)/$C325*Genanskaffelsespriser!$D322*M325)<0,0,(M325*Genanskaffelsespriser!$D322-(2009-M$3)/$C325*Genanskaffelsespriser!$D322*M325))","v":0},{"$f":"IF((N325*Genanskaffelsespriser!$D322-(2009-N$3)/$C325*Genanskaffelsespriser!$D322*N325)<0,0,(N325*Genanskaffelsespriser!$D322-(2009-N$3)/$C325*Genanskaffelsespriser!$D322*N325))","v":0},{"$f":"IF((O325*Genanskaffelsespriser!$D322-(2009-O$3)/$C325*Genanskaffelsespriser!$D322*O325)<0,0,(O325*Genanskaffelsespriser!$D322-(2009-O$3)/$C325*Genanskaffelsespriser!$D322*O325))","v":0},{"$f":"IF((P325*Genanskaffelsespriser!$D322-(2009-P$3)/$C325*Genanskaffelsespriser!$D322*P325)<0,0,(P325*Genanskaffelsespriser!$D322-(2009-P$3)/$C325*Genanskaffelsespriser!$D322*P325))","v":0},{"$f":"IF((Q325*Genanskaffelsespriser!$D322-(2009-Q$3)/$C325*Genanskaffelsespriser!$D322*Q325)<0,0,(Q325*Genanskaffelsespriser!$D322-(2009-Q$3)/$C325*Genanskaffelsespriser!$D322*Q325))","v":0},{"$f":"IF((R325*Genanskaffelsespriser!$D322-(2009-R$3)/$C325*Genanskaffelsespriser!$D322*R325)<0,0,(R325*Genanskaffelsespriser!$D322-(2009-R$3)/$C325*Genanskaffelsespriser!$D322*R325))","v":0},{"$f":"IF((S325*Genanskaffelsespriser!$D322-(2009-S$3)/$C325*Genanskaffelsespriser!$D322*S325)<0,0,(S325*Genanskaffelsespriser!$D322-(2009-S$3)/$C325*Genanskaffelsespriser!$D322*S325))","v":0},{"$f":"IF((T325*Genanskaffelsespriser!$D322-(2009-T$3)/$C325*Genanskaffelsespriser!$D322*T325)<0,0,(T325*Genanskaffelsespriser!$D322-(2009-T$3)/$C325*Genanskaffelsespriser!$D322*T325))","v":0},{"$f":"IF((U325*Genanskaffelsespriser!$D322-(2009-U$3)/$C325*Genanskaffelsespriser!$D322*U325)<0,0,(U325*Genanskaffelsespriser!$D322-(2009-U$3)/$C325*Genanskaffelsespriser!$D322*U325))","v":0},{"$f":"IF((V325*Genanskaffelsespriser!$D322-(2009-V$3)/$C325*Genanskaffelsespriser!$D322*V325)<0,0,(V325*Genanskaffelsespriser!$D322-(2009-V$3)/$C325*Genanskaffelsespriser!$D322*V325))","v":0},{"$f":"IF((W325*Genanskaffelsespriser!$D322-(2009-W$3)/$C325*Genanskaffelsespriser!$D322*W325)<0,0,(W325*Genanskaffelsespriser!$D322-(2009-W$3)/$C325*Genanskaffelsespriser!$D322*W325))","v":0},{"$f":"IF((X325*Genanskaffelsespriser!$D322-(2009-X$3)/$C325*Genanskaffelsespriser!$D322*X325)<0,0,(X325*Genanskaffelsespriser!$D322-(2009-X$3)/$C325*Genanskaffelsespriser!$D322*X325))","v":0},{"$f":"IF((Y325*Genanskaffelsespriser!$D322-(2009-Y$3)/$C325*Genanskaffelsespriser!$D322*Y325)<0,0,(Y325*Genanskaffelsespriser!$D322-(2009-Y$3)/$C325*Genanskaffelsespriser!$D322*Y325))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA325","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB325","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC325","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD325","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE325","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF325","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG325","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH325","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI325","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ325","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK325","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL325","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM325","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN325","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO325","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP325","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ325","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR325","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS325","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT325","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU325","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B323","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E323","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D326*Genanskaffelsespriser!$D323-(2009-D$3)/($C326+D327)*Genanskaffelsespriser!$D323*D326)<0,0,(D326*Genanskaffelsespriser!$D323-(2009-D$3)/($C326+D327)*Genanskaffelsespriser!$D323*D326))","v":0},{"$f":"IF((E326*Genanskaffelsespriser!$D323-(2009-E$3)/($C326+E327)*Genanskaffelsespriser!$D323*E326)<0,0,(E326*Genanskaffelsespriser!$D323-(2009-E$3)/($C326+E327)*Genanskaffelsespriser!$D323*E326))","v":0},{"$f":"IF((F326*Genanskaffelsespriser!$D323-(2009-F$3)/($C326+F327)*Genanskaffelsespriser!$D323*F326)<0,0,(F326*Genanskaffelsespriser!$D323-(2009-F$3)/($C326+F327)*Genanskaffelsespriser!$D323*F326))","v":0},{"$f":"IF((G326*Genanskaffelsespriser!$D323-(2009-G$3)/($C326+G327)*Genanskaffelsespriser!$D323*G326)<0,0,(G326*Genanskaffelsespriser!$D323-(2009-G$3)/($C326+G327)*Genanskaffelsespriser!$D323*G326))","v":0},{"$f":"IF((H326*Genanskaffelsespriser!$D323-(2009-H$3)/($C326+H327)*Genanskaffelsespriser!$D323*H326)<0,0,(H326*Genanskaffelsespriser!$D323-(2009-H$3)/($C326+H327)*Genanskaffelsespriser!$D323*H326))","v":0},{"$f":"IF((I326*Genanskaffelsespriser!$D323-(2009-I$3)/($C326+I327)*Genanskaffelsespriser!$D323*I326)<0,0,(I326*Genanskaffelsespriser!$D323-(2009-I$3)/($C326+I327)*Genanskaffelsespriser!$D323*I326))","v":0},{"$f":"IF((J326*Genanskaffelsespriser!$D323-(2009-J$3)/($C326+J327)*Genanskaffelsespriser!$D323*J326)<0,0,(J326*Genanskaffelsespriser!$D323-(2009-J$3)/($C326+J327)*Genanskaffelsespriser!$D323*J326))","v":0},{"$f":"IF((K326*Genanskaffelsespriser!$D323-(2009-K$3)/($C326+K327)*Genanskaffelsespriser!$D323*K326)<0,0,(K326*Genanskaffelsespriser!$D323-(2009-K$3)/($C326+K327)*Genanskaffelsespriser!$D323*K326))","v":0},{"$f":"IF((L326*Genanskaffelsespriser!$D323-(2009-L$3)/($C326+L327)*Genanskaffelsespriser!$D323*L326)<0,0,(L326*Genanskaffelsespriser!$D323-(2009-L$3)/($C326+L327)*Genanskaffelsespriser!$D323*L326))","v":0},{"$f":"IF((M326*Genanskaffelsespriser!$D323-(2009-M$3)/($C326+M327)*Genanskaffelsespriser!$D323*M326)<0,0,(M326*Genanskaffelsespriser!$D323-(2009-M$3)/($C326+M327)*Genanskaffelsespriser!$D323*M326))","v":0},{"$f":"IF((N326*Genanskaffelsespriser!$D323-(2009-N$3)/($C326+N327)*Genanskaffelsespriser!$D323*N326)<0,0,(N326*Genanskaffelsespriser!$D323-(2009-N$3)/($C326+N327)*Genanskaffelsespriser!$D323*N326))","v":0},{"$f":"IF((O326*Genanskaffelsespriser!$D323-(2009-O$3)/($C326+O327)*Genanskaffelsespriser!$D323*O326)<0,0,(O326*Genanskaffelsespriser!$D323-(2009-O$3)/($C326+O327)*Genanskaffelsespriser!$D323*O326))","v":0},{"$f":"IF((P326*Genanskaffelsespriser!$D323-(2009-P$3)/($C326+P327)*Genanskaffelsespriser!$D323*P326)<0,0,(P326*Genanskaffelsespriser!$D323-(2009-P$3)/($C326+P327)*Genanskaffelsespriser!$D323*P326))","v":0},{"$f":"IF((Q326*Genanskaffelsespriser!$D323-(2009-Q$3)/($C326+Q327)*Genanskaffelsespriser!$D323*Q326)<0,0,(Q326*Genanskaffelsespriser!$D323-(2009-Q$3)/($C326+Q327)*Genanskaffelsespriser!$D323*Q326))","v":0},{"$f":"IF((R326*Genanskaffelsespriser!$D323-(2009-R$3)/($C326+R327)*Genanskaffelsespriser!$D323*R326)<0,0,(R326*Genanskaffelsespriser!$D323-(2009-R$3)/($C326+R327)*Genanskaffelsespriser!$D323*R326))","v":0},{"$f":"IF((S326*Genanskaffelsespriser!$D323-(2009-S$3)/($C326+S327)*Genanskaffelsespriser!$D323*S326)<0,0,(S326*Genanskaffelsespriser!$D323-(2009-S$3)/($C326+S327)*Genanskaffelsespriser!$D323*S326))","v":0},{"$f":"IF((T326*Genanskaffelsespriser!$D323-(2009-T$3)/($C326+T327)*Genanskaffelsespriser!$D323*T326)<0,0,(T326*Genanskaffelsespriser!$D323-(2009-T$3)/($C326+T327)*Genanskaffelsespriser!$D323*T326))","v":0},{"$f":"IF((U326*Genanskaffelsespriser!$D323-(2009-U$3)/($C326+U327)*Genanskaffelsespriser!$D323*U326)<0,0,(U326*Genanskaffelsespriser!$D323-(2009-U$3)/($C326+U327)*Genanskaffelsespriser!$D323*U326))","v":0},{"$f":"IF((V326*Genanskaffelsespriser!$D323-(2009-V$3)/($C326+V327)*Genanskaffelsespriser!$D323*V326)<0,0,(V326*Genanskaffelsespriser!$D323-(2009-V$3)/($C326+V327)*Genanskaffelsespriser!$D323*V326))","v":0},{"$f":"IF((W326*Genanskaffelsespriser!$D323-(2009-W$3)/($C326+W327)*Genanskaffelsespriser!$D323*W326)<0,0,(W326*Genanskaffelsespriser!$D323-(2009-W$3)/($C326+W327)*Genanskaffelsespriser!$D323*W326))","v":0},{"$f":"IF((X326*Genanskaffelsespriser!$D323-(2009-X$3)/($C326+X327)*Genanskaffelsespriser!$D323*X326)<0,0,(X326*Genanskaffelsespriser!$D323-(2009-X$3)/($C326+X327)*Genanskaffelsespriser!$D323*X326))","v":0},{"$f":"IF((Y326*Genanskaffelsespriser!$D323-(2009-Y$3)/($C326+Y327)*Genanskaffelsespriser!$D323*Y326)<0,0,(Y326*Genanskaffelsespriser!$D323-(2009-Y$3)/($C326+Y327)*Genanskaffelsespriser!$D323*Y326))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA326","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB326","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC326","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD326","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE326","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF326","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG326","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH326","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI326","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ326","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK326","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL326","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM326","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN326","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO326","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP326","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ326","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR326","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS326","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT326","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU326","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B324","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E324","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D328*Genanskaffelsespriser!$D324-(2009-D$3)/$C328*Genanskaffelsespriser!$D324*D328)<0,0,(D328*Genanskaffelsespriser!$D324-(2009-D$3)/$C328*Genanskaffelsespriser!$D324*D328))","v":0},{"$f":"IF((E328*Genanskaffelsespriser!$D324-(2009-E$3)/$C328*Genanskaffelsespriser!$D324*E328)<0,0,(E328*Genanskaffelsespriser!$D324-(2009-E$3)/$C328*Genanskaffelsespriser!$D324*E328))","v":0},{"$f":"IF((F328*Genanskaffelsespriser!$D324-(2009-F$3)/$C328*Genanskaffelsespriser!$D324*F328)<0,0,(F328*Genanskaffelsespriser!$D324-(2009-F$3)/$C328*Genanskaffelsespriser!$D324*F328))","v":0},{"$f":"IF((G328*Genanskaffelsespriser!$D324-(2009-G$3)/$C328*Genanskaffelsespriser!$D324*G328)<0,0,(G328*Genanskaffelsespriser!$D324-(2009-G$3)/$C328*Genanskaffelsespriser!$D324*G328))","v":0},{"$f":"IF((H328*Genanskaffelsespriser!$D324-(2009-H$3)/$C328*Genanskaffelsespriser!$D324*H328)<0,0,(H328*Genanskaffelsespriser!$D324-(2009-H$3)/$C328*Genanskaffelsespriser!$D324*H328))","v":0},{"$f":"IF((I328*Genanskaffelsespriser!$D324-(2009-I$3)/$C328*Genanskaffelsespriser!$D324*I328)<0,0,(I328*Genanskaffelsespriser!$D324-(2009-I$3)/$C328*Genanskaffelsespriser!$D324*I328))","v":0},{"$f":"IF((J328*Genanskaffelsespriser!$D324-(2009-J$3)/$C328*Genanskaffelsespriser!$D324*J328)<0,0,(J328*Genanskaffelsespriser!$D324-(2009-J$3)/$C328*Genanskaffelsespriser!$D324*J328))","v":0},{"$f":"IF((K328*Genanskaffelsespriser!$D324-(2009-K$3)/$C328*Genanskaffelsespriser!$D324*K328)<0,0,(K328*Genanskaffelsespriser!$D324-(2009-K$3)/$C328*Genanskaffelsespriser!$D324*K328))","v":0},{"$f":"IF((L328*Genanskaffelsespriser!$D324-(2009-L$3)/$C328*Genanskaffelsespriser!$D324*L328)<0,0,(L328*Genanskaffelsespriser!$D324-(2009-L$3)/$C328*Genanskaffelsespriser!$D324*L328))","v":0},{"$f":"IF((M328*Genanskaffelsespriser!$D324-(2009-M$3)/$C328*Genanskaffelsespriser!$D324*M328)<0,0,(M328*Genanskaffelsespriser!$D324-(2009-M$3)/$C328*Genanskaffelsespriser!$D324*M328))","v":0},{"$f":"IF((N328*Genanskaffelsespriser!$D324-(2009-N$3)/$C328*Genanskaffelsespriser!$D324*N328)<0,0,(N328*Genanskaffelsespriser!$D324-(2009-N$3)/$C328*Genanskaffelsespriser!$D324*N328))","v":0},{"$f":"IF((O328*Genanskaffelsespriser!$D324-(2009-O$3)/$C328*Genanskaffelsespriser!$D324*O328)<0,0,(O328*Genanskaffelsespriser!$D324-(2009-O$3)/$C328*Genanskaffelsespriser!$D324*O328))","v":0},{"$f":"IF((P328*Genanskaffelsespriser!$D324-(2009-P$3)/$C328*Genanskaffelsespriser!$D324*P328)<0,0,(P328*Genanskaffelsespriser!$D324-(2009-P$3)/$C328*Genanskaffelsespriser!$D324*P328))","v":0},{"$f":"IF((Q328*Genanskaffelsespriser!$D324-(2009-Q$3)/$C328*Genanskaffelsespriser!$D324*Q328)<0,0,(Q328*Genanskaffelsespriser!$D324-(2009-Q$3)/$C328*Genanskaffelsespriser!$D324*Q328))","v":0},{"$f":"IF((R328*Genanskaffelsespriser!$D324-(2009-R$3)/$C328*Genanskaffelsespriser!$D324*R328)<0,0,(R328*Genanskaffelsespriser!$D324-(2009-R$3)/$C328*Genanskaffelsespriser!$D324*R328))","v":0},{"$f":"IF((S328*Genanskaffelsespriser!$D324-(2009-S$3)/$C328*Genanskaffelsespriser!$D324*S328)<0,0,(S328*Genanskaffelsespriser!$D324-(2009-S$3)/$C328*Genanskaffelsespriser!$D324*S328))","v":0},{"$f":"IF((T328*Genanskaffelsespriser!$D324-(2009-T$3)/$C328*Genanskaffelsespriser!$D324*T328)<0,0,(T328*Genanskaffelsespriser!$D324-(2009-T$3)/$C328*Genanskaffelsespriser!$D324*T328))","v":0},{"$f":"IF((U328*Genanskaffelsespriser!$D324-(2009-U$3)/$C328*Genanskaffelsespriser!$D324*U328)<0,0,(U328*Genanskaffelsespriser!$D324-(2009-U$3)/$C328*Genanskaffelsespriser!$D324*U328))","v":0},{"$f":"IF((V328*Genanskaffelsespriser!$D324-(2009-V$3)/$C328*Genanskaffelsespriser!$D324*V328)<0,0,(V328*Genanskaffelsespriser!$D324-(2009-V$3)/$C328*Genanskaffelsespriser!$D324*V328))","v":0},{"$f":"IF((W328*Genanskaffelsespriser!$D324-(2009-W$3)/$C328*Genanskaffelsespriser!$D324*W328)<0,0,(W328*Genanskaffelsespriser!$D324-(2009-W$3)/$C328*Genanskaffelsespriser!$D324*W328))","v":0},{"$f":"IF((X328*Genanskaffelsespriser!$D324-(2009-X$3)/$C328*Genanskaffelsespriser!$D324*X328)<0,0,(X328*Genanskaffelsespriser!$D324-(2009-X$3)/$C328*Genanskaffelsespriser!$D324*X328))","v":0},{"$f":"IF((Y328*Genanskaffelsespriser!$D324-(2009-Y$3)/$C328*Genanskaffelsespriser!$D324*Y328)<0,0,(Y328*Genanskaffelsespriser!$D324-(2009-Y$3)/$C328*Genanskaffelsespriser!$D324*Y328))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA328","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB328","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC328","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD328","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE328","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF328","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG328","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH328","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI328","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ328","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK328","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL328","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM328","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN328","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO328","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP328","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ328","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR328","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS328","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT328","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU328","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B325","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E325","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D329*Genanskaffelsespriser!$D325-(2009-D$3)/$C329*Genanskaffelsespriser!$D325*D329)<0,0,(D329*Genanskaffelsespriser!$D325-(2009-D$3)/$C329*Genanskaffelsespriser!$D325*D329))","v":0},{"$f":"IF((E329*Genanskaffelsespriser!$D325-(2009-E$3)/$C329*Genanskaffelsespriser!$D325*E329)<0,0,(E329*Genanskaffelsespriser!$D325-(2009-E$3)/$C329*Genanskaffelsespriser!$D325*E329))","v":0},{"$f":"IF((F329*Genanskaffelsespriser!$D325-(2009-F$3)/$C329*Genanskaffelsespriser!$D325*F329)<0,0,(F329*Genanskaffelsespriser!$D325-(2009-F$3)/$C329*Genanskaffelsespriser!$D325*F329))","v":0},{"$f":"IF((G329*Genanskaffelsespriser!$D325-(2009-G$3)/$C329*Genanskaffelsespriser!$D325*G329)<0,0,(G329*Genanskaffelsespriser!$D325-(2009-G$3)/$C329*Genanskaffelsespriser!$D325*G329))","v":0},{"$f":"IF((H329*Genanskaffelsespriser!$D325-(2009-H$3)/$C329*Genanskaffelsespriser!$D325*H329)<0,0,(H329*Genanskaffelsespriser!$D325-(2009-H$3)/$C329*Genanskaffelsespriser!$D325*H329))","v":0},{"$f":"IF((I329*Genanskaffelsespriser!$D325-(2009-I$3)/$C329*Genanskaffelsespriser!$D325*I329)<0,0,(I329*Genanskaffelsespriser!$D325-(2009-I$3)/$C329*Genanskaffelsespriser!$D325*I329))","v":0},{"$f":"IF((J329*Genanskaffelsespriser!$D325-(2009-J$3)/$C329*Genanskaffelsespriser!$D325*J329)<0,0,(J329*Genanskaffelsespriser!$D325-(2009-J$3)/$C329*Genanskaffelsespriser!$D325*J329))","v":0},{"$f":"IF((K329*Genanskaffelsespriser!$D325-(2009-K$3)/$C329*Genanskaffelsespriser!$D325*K329)<0,0,(K329*Genanskaffelsespriser!$D325-(2009-K$3)/$C329*Genanskaffelsespriser!$D325*K329))","v":0},{"$f":"IF((L329*Genanskaffelsespriser!$D325-(2009-L$3)/$C329*Genanskaffelsespriser!$D325*L329)<0,0,(L329*Genanskaffelsespriser!$D325-(2009-L$3)/$C329*Genanskaffelsespriser!$D325*L329))","v":0},{"$f":"IF((M329*Genanskaffelsespriser!$D325-(2009-M$3)/$C329*Genanskaffelsespriser!$D325*M329)<0,0,(M329*Genanskaffelsespriser!$D325-(2009-M$3)/$C329*Genanskaffelsespriser!$D325*M329))","v":0},{"$f":"IF((N329*Genanskaffelsespriser!$D325-(2009-N$3)/$C329*Genanskaffelsespriser!$D325*N329)<0,0,(N329*Genanskaffelsespriser!$D325-(2009-N$3)/$C329*Genanskaffelsespriser!$D325*N329))","v":0},{"$f":"IF((O329*Genanskaffelsespriser!$D325-(2009-O$3)/$C329*Genanskaffelsespriser!$D325*O329)<0,0,(O329*Genanskaffelsespriser!$D325-(2009-O$3)/$C329*Genanskaffelsespriser!$D325*O329))","v":0},{"$f":"IF((P329*Genanskaffelsespriser!$D325-(2009-P$3)/$C329*Genanskaffelsespriser!$D325*P329)<0,0,(P329*Genanskaffelsespriser!$D325-(2009-P$3)/$C329*Genanskaffelsespriser!$D325*P329))","v":0},{"$f":"IF((Q329*Genanskaffelsespriser!$D325-(2009-Q$3)/$C329*Genanskaffelsespriser!$D325*Q329)<0,0,(Q329*Genanskaffelsespriser!$D325-(2009-Q$3)/$C329*Genanskaffelsespriser!$D325*Q329))","v":0},{"$f":"IF((R329*Genanskaffelsespriser!$D325-(2009-R$3)/$C329*Genanskaffelsespriser!$D325*R329)<0,0,(R329*Genanskaffelsespriser!$D325-(2009-R$3)/$C329*Genanskaffelsespriser!$D325*R329))","v":0},{"$f":"IF((S329*Genanskaffelsespriser!$D325-(2009-S$3)/$C329*Genanskaffelsespriser!$D325*S329)<0,0,(S329*Genanskaffelsespriser!$D325-(2009-S$3)/$C329*Genanskaffelsespriser!$D325*S329))","v":0},{"$f":"IF((T329*Genanskaffelsespriser!$D325-(2009-T$3)/$C329*Genanskaffelsespriser!$D325*T329)<0,0,(T329*Genanskaffelsespriser!$D325-(2009-T$3)/$C329*Genanskaffelsespriser!$D325*T329))","v":0},{"$f":"IF((U329*Genanskaffelsespriser!$D325-(2009-U$3)/$C329*Genanskaffelsespriser!$D325*U329)<0,0,(U329*Genanskaffelsespriser!$D325-(2009-U$3)/$C329*Genanskaffelsespriser!$D325*U329))","v":0},{"$f":"IF((V329*Genanskaffelsespriser!$D325-(2009-V$3)/$C329*Genanskaffelsespriser!$D325*V329)<0,0,(V329*Genanskaffelsespriser!$D325-(2009-V$3)/$C329*Genanskaffelsespriser!$D325*V329))","v":0},{"$f":"IF((W329*Genanskaffelsespriser!$D325-(2009-W$3)/$C329*Genanskaffelsespriser!$D325*W329)<0,0,(W329*Genanskaffelsespriser!$D325-(2009-W$3)/$C329*Genanskaffelsespriser!$D325*W329))","v":0},{"$f":"IF((X329*Genanskaffelsespriser!$D325-(2009-X$3)/$C329*Genanskaffelsespriser!$D325*X329)<0,0,(X329*Genanskaffelsespriser!$D325-(2009-X$3)/$C329*Genanskaffelsespriser!$D325*X329))","v":0},{"$f":"IF((Y329*Genanskaffelsespriser!$D325-(2009-Y$3)/$C329*Genanskaffelsespriser!$D325*Y329)<0,0,(Y329*Genanskaffelsespriser!$D325-(2009-Y$3)/$C329*Genanskaffelsespriser!$D325*Y329))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA329","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB329","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC329","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD329","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE329","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF329","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG329","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH329","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI329","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ329","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK329","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL329","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM329","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN329","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO329","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP329","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ329","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR329","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS329","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT329","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU329","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B326","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E326","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D330*Genanskaffelsespriser!$D326-(2009-D$3)/($C330+D331)*Genanskaffelsespriser!$D326*D330)<0,0,(D330*Genanskaffelsespriser!$D326-(2009-D$3)/($C330+D331)*Genanskaffelsespriser!$D326*D330))","v":0},{"$f":"IF((E330*Genanskaffelsespriser!$D326-(2009-E$3)/($C330+E331)*Genanskaffelsespriser!$D326*E330)<0,0,(E330*Genanskaffelsespriser!$D326-(2009-E$3)/($C330+E331)*Genanskaffelsespriser!$D326*E330))","v":0},{"$f":"IF((F330*Genanskaffelsespriser!$D326-(2009-F$3)/($C330+F331)*Genanskaffelsespriser!$D326*F330)<0,0,(F330*Genanskaffelsespriser!$D326-(2009-F$3)/($C330+F331)*Genanskaffelsespriser!$D326*F330))","v":0},{"$f":"IF((G330*Genanskaffelsespriser!$D326-(2009-G$3)/($C330+G331)*Genanskaffelsespriser!$D326*G330)<0,0,(G330*Genanskaffelsespriser!$D326-(2009-G$3)/($C330+G331)*Genanskaffelsespriser!$D326*G330))","v":0},{"$f":"IF((H330*Genanskaffelsespriser!$D326-(2009-H$3)/($C330+H331)*Genanskaffelsespriser!$D326*H330)<0,0,(H330*Genanskaffelsespriser!$D326-(2009-H$3)/($C330+H331)*Genanskaffelsespriser!$D326*H330))","v":0},{"$f":"IF((I330*Genanskaffelsespriser!$D326-(2009-I$3)/($C330+I331)*Genanskaffelsespriser!$D326*I330)<0,0,(I330*Genanskaffelsespriser!$D326-(2009-I$3)/($C330+I331)*Genanskaffelsespriser!$D326*I330))","v":0},{"$f":"IF((J330*Genanskaffelsespriser!$D326-(2009-J$3)/($C330+J331)*Genanskaffelsespriser!$D326*J330)<0,0,(J330*Genanskaffelsespriser!$D326-(2009-J$3)/($C330+J331)*Genanskaffelsespriser!$D326*J330))","v":0},{"$f":"IF((K330*Genanskaffelsespriser!$D326-(2009-K$3)/($C330+K331)*Genanskaffelsespriser!$D326*K330)<0,0,(K330*Genanskaffelsespriser!$D326-(2009-K$3)/($C330+K331)*Genanskaffelsespriser!$D326*K330))","v":0},{"$f":"IF((L330*Genanskaffelsespriser!$D326-(2009-L$3)/($C330+L331)*Genanskaffelsespriser!$D326*L330)<0,0,(L330*Genanskaffelsespriser!$D326-(2009-L$3)/($C330+L331)*Genanskaffelsespriser!$D326*L330))","v":0},{"$f":"IF((M330*Genanskaffelsespriser!$D326-(2009-M$3)/($C330+M331)*Genanskaffelsespriser!$D326*M330)<0,0,(M330*Genanskaffelsespriser!$D326-(2009-M$3)/($C330+M331)*Genanskaffelsespriser!$D326*M330))","v":0},{"$f":"IF((N330*Genanskaffelsespriser!$D326-(2009-N$3)/($C330+N331)*Genanskaffelsespriser!$D326*N330)<0,0,(N330*Genanskaffelsespriser!$D326-(2009-N$3)/($C330+N331)*Genanskaffelsespriser!$D326*N330))","v":0},{"$f":"IF((O330*Genanskaffelsespriser!$D326-(2009-O$3)/($C330+O331)*Genanskaffelsespriser!$D326*O330)<0,0,(O330*Genanskaffelsespriser!$D326-(2009-O$3)/($C330+O331)*Genanskaffelsespriser!$D326*O330))","v":0},{"$f":"IF((P330*Genanskaffelsespriser!$D326-(2009-P$3)/($C330+P331)*Genanskaffelsespriser!$D326*P330)<0,0,(P330*Genanskaffelsespriser!$D326-(2009-P$3)/($C330+P331)*Genanskaffelsespriser!$D326*P330))","v":0},{"$f":"IF((Q330*Genanskaffelsespriser!$D326-(2009-Q$3)/($C330+Q331)*Genanskaffelsespriser!$D326*Q330)<0,0,(Q330*Genanskaffelsespriser!$D326-(2009-Q$3)/($C330+Q331)*Genanskaffelsespriser!$D326*Q330))","v":0},{"$f":"IF((R330*Genanskaffelsespriser!$D326-(2009-R$3)/($C330+R331)*Genanskaffelsespriser!$D326*R330)<0,0,(R330*Genanskaffelsespriser!$D326-(2009-R$3)/($C330+R331)*Genanskaffelsespriser!$D326*R330))","v":0},{"$f":"IF((S330*Genanskaffelsespriser!$D326-(2009-S$3)/($C330+S331)*Genanskaffelsespriser!$D326*S330)<0,0,(S330*Genanskaffelsespriser!$D326-(2009-S$3)/($C330+S331)*Genanskaffelsespriser!$D326*S330))","v":0},{"$f":"IF((T330*Genanskaffelsespriser!$D326-(2009-T$3)/($C330+T331)*Genanskaffelsespriser!$D326*T330)<0,0,(T330*Genanskaffelsespriser!$D326-(2009-T$3)/($C330+T331)*Genanskaffelsespriser!$D326*T330))","v":0},{"$f":"IF((U330*Genanskaffelsespriser!$D326-(2009-U$3)/($C330+U331)*Genanskaffelsespriser!$D326*U330)<0,0,(U330*Genanskaffelsespriser!$D326-(2009-U$3)/($C330+U331)*Genanskaffelsespriser!$D326*U330))","v":0},{"$f":"IF((V330*Genanskaffelsespriser!$D326-(2009-V$3)/($C330+V331)*Genanskaffelsespriser!$D326*V330)<0,0,(V330*Genanskaffelsespriser!$D326-(2009-V$3)/($C330+V331)*Genanskaffelsespriser!$D326*V330))","v":0},{"$f":"IF((W330*Genanskaffelsespriser!$D326-(2009-W$3)/($C330+W331)*Genanskaffelsespriser!$D326*W330)<0,0,(W330*Genanskaffelsespriser!$D326-(2009-W$3)/($C330+W331)*Genanskaffelsespriser!$D326*W330))","v":0},{"$f":"IF((X330*Genanskaffelsespriser!$D326-(2009-X$3)/($C330+X331)*Genanskaffelsespriser!$D326*X330)<0,0,(X330*Genanskaffelsespriser!$D326-(2009-X$3)/($C330+X331)*Genanskaffelsespriser!$D326*X330))","v":0},{"$f":"IF((Y330*Genanskaffelsespriser!$D326-(2009-Y$3)/($C330+Y331)*Genanskaffelsespriser!$D326*Y330)<0,0,(Y330*Genanskaffelsespriser!$D326-(2009-Y$3)/($C330+Y331)*Genanskaffelsespriser!$D326*Y330))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA330","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB330","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC330","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD330","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE330","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF330","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG330","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH330","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI330","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ330","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK330","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL330","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM330","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN330","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO330","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP330","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ330","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR330","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS330","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT330","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU330","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B327","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E327","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D332*Genanskaffelsespriser!$D327-(2009-D$3)/$C332*Genanskaffelsespriser!$D327*D332)<0,0,(D332*Genanskaffelsespriser!$D327-(2009-D$3)/$C332*Genanskaffelsespriser!$D327*D332))","v":0},{"$f":"IF((E332*Genanskaffelsespriser!$D327-(2009-E$3)/$C332*Genanskaffelsespriser!$D327*E332)<0,0,(E332*Genanskaffelsespriser!$D327-(2009-E$3)/$C332*Genanskaffelsespriser!$D327*E332))","v":0},{"$f":"IF((F332*Genanskaffelsespriser!$D327-(2009-F$3)/$C332*Genanskaffelsespriser!$D327*F332)<0,0,(F332*Genanskaffelsespriser!$D327-(2009-F$3)/$C332*Genanskaffelsespriser!$D327*F332))","v":0},{"$f":"IF((G332*Genanskaffelsespriser!$D327-(2009-G$3)/$C332*Genanskaffelsespriser!$D327*G332)<0,0,(G332*Genanskaffelsespriser!$D327-(2009-G$3)/$C332*Genanskaffelsespriser!$D327*G332))","v":0},{"$f":"IF((H332*Genanskaffelsespriser!$D327-(2009-H$3)/$C332*Genanskaffelsespriser!$D327*H332)<0,0,(H332*Genanskaffelsespriser!$D327-(2009-H$3)/$C332*Genanskaffelsespriser!$D327*H332))","v":0},{"$f":"IF((I332*Genanskaffelsespriser!$D327-(2009-I$3)/$C332*Genanskaffelsespriser!$D327*I332)<0,0,(I332*Genanskaffelsespriser!$D327-(2009-I$3)/$C332*Genanskaffelsespriser!$D327*I332))","v":0},{"$f":"IF((J332*Genanskaffelsespriser!$D327-(2009-J$3)/$C332*Genanskaffelsespriser!$D327*J332)<0,0,(J332*Genanskaffelsespriser!$D327-(2009-J$3)/$C332*Genanskaffelsespriser!$D327*J332))","v":0},{"$f":"IF((K332*Genanskaffelsespriser!$D327-(2009-K$3)/$C332*Genanskaffelsespriser!$D327*K332)<0,0,(K332*Genanskaffelsespriser!$D327-(2009-K$3)/$C332*Genanskaffelsespriser!$D327*K332))","v":0},{"$f":"IF((L332*Genanskaffelsespriser!$D327-(2009-L$3)/$C332*Genanskaffelsespriser!$D327*L332)<0,0,(L332*Genanskaffelsespriser!$D327-(2009-L$3)/$C332*Genanskaffelsespriser!$D327*L332))","v":0},{"$f":"IF((M332*Genanskaffelsespriser!$D327-(2009-M$3)/$C332*Genanskaffelsespriser!$D327*M332)<0,0,(M332*Genanskaffelsespriser!$D327-(2009-M$3)/$C332*Genanskaffelsespriser!$D327*M332))","v":0},{"$f":"IF((N332*Genanskaffelsespriser!$D327-(2009-N$3)/$C332*Genanskaffelsespriser!$D327*N332)<0,0,(N332*Genanskaffelsespriser!$D327-(2009-N$3)/$C332*Genanskaffelsespriser!$D327*N332))","v":0},{"$f":"IF((O332*Genanskaffelsespriser!$D327-(2009-O$3)/$C332*Genanskaffelsespriser!$D327*O332)<0,0,(O332*Genanskaffelsespriser!$D327-(2009-O$3)/$C332*Genanskaffelsespriser!$D327*O332))","v":0},{"$f":"IF((P332*Genanskaffelsespriser!$D327-(2009-P$3)/$C332*Genanskaffelsespriser!$D327*P332)<0,0,(P332*Genanskaffelsespriser!$D327-(2009-P$3)/$C332*Genanskaffelsespriser!$D327*P332))","v":0},{"$f":"IF((Q332*Genanskaffelsespriser!$D327-(2009-Q$3)/$C332*Genanskaffelsespriser!$D327*Q332)<0,0,(Q332*Genanskaffelsespriser!$D327-(2009-Q$3)/$C332*Genanskaffelsespriser!$D327*Q332))","v":0},{"$f":"IF((R332*Genanskaffelsespriser!$D327-(2009-R$3)/$C332*Genanskaffelsespriser!$D327*R332)<0,0,(R332*Genanskaffelsespriser!$D327-(2009-R$3)/$C332*Genanskaffelsespriser!$D327*R332))","v":0},{"$f":"IF((S332*Genanskaffelsespriser!$D327-(2009-S$3)/$C332*Genanskaffelsespriser!$D327*S332)<0,0,(S332*Genanskaffelsespriser!$D327-(2009-S$3)/$C332*Genanskaffelsespriser!$D327*S332))","v":0},{"$f":"IF((T332*Genanskaffelsespriser!$D327-(2009-T$3)/$C332*Genanskaffelsespriser!$D327*T332)<0,0,(T332*Genanskaffelsespriser!$D327-(2009-T$3)/$C332*Genanskaffelsespriser!$D327*T332))","v":0},{"$f":"IF((U332*Genanskaffelsespriser!$D327-(2009-U$3)/$C332*Genanskaffelsespriser!$D327*U332)<0,0,(U332*Genanskaffelsespriser!$D327-(2009-U$3)/$C332*Genanskaffelsespriser!$D327*U332))","v":0},{"$f":"IF((V332*Genanskaffelsespriser!$D327-(2009-V$3)/$C332*Genanskaffelsespriser!$D327*V332)<0,0,(V332*Genanskaffelsespriser!$D327-(2009-V$3)/$C332*Genanskaffelsespriser!$D327*V332))","v":0},{"$f":"IF((W332*Genanskaffelsespriser!$D327-(2009-W$3)/$C332*Genanskaffelsespriser!$D327*W332)<0,0,(W332*Genanskaffelsespriser!$D327-(2009-W$3)/$C332*Genanskaffelsespriser!$D327*W332))","v":0},{"$f":"IF((X332*Genanskaffelsespriser!$D327-(2009-X$3)/$C332*Genanskaffelsespriser!$D327*X332)<0,0,(X332*Genanskaffelsespriser!$D327-(2009-X$3)/$C332*Genanskaffelsespriser!$D327*X332))","v":0},{"$f":"IF((Y332*Genanskaffelsespriser!$D327-(2009-Y$3)/$C332*Genanskaffelsespriser!$D327*Y332)<0,0,(Y332*Genanskaffelsespriser!$D327-(2009-Y$3)/$C332*Genanskaffelsespriser!$D327*Y332))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA332","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB332","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC332","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD332","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE332","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF332","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG332","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH332","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI332","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ332","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK332","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL332","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM332","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN332","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO332","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP332","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ332","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR332","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS332","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT332","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU332","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B328","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E328","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D333*Genanskaffelsespriser!$D328-(2009-D$3)/$C333*Genanskaffelsespriser!$D328*D333)<0,0,(D333*Genanskaffelsespriser!$D328-(2009-D$3)/$C333*Genanskaffelsespriser!$D328*D333))","v":0},{"$f":"IF((E333*Genanskaffelsespriser!$D328-(2009-E$3)/$C333*Genanskaffelsespriser!$D328*E333)<0,0,(E333*Genanskaffelsespriser!$D328-(2009-E$3)/$C333*Genanskaffelsespriser!$D328*E333))","v":0},{"$f":"IF((F333*Genanskaffelsespriser!$D328-(2009-F$3)/$C333*Genanskaffelsespriser!$D328*F333)<0,0,(F333*Genanskaffelsespriser!$D328-(2009-F$3)/$C333*Genanskaffelsespriser!$D328*F333))","v":0},{"$f":"IF((G333*Genanskaffelsespriser!$D328-(2009-G$3)/$C333*Genanskaffelsespriser!$D328*G333)<0,0,(G333*Genanskaffelsespriser!$D328-(2009-G$3)/$C333*Genanskaffelsespriser!$D328*G333))","v":0},{"$f":"IF((H333*Genanskaffelsespriser!$D328-(2009-H$3)/$C333*Genanskaffelsespriser!$D328*H333)<0,0,(H333*Genanskaffelsespriser!$D328-(2009-H$3)/$C333*Genanskaffelsespriser!$D328*H333))","v":0},{"$f":"IF((I333*Genanskaffelsespriser!$D328-(2009-I$3)/$C333*Genanskaffelsespriser!$D328*I333)<0,0,(I333*Genanskaffelsespriser!$D328-(2009-I$3)/$C333*Genanskaffelsespriser!$D328*I333))","v":0},{"$f":"IF((J333*Genanskaffelsespriser!$D328-(2009-J$3)/$C333*Genanskaffelsespriser!$D328*J333)<0,0,(J333*Genanskaffelsespriser!$D328-(2009-J$3)/$C333*Genanskaffelsespriser!$D328*J333))","v":0},{"$f":"IF((K333*Genanskaffelsespriser!$D328-(2009-K$3)/$C333*Genanskaffelsespriser!$D328*K333)<0,0,(K333*Genanskaffelsespriser!$D328-(2009-K$3)/$C333*Genanskaffelsespriser!$D328*K333))","v":0},{"$f":"IF((L333*Genanskaffelsespriser!$D328-(2009-L$3)/$C333*Genanskaffelsespriser!$D328*L333)<0,0,(L333*Genanskaffelsespriser!$D328-(2009-L$3)/$C333*Genanskaffelsespriser!$D328*L333))","v":0},{"$f":"IF((M333*Genanskaffelsespriser!$D328-(2009-M$3)/$C333*Genanskaffelsespriser!$D328*M333)<0,0,(M333*Genanskaffelsespriser!$D328-(2009-M$3)/$C333*Genanskaffelsespriser!$D328*M333))","v":0},{"$f":"IF((N333*Genanskaffelsespriser!$D328-(2009-N$3)/$C333*Genanskaffelsespriser!$D328*N333)<0,0,(N333*Genanskaffelsespriser!$D328-(2009-N$3)/$C333*Genanskaffelsespriser!$D328*N333))","v":0},{"$f":"IF((O333*Genanskaffelsespriser!$D328-(2009-O$3)/$C333*Genanskaffelsespriser!$D328*O333)<0,0,(O333*Genanskaffelsespriser!$D328-(2009-O$3)/$C333*Genanskaffelsespriser!$D328*O333))","v":0},{"$f":"IF((P333*Genanskaffelsespriser!$D328-(2009-P$3)/$C333*Genanskaffelsespriser!$D328*P333)<0,0,(P333*Genanskaffelsespriser!$D328-(2009-P$3)/$C333*Genanskaffelsespriser!$D328*P333))","v":0},{"$f":"IF((Q333*Genanskaffelsespriser!$D328-(2009-Q$3)/$C333*Genanskaffelsespriser!$D328*Q333)<0,0,(Q333*Genanskaffelsespriser!$D328-(2009-Q$3)/$C333*Genanskaffelsespriser!$D328*Q333))","v":0},{"$f":"IF((R333*Genanskaffelsespriser!$D328-(2009-R$3)/$C333*Genanskaffelsespriser!$D328*R333)<0,0,(R333*Genanskaffelsespriser!$D328-(2009-R$3)/$C333*Genanskaffelsespriser!$D328*R333))","v":0},{"$f":"IF((S333*Genanskaffelsespriser!$D328-(2009-S$3)/$C333*Genanskaffelsespriser!$D328*S333)<0,0,(S333*Genanskaffelsespriser!$D328-(2009-S$3)/$C333*Genanskaffelsespriser!$D328*S333))","v":0},{"$f":"IF((T333*Genanskaffelsespriser!$D328-(2009-T$3)/$C333*Genanskaffelsespriser!$D328*T333)<0,0,(T333*Genanskaffelsespriser!$D328-(2009-T$3)/$C333*Genanskaffelsespriser!$D328*T333))","v":0},{"$f":"IF((U333*Genanskaffelsespriser!$D328-(2009-U$3)/$C333*Genanskaffelsespriser!$D328*U333)<0,0,(U333*Genanskaffelsespriser!$D328-(2009-U$3)/$C333*Genanskaffelsespriser!$D328*U333))","v":0},{"$f":"IF((V333*Genanskaffelsespriser!$D328-(2009-V$3)/$C333*Genanskaffelsespriser!$D328*V333)<0,0,(V333*Genanskaffelsespriser!$D328-(2009-V$3)/$C333*Genanskaffelsespriser!$D328*V333))","v":0},{"$f":"IF((W333*Genanskaffelsespriser!$D328-(2009-W$3)/$C333*Genanskaffelsespriser!$D328*W333)<0,0,(W333*Genanskaffelsespriser!$D328-(2009-W$3)/$C333*Genanskaffelsespriser!$D328*W333))","v":0},{"$f":"IF((X333*Genanskaffelsespriser!$D328-(2009-X$3)/$C333*Genanskaffelsespriser!$D328*X333)<0,0,(X333*Genanskaffelsespriser!$D328-(2009-X$3)/$C333*Genanskaffelsespriser!$D328*X333))","v":0},{"$f":"IF((Y333*Genanskaffelsespriser!$D328-(2009-Y$3)/$C333*Genanskaffelsespriser!$D328*Y333)<0,0,(Y333*Genanskaffelsespriser!$D328-(2009-Y$3)/$C333*Genanskaffelsespriser!$D328*Y333))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA333","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB333","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC333","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD333","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE333","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF333","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG333","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH333","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI333","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ333","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK333","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL333","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM333","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN333","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO333","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP333","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ333","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR333","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS333","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT333","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU333","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forsinkelsesbassiner - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW335:AW352)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT335:BT352)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ335:CQ352)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B330","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E330","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D335*Genanskaffelsespriser!$D330-(2009-D$3)/($C335+D336)*Genanskaffelsespriser!$D330*D335)<0,0,(D335*Genanskaffelsespriser!$D330-(2009-D$3)/($C335+D336)*Genanskaffelsespriser!$D330*D335))","v":0},{"$f":"IF((E335*Genanskaffelsespriser!$D330-(2009-E$3)/($C335+E336)*Genanskaffelsespriser!$D330*E335)<0,0,(E335*Genanskaffelsespriser!$D330-(2009-E$3)/($C335+E336)*Genanskaffelsespriser!$D330*E335))","v":0},{"$f":"IF((F335*Genanskaffelsespriser!$D330-(2009-F$3)/($C335+F336)*Genanskaffelsespriser!$D330*F335)<0,0,(F335*Genanskaffelsespriser!$D330-(2009-F$3)/($C335+F336)*Genanskaffelsespriser!$D330*F335))","v":0},{"$f":"IF((G335*Genanskaffelsespriser!$D330-(2009-G$3)/($C335+G336)*Genanskaffelsespriser!$D330*G335)<0,0,(G335*Genanskaffelsespriser!$D330-(2009-G$3)/($C335+G336)*Genanskaffelsespriser!$D330*G335))","v":0},{"$f":"IF((H335*Genanskaffelsespriser!$D330-(2009-H$3)/($C335+H336)*Genanskaffelsespriser!$D330*H335)<0,0,(H335*Genanskaffelsespriser!$D330-(2009-H$3)/($C335+H336)*Genanskaffelsespriser!$D330*H335))","v":0},{"$f":"IF((I335*Genanskaffelsespriser!$D330-(2009-I$3)/($C335+I336)*Genanskaffelsespriser!$D330*I335)<0,0,(I335*Genanskaffelsespriser!$D330-(2009-I$3)/($C335+I336)*Genanskaffelsespriser!$D330*I335))","v":0},{"$f":"IF((J335*Genanskaffelsespriser!$D330-(2009-J$3)/($C335+J336)*Genanskaffelsespriser!$D330*J335)<0,0,(J335*Genanskaffelsespriser!$D330-(2009-J$3)/($C335+J336)*Genanskaffelsespriser!$D330*J335))","v":0},{"$f":"IF((K335*Genanskaffelsespriser!$D330-(2009-K$3)/($C335+K336)*Genanskaffelsespriser!$D330*K335)<0,0,(K335*Genanskaffelsespriser!$D330-(2009-K$3)/($C335+K336)*Genanskaffelsespriser!$D330*K335))","v":0},{"$f":"IF((L335*Genanskaffelsespriser!$D330-(2009-L$3)/($C335+L336)*Genanskaffelsespriser!$D330*L335)<0,0,(L335*Genanskaffelsespriser!$D330-(2009-L$3)/($C335+L336)*Genanskaffelsespriser!$D330*L335))","v":0},{"$f":"IF((M335*Genanskaffelsespriser!$D330-(2009-M$3)/($C335+M336)*Genanskaffelsespriser!$D330*M335)<0,0,(M335*Genanskaffelsespriser!$D330-(2009-M$3)/($C335+M336)*Genanskaffelsespriser!$D330*M335))","v":0},{"$f":"IF((N335*Genanskaffelsespriser!$D330-(2009-N$3)/($C335+N336)*Genanskaffelsespriser!$D330*N335)<0,0,(N335*Genanskaffelsespriser!$D330-(2009-N$3)/($C335+N336)*Genanskaffelsespriser!$D330*N335))","v":0},{"$f":"IF((O335*Genanskaffelsespriser!$D330-(2009-O$3)/($C335+O336)*Genanskaffelsespriser!$D330*O335)<0,0,(O335*Genanskaffelsespriser!$D330-(2009-O$3)/($C335+O336)*Genanskaffelsespriser!$D330*O335))","v":0},{"$f":"IF((P335*Genanskaffelsespriser!$D330-(2009-P$3)/($C335+P336)*Genanskaffelsespriser!$D330*P335)<0,0,(P335*Genanskaffelsespriser!$D330-(2009-P$3)/($C335+P336)*Genanskaffelsespriser!$D330*P335))","v":0},{"$f":"IF((Q335*Genanskaffelsespriser!$D330-(2009-Q$3)/($C335+Q336)*Genanskaffelsespriser!$D330*Q335)<0,0,(Q335*Genanskaffelsespriser!$D330-(2009-Q$3)/($C335+Q336)*Genanskaffelsespriser!$D330*Q335))","v":0},{"$f":"IF((R335*Genanskaffelsespriser!$D330-(2009-R$3)/($C335+R336)*Genanskaffelsespriser!$D330*R335)<0,0,(R335*Genanskaffelsespriser!$D330-(2009-R$3)/($C335+R336)*Genanskaffelsespriser!$D330*R335))","v":0},{"$f":"IF((S335*Genanskaffelsespriser!$D330-(2009-S$3)/($C335+S336)*Genanskaffelsespriser!$D330*S335)<0,0,(S335*Genanskaffelsespriser!$D330-(2009-S$3)/($C335+S336)*Genanskaffelsespriser!$D330*S335))","v":0},{"$f":"IF((T335*Genanskaffelsespriser!$D330-(2009-T$3)/($C335+T336)*Genanskaffelsespriser!$D330*T335)<0,0,(T335*Genanskaffelsespriser!$D330-(2009-T$3)/($C335+T336)*Genanskaffelsespriser!$D330*T335))","v":0},{"$f":"IF((U335*Genanskaffelsespriser!$D330-(2009-U$3)/($C335+U336)*Genanskaffelsespriser!$D330*U335)<0,0,(U335*Genanskaffelsespriser!$D330-(2009-U$3)/($C335+U336)*Genanskaffelsespriser!$D330*U335))","v":0},{"$f":"IF((V335*Genanskaffelsespriser!$D330-(2009-V$3)/($C335+V336)*Genanskaffelsespriser!$D330*V335)<0,0,(V335*Genanskaffelsespriser!$D330-(2009-V$3)/($C335+V336)*Genanskaffelsespriser!$D330*V335))","v":0},{"$f":"IF((W335*Genanskaffelsespriser!$D330-(2009-W$3)/($C335+W336)*Genanskaffelsespriser!$D330*W335)<0,0,(W335*Genanskaffelsespriser!$D330-(2009-W$3)/($C335+W336)*Genanskaffelsespriser!$D330*W335))","v":0},{"$f":"IF((X335*Genanskaffelsespriser!$D330-(2009-X$3)/($C335+X336)*Genanskaffelsespriser!$D330*X335)<0,0,(X335*Genanskaffelsespriser!$D330-(2009-X$3)/($C335+X336)*Genanskaffelsespriser!$D330*X335))","v":0},{"$f":"IF((Y335*Genanskaffelsespriser!$D330-(2009-Y$3)/($C335+Y336)*Genanskaffelsespriser!$D330*Y335)<0,0,(Y335*Genanskaffelsespriser!$D330-(2009-Y$3)/($C335+Y336)*Genanskaffelsespriser!$D330*Y335))","v":0},{"$f":"+SUM(AA335:AV335)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA335","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB335","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC335","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD335","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE335","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF335","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG335","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH335","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI335","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ335","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK335","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL335","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM335","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN335","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO335","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP335","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ335","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR335","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS335","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT335","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU335","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV335","v":0},{"$f":"+SUM(AX335:BS335)","v":0},{"$f":"(AA335+AX335)/2","v":0},{"$f":"(AB335+AY335)/2","v":0},{"$f":"(AC335+AZ335)/2","v":0},{"$f":"(AD335+BA335)/2","v":0},{"$f":"(AE335+BB335)/2","v":0},{"$f":"(AF335+BC335)/2","v":0},{"$f":"(AG335+BD335)/2","v":0},{"$f":"(AH335+BE335)/2","v":0},{"$f":"(AI335+BF335)/2","v":0},{"$f":"(AJ335+BG335)/2","v":0},{"$f":"(AK335+BH335)/2","v":0},{"$f":"(AL335+BI335)/2","v":0},{"$f":"(AM335+BJ335)/2","v":0},{"$f":"(AN335+BK335)/2","v":0},{"$f":"(AO335+BL335)/2","v":0},{"$f":"(AP335+BM335)/2","v":0},{"$f":"(AQ335+BN335)/2","v":0},{"$f":"(AR335+BO335)/2","v":0},{"$f":"(AS335+BP335)/2","v":0},{"$f":"(AT335+BQ335)/2","v":0},{"$f":"(AU335+BR335)/2","v":0},{"$f":"(AV335+BS335)/2","v":0},{"$f":"+AVERAGE(AW335,BT335)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B331","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E331","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D337*Genanskaffelsespriser!$D331-(2009-D$3)/($C337+D338)*Genanskaffelsespriser!$D331*D337)<0,0,(D337*Genanskaffelsespriser!$D331-(2009-D$3)/($C337+D338)*Genanskaffelsespriser!$D331*D337))","v":0},{"$f":"IF((E337*Genanskaffelsespriser!$D331-(2009-E$3)/($C337+E338)*Genanskaffelsespriser!$D331*E337)<0,0,(E337*Genanskaffelsespriser!$D331-(2009-E$3)/($C337+E338)*Genanskaffelsespriser!$D331*E337))","v":0},{"$f":"IF((F337*Genanskaffelsespriser!$D331-(2009-F$3)/($C337+F338)*Genanskaffelsespriser!$D331*F337)<0,0,(F337*Genanskaffelsespriser!$D331-(2009-F$3)/($C337+F338)*Genanskaffelsespriser!$D331*F337))","v":0},{"$f":"IF((G337*Genanskaffelsespriser!$D331-(2009-G$3)/($C337+G338)*Genanskaffelsespriser!$D331*G337)<0,0,(G337*Genanskaffelsespriser!$D331-(2009-G$3)/($C337+G338)*Genanskaffelsespriser!$D331*G337))","v":0},{"$f":"IF((H337*Genanskaffelsespriser!$D331-(2009-H$3)/($C337+H338)*Genanskaffelsespriser!$D331*H337)<0,0,(H337*Genanskaffelsespriser!$D331-(2009-H$3)/($C337+H338)*Genanskaffelsespriser!$D331*H337))","v":0},{"$f":"IF((I337*Genanskaffelsespriser!$D331-(2009-I$3)/($C337+I338)*Genanskaffelsespriser!$D331*I337)<0,0,(I337*Genanskaffelsespriser!$D331-(2009-I$3)/($C337+I338)*Genanskaffelsespriser!$D331*I337))","v":0},{"$f":"IF((J337*Genanskaffelsespriser!$D331-(2009-J$3)/($C337+J338)*Genanskaffelsespriser!$D331*J337)<0,0,(J337*Genanskaffelsespriser!$D331-(2009-J$3)/($C337+J338)*Genanskaffelsespriser!$D331*J337))","v":0},{"$f":"IF((K337*Genanskaffelsespriser!$D331-(2009-K$3)/($C337+K338)*Genanskaffelsespriser!$D331*K337)<0,0,(K337*Genanskaffelsespriser!$D331-(2009-K$3)/($C337+K338)*Genanskaffelsespriser!$D331*K337))","v":0},{"$f":"IF((L337*Genanskaffelsespriser!$D331-(2009-L$3)/($C337+L338)*Genanskaffelsespriser!$D331*L337)<0,0,(L337*Genanskaffelsespriser!$D331-(2009-L$3)/($C337+L338)*Genanskaffelsespriser!$D331*L337))","v":0},{"$f":"IF((M337*Genanskaffelsespriser!$D331-(2009-M$3)/($C337+M338)*Genanskaffelsespriser!$D331*M337)<0,0,(M337*Genanskaffelsespriser!$D331-(2009-M$3)/($C337+M338)*Genanskaffelsespriser!$D331*M337))","v":0},{"$f":"IF((N337*Genanskaffelsespriser!$D331-(2009-N$3)/($C337+N338)*Genanskaffelsespriser!$D331*N337)<0,0,(N337*Genanskaffelsespriser!$D331-(2009-N$3)/($C337+N338)*Genanskaffelsespriser!$D331*N337))","v":0},{"$f":"IF((O337*Genanskaffelsespriser!$D331-(2009-O$3)/($C337+O338)*Genanskaffelsespriser!$D331*O337)<0,0,(O337*Genanskaffelsespriser!$D331-(2009-O$3)/($C337+O338)*Genanskaffelsespriser!$D331*O337))","v":0},{"$f":"IF((P337*Genanskaffelsespriser!$D331-(2009-P$3)/($C337+P338)*Genanskaffelsespriser!$D331*P337)<0,0,(P337*Genanskaffelsespriser!$D331-(2009-P$3)/($C337+P338)*Genanskaffelsespriser!$D331*P337))","v":0},{"$f":"IF((Q337*Genanskaffelsespriser!$D331-(2009-Q$3)/($C337+Q338)*Genanskaffelsespriser!$D331*Q337)<0,0,(Q337*Genanskaffelsespriser!$D331-(2009-Q$3)/($C337+Q338)*Genanskaffelsespriser!$D331*Q337))","v":0},{"$f":"IF((R337*Genanskaffelsespriser!$D331-(2009-R$3)/($C337+R338)*Genanskaffelsespriser!$D331*R337)<0,0,(R337*Genanskaffelsespriser!$D331-(2009-R$3)/($C337+R338)*Genanskaffelsespriser!$D331*R337))","v":0},{"$f":"IF((S337*Genanskaffelsespriser!$D331-(2009-S$3)/($C337+S338)*Genanskaffelsespriser!$D331*S337)<0,0,(S337*Genanskaffelsespriser!$D331-(2009-S$3)/($C337+S338)*Genanskaffelsespriser!$D331*S337))","v":0},{"$f":"IF((T337*Genanskaffelsespriser!$D331-(2009-T$3)/($C337+T338)*Genanskaffelsespriser!$D331*T337)<0,0,(T337*Genanskaffelsespriser!$D331-(2009-T$3)/($C337+T338)*Genanskaffelsespriser!$D331*T337))","v":0},{"$f":"IF((U337*Genanskaffelsespriser!$D331-(2009-U$3)/($C337+U338)*Genanskaffelsespriser!$D331*U337)<0,0,(U337*Genanskaffelsespriser!$D331-(2009-U$3)/($C337+U338)*Genanskaffelsespriser!$D331*U337))","v":0},{"$f":"IF((V337*Genanskaffelsespriser!$D331-(2009-V$3)/($C337+V338)*Genanskaffelsespriser!$D331*V337)<0,0,(V337*Genanskaffelsespriser!$D331-(2009-V$3)/($C337+V338)*Genanskaffelsespriser!$D331*V337))","v":0},{"$f":"IF((W337*Genanskaffelsespriser!$D331-(2009-W$3)/($C337+W338)*Genanskaffelsespriser!$D331*W337)<0,0,(W337*Genanskaffelsespriser!$D331-(2009-W$3)/($C337+W338)*Genanskaffelsespriser!$D331*W337))","v":0},{"$f":"IF((X337*Genanskaffelsespriser!$D331-(2009-X$3)/($C337+X338)*Genanskaffelsespriser!$D331*X337)<0,0,(X337*Genanskaffelsespriser!$D331-(2009-X$3)/($C337+X338)*Genanskaffelsespriser!$D331*X337))","v":0},{"$f":"IF((Y337*Genanskaffelsespriser!$D331-(2009-Y$3)/($C337+Y338)*Genanskaffelsespriser!$D331*Y337)<0,0,(Y337*Genanskaffelsespriser!$D331-(2009-Y$3)/($C337+Y338)*Genanskaffelsespriser!$D331*Y337))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA337","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB337","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC337","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD337","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE337","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF337","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG337","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH337","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI337","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ337","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK337","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL337","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM337","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN337","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO337","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP337","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ337","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR337","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS337","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT337","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU337","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B332","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E332","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D339*Genanskaffelsespriser!$D332-(2009-D$3)/$C339*Genanskaffelsespriser!$D332*D339)<0,0,(D339*Genanskaffelsespriser!$D332-(2009-D$3)/$C339*Genanskaffelsespriser!$D332*D339))","v":0},{"$f":"IF((E339*Genanskaffelsespriser!$D332-(2009-E$3)/$C339*Genanskaffelsespriser!$D332*E339)<0,0,(E339*Genanskaffelsespriser!$D332-(2009-E$3)/$C339*Genanskaffelsespriser!$D332*E339))","v":0},{"$f":"IF((F339*Genanskaffelsespriser!$D332-(2009-F$3)/$C339*Genanskaffelsespriser!$D332*F339)<0,0,(F339*Genanskaffelsespriser!$D332-(2009-F$3)/$C339*Genanskaffelsespriser!$D332*F339))","v":0},{"$f":"IF((G339*Genanskaffelsespriser!$D332-(2009-G$3)/$C339*Genanskaffelsespriser!$D332*G339)<0,0,(G339*Genanskaffelsespriser!$D332-(2009-G$3)/$C339*Genanskaffelsespriser!$D332*G339))","v":0},{"$f":"IF((H339*Genanskaffelsespriser!$D332-(2009-H$3)/$C339*Genanskaffelsespriser!$D332*H339)<0,0,(H339*Genanskaffelsespriser!$D332-(2009-H$3)/$C339*Genanskaffelsespriser!$D332*H339))","v":0},{"$f":"IF((I339*Genanskaffelsespriser!$D332-(2009-I$3)/$C339*Genanskaffelsespriser!$D332*I339)<0,0,(I339*Genanskaffelsespriser!$D332-(2009-I$3)/$C339*Genanskaffelsespriser!$D332*I339))","v":0},{"$f":"IF((J339*Genanskaffelsespriser!$D332-(2009-J$3)/$C339*Genanskaffelsespriser!$D332*J339)<0,0,(J339*Genanskaffelsespriser!$D332-(2009-J$3)/$C339*Genanskaffelsespriser!$D332*J339))","v":0},{"$f":"IF((K339*Genanskaffelsespriser!$D332-(2009-K$3)/$C339*Genanskaffelsespriser!$D332*K339)<0,0,(K339*Genanskaffelsespriser!$D332-(2009-K$3)/$C339*Genanskaffelsespriser!$D332*K339))","v":0},{"$f":"IF((L339*Genanskaffelsespriser!$D332-(2009-L$3)/$C339*Genanskaffelsespriser!$D332*L339)<0,0,(L339*Genanskaffelsespriser!$D332-(2009-L$3)/$C339*Genanskaffelsespriser!$D332*L339))","v":0},{"$f":"IF((M339*Genanskaffelsespriser!$D332-(2009-M$3)/$C339*Genanskaffelsespriser!$D332*M339)<0,0,(M339*Genanskaffelsespriser!$D332-(2009-M$3)/$C339*Genanskaffelsespriser!$D332*M339))","v":0},{"$f":"IF((N339*Genanskaffelsespriser!$D332-(2009-N$3)/$C339*Genanskaffelsespriser!$D332*N339)<0,0,(N339*Genanskaffelsespriser!$D332-(2009-N$3)/$C339*Genanskaffelsespriser!$D332*N339))","v":0},{"$f":"IF((O339*Genanskaffelsespriser!$D332-(2009-O$3)/$C339*Genanskaffelsespriser!$D332*O339)<0,0,(O339*Genanskaffelsespriser!$D332-(2009-O$3)/$C339*Genanskaffelsespriser!$D332*O339))","v":0},{"$f":"IF((P339*Genanskaffelsespriser!$D332-(2009-P$3)/$C339*Genanskaffelsespriser!$D332*P339)<0,0,(P339*Genanskaffelsespriser!$D332-(2009-P$3)/$C339*Genanskaffelsespriser!$D332*P339))","v":0},{"$f":"IF((Q339*Genanskaffelsespriser!$D332-(2009-Q$3)/$C339*Genanskaffelsespriser!$D332*Q339)<0,0,(Q339*Genanskaffelsespriser!$D332-(2009-Q$3)/$C339*Genanskaffelsespriser!$D332*Q339))","v":0},{"$f":"IF((R339*Genanskaffelsespriser!$D332-(2009-R$3)/$C339*Genanskaffelsespriser!$D332*R339)<0,0,(R339*Genanskaffelsespriser!$D332-(2009-R$3)/$C339*Genanskaffelsespriser!$D332*R339))","v":0},{"$f":"IF((S339*Genanskaffelsespriser!$D332-(2009-S$3)/$C339*Genanskaffelsespriser!$D332*S339)<0,0,(S339*Genanskaffelsespriser!$D332-(2009-S$3)/$C339*Genanskaffelsespriser!$D332*S339))","v":0},{"$f":"IF((T339*Genanskaffelsespriser!$D332-(2009-T$3)/$C339*Genanskaffelsespriser!$D332*T339)<0,0,(T339*Genanskaffelsespriser!$D332-(2009-T$3)/$C339*Genanskaffelsespriser!$D332*T339))","v":0},{"$f":"IF((U339*Genanskaffelsespriser!$D332-(2009-U$3)/$C339*Genanskaffelsespriser!$D332*U339)<0,0,(U339*Genanskaffelsespriser!$D332-(2009-U$3)/$C339*Genanskaffelsespriser!$D332*U339))","v":0},{"$f":"IF((V339*Genanskaffelsespriser!$D332-(2009-V$3)/$C339*Genanskaffelsespriser!$D332*V339)<0,0,(V339*Genanskaffelsespriser!$D332-(2009-V$3)/$C339*Genanskaffelsespriser!$D332*V339))","v":0},{"$f":"IF((W339*Genanskaffelsespriser!$D332-(2009-W$3)/$C339*Genanskaffelsespriser!$D332*W339)<0,0,(W339*Genanskaffelsespriser!$D332-(2009-W$3)/$C339*Genanskaffelsespriser!$D332*W339))","v":0},{"$f":"IF((X339*Genanskaffelsespriser!$D332-(2009-X$3)/$C339*Genanskaffelsespriser!$D332*X339)<0,0,(X339*Genanskaffelsespriser!$D332-(2009-X$3)/$C339*Genanskaffelsespriser!$D332*X339))","v":0},{"$f":"IF((Y339*Genanskaffelsespriser!$D332-(2009-Y$3)/$C339*Genanskaffelsespriser!$D332*Y339)<0,0,(Y339*Genanskaffelsespriser!$D332-(2009-Y$3)/$C339*Genanskaffelsespriser!$D332*Y339))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA339","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB339","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC339","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD339","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE339","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF339","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG339","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH339","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI339","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ339","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK339","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL339","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM339","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN339","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO339","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP339","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ339","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR339","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS339","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT339","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU339","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B333","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E333","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D340*Genanskaffelsespriser!$D333-(2009-D$3)/$C340*Genanskaffelsespriser!$D333*D340)<0,0,(D340*Genanskaffelsespriser!$D333-(2009-D$3)/$C340*Genanskaffelsespriser!$D333*D340))","v":0},{"$f":"IF((E340*Genanskaffelsespriser!$D333-(2009-E$3)/$C340*Genanskaffelsespriser!$D333*E340)<0,0,(E340*Genanskaffelsespriser!$D333-(2009-E$3)/$C340*Genanskaffelsespriser!$D333*E340))","v":0},{"$f":"IF((F340*Genanskaffelsespriser!$D333-(2009-F$3)/$C340*Genanskaffelsespriser!$D333*F340)<0,0,(F340*Genanskaffelsespriser!$D333-(2009-F$3)/$C340*Genanskaffelsespriser!$D333*F340))","v":0},{"$f":"IF((G340*Genanskaffelsespriser!$D333-(2009-G$3)/$C340*Genanskaffelsespriser!$D333*G340)<0,0,(G340*Genanskaffelsespriser!$D333-(2009-G$3)/$C340*Genanskaffelsespriser!$D333*G340))","v":0},{"$f":"IF((H340*Genanskaffelsespriser!$D333-(2009-H$3)/$C340*Genanskaffelsespriser!$D333*H340)<0,0,(H340*Genanskaffelsespriser!$D333-(2009-H$3)/$C340*Genanskaffelsespriser!$D333*H340))","v":0},{"$f":"IF((I340*Genanskaffelsespriser!$D333-(2009-I$3)/$C340*Genanskaffelsespriser!$D333*I340)<0,0,(I340*Genanskaffelsespriser!$D333-(2009-I$3)/$C340*Genanskaffelsespriser!$D333*I340))","v":0},{"$f":"IF((J340*Genanskaffelsespriser!$D333-(2009-J$3)/$C340*Genanskaffelsespriser!$D333*J340)<0,0,(J340*Genanskaffelsespriser!$D333-(2009-J$3)/$C340*Genanskaffelsespriser!$D333*J340))","v":0},{"$f":"IF((K340*Genanskaffelsespriser!$D333-(2009-K$3)/$C340*Genanskaffelsespriser!$D333*K340)<0,0,(K340*Genanskaffelsespriser!$D333-(2009-K$3)/$C340*Genanskaffelsespriser!$D333*K340))","v":0},{"$f":"IF((L340*Genanskaffelsespriser!$D333-(2009-L$3)/$C340*Genanskaffelsespriser!$D333*L340)<0,0,(L340*Genanskaffelsespriser!$D333-(2009-L$3)/$C340*Genanskaffelsespriser!$D333*L340))","v":0},{"$f":"IF((M340*Genanskaffelsespriser!$D333-(2009-M$3)/$C340*Genanskaffelsespriser!$D333*M340)<0,0,(M340*Genanskaffelsespriser!$D333-(2009-M$3)/$C340*Genanskaffelsespriser!$D333*M340))","v":0},{"$f":"IF((N340*Genanskaffelsespriser!$D333-(2009-N$3)/$C340*Genanskaffelsespriser!$D333*N340)<0,0,(N340*Genanskaffelsespriser!$D333-(2009-N$3)/$C340*Genanskaffelsespriser!$D333*N340))","v":0},{"$f":"IF((O340*Genanskaffelsespriser!$D333-(2009-O$3)/$C340*Genanskaffelsespriser!$D333*O340)<0,0,(O340*Genanskaffelsespriser!$D333-(2009-O$3)/$C340*Genanskaffelsespriser!$D333*O340))","v":0},{"$f":"IF((P340*Genanskaffelsespriser!$D333-(2009-P$3)/$C340*Genanskaffelsespriser!$D333*P340)<0,0,(P340*Genanskaffelsespriser!$D333-(2009-P$3)/$C340*Genanskaffelsespriser!$D333*P340))","v":0},{"$f":"IF((Q340*Genanskaffelsespriser!$D333-(2009-Q$3)/$C340*Genanskaffelsespriser!$D333*Q340)<0,0,(Q340*Genanskaffelsespriser!$D333-(2009-Q$3)/$C340*Genanskaffelsespriser!$D333*Q340))","v":0},{"$f":"IF((R340*Genanskaffelsespriser!$D333-(2009-R$3)/$C340*Genanskaffelsespriser!$D333*R340)<0,0,(R340*Genanskaffelsespriser!$D333-(2009-R$3)/$C340*Genanskaffelsespriser!$D333*R340))","v":0},{"$f":"IF((S340*Genanskaffelsespriser!$D333-(2009-S$3)/$C340*Genanskaffelsespriser!$D333*S340)<0,0,(S340*Genanskaffelsespriser!$D333-(2009-S$3)/$C340*Genanskaffelsespriser!$D333*S340))","v":0},{"$f":"IF((T340*Genanskaffelsespriser!$D333-(2009-T$3)/$C340*Genanskaffelsespriser!$D333*T340)<0,0,(T340*Genanskaffelsespriser!$D333-(2009-T$3)/$C340*Genanskaffelsespriser!$D333*T340))","v":0},{"$f":"IF((U340*Genanskaffelsespriser!$D333-(2009-U$3)/$C340*Genanskaffelsespriser!$D333*U340)<0,0,(U340*Genanskaffelsespriser!$D333-(2009-U$3)/$C340*Genanskaffelsespriser!$D333*U340))","v":0},{"$f":"IF((V340*Genanskaffelsespriser!$D333-(2009-V$3)/$C340*Genanskaffelsespriser!$D333*V340)<0,0,(V340*Genanskaffelsespriser!$D333-(2009-V$3)/$C340*Genanskaffelsespriser!$D333*V340))","v":0},{"$f":"IF((W340*Genanskaffelsespriser!$D333-(2009-W$3)/$C340*Genanskaffelsespriser!$D333*W340)<0,0,(W340*Genanskaffelsespriser!$D333-(2009-W$3)/$C340*Genanskaffelsespriser!$D333*W340))","v":0},{"$f":"IF((X340*Genanskaffelsespriser!$D333-(2009-X$3)/$C340*Genanskaffelsespriser!$D333*X340)<0,0,(X340*Genanskaffelsespriser!$D333-(2009-X$3)/$C340*Genanskaffelsespriser!$D333*X340))","v":0},{"$f":"IF((Y340*Genanskaffelsespriser!$D333-(2009-Y$3)/$C340*Genanskaffelsespriser!$D333*Y340)<0,0,(Y340*Genanskaffelsespriser!$D333-(2009-Y$3)/$C340*Genanskaffelsespriser!$D333*Y340))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA340","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB340","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC340","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD340","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE340","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF340","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG340","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH340","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI340","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ340","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK340","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL340","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM340","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN340","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO340","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP340","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ340","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR340","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS340","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT340","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU340","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B334","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E334","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D341*Genanskaffelsespriser!$D334-(2009-D$3)/($C341+D342)*Genanskaffelsespriser!$D334*D341)<0,0,(D341*Genanskaffelsespriser!$D334-(2009-D$3)/($C341+D342)*Genanskaffelsespriser!$D334*D341))","v":0},{"$f":"IF((E341*Genanskaffelsespriser!$D334-(2009-E$3)/($C341+E342)*Genanskaffelsespriser!$D334*E341)<0,0,(E341*Genanskaffelsespriser!$D334-(2009-E$3)/($C341+E342)*Genanskaffelsespriser!$D334*E341))","v":0},{"$f":"IF((F341*Genanskaffelsespriser!$D334-(2009-F$3)/($C341+F342)*Genanskaffelsespriser!$D334*F341)<0,0,(F341*Genanskaffelsespriser!$D334-(2009-F$3)/($C341+F342)*Genanskaffelsespriser!$D334*F341))","v":0},{"$f":"IF((G341*Genanskaffelsespriser!$D334-(2009-G$3)/($C341+G342)*Genanskaffelsespriser!$D334*G341)<0,0,(G341*Genanskaffelsespriser!$D334-(2009-G$3)/($C341+G342)*Genanskaffelsespriser!$D334*G341))","v":0},{"$f":"IF((H341*Genanskaffelsespriser!$D334-(2009-H$3)/($C341+H342)*Genanskaffelsespriser!$D334*H341)<0,0,(H341*Genanskaffelsespriser!$D334-(2009-H$3)/($C341+H342)*Genanskaffelsespriser!$D334*H341))","v":0},{"$f":"IF((I341*Genanskaffelsespriser!$D334-(2009-I$3)/($C341+I342)*Genanskaffelsespriser!$D334*I341)<0,0,(I341*Genanskaffelsespriser!$D334-(2009-I$3)/($C341+I342)*Genanskaffelsespriser!$D334*I341))","v":0},{"$f":"IF((J341*Genanskaffelsespriser!$D334-(2009-J$3)/($C341+J342)*Genanskaffelsespriser!$D334*J341)<0,0,(J341*Genanskaffelsespriser!$D334-(2009-J$3)/($C341+J342)*Genanskaffelsespriser!$D334*J341))","v":0},{"$f":"IF((K341*Genanskaffelsespriser!$D334-(2009-K$3)/($C341+K342)*Genanskaffelsespriser!$D334*K341)<0,0,(K341*Genanskaffelsespriser!$D334-(2009-K$3)/($C341+K342)*Genanskaffelsespriser!$D334*K341))","v":0},{"$f":"IF((L341*Genanskaffelsespriser!$D334-(2009-L$3)/($C341+L342)*Genanskaffelsespriser!$D334*L341)<0,0,(L341*Genanskaffelsespriser!$D334-(2009-L$3)/($C341+L342)*Genanskaffelsespriser!$D334*L341))","v":0},{"$f":"IF((M341*Genanskaffelsespriser!$D334-(2009-M$3)/($C341+M342)*Genanskaffelsespriser!$D334*M341)<0,0,(M341*Genanskaffelsespriser!$D334-(2009-M$3)/($C341+M342)*Genanskaffelsespriser!$D334*M341))","v":0},{"$f":"IF((N341*Genanskaffelsespriser!$D334-(2009-N$3)/($C341+N342)*Genanskaffelsespriser!$D334*N341)<0,0,(N341*Genanskaffelsespriser!$D334-(2009-N$3)/($C341+N342)*Genanskaffelsespriser!$D334*N341))","v":0},{"$f":"IF((O341*Genanskaffelsespriser!$D334-(2009-O$3)/($C341+O342)*Genanskaffelsespriser!$D334*O341)<0,0,(O341*Genanskaffelsespriser!$D334-(2009-O$3)/($C341+O342)*Genanskaffelsespriser!$D334*O341))","v":0},{"$f":"IF((P341*Genanskaffelsespriser!$D334-(2009-P$3)/($C341+P342)*Genanskaffelsespriser!$D334*P341)<0,0,(P341*Genanskaffelsespriser!$D334-(2009-P$3)/($C341+P342)*Genanskaffelsespriser!$D334*P341))","v":0},{"$f":"IF((Q341*Genanskaffelsespriser!$D334-(2009-Q$3)/($C341+Q342)*Genanskaffelsespriser!$D334*Q341)<0,0,(Q341*Genanskaffelsespriser!$D334-(2009-Q$3)/($C341+Q342)*Genanskaffelsespriser!$D334*Q341))","v":0},{"$f":"IF((R341*Genanskaffelsespriser!$D334-(2009-R$3)/($C341+R342)*Genanskaffelsespriser!$D334*R341)<0,0,(R341*Genanskaffelsespriser!$D334-(2009-R$3)/($C341+R342)*Genanskaffelsespriser!$D334*R341))","v":0},{"$f":"IF((S341*Genanskaffelsespriser!$D334-(2009-S$3)/($C341+S342)*Genanskaffelsespriser!$D334*S341)<0,0,(S341*Genanskaffelsespriser!$D334-(2009-S$3)/($C341+S342)*Genanskaffelsespriser!$D334*S341))","v":0},{"$f":"IF((T341*Genanskaffelsespriser!$D334-(2009-T$3)/($C341+T342)*Genanskaffelsespriser!$D334*T341)<0,0,(T341*Genanskaffelsespriser!$D334-(2009-T$3)/($C341+T342)*Genanskaffelsespriser!$D334*T341))","v":0},{"$f":"IF((U341*Genanskaffelsespriser!$D334-(2009-U$3)/($C341+U342)*Genanskaffelsespriser!$D334*U341)<0,0,(U341*Genanskaffelsespriser!$D334-(2009-U$3)/($C341+U342)*Genanskaffelsespriser!$D334*U341))","v":0},{"$f":"IF((V341*Genanskaffelsespriser!$D334-(2009-V$3)/($C341+V342)*Genanskaffelsespriser!$D334*V341)<0,0,(V341*Genanskaffelsespriser!$D334-(2009-V$3)/($C341+V342)*Genanskaffelsespriser!$D334*V341))","v":0},{"$f":"IF((W341*Genanskaffelsespriser!$D334-(2009-W$3)/($C341+W342)*Genanskaffelsespriser!$D334*W341)<0,0,(W341*Genanskaffelsespriser!$D334-(2009-W$3)/($C341+W342)*Genanskaffelsespriser!$D334*W341))","v":0},{"$f":"IF((X341*Genanskaffelsespriser!$D334-(2009-X$3)/($C341+X342)*Genanskaffelsespriser!$D334*X341)<0,0,(X341*Genanskaffelsespriser!$D334-(2009-X$3)/($C341+X342)*Genanskaffelsespriser!$D334*X341))","v":0},{"$f":"IF((Y341*Genanskaffelsespriser!$D334-(2009-Y$3)/($C341+Y342)*Genanskaffelsespriser!$D334*Y341)<0,0,(Y341*Genanskaffelsespriser!$D334-(2009-Y$3)/($C341+Y342)*Genanskaffelsespriser!$D334*Y341))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA341","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB341","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC341","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD341","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE341","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF341","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG341","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH341","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI341","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ341","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK341","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL341","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM341","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN341","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO341","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP341","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ341","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR341","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS341","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT341","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU341","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B335","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E335","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D343*Genanskaffelsespriser!$D335-(2009-D$3)/$C343*Genanskaffelsespriser!$D335*D343)<0,0,(D343*Genanskaffelsespriser!$D335-(2009-D$3)/$C343*Genanskaffelsespriser!$D335*D343))","v":0},{"$f":"IF((E343*Genanskaffelsespriser!$D335-(2009-E$3)/$C343*Genanskaffelsespriser!$D335*E343)<0,0,(E343*Genanskaffelsespriser!$D335-(2009-E$3)/$C343*Genanskaffelsespriser!$D335*E343))","v":0},{"$f":"IF((F343*Genanskaffelsespriser!$D335-(2009-F$3)/$C343*Genanskaffelsespriser!$D335*F343)<0,0,(F343*Genanskaffelsespriser!$D335-(2009-F$3)/$C343*Genanskaffelsespriser!$D335*F343))","v":0},{"$f":"IF((G343*Genanskaffelsespriser!$D335-(2009-G$3)/$C343*Genanskaffelsespriser!$D335*G343)<0,0,(G343*Genanskaffelsespriser!$D335-(2009-G$3)/$C343*Genanskaffelsespriser!$D335*G343))","v":0},{"$f":"IF((H343*Genanskaffelsespriser!$D335-(2009-H$3)/$C343*Genanskaffelsespriser!$D335*H343)<0,0,(H343*Genanskaffelsespriser!$D335-(2009-H$3)/$C343*Genanskaffelsespriser!$D335*H343))","v":0},{"$f":"IF((I343*Genanskaffelsespriser!$D335-(2009-I$3)/$C343*Genanskaffelsespriser!$D335*I343)<0,0,(I343*Genanskaffelsespriser!$D335-(2009-I$3)/$C343*Genanskaffelsespriser!$D335*I343))","v":0},{"$f":"IF((J343*Genanskaffelsespriser!$D335-(2009-J$3)/$C343*Genanskaffelsespriser!$D335*J343)<0,0,(J343*Genanskaffelsespriser!$D335-(2009-J$3)/$C343*Genanskaffelsespriser!$D335*J343))","v":0},{"$f":"IF((K343*Genanskaffelsespriser!$D335-(2009-K$3)/$C343*Genanskaffelsespriser!$D335*K343)<0,0,(K343*Genanskaffelsespriser!$D335-(2009-K$3)/$C343*Genanskaffelsespriser!$D335*K343))","v":0},{"$f":"IF((L343*Genanskaffelsespriser!$D335-(2009-L$3)/$C343*Genanskaffelsespriser!$D335*L343)<0,0,(L343*Genanskaffelsespriser!$D335-(2009-L$3)/$C343*Genanskaffelsespriser!$D335*L343))","v":0},{"$f":"IF((M343*Genanskaffelsespriser!$D335-(2009-M$3)/$C343*Genanskaffelsespriser!$D335*M343)<0,0,(M343*Genanskaffelsespriser!$D335-(2009-M$3)/$C343*Genanskaffelsespriser!$D335*M343))","v":0},{"$f":"IF((N343*Genanskaffelsespriser!$D335-(2009-N$3)/$C343*Genanskaffelsespriser!$D335*N343)<0,0,(N343*Genanskaffelsespriser!$D335-(2009-N$3)/$C343*Genanskaffelsespriser!$D335*N343))","v":0},{"$f":"IF((O343*Genanskaffelsespriser!$D335-(2009-O$3)/$C343*Genanskaffelsespriser!$D335*O343)<0,0,(O343*Genanskaffelsespriser!$D335-(2009-O$3)/$C343*Genanskaffelsespriser!$D335*O343))","v":0},{"$f":"IF((P343*Genanskaffelsespriser!$D335-(2009-P$3)/$C343*Genanskaffelsespriser!$D335*P343)<0,0,(P343*Genanskaffelsespriser!$D335-(2009-P$3)/$C343*Genanskaffelsespriser!$D335*P343))","v":0},{"$f":"IF((Q343*Genanskaffelsespriser!$D335-(2009-Q$3)/$C343*Genanskaffelsespriser!$D335*Q343)<0,0,(Q343*Genanskaffelsespriser!$D335-(2009-Q$3)/$C343*Genanskaffelsespriser!$D335*Q343))","v":0},{"$f":"IF((R343*Genanskaffelsespriser!$D335-(2009-R$3)/$C343*Genanskaffelsespriser!$D335*R343)<0,0,(R343*Genanskaffelsespriser!$D335-(2009-R$3)/$C343*Genanskaffelsespriser!$D335*R343))","v":0},{"$f":"IF((S343*Genanskaffelsespriser!$D335-(2009-S$3)/$C343*Genanskaffelsespriser!$D335*S343)<0,0,(S343*Genanskaffelsespriser!$D335-(2009-S$3)/$C343*Genanskaffelsespriser!$D335*S343))","v":0},{"$f":"IF((T343*Genanskaffelsespriser!$D335-(2009-T$3)/$C343*Genanskaffelsespriser!$D335*T343)<0,0,(T343*Genanskaffelsespriser!$D335-(2009-T$3)/$C343*Genanskaffelsespriser!$D335*T343))","v":0},{"$f":"IF((U343*Genanskaffelsespriser!$D335-(2009-U$3)/$C343*Genanskaffelsespriser!$D335*U343)<0,0,(U343*Genanskaffelsespriser!$D335-(2009-U$3)/$C343*Genanskaffelsespriser!$D335*U343))","v":0},{"$f":"IF((V343*Genanskaffelsespriser!$D335-(2009-V$3)/$C343*Genanskaffelsespriser!$D335*V343)<0,0,(V343*Genanskaffelsespriser!$D335-(2009-V$3)/$C343*Genanskaffelsespriser!$D335*V343))","v":0},{"$f":"IF((W343*Genanskaffelsespriser!$D335-(2009-W$3)/$C343*Genanskaffelsespriser!$D335*W343)<0,0,(W343*Genanskaffelsespriser!$D335-(2009-W$3)/$C343*Genanskaffelsespriser!$D335*W343))","v":0},{"$f":"IF((X343*Genanskaffelsespriser!$D335-(2009-X$3)/$C343*Genanskaffelsespriser!$D335*X343)<0,0,(X343*Genanskaffelsespriser!$D335-(2009-X$3)/$C343*Genanskaffelsespriser!$D335*X343))","v":0},{"$f":"IF((Y343*Genanskaffelsespriser!$D335-(2009-Y$3)/$C343*Genanskaffelsespriser!$D335*Y343)<0,0,(Y343*Genanskaffelsespriser!$D335-(2009-Y$3)/$C343*Genanskaffelsespriser!$D335*Y343))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA343","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB343","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC343","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD343","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE343","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF343","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG343","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH343","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI343","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ343","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK343","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL343","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM343","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN343","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO343","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP343","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ343","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR343","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS343","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT343","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU343","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B336","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E336","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D344*Genanskaffelsespriser!$D336-(2009-D$3)/$C344*Genanskaffelsespriser!$D336*D344)<0,0,(D344*Genanskaffelsespriser!$D336-(2009-D$3)/$C344*Genanskaffelsespriser!$D336*D344))","v":0},{"$f":"IF((E344*Genanskaffelsespriser!$D336-(2009-E$3)/$C344*Genanskaffelsespriser!$D336*E344)<0,0,(E344*Genanskaffelsespriser!$D336-(2009-E$3)/$C344*Genanskaffelsespriser!$D336*E344))","v":0},{"$f":"IF((F344*Genanskaffelsespriser!$D336-(2009-F$3)/$C344*Genanskaffelsespriser!$D336*F344)<0,0,(F344*Genanskaffelsespriser!$D336-(2009-F$3)/$C344*Genanskaffelsespriser!$D336*F344))","v":0},{"$f":"IF((G344*Genanskaffelsespriser!$D336-(2009-G$3)/$C344*Genanskaffelsespriser!$D336*G344)<0,0,(G344*Genanskaffelsespriser!$D336-(2009-G$3)/$C344*Genanskaffelsespriser!$D336*G344))","v":0},{"$f":"IF((H344*Genanskaffelsespriser!$D336-(2009-H$3)/$C344*Genanskaffelsespriser!$D336*H344)<0,0,(H344*Genanskaffelsespriser!$D336-(2009-H$3)/$C344*Genanskaffelsespriser!$D336*H344))","v":0},{"$f":"IF((I344*Genanskaffelsespriser!$D336-(2009-I$3)/$C344*Genanskaffelsespriser!$D336*I344)<0,0,(I344*Genanskaffelsespriser!$D336-(2009-I$3)/$C344*Genanskaffelsespriser!$D336*I344))","v":0},{"$f":"IF((J344*Genanskaffelsespriser!$D336-(2009-J$3)/$C344*Genanskaffelsespriser!$D336*J344)<0,0,(J344*Genanskaffelsespriser!$D336-(2009-J$3)/$C344*Genanskaffelsespriser!$D336*J344))","v":0},{"$f":"IF((K344*Genanskaffelsespriser!$D336-(2009-K$3)/$C344*Genanskaffelsespriser!$D336*K344)<0,0,(K344*Genanskaffelsespriser!$D336-(2009-K$3)/$C344*Genanskaffelsespriser!$D336*K344))","v":0},{"$f":"IF((L344*Genanskaffelsespriser!$D336-(2009-L$3)/$C344*Genanskaffelsespriser!$D336*L344)<0,0,(L344*Genanskaffelsespriser!$D336-(2009-L$3)/$C344*Genanskaffelsespriser!$D336*L344))","v":0},{"$f":"IF((M344*Genanskaffelsespriser!$D336-(2009-M$3)/$C344*Genanskaffelsespriser!$D336*M344)<0,0,(M344*Genanskaffelsespriser!$D336-(2009-M$3)/$C344*Genanskaffelsespriser!$D336*M344))","v":0},{"$f":"IF((N344*Genanskaffelsespriser!$D336-(2009-N$3)/$C344*Genanskaffelsespriser!$D336*N344)<0,0,(N344*Genanskaffelsespriser!$D336-(2009-N$3)/$C344*Genanskaffelsespriser!$D336*N344))","v":0},{"$f":"IF((O344*Genanskaffelsespriser!$D336-(2009-O$3)/$C344*Genanskaffelsespriser!$D336*O344)<0,0,(O344*Genanskaffelsespriser!$D336-(2009-O$3)/$C344*Genanskaffelsespriser!$D336*O344))","v":0},{"$f":"IF((P344*Genanskaffelsespriser!$D336-(2009-P$3)/$C344*Genanskaffelsespriser!$D336*P344)<0,0,(P344*Genanskaffelsespriser!$D336-(2009-P$3)/$C344*Genanskaffelsespriser!$D336*P344))","v":0},{"$f":"IF((Q344*Genanskaffelsespriser!$D336-(2009-Q$3)/$C344*Genanskaffelsespriser!$D336*Q344)<0,0,(Q344*Genanskaffelsespriser!$D336-(2009-Q$3)/$C344*Genanskaffelsespriser!$D336*Q344))","v":0},{"$f":"IF((R344*Genanskaffelsespriser!$D336-(2009-R$3)/$C344*Genanskaffelsespriser!$D336*R344)<0,0,(R344*Genanskaffelsespriser!$D336-(2009-R$3)/$C344*Genanskaffelsespriser!$D336*R344))","v":0},{"$f":"IF((S344*Genanskaffelsespriser!$D336-(2009-S$3)/$C344*Genanskaffelsespriser!$D336*S344)<0,0,(S344*Genanskaffelsespriser!$D336-(2009-S$3)/$C344*Genanskaffelsespriser!$D336*S344))","v":0},{"$f":"IF((T344*Genanskaffelsespriser!$D336-(2009-T$3)/$C344*Genanskaffelsespriser!$D336*T344)<0,0,(T344*Genanskaffelsespriser!$D336-(2009-T$3)/$C344*Genanskaffelsespriser!$D336*T344))","v":0},{"$f":"IF((U344*Genanskaffelsespriser!$D336-(2009-U$3)/$C344*Genanskaffelsespriser!$D336*U344)<0,0,(U344*Genanskaffelsespriser!$D336-(2009-U$3)/$C344*Genanskaffelsespriser!$D336*U344))","v":0},{"$f":"IF((V344*Genanskaffelsespriser!$D336-(2009-V$3)/$C344*Genanskaffelsespriser!$D336*V344)<0,0,(V344*Genanskaffelsespriser!$D336-(2009-V$3)/$C344*Genanskaffelsespriser!$D336*V344))","v":0},{"$f":"IF((W344*Genanskaffelsespriser!$D336-(2009-W$3)/$C344*Genanskaffelsespriser!$D336*W344)<0,0,(W344*Genanskaffelsespriser!$D336-(2009-W$3)/$C344*Genanskaffelsespriser!$D336*W344))","v":0},{"$f":"IF((X344*Genanskaffelsespriser!$D336-(2009-X$3)/$C344*Genanskaffelsespriser!$D336*X344)<0,0,(X344*Genanskaffelsespriser!$D336-(2009-X$3)/$C344*Genanskaffelsespriser!$D336*X344))","v":0},{"$f":"IF((Y344*Genanskaffelsespriser!$D336-(2009-Y$3)/$C344*Genanskaffelsespriser!$D336*Y344)<0,0,(Y344*Genanskaffelsespriser!$D336-(2009-Y$3)/$C344*Genanskaffelsespriser!$D336*Y344))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA344","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB344","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC344","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD344","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE344","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF344","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG344","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH344","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI344","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ344","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK344","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL344","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM344","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN344","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO344","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP344","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ344","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR344","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS344","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT344","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU344","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B337","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E337","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D345*Genanskaffelsespriser!$D337-(2009-D$3)/($C345+D346)*Genanskaffelsespriser!$D337*D345)<0,0,(D345*Genanskaffelsespriser!$D337-(2009-D$3)/($C345+D346)*Genanskaffelsespriser!$D337*D345))","v":0},{"$f":"IF((E345*Genanskaffelsespriser!$D337-(2009-E$3)/($C345+E346)*Genanskaffelsespriser!$D337*E345)<0,0,(E345*Genanskaffelsespriser!$D337-(2009-E$3)/($C345+E346)*Genanskaffelsespriser!$D337*E345))","v":0},{"$f":"IF((F345*Genanskaffelsespriser!$D337-(2009-F$3)/($C345+F346)*Genanskaffelsespriser!$D337*F345)<0,0,(F345*Genanskaffelsespriser!$D337-(2009-F$3)/($C345+F346)*Genanskaffelsespriser!$D337*F345))","v":0},{"$f":"IF((G345*Genanskaffelsespriser!$D337-(2009-G$3)/($C345+G346)*Genanskaffelsespriser!$D337*G345)<0,0,(G345*Genanskaffelsespriser!$D337-(2009-G$3)/($C345+G346)*Genanskaffelsespriser!$D337*G345))","v":0},{"$f":"IF((H345*Genanskaffelsespriser!$D337-(2009-H$3)/($C345+H346)*Genanskaffelsespriser!$D337*H345)<0,0,(H345*Genanskaffelsespriser!$D337-(2009-H$3)/($C345+H346)*Genanskaffelsespriser!$D337*H345))","v":0},{"$f":"IF((I345*Genanskaffelsespriser!$D337-(2009-I$3)/($C345+I346)*Genanskaffelsespriser!$D337*I345)<0,0,(I345*Genanskaffelsespriser!$D337-(2009-I$3)/($C345+I346)*Genanskaffelsespriser!$D337*I345))","v":0},{"$f":"IF((J345*Genanskaffelsespriser!$D337-(2009-J$3)/($C345+J346)*Genanskaffelsespriser!$D337*J345)<0,0,(J345*Genanskaffelsespriser!$D337-(2009-J$3)/($C345+J346)*Genanskaffelsespriser!$D337*J345))","v":0},{"$f":"IF((K345*Genanskaffelsespriser!$D337-(2009-K$3)/($C345+K346)*Genanskaffelsespriser!$D337*K345)<0,0,(K345*Genanskaffelsespriser!$D337-(2009-K$3)/($C345+K346)*Genanskaffelsespriser!$D337*K345))","v":0},{"$f":"IF((L345*Genanskaffelsespriser!$D337-(2009-L$3)/($C345+L346)*Genanskaffelsespriser!$D337*L345)<0,0,(L345*Genanskaffelsespriser!$D337-(2009-L$3)/($C345+L346)*Genanskaffelsespriser!$D337*L345))","v":0},{"$f":"IF((M345*Genanskaffelsespriser!$D337-(2009-M$3)/($C345+M346)*Genanskaffelsespriser!$D337*M345)<0,0,(M345*Genanskaffelsespriser!$D337-(2009-M$3)/($C345+M346)*Genanskaffelsespriser!$D337*M345))","v":0},{"$f":"IF((N345*Genanskaffelsespriser!$D337-(2009-N$3)/($C345+N346)*Genanskaffelsespriser!$D337*N345)<0,0,(N345*Genanskaffelsespriser!$D337-(2009-N$3)/($C345+N346)*Genanskaffelsespriser!$D337*N345))","v":0},{"$f":"IF((O345*Genanskaffelsespriser!$D337-(2009-O$3)/($C345+O346)*Genanskaffelsespriser!$D337*O345)<0,0,(O345*Genanskaffelsespriser!$D337-(2009-O$3)/($C345+O346)*Genanskaffelsespriser!$D337*O345))","v":0},{"$f":"IF((P345*Genanskaffelsespriser!$D337-(2009-P$3)/($C345+P346)*Genanskaffelsespriser!$D337*P345)<0,0,(P345*Genanskaffelsespriser!$D337-(2009-P$3)/($C345+P346)*Genanskaffelsespriser!$D337*P345))","v":0},{"$f":"IF((Q345*Genanskaffelsespriser!$D337-(2009-Q$3)/($C345+Q346)*Genanskaffelsespriser!$D337*Q345)<0,0,(Q345*Genanskaffelsespriser!$D337-(2009-Q$3)/($C345+Q346)*Genanskaffelsespriser!$D337*Q345))","v":0},{"$f":"IF((R345*Genanskaffelsespriser!$D337-(2009-R$3)/($C345+R346)*Genanskaffelsespriser!$D337*R345)<0,0,(R345*Genanskaffelsespriser!$D337-(2009-R$3)/($C345+R346)*Genanskaffelsespriser!$D337*R345))","v":0},{"$f":"IF((S345*Genanskaffelsespriser!$D337-(2009-S$3)/($C345+S346)*Genanskaffelsespriser!$D337*S345)<0,0,(S345*Genanskaffelsespriser!$D337-(2009-S$3)/($C345+S346)*Genanskaffelsespriser!$D337*S345))","v":0},{"$f":"IF((T345*Genanskaffelsespriser!$D337-(2009-T$3)/($C345+T346)*Genanskaffelsespriser!$D337*T345)<0,0,(T345*Genanskaffelsespriser!$D337-(2009-T$3)/($C345+T346)*Genanskaffelsespriser!$D337*T345))","v":0},{"$f":"IF((U345*Genanskaffelsespriser!$D337-(2009-U$3)/($C345+U346)*Genanskaffelsespriser!$D337*U345)<0,0,(U345*Genanskaffelsespriser!$D337-(2009-U$3)/($C345+U346)*Genanskaffelsespriser!$D337*U345))","v":0},{"$f":"IF((V345*Genanskaffelsespriser!$D337-(2009-V$3)/($C345+V346)*Genanskaffelsespriser!$D337*V345)<0,0,(V345*Genanskaffelsespriser!$D337-(2009-V$3)/($C345+V346)*Genanskaffelsespriser!$D337*V345))","v":0},{"$f":"IF((W345*Genanskaffelsespriser!$D337-(2009-W$3)/($C345+W346)*Genanskaffelsespriser!$D337*W345)<0,0,(W345*Genanskaffelsespriser!$D337-(2009-W$3)/($C345+W346)*Genanskaffelsespriser!$D337*W345))","v":0},{"$f":"IF((X345*Genanskaffelsespriser!$D337-(2009-X$3)/($C345+X346)*Genanskaffelsespriser!$D337*X345)<0,0,(X345*Genanskaffelsespriser!$D337-(2009-X$3)/($C345+X346)*Genanskaffelsespriser!$D337*X345))","v":0},{"$f":"IF((Y345*Genanskaffelsespriser!$D337-(2009-Y$3)/($C345+Y346)*Genanskaffelsespriser!$D337*Y345)<0,0,(Y345*Genanskaffelsespriser!$D337-(2009-Y$3)/($C345+Y346)*Genanskaffelsespriser!$D337*Y345))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA345","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB345","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC345","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD345","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE345","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF345","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG345","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH345","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI345","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ345","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK345","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL345","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM345","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN345","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO345","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP345","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ345","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR345","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS345","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT345","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU345","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B338","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E338","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D347*Genanskaffelsespriser!$D338-(2009-D$3)/$C347*Genanskaffelsespriser!$D338*D347)<0,0,(D347*Genanskaffelsespriser!$D338-(2009-D$3)/$C347*Genanskaffelsespriser!$D338*D347))","v":0},{"$f":"IF((E347*Genanskaffelsespriser!$D338-(2009-E$3)/$C347*Genanskaffelsespriser!$D338*E347)<0,0,(E347*Genanskaffelsespriser!$D338-(2009-E$3)/$C347*Genanskaffelsespriser!$D338*E347))","v":0},{"$f":"IF((F347*Genanskaffelsespriser!$D338-(2009-F$3)/$C347*Genanskaffelsespriser!$D338*F347)<0,0,(F347*Genanskaffelsespriser!$D338-(2009-F$3)/$C347*Genanskaffelsespriser!$D338*F347))","v":0},{"$f":"IF((G347*Genanskaffelsespriser!$D338-(2009-G$3)/$C347*Genanskaffelsespriser!$D338*G347)<0,0,(G347*Genanskaffelsespriser!$D338-(2009-G$3)/$C347*Genanskaffelsespriser!$D338*G347))","v":0},{"$f":"IF((H347*Genanskaffelsespriser!$D338-(2009-H$3)/$C347*Genanskaffelsespriser!$D338*H347)<0,0,(H347*Genanskaffelsespriser!$D338-(2009-H$3)/$C347*Genanskaffelsespriser!$D338*H347))","v":0},{"$f":"IF((I347*Genanskaffelsespriser!$D338-(2009-I$3)/$C347*Genanskaffelsespriser!$D338*I347)<0,0,(I347*Genanskaffelsespriser!$D338-(2009-I$3)/$C347*Genanskaffelsespriser!$D338*I347))","v":0},{"$f":"IF((J347*Genanskaffelsespriser!$D338-(2009-J$3)/$C347*Genanskaffelsespriser!$D338*J347)<0,0,(J347*Genanskaffelsespriser!$D338-(2009-J$3)/$C347*Genanskaffelsespriser!$D338*J347))","v":0},{"$f":"IF((K347*Genanskaffelsespriser!$D338-(2009-K$3)/$C347*Genanskaffelsespriser!$D338*K347)<0,0,(K347*Genanskaffelsespriser!$D338-(2009-K$3)/$C347*Genanskaffelsespriser!$D338*K347))","v":0},{"$f":"IF((L347*Genanskaffelsespriser!$D338-(2009-L$3)/$C347*Genanskaffelsespriser!$D338*L347)<0,0,(L347*Genanskaffelsespriser!$D338-(2009-L$3)/$C347*Genanskaffelsespriser!$D338*L347))","v":0},{"$f":"IF((M347*Genanskaffelsespriser!$D338-(2009-M$3)/$C347*Genanskaffelsespriser!$D338*M347)<0,0,(M347*Genanskaffelsespriser!$D338-(2009-M$3)/$C347*Genanskaffelsespriser!$D338*M347))","v":0},{"$f":"IF((N347*Genanskaffelsespriser!$D338-(2009-N$3)/$C347*Genanskaffelsespriser!$D338*N347)<0,0,(N347*Genanskaffelsespriser!$D338-(2009-N$3)/$C347*Genanskaffelsespriser!$D338*N347))","v":0},{"$f":"IF((O347*Genanskaffelsespriser!$D338-(2009-O$3)/$C347*Genanskaffelsespriser!$D338*O347)<0,0,(O347*Genanskaffelsespriser!$D338-(2009-O$3)/$C347*Genanskaffelsespriser!$D338*O347))","v":0},{"$f":"IF((P347*Genanskaffelsespriser!$D338-(2009-P$3)/$C347*Genanskaffelsespriser!$D338*P347)<0,0,(P347*Genanskaffelsespriser!$D338-(2009-P$3)/$C347*Genanskaffelsespriser!$D338*P347))","v":0},{"$f":"IF((Q347*Genanskaffelsespriser!$D338-(2009-Q$3)/$C347*Genanskaffelsespriser!$D338*Q347)<0,0,(Q347*Genanskaffelsespriser!$D338-(2009-Q$3)/$C347*Genanskaffelsespriser!$D338*Q347))","v":0},{"$f":"IF((R347*Genanskaffelsespriser!$D338-(2009-R$3)/$C347*Genanskaffelsespriser!$D338*R347)<0,0,(R347*Genanskaffelsespriser!$D338-(2009-R$3)/$C347*Genanskaffelsespriser!$D338*R347))","v":0},{"$f":"IF((S347*Genanskaffelsespriser!$D338-(2009-S$3)/$C347*Genanskaffelsespriser!$D338*S347)<0,0,(S347*Genanskaffelsespriser!$D338-(2009-S$3)/$C347*Genanskaffelsespriser!$D338*S347))","v":0},{"$f":"IF((T347*Genanskaffelsespriser!$D338-(2009-T$3)/$C347*Genanskaffelsespriser!$D338*T347)<0,0,(T347*Genanskaffelsespriser!$D338-(2009-T$3)/$C347*Genanskaffelsespriser!$D338*T347))","v":0},{"$f":"IF((U347*Genanskaffelsespriser!$D338-(2009-U$3)/$C347*Genanskaffelsespriser!$D338*U347)<0,0,(U347*Genanskaffelsespriser!$D338-(2009-U$3)/$C347*Genanskaffelsespriser!$D338*U347))","v":0},{"$f":"IF((V347*Genanskaffelsespriser!$D338-(2009-V$3)/$C347*Genanskaffelsespriser!$D338*V347)<0,0,(V347*Genanskaffelsespriser!$D338-(2009-V$3)/$C347*Genanskaffelsespriser!$D338*V347))","v":0},{"$f":"IF((W347*Genanskaffelsespriser!$D338-(2009-W$3)/$C347*Genanskaffelsespriser!$D338*W347)<0,0,(W347*Genanskaffelsespriser!$D338-(2009-W$3)/$C347*Genanskaffelsespriser!$D338*W347))","v":0},{"$f":"IF((X347*Genanskaffelsespriser!$D338-(2009-X$3)/$C347*Genanskaffelsespriser!$D338*X347)<0,0,(X347*Genanskaffelsespriser!$D338-(2009-X$3)/$C347*Genanskaffelsespriser!$D338*X347))","v":0},{"$f":"IF((Y347*Genanskaffelsespriser!$D338-(2009-Y$3)/$C347*Genanskaffelsespriser!$D338*Y347)<0,0,(Y347*Genanskaffelsespriser!$D338-(2009-Y$3)/$C347*Genanskaffelsespriser!$D338*Y347))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA347","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB347","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC347","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD347","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE347","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF347","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG347","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH347","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI347","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ347","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK347","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL347","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM347","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN347","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO347","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP347","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ347","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR347","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS347","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT347","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU347","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B339","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E339","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D348*Genanskaffelsespriser!$D339-(2009-D$3)/$C348*Genanskaffelsespriser!$D339*D348)<0,0,(D348*Genanskaffelsespriser!$D339-(2009-D$3)/$C348*Genanskaffelsespriser!$D339*D348))","v":0},{"$f":"IF((E348*Genanskaffelsespriser!$D339-(2009-E$3)/$C348*Genanskaffelsespriser!$D339*E348)<0,0,(E348*Genanskaffelsespriser!$D339-(2009-E$3)/$C348*Genanskaffelsespriser!$D339*E348))","v":0},{"$f":"IF((F348*Genanskaffelsespriser!$D339-(2009-F$3)/$C348*Genanskaffelsespriser!$D339*F348)<0,0,(F348*Genanskaffelsespriser!$D339-(2009-F$3)/$C348*Genanskaffelsespriser!$D339*F348))","v":0},{"$f":"IF((G348*Genanskaffelsespriser!$D339-(2009-G$3)/$C348*Genanskaffelsespriser!$D339*G348)<0,0,(G348*Genanskaffelsespriser!$D339-(2009-G$3)/$C348*Genanskaffelsespriser!$D339*G348))","v":0},{"$f":"IF((H348*Genanskaffelsespriser!$D339-(2009-H$3)/$C348*Genanskaffelsespriser!$D339*H348)<0,0,(H348*Genanskaffelsespriser!$D339-(2009-H$3)/$C348*Genanskaffelsespriser!$D339*H348))","v":0},{"$f":"IF((I348*Genanskaffelsespriser!$D339-(2009-I$3)/$C348*Genanskaffelsespriser!$D339*I348)<0,0,(I348*Genanskaffelsespriser!$D339-(2009-I$3)/$C348*Genanskaffelsespriser!$D339*I348))","v":0},{"$f":"IF((J348*Genanskaffelsespriser!$D339-(2009-J$3)/$C348*Genanskaffelsespriser!$D339*J348)<0,0,(J348*Genanskaffelsespriser!$D339-(2009-J$3)/$C348*Genanskaffelsespriser!$D339*J348))","v":0},{"$f":"IF((K348*Genanskaffelsespriser!$D339-(2009-K$3)/$C348*Genanskaffelsespriser!$D339*K348)<0,0,(K348*Genanskaffelsespriser!$D339-(2009-K$3)/$C348*Genanskaffelsespriser!$D339*K348))","v":0},{"$f":"IF((L348*Genanskaffelsespriser!$D339-(2009-L$3)/$C348*Genanskaffelsespriser!$D339*L348)<0,0,(L348*Genanskaffelsespriser!$D339-(2009-L$3)/$C348*Genanskaffelsespriser!$D339*L348))","v":0},{"$f":"IF((M348*Genanskaffelsespriser!$D339-(2009-M$3)/$C348*Genanskaffelsespriser!$D339*M348)<0,0,(M348*Genanskaffelsespriser!$D339-(2009-M$3)/$C348*Genanskaffelsespriser!$D339*M348))","v":0},{"$f":"IF((N348*Genanskaffelsespriser!$D339-(2009-N$3)/$C348*Genanskaffelsespriser!$D339*N348)<0,0,(N348*Genanskaffelsespriser!$D339-(2009-N$3)/$C348*Genanskaffelsespriser!$D339*N348))","v":0},{"$f":"IF((O348*Genanskaffelsespriser!$D339-(2009-O$3)/$C348*Genanskaffelsespriser!$D339*O348)<0,0,(O348*Genanskaffelsespriser!$D339-(2009-O$3)/$C348*Genanskaffelsespriser!$D339*O348))","v":0},{"$f":"IF((P348*Genanskaffelsespriser!$D339-(2009-P$3)/$C348*Genanskaffelsespriser!$D339*P348)<0,0,(P348*Genanskaffelsespriser!$D339-(2009-P$3)/$C348*Genanskaffelsespriser!$D339*P348))","v":0},{"$f":"IF((Q348*Genanskaffelsespriser!$D339-(2009-Q$3)/$C348*Genanskaffelsespriser!$D339*Q348)<0,0,(Q348*Genanskaffelsespriser!$D339-(2009-Q$3)/$C348*Genanskaffelsespriser!$D339*Q348))","v":0},{"$f":"IF((R348*Genanskaffelsespriser!$D339-(2009-R$3)/$C348*Genanskaffelsespriser!$D339*R348)<0,0,(R348*Genanskaffelsespriser!$D339-(2009-R$3)/$C348*Genanskaffelsespriser!$D339*R348))","v":0},{"$f":"IF((S348*Genanskaffelsespriser!$D339-(2009-S$3)/$C348*Genanskaffelsespriser!$D339*S348)<0,0,(S348*Genanskaffelsespriser!$D339-(2009-S$3)/$C348*Genanskaffelsespriser!$D339*S348))","v":0},{"$f":"IF((T348*Genanskaffelsespriser!$D339-(2009-T$3)/$C348*Genanskaffelsespriser!$D339*T348)<0,0,(T348*Genanskaffelsespriser!$D339-(2009-T$3)/$C348*Genanskaffelsespriser!$D339*T348))","v":0},{"$f":"IF((U348*Genanskaffelsespriser!$D339-(2009-U$3)/$C348*Genanskaffelsespriser!$D339*U348)<0,0,(U348*Genanskaffelsespriser!$D339-(2009-U$3)/$C348*Genanskaffelsespriser!$D339*U348))","v":0},{"$f":"IF((V348*Genanskaffelsespriser!$D339-(2009-V$3)/$C348*Genanskaffelsespriser!$D339*V348)<0,0,(V348*Genanskaffelsespriser!$D339-(2009-V$3)/$C348*Genanskaffelsespriser!$D339*V348))","v":0},{"$f":"IF((W348*Genanskaffelsespriser!$D339-(2009-W$3)/$C348*Genanskaffelsespriser!$D339*W348)<0,0,(W348*Genanskaffelsespriser!$D339-(2009-W$3)/$C348*Genanskaffelsespriser!$D339*W348))","v":0},{"$f":"IF((X348*Genanskaffelsespriser!$D339-(2009-X$3)/$C348*Genanskaffelsespriser!$D339*X348)<0,0,(X348*Genanskaffelsespriser!$D339-(2009-X$3)/$C348*Genanskaffelsespriser!$D339*X348))","v":0},{"$f":"IF((Y348*Genanskaffelsespriser!$D339-(2009-Y$3)/$C348*Genanskaffelsespriser!$D339*Y348)<0,0,(Y348*Genanskaffelsespriser!$D339-(2009-Y$3)/$C348*Genanskaffelsespriser!$D339*Y348))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA348","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB348","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC348","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD348","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE348","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF348","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG348","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH348","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI348","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ348","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK348","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL348","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM348","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN348","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO348","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP348","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ348","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR348","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS348","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT348","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU348","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B340","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E340","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D349*Genanskaffelsespriser!$D340-(2009-D$3)/($C349+D350)*Genanskaffelsespriser!$D340*D349)<0,0,(D349*Genanskaffelsespriser!$D340-(2009-D$3)/($C349+D350)*Genanskaffelsespriser!$D340*D349))","v":0},{"$f":"IF((E349*Genanskaffelsespriser!$D340-(2009-E$3)/($C349+E350)*Genanskaffelsespriser!$D340*E349)<0,0,(E349*Genanskaffelsespriser!$D340-(2009-E$3)/($C349+E350)*Genanskaffelsespriser!$D340*E349))","v":0},{"$f":"IF((F349*Genanskaffelsespriser!$D340-(2009-F$3)/($C349+F350)*Genanskaffelsespriser!$D340*F349)<0,0,(F349*Genanskaffelsespriser!$D340-(2009-F$3)/($C349+F350)*Genanskaffelsespriser!$D340*F349))","v":0},{"$f":"IF((G349*Genanskaffelsespriser!$D340-(2009-G$3)/($C349+G350)*Genanskaffelsespriser!$D340*G349)<0,0,(G349*Genanskaffelsespriser!$D340-(2009-G$3)/($C349+G350)*Genanskaffelsespriser!$D340*G349))","v":0},{"$f":"IF((H349*Genanskaffelsespriser!$D340-(2009-H$3)/($C349+H350)*Genanskaffelsespriser!$D340*H349)<0,0,(H349*Genanskaffelsespriser!$D340-(2009-H$3)/($C349+H350)*Genanskaffelsespriser!$D340*H349))","v":0},{"$f":"IF((I349*Genanskaffelsespriser!$D340-(2009-I$3)/($C349+I350)*Genanskaffelsespriser!$D340*I349)<0,0,(I349*Genanskaffelsespriser!$D340-(2009-I$3)/($C349+I350)*Genanskaffelsespriser!$D340*I349))","v":0},{"$f":"IF((J349*Genanskaffelsespriser!$D340-(2009-J$3)/($C349+J350)*Genanskaffelsespriser!$D340*J349)<0,0,(J349*Genanskaffelsespriser!$D340-(2009-J$3)/($C349+J350)*Genanskaffelsespriser!$D340*J349))","v":0},{"$f":"IF((K349*Genanskaffelsespriser!$D340-(2009-K$3)/($C349+K350)*Genanskaffelsespriser!$D340*K349)<0,0,(K349*Genanskaffelsespriser!$D340-(2009-K$3)/($C349+K350)*Genanskaffelsespriser!$D340*K349))","v":0},{"$f":"IF((L349*Genanskaffelsespriser!$D340-(2009-L$3)/($C349+L350)*Genanskaffelsespriser!$D340*L349)<0,0,(L349*Genanskaffelsespriser!$D340-(2009-L$3)/($C349+L350)*Genanskaffelsespriser!$D340*L349))","v":0},{"$f":"IF((M349*Genanskaffelsespriser!$D340-(2009-M$3)/($C349+M350)*Genanskaffelsespriser!$D340*M349)<0,0,(M349*Genanskaffelsespriser!$D340-(2009-M$3)/($C349+M350)*Genanskaffelsespriser!$D340*M349))","v":0},{"$f":"IF((N349*Genanskaffelsespriser!$D340-(2009-N$3)/($C349+N350)*Genanskaffelsespriser!$D340*N349)<0,0,(N349*Genanskaffelsespriser!$D340-(2009-N$3)/($C349+N350)*Genanskaffelsespriser!$D340*N349))","v":0},{"$f":"IF((O349*Genanskaffelsespriser!$D340-(2009-O$3)/($C349+O350)*Genanskaffelsespriser!$D340*O349)<0,0,(O349*Genanskaffelsespriser!$D340-(2009-O$3)/($C349+O350)*Genanskaffelsespriser!$D340*O349))","v":0},{"$f":"IF((P349*Genanskaffelsespriser!$D340-(2009-P$3)/($C349+P350)*Genanskaffelsespriser!$D340*P349)<0,0,(P349*Genanskaffelsespriser!$D340-(2009-P$3)/($C349+P350)*Genanskaffelsespriser!$D340*P349))","v":0},{"$f":"IF((Q349*Genanskaffelsespriser!$D340-(2009-Q$3)/($C349+Q350)*Genanskaffelsespriser!$D340*Q349)<0,0,(Q349*Genanskaffelsespriser!$D340-(2009-Q$3)/($C349+Q350)*Genanskaffelsespriser!$D340*Q349))","v":0},{"$f":"IF((R349*Genanskaffelsespriser!$D340-(2009-R$3)/($C349+R350)*Genanskaffelsespriser!$D340*R349)<0,0,(R349*Genanskaffelsespriser!$D340-(2009-R$3)/($C349+R350)*Genanskaffelsespriser!$D340*R349))","v":0},{"$f":"IF((S349*Genanskaffelsespriser!$D340-(2009-S$3)/($C349+S350)*Genanskaffelsespriser!$D340*S349)<0,0,(S349*Genanskaffelsespriser!$D340-(2009-S$3)/($C349+S350)*Genanskaffelsespriser!$D340*S349))","v":0},{"$f":"IF((T349*Genanskaffelsespriser!$D340-(2009-T$3)/($C349+T350)*Genanskaffelsespriser!$D340*T349)<0,0,(T349*Genanskaffelsespriser!$D340-(2009-T$3)/($C349+T350)*Genanskaffelsespriser!$D340*T349))","v":0},{"$f":"IF((U349*Genanskaffelsespriser!$D340-(2009-U$3)/($C349+U350)*Genanskaffelsespriser!$D340*U349)<0,0,(U349*Genanskaffelsespriser!$D340-(2009-U$3)/($C349+U350)*Genanskaffelsespriser!$D340*U349))","v":0},{"$f":"IF((V349*Genanskaffelsespriser!$D340-(2009-V$3)/($C349+V350)*Genanskaffelsespriser!$D340*V349)<0,0,(V349*Genanskaffelsespriser!$D340-(2009-V$3)/($C349+V350)*Genanskaffelsespriser!$D340*V349))","v":0},{"$f":"IF((W349*Genanskaffelsespriser!$D340-(2009-W$3)/($C349+W350)*Genanskaffelsespriser!$D340*W349)<0,0,(W349*Genanskaffelsespriser!$D340-(2009-W$3)/($C349+W350)*Genanskaffelsespriser!$D340*W349))","v":0},{"$f":"IF((X349*Genanskaffelsespriser!$D340-(2009-X$3)/($C349+X350)*Genanskaffelsespriser!$D340*X349)<0,0,(X349*Genanskaffelsespriser!$D340-(2009-X$3)/($C349+X350)*Genanskaffelsespriser!$D340*X349))","v":0},{"$f":"IF((Y349*Genanskaffelsespriser!$D340-(2009-Y$3)/($C349+Y350)*Genanskaffelsespriser!$D340*Y349)<0,0,(Y349*Genanskaffelsespriser!$D340-(2009-Y$3)/($C349+Y350)*Genanskaffelsespriser!$D340*Y349))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA349","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB349","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC349","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD349","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE349","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF349","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG349","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH349","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI349","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ349","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK349","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL349","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM349","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN349","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO349","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP349","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ349","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR349","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS349","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT349","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU349","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B341","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E341","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D351*Genanskaffelsespriser!$D341-(2009-D$3)/$C351*Genanskaffelsespriser!$D341*D351)<0,0,(D351*Genanskaffelsespriser!$D341-(2009-D$3)/$C351*Genanskaffelsespriser!$D341*D351))","v":0},{"$f":"IF((E351*Genanskaffelsespriser!$D341-(2009-E$3)/$C351*Genanskaffelsespriser!$D341*E351)<0,0,(E351*Genanskaffelsespriser!$D341-(2009-E$3)/$C351*Genanskaffelsespriser!$D341*E351))","v":0},{"$f":"IF((F351*Genanskaffelsespriser!$D341-(2009-F$3)/$C351*Genanskaffelsespriser!$D341*F351)<0,0,(F351*Genanskaffelsespriser!$D341-(2009-F$3)/$C351*Genanskaffelsespriser!$D341*F351))","v":0},{"$f":"IF((G351*Genanskaffelsespriser!$D341-(2009-G$3)/$C351*Genanskaffelsespriser!$D341*G351)<0,0,(G351*Genanskaffelsespriser!$D341-(2009-G$3)/$C351*Genanskaffelsespriser!$D341*G351))","v":0},{"$f":"IF((H351*Genanskaffelsespriser!$D341-(2009-H$3)/$C351*Genanskaffelsespriser!$D341*H351)<0,0,(H351*Genanskaffelsespriser!$D341-(2009-H$3)/$C351*Genanskaffelsespriser!$D341*H351))","v":0},{"$f":"IF((I351*Genanskaffelsespriser!$D341-(2009-I$3)/$C351*Genanskaffelsespriser!$D341*I351)<0,0,(I351*Genanskaffelsespriser!$D341-(2009-I$3)/$C351*Genanskaffelsespriser!$D341*I351))","v":0},{"$f":"IF((J351*Genanskaffelsespriser!$D341-(2009-J$3)/$C351*Genanskaffelsespriser!$D341*J351)<0,0,(J351*Genanskaffelsespriser!$D341-(2009-J$3)/$C351*Genanskaffelsespriser!$D341*J351))","v":0},{"$f":"IF((K351*Genanskaffelsespriser!$D341-(2009-K$3)/$C351*Genanskaffelsespriser!$D341*K351)<0,0,(K351*Genanskaffelsespriser!$D341-(2009-K$3)/$C351*Genanskaffelsespriser!$D341*K351))","v":0},{"$f":"IF((L351*Genanskaffelsespriser!$D341-(2009-L$3)/$C351*Genanskaffelsespriser!$D341*L351)<0,0,(L351*Genanskaffelsespriser!$D341-(2009-L$3)/$C351*Genanskaffelsespriser!$D341*L351))","v":0},{"$f":"IF((M351*Genanskaffelsespriser!$D341-(2009-M$3)/$C351*Genanskaffelsespriser!$D341*M351)<0,0,(M351*Genanskaffelsespriser!$D341-(2009-M$3)/$C351*Genanskaffelsespriser!$D341*M351))","v":0},{"$f":"IF((N351*Genanskaffelsespriser!$D341-(2009-N$3)/$C351*Genanskaffelsespriser!$D341*N351)<0,0,(N351*Genanskaffelsespriser!$D341-(2009-N$3)/$C351*Genanskaffelsespriser!$D341*N351))","v":0},{"$f":"IF((O351*Genanskaffelsespriser!$D341-(2009-O$3)/$C351*Genanskaffelsespriser!$D341*O351)<0,0,(O351*Genanskaffelsespriser!$D341-(2009-O$3)/$C351*Genanskaffelsespriser!$D341*O351))","v":0},{"$f":"IF((P351*Genanskaffelsespriser!$D341-(2009-P$3)/$C351*Genanskaffelsespriser!$D341*P351)<0,0,(P351*Genanskaffelsespriser!$D341-(2009-P$3)/$C351*Genanskaffelsespriser!$D341*P351))","v":0},{"$f":"IF((Q351*Genanskaffelsespriser!$D341-(2009-Q$3)/$C351*Genanskaffelsespriser!$D341*Q351)<0,0,(Q351*Genanskaffelsespriser!$D341-(2009-Q$3)/$C351*Genanskaffelsespriser!$D341*Q351))","v":0},{"$f":"IF((R351*Genanskaffelsespriser!$D341-(2009-R$3)/$C351*Genanskaffelsespriser!$D341*R351)<0,0,(R351*Genanskaffelsespriser!$D341-(2009-R$3)/$C351*Genanskaffelsespriser!$D341*R351))","v":0},{"$f":"IF((S351*Genanskaffelsespriser!$D341-(2009-S$3)/$C351*Genanskaffelsespriser!$D341*S351)<0,0,(S351*Genanskaffelsespriser!$D341-(2009-S$3)/$C351*Genanskaffelsespriser!$D341*S351))","v":0},{"$f":"IF((T351*Genanskaffelsespriser!$D341-(2009-T$3)/$C351*Genanskaffelsespriser!$D341*T351)<0,0,(T351*Genanskaffelsespriser!$D341-(2009-T$3)/$C351*Genanskaffelsespriser!$D341*T351))","v":0},{"$f":"IF((U351*Genanskaffelsespriser!$D341-(2009-U$3)/$C351*Genanskaffelsespriser!$D341*U351)<0,0,(U351*Genanskaffelsespriser!$D341-(2009-U$3)/$C351*Genanskaffelsespriser!$D341*U351))","v":0},{"$f":"IF((V351*Genanskaffelsespriser!$D341-(2009-V$3)/$C351*Genanskaffelsespriser!$D341*V351)<0,0,(V351*Genanskaffelsespriser!$D341-(2009-V$3)/$C351*Genanskaffelsespriser!$D341*V351))","v":0},{"$f":"IF((W351*Genanskaffelsespriser!$D341-(2009-W$3)/$C351*Genanskaffelsespriser!$D341*W351)<0,0,(W351*Genanskaffelsespriser!$D341-(2009-W$3)/$C351*Genanskaffelsespriser!$D341*W351))","v":0},{"$f":"IF((X351*Genanskaffelsespriser!$D341-(2009-X$3)/$C351*Genanskaffelsespriser!$D341*X351)<0,0,(X351*Genanskaffelsespriser!$D341-(2009-X$3)/$C351*Genanskaffelsespriser!$D341*X351))","v":0},{"$f":"IF((Y351*Genanskaffelsespriser!$D341-(2009-Y$3)/$C351*Genanskaffelsespriser!$D341*Y351)<0,0,(Y351*Genanskaffelsespriser!$D341-(2009-Y$3)/$C351*Genanskaffelsespriser!$D341*Y351))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA351","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB351","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC351","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD351","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE351","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF351","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG351","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH351","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI351","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ351","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK351","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL351","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM351","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN351","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO351","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP351","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ351","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR351","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS351","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT351","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU351","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B342","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E342","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D352*Genanskaffelsespriser!$D342-(2009-D$3)/$C352*Genanskaffelsespriser!$D342*D352)<0,0,(D352*Genanskaffelsespriser!$D342-(2009-D$3)/$C352*Genanskaffelsespriser!$D342*D352))","v":0},{"$f":"IF((E352*Genanskaffelsespriser!$D342-(2009-E$3)/$C352*Genanskaffelsespriser!$D342*E352)<0,0,(E352*Genanskaffelsespriser!$D342-(2009-E$3)/$C352*Genanskaffelsespriser!$D342*E352))","v":0},{"$f":"IF((F352*Genanskaffelsespriser!$D342-(2009-F$3)/$C352*Genanskaffelsespriser!$D342*F352)<0,0,(F352*Genanskaffelsespriser!$D342-(2009-F$3)/$C352*Genanskaffelsespriser!$D342*F352))","v":0},{"$f":"IF((G352*Genanskaffelsespriser!$D342-(2009-G$3)/$C352*Genanskaffelsespriser!$D342*G352)<0,0,(G352*Genanskaffelsespriser!$D342-(2009-G$3)/$C352*Genanskaffelsespriser!$D342*G352))","v":0},{"$f":"IF((H352*Genanskaffelsespriser!$D342-(2009-H$3)/$C352*Genanskaffelsespriser!$D342*H352)<0,0,(H352*Genanskaffelsespriser!$D342-(2009-H$3)/$C352*Genanskaffelsespriser!$D342*H352))","v":0},{"$f":"IF((I352*Genanskaffelsespriser!$D342-(2009-I$3)/$C352*Genanskaffelsespriser!$D342*I352)<0,0,(I352*Genanskaffelsespriser!$D342-(2009-I$3)/$C352*Genanskaffelsespriser!$D342*I352))","v":0},{"$f":"IF((J352*Genanskaffelsespriser!$D342-(2009-J$3)/$C352*Genanskaffelsespriser!$D342*J352)<0,0,(J352*Genanskaffelsespriser!$D342-(2009-J$3)/$C352*Genanskaffelsespriser!$D342*J352))","v":0},{"$f":"IF((K352*Genanskaffelsespriser!$D342-(2009-K$3)/$C352*Genanskaffelsespriser!$D342*K352)<0,0,(K352*Genanskaffelsespriser!$D342-(2009-K$3)/$C352*Genanskaffelsespriser!$D342*K352))","v":0},{"$f":"IF((L352*Genanskaffelsespriser!$D342-(2009-L$3)/$C352*Genanskaffelsespriser!$D342*L352)<0,0,(L352*Genanskaffelsespriser!$D342-(2009-L$3)/$C352*Genanskaffelsespriser!$D342*L352))","v":0},{"$f":"IF((M352*Genanskaffelsespriser!$D342-(2009-M$3)/$C352*Genanskaffelsespriser!$D342*M352)<0,0,(M352*Genanskaffelsespriser!$D342-(2009-M$3)/$C352*Genanskaffelsespriser!$D342*M352))","v":0},{"$f":"IF((N352*Genanskaffelsespriser!$D342-(2009-N$3)/$C352*Genanskaffelsespriser!$D342*N352)<0,0,(N352*Genanskaffelsespriser!$D342-(2009-N$3)/$C352*Genanskaffelsespriser!$D342*N352))","v":0},{"$f":"IF((O352*Genanskaffelsespriser!$D342-(2009-O$3)/$C352*Genanskaffelsespriser!$D342*O352)<0,0,(O352*Genanskaffelsespriser!$D342-(2009-O$3)/$C352*Genanskaffelsespriser!$D342*O352))","v":0},{"$f":"IF((P352*Genanskaffelsespriser!$D342-(2009-P$3)/$C352*Genanskaffelsespriser!$D342*P352)<0,0,(P352*Genanskaffelsespriser!$D342-(2009-P$3)/$C352*Genanskaffelsespriser!$D342*P352))","v":0},{"$f":"IF((Q352*Genanskaffelsespriser!$D342-(2009-Q$3)/$C352*Genanskaffelsespriser!$D342*Q352)<0,0,(Q352*Genanskaffelsespriser!$D342-(2009-Q$3)/$C352*Genanskaffelsespriser!$D342*Q352))","v":0},{"$f":"IF((R352*Genanskaffelsespriser!$D342-(2009-R$3)/$C352*Genanskaffelsespriser!$D342*R352)<0,0,(R352*Genanskaffelsespriser!$D342-(2009-R$3)/$C352*Genanskaffelsespriser!$D342*R352))","v":0},{"$f":"IF((S352*Genanskaffelsespriser!$D342-(2009-S$3)/$C352*Genanskaffelsespriser!$D342*S352)<0,0,(S352*Genanskaffelsespriser!$D342-(2009-S$3)/$C352*Genanskaffelsespriser!$D342*S352))","v":0},{"$f":"IF((T352*Genanskaffelsespriser!$D342-(2009-T$3)/$C352*Genanskaffelsespriser!$D342*T352)<0,0,(T352*Genanskaffelsespriser!$D342-(2009-T$3)/$C352*Genanskaffelsespriser!$D342*T352))","v":0},{"$f":"IF((U352*Genanskaffelsespriser!$D342-(2009-U$3)/$C352*Genanskaffelsespriser!$D342*U352)<0,0,(U352*Genanskaffelsespriser!$D342-(2009-U$3)/$C352*Genanskaffelsespriser!$D342*U352))","v":0},{"$f":"IF((V352*Genanskaffelsespriser!$D342-(2009-V$3)/$C352*Genanskaffelsespriser!$D342*V352)<0,0,(V352*Genanskaffelsespriser!$D342-(2009-V$3)/$C352*Genanskaffelsespriser!$D342*V352))","v":0},{"$f":"IF((W352*Genanskaffelsespriser!$D342-(2009-W$3)/$C352*Genanskaffelsespriser!$D342*W352)<0,0,(W352*Genanskaffelsespriser!$D342-(2009-W$3)/$C352*Genanskaffelsespriser!$D342*W352))","v":0},{"$f":"IF((X352*Genanskaffelsespriser!$D342-(2009-X$3)/$C352*Genanskaffelsespriser!$D342*X352)<0,0,(X352*Genanskaffelsespriser!$D342-(2009-X$3)/$C352*Genanskaffelsespriser!$D342*X352))","v":0},{"$f":"IF((Y352*Genanskaffelsespriser!$D342-(2009-Y$3)/$C352*Genanskaffelsespriser!$D342*Y352)<0,0,(Y352*Genanskaffelsespriser!$D342-(2009-Y$3)/$C352*Genanskaffelsespriser!$D342*Y352))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA352","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB352","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC352","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD352","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE352","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF352","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG352","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH352","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI352","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ352","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK352","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL352","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM352","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN352","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO352","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP352","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ352","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR352","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS352","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT352","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU352","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forsinkelsesbassiner - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW354:AW371)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT354:BT371)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ354:CQ371)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B344","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E344","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D354*Genanskaffelsespriser!$D344-(2009-D$3)/($C354+D355)*Genanskaffelsespriser!$D344*D354)<0,0,(D354*Genanskaffelsespriser!$D344-(2009-D$3)/($C354+D355)*Genanskaffelsespriser!$D344*D354))","v":0},{"$f":"IF((E354*Genanskaffelsespriser!$D344-(2009-E$3)/($C354+E355)*Genanskaffelsespriser!$D344*E354)<0,0,(E354*Genanskaffelsespriser!$D344-(2009-E$3)/($C354+E355)*Genanskaffelsespriser!$D344*E354))","v":0},{"$f":"IF((F354*Genanskaffelsespriser!$D344-(2009-F$3)/($C354+F355)*Genanskaffelsespriser!$D344*F354)<0,0,(F354*Genanskaffelsespriser!$D344-(2009-F$3)/($C354+F355)*Genanskaffelsespriser!$D344*F354))","v":0},{"$f":"IF((G354*Genanskaffelsespriser!$D344-(2009-G$3)/($C354+G355)*Genanskaffelsespriser!$D344*G354)<0,0,(G354*Genanskaffelsespriser!$D344-(2009-G$3)/($C354+G355)*Genanskaffelsespriser!$D344*G354))","v":0},{"$f":"IF((H354*Genanskaffelsespriser!$D344-(2009-H$3)/($C354+H355)*Genanskaffelsespriser!$D344*H354)<0,0,(H354*Genanskaffelsespriser!$D344-(2009-H$3)/($C354+H355)*Genanskaffelsespriser!$D344*H354))","v":0},{"$f":"IF((I354*Genanskaffelsespriser!$D344-(2009-I$3)/($C354+I355)*Genanskaffelsespriser!$D344*I354)<0,0,(I354*Genanskaffelsespriser!$D344-(2009-I$3)/($C354+I355)*Genanskaffelsespriser!$D344*I354))","v":0},{"$f":"IF((J354*Genanskaffelsespriser!$D344-(2009-J$3)/($C354+J355)*Genanskaffelsespriser!$D344*J354)<0,0,(J354*Genanskaffelsespriser!$D344-(2009-J$3)/($C354+J355)*Genanskaffelsespriser!$D344*J354))","v":0},{"$f":"IF((K354*Genanskaffelsespriser!$D344-(2009-K$3)/($C354+K355)*Genanskaffelsespriser!$D344*K354)<0,0,(K354*Genanskaffelsespriser!$D344-(2009-K$3)/($C354+K355)*Genanskaffelsespriser!$D344*K354))","v":0},{"$f":"IF((L354*Genanskaffelsespriser!$D344-(2009-L$3)/($C354+L355)*Genanskaffelsespriser!$D344*L354)<0,0,(L354*Genanskaffelsespriser!$D344-(2009-L$3)/($C354+L355)*Genanskaffelsespriser!$D344*L354))","v":0},{"$f":"IF((M354*Genanskaffelsespriser!$D344-(2009-M$3)/($C354+M355)*Genanskaffelsespriser!$D344*M354)<0,0,(M354*Genanskaffelsespriser!$D344-(2009-M$3)/($C354+M355)*Genanskaffelsespriser!$D344*M354))","v":0},{"$f":"IF((N354*Genanskaffelsespriser!$D344-(2009-N$3)/($C354+N355)*Genanskaffelsespriser!$D344*N354)<0,0,(N354*Genanskaffelsespriser!$D344-(2009-N$3)/($C354+N355)*Genanskaffelsespriser!$D344*N354))","v":0},{"$f":"IF((O354*Genanskaffelsespriser!$D344-(2009-O$3)/($C354+O355)*Genanskaffelsespriser!$D344*O354)<0,0,(O354*Genanskaffelsespriser!$D344-(2009-O$3)/($C354+O355)*Genanskaffelsespriser!$D344*O354))","v":0},{"$f":"IF((P354*Genanskaffelsespriser!$D344-(2009-P$3)/($C354+P355)*Genanskaffelsespriser!$D344*P354)<0,0,(P354*Genanskaffelsespriser!$D344-(2009-P$3)/($C354+P355)*Genanskaffelsespriser!$D344*P354))","v":0},{"$f":"IF((Q354*Genanskaffelsespriser!$D344-(2009-Q$3)/($C354+Q355)*Genanskaffelsespriser!$D344*Q354)<0,0,(Q354*Genanskaffelsespriser!$D344-(2009-Q$3)/($C354+Q355)*Genanskaffelsespriser!$D344*Q354))","v":0},{"$f":"IF((R354*Genanskaffelsespriser!$D344-(2009-R$3)/($C354+R355)*Genanskaffelsespriser!$D344*R354)<0,0,(R354*Genanskaffelsespriser!$D344-(2009-R$3)/($C354+R355)*Genanskaffelsespriser!$D344*R354))","v":0},{"$f":"IF((S354*Genanskaffelsespriser!$D344-(2009-S$3)/($C354+S355)*Genanskaffelsespriser!$D344*S354)<0,0,(S354*Genanskaffelsespriser!$D344-(2009-S$3)/($C354+S355)*Genanskaffelsespriser!$D344*S354))","v":0},{"$f":"IF((T354*Genanskaffelsespriser!$D344-(2009-T$3)/($C354+T355)*Genanskaffelsespriser!$D344*T354)<0,0,(T354*Genanskaffelsespriser!$D344-(2009-T$3)/($C354+T355)*Genanskaffelsespriser!$D344*T354))","v":0},{"$f":"IF((U354*Genanskaffelsespriser!$D344-(2009-U$3)/($C354+U355)*Genanskaffelsespriser!$D344*U354)<0,0,(U354*Genanskaffelsespriser!$D344-(2009-U$3)/($C354+U355)*Genanskaffelsespriser!$D344*U354))","v":0},{"$f":"IF((V354*Genanskaffelsespriser!$D344-(2009-V$3)/($C354+V355)*Genanskaffelsespriser!$D344*V354)<0,0,(V354*Genanskaffelsespriser!$D344-(2009-V$3)/($C354+V355)*Genanskaffelsespriser!$D344*V354))","v":0},{"$f":"IF((W354*Genanskaffelsespriser!$D344-(2009-W$3)/($C354+W355)*Genanskaffelsespriser!$D344*W354)<0,0,(W354*Genanskaffelsespriser!$D344-(2009-W$3)/($C354+W355)*Genanskaffelsespriser!$D344*W354))","v":0},{"$f":"IF((X354*Genanskaffelsespriser!$D344-(2009-X$3)/($C354+X355)*Genanskaffelsespriser!$D344*X354)<0,0,(X354*Genanskaffelsespriser!$D344-(2009-X$3)/($C354+X355)*Genanskaffelsespriser!$D344*X354))","v":0},{"$f":"IF((Y354*Genanskaffelsespriser!$D344-(2009-Y$3)/($C354+Y355)*Genanskaffelsespriser!$D344*Y354)<0,0,(Y354*Genanskaffelsespriser!$D344-(2009-Y$3)/($C354+Y355)*Genanskaffelsespriser!$D344*Y354))","v":0},{"$f":"+SUM(AA354:AV354)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA354","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB354","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC354","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD354","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE354","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF354","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG354","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH354","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI354","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ354","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK354","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL354","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM354","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN354","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO354","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP354","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ354","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR354","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS354","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT354","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU354","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV354","v":0},{"$f":"+SUM(AX354:BS354)","v":0},{"$f":"(AA354+AX354)/2","v":0},{"$f":"(AB354+AY354)/2","v":0},{"$f":"(AC354+AZ354)/2","v":0},{"$f":"(AD354+BA354)/2","v":0},{"$f":"(AE354+BB354)/2","v":0},{"$f":"(AF354+BC354)/2","v":0},{"$f":"(AG354+BD354)/2","v":0},{"$f":"(AH354+BE354)/2","v":0},{"$f":"(AI354+BF354)/2","v":0},{"$f":"(AJ354+BG354)/2","v":0},{"$f":"(AK354+BH354)/2","v":0},{"$f":"(AL354+BI354)/2","v":0},{"$f":"(AM354+BJ354)/2","v":0},{"$f":"(AN354+BK354)/2","v":0},{"$f":"(AO354+BL354)/2","v":0},{"$f":"(AP354+BM354)/2","v":0},{"$f":"(AQ354+BN354)/2","v":0},{"$f":"(AR354+BO354)/2","v":0},{"$f":"(AS354+BP354)/2","v":0},{"$f":"(AT354+BQ354)/2","v":0},{"$f":"(AU354+BR354)/2","v":0},{"$f":"(AV354+BS354)/2","v":0},{"$f":"+AVERAGE(AW354,BT354)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B345","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E345","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D356*Genanskaffelsespriser!$D345-(2009-D$3)/($C356+D357)*Genanskaffelsespriser!$D345*D356)<0,0,(D356*Genanskaffelsespriser!$D345-(2009-D$3)/($C356+D357)*Genanskaffelsespriser!$D345*D356))","v":0},{"$f":"IF((E356*Genanskaffelsespriser!$D345-(2009-E$3)/($C356+E357)*Genanskaffelsespriser!$D345*E356)<0,0,(E356*Genanskaffelsespriser!$D345-(2009-E$3)/($C356+E357)*Genanskaffelsespriser!$D345*E356))","v":0},{"$f":"IF((F356*Genanskaffelsespriser!$D345-(2009-F$3)/($C356+F357)*Genanskaffelsespriser!$D345*F356)<0,0,(F356*Genanskaffelsespriser!$D345-(2009-F$3)/($C356+F357)*Genanskaffelsespriser!$D345*F356))","v":0},{"$f":"IF((G356*Genanskaffelsespriser!$D345-(2009-G$3)/($C356+G357)*Genanskaffelsespriser!$D345*G356)<0,0,(G356*Genanskaffelsespriser!$D345-(2009-G$3)/($C356+G357)*Genanskaffelsespriser!$D345*G356))","v":0},{"$f":"IF((H356*Genanskaffelsespriser!$D345-(2009-H$3)/($C356+H357)*Genanskaffelsespriser!$D345*H356)<0,0,(H356*Genanskaffelsespriser!$D345-(2009-H$3)/($C356+H357)*Genanskaffelsespriser!$D345*H356))","v":0},{"$f":"IF((I356*Genanskaffelsespriser!$D345-(2009-I$3)/($C356+I357)*Genanskaffelsespriser!$D345*I356)<0,0,(I356*Genanskaffelsespriser!$D345-(2009-I$3)/($C356+I357)*Genanskaffelsespriser!$D345*I356))","v":0},{"$f":"IF((J356*Genanskaffelsespriser!$D345-(2009-J$3)/($C356+J357)*Genanskaffelsespriser!$D345*J356)<0,0,(J356*Genanskaffelsespriser!$D345-(2009-J$3)/($C356+J357)*Genanskaffelsespriser!$D345*J356))","v":0},{"$f":"IF((K356*Genanskaffelsespriser!$D345-(2009-K$3)/($C356+K357)*Genanskaffelsespriser!$D345*K356)<0,0,(K356*Genanskaffelsespriser!$D345-(2009-K$3)/($C356+K357)*Genanskaffelsespriser!$D345*K356))","v":0},{"$f":"IF((L356*Genanskaffelsespriser!$D345-(2009-L$3)/($C356+L357)*Genanskaffelsespriser!$D345*L356)<0,0,(L356*Genanskaffelsespriser!$D345-(2009-L$3)/($C356+L357)*Genanskaffelsespriser!$D345*L356))","v":0},{"$f":"IF((M356*Genanskaffelsespriser!$D345-(2009-M$3)/($C356+M357)*Genanskaffelsespriser!$D345*M356)<0,0,(M356*Genanskaffelsespriser!$D345-(2009-M$3)/($C356+M357)*Genanskaffelsespriser!$D345*M356))","v":0},{"$f":"IF((N356*Genanskaffelsespriser!$D345-(2009-N$3)/($C356+N357)*Genanskaffelsespriser!$D345*N356)<0,0,(N356*Genanskaffelsespriser!$D345-(2009-N$3)/($C356+N357)*Genanskaffelsespriser!$D345*N356))","v":0},{"$f":"IF((O356*Genanskaffelsespriser!$D345-(2009-O$3)/($C356+O357)*Genanskaffelsespriser!$D345*O356)<0,0,(O356*Genanskaffelsespriser!$D345-(2009-O$3)/($C356+O357)*Genanskaffelsespriser!$D345*O356))","v":0},{"$f":"IF((P356*Genanskaffelsespriser!$D345-(2009-P$3)/($C356+P357)*Genanskaffelsespriser!$D345*P356)<0,0,(P356*Genanskaffelsespriser!$D345-(2009-P$3)/($C356+P357)*Genanskaffelsespriser!$D345*P356))","v":0},{"$f":"IF((Q356*Genanskaffelsespriser!$D345-(2009-Q$3)/($C356+Q357)*Genanskaffelsespriser!$D345*Q356)<0,0,(Q356*Genanskaffelsespriser!$D345-(2009-Q$3)/($C356+Q357)*Genanskaffelsespriser!$D345*Q356))","v":0},{"$f":"IF((R356*Genanskaffelsespriser!$D345-(2009-R$3)/($C356+R357)*Genanskaffelsespriser!$D345*R356)<0,0,(R356*Genanskaffelsespriser!$D345-(2009-R$3)/($C356+R357)*Genanskaffelsespriser!$D345*R356))","v":0},{"$f":"IF((S356*Genanskaffelsespriser!$D345-(2009-S$3)/($C356+S357)*Genanskaffelsespriser!$D345*S356)<0,0,(S356*Genanskaffelsespriser!$D345-(2009-S$3)/($C356+S357)*Genanskaffelsespriser!$D345*S356))","v":0},{"$f":"IF((T356*Genanskaffelsespriser!$D345-(2009-T$3)/($C356+T357)*Genanskaffelsespriser!$D345*T356)<0,0,(T356*Genanskaffelsespriser!$D345-(2009-T$3)/($C356+T357)*Genanskaffelsespriser!$D345*T356))","v":0},{"$f":"IF((U356*Genanskaffelsespriser!$D345-(2009-U$3)/($C356+U357)*Genanskaffelsespriser!$D345*U356)<0,0,(U356*Genanskaffelsespriser!$D345-(2009-U$3)/($C356+U357)*Genanskaffelsespriser!$D345*U356))","v":0},{"$f":"IF((V356*Genanskaffelsespriser!$D345-(2009-V$3)/($C356+V357)*Genanskaffelsespriser!$D345*V356)<0,0,(V356*Genanskaffelsespriser!$D345-(2009-V$3)/($C356+V357)*Genanskaffelsespriser!$D345*V356))","v":0},{"$f":"IF((W356*Genanskaffelsespriser!$D345-(2009-W$3)/($C356+W357)*Genanskaffelsespriser!$D345*W356)<0,0,(W356*Genanskaffelsespriser!$D345-(2009-W$3)/($C356+W357)*Genanskaffelsespriser!$D345*W356))","v":0},{"$f":"IF((X356*Genanskaffelsespriser!$D345-(2009-X$3)/($C356+X357)*Genanskaffelsespriser!$D345*X356)<0,0,(X356*Genanskaffelsespriser!$D345-(2009-X$3)/($C356+X357)*Genanskaffelsespriser!$D345*X356))","v":0},{"$f":"IF((Y356*Genanskaffelsespriser!$D345-(2009-Y$3)/($C356+Y357)*Genanskaffelsespriser!$D345*Y356)<0,0,(Y356*Genanskaffelsespriser!$D345-(2009-Y$3)/($C356+Y357)*Genanskaffelsespriser!$D345*Y356))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA356","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB356","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC356","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD356","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE356","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF356","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG356","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH356","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI356","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ356","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK356","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL356","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM356","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN356","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO356","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP356","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ356","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR356","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS356","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT356","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU356","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B346","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E346","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D358*Genanskaffelsespriser!$D346-(2009-D$3)/$C358*Genanskaffelsespriser!$D346*D358)<0,0,(D358*Genanskaffelsespriser!$D346-(2009-D$3)/$C358*Genanskaffelsespriser!$D346*D358))","v":0},{"$f":"IF((E358*Genanskaffelsespriser!$D346-(2009-E$3)/$C358*Genanskaffelsespriser!$D346*E358)<0,0,(E358*Genanskaffelsespriser!$D346-(2009-E$3)/$C358*Genanskaffelsespriser!$D346*E358))","v":0},{"$f":"IF((F358*Genanskaffelsespriser!$D346-(2009-F$3)/$C358*Genanskaffelsespriser!$D346*F358)<0,0,(F358*Genanskaffelsespriser!$D346-(2009-F$3)/$C358*Genanskaffelsespriser!$D346*F358))","v":0},{"$f":"IF((G358*Genanskaffelsespriser!$D346-(2009-G$3)/$C358*Genanskaffelsespriser!$D346*G358)<0,0,(G358*Genanskaffelsespriser!$D346-(2009-G$3)/$C358*Genanskaffelsespriser!$D346*G358))","v":0},{"$f":"IF((H358*Genanskaffelsespriser!$D346-(2009-H$3)/$C358*Genanskaffelsespriser!$D346*H358)<0,0,(H358*Genanskaffelsespriser!$D346-(2009-H$3)/$C358*Genanskaffelsespriser!$D346*H358))","v":0},{"$f":"IF((I358*Genanskaffelsespriser!$D346-(2009-I$3)/$C358*Genanskaffelsespriser!$D346*I358)<0,0,(I358*Genanskaffelsespriser!$D346-(2009-I$3)/$C358*Genanskaffelsespriser!$D346*I358))","v":0},{"$f":"IF((J358*Genanskaffelsespriser!$D346-(2009-J$3)/$C358*Genanskaffelsespriser!$D346*J358)<0,0,(J358*Genanskaffelsespriser!$D346-(2009-J$3)/$C358*Genanskaffelsespriser!$D346*J358))","v":0},{"$f":"IF((K358*Genanskaffelsespriser!$D346-(2009-K$3)/$C358*Genanskaffelsespriser!$D346*K358)<0,0,(K358*Genanskaffelsespriser!$D346-(2009-K$3)/$C358*Genanskaffelsespriser!$D346*K358))","v":0},{"$f":"IF((L358*Genanskaffelsespriser!$D346-(2009-L$3)/$C358*Genanskaffelsespriser!$D346*L358)<0,0,(L358*Genanskaffelsespriser!$D346-(2009-L$3)/$C358*Genanskaffelsespriser!$D346*L358))","v":0},{"$f":"IF((M358*Genanskaffelsespriser!$D346-(2009-M$3)/$C358*Genanskaffelsespriser!$D346*M358)<0,0,(M358*Genanskaffelsespriser!$D346-(2009-M$3)/$C358*Genanskaffelsespriser!$D346*M358))","v":0},{"$f":"IF((N358*Genanskaffelsespriser!$D346-(2009-N$3)/$C358*Genanskaffelsespriser!$D346*N358)<0,0,(N358*Genanskaffelsespriser!$D346-(2009-N$3)/$C358*Genanskaffelsespriser!$D346*N358))","v":0},{"$f":"IF((O358*Genanskaffelsespriser!$D346-(2009-O$3)/$C358*Genanskaffelsespriser!$D346*O358)<0,0,(O358*Genanskaffelsespriser!$D346-(2009-O$3)/$C358*Genanskaffelsespriser!$D346*O358))","v":0},{"$f":"IF((P358*Genanskaffelsespriser!$D346-(2009-P$3)/$C358*Genanskaffelsespriser!$D346*P358)<0,0,(P358*Genanskaffelsespriser!$D346-(2009-P$3)/$C358*Genanskaffelsespriser!$D346*P358))","v":0},{"$f":"IF((Q358*Genanskaffelsespriser!$D346-(2009-Q$3)/$C358*Genanskaffelsespriser!$D346*Q358)<0,0,(Q358*Genanskaffelsespriser!$D346-(2009-Q$3)/$C358*Genanskaffelsespriser!$D346*Q358))","v":0},{"$f":"IF((R358*Genanskaffelsespriser!$D346-(2009-R$3)/$C358*Genanskaffelsespriser!$D346*R358)<0,0,(R358*Genanskaffelsespriser!$D346-(2009-R$3)/$C358*Genanskaffelsespriser!$D346*R358))","v":0},{"$f":"IF((S358*Genanskaffelsespriser!$D346-(2009-S$3)/$C358*Genanskaffelsespriser!$D346*S358)<0,0,(S358*Genanskaffelsespriser!$D346-(2009-S$3)/$C358*Genanskaffelsespriser!$D346*S358))","v":0},{"$f":"IF((T358*Genanskaffelsespriser!$D346-(2009-T$3)/$C358*Genanskaffelsespriser!$D346*T358)<0,0,(T358*Genanskaffelsespriser!$D346-(2009-T$3)/$C358*Genanskaffelsespriser!$D346*T358))","v":0},{"$f":"IF((U358*Genanskaffelsespriser!$D346-(2009-U$3)/$C358*Genanskaffelsespriser!$D346*U358)<0,0,(U358*Genanskaffelsespriser!$D346-(2009-U$3)/$C358*Genanskaffelsespriser!$D346*U358))","v":0},{"$f":"IF((V358*Genanskaffelsespriser!$D346-(2009-V$3)/$C358*Genanskaffelsespriser!$D346*V358)<0,0,(V358*Genanskaffelsespriser!$D346-(2009-V$3)/$C358*Genanskaffelsespriser!$D346*V358))","v":0},{"$f":"IF((W358*Genanskaffelsespriser!$D346-(2009-W$3)/$C358*Genanskaffelsespriser!$D346*W358)<0,0,(W358*Genanskaffelsespriser!$D346-(2009-W$3)/$C358*Genanskaffelsespriser!$D346*W358))","v":0},{"$f":"IF((X358*Genanskaffelsespriser!$D346-(2009-X$3)/$C358*Genanskaffelsespriser!$D346*X358)<0,0,(X358*Genanskaffelsespriser!$D346-(2009-X$3)/$C358*Genanskaffelsespriser!$D346*X358))","v":0},{"$f":"IF((Y358*Genanskaffelsespriser!$D346-(2009-Y$3)/$C358*Genanskaffelsespriser!$D346*Y358)<0,0,(Y358*Genanskaffelsespriser!$D346-(2009-Y$3)/$C358*Genanskaffelsespriser!$D346*Y358))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA358","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB358","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC358","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD358","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE358","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF358","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG358","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH358","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI358","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ358","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK358","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL358","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM358","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN358","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO358","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP358","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ358","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR358","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS358","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT358","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU358","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B347","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E347","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D359*Genanskaffelsespriser!$D347-(2009-D$3)/$C359*Genanskaffelsespriser!$D347*D359)<0,0,(D359*Genanskaffelsespriser!$D347-(2009-D$3)/$C359*Genanskaffelsespriser!$D347*D359))","v":0},{"$f":"IF((E359*Genanskaffelsespriser!$D347-(2009-E$3)/$C359*Genanskaffelsespriser!$D347*E359)<0,0,(E359*Genanskaffelsespriser!$D347-(2009-E$3)/$C359*Genanskaffelsespriser!$D347*E359))","v":0},{"$f":"IF((F359*Genanskaffelsespriser!$D347-(2009-F$3)/$C359*Genanskaffelsespriser!$D347*F359)<0,0,(F359*Genanskaffelsespriser!$D347-(2009-F$3)/$C359*Genanskaffelsespriser!$D347*F359))","v":0},{"$f":"IF((G359*Genanskaffelsespriser!$D347-(2009-G$3)/$C359*Genanskaffelsespriser!$D347*G359)<0,0,(G359*Genanskaffelsespriser!$D347-(2009-G$3)/$C359*Genanskaffelsespriser!$D347*G359))","v":0},{"$f":"IF((H359*Genanskaffelsespriser!$D347-(2009-H$3)/$C359*Genanskaffelsespriser!$D347*H359)<0,0,(H359*Genanskaffelsespriser!$D347-(2009-H$3)/$C359*Genanskaffelsespriser!$D347*H359))","v":0},{"$f":"IF((I359*Genanskaffelsespriser!$D347-(2009-I$3)/$C359*Genanskaffelsespriser!$D347*I359)<0,0,(I359*Genanskaffelsespriser!$D347-(2009-I$3)/$C359*Genanskaffelsespriser!$D347*I359))","v":0},{"$f":"IF((J359*Genanskaffelsespriser!$D347-(2009-J$3)/$C359*Genanskaffelsespriser!$D347*J359)<0,0,(J359*Genanskaffelsespriser!$D347-(2009-J$3)/$C359*Genanskaffelsespriser!$D347*J359))","v":0},{"$f":"IF((K359*Genanskaffelsespriser!$D347-(2009-K$3)/$C359*Genanskaffelsespriser!$D347*K359)<0,0,(K359*Genanskaffelsespriser!$D347-(2009-K$3)/$C359*Genanskaffelsespriser!$D347*K359))","v":0},{"$f":"IF((L359*Genanskaffelsespriser!$D347-(2009-L$3)/$C359*Genanskaffelsespriser!$D347*L359)<0,0,(L359*Genanskaffelsespriser!$D347-(2009-L$3)/$C359*Genanskaffelsespriser!$D347*L359))","v":0},{"$f":"IF((M359*Genanskaffelsespriser!$D347-(2009-M$3)/$C359*Genanskaffelsespriser!$D347*M359)<0,0,(M359*Genanskaffelsespriser!$D347-(2009-M$3)/$C359*Genanskaffelsespriser!$D347*M359))","v":0},{"$f":"IF((N359*Genanskaffelsespriser!$D347-(2009-N$3)/$C359*Genanskaffelsespriser!$D347*N359)<0,0,(N359*Genanskaffelsespriser!$D347-(2009-N$3)/$C359*Genanskaffelsespriser!$D347*N359))","v":0},{"$f":"IF((O359*Genanskaffelsespriser!$D347-(2009-O$3)/$C359*Genanskaffelsespriser!$D347*O359)<0,0,(O359*Genanskaffelsespriser!$D347-(2009-O$3)/$C359*Genanskaffelsespriser!$D347*O359))","v":0},{"$f":"IF((P359*Genanskaffelsespriser!$D347-(2009-P$3)/$C359*Genanskaffelsespriser!$D347*P359)<0,0,(P359*Genanskaffelsespriser!$D347-(2009-P$3)/$C359*Genanskaffelsespriser!$D347*P359))","v":0},{"$f":"IF((Q359*Genanskaffelsespriser!$D347-(2009-Q$3)/$C359*Genanskaffelsespriser!$D347*Q359)<0,0,(Q359*Genanskaffelsespriser!$D347-(2009-Q$3)/$C359*Genanskaffelsespriser!$D347*Q359))","v":0},{"$f":"IF((R359*Genanskaffelsespriser!$D347-(2009-R$3)/$C359*Genanskaffelsespriser!$D347*R359)<0,0,(R359*Genanskaffelsespriser!$D347-(2009-R$3)/$C359*Genanskaffelsespriser!$D347*R359))","v":0},{"$f":"IF((S359*Genanskaffelsespriser!$D347-(2009-S$3)/$C359*Genanskaffelsespriser!$D347*S359)<0,0,(S359*Genanskaffelsespriser!$D347-(2009-S$3)/$C359*Genanskaffelsespriser!$D347*S359))","v":0},{"$f":"IF((T359*Genanskaffelsespriser!$D347-(2009-T$3)/$C359*Genanskaffelsespriser!$D347*T359)<0,0,(T359*Genanskaffelsespriser!$D347-(2009-T$3)/$C359*Genanskaffelsespriser!$D347*T359))","v":0},{"$f":"IF((U359*Genanskaffelsespriser!$D347-(2009-U$3)/$C359*Genanskaffelsespriser!$D347*U359)<0,0,(U359*Genanskaffelsespriser!$D347-(2009-U$3)/$C359*Genanskaffelsespriser!$D347*U359))","v":0},{"$f":"IF((V359*Genanskaffelsespriser!$D347-(2009-V$3)/$C359*Genanskaffelsespriser!$D347*V359)<0,0,(V359*Genanskaffelsespriser!$D347-(2009-V$3)/$C359*Genanskaffelsespriser!$D347*V359))","v":0},{"$f":"IF((W359*Genanskaffelsespriser!$D347-(2009-W$3)/$C359*Genanskaffelsespriser!$D347*W359)<0,0,(W359*Genanskaffelsespriser!$D347-(2009-W$3)/$C359*Genanskaffelsespriser!$D347*W359))","v":0},{"$f":"IF((X359*Genanskaffelsespriser!$D347-(2009-X$3)/$C359*Genanskaffelsespriser!$D347*X359)<0,0,(X359*Genanskaffelsespriser!$D347-(2009-X$3)/$C359*Genanskaffelsespriser!$D347*X359))","v":0},{"$f":"IF((Y359*Genanskaffelsespriser!$D347-(2009-Y$3)/$C359*Genanskaffelsespriser!$D347*Y359)<0,0,(Y359*Genanskaffelsespriser!$D347-(2009-Y$3)/$C359*Genanskaffelsespriser!$D347*Y359))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA359","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB359","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC359","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD359","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE359","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF359","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG359","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH359","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI359","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ359","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK359","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL359","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM359","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN359","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO359","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP359","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ359","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR359","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS359","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT359","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU359","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B348","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E348","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D360*Genanskaffelsespriser!$D348-(2009-D$3)/($C360+D361)*Genanskaffelsespriser!$D348*D360)<0,0,(D360*Genanskaffelsespriser!$D348-(2009-D$3)/($C360+D361)*Genanskaffelsespriser!$D348*D360))","v":0},{"$f":"IF((E360*Genanskaffelsespriser!$D348-(2009-E$3)/($C360+E361)*Genanskaffelsespriser!$D348*E360)<0,0,(E360*Genanskaffelsespriser!$D348-(2009-E$3)/($C360+E361)*Genanskaffelsespriser!$D348*E360))","v":0},{"$f":"IF((F360*Genanskaffelsespriser!$D348-(2009-F$3)/($C360+F361)*Genanskaffelsespriser!$D348*F360)<0,0,(F360*Genanskaffelsespriser!$D348-(2009-F$3)/($C360+F361)*Genanskaffelsespriser!$D348*F360))","v":0},{"$f":"IF((G360*Genanskaffelsespriser!$D348-(2009-G$3)/($C360+G361)*Genanskaffelsespriser!$D348*G360)<0,0,(G360*Genanskaffelsespriser!$D348-(2009-G$3)/($C360+G361)*Genanskaffelsespriser!$D348*G360))","v":0},{"$f":"IF((H360*Genanskaffelsespriser!$D348-(2009-H$3)/($C360+H361)*Genanskaffelsespriser!$D348*H360)<0,0,(H360*Genanskaffelsespriser!$D348-(2009-H$3)/($C360+H361)*Genanskaffelsespriser!$D348*H360))","v":0},{"$f":"IF((I360*Genanskaffelsespriser!$D348-(2009-I$3)/($C360+I361)*Genanskaffelsespriser!$D348*I360)<0,0,(I360*Genanskaffelsespriser!$D348-(2009-I$3)/($C360+I361)*Genanskaffelsespriser!$D348*I360))","v":0},{"$f":"IF((J360*Genanskaffelsespriser!$D348-(2009-J$3)/($C360+J361)*Genanskaffelsespriser!$D348*J360)<0,0,(J360*Genanskaffelsespriser!$D348-(2009-J$3)/($C360+J361)*Genanskaffelsespriser!$D348*J360))","v":0},{"$f":"IF((K360*Genanskaffelsespriser!$D348-(2009-K$3)/($C360+K361)*Genanskaffelsespriser!$D348*K360)<0,0,(K360*Genanskaffelsespriser!$D348-(2009-K$3)/($C360+K361)*Genanskaffelsespriser!$D348*K360))","v":0},{"$f":"IF((L360*Genanskaffelsespriser!$D348-(2009-L$3)/($C360+L361)*Genanskaffelsespriser!$D348*L360)<0,0,(L360*Genanskaffelsespriser!$D348-(2009-L$3)/($C360+L361)*Genanskaffelsespriser!$D348*L360))","v":0},{"$f":"IF((M360*Genanskaffelsespriser!$D348-(2009-M$3)/($C360+M361)*Genanskaffelsespriser!$D348*M360)<0,0,(M360*Genanskaffelsespriser!$D348-(2009-M$3)/($C360+M361)*Genanskaffelsespriser!$D348*M360))","v":0},{"$f":"IF((N360*Genanskaffelsespriser!$D348-(2009-N$3)/($C360+N361)*Genanskaffelsespriser!$D348*N360)<0,0,(N360*Genanskaffelsespriser!$D348-(2009-N$3)/($C360+N361)*Genanskaffelsespriser!$D348*N360))","v":0},{"$f":"IF((O360*Genanskaffelsespriser!$D348-(2009-O$3)/($C360+O361)*Genanskaffelsespriser!$D348*O360)<0,0,(O360*Genanskaffelsespriser!$D348-(2009-O$3)/($C360+O361)*Genanskaffelsespriser!$D348*O360))","v":0},{"$f":"IF((P360*Genanskaffelsespriser!$D348-(2009-P$3)/($C360+P361)*Genanskaffelsespriser!$D348*P360)<0,0,(P360*Genanskaffelsespriser!$D348-(2009-P$3)/($C360+P361)*Genanskaffelsespriser!$D348*P360))","v":0},{"$f":"IF((Q360*Genanskaffelsespriser!$D348-(2009-Q$3)/($C360+Q361)*Genanskaffelsespriser!$D348*Q360)<0,0,(Q360*Genanskaffelsespriser!$D348-(2009-Q$3)/($C360+Q361)*Genanskaffelsespriser!$D348*Q360))","v":0},{"$f":"IF((R360*Genanskaffelsespriser!$D348-(2009-R$3)/($C360+R361)*Genanskaffelsespriser!$D348*R360)<0,0,(R360*Genanskaffelsespriser!$D348-(2009-R$3)/($C360+R361)*Genanskaffelsespriser!$D348*R360))","v":0},{"$f":"IF((S360*Genanskaffelsespriser!$D348-(2009-S$3)/($C360+S361)*Genanskaffelsespriser!$D348*S360)<0,0,(S360*Genanskaffelsespriser!$D348-(2009-S$3)/($C360+S361)*Genanskaffelsespriser!$D348*S360))","v":0},{"$f":"IF((T360*Genanskaffelsespriser!$D348-(2009-T$3)/($C360+T361)*Genanskaffelsespriser!$D348*T360)<0,0,(T360*Genanskaffelsespriser!$D348-(2009-T$3)/($C360+T361)*Genanskaffelsespriser!$D348*T360))","v":0},{"$f":"IF((U360*Genanskaffelsespriser!$D348-(2009-U$3)/($C360+U361)*Genanskaffelsespriser!$D348*U360)<0,0,(U360*Genanskaffelsespriser!$D348-(2009-U$3)/($C360+U361)*Genanskaffelsespriser!$D348*U360))","v":0},{"$f":"IF((V360*Genanskaffelsespriser!$D348-(2009-V$3)/($C360+V361)*Genanskaffelsespriser!$D348*V360)<0,0,(V360*Genanskaffelsespriser!$D348-(2009-V$3)/($C360+V361)*Genanskaffelsespriser!$D348*V360))","v":0},{"$f":"IF((W360*Genanskaffelsespriser!$D348-(2009-W$3)/($C360+W361)*Genanskaffelsespriser!$D348*W360)<0,0,(W360*Genanskaffelsespriser!$D348-(2009-W$3)/($C360+W361)*Genanskaffelsespriser!$D348*W360))","v":0},{"$f":"IF((X360*Genanskaffelsespriser!$D348-(2009-X$3)/($C360+X361)*Genanskaffelsespriser!$D348*X360)<0,0,(X360*Genanskaffelsespriser!$D348-(2009-X$3)/($C360+X361)*Genanskaffelsespriser!$D348*X360))","v":0},{"$f":"IF((Y360*Genanskaffelsespriser!$D348-(2009-Y$3)/($C360+Y361)*Genanskaffelsespriser!$D348*Y360)<0,0,(Y360*Genanskaffelsespriser!$D348-(2009-Y$3)/($C360+Y361)*Genanskaffelsespriser!$D348*Y360))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA360","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB360","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC360","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD360","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE360","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF360","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG360","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH360","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI360","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ360","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK360","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL360","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM360","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN360","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO360","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP360","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ360","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR360","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS360","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT360","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU360","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B349","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E349","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D362*Genanskaffelsespriser!$D349-(2009-D$3)/$C362*Genanskaffelsespriser!$D349*D362)<0,0,(D362*Genanskaffelsespriser!$D349-(2009-D$3)/$C362*Genanskaffelsespriser!$D349*D362))","v":0},{"$f":"IF((E362*Genanskaffelsespriser!$D349-(2009-E$3)/$C362*Genanskaffelsespriser!$D349*E362)<0,0,(E362*Genanskaffelsespriser!$D349-(2009-E$3)/$C362*Genanskaffelsespriser!$D349*E362))","v":0},{"$f":"IF((F362*Genanskaffelsespriser!$D349-(2009-F$3)/$C362*Genanskaffelsespriser!$D349*F362)<0,0,(F362*Genanskaffelsespriser!$D349-(2009-F$3)/$C362*Genanskaffelsespriser!$D349*F362))","v":0},{"$f":"IF((G362*Genanskaffelsespriser!$D349-(2009-G$3)/$C362*Genanskaffelsespriser!$D349*G362)<0,0,(G362*Genanskaffelsespriser!$D349-(2009-G$3)/$C362*Genanskaffelsespriser!$D349*G362))","v":0},{"$f":"IF((H362*Genanskaffelsespriser!$D349-(2009-H$3)/$C362*Genanskaffelsespriser!$D349*H362)<0,0,(H362*Genanskaffelsespriser!$D349-(2009-H$3)/$C362*Genanskaffelsespriser!$D349*H362))","v":0},{"$f":"IF((I362*Genanskaffelsespriser!$D349-(2009-I$3)/$C362*Genanskaffelsespriser!$D349*I362)<0,0,(I362*Genanskaffelsespriser!$D349-(2009-I$3)/$C362*Genanskaffelsespriser!$D349*I362))","v":0},{"$f":"IF((J362*Genanskaffelsespriser!$D349-(2009-J$3)/$C362*Genanskaffelsespriser!$D349*J362)<0,0,(J362*Genanskaffelsespriser!$D349-(2009-J$3)/$C362*Genanskaffelsespriser!$D349*J362))","v":0},{"$f":"IF((K362*Genanskaffelsespriser!$D349-(2009-K$3)/$C362*Genanskaffelsespriser!$D349*K362)<0,0,(K362*Genanskaffelsespriser!$D349-(2009-K$3)/$C362*Genanskaffelsespriser!$D349*K362))","v":0},{"$f":"IF((L362*Genanskaffelsespriser!$D349-(2009-L$3)/$C362*Genanskaffelsespriser!$D349*L362)<0,0,(L362*Genanskaffelsespriser!$D349-(2009-L$3)/$C362*Genanskaffelsespriser!$D349*L362))","v":0},{"$f":"IF((M362*Genanskaffelsespriser!$D349-(2009-M$3)/$C362*Genanskaffelsespriser!$D349*M362)<0,0,(M362*Genanskaffelsespriser!$D349-(2009-M$3)/$C362*Genanskaffelsespriser!$D349*M362))","v":0},{"$f":"IF((N362*Genanskaffelsespriser!$D349-(2009-N$3)/$C362*Genanskaffelsespriser!$D349*N362)<0,0,(N362*Genanskaffelsespriser!$D349-(2009-N$3)/$C362*Genanskaffelsespriser!$D349*N362))","v":0},{"$f":"IF((O362*Genanskaffelsespriser!$D349-(2009-O$3)/$C362*Genanskaffelsespriser!$D349*O362)<0,0,(O362*Genanskaffelsespriser!$D349-(2009-O$3)/$C362*Genanskaffelsespriser!$D349*O362))","v":0},{"$f":"IF((P362*Genanskaffelsespriser!$D349-(2009-P$3)/$C362*Genanskaffelsespriser!$D349*P362)<0,0,(P362*Genanskaffelsespriser!$D349-(2009-P$3)/$C362*Genanskaffelsespriser!$D349*P362))","v":0},{"$f":"IF((Q362*Genanskaffelsespriser!$D349-(2009-Q$3)/$C362*Genanskaffelsespriser!$D349*Q362)<0,0,(Q362*Genanskaffelsespriser!$D349-(2009-Q$3)/$C362*Genanskaffelsespriser!$D349*Q362))","v":0},{"$f":"IF((R362*Genanskaffelsespriser!$D349-(2009-R$3)/$C362*Genanskaffelsespriser!$D349*R362)<0,0,(R362*Genanskaffelsespriser!$D349-(2009-R$3)/$C362*Genanskaffelsespriser!$D349*R362))","v":0},{"$f":"IF((S362*Genanskaffelsespriser!$D349-(2009-S$3)/$C362*Genanskaffelsespriser!$D349*S362)<0,0,(S362*Genanskaffelsespriser!$D349-(2009-S$3)/$C362*Genanskaffelsespriser!$D349*S362))","v":0},{"$f":"IF((T362*Genanskaffelsespriser!$D349-(2009-T$3)/$C362*Genanskaffelsespriser!$D349*T362)<0,0,(T362*Genanskaffelsespriser!$D349-(2009-T$3)/$C362*Genanskaffelsespriser!$D349*T362))","v":0},{"$f":"IF((U362*Genanskaffelsespriser!$D349-(2009-U$3)/$C362*Genanskaffelsespriser!$D349*U362)<0,0,(U362*Genanskaffelsespriser!$D349-(2009-U$3)/$C362*Genanskaffelsespriser!$D349*U362))","v":0},{"$f":"IF((V362*Genanskaffelsespriser!$D349-(2009-V$3)/$C362*Genanskaffelsespriser!$D349*V362)<0,0,(V362*Genanskaffelsespriser!$D349-(2009-V$3)/$C362*Genanskaffelsespriser!$D349*V362))","v":0},{"$f":"IF((W362*Genanskaffelsespriser!$D349-(2009-W$3)/$C362*Genanskaffelsespriser!$D349*W362)<0,0,(W362*Genanskaffelsespriser!$D349-(2009-W$3)/$C362*Genanskaffelsespriser!$D349*W362))","v":0},{"$f":"IF((X362*Genanskaffelsespriser!$D349-(2009-X$3)/$C362*Genanskaffelsespriser!$D349*X362)<0,0,(X362*Genanskaffelsespriser!$D349-(2009-X$3)/$C362*Genanskaffelsespriser!$D349*X362))","v":0},{"$f":"IF((Y362*Genanskaffelsespriser!$D349-(2009-Y$3)/$C362*Genanskaffelsespriser!$D349*Y362)<0,0,(Y362*Genanskaffelsespriser!$D349-(2009-Y$3)/$C362*Genanskaffelsespriser!$D349*Y362))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA362","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB362","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC362","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD362","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE362","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF362","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG362","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH362","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI362","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ362","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK362","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL362","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM362","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN362","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO362","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP362","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ362","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR362","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS362","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT362","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU362","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B350","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E350","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D363*Genanskaffelsespriser!$D350-(2009-D$3)/$C363*Genanskaffelsespriser!$D350*D363)<0,0,(D363*Genanskaffelsespriser!$D350-(2009-D$3)/$C363*Genanskaffelsespriser!$D350*D363))","v":0},{"$f":"IF((E363*Genanskaffelsespriser!$D350-(2009-E$3)/$C363*Genanskaffelsespriser!$D350*E363)<0,0,(E363*Genanskaffelsespriser!$D350-(2009-E$3)/$C363*Genanskaffelsespriser!$D350*E363))","v":0},{"$f":"IF((F363*Genanskaffelsespriser!$D350-(2009-F$3)/$C363*Genanskaffelsespriser!$D350*F363)<0,0,(F363*Genanskaffelsespriser!$D350-(2009-F$3)/$C363*Genanskaffelsespriser!$D350*F363))","v":0},{"$f":"IF((G363*Genanskaffelsespriser!$D350-(2009-G$3)/$C363*Genanskaffelsespriser!$D350*G363)<0,0,(G363*Genanskaffelsespriser!$D350-(2009-G$3)/$C363*Genanskaffelsespriser!$D350*G363))","v":0},{"$f":"IF((H363*Genanskaffelsespriser!$D350-(2009-H$3)/$C363*Genanskaffelsespriser!$D350*H363)<0,0,(H363*Genanskaffelsespriser!$D350-(2009-H$3)/$C363*Genanskaffelsespriser!$D350*H363))","v":0},{"$f":"IF((I363*Genanskaffelsespriser!$D350-(2009-I$3)/$C363*Genanskaffelsespriser!$D350*I363)<0,0,(I363*Genanskaffelsespriser!$D350-(2009-I$3)/$C363*Genanskaffelsespriser!$D350*I363))","v":0},{"$f":"IF((J363*Genanskaffelsespriser!$D350-(2009-J$3)/$C363*Genanskaffelsespriser!$D350*J363)<0,0,(J363*Genanskaffelsespriser!$D350-(2009-J$3)/$C363*Genanskaffelsespriser!$D350*J363))","v":0},{"$f":"IF((K363*Genanskaffelsespriser!$D350-(2009-K$3)/$C363*Genanskaffelsespriser!$D350*K363)<0,0,(K363*Genanskaffelsespriser!$D350-(2009-K$3)/$C363*Genanskaffelsespriser!$D350*K363))","v":0},{"$f":"IF((L363*Genanskaffelsespriser!$D350-(2009-L$3)/$C363*Genanskaffelsespriser!$D350*L363)<0,0,(L363*Genanskaffelsespriser!$D350-(2009-L$3)/$C363*Genanskaffelsespriser!$D350*L363))","v":0},{"$f":"IF((M363*Genanskaffelsespriser!$D350-(2009-M$3)/$C363*Genanskaffelsespriser!$D350*M363)<0,0,(M363*Genanskaffelsespriser!$D350-(2009-M$3)/$C363*Genanskaffelsespriser!$D350*M363))","v":0},{"$f":"IF((N363*Genanskaffelsespriser!$D350-(2009-N$3)/$C363*Genanskaffelsespriser!$D350*N363)<0,0,(N363*Genanskaffelsespriser!$D350-(2009-N$3)/$C363*Genanskaffelsespriser!$D350*N363))","v":0},{"$f":"IF((O363*Genanskaffelsespriser!$D350-(2009-O$3)/$C363*Genanskaffelsespriser!$D350*O363)<0,0,(O363*Genanskaffelsespriser!$D350-(2009-O$3)/$C363*Genanskaffelsespriser!$D350*O363))","v":0},{"$f":"IF((P363*Genanskaffelsespriser!$D350-(2009-P$3)/$C363*Genanskaffelsespriser!$D350*P363)<0,0,(P363*Genanskaffelsespriser!$D350-(2009-P$3)/$C363*Genanskaffelsespriser!$D350*P363))","v":0},{"$f":"IF((Q363*Genanskaffelsespriser!$D350-(2009-Q$3)/$C363*Genanskaffelsespriser!$D350*Q363)<0,0,(Q363*Genanskaffelsespriser!$D350-(2009-Q$3)/$C363*Genanskaffelsespriser!$D350*Q363))","v":0},{"$f":"IF((R363*Genanskaffelsespriser!$D350-(2009-R$3)/$C363*Genanskaffelsespriser!$D350*R363)<0,0,(R363*Genanskaffelsespriser!$D350-(2009-R$3)/$C363*Genanskaffelsespriser!$D350*R363))","v":0},{"$f":"IF((S363*Genanskaffelsespriser!$D350-(2009-S$3)/$C363*Genanskaffelsespriser!$D350*S363)<0,0,(S363*Genanskaffelsespriser!$D350-(2009-S$3)/$C363*Genanskaffelsespriser!$D350*S363))","v":0},{"$f":"IF((T363*Genanskaffelsespriser!$D350-(2009-T$3)/$C363*Genanskaffelsespriser!$D350*T363)<0,0,(T363*Genanskaffelsespriser!$D350-(2009-T$3)/$C363*Genanskaffelsespriser!$D350*T363))","v":0},{"$f":"IF((U363*Genanskaffelsespriser!$D350-(2009-U$3)/$C363*Genanskaffelsespriser!$D350*U363)<0,0,(U363*Genanskaffelsespriser!$D350-(2009-U$3)/$C363*Genanskaffelsespriser!$D350*U363))","v":0},{"$f":"IF((V363*Genanskaffelsespriser!$D350-(2009-V$3)/$C363*Genanskaffelsespriser!$D350*V363)<0,0,(V363*Genanskaffelsespriser!$D350-(2009-V$3)/$C363*Genanskaffelsespriser!$D350*V363))","v":0},{"$f":"IF((W363*Genanskaffelsespriser!$D350-(2009-W$3)/$C363*Genanskaffelsespriser!$D350*W363)<0,0,(W363*Genanskaffelsespriser!$D350-(2009-W$3)/$C363*Genanskaffelsespriser!$D350*W363))","v":0},{"$f":"IF((X363*Genanskaffelsespriser!$D350-(2009-X$3)/$C363*Genanskaffelsespriser!$D350*X363)<0,0,(X363*Genanskaffelsespriser!$D350-(2009-X$3)/$C363*Genanskaffelsespriser!$D350*X363))","v":0},{"$f":"IF((Y363*Genanskaffelsespriser!$D350-(2009-Y$3)/$C363*Genanskaffelsespriser!$D350*Y363)<0,0,(Y363*Genanskaffelsespriser!$D350-(2009-Y$3)/$C363*Genanskaffelsespriser!$D350*Y363))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA363","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB363","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC363","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD363","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE363","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF363","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG363","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH363","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI363","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ363","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK363","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL363","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM363","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN363","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO363","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP363","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ363","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR363","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS363","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT363","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU363","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B351","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E351","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D364*Genanskaffelsespriser!$D351-(2009-D$3)/($C364+D365)*Genanskaffelsespriser!$D351*D364)<0,0,(D364*Genanskaffelsespriser!$D351-(2009-D$3)/($C364+D365)*Genanskaffelsespriser!$D351*D364))","v":0},{"$f":"IF((E364*Genanskaffelsespriser!$D351-(2009-E$3)/($C364+E365)*Genanskaffelsespriser!$D351*E364)<0,0,(E364*Genanskaffelsespriser!$D351-(2009-E$3)/($C364+E365)*Genanskaffelsespriser!$D351*E364))","v":0},{"$f":"IF((F364*Genanskaffelsespriser!$D351-(2009-F$3)/($C364+F365)*Genanskaffelsespriser!$D351*F364)<0,0,(F364*Genanskaffelsespriser!$D351-(2009-F$3)/($C364+F365)*Genanskaffelsespriser!$D351*F364))","v":0},{"$f":"IF((G364*Genanskaffelsespriser!$D351-(2009-G$3)/($C364+G365)*Genanskaffelsespriser!$D351*G364)<0,0,(G364*Genanskaffelsespriser!$D351-(2009-G$3)/($C364+G365)*Genanskaffelsespriser!$D351*G364))","v":0},{"$f":"IF((H364*Genanskaffelsespriser!$D351-(2009-H$3)/($C364+H365)*Genanskaffelsespriser!$D351*H364)<0,0,(H364*Genanskaffelsespriser!$D351-(2009-H$3)/($C364+H365)*Genanskaffelsespriser!$D351*H364))","v":0},{"$f":"IF((I364*Genanskaffelsespriser!$D351-(2009-I$3)/($C364+I365)*Genanskaffelsespriser!$D351*I364)<0,0,(I364*Genanskaffelsespriser!$D351-(2009-I$3)/($C364+I365)*Genanskaffelsespriser!$D351*I364))","v":0},{"$f":"IF((J364*Genanskaffelsespriser!$D351-(2009-J$3)/($C364+J365)*Genanskaffelsespriser!$D351*J364)<0,0,(J364*Genanskaffelsespriser!$D351-(2009-J$3)/($C364+J365)*Genanskaffelsespriser!$D351*J364))","v":0},{"$f":"IF((K364*Genanskaffelsespriser!$D351-(2009-K$3)/($C364+K365)*Genanskaffelsespriser!$D351*K364)<0,0,(K364*Genanskaffelsespriser!$D351-(2009-K$3)/($C364+K365)*Genanskaffelsespriser!$D351*K364))","v":0},{"$f":"IF((L364*Genanskaffelsespriser!$D351-(2009-L$3)/($C364+L365)*Genanskaffelsespriser!$D351*L364)<0,0,(L364*Genanskaffelsespriser!$D351-(2009-L$3)/($C364+L365)*Genanskaffelsespriser!$D351*L364))","v":0},{"$f":"IF((M364*Genanskaffelsespriser!$D351-(2009-M$3)/($C364+M365)*Genanskaffelsespriser!$D351*M364)<0,0,(M364*Genanskaffelsespriser!$D351-(2009-M$3)/($C364+M365)*Genanskaffelsespriser!$D351*M364))","v":0},{"$f":"IF((N364*Genanskaffelsespriser!$D351-(2009-N$3)/($C364+N365)*Genanskaffelsespriser!$D351*N364)<0,0,(N364*Genanskaffelsespriser!$D351-(2009-N$3)/($C364+N365)*Genanskaffelsespriser!$D351*N364))","v":0},{"$f":"IF((O364*Genanskaffelsespriser!$D351-(2009-O$3)/($C364+O365)*Genanskaffelsespriser!$D351*O364)<0,0,(O364*Genanskaffelsespriser!$D351-(2009-O$3)/($C364+O365)*Genanskaffelsespriser!$D351*O364))","v":0},{"$f":"IF((P364*Genanskaffelsespriser!$D351-(2009-P$3)/($C364+P365)*Genanskaffelsespriser!$D351*P364)<0,0,(P364*Genanskaffelsespriser!$D351-(2009-P$3)/($C364+P365)*Genanskaffelsespriser!$D351*P364))","v":0},{"$f":"IF((Q364*Genanskaffelsespriser!$D351-(2009-Q$3)/($C364+Q365)*Genanskaffelsespriser!$D351*Q364)<0,0,(Q364*Genanskaffelsespriser!$D351-(2009-Q$3)/($C364+Q365)*Genanskaffelsespriser!$D351*Q364))","v":0},{"$f":"IF((R364*Genanskaffelsespriser!$D351-(2009-R$3)/($C364+R365)*Genanskaffelsespriser!$D351*R364)<0,0,(R364*Genanskaffelsespriser!$D351-(2009-R$3)/($C364+R365)*Genanskaffelsespriser!$D351*R364))","v":0},{"$f":"IF((S364*Genanskaffelsespriser!$D351-(2009-S$3)/($C364+S365)*Genanskaffelsespriser!$D351*S364)<0,0,(S364*Genanskaffelsespriser!$D351-(2009-S$3)/($C364+S365)*Genanskaffelsespriser!$D351*S364))","v":0},{"$f":"IF((T364*Genanskaffelsespriser!$D351-(2009-T$3)/($C364+T365)*Genanskaffelsespriser!$D351*T364)<0,0,(T364*Genanskaffelsespriser!$D351-(2009-T$3)/($C364+T365)*Genanskaffelsespriser!$D351*T364))","v":0},{"$f":"IF((U364*Genanskaffelsespriser!$D351-(2009-U$3)/($C364+U365)*Genanskaffelsespriser!$D351*U364)<0,0,(U364*Genanskaffelsespriser!$D351-(2009-U$3)/($C364+U365)*Genanskaffelsespriser!$D351*U364))","v":0},{"$f":"IF((V364*Genanskaffelsespriser!$D351-(2009-V$3)/($C364+V365)*Genanskaffelsespriser!$D351*V364)<0,0,(V364*Genanskaffelsespriser!$D351-(2009-V$3)/($C364+V365)*Genanskaffelsespriser!$D351*V364))","v":0},{"$f":"IF((W364*Genanskaffelsespriser!$D351-(2009-W$3)/($C364+W365)*Genanskaffelsespriser!$D351*W364)<0,0,(W364*Genanskaffelsespriser!$D351-(2009-W$3)/($C364+W365)*Genanskaffelsespriser!$D351*W364))","v":0},{"$f":"IF((X364*Genanskaffelsespriser!$D351-(2009-X$3)/($C364+X365)*Genanskaffelsespriser!$D351*X364)<0,0,(X364*Genanskaffelsespriser!$D351-(2009-X$3)/($C364+X365)*Genanskaffelsespriser!$D351*X364))","v":0},{"$f":"IF((Y364*Genanskaffelsespriser!$D351-(2009-Y$3)/($C364+Y365)*Genanskaffelsespriser!$D351*Y364)<0,0,(Y364*Genanskaffelsespriser!$D351-(2009-Y$3)/($C364+Y365)*Genanskaffelsespriser!$D351*Y364))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA364","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB364","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC364","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD364","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE364","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF364","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG364","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH364","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI364","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ364","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK364","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL364","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM364","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN364","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO364","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP364","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ364","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR364","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS364","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT364","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU364","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B352","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E352","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D366*Genanskaffelsespriser!$D352-(2009-D$3)/$C366*Genanskaffelsespriser!$D352*D366)<0,0,(D366*Genanskaffelsespriser!$D352-(2009-D$3)/$C366*Genanskaffelsespriser!$D352*D366))","v":0},{"$f":"IF((E366*Genanskaffelsespriser!$D352-(2009-E$3)/$C366*Genanskaffelsespriser!$D352*E366)<0,0,(E366*Genanskaffelsespriser!$D352-(2009-E$3)/$C366*Genanskaffelsespriser!$D352*E366))","v":0},{"$f":"IF((F366*Genanskaffelsespriser!$D352-(2009-F$3)/$C366*Genanskaffelsespriser!$D352*F366)<0,0,(F366*Genanskaffelsespriser!$D352-(2009-F$3)/$C366*Genanskaffelsespriser!$D352*F366))","v":0},{"$f":"IF((G366*Genanskaffelsespriser!$D352-(2009-G$3)/$C366*Genanskaffelsespriser!$D352*G366)<0,0,(G366*Genanskaffelsespriser!$D352-(2009-G$3)/$C366*Genanskaffelsespriser!$D352*G366))","v":0},{"$f":"IF((H366*Genanskaffelsespriser!$D352-(2009-H$3)/$C366*Genanskaffelsespriser!$D352*H366)<0,0,(H366*Genanskaffelsespriser!$D352-(2009-H$3)/$C366*Genanskaffelsespriser!$D352*H366))","v":0},{"$f":"IF((I366*Genanskaffelsespriser!$D352-(2009-I$3)/$C366*Genanskaffelsespriser!$D352*I366)<0,0,(I366*Genanskaffelsespriser!$D352-(2009-I$3)/$C366*Genanskaffelsespriser!$D352*I366))","v":0},{"$f":"IF((J366*Genanskaffelsespriser!$D352-(2009-J$3)/$C366*Genanskaffelsespriser!$D352*J366)<0,0,(J366*Genanskaffelsespriser!$D352-(2009-J$3)/$C366*Genanskaffelsespriser!$D352*J366))","v":0},{"$f":"IF((K366*Genanskaffelsespriser!$D352-(2009-K$3)/$C366*Genanskaffelsespriser!$D352*K366)<0,0,(K366*Genanskaffelsespriser!$D352-(2009-K$3)/$C366*Genanskaffelsespriser!$D352*K366))","v":0},{"$f":"IF((L366*Genanskaffelsespriser!$D352-(2009-L$3)/$C366*Genanskaffelsespriser!$D352*L366)<0,0,(L366*Genanskaffelsespriser!$D352-(2009-L$3)/$C366*Genanskaffelsespriser!$D352*L366))","v":0},{"$f":"IF((M366*Genanskaffelsespriser!$D352-(2009-M$3)/$C366*Genanskaffelsespriser!$D352*M366)<0,0,(M366*Genanskaffelsespriser!$D352-(2009-M$3)/$C366*Genanskaffelsespriser!$D352*M366))","v":0},{"$f":"IF((N366*Genanskaffelsespriser!$D352-(2009-N$3)/$C366*Genanskaffelsespriser!$D352*N366)<0,0,(N366*Genanskaffelsespriser!$D352-(2009-N$3)/$C366*Genanskaffelsespriser!$D352*N366))","v":0},{"$f":"IF((O366*Genanskaffelsespriser!$D352-(2009-O$3)/$C366*Genanskaffelsespriser!$D352*O366)<0,0,(O366*Genanskaffelsespriser!$D352-(2009-O$3)/$C366*Genanskaffelsespriser!$D352*O366))","v":0},{"$f":"IF((P366*Genanskaffelsespriser!$D352-(2009-P$3)/$C366*Genanskaffelsespriser!$D352*P366)<0,0,(P366*Genanskaffelsespriser!$D352-(2009-P$3)/$C366*Genanskaffelsespriser!$D352*P366))","v":0},{"$f":"IF((Q366*Genanskaffelsespriser!$D352-(2009-Q$3)/$C366*Genanskaffelsespriser!$D352*Q366)<0,0,(Q366*Genanskaffelsespriser!$D352-(2009-Q$3)/$C366*Genanskaffelsespriser!$D352*Q366))","v":0},{"$f":"IF((R366*Genanskaffelsespriser!$D352-(2009-R$3)/$C366*Genanskaffelsespriser!$D352*R366)<0,0,(R366*Genanskaffelsespriser!$D352-(2009-R$3)/$C366*Genanskaffelsespriser!$D352*R366))","v":0},{"$f":"IF((S366*Genanskaffelsespriser!$D352-(2009-S$3)/$C366*Genanskaffelsespriser!$D352*S366)<0,0,(S366*Genanskaffelsespriser!$D352-(2009-S$3)/$C366*Genanskaffelsespriser!$D352*S366))","v":0},{"$f":"IF((T366*Genanskaffelsespriser!$D352-(2009-T$3)/$C366*Genanskaffelsespriser!$D352*T366)<0,0,(T366*Genanskaffelsespriser!$D352-(2009-T$3)/$C366*Genanskaffelsespriser!$D352*T366))","v":0},{"$f":"IF((U366*Genanskaffelsespriser!$D352-(2009-U$3)/$C366*Genanskaffelsespriser!$D352*U366)<0,0,(U366*Genanskaffelsespriser!$D352-(2009-U$3)/$C366*Genanskaffelsespriser!$D352*U366))","v":0},{"$f":"IF((V366*Genanskaffelsespriser!$D352-(2009-V$3)/$C366*Genanskaffelsespriser!$D352*V366)<0,0,(V366*Genanskaffelsespriser!$D352-(2009-V$3)/$C366*Genanskaffelsespriser!$D352*V366))","v":0},{"$f":"IF((W366*Genanskaffelsespriser!$D352-(2009-W$3)/$C366*Genanskaffelsespriser!$D352*W366)<0,0,(W366*Genanskaffelsespriser!$D352-(2009-W$3)/$C366*Genanskaffelsespriser!$D352*W366))","v":0},{"$f":"IF((X366*Genanskaffelsespriser!$D352-(2009-X$3)/$C366*Genanskaffelsespriser!$D352*X366)<0,0,(X366*Genanskaffelsespriser!$D352-(2009-X$3)/$C366*Genanskaffelsespriser!$D352*X366))","v":0},{"$f":"IF((Y366*Genanskaffelsespriser!$D352-(2009-Y$3)/$C366*Genanskaffelsespriser!$D352*Y366)<0,0,(Y366*Genanskaffelsespriser!$D352-(2009-Y$3)/$C366*Genanskaffelsespriser!$D352*Y366))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA366","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB366","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC366","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD366","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE366","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF366","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG366","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH366","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI366","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ366","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK366","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL366","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM366","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN366","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO366","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP366","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ366","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR366","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS366","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT366","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU366","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B353","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E353","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D367*Genanskaffelsespriser!$D353-(2009-D$3)/$C367*Genanskaffelsespriser!$D353*D367)<0,0,(D367*Genanskaffelsespriser!$D353-(2009-D$3)/$C367*Genanskaffelsespriser!$D353*D367))","v":0},{"$f":"IF((E367*Genanskaffelsespriser!$D353-(2009-E$3)/$C367*Genanskaffelsespriser!$D353*E367)<0,0,(E367*Genanskaffelsespriser!$D353-(2009-E$3)/$C367*Genanskaffelsespriser!$D353*E367))","v":0},{"$f":"IF((F367*Genanskaffelsespriser!$D353-(2009-F$3)/$C367*Genanskaffelsespriser!$D353*F367)<0,0,(F367*Genanskaffelsespriser!$D353-(2009-F$3)/$C367*Genanskaffelsespriser!$D353*F367))","v":0},{"$f":"IF((G367*Genanskaffelsespriser!$D353-(2009-G$3)/$C367*Genanskaffelsespriser!$D353*G367)<0,0,(G367*Genanskaffelsespriser!$D353-(2009-G$3)/$C367*Genanskaffelsespriser!$D353*G367))","v":0},{"$f":"IF((H367*Genanskaffelsespriser!$D353-(2009-H$3)/$C367*Genanskaffelsespriser!$D353*H367)<0,0,(H367*Genanskaffelsespriser!$D353-(2009-H$3)/$C367*Genanskaffelsespriser!$D353*H367))","v":0},{"$f":"IF((I367*Genanskaffelsespriser!$D353-(2009-I$3)/$C367*Genanskaffelsespriser!$D353*I367)<0,0,(I367*Genanskaffelsespriser!$D353-(2009-I$3)/$C367*Genanskaffelsespriser!$D353*I367))","v":0},{"$f":"IF((J367*Genanskaffelsespriser!$D353-(2009-J$3)/$C367*Genanskaffelsespriser!$D353*J367)<0,0,(J367*Genanskaffelsespriser!$D353-(2009-J$3)/$C367*Genanskaffelsespriser!$D353*J367))","v":0},{"$f":"IF((K367*Genanskaffelsespriser!$D353-(2009-K$3)/$C367*Genanskaffelsespriser!$D353*K367)<0,0,(K367*Genanskaffelsespriser!$D353-(2009-K$3)/$C367*Genanskaffelsespriser!$D353*K367))","v":0},{"$f":"IF((L367*Genanskaffelsespriser!$D353-(2009-L$3)/$C367*Genanskaffelsespriser!$D353*L367)<0,0,(L367*Genanskaffelsespriser!$D353-(2009-L$3)/$C367*Genanskaffelsespriser!$D353*L367))","v":0},{"$f":"IF((M367*Genanskaffelsespriser!$D353-(2009-M$3)/$C367*Genanskaffelsespriser!$D353*M367)<0,0,(M367*Genanskaffelsespriser!$D353-(2009-M$3)/$C367*Genanskaffelsespriser!$D353*M367))","v":0},{"$f":"IF((N367*Genanskaffelsespriser!$D353-(2009-N$3)/$C367*Genanskaffelsespriser!$D353*N367)<0,0,(N367*Genanskaffelsespriser!$D353-(2009-N$3)/$C367*Genanskaffelsespriser!$D353*N367))","v":0},{"$f":"IF((O367*Genanskaffelsespriser!$D353-(2009-O$3)/$C367*Genanskaffelsespriser!$D353*O367)<0,0,(O367*Genanskaffelsespriser!$D353-(2009-O$3)/$C367*Genanskaffelsespriser!$D353*O367))","v":0},{"$f":"IF((P367*Genanskaffelsespriser!$D353-(2009-P$3)/$C367*Genanskaffelsespriser!$D353*P367)<0,0,(P367*Genanskaffelsespriser!$D353-(2009-P$3)/$C367*Genanskaffelsespriser!$D353*P367))","v":0},{"$f":"IF((Q367*Genanskaffelsespriser!$D353-(2009-Q$3)/$C367*Genanskaffelsespriser!$D353*Q367)<0,0,(Q367*Genanskaffelsespriser!$D353-(2009-Q$3)/$C367*Genanskaffelsespriser!$D353*Q367))","v":0},{"$f":"IF((R367*Genanskaffelsespriser!$D353-(2009-R$3)/$C367*Genanskaffelsespriser!$D353*R367)<0,0,(R367*Genanskaffelsespriser!$D353-(2009-R$3)/$C367*Genanskaffelsespriser!$D353*R367))","v":0},{"$f":"IF((S367*Genanskaffelsespriser!$D353-(2009-S$3)/$C367*Genanskaffelsespriser!$D353*S367)<0,0,(S367*Genanskaffelsespriser!$D353-(2009-S$3)/$C367*Genanskaffelsespriser!$D353*S367))","v":0},{"$f":"IF((T367*Genanskaffelsespriser!$D353-(2009-T$3)/$C367*Genanskaffelsespriser!$D353*T367)<0,0,(T367*Genanskaffelsespriser!$D353-(2009-T$3)/$C367*Genanskaffelsespriser!$D353*T367))","v":0},{"$f":"IF((U367*Genanskaffelsespriser!$D353-(2009-U$3)/$C367*Genanskaffelsespriser!$D353*U367)<0,0,(U367*Genanskaffelsespriser!$D353-(2009-U$3)/$C367*Genanskaffelsespriser!$D353*U367))","v":0},{"$f":"IF((V367*Genanskaffelsespriser!$D353-(2009-V$3)/$C367*Genanskaffelsespriser!$D353*V367)<0,0,(V367*Genanskaffelsespriser!$D353-(2009-V$3)/$C367*Genanskaffelsespriser!$D353*V367))","v":0},{"$f":"IF((W367*Genanskaffelsespriser!$D353-(2009-W$3)/$C367*Genanskaffelsespriser!$D353*W367)<0,0,(W367*Genanskaffelsespriser!$D353-(2009-W$3)/$C367*Genanskaffelsespriser!$D353*W367))","v":0},{"$f":"IF((X367*Genanskaffelsespriser!$D353-(2009-X$3)/$C367*Genanskaffelsespriser!$D353*X367)<0,0,(X367*Genanskaffelsespriser!$D353-(2009-X$3)/$C367*Genanskaffelsespriser!$D353*X367))","v":0},{"$f":"IF((Y367*Genanskaffelsespriser!$D353-(2009-Y$3)/$C367*Genanskaffelsespriser!$D353*Y367)<0,0,(Y367*Genanskaffelsespriser!$D353-(2009-Y$3)/$C367*Genanskaffelsespriser!$D353*Y367))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA367","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB367","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC367","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD367","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE367","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF367","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG367","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH367","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI367","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ367","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK367","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL367","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM367","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN367","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO367","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP367","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ367","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR367","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS367","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT367","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU367","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B354","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E354","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D368*Genanskaffelsespriser!$D354-(2009-D$3)/($C368+D369)*Genanskaffelsespriser!$D354*D368)<0,0,(D368*Genanskaffelsespriser!$D354-(2009-D$3)/($C368+D369)*Genanskaffelsespriser!$D354*D368))","v":0},{"$f":"IF((E368*Genanskaffelsespriser!$D354-(2009-E$3)/($C368+E369)*Genanskaffelsespriser!$D354*E368)<0,0,(E368*Genanskaffelsespriser!$D354-(2009-E$3)/($C368+E369)*Genanskaffelsespriser!$D354*E368))","v":0},{"$f":"IF((F368*Genanskaffelsespriser!$D354-(2009-F$3)/($C368+F369)*Genanskaffelsespriser!$D354*F368)<0,0,(F368*Genanskaffelsespriser!$D354-(2009-F$3)/($C368+F369)*Genanskaffelsespriser!$D354*F368))","v":0},{"$f":"IF((G368*Genanskaffelsespriser!$D354-(2009-G$3)/($C368+G369)*Genanskaffelsespriser!$D354*G368)<0,0,(G368*Genanskaffelsespriser!$D354-(2009-G$3)/($C368+G369)*Genanskaffelsespriser!$D354*G368))","v":0},{"$f":"IF((H368*Genanskaffelsespriser!$D354-(2009-H$3)/($C368+H369)*Genanskaffelsespriser!$D354*H368)<0,0,(H368*Genanskaffelsespriser!$D354-(2009-H$3)/($C368+H369)*Genanskaffelsespriser!$D354*H368))","v":0},{"$f":"IF((I368*Genanskaffelsespriser!$D354-(2009-I$3)/($C368+I369)*Genanskaffelsespriser!$D354*I368)<0,0,(I368*Genanskaffelsespriser!$D354-(2009-I$3)/($C368+I369)*Genanskaffelsespriser!$D354*I368))","v":0},{"$f":"IF((J368*Genanskaffelsespriser!$D354-(2009-J$3)/($C368+J369)*Genanskaffelsespriser!$D354*J368)<0,0,(J368*Genanskaffelsespriser!$D354-(2009-J$3)/($C368+J369)*Genanskaffelsespriser!$D354*J368))","v":0},{"$f":"IF((K368*Genanskaffelsespriser!$D354-(2009-K$3)/($C368+K369)*Genanskaffelsespriser!$D354*K368)<0,0,(K368*Genanskaffelsespriser!$D354-(2009-K$3)/($C368+K369)*Genanskaffelsespriser!$D354*K368))","v":0},{"$f":"IF((L368*Genanskaffelsespriser!$D354-(2009-L$3)/($C368+L369)*Genanskaffelsespriser!$D354*L368)<0,0,(L368*Genanskaffelsespriser!$D354-(2009-L$3)/($C368+L369)*Genanskaffelsespriser!$D354*L368))","v":0},{"$f":"IF((M368*Genanskaffelsespriser!$D354-(2009-M$3)/($C368+M369)*Genanskaffelsespriser!$D354*M368)<0,0,(M368*Genanskaffelsespriser!$D354-(2009-M$3)/($C368+M369)*Genanskaffelsespriser!$D354*M368))","v":0},{"$f":"IF((N368*Genanskaffelsespriser!$D354-(2009-N$3)/($C368+N369)*Genanskaffelsespriser!$D354*N368)<0,0,(N368*Genanskaffelsespriser!$D354-(2009-N$3)/($C368+N369)*Genanskaffelsespriser!$D354*N368))","v":0},{"$f":"IF((O368*Genanskaffelsespriser!$D354-(2009-O$3)/($C368+O369)*Genanskaffelsespriser!$D354*O368)<0,0,(O368*Genanskaffelsespriser!$D354-(2009-O$3)/($C368+O369)*Genanskaffelsespriser!$D354*O368))","v":0},{"$f":"IF((P368*Genanskaffelsespriser!$D354-(2009-P$3)/($C368+P369)*Genanskaffelsespriser!$D354*P368)<0,0,(P368*Genanskaffelsespriser!$D354-(2009-P$3)/($C368+P369)*Genanskaffelsespriser!$D354*P368))","v":0},{"$f":"IF((Q368*Genanskaffelsespriser!$D354-(2009-Q$3)/($C368+Q369)*Genanskaffelsespriser!$D354*Q368)<0,0,(Q368*Genanskaffelsespriser!$D354-(2009-Q$3)/($C368+Q369)*Genanskaffelsespriser!$D354*Q368))","v":0},{"$f":"IF((R368*Genanskaffelsespriser!$D354-(2009-R$3)/($C368+R369)*Genanskaffelsespriser!$D354*R368)<0,0,(R368*Genanskaffelsespriser!$D354-(2009-R$3)/($C368+R369)*Genanskaffelsespriser!$D354*R368))","v":0},{"$f":"IF((S368*Genanskaffelsespriser!$D354-(2009-S$3)/($C368+S369)*Genanskaffelsespriser!$D354*S368)<0,0,(S368*Genanskaffelsespriser!$D354-(2009-S$3)/($C368+S369)*Genanskaffelsespriser!$D354*S368))","v":0},{"$f":"IF((T368*Genanskaffelsespriser!$D354-(2009-T$3)/($C368+T369)*Genanskaffelsespriser!$D354*T368)<0,0,(T368*Genanskaffelsespriser!$D354-(2009-T$3)/($C368+T369)*Genanskaffelsespriser!$D354*T368))","v":0},{"$f":"IF((U368*Genanskaffelsespriser!$D354-(2009-U$3)/($C368+U369)*Genanskaffelsespriser!$D354*U368)<0,0,(U368*Genanskaffelsespriser!$D354-(2009-U$3)/($C368+U369)*Genanskaffelsespriser!$D354*U368))","v":0},{"$f":"IF((V368*Genanskaffelsespriser!$D354-(2009-V$3)/($C368+V369)*Genanskaffelsespriser!$D354*V368)<0,0,(V368*Genanskaffelsespriser!$D354-(2009-V$3)/($C368+V369)*Genanskaffelsespriser!$D354*V368))","v":0},{"$f":"IF((W368*Genanskaffelsespriser!$D354-(2009-W$3)/($C368+W369)*Genanskaffelsespriser!$D354*W368)<0,0,(W368*Genanskaffelsespriser!$D354-(2009-W$3)/($C368+W369)*Genanskaffelsespriser!$D354*W368))","v":0},{"$f":"IF((X368*Genanskaffelsespriser!$D354-(2009-X$3)/($C368+X369)*Genanskaffelsespriser!$D354*X368)<0,0,(X368*Genanskaffelsespriser!$D354-(2009-X$3)/($C368+X369)*Genanskaffelsespriser!$D354*X368))","v":0},{"$f":"IF((Y368*Genanskaffelsespriser!$D354-(2009-Y$3)/($C368+Y369)*Genanskaffelsespriser!$D354*Y368)<0,0,(Y368*Genanskaffelsespriser!$D354-(2009-Y$3)/($C368+Y369)*Genanskaffelsespriser!$D354*Y368))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA368","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB368","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC368","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD368","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE368","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF368","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG368","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH368","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI368","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ368","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK368","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL368","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM368","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN368","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO368","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP368","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ368","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR368","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS368","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT368","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU368","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B355","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E355","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D370*Genanskaffelsespriser!$D355-(2009-D$3)/$C370*Genanskaffelsespriser!$D355*D370)<0,0,(D370*Genanskaffelsespriser!$D355-(2009-D$3)/$C370*Genanskaffelsespriser!$D355*D370))","v":0},{"$f":"IF((E370*Genanskaffelsespriser!$D355-(2009-E$3)/$C370*Genanskaffelsespriser!$D355*E370)<0,0,(E370*Genanskaffelsespriser!$D355-(2009-E$3)/$C370*Genanskaffelsespriser!$D355*E370))","v":0},{"$f":"IF((F370*Genanskaffelsespriser!$D355-(2009-F$3)/$C370*Genanskaffelsespriser!$D355*F370)<0,0,(F370*Genanskaffelsespriser!$D355-(2009-F$3)/$C370*Genanskaffelsespriser!$D355*F370))","v":0},{"$f":"IF((G370*Genanskaffelsespriser!$D355-(2009-G$3)/$C370*Genanskaffelsespriser!$D355*G370)<0,0,(G370*Genanskaffelsespriser!$D355-(2009-G$3)/$C370*Genanskaffelsespriser!$D355*G370))","v":0},{"$f":"IF((H370*Genanskaffelsespriser!$D355-(2009-H$3)/$C370*Genanskaffelsespriser!$D355*H370)<0,0,(H370*Genanskaffelsespriser!$D355-(2009-H$3)/$C370*Genanskaffelsespriser!$D355*H370))","v":0},{"$f":"IF((I370*Genanskaffelsespriser!$D355-(2009-I$3)/$C370*Genanskaffelsespriser!$D355*I370)<0,0,(I370*Genanskaffelsespriser!$D355-(2009-I$3)/$C370*Genanskaffelsespriser!$D355*I370))","v":0},{"$f":"IF((J370*Genanskaffelsespriser!$D355-(2009-J$3)/$C370*Genanskaffelsespriser!$D355*J370)<0,0,(J370*Genanskaffelsespriser!$D355-(2009-J$3)/$C370*Genanskaffelsespriser!$D355*J370))","v":0},{"$f":"IF((K370*Genanskaffelsespriser!$D355-(2009-K$3)/$C370*Genanskaffelsespriser!$D355*K370)<0,0,(K370*Genanskaffelsespriser!$D355-(2009-K$3)/$C370*Genanskaffelsespriser!$D355*K370))","v":0},{"$f":"IF((L370*Genanskaffelsespriser!$D355-(2009-L$3)/$C370*Genanskaffelsespriser!$D355*L370)<0,0,(L370*Genanskaffelsespriser!$D355-(2009-L$3)/$C370*Genanskaffelsespriser!$D355*L370))","v":0},{"$f":"IF((M370*Genanskaffelsespriser!$D355-(2009-M$3)/$C370*Genanskaffelsespriser!$D355*M370)<0,0,(M370*Genanskaffelsespriser!$D355-(2009-M$3)/$C370*Genanskaffelsespriser!$D355*M370))","v":0},{"$f":"IF((N370*Genanskaffelsespriser!$D355-(2009-N$3)/$C370*Genanskaffelsespriser!$D355*N370)<0,0,(N370*Genanskaffelsespriser!$D355-(2009-N$3)/$C370*Genanskaffelsespriser!$D355*N370))","v":0},{"$f":"IF((O370*Genanskaffelsespriser!$D355-(2009-O$3)/$C370*Genanskaffelsespriser!$D355*O370)<0,0,(O370*Genanskaffelsespriser!$D355-(2009-O$3)/$C370*Genanskaffelsespriser!$D355*O370))","v":0},{"$f":"IF((P370*Genanskaffelsespriser!$D355-(2009-P$3)/$C370*Genanskaffelsespriser!$D355*P370)<0,0,(P370*Genanskaffelsespriser!$D355-(2009-P$3)/$C370*Genanskaffelsespriser!$D355*P370))","v":0},{"$f":"IF((Q370*Genanskaffelsespriser!$D355-(2009-Q$3)/$C370*Genanskaffelsespriser!$D355*Q370)<0,0,(Q370*Genanskaffelsespriser!$D355-(2009-Q$3)/$C370*Genanskaffelsespriser!$D355*Q370))","v":0},{"$f":"IF((R370*Genanskaffelsespriser!$D355-(2009-R$3)/$C370*Genanskaffelsespriser!$D355*R370)<0,0,(R370*Genanskaffelsespriser!$D355-(2009-R$3)/$C370*Genanskaffelsespriser!$D355*R370))","v":0},{"$f":"IF((S370*Genanskaffelsespriser!$D355-(2009-S$3)/$C370*Genanskaffelsespriser!$D355*S370)<0,0,(S370*Genanskaffelsespriser!$D355-(2009-S$3)/$C370*Genanskaffelsespriser!$D355*S370))","v":0},{"$f":"IF((T370*Genanskaffelsespriser!$D355-(2009-T$3)/$C370*Genanskaffelsespriser!$D355*T370)<0,0,(T370*Genanskaffelsespriser!$D355-(2009-T$3)/$C370*Genanskaffelsespriser!$D355*T370))","v":0},{"$f":"IF((U370*Genanskaffelsespriser!$D355-(2009-U$3)/$C370*Genanskaffelsespriser!$D355*U370)<0,0,(U370*Genanskaffelsespriser!$D355-(2009-U$3)/$C370*Genanskaffelsespriser!$D355*U370))","v":0},{"$f":"IF((V370*Genanskaffelsespriser!$D355-(2009-V$3)/$C370*Genanskaffelsespriser!$D355*V370)<0,0,(V370*Genanskaffelsespriser!$D355-(2009-V$3)/$C370*Genanskaffelsespriser!$D355*V370))","v":0},{"$f":"IF((W370*Genanskaffelsespriser!$D355-(2009-W$3)/$C370*Genanskaffelsespriser!$D355*W370)<0,0,(W370*Genanskaffelsespriser!$D355-(2009-W$3)/$C370*Genanskaffelsespriser!$D355*W370))","v":0},{"$f":"IF((X370*Genanskaffelsespriser!$D355-(2009-X$3)/$C370*Genanskaffelsespriser!$D355*X370)<0,0,(X370*Genanskaffelsespriser!$D355-(2009-X$3)/$C370*Genanskaffelsespriser!$D355*X370))","v":0},{"$f":"IF((Y370*Genanskaffelsespriser!$D355-(2009-Y$3)/$C370*Genanskaffelsespriser!$D355*Y370)<0,0,(Y370*Genanskaffelsespriser!$D355-(2009-Y$3)/$C370*Genanskaffelsespriser!$D355*Y370))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA370","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB370","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC370","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD370","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE370","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF370","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG370","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH370","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI370","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ370","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK370","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL370","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM370","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN370","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO370","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP370","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ370","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR370","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS370","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT370","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU370","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B356","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E356","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D371*Genanskaffelsespriser!$D356-(2009-D$3)/$C371*Genanskaffelsespriser!$D356*D371)<0,0,(D371*Genanskaffelsespriser!$D356-(2009-D$3)/$C371*Genanskaffelsespriser!$D356*D371))","v":0},{"$f":"IF((E371*Genanskaffelsespriser!$D356-(2009-E$3)/$C371*Genanskaffelsespriser!$D356*E371)<0,0,(E371*Genanskaffelsespriser!$D356-(2009-E$3)/$C371*Genanskaffelsespriser!$D356*E371))","v":0},{"$f":"IF((F371*Genanskaffelsespriser!$D356-(2009-F$3)/$C371*Genanskaffelsespriser!$D356*F371)<0,0,(F371*Genanskaffelsespriser!$D356-(2009-F$3)/$C371*Genanskaffelsespriser!$D356*F371))","v":0},{"$f":"IF((G371*Genanskaffelsespriser!$D356-(2009-G$3)/$C371*Genanskaffelsespriser!$D356*G371)<0,0,(G371*Genanskaffelsespriser!$D356-(2009-G$3)/$C371*Genanskaffelsespriser!$D356*G371))","v":0},{"$f":"IF((H371*Genanskaffelsespriser!$D356-(2009-H$3)/$C371*Genanskaffelsespriser!$D356*H371)<0,0,(H371*Genanskaffelsespriser!$D356-(2009-H$3)/$C371*Genanskaffelsespriser!$D356*H371))","v":0},{"$f":"IF((I371*Genanskaffelsespriser!$D356-(2009-I$3)/$C371*Genanskaffelsespriser!$D356*I371)<0,0,(I371*Genanskaffelsespriser!$D356-(2009-I$3)/$C371*Genanskaffelsespriser!$D356*I371))","v":0},{"$f":"IF((J371*Genanskaffelsespriser!$D356-(2009-J$3)/$C371*Genanskaffelsespriser!$D356*J371)<0,0,(J371*Genanskaffelsespriser!$D356-(2009-J$3)/$C371*Genanskaffelsespriser!$D356*J371))","v":0},{"$f":"IF((K371*Genanskaffelsespriser!$D356-(2009-K$3)/$C371*Genanskaffelsespriser!$D356*K371)<0,0,(K371*Genanskaffelsespriser!$D356-(2009-K$3)/$C371*Genanskaffelsespriser!$D356*K371))","v":0},{"$f":"IF((L371*Genanskaffelsespriser!$D356-(2009-L$3)/$C371*Genanskaffelsespriser!$D356*L371)<0,0,(L371*Genanskaffelsespriser!$D356-(2009-L$3)/$C371*Genanskaffelsespriser!$D356*L371))","v":0},{"$f":"IF((M371*Genanskaffelsespriser!$D356-(2009-M$3)/$C371*Genanskaffelsespriser!$D356*M371)<0,0,(M371*Genanskaffelsespriser!$D356-(2009-M$3)/$C371*Genanskaffelsespriser!$D356*M371))","v":0},{"$f":"IF((N371*Genanskaffelsespriser!$D356-(2009-N$3)/$C371*Genanskaffelsespriser!$D356*N371)<0,0,(N371*Genanskaffelsespriser!$D356-(2009-N$3)/$C371*Genanskaffelsespriser!$D356*N371))","v":0},{"$f":"IF((O371*Genanskaffelsespriser!$D356-(2009-O$3)/$C371*Genanskaffelsespriser!$D356*O371)<0,0,(O371*Genanskaffelsespriser!$D356-(2009-O$3)/$C371*Genanskaffelsespriser!$D356*O371))","v":0},{"$f":"IF((P371*Genanskaffelsespriser!$D356-(2009-P$3)/$C371*Genanskaffelsespriser!$D356*P371)<0,0,(P371*Genanskaffelsespriser!$D356-(2009-P$3)/$C371*Genanskaffelsespriser!$D356*P371))","v":0},{"$f":"IF((Q371*Genanskaffelsespriser!$D356-(2009-Q$3)/$C371*Genanskaffelsespriser!$D356*Q371)<0,0,(Q371*Genanskaffelsespriser!$D356-(2009-Q$3)/$C371*Genanskaffelsespriser!$D356*Q371))","v":0},{"$f":"IF((R371*Genanskaffelsespriser!$D356-(2009-R$3)/$C371*Genanskaffelsespriser!$D356*R371)<0,0,(R371*Genanskaffelsespriser!$D356-(2009-R$3)/$C371*Genanskaffelsespriser!$D356*R371))","v":0},{"$f":"IF((S371*Genanskaffelsespriser!$D356-(2009-S$3)/$C371*Genanskaffelsespriser!$D356*S371)<0,0,(S371*Genanskaffelsespriser!$D356-(2009-S$3)/$C371*Genanskaffelsespriser!$D356*S371))","v":0},{"$f":"IF((T371*Genanskaffelsespriser!$D356-(2009-T$3)/$C371*Genanskaffelsespriser!$D356*T371)<0,0,(T371*Genanskaffelsespriser!$D356-(2009-T$3)/$C371*Genanskaffelsespriser!$D356*T371))","v":0},{"$f":"IF((U371*Genanskaffelsespriser!$D356-(2009-U$3)/$C371*Genanskaffelsespriser!$D356*U371)<0,0,(U371*Genanskaffelsespriser!$D356-(2009-U$3)/$C371*Genanskaffelsespriser!$D356*U371))","v":0},{"$f":"IF((V371*Genanskaffelsespriser!$D356-(2009-V$3)/$C371*Genanskaffelsespriser!$D356*V371)<0,0,(V371*Genanskaffelsespriser!$D356-(2009-V$3)/$C371*Genanskaffelsespriser!$D356*V371))","v":0},{"$f":"IF((W371*Genanskaffelsespriser!$D356-(2009-W$3)/$C371*Genanskaffelsespriser!$D356*W371)<0,0,(W371*Genanskaffelsespriser!$D356-(2009-W$3)/$C371*Genanskaffelsespriser!$D356*W371))","v":0},{"$f":"IF((X371*Genanskaffelsespriser!$D356-(2009-X$3)/$C371*Genanskaffelsespriser!$D356*X371)<0,0,(X371*Genanskaffelsespriser!$D356-(2009-X$3)/$C371*Genanskaffelsespriser!$D356*X371))","v":0},{"$f":"IF((Y371*Genanskaffelsespriser!$D356-(2009-Y$3)/$C371*Genanskaffelsespriser!$D356*Y371)<0,0,(Y371*Genanskaffelsespriser!$D356-(2009-Y$3)/$C371*Genanskaffelsespriser!$D356*Y371))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA371","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB371","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC371","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD371","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE371","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF371","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG371","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH371","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI371","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ371","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK371","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL371","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM371","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN371","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO371","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP371","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ371","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR371","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS371","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT371","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU371","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sparebassin/laguner - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW373:AW380)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT373:BT380)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ373:CQ380)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B358","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E358","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D373*Genanskaffelsespriser!$D358-(2009-D$3)/($C373+D374)*Genanskaffelsespriser!$D358*D373)<0,0,(D373*Genanskaffelsespriser!$D358-(2009-D$3)/($C373+D374)*Genanskaffelsespriser!$D358*D373))","v":0},{"$f":"IF((E373*Genanskaffelsespriser!$D358-(2009-E$3)/($C373+E374)*Genanskaffelsespriser!$D358*E373)<0,0,(E373*Genanskaffelsespriser!$D358-(2009-E$3)/($C373+E374)*Genanskaffelsespriser!$D358*E373))","v":0},{"$f":"IF((F373*Genanskaffelsespriser!$D358-(2009-F$3)/($C373+F374)*Genanskaffelsespriser!$D358*F373)<0,0,(F373*Genanskaffelsespriser!$D358-(2009-F$3)/($C373+F374)*Genanskaffelsespriser!$D358*F373))","v":0},{"$f":"IF((G373*Genanskaffelsespriser!$D358-(2009-G$3)/($C373+G374)*Genanskaffelsespriser!$D358*G373)<0,0,(G373*Genanskaffelsespriser!$D358-(2009-G$3)/($C373+G374)*Genanskaffelsespriser!$D358*G373))","v":0},{"$f":"IF((H373*Genanskaffelsespriser!$D358-(2009-H$3)/($C373+H374)*Genanskaffelsespriser!$D358*H373)<0,0,(H373*Genanskaffelsespriser!$D358-(2009-H$3)/($C373+H374)*Genanskaffelsespriser!$D358*H373))","v":0},{"$f":"IF((I373*Genanskaffelsespriser!$D358-(2009-I$3)/($C373+I374)*Genanskaffelsespriser!$D358*I373)<0,0,(I373*Genanskaffelsespriser!$D358-(2009-I$3)/($C373+I374)*Genanskaffelsespriser!$D358*I373))","v":0},{"$f":"IF((J373*Genanskaffelsespriser!$D358-(2009-J$3)/($C373+J374)*Genanskaffelsespriser!$D358*J373)<0,0,(J373*Genanskaffelsespriser!$D358-(2009-J$3)/($C373+J374)*Genanskaffelsespriser!$D358*J373))","v":0},{"$f":"IF((K373*Genanskaffelsespriser!$D358-(2009-K$3)/($C373+K374)*Genanskaffelsespriser!$D358*K373)<0,0,(K373*Genanskaffelsespriser!$D358-(2009-K$3)/($C373+K374)*Genanskaffelsespriser!$D358*K373))","v":0},{"$f":"IF((L373*Genanskaffelsespriser!$D358-(2009-L$3)/($C373+L374)*Genanskaffelsespriser!$D358*L373)<0,0,(L373*Genanskaffelsespriser!$D358-(2009-L$3)/($C373+L374)*Genanskaffelsespriser!$D358*L373))","v":0},{"$f":"IF((M373*Genanskaffelsespriser!$D358-(2009-M$3)/($C373+M374)*Genanskaffelsespriser!$D358*M373)<0,0,(M373*Genanskaffelsespriser!$D358-(2009-M$3)/($C373+M374)*Genanskaffelsespriser!$D358*M373))","v":0},{"$f":"IF((N373*Genanskaffelsespriser!$D358-(2009-N$3)/($C373+N374)*Genanskaffelsespriser!$D358*N373)<0,0,(N373*Genanskaffelsespriser!$D358-(2009-N$3)/($C373+N374)*Genanskaffelsespriser!$D358*N373))","v":0},{"$f":"IF((O373*Genanskaffelsespriser!$D358-(2009-O$3)/($C373+O374)*Genanskaffelsespriser!$D358*O373)<0,0,(O373*Genanskaffelsespriser!$D358-(2009-O$3)/($C373+O374)*Genanskaffelsespriser!$D358*O373))","v":0},{"$f":"IF((P373*Genanskaffelsespriser!$D358-(2009-P$3)/($C373+P374)*Genanskaffelsespriser!$D358*P373)<0,0,(P373*Genanskaffelsespriser!$D358-(2009-P$3)/($C373+P374)*Genanskaffelsespriser!$D358*P373))","v":0},{"$f":"IF((Q373*Genanskaffelsespriser!$D358-(2009-Q$3)/($C373+Q374)*Genanskaffelsespriser!$D358*Q373)<0,0,(Q373*Genanskaffelsespriser!$D358-(2009-Q$3)/($C373+Q374)*Genanskaffelsespriser!$D358*Q373))","v":0},{"$f":"IF((R373*Genanskaffelsespriser!$D358-(2009-R$3)/($C373+R374)*Genanskaffelsespriser!$D358*R373)<0,0,(R373*Genanskaffelsespriser!$D358-(2009-R$3)/($C373+R374)*Genanskaffelsespriser!$D358*R373))","v":0},{"$f":"IF((S373*Genanskaffelsespriser!$D358-(2009-S$3)/($C373+S374)*Genanskaffelsespriser!$D358*S373)<0,0,(S373*Genanskaffelsespriser!$D358-(2009-S$3)/($C373+S374)*Genanskaffelsespriser!$D358*S373))","v":0},{"$f":"IF((T373*Genanskaffelsespriser!$D358-(2009-T$3)/($C373+T374)*Genanskaffelsespriser!$D358*T373)<0,0,(T373*Genanskaffelsespriser!$D358-(2009-T$3)/($C373+T374)*Genanskaffelsespriser!$D358*T373))","v":0},{"$f":"IF((U373*Genanskaffelsespriser!$D358-(2009-U$3)/($C373+U374)*Genanskaffelsespriser!$D358*U373)<0,0,(U373*Genanskaffelsespriser!$D358-(2009-U$3)/($C373+U374)*Genanskaffelsespriser!$D358*U373))","v":0},{"$f":"IF((V373*Genanskaffelsespriser!$D358-(2009-V$3)/($C373+V374)*Genanskaffelsespriser!$D358*V373)<0,0,(V373*Genanskaffelsespriser!$D358-(2009-V$3)/($C373+V374)*Genanskaffelsespriser!$D358*V373))","v":0},{"$f":"IF((W373*Genanskaffelsespriser!$D358-(2009-W$3)/($C373+W374)*Genanskaffelsespriser!$D358*W373)<0,0,(W373*Genanskaffelsespriser!$D358-(2009-W$3)/($C373+W374)*Genanskaffelsespriser!$D358*W373))","v":0},{"$f":"IF((X373*Genanskaffelsespriser!$D358-(2009-X$3)/($C373+X374)*Genanskaffelsespriser!$D358*X373)<0,0,(X373*Genanskaffelsespriser!$D358-(2009-X$3)/($C373+X374)*Genanskaffelsespriser!$D358*X373))","v":0},{"$f":"IF((Y373*Genanskaffelsespriser!$D358-(2009-Y$3)/($C373+Y374)*Genanskaffelsespriser!$D358*Y373)<0,0,(Y373*Genanskaffelsespriser!$D358-(2009-Y$3)/($C373+Y374)*Genanskaffelsespriser!$D358*Y373))","v":0},{"$f":"+SUM(AA373:AV373)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA373","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB373","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC373","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD373","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE373","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF373","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG373","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH373","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI373","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ373","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK373","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL373","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM373","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN373","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO373","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP373","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ373","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR373","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS373","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT373","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU373","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV373","v":0},{"$f":"+SUM(AX373:BS373)","v":0},{"$f":"(AA373+AX373)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK373+BH373)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU373+BR373)/2","v":0},0,{"$f":"+AVERAGE(AW373,BT373)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B359","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E359","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D375*Genanskaffelsespriser!$D359-(2009-D$3)/($C375+D376)*Genanskaffelsespriser!$D359*D375)<0,0,(D375*Genanskaffelsespriser!$D359-(2009-D$3)/($C375+D376)*Genanskaffelsespriser!$D359*D375))","v":0},{"$f":"IF((E375*Genanskaffelsespriser!$D359-(2009-E$3)/($C375+E376)*Genanskaffelsespriser!$D359*E375)<0,0,(E375*Genanskaffelsespriser!$D359-(2009-E$3)/($C375+E376)*Genanskaffelsespriser!$D359*E375))","v":0},{"$f":"IF((F375*Genanskaffelsespriser!$D359-(2009-F$3)/($C375+F376)*Genanskaffelsespriser!$D359*F375)<0,0,(F375*Genanskaffelsespriser!$D359-(2009-F$3)/($C375+F376)*Genanskaffelsespriser!$D359*F375))","v":0},{"$f":"IF((G375*Genanskaffelsespriser!$D359-(2009-G$3)/($C375+G376)*Genanskaffelsespriser!$D359*G375)<0,0,(G375*Genanskaffelsespriser!$D359-(2009-G$3)/($C375+G376)*Genanskaffelsespriser!$D359*G375))","v":0},{"$f":"IF((H375*Genanskaffelsespriser!$D359-(2009-H$3)/($C375+H376)*Genanskaffelsespriser!$D359*H375)<0,0,(H375*Genanskaffelsespriser!$D359-(2009-H$3)/($C375+H376)*Genanskaffelsespriser!$D359*H375))","v":0},{"$f":"IF((I375*Genanskaffelsespriser!$D359-(2009-I$3)/($C375+I376)*Genanskaffelsespriser!$D359*I375)<0,0,(I375*Genanskaffelsespriser!$D359-(2009-I$3)/($C375+I376)*Genanskaffelsespriser!$D359*I375))","v":0},{"$f":"IF((J375*Genanskaffelsespriser!$D359-(2009-J$3)/($C375+J376)*Genanskaffelsespriser!$D359*J375)<0,0,(J375*Genanskaffelsespriser!$D359-(2009-J$3)/($C375+J376)*Genanskaffelsespriser!$D359*J375))","v":0},{"$f":"IF((K375*Genanskaffelsespriser!$D359-(2009-K$3)/($C375+K376)*Genanskaffelsespriser!$D359*K375)<0,0,(K375*Genanskaffelsespriser!$D359-(2009-K$3)/($C375+K376)*Genanskaffelsespriser!$D359*K375))","v":0},{"$f":"IF((L375*Genanskaffelsespriser!$D359-(2009-L$3)/($C375+L376)*Genanskaffelsespriser!$D359*L375)<0,0,(L375*Genanskaffelsespriser!$D359-(2009-L$3)/($C375+L376)*Genanskaffelsespriser!$D359*L375))","v":0},{"$f":"IF((M375*Genanskaffelsespriser!$D359-(2009-M$3)/($C375+M376)*Genanskaffelsespriser!$D359*M375)<0,0,(M375*Genanskaffelsespriser!$D359-(2009-M$3)/($C375+M376)*Genanskaffelsespriser!$D359*M375))","v":0},{"$f":"IF((N375*Genanskaffelsespriser!$D359-(2009-N$3)/($C375+N376)*Genanskaffelsespriser!$D359*N375)<0,0,(N375*Genanskaffelsespriser!$D359-(2009-N$3)/($C375+N376)*Genanskaffelsespriser!$D359*N375))","v":0},{"$f":"IF((O375*Genanskaffelsespriser!$D359-(2009-O$3)/($C375+O376)*Genanskaffelsespriser!$D359*O375)<0,0,(O375*Genanskaffelsespriser!$D359-(2009-O$3)/($C375+O376)*Genanskaffelsespriser!$D359*O375))","v":0},{"$f":"IF((P375*Genanskaffelsespriser!$D359-(2009-P$3)/($C375+P376)*Genanskaffelsespriser!$D359*P375)<0,0,(P375*Genanskaffelsespriser!$D359-(2009-P$3)/($C375+P376)*Genanskaffelsespriser!$D359*P375))","v":0},{"$f":"IF((Q375*Genanskaffelsespriser!$D359-(2009-Q$3)/($C375+Q376)*Genanskaffelsespriser!$D359*Q375)<0,0,(Q375*Genanskaffelsespriser!$D359-(2009-Q$3)/($C375+Q376)*Genanskaffelsespriser!$D359*Q375))","v":0},{"$f":"IF((R375*Genanskaffelsespriser!$D359-(2009-R$3)/($C375+R376)*Genanskaffelsespriser!$D359*R375)<0,0,(R375*Genanskaffelsespriser!$D359-(2009-R$3)/($C375+R376)*Genanskaffelsespriser!$D359*R375))","v":0},{"$f":"IF((S375*Genanskaffelsespriser!$D359-(2009-S$3)/($C375+S376)*Genanskaffelsespriser!$D359*S375)<0,0,(S375*Genanskaffelsespriser!$D359-(2009-S$3)/($C375+S376)*Genanskaffelsespriser!$D359*S375))","v":0},{"$f":"IF((T375*Genanskaffelsespriser!$D359-(2009-T$3)/($C375+T376)*Genanskaffelsespriser!$D359*T375)<0,0,(T375*Genanskaffelsespriser!$D359-(2009-T$3)/($C375+T376)*Genanskaffelsespriser!$D359*T375))","v":0},{"$f":"IF((U375*Genanskaffelsespriser!$D359-(2009-U$3)/($C375+U376)*Genanskaffelsespriser!$D359*U375)<0,0,(U375*Genanskaffelsespriser!$D359-(2009-U$3)/($C375+U376)*Genanskaffelsespriser!$D359*U375))","v":0},{"$f":"IF((V375*Genanskaffelsespriser!$D359-(2009-V$3)/($C375+V376)*Genanskaffelsespriser!$D359*V375)<0,0,(V375*Genanskaffelsespriser!$D359-(2009-V$3)/($C375+V376)*Genanskaffelsespriser!$D359*V375))","v":0},{"$f":"IF((W375*Genanskaffelsespriser!$D359-(2009-W$3)/($C375+W376)*Genanskaffelsespriser!$D359*W375)<0,0,(W375*Genanskaffelsespriser!$D359-(2009-W$3)/($C375+W376)*Genanskaffelsespriser!$D359*W375))","v":0},{"$f":"IF((X375*Genanskaffelsespriser!$D359-(2009-X$3)/($C375+X376)*Genanskaffelsespriser!$D359*X375)<0,0,(X375*Genanskaffelsespriser!$D359-(2009-X$3)/($C375+X376)*Genanskaffelsespriser!$D359*X375))","v":0},{"$f":"IF((Y375*Genanskaffelsespriser!$D359-(2009-Y$3)/($C375+Y376)*Genanskaffelsespriser!$D359*Y375)<0,0,(Y375*Genanskaffelsespriser!$D359-(2009-Y$3)/($C375+Y376)*Genanskaffelsespriser!$D359*Y375))","v":0},{"$f":"+SUM(AA375:AV375)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA375","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB375","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC375","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD375","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE375","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF375","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG375","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH375","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI375","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ375","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK375","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL375","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM375","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN375","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO375","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP375","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ375","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR375","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS375","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT375","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU375","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV375","v":0},{"$f":"+SUM(AX375:BS375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW375,BT375)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B360","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E360","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D377*Genanskaffelsespriser!$D360-(2009-D$3)/($C377+D378)*Genanskaffelsespriser!$D360*D377)<0,0,(D377*Genanskaffelsespriser!$D360-(2009-D$3)/($C377+D378)*Genanskaffelsespriser!$D360*D377))","v":0},{"$f":"IF((E377*Genanskaffelsespriser!$D360-(2009-E$3)/($C377+E378)*Genanskaffelsespriser!$D360*E377)<0,0,(E377*Genanskaffelsespriser!$D360-(2009-E$3)/($C377+E378)*Genanskaffelsespriser!$D360*E377))","v":0},{"$f":"IF((F377*Genanskaffelsespriser!$D360-(2009-F$3)/($C377+F378)*Genanskaffelsespriser!$D360*F377)<0,0,(F377*Genanskaffelsespriser!$D360-(2009-F$3)/($C377+F378)*Genanskaffelsespriser!$D360*F377))","v":0},{"$f":"IF((G377*Genanskaffelsespriser!$D360-(2009-G$3)/($C377+G378)*Genanskaffelsespriser!$D360*G377)<0,0,(G377*Genanskaffelsespriser!$D360-(2009-G$3)/($C377+G378)*Genanskaffelsespriser!$D360*G377))","v":0},{"$f":"IF((H377*Genanskaffelsespriser!$D360-(2009-H$3)/($C377+H378)*Genanskaffelsespriser!$D360*H377)<0,0,(H377*Genanskaffelsespriser!$D360-(2009-H$3)/($C377+H378)*Genanskaffelsespriser!$D360*H377))","v":0},{"$f":"IF((I377*Genanskaffelsespriser!$D360-(2009-I$3)/($C377+I378)*Genanskaffelsespriser!$D360*I377)<0,0,(I377*Genanskaffelsespriser!$D360-(2009-I$3)/($C377+I378)*Genanskaffelsespriser!$D360*I377))","v":0},{"$f":"IF((J377*Genanskaffelsespriser!$D360-(2009-J$3)/($C377+J378)*Genanskaffelsespriser!$D360*J377)<0,0,(J377*Genanskaffelsespriser!$D360-(2009-J$3)/($C377+J378)*Genanskaffelsespriser!$D360*J377))","v":0},{"$f":"IF((K377*Genanskaffelsespriser!$D360-(2009-K$3)/($C377+K378)*Genanskaffelsespriser!$D360*K377)<0,0,(K377*Genanskaffelsespriser!$D360-(2009-K$3)/($C377+K378)*Genanskaffelsespriser!$D360*K377))","v":0},{"$f":"IF((L377*Genanskaffelsespriser!$D360-(2009-L$3)/($C377+L378)*Genanskaffelsespriser!$D360*L377)<0,0,(L377*Genanskaffelsespriser!$D360-(2009-L$3)/($C377+L378)*Genanskaffelsespriser!$D360*L377))","v":0},{"$f":"IF((M377*Genanskaffelsespriser!$D360-(2009-M$3)/($C377+M378)*Genanskaffelsespriser!$D360*M377)<0,0,(M377*Genanskaffelsespriser!$D360-(2009-M$3)/($C377+M378)*Genanskaffelsespriser!$D360*M377))","v":0},{"$f":"IF((N377*Genanskaffelsespriser!$D360-(2009-N$3)/($C377+N378)*Genanskaffelsespriser!$D360*N377)<0,0,(N377*Genanskaffelsespriser!$D360-(2009-N$3)/($C377+N378)*Genanskaffelsespriser!$D360*N377))","v":0},{"$f":"IF((O377*Genanskaffelsespriser!$D360-(2009-O$3)/($C377+O378)*Genanskaffelsespriser!$D360*O377)<0,0,(O377*Genanskaffelsespriser!$D360-(2009-O$3)/($C377+O378)*Genanskaffelsespriser!$D360*O377))","v":0},{"$f":"IF((P377*Genanskaffelsespriser!$D360-(2009-P$3)/($C377+P378)*Genanskaffelsespriser!$D360*P377)<0,0,(P377*Genanskaffelsespriser!$D360-(2009-P$3)/($C377+P378)*Genanskaffelsespriser!$D360*P377))","v":0},{"$f":"IF((Q377*Genanskaffelsespriser!$D360-(2009-Q$3)/($C377+Q378)*Genanskaffelsespriser!$D360*Q377)<0,0,(Q377*Genanskaffelsespriser!$D360-(2009-Q$3)/($C377+Q378)*Genanskaffelsespriser!$D360*Q377))","v":0},{"$f":"IF((R377*Genanskaffelsespriser!$D360-(2009-R$3)/($C377+R378)*Genanskaffelsespriser!$D360*R377)<0,0,(R377*Genanskaffelsespriser!$D360-(2009-R$3)/($C377+R378)*Genanskaffelsespriser!$D360*R377))","v":0},{"$f":"IF((S377*Genanskaffelsespriser!$D360-(2009-S$3)/($C377+S378)*Genanskaffelsespriser!$D360*S377)<0,0,(S377*Genanskaffelsespriser!$D360-(2009-S$3)/($C377+S378)*Genanskaffelsespriser!$D360*S377))","v":0},{"$f":"IF((T377*Genanskaffelsespriser!$D360-(2009-T$3)/($C377+T378)*Genanskaffelsespriser!$D360*T377)<0,0,(T377*Genanskaffelsespriser!$D360-(2009-T$3)/($C377+T378)*Genanskaffelsespriser!$D360*T377))","v":0},{"$f":"IF((U377*Genanskaffelsespriser!$D360-(2009-U$3)/($C377+U378)*Genanskaffelsespriser!$D360*U377)<0,0,(U377*Genanskaffelsespriser!$D360-(2009-U$3)/($C377+U378)*Genanskaffelsespriser!$D360*U377))","v":0},{"$f":"IF((V377*Genanskaffelsespriser!$D360-(2009-V$3)/($C377+V378)*Genanskaffelsespriser!$D360*V377)<0,0,(V377*Genanskaffelsespriser!$D360-(2009-V$3)/($C377+V378)*Genanskaffelsespriser!$D360*V377))","v":0},{"$f":"IF((W377*Genanskaffelsespriser!$D360-(2009-W$3)/($C377+W378)*Genanskaffelsespriser!$D360*W377)<0,0,(W377*Genanskaffelsespriser!$D360-(2009-W$3)/($C377+W378)*Genanskaffelsespriser!$D360*W377))","v":0},{"$f":"IF((X377*Genanskaffelsespriser!$D360-(2009-X$3)/($C377+X378)*Genanskaffelsespriser!$D360*X377)<0,0,(X377*Genanskaffelsespriser!$D360-(2009-X$3)/($C377+X378)*Genanskaffelsespriser!$D360*X377))","v":0},{"$f":"IF((Y377*Genanskaffelsespriser!$D360-(2009-Y$3)/($C377+Y378)*Genanskaffelsespriser!$D360*Y377)<0,0,(Y377*Genanskaffelsespriser!$D360-(2009-Y$3)/($C377+Y378)*Genanskaffelsespriser!$D360*Y377))","v":0},{"$f":"+SUM(AA377:AV377)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA377","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB377","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC377","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD377","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE377","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF377","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG377","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH377","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI377","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ377","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK377","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL377","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM377","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN377","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO377","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP377","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ377","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR377","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS377","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT377","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU377","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV377","v":0},{"$f":"+SUM(AX377:BS377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW377,BT377)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B361","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E361","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D379*Genanskaffelsespriser!$D361-(2009-D$3)/($C379+D380)*Genanskaffelsespriser!$D361*D379)<0,0,(D379*Genanskaffelsespriser!$D361-(2009-D$3)/($C379+D380)*Genanskaffelsespriser!$D361*D379))","v":0},{"$f":"IF((E379*Genanskaffelsespriser!$D361-(2009-E$3)/($C379+E380)*Genanskaffelsespriser!$D361*E379)<0,0,(E379*Genanskaffelsespriser!$D361-(2009-E$3)/($C379+E380)*Genanskaffelsespriser!$D361*E379))","v":0},{"$f":"IF((F379*Genanskaffelsespriser!$D361-(2009-F$3)/($C379+F380)*Genanskaffelsespriser!$D361*F379)<0,0,(F379*Genanskaffelsespriser!$D361-(2009-F$3)/($C379+F380)*Genanskaffelsespriser!$D361*F379))","v":0},{"$f":"IF((G379*Genanskaffelsespriser!$D361-(2009-G$3)/($C379+G380)*Genanskaffelsespriser!$D361*G379)<0,0,(G379*Genanskaffelsespriser!$D361-(2009-G$3)/($C379+G380)*Genanskaffelsespriser!$D361*G379))","v":0},{"$f":"IF((H379*Genanskaffelsespriser!$D361-(2009-H$3)/($C379+H380)*Genanskaffelsespriser!$D361*H379)<0,0,(H379*Genanskaffelsespriser!$D361-(2009-H$3)/($C379+H380)*Genanskaffelsespriser!$D361*H379))","v":0},{"$f":"IF((I379*Genanskaffelsespriser!$D361-(2009-I$3)/($C379+I380)*Genanskaffelsespriser!$D361*I379)<0,0,(I379*Genanskaffelsespriser!$D361-(2009-I$3)/($C379+I380)*Genanskaffelsespriser!$D361*I379))","v":0},{"$f":"IF((J379*Genanskaffelsespriser!$D361-(2009-J$3)/($C379+J380)*Genanskaffelsespriser!$D361*J379)<0,0,(J379*Genanskaffelsespriser!$D361-(2009-J$3)/($C379+J380)*Genanskaffelsespriser!$D361*J379))","v":0},{"$f":"IF((K379*Genanskaffelsespriser!$D361-(2009-K$3)/($C379+K380)*Genanskaffelsespriser!$D361*K379)<0,0,(K379*Genanskaffelsespriser!$D361-(2009-K$3)/($C379+K380)*Genanskaffelsespriser!$D361*K379))","v":0},{"$f":"IF((L379*Genanskaffelsespriser!$D361-(2009-L$3)/($C379+L380)*Genanskaffelsespriser!$D361*L379)<0,0,(L379*Genanskaffelsespriser!$D361-(2009-L$3)/($C379+L380)*Genanskaffelsespriser!$D361*L379))","v":0},{"$f":"IF((M379*Genanskaffelsespriser!$D361-(2009-M$3)/($C379+M380)*Genanskaffelsespriser!$D361*M379)<0,0,(M379*Genanskaffelsespriser!$D361-(2009-M$3)/($C379+M380)*Genanskaffelsespriser!$D361*M379))","v":0},{"$f":"IF((N379*Genanskaffelsespriser!$D361-(2009-N$3)/($C379+N380)*Genanskaffelsespriser!$D361*N379)<0,0,(N379*Genanskaffelsespriser!$D361-(2009-N$3)/($C379+N380)*Genanskaffelsespriser!$D361*N379))","v":0},{"$f":"IF((O379*Genanskaffelsespriser!$D361-(2009-O$3)/($C379+O380)*Genanskaffelsespriser!$D361*O379)<0,0,(O379*Genanskaffelsespriser!$D361-(2009-O$3)/($C379+O380)*Genanskaffelsespriser!$D361*O379))","v":0},{"$f":"IF((P379*Genanskaffelsespriser!$D361-(2009-P$3)/($C379+P380)*Genanskaffelsespriser!$D361*P379)<0,0,(P379*Genanskaffelsespriser!$D361-(2009-P$3)/($C379+P380)*Genanskaffelsespriser!$D361*P379))","v":0},{"$f":"IF((Q379*Genanskaffelsespriser!$D361-(2009-Q$3)/($C379+Q380)*Genanskaffelsespriser!$D361*Q379)<0,0,(Q379*Genanskaffelsespriser!$D361-(2009-Q$3)/($C379+Q380)*Genanskaffelsespriser!$D361*Q379))","v":0},{"$f":"IF((R379*Genanskaffelsespriser!$D361-(2009-R$3)/($C379+R380)*Genanskaffelsespriser!$D361*R379)<0,0,(R379*Genanskaffelsespriser!$D361-(2009-R$3)/($C379+R380)*Genanskaffelsespriser!$D361*R379))","v":0},{"$f":"IF((S379*Genanskaffelsespriser!$D361-(2009-S$3)/($C379+S380)*Genanskaffelsespriser!$D361*S379)<0,0,(S379*Genanskaffelsespriser!$D361-(2009-S$3)/($C379+S380)*Genanskaffelsespriser!$D361*S379))","v":0},{"$f":"IF((T379*Genanskaffelsespriser!$D361-(2009-T$3)/($C379+T380)*Genanskaffelsespriser!$D361*T379)<0,0,(T379*Genanskaffelsespriser!$D361-(2009-T$3)/($C379+T380)*Genanskaffelsespriser!$D361*T379))","v":0},{"$f":"IF((U379*Genanskaffelsespriser!$D361-(2009-U$3)/($C379+U380)*Genanskaffelsespriser!$D361*U379)<0,0,(U379*Genanskaffelsespriser!$D361-(2009-U$3)/($C379+U380)*Genanskaffelsespriser!$D361*U379))","v":0},{"$f":"IF((V379*Genanskaffelsespriser!$D361-(2009-V$3)/($C379+V380)*Genanskaffelsespriser!$D361*V379)<0,0,(V379*Genanskaffelsespriser!$D361-(2009-V$3)/($C379+V380)*Genanskaffelsespriser!$D361*V379))","v":0},{"$f":"IF((W379*Genanskaffelsespriser!$D361-(2009-W$3)/($C379+W380)*Genanskaffelsespriser!$D361*W379)<0,0,(W379*Genanskaffelsespriser!$D361-(2009-W$3)/($C379+W380)*Genanskaffelsespriser!$D361*W379))","v":0},{"$f":"IF((X379*Genanskaffelsespriser!$D361-(2009-X$3)/($C379+X380)*Genanskaffelsespriser!$D361*X379)<0,0,(X379*Genanskaffelsespriser!$D361-(2009-X$3)/($C379+X380)*Genanskaffelsespriser!$D361*X379))","v":0},{"$f":"IF((Y379*Genanskaffelsespriser!$D361-(2009-Y$3)/($C379+Y380)*Genanskaffelsespriser!$D361*Y379)<0,0,(Y379*Genanskaffelsespriser!$D361-(2009-Y$3)/($C379+Y380)*Genanskaffelsespriser!$D361*Y379))","v":0},{"$f":"+SUM(AA379:AV379)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA379","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB379","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC379","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD379","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE379","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF379","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG379","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH379","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI379","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ379","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK379","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL379","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM379","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN379","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO379","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP379","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ379","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR379","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS379","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT379","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU379","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV379","v":0},{"$f":"+SUM(AX379:BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW379,BT379)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sparebassin/laguner - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW382:AW389)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT382:BT389)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ382:CQ389)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B363","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E363","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D382*Genanskaffelsespriser!$D363-(2009-D$3)/($C382+D383)*Genanskaffelsespriser!$D363*D382)<0,0,(D382*Genanskaffelsespriser!$D363-(2009-D$3)/($C382+D383)*Genanskaffelsespriser!$D363*D382))","v":0},{"$f":"IF((E382*Genanskaffelsespriser!$D363-(2009-E$3)/($C382+E383)*Genanskaffelsespriser!$D363*E382)<0,0,(E382*Genanskaffelsespriser!$D363-(2009-E$3)/($C382+E383)*Genanskaffelsespriser!$D363*E382))","v":0},{"$f":"IF((F382*Genanskaffelsespriser!$D363-(2009-F$3)/($C382+F383)*Genanskaffelsespriser!$D363*F382)<0,0,(F382*Genanskaffelsespriser!$D363-(2009-F$3)/($C382+F383)*Genanskaffelsespriser!$D363*F382))","v":0},{"$f":"IF((G382*Genanskaffelsespriser!$D363-(2009-G$3)/($C382+G383)*Genanskaffelsespriser!$D363*G382)<0,0,(G382*Genanskaffelsespriser!$D363-(2009-G$3)/($C382+G383)*Genanskaffelsespriser!$D363*G382))","v":0},{"$f":"IF((H382*Genanskaffelsespriser!$D363-(2009-H$3)/($C382+H383)*Genanskaffelsespriser!$D363*H382)<0,0,(H382*Genanskaffelsespriser!$D363-(2009-H$3)/($C382+H383)*Genanskaffelsespriser!$D363*H382))","v":0},{"$f":"IF((I382*Genanskaffelsespriser!$D363-(2009-I$3)/($C382+I383)*Genanskaffelsespriser!$D363*I382)<0,0,(I382*Genanskaffelsespriser!$D363-(2009-I$3)/($C382+I383)*Genanskaffelsespriser!$D363*I382))","v":0},{"$f":"IF((J382*Genanskaffelsespriser!$D363-(2009-J$3)/($C382+J383)*Genanskaffelsespriser!$D363*J382)<0,0,(J382*Genanskaffelsespriser!$D363-(2009-J$3)/($C382+J383)*Genanskaffelsespriser!$D363*J382))","v":0},{"$f":"IF((K382*Genanskaffelsespriser!$D363-(2009-K$3)/($C382+K383)*Genanskaffelsespriser!$D363*K382)<0,0,(K382*Genanskaffelsespriser!$D363-(2009-K$3)/($C382+K383)*Genanskaffelsespriser!$D363*K382))","v":0},{"$f":"IF((L382*Genanskaffelsespriser!$D363-(2009-L$3)/($C382+L383)*Genanskaffelsespriser!$D363*L382)<0,0,(L382*Genanskaffelsespriser!$D363-(2009-L$3)/($C382+L383)*Genanskaffelsespriser!$D363*L382))","v":0},{"$f":"IF((M382*Genanskaffelsespriser!$D363-(2009-M$3)/($C382+M383)*Genanskaffelsespriser!$D363*M382)<0,0,(M382*Genanskaffelsespriser!$D363-(2009-M$3)/($C382+M383)*Genanskaffelsespriser!$D363*M382))","v":0},{"$f":"IF((N382*Genanskaffelsespriser!$D363-(2009-N$3)/($C382+N383)*Genanskaffelsespriser!$D363*N382)<0,0,(N382*Genanskaffelsespriser!$D363-(2009-N$3)/($C382+N383)*Genanskaffelsespriser!$D363*N382))","v":0},{"$f":"IF((O382*Genanskaffelsespriser!$D363-(2009-O$3)/($C382+O383)*Genanskaffelsespriser!$D363*O382)<0,0,(O382*Genanskaffelsespriser!$D363-(2009-O$3)/($C382+O383)*Genanskaffelsespriser!$D363*O382))","v":0},{"$f":"IF((P382*Genanskaffelsespriser!$D363-(2009-P$3)/($C382+P383)*Genanskaffelsespriser!$D363*P382)<0,0,(P382*Genanskaffelsespriser!$D363-(2009-P$3)/($C382+P383)*Genanskaffelsespriser!$D363*P382))","v":0},{"$f":"IF((Q382*Genanskaffelsespriser!$D363-(2009-Q$3)/($C382+Q383)*Genanskaffelsespriser!$D363*Q382)<0,0,(Q382*Genanskaffelsespriser!$D363-(2009-Q$3)/($C382+Q383)*Genanskaffelsespriser!$D363*Q382))","v":0},{"$f":"IF((R382*Genanskaffelsespriser!$D363-(2009-R$3)/($C382+R383)*Genanskaffelsespriser!$D363*R382)<0,0,(R382*Genanskaffelsespriser!$D363-(2009-R$3)/($C382+R383)*Genanskaffelsespriser!$D363*R382))","v":0},{"$f":"IF((S382*Genanskaffelsespriser!$D363-(2009-S$3)/($C382+S383)*Genanskaffelsespriser!$D363*S382)<0,0,(S382*Genanskaffelsespriser!$D363-(2009-S$3)/($C382+S383)*Genanskaffelsespriser!$D363*S382))","v":0},{"$f":"IF((T382*Genanskaffelsespriser!$D363-(2009-T$3)/($C382+T383)*Genanskaffelsespriser!$D363*T382)<0,0,(T382*Genanskaffelsespriser!$D363-(2009-T$3)/($C382+T383)*Genanskaffelsespriser!$D363*T382))","v":0},{"$f":"IF((U382*Genanskaffelsespriser!$D363-(2009-U$3)/($C382+U383)*Genanskaffelsespriser!$D363*U382)<0,0,(U382*Genanskaffelsespriser!$D363-(2009-U$3)/($C382+U383)*Genanskaffelsespriser!$D363*U382))","v":0},{"$f":"IF((V382*Genanskaffelsespriser!$D363-(2009-V$3)/($C382+V383)*Genanskaffelsespriser!$D363*V382)<0,0,(V382*Genanskaffelsespriser!$D363-(2009-V$3)/($C382+V383)*Genanskaffelsespriser!$D363*V382))","v":0},{"$f":"IF((W382*Genanskaffelsespriser!$D363-(2009-W$3)/($C382+W383)*Genanskaffelsespriser!$D363*W382)<0,0,(W382*Genanskaffelsespriser!$D363-(2009-W$3)/($C382+W383)*Genanskaffelsespriser!$D363*W382))","v":0},{"$f":"IF((X382*Genanskaffelsespriser!$D363-(2009-X$3)/($C382+X383)*Genanskaffelsespriser!$D363*X382)<0,0,(X382*Genanskaffelsespriser!$D363-(2009-X$3)/($C382+X383)*Genanskaffelsespriser!$D363*X382))","v":0},{"$f":"IF((Y382*Genanskaffelsespriser!$D363-(2009-Y$3)/($C382+Y383)*Genanskaffelsespriser!$D363*Y382)<0,0,(Y382*Genanskaffelsespriser!$D363-(2009-Y$3)/($C382+Y383)*Genanskaffelsespriser!$D363*Y382))","v":0},{"$f":"+SUM(AA382:AV382)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA382","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB382","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC382","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD382","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE382","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF382","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG382","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH382","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI382","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ382","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK382","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL382","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM382","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN382","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO382","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP382","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ382","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR382","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS382","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT382","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU382","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV382","v":0},{"$f":"+SUM(AX382:BS382)","v":0},{"$f":"(AA382+AX382)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK382+BH382)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU382+BR382)/2","v":0},0,{"$f":"+AVERAGE(AW382,BT382)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B364","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E364","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D384*Genanskaffelsespriser!$D364-(2009-D$3)/($C384+D385)*Genanskaffelsespriser!$D364*D384)<0,0,(D384*Genanskaffelsespriser!$D364-(2009-D$3)/($C384+D385)*Genanskaffelsespriser!$D364*D384))","v":0},{"$f":"IF((E384*Genanskaffelsespriser!$D364-(2009-E$3)/($C384+E385)*Genanskaffelsespriser!$D364*E384)<0,0,(E384*Genanskaffelsespriser!$D364-(2009-E$3)/($C384+E385)*Genanskaffelsespriser!$D364*E384))","v":0},{"$f":"IF((F384*Genanskaffelsespriser!$D364-(2009-F$3)/($C384+F385)*Genanskaffelsespriser!$D364*F384)<0,0,(F384*Genanskaffelsespriser!$D364-(2009-F$3)/($C384+F385)*Genanskaffelsespriser!$D364*F384))","v":0},{"$f":"IF((G384*Genanskaffelsespriser!$D364-(2009-G$3)/($C384+G385)*Genanskaffelsespriser!$D364*G384)<0,0,(G384*Genanskaffelsespriser!$D364-(2009-G$3)/($C384+G385)*Genanskaffelsespriser!$D364*G384))","v":0},{"$f":"IF((H384*Genanskaffelsespriser!$D364-(2009-H$3)/($C384+H385)*Genanskaffelsespriser!$D364*H384)<0,0,(H384*Genanskaffelsespriser!$D364-(2009-H$3)/($C384+H385)*Genanskaffelsespriser!$D364*H384))","v":0},{"$f":"IF((I384*Genanskaffelsespriser!$D364-(2009-I$3)/($C384+I385)*Genanskaffelsespriser!$D364*I384)<0,0,(I384*Genanskaffelsespriser!$D364-(2009-I$3)/($C384+I385)*Genanskaffelsespriser!$D364*I384))","v":0},{"$f":"IF((J384*Genanskaffelsespriser!$D364-(2009-J$3)/($C384+J385)*Genanskaffelsespriser!$D364*J384)<0,0,(J384*Genanskaffelsespriser!$D364-(2009-J$3)/($C384+J385)*Genanskaffelsespriser!$D364*J384))","v":0},{"$f":"IF((K384*Genanskaffelsespriser!$D364-(2009-K$3)/($C384+K385)*Genanskaffelsespriser!$D364*K384)<0,0,(K384*Genanskaffelsespriser!$D364-(2009-K$3)/($C384+K385)*Genanskaffelsespriser!$D364*K384))","v":0},{"$f":"IF((L384*Genanskaffelsespriser!$D364-(2009-L$3)/($C384+L385)*Genanskaffelsespriser!$D364*L384)<0,0,(L384*Genanskaffelsespriser!$D364-(2009-L$3)/($C384+L385)*Genanskaffelsespriser!$D364*L384))","v":0},{"$f":"IF((M384*Genanskaffelsespriser!$D364-(2009-M$3)/($C384+M385)*Genanskaffelsespriser!$D364*M384)<0,0,(M384*Genanskaffelsespriser!$D364-(2009-M$3)/($C384+M385)*Genanskaffelsespriser!$D364*M384))","v":0},{"$f":"IF((N384*Genanskaffelsespriser!$D364-(2009-N$3)/($C384+N385)*Genanskaffelsespriser!$D364*N384)<0,0,(N384*Genanskaffelsespriser!$D364-(2009-N$3)/($C384+N385)*Genanskaffelsespriser!$D364*N384))","v":0},{"$f":"IF((O384*Genanskaffelsespriser!$D364-(2009-O$3)/($C384+O385)*Genanskaffelsespriser!$D364*O384)<0,0,(O384*Genanskaffelsespriser!$D364-(2009-O$3)/($C384+O385)*Genanskaffelsespriser!$D364*O384))","v":0},{"$f":"IF((P384*Genanskaffelsespriser!$D364-(2009-P$3)/($C384+P385)*Genanskaffelsespriser!$D364*P384)<0,0,(P384*Genanskaffelsespriser!$D364-(2009-P$3)/($C384+P385)*Genanskaffelsespriser!$D364*P384))","v":0},{"$f":"IF((Q384*Genanskaffelsespriser!$D364-(2009-Q$3)/($C384+Q385)*Genanskaffelsespriser!$D364*Q384)<0,0,(Q384*Genanskaffelsespriser!$D364-(2009-Q$3)/($C384+Q385)*Genanskaffelsespriser!$D364*Q384))","v":0},{"$f":"IF((R384*Genanskaffelsespriser!$D364-(2009-R$3)/($C384+R385)*Genanskaffelsespriser!$D364*R384)<0,0,(R384*Genanskaffelsespriser!$D364-(2009-R$3)/($C384+R385)*Genanskaffelsespriser!$D364*R384))","v":0},{"$f":"IF((S384*Genanskaffelsespriser!$D364-(2009-S$3)/($C384+S385)*Genanskaffelsespriser!$D364*S384)<0,0,(S384*Genanskaffelsespriser!$D364-(2009-S$3)/($C384+S385)*Genanskaffelsespriser!$D364*S384))","v":0},{"$f":"IF((T384*Genanskaffelsespriser!$D364-(2009-T$3)/($C384+T385)*Genanskaffelsespriser!$D364*T384)<0,0,(T384*Genanskaffelsespriser!$D364-(2009-T$3)/($C384+T385)*Genanskaffelsespriser!$D364*T384))","v":0},{"$f":"IF((U384*Genanskaffelsespriser!$D364-(2009-U$3)/($C384+U385)*Genanskaffelsespriser!$D364*U384)<0,0,(U384*Genanskaffelsespriser!$D364-(2009-U$3)/($C384+U385)*Genanskaffelsespriser!$D364*U384))","v":0},{"$f":"IF((V384*Genanskaffelsespriser!$D364-(2009-V$3)/($C384+V385)*Genanskaffelsespriser!$D364*V384)<0,0,(V384*Genanskaffelsespriser!$D364-(2009-V$3)/($C384+V385)*Genanskaffelsespriser!$D364*V384))","v":0},{"$f":"IF((W384*Genanskaffelsespriser!$D364-(2009-W$3)/($C384+W385)*Genanskaffelsespriser!$D364*W384)<0,0,(W384*Genanskaffelsespriser!$D364-(2009-W$3)/($C384+W385)*Genanskaffelsespriser!$D364*W384))","v":0},{"$f":"IF((X384*Genanskaffelsespriser!$D364-(2009-X$3)/($C384+X385)*Genanskaffelsespriser!$D364*X384)<0,0,(X384*Genanskaffelsespriser!$D364-(2009-X$3)/($C384+X385)*Genanskaffelsespriser!$D364*X384))","v":0},{"$f":"IF((Y384*Genanskaffelsespriser!$D364-(2009-Y$3)/($C384+Y385)*Genanskaffelsespriser!$D364*Y384)<0,0,(Y384*Genanskaffelsespriser!$D364-(2009-Y$3)/($C384+Y385)*Genanskaffelsespriser!$D364*Y384))","v":0},{"$f":"+SUM(AA384:AV384)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA384","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB384","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC384","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD384","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE384","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF384","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG384","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH384","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI384","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ384","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK384","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL384","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM384","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN384","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO384","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP384","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ384","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR384","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS384","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT384","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU384","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV384","v":0},{"$f":"+SUM(AX384:BS384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW384,BT384)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B365","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E365","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D386*Genanskaffelsespriser!$D365-(2009-D$3)/($C386+D387)*Genanskaffelsespriser!$D365*D386)<0,0,(D386*Genanskaffelsespriser!$D365-(2009-D$3)/($C386+D387)*Genanskaffelsespriser!$D365*D386))","v":0},{"$f":"IF((E386*Genanskaffelsespriser!$D365-(2009-E$3)/($C386+E387)*Genanskaffelsespriser!$D365*E386)<0,0,(E386*Genanskaffelsespriser!$D365-(2009-E$3)/($C386+E387)*Genanskaffelsespriser!$D365*E386))","v":0},{"$f":"IF((F386*Genanskaffelsespriser!$D365-(2009-F$3)/($C386+F387)*Genanskaffelsespriser!$D365*F386)<0,0,(F386*Genanskaffelsespriser!$D365-(2009-F$3)/($C386+F387)*Genanskaffelsespriser!$D365*F386))","v":0},{"$f":"IF((G386*Genanskaffelsespriser!$D365-(2009-G$3)/($C386+G387)*Genanskaffelsespriser!$D365*G386)<0,0,(G386*Genanskaffelsespriser!$D365-(2009-G$3)/($C386+G387)*Genanskaffelsespriser!$D365*G386))","v":0},{"$f":"IF((H386*Genanskaffelsespriser!$D365-(2009-H$3)/($C386+H387)*Genanskaffelsespriser!$D365*H386)<0,0,(H386*Genanskaffelsespriser!$D365-(2009-H$3)/($C386+H387)*Genanskaffelsespriser!$D365*H386))","v":0},{"$f":"IF((I386*Genanskaffelsespriser!$D365-(2009-I$3)/($C386+I387)*Genanskaffelsespriser!$D365*I386)<0,0,(I386*Genanskaffelsespriser!$D365-(2009-I$3)/($C386+I387)*Genanskaffelsespriser!$D365*I386))","v":0},{"$f":"IF((J386*Genanskaffelsespriser!$D365-(2009-J$3)/($C386+J387)*Genanskaffelsespriser!$D365*J386)<0,0,(J386*Genanskaffelsespriser!$D365-(2009-J$3)/($C386+J387)*Genanskaffelsespriser!$D365*J386))","v":0},{"$f":"IF((K386*Genanskaffelsespriser!$D365-(2009-K$3)/($C386+K387)*Genanskaffelsespriser!$D365*K386)<0,0,(K386*Genanskaffelsespriser!$D365-(2009-K$3)/($C386+K387)*Genanskaffelsespriser!$D365*K386))","v":0},{"$f":"IF((L386*Genanskaffelsespriser!$D365-(2009-L$3)/($C386+L387)*Genanskaffelsespriser!$D365*L386)<0,0,(L386*Genanskaffelsespriser!$D365-(2009-L$3)/($C386+L387)*Genanskaffelsespriser!$D365*L386))","v":0},{"$f":"IF((M386*Genanskaffelsespriser!$D365-(2009-M$3)/($C386+M387)*Genanskaffelsespriser!$D365*M386)<0,0,(M386*Genanskaffelsespriser!$D365-(2009-M$3)/($C386+M387)*Genanskaffelsespriser!$D365*M386))","v":0},{"$f":"IF((N386*Genanskaffelsespriser!$D365-(2009-N$3)/($C386+N387)*Genanskaffelsespriser!$D365*N386)<0,0,(N386*Genanskaffelsespriser!$D365-(2009-N$3)/($C386+N387)*Genanskaffelsespriser!$D365*N386))","v":0},{"$f":"IF((O386*Genanskaffelsespriser!$D365-(2009-O$3)/($C386+O387)*Genanskaffelsespriser!$D365*O386)<0,0,(O386*Genanskaffelsespriser!$D365-(2009-O$3)/($C386+O387)*Genanskaffelsespriser!$D365*O386))","v":0},{"$f":"IF((P386*Genanskaffelsespriser!$D365-(2009-P$3)/($C386+P387)*Genanskaffelsespriser!$D365*P386)<0,0,(P386*Genanskaffelsespriser!$D365-(2009-P$3)/($C386+P387)*Genanskaffelsespriser!$D365*P386))","v":0},{"$f":"IF((Q386*Genanskaffelsespriser!$D365-(2009-Q$3)/($C386+Q387)*Genanskaffelsespriser!$D365*Q386)<0,0,(Q386*Genanskaffelsespriser!$D365-(2009-Q$3)/($C386+Q387)*Genanskaffelsespriser!$D365*Q386))","v":0},{"$f":"IF((R386*Genanskaffelsespriser!$D365-(2009-R$3)/($C386+R387)*Genanskaffelsespriser!$D365*R386)<0,0,(R386*Genanskaffelsespriser!$D365-(2009-R$3)/($C386+R387)*Genanskaffelsespriser!$D365*R386))","v":0},{"$f":"IF((S386*Genanskaffelsespriser!$D365-(2009-S$3)/($C386+S387)*Genanskaffelsespriser!$D365*S386)<0,0,(S386*Genanskaffelsespriser!$D365-(2009-S$3)/($C386+S387)*Genanskaffelsespriser!$D365*S386))","v":0},{"$f":"IF((T386*Genanskaffelsespriser!$D365-(2009-T$3)/($C386+T387)*Genanskaffelsespriser!$D365*T386)<0,0,(T386*Genanskaffelsespriser!$D365-(2009-T$3)/($C386+T387)*Genanskaffelsespriser!$D365*T386))","v":0},{"$f":"IF((U386*Genanskaffelsespriser!$D365-(2009-U$3)/($C386+U387)*Genanskaffelsespriser!$D365*U386)<0,0,(U386*Genanskaffelsespriser!$D365-(2009-U$3)/($C386+U387)*Genanskaffelsespriser!$D365*U386))","v":0},{"$f":"IF((V386*Genanskaffelsespriser!$D365-(2009-V$3)/($C386+V387)*Genanskaffelsespriser!$D365*V386)<0,0,(V386*Genanskaffelsespriser!$D365-(2009-V$3)/($C386+V387)*Genanskaffelsespriser!$D365*V386))","v":0},{"$f":"IF((W386*Genanskaffelsespriser!$D365-(2009-W$3)/($C386+W387)*Genanskaffelsespriser!$D365*W386)<0,0,(W386*Genanskaffelsespriser!$D365-(2009-W$3)/($C386+W387)*Genanskaffelsespriser!$D365*W386))","v":0},{"$f":"IF((X386*Genanskaffelsespriser!$D365-(2009-X$3)/($C386+X387)*Genanskaffelsespriser!$D365*X386)<0,0,(X386*Genanskaffelsespriser!$D365-(2009-X$3)/($C386+X387)*Genanskaffelsespriser!$D365*X386))","v":0},{"$f":"IF((Y386*Genanskaffelsespriser!$D365-(2009-Y$3)/($C386+Y387)*Genanskaffelsespriser!$D365*Y386)<0,0,(Y386*Genanskaffelsespriser!$D365-(2009-Y$3)/($C386+Y387)*Genanskaffelsespriser!$D365*Y386))","v":0},{"$f":"+SUM(AA386:AV386)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA386","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB386","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC386","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD386","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE386","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF386","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG386","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH386","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI386","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ386","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK386","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL386","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM386","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN386","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO386","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP386","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ386","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR386","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS386","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT386","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU386","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV386","v":0},{"$f":"+SUM(AX386:BS386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW386,BT386)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B366","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E366","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D388*Genanskaffelsespriser!$D366-(2009-D$3)/($C388+D389)*Genanskaffelsespriser!$D366*D388)<0,0,(D388*Genanskaffelsespriser!$D366-(2009-D$3)/($C388+D389)*Genanskaffelsespriser!$D366*D388))","v":0},{"$f":"IF((E388*Genanskaffelsespriser!$D366-(2009-E$3)/($C388+E389)*Genanskaffelsespriser!$D366*E388)<0,0,(E388*Genanskaffelsespriser!$D366-(2009-E$3)/($C388+E389)*Genanskaffelsespriser!$D366*E388))","v":0},{"$f":"IF((F388*Genanskaffelsespriser!$D366-(2009-F$3)/($C388+F389)*Genanskaffelsespriser!$D366*F388)<0,0,(F388*Genanskaffelsespriser!$D366-(2009-F$3)/($C388+F389)*Genanskaffelsespriser!$D366*F388))","v":0},{"$f":"IF((G388*Genanskaffelsespriser!$D366-(2009-G$3)/($C388+G389)*Genanskaffelsespriser!$D366*G388)<0,0,(G388*Genanskaffelsespriser!$D366-(2009-G$3)/($C388+G389)*Genanskaffelsespriser!$D366*G388))","v":0},{"$f":"IF((H388*Genanskaffelsespriser!$D366-(2009-H$3)/($C388+H389)*Genanskaffelsespriser!$D366*H388)<0,0,(H388*Genanskaffelsespriser!$D366-(2009-H$3)/($C388+H389)*Genanskaffelsespriser!$D366*H388))","v":0},{"$f":"IF((I388*Genanskaffelsespriser!$D366-(2009-I$3)/($C388+I389)*Genanskaffelsespriser!$D366*I388)<0,0,(I388*Genanskaffelsespriser!$D366-(2009-I$3)/($C388+I389)*Genanskaffelsespriser!$D366*I388))","v":0},{"$f":"IF((J388*Genanskaffelsespriser!$D366-(2009-J$3)/($C388+J389)*Genanskaffelsespriser!$D366*J388)<0,0,(J388*Genanskaffelsespriser!$D366-(2009-J$3)/($C388+J389)*Genanskaffelsespriser!$D366*J388))","v":0},{"$f":"IF((K388*Genanskaffelsespriser!$D366-(2009-K$3)/($C388+K389)*Genanskaffelsespriser!$D366*K388)<0,0,(K388*Genanskaffelsespriser!$D366-(2009-K$3)/($C388+K389)*Genanskaffelsespriser!$D366*K388))","v":0},{"$f":"IF((L388*Genanskaffelsespriser!$D366-(2009-L$3)/($C388+L389)*Genanskaffelsespriser!$D366*L388)<0,0,(L388*Genanskaffelsespriser!$D366-(2009-L$3)/($C388+L389)*Genanskaffelsespriser!$D366*L388))","v":0},{"$f":"IF((M388*Genanskaffelsespriser!$D366-(2009-M$3)/($C388+M389)*Genanskaffelsespriser!$D366*M388)<0,0,(M388*Genanskaffelsespriser!$D366-(2009-M$3)/($C388+M389)*Genanskaffelsespriser!$D366*M388))","v":0},{"$f":"IF((N388*Genanskaffelsespriser!$D366-(2009-N$3)/($C388+N389)*Genanskaffelsespriser!$D366*N388)<0,0,(N388*Genanskaffelsespriser!$D366-(2009-N$3)/($C388+N389)*Genanskaffelsespriser!$D366*N388))","v":0},{"$f":"IF((O388*Genanskaffelsespriser!$D366-(2009-O$3)/($C388+O389)*Genanskaffelsespriser!$D366*O388)<0,0,(O388*Genanskaffelsespriser!$D366-(2009-O$3)/($C388+O389)*Genanskaffelsespriser!$D366*O388))","v":0},{"$f":"IF((P388*Genanskaffelsespriser!$D366-(2009-P$3)/($C388+P389)*Genanskaffelsespriser!$D366*P388)<0,0,(P388*Genanskaffelsespriser!$D366-(2009-P$3)/($C388+P389)*Genanskaffelsespriser!$D366*P388))","v":0},{"$f":"IF((Q388*Genanskaffelsespriser!$D366-(2009-Q$3)/($C388+Q389)*Genanskaffelsespriser!$D366*Q388)<0,0,(Q388*Genanskaffelsespriser!$D366-(2009-Q$3)/($C388+Q389)*Genanskaffelsespriser!$D366*Q388))","v":0},{"$f":"IF((R388*Genanskaffelsespriser!$D366-(2009-R$3)/($C388+R389)*Genanskaffelsespriser!$D366*R388)<0,0,(R388*Genanskaffelsespriser!$D366-(2009-R$3)/($C388+R389)*Genanskaffelsespriser!$D366*R388))","v":0},{"$f":"IF((S388*Genanskaffelsespriser!$D366-(2009-S$3)/($C388+S389)*Genanskaffelsespriser!$D366*S388)<0,0,(S388*Genanskaffelsespriser!$D366-(2009-S$3)/($C388+S389)*Genanskaffelsespriser!$D366*S388))","v":0},{"$f":"IF((T388*Genanskaffelsespriser!$D366-(2009-T$3)/($C388+T389)*Genanskaffelsespriser!$D366*T388)<0,0,(T388*Genanskaffelsespriser!$D366-(2009-T$3)/($C388+T389)*Genanskaffelsespriser!$D366*T388))","v":0},{"$f":"IF((U388*Genanskaffelsespriser!$D366-(2009-U$3)/($C388+U389)*Genanskaffelsespriser!$D366*U388)<0,0,(U388*Genanskaffelsespriser!$D366-(2009-U$3)/($C388+U389)*Genanskaffelsespriser!$D366*U388))","v":0},{"$f":"IF((V388*Genanskaffelsespriser!$D366-(2009-V$3)/($C388+V389)*Genanskaffelsespriser!$D366*V388)<0,0,(V388*Genanskaffelsespriser!$D366-(2009-V$3)/($C388+V389)*Genanskaffelsespriser!$D366*V388))","v":0},{"$f":"IF((W388*Genanskaffelsespriser!$D366-(2009-W$3)/($C388+W389)*Genanskaffelsespriser!$D366*W388)<0,0,(W388*Genanskaffelsespriser!$D366-(2009-W$3)/($C388+W389)*Genanskaffelsespriser!$D366*W388))","v":0},{"$f":"IF((X388*Genanskaffelsespriser!$D366-(2009-X$3)/($C388+X389)*Genanskaffelsespriser!$D366*X388)<0,0,(X388*Genanskaffelsespriser!$D366-(2009-X$3)/($C388+X389)*Genanskaffelsespriser!$D366*X388))","v":0},{"$f":"IF((Y388*Genanskaffelsespriser!$D366-(2009-Y$3)/($C388+Y389)*Genanskaffelsespriser!$D366*Y388)<0,0,(Y388*Genanskaffelsespriser!$D366-(2009-Y$3)/($C388+Y389)*Genanskaffelsespriser!$D366*Y388))","v":0},{"$f":"+SUM(AA388:AV388)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA388","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB388","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC388","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD388","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE388","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF388","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG388","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH388","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI388","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ388","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK388","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL388","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM388","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN388","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO388","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP388","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ388","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR388","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS388","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT388","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU388","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV388","v":0},{"$f":"+SUM(AX388:BS388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW388,BT388)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sparebassin/laguner - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW391:AW398)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT391:BT398)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ391:CQ398)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B368","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E368","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D391*Genanskaffelsespriser!$D368-(2009-D$3)/($C391+D392)*Genanskaffelsespriser!$D368*D391)<0,0,(D391*Genanskaffelsespriser!$D368-(2009-D$3)/($C391+D392)*Genanskaffelsespriser!$D368*D391))","v":0},{"$f":"IF((E391*Genanskaffelsespriser!$D368-(2009-E$3)/($C391+E392)*Genanskaffelsespriser!$D368*E391)<0,0,(E391*Genanskaffelsespriser!$D368-(2009-E$3)/($C391+E392)*Genanskaffelsespriser!$D368*E391))","v":0},{"$f":"IF((F391*Genanskaffelsespriser!$D368-(2009-F$3)/($C391+F392)*Genanskaffelsespriser!$D368*F391)<0,0,(F391*Genanskaffelsespriser!$D368-(2009-F$3)/($C391+F392)*Genanskaffelsespriser!$D368*F391))","v":0},{"$f":"IF((G391*Genanskaffelsespriser!$D368-(2009-G$3)/($C391+G392)*Genanskaffelsespriser!$D368*G391)<0,0,(G391*Genanskaffelsespriser!$D368-(2009-G$3)/($C391+G392)*Genanskaffelsespriser!$D368*G391))","v":0},{"$f":"IF((H391*Genanskaffelsespriser!$D368-(2009-H$3)/($C391+H392)*Genanskaffelsespriser!$D368*H391)<0,0,(H391*Genanskaffelsespriser!$D368-(2009-H$3)/($C391+H392)*Genanskaffelsespriser!$D368*H391))","v":0},{"$f":"IF((I391*Genanskaffelsespriser!$D368-(2009-I$3)/($C391+I392)*Genanskaffelsespriser!$D368*I391)<0,0,(I391*Genanskaffelsespriser!$D368-(2009-I$3)/($C391+I392)*Genanskaffelsespriser!$D368*I391))","v":0},{"$f":"IF((J391*Genanskaffelsespriser!$D368-(2009-J$3)/($C391+J392)*Genanskaffelsespriser!$D368*J391)<0,0,(J391*Genanskaffelsespriser!$D368-(2009-J$3)/($C391+J392)*Genanskaffelsespriser!$D368*J391))","v":0},{"$f":"IF((K391*Genanskaffelsespriser!$D368-(2009-K$3)/($C391+K392)*Genanskaffelsespriser!$D368*K391)<0,0,(K391*Genanskaffelsespriser!$D368-(2009-K$3)/($C391+K392)*Genanskaffelsespriser!$D368*K391))","v":0},{"$f":"IF((L391*Genanskaffelsespriser!$D368-(2009-L$3)/($C391+L392)*Genanskaffelsespriser!$D368*L391)<0,0,(L391*Genanskaffelsespriser!$D368-(2009-L$3)/($C391+L392)*Genanskaffelsespriser!$D368*L391))","v":0},{"$f":"IF((M391*Genanskaffelsespriser!$D368-(2009-M$3)/($C391+M392)*Genanskaffelsespriser!$D368*M391)<0,0,(M391*Genanskaffelsespriser!$D368-(2009-M$3)/($C391+M392)*Genanskaffelsespriser!$D368*M391))","v":0},{"$f":"IF((N391*Genanskaffelsespriser!$D368-(2009-N$3)/($C391+N392)*Genanskaffelsespriser!$D368*N391)<0,0,(N391*Genanskaffelsespriser!$D368-(2009-N$3)/($C391+N392)*Genanskaffelsespriser!$D368*N391))","v":0},{"$f":"IF((O391*Genanskaffelsespriser!$D368-(2009-O$3)/($C391+O392)*Genanskaffelsespriser!$D368*O391)<0,0,(O391*Genanskaffelsespriser!$D368-(2009-O$3)/($C391+O392)*Genanskaffelsespriser!$D368*O391))","v":0},{"$f":"IF((P391*Genanskaffelsespriser!$D368-(2009-P$3)/($C391+P392)*Genanskaffelsespriser!$D368*P391)<0,0,(P391*Genanskaffelsespriser!$D368-(2009-P$3)/($C391+P392)*Genanskaffelsespriser!$D368*P391))","v":0},{"$f":"IF((Q391*Genanskaffelsespriser!$D368-(2009-Q$3)/($C391+Q392)*Genanskaffelsespriser!$D368*Q391)<0,0,(Q391*Genanskaffelsespriser!$D368-(2009-Q$3)/($C391+Q392)*Genanskaffelsespriser!$D368*Q391))","v":0},{"$f":"IF((R391*Genanskaffelsespriser!$D368-(2009-R$3)/($C391+R392)*Genanskaffelsespriser!$D368*R391)<0,0,(R391*Genanskaffelsespriser!$D368-(2009-R$3)/($C391+R392)*Genanskaffelsespriser!$D368*R391))","v":0},{"$f":"IF((S391*Genanskaffelsespriser!$D368-(2009-S$3)/($C391+S392)*Genanskaffelsespriser!$D368*S391)<0,0,(S391*Genanskaffelsespriser!$D368-(2009-S$3)/($C391+S392)*Genanskaffelsespriser!$D368*S391))","v":0},{"$f":"IF((T391*Genanskaffelsespriser!$D368-(2009-T$3)/($C391+T392)*Genanskaffelsespriser!$D368*T391)<0,0,(T391*Genanskaffelsespriser!$D368-(2009-T$3)/($C391+T392)*Genanskaffelsespriser!$D368*T391))","v":0},{"$f":"IF((U391*Genanskaffelsespriser!$D368-(2009-U$3)/($C391+U392)*Genanskaffelsespriser!$D368*U391)<0,0,(U391*Genanskaffelsespriser!$D368-(2009-U$3)/($C391+U392)*Genanskaffelsespriser!$D368*U391))","v":0},{"$f":"IF((V391*Genanskaffelsespriser!$D368-(2009-V$3)/($C391+V392)*Genanskaffelsespriser!$D368*V391)<0,0,(V391*Genanskaffelsespriser!$D368-(2009-V$3)/($C391+V392)*Genanskaffelsespriser!$D368*V391))","v":0},{"$f":"IF((W391*Genanskaffelsespriser!$D368-(2009-W$3)/($C391+W392)*Genanskaffelsespriser!$D368*W391)<0,0,(W391*Genanskaffelsespriser!$D368-(2009-W$3)/($C391+W392)*Genanskaffelsespriser!$D368*W391))","v":0},{"$f":"IF((X391*Genanskaffelsespriser!$D368-(2009-X$3)/($C391+X392)*Genanskaffelsespriser!$D368*X391)<0,0,(X391*Genanskaffelsespriser!$D368-(2009-X$3)/($C391+X392)*Genanskaffelsespriser!$D368*X391))","v":0},{"$f":"IF((Y391*Genanskaffelsespriser!$D368-(2009-Y$3)/($C391+Y392)*Genanskaffelsespriser!$D368*Y391)<0,0,(Y391*Genanskaffelsespriser!$D368-(2009-Y$3)/($C391+Y392)*Genanskaffelsespriser!$D368*Y391))","v":0},{"$f":"+SUM(AA391:AV391)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA391","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB391","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC391","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD391","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE391","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF391","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG391","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH391","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI391","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ391","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK391","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL391","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM391","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN391","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO391","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP391","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ391","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR391","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS391","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT391","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU391","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV391","v":0},{"$f":"+SUM(AX391:BS391)","v":0},{"$f":"(AA391+AX391)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK391+BH391)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU391+BR391)/2","v":0},0,{"$f":"+AVERAGE(AW391,BT391)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B369","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E369","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D393*Genanskaffelsespriser!$D369-(2009-D$3)/($C393+D394)*Genanskaffelsespriser!$D369*D393)<0,0,(D393*Genanskaffelsespriser!$D369-(2009-D$3)/($C393+D394)*Genanskaffelsespriser!$D369*D393))","v":0},{"$f":"IF((E393*Genanskaffelsespriser!$D369-(2009-E$3)/($C393+E394)*Genanskaffelsespriser!$D369*E393)<0,0,(E393*Genanskaffelsespriser!$D369-(2009-E$3)/($C393+E394)*Genanskaffelsespriser!$D369*E393))","v":0},{"$f":"IF((F393*Genanskaffelsespriser!$D369-(2009-F$3)/($C393+F394)*Genanskaffelsespriser!$D369*F393)<0,0,(F393*Genanskaffelsespriser!$D369-(2009-F$3)/($C393+F394)*Genanskaffelsespriser!$D369*F393))","v":0},{"$f":"IF((G393*Genanskaffelsespriser!$D369-(2009-G$3)/($C393+G394)*Genanskaffelsespriser!$D369*G393)<0,0,(G393*Genanskaffelsespriser!$D369-(2009-G$3)/($C393+G394)*Genanskaffelsespriser!$D369*G393))","v":0},{"$f":"IF((H393*Genanskaffelsespriser!$D369-(2009-H$3)/($C393+H394)*Genanskaffelsespriser!$D369*H393)<0,0,(H393*Genanskaffelsespriser!$D369-(2009-H$3)/($C393+H394)*Genanskaffelsespriser!$D369*H393))","v":0},{"$f":"IF((I393*Genanskaffelsespriser!$D369-(2009-I$3)/($C393+I394)*Genanskaffelsespriser!$D369*I393)<0,0,(I393*Genanskaffelsespriser!$D369-(2009-I$3)/($C393+I394)*Genanskaffelsespriser!$D369*I393))","v":0},{"$f":"IF((J393*Genanskaffelsespriser!$D369-(2009-J$3)/($C393+J394)*Genanskaffelsespriser!$D369*J393)<0,0,(J393*Genanskaffelsespriser!$D369-(2009-J$3)/($C393+J394)*Genanskaffelsespriser!$D369*J393))","v":0},{"$f":"IF((K393*Genanskaffelsespriser!$D369-(2009-K$3)/($C393+K394)*Genanskaffelsespriser!$D369*K393)<0,0,(K393*Genanskaffelsespriser!$D369-(2009-K$3)/($C393+K394)*Genanskaffelsespriser!$D369*K393))","v":0},{"$f":"IF((L393*Genanskaffelsespriser!$D369-(2009-L$3)/($C393+L394)*Genanskaffelsespriser!$D369*L393)<0,0,(L393*Genanskaffelsespriser!$D369-(2009-L$3)/($C393+L394)*Genanskaffelsespriser!$D369*L393))","v":0},{"$f":"IF((M393*Genanskaffelsespriser!$D369-(2009-M$3)/($C393+M394)*Genanskaffelsespriser!$D369*M393)<0,0,(M393*Genanskaffelsespriser!$D369-(2009-M$3)/($C393+M394)*Genanskaffelsespriser!$D369*M393))","v":0},{"$f":"IF((N393*Genanskaffelsespriser!$D369-(2009-N$3)/($C393+N394)*Genanskaffelsespriser!$D369*N393)<0,0,(N393*Genanskaffelsespriser!$D369-(2009-N$3)/($C393+N394)*Genanskaffelsespriser!$D369*N393))","v":0},{"$f":"IF((O393*Genanskaffelsespriser!$D369-(2009-O$3)/($C393+O394)*Genanskaffelsespriser!$D369*O393)<0,0,(O393*Genanskaffelsespriser!$D369-(2009-O$3)/($C393+O394)*Genanskaffelsespriser!$D369*O393))","v":0},{"$f":"IF((P393*Genanskaffelsespriser!$D369-(2009-P$3)/($C393+P394)*Genanskaffelsespriser!$D369*P393)<0,0,(P393*Genanskaffelsespriser!$D369-(2009-P$3)/($C393+P394)*Genanskaffelsespriser!$D369*P393))","v":0},{"$f":"IF((Q393*Genanskaffelsespriser!$D369-(2009-Q$3)/($C393+Q394)*Genanskaffelsespriser!$D369*Q393)<0,0,(Q393*Genanskaffelsespriser!$D369-(2009-Q$3)/($C393+Q394)*Genanskaffelsespriser!$D369*Q393))","v":0},{"$f":"IF((R393*Genanskaffelsespriser!$D369-(2009-R$3)/($C393+R394)*Genanskaffelsespriser!$D369*R393)<0,0,(R393*Genanskaffelsespriser!$D369-(2009-R$3)/($C393+R394)*Genanskaffelsespriser!$D369*R393))","v":0},{"$f":"IF((S393*Genanskaffelsespriser!$D369-(2009-S$3)/($C393+S394)*Genanskaffelsespriser!$D369*S393)<0,0,(S393*Genanskaffelsespriser!$D369-(2009-S$3)/($C393+S394)*Genanskaffelsespriser!$D369*S393))","v":0},{"$f":"IF((T393*Genanskaffelsespriser!$D369-(2009-T$3)/($C393+T394)*Genanskaffelsespriser!$D369*T393)<0,0,(T393*Genanskaffelsespriser!$D369-(2009-T$3)/($C393+T394)*Genanskaffelsespriser!$D369*T393))","v":0},{"$f":"IF((U393*Genanskaffelsespriser!$D369-(2009-U$3)/($C393+U394)*Genanskaffelsespriser!$D369*U393)<0,0,(U393*Genanskaffelsespriser!$D369-(2009-U$3)/($C393+U394)*Genanskaffelsespriser!$D369*U393))","v":0},{"$f":"IF((V393*Genanskaffelsespriser!$D369-(2009-V$3)/($C393+V394)*Genanskaffelsespriser!$D369*V393)<0,0,(V393*Genanskaffelsespriser!$D369-(2009-V$3)/($C393+V394)*Genanskaffelsespriser!$D369*V393))","v":0},{"$f":"IF((W393*Genanskaffelsespriser!$D369-(2009-W$3)/($C393+W394)*Genanskaffelsespriser!$D369*W393)<0,0,(W393*Genanskaffelsespriser!$D369-(2009-W$3)/($C393+W394)*Genanskaffelsespriser!$D369*W393))","v":0},{"$f":"IF((X393*Genanskaffelsespriser!$D369-(2009-X$3)/($C393+X394)*Genanskaffelsespriser!$D369*X393)<0,0,(X393*Genanskaffelsespriser!$D369-(2009-X$3)/($C393+X394)*Genanskaffelsespriser!$D369*X393))","v":0},{"$f":"IF((Y393*Genanskaffelsespriser!$D369-(2009-Y$3)/($C393+Y394)*Genanskaffelsespriser!$D369*Y393)<0,0,(Y393*Genanskaffelsespriser!$D369-(2009-Y$3)/($C393+Y394)*Genanskaffelsespriser!$D369*Y393))","v":0},{"$f":"+SUM(AA393:AV393)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA393","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB393","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC393","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD393","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE393","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF393","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG393","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH393","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI393","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ393","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK393","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL393","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM393","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN393","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO393","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP393","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ393","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR393","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS393","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT393","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU393","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV393","v":0},{"$f":"+SUM(AX393:BS393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW393,BT393)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B370","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E370","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D395*Genanskaffelsespriser!$D370-(2009-D$3)/($C395+D396)*Genanskaffelsespriser!$D370*D395)<0,0,(D395*Genanskaffelsespriser!$D370-(2009-D$3)/($C395+D396)*Genanskaffelsespriser!$D370*D395))","v":0},{"$f":"IF((E395*Genanskaffelsespriser!$D370-(2009-E$3)/($C395+E396)*Genanskaffelsespriser!$D370*E395)<0,0,(E395*Genanskaffelsespriser!$D370-(2009-E$3)/($C395+E396)*Genanskaffelsespriser!$D370*E395))","v":0},{"$f":"IF((F395*Genanskaffelsespriser!$D370-(2009-F$3)/($C395+F396)*Genanskaffelsespriser!$D370*F395)<0,0,(F395*Genanskaffelsespriser!$D370-(2009-F$3)/($C395+F396)*Genanskaffelsespriser!$D370*F395))","v":0},{"$f":"IF((G395*Genanskaffelsespriser!$D370-(2009-G$3)/($C395+G396)*Genanskaffelsespriser!$D370*G395)<0,0,(G395*Genanskaffelsespriser!$D370-(2009-G$3)/($C395+G396)*Genanskaffelsespriser!$D370*G395))","v":0},{"$f":"IF((H395*Genanskaffelsespriser!$D370-(2009-H$3)/($C395+H396)*Genanskaffelsespriser!$D370*H395)<0,0,(H395*Genanskaffelsespriser!$D370-(2009-H$3)/($C395+H396)*Genanskaffelsespriser!$D370*H395))","v":0},{"$f":"IF((I395*Genanskaffelsespriser!$D370-(2009-I$3)/($C395+I396)*Genanskaffelsespriser!$D370*I395)<0,0,(I395*Genanskaffelsespriser!$D370-(2009-I$3)/($C395+I396)*Genanskaffelsespriser!$D370*I395))","v":0},{"$f":"IF((J395*Genanskaffelsespriser!$D370-(2009-J$3)/($C395+J396)*Genanskaffelsespriser!$D370*J395)<0,0,(J395*Genanskaffelsespriser!$D370-(2009-J$3)/($C395+J396)*Genanskaffelsespriser!$D370*J395))","v":0},{"$f":"IF((K395*Genanskaffelsespriser!$D370-(2009-K$3)/($C395+K396)*Genanskaffelsespriser!$D370*K395)<0,0,(K395*Genanskaffelsespriser!$D370-(2009-K$3)/($C395+K396)*Genanskaffelsespriser!$D370*K395))","v":0},{"$f":"IF((L395*Genanskaffelsespriser!$D370-(2009-L$3)/($C395+L396)*Genanskaffelsespriser!$D370*L395)<0,0,(L395*Genanskaffelsespriser!$D370-(2009-L$3)/($C395+L396)*Genanskaffelsespriser!$D370*L395))","v":0},{"$f":"IF((M395*Genanskaffelsespriser!$D370-(2009-M$3)/($C395+M396)*Genanskaffelsespriser!$D370*M395)<0,0,(M395*Genanskaffelsespriser!$D370-(2009-M$3)/($C395+M396)*Genanskaffelsespriser!$D370*M395))","v":0},{"$f":"IF((N395*Genanskaffelsespriser!$D370-(2009-N$3)/($C395+N396)*Genanskaffelsespriser!$D370*N395)<0,0,(N395*Genanskaffelsespriser!$D370-(2009-N$3)/($C395+N396)*Genanskaffelsespriser!$D370*N395))","v":0},{"$f":"IF((O395*Genanskaffelsespriser!$D370-(2009-O$3)/($C395+O396)*Genanskaffelsespriser!$D370*O395)<0,0,(O395*Genanskaffelsespriser!$D370-(2009-O$3)/($C395+O396)*Genanskaffelsespriser!$D370*O395))","v":0},{"$f":"IF((P395*Genanskaffelsespriser!$D370-(2009-P$3)/($C395+P396)*Genanskaffelsespriser!$D370*P395)<0,0,(P395*Genanskaffelsespriser!$D370-(2009-P$3)/($C395+P396)*Genanskaffelsespriser!$D370*P395))","v":0},{"$f":"IF((Q395*Genanskaffelsespriser!$D370-(2009-Q$3)/($C395+Q396)*Genanskaffelsespriser!$D370*Q395)<0,0,(Q395*Genanskaffelsespriser!$D370-(2009-Q$3)/($C395+Q396)*Genanskaffelsespriser!$D370*Q395))","v":0},{"$f":"IF((R395*Genanskaffelsespriser!$D370-(2009-R$3)/($C395+R396)*Genanskaffelsespriser!$D370*R395)<0,0,(R395*Genanskaffelsespriser!$D370-(2009-R$3)/($C395+R396)*Genanskaffelsespriser!$D370*R395))","v":0},{"$f":"IF((S395*Genanskaffelsespriser!$D370-(2009-S$3)/($C395+S396)*Genanskaffelsespriser!$D370*S395)<0,0,(S395*Genanskaffelsespriser!$D370-(2009-S$3)/($C395+S396)*Genanskaffelsespriser!$D370*S395))","v":0},{"$f":"IF((T395*Genanskaffelsespriser!$D370-(2009-T$3)/($C395+T396)*Genanskaffelsespriser!$D370*T395)<0,0,(T395*Genanskaffelsespriser!$D370-(2009-T$3)/($C395+T396)*Genanskaffelsespriser!$D370*T395))","v":0},{"$f":"IF((U395*Genanskaffelsespriser!$D370-(2009-U$3)/($C395+U396)*Genanskaffelsespriser!$D370*U395)<0,0,(U395*Genanskaffelsespriser!$D370-(2009-U$3)/($C395+U396)*Genanskaffelsespriser!$D370*U395))","v":0},{"$f":"IF((V395*Genanskaffelsespriser!$D370-(2009-V$3)/($C395+V396)*Genanskaffelsespriser!$D370*V395)<0,0,(V395*Genanskaffelsespriser!$D370-(2009-V$3)/($C395+V396)*Genanskaffelsespriser!$D370*V395))","v":0},{"$f":"IF((W395*Genanskaffelsespriser!$D370-(2009-W$3)/($C395+W396)*Genanskaffelsespriser!$D370*W395)<0,0,(W395*Genanskaffelsespriser!$D370-(2009-W$3)/($C395+W396)*Genanskaffelsespriser!$D370*W395))","v":0},{"$f":"IF((X395*Genanskaffelsespriser!$D370-(2009-X$3)/($C395+X396)*Genanskaffelsespriser!$D370*X395)<0,0,(X395*Genanskaffelsespriser!$D370-(2009-X$3)/($C395+X396)*Genanskaffelsespriser!$D370*X395))","v":0},{"$f":"IF((Y395*Genanskaffelsespriser!$D370-(2009-Y$3)/($C395+Y396)*Genanskaffelsespriser!$D370*Y395)<0,0,(Y395*Genanskaffelsespriser!$D370-(2009-Y$3)/($C395+Y396)*Genanskaffelsespriser!$D370*Y395))","v":0},{"$f":"+SUM(AA395:AV395)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA395","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB395","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC395","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD395","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE395","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF395","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG395","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH395","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI395","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ395","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK395","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL395","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM395","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN395","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO395","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP395","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ395","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR395","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS395","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT395","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU395","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV395","v":0},{"$f":"+SUM(AX395:BS395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW395,BT395)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B371","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E371","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D397*Genanskaffelsespriser!$D371-(2009-D$3)/($C397+D398)*Genanskaffelsespriser!$D371*D397)<0,0,(D397*Genanskaffelsespriser!$D371-(2009-D$3)/($C397+D398)*Genanskaffelsespriser!$D371*D397))","v":0},{"$f":"IF((E397*Genanskaffelsespriser!$D371-(2009-E$3)/($C397+E398)*Genanskaffelsespriser!$D371*E397)<0,0,(E397*Genanskaffelsespriser!$D371-(2009-E$3)/($C397+E398)*Genanskaffelsespriser!$D371*E397))","v":0},{"$f":"IF((F397*Genanskaffelsespriser!$D371-(2009-F$3)/($C397+F398)*Genanskaffelsespriser!$D371*F397)<0,0,(F397*Genanskaffelsespriser!$D371-(2009-F$3)/($C397+F398)*Genanskaffelsespriser!$D371*F397))","v":0},{"$f":"IF((G397*Genanskaffelsespriser!$D371-(2009-G$3)/($C397+G398)*Genanskaffelsespriser!$D371*G397)<0,0,(G397*Genanskaffelsespriser!$D371-(2009-G$3)/($C397+G398)*Genanskaffelsespriser!$D371*G397))","v":0},{"$f":"IF((H397*Genanskaffelsespriser!$D371-(2009-H$3)/($C397+H398)*Genanskaffelsespriser!$D371*H397)<0,0,(H397*Genanskaffelsespriser!$D371-(2009-H$3)/($C397+H398)*Genanskaffelsespriser!$D371*H397))","v":0},{"$f":"IF((I397*Genanskaffelsespriser!$D371-(2009-I$3)/($C397+I398)*Genanskaffelsespriser!$D371*I397)<0,0,(I397*Genanskaffelsespriser!$D371-(2009-I$3)/($C397+I398)*Genanskaffelsespriser!$D371*I397))","v":0},{"$f":"IF((J397*Genanskaffelsespriser!$D371-(2009-J$3)/($C397+J398)*Genanskaffelsespriser!$D371*J397)<0,0,(J397*Genanskaffelsespriser!$D371-(2009-J$3)/($C397+J398)*Genanskaffelsespriser!$D371*J397))","v":0},{"$f":"IF((K397*Genanskaffelsespriser!$D371-(2009-K$3)/($C397+K398)*Genanskaffelsespriser!$D371*K397)<0,0,(K397*Genanskaffelsespriser!$D371-(2009-K$3)/($C397+K398)*Genanskaffelsespriser!$D371*K397))","v":0},{"$f":"IF((L397*Genanskaffelsespriser!$D371-(2009-L$3)/($C397+L398)*Genanskaffelsespriser!$D371*L397)<0,0,(L397*Genanskaffelsespriser!$D371-(2009-L$3)/($C397+L398)*Genanskaffelsespriser!$D371*L397))","v":0},{"$f":"IF((M397*Genanskaffelsespriser!$D371-(2009-M$3)/($C397+M398)*Genanskaffelsespriser!$D371*M397)<0,0,(M397*Genanskaffelsespriser!$D371-(2009-M$3)/($C397+M398)*Genanskaffelsespriser!$D371*M397))","v":0},{"$f":"IF((N397*Genanskaffelsespriser!$D371-(2009-N$3)/($C397+N398)*Genanskaffelsespriser!$D371*N397)<0,0,(N397*Genanskaffelsespriser!$D371-(2009-N$3)/($C397+N398)*Genanskaffelsespriser!$D371*N397))","v":0},{"$f":"IF((O397*Genanskaffelsespriser!$D371-(2009-O$3)/($C397+O398)*Genanskaffelsespriser!$D371*O397)<0,0,(O397*Genanskaffelsespriser!$D371-(2009-O$3)/($C397+O398)*Genanskaffelsespriser!$D371*O397))","v":0},{"$f":"IF((P397*Genanskaffelsespriser!$D371-(2009-P$3)/($C397+P398)*Genanskaffelsespriser!$D371*P397)<0,0,(P397*Genanskaffelsespriser!$D371-(2009-P$3)/($C397+P398)*Genanskaffelsespriser!$D371*P397))","v":0},{"$f":"IF((Q397*Genanskaffelsespriser!$D371-(2009-Q$3)/($C397+Q398)*Genanskaffelsespriser!$D371*Q397)<0,0,(Q397*Genanskaffelsespriser!$D371-(2009-Q$3)/($C397+Q398)*Genanskaffelsespriser!$D371*Q397))","v":0},{"$f":"IF((R397*Genanskaffelsespriser!$D371-(2009-R$3)/($C397+R398)*Genanskaffelsespriser!$D371*R397)<0,0,(R397*Genanskaffelsespriser!$D371-(2009-R$3)/($C397+R398)*Genanskaffelsespriser!$D371*R397))","v":0},{"$f":"IF((S397*Genanskaffelsespriser!$D371-(2009-S$3)/($C397+S398)*Genanskaffelsespriser!$D371*S397)<0,0,(S397*Genanskaffelsespriser!$D371-(2009-S$3)/($C397+S398)*Genanskaffelsespriser!$D371*S397))","v":0},{"$f":"IF((T397*Genanskaffelsespriser!$D371-(2009-T$3)/($C397+T398)*Genanskaffelsespriser!$D371*T397)<0,0,(T397*Genanskaffelsespriser!$D371-(2009-T$3)/($C397+T398)*Genanskaffelsespriser!$D371*T397))","v":0},{"$f":"IF((U397*Genanskaffelsespriser!$D371-(2009-U$3)/($C397+U398)*Genanskaffelsespriser!$D371*U397)<0,0,(U397*Genanskaffelsespriser!$D371-(2009-U$3)/($C397+U398)*Genanskaffelsespriser!$D371*U397))","v":0},{"$f":"IF((V397*Genanskaffelsespriser!$D371-(2009-V$3)/($C397+V398)*Genanskaffelsespriser!$D371*V397)<0,0,(V397*Genanskaffelsespriser!$D371-(2009-V$3)/($C397+V398)*Genanskaffelsespriser!$D371*V397))","v":0},{"$f":"IF((W397*Genanskaffelsespriser!$D371-(2009-W$3)/($C397+W398)*Genanskaffelsespriser!$D371*W397)<0,0,(W397*Genanskaffelsespriser!$D371-(2009-W$3)/($C397+W398)*Genanskaffelsespriser!$D371*W397))","v":0},{"$f":"IF((X397*Genanskaffelsespriser!$D371-(2009-X$3)/($C397+X398)*Genanskaffelsespriser!$D371*X397)<0,0,(X397*Genanskaffelsespriser!$D371-(2009-X$3)/($C397+X398)*Genanskaffelsespriser!$D371*X397))","v":0},{"$f":"IF((Y397*Genanskaffelsespriser!$D371-(2009-Y$3)/($C397+Y398)*Genanskaffelsespriser!$D371*Y397)<0,0,(Y397*Genanskaffelsespriser!$D371-(2009-Y$3)/($C397+Y398)*Genanskaffelsespriser!$D371*Y397))","v":0},{"$f":"+SUM(AA397:AV397)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA397","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB397","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC397","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD397","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE397","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF397","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG397","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH397","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI397","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ397","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK397","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL397","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM397","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN397","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO397","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP397","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ397","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR397","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS397","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT397","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU397","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV397","v":0},{"$f":"+SUM(AX397:BS397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW397,BT397)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sparebassin/laguner  - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW400:AW407)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT400:BT407)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ400:CQ407)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B373","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E373","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D400*Genanskaffelsespriser!$D373-(2009-D$3)/($C400+D401)*Genanskaffelsespriser!$D373*D400)<0,0,(D400*Genanskaffelsespriser!$D373-(2009-D$3)/($C400+D401)*Genanskaffelsespriser!$D373*D400))","v":0},{"$f":"IF((E400*Genanskaffelsespriser!$D373-(2009-E$3)/($C400+E401)*Genanskaffelsespriser!$D373*E400)<0,0,(E400*Genanskaffelsespriser!$D373-(2009-E$3)/($C400+E401)*Genanskaffelsespriser!$D373*E400))","v":0},{"$f":"IF((F400*Genanskaffelsespriser!$D373-(2009-F$3)/($C400+F401)*Genanskaffelsespriser!$D373*F400)<0,0,(F400*Genanskaffelsespriser!$D373-(2009-F$3)/($C400+F401)*Genanskaffelsespriser!$D373*F400))","v":0},{"$f":"IF((G400*Genanskaffelsespriser!$D373-(2009-G$3)/($C400+G401)*Genanskaffelsespriser!$D373*G400)<0,0,(G400*Genanskaffelsespriser!$D373-(2009-G$3)/($C400+G401)*Genanskaffelsespriser!$D373*G400))","v":0},{"$f":"IF((H400*Genanskaffelsespriser!$D373-(2009-H$3)/($C400+H401)*Genanskaffelsespriser!$D373*H400)<0,0,(H400*Genanskaffelsespriser!$D373-(2009-H$3)/($C400+H401)*Genanskaffelsespriser!$D373*H400))","v":0},{"$f":"IF((I400*Genanskaffelsespriser!$D373-(2009-I$3)/($C400+I401)*Genanskaffelsespriser!$D373*I400)<0,0,(I400*Genanskaffelsespriser!$D373-(2009-I$3)/($C400+I401)*Genanskaffelsespriser!$D373*I400))","v":0},{"$f":"IF((J400*Genanskaffelsespriser!$D373-(2009-J$3)/($C400+J401)*Genanskaffelsespriser!$D373*J400)<0,0,(J400*Genanskaffelsespriser!$D373-(2009-J$3)/($C400+J401)*Genanskaffelsespriser!$D373*J400))","v":0},{"$f":"IF((K400*Genanskaffelsespriser!$D373-(2009-K$3)/($C400+K401)*Genanskaffelsespriser!$D373*K400)<0,0,(K400*Genanskaffelsespriser!$D373-(2009-K$3)/($C400+K401)*Genanskaffelsespriser!$D373*K400))","v":0},{"$f":"IF((L400*Genanskaffelsespriser!$D373-(2009-L$3)/($C400+L401)*Genanskaffelsespriser!$D373*L400)<0,0,(L400*Genanskaffelsespriser!$D373-(2009-L$3)/($C400+L401)*Genanskaffelsespriser!$D373*L400))","v":0},{"$f":"IF((M400*Genanskaffelsespriser!$D373-(2009-M$3)/($C400+M401)*Genanskaffelsespriser!$D373*M400)<0,0,(M400*Genanskaffelsespriser!$D373-(2009-M$3)/($C400+M401)*Genanskaffelsespriser!$D373*M400))","v":0},{"$f":"IF((N400*Genanskaffelsespriser!$D373-(2009-N$3)/($C400+N401)*Genanskaffelsespriser!$D373*N400)<0,0,(N400*Genanskaffelsespriser!$D373-(2009-N$3)/($C400+N401)*Genanskaffelsespriser!$D373*N400))","v":0},{"$f":"IF((O400*Genanskaffelsespriser!$D373-(2009-O$3)/($C400+O401)*Genanskaffelsespriser!$D373*O400)<0,0,(O400*Genanskaffelsespriser!$D373-(2009-O$3)/($C400+O401)*Genanskaffelsespriser!$D373*O400))","v":0},{"$f":"IF((P400*Genanskaffelsespriser!$D373-(2009-P$3)/($C400+P401)*Genanskaffelsespriser!$D373*P400)<0,0,(P400*Genanskaffelsespriser!$D373-(2009-P$3)/($C400+P401)*Genanskaffelsespriser!$D373*P400))","v":0},{"$f":"IF((Q400*Genanskaffelsespriser!$D373-(2009-Q$3)/($C400+Q401)*Genanskaffelsespriser!$D373*Q400)<0,0,(Q400*Genanskaffelsespriser!$D373-(2009-Q$3)/($C400+Q401)*Genanskaffelsespriser!$D373*Q400))","v":0},{"$f":"IF((R400*Genanskaffelsespriser!$D373-(2009-R$3)/($C400+R401)*Genanskaffelsespriser!$D373*R400)<0,0,(R400*Genanskaffelsespriser!$D373-(2009-R$3)/($C400+R401)*Genanskaffelsespriser!$D373*R400))","v":0},{"$f":"IF((S400*Genanskaffelsespriser!$D373-(2009-S$3)/($C400+S401)*Genanskaffelsespriser!$D373*S400)<0,0,(S400*Genanskaffelsespriser!$D373-(2009-S$3)/($C400+S401)*Genanskaffelsespriser!$D373*S400))","v":0},{"$f":"IF((T400*Genanskaffelsespriser!$D373-(2009-T$3)/($C400+T401)*Genanskaffelsespriser!$D373*T400)<0,0,(T400*Genanskaffelsespriser!$D373-(2009-T$3)/($C400+T401)*Genanskaffelsespriser!$D373*T400))","v":0},{"$f":"IF((U400*Genanskaffelsespriser!$D373-(2009-U$3)/($C400+U401)*Genanskaffelsespriser!$D373*U400)<0,0,(U400*Genanskaffelsespriser!$D373-(2009-U$3)/($C400+U401)*Genanskaffelsespriser!$D373*U400))","v":0},{"$f":"IF((V400*Genanskaffelsespriser!$D373-(2009-V$3)/($C400+V401)*Genanskaffelsespriser!$D373*V400)<0,0,(V400*Genanskaffelsespriser!$D373-(2009-V$3)/($C400+V401)*Genanskaffelsespriser!$D373*V400))","v":0},{"$f":"IF((W400*Genanskaffelsespriser!$D373-(2009-W$3)/($C400+W401)*Genanskaffelsespriser!$D373*W400)<0,0,(W400*Genanskaffelsespriser!$D373-(2009-W$3)/($C400+W401)*Genanskaffelsespriser!$D373*W400))","v":0},{"$f":"IF((X400*Genanskaffelsespriser!$D373-(2009-X$3)/($C400+X401)*Genanskaffelsespriser!$D373*X400)<0,0,(X400*Genanskaffelsespriser!$D373-(2009-X$3)/($C400+X401)*Genanskaffelsespriser!$D373*X400))","v":0},{"$f":"IF((Y400*Genanskaffelsespriser!$D373-(2009-Y$3)/($C400+Y401)*Genanskaffelsespriser!$D373*Y400)<0,0,(Y400*Genanskaffelsespriser!$D373-(2009-Y$3)/($C400+Y401)*Genanskaffelsespriser!$D373*Y400))","v":0},{"$f":"+SUM(AA400:AV400)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA400","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB400","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC400","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD400","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE400","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF400","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG400","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH400","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI400","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ400","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK400","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL400","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM400","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN400","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO400","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP400","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ400","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR400","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS400","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT400","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU400","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV400","v":0},{"$f":"+SUM(AX400:BS400)","v":0},{"$f":"(AA400+AX400)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK400+BH400)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU400+BR400)/2","v":0},0,{"$f":"+AVERAGE(AW400,BT400)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B374","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E374","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D402*Genanskaffelsespriser!$D374-(2009-D$3)/($C402+D403)*Genanskaffelsespriser!$D374*D402)<0,0,(D402*Genanskaffelsespriser!$D374-(2009-D$3)/($C402+D403)*Genanskaffelsespriser!$D374*D402))","v":0},{"$f":"IF((E402*Genanskaffelsespriser!$D374-(2009-E$3)/($C402+E403)*Genanskaffelsespriser!$D374*E402)<0,0,(E402*Genanskaffelsespriser!$D374-(2009-E$3)/($C402+E403)*Genanskaffelsespriser!$D374*E402))","v":0},{"$f":"IF((F402*Genanskaffelsespriser!$D374-(2009-F$3)/($C402+F403)*Genanskaffelsespriser!$D374*F402)<0,0,(F402*Genanskaffelsespriser!$D374-(2009-F$3)/($C402+F403)*Genanskaffelsespriser!$D374*F402))","v":0},{"$f":"IF((G402*Genanskaffelsespriser!$D374-(2009-G$3)/($C402+G403)*Genanskaffelsespriser!$D374*G402)<0,0,(G402*Genanskaffelsespriser!$D374-(2009-G$3)/($C402+G403)*Genanskaffelsespriser!$D374*G402))","v":0},{"$f":"IF((H402*Genanskaffelsespriser!$D374-(2009-H$3)/($C402+H403)*Genanskaffelsespriser!$D374*H402)<0,0,(H402*Genanskaffelsespriser!$D374-(2009-H$3)/($C402+H403)*Genanskaffelsespriser!$D374*H402))","v":0},{"$f":"IF((I402*Genanskaffelsespriser!$D374-(2009-I$3)/($C402+I403)*Genanskaffelsespriser!$D374*I402)<0,0,(I402*Genanskaffelsespriser!$D374-(2009-I$3)/($C402+I403)*Genanskaffelsespriser!$D374*I402))","v":0},{"$f":"IF((J402*Genanskaffelsespriser!$D374-(2009-J$3)/($C402+J403)*Genanskaffelsespriser!$D374*J402)<0,0,(J402*Genanskaffelsespriser!$D374-(2009-J$3)/($C402+J403)*Genanskaffelsespriser!$D374*J402))","v":0},{"$f":"IF((K402*Genanskaffelsespriser!$D374-(2009-K$3)/($C402+K403)*Genanskaffelsespriser!$D374*K402)<0,0,(K402*Genanskaffelsespriser!$D374-(2009-K$3)/($C402+K403)*Genanskaffelsespriser!$D374*K402))","v":0},{"$f":"IF((L402*Genanskaffelsespriser!$D374-(2009-L$3)/($C402+L403)*Genanskaffelsespriser!$D374*L402)<0,0,(L402*Genanskaffelsespriser!$D374-(2009-L$3)/($C402+L403)*Genanskaffelsespriser!$D374*L402))","v":0},{"$f":"IF((M402*Genanskaffelsespriser!$D374-(2009-M$3)/($C402+M403)*Genanskaffelsespriser!$D374*M402)<0,0,(M402*Genanskaffelsespriser!$D374-(2009-M$3)/($C402+M403)*Genanskaffelsespriser!$D374*M402))","v":0},{"$f":"IF((N402*Genanskaffelsespriser!$D374-(2009-N$3)/($C402+N403)*Genanskaffelsespriser!$D374*N402)<0,0,(N402*Genanskaffelsespriser!$D374-(2009-N$3)/($C402+N403)*Genanskaffelsespriser!$D374*N402))","v":0},{"$f":"IF((O402*Genanskaffelsespriser!$D374-(2009-O$3)/($C402+O403)*Genanskaffelsespriser!$D374*O402)<0,0,(O402*Genanskaffelsespriser!$D374-(2009-O$3)/($C402+O403)*Genanskaffelsespriser!$D374*O402))","v":0},{"$f":"IF((P402*Genanskaffelsespriser!$D374-(2009-P$3)/($C402+P403)*Genanskaffelsespriser!$D374*P402)<0,0,(P402*Genanskaffelsespriser!$D374-(2009-P$3)/($C402+P403)*Genanskaffelsespriser!$D374*P402))","v":0},{"$f":"IF((Q402*Genanskaffelsespriser!$D374-(2009-Q$3)/($C402+Q403)*Genanskaffelsespriser!$D374*Q402)<0,0,(Q402*Genanskaffelsespriser!$D374-(2009-Q$3)/($C402+Q403)*Genanskaffelsespriser!$D374*Q402))","v":0},{"$f":"IF((R402*Genanskaffelsespriser!$D374-(2009-R$3)/($C402+R403)*Genanskaffelsespriser!$D374*R402)<0,0,(R402*Genanskaffelsespriser!$D374-(2009-R$3)/($C402+R403)*Genanskaffelsespriser!$D374*R402))","v":0},{"$f":"IF((S402*Genanskaffelsespriser!$D374-(2009-S$3)/($C402+S403)*Genanskaffelsespriser!$D374*S402)<0,0,(S402*Genanskaffelsespriser!$D374-(2009-S$3)/($C402+S403)*Genanskaffelsespriser!$D374*S402))","v":0},{"$f":"IF((T402*Genanskaffelsespriser!$D374-(2009-T$3)/($C402+T403)*Genanskaffelsespriser!$D374*T402)<0,0,(T402*Genanskaffelsespriser!$D374-(2009-T$3)/($C402+T403)*Genanskaffelsespriser!$D374*T402))","v":0},{"$f":"IF((U402*Genanskaffelsespriser!$D374-(2009-U$3)/($C402+U403)*Genanskaffelsespriser!$D374*U402)<0,0,(U402*Genanskaffelsespriser!$D374-(2009-U$3)/($C402+U403)*Genanskaffelsespriser!$D374*U402))","v":0},{"$f":"IF((V402*Genanskaffelsespriser!$D374-(2009-V$3)/($C402+V403)*Genanskaffelsespriser!$D374*V402)<0,0,(V402*Genanskaffelsespriser!$D374-(2009-V$3)/($C402+V403)*Genanskaffelsespriser!$D374*V402))","v":0},{"$f":"IF((W402*Genanskaffelsespriser!$D374-(2009-W$3)/($C402+W403)*Genanskaffelsespriser!$D374*W402)<0,0,(W402*Genanskaffelsespriser!$D374-(2009-W$3)/($C402+W403)*Genanskaffelsespriser!$D374*W402))","v":0},{"$f":"IF((X402*Genanskaffelsespriser!$D374-(2009-X$3)/($C402+X403)*Genanskaffelsespriser!$D374*X402)<0,0,(X402*Genanskaffelsespriser!$D374-(2009-X$3)/($C402+X403)*Genanskaffelsespriser!$D374*X402))","v":0},{"$f":"IF((Y402*Genanskaffelsespriser!$D374-(2009-Y$3)/($C402+Y403)*Genanskaffelsespriser!$D374*Y402)<0,0,(Y402*Genanskaffelsespriser!$D374-(2009-Y$3)/($C402+Y403)*Genanskaffelsespriser!$D374*Y402))","v":0},{"$f":"+SUM(AA402:AV402)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA402","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB402","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC402","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD402","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE402","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF402","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG402","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH402","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI402","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ402","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK402","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL402","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM402","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN402","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO402","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP402","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ402","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR402","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS402","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT402","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU402","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV402","v":0},{"$f":"+SUM(AX402:BS402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW402,BT402)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B375","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E375","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D404*Genanskaffelsespriser!$D375-(2009-D$3)/($C404+D405)*Genanskaffelsespriser!$D375*D404)<0,0,(D404*Genanskaffelsespriser!$D375-(2009-D$3)/($C404+D405)*Genanskaffelsespriser!$D375*D404))","v":0},{"$f":"IF((E404*Genanskaffelsespriser!$D375-(2009-E$3)/($C404+E405)*Genanskaffelsespriser!$D375*E404)<0,0,(E404*Genanskaffelsespriser!$D375-(2009-E$3)/($C404+E405)*Genanskaffelsespriser!$D375*E404))","v":0},{"$f":"IF((F404*Genanskaffelsespriser!$D375-(2009-F$3)/($C404+F405)*Genanskaffelsespriser!$D375*F404)<0,0,(F404*Genanskaffelsespriser!$D375-(2009-F$3)/($C404+F405)*Genanskaffelsespriser!$D375*F404))","v":0},{"$f":"IF((G404*Genanskaffelsespriser!$D375-(2009-G$3)/($C404+G405)*Genanskaffelsespriser!$D375*G404)<0,0,(G404*Genanskaffelsespriser!$D375-(2009-G$3)/($C404+G405)*Genanskaffelsespriser!$D375*G404))","v":0},{"$f":"IF((H404*Genanskaffelsespriser!$D375-(2009-H$3)/($C404+H405)*Genanskaffelsespriser!$D375*H404)<0,0,(H404*Genanskaffelsespriser!$D375-(2009-H$3)/($C404+H405)*Genanskaffelsespriser!$D375*H404))","v":0},{"$f":"IF((I404*Genanskaffelsespriser!$D375-(2009-I$3)/($C404+I405)*Genanskaffelsespriser!$D375*I404)<0,0,(I404*Genanskaffelsespriser!$D375-(2009-I$3)/($C404+I405)*Genanskaffelsespriser!$D375*I404))","v":0},{"$f":"IF((J404*Genanskaffelsespriser!$D375-(2009-J$3)/($C404+J405)*Genanskaffelsespriser!$D375*J404)<0,0,(J404*Genanskaffelsespriser!$D375-(2009-J$3)/($C404+J405)*Genanskaffelsespriser!$D375*J404))","v":0},{"$f":"IF((K404*Genanskaffelsespriser!$D375-(2009-K$3)/($C404+K405)*Genanskaffelsespriser!$D375*K404)<0,0,(K404*Genanskaffelsespriser!$D375-(2009-K$3)/($C404+K405)*Genanskaffelsespriser!$D375*K404))","v":0},{"$f":"IF((L404*Genanskaffelsespriser!$D375-(2009-L$3)/($C404+L405)*Genanskaffelsespriser!$D375*L404)<0,0,(L404*Genanskaffelsespriser!$D375-(2009-L$3)/($C404+L405)*Genanskaffelsespriser!$D375*L404))","v":0},{"$f":"IF((M404*Genanskaffelsespriser!$D375-(2009-M$3)/($C404+M405)*Genanskaffelsespriser!$D375*M404)<0,0,(M404*Genanskaffelsespriser!$D375-(2009-M$3)/($C404+M405)*Genanskaffelsespriser!$D375*M404))","v":0},{"$f":"IF((N404*Genanskaffelsespriser!$D375-(2009-N$3)/($C404+N405)*Genanskaffelsespriser!$D375*N404)<0,0,(N404*Genanskaffelsespriser!$D375-(2009-N$3)/($C404+N405)*Genanskaffelsespriser!$D375*N404))","v":0},{"$f":"IF((O404*Genanskaffelsespriser!$D375-(2009-O$3)/($C404+O405)*Genanskaffelsespriser!$D375*O404)<0,0,(O404*Genanskaffelsespriser!$D375-(2009-O$3)/($C404+O405)*Genanskaffelsespriser!$D375*O404))","v":0},{"$f":"IF((P404*Genanskaffelsespriser!$D375-(2009-P$3)/($C404+P405)*Genanskaffelsespriser!$D375*P404)<0,0,(P404*Genanskaffelsespriser!$D375-(2009-P$3)/($C404+P405)*Genanskaffelsespriser!$D375*P404))","v":0},{"$f":"IF((Q404*Genanskaffelsespriser!$D375-(2009-Q$3)/($C404+Q405)*Genanskaffelsespriser!$D375*Q404)<0,0,(Q404*Genanskaffelsespriser!$D375-(2009-Q$3)/($C404+Q405)*Genanskaffelsespriser!$D375*Q404))","v":0},{"$f":"IF((R404*Genanskaffelsespriser!$D375-(2009-R$3)/($C404+R405)*Genanskaffelsespriser!$D375*R404)<0,0,(R404*Genanskaffelsespriser!$D375-(2009-R$3)/($C404+R405)*Genanskaffelsespriser!$D375*R404))","v":0},{"$f":"IF((S404*Genanskaffelsespriser!$D375-(2009-S$3)/($C404+S405)*Genanskaffelsespriser!$D375*S404)<0,0,(S404*Genanskaffelsespriser!$D375-(2009-S$3)/($C404+S405)*Genanskaffelsespriser!$D375*S404))","v":0},{"$f":"IF((T404*Genanskaffelsespriser!$D375-(2009-T$3)/($C404+T405)*Genanskaffelsespriser!$D375*T404)<0,0,(T404*Genanskaffelsespriser!$D375-(2009-T$3)/($C404+T405)*Genanskaffelsespriser!$D375*T404))","v":0},{"$f":"IF((U404*Genanskaffelsespriser!$D375-(2009-U$3)/($C404+U405)*Genanskaffelsespriser!$D375*U404)<0,0,(U404*Genanskaffelsespriser!$D375-(2009-U$3)/($C404+U405)*Genanskaffelsespriser!$D375*U404))","v":0},{"$f":"IF((V404*Genanskaffelsespriser!$D375-(2009-V$3)/($C404+V405)*Genanskaffelsespriser!$D375*V404)<0,0,(V404*Genanskaffelsespriser!$D375-(2009-V$3)/($C404+V405)*Genanskaffelsespriser!$D375*V404))","v":0},{"$f":"IF((W404*Genanskaffelsespriser!$D375-(2009-W$3)/($C404+W405)*Genanskaffelsespriser!$D375*W404)<0,0,(W404*Genanskaffelsespriser!$D375-(2009-W$3)/($C404+W405)*Genanskaffelsespriser!$D375*W404))","v":0},{"$f":"IF((X404*Genanskaffelsespriser!$D375-(2009-X$3)/($C404+X405)*Genanskaffelsespriser!$D375*X404)<0,0,(X404*Genanskaffelsespriser!$D375-(2009-X$3)/($C404+X405)*Genanskaffelsespriser!$D375*X404))","v":0},{"$f":"IF((Y404*Genanskaffelsespriser!$D375-(2009-Y$3)/($C404+Y405)*Genanskaffelsespriser!$D375*Y404)<0,0,(Y404*Genanskaffelsespriser!$D375-(2009-Y$3)/($C404+Y405)*Genanskaffelsespriser!$D375*Y404))","v":0},{"$f":"+SUM(AA404:AV404)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA404","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB404","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC404","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD404","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE404","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF404","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG404","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH404","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI404","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ404","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK404","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL404","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM404","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN404","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO404","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP404","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ404","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR404","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS404","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT404","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU404","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV404","v":0},{"$f":"+SUM(AX404:BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW404,BT404)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B376","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E376","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D406*Genanskaffelsespriser!$D376-(2009-D$3)/($C406+D407)*Genanskaffelsespriser!$D376*D406)<0,0,(D406*Genanskaffelsespriser!$D376-(2009-D$3)/($C406+D407)*Genanskaffelsespriser!$D376*D406))","v":0},{"$f":"IF((E406*Genanskaffelsespriser!$D376-(2009-E$3)/($C406+E407)*Genanskaffelsespriser!$D376*E406)<0,0,(E406*Genanskaffelsespriser!$D376-(2009-E$3)/($C406+E407)*Genanskaffelsespriser!$D376*E406))","v":0},{"$f":"IF((F406*Genanskaffelsespriser!$D376-(2009-F$3)/($C406+F407)*Genanskaffelsespriser!$D376*F406)<0,0,(F406*Genanskaffelsespriser!$D376-(2009-F$3)/($C406+F407)*Genanskaffelsespriser!$D376*F406))","v":0},{"$f":"IF((G406*Genanskaffelsespriser!$D376-(2009-G$3)/($C406+G407)*Genanskaffelsespriser!$D376*G406)<0,0,(G406*Genanskaffelsespriser!$D376-(2009-G$3)/($C406+G407)*Genanskaffelsespriser!$D376*G406))","v":0},{"$f":"IF((H406*Genanskaffelsespriser!$D376-(2009-H$3)/($C406+H407)*Genanskaffelsespriser!$D376*H406)<0,0,(H406*Genanskaffelsespriser!$D376-(2009-H$3)/($C406+H407)*Genanskaffelsespriser!$D376*H406))","v":0},{"$f":"IF((I406*Genanskaffelsespriser!$D376-(2009-I$3)/($C406+I407)*Genanskaffelsespriser!$D376*I406)<0,0,(I406*Genanskaffelsespriser!$D376-(2009-I$3)/($C406+I407)*Genanskaffelsespriser!$D376*I406))","v":0},{"$f":"IF((J406*Genanskaffelsespriser!$D376-(2009-J$3)/($C406+J407)*Genanskaffelsespriser!$D376*J406)<0,0,(J406*Genanskaffelsespriser!$D376-(2009-J$3)/($C406+J407)*Genanskaffelsespriser!$D376*J406))","v":0},{"$f":"IF((K406*Genanskaffelsespriser!$D376-(2009-K$3)/($C406+K407)*Genanskaffelsespriser!$D376*K406)<0,0,(K406*Genanskaffelsespriser!$D376-(2009-K$3)/($C406+K407)*Genanskaffelsespriser!$D376*K406))","v":0},{"$f":"IF((L406*Genanskaffelsespriser!$D376-(2009-L$3)/($C406+L407)*Genanskaffelsespriser!$D376*L406)<0,0,(L406*Genanskaffelsespriser!$D376-(2009-L$3)/($C406+L407)*Genanskaffelsespriser!$D376*L406))","v":0},{"$f":"IF((M406*Genanskaffelsespriser!$D376-(2009-M$3)/($C406+M407)*Genanskaffelsespriser!$D376*M406)<0,0,(M406*Genanskaffelsespriser!$D376-(2009-M$3)/($C406+M407)*Genanskaffelsespriser!$D376*M406))","v":0},{"$f":"IF((N406*Genanskaffelsespriser!$D376-(2009-N$3)/($C406+N407)*Genanskaffelsespriser!$D376*N406)<0,0,(N406*Genanskaffelsespriser!$D376-(2009-N$3)/($C406+N407)*Genanskaffelsespriser!$D376*N406))","v":0},{"$f":"IF((O406*Genanskaffelsespriser!$D376-(2009-O$3)/($C406+O407)*Genanskaffelsespriser!$D376*O406)<0,0,(O406*Genanskaffelsespriser!$D376-(2009-O$3)/($C406+O407)*Genanskaffelsespriser!$D376*O406))","v":0},{"$f":"IF((P406*Genanskaffelsespriser!$D376-(2009-P$3)/($C406+P407)*Genanskaffelsespriser!$D376*P406)<0,0,(P406*Genanskaffelsespriser!$D376-(2009-P$3)/($C406+P407)*Genanskaffelsespriser!$D376*P406))","v":0},{"$f":"IF((Q406*Genanskaffelsespriser!$D376-(2009-Q$3)/($C406+Q407)*Genanskaffelsespriser!$D376*Q406)<0,0,(Q406*Genanskaffelsespriser!$D376-(2009-Q$3)/($C406+Q407)*Genanskaffelsespriser!$D376*Q406))","v":0},{"$f":"IF((R406*Genanskaffelsespriser!$D376-(2009-R$3)/($C406+R407)*Genanskaffelsespriser!$D376*R406)<0,0,(R406*Genanskaffelsespriser!$D376-(2009-R$3)/($C406+R407)*Genanskaffelsespriser!$D376*R406))","v":0},{"$f":"IF((S406*Genanskaffelsespriser!$D376-(2009-S$3)/($C406+S407)*Genanskaffelsespriser!$D376*S406)<0,0,(S406*Genanskaffelsespriser!$D376-(2009-S$3)/($C406+S407)*Genanskaffelsespriser!$D376*S406))","v":0},{"$f":"IF((T406*Genanskaffelsespriser!$D376-(2009-T$3)/($C406+T407)*Genanskaffelsespriser!$D376*T406)<0,0,(T406*Genanskaffelsespriser!$D376-(2009-T$3)/($C406+T407)*Genanskaffelsespriser!$D376*T406))","v":0},{"$f":"IF((U406*Genanskaffelsespriser!$D376-(2009-U$3)/($C406+U407)*Genanskaffelsespriser!$D376*U406)<0,0,(U406*Genanskaffelsespriser!$D376-(2009-U$3)/($C406+U407)*Genanskaffelsespriser!$D376*U406))","v":0},{"$f":"IF((V406*Genanskaffelsespriser!$D376-(2009-V$3)/($C406+V407)*Genanskaffelsespriser!$D376*V406)<0,0,(V406*Genanskaffelsespriser!$D376-(2009-V$3)/($C406+V407)*Genanskaffelsespriser!$D376*V406))","v":0},{"$f":"IF((W406*Genanskaffelsespriser!$D376-(2009-W$3)/($C406+W407)*Genanskaffelsespriser!$D376*W406)<0,0,(W406*Genanskaffelsespriser!$D376-(2009-W$3)/($C406+W407)*Genanskaffelsespriser!$D376*W406))","v":0},{"$f":"IF((X406*Genanskaffelsespriser!$D376-(2009-X$3)/($C406+X407)*Genanskaffelsespriser!$D376*X406)<0,0,(X406*Genanskaffelsespriser!$D376-(2009-X$3)/($C406+X407)*Genanskaffelsespriser!$D376*X406))","v":0},{"$f":"IF((Y406*Genanskaffelsespriser!$D376-(2009-Y$3)/($C406+Y407)*Genanskaffelsespriser!$D376*Y406)<0,0,(Y406*Genanskaffelsespriser!$D376-(2009-Y$3)/($C406+Y407)*Genanskaffelsespriser!$D376*Y406))","v":0},{"$f":"+SUM(AA406:AV406)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA406","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB406","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC406","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD406","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE406","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF406","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG406","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH406","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI406","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ406","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK406","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL406","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM406","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN406","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO406","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP406","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ406","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR406","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS406","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT406","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU406","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV406","v":0},{"$f":"+SUM(AX406:BS406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW406,BT406)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW4+AW18+AW32+AW46+AW60+AW65+AW70+AW75+AW80+AW95+AW110+AW125+AW140+AW161+AW182+AW203+AW224+AW242+AW260+AW278+AW296+AW315+AW334+AW353+AW372+AW381+AW390+AW399","v":42145365.333333328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BT4+BT18+BT32+BT46+BT60+BT65+BT70+BT75+BT80+BT95+BT110+BT125+BT140+BT161+BT182+BT203+BT224+BT242+BT260+BT278+BT296+BT315+BT334+BT353+BT372+BT381+BT390+BT399","v":43458640.102726474},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CQ4+CQ18+CQ32+CQ46+CQ60+CQ65+CQ70+CQ75+CQ80+CQ95+CQ110+CQ125+CQ140+CQ161+CQ182+CQ203+CQ224+CQ242+CQ260+CQ278+CQ296+CQ315+CQ334+CQ353+CQ372+CQ381+CQ390+CQ399","v":42802002.718029901}]

{"sheet":"Fællesfunktionsanlæg","index":3,"n_rows":16,"n_cols":95,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,71,0,92],[0,93,1,93],[0,25,0,46],[0,47,1,47],[0,48,0,69],[0,70,1,70]]}
["Fællesfunktionsanlæg","Enhed","Standard-levetid","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Nedskrevet genanskaffelsespris pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet genanskaffelsesværdi \ni alt","Nedskrevet anskaffelsespris pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet anskaffelsesværdi \ni alt","Standardværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet standardværdi\ni alt"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},2002,2003,2004,2005,2006,2007,{"$f":"+W2+1","v":2008},{"$f":"+X2+1","v":2009},"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AL2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+BI2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+CF2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"mængde"]
[null,null,null,1905,{"$f":"+D3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,1905,{"$f":"+Z3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+AH3+10","v":1992},1997,{"$f":"+AL2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AW3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+BE3+10","v":1992},1997,{"$f":"+BI2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+BT3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+CB3+10","v":1992},1997,{"$f":"+CF2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Andre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AV5:AV14)","v":95521317.546666682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BS5:BS14)","v":62694896.128597677},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CP5:CP14)","v":79108106.837632179}]
[{"$f":"+Genanskaffelsespriser!B380","v":"Administrationbygninger"},"m2",{"$f":"Genanskaffelsespriser!E380","v":75},0,0,0,0,0,0,0,0,2255,0,854,0,0,0,0,0,577,0,0,0,0,0,{"$f":"IF((D5*Genanskaffelsespriser!$D380-(2009-D$3)/($C5+D6)*Genanskaffelsespriser!$D380*D5)<0,0,(D5*Genanskaffelsespriser!$D380-(2009-D$3)/($C5+D6)*Genanskaffelsespriser!$D380*D5))","v":0},{"$f":"IF((E5*Genanskaffelsespriser!$D380-(2009-E$3)/($C5+E6)*Genanskaffelsespriser!$D380*E5)<0,0,(E5*Genanskaffelsespriser!$D380-(2009-E$3)/($C5+E6)*Genanskaffelsespriser!$D380*E5))","v":0},{"$f":"IF((F5*Genanskaffelsespriser!$D380-(2009-F$3)/($C5+F6)*Genanskaffelsespriser!$D380*F5)<0,0,(F5*Genanskaffelsespriser!$D380-(2009-F$3)/($C5+F6)*Genanskaffelsespriser!$D380*F5))","v":0},{"$f":"IF((G5*Genanskaffelsespriser!$D380-(2009-G$3)/($C5+G6)*Genanskaffelsespriser!$D380*G5)<0,0,(G5*Genanskaffelsespriser!$D380-(2009-G$3)/($C5+G6)*Genanskaffelsespriser!$D380*G5))","v":0},{"$f":"IF((H5*Genanskaffelsespriser!$D380-(2009-H$3)/($C5+H6)*Genanskaffelsespriser!$D380*H5)<0,0,(H5*Genanskaffelsespriser!$D380-(2009-H$3)/($C5+H6)*Genanskaffelsespriser!$D380*H5))","v":0},{"$f":"IF((I5*Genanskaffelsespriser!$D380-(2009-I$3)/($C5+I6)*Genanskaffelsespriser!$D380*I5)<0,0,(I5*Genanskaffelsespriser!$D380-(2009-I$3)/($C5+I6)*Genanskaffelsespriser!$D380*I5))","v":0},{"$f":"IF((J5*Genanskaffelsespriser!$D380-(2009-J$3)/($C5+J6)*Genanskaffelsespriser!$D380*J5)<0,0,(J5*Genanskaffelsespriser!$D380-(2009-J$3)/($C5+J6)*Genanskaffelsespriser!$D380*J5))","v":0},{"$f":"IF((K5*Genanskaffelsespriser!$D380-(2009-K$3)/($C5+K6)*Genanskaffelsespriser!$D380*K5)<0,0,(K5*Genanskaffelsespriser!$D380-(2009-K$3)/($C5+K6)*Genanskaffelsespriser!$D380*K5))","v":0},{"$f":"IF((L5*Genanskaffelsespriser!$D380-(2009-L$3)/($C5+L6)*Genanskaffelsespriser!$D380*L5)<0,0,(L5*Genanskaffelsespriser!$D380-(2009-L$3)/($C5+L6)*Genanskaffelsespriser!$D380*L5))","v":31750400},{"$f":"IF((M5*Genanskaffelsespriser!$D380-(2009-M$3)/($C5+M6)*Genanskaffelsespriser!$D380*M5)<0,0,(M5*Genanskaffelsespriser!$D380-(2009-M$3)/($C5+M6)*Genanskaffelsespriser!$D380*M5))","v":0},{"$f":"IF((N5*Genanskaffelsespriser!$D380-(2009-N$3)/($C5+N6)*Genanskaffelsespriser!$D380*N5)<0,0,(N5*Genanskaffelsespriser!$D380-(2009-N$3)/($C5+N6)*Genanskaffelsespriser!$D380*N5))","v":14529386.666666668},{"$f":"IF((O5*Genanskaffelsespriser!$D380-(2009-O$3)/($C5+O6)*Genanskaffelsespriser!$D380*O5)<0,0,(O5*Genanskaffelsespriser!$D380-(2009-O$3)/($C5+O6)*Genanskaffelsespriser!$D380*O5))","v":0},{"$f":"IF((P5*Genanskaffelsespriser!$D380-(2009-P$3)/($C5+P6)*Genanskaffelsespriser!$D380*P5)<0,0,(P5*Genanskaffelsespriser!$D380-(2009-P$3)/($C5+P6)*Genanskaffelsespriser!$D380*P5))","v":0},{"$f":"IF((Q5*Genanskaffelsespriser!$D380-(2009-Q$3)/($C5+Q6)*Genanskaffelsespriser!$D380*Q5)<0,0,(Q5*Genanskaffelsespriser!$D380-(2009-Q$3)/($C5+Q6)*Genanskaffelsespriser!$D380*Q5))","v":0},{"$f":"IF((R5*Genanskaffelsespriser!$D380-(2009-R$3)/($C5+R6)*Genanskaffelsespriser!$D380*R5)<0,0,(R5*Genanskaffelsespriser!$D380-(2009-R$3)/($C5+R6)*Genanskaffelsespriser!$D380*R5))","v":0},{"$f":"IF((S5*Genanskaffelsespriser!$D380-(2009-S$3)/($C5+S6)*Genanskaffelsespriser!$D380*S5)<0,0,(S5*Genanskaffelsespriser!$D380-(2009-S$3)/($C5+S6)*Genanskaffelsespriser!$D380*S5))","v":0},{"$f":"IF((T5*Genanskaffelsespriser!$D380-(2009-T$3)/($C5+T6)*Genanskaffelsespriser!$D380*T5)<0,0,(T5*Genanskaffelsespriser!$D380-(2009-T$3)/($C5+T6)*Genanskaffelsespriser!$D380*T5))","v":11847733.333333334},{"$f":"IF((U5*Genanskaffelsespriser!$D380-(2009-U$3)/($C5+U6)*Genanskaffelsespriser!$D380*U5)<0,0,(U5*Genanskaffelsespriser!$D380-(2009-U$3)/($C5+U6)*Genanskaffelsespriser!$D380*U5))","v":0},{"$f":"IF((V5*Genanskaffelsespriser!$D380-(2009-V$3)/($C5+V6)*Genanskaffelsespriser!$D380*V5)<0,0,(V5*Genanskaffelsespriser!$D380-(2009-V$3)/($C5+V6)*Genanskaffelsespriser!$D380*V5))","v":0},{"$f":"IF((W5*Genanskaffelsespriser!$D380-(2009-W$3)/($C5+W6)*Genanskaffelsespriser!$D380*W5)<0,0,(W5*Genanskaffelsespriser!$D380-(2009-W$3)/($C5+W6)*Genanskaffelsespriser!$D380*W5))","v":0},{"$f":"IF((X5*Genanskaffelsespriser!$D380-(2009-X$3)/($C5+X6)*Genanskaffelsespriser!$D380*X5)<0,0,(X5*Genanskaffelsespriser!$D380-(2009-X$3)/($C5+X6)*Genanskaffelsespriser!$D380*X5))","v":0},{"$f":"IF((Y5*Genanskaffelsespriser!$D380-(2009-Y$3)/($C5+Y6)*Genanskaffelsespriser!$D380*Y5)<0,0,(Y5*Genanskaffelsespriser!$D380-(2009-Y$3)/($C5+Y6)*Genanskaffelsespriser!$D380*Y5))","v":0},{"$f":"+SUM(Z5:AU5)","v":58127520.000000007},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z5","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA5","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB5","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC5","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD5","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE5","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF5","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG5","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH5","v":14963028.052230109},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI5","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ5","v":10257541.786889847},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK5","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL5","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM5","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN5","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO5","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP5","v":11081160.478993658},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ5","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR5","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS5","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT5","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU5","v":0},{"$f":"+SUM(AW5:BR5)","v":36301730.31811361},{"$f":"(Z5+AW5)/2","v":0},{"$f":"(AA5+AX5)/2","v":0},{"$f":"(AB5+AY5)/2","v":0},{"$f":"(AC5+AZ5)/2","v":0},{"$f":"(AD5+BA5)/2","v":0},{"$f":"(AE5+BB5)/2","v":0},{"$f":"(AF5+BC5)/2","v":0},{"$f":"(AG5+BD5)/2","v":0},{"$f":"(AH5+BE5)/2","v":23356714.026115052},{"$f":"(AI5+BF5)/2","v":0},{"$f":"(AJ5+BG5)/2","v":12393464.226778258},{"$f":"(AK5+BH5)/2","v":0},{"$f":"(AL5+BI5)/2","v":0},{"$f":"(AM5+BJ5)/2","v":0},{"$f":"(AN5+BK5)/2","v":0},{"$f":"(AO5+BL5)/2","v":0},{"$f":"(AP5+BM5)/2","v":11464446.906163495},{"$f":"(AQ5+BN5)/2","v":0},{"$f":"(AR5+BO5)/2","v":0},{"$f":"(AS5+BP5)/2","v":0},{"$f":"(AT5+BQ5)/2","v":0},{"$f":"(AU5+BR5)/2","v":0},{"$f":"+AVERAGE(AV5,BS5)","v":47214625.159056813},{"$f":"SUM(D5:Y5)","v":3686}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B381","v":"Arbejdsplads"},"stk.",{"$f":"Genanskaffelsespriser!E381","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((D7*Genanskaffelsespriser!$D381-(2009-D$3)/$C7*Genanskaffelsespriser!$D381*D7)<0,0,(D7*Genanskaffelsespriser!$D381-(2009-D$3)/$C7*Genanskaffelsespriser!$D381*D7))","v":0},{"$f":"IF((E7*Genanskaffelsespriser!$D381-(2009-E$3)/$C7*Genanskaffelsespriser!$D381*E7)<0,0,(E7*Genanskaffelsespriser!$D381-(2009-E$3)/$C7*Genanskaffelsespriser!$D381*E7))","v":0},{"$f":"IF((F7*Genanskaffelsespriser!$D381-(2009-F$3)/$C7*Genanskaffelsespriser!$D381*F7)<0,0,(F7*Genanskaffelsespriser!$D381-(2009-F$3)/$C7*Genanskaffelsespriser!$D381*F7))","v":0},{"$f":"IF((G7*Genanskaffelsespriser!$D381-(2009-G$3)/$C7*Genanskaffelsespriser!$D381*G7)<0,0,(G7*Genanskaffelsespriser!$D381-(2009-G$3)/$C7*Genanskaffelsespriser!$D381*G7))","v":0},{"$f":"IF((H7*Genanskaffelsespriser!$D381-(2009-H$3)/$C7*Genanskaffelsespriser!$D381*H7)<0,0,(H7*Genanskaffelsespriser!$D381-(2009-H$3)/$C7*Genanskaffelsespriser!$D381*H7))","v":0},{"$f":"IF((I7*Genanskaffelsespriser!$D381-(2009-I$3)/$C7*Genanskaffelsespriser!$D381*I7)<0,0,(I7*Genanskaffelsespriser!$D381-(2009-I$3)/$C7*Genanskaffelsespriser!$D381*I7))","v":0},{"$f":"IF((J7*Genanskaffelsespriser!$D381-(2009-J$3)/$C7*Genanskaffelsespriser!$D381*J7)<0,0,(J7*Genanskaffelsespriser!$D381-(2009-J$3)/$C7*Genanskaffelsespriser!$D381*J7))","v":0},{"$f":"IF((K7*Genanskaffelsespriser!$D381-(2009-K$3)/$C7*Genanskaffelsespriser!$D381*K7)<0,0,(K7*Genanskaffelsespriser!$D381-(2009-K$3)/$C7*Genanskaffelsespriser!$D381*K7))","v":0},{"$f":"IF((L7*Genanskaffelsespriser!$D381-(2009-L$3)/$C7*Genanskaffelsespriser!$D381*L7)<0,0,(L7*Genanskaffelsespriser!$D381-(2009-L$3)/$C7*Genanskaffelsespriser!$D381*L7))","v":0},{"$f":"IF((M7*Genanskaffelsespriser!$D381-(2009-M$3)/$C7*Genanskaffelsespriser!$D381*M7)<0,0,(M7*Genanskaffelsespriser!$D381-(2009-M$3)/$C7*Genanskaffelsespriser!$D381*M7))","v":0},{"$f":"IF((N7*Genanskaffelsespriser!$D381-(2009-N$3)/$C7*Genanskaffelsespriser!$D381*N7)<0,0,(N7*Genanskaffelsespriser!$D381-(2009-N$3)/$C7*Genanskaffelsespriser!$D381*N7))","v":0},{"$f":"IF((O7*Genanskaffelsespriser!$D381-(2009-O$3)/$C7*Genanskaffelsespriser!$D381*O7)<0,0,(O7*Genanskaffelsespriser!$D381-(2009-O$3)/$C7*Genanskaffelsespriser!$D381*O7))","v":0},{"$f":"IF((P7*Genanskaffelsespriser!$D381-(2009-P$3)/$C7*Genanskaffelsespriser!$D381*P7)<0,0,(P7*Genanskaffelsespriser!$D381-(2009-P$3)/$C7*Genanskaffelsespriser!$D381*P7))","v":0},{"$f":"IF((Q7*Genanskaffelsespriser!$D381-(2009-Q$3)/$C7*Genanskaffelsespriser!$D381*Q7)<0,0,(Q7*Genanskaffelsespriser!$D381-(2009-Q$3)/$C7*Genanskaffelsespriser!$D381*Q7))","v":0},{"$f":"IF((R7*Genanskaffelsespriser!$D381-(2009-R$3)/$C7*Genanskaffelsespriser!$D381*R7)<0,0,(R7*Genanskaffelsespriser!$D381-(2009-R$3)/$C7*Genanskaffelsespriser!$D381*R7))","v":0},{"$f":"IF((S7*Genanskaffelsespriser!$D381-(2009-S$3)/$C7*Genanskaffelsespriser!$D381*S7)<0,0,(S7*Genanskaffelsespriser!$D381-(2009-S$3)/$C7*Genanskaffelsespriser!$D381*S7))","v":0},{"$f":"IF((T7*Genanskaffelsespriser!$D381-(2009-T$3)/$C7*Genanskaffelsespriser!$D381*T7)<0,0,(T7*Genanskaffelsespriser!$D381-(2009-T$3)/$C7*Genanskaffelsespriser!$D381*T7))","v":0},{"$f":"IF((U7*Genanskaffelsespriser!$D381-(2009-U$3)/$C7*Genanskaffelsespriser!$D381*U7)<0,0,(U7*Genanskaffelsespriser!$D381-(2009-U$3)/$C7*Genanskaffelsespriser!$D381*U7))","v":0},{"$f":"IF((V7*Genanskaffelsespriser!$D381-(2009-V$3)/$C7*Genanskaffelsespriser!$D381*V7)<0,0,(V7*Genanskaffelsespriser!$D381-(2009-V$3)/$C7*Genanskaffelsespriser!$D381*V7))","v":0},{"$f":"IF((W7*Genanskaffelsespriser!$D381-(2009-W$3)/$C7*Genanskaffelsespriser!$D381*W7)<0,0,(W7*Genanskaffelsespriser!$D381-(2009-W$3)/$C7*Genanskaffelsespriser!$D381*W7))","v":0},{"$f":"IF((X7*Genanskaffelsespriser!$D381-(2009-X$3)/$C7*Genanskaffelsespriser!$D381*X7)<0,0,(X7*Genanskaffelsespriser!$D381-(2009-X$3)/$C7*Genanskaffelsespriser!$D381*X7))","v":0},{"$f":"IF((Y7*Genanskaffelsespriser!$D381-(2009-Y$3)/$C7*Genanskaffelsespriser!$D381*Y7)<0,0,(Y7*Genanskaffelsespriser!$D381-(2009-Y$3)/$C7*Genanskaffelsespriser!$D381*Y7))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z7","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA7","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB7","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC7","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD7","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE7","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF7","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG7","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH7","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI7","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ7","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK7","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL7","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM7","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN7","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO7","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP7","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ7","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR7","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS7","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT7","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D7:Y7)","v":0}]
[{"$f":"+Genanskaffelsespriser!B382","v":"Køretøjer, personbil"},"stk.",{"$f":"Genanskaffelsespriser!E382","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,1,0,{"$f":"IF((D8*Genanskaffelsespriser!$D382-(2009-D$3)/$C8*Genanskaffelsespriser!$D382*D8)<0,0,(D8*Genanskaffelsespriser!$D382-(2009-D$3)/$C8*Genanskaffelsespriser!$D382*D8))","v":0},{"$f":"IF((E8*Genanskaffelsespriser!$D382-(2009-E$3)/$C8*Genanskaffelsespriser!$D382*E8)<0,0,(E8*Genanskaffelsespriser!$D382-(2009-E$3)/$C8*Genanskaffelsespriser!$D382*E8))","v":0},{"$f":"IF((F8*Genanskaffelsespriser!$D382-(2009-F$3)/$C8*Genanskaffelsespriser!$D382*F8)<0,0,(F8*Genanskaffelsespriser!$D382-(2009-F$3)/$C8*Genanskaffelsespriser!$D382*F8))","v":0},{"$f":"IF((G8*Genanskaffelsespriser!$D382-(2009-G$3)/$C8*Genanskaffelsespriser!$D382*G8)<0,0,(G8*Genanskaffelsespriser!$D382-(2009-G$3)/$C8*Genanskaffelsespriser!$D382*G8))","v":0},{"$f":"IF((H8*Genanskaffelsespriser!$D382-(2009-H$3)/$C8*Genanskaffelsespriser!$D382*H8)<0,0,(H8*Genanskaffelsespriser!$D382-(2009-H$3)/$C8*Genanskaffelsespriser!$D382*H8))","v":0},{"$f":"IF((I8*Genanskaffelsespriser!$D382-(2009-I$3)/$C8*Genanskaffelsespriser!$D382*I8)<0,0,(I8*Genanskaffelsespriser!$D382-(2009-I$3)/$C8*Genanskaffelsespriser!$D382*I8))","v":0},{"$f":"IF((J8*Genanskaffelsespriser!$D382-(2009-J$3)/$C8*Genanskaffelsespriser!$D382*J8)<0,0,(J8*Genanskaffelsespriser!$D382-(2009-J$3)/$C8*Genanskaffelsespriser!$D382*J8))","v":0},{"$f":"IF((K8*Genanskaffelsespriser!$D382-(2009-K$3)/$C8*Genanskaffelsespriser!$D382*K8)<0,0,(K8*Genanskaffelsespriser!$D382-(2009-K$3)/$C8*Genanskaffelsespriser!$D382*K8))","v":0},{"$f":"IF((L8*Genanskaffelsespriser!$D382-(2009-L$3)/$C8*Genanskaffelsespriser!$D382*L8)<0,0,(L8*Genanskaffelsespriser!$D382-(2009-L$3)/$C8*Genanskaffelsespriser!$D382*L8))","v":0},{"$f":"IF((M8*Genanskaffelsespriser!$D382-(2009-M$3)/$C8*Genanskaffelsespriser!$D382*M8)<0,0,(M8*Genanskaffelsespriser!$D382-(2009-M$3)/$C8*Genanskaffelsespriser!$D382*M8))","v":0},{"$f":"IF((N8*Genanskaffelsespriser!$D382-(2009-N$3)/$C8*Genanskaffelsespriser!$D382*N8)<0,0,(N8*Genanskaffelsespriser!$D382-(2009-N$3)/$C8*Genanskaffelsespriser!$D382*N8))","v":0},{"$f":"IF((O8*Genanskaffelsespriser!$D382-(2009-O$3)/$C8*Genanskaffelsespriser!$D382*O8)<0,0,(O8*Genanskaffelsespriser!$D382-(2009-O$3)/$C8*Genanskaffelsespriser!$D382*O8))","v":0},{"$f":"IF((P8*Genanskaffelsespriser!$D382-(2009-P$3)/$C8*Genanskaffelsespriser!$D382*P8)<0,0,(P8*Genanskaffelsespriser!$D382-(2009-P$3)/$C8*Genanskaffelsespriser!$D382*P8))","v":0},{"$f":"IF((Q8*Genanskaffelsespriser!$D382-(2009-Q$3)/$C8*Genanskaffelsespriser!$D382*Q8)<0,0,(Q8*Genanskaffelsespriser!$D382-(2009-Q$3)/$C8*Genanskaffelsespriser!$D382*Q8))","v":0},{"$f":"IF((R8*Genanskaffelsespriser!$D382-(2009-R$3)/$C8*Genanskaffelsespriser!$D382*R8)<0,0,(R8*Genanskaffelsespriser!$D382-(2009-R$3)/$C8*Genanskaffelsespriser!$D382*R8))","v":0},{"$f":"IF((S8*Genanskaffelsespriser!$D382-(2009-S$3)/$C8*Genanskaffelsespriser!$D382*S8)<0,0,(S8*Genanskaffelsespriser!$D382-(2009-S$3)/$C8*Genanskaffelsespriser!$D382*S8))","v":0},{"$f":"IF((T8*Genanskaffelsespriser!$D382-(2009-T$3)/$C8*Genanskaffelsespriser!$D382*T8)<0,0,(T8*Genanskaffelsespriser!$D382-(2009-T$3)/$C8*Genanskaffelsespriser!$D382*T8))","v":0},{"$f":"IF((U8*Genanskaffelsespriser!$D382-(2009-U$3)/$C8*Genanskaffelsespriser!$D382*U8)<0,0,(U8*Genanskaffelsespriser!$D382-(2009-U$3)/$C8*Genanskaffelsespriser!$D382*U8))","v":0},{"$f":"IF((V8*Genanskaffelsespriser!$D382-(2009-V$3)/$C8*Genanskaffelsespriser!$D382*V8)<0,0,(V8*Genanskaffelsespriser!$D382-(2009-V$3)/$C8*Genanskaffelsespriser!$D382*V8))","v":180000},{"$f":"IF((W8*Genanskaffelsespriser!$D382-(2009-W$3)/$C8*Genanskaffelsespriser!$D382*W8)<0,0,(W8*Genanskaffelsespriser!$D382-(2009-W$3)/$C8*Genanskaffelsespriser!$D382*W8))","v":0},{"$f":"IF((X8*Genanskaffelsespriser!$D382-(2009-X$3)/$C8*Genanskaffelsespriser!$D382*X8)<0,0,(X8*Genanskaffelsespriser!$D382-(2009-X$3)/$C8*Genanskaffelsespriser!$D382*X8))","v":180000},{"$f":"IF((Y8*Genanskaffelsespriser!$D382-(2009-Y$3)/$C8*Genanskaffelsespriser!$D382*Y8)<0,0,(Y8*Genanskaffelsespriser!$D382-(2009-Y$3)/$C8*Genanskaffelsespriser!$D382*Y8))","v":0},360000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z8","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA8","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB8","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC8","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD8","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE8","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF8","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG8","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH8","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI8","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ8","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK8","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL8","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM8","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN8","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO8","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP8","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ8","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR8","v":178863.20017792709},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS8","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT8","v":193012.93804772696},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU8","v":0},371876.13822565402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,179431.60008896355,0,186506.46902386349,0,365938.06911282701,3]
[{"$f":"+Genanskaffelsespriser!B383","v":"Køretøjer, små lastvogne (< 3.500 kg.)"},"stk.",{"$f":"Genanskaffelsespriser!E383","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"IF((D9*Genanskaffelsespriser!$D383-(2009-D$3)/$C9*Genanskaffelsespriser!$D383*D9)<0,0,(D9*Genanskaffelsespriser!$D383-(2009-D$3)/$C9*Genanskaffelsespriser!$D383*D9))","v":0},{"$f":"IF((E9*Genanskaffelsespriser!$D383-(2009-E$3)/$C9*Genanskaffelsespriser!$D383*E9)<0,0,(E9*Genanskaffelsespriser!$D383-(2009-E$3)/$C9*Genanskaffelsespriser!$D383*E9))","v":0},{"$f":"IF((F9*Genanskaffelsespriser!$D383-(2009-F$3)/$C9*Genanskaffelsespriser!$D383*F9)<0,0,(F9*Genanskaffelsespriser!$D383-(2009-F$3)/$C9*Genanskaffelsespriser!$D383*F9))","v":0},{"$f":"IF((G9*Genanskaffelsespriser!$D383-(2009-G$3)/$C9*Genanskaffelsespriser!$D383*G9)<0,0,(G9*Genanskaffelsespriser!$D383-(2009-G$3)/$C9*Genanskaffelsespriser!$D383*G9))","v":0},{"$f":"IF((H9*Genanskaffelsespriser!$D383-(2009-H$3)/$C9*Genanskaffelsespriser!$D383*H9)<0,0,(H9*Genanskaffelsespriser!$D383-(2009-H$3)/$C9*Genanskaffelsespriser!$D383*H9))","v":0},{"$f":"IF((I9*Genanskaffelsespriser!$D383-(2009-I$3)/$C9*Genanskaffelsespriser!$D383*I9)<0,0,(I9*Genanskaffelsespriser!$D383-(2009-I$3)/$C9*Genanskaffelsespriser!$D383*I9))","v":0},{"$f":"IF((J9*Genanskaffelsespriser!$D383-(2009-J$3)/$C9*Genanskaffelsespriser!$D383*J9)<0,0,(J9*Genanskaffelsespriser!$D383-(2009-J$3)/$C9*Genanskaffelsespriser!$D383*J9))","v":0},{"$f":"IF((K9*Genanskaffelsespriser!$D383-(2009-K$3)/$C9*Genanskaffelsespriser!$D383*K9)<0,0,(K9*Genanskaffelsespriser!$D383-(2009-K$3)/$C9*Genanskaffelsespriser!$D383*K9))","v":0},{"$f":"IF((L9*Genanskaffelsespriser!$D383-(2009-L$3)/$C9*Genanskaffelsespriser!$D383*L9)<0,0,(L9*Genanskaffelsespriser!$D383-(2009-L$3)/$C9*Genanskaffelsespriser!$D383*L9))","v":0},{"$f":"IF((M9*Genanskaffelsespriser!$D383-(2009-M$3)/$C9*Genanskaffelsespriser!$D383*M9)<0,0,(M9*Genanskaffelsespriser!$D383-(2009-M$3)/$C9*Genanskaffelsespriser!$D383*M9))","v":0},{"$f":"IF((N9*Genanskaffelsespriser!$D383-(2009-N$3)/$C9*Genanskaffelsespriser!$D383*N9)<0,0,(N9*Genanskaffelsespriser!$D383-(2009-N$3)/$C9*Genanskaffelsespriser!$D383*N9))","v":0},{"$f":"IF((O9*Genanskaffelsespriser!$D383-(2009-O$3)/$C9*Genanskaffelsespriser!$D383*O9)<0,0,(O9*Genanskaffelsespriser!$D383-(2009-O$3)/$C9*Genanskaffelsespriser!$D383*O9))","v":0},{"$f":"IF((P9*Genanskaffelsespriser!$D383-(2009-P$3)/$C9*Genanskaffelsespriser!$D383*P9)<0,0,(P9*Genanskaffelsespriser!$D383-(2009-P$3)/$C9*Genanskaffelsespriser!$D383*P9))","v":0},{"$f":"IF((Q9*Genanskaffelsespriser!$D383-(2009-Q$3)/$C9*Genanskaffelsespriser!$D383*Q9)<0,0,(Q9*Genanskaffelsespriser!$D383-(2009-Q$3)/$C9*Genanskaffelsespriser!$D383*Q9))","v":0},{"$f":"IF((R9*Genanskaffelsespriser!$D383-(2009-R$3)/$C9*Genanskaffelsespriser!$D383*R9)<0,0,(R9*Genanskaffelsespriser!$D383-(2009-R$3)/$C9*Genanskaffelsespriser!$D383*R9))","v":0},{"$f":"IF((S9*Genanskaffelsespriser!$D383-(2009-S$3)/$C9*Genanskaffelsespriser!$D383*S9)<0,0,(S9*Genanskaffelsespriser!$D383-(2009-S$3)/$C9*Genanskaffelsespriser!$D383*S9))","v":0},{"$f":"IF((T9*Genanskaffelsespriser!$D383-(2009-T$3)/$C9*Genanskaffelsespriser!$D383*T9)<0,0,(T9*Genanskaffelsespriser!$D383-(2009-T$3)/$C9*Genanskaffelsespriser!$D383*T9))","v":0},{"$f":"IF((U9*Genanskaffelsespriser!$D383-(2009-U$3)/$C9*Genanskaffelsespriser!$D383*U9)<0,0,(U9*Genanskaffelsespriser!$D383-(2009-U$3)/$C9*Genanskaffelsespriser!$D383*U9))","v":0},{"$f":"IF((V9*Genanskaffelsespriser!$D383-(2009-V$3)/$C9*Genanskaffelsespriser!$D383*V9)<0,0,(V9*Genanskaffelsespriser!$D383-(2009-V$3)/$C9*Genanskaffelsespriser!$D383*V9))","v":0},{"$f":"IF((W9*Genanskaffelsespriser!$D383-(2009-W$3)/$C9*Genanskaffelsespriser!$D383*W9)<0,0,(W9*Genanskaffelsespriser!$D383-(2009-W$3)/$C9*Genanskaffelsespriser!$D383*W9))","v":0},{"$f":"IF((X9*Genanskaffelsespriser!$D383-(2009-X$3)/$C9*Genanskaffelsespriser!$D383*X9)<0,0,(X9*Genanskaffelsespriser!$D383-(2009-X$3)/$C9*Genanskaffelsespriser!$D383*X9))","v":200000},{"$f":"IF((Y9*Genanskaffelsespriser!$D383-(2009-Y$3)/$C9*Genanskaffelsespriser!$D383*Y9)<0,0,(Y9*Genanskaffelsespriser!$D383-(2009-Y$3)/$C9*Genanskaffelsespriser!$D383*Y9))","v":0},200000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z9","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA9","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB9","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC9","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD9","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE9","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF9","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG9","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH9","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI9","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ9","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK9","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL9","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM9","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN9","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO9","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP9","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ9","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR9","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS9","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT9","v":214458.82005302995},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU9","v":0},214458.82005302995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207229.41002651496,0,207229.41002651496,1]
[{"$f":"+Genanskaffelsespriser!B384","v":"Køretøjer, store lastvogne (> 3.500 kg.)"},"stk.",{"$f":"Genanskaffelsespriser!E384","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF((D10*Genanskaffelsespriser!$D384-(2009-D$3)/$C10*Genanskaffelsespriser!$D384*D10)<0,0,(D10*Genanskaffelsespriser!$D384-(2009-D$3)/$C10*Genanskaffelsespriser!$D384*D10))","v":0},{"$f":"IF((E10*Genanskaffelsespriser!$D384-(2009-E$3)/$C10*Genanskaffelsespriser!$D384*E10)<0,0,(E10*Genanskaffelsespriser!$D384-(2009-E$3)/$C10*Genanskaffelsespriser!$D384*E10))","v":0},{"$f":"IF((F10*Genanskaffelsespriser!$D384-(2009-F$3)/$C10*Genanskaffelsespriser!$D384*F10)<0,0,(F10*Genanskaffelsespriser!$D384-(2009-F$3)/$C10*Genanskaffelsespriser!$D384*F10))","v":0},{"$f":"IF((G10*Genanskaffelsespriser!$D384-(2009-G$3)/$C10*Genanskaffelsespriser!$D384*G10)<0,0,(G10*Genanskaffelsespriser!$D384-(2009-G$3)/$C10*Genanskaffelsespriser!$D384*G10))","v":0},{"$f":"IF((H10*Genanskaffelsespriser!$D384-(2009-H$3)/$C10*Genanskaffelsespriser!$D384*H10)<0,0,(H10*Genanskaffelsespriser!$D384-(2009-H$3)/$C10*Genanskaffelsespriser!$D384*H10))","v":0},{"$f":"IF((I10*Genanskaffelsespriser!$D384-(2009-I$3)/$C10*Genanskaffelsespriser!$D384*I10)<0,0,(I10*Genanskaffelsespriser!$D384-(2009-I$3)/$C10*Genanskaffelsespriser!$D384*I10))","v":0},{"$f":"IF((J10*Genanskaffelsespriser!$D384-(2009-J$3)/$C10*Genanskaffelsespriser!$D384*J10)<0,0,(J10*Genanskaffelsespriser!$D384-(2009-J$3)/$C10*Genanskaffelsespriser!$D384*J10))","v":0},{"$f":"IF((K10*Genanskaffelsespriser!$D384-(2009-K$3)/$C10*Genanskaffelsespriser!$D384*K10)<0,0,(K10*Genanskaffelsespriser!$D384-(2009-K$3)/$C10*Genanskaffelsespriser!$D384*K10))","v":0},{"$f":"IF((L10*Genanskaffelsespriser!$D384-(2009-L$3)/$C10*Genanskaffelsespriser!$D384*L10)<0,0,(L10*Genanskaffelsespriser!$D384-(2009-L$3)/$C10*Genanskaffelsespriser!$D384*L10))","v":0},{"$f":"IF((M10*Genanskaffelsespriser!$D384-(2009-M$3)/$C10*Genanskaffelsespriser!$D384*M10)<0,0,(M10*Genanskaffelsespriser!$D384-(2009-M$3)/$C10*Genanskaffelsespriser!$D384*M10))","v":0},{"$f":"IF((N10*Genanskaffelsespriser!$D384-(2009-N$3)/$C10*Genanskaffelsespriser!$D384*N10)<0,0,(N10*Genanskaffelsespriser!$D384-(2009-N$3)/$C10*Genanskaffelsespriser!$D384*N10))","v":0},{"$f":"IF((O10*Genanskaffelsespriser!$D384-(2009-O$3)/$C10*Genanskaffelsespriser!$D384*O10)<0,0,(O10*Genanskaffelsespriser!$D384-(2009-O$3)/$C10*Genanskaffelsespriser!$D384*O10))","v":0},{"$f":"IF((P10*Genanskaffelsespriser!$D384-(2009-P$3)/$C10*Genanskaffelsespriser!$D384*P10)<0,0,(P10*Genanskaffelsespriser!$D384-(2009-P$3)/$C10*Genanskaffelsespriser!$D384*P10))","v":0},{"$f":"IF((Q10*Genanskaffelsespriser!$D384-(2009-Q$3)/$C10*Genanskaffelsespriser!$D384*Q10)<0,0,(Q10*Genanskaffelsespriser!$D384-(2009-Q$3)/$C10*Genanskaffelsespriser!$D384*Q10))","v":0},{"$f":"IF((R10*Genanskaffelsespriser!$D384-(2009-R$3)/$C10*Genanskaffelsespriser!$D384*R10)<0,0,(R10*Genanskaffelsespriser!$D384-(2009-R$3)/$C10*Genanskaffelsespriser!$D384*R10))","v":0},{"$f":"IF((S10*Genanskaffelsespriser!$D384-(2009-S$3)/$C10*Genanskaffelsespriser!$D384*S10)<0,0,(S10*Genanskaffelsespriser!$D384-(2009-S$3)/$C10*Genanskaffelsespriser!$D384*S10))","v":0},{"$f":"IF((T10*Genanskaffelsespriser!$D384-(2009-T$3)/$C10*Genanskaffelsespriser!$D384*T10)<0,0,(T10*Genanskaffelsespriser!$D384-(2009-T$3)/$C10*Genanskaffelsespriser!$D384*T10))","v":0},{"$f":"IF((U10*Genanskaffelsespriser!$D384-(2009-U$3)/$C10*Genanskaffelsespriser!$D384*U10)<0,0,(U10*Genanskaffelsespriser!$D384-(2009-U$3)/$C10*Genanskaffelsespriser!$D384*U10))","v":0},{"$f":"IF((V10*Genanskaffelsespriser!$D384-(2009-V$3)/$C10*Genanskaffelsespriser!$D384*V10)<0,0,(V10*Genanskaffelsespriser!$D384-(2009-V$3)/$C10*Genanskaffelsespriser!$D384*V10))","v":0},{"$f":"IF((W10*Genanskaffelsespriser!$D384-(2009-W$3)/$C10*Genanskaffelsespriser!$D384*W10)<0,0,(W10*Genanskaffelsespriser!$D384-(2009-W$3)/$C10*Genanskaffelsespriser!$D384*W10))","v":0},{"$f":"IF((X10*Genanskaffelsespriser!$D384-(2009-X$3)/$C10*Genanskaffelsespriser!$D384*X10)<0,0,(X10*Genanskaffelsespriser!$D384-(2009-X$3)/$C10*Genanskaffelsespriser!$D384*X10))","v":0},{"$f":"IF((Y10*Genanskaffelsespriser!$D384-(2009-Y$3)/$C10*Genanskaffelsespriser!$D384*Y10)<0,0,(Y10*Genanskaffelsespriser!$D384-(2009-Y$3)/$C10*Genanskaffelsespriser!$D384*Y10))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z10","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA10","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB10","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC10","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD10","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE10","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF10","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG10","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH10","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI10","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ10","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK10","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL10","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM10","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN10","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO10","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP10","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ10","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR10","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS10","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT10","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"+Genanskaffelsespriser!B385","v":"Køretøjer, entreprenørmaskiner"},"stk.",{"$f":"Genanskaffelsespriser!E385","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((D11*Genanskaffelsespriser!$D385-(2009-D$3)/$C11*Genanskaffelsespriser!$D385*D11)<0,0,(D11*Genanskaffelsespriser!$D385-(2009-D$3)/$C11*Genanskaffelsespriser!$D385*D11))","v":0},{"$f":"IF((E11*Genanskaffelsespriser!$D385-(2009-E$3)/$C11*Genanskaffelsespriser!$D385*E11)<0,0,(E11*Genanskaffelsespriser!$D385-(2009-E$3)/$C11*Genanskaffelsespriser!$D385*E11))","v":0},{"$f":"IF((F11*Genanskaffelsespriser!$D385-(2009-F$3)/$C11*Genanskaffelsespriser!$D385*F11)<0,0,(F11*Genanskaffelsespriser!$D385-(2009-F$3)/$C11*Genanskaffelsespriser!$D385*F11))","v":0},{"$f":"IF((G11*Genanskaffelsespriser!$D385-(2009-G$3)/$C11*Genanskaffelsespriser!$D385*G11)<0,0,(G11*Genanskaffelsespriser!$D385-(2009-G$3)/$C11*Genanskaffelsespriser!$D385*G11))","v":0},{"$f":"IF((H11*Genanskaffelsespriser!$D385-(2009-H$3)/$C11*Genanskaffelsespriser!$D385*H11)<0,0,(H11*Genanskaffelsespriser!$D385-(2009-H$3)/$C11*Genanskaffelsespriser!$D385*H11))","v":0},{"$f":"IF((I11*Genanskaffelsespriser!$D385-(2009-I$3)/$C11*Genanskaffelsespriser!$D385*I11)<0,0,(I11*Genanskaffelsespriser!$D385-(2009-I$3)/$C11*Genanskaffelsespriser!$D385*I11))","v":0},{"$f":"IF((J11*Genanskaffelsespriser!$D385-(2009-J$3)/$C11*Genanskaffelsespriser!$D385*J11)<0,0,(J11*Genanskaffelsespriser!$D385-(2009-J$3)/$C11*Genanskaffelsespriser!$D385*J11))","v":0},{"$f":"IF((K11*Genanskaffelsespriser!$D385-(2009-K$3)/$C11*Genanskaffelsespriser!$D385*K11)<0,0,(K11*Genanskaffelsespriser!$D385-(2009-K$3)/$C11*Genanskaffelsespriser!$D385*K11))","v":0},{"$f":"IF((L11*Genanskaffelsespriser!$D385-(2009-L$3)/$C11*Genanskaffelsespriser!$D385*L11)<0,0,(L11*Genanskaffelsespriser!$D385-(2009-L$3)/$C11*Genanskaffelsespriser!$D385*L11))","v":0},{"$f":"IF((M11*Genanskaffelsespriser!$D385-(2009-M$3)/$C11*Genanskaffelsespriser!$D385*M11)<0,0,(M11*Genanskaffelsespriser!$D385-(2009-M$3)/$C11*Genanskaffelsespriser!$D385*M11))","v":0},{"$f":"IF((N11*Genanskaffelsespriser!$D385-(2009-N$3)/$C11*Genanskaffelsespriser!$D385*N11)<0,0,(N11*Genanskaffelsespriser!$D385-(2009-N$3)/$C11*Genanskaffelsespriser!$D385*N11))","v":0},{"$f":"IF((O11*Genanskaffelsespriser!$D385-(2009-O$3)/$C11*Genanskaffelsespriser!$D385*O11)<0,0,(O11*Genanskaffelsespriser!$D385-(2009-O$3)/$C11*Genanskaffelsespriser!$D385*O11))","v":0},{"$f":"IF((P11*Genanskaffelsespriser!$D385-(2009-P$3)/$C11*Genanskaffelsespriser!$D385*P11)<0,0,(P11*Genanskaffelsespriser!$D385-(2009-P$3)/$C11*Genanskaffelsespriser!$D385*P11))","v":0},{"$f":"IF((Q11*Genanskaffelsespriser!$D385-(2009-Q$3)/$C11*Genanskaffelsespriser!$D385*Q11)<0,0,(Q11*Genanskaffelsespriser!$D385-(2009-Q$3)/$C11*Genanskaffelsespriser!$D385*Q11))","v":0},{"$f":"IF((R11*Genanskaffelsespriser!$D385-(2009-R$3)/$C11*Genanskaffelsespriser!$D385*R11)<0,0,(R11*Genanskaffelsespriser!$D385-(2009-R$3)/$C11*Genanskaffelsespriser!$D385*R11))","v":0},{"$f":"IF((S11*Genanskaffelsespriser!$D385-(2009-S$3)/$C11*Genanskaffelsespriser!$D385*S11)<0,0,(S11*Genanskaffelsespriser!$D385-(2009-S$3)/$C11*Genanskaffelsespriser!$D385*S11))","v":0},{"$f":"IF((T11*Genanskaffelsespriser!$D385-(2009-T$3)/$C11*Genanskaffelsespriser!$D385*T11)<0,0,(T11*Genanskaffelsespriser!$D385-(2009-T$3)/$C11*Genanskaffelsespriser!$D385*T11))","v":0},{"$f":"IF((U11*Genanskaffelsespriser!$D385-(2009-U$3)/$C11*Genanskaffelsespriser!$D385*U11)<0,0,(U11*Genanskaffelsespriser!$D385-(2009-U$3)/$C11*Genanskaffelsespriser!$D385*U11))","v":0},{"$f":"IF((V11*Genanskaffelsespriser!$D385-(2009-V$3)/$C11*Genanskaffelsespriser!$D385*V11)<0,0,(V11*Genanskaffelsespriser!$D385-(2009-V$3)/$C11*Genanskaffelsespriser!$D385*V11))","v":0},{"$f":"IF((W11*Genanskaffelsespriser!$D385-(2009-W$3)/$C11*Genanskaffelsespriser!$D385*W11)<0,0,(W11*Genanskaffelsespriser!$D385-(2009-W$3)/$C11*Genanskaffelsespriser!$D385*W11))","v":0},{"$f":"IF((X11*Genanskaffelsespriser!$D385-(2009-X$3)/$C11*Genanskaffelsespriser!$D385*X11)<0,0,(X11*Genanskaffelsespriser!$D385-(2009-X$3)/$C11*Genanskaffelsespriser!$D385*X11))","v":0},{"$f":"IF((Y11*Genanskaffelsespriser!$D385-(2009-Y$3)/$C11*Genanskaffelsespriser!$D385*Y11)<0,0,(Y11*Genanskaffelsespriser!$D385-(2009-Y$3)/$C11*Genanskaffelsespriser!$D385*Y11))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z11","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA11","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB11","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC11","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD11","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE11","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF11","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG11","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH11","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI11","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ11","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK11","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL11","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM11","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN11","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO11","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP11","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ11","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR11","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS11","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT11","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B386","v":"Slamsugere"},"stk.",{"$f":"Genanskaffelsespriser!E386","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((D12*Genanskaffelsespriser!$D386-(2009-D$3)/$C12*Genanskaffelsespriser!$D386*D12)<0,0,(D12*Genanskaffelsespriser!$D386-(2009-D$3)/$C12*Genanskaffelsespriser!$D386*D12))","v":0},{"$f":"IF((E12*Genanskaffelsespriser!$D386-(2009-E$3)/$C12*Genanskaffelsespriser!$D386*E12)<0,0,(E12*Genanskaffelsespriser!$D386-(2009-E$3)/$C12*Genanskaffelsespriser!$D386*E12))","v":0},{"$f":"IF((F12*Genanskaffelsespriser!$D386-(2009-F$3)/$C12*Genanskaffelsespriser!$D386*F12)<0,0,(F12*Genanskaffelsespriser!$D386-(2009-F$3)/$C12*Genanskaffelsespriser!$D386*F12))","v":0},{"$f":"IF((G12*Genanskaffelsespriser!$D386-(2009-G$3)/$C12*Genanskaffelsespriser!$D386*G12)<0,0,(G12*Genanskaffelsespriser!$D386-(2009-G$3)/$C12*Genanskaffelsespriser!$D386*G12))","v":0},{"$f":"IF((H12*Genanskaffelsespriser!$D386-(2009-H$3)/$C12*Genanskaffelsespriser!$D386*H12)<0,0,(H12*Genanskaffelsespriser!$D386-(2009-H$3)/$C12*Genanskaffelsespriser!$D386*H12))","v":0},{"$f":"IF((I12*Genanskaffelsespriser!$D386-(2009-I$3)/$C12*Genanskaffelsespriser!$D386*I12)<0,0,(I12*Genanskaffelsespriser!$D386-(2009-I$3)/$C12*Genanskaffelsespriser!$D386*I12))","v":0},{"$f":"IF((J12*Genanskaffelsespriser!$D386-(2009-J$3)/$C12*Genanskaffelsespriser!$D386*J12)<0,0,(J12*Genanskaffelsespriser!$D386-(2009-J$3)/$C12*Genanskaffelsespriser!$D386*J12))","v":0},{"$f":"IF((K12*Genanskaffelsespriser!$D386-(2009-K$3)/$C12*Genanskaffelsespriser!$D386*K12)<0,0,(K12*Genanskaffelsespriser!$D386-(2009-K$3)/$C12*Genanskaffelsespriser!$D386*K12))","v":0},{"$f":"IF((L12*Genanskaffelsespriser!$D386-(2009-L$3)/$C12*Genanskaffelsespriser!$D386*L12)<0,0,(L12*Genanskaffelsespriser!$D386-(2009-L$3)/$C12*Genanskaffelsespriser!$D386*L12))","v":0},{"$f":"IF((M12*Genanskaffelsespriser!$D386-(2009-M$3)/$C12*Genanskaffelsespriser!$D386*M12)<0,0,(M12*Genanskaffelsespriser!$D386-(2009-M$3)/$C12*Genanskaffelsespriser!$D386*M12))","v":0},{"$f":"IF((N12*Genanskaffelsespriser!$D386-(2009-N$3)/$C12*Genanskaffelsespriser!$D386*N12)<0,0,(N12*Genanskaffelsespriser!$D386-(2009-N$3)/$C12*Genanskaffelsespriser!$D386*N12))","v":0},{"$f":"IF((O12*Genanskaffelsespriser!$D386-(2009-O$3)/$C12*Genanskaffelsespriser!$D386*O12)<0,0,(O12*Genanskaffelsespriser!$D386-(2009-O$3)/$C12*Genanskaffelsespriser!$D386*O12))","v":0},{"$f":"IF((P12*Genanskaffelsespriser!$D386-(2009-P$3)/$C12*Genanskaffelsespriser!$D386*P12)<0,0,(P12*Genanskaffelsespriser!$D386-(2009-P$3)/$C12*Genanskaffelsespriser!$D386*P12))","v":0},{"$f":"IF((Q12*Genanskaffelsespriser!$D386-(2009-Q$3)/$C12*Genanskaffelsespriser!$D386*Q12)<0,0,(Q12*Genanskaffelsespriser!$D386-(2009-Q$3)/$C12*Genanskaffelsespriser!$D386*Q12))","v":0},{"$f":"IF((R12*Genanskaffelsespriser!$D386-(2009-R$3)/$C12*Genanskaffelsespriser!$D386*R12)<0,0,(R12*Genanskaffelsespriser!$D386-(2009-R$3)/$C12*Genanskaffelsespriser!$D386*R12))","v":0},{"$f":"IF((S12*Genanskaffelsespriser!$D386-(2009-S$3)/$C12*Genanskaffelsespriser!$D386*S12)<0,0,(S12*Genanskaffelsespriser!$D386-(2009-S$3)/$C12*Genanskaffelsespriser!$D386*S12))","v":0},{"$f":"IF((T12*Genanskaffelsespriser!$D386-(2009-T$3)/$C12*Genanskaffelsespriser!$D386*T12)<0,0,(T12*Genanskaffelsespriser!$D386-(2009-T$3)/$C12*Genanskaffelsespriser!$D386*T12))","v":0},{"$f":"IF((U12*Genanskaffelsespriser!$D386-(2009-U$3)/$C12*Genanskaffelsespriser!$D386*U12)<0,0,(U12*Genanskaffelsespriser!$D386-(2009-U$3)/$C12*Genanskaffelsespriser!$D386*U12))","v":0},{"$f":"IF((V12*Genanskaffelsespriser!$D386-(2009-V$3)/$C12*Genanskaffelsespriser!$D386*V12)<0,0,(V12*Genanskaffelsespriser!$D386-(2009-V$3)/$C12*Genanskaffelsespriser!$D386*V12))","v":0},{"$f":"IF((W12*Genanskaffelsespriser!$D386-(2009-W$3)/$C12*Genanskaffelsespriser!$D386*W12)<0,0,(W12*Genanskaffelsespriser!$D386-(2009-W$3)/$C12*Genanskaffelsespriser!$D386*W12))","v":0},{"$f":"IF((X12*Genanskaffelsespriser!$D386-(2009-X$3)/$C12*Genanskaffelsespriser!$D386*X12)<0,0,(X12*Genanskaffelsespriser!$D386-(2009-X$3)/$C12*Genanskaffelsespriser!$D386*X12))","v":0},{"$f":"IF((Y12*Genanskaffelsespriser!$D386-(2009-Y$3)/$C12*Genanskaffelsespriser!$D386*Y12)<0,0,(Y12*Genanskaffelsespriser!$D386-(2009-Y$3)/$C12*Genanskaffelsespriser!$D386*Y12))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z12","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA12","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB12","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC12","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD12","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE12","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF12","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG12","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH12","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI12","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ12","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK12","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL12","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM12","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN12","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO12","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP12","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ12","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR12","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS12","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT12","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B387","v":"Værksteder, garager"},"m2",{"$f":"Genanskaffelsespriser!E387","v":75},0,0,0,0,0,0,0,0,1500,0,0,0,721,554,0,0,0,0,0,0,0,0,{"$f":"IF((D13*Genanskaffelsespriser!$D387-(2009-D$3)/($C13+D14)*Genanskaffelsespriser!$D387*D13)<0,0,(D13*Genanskaffelsespriser!$D387-(2009-D$3)/($C13+D14)*Genanskaffelsespriser!$D387*D13))","v":0},{"$f":"IF((E13*Genanskaffelsespriser!$D387-(2009-E$3)/($C13+E14)*Genanskaffelsespriser!$D387*E13)<0,0,(E13*Genanskaffelsespriser!$D387-(2009-E$3)/($C13+E14)*Genanskaffelsespriser!$D387*E13))","v":0},{"$f":"IF((F13*Genanskaffelsespriser!$D387-(2009-F$3)/($C13+F14)*Genanskaffelsespriser!$D387*F13)<0,0,(F13*Genanskaffelsespriser!$D387-(2009-F$3)/($C13+F14)*Genanskaffelsespriser!$D387*F13))","v":0},{"$f":"IF((G13*Genanskaffelsespriser!$D387-(2009-G$3)/($C13+G14)*Genanskaffelsespriser!$D387*G13)<0,0,(G13*Genanskaffelsespriser!$D387-(2009-G$3)/($C13+G14)*Genanskaffelsespriser!$D387*G13))","v":0},{"$f":"IF((H13*Genanskaffelsespriser!$D387-(2009-H$3)/($C13+H14)*Genanskaffelsespriser!$D387*H13)<0,0,(H13*Genanskaffelsespriser!$D387-(2009-H$3)/($C13+H14)*Genanskaffelsespriser!$D387*H13))","v":0},{"$f":"IF((I13*Genanskaffelsespriser!$D387-(2009-I$3)/($C13+I14)*Genanskaffelsespriser!$D387*I13)<0,0,(I13*Genanskaffelsespriser!$D387-(2009-I$3)/($C13+I14)*Genanskaffelsespriser!$D387*I13))","v":0},{"$f":"IF((J13*Genanskaffelsespriser!$D387-(2009-J$3)/($C13+J14)*Genanskaffelsespriser!$D387*J13)<0,0,(J13*Genanskaffelsespriser!$D387-(2009-J$3)/($C13+J14)*Genanskaffelsespriser!$D387*J13))","v":0},{"$f":"IF((K13*Genanskaffelsespriser!$D387-(2009-K$3)/($C13+K14)*Genanskaffelsespriser!$D387*K13)<0,0,(K13*Genanskaffelsespriser!$D387-(2009-K$3)/($C13+K14)*Genanskaffelsespriser!$D387*K13))","v":0},{"$f":"IF((L13*Genanskaffelsespriser!$D387-(2009-L$3)/($C13+L14)*Genanskaffelsespriser!$D387*L13)<0,0,(L13*Genanskaffelsespriser!$D387-(2009-L$3)/($C13+L14)*Genanskaffelsespriser!$D387*L13))","v":16923840},{"$f":"IF((M13*Genanskaffelsespriser!$D387-(2009-M$3)/($C13+M14)*Genanskaffelsespriser!$D387*M13)<0,0,(M13*Genanskaffelsespriser!$D387-(2009-M$3)/($C13+M14)*Genanskaffelsespriser!$D387*M13))","v":0},{"$f":"IF((N13*Genanskaffelsespriser!$D387-(2009-N$3)/($C13+N14)*Genanskaffelsespriser!$D387*N13)<0,0,(N13*Genanskaffelsespriser!$D387-(2009-N$3)/($C13+N14)*Genanskaffelsespriser!$D387*N13))","v":0},{"$f":"IF((O13*Genanskaffelsespriser!$D387-(2009-O$3)/($C13+O14)*Genanskaffelsespriser!$D387*O13)<0,0,(O13*Genanskaffelsespriser!$D387-(2009-O$3)/($C13+O14)*Genanskaffelsespriser!$D387*O13))","v":0},{"$f":"IF((P13*Genanskaffelsespriser!$D387-(2009-P$3)/($C13+P14)*Genanskaffelsespriser!$D387*P13)<0,0,(P13*Genanskaffelsespriser!$D387-(2009-P$3)/($C13+P14)*Genanskaffelsespriser!$D387*P13))","v":11185247.92},{"$f":"IF((Q13*Genanskaffelsespriser!$D387-(2009-Q$3)/($C13+Q14)*Genanskaffelsespriser!$D387*Q13)<0,0,(Q13*Genanskaffelsespriser!$D387-(2009-Q$3)/($C13+Q14)*Genanskaffelsespriser!$D387*Q13))","v":8724709.6266666669},{"$f":"IF((R13*Genanskaffelsespriser!$D387-(2009-R$3)/($C13+R14)*Genanskaffelsespriser!$D387*R13)<0,0,(R13*Genanskaffelsespriser!$D387-(2009-R$3)/($C13+R14)*Genanskaffelsespriser!$D387*R13))","v":0},{"$f":"IF((S13*Genanskaffelsespriser!$D387-(2009-S$3)/($C13+S14)*Genanskaffelsespriser!$D387*S13)<0,0,(S13*Genanskaffelsespriser!$D387-(2009-S$3)/($C13+S14)*Genanskaffelsespriser!$D387*S13))","v":0},{"$f":"IF((T13*Genanskaffelsespriser!$D387-(2009-T$3)/($C13+T14)*Genanskaffelsespriser!$D387*T13)<0,0,(T13*Genanskaffelsespriser!$D387-(2009-T$3)/($C13+T14)*Genanskaffelsespriser!$D387*T13))","v":0},{"$f":"IF((U13*Genanskaffelsespriser!$D387-(2009-U$3)/($C13+U14)*Genanskaffelsespriser!$D387*U13)<0,0,(U13*Genanskaffelsespriser!$D387-(2009-U$3)/($C13+U14)*Genanskaffelsespriser!$D387*U13))","v":0},{"$f":"IF((V13*Genanskaffelsespriser!$D387-(2009-V$3)/($C13+V14)*Genanskaffelsespriser!$D387*V13)<0,0,(V13*Genanskaffelsespriser!$D387-(2009-V$3)/($C13+V14)*Genanskaffelsespriser!$D387*V13))","v":0},{"$f":"IF((W13*Genanskaffelsespriser!$D387-(2009-W$3)/($C13+W14)*Genanskaffelsespriser!$D387*W13)<0,0,(W13*Genanskaffelsespriser!$D387-(2009-W$3)/($C13+W14)*Genanskaffelsespriser!$D387*W13))","v":0},{"$f":"IF((X13*Genanskaffelsespriser!$D387-(2009-X$3)/($C13+X14)*Genanskaffelsespriser!$D387*X13)<0,0,(X13*Genanskaffelsespriser!$D387-(2009-X$3)/($C13+X14)*Genanskaffelsespriser!$D387*X13))","v":0},{"$f":"IF((Y13*Genanskaffelsespriser!$D387-(2009-Y$3)/($C13+Y14)*Genanskaffelsespriser!$D387*Y13)<0,0,(Y13*Genanskaffelsespriser!$D387-(2009-Y$3)/($C13+Y14)*Genanskaffelsespriser!$D387*Y13))","v":0},36833797.546666667,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z13","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA13","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB13","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC13","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD13","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE13","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF13","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG13","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH13","v":7975707.1618453311},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI13","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ13","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK13","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL13","v":9934346.1055189315},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM13","v":7896777.5848411145},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN13","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO13","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP13","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ13","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR13","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS13","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT13","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU13","v":0},25806830.852205377,0,0,0,0,0,0,0,0,12449773.580922665,0,0,0,10559797.012759466,8310743.6057538912,0,0,0,0,0,0,0,0,31320314.199436024,2775]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":95521317.546666682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS4","v":62694896.128597677},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP4","v":79108106.837632179}]

{"sheet":"Genanskaffelsespriser","index":4,"n_rows":389,"n_cols":26,"rows_kept":389,"cut":false,"hidden":true,"merged":[[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4]]}
[null,"Genanskaffelsespriser","Måleenhed","Vægtet\nenhedspris","Teknisk levetid"]
[]
[null,"Produktionsanlæg:"]
[null,"Mindre renseanlæg "]
[null,"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling",null,"Variabel",40]
[null,"Renseanlæg >= 5.000 PE, Vandbehandling:"]
[null,"Indløb med riste, Konstruktioner","PE","Variabel",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Øst",1.1000000000000001]
[null,"Indløb med riste, Mek/EL","PE","Variabel",20]
[null,"Indløb med riste, SRO","PE","Variabel",10]
[null,"Sand- og fedtfang, Kontruktioner","PE","Variabel",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vest",1]
[null,"Sand- og fedtfang, Mek/EL","PE","Variabel",20]
[null,"Sand- og fedtfang, SRO","PE","Variabel",10]
[null,"Forklaring, Konstruktioner","PE","Variabel",60]
[null,"Forklaring, Mek/EL","PE","Variabel",20]
[null,"Forklaring, SRO","PE","Variabel",10]
[null,"Beluftningstanke, Konstruktioner","PE","Variabel",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Beluftningstanke, Mek/EL","PE","Variabel",20]
[null,"Beluftningstanke, SRO","PE","Variabel",10]
[null,"Efterklaringstanke, Konstruktioner","PE","Variabel",60]
[null,"Efterklaringstanke, Mek/El","PE","Variabel",20]
[null,"Efterklaringstanke, SRO","PE","Variabel",10]
[null,"Efterbehandlingsanlæg (sandfilter), Konstruktioner","PE","Variabel",60]
[null,"Efterbehandlingsanlæg (sandfilter), Mek/EL","PE","Variabel",20]
[null,"Efterbehandlingsanlæg (sandfilter), SRO","PE","Variabel",10]
[null,"Renseanlæg >= 5.000 PE, Slambehandling:"]
[null,"Forafvanding, slam, Konstruktion","PE","Variabel",60]
[null,"Forafvanding, slam, Mek/EL","PE","Variabel",20]
[null,"Forafvanding, slam, SRO","PE","Variabel",10]
[null,"Rådnetanke, slam, Konstruktioner","PE","Variabel",60]
[null,"Rådnetanke, slam, Mek/EL","PE","Variabel",20]
[null,"Rådnetanke, slam, SRO","PE","Variabel",10]
[null,"Gasdisponering, Konstruktioner","PE","Variabel",60]
[null,"Gasdisponering, Mek/EL","PE","Variabel",20]
[null,"Gasdisponering, SRO","PE","Variabel",10]
[null,"Gasdisponering - elproduktionsanlæg, Konstruktioner","PE","Variabel",60]
[null,"Gasdisponering - elproduktionsanlæg, Mek/EL","PE","Variabel",20]
[null,"Gasdisponering - elproduktionsanlæg, SRO","PE","Variabel",10]
[null,"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner","PE","Variabel",60]
[null,"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL","PE","Variabel",20]
[null,"Slutafvanding, slam - lavteknologisk (slambede), SRO","PE","Variabel",10]
[null,"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner","PE","Variabel",60]
[null,"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El","PE","Variabel",20]
[null,"Slutafvanding, slam - højteknologisk (centrifuger), SRO","PE","Variabel",10]
[null,"Renseanlæg >= 5.000 PE, Slamdisponering:"]
[null,"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner","PE","Variabel",60]
[null,"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL","PE","Variabel",20]
[null,"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO","PE","Variabel",10]
[null,"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner","PE","Variabel",60]
[null,"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL","PE","Variabel",20]
[null,"Slutdisponering, slam - højteknologisk (slamtørring), SRO","PE","Variabel",10]
[null,"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner","PE","Variabel",60]
[null,"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL","PE","Variabel",20]
[null,"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO","PE","Variabel",10]
[]
[]
[null,"Distributionsanlæg:"]
[null,"Ledningsnet - Land"]
[null,"Ledningsnet ≤ Ø 200 mm ","meter",{"$f":"1500*(1+$D$389)","v":1555.4999999999998},{"$f":"75","v":75}]
[null,"Ø 200 mm < Ledningsnet ≤ Ø 500 mm ","meter",{"$f":"2800*(1+$D$389)","v":2903.6},75]
[null,"Ø 500 mm < Ledningsnet ≤ Ø 800 mm","meter",{"$f":"5700*(1+$D$389)","v":5910.9},75]
[null,"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm","meter",{"$f":"8800*(1+$D$389)","v":9125.5999999999985},75]
[null,"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm","meter",{"$f":"16700*(1+$D$389)","v":17317.899999999998},75]
[null,"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm","meter",{"$f":"33600*(1+$D$389)","v":34843.199999999997},75]
[null,"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)","meter",{"$f":"46000*(1+$D$389)","v":47702},75]
[null,"Strømpeforing ≤ Ø 200 mm","meter",{"$f":"2150","v":2150},50]
[null,"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm","meter",{"$f":"3025","v":3025},50]
[null,"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm","meter",{"$f":"5000","v":5000},50]
[null,"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm","meter",{"$f":"6300","v":6300},50]
[null,"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm","meter",{"$f":"7650","v":7650},50]
[null,"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm","meter",{"$f":"10400","v":10400},50]
[null,"Ledningsnet - By"]
[null,"Ledningsnet ≤ Ø 200 mm ","meter",{"$f":"1900*(1+$D$389)","v":1970.3},75]
[null,"Ø 200 mm < Ledningsnet ≤ Ø 500 mm ","meter",{"$f":"3700*(1+$D$389)","v":3836.8999999999996},{"$f":"75","v":75}]
[null,"Ø 500 mm < Ledningsnet ≤ Ø 800 mm","meter",{"$f":"6800*(1+$D$389)","v":7051.5999999999995},{"$f":"75","v":75}]
[null,"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm","meter",{"$f":"10000*(1+$D$389)","v":10370},75]
[null,"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm","meter",{"$f":"19000*(1+$D$389)","v":19703},75]
[null,"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm","meter",{"$f":"36000*(1+$D$389)","v":37332},75]
[null,"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)","meter",{"$f":"49000*(1+$D$389)","v":50812.999999999993},75]
[null,"Strømpeforing ≤ Ø 200 mm","meter",{"$f":"2150","v":2150},50]
[null,"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm","meter",{"$f":"3025","v":3025},50]
[null,"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm","meter",{"$f":"5000","v":5000},50]
[null,"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm","meter",{"$f":"6300","v":6300},50]
[null,"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm","meter",{"$f":"7650","v":7650},50]
[null,"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm","meter",{"$f":"10400","v":10400},50]
[null,"Ledningsnet -City"]
[null,"Ledningsnet ≤ Ø 200 mm ","meter",{"$f":"2100*(1+$D$389)","v":2177.6999999999998},75]
[null,"Ø 200 mm < Ledningsnet ≤ Ø 500 mm ","meter",{"$f":"4300*(1+$D$389)","v":4459.0999999999995},75]
[null,"Ø 500 mm < Ledningsnet ≤ Ø 800 mm","meter",{"$f":"7500*(1+$D$389)","v":7777.4999999999991},75]
[null,"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm","meter",{"$f":"11000*(1+$D$389)","v":11407},75]
[null,"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm","meter",{"$f":"20000*(1+$D$389)","v":20740},75]
[null,"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm","meter",{"$f":"38000*(1+$D$389)","v":39406},75]
[null,"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)","meter",{"$f":"51000*(1+$D$389)","v":52886.999999999993},75]
[null,"Strømpeforing ≤ Ø 200 mm","meter",{"$f":"2260","v":2260},50]
[null,"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm","meter",{"$f":"3175","v":3175},50]
[null,"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm","meter",{"$f":"5250","v":5250},50]
[null,"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm","meter",{"$f":"6600","v":6600},50]
[null,"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm","meter",{"$f":"8025","v":8025},50]
[null,"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm","meter",{"$f":"10900","v":10900},50]
[null,"Ledningsnet - Indre city"]
[null,"Ledningsnet ≤ Ø 200 mm ","meter",{"$f":"2500*(1+$D$389)","v":2592.5},75]
[null,"Ø 200 mm < Ledningsnet ≤ Ø 500 mm ","meter",{"$f":"5100*(1+$D$389)","v":5288.7},75]
[null,"Ø 500 mm < Ledningsnet ≤ Ø 800 mm","meter",{"$f":"8600*(1+$D$389)","v":8918.1999999999989},75]
[null,"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm","meter",{"$f":"12400*(1+$D$389)","v":12858.8},75]
[null,"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm","meter",{"$f":"22000*(1+$D$389)","v":22814},75]
[null,"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm","meter",{"$f":"41000*(1+$D$389)","v":42517},75]
[null,"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)","meter",{"$f":"55000*(1+$D$389)","v":57034.999999999993},75]
[null,"Strømpeforing ≤ Ø 200 mm","meter",{"$f":"2260","v":2260},50]
[null,"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm","meter",{"$f":"3175","v":3175},50]
[null,"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm","meter",{"$f":"5250","v":5250},50]
[null,"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm","meter",{"$f":"6600","v":6600},50]
[null,"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm","meter",{"$f":"8025","v":8025},50]
[null,"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm","meter",{"$f":"10900","v":10900},50]
[null,"Brønde og stik, ledningsnet - Land"]
[null,"Brønde","Stk.",{"$f":"41000*(1+$D$389)","v":42517},75]
[null,"Stik","Stk.",{"$f":"15000*(1+$D$389)","v":15554.999999999998},75]
[null,"Brønde og stik, ledningsnet - By"]
[null,"Brønde","Stk.",{"$f":"45000*(1+$D$389)","v":46665},{"$f":"75","v":75}]
[null,"Stik","Stk.",{"$f":"17000*(1+$D$389)","v":17629},{"$f":"75","v":75}]
[null,"Brønde og stik, ledningsnet - City"]
[null,"Brønde","Stk.",{"$f":"48000*(1+$D$389)","v":49775.999999999993},75]
[null,"Stik","Stk.",{"$f":"18000*(1+$D$389)","v":18666},75]
[null,"Brønde og stik, ledningsnet - Indre city"]
[null,"Brønde","Stk.",{"$f":"52000*(1+$D$389)","v":53923.999999999993},75]
[null,"Stik","Stk.",{"$f":"20000*(1+$D$389)","v":20740},75]
[null,"Små pumpestationer inkl. SRO-anlæg - Land"]
[null,"Tryksatte minipumpestationer (husstandssystemer)","Stk.",{"$f":"60000*(1+$D$389)","v":62219.999999999993},30]
[null,"Pumpestationer i brønde (< 6,25 m2), Konstruktioner","Stk.",1245000,50]
[null,"Pumpestationer i brønde (< 6,25 m2), Mek/EL","Stk.",{"$f":"300000*(1+$D$389)","v":311100},20]
[null,"Pumpestationer i brønde (< 6,25 m2), SRO","Stk.",{"$f":"75000*(1+$D$389)","v":77775},10]
[null,"Pumpestationer m. overbygning (< 20 m2), Konstruktioner","Stk.",3700000,50]
[null,"Pumpestationer m. overbygning (< 20 m2), Mek/EL","Stk.",{"$f":"740000*(1+$D$389)","v":767380},20]
[null,"Pumpestationer m. overbygning (< 20 m2), SRO","Stk.",{"$f":"185000*(1+$D$389)","v":191845},10]
[null,"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner","Stk.",5000000,50]
[null,"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El","Stk.",{"$f":"1000000*(1+$D$389)","v":1036999.9999999999},20]
[null,"Pumpestationer i underjordiske bygværker (<50 m2), SRO","Stk.",{"$f":"250000*(1+$D$389)","v":259249.99999999997},10]
[null,"Små pumpestationer inkl. SRO-anlæg - By"]
[null,"Tryksatte minipumpestationer (husstandssystemer)","Stk.",{"$f":"67000*(1+$D$389)","v":69479},30]
[null,"Pumpestationer i brønde (< 6,25 m2), Konstruktioner","Stk.",1380000,50]
[null,"Pumpestationer i brønde (< 6,25 m2), Mek/EL","Stk.",{"$f":"300000*(1+$D$389)","v":311100},20]
[null,"Pumpestationer i brønde (< 6,25 m2), SRO","Stk.",{"$f":"75000*(1+$D$389)","v":77775},10]
[null,"Pumpestationer m. overbygning (< 20 m2), Konstruktioner","Stk.",4100000,50]
[null,"Pumpestationer m. overbygning (< 20 m2), Mek/EL","Stk.",{"$f":"740000*(1+$D$389)","v":767380},20]
[null,"Pumpestationer m. overbygning (< 20 m2), SRO","Stk.",{"$f":"185000*(1+$D$389)","v":191845},10]
[null,"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner","Stk.",5500000,50]
[null,"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El","Stk.",{"$f":"1000000*(1+$D$389)","v":1036999.9999999999},20]
[null,"Pumpestationer i underjordiske bygværker (<50 m2), SRO","Stk.",{"$f":"250000*(1+$D$389)","v":259249.99999999997},10]
[null,"Små pumpestationer inkl. SRO-anlæg - City"]
[null,"Tryksatte minipumpestationer (husstandssystemer)","Stk.",{"$f":"72000*(1+$D$389)","v":74664},30]
[null,"Pumpestationer i brønde (< 6,25 m2), Konstruktioner","Stk.",1500000,50]
[null,"Pumpestationer i brønde (< 6,25 m2), Mek/EL","Stk.",{"$f":"300000*(1+$D$389)","v":311100},20]
[null,"Pumpestationer i brønde (< 6,25 m2), SRO","Stk.",{"$f":"75000*(1+$D$389)","v":77775},10]
[null,"Pumpestationer m. overbygning (< 20 m2), Konstruktioner","Stk.",4400000,50]
[null,"Pumpestationer m. overbygning (< 20 m2), Mek/EL","Stk.",{"$f":"740000*(1+$D$389)","v":767380},20]
[null,"Pumpestationer m. overbygning (< 20 m2), SRO","Stk.",{"$f":"185000*(1+$D$389)","v":191845},10]
[null,"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner","Stk.",6000000,50]
[null,"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El","Stk.",{"$f":"1000000*(1+$D$389)","v":1036999.9999999999},20]
[null,"Pumpestationer i underjordiske bygværker (<50 m2), SRO","Stk.",{"$f":"250000*(1+$D$389)","v":259249.99999999997},10]
[null,"Små pumpestationer inkl. SRO-anlæg - Indre city"]
[null,"Tryksatte minipumpestationer (husstandssystemer)","Stk.",{"$f":"78000*(1+$D$389)","v":80886},30]
[null,"Pumpestationer i brønde (< 6,25 m2), Konstruktioner","Stk.",1600000,50]
[null,"Pumpestationer i brønde (< 6,25 m2), Mek/EL","Stk.",{"$f":"300000*(1+$D$389)","v":311100},20]
[null,"Pumpestationer i brønde (< 6,25 m2), SRO","Stk.",{"$f":"75000*(1+$D$389)","v":77775},10]
[null,"Pumpestationer m. overbygning (< 20 m2), Konstruktioner","Stk.",4800000,50]
[null,"Pumpestationer m. overbygning (< 20 m2), Mek/EL","Stk.",{"$f":"740000*(1+$D$389)","v":767380},20]
[null,"Pumpestationer m. overbygning (< 20 m2), SRO","Stk.",{"$f":"185000*(1+$D$389)","v":191845},10]
[null,"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner","Stk.",6500000,50]
[null,"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El","Stk.",{"$f":"1000000*(1+$D$389)","v":1036999.9999999999},20]
[null,"Pumpestationer i underjordiske bygværker (<50 m2), SRO","Stk.",{"$f":"250000*(1+$D$389)","v":259249.99999999997},10]
[null,"Store pumpestationer: inkl. SRO-anlæg - Land"]
[null,"Kælder","m2",{"$f":"29000*(1+$D$389)","v":30072.999999999996},75]
[null,"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL","Stk.",{"$f":"1680000","v":1680000},20]
[null,"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO","Stk.",{"$f":"420000","v":420000},10]
[null,"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL","Stk.",{"$f":"3200000","v":3200000},20]
[null,"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO","Stk.",{"$f":"800000","v":800000},10]
[null,"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL","Stk.",{"$f":"5120000","v":5120000},20]
[null,"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO","Stk.",{"$f":"1280000","v":1280000},10]
[null,"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL","Stk.",{"$f":"6960000","v":6960000},20]
[null,"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO","Stk.",{"$f":"1740000","v":1740000},10]
[null,"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL","Stk.",{"$f":"1440000","v":1440000},20]
[null,"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO","Stk.",{"$f":"360000","v":360000},10]
[null,"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL","Stk.",{"$f":"2720000","v":2720000},20]
[null,"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO","Stk.",{"$f":"680000","v":680000},10]
[null,"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL","Stk.",{"$f":"4320000","v":4320000},20]
[null,"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO","Stk.",{"$f":"1080000","v":1080000},10]
[null,"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL","Stk.",{"$f":"5920000","v":5920000},20]
[null,"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO","Stk.",{"$f":"1480000","v":1480000},10]
[null,"Overbygning","m2",{"$f":"14500*(1+$D$389)","v":15036.499999999998},75]
[null,"Store pumpestationer: inkl. SRO-anlæg - By"]
[null,"Kælder","m2",{"$f":"32000*(1+$D$389)","v":33184},75]
[null,"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL","Stk.",{"$f":"1680000","v":1680000},20]
[null,"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO","Stk.",{"$f":"420000","v":420000},10]
[null,"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL","Stk.",{"$f":"3200000","v":3200000},20]
[null,"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO","Stk.",{"$f":"800000","v":800000},10]
[null,"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL","Stk.",{"$f":"5120000","v":5120000},20]
[null,"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO","Stk.",{"$f":"1280000","v":1280000},10]
[null,"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL","Stk.",{"$f":"6960000","v":6960000},20]
[null,"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO","Stk.",{"$f":"1740000","v":1740000},10]
[null,"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL","Stk.",{"$f":"1440000","v":1440000},20]
[null,"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO","Stk.",{"$f":"360000","v":360000},10]
[null,"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL","Stk.",{"$f":"2720000","v":2720000},20]
[null,"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO","Stk.",{"$f":"680000","v":680000},10]
[null,"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL","Stk.",{"$f":"4320000","v":4320000},20]
[null,"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO","Stk.",{"$f":"1080000","v":1080000},10]
[null,"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL","Stk.",{"$f":"5920000","v":5920000},20]
[null,"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO","Stk.",{"$f":"1480000","v":1480000},10]
[null,"Overbygning ","m2",{"$f":"16000*(1+$D$389)","v":16592},75]
[null,"Store pumpestationer: inkl. SRO-anlæg - City"]
[null,"Kælder","m2",{"$f":"35000*(1+$D$389)","v":36295},75]
[null,"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL","Stk.",{"$f":"1680000","v":1680000},20]
[null,"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO","Stk.",{"$f":"420000","v":420000},10]
[null,"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL","Stk.",{"$f":"3200000","v":3200000},20]
[null,"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO","Stk.",{"$f":"800000","v":800000},10]
[null,"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL","Stk.",{"$f":"5120000","v":5120000},20]
[null,"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO","Stk.",{"$f":"1280000","v":1280000},10]
[null,"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL","Stk.",{"$f":"6960000","v":6960000},20]
[null,"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO","Stk.",{"$f":"1740000","v":1740000},10]
[null,"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL","Stk.",{"$f":"1440000","v":1440000},20]
[null,"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO","Stk.",{"$f":"360000","v":360000},10]
[null,"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL","Stk.",{"$f":"2720000","v":2720000},20]
[null,"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO","Stk.",{"$f":"680000","v":680000},10]
[null,"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL","Stk.",{"$f":"4320000","v":4320000},20]
[null,"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO","Stk.",{"$f":"1080000","v":1080000},10]
[null,"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL","Stk.",{"$f":"5920000","v":5920000},20]
[null,"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO","Stk.",{"$f":"1480000","v":1480000},10]
[null,"Overbygning ","m2",{"$f":"17400*(1+$D$389)","v":18043.8},75]
[null,"Store pumpestationer: inkl. SRO-anlæg - Indre city"]
[null,"Kælder","m2",{"$f":"38000*(1+$D$389)","v":39406},75]
[null,"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL","Stk.",{"$f":"1680000","v":1680000},20]
[null,"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO","Stk.",{"$f":"420000","v":420000},10]
[null,"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL","Stk.",{"$f":"3200000","v":3200000},20]
[null,"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO","Stk.",{"$f":"800000","v":800000},10]
[null,"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL","Stk.",{"$f":"5120000","v":5120000},20]
[null,"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO","Stk.",{"$f":"1280000","v":1280000},10]
[null,"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL","Stk.",{"$f":"6960000","v":6960000},20]
[null,"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO","Stk.",{"$f":"1740000","v":1740000},10]
[null,"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL","Stk.",{"$f":"1440000","v":1440000},20]
[null,"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO","Stk.",{"$f":"360000","v":360000},10]
[null,"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL","Stk.",{"$f":"2720000","v":2720000},20]
[null,"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO","Stk.",{"$f":"680000","v":680000},10]
[null,"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL","Stk.",{"$f":"4320000","v":4320000},20]
[null,"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO","Stk.",{"$f":"1080000","v":1080000},10]
[null,"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL","Stk.",{"$f":"5920000","v":5920000},20]
[null,"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO","Stk.",{"$f":"1480000","v":1480000},10]
[null,"Overbygning","m2",{"$f":"19000*(1+$D$389)","v":19703},75]
[null,"Overløbsbygværker - Land"]
[null,"Kælder (< 7 m2) ","Stk.",{"$f":"250000*(1+$D$389)","v":259249.99999999997},75]
[null,"Kælder (7 - 20 m2) ","m2",{"$f":"45000*(1+$D$389)","v":46665},75]
[null,"Kælder (20 - 30 m2)","m2",{"$f":"40000*(1+$D$389)","v":41480},75]
[null,"Installationer \"ingen eller faste riste\" (mindre end 7 m2)","Stk.",{"$f":"25000","v":25000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL","Stk.",{"$f":"360000","v":360000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO","Stk.",{"$f":"240000","v":240000},10]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL","Stk.",{"$f":"540000","v":540000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO","Stk.",{"$f":"360000","v":360000},10]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL","Stk.",{"$f":"300000","v":300000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO","Stk.",{"$f":"200000","v":200000},10]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL","Stk.",{"$f":"420000","v":420000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO","Stk.",{"$f":"280000","v":280000},10]
[null,"Overbygning","Stk.",{"$f":"9000*(1+$D$389)","v":9333},75]
[null,"Overløbsbygværker - By"]
[null,"Kælder (< 7 m2) ","Stk.",{"$f":"275000*(1+$D$389)","v":285175},75]
[null,"Kælder (7 - 20 m2) ","m2",{"$f":"49500*(1+$D$389)","v":51331.499999999993},75]
[null,"Kælder (20 - 30 m2)","m2",{"$f":"44000*(1+$D$389)","v":45628},75]
[null,"Installationer \"ingen eller faste riste\" (mindre end 7 m2)","Stk.",{"$f":"25000","v":25000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL","Stk.",{"$f":"360000","v":360000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO","Stk.",{"$f":"240000","v":240000},10]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL","Stk.",{"$f":"540000","v":540000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO","Stk.",{"$f":"360000","v":360000},10]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL","Stk.",{"$f":"300000","v":300000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO","Stk.",{"$f":"200000","v":200000},10]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL","Stk.",{"$f":"420000","v":420000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO","Stk.",{"$f":"280000","v":280000},10]
[null,"Overbygning","Stk.",{"$f":"10000*(1+$D$389)","v":10370},75]
[null,"Overløbsbygværker - City"]
[null,"Kælder (< 7 m2) ","Stk.",{"$f":"300000*(1+$D$389)","v":311100},75]
[null,"Kælder (7 - 20 m2) ","m2",{"$f":"54000*(1+$D$389)","v":55997.999999999993},75]
[null,"Kælder (20 - 30 m2)","m2",{"$f":"48000*(1+$D$389)","v":49775.999999999993},75]
[null,"Installationer \"ingen eller faste riste\" (mindre end 7 m2)","Stk.",{"$f":"25000","v":25000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL","Stk.",{"$f":"360000","v":360000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO","Stk.",{"$f":"240000","v":240000},10]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL","Stk.",{"$f":"540000","v":540000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO","Stk.",{"$f":"360000","v":360000},10]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL","Stk.",{"$f":"300000","v":300000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO","Stk.",{"$f":"200000","v":200000},10]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL","Stk.",{"$f":"420000","v":420000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO","Stk.",{"$f":"280000","v":280000},10]
[null,"Overbygning (efter beliggenhed) ","Stk.",{"$f":"11000*(1+$D$389)","v":11407},75]
[null,"Overløbsbygværker - Indre city"]
[null,"Kælder (< 7 m2) ","Stk.",{"$f":"325000*(1+$D$389)","v":337025},75]
[null,"Kælder (7 - 20 m2) ","m2",{"$f":"58500*(1+$D$389)","v":60664.499999999993},75]
[null,"Kælder (20 - 30 m2)","m2",{"$f":"52000*(1+$D$389)","v":53923.999999999993},75]
[null,"Installationer \"ingen eller faste riste\" (mindre end 7 m2)","Stk.",{"$f":"25000","v":25000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL","Stk.",{"$f":"360000","v":360000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO","Stk.",{"$f":"240000","v":240000},10]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL","Stk.",{"$f":"540000","v":540000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO","Stk.",{"$f":"360000","v":360000},10]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL","Stk.",{"$f":"300000","v":300000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO","Stk.",{"$f":"200000","v":200000},10]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL","Stk.",{"$f":"420000","v":420000},20]
[null,"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO","Stk.",{"$f":"280000","v":280000},10]
[null,"Overbygning","Stk.",{"$f":"12000*(1+$D$389)","v":12443.999999999998},75]
[null,"Forsinkelsesbassiner - Land"]
[null,"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)","m³",{"$f":"10000*(1+$D$389)","v":10370},50]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner","m³",{"$f":"10200*(1+$D$389)","v":10577.4},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL","m³",{"$f":"960*(1+$D$389)","v":995.52},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO ","m³",{"$f":"840*(1+$D$389)","v":871.07999999999993},10]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner","m³",{"$f":"8500*(1+$D$389)","v":8814.5},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL","m³",{"$f":"800*(1+$D$389)","v":829.59999999999991},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO","m³",{"$f":"700*(1+$D$389)","v":725.9},10]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre","m³",{"$f":"7650*(1+$D$389)","v":7933.0499999999993},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL","m³",{"$f":"720*(1+$D$389)","v":746.64},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO","m³",{"$f":"630*(1+$D$389)","v":653.30999999999995},10]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner","m³",{"$f":"6800*(1+$D$389)","v":7051.5999999999995},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL","m³",{"$f":"640*(1+$D$389)","v":663.68},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO","m³",{"$f":"560*(1+$D$389)","v":580.71999999999991},10]
[null,"Forsinkelsesbassiner - By"]
[null,"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)","m³",{"$f":"11000*(1+$D$389)","v":11407},50]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner","m³",{"$f":"11220*(1+$D$389)","v":11635.14},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL","m³",{"$f":"960*(1+$D$389)","v":995.52},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO ","m³",{"$f":"840*(1+$D$389)","v":871.07999999999993},10]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner","m³",{"$f":"9350*(1+$D$389)","v":9695.9499999999989},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL","m³",{"$f":"800*(1+$D$389)","v":829.59999999999991},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO","m³",{"$f":"700*(1+$D$389)","v":725.9},10]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre","m³",{"$f":"8415*(1+$D$389)","v":8726.3549999999996},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL","m³",{"$f":"720*(1+$D$389)","v":746.64},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO","m³",{"$f":"630*(1+$D$389)","v":653.30999999999995},10]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner","m³",{"$f":"7480*(1+$D$389)","v":7756.7599999999993},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL","m³",{"$f":"640*(1+$D$389)","v":663.68},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO","m³",{"$f":"560*(1+$D$389)","v":580.71999999999991},10]
[null,"Forsinkelsesbassiner - City"]
[null,"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)","m³",{"$f":"12000*(1+$D$389)","v":12443.999999999998},50]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner","m³",{"$f":"12240*(1+$D$389)","v":12692.88},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL","m³",{"$f":"960*(1+$D$389)","v":995.52},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO ","m³",{"$f":"840*(1+$D$389)","v":871.07999999999993},10]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner","m³",{"$f":"10200*(1+$D$389)","v":10577.4},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL","m³",{"$f":"800*(1+$D$389)","v":829.59999999999991},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO","m³",{"$f":"700*(1+$D$389)","v":725.9},10]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre","m³",{"$f":"9180*(1+$D$389)","v":9519.66},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL","m³",{"$f":"720*(1+$D$389)","v":746.64},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO","m³",{"$f":"630*(1+$D$389)","v":653.30999999999995},10]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner","m³",{"$f":"8160*(1+$D$389)","v":8461.92},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL","m³",{"$f":"640*(1+$D$389)","v":663.68},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO","m³",{"$f":"560*(1+$D$389)","v":580.71999999999991},10]
[null,"Forsinkelsesbassiner - Indre city"]
[null,"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)","m³",{"$f":"13000*(1+$D$389)","v":13480.999999999998},50]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner","m³",{"$f":"13260*(1+$D$389)","v":13750.619999999999},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL","m³",{"$f":"960*(1+$D$389)","v":995.52},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO ","m³",{"$f":"840*(1+$D$389)","v":871.07999999999993},10]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner","m³",{"$f":"11050*(1+$D$389)","v":11458.849999999999},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL","m³",{"$f":"800*(1+$D$389)","v":829.59999999999991},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO","m³",{"$f":"700*(1+$D$389)","v":725.9},10]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre","m³",{"$f":"9945*(1+$D$389)","v":10312.964999999998},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL","m³",{"$f":"720*(1+$D$389)","v":746.64},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO","m³",{"$f":"630*(1+$D$389)","v":653.30999999999995},10]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner","m³",{"$f":"8840*(1+$D$389)","v":9167.08},75]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL","m³",{"$f":"640*(1+$D$389)","v":663.68},20]
[null,"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO","m³",{"$f":"560*(1+$D$389)","v":580.71999999999991},10]
[null,"Sparebassin/laguner - Land"]
[null,"Jordbassin Klasse B","m³",{"$f":"1200","v":1200},50]
[null,"Jordbassin Klasse A","m³",{"$f":"1000","v":1000},50]
[null,"Indløb-/udløbsarrangement","Stk.",{"$f":"100000*(1+$D$389)","v":103699.99999999999},75]
[null,"Andre bygninger (tekniske installationer, målere mv.)","m2",{"$f":"20000","v":20000},75]
[null,"Sparebassin/laguner - By"]
[null,"Jordbassin Klasse B","m³",{"$f":"1320","v":1320},50]
[null,"Jordbassin Klasse A","m³",{"$f":"1100","v":1100},50]
[null,"Indløb-/udløbsarrangement","Stk.",{"$f":"100000*(1+$D$389)","v":103699.99999999999},75]
[null,"Andre bygninger (tekniske installationer, målere mv.)","m2",{"$f":"22000","v":22000},75]
[null,"Sparebassin/laguner - City"]
[null,"Jordbassin Klasse B","m³",{"$f":"1440","v":1440},50]
[null,"Jordbassin Klasse A","m³",{"$f":"1200","v":1200},50]
[null,"Indløb-/udløbsarrangement","Stk.",{"$f":"100000*(1+$D$389)","v":103699.99999999999},75]
[null,"Andre bygninger (tekniske installationer, målere mv.)","m2",{"$f":"24000","v":24000},75]
[null,"Sparebassin/laguner - Indre city"]
[null,"Jordbassin Klasse B","m³",{"$f":"1550","v":1550},50]
[null,"Jordbassin Klasse A","m³",{"$f":"1300","v":1300},50]
[null,"Indløb-/udløbsarrangement","Stk.",{"$f":"100000*(1+$D$389)","v":103699.99999999999},75]
[null,"Andre bygninger (tekniske installationer, målere mv.)","m2",{"$f":"26000","v":26000},75]
[]
[]
[null,"Fællesfunktionsanlæg"]
[null,"Administrationbygninger","m2",{"$f":"22000","v":22000},75]
[null,"Arbejdsplads","Stk.",{"$f":"35000","v":35000},5]
[null,"Køretøjer, personbil","Stk.",{"$f":"225000","v":225000},5]
[null,"Køretøjer, små lastvogne (< 3.500 kg.)","Stk.",{"$f":"250000","v":250000},5]
[null,"Køretøjer, store lastvogne (> 3.500 kg.)","Stk.",{"$f":"1300000","v":1300000},5]
[null,"Køretøjer, entreprenørmaskiner","Stk.",{"$f":"400000","v":400000},5]
[null,"Slamsugere","Stk.",{"$f":"2300000","v":2300000},5]
[null,"Værksteder, garager","m2",{"$f":"17000*(1+$D$389)","v":17629},75]
[]
[null,"Regionstillæg",null,{"$f":"IF(0>=Balance!J6,0,IF(4720>Balance!J6,3.7,0)%)","v":3.7000000000000005E-2}]

{"sheet":"Prisindeks","index":5,"n_rows":111,"n_cols":2,"rows_kept":111,"cut":false,"hidden":true,"merged":[]}
["År","Index"]
[1900,1.6617306824027493]
[1901,1.632574255511086]
[1902,1.6557517583857377]
[1903,1.6338844382169899]
[1904,1.6570619410916418]
[1905,1.6789292612603894]
[1906,1.7166849775808735]
[1907,1.7716392727589967]
[1908,1.7437930285732373]
[1909,1.766970531447889]
[1910,1.8120153544912885]
[1911,1.8338826746600363]
[1912,1.9265926861586433]
[1913,1.9378123409992718]
[1914,2.0802359168523856]
[1915,2.5450961570513257]
[1916,3.1974247961467794]
[1917,3.9895566456835381]
[1918,4.7749713780098908]
[1919,4.2983233747955261]
[1920,5.1165233701598645]
[1921,3.5574284882499105]
[1922,2.9201921339749672]
[1923,3.0864625070427429]
[1924,3.4398692950614227]
[1925,3.2766885354680477]
[1926,2.6912277812643666]
[1927,2.5609150423098987]
[1928,2.540050040668802]
[1929,2.5088579102069373]
[1930,2.3316924388623885]
[1931,2.1626439615959603]
[1932,2.1457470138823647]
[1933,2.2263637839231927]
[1934,2.3480956700670546]
[1935,2.426230439072651]
[1936,2.5009540496093954]
[1937,2.69699732878804]
[1938,2.6586212158164404]
[1939,2.7788900301156181]
[1940,3.7026644011463397]
[1941,4.3055002704339227]
[1942,4.4953498361104405]
[1943,4.5581844875913751]
[1944,4.6731630642856512]
[1945,4.7072434917742116]
[1946,4.7601806722180839]
[1947,5.0770279025117038]
[1948,5.3955382754697183]
[1949,5.5020015515100553]
[1950,6.0629934954322291]
[1951,7.255519846034642]
[1952,7.2832123144257999]
[1953,7.0405983176074978]
[1954,7.1274611043295417]
[1955,7.4622697606259285]
[1956,7.7933241109471378]
[1957,7.931019486431798]
[1958,8.0050878097750005]
[1959,8.082380410673542]
[1960,8.2498682295433845]
[1961,8.6608715752071781]
[1962,9.1080473626163734]
[1963,9.4301216465350919]
[1964,9.7127135505364848]
[1965,10.293667619868021]
[1966,10.838477688667814]
[1967,11.460613680328876]
[1968,12.126907678924663]
[1969,12.63327859499619]
[1970,13.556305462539987]
[1971,14.3471789792879]
[1972,15.347265880178755]
[1973,16.726869217465079]
[1974,19.459113565479001]
[1975,21.754716081961138]
[1976,23.363896445792737]
[1977,27.336520797065177]
[1978,29.34957451614051]
[1979,31.96816649677163]
[1980,36.532414887955468]
[1981,41.906858270299253]
[1982,47.127053681938207]
[1983,50.406689377522866]
[1984,53.663890966148053]
[1985,56.309259296284374]
[1986,56.179560097143856]
[1987,59.417387235360536]
[1988,58.930258851379477]
[1989,65.261715325672128]
[1990,68.458915495332135]
[1991,70.074456421327298]
[1992,70.598587691404134]
[1993,72.328650668969246]
[1994,73.674213428878048]
[1995,76.088499048387462]
[1996,78.509589246576766]
[1997,80.695475626374531]
[1998,82.400122821481432]
[1999,84.983551925867886]
[2000,88.816503456804313]
[2001,90.510491726910686]
[2002,92.140363680690228]
[2003,92.730098364477641]
[2004,93.529793144626751]
[2005,96.756292526666044]
[2006,99.368444543292838]
[2007,103.11605975889942]
[2008,107.22941002651498]
[2009,100]

{"sheet":"Øvrige aktiver","index":6,"n_rows":62,"n_cols":106,"rows_kept":62,"cut":false,"hidden":true,"merged":[[0,4,1,4],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3]]}
["Øvrige aktiver","Enhed","Rest levetid","Afskrivnings horizont","Standard værdi","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning"]
[null,null,null,null,null,2010,{"$f":"F2+1","v":2011},{"$f":"G2+1","v":2012},{"$f":"H2+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"AV2+1","v":2053},{"$f":"AW2+1","v":2054},{"$f":"AX2+1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BS2+1","v":2076},{"$f":"BT2+1","v":2077},{"$f":"BU2+1","v":2078},2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,{"$f":"CP2+1","v":2099},{"$f":"CQ2+1","v":2100},{"$f":"CR2+1","v":2101},2102,2103,2104,2105,2106,2107,2108,2109,2110]
["Indeksår"]
[]
["Vognvægt","-",30,{"$f":"2010+$C5","v":2040},318211,{"$f":"IF($D5>=F$2,$E5/($D5-2009),0)","v":10264.870967741936},{"$f":"IF($D5>=G$2,$E5/($D5-2009),0)","v":10264.870967741936},10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,10264.870967741936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D5>=BS$2,$E5/($D5-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ingeniørgang ","-",47,{"$f":"2010+$C6","v":2057},4917342,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,102444.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ingeniørgang ","-",47,{"$f":"2010+$C7","v":2057},11834761,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,246557.52083333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["30/10 KV transformerstationsbygning","-",27,{"$f":"2010+$C8","v":2037},2355852,84137.571428571435,{"$f":"IF($D8>=G$2,$E8/($D8-2009),0)","v":84137.571428571435},84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,84137.571428571435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bygning til biologisk rennsning af ventilationsluft fra riste og sandfang på Damhusåens renseanlæg","-",48,2058,2437175,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,{"$f":"IF($D9>=AJ$2,$E9/($D9-2009),0)","v":49738.265306122448},49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,{"$f":"IF($D9>=AT$2,$E9/($D9-2009),0)","v":49738.265306122448},49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,49738.265306122448,0,{"$f":"IF($D9>=BD$2,$E9/($D9-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bioscrubber til biologisk rensning af ventilationsluft fra riste og sandfang på Damhusåens renseanlæg","-",8,2018,4282297,475810.77777777775,475810.77777777775,475810.77777777775,475810.77777777775,475810.77777777775,475810.77777777775,475810.77777777775,475810.77777777775,475810.77777777775,0,0,0,0,0,0,0,{"$f":"IF($D10>=V$2,$E10/($D10-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Efterpumpestation","-",32,2042,7624919,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,231058.15151515152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Røggasrensningsbygning","-",51,2061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D12>=BV$2,$E12/($D12-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D12>=CF$2,$E12/($D12-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D12>=CP$2,$E12/($D12-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Udbygning af restrøggasrensning - el","-",11,2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D13>=BS$2,$E13/($D13-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Udbygning af restrøggasrensnings - maskiner og el","-",15,2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Røggasrensning - maskiner og el","-",17,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Røggasrensningsbugning","-",57,2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forbedring af røggasrensning - SRO","-",7,2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forbedring af røggasrensning - maskiner og el","-",18,2028,0,0,{"$f":"IF($D18>=G$2,$E18/($D18-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forbedring af røggasrensning - målestation","-",18,2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D19>=AJ$2,$E19/($D19-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D19>=AT$2,$E19/($D19-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D19>=BD$2,$E19/($D19-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Udligningstårn ssamt udløbsledning","-",47,2057,8188977,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,{"$f":"IF($D20>=V$2,$E20/($D20-2009),0)","v":170603.6875},170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,170603.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 17","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 18","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D22>=BV$2,$E22/($D22-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D22>=CF$2,$E22/($D22-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D22>=CP$2,$E22/($D22-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 19","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 20","-",0,2010,0,{"$f":"IF($D24>=F$2,$E24/($D24-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 21","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D25>=AJ$2,$E25/($D25-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D25>=AZ$2,$E25/($D25-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D25>=BP$2,$E25/($D25-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 22","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 23","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D27>=AZ$2,$E27/($D27-2009),0)","v":0},{"$f":"IF($D27>=BA$2,$E27/($D27-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 24","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D28>=AJ$2,$E28/($D28-2009),0)","v":0},0,{"$f":"IF($D28>=AL$2,$E28/($D28-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 25","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 26","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D30>=V$2,$E30/($D30-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 27","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 28","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D32>=BV$2,$E32/($D32-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D32>=CF$2,$E32/($D32-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D32>=CP$2,$E32/($D32-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 29","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D33>=BS$2,$E33/($D33-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 30","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 31","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 32","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 33","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 34","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 35","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D39>=U$2,$E39/($D39-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D39>=AK$2,$E39/($D39-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 36","-",0,2010,0,{"$f":"IF($D40>=F$2,$E40/($D40-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 37","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 38","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D42>=BO$2,$E42/($D42-2009),0)","v":0},0,0,{"$f":"IF($D42>=BR$2,$E42/($D42-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 39","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D43>=BA$2,$E43/($D43-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D43>=BR$2,$E43/($D43-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 40","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D44>=AL$2,$E44/($D44-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D44>=BR$2,$E44/($D44-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 41","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D45>=BR$2,$E45/($D45-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 42","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D46>=BR$2,$E46/($D46-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 43","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D47>=CE$2,$E47/($D47-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D47>=CO$2,$E47/($D47-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 44","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 45","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 46","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 47","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 48","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 49","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D53>=BB$2,$E53/($D53-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 50","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D54>=BP$2,$E54/($D54-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"SUM(E5:E54)","v":41959534},{"$f":"SUM(F5:F54)","v":1370615.4703286984},{"$f":"SUM(G5:G54)","v":1370615.4703286984},1370615.4703286984,1370615.4703286984,1370615.4703286984,1370615.4703286984,1370615.4703286984,1370615.4703286984,1370615.4703286984,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,894804.69255092065,810667.12112234929,810667.12112234929,810667.12112234929,800402.25015460735,800402.25015460735,569344.09863945586,569344.09863945586,569344.09863945586,569344.09863945586,569344.09863945586,569344.09863945586,569344.09863945586,569344.09863945586,569344.09863945586,569344.09863945586,569344.09863945586,569344.09863945586,569344.09863945586,569344.09863945586,569344.09863945586,49738.265306122448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS5:BS54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["FEJL"]

{"sheet":"Balance","index":7,"n_rows":47,"n_cols":10,"rows_kept":47,"cut":false,"hidden":true,"merged":[[0,0,0,6],[1,0,1,2],[1,4,1,6],[0,8,0,9]]}
["Balanceværdi",null,null,null,null,null,null,null,"Selskabsspecifikke informationer"]
["Aktiver",null,null,null,"Passiver"]
["Anlægsaktiver",null,null,null,"Egenkapital",null,null,null,"Vandselskabets navn","Lynettefællesskabet I/S"]
["Materielle",{"$f":"Produktionsanlæg!CQ1010+Distributionsanlæg!CQ409+Fællesfunktionsanlæg!CP16","v":1743355205.2705626},"kr",null,"Regulatorisk Egenkapital",{"$f":"$B$47-$F$44","v":1940342183.8767667},"kr",null,"CVR-nummer","16 65 62 40"]
[null,null,null,null,null,null,null,null,"Adresse","Refshalevej 250 "]
["Omsætningsaktiver",{"$f":"SUM(B7:B13)","v":485900000},"kr",null,"Langfristet gæld",{"$f":"SUM($F$7:$F$13)","v":9900000},"kr",null,"Postnummer",1432]
["Varebeholdning",21700000,"kr",null,"Prioritetslån",0,"kr",null,"Kontaktperson","Søren Jensen"]
["Debitorer",63900000,"kr",null,"Langfristet gæld",9900000,"kr",null,"Mail på kontaktperson","sj@lyn-is.dk"]
["Værdipapirer",0,"kr",null,"-",0,"kr",null,"Tlf. på kontaktperson","32 68 56 22"]
["Likvide beholdninger",71000000,"kr",null,"-",0,"kr",null,"Debiteret vandmængde i 2009 i m3",44258000]
["Tilgodehavender",11500000,"kr",null,"-",0,"kr"]
["Tilgodehavende hos interessenter",151200000,"kr",null,"-",0,"kr"]
["Mat. Anl.akt. under upførelse",166600000,"kr",null,"-",0,"kr"]
[]
["Øvrige aktiver",{"$f":"SUM(B16:B45)","v":18386978.606204014},"kr",null,"Kortfristet gæld",{"$f":"SUM($F$16:$F$22)","v":297400000},"kr"]
["Øvrige aktiv 1",217230.27726751368,"kr",null,"Kortfristet banklån",141300000,"kr"]
["Øvrige aktiv 2",7624919.0749359429,"kr",null,"Varekreditorer",0,"kr"]
["Øvrige aktiv 3",0,"kr",null,"Skyldige afgifter",0,"kr"]
["Øvrige aktiv 4",0,"kr",null,"Anden gæld",51700000,"kr"]
["Øvrige aktiv 5",0,"kr",null,"Mellemværende med interessenter",104400000,"kr"]
["Øvrige aktiv 6",2355852.1852040333,"kr",null,"-",0,"kr"]
["Øvrige aktiv 7",8188977.0687965238,"kr",null,"-",0,"kr"]
["Øvrige aktiv 8",0,"kr"]
["Øvrige aktiv 9",0,"kr",null,"Øvrige passiver",{"$f":"SUM($F$25:$F$42)","v":0},"kr"]
["Øvrige aktiv 10",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 11",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 12",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 13",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 14",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 15",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 16",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 17",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 18",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 19",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 20",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 21",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 22",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 23",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 24",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 25",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 26",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 27",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 28",0,"kr"]
["Øvrige aktiv 29",0,"kr",null,"Passiver eksl. EK",{"$f":"$F$6+$F$15+$F$24","v":307300000},"kr"]
["Øvrige aktiv 30",0,"kr"]
[]
["Aktiver i alt",{"$f":"B4+B6+B15","v":2247642183.8767667},"kr",null,"Passiver i alt",{"$f":"$F$4+$F$44","v":2247642183.8767667},"kr"]

{"sheet":"Afs. Produktion","index":8,"n_rows":1010,"n_cols":151,"rows_kept":562,"cut":true,"hidden":true,"merged":[[0,48,1,48],[0,3,0,24],[0,25,1,25],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,26,0,47]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Produktionsanlæg","Enhed","Standard-levetid","Afskrivningshorisont",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afskrivningshorisont","Standardværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet standardværdi\ni alt",null,"Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},{"$f":"+Q2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AM2+1","v":2001},{"$f":"+AN2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Mængde",2010,{"$f":"AY2+1","v":2011},{"$f":"AZ2+1","v":2012},{"$f":"BA2+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"CO2+1","v":2053},{"$f":"CP2+1","v":2054},{"$f":"CQ2+1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"DL2+1","v":2076},{"$f":"DM2+1","v":2077},{"$f":"DN2+1","v":2078},2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,{"$f":"EI2+1","v":2099},{"$f":"EJ2+1","v":2100},{"$f":"EK2+1","v":2101},2102,2103,2104,2105,2106,2107,2108,2109,2110]
[null,null,null,1905,{"$f":"+D3+10","v":1915},{"$f":"+E3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AA3+10","v":1915},{"$f":"+AB3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+AI3+10","v":1992},1997,{"$f":"+AM2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Renseanlæg 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW5,AW8,AW33,AW58)","v":1183348774.4972587},null,{"$f":"SUM(AY5+AY8+AY33+AY58)","v":61817413.752911717},{"$f":"SUM(AZ5+AZ8+AZ33+AZ58)","v":57724960.947333425},57724960.947333425,57724960.947333425,57724960.947333425,57724960.947333425,57724960.947333425,57724960.947333425,41583354.152310573,41583354.152310573,41583354.152310573,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,22348825.966092616,6735493.36013625,6735493.36013625,6735493.36013625,6735493.36013625,6735493.36013625,6735493.36013625,6735493.36013625,6735493.36013625,6735493.36013625,6735493.36013625,6735493.36013625,6735493.36013625,6735493.36013625,6735493.36013625,6735493.36013625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL5+DL8+DL33+DL58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW6)","v":0},null,{"$f":"SUM(AY6:AY7)","v":0},{"$f":"SUM(AZ6:AZ7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL6:DL7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C6+Produktionsanlæg!D7","v":1945},{"$f":"E$3+$C6+Produktionsanlæg!E7","v":1955},{"$f":"F$3+$C6+Produktionsanlæg!F7","v":1965},{"$f":"G$3+$C6+Produktionsanlæg!G7","v":1975},{"$f":"H$3+$C6+Produktionsanlæg!H7","v":1985},{"$f":"I$3+$C6+Produktionsanlæg!I7","v":1995},{"$f":"J$3+$C6+Produktionsanlæg!J7","v":2005},{"$f":"K$3+$C6+Produktionsanlæg!K7","v":2015},{"$f":"L$3+$C6+Produktionsanlæg!L7","v":2022},{"$f":"M$3+$C6+Produktionsanlæg!M7","v":2027},{"$f":"N$3+$C6+Produktionsanlæg!N7","v":2032},{"$f":"O$3+$C6+Produktionsanlæg!O7","v":2037},{"$f":"P$3+$C6+Produktionsanlæg!P7","v":2040},{"$f":"Q$3+$C6+Produktionsanlæg!Q7","v":2041},{"$f":"R$3+$C6+Produktionsanlæg!R7","v":2042},{"$f":"S$3+$C6+Produktionsanlæg!S7","v":2043},{"$f":"T$3+$C6+Produktionsanlæg!T7","v":2044},{"$f":"U$3+$C6+Produktionsanlæg!U7","v":2045},{"$f":"V$3+$C6+Produktionsanlæg!V7","v":2046},{"$f":"W$3+$C6+Produktionsanlæg!W7","v":2047},{"$f":"X$3+$C6+Produktionsanlæg!X7","v":2048},{"$f":"Y$3+$C6+Produktionsanlæg!Y7","v":2049},0,{"$f":"Produktionsanlæg!BU6","v":0},{"$f":"Produktionsanlæg!BV6","v":0},{"$f":"Produktionsanlæg!BW6","v":0},{"$f":"Produktionsanlæg!BX6","v":0},{"$f":"Produktionsanlæg!BY6","v":0},{"$f":"Produktionsanlæg!BZ6","v":0},{"$f":"Produktionsanlæg!CA6","v":0},{"$f":"Produktionsanlæg!CB6","v":0},{"$f":"Produktionsanlæg!CC6","v":0},{"$f":"Produktionsanlæg!CD6","v":0},{"$f":"Produktionsanlæg!CE6","v":0},{"$f":"Produktionsanlæg!CF6","v":0},{"$f":"Produktionsanlæg!CG6","v":0},{"$f":"Produktionsanlæg!CH6","v":0},{"$f":"Produktionsanlæg!CI6","v":0},{"$f":"Produktionsanlæg!CJ6","v":0},{"$f":"Produktionsanlæg!CK6","v":0},{"$f":"Produktionsanlæg!CL6","v":0},{"$f":"Produktionsanlæg!CM6","v":0},{"$f":"Produktionsanlæg!CN6","v":0},{"$f":"Produktionsanlæg!CO6","v":0},{"$f":"Produktionsanlæg!CP6","v":0},{"$f":"+SUM(AA6:AV6)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D6>=AY$2,$AA6/($D6-2009),0)+IF($E6>=AY$2,$AB6/($E6-2009),0)+IF($F6>=AY$2,$AC6/($F6-2009),0)+IF($G6>=AY$2,$AD6/($G6-2009),0)+IF($H6>=AY$2,$AE6/($H6-2009),0)+IF($I6>=AY$2,$AF6/($I6-2009),0)+IF($J6>=AY$2,$AG6/($J6-2009),0)+IF($K6>=AY$2,$AH6/($K6-2009),0)+IF($L6>=AY$2,$AI6/($L6-2009),0)+IF($M6>=AY$2,$AJ6/($M6-2009),0)+IF($N6>=AY$2,$AK6/($N6-2009),0)+IF($O6>=AY$2,$AL6/($O6-2009),0)+IF($P6>=AY$2,$AM6/($P6-2009),0)+IF($Q6>=AY$2,$AN6/($Q6-2009),0)+IF($R6>=AY$2,$AO6/($R6-2009),0)+IF($S6>=AY$2,$AP6/($S6-2009),0)+IF($T6>=AY$2,$AQ6/($T6-2009),0)+IF($U6>=AY$2,$AR6/($U6-2009),0)+IF($V6>=AY$2,$AS6/($V6-2009),0)+IF($W6>=AY$2,$AT6/($W6-2009),0)+IF($X6>=AY$2,$AU6/($X6-2009),0)+IF($Y6>=AY$2,$AV6/($Y6-2009),0)","v":0},{"$f":"IF($D6>=AZ$2,$AA6/($D6-2009),0)+IF($E6>=AZ$2,$AB6/($E6-2009),0)+IF($F6>=AZ$2,$AC6/($F6-2009),0)+IF($G6>=AZ$2,$AD6/($G6-2009),0)+IF($H6>=AZ$2,$AE6/($H6-2009),0)+IF($I6>=AZ$2,$AF6/($I6-2009),0)+IF($J6>=AZ$2,$AG6/($J6-2009),0)+IF($K6>=AZ$2,$AH6/($K6-2009),0)+IF($L6>=AZ$2,$AI6/($L6-2009),0)+IF($M6>=AZ$2,$AJ6/($M6-2009),0)+IF($N6>=AZ$2,$AK6/($N6-2009),0)+IF($O6>=AZ$2,$AL6/($O6-2009),0)+IF($P6>=AZ$2,$AM6/($P6-2009),0)+IF($Q6>=AZ$2,$AN6/($Q6-2009),0)+IF($R6>=AZ$2,$AO6/($R6-2009),0)+IF($S6>=AZ$2,$AP6/($S6-2009),0)+IF($T6>=AZ$2,$AQ6/($T6-2009),0)+IF($U6>=AZ$2,$AR6/($U6-2009),0)+IF($V6>=AZ$2,$AS6/($V6-2009),0)+IF($W6>=AZ$2,$AT6/($W6-2009),0)+IF($X6>=AZ$2,$AU6/($X6-2009),0)+IF($Y6>=AZ$2,$AV6/($Y6-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D6>=BO$2,$AA6/($D6-2009),0)+IF($E6>=BO$2,$AB6/($E6-2009),0)+IF($F6>=BO$2,$AC6/($F6-2009),0)+IF($G6>=BO$2,$AD6/($G6-2009),0)+IF($H6>=BO$2,$AE6/($H6-2009),0)+IF($I6>=BO$2,$AF6/($I6-2009),0)+IF($J6>=BO$2,$AG6/($J6-2009),0)+IF($K6>=BO$2,$AH6/($K6-2009),0)+IF($L6>=BO$2,$AI6/($L6-2009),0)+IF($M6>=BO$2,$AJ6/($M6-2009),0)+IF($N6>=BO$2,$AK6/($N6-2009),0)+IF($O6>=BO$2,$AL6/($O6-2009),0)+IF($P6>=BO$2,$AM6/($P6-2009),0)+IF($Q6>=BO$2,$AN6/($Q6-2009),0)+IF($R6>=BO$2,$AO6/($R6-2009),0)+IF($S6>=BO$2,$AP6/($S6-2009),0)+IF($T6>=BO$2,$AQ6/($T6-2009),0)+IF($U6>=BO$2,$AR6/($U6-2009),0)+IF($V6>=BO$2,$AS6/($V6-2009),0)+IF($W6>=BO$2,$AT6/($W6-2009),0)+IF($X6>=BO$2,$AU6/($X6-2009),0)+IF($Y6>=BO$2,$AV6/($Y6-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D6>=EA$2,$AA6/($D6-2009),0)+IF($E6>=EA$2,$AB6/($E6-2009),0)+IF($F6>=EA$2,$AC6/($F6-2009),0)+IF($G6>=EA$2,$AD6/($G6-2009),0)+IF($H6>=EA$2,$AE6/($H6-2009),0)+IF($I6>=EA$2,$AF6/($I6-2009),0)+IF($J6>=EA$2,$AG6/($J6-2009),0)+IF($K6>=EA$2,$AH6/($K6-2009),0)+IF($L6>=EA$2,$AI6/($L6-2009),0)+IF($M6>=EA$2,$AJ6/($M6-2009),0)+IF($N6>=EA$2,$AK6/($N6-2009),0)+IF($O6>=EA$2,$AL6/($O6-2009),0)+IF($P6>=EA$2,$AM6/($P6-2009),0)+IF($Q6>=EA$2,$AN6/($Q6-2009),0)+IF($R6>=EA$2,$AO6/($R6-2009),0)+IF($S6>=EA$2,$AP6/($S6-2009),0)+IF($T6>=EA$2,$AQ6/($T6-2009),0)+IF($U6>=EA$2,$AR6/($U6-2009),0)+IF($V6>=EA$2,$AS6/($V6-2009),0)+IF($W6>=EA$2,$AT6/($W6-2009),0)+IF($X6>=EA$2,$AU6/($X6-2009),0)+IF($Y6>=EA$2,$AV6/($Y6-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW9:AW32)","v":417448415.37368345},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY9:AY32)","v":17583540.290862873},{"$f":"SUM(AZ9:AZ32)","v":17583540.290862873},17583540.290862873,17583540.290862873,17583540.290862873,17583540.290862873,17583540.290862873,17583540.290862873,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,8538754.0115172341,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL9:DL32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"D$3+$C9+Produktionsanlæg!D10","v":1965},{"$f":"E$3+$C9+Produktionsanlæg!E10","v":1975},{"$f":"F$3+$C9+Produktionsanlæg!F10","v":1985},{"$f":"G$3+$C9+Produktionsanlæg!G10","v":1995},{"$f":"H$3+$C9+Produktionsanlæg!H10","v":2005},{"$f":"I$3+$C9+Produktionsanlæg!I10","v":2015},{"$f":"J$3+$C9+Produktionsanlæg!J10","v":2025},{"$f":"K$3+$C9+Produktionsanlæg!K10","v":2035},{"$f":"L$3+$C9+Produktionsanlæg!L10","v":2042},{"$f":"M$3+$C9+Produktionsanlæg!M10","v":2047},{"$f":"N$3+$C9+Produktionsanlæg!N10","v":2052},{"$f":"O$3+$C9+Produktionsanlæg!O10","v":2057},{"$f":"P$3+$C9+Produktionsanlæg!P10","v":2060},{"$f":"Q$3+$C9+Produktionsanlæg!Q10","v":2061},{"$f":"R$3+$C9+Produktionsanlæg!R10","v":2062},{"$f":"S$3+$C9+Produktionsanlæg!S10","v":2063},{"$f":"T$3+$C9+Produktionsanlæg!T10","v":2064},{"$f":"U$3+$C9+Produktionsanlæg!U10","v":2065},{"$f":"V$3+$C9+Produktionsanlæg!V10","v":2066},{"$f":"W$3+$C9+Produktionsanlæg!W10","v":2067},{"$f":"X$3+$C9+Produktionsanlæg!X10","v":2068},{"$f":"Y$3+$C9+Produktionsanlæg!Y10","v":2069},0,{"$f":"Produktionsanlæg!BU9","v":0},{"$f":"Produktionsanlæg!BV9","v":0},{"$f":"Produktionsanlæg!BW9","v":0},{"$f":"Produktionsanlæg!BX9","v":0},{"$f":"Produktionsanlæg!BY9","v":0},{"$f":"Produktionsanlæg!BZ9","v":0},{"$f":"Produktionsanlæg!CA9","v":0},{"$f":"Produktionsanlæg!CB9","v":0},{"$f":"Produktionsanlæg!CC9","v":31748035.252055511},{"$f":"Produktionsanlæg!CD9","v":0},{"$f":"Produktionsanlæg!CE9","v":0},{"$f":"Produktionsanlæg!CF9","v":0},{"$f":"Produktionsanlæg!CG9","v":0},{"$f":"Produktionsanlæg!CH9","v":0},{"$f":"Produktionsanlæg!CI9","v":0},{"$f":"Produktionsanlæg!CJ9","v":0},{"$f":"Produktionsanlæg!CK9","v":0},{"$f":"Produktionsanlæg!CL9","v":0},{"$f":"Produktionsanlæg!CM9","v":0},{"$f":"Produktionsanlæg!CN9","v":0},{"$f":"Produktionsanlæg!CO9","v":0},{"$f":"Produktionsanlæg!CP9","v":0},{"$f":"+SUM(AA9:AV9)","v":31748035.252055511},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D9>=AY$2,$AA9/($D9-2009),0)+IF($E9>=AY$2,$AB9/($E9-2009),0)+IF($F9>=AY$2,$AC9/($F9-2009),0)+IF($G9>=AY$2,$AD9/($G9-2009),0)+IF($H9>=AY$2,$AE9/($H9-2009),0)+IF($I9>=AY$2,$AF9/($I9-2009),0)+IF($J9>=AY$2,$AG9/($J9-2009),0)+IF($K9>=AY$2,$AH9/($K9-2009),0)+IF($L9>=AY$2,$AI9/($L9-2009),0)+IF($M9>=AY$2,$AJ9/($M9-2009),0)+IF($N9>=AY$2,$AK9/($N9-2009),0)+IF($O9>=AY$2,$AL9/($O9-2009),0)+IF($P9>=AY$2,$AM9/($P9-2009),0)+IF($Q9>=AY$2,$AN9/($Q9-2009),0)+IF($R9>=AY$2,$AO9/($R9-2009),0)+IF($S9>=AY$2,$AP9/($S9-2009),0)+IF($T9>=AY$2,$AQ9/($T9-2009),0)+IF($U9>=AY$2,$AR9/($U9-2009),0)+IF($V9>=AY$2,$AS9/($V9-2009),0)+IF($W9>=AY$2,$AT9/($W9-2009),0)+IF($X9>=AY$2,$AU9/($X9-2009),0)+IF($Y9>=AY$2,$AV9/($Y9-2009),0)","v":962061.67430471245},{"$f":"IF($D9>=AZ$2,$AA9/($D9-2009),0)+IF($E9>=AZ$2,$AB9/($E9-2009),0)+IF($F9>=AZ$2,$AC9/($F9-2009),0)+IF($G9>=AZ$2,$AD9/($G9-2009),0)+IF($H9>=AZ$2,$AE9/($H9-2009),0)+IF($I9>=AZ$2,$AF9/($I9-2009),0)+IF($J9>=AZ$2,$AG9/($J9-2009),0)+IF($K9>=AZ$2,$AH9/($K9-2009),0)+IF($L9>=AZ$2,$AI9/($L9-2009),0)+IF($M9>=AZ$2,$AJ9/($M9-2009),0)+IF($N9>=AZ$2,$AK9/($N9-2009),0)+IF($O9>=AZ$2,$AL9/($O9-2009),0)+IF($P9>=AZ$2,$AM9/($P9-2009),0)+IF($Q9>=AZ$2,$AN9/($Q9-2009),0)+IF($R9>=AZ$2,$AO9/($R9-2009),0)+IF($S9>=AZ$2,$AP9/($S9-2009),0)+IF($T9>=AZ$2,$AQ9/($T9-2009),0)+IF($U9>=AZ$2,$AR9/($U9-2009),0)+IF($V9>=AZ$2,$AS9/($V9-2009),0)+IF($W9>=AZ$2,$AT9/($W9-2009),0)+IF($X9>=AZ$2,$AU9/($X9-2009),0)+IF($Y9>=AZ$2,$AV9/($Y9-2009),0)","v":962061.67430471245},962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,962061.67430471245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D9>=DL$2,$AA9/($D9-2009),0)+IF($E9>=DL$2,$AB9/($E9-2009),0)+IF($F9>=DL$2,$AC9/($F9-2009),0)+IF($G9>=DL$2,$AD9/($G9-2009),0)+IF($H9>=DL$2,$AE9/($H9-2009),0)+IF($I9>=DL$2,$AF9/($I9-2009),0)+IF($J9>=DL$2,$AG9/($J9-2009),0)+IF($K9>=DL$2,$AH9/($K9-2009),0)+IF($L9>=DL$2,$AI9/($L9-2009),0)+IF($M9>=DL$2,$AJ9/($M9-2009),0)+IF($N9>=DL$2,$AK9/($N9-2009),0)+IF($O9>=DL$2,$AL9/($O9-2009),0)+IF($P9>=DL$2,$AM9/($P9-2009),0)+IF($Q9>=DL$2,$AN9/($Q9-2009),0)+IF($R9>=DL$2,$AO9/($R9-2009),0)+IF($S9>=DL$2,$AP9/($S9-2009),0)+IF($T9>=DL$2,$AQ9/($T9-2009),0)+IF($U9>=DL$2,$AR9/($U9-2009),0)+IF($V9>=DL$2,$AS9/($V9-2009),0)+IF($W9>=DL$2,$AT9/($W9-2009),0)+IF($X9>=DL$2,$AU9/($X9-2009),0)+IF($Y9>=DL$2,$AV9/($Y9-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"D$3+$C11","v":1925},{"$f":"E$3+$C11","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU11","v":0},{"$f":"Produktionsanlæg!BV11","v":0},{"$f":"Produktionsanlæg!BW11","v":0},{"$f":"Produktionsanlæg!BX11","v":0},{"$f":"Produktionsanlæg!BY11","v":0},{"$f":"Produktionsanlæg!BZ11","v":0},{"$f":"Produktionsanlæg!CA11","v":0},{"$f":"Produktionsanlæg!CB11","v":0},{"$f":"Produktionsanlæg!CC11","v":0},{"$f":"Produktionsanlæg!CD11","v":0},{"$f":"Produktionsanlæg!CE11","v":0},{"$f":"Produktionsanlæg!CF11","v":0},{"$f":"Produktionsanlæg!CG11","v":0},{"$f":"Produktionsanlæg!CH11","v":0},{"$f":"Produktionsanlæg!CI11","v":0},{"$f":"Produktionsanlæg!CJ11","v":0},{"$f":"Produktionsanlæg!CK11","v":0},{"$f":"Produktionsanlæg!CL11","v":0},{"$f":"Produktionsanlæg!CM11","v":0},{"$f":"Produktionsanlæg!CN11","v":0},{"$f":"Produktionsanlæg!CO11","v":0},{"$f":"Produktionsanlæg!CP11","v":0},{"$f":"+SUM(AA11:AV11)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D11>=AY$2,$AA11/($D11-2009),0)+IF($E11>=AY$2,$AB11/($E11-2009),0)+IF($F11>=AY$2,$AC11/($F11-2009),0)+IF($G11>=AY$2,$AD11/($G11-2009),0)+IF($H11>=AY$2,$AE11/($H11-2009),0)+IF($I11>=AY$2,$AF11/($I11-2009),0)+IF($J11>=AY$2,$AG11/($J11-2009),0)+IF($K11>=AY$2,$AH11/($K11-2009),0)+IF($L11>=AY$2,$AI11/($L11-2009),0)+IF($M11>=AY$2,$AJ11/($M11-2009),0)+IF($N11>=AY$2,$AK11/($N11-2009),0)+IF($O11>=AY$2,$AL11/($O11-2009),0)+IF($P11>=AY$2,$AM11/($P11-2009),0)+IF($Q11>=AY$2,$AN11/($Q11-2009),0)+IF($R11>=AY$2,$AO11/($R11-2009),0)+IF($S11>=AY$2,$AP11/($S11-2009),0)+IF($T11>=AY$2,$AQ11/($T11-2009),0)+IF($U11>=AY$2,$AR11/($U11-2009),0)+IF($V11>=AY$2,$AS11/($V11-2009),0)+IF($W11>=AY$2,$AT11/($W11-2009),0)+IF($X11>=AY$2,$AU11/($X11-2009),0)+IF($Y11>=AY$2,$AV11/($Y11-2009),0)","v":0},{"$f":"IF($D11>=AZ$2,$AA11/($D11-2009),0)+IF($E11>=AZ$2,$AB11/($E11-2009),0)+IF($F11>=AZ$2,$AC11/($F11-2009),0)+IF($G11>=AZ$2,$AD11/($G11-2009),0)+IF($H11>=AZ$2,$AE11/($H11-2009),0)+IF($I11>=AZ$2,$AF11/($I11-2009),0)+IF($J11>=AZ$2,$AG11/($J11-2009),0)+IF($K11>=AZ$2,$AH11/($K11-2009),0)+IF($L11>=AZ$2,$AI11/($L11-2009),0)+IF($M11>=AZ$2,$AJ11/($M11-2009),0)+IF($N11>=AZ$2,$AK11/($N11-2009),0)+IF($O11>=AZ$2,$AL11/($O11-2009),0)+IF($P11>=AZ$2,$AM11/($P11-2009),0)+IF($Q11>=AZ$2,$AN11/($Q11-2009),0)+IF($R11>=AZ$2,$AO11/($R11-2009),0)+IF($S11>=AZ$2,$AP11/($S11-2009),0)+IF($T11>=AZ$2,$AQ11/($T11-2009),0)+IF($U11>=AZ$2,$AR11/($U11-2009),0)+IF($V11>=AZ$2,$AS11/($V11-2009),0)+IF($W11>=AZ$2,$AT11/($W11-2009),0)+IF($X11>=AZ$2,$AU11/($X11-2009),0)+IF($Y11>=AZ$2,$AV11/($Y11-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D11>=DL$2,$AA11/($D11-2009),0)+IF($E11>=DL$2,$AB11/($E11-2009),0)+IF($F11>=DL$2,$AC11/($F11-2009),0)+IF($G11>=DL$2,$AD11/($G11-2009),0)+IF($H11>=DL$2,$AE11/($H11-2009),0)+IF($I11>=DL$2,$AF11/($I11-2009),0)+IF($J11>=DL$2,$AG11/($J11-2009),0)+IF($K11>=DL$2,$AH11/($K11-2009),0)+IF($L11>=DL$2,$AI11/($L11-2009),0)+IF($M11>=DL$2,$AJ11/($M11-2009),0)+IF($N11>=DL$2,$AK11/($N11-2009),0)+IF($O11>=DL$2,$AL11/($O11-2009),0)+IF($P11>=DL$2,$AM11/($P11-2009),0)+IF($Q11>=DL$2,$AN11/($Q11-2009),0)+IF($R11>=DL$2,$AO11/($R11-2009),0)+IF($S11>=DL$2,$AP11/($S11-2009),0)+IF($T11>=DL$2,$AQ11/($T11-2009),0)+IF($U11>=DL$2,$AR11/($U11-2009),0)+IF($V11>=DL$2,$AS11/($V11-2009),0)+IF($W11>=DL$2,$AT11/($W11-2009),0)+IF($X11>=DL$2,$AU11/($X11-2009),0)+IF($Y11>=DL$2,$AV11/($Y11-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"D$3+$C12","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU12","v":0},{"$f":"Produktionsanlæg!BV12","v":0},{"$f":"Produktionsanlæg!BW12","v":0},{"$f":"Produktionsanlæg!BX12","v":0},{"$f":"Produktionsanlæg!BY12","v":0},{"$f":"Produktionsanlæg!BZ12","v":0},{"$f":"Produktionsanlæg!CA12","v":0},{"$f":"Produktionsanlæg!CB12","v":0},{"$f":"Produktionsanlæg!CC12","v":0},{"$f":"Produktionsanlæg!CD12","v":0},{"$f":"Produktionsanlæg!CE12","v":0},{"$f":"Produktionsanlæg!CF12","v":0},{"$f":"Produktionsanlæg!CG12","v":0},{"$f":"Produktionsanlæg!CH12","v":0},{"$f":"Produktionsanlæg!CI12","v":0},{"$f":"Produktionsanlæg!CJ12","v":0},{"$f":"Produktionsanlæg!CK12","v":0},{"$f":"Produktionsanlæg!CL12","v":0},{"$f":"Produktionsanlæg!CM12","v":0},{"$f":"Produktionsanlæg!CN12","v":0},{"$f":"Produktionsanlæg!CO12","v":0},{"$f":"Produktionsanlæg!CP12","v":0},{"$f":"+SUM(AA12:AV12)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D12>=AY$2,$AA12/($D12-2009),0)+IF($E12>=AY$2,$AB12/($E12-2009),0)+IF($F12>=AY$2,$AC12/($F12-2009),0)+IF($G12>=AY$2,$AD12/($G12-2009),0)+IF($H12>=AY$2,$AE12/($H12-2009),0)+IF($I12>=AY$2,$AF12/($I12-2009),0)+IF($J12>=AY$2,$AG12/($J12-2009),0)+IF($K12>=AY$2,$AH12/($K12-2009),0)+IF($L12>=AY$2,$AI12/($L12-2009),0)+IF($M12>=AY$2,$AJ12/($M12-2009),0)+IF($N12>=AY$2,$AK12/($N12-2009),0)+IF($O12>=AY$2,$AL12/($O12-2009),0)+IF($P12>=AY$2,$AM12/($P12-2009),0)+IF($Q12>=AY$2,$AN12/($Q12-2009),0)+IF($R12>=AY$2,$AO12/($R12-2009),0)+IF($S12>=AY$2,$AP12/($S12-2009),0)+IF($T12>=AY$2,$AQ12/($T12-2009),0)+IF($U12>=AY$2,$AR12/($U12-2009),0)+IF($V12>=AY$2,$AS12/($V12-2009),0)+IF($W12>=AY$2,$AT12/($W12-2009),0)+IF($X12>=AY$2,$AU12/($X12-2009),0)+IF($Y12>=AY$2,$AV12/($Y12-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"D$3+$C13+Produktionsanlæg!D14","v":1965},{"$f":"E$3+$C13+Produktionsanlæg!E14","v":1975},{"$f":"F$3+$C13+Produktionsanlæg!F14","v":1985},{"$f":"G$3+$C13+Produktionsanlæg!G14","v":1995},{"$f":"H$3+$C13+Produktionsanlæg!H14","v":2005},{"$f":"I$3+$C13+Produktionsanlæg!I14","v":2015},{"$f":"J$3+$C13+Produktionsanlæg!J14","v":2025},{"$f":"K$3+$C13+Produktionsanlæg!K14","v":2035},{"$f":"L$3+$C13+Produktionsanlæg!L14","v":2042},{"$f":"M$3+$C13+Produktionsanlæg!M14","v":2047},{"$f":"N$3+$C13+Produktionsanlæg!N14","v":2052},{"$f":"O$3+$C13+Produktionsanlæg!O14","v":2057},{"$f":"P$3+$C13+Produktionsanlæg!P14","v":2060},{"$f":"Q$3+$C13+Produktionsanlæg!Q14","v":2061},{"$f":"R$3+$C13+Produktionsanlæg!R14","v":2062},{"$f":"S$3+$C13+Produktionsanlæg!S14","v":2063},{"$f":"T$3+$C13+Produktionsanlæg!T14","v":2064},{"$f":"U$3+$C13+Produktionsanlæg!U14","v":2065},{"$f":"V$3+$C13+Produktionsanlæg!V14","v":2066},{"$f":"W$3+$C13+Produktionsanlæg!W14","v":2067},{"$f":"X$3+$C13+Produktionsanlæg!X14","v":2068},{"$f":"Y$3+$C13+Produktionsanlæg!Y14","v":2069},0,{"$f":"Produktionsanlæg!BU13","v":0},{"$f":"Produktionsanlæg!BV13","v":0},{"$f":"Produktionsanlæg!BW13","v":0},{"$f":"Produktionsanlæg!BX13","v":0},{"$f":"Produktionsanlæg!BY13","v":0},{"$f":"Produktionsanlæg!BZ13","v":0},{"$f":"Produktionsanlæg!CA13","v":0},{"$f":"Produktionsanlæg!CB13","v":0},{"$f":"Produktionsanlæg!CC13","v":9003950.9813206587},{"$f":"Produktionsanlæg!CD13","v":0},{"$f":"Produktionsanlæg!CE13","v":0},{"$f":"Produktionsanlæg!CF13","v":0},{"$f":"Produktionsanlæg!CG13","v":0},{"$f":"Produktionsanlæg!CH13","v":0},{"$f":"Produktionsanlæg!CI13","v":0},{"$f":"Produktionsanlæg!CJ13","v":0},{"$f":"Produktionsanlæg!CK13","v":0},{"$f":"Produktionsanlæg!CL13","v":0},{"$f":"Produktionsanlæg!CM13","v":0},{"$f":"Produktionsanlæg!CN13","v":0},{"$f":"Produktionsanlæg!CO13","v":0},{"$f":"Produktionsanlæg!CP13","v":0},{"$f":"+SUM(AA13:AV13)","v":9003950.9813206587},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D13>=AY$2,$AA13/($D13-2009),0)+IF($E13>=AY$2,$AB13/($E13-2009),0)+IF($F13>=AY$2,$AC13/($F13-2009),0)+IF($G13>=AY$2,$AD13/($G13-2009),0)+IF($H13>=AY$2,$AE13/($H13-2009),0)+IF($I13>=AY$2,$AF13/($I13-2009),0)+IF($J13>=AY$2,$AG13/($J13-2009),0)+IF($K13>=AY$2,$AH13/($K13-2009),0)+IF($L13>=AY$2,$AI13/($L13-2009),0)+IF($M13>=AY$2,$AJ13/($M13-2009),0)+IF($N13>=AY$2,$AK13/($N13-2009),0)+IF($O13>=AY$2,$AL13/($O13-2009),0)+IF($P13>=AY$2,$AM13/($P13-2009),0)+IF($Q13>=AY$2,$AN13/($Q13-2009),0)+IF($R13>=AY$2,$AO13/($R13-2009),0)+IF($S13>=AY$2,$AP13/($S13-2009),0)+IF($T13>=AY$2,$AQ13/($T13-2009),0)+IF($U13>=AY$2,$AR13/($U13-2009),0)+IF($V13>=AY$2,$AS13/($V13-2009),0)+IF($W13>=AY$2,$AT13/($W13-2009),0)+IF($X13>=AY$2,$AU13/($X13-2009),0)+IF($Y13>=AY$2,$AV13/($Y13-2009),0)","v":272846.99943395937},272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,272846.99943395937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"D$3+$C15","v":1925},{"$f":"E$3+$C15","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU15","v":0},{"$f":"Produktionsanlæg!BV15","v":0},{"$f":"Produktionsanlæg!BW15","v":0},{"$f":"Produktionsanlæg!BX15","v":0},{"$f":"Produktionsanlæg!BY15","v":0},{"$f":"Produktionsanlæg!BZ15","v":0},{"$f":"Produktionsanlæg!CA15","v":0},{"$f":"Produktionsanlæg!CB15","v":0},{"$f":"Produktionsanlæg!CC15","v":0},{"$f":"Produktionsanlæg!CD15","v":0},{"$f":"Produktionsanlæg!CE15","v":0},{"$f":"Produktionsanlæg!CF15","v":0},{"$f":"Produktionsanlæg!CG15","v":0},{"$f":"Produktionsanlæg!CH15","v":0},{"$f":"Produktionsanlæg!CI15","v":0},{"$f":"Produktionsanlæg!CJ15","v":0},{"$f":"Produktionsanlæg!CK15","v":0},{"$f":"Produktionsanlæg!CL15","v":0},{"$f":"Produktionsanlæg!CM15","v":0},{"$f":"Produktionsanlæg!CN15","v":0},{"$f":"Produktionsanlæg!CO15","v":0},{"$f":"Produktionsanlæg!CP15","v":0},{"$f":"+SUM(AA15:AV15)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D15>=AY$2,$AA15/($D15-2009),0)+IF($E15>=AY$2,$AB15/($E15-2009),0)+IF($F15>=AY$2,$AC15/($F15-2009),0)+IF($G15>=AY$2,$AD15/($G15-2009),0)+IF($H15>=AY$2,$AE15/($H15-2009),0)+IF($I15>=AY$2,$AF15/($I15-2009),0)+IF($J15>=AY$2,$AG15/($J15-2009),0)+IF($K15>=AY$2,$AH15/($K15-2009),0)+IF($L15>=AY$2,$AI15/($L15-2009),0)+IF($M15>=AY$2,$AJ15/($M15-2009),0)+IF($N15>=AY$2,$AK15/($N15-2009),0)+IF($O15>=AY$2,$AL15/($O15-2009),0)+IF($P15>=AY$2,$AM15/($P15-2009),0)+IF($Q15>=AY$2,$AN15/($Q15-2009),0)+IF($R15>=AY$2,$AO15/($R15-2009),0)+IF($S15>=AY$2,$AP15/($S15-2009),0)+IF($T15>=AY$2,$AQ15/($T15-2009),0)+IF($U15>=AY$2,$AR15/($U15-2009),0)+IF($V15>=AY$2,$AS15/($V15-2009),0)+IF($W15>=AY$2,$AT15/($W15-2009),0)+IF($X15>=AY$2,$AU15/($X15-2009),0)+IF($Y15>=AY$2,$AV15/($Y15-2009),0)","v":0},{"$f":"IF($D15>=AZ$2,$AA15/($D15-2009),0)+IF($E15>=AZ$2,$AB15/($E15-2009),0)+IF($F15>=AZ$2,$AC15/($F15-2009),0)+IF($G15>=AZ$2,$AD15/($G15-2009),0)+IF($H15>=AZ$2,$AE15/($H15-2009),0)+IF($I15>=AZ$2,$AF15/($I15-2009),0)+IF($J15>=AZ$2,$AG15/($J15-2009),0)+IF($K15>=AZ$2,$AH15/($K15-2009),0)+IF($L15>=AZ$2,$AI15/($L15-2009),0)+IF($M15>=AZ$2,$AJ15/($M15-2009),0)+IF($N15>=AZ$2,$AK15/($N15-2009),0)+IF($O15>=AZ$2,$AL15/($O15-2009),0)+IF($P15>=AZ$2,$AM15/($P15-2009),0)+IF($Q15>=AZ$2,$AN15/($Q15-2009),0)+IF($R15>=AZ$2,$AO15/($R15-2009),0)+IF($S15>=AZ$2,$AP15/($S15-2009),0)+IF($T15>=AZ$2,$AQ15/($T15-2009),0)+IF($U15>=AZ$2,$AR15/($U15-2009),0)+IF($V15>=AZ$2,$AS15/($V15-2009),0)+IF($W15>=AZ$2,$AT15/($W15-2009),0)+IF($X15>=AZ$2,$AU15/($X15-2009),0)+IF($Y15>=AZ$2,$AV15/($Y15-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D15>=DL$2,$AA15/($D15-2009),0)+IF($E15>=DL$2,$AB15/($E15-2009),0)+IF($F15>=DL$2,$AC15/($F15-2009),0)+IF($G15>=DL$2,$AD15/($G15-2009),0)+IF($H15>=DL$2,$AE15/($H15-2009),0)+IF($I15>=DL$2,$AF15/($I15-2009),0)+IF($J15>=DL$2,$AG15/($J15-2009),0)+IF($K15>=DL$2,$AH15/($K15-2009),0)+IF($L15>=DL$2,$AI15/($L15-2009),0)+IF($M15>=DL$2,$AJ15/($M15-2009),0)+IF($N15>=DL$2,$AK15/($N15-2009),0)+IF($O15>=DL$2,$AL15/($O15-2009),0)+IF($P15>=DL$2,$AM15/($P15-2009),0)+IF($Q15>=DL$2,$AN15/($Q15-2009),0)+IF($R15>=DL$2,$AO15/($R15-2009),0)+IF($S15>=DL$2,$AP15/($S15-2009),0)+IF($T15>=DL$2,$AQ15/($T15-2009),0)+IF($U15>=DL$2,$AR15/($U15-2009),0)+IF($V15>=DL$2,$AS15/($V15-2009),0)+IF($W15>=DL$2,$AT15/($W15-2009),0)+IF($X15>=DL$2,$AU15/($X15-2009),0)+IF($Y15>=DL$2,$AV15/($Y15-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"D$3+$C16","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU16","v":0},{"$f":"Produktionsanlæg!BV16","v":0},{"$f":"Produktionsanlæg!BW16","v":0},{"$f":"Produktionsanlæg!BX16","v":0},{"$f":"Produktionsanlæg!BY16","v":0},{"$f":"Produktionsanlæg!BZ16","v":0},{"$f":"Produktionsanlæg!CA16","v":0},{"$f":"Produktionsanlæg!CB16","v":0},{"$f":"Produktionsanlæg!CC16","v":0},{"$f":"Produktionsanlæg!CD16","v":0},{"$f":"Produktionsanlæg!CE16","v":0},{"$f":"Produktionsanlæg!CF16","v":0},{"$f":"Produktionsanlæg!CG16","v":0},{"$f":"Produktionsanlæg!CH16","v":0},{"$f":"Produktionsanlæg!CI16","v":0},{"$f":"Produktionsanlæg!CJ16","v":0},{"$f":"Produktionsanlæg!CK16","v":0},{"$f":"Produktionsanlæg!CL16","v":0},{"$f":"Produktionsanlæg!CM16","v":0},{"$f":"Produktionsanlæg!CN16","v":0},{"$f":"Produktionsanlæg!CO16","v":0},{"$f":"Produktionsanlæg!CP16","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D16>=AY$2,$AA16/($D16-2009),0)+IF($E16>=AY$2,$AB16/($E16-2009),0)+IF($F16>=AY$2,$AC16/($F16-2009),0)+IF($G16>=AY$2,$AD16/($G16-2009),0)+IF($H16>=AY$2,$AE16/($H16-2009),0)+IF($I16>=AY$2,$AF16/($I16-2009),0)+IF($J16>=AY$2,$AG16/($J16-2009),0)+IF($K16>=AY$2,$AH16/($K16-2009),0)+IF($L16>=AY$2,$AI16/($L16-2009),0)+IF($M16>=AY$2,$AJ16/($M16-2009),0)+IF($N16>=AY$2,$AK16/($N16-2009),0)+IF($O16>=AY$2,$AL16/($O16-2009),0)+IF($P16>=AY$2,$AM16/($P16-2009),0)+IF($Q16>=AY$2,$AN16/($Q16-2009),0)+IF($R16>=AY$2,$AO16/($R16-2009),0)+IF($S16>=AY$2,$AP16/($S16-2009),0)+IF($T16>=AY$2,$AQ16/($T16-2009),0)+IF($U16>=AY$2,$AR16/($U16-2009),0)+IF($V16>=AY$2,$AS16/($V16-2009),0)+IF($W16>=AY$2,$AT16/($W16-2009),0)+IF($X16>=AY$2,$AU16/($X16-2009),0)+IF($Y16>=AY$2,$AV16/($Y16-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"D$3+$C17+Produktionsanlæg!D18","v":1965},{"$f":"E$3+$C17+Produktionsanlæg!E18","v":1975},{"$f":"F$3+$C17+Produktionsanlæg!F18","v":1985},{"$f":"G$3+$C17+Produktionsanlæg!G18","v":1995},{"$f":"H$3+$C17+Produktionsanlæg!H18","v":2005},{"$f":"I$3+$C17+Produktionsanlæg!I18","v":2015},{"$f":"J$3+$C17+Produktionsanlæg!J18","v":2025},{"$f":"K$3+$C17+Produktionsanlæg!K18","v":2035},{"$f":"L$3+$C17+Produktionsanlæg!L18","v":2042},{"$f":"M$3+$C17+Produktionsanlæg!M18","v":2047},{"$f":"N$3+$C17+Produktionsanlæg!N18","v":2052},{"$f":"O$3+$C17+Produktionsanlæg!O18","v":2057},{"$f":"P$3+$C17+Produktionsanlæg!P18","v":2060},{"$f":"Q$3+$C17+Produktionsanlæg!Q18","v":2061},{"$f":"R$3+$C17+Produktionsanlæg!R18","v":2062},{"$f":"S$3+$C17+Produktionsanlæg!S18","v":2063},{"$f":"T$3+$C17+Produktionsanlæg!T18","v":2064},{"$f":"U$3+$C17+Produktionsanlæg!U18","v":2065},{"$f":"V$3+$C17+Produktionsanlæg!V18","v":2066},{"$f":"W$3+$C17+Produktionsanlæg!W18","v":2067},{"$f":"X$3+$C17+Produktionsanlæg!X18","v":2068},{"$f":"Y$3+$C17+Produktionsanlæg!Y18","v":2069},0,{"$f":"Produktionsanlæg!BU17","v":0},{"$f":"Produktionsanlæg!BV17","v":0},{"$f":"Produktionsanlæg!BW17","v":0},{"$f":"Produktionsanlæg!BX17","v":0},{"$f":"Produktionsanlæg!BY17","v":0},{"$f":"Produktionsanlæg!BZ17","v":0},{"$f":"Produktionsanlæg!CA17","v":0},{"$f":"Produktionsanlæg!CB17","v":0},{"$f":"Produktionsanlæg!CC17","v":30546246.734317489},{"$f":"Produktionsanlæg!CD17","v":0},{"$f":"Produktionsanlæg!CE17","v":0},{"$f":"Produktionsanlæg!CF17","v":0},{"$f":"Produktionsanlæg!CG17","v":0},{"$f":"Produktionsanlæg!CH17","v":0},{"$f":"Produktionsanlæg!CI17","v":0},{"$f":"Produktionsanlæg!CJ17","v":0},{"$f":"Produktionsanlæg!CK17","v":0},{"$f":"Produktionsanlæg!CL17","v":0},{"$f":"Produktionsanlæg!CM17","v":0},{"$f":"Produktionsanlæg!CN17","v":0},{"$f":"Produktionsanlæg!CO17","v":0},{"$f":"Produktionsanlæg!CP17","v":0},30546246.734317489,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D17>=AY$2,$AA17/($D17-2009),0)+IF($E17>=AY$2,$AB17/($E17-2009),0)+IF($F17>=AY$2,$AC17/($F17-2009),0)+IF($G17>=AY$2,$AD17/($G17-2009),0)+IF($H17>=AY$2,$AE17/($H17-2009),0)+IF($I17>=AY$2,$AF17/($I17-2009),0)+IF($J17>=AY$2,$AG17/($J17-2009),0)+IF($K17>=AY$2,$AH17/($K17-2009),0)+IF($L17>=AY$2,$AI17/($L17-2009),0)+IF($M17>=AY$2,$AJ17/($M17-2009),0)+IF($N17>=AY$2,$AK17/($N17-2009),0)+IF($O17>=AY$2,$AL17/($O17-2009),0)+IF($P17>=AY$2,$AM17/($P17-2009),0)+IF($Q17>=AY$2,$AN17/($Q17-2009),0)+IF($R17>=AY$2,$AO17/($R17-2009),0)+IF($S17>=AY$2,$AP17/($S17-2009),0)+IF($T17>=AY$2,$AQ17/($T17-2009),0)+IF($U17>=AY$2,$AR17/($U17-2009),0)+IF($V17>=AY$2,$AS17/($V17-2009),0)+IF($W17>=AY$2,$AT17/($W17-2009),0)+IF($X17>=AY$2,$AU17/($X17-2009),0)+IF($Y17>=AY$2,$AV17/($Y17-2009),0)","v":925643.84043386334},925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,925643.84043386334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C19","v":1925},{"$f":"E$3+$C19","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU19","v":0},{"$f":"Produktionsanlæg!BV19","v":0},{"$f":"Produktionsanlæg!BW19","v":0},{"$f":"Produktionsanlæg!BX19","v":0},{"$f":"Produktionsanlæg!BY19","v":0},{"$f":"Produktionsanlæg!BZ19","v":0},{"$f":"Produktionsanlæg!CA19","v":0},{"$f":"Produktionsanlæg!CB19","v":0},{"$f":"Produktionsanlæg!CC19","v":0},{"$f":"Produktionsanlæg!CD19","v":0},{"$f":"Produktionsanlæg!CE19","v":0},{"$f":"Produktionsanlæg!CF19","v":0},{"$f":"Produktionsanlæg!CG19","v":0},{"$f":"Produktionsanlæg!CH19","v":0},{"$f":"Produktionsanlæg!CI19","v":0},{"$f":"Produktionsanlæg!CJ19","v":0},{"$f":"Produktionsanlæg!CK19","v":0},{"$f":"Produktionsanlæg!CL19","v":0},{"$f":"Produktionsanlæg!CM19","v":0},{"$f":"Produktionsanlæg!CN19","v":0},{"$f":"Produktionsanlæg!CO19","v":0},{"$f":"Produktionsanlæg!CP19","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D19>=AY$2,$AA19/($D19-2009),0)+IF($E19>=AY$2,$AB19/($E19-2009),0)+IF($F19>=AY$2,$AC19/($F19-2009),0)+IF($G19>=AY$2,$AD19/($G19-2009),0)+IF($H19>=AY$2,$AE19/($H19-2009),0)+IF($I19>=AY$2,$AF19/($I19-2009),0)+IF($J19>=AY$2,$AG19/($J19-2009),0)+IF($K19>=AY$2,$AH19/($K19-2009),0)+IF($L19>=AY$2,$AI19/($L19-2009),0)+IF($M19>=AY$2,$AJ19/($M19-2009),0)+IF($N19>=AY$2,$AK19/($N19-2009),0)+IF($O19>=AY$2,$AL19/($O19-2009),0)+IF($P19>=AY$2,$AM19/($P19-2009),0)+IF($Q19>=AY$2,$AN19/($Q19-2009),0)+IF($R19>=AY$2,$AO19/($R19-2009),0)+IF($S19>=AY$2,$AP19/($S19-2009),0)+IF($T19>=AY$2,$AQ19/($T19-2009),0)+IF($U19>=AY$2,$AR19/($U19-2009),0)+IF($V19>=AY$2,$AS19/($V19-2009),0)+IF($W19>=AY$2,$AT19/($W19-2009),0)+IF($X19>=AY$2,$AU19/($X19-2009),0)+IF($Y19>=AY$2,$AV19/($Y19-2009),0)","v":0},{"$f":"IF($D19>=AZ$2,$AA19/($D19-2009),0)+IF($E19>=AZ$2,$AB19/($E19-2009),0)+IF($F19>=AZ$2,$AC19/($F19-2009),0)+IF($G19>=AZ$2,$AD19/($G19-2009),0)+IF($H19>=AZ$2,$AE19/($H19-2009),0)+IF($I19>=AZ$2,$AF19/($I19-2009),0)+IF($J19>=AZ$2,$AG19/($J19-2009),0)+IF($K19>=AZ$2,$AH19/($K19-2009),0)+IF($L19>=AZ$2,$AI19/($L19-2009),0)+IF($M19>=AZ$2,$AJ19/($M19-2009),0)+IF($N19>=AZ$2,$AK19/($N19-2009),0)+IF($O19>=AZ$2,$AL19/($O19-2009),0)+IF($P19>=AZ$2,$AM19/($P19-2009),0)+IF($Q19>=AZ$2,$AN19/($Q19-2009),0)+IF($R19>=AZ$2,$AO19/($R19-2009),0)+IF($S19>=AZ$2,$AP19/($S19-2009),0)+IF($T19>=AZ$2,$AQ19/($T19-2009),0)+IF($U19>=AZ$2,$AR19/($U19-2009),0)+IF($V19>=AZ$2,$AS19/($V19-2009),0)+IF($W19>=AZ$2,$AT19/($W19-2009),0)+IF($X19>=AZ$2,$AU19/($X19-2009),0)+IF($Y19>=AZ$2,$AV19/($Y19-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D19>=DL$2,$AA19/($D19-2009),0)+IF($E19>=DL$2,$AB19/($E19-2009),0)+IF($F19>=DL$2,$AC19/($F19-2009),0)+IF($G19>=DL$2,$AD19/($G19-2009),0)+IF($H19>=DL$2,$AE19/($H19-2009),0)+IF($I19>=DL$2,$AF19/($I19-2009),0)+IF($J19>=DL$2,$AG19/($J19-2009),0)+IF($K19>=DL$2,$AH19/($K19-2009),0)+IF($L19>=DL$2,$AI19/($L19-2009),0)+IF($M19>=DL$2,$AJ19/($M19-2009),0)+IF($N19>=DL$2,$AK19/($N19-2009),0)+IF($O19>=DL$2,$AL19/($O19-2009),0)+IF($P19>=DL$2,$AM19/($P19-2009),0)+IF($Q19>=DL$2,$AN19/($Q19-2009),0)+IF($R19>=DL$2,$AO19/($R19-2009),0)+IF($S19>=DL$2,$AP19/($S19-2009),0)+IF($T19>=DL$2,$AQ19/($T19-2009),0)+IF($U19>=DL$2,$AR19/($U19-2009),0)+IF($V19>=DL$2,$AS19/($V19-2009),0)+IF($W19>=DL$2,$AT19/($W19-2009),0)+IF($X19>=DL$2,$AU19/($X19-2009),0)+IF($Y19>=DL$2,$AV19/($Y19-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"D$3+$C20","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU20","v":0},{"$f":"Produktionsanlæg!BV20","v":0},{"$f":"Produktionsanlæg!BW20","v":0},{"$f":"Produktionsanlæg!BX20","v":0},{"$f":"Produktionsanlæg!BY20","v":0},{"$f":"Produktionsanlæg!BZ20","v":0},{"$f":"Produktionsanlæg!CA20","v":0},{"$f":"Produktionsanlæg!CB20","v":0},{"$f":"Produktionsanlæg!CC20","v":0},{"$f":"Produktionsanlæg!CD20","v":0},{"$f":"Produktionsanlæg!CE20","v":0},{"$f":"Produktionsanlæg!CF20","v":0},{"$f":"Produktionsanlæg!CG20","v":0},{"$f":"Produktionsanlæg!CH20","v":0},{"$f":"Produktionsanlæg!CI20","v":0},{"$f":"Produktionsanlæg!CJ20","v":0},{"$f":"Produktionsanlæg!CK20","v":0},{"$f":"Produktionsanlæg!CL20","v":0},{"$f":"Produktionsanlæg!CM20","v":0},{"$f":"Produktionsanlæg!CN20","v":0},{"$f":"Produktionsanlæg!CO20","v":0},{"$f":"Produktionsanlæg!CP20","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D20>=AY$2,$AA20/($D20-2009),0)+IF($E20>=AY$2,$AB20/($E20-2009),0)+IF($F20>=AY$2,$AC20/($F20-2009),0)+IF($G20>=AY$2,$AD20/($G20-2009),0)+IF($H20>=AY$2,$AE20/($H20-2009),0)+IF($I20>=AY$2,$AF20/($I20-2009),0)+IF($J20>=AY$2,$AG20/($J20-2009),0)+IF($K20>=AY$2,$AH20/($K20-2009),0)+IF($L20>=AY$2,$AI20/($L20-2009),0)+IF($M20>=AY$2,$AJ20/($M20-2009),0)+IF($N20>=AY$2,$AK20/($N20-2009),0)+IF($O20>=AY$2,$AL20/($O20-2009),0)+IF($P20>=AY$2,$AM20/($P20-2009),0)+IF($Q20>=AY$2,$AN20/($Q20-2009),0)+IF($R20>=AY$2,$AO20/($R20-2009),0)+IF($S20>=AY$2,$AP20/($S20-2009),0)+IF($T20>=AY$2,$AQ20/($T20-2009),0)+IF($U20>=AY$2,$AR20/($U20-2009),0)+IF($V20>=AY$2,$AS20/($V20-2009),0)+IF($W20>=AY$2,$AT20/($W20-2009),0)+IF($X20>=AY$2,$AU20/($X20-2009),0)+IF($Y20>=AY$2,$AV20/($Y20-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"D$3+$C21+Produktionsanlæg!D22","v":1965},{"$f":"E$3+$C21+Produktionsanlæg!E22","v":1975},{"$f":"F$3+$C21+Produktionsanlæg!F22","v":1985},{"$f":"G$3+$C21+Produktionsanlæg!G22","v":1995},{"$f":"H$3+$C21+Produktionsanlæg!H22","v":2005},{"$f":"I$3+$C21+Produktionsanlæg!I22","v":2015},{"$f":"J$3+$C21+Produktionsanlæg!J22","v":2025},{"$f":"K$3+$C21+Produktionsanlæg!K22","v":2035},{"$f":"L$3+$C21+Produktionsanlæg!L22","v":2042},{"$f":"M$3+$C21+Produktionsanlæg!M22","v":2047},{"$f":"N$3+$C21+Produktionsanlæg!N22","v":2052},{"$f":"O$3+$C21+Produktionsanlæg!O22","v":2057},{"$f":"P$3+$C21+Produktionsanlæg!P22","v":2060},{"$f":"Q$3+$C21+Produktionsanlæg!Q22","v":2061},{"$f":"R$3+$C21+Produktionsanlæg!R22","v":2062},{"$f":"S$3+$C21+Produktionsanlæg!S22","v":2063},{"$f":"T$3+$C21+Produktionsanlæg!T22","v":2064},{"$f":"U$3+$C21+Produktionsanlæg!U22","v":2065},{"$f":"V$3+$C21+Produktionsanlæg!V22","v":2066},{"$f":"W$3+$C21+Produktionsanlæg!W22","v":2067},{"$f":"X$3+$C21+Produktionsanlæg!X22","v":2068},{"$f":"Y$3+$C21+Produktionsanlæg!Y22","v":2069},0,{"$f":"Produktionsanlæg!BU21","v":0},{"$f":"Produktionsanlæg!BV21","v":0},{"$f":"Produktionsanlæg!BW21","v":0},{"$f":"Produktionsanlæg!BX21","v":0},{"$f":"Produktionsanlæg!BY21","v":0},{"$f":"Produktionsanlæg!BZ21","v":0},{"$f":"Produktionsanlæg!CA21","v":0},{"$f":"Produktionsanlæg!CB21","v":0},{"$f":"Produktionsanlæg!CC21","v":0},{"$f":"Produktionsanlæg!CD21","v":0},{"$f":"Produktionsanlæg!CE21","v":0},{"$f":"Produktionsanlæg!CF21","v":202595976.82831877},{"$f":"Produktionsanlæg!CG21","v":0},{"$f":"Produktionsanlæg!CH21","v":0},{"$f":"Produktionsanlæg!CI21","v":0},{"$f":"Produktionsanlæg!CJ21","v":0},{"$f":"Produktionsanlæg!CK21","v":0},{"$f":"Produktionsanlæg!CL21","v":0},{"$f":"Produktionsanlæg!CM21","v":0},{"$f":"Produktionsanlæg!CN21","v":0},{"$f":"Produktionsanlæg!CO21","v":0},{"$f":"Produktionsanlæg!CP21","v":0},202595976.82831877,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D21>=AY$2,$AA21/($D21-2009),0)+IF($E21>=AY$2,$AB21/($E21-2009),0)+IF($F21>=AY$2,$AC21/($F21-2009),0)+IF($G21>=AY$2,$AD21/($G21-2009),0)+IF($H21>=AY$2,$AE21/($H21-2009),0)+IF($I21>=AY$2,$AF21/($I21-2009),0)+IF($J21>=AY$2,$AG21/($J21-2009),0)+IF($K21>=AY$2,$AH21/($K21-2009),0)+IF($L21>=AY$2,$AI21/($L21-2009),0)+IF($M21>=AY$2,$AJ21/($M21-2009),0)+IF($N21>=AY$2,$AK21/($N21-2009),0)+IF($O21>=AY$2,$AL21/($O21-2009),0)+IF($P21>=AY$2,$AM21/($P21-2009),0)+IF($Q21>=AY$2,$AN21/($Q21-2009),0)+IF($R21>=AY$2,$AO21/($R21-2009),0)+IF($S21>=AY$2,$AP21/($S21-2009),0)+IF($T21>=AY$2,$AQ21/($T21-2009),0)+IF($U21>=AY$2,$AR21/($U21-2009),0)+IF($V21>=AY$2,$AS21/($V21-2009),0)+IF($W21>=AY$2,$AT21/($W21-2009),0)+IF($X21>=AY$2,$AU21/($X21-2009),0)+IF($Y21>=AY$2,$AV21/($Y21-2009),0)","v":4220749.5172566408},4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,4220749.5172566408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C23","v":1925},{"$f":"E$3+$C23","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU23","v":0},{"$f":"Produktionsanlæg!BV23","v":0},{"$f":"Produktionsanlæg!BW23","v":0},{"$f":"Produktionsanlæg!BX23","v":0},{"$f":"Produktionsanlæg!BY23","v":0},{"$f":"Produktionsanlæg!BZ23","v":0},{"$f":"Produktionsanlæg!CA23","v":0},{"$f":"Produktionsanlæg!CB23","v":0},{"$f":"Produktionsanlæg!CC23","v":0},{"$f":"Produktionsanlæg!CD23","v":0},{"$f":"Produktionsanlæg!CE23","v":0},{"$f":"Produktionsanlæg!CF23","v":72358290.234765112},{"$f":"Produktionsanlæg!CG23","v":0},{"$f":"Produktionsanlæg!CH23","v":0},{"$f":"Produktionsanlæg!CI23","v":0},{"$f":"Produktionsanlæg!CJ23","v":0},{"$f":"Produktionsanlæg!CK23","v":0},{"$f":"Produktionsanlæg!CL23","v":0},{"$f":"Produktionsanlæg!CM23","v":0},{"$f":"Produktionsanlæg!CN23","v":0},{"$f":"Produktionsanlæg!CO23","v":0},{"$f":"Produktionsanlæg!CP23","v":0},72358290.234765112,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D23>=AY$2,$AA23/($D23-2009),0)+IF($E23>=AY$2,$AB23/($E23-2009),0)+IF($F23>=AY$2,$AC23/($F23-2009),0)+IF($G23>=AY$2,$AD23/($G23-2009),0)+IF($H23>=AY$2,$AE23/($H23-2009),0)+IF($I23>=AY$2,$AF23/($I23-2009),0)+IF($J23>=AY$2,$AG23/($J23-2009),0)+IF($K23>=AY$2,$AH23/($K23-2009),0)+IF($L23>=AY$2,$AI23/($L23-2009),0)+IF($M23>=AY$2,$AJ23/($M23-2009),0)+IF($N23>=AY$2,$AK23/($N23-2009),0)+IF($O23>=AY$2,$AL23/($O23-2009),0)+IF($P23>=AY$2,$AM23/($P23-2009),0)+IF($Q23>=AY$2,$AN23/($Q23-2009),0)+IF($R23>=AY$2,$AO23/($R23-2009),0)+IF($S23>=AY$2,$AP23/($S23-2009),0)+IF($T23>=AY$2,$AQ23/($T23-2009),0)+IF($U23>=AY$2,$AR23/($U23-2009),0)+IF($V23>=AY$2,$AS23/($V23-2009),0)+IF($W23>=AY$2,$AT23/($W23-2009),0)+IF($X23>=AY$2,$AU23/($X23-2009),0)+IF($Y23>=AY$2,$AV23/($Y23-2009),0)","v":9044786.2793456391},{"$f":"IF($D23>=AZ$2,$AA23/($D23-2009),0)+IF($E23>=AZ$2,$AB23/($E23-2009),0)+IF($F23>=AZ$2,$AC23/($F23-2009),0)+IF($G23>=AZ$2,$AD23/($G23-2009),0)+IF($H23>=AZ$2,$AE23/($H23-2009),0)+IF($I23>=AZ$2,$AF23/($I23-2009),0)+IF($J23>=AZ$2,$AG23/($J23-2009),0)+IF($K23>=AZ$2,$AH23/($K23-2009),0)+IF($L23>=AZ$2,$AI23/($L23-2009),0)+IF($M23>=AZ$2,$AJ23/($M23-2009),0)+IF($N23>=AZ$2,$AK23/($N23-2009),0)+IF($O23>=AZ$2,$AL23/($O23-2009),0)+IF($P23>=AZ$2,$AM23/($P23-2009),0)+IF($Q23>=AZ$2,$AN23/($Q23-2009),0)+IF($R23>=AZ$2,$AO23/($R23-2009),0)+IF($S23>=AZ$2,$AP23/($S23-2009),0)+IF($T23>=AZ$2,$AQ23/($T23-2009),0)+IF($U23>=AZ$2,$AR23/($U23-2009),0)+IF($V23>=AZ$2,$AS23/($V23-2009),0)+IF($W23>=AZ$2,$AT23/($W23-2009),0)+IF($X23>=AZ$2,$AU23/($X23-2009),0)+IF($Y23>=AZ$2,$AV23/($Y23-2009),0)","v":9044786.2793456391},9044786.2793456391,9044786.2793456391,9044786.2793456391,9044786.2793456391,9044786.2793456391,9044786.2793456391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D23>=DL$2,$AA23/($D23-2009),0)+IF($E23>=DL$2,$AB23/($E23-2009),0)+IF($F23>=DL$2,$AC23/($F23-2009),0)+IF($G23>=DL$2,$AD23/($G23-2009),0)+IF($H23>=DL$2,$AE23/($H23-2009),0)+IF($I23>=DL$2,$AF23/($I23-2009),0)+IF($J23>=DL$2,$AG23/($J23-2009),0)+IF($K23>=DL$2,$AH23/($K23-2009),0)+IF($L23>=DL$2,$AI23/($L23-2009),0)+IF($M23>=DL$2,$AJ23/($M23-2009),0)+IF($N23>=DL$2,$AK23/($N23-2009),0)+IF($O23>=DL$2,$AL23/($O23-2009),0)+IF($P23>=DL$2,$AM23/($P23-2009),0)+IF($Q23>=DL$2,$AN23/($Q23-2009),0)+IF($R23>=DL$2,$AO23/($R23-2009),0)+IF($S23>=DL$2,$AP23/($S23-2009),0)+IF($T23>=DL$2,$AQ23/($T23-2009),0)+IF($U23>=DL$2,$AR23/($U23-2009),0)+IF($V23>=DL$2,$AS23/($V23-2009),0)+IF($W23>=DL$2,$AT23/($W23-2009),0)+IF($X23>=DL$2,$AU23/($X23-2009),0)+IF($Y23>=DL$2,$AV23/($Y23-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"D$3+$C24","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU24","v":0},{"$f":"Produktionsanlæg!BV24","v":0},{"$f":"Produktionsanlæg!BW24","v":0},{"$f":"Produktionsanlæg!BX24","v":0},{"$f":"Produktionsanlæg!BY24","v":0},{"$f":"Produktionsanlæg!BZ24","v":0},{"$f":"Produktionsanlæg!CA24","v":0},{"$f":"Produktionsanlæg!CB24","v":0},{"$f":"Produktionsanlæg!CC24","v":0},{"$f":"Produktionsanlæg!CD24","v":0},{"$f":"Produktionsanlæg!CE24","v":0},{"$f":"Produktionsanlæg!CF24","v":0},{"$f":"Produktionsanlæg!CG24","v":0},{"$f":"Produktionsanlæg!CH24","v":0},{"$f":"Produktionsanlæg!CI24","v":0},{"$f":"Produktionsanlæg!CJ24","v":0},{"$f":"Produktionsanlæg!CK24","v":0},{"$f":"Produktionsanlæg!CL24","v":0},{"$f":"Produktionsanlæg!CM24","v":0},{"$f":"Produktionsanlæg!CN24","v":0},{"$f":"Produktionsanlæg!CO24","v":0},{"$f":"Produktionsanlæg!CP24","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D24>=AY$2,$AA24/($D24-2009),0)+IF($E24>=AY$2,$AB24/($E24-2009),0)+IF($F24>=AY$2,$AC24/($F24-2009),0)+IF($G24>=AY$2,$AD24/($G24-2009),0)+IF($H24>=AY$2,$AE24/($H24-2009),0)+IF($I24>=AY$2,$AF24/($I24-2009),0)+IF($J24>=AY$2,$AG24/($J24-2009),0)+IF($K24>=AY$2,$AH24/($K24-2009),0)+IF($L24>=AY$2,$AI24/($L24-2009),0)+IF($M24>=AY$2,$AJ24/($M24-2009),0)+IF($N24>=AY$2,$AK24/($N24-2009),0)+IF($O24>=AY$2,$AL24/($O24-2009),0)+IF($P24>=AY$2,$AM24/($P24-2009),0)+IF($Q24>=AY$2,$AN24/($Q24-2009),0)+IF($R24>=AY$2,$AO24/($R24-2009),0)+IF($S24>=AY$2,$AP24/($S24-2009),0)+IF($T24>=AY$2,$AQ24/($T24-2009),0)+IF($U24>=AY$2,$AR24/($U24-2009),0)+IF($V24>=AY$2,$AS24/($V24-2009),0)+IF($W24>=AY$2,$AT24/($W24-2009),0)+IF($X24>=AY$2,$AU24/($X24-2009),0)+IF($Y24>=AY$2,$AV24/($Y24-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"D$3+$C25+Produktionsanlæg!D26","v":1965},{"$f":"E$3+$C25+Produktionsanlæg!E26","v":1975},{"$f":"F$3+$C25+Produktionsanlæg!F26","v":1985},{"$f":"G$3+$C25+Produktionsanlæg!G26","v":1995},{"$f":"H$3+$C25+Produktionsanlæg!H26","v":2005},{"$f":"I$3+$C25+Produktionsanlæg!I26","v":2015},{"$f":"J$3+$C25+Produktionsanlæg!J26","v":2025},{"$f":"K$3+$C25+Produktionsanlæg!K26","v":2035},{"$f":"L$3+$C25+Produktionsanlæg!L26","v":2042},{"$f":"M$3+$C25+Produktionsanlæg!M26","v":2047},{"$f":"N$3+$C25+Produktionsanlæg!N26","v":2052},{"$f":"O$3+$C25+Produktionsanlæg!O26","v":2057},{"$f":"P$3+$C25+Produktionsanlæg!P26","v":2060},{"$f":"Q$3+$C25+Produktionsanlæg!Q26","v":2061},{"$f":"R$3+$C25+Produktionsanlæg!R26","v":2062},{"$f":"S$3+$C25+Produktionsanlæg!S26","v":2063},{"$f":"T$3+$C25+Produktionsanlæg!T26","v":2064},{"$f":"U$3+$C25+Produktionsanlæg!U26","v":2065},{"$f":"V$3+$C25+Produktionsanlæg!V26","v":2066},{"$f":"W$3+$C25+Produktionsanlæg!W26","v":2067},{"$f":"X$3+$C25+Produktionsanlæg!X26","v":2068},{"$f":"Y$3+$C25+Produktionsanlæg!Y26","v":2069},0,{"$f":"Produktionsanlæg!BU25","v":0},{"$f":"Produktionsanlæg!BV25","v":0},{"$f":"Produktionsanlæg!BW25","v":0},{"$f":"Produktionsanlæg!BX25","v":0},{"$f":"Produktionsanlæg!BY25","v":0},{"$f":"Produktionsanlæg!BZ25","v":0},{"$f":"Produktionsanlæg!CA25","v":0},{"$f":"Produktionsanlæg!CB25","v":0},{"$f":"Produktionsanlæg!CC25","v":71195915.342905909},{"$f":"Produktionsanlæg!CD25","v":0},{"$f":"Produktionsanlæg!CE25","v":0},{"$f":"Produktionsanlæg!CF25","v":0},{"$f":"Produktionsanlæg!CG25","v":0},{"$f":"Produktionsanlæg!CH25","v":0},{"$f":"Produktionsanlæg!CI25","v":0},{"$f":"Produktionsanlæg!CJ25","v":0},{"$f":"Produktionsanlæg!CK25","v":0},{"$f":"Produktionsanlæg!CL25","v":0},{"$f":"Produktionsanlæg!CM25","v":0},{"$f":"Produktionsanlæg!CN25","v":0},{"$f":"Produktionsanlæg!CO25","v":0},{"$f":"Produktionsanlæg!CP25","v":0},71195915.342905909,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D25>=AY$2,$AA25/($D25-2009),0)+IF($E25>=AY$2,$AB25/($E25-2009),0)+IF($F25>=AY$2,$AC25/($F25-2009),0)+IF($G25>=AY$2,$AD25/($G25-2009),0)+IF($H25>=AY$2,$AE25/($H25-2009),0)+IF($I25>=AY$2,$AF25/($I25-2009),0)+IF($J25>=AY$2,$AG25/($J25-2009),0)+IF($K25>=AY$2,$AH25/($K25-2009),0)+IF($L25>=AY$2,$AI25/($L25-2009),0)+IF($M25>=AY$2,$AJ25/($M25-2009),0)+IF($N25>=AY$2,$AK25/($N25-2009),0)+IF($O25>=AY$2,$AL25/($O25-2009),0)+IF($P25>=AY$2,$AM25/($P25-2009),0)+IF($Q25>=AY$2,$AN25/($Q25-2009),0)+IF($R25>=AY$2,$AO25/($R25-2009),0)+IF($S25>=AY$2,$AP25/($S25-2009),0)+IF($T25>=AY$2,$AQ25/($T25-2009),0)+IF($U25>=AY$2,$AR25/($U25-2009),0)+IF($V25>=AY$2,$AS25/($V25-2009),0)+IF($W25>=AY$2,$AT25/($W25-2009),0)+IF($X25>=AY$2,$AU25/($X25-2009),0)+IF($Y25>=AY$2,$AV25/($Y25-2009),0)","v":2157451.9800880579},2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,2157451.9800880579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"D$3+$C27","v":1925},{"$f":"E$3+$C27","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU27","v":0},{"$f":"Produktionsanlæg!BV27","v":0},{"$f":"Produktionsanlæg!BW27","v":0},{"$f":"Produktionsanlæg!BX27","v":0},{"$f":"Produktionsanlæg!BY27","v":0},{"$f":"Produktionsanlæg!BZ27","v":0},{"$f":"Produktionsanlæg!CA27","v":0},{"$f":"Produktionsanlæg!CB27","v":0},{"$f":"Produktionsanlæg!CC27","v":0},{"$f":"Produktionsanlæg!CD27","v":0},{"$f":"Produktionsanlæg!CE27","v":0},{"$f":"Produktionsanlæg!CF27","v":0},{"$f":"Produktionsanlæg!CG27","v":0},{"$f":"Produktionsanlæg!CH27","v":0},{"$f":"Produktionsanlæg!CI27","v":0},{"$f":"Produktionsanlæg!CJ27","v":0},{"$f":"Produktionsanlæg!CK27","v":0},{"$f":"Produktionsanlæg!CL27","v":0},{"$f":"Produktionsanlæg!CM27","v":0},{"$f":"Produktionsanlæg!CN27","v":0},{"$f":"Produktionsanlæg!CO27","v":0},{"$f":"Produktionsanlæg!CP27","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D27>=AY$2,$AA27/($D27-2009),0)+IF($E27>=AY$2,$AB27/($E27-2009),0)+IF($F27>=AY$2,$AC27/($F27-2009),0)+IF($G27>=AY$2,$AD27/($G27-2009),0)+IF($H27>=AY$2,$AE27/($H27-2009),0)+IF($I27>=AY$2,$AF27/($I27-2009),0)+IF($J27>=AY$2,$AG27/($J27-2009),0)+IF($K27>=AY$2,$AH27/($K27-2009),0)+IF($L27>=AY$2,$AI27/($L27-2009),0)+IF($M27>=AY$2,$AJ27/($M27-2009),0)+IF($N27>=AY$2,$AK27/($N27-2009),0)+IF($O27>=AY$2,$AL27/($O27-2009),0)+IF($P27>=AY$2,$AM27/($P27-2009),0)+IF($Q27>=AY$2,$AN27/($Q27-2009),0)+IF($R27>=AY$2,$AO27/($R27-2009),0)+IF($S27>=AY$2,$AP27/($S27-2009),0)+IF($T27>=AY$2,$AQ27/($T27-2009),0)+IF($U27>=AY$2,$AR27/($U27-2009),0)+IF($V27>=AY$2,$AS27/($V27-2009),0)+IF($W27>=AY$2,$AT27/($W27-2009),0)+IF($X27>=AY$2,$AU27/($X27-2009),0)+IF($Y27>=AY$2,$AV27/($Y27-2009),0)","v":0},{"$f":"IF($D27>=AZ$2,$AA27/($D27-2009),0)+IF($E27>=AZ$2,$AB27/($E27-2009),0)+IF($F27>=AZ$2,$AC27/($F27-2009),0)+IF($G27>=AZ$2,$AD27/($G27-2009),0)+IF($H27>=AZ$2,$AE27/($H27-2009),0)+IF($I27>=AZ$2,$AF27/($I27-2009),0)+IF($J27>=AZ$2,$AG27/($J27-2009),0)+IF($K27>=AZ$2,$AH27/($K27-2009),0)+IF($L27>=AZ$2,$AI27/($L27-2009),0)+IF($M27>=AZ$2,$AJ27/($M27-2009),0)+IF($N27>=AZ$2,$AK27/($N27-2009),0)+IF($O27>=AZ$2,$AL27/($O27-2009),0)+IF($P27>=AZ$2,$AM27/($P27-2009),0)+IF($Q27>=AZ$2,$AN27/($Q27-2009),0)+IF($R27>=AZ$2,$AO27/($R27-2009),0)+IF($S27>=AZ$2,$AP27/($S27-2009),0)+IF($T27>=AZ$2,$AQ27/($T27-2009),0)+IF($U27>=AZ$2,$AR27/($U27-2009),0)+IF($V27>=AZ$2,$AS27/($V27-2009),0)+IF($W27>=AZ$2,$AT27/($W27-2009),0)+IF($X27>=AZ$2,$AU27/($X27-2009),0)+IF($Y27>=AZ$2,$AV27/($Y27-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D27>=DL$2,$AA27/($D27-2009),0)+IF($E27>=DL$2,$AB27/($E27-2009),0)+IF($F27>=DL$2,$AC27/($F27-2009),0)+IF($G27>=DL$2,$AD27/($G27-2009),0)+IF($H27>=DL$2,$AE27/($H27-2009),0)+IF($I27>=DL$2,$AF27/($I27-2009),0)+IF($J27>=DL$2,$AG27/($J27-2009),0)+IF($K27>=DL$2,$AH27/($K27-2009),0)+IF($L27>=DL$2,$AI27/($L27-2009),0)+IF($M27>=DL$2,$AJ27/($M27-2009),0)+IF($N27>=DL$2,$AK27/($N27-2009),0)+IF($O27>=DL$2,$AL27/($O27-2009),0)+IF($P27>=DL$2,$AM27/($P27-2009),0)+IF($Q27>=DL$2,$AN27/($Q27-2009),0)+IF($R27>=DL$2,$AO27/($R27-2009),0)+IF($S27>=DL$2,$AP27/($S27-2009),0)+IF($T27>=DL$2,$AQ27/($T27-2009),0)+IF($U27>=DL$2,$AR27/($U27-2009),0)+IF($V27>=DL$2,$AS27/($V27-2009),0)+IF($W27>=DL$2,$AT27/($W27-2009),0)+IF($X27>=DL$2,$AU27/($X27-2009),0)+IF($Y27>=DL$2,$AV27/($Y27-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"D$3+$C28","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU28","v":0},{"$f":"Produktionsanlæg!BV28","v":0},{"$f":"Produktionsanlæg!BW28","v":0},{"$f":"Produktionsanlæg!BX28","v":0},{"$f":"Produktionsanlæg!BY28","v":0},{"$f":"Produktionsanlæg!BZ28","v":0},{"$f":"Produktionsanlæg!CA28","v":0},{"$f":"Produktionsanlæg!CB28","v":0},{"$f":"Produktionsanlæg!CC28","v":0},{"$f":"Produktionsanlæg!CD28","v":0},{"$f":"Produktionsanlæg!CE28","v":0},{"$f":"Produktionsanlæg!CF28","v":0},{"$f":"Produktionsanlæg!CG28","v":0},{"$f":"Produktionsanlæg!CH28","v":0},{"$f":"Produktionsanlæg!CI28","v":0},{"$f":"Produktionsanlæg!CJ28","v":0},{"$f":"Produktionsanlæg!CK28","v":0},{"$f":"Produktionsanlæg!CL28","v":0},{"$f":"Produktionsanlæg!CM28","v":0},{"$f":"Produktionsanlæg!CN28","v":0},{"$f":"Produktionsanlæg!CO28","v":0},{"$f":"Produktionsanlæg!CP28","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D28>=AY$2,$AA28/($D28-2009),0)+IF($E28>=AY$2,$AB28/($E28-2009),0)+IF($F28>=AY$2,$AC28/($F28-2009),0)+IF($G28>=AY$2,$AD28/($G28-2009),0)+IF($H28>=AY$2,$AE28/($H28-2009),0)+IF($I28>=AY$2,$AF28/($I28-2009),0)+IF($J28>=AY$2,$AG28/($J28-2009),0)+IF($K28>=AY$2,$AH28/($K28-2009),0)+IF($L28>=AY$2,$AI28/($L28-2009),0)+IF($M28>=AY$2,$AJ28/($M28-2009),0)+IF($N28>=AY$2,$AK28/($N28-2009),0)+IF($O28>=AY$2,$AL28/($O28-2009),0)+IF($P28>=AY$2,$AM28/($P28-2009),0)+IF($Q28>=AY$2,$AN28/($Q28-2009),0)+IF($R28>=AY$2,$AO28/($R28-2009),0)+IF($S28>=AY$2,$AP28/($S28-2009),0)+IF($T28>=AY$2,$AQ28/($T28-2009),0)+IF($U28>=AY$2,$AR28/($U28-2009),0)+IF($V28>=AY$2,$AS28/($V28-2009),0)+IF($W28>=AY$2,$AT28/($W28-2009),0)+IF($X28>=AY$2,$AU28/($X28-2009),0)+IF($Y28>=AY$2,$AV28/($Y28-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"D$3+$C29+Produktionsanlæg!D30","v":1965},{"$f":"E$3+$C29+Produktionsanlæg!E30","v":1975},{"$f":"F$3+$C29+Produktionsanlæg!F30","v":1985},{"$f":"G$3+$C29+Produktionsanlæg!G30","v":1995},{"$f":"H$3+$C29+Produktionsanlæg!H30","v":2005},{"$f":"I$3+$C29+Produktionsanlæg!I30","v":2015},{"$f":"J$3+$C29+Produktionsanlæg!J30","v":2025},{"$f":"K$3+$C29+Produktionsanlæg!K30","v":2035},{"$f":"L$3+$C29+Produktionsanlæg!L30","v":2042},{"$f":"M$3+$C29+Produktionsanlæg!M30","v":2047},{"$f":"N$3+$C29+Produktionsanlæg!N30","v":2052},{"$f":"O$3+$C29+Produktionsanlæg!O30","v":2057},{"$f":"P$3+$C29+Produktionsanlæg!P30","v":2060},{"$f":"Q$3+$C29+Produktionsanlæg!Q30","v":2061},{"$f":"R$3+$C29+Produktionsanlæg!R30","v":2062},{"$f":"S$3+$C29+Produktionsanlæg!S30","v":2063},{"$f":"T$3+$C29+Produktionsanlæg!T30","v":2064},{"$f":"U$3+$C29+Produktionsanlæg!U30","v":2065},{"$f":"V$3+$C29+Produktionsanlæg!V30","v":2066},{"$f":"W$3+$C29+Produktionsanlæg!W30","v":2067},{"$f":"X$3+$C29+Produktionsanlæg!X30","v":2068},{"$f":"Y$3+$C29+Produktionsanlæg!Y30","v":2069},0,{"$f":"Produktionsanlæg!BU29","v":0},{"$f":"Produktionsanlæg!BV29","v":0},{"$f":"Produktionsanlæg!BW29","v":0},{"$f":"Produktionsanlæg!BX29","v":0},{"$f":"Produktionsanlæg!BY29","v":0},{"$f":"Produktionsanlæg!BZ29","v":0},{"$f":"Produktionsanlæg!CA29","v":0},{"$f":"Produktionsanlæg!CB29","v":0},{"$f":"Produktionsanlæg!CC29","v":0},{"$f":"Produktionsanlæg!CD29","v":0},{"$f":"Produktionsanlæg!CE29","v":0},{"$f":"Produktionsanlæg!CF29","v":0},{"$f":"Produktionsanlæg!CG29","v":0},{"$f":"Produktionsanlæg!CH29","v":0},{"$f":"Produktionsanlæg!CI29","v":0},{"$f":"Produktionsanlæg!CJ29","v":0},{"$f":"Produktionsanlæg!CK29","v":0},{"$f":"Produktionsanlæg!CL29","v":0},{"$f":"Produktionsanlæg!CM29","v":0},{"$f":"Produktionsanlæg!CN29","v":0},{"$f":"Produktionsanlæg!CO29","v":0},{"$f":"Produktionsanlæg!CP29","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D29>=AY$2,$AA29/($D29-2009),0)+IF($E29>=AY$2,$AB29/($E29-2009),0)+IF($F29>=AY$2,$AC29/($F29-2009),0)+IF($G29>=AY$2,$AD29/($G29-2009),0)+IF($H29>=AY$2,$AE29/($H29-2009),0)+IF($I29>=AY$2,$AF29/($I29-2009),0)+IF($J29>=AY$2,$AG29/($J29-2009),0)+IF($K29>=AY$2,$AH29/($K29-2009),0)+IF($L29>=AY$2,$AI29/($L29-2009),0)+IF($M29>=AY$2,$AJ29/($M29-2009),0)+IF($N29>=AY$2,$AK29/($N29-2009),0)+IF($O29>=AY$2,$AL29/($O29-2009),0)+IF($P29>=AY$2,$AM29/($P29-2009),0)+IF($Q29>=AY$2,$AN29/($Q29-2009),0)+IF($R29>=AY$2,$AO29/($R29-2009),0)+IF($S29>=AY$2,$AP29/($S29-2009),0)+IF($T29>=AY$2,$AQ29/($T29-2009),0)+IF($U29>=AY$2,$AR29/($U29-2009),0)+IF($V29>=AY$2,$AS29/($V29-2009),0)+IF($W29>=AY$2,$AT29/($W29-2009),0)+IF($X29>=AY$2,$AU29/($X29-2009),0)+IF($Y29>=AY$2,$AV29/($Y29-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"D$3+$C31","v":1925},{"$f":"E$3+$C31","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU31","v":0},{"$f":"Produktionsanlæg!BV31","v":0},{"$f":"Produktionsanlæg!BW31","v":0},{"$f":"Produktionsanlæg!BX31","v":0},{"$f":"Produktionsanlæg!BY31","v":0},{"$f":"Produktionsanlæg!BZ31","v":0},{"$f":"Produktionsanlæg!CA31","v":0},{"$f":"Produktionsanlæg!CB31","v":0},{"$f":"Produktionsanlæg!CC31","v":0},{"$f":"Produktionsanlæg!CD31","v":0},{"$f":"Produktionsanlæg!CE31","v":0},{"$f":"Produktionsanlæg!CF31","v":0},{"$f":"Produktionsanlæg!CG31","v":0},{"$f":"Produktionsanlæg!CH31","v":0},{"$f":"Produktionsanlæg!CI31","v":0},{"$f":"Produktionsanlæg!CJ31","v":0},{"$f":"Produktionsanlæg!CK31","v":0},{"$f":"Produktionsanlæg!CL31","v":0},{"$f":"Produktionsanlæg!CM31","v":0},{"$f":"Produktionsanlæg!CN31","v":0},{"$f":"Produktionsanlæg!CO31","v":0},{"$f":"Produktionsanlæg!CP31","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D31>=AY$2,$AA31/($D31-2009),0)+IF($E31>=AY$2,$AB31/($E31-2009),0)+IF($F31>=AY$2,$AC31/($F31-2009),0)+IF($G31>=AY$2,$AD31/($G31-2009),0)+IF($H31>=AY$2,$AE31/($H31-2009),0)+IF($I31>=AY$2,$AF31/($I31-2009),0)+IF($J31>=AY$2,$AG31/($J31-2009),0)+IF($K31>=AY$2,$AH31/($K31-2009),0)+IF($L31>=AY$2,$AI31/($L31-2009),0)+IF($M31>=AY$2,$AJ31/($M31-2009),0)+IF($N31>=AY$2,$AK31/($N31-2009),0)+IF($O31>=AY$2,$AL31/($O31-2009),0)+IF($P31>=AY$2,$AM31/($P31-2009),0)+IF($Q31>=AY$2,$AN31/($Q31-2009),0)+IF($R31>=AY$2,$AO31/($R31-2009),0)+IF($S31>=AY$2,$AP31/($S31-2009),0)+IF($T31>=AY$2,$AQ31/($T31-2009),0)+IF($U31>=AY$2,$AR31/($U31-2009),0)+IF($V31>=AY$2,$AS31/($V31-2009),0)+IF($W31>=AY$2,$AT31/($W31-2009),0)+IF($X31>=AY$2,$AU31/($X31-2009),0)+IF($Y31>=AY$2,$AV31/($Y31-2009),0)","v":0},{"$f":"IF($D31>=AZ$2,$AA31/($D31-2009),0)+IF($E31>=AZ$2,$AB31/($E31-2009),0)+IF($F31>=AZ$2,$AC31/($F31-2009),0)+IF($G31>=AZ$2,$AD31/($G31-2009),0)+IF($H31>=AZ$2,$AE31/($H31-2009),0)+IF($I31>=AZ$2,$AF31/($I31-2009),0)+IF($J31>=AZ$2,$AG31/($J31-2009),0)+IF($K31>=AZ$2,$AH31/($K31-2009),0)+IF($L31>=AZ$2,$AI31/($L31-2009),0)+IF($M31>=AZ$2,$AJ31/($M31-2009),0)+IF($N31>=AZ$2,$AK31/($N31-2009),0)+IF($O31>=AZ$2,$AL31/($O31-2009),0)+IF($P31>=AZ$2,$AM31/($P31-2009),0)+IF($Q31>=AZ$2,$AN31/($Q31-2009),0)+IF($R31>=AZ$2,$AO31/($R31-2009),0)+IF($S31>=AZ$2,$AP31/($S31-2009),0)+IF($T31>=AZ$2,$AQ31/($T31-2009),0)+IF($U31>=AZ$2,$AR31/($U31-2009),0)+IF($V31>=AZ$2,$AS31/($V31-2009),0)+IF($W31>=AZ$2,$AT31/($W31-2009),0)+IF($X31>=AZ$2,$AU31/($X31-2009),0)+IF($Y31>=AZ$2,$AV31/($Y31-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D31>=DL$2,$AA31/($D31-2009),0)+IF($E31>=DL$2,$AB31/($E31-2009),0)+IF($F31>=DL$2,$AC31/($F31-2009),0)+IF($G31>=DL$2,$AD31/($G31-2009),0)+IF($H31>=DL$2,$AE31/($H31-2009),0)+IF($I31>=DL$2,$AF31/($I31-2009),0)+IF($J31>=DL$2,$AG31/($J31-2009),0)+IF($K31>=DL$2,$AH31/($K31-2009),0)+IF($L31>=DL$2,$AI31/($L31-2009),0)+IF($M31>=DL$2,$AJ31/($M31-2009),0)+IF($N31>=DL$2,$AK31/($N31-2009),0)+IF($O31>=DL$2,$AL31/($O31-2009),0)+IF($P31>=DL$2,$AM31/($P31-2009),0)+IF($Q31>=DL$2,$AN31/($Q31-2009),0)+IF($R31>=DL$2,$AO31/($R31-2009),0)+IF($S31>=DL$2,$AP31/($S31-2009),0)+IF($T31>=DL$2,$AQ31/($T31-2009),0)+IF($U31>=DL$2,$AR31/($U31-2009),0)+IF($V31>=DL$2,$AS31/($V31-2009),0)+IF($W31>=DL$2,$AT31/($W31-2009),0)+IF($X31>=DL$2,$AU31/($X31-2009),0)+IF($Y31>=DL$2,$AV31/($Y31-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"D$3+$C32","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU32","v":0},{"$f":"Produktionsanlæg!BV32","v":0},{"$f":"Produktionsanlæg!BW32","v":0},{"$f":"Produktionsanlæg!BX32","v":0},{"$f":"Produktionsanlæg!BY32","v":0},{"$f":"Produktionsanlæg!BZ32","v":0},{"$f":"Produktionsanlæg!CA32","v":0},{"$f":"Produktionsanlæg!CB32","v":0},{"$f":"Produktionsanlæg!CC32","v":0},{"$f":"Produktionsanlæg!CD32","v":0},{"$f":"Produktionsanlæg!CE32","v":0},{"$f":"Produktionsanlæg!CF32","v":0},{"$f":"Produktionsanlæg!CG32","v":0},{"$f":"Produktionsanlæg!CH32","v":0},{"$f":"Produktionsanlæg!CI32","v":0},{"$f":"Produktionsanlæg!CJ32","v":0},{"$f":"Produktionsanlæg!CK32","v":0},{"$f":"Produktionsanlæg!CL32","v":0},{"$f":"Produktionsanlæg!CM32","v":0},{"$f":"Produktionsanlæg!CN32","v":0},{"$f":"Produktionsanlæg!CO32","v":0},{"$f":"Produktionsanlæg!CP32","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D32>=AY$2,$AA32/($D32-2009),0)+IF($E32>=AY$2,$AB32/($E32-2009),0)+IF($F32>=AY$2,$AC32/($F32-2009),0)+IF($G32>=AY$2,$AD32/($G32-2009),0)+IF($H32>=AY$2,$AE32/($H32-2009),0)+IF($I32>=AY$2,$AF32/($I32-2009),0)+IF($J32>=AY$2,$AG32/($J32-2009),0)+IF($K32>=AY$2,$AH32/($K32-2009),0)+IF($L32>=AY$2,$AI32/($L32-2009),0)+IF($M32>=AY$2,$AJ32/($M32-2009),0)+IF($N32>=AY$2,$AK32/($N32-2009),0)+IF($O32>=AY$2,$AL32/($O32-2009),0)+IF($P32>=AY$2,$AM32/($P32-2009),0)+IF($Q32>=AY$2,$AN32/($Q32-2009),0)+IF($R32>=AY$2,$AO32/($R32-2009),0)+IF($S32>=AY$2,$AP32/($S32-2009),0)+IF($T32>=AY$2,$AQ32/($T32-2009),0)+IF($U32>=AY$2,$AR32/($U32-2009),0)+IF($V32>=AY$2,$AS32/($V32-2009),0)+IF($W32>=AY$2,$AT32/($W32-2009),0)+IF($X32>=AY$2,$AU32/($X32-2009),0)+IF($Y32>=AY$2,$AV32/($Y32-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW34:AW57)","v":205725481.6131967},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY34:AY57)","v":10467419.298846453},{"$f":"SUM(AZ34:AZ57)","v":10467419.298846453},10467419.298846453,10467419.298846453,10467419.298846453,10467419.298846453,10467419.298846453,10467419.298846453,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,3370598.7831692379,2514743.8428796097,2514743.8428796097,2514743.8428796097,2514743.8428796097,2514743.8428796097,2514743.8428796097,2514743.8428796097,2514743.8428796097,2514743.8428796097,2514743.8428796097,2514743.8428796097,2514743.8428796097,2514743.8428796097,2514743.8428796097,2514743.8428796097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL34:DL57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"D$3+$C34+Produktionsanlæg!D35","v":1965},{"$f":"E$3+$C34+Produktionsanlæg!E35","v":1975},{"$f":"F$3+$C34+Produktionsanlæg!F35","v":1985},{"$f":"G$3+$C34+Produktionsanlæg!G35","v":1995},{"$f":"H$3+$C34+Produktionsanlæg!H35","v":2005},{"$f":"I$3+$C34+Produktionsanlæg!I35","v":2015},{"$f":"J$3+$C34+Produktionsanlæg!J35","v":2025},{"$f":"K$3+$C34+Produktionsanlæg!K35","v":2035},{"$f":"L$3+$C34+Produktionsanlæg!L35","v":2042},{"$f":"M$3+$C34+Produktionsanlæg!M35","v":2047},{"$f":"N$3+$C34+Produktionsanlæg!N35","v":2052},{"$f":"O$3+$C34+Produktionsanlæg!O35","v":2057},{"$f":"P$3+$C34+Produktionsanlæg!P35","v":2060},{"$f":"Q$3+$C34+Produktionsanlæg!Q35","v":2061},{"$f":"R$3+$C34+Produktionsanlæg!R35","v":2062},{"$f":"S$3+$C34+Produktionsanlæg!S35","v":2063},{"$f":"T$3+$C34+Produktionsanlæg!T35","v":2064},{"$f":"U$3+$C34+Produktionsanlæg!U35","v":2065},{"$f":"V$3+$C34+Produktionsanlæg!V35","v":2066},{"$f":"W$3+$C34+Produktionsanlæg!W35","v":2067},{"$f":"X$3+$C34+Produktionsanlæg!X35","v":2068},{"$f":"Y$3+$C34+Produktionsanlæg!Y35","v":2069},0,{"$f":"Produktionsanlæg!BU34","v":0},{"$f":"Produktionsanlæg!BV34","v":0},{"$f":"Produktionsanlæg!BW34","v":0},{"$f":"Produktionsanlæg!BX34","v":0},{"$f":"Produktionsanlæg!BY34","v":0},{"$f":"Produktionsanlæg!BZ34","v":0},{"$f":"Produktionsanlæg!CA34","v":0},{"$f":"Produktionsanlæg!CB34","v":0},{"$f":"Produktionsanlæg!CC34","v":7319554.476144542},{"$f":"Produktionsanlæg!CD34","v":0},{"$f":"Produktionsanlæg!CE34","v":0},{"$f":"Produktionsanlæg!CF34","v":0},{"$f":"Produktionsanlæg!CG34","v":0},{"$f":"Produktionsanlæg!CH34","v":0},{"$f":"Produktionsanlæg!CI34","v":0},{"$f":"Produktionsanlæg!CJ34","v":0},{"$f":"Produktionsanlæg!CK34","v":0},{"$f":"Produktionsanlæg!CL34","v":0},{"$f":"Produktionsanlæg!CM34","v":0},{"$f":"Produktionsanlæg!CN34","v":0},{"$f":"Produktionsanlæg!CO34","v":0},{"$f":"Produktionsanlæg!CP34","v":0},{"$f":"+SUM(AA34:AV34)","v":7319554.476144542},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D34>=AY$2,$AA34/($D34-2009),0)+IF($E34>=AY$2,$AB34/($E34-2009),0)+IF($F34>=AY$2,$AC34/($F34-2009),0)+IF($G34>=AY$2,$AD34/($G34-2009),0)+IF($H34>=AY$2,$AE34/($H34-2009),0)+IF($I34>=AY$2,$AF34/($I34-2009),0)+IF($J34>=AY$2,$AG34/($J34-2009),0)+IF($K34>=AY$2,$AH34/($K34-2009),0)+IF($L34>=AY$2,$AI34/($L34-2009),0)+IF($M34>=AY$2,$AJ34/($M34-2009),0)+IF($N34>=AY$2,$AK34/($N34-2009),0)+IF($O34>=AY$2,$AL34/($O34-2009),0)+IF($P34>=AY$2,$AM34/($P34-2009),0)+IF($Q34>=AY$2,$AN34/($Q34-2009),0)+IF($R34>=AY$2,$AO34/($R34-2009),0)+IF($S34>=AY$2,$AP34/($S34-2009),0)+IF($T34>=AY$2,$AQ34/($T34-2009),0)+IF($U34>=AY$2,$AR34/($U34-2009),0)+IF($V34>=AY$2,$AS34/($V34-2009),0)+IF($W34>=AY$2,$AT34/($W34-2009),0)+IF($X34>=AY$2,$AU34/($X34-2009),0)+IF($Y34>=AY$2,$AV34/($Y34-2009),0)","v":221804.68109528915},{"$f":"IF($D34>=AZ$2,$AA34/($D34-2009),0)+IF($E34>=AZ$2,$AB34/($E34-2009),0)+IF($F34>=AZ$2,$AC34/($F34-2009),0)+IF($G34>=AZ$2,$AD34/($G34-2009),0)+IF($H34>=AZ$2,$AE34/($H34-2009),0)+IF($I34>=AZ$2,$AF34/($I34-2009),0)+IF($J34>=AZ$2,$AG34/($J34-2009),0)+IF($K34>=AZ$2,$AH34/($K34-2009),0)+IF($L34>=AZ$2,$AI34/($L34-2009),0)+IF($M34>=AZ$2,$AJ34/($M34-2009),0)+IF($N34>=AZ$2,$AK34/($N34-2009),0)+IF($O34>=AZ$2,$AL34/($O34-2009),0)+IF($P34>=AZ$2,$AM34/($P34-2009),0)+IF($Q34>=AZ$2,$AN34/($Q34-2009),0)+IF($R34>=AZ$2,$AO34/($R34-2009),0)+IF($S34>=AZ$2,$AP34/($S34-2009),0)+IF($T34>=AZ$2,$AQ34/($T34-2009),0)+IF($U34>=AZ$2,$AR34/($U34-2009),0)+IF($V34>=AZ$2,$AS34/($V34-2009),0)+IF($W34>=AZ$2,$AT34/($W34-2009),0)+IF($X34>=AZ$2,$AU34/($X34-2009),0)+IF($Y34>=AZ$2,$AV34/($Y34-2009),0)","v":221804.68109528915},221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,221804.68109528915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D34>=DL$2,$AA34/($D34-2009),0)+IF($E34>=DL$2,$AB34/($E34-2009),0)+IF($F34>=DL$2,$AC34/($F34-2009),0)+IF($G34>=DL$2,$AD34/($G34-2009),0)+IF($H34>=DL$2,$AE34/($H34-2009),0)+IF($I34>=DL$2,$AF34/($I34-2009),0)+IF($J34>=DL$2,$AG34/($J34-2009),0)+IF($K34>=DL$2,$AH34/($K34-2009),0)+IF($L34>=DL$2,$AI34/($L34-2009),0)+IF($M34>=DL$2,$AJ34/($M34-2009),0)+IF($N34>=DL$2,$AK34/($N34-2009),0)+IF($O34>=DL$2,$AL34/($O34-2009),0)+IF($P34>=DL$2,$AM34/($P34-2009),0)+IF($Q34>=DL$2,$AN34/($Q34-2009),0)+IF($R34>=DL$2,$AO34/($R34-2009),0)+IF($S34>=DL$2,$AP34/($S34-2009),0)+IF($T34>=DL$2,$AQ34/($T34-2009),0)+IF($U34>=DL$2,$AR34/($U34-2009),0)+IF($V34>=DL$2,$AS34/($V34-2009),0)+IF($W34>=DL$2,$AT34/($W34-2009),0)+IF($X34>=DL$2,$AU34/($X34-2009),0)+IF($Y34>=DL$2,$AV34/($Y34-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C36","v":1925},{"$f":"E$3+$C36","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU36","v":0},{"$f":"Produktionsanlæg!BV36","v":0},{"$f":"Produktionsanlæg!BW36","v":0},{"$f":"Produktionsanlæg!BX36","v":0},{"$f":"Produktionsanlæg!BY36","v":0},{"$f":"Produktionsanlæg!BZ36","v":0},{"$f":"Produktionsanlæg!CA36","v":0},{"$f":"Produktionsanlæg!CB36","v":0},{"$f":"Produktionsanlæg!CC36","v":0},{"$f":"Produktionsanlæg!CD36","v":0},{"$f":"Produktionsanlæg!CE36","v":0},{"$f":"Produktionsanlæg!CF36","v":5455908.8173354976},{"$f":"Produktionsanlæg!CG36","v":0},{"$f":"Produktionsanlæg!CH36","v":0},{"$f":"Produktionsanlæg!CI36","v":0},{"$f":"Produktionsanlæg!CJ36","v":0},{"$f":"Produktionsanlæg!CK36","v":0},{"$f":"Produktionsanlæg!CL36","v":0},{"$f":"Produktionsanlæg!CM36","v":0},{"$f":"Produktionsanlæg!CN36","v":0},{"$f":"Produktionsanlæg!CO36","v":0},{"$f":"Produktionsanlæg!CP36","v":0},{"$f":"+SUM(AA36:AV36)","v":5455908.8173354976},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D36>=AY$2,$AA36/($D36-2009),0)+IF($E36>=AY$2,$AB36/($E36-2009),0)+IF($F36>=AY$2,$AC36/($F36-2009),0)+IF($G36>=AY$2,$AD36/($G36-2009),0)+IF($H36>=AY$2,$AE36/($H36-2009),0)+IF($I36>=AY$2,$AF36/($I36-2009),0)+IF($J36>=AY$2,$AG36/($J36-2009),0)+IF($K36>=AY$2,$AH36/($K36-2009),0)+IF($L36>=AY$2,$AI36/($L36-2009),0)+IF($M36>=AY$2,$AJ36/($M36-2009),0)+IF($N36>=AY$2,$AK36/($N36-2009),0)+IF($O36>=AY$2,$AL36/($O36-2009),0)+IF($P36>=AY$2,$AM36/($P36-2009),0)+IF($Q36>=AY$2,$AN36/($Q36-2009),0)+IF($R36>=AY$2,$AO36/($R36-2009),0)+IF($S36>=AY$2,$AP36/($S36-2009),0)+IF($T36>=AY$2,$AQ36/($T36-2009),0)+IF($U36>=AY$2,$AR36/($U36-2009),0)+IF($V36>=AY$2,$AS36/($V36-2009),0)+IF($W36>=AY$2,$AT36/($W36-2009),0)+IF($X36>=AY$2,$AU36/($X36-2009),0)+IF($Y36>=AY$2,$AV36/($Y36-2009),0)","v":681988.6021669372},{"$f":"IF($D36>=AZ$2,$AA36/($D36-2009),0)+IF($E36>=AZ$2,$AB36/($E36-2009),0)+IF($F36>=AZ$2,$AC36/($F36-2009),0)+IF($G36>=AZ$2,$AD36/($G36-2009),0)+IF($H36>=AZ$2,$AE36/($H36-2009),0)+IF($I36>=AZ$2,$AF36/($I36-2009),0)+IF($J36>=AZ$2,$AG36/($J36-2009),0)+IF($K36>=AZ$2,$AH36/($K36-2009),0)+IF($L36>=AZ$2,$AI36/($L36-2009),0)+IF($M36>=AZ$2,$AJ36/($M36-2009),0)+IF($N36>=AZ$2,$AK36/($N36-2009),0)+IF($O36>=AZ$2,$AL36/($O36-2009),0)+IF($P36>=AZ$2,$AM36/($P36-2009),0)+IF($Q36>=AZ$2,$AN36/($Q36-2009),0)+IF($R36>=AZ$2,$AO36/($R36-2009),0)+IF($S36>=AZ$2,$AP36/($S36-2009),0)+IF($T36>=AZ$2,$AQ36/($T36-2009),0)+IF($U36>=AZ$2,$AR36/($U36-2009),0)+IF($V36>=AZ$2,$AS36/($V36-2009),0)+IF($W36>=AZ$2,$AT36/($W36-2009),0)+IF($X36>=AZ$2,$AU36/($X36-2009),0)+IF($Y36>=AZ$2,$AV36/($Y36-2009),0)","v":681988.6021669372},681988.6021669372,681988.6021669372,681988.6021669372,681988.6021669372,681988.6021669372,681988.6021669372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D36>=DL$2,$AA36/($D36-2009),0)+IF($E36>=DL$2,$AB36/($E36-2009),0)+IF($F36>=DL$2,$AC36/($F36-2009),0)+IF($G36>=DL$2,$AD36/($G36-2009),0)+IF($H36>=DL$2,$AE36/($H36-2009),0)+IF($I36>=DL$2,$AF36/($I36-2009),0)+IF($J36>=DL$2,$AG36/($J36-2009),0)+IF($K36>=DL$2,$AH36/($K36-2009),0)+IF($L36>=DL$2,$AI36/($L36-2009),0)+IF($M36>=DL$2,$AJ36/($M36-2009),0)+IF($N36>=DL$2,$AK36/($N36-2009),0)+IF($O36>=DL$2,$AL36/($O36-2009),0)+IF($P36>=DL$2,$AM36/($P36-2009),0)+IF($Q36>=DL$2,$AN36/($Q36-2009),0)+IF($R36>=DL$2,$AO36/($R36-2009),0)+IF($S36>=DL$2,$AP36/($S36-2009),0)+IF($T36>=DL$2,$AQ36/($T36-2009),0)+IF($U36>=DL$2,$AR36/($U36-2009),0)+IF($V36>=DL$2,$AS36/($V36-2009),0)+IF($W36>=DL$2,$AT36/($W36-2009),0)+IF($X36>=DL$2,$AU36/($X36-2009),0)+IF($Y36>=DL$2,$AV36/($Y36-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"D$3+$C37","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU37","v":0},{"$f":"Produktionsanlæg!BV37","v":0},{"$f":"Produktionsanlæg!BW37","v":0},{"$f":"Produktionsanlæg!BX37","v":0},{"$f":"Produktionsanlæg!BY37","v":0},{"$f":"Produktionsanlæg!BZ37","v":0},{"$f":"Produktionsanlæg!CA37","v":0},{"$f":"Produktionsanlæg!CB37","v":0},{"$f":"Produktionsanlæg!CC37","v":0},{"$f":"Produktionsanlæg!CD37","v":0},{"$f":"Produktionsanlæg!CE37","v":0},{"$f":"Produktionsanlæg!CF37","v":0},{"$f":"Produktionsanlæg!CG37","v":0},{"$f":"Produktionsanlæg!CH37","v":0},{"$f":"Produktionsanlæg!CI37","v":0},{"$f":"Produktionsanlæg!CJ37","v":0},{"$f":"Produktionsanlæg!CK37","v":0},{"$f":"Produktionsanlæg!CL37","v":0},{"$f":"Produktionsanlæg!CM37","v":0},{"$f":"Produktionsanlæg!CN37","v":0},{"$f":"Produktionsanlæg!CO37","v":0},{"$f":"Produktionsanlæg!CP37","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D37>=AY$2,$AA37/($D37-2009),0)+IF($E37>=AY$2,$AB37/($E37-2009),0)+IF($F37>=AY$2,$AC37/($F37-2009),0)+IF($G37>=AY$2,$AD37/($G37-2009),0)+IF($H37>=AY$2,$AE37/($H37-2009),0)+IF($I37>=AY$2,$AF37/($I37-2009),0)+IF($J37>=AY$2,$AG37/($J37-2009),0)+IF($K37>=AY$2,$AH37/($K37-2009),0)+IF($L37>=AY$2,$AI37/($L37-2009),0)+IF($M37>=AY$2,$AJ37/($M37-2009),0)+IF($N37>=AY$2,$AK37/($N37-2009),0)+IF($O37>=AY$2,$AL37/($O37-2009),0)+IF($P37>=AY$2,$AM37/($P37-2009),0)+IF($Q37>=AY$2,$AN37/($Q37-2009),0)+IF($R37>=AY$2,$AO37/($R37-2009),0)+IF($S37>=AY$2,$AP37/($S37-2009),0)+IF($T37>=AY$2,$AQ37/($T37-2009),0)+IF($U37>=AY$2,$AR37/($U37-2009),0)+IF($V37>=AY$2,$AS37/($V37-2009),0)+IF($W37>=AY$2,$AT37/($W37-2009),0)+IF($X37>=AY$2,$AU37/($X37-2009),0)+IF($Y37>=AY$2,$AV37/($Y37-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C38+Produktionsanlæg!D39","v":1965},{"$f":"E$3+$C38+Produktionsanlæg!E39","v":1975},{"$f":"F$3+$C38+Produktionsanlæg!F39","v":1985},{"$f":"G$3+$C38+Produktionsanlæg!G39","v":1995},{"$f":"H$3+$C38+Produktionsanlæg!H39","v":2005},{"$f":"I$3+$C38+Produktionsanlæg!I39","v":2015},{"$f":"J$3+$C38+Produktionsanlæg!J39","v":2025},{"$f":"K$3+$C38+Produktionsanlæg!K39","v":2035},{"$f":"L$3+$C38+Produktionsanlæg!L39","v":2042},{"$f":"M$3+$C38+Produktionsanlæg!M39","v":2047},{"$f":"N$3+$C38+Produktionsanlæg!N39","v":2052},{"$f":"O$3+$C38+Produktionsanlæg!O39","v":2057},{"$f":"P$3+$C38+Produktionsanlæg!P39","v":2060},{"$f":"Q$3+$C38+Produktionsanlæg!Q39","v":2061},{"$f":"R$3+$C38+Produktionsanlæg!R39","v":2062},{"$f":"S$3+$C38+Produktionsanlæg!S39","v":2063},{"$f":"T$3+$C38+Produktionsanlæg!T39","v":2064},{"$f":"U$3+$C38+Produktionsanlæg!U39","v":2065},{"$f":"V$3+$C38+Produktionsanlæg!V39","v":2066},{"$f":"W$3+$C38+Produktionsanlæg!W39","v":2067},{"$f":"X$3+$C38+Produktionsanlæg!X39","v":2068},{"$f":"Y$3+$C38+Produktionsanlæg!Y39","v":2069},0,{"$f":"Produktionsanlæg!BU38","v":0},{"$f":"Produktionsanlæg!BV38","v":0},{"$f":"Produktionsanlæg!BW38","v":0},{"$f":"Produktionsanlæg!BX38","v":0},{"$f":"Produktionsanlæg!BY38","v":0},{"$f":"Produktionsanlæg!BZ38","v":0},{"$f":"Produktionsanlæg!CA38","v":0},{"$f":"Produktionsanlæg!CB38","v":0},{"$f":"Produktionsanlæg!CC38","v":0},{"$f":"Produktionsanlæg!CD38","v":0},{"$f":"Produktionsanlæg!CE38","v":0},{"$f":"Produktionsanlæg!CF38","v":95183785.227235079},{"$f":"Produktionsanlæg!CG38","v":0},{"$f":"Produktionsanlæg!CH38","v":0},{"$f":"Produktionsanlæg!CI38","v":0},{"$f":"Produktionsanlæg!CJ38","v":0},{"$f":"Produktionsanlæg!CK38","v":0},{"$f":"Produktionsanlæg!CL38","v":0},{"$f":"Produktionsanlæg!CM38","v":0},{"$f":"Produktionsanlæg!CN38","v":0},{"$f":"Produktionsanlæg!CO38","v":0},{"$f":"Produktionsanlæg!CP38","v":0},95183785.227235079,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D38>=AY$2,$AA38/($D38-2009),0)+IF($E38>=AY$2,$AB38/($E38-2009),0)+IF($F38>=AY$2,$AC38/($F38-2009),0)+IF($G38>=AY$2,$AD38/($G38-2009),0)+IF($H38>=AY$2,$AE38/($H38-2009),0)+IF($I38>=AY$2,$AF38/($I38-2009),0)+IF($J38>=AY$2,$AG38/($J38-2009),0)+IF($K38>=AY$2,$AH38/($K38-2009),0)+IF($L38>=AY$2,$AI38/($L38-2009),0)+IF($M38>=AY$2,$AJ38/($M38-2009),0)+IF($N38>=AY$2,$AK38/($N38-2009),0)+IF($O38>=AY$2,$AL38/($O38-2009),0)+IF($P38>=AY$2,$AM38/($P38-2009),0)+IF($Q38>=AY$2,$AN38/($Q38-2009),0)+IF($R38>=AY$2,$AO38/($R38-2009),0)+IF($S38>=AY$2,$AP38/($S38-2009),0)+IF($T38>=AY$2,$AQ38/($T38-2009),0)+IF($U38>=AY$2,$AR38/($U38-2009),0)+IF($V38>=AY$2,$AS38/($V38-2009),0)+IF($W38>=AY$2,$AT38/($W38-2009),0)+IF($X38>=AY$2,$AU38/($X38-2009),0)+IF($Y38>=AY$2,$AV38/($Y38-2009),0)","v":1982995.5255673975},1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,1982995.5255673975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"D$3+$C40","v":1925},{"$f":"E$3+$C40","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU40","v":0},{"$f":"Produktionsanlæg!BV40","v":0},{"$f":"Produktionsanlæg!BW40","v":0},{"$f":"Produktionsanlæg!BX40","v":0},{"$f":"Produktionsanlæg!BY40","v":0},{"$f":"Produktionsanlæg!BZ40","v":0},{"$f":"Produktionsanlæg!CA40","v":0},{"$f":"Produktionsanlæg!CB40","v":0},{"$f":"Produktionsanlæg!CC40","v":0},{"$f":"Produktionsanlæg!CD40","v":0},{"$f":"Produktionsanlæg!CE40","v":0},{"$f":"Produktionsanlæg!CF40","v":33377324.529581871},{"$f":"Produktionsanlæg!CG40","v":0},{"$f":"Produktionsanlæg!CH40","v":0},{"$f":"Produktionsanlæg!CI40","v":0},{"$f":"Produktionsanlæg!CJ40","v":0},{"$f":"Produktionsanlæg!CK40","v":0},{"$f":"Produktionsanlæg!CL40","v":0},{"$f":"Produktionsanlæg!CM40","v":0},{"$f":"Produktionsanlæg!CN40","v":0},{"$f":"Produktionsanlæg!CO40","v":0},{"$f":"Produktionsanlæg!CP40","v":0},33377324.529581871,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D40>=AY$2,$AA40/($D40-2009),0)+IF($E40>=AY$2,$AB40/($E40-2009),0)+IF($F40>=AY$2,$AC40/($F40-2009),0)+IF($G40>=AY$2,$AD40/($G40-2009),0)+IF($H40>=AY$2,$AE40/($H40-2009),0)+IF($I40>=AY$2,$AF40/($I40-2009),0)+IF($J40>=AY$2,$AG40/($J40-2009),0)+IF($K40>=AY$2,$AH40/($K40-2009),0)+IF($L40>=AY$2,$AI40/($L40-2009),0)+IF($M40>=AY$2,$AJ40/($M40-2009),0)+IF($N40>=AY$2,$AK40/($N40-2009),0)+IF($O40>=AY$2,$AL40/($O40-2009),0)+IF($P40>=AY$2,$AM40/($P40-2009),0)+IF($Q40>=AY$2,$AN40/($Q40-2009),0)+IF($R40>=AY$2,$AO40/($R40-2009),0)+IF($S40>=AY$2,$AP40/($S40-2009),0)+IF($T40>=AY$2,$AQ40/($T40-2009),0)+IF($U40>=AY$2,$AR40/($U40-2009),0)+IF($V40>=AY$2,$AS40/($V40-2009),0)+IF($W40>=AY$2,$AT40/($W40-2009),0)+IF($X40>=AY$2,$AU40/($X40-2009),0)+IF($Y40>=AY$2,$AV40/($Y40-2009),0)","v":4172165.5661977339},{"$f":"IF($D40>=AZ$2,$AA40/($D40-2009),0)+IF($E40>=AZ$2,$AB40/($E40-2009),0)+IF($F40>=AZ$2,$AC40/($F40-2009),0)+IF($G40>=AZ$2,$AD40/($G40-2009),0)+IF($H40>=AZ$2,$AE40/($H40-2009),0)+IF($I40>=AZ$2,$AF40/($I40-2009),0)+IF($J40>=AZ$2,$AG40/($J40-2009),0)+IF($K40>=AZ$2,$AH40/($K40-2009),0)+IF($L40>=AZ$2,$AI40/($L40-2009),0)+IF($M40>=AZ$2,$AJ40/($M40-2009),0)+IF($N40>=AZ$2,$AK40/($N40-2009),0)+IF($O40>=AZ$2,$AL40/($O40-2009),0)+IF($P40>=AZ$2,$AM40/($P40-2009),0)+IF($Q40>=AZ$2,$AN40/($Q40-2009),0)+IF($R40>=AZ$2,$AO40/($R40-2009),0)+IF($S40>=AZ$2,$AP40/($S40-2009),0)+IF($T40>=AZ$2,$AQ40/($T40-2009),0)+IF($U40>=AZ$2,$AR40/($U40-2009),0)+IF($V40>=AZ$2,$AS40/($V40-2009),0)+IF($W40>=AZ$2,$AT40/($W40-2009),0)+IF($X40>=AZ$2,$AU40/($X40-2009),0)+IF($Y40>=AZ$2,$AV40/($Y40-2009),0)","v":4172165.5661977339},4172165.5661977339,4172165.5661977339,4172165.5661977339,4172165.5661977339,4172165.5661977339,4172165.5661977339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D40>=DL$2,$AA40/($D40-2009),0)+IF($E40>=DL$2,$AB40/($E40-2009),0)+IF($F40>=DL$2,$AC40/($F40-2009),0)+IF($G40>=DL$2,$AD40/($G40-2009),0)+IF($H40>=DL$2,$AE40/($H40-2009),0)+IF($I40>=DL$2,$AF40/($I40-2009),0)+IF($J40>=DL$2,$AG40/($J40-2009),0)+IF($K40>=DL$2,$AH40/($K40-2009),0)+IF($L40>=DL$2,$AI40/($L40-2009),0)+IF($M40>=DL$2,$AJ40/($M40-2009),0)+IF($N40>=DL$2,$AK40/($N40-2009),0)+IF($O40>=DL$2,$AL40/($O40-2009),0)+IF($P40>=DL$2,$AM40/($P40-2009),0)+IF($Q40>=DL$2,$AN40/($Q40-2009),0)+IF($R40>=DL$2,$AO40/($R40-2009),0)+IF($S40>=DL$2,$AP40/($S40-2009),0)+IF($T40>=DL$2,$AQ40/($T40-2009),0)+IF($U40>=DL$2,$AR40/($U40-2009),0)+IF($V40>=DL$2,$AS40/($V40-2009),0)+IF($W40>=DL$2,$AT40/($W40-2009),0)+IF($X40>=DL$2,$AU40/($X40-2009),0)+IF($Y40>=DL$2,$AV40/($Y40-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"D$3+$C41","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU41","v":0},{"$f":"Produktionsanlæg!BV41","v":0},{"$f":"Produktionsanlæg!BW41","v":0},{"$f":"Produktionsanlæg!BX41","v":0},{"$f":"Produktionsanlæg!BY41","v":0},{"$f":"Produktionsanlæg!BZ41","v":0},{"$f":"Produktionsanlæg!CA41","v":0},{"$f":"Produktionsanlæg!CB41","v":0},{"$f":"Produktionsanlæg!CC41","v":0},{"$f":"Produktionsanlæg!CD41","v":0},{"$f":"Produktionsanlæg!CE41","v":0},{"$f":"Produktionsanlæg!CF41","v":0},{"$f":"Produktionsanlæg!CG41","v":0},{"$f":"Produktionsanlæg!CH41","v":0},{"$f":"Produktionsanlæg!CI41","v":0},{"$f":"Produktionsanlæg!CJ41","v":0},{"$f":"Produktionsanlæg!CK41","v":0},{"$f":"Produktionsanlæg!CL41","v":0},{"$f":"Produktionsanlæg!CM41","v":0},{"$f":"Produktionsanlæg!CN41","v":0},{"$f":"Produktionsanlæg!CO41","v":0},{"$f":"Produktionsanlæg!CP41","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D41>=AY$2,$AA41/($D41-2009),0)+IF($E41>=AY$2,$AB41/($E41-2009),0)+IF($F41>=AY$2,$AC41/($F41-2009),0)+IF($G41>=AY$2,$AD41/($G41-2009),0)+IF($H41>=AY$2,$AE41/($H41-2009),0)+IF($I41>=AY$2,$AF41/($I41-2009),0)+IF($J41>=AY$2,$AG41/($J41-2009),0)+IF($K41>=AY$2,$AH41/($K41-2009),0)+IF($L41>=AY$2,$AI41/($L41-2009),0)+IF($M41>=AY$2,$AJ41/($M41-2009),0)+IF($N41>=AY$2,$AK41/($N41-2009),0)+IF($O41>=AY$2,$AL41/($O41-2009),0)+IF($P41>=AY$2,$AM41/($P41-2009),0)+IF($Q41>=AY$2,$AN41/($Q41-2009),0)+IF($R41>=AY$2,$AO41/($R41-2009),0)+IF($S41>=AY$2,$AP41/($S41-2009),0)+IF($T41>=AY$2,$AQ41/($T41-2009),0)+IF($U41>=AY$2,$AR41/($U41-2009),0)+IF($V41>=AY$2,$AS41/($V41-2009),0)+IF($W41>=AY$2,$AT41/($W41-2009),0)+IF($X41>=AY$2,$AU41/($X41-2009),0)+IF($Y41>=AY$2,$AV41/($Y41-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"D$3+$C42+Produktionsanlæg!D43","v":1965},{"$f":"E$3+$C42+Produktionsanlæg!E43","v":1975},{"$f":"F$3+$C42+Produktionsanlæg!F43","v":1985},{"$f":"G$3+$C42+Produktionsanlæg!G43","v":1995},{"$f":"H$3+$C42+Produktionsanlæg!H43","v":2005},{"$f":"I$3+$C42+Produktionsanlæg!I43","v":2015},{"$f":"J$3+$C42+Produktionsanlæg!J43","v":2025},{"$f":"K$3+$C42+Produktionsanlæg!K43","v":2035},{"$f":"L$3+$C42+Produktionsanlæg!L43","v":2042},{"$f":"M$3+$C42+Produktionsanlæg!M43","v":2047},{"$f":"N$3+$C42+Produktionsanlæg!N43","v":2052},{"$f":"O$3+$C42+Produktionsanlæg!O43","v":2057},{"$f":"P$3+$C42+Produktionsanlæg!P43","v":2060},{"$f":"Q$3+$C42+Produktionsanlæg!Q43","v":2061},{"$f":"R$3+$C42+Produktionsanlæg!R43","v":2062},{"$f":"S$3+$C42+Produktionsanlæg!S43","v":2063},{"$f":"T$3+$C42+Produktionsanlæg!T43","v":2064},{"$f":"U$3+$C42+Produktionsanlæg!U43","v":2065},{"$f":"V$3+$C42+Produktionsanlæg!V43","v":2066},{"$f":"W$3+$C42+Produktionsanlæg!W43","v":2067},{"$f":"X$3+$C42+Produktionsanlæg!X43","v":2068},{"$f":"Y$3+$C42+Produktionsanlæg!Y43","v":2069},0,{"$f":"Produktionsanlæg!BU42","v":0},{"$f":"Produktionsanlæg!BV42","v":0},{"$f":"Produktionsanlæg!BW42","v":0},{"$f":"Produktionsanlæg!BX42","v":0},{"$f":"Produktionsanlæg!BY42","v":0},{"$f":"Produktionsanlæg!BZ42","v":0},{"$f":"Produktionsanlæg!CA42","v":0},{"$f":"Produktionsanlæg!CB42","v":0},{"$f":"Produktionsanlæg!CC42","v":0},{"$f":"Produktionsanlæg!CD42","v":0},{"$f":"Produktionsanlæg!CE42","v":0},{"$f":"Produktionsanlæg!CF42","v":25523919.230986178},{"$f":"Produktionsanlæg!CG42","v":0},{"$f":"Produktionsanlæg!CH42","v":0},{"$f":"Produktionsanlæg!CI42","v":0},{"$f":"Produktionsanlæg!CJ42","v":0},{"$f":"Produktionsanlæg!CK42","v":0},{"$f":"Produktionsanlæg!CL42","v":0},{"$f":"Produktionsanlæg!CM42","v":0},{"$f":"Produktionsanlæg!CN42","v":0},{"$f":"Produktionsanlæg!CO42","v":0},{"$f":"Produktionsanlæg!CP42","v":0},25523919.230986178,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D42>=AY$2,$AA42/($D42-2009),0)+IF($E42>=AY$2,$AB42/($E42-2009),0)+IF($F42>=AY$2,$AC42/($F42-2009),0)+IF($G42>=AY$2,$AD42/($G42-2009),0)+IF($H42>=AY$2,$AE42/($H42-2009),0)+IF($I42>=AY$2,$AF42/($I42-2009),0)+IF($J42>=AY$2,$AG42/($J42-2009),0)+IF($K42>=AY$2,$AH42/($K42-2009),0)+IF($L42>=AY$2,$AI42/($L42-2009),0)+IF($M42>=AY$2,$AJ42/($M42-2009),0)+IF($N42>=AY$2,$AK42/($N42-2009),0)+IF($O42>=AY$2,$AL42/($O42-2009),0)+IF($P42>=AY$2,$AM42/($P42-2009),0)+IF($Q42>=AY$2,$AN42/($Q42-2009),0)+IF($R42>=AY$2,$AO42/($R42-2009),0)+IF($S42>=AY$2,$AP42/($S42-2009),0)+IF($T42>=AY$2,$AQ42/($T42-2009),0)+IF($U42>=AY$2,$AR42/($U42-2009),0)+IF($V42>=AY$2,$AS42/($V42-2009),0)+IF($W42>=AY$2,$AT42/($W42-2009),0)+IF($X42>=AY$2,$AU42/($X42-2009),0)+IF($Y42>=AY$2,$AV42/($Y42-2009),0)","v":531748.31731221208},531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,531748.31731221208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"D$3+$C44","v":1925},{"$f":"E$3+$C44","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU44","v":0},{"$f":"Produktionsanlæg!BV44","v":0},{"$f":"Produktionsanlæg!BW44","v":0},{"$f":"Produktionsanlæg!BX44","v":0},{"$f":"Produktionsanlæg!BY44","v":0},{"$f":"Produktionsanlæg!BZ44","v":0},{"$f":"Produktionsanlæg!CA44","v":0},{"$f":"Produktionsanlæg!CB44","v":0},{"$f":"Produktionsanlæg!CC44","v":0},{"$f":"Produktionsanlæg!CD44","v":0},{"$f":"Produktionsanlæg!CE44","v":0},{"$f":"Produktionsanlæg!CF44","v":654607.17369524878},{"$f":"Produktionsanlæg!CG44","v":0},{"$f":"Produktionsanlæg!CH44","v":0},{"$f":"Produktionsanlæg!CI44","v":0},{"$f":"Produktionsanlæg!CJ44","v":0},{"$f":"Produktionsanlæg!CK44","v":0},{"$f":"Produktionsanlæg!CL44","v":0},{"$f":"Produktionsanlæg!CM44","v":0},{"$f":"Produktionsanlæg!CN44","v":0},{"$f":"Produktionsanlæg!CO44","v":0},{"$f":"Produktionsanlæg!CP44","v":0},654607.17369524878,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D44>=AY$2,$AA44/($D44-2009),0)+IF($E44>=AY$2,$AB44/($E44-2009),0)+IF($F44>=AY$2,$AC44/($F44-2009),0)+IF($G44>=AY$2,$AD44/($G44-2009),0)+IF($H44>=AY$2,$AE44/($H44-2009),0)+IF($I44>=AY$2,$AF44/($I44-2009),0)+IF($J44>=AY$2,$AG44/($J44-2009),0)+IF($K44>=AY$2,$AH44/($K44-2009),0)+IF($L44>=AY$2,$AI44/($L44-2009),0)+IF($M44>=AY$2,$AJ44/($M44-2009),0)+IF($N44>=AY$2,$AK44/($N44-2009),0)+IF($O44>=AY$2,$AL44/($O44-2009),0)+IF($P44>=AY$2,$AM44/($P44-2009),0)+IF($Q44>=AY$2,$AN44/($Q44-2009),0)+IF($R44>=AY$2,$AO44/($R44-2009),0)+IF($S44>=AY$2,$AP44/($S44-2009),0)+IF($T44>=AY$2,$AQ44/($T44-2009),0)+IF($U44>=AY$2,$AR44/($U44-2009),0)+IF($V44>=AY$2,$AS44/($V44-2009),0)+IF($W44>=AY$2,$AT44/($W44-2009),0)+IF($X44>=AY$2,$AU44/($X44-2009),0)+IF($Y44>=AY$2,$AV44/($Y44-2009),0)","v":81825.896711906098},{"$f":"IF($D44>=AZ$2,$AA44/($D44-2009),0)+IF($E44>=AZ$2,$AB44/($E44-2009),0)+IF($F44>=AZ$2,$AC44/($F44-2009),0)+IF($G44>=AZ$2,$AD44/($G44-2009),0)+IF($H44>=AZ$2,$AE44/($H44-2009),0)+IF($I44>=AZ$2,$AF44/($I44-2009),0)+IF($J44>=AZ$2,$AG44/($J44-2009),0)+IF($K44>=AZ$2,$AH44/($K44-2009),0)+IF($L44>=AZ$2,$AI44/($L44-2009),0)+IF($M44>=AZ$2,$AJ44/($M44-2009),0)+IF($N44>=AZ$2,$AK44/($N44-2009),0)+IF($O44>=AZ$2,$AL44/($O44-2009),0)+IF($P44>=AZ$2,$AM44/($P44-2009),0)+IF($Q44>=AZ$2,$AN44/($Q44-2009),0)+IF($R44>=AZ$2,$AO44/($R44-2009),0)+IF($S44>=AZ$2,$AP44/($S44-2009),0)+IF($T44>=AZ$2,$AQ44/($T44-2009),0)+IF($U44>=AZ$2,$AR44/($U44-2009),0)+IF($V44>=AZ$2,$AS44/($V44-2009),0)+IF($W44>=AZ$2,$AT44/($W44-2009),0)+IF($X44>=AZ$2,$AU44/($X44-2009),0)+IF($Y44>=AZ$2,$AV44/($Y44-2009),0)","v":81825.896711906098},81825.896711906098,81825.896711906098,81825.896711906098,81825.896711906098,81825.896711906098,81825.896711906098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D44>=DL$2,$AA44/($D44-2009),0)+IF($E44>=DL$2,$AB44/($E44-2009),0)+IF($F44>=DL$2,$AC44/($F44-2009),0)+IF($G44>=DL$2,$AD44/($G44-2009),0)+IF($H44>=DL$2,$AE44/($H44-2009),0)+IF($I44>=DL$2,$AF44/($I44-2009),0)+IF($J44>=DL$2,$AG44/($J44-2009),0)+IF($K44>=DL$2,$AH44/($K44-2009),0)+IF($L44>=DL$2,$AI44/($L44-2009),0)+IF($M44>=DL$2,$AJ44/($M44-2009),0)+IF($N44>=DL$2,$AK44/($N44-2009),0)+IF($O44>=DL$2,$AL44/($O44-2009),0)+IF($P44>=DL$2,$AM44/($P44-2009),0)+IF($Q44>=DL$2,$AN44/($Q44-2009),0)+IF($R44>=DL$2,$AO44/($R44-2009),0)+IF($S44>=DL$2,$AP44/($S44-2009),0)+IF($T44>=DL$2,$AQ44/($T44-2009),0)+IF($U44>=DL$2,$AR44/($U44-2009),0)+IF($V44>=DL$2,$AS44/($V44-2009),0)+IF($W44>=DL$2,$AT44/($W44-2009),0)+IF($X44>=DL$2,$AU44/($X44-2009),0)+IF($Y44>=DL$2,$AV44/($Y44-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"D$3+$C45","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU45","v":0},{"$f":"Produktionsanlæg!BV45","v":0},{"$f":"Produktionsanlæg!BW45","v":0},{"$f":"Produktionsanlæg!BX45","v":0},{"$f":"Produktionsanlæg!BY45","v":0},{"$f":"Produktionsanlæg!BZ45","v":0},{"$f":"Produktionsanlæg!CA45","v":0},{"$f":"Produktionsanlæg!CB45","v":0},{"$f":"Produktionsanlæg!CC45","v":0},{"$f":"Produktionsanlæg!CD45","v":0},{"$f":"Produktionsanlæg!CE45","v":0},{"$f":"Produktionsanlæg!CF45","v":0},{"$f":"Produktionsanlæg!CG45","v":0},{"$f":"Produktionsanlæg!CH45","v":0},{"$f":"Produktionsanlæg!CI45","v":0},{"$f":"Produktionsanlæg!CJ45","v":0},{"$f":"Produktionsanlæg!CK45","v":0},{"$f":"Produktionsanlæg!CL45","v":0},{"$f":"Produktionsanlæg!CM45","v":0},{"$f":"Produktionsanlæg!CN45","v":0},{"$f":"Produktionsanlæg!CO45","v":0},{"$f":"Produktionsanlæg!CP45","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D45>=AY$2,$AA45/($D45-2009),0)+IF($E45>=AY$2,$AB45/($E45-2009),0)+IF($F45>=AY$2,$AC45/($F45-2009),0)+IF($G45>=AY$2,$AD45/($G45-2009),0)+IF($H45>=AY$2,$AE45/($H45-2009),0)+IF($I45>=AY$2,$AF45/($I45-2009),0)+IF($J45>=AY$2,$AG45/($J45-2009),0)+IF($K45>=AY$2,$AH45/($K45-2009),0)+IF($L45>=AY$2,$AI45/($L45-2009),0)+IF($M45>=AY$2,$AJ45/($M45-2009),0)+IF($N45>=AY$2,$AK45/($N45-2009),0)+IF($O45>=AY$2,$AL45/($O45-2009),0)+IF($P45>=AY$2,$AM45/($P45-2009),0)+IF($Q45>=AY$2,$AN45/($Q45-2009),0)+IF($R45>=AY$2,$AO45/($R45-2009),0)+IF($S45>=AY$2,$AP45/($S45-2009),0)+IF($T45>=AY$2,$AQ45/($T45-2009),0)+IF($U45>=AY$2,$AR45/($U45-2009),0)+IF($V45>=AY$2,$AS45/($V45-2009),0)+IF($W45>=AY$2,$AT45/($W45-2009),0)+IF($X45>=AY$2,$AU45/($X45-2009),0)+IF($Y45>=AY$2,$AV45/($Y45-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"D$3+$C46+Produktionsanlæg!D47","v":1965},{"$f":"E$3+$C46+Produktionsanlæg!E47","v":1975},{"$f":"F$3+$C46+Produktionsanlæg!F47","v":1985},{"$f":"G$3+$C46+Produktionsanlæg!G47","v":1995},{"$f":"H$3+$C46+Produktionsanlæg!H47","v":2005},{"$f":"I$3+$C46+Produktionsanlæg!I47","v":2015},{"$f":"J$3+$C46+Produktionsanlæg!J47","v":2025},{"$f":"K$3+$C46+Produktionsanlæg!K47","v":2035},{"$f":"L$3+$C46+Produktionsanlæg!L47","v":2042},{"$f":"M$3+$C46+Produktionsanlæg!M47","v":2047},{"$f":"N$3+$C46+Produktionsanlæg!N47","v":2052},{"$f":"O$3+$C46+Produktionsanlæg!O47","v":2057},{"$f":"P$3+$C46+Produktionsanlæg!P47","v":2060},{"$f":"Q$3+$C46+Produktionsanlæg!Q47","v":2061},{"$f":"R$3+$C46+Produktionsanlæg!R47","v":2062},{"$f":"S$3+$C46+Produktionsanlæg!S47","v":2063},{"$f":"T$3+$C46+Produktionsanlæg!T47","v":2064},{"$f":"U$3+$C46+Produktionsanlæg!U47","v":2065},{"$f":"V$3+$C46+Produktionsanlæg!V47","v":2066},{"$f":"W$3+$C46+Produktionsanlæg!W47","v":2067},{"$f":"X$3+$C46+Produktionsanlæg!X47","v":2068},{"$f":"Y$3+$C46+Produktionsanlæg!Y47","v":2069},0,{"$f":"Produktionsanlæg!BU46","v":0},{"$f":"Produktionsanlæg!BV46","v":0},{"$f":"Produktionsanlæg!BW46","v":0},{"$f":"Produktionsanlæg!BX46","v":0},{"$f":"Produktionsanlæg!BY46","v":0},{"$f":"Produktionsanlæg!BZ46","v":0},{"$f":"Produktionsanlæg!CA46","v":0},{"$f":"Produktionsanlæg!CB46","v":0},{"$f":"Produktionsanlæg!CC46","v":0},{"$f":"Produktionsanlæg!CD46","v":0},{"$f":"Produktionsanlæg!CE46","v":0},{"$f":"Produktionsanlæg!CF46","v":0},{"$f":"Produktionsanlæg!CG46","v":0},{"$f":"Produktionsanlæg!CH46","v":0},{"$f":"Produktionsanlæg!CI46","v":0},{"$f":"Produktionsanlæg!CJ46","v":0},{"$f":"Produktionsanlæg!CK46","v":0},{"$f":"Produktionsanlæg!CL46","v":0},{"$f":"Produktionsanlæg!CM46","v":0},{"$f":"Produktionsanlæg!CN46","v":0},{"$f":"Produktionsanlæg!CO46","v":0},{"$f":"Produktionsanlæg!CP46","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D46>=AY$2,$AA46/($D46-2009),0)+IF($E46>=AY$2,$AB46/($E46-2009),0)+IF($F46>=AY$2,$AC46/($F46-2009),0)+IF($G46>=AY$2,$AD46/($G46-2009),0)+IF($H46>=AY$2,$AE46/($H46-2009),0)+IF($I46>=AY$2,$AF46/($I46-2009),0)+IF($J46>=AY$2,$AG46/($J46-2009),0)+IF($K46>=AY$2,$AH46/($K46-2009),0)+IF($L46>=AY$2,$AI46/($L46-2009),0)+IF($M46>=AY$2,$AJ46/($M46-2009),0)+IF($N46>=AY$2,$AK46/($N46-2009),0)+IF($O46>=AY$2,$AL46/($O46-2009),0)+IF($P46>=AY$2,$AM46/($P46-2009),0)+IF($Q46>=AY$2,$AN46/($Q46-2009),0)+IF($R46>=AY$2,$AO46/($R46-2009),0)+IF($S46>=AY$2,$AP46/($S46-2009),0)+IF($T46>=AY$2,$AQ46/($T46-2009),0)+IF($U46>=AY$2,$AR46/($U46-2009),0)+IF($V46>=AY$2,$AS46/($V46-2009),0)+IF($W46>=AY$2,$AT46/($W46-2009),0)+IF($X46>=AY$2,$AU46/($X46-2009),0)+IF($Y46>=AY$2,$AV46/($Y46-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C48","v":1925},{"$f":"E$3+$C48","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU48","v":0},{"$f":"Produktionsanlæg!BV48","v":0},{"$f":"Produktionsanlæg!BW48","v":0},{"$f":"Produktionsanlæg!BX48","v":0},{"$f":"Produktionsanlæg!BY48","v":0},{"$f":"Produktionsanlæg!BZ48","v":0},{"$f":"Produktionsanlæg!CA48","v":0},{"$f":"Produktionsanlæg!CB48","v":0},{"$f":"Produktionsanlæg!CC48","v":0},{"$f":"Produktionsanlæg!CD48","v":0},{"$f":"Produktionsanlæg!CE48","v":0},{"$f":"Produktionsanlæg!CF48","v":0},{"$f":"Produktionsanlæg!CG48","v":0},{"$f":"Produktionsanlæg!CH48","v":0},{"$f":"Produktionsanlæg!CI48","v":0},{"$f":"Produktionsanlæg!CJ48","v":0},{"$f":"Produktionsanlæg!CK48","v":0},{"$f":"Produktionsanlæg!CL48","v":0},{"$f":"Produktionsanlæg!CM48","v":0},{"$f":"Produktionsanlæg!CN48","v":0},{"$f":"Produktionsanlæg!CO48","v":0},{"$f":"Produktionsanlæg!CP48","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D48>=AY$2,$AA48/($D48-2009),0)+IF($E48>=AY$2,$AB48/($E48-2009),0)+IF($F48>=AY$2,$AC48/($F48-2009),0)+IF($G48>=AY$2,$AD48/($G48-2009),0)+IF($H48>=AY$2,$AE48/($H48-2009),0)+IF($I48>=AY$2,$AF48/($I48-2009),0)+IF($J48>=AY$2,$AG48/($J48-2009),0)+IF($K48>=AY$2,$AH48/($K48-2009),0)+IF($L48>=AY$2,$AI48/($L48-2009),0)+IF($M48>=AY$2,$AJ48/($M48-2009),0)+IF($N48>=AY$2,$AK48/($N48-2009),0)+IF($O48>=AY$2,$AL48/($O48-2009),0)+IF($P48>=AY$2,$AM48/($P48-2009),0)+IF($Q48>=AY$2,$AN48/($Q48-2009),0)+IF($R48>=AY$2,$AO48/($R48-2009),0)+IF($S48>=AY$2,$AP48/($S48-2009),0)+IF($T48>=AY$2,$AQ48/($T48-2009),0)+IF($U48>=AY$2,$AR48/($U48-2009),0)+IF($V48>=AY$2,$AS48/($V48-2009),0)+IF($W48>=AY$2,$AT48/($W48-2009),0)+IF($X48>=AY$2,$AU48/($X48-2009),0)+IF($Y48>=AY$2,$AV48/($Y48-2009),0)","v":0},{"$f":"IF($D48>=AZ$2,$AA48/($D48-2009),0)+IF($E48>=AZ$2,$AB48/($E48-2009),0)+IF($F48>=AZ$2,$AC48/($F48-2009),0)+IF($G48>=AZ$2,$AD48/($G48-2009),0)+IF($H48>=AZ$2,$AE48/($H48-2009),0)+IF($I48>=AZ$2,$AF48/($I48-2009),0)+IF($J48>=AZ$2,$AG48/($J48-2009),0)+IF($K48>=AZ$2,$AH48/($K48-2009),0)+IF($L48>=AZ$2,$AI48/($L48-2009),0)+IF($M48>=AZ$2,$AJ48/($M48-2009),0)+IF($N48>=AZ$2,$AK48/($N48-2009),0)+IF($O48>=AZ$2,$AL48/($O48-2009),0)+IF($P48>=AZ$2,$AM48/($P48-2009),0)+IF($Q48>=AZ$2,$AN48/($Q48-2009),0)+IF($R48>=AZ$2,$AO48/($R48-2009),0)+IF($S48>=AZ$2,$AP48/($S48-2009),0)+IF($T48>=AZ$2,$AQ48/($T48-2009),0)+IF($U48>=AZ$2,$AR48/($U48-2009),0)+IF($V48>=AZ$2,$AS48/($V48-2009),0)+IF($W48>=AZ$2,$AT48/($W48-2009),0)+IF($X48>=AZ$2,$AU48/($X48-2009),0)+IF($Y48>=AZ$2,$AV48/($Y48-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D48>=DL$2,$AA48/($D48-2009),0)+IF($E48>=DL$2,$AB48/($E48-2009),0)+IF($F48>=DL$2,$AC48/($F48-2009),0)+IF($G48>=DL$2,$AD48/($G48-2009),0)+IF($H48>=DL$2,$AE48/($H48-2009),0)+IF($I48>=DL$2,$AF48/($I48-2009),0)+IF($J48>=DL$2,$AG48/($J48-2009),0)+IF($K48>=DL$2,$AH48/($K48-2009),0)+IF($L48>=DL$2,$AI48/($L48-2009),0)+IF($M48>=DL$2,$AJ48/($M48-2009),0)+IF($N48>=DL$2,$AK48/($N48-2009),0)+IF($O48>=DL$2,$AL48/($O48-2009),0)+IF($P48>=DL$2,$AM48/($P48-2009),0)+IF($Q48>=DL$2,$AN48/($Q48-2009),0)+IF($R48>=DL$2,$AO48/($R48-2009),0)+IF($S48>=DL$2,$AP48/($S48-2009),0)+IF($T48>=DL$2,$AQ48/($T48-2009),0)+IF($U48>=DL$2,$AR48/($U48-2009),0)+IF($V48>=DL$2,$AS48/($V48-2009),0)+IF($W48>=DL$2,$AT48/($W48-2009),0)+IF($X48>=DL$2,$AU48/($X48-2009),0)+IF($Y48>=DL$2,$AV48/($Y48-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"D$3+$C49","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU49","v":0},{"$f":"Produktionsanlæg!BV49","v":0},{"$f":"Produktionsanlæg!BW49","v":0},{"$f":"Produktionsanlæg!BX49","v":0},{"$f":"Produktionsanlæg!BY49","v":0},{"$f":"Produktionsanlæg!BZ49","v":0},{"$f":"Produktionsanlæg!CA49","v":0},{"$f":"Produktionsanlæg!CB49","v":0},{"$f":"Produktionsanlæg!CC49","v":0},{"$f":"Produktionsanlæg!CD49","v":0},{"$f":"Produktionsanlæg!CE49","v":0},{"$f":"Produktionsanlæg!CF49","v":0},{"$f":"Produktionsanlæg!CG49","v":0},{"$f":"Produktionsanlæg!CH49","v":0},{"$f":"Produktionsanlæg!CI49","v":0},{"$f":"Produktionsanlæg!CJ49","v":0},{"$f":"Produktionsanlæg!CK49","v":0},{"$f":"Produktionsanlæg!CL49","v":0},{"$f":"Produktionsanlæg!CM49","v":0},{"$f":"Produktionsanlæg!CN49","v":0},{"$f":"Produktionsanlæg!CO49","v":0},{"$f":"Produktionsanlæg!CP49","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D49>=AY$2,$AA49/($D49-2009),0)+IF($E49>=AY$2,$AB49/($E49-2009),0)+IF($F49>=AY$2,$AC49/($F49-2009),0)+IF($G49>=AY$2,$AD49/($G49-2009),0)+IF($H49>=AY$2,$AE49/($H49-2009),0)+IF($I49>=AY$2,$AF49/($I49-2009),0)+IF($J49>=AY$2,$AG49/($J49-2009),0)+IF($K49>=AY$2,$AH49/($K49-2009),0)+IF($L49>=AY$2,$AI49/($L49-2009),0)+IF($M49>=AY$2,$AJ49/($M49-2009),0)+IF($N49>=AY$2,$AK49/($N49-2009),0)+IF($O49>=AY$2,$AL49/($O49-2009),0)+IF($P49>=AY$2,$AM49/($P49-2009),0)+IF($Q49>=AY$2,$AN49/($Q49-2009),0)+IF($R49>=AY$2,$AO49/($R49-2009),0)+IF($S49>=AY$2,$AP49/($S49-2009),0)+IF($T49>=AY$2,$AQ49/($T49-2009),0)+IF($U49>=AY$2,$AR49/($U49-2009),0)+IF($V49>=AY$2,$AS49/($V49-2009),0)+IF($W49>=AY$2,$AT49/($W49-2009),0)+IF($X49>=AY$2,$AU49/($X49-2009),0)+IF($Y49>=AY$2,$AV49/($Y49-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"D$3+$C50+Produktionsanlæg!D51","v":1965},{"$f":"E$3+$C50+Produktionsanlæg!E51","v":1975},{"$f":"F$3+$C50+Produktionsanlæg!F51","v":1985},{"$f":"G$3+$C50+Produktionsanlæg!G51","v":1995},{"$f":"H$3+$C50+Produktionsanlæg!H51","v":2005},{"$f":"I$3+$C50+Produktionsanlæg!I51","v":2015},{"$f":"J$3+$C50+Produktionsanlæg!J51","v":2025},{"$f":"K$3+$C50+Produktionsanlæg!K51","v":2035},{"$f":"L$3+$C50+Produktionsanlæg!L51","v":2042},{"$f":"M$3+$C50+Produktionsanlæg!M51","v":2047},{"$f":"N$3+$C50+Produktionsanlæg!N51","v":2052},{"$f":"O$3+$C50+Produktionsanlæg!O51","v":2057},{"$f":"P$3+$C50+Produktionsanlæg!P51","v":2060},{"$f":"Q$3+$C50+Produktionsanlæg!Q51","v":2061},{"$f":"R$3+$C50+Produktionsanlæg!R51","v":2062},{"$f":"S$3+$C50+Produktionsanlæg!S51","v":2063},{"$f":"T$3+$C50+Produktionsanlæg!T51","v":2064},{"$f":"U$3+$C50+Produktionsanlæg!U51","v":2065},{"$f":"V$3+$C50+Produktionsanlæg!V51","v":2066},{"$f":"W$3+$C50+Produktionsanlæg!W51","v":2067},{"$f":"X$3+$C50+Produktionsanlæg!X51","v":2068},{"$f":"Y$3+$C50+Produktionsanlæg!Y51","v":2069},0,{"$f":"Produktionsanlæg!BU50","v":0},{"$f":"Produktionsanlæg!BV50","v":0},{"$f":"Produktionsanlæg!BW50","v":0},{"$f":"Produktionsanlæg!BX50","v":0},{"$f":"Produktionsanlæg!BY50","v":0},{"$f":"Produktionsanlæg!BZ50","v":0},{"$f":"Produktionsanlæg!CA50","v":0},{"$f":"Produktionsanlæg!CB50","v":0},{"$f":"Produktionsanlæg!CC50","v":0},{"$f":"Produktionsanlæg!CD50","v":0},{"$f":"Produktionsanlæg!CE50","v":0},{"$f":"Produktionsanlæg!CF50","v":0},{"$f":"Produktionsanlæg!CG50","v":0},{"$f":"Produktionsanlæg!CH50","v":0},{"$f":"Produktionsanlæg!CI50","v":0},{"$f":"Produktionsanlæg!CJ50","v":0},{"$f":"Produktionsanlæg!CK50","v":0},{"$f":"Produktionsanlæg!CL50","v":0},{"$f":"Produktionsanlæg!CM50","v":0},{"$f":"Produktionsanlæg!CN50","v":0},{"$f":"Produktionsanlæg!CO50","v":0},{"$f":"Produktionsanlæg!CP50","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D50>=AY$2,$AA50/($D50-2009),0)+IF($E50>=AY$2,$AB50/($E50-2009),0)+IF($F50>=AY$2,$AC50/($F50-2009),0)+IF($G50>=AY$2,$AD50/($G50-2009),0)+IF($H50>=AY$2,$AE50/($H50-2009),0)+IF($I50>=AY$2,$AF50/($I50-2009),0)+IF($J50>=AY$2,$AG50/($J50-2009),0)+IF($K50>=AY$2,$AH50/($K50-2009),0)+IF($L50>=AY$2,$AI50/($L50-2009),0)+IF($M50>=AY$2,$AJ50/($M50-2009),0)+IF($N50>=AY$2,$AK50/($N50-2009),0)+IF($O50>=AY$2,$AL50/($O50-2009),0)+IF($P50>=AY$2,$AM50/($P50-2009),0)+IF($Q50>=AY$2,$AN50/($Q50-2009),0)+IF($R50>=AY$2,$AO50/($R50-2009),0)+IF($S50>=AY$2,$AP50/($S50-2009),0)+IF($T50>=AY$2,$AQ50/($T50-2009),0)+IF($U50>=AY$2,$AR50/($U50-2009),0)+IF($V50>=AY$2,$AS50/($V50-2009),0)+IF($W50>=AY$2,$AT50/($W50-2009),0)+IF($X50>=AY$2,$AU50/($X50-2009),0)+IF($Y50>=AY$2,$AV50/($Y50-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"D$3+$C52","v":1925},{"$f":"E$3+$C52","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU52","v":0},{"$f":"Produktionsanlæg!BV52","v":0},{"$f":"Produktionsanlæg!BW52","v":0},{"$f":"Produktionsanlæg!BX52","v":0},{"$f":"Produktionsanlæg!BY52","v":0},{"$f":"Produktionsanlæg!BZ52","v":0},{"$f":"Produktionsanlæg!CA52","v":0},{"$f":"Produktionsanlæg!CB52","v":0},{"$f":"Produktionsanlæg!CC52","v":0},{"$f":"Produktionsanlæg!CD52","v":0},{"$f":"Produktionsanlæg!CE52","v":0},{"$f":"Produktionsanlæg!CF52","v":0},{"$f":"Produktionsanlæg!CG52","v":0},{"$f":"Produktionsanlæg!CH52","v":0},{"$f":"Produktionsanlæg!CI52","v":0},{"$f":"Produktionsanlæg!CJ52","v":0},{"$f":"Produktionsanlæg!CK52","v":0},{"$f":"Produktionsanlæg!CL52","v":0},{"$f":"Produktionsanlæg!CM52","v":0},{"$f":"Produktionsanlæg!CN52","v":0},{"$f":"Produktionsanlæg!CO52","v":0},{"$f":"Produktionsanlæg!CP52","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D52>=AY$2,$AA52/($D52-2009),0)+IF($E52>=AY$2,$AB52/($E52-2009),0)+IF($F52>=AY$2,$AC52/($F52-2009),0)+IF($G52>=AY$2,$AD52/($G52-2009),0)+IF($H52>=AY$2,$AE52/($H52-2009),0)+IF($I52>=AY$2,$AF52/($I52-2009),0)+IF($J52>=AY$2,$AG52/($J52-2009),0)+IF($K52>=AY$2,$AH52/($K52-2009),0)+IF($L52>=AY$2,$AI52/($L52-2009),0)+IF($M52>=AY$2,$AJ52/($M52-2009),0)+IF($N52>=AY$2,$AK52/($N52-2009),0)+IF($O52>=AY$2,$AL52/($O52-2009),0)+IF($P52>=AY$2,$AM52/($P52-2009),0)+IF($Q52>=AY$2,$AN52/($Q52-2009),0)+IF($R52>=AY$2,$AO52/($R52-2009),0)+IF($S52>=AY$2,$AP52/($S52-2009),0)+IF($T52>=AY$2,$AQ52/($T52-2009),0)+IF($U52>=AY$2,$AR52/($U52-2009),0)+IF($V52>=AY$2,$AS52/($V52-2009),0)+IF($W52>=AY$2,$AT52/($W52-2009),0)+IF($X52>=AY$2,$AU52/($X52-2009),0)+IF($Y52>=AY$2,$AV52/($Y52-2009),0)","v":0},{"$f":"IF($D52>=AZ$2,$AA52/($D52-2009),0)+IF($E52>=AZ$2,$AB52/($E52-2009),0)+IF($F52>=AZ$2,$AC52/($F52-2009),0)+IF($G52>=AZ$2,$AD52/($G52-2009),0)+IF($H52>=AZ$2,$AE52/($H52-2009),0)+IF($I52>=AZ$2,$AF52/($I52-2009),0)+IF($J52>=AZ$2,$AG52/($J52-2009),0)+IF($K52>=AZ$2,$AH52/($K52-2009),0)+IF($L52>=AZ$2,$AI52/($L52-2009),0)+IF($M52>=AZ$2,$AJ52/($M52-2009),0)+IF($N52>=AZ$2,$AK52/($N52-2009),0)+IF($O52>=AZ$2,$AL52/($O52-2009),0)+IF($P52>=AZ$2,$AM52/($P52-2009),0)+IF($Q52>=AZ$2,$AN52/($Q52-2009),0)+IF($R52>=AZ$2,$AO52/($R52-2009),0)+IF($S52>=AZ$2,$AP52/($S52-2009),0)+IF($T52>=AZ$2,$AQ52/($T52-2009),0)+IF($U52>=AZ$2,$AR52/($U52-2009),0)+IF($V52>=AZ$2,$AS52/($V52-2009),0)+IF($W52>=AZ$2,$AT52/($W52-2009),0)+IF($X52>=AZ$2,$AU52/($X52-2009),0)+IF($Y52>=AZ$2,$AV52/($Y52-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D52>=DL$2,$AA52/($D52-2009),0)+IF($E52>=DL$2,$AB52/($E52-2009),0)+IF($F52>=DL$2,$AC52/($F52-2009),0)+IF($G52>=DL$2,$AD52/($G52-2009),0)+IF($H52>=DL$2,$AE52/($H52-2009),0)+IF($I52>=DL$2,$AF52/($I52-2009),0)+IF($J52>=DL$2,$AG52/($J52-2009),0)+IF($K52>=DL$2,$AH52/($K52-2009),0)+IF($L52>=DL$2,$AI52/($L52-2009),0)+IF($M52>=DL$2,$AJ52/($M52-2009),0)+IF($N52>=DL$2,$AK52/($N52-2009),0)+IF($O52>=DL$2,$AL52/($O52-2009),0)+IF($P52>=DL$2,$AM52/($P52-2009),0)+IF($Q52>=DL$2,$AN52/($Q52-2009),0)+IF($R52>=DL$2,$AO52/($R52-2009),0)+IF($S52>=DL$2,$AP52/($S52-2009),0)+IF($T52>=DL$2,$AQ52/($T52-2009),0)+IF($U52>=DL$2,$AR52/($U52-2009),0)+IF($V52>=DL$2,$AS52/($V52-2009),0)+IF($W52>=DL$2,$AT52/($W52-2009),0)+IF($X52>=DL$2,$AU52/($X52-2009),0)+IF($Y52>=DL$2,$AV52/($Y52-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"D$3+$C53","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU53","v":0},{"$f":"Produktionsanlæg!BV53","v":0},{"$f":"Produktionsanlæg!BW53","v":0},{"$f":"Produktionsanlæg!BX53","v":0},{"$f":"Produktionsanlæg!BY53","v":0},{"$f":"Produktionsanlæg!BZ53","v":0},{"$f":"Produktionsanlæg!CA53","v":0},{"$f":"Produktionsanlæg!CB53","v":0},{"$f":"Produktionsanlæg!CC53","v":0},{"$f":"Produktionsanlæg!CD53","v":0},{"$f":"Produktionsanlæg!CE53","v":0},{"$f":"Produktionsanlæg!CF53","v":0},{"$f":"Produktionsanlæg!CG53","v":0},{"$f":"Produktionsanlæg!CH53","v":0},{"$f":"Produktionsanlæg!CI53","v":0},{"$f":"Produktionsanlæg!CJ53","v":0},{"$f":"Produktionsanlæg!CK53","v":0},{"$f":"Produktionsanlæg!CL53","v":0},{"$f":"Produktionsanlæg!CM53","v":0},{"$f":"Produktionsanlæg!CN53","v":0},{"$f":"Produktionsanlæg!CO53","v":0},{"$f":"Produktionsanlæg!CP53","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D53>=AY$2,$AA53/($D53-2009),0)+IF($E53>=AY$2,$AB53/($E53-2009),0)+IF($F53>=AY$2,$AC53/($F53-2009),0)+IF($G53>=AY$2,$AD53/($G53-2009),0)+IF($H53>=AY$2,$AE53/($H53-2009),0)+IF($I53>=AY$2,$AF53/($I53-2009),0)+IF($J53>=AY$2,$AG53/($J53-2009),0)+IF($K53>=AY$2,$AH53/($K53-2009),0)+IF($L53>=AY$2,$AI53/($L53-2009),0)+IF($M53>=AY$2,$AJ53/($M53-2009),0)+IF($N53>=AY$2,$AK53/($N53-2009),0)+IF($O53>=AY$2,$AL53/($O53-2009),0)+IF($P53>=AY$2,$AM53/($P53-2009),0)+IF($Q53>=AY$2,$AN53/($Q53-2009),0)+IF($R53>=AY$2,$AO53/($R53-2009),0)+IF($S53>=AY$2,$AP53/($S53-2009),0)+IF($T53>=AY$2,$AQ53/($T53-2009),0)+IF($U53>=AY$2,$AR53/($U53-2009),0)+IF($V53>=AY$2,$AS53/($V53-2009),0)+IF($W53>=AY$2,$AT53/($W53-2009),0)+IF($X53>=AY$2,$AU53/($X53-2009),0)+IF($Y53>=AY$2,$AV53/($Y53-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"D$3+$C54+Produktionsanlæg!D55","v":1965},{"$f":"E$3+$C54+Produktionsanlæg!E55","v":1975},{"$f":"F$3+$C54+Produktionsanlæg!F55","v":1985},{"$f":"G$3+$C54+Produktionsanlæg!G55","v":1995},{"$f":"H$3+$C54+Produktionsanlæg!H55","v":2005},{"$f":"I$3+$C54+Produktionsanlæg!I55","v":2015},{"$f":"J$3+$C54+Produktionsanlæg!J55","v":2025},{"$f":"K$3+$C54+Produktionsanlæg!K55","v":2035},{"$f":"L$3+$C54+Produktionsanlæg!L55","v":2042},{"$f":"M$3+$C54+Produktionsanlæg!M55","v":2047},{"$f":"N$3+$C54+Produktionsanlæg!N55","v":2052},{"$f":"O$3+$C54+Produktionsanlæg!O55","v":2057},{"$f":"P$3+$C54+Produktionsanlæg!P55","v":2060},{"$f":"Q$3+$C54+Produktionsanlæg!Q55","v":2061},{"$f":"R$3+$C54+Produktionsanlæg!R55","v":2062},{"$f":"S$3+$C54+Produktionsanlæg!S55","v":2063},{"$f":"T$3+$C54+Produktionsanlæg!T55","v":2064},{"$f":"U$3+$C54+Produktionsanlæg!U55","v":2065},{"$f":"V$3+$C54+Produktionsanlæg!V55","v":2066},{"$f":"W$3+$C54+Produktionsanlæg!W55","v":2067},{"$f":"X$3+$C54+Produktionsanlæg!X55","v":2068},{"$f":"Y$3+$C54+Produktionsanlæg!Y55","v":2069},0,{"$f":"Produktionsanlæg!BU54","v":0},{"$f":"Produktionsanlæg!BV54","v":0},{"$f":"Produktionsanlæg!BW54","v":0},{"$f":"Produktionsanlæg!BX54","v":0},{"$f":"Produktionsanlæg!BY54","v":0},{"$f":"Produktionsanlæg!BZ54","v":0},{"$f":"Produktionsanlæg!CA54","v":0},{"$f":"Produktionsanlæg!CB54","v":0},{"$f":"Produktionsanlæg!CC54","v":20923658.55341319},{"$f":"Produktionsanlæg!CD54","v":0},{"$f":"Produktionsanlæg!CE54","v":0},{"$f":"Produktionsanlæg!CF54","v":0},{"$f":"Produktionsanlæg!CG54","v":0},{"$f":"Produktionsanlæg!CH54","v":0},{"$f":"Produktionsanlæg!CI54","v":0},{"$f":"Produktionsanlæg!CJ54","v":0},{"$f":"Produktionsanlæg!CK54","v":0},{"$f":"Produktionsanlæg!CL54","v":0},{"$f":"Produktionsanlæg!CM54","v":0},{"$f":"Produktionsanlæg!CN54","v":0},{"$f":"Produktionsanlæg!CO54","v":0},{"$f":"Produktionsanlæg!CP54","v":0},20923658.55341319,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D54>=AY$2,$AA54/($D54-2009),0)+IF($E54>=AY$2,$AB54/($E54-2009),0)+IF($F54>=AY$2,$AC54/($F54-2009),0)+IF($G54>=AY$2,$AD54/($G54-2009),0)+IF($H54>=AY$2,$AE54/($H54-2009),0)+IF($I54>=AY$2,$AF54/($I54-2009),0)+IF($J54>=AY$2,$AG54/($J54-2009),0)+IF($K54>=AY$2,$AH54/($K54-2009),0)+IF($L54>=AY$2,$AI54/($L54-2009),0)+IF($M54>=AY$2,$AJ54/($M54-2009),0)+IF($N54>=AY$2,$AK54/($N54-2009),0)+IF($O54>=AY$2,$AL54/($O54-2009),0)+IF($P54>=AY$2,$AM54/($P54-2009),0)+IF($Q54>=AY$2,$AN54/($Q54-2009),0)+IF($R54>=AY$2,$AO54/($R54-2009),0)+IF($S54>=AY$2,$AP54/($S54-2009),0)+IF($T54>=AY$2,$AQ54/($T54-2009),0)+IF($U54>=AY$2,$AR54/($U54-2009),0)+IF($V54>=AY$2,$AS54/($V54-2009),0)+IF($W54>=AY$2,$AT54/($W54-2009),0)+IF($X54>=AY$2,$AU54/($X54-2009),0)+IF($Y54>=AY$2,$AV54/($Y54-2009),0)","v":634050.25919433904},634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,634050.25919433904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"D$3+$C56","v":1925},{"$f":"E$3+$C56","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU56","v":0},{"$f":"Produktionsanlæg!BV56","v":0},{"$f":"Produktionsanlæg!BW56","v":0},{"$f":"Produktionsanlæg!BX56","v":0},{"$f":"Produktionsanlæg!BY56","v":0},{"$f":"Produktionsanlæg!BZ56","v":0},{"$f":"Produktionsanlæg!CA56","v":0},{"$f":"Produktionsanlæg!CB56","v":0},{"$f":"Produktionsanlæg!CC56","v":0},{"$f":"Produktionsanlæg!CD56","v":0},{"$f":"Produktionsanlæg!CE56","v":0},{"$f":"Produktionsanlæg!CF56","v":17286723.604805112},{"$f":"Produktionsanlæg!CG56","v":0},{"$f":"Produktionsanlæg!CH56","v":0},{"$f":"Produktionsanlæg!CI56","v":0},{"$f":"Produktionsanlæg!CJ56","v":0},{"$f":"Produktionsanlæg!CK56","v":0},{"$f":"Produktionsanlæg!CL56","v":0},{"$f":"Produktionsanlæg!CM56","v":0},{"$f":"Produktionsanlæg!CN56","v":0},{"$f":"Produktionsanlæg!CO56","v":0},{"$f":"Produktionsanlæg!CP56","v":0},17286723.604805112,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D56>=AY$2,$AA56/($D56-2009),0)+IF($E56>=AY$2,$AB56/($E56-2009),0)+IF($F56>=AY$2,$AC56/($F56-2009),0)+IF($G56>=AY$2,$AD56/($G56-2009),0)+IF($H56>=AY$2,$AE56/($H56-2009),0)+IF($I56>=AY$2,$AF56/($I56-2009),0)+IF($J56>=AY$2,$AG56/($J56-2009),0)+IF($K56>=AY$2,$AH56/($K56-2009),0)+IF($L56>=AY$2,$AI56/($L56-2009),0)+IF($M56>=AY$2,$AJ56/($M56-2009),0)+IF($N56>=AY$2,$AK56/($N56-2009),0)+IF($O56>=AY$2,$AL56/($O56-2009),0)+IF($P56>=AY$2,$AM56/($P56-2009),0)+IF($Q56>=AY$2,$AN56/($Q56-2009),0)+IF($R56>=AY$2,$AO56/($R56-2009),0)+IF($S56>=AY$2,$AP56/($S56-2009),0)+IF($T56>=AY$2,$AQ56/($T56-2009),0)+IF($U56>=AY$2,$AR56/($U56-2009),0)+IF($V56>=AY$2,$AS56/($V56-2009),0)+IF($W56>=AY$2,$AT56/($W56-2009),0)+IF($X56>=AY$2,$AU56/($X56-2009),0)+IF($Y56>=AY$2,$AV56/($Y56-2009),0)","v":2160840.450600639},{"$f":"IF($D56>=AZ$2,$AA56/($D56-2009),0)+IF($E56>=AZ$2,$AB56/($E56-2009),0)+IF($F56>=AZ$2,$AC56/($F56-2009),0)+IF($G56>=AZ$2,$AD56/($G56-2009),0)+IF($H56>=AZ$2,$AE56/($H56-2009),0)+IF($I56>=AZ$2,$AF56/($I56-2009),0)+IF($J56>=AZ$2,$AG56/($J56-2009),0)+IF($K56>=AZ$2,$AH56/($K56-2009),0)+IF($L56>=AZ$2,$AI56/($L56-2009),0)+IF($M56>=AZ$2,$AJ56/($M56-2009),0)+IF($N56>=AZ$2,$AK56/($N56-2009),0)+IF($O56>=AZ$2,$AL56/($O56-2009),0)+IF($P56>=AZ$2,$AM56/($P56-2009),0)+IF($Q56>=AZ$2,$AN56/($Q56-2009),0)+IF($R56>=AZ$2,$AO56/($R56-2009),0)+IF($S56>=AZ$2,$AP56/($S56-2009),0)+IF($T56>=AZ$2,$AQ56/($T56-2009),0)+IF($U56>=AZ$2,$AR56/($U56-2009),0)+IF($V56>=AZ$2,$AS56/($V56-2009),0)+IF($W56>=AZ$2,$AT56/($W56-2009),0)+IF($X56>=AZ$2,$AU56/($X56-2009),0)+IF($Y56>=AZ$2,$AV56/($Y56-2009),0)","v":2160840.450600639},2160840.450600639,2160840.450600639,2160840.450600639,2160840.450600639,2160840.450600639,2160840.450600639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D56>=DL$2,$AA56/($D56-2009),0)+IF($E56>=DL$2,$AB56/($E56-2009),0)+IF($F56>=DL$2,$AC56/($F56-2009),0)+IF($G56>=DL$2,$AD56/($G56-2009),0)+IF($H56>=DL$2,$AE56/($H56-2009),0)+IF($I56>=DL$2,$AF56/($I56-2009),0)+IF($J56>=DL$2,$AG56/($J56-2009),0)+IF($K56>=DL$2,$AH56/($K56-2009),0)+IF($L56>=DL$2,$AI56/($L56-2009),0)+IF($M56>=DL$2,$AJ56/($M56-2009),0)+IF($N56>=DL$2,$AK56/($N56-2009),0)+IF($O56>=DL$2,$AL56/($O56-2009),0)+IF($P56>=DL$2,$AM56/($P56-2009),0)+IF($Q56>=DL$2,$AN56/($Q56-2009),0)+IF($R56>=DL$2,$AO56/($R56-2009),0)+IF($S56>=DL$2,$AP56/($S56-2009),0)+IF($T56>=DL$2,$AQ56/($T56-2009),0)+IF($U56>=DL$2,$AR56/($U56-2009),0)+IF($V56>=DL$2,$AS56/($V56-2009),0)+IF($W56>=DL$2,$AT56/($W56-2009),0)+IF($X56>=DL$2,$AU56/($X56-2009),0)+IF($Y56>=DL$2,$AV56/($Y56-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"D$3+$C57","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU57","v":0},{"$f":"Produktionsanlæg!BV57","v":0},{"$f":"Produktionsanlæg!BW57","v":0},{"$f":"Produktionsanlæg!BX57","v":0},{"$f":"Produktionsanlæg!BY57","v":0},{"$f":"Produktionsanlæg!BZ57","v":0},{"$f":"Produktionsanlæg!CA57","v":0},{"$f":"Produktionsanlæg!CB57","v":0},{"$f":"Produktionsanlæg!CC57","v":0},{"$f":"Produktionsanlæg!CD57","v":0},{"$f":"Produktionsanlæg!CE57","v":0},{"$f":"Produktionsanlæg!CF57","v":0},{"$f":"Produktionsanlæg!CG57","v":0},{"$f":"Produktionsanlæg!CH57","v":0},{"$f":"Produktionsanlæg!CI57","v":0},{"$f":"Produktionsanlæg!CJ57","v":0},{"$f":"Produktionsanlæg!CK57","v":0},{"$f":"Produktionsanlæg!CL57","v":0},{"$f":"Produktionsanlæg!CM57","v":0},{"$f":"Produktionsanlæg!CN57","v":0},{"$f":"Produktionsanlæg!CO57","v":0},{"$f":"Produktionsanlæg!CP57","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D57>=AY$2,$AA57/($D57-2009),0)+IF($E57>=AY$2,$AB57/($E57-2009),0)+IF($F57>=AY$2,$AC57/($F57-2009),0)+IF($G57>=AY$2,$AD57/($G57-2009),0)+IF($H57>=AY$2,$AE57/($H57-2009),0)+IF($I57>=AY$2,$AF57/($I57-2009),0)+IF($J57>=AY$2,$AG57/($J57-2009),0)+IF($K57>=AY$2,$AH57/($K57-2009),0)+IF($L57>=AY$2,$AI57/($L57-2009),0)+IF($M57>=AY$2,$AJ57/($M57-2009),0)+IF($N57>=AY$2,$AK57/($N57-2009),0)+IF($O57>=AY$2,$AL57/($O57-2009),0)+IF($P57>=AY$2,$AM57/($P57-2009),0)+IF($Q57>=AY$2,$AN57/($Q57-2009),0)+IF($R57>=AY$2,$AO57/($R57-2009),0)+IF($S57>=AY$2,$AP57/($S57-2009),0)+IF($T57>=AY$2,$AQ57/($T57-2009),0)+IF($U57>=AY$2,$AR57/($U57-2009),0)+IF($V57>=AY$2,$AS57/($V57-2009),0)+IF($W57>=AY$2,$AT57/($W57-2009),0)+IF($X57>=AY$2,$AU57/($X57-2009),0)+IF($Y57>=AY$2,$AV57/($Y57-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW59:AW70)","v":560174877.5103786},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY59:AY70)","v":33766454.16320239},{"$f":"SUM(AZ59:AZ70)","v":29674001.357624099},29674001.357624099,29674001.357624099,29674001.357624099,29674001.357624099,29674001.357624099,29674001.357624099,29674001.357624099,29674001.357624099,29674001.357624099,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL59:DL70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"D$3+$C59+Produktionsanlæg!D60","v":1965},{"$f":"E$3+$C59+Produktionsanlæg!E60","v":1975},{"$f":"F$3+$C59+Produktionsanlæg!F60","v":1985},{"$f":"G$3+$C59+Produktionsanlæg!G60","v":1995},{"$f":"H$3+$C59+Produktionsanlæg!H60","v":2005},{"$f":"I$3+$C59+Produktionsanlæg!I60","v":2015},{"$f":"J$3+$C59+Produktionsanlæg!J60","v":2025},{"$f":"K$3+$C59+Produktionsanlæg!K60","v":2035},{"$f":"L$3+$C59+Produktionsanlæg!L60","v":2042},{"$f":"M$3+$C59+Produktionsanlæg!M60","v":2047},{"$f":"N$3+$C59+Produktionsanlæg!N60","v":2052},{"$f":"O$3+$C59+Produktionsanlæg!O60","v":2057},{"$f":"P$3+$C59+Produktionsanlæg!P60","v":2060},{"$f":"Q$3+$C59+Produktionsanlæg!Q60","v":2061},{"$f":"R$3+$C59+Produktionsanlæg!R60","v":2062},{"$f":"S$3+$C59+Produktionsanlæg!S60","v":2063},{"$f":"T$3+$C59+Produktionsanlæg!T60","v":2064},{"$f":"U$3+$C59+Produktionsanlæg!U60","v":2065},{"$f":"V$3+$C59+Produktionsanlæg!V60","v":2066},{"$f":"W$3+$C59+Produktionsanlæg!W60","v":2067},{"$f":"X$3+$C59+Produktionsanlæg!X60","v":2068},{"$f":"Y$3+$C59+Produktionsanlæg!Y60","v":2069},0,{"$f":"Produktionsanlæg!BU59","v":0},{"$f":"Produktionsanlæg!BV59","v":0},{"$f":"Produktionsanlæg!BW59","v":0},{"$f":"Produktionsanlæg!BX59","v":0},{"$f":"Produktionsanlæg!BY59","v":0},{"$f":"Produktionsanlæg!BZ59","v":0},{"$f":"Produktionsanlæg!CA59","v":0},{"$f":"Produktionsanlæg!CB59","v":0},{"$f":"Produktionsanlæg!CC59","v":0},{"$f":"Produktionsanlæg!CD59","v":0},{"$f":"Produktionsanlæg!CE59","v":0},{"$f":"Produktionsanlæg!CF59","v":0},{"$f":"Produktionsanlæg!CG59","v":0},{"$f":"Produktionsanlæg!CH59","v":0},{"$f":"Produktionsanlæg!CI59","v":0},{"$f":"Produktionsanlæg!CJ59","v":0},{"$f":"Produktionsanlæg!CK59","v":0},{"$f":"Produktionsanlæg!CL59","v":0},{"$f":"Produktionsanlæg!CM59","v":0},{"$f":"Produktionsanlæg!CN59","v":0},{"$f":"Produktionsanlæg!CO59","v":0},{"$f":"Produktionsanlæg!CP59","v":0},{"$f":"+SUM(AA59:AV59)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D59>=AY$2,$AA59/($D59-2009),0)+IF($E59>=AY$2,$AB59/($E59-2009),0)+IF($F59>=AY$2,$AC59/($F59-2009),0)+IF($G59>=AY$2,$AD59/($G59-2009),0)+IF($H59>=AY$2,$AE59/($H59-2009),0)+IF($I59>=AY$2,$AF59/($I59-2009),0)+IF($J59>=AY$2,$AG59/($J59-2009),0)+IF($K59>=AY$2,$AH59/($K59-2009),0)+IF($L59>=AY$2,$AI59/($L59-2009),0)+IF($M59>=AY$2,$AJ59/($M59-2009),0)+IF($N59>=AY$2,$AK59/($N59-2009),0)+IF($O59>=AY$2,$AL59/($O59-2009),0)+IF($P59>=AY$2,$AM59/($P59-2009),0)+IF($Q59>=AY$2,$AN59/($Q59-2009),0)+IF($R59>=AY$2,$AO59/($R59-2009),0)+IF($S59>=AY$2,$AP59/($S59-2009),0)+IF($T59>=AY$2,$AQ59/($T59-2009),0)+IF($U59>=AY$2,$AR59/($U59-2009),0)+IF($V59>=AY$2,$AS59/($V59-2009),0)+IF($W59>=AY$2,$AT59/($W59-2009),0)+IF($X59>=AY$2,$AU59/($X59-2009),0)+IF($Y59>=AY$2,$AV59/($Y59-2009),0)","v":0},{"$f":"IF($D59>=AZ$2,$AA59/($D59-2009),0)+IF($E59>=AZ$2,$AB59/($E59-2009),0)+IF($F59>=AZ$2,$AC59/($F59-2009),0)+IF($G59>=AZ$2,$AD59/($G59-2009),0)+IF($H59>=AZ$2,$AE59/($H59-2009),0)+IF($I59>=AZ$2,$AF59/($I59-2009),0)+IF($J59>=AZ$2,$AG59/($J59-2009),0)+IF($K59>=AZ$2,$AH59/($K59-2009),0)+IF($L59>=AZ$2,$AI59/($L59-2009),0)+IF($M59>=AZ$2,$AJ59/($M59-2009),0)+IF($N59>=AZ$2,$AK59/($N59-2009),0)+IF($O59>=AZ$2,$AL59/($O59-2009),0)+IF($P59>=AZ$2,$AM59/($P59-2009),0)+IF($Q59>=AZ$2,$AN59/($Q59-2009),0)+IF($R59>=AZ$2,$AO59/($R59-2009),0)+IF($S59>=AZ$2,$AP59/($S59-2009),0)+IF($T59>=AZ$2,$AQ59/($T59-2009),0)+IF($U59>=AZ$2,$AR59/($U59-2009),0)+IF($V59>=AZ$2,$AS59/($V59-2009),0)+IF($W59>=AZ$2,$AT59/($W59-2009),0)+IF($X59>=AZ$2,$AU59/($X59-2009),0)+IF($Y59>=AZ$2,$AV59/($Y59-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D59>=DL$2,$AA59/($D59-2009),0)+IF($E59>=DL$2,$AB59/($E59-2009),0)+IF($F59>=DL$2,$AC59/($F59-2009),0)+IF($G59>=DL$2,$AD59/($G59-2009),0)+IF($H59>=DL$2,$AE59/($H59-2009),0)+IF($I59>=DL$2,$AF59/($I59-2009),0)+IF($J59>=DL$2,$AG59/($J59-2009),0)+IF($K59>=DL$2,$AH59/($K59-2009),0)+IF($L59>=DL$2,$AI59/($L59-2009),0)+IF($M59>=DL$2,$AJ59/($M59-2009),0)+IF($N59>=DL$2,$AK59/($N59-2009),0)+IF($O59>=DL$2,$AL59/($O59-2009),0)+IF($P59>=DL$2,$AM59/($P59-2009),0)+IF($Q59>=DL$2,$AN59/($Q59-2009),0)+IF($R59>=DL$2,$AO59/($R59-2009),0)+IF($S59>=DL$2,$AP59/($S59-2009),0)+IF($T59>=DL$2,$AQ59/($T59-2009),0)+IF($U59>=DL$2,$AR59/($U59-2009),0)+IF($V59>=DL$2,$AS59/($V59-2009),0)+IF($W59>=DL$2,$AT59/($W59-2009),0)+IF($X59>=DL$2,$AU59/($X59-2009),0)+IF($Y59>=DL$2,$AV59/($Y59-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"D$3+$C61","v":1925},{"$f":"E$3+$C61","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU61","v":0},{"$f":"Produktionsanlæg!BV61","v":0},{"$f":"Produktionsanlæg!BW61","v":0},{"$f":"Produktionsanlæg!BX61","v":0},{"$f":"Produktionsanlæg!BY61","v":0},{"$f":"Produktionsanlæg!BZ61","v":0},{"$f":"Produktionsanlæg!CA61","v":0},{"$f":"Produktionsanlæg!CB61","v":0},{"$f":"Produktionsanlæg!CC61","v":0},{"$f":"Produktionsanlæg!CD61","v":0},{"$f":"Produktionsanlæg!CE61","v":0},{"$f":"Produktionsanlæg!CF61","v":0},{"$f":"Produktionsanlæg!CG61","v":0},{"$f":"Produktionsanlæg!CH61","v":0},{"$f":"Produktionsanlæg!CI61","v":0},{"$f":"Produktionsanlæg!CJ61","v":0},{"$f":"Produktionsanlæg!CK61","v":0},{"$f":"Produktionsanlæg!CL61","v":0},{"$f":"Produktionsanlæg!CM61","v":0},{"$f":"Produktionsanlæg!CN61","v":0},{"$f":"Produktionsanlæg!CO61","v":0},{"$f":"Produktionsanlæg!CP61","v":0},{"$f":"+SUM(AA61:AV61)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D61>=AY$2,$AA61/($D61-2009),0)+IF($E61>=AY$2,$AB61/($E61-2009),0)+IF($F61>=AY$2,$AC61/($F61-2009),0)+IF($G61>=AY$2,$AD61/($G61-2009),0)+IF($H61>=AY$2,$AE61/($H61-2009),0)+IF($I61>=AY$2,$AF61/($I61-2009),0)+IF($J61>=AY$2,$AG61/($J61-2009),0)+IF($K61>=AY$2,$AH61/($K61-2009),0)+IF($L61>=AY$2,$AI61/($L61-2009),0)+IF($M61>=AY$2,$AJ61/($M61-2009),0)+IF($N61>=AY$2,$AK61/($N61-2009),0)+IF($O61>=AY$2,$AL61/($O61-2009),0)+IF($P61>=AY$2,$AM61/($P61-2009),0)+IF($Q61>=AY$2,$AN61/($Q61-2009),0)+IF($R61>=AY$2,$AO61/($R61-2009),0)+IF($S61>=AY$2,$AP61/($S61-2009),0)+IF($T61>=AY$2,$AQ61/($T61-2009),0)+IF($U61>=AY$2,$AR61/($U61-2009),0)+IF($V61>=AY$2,$AS61/($V61-2009),0)+IF($W61>=AY$2,$AT61/($W61-2009),0)+IF($X61>=AY$2,$AU61/($X61-2009),0)+IF($Y61>=AY$2,$AV61/($Y61-2009),0)","v":0},{"$f":"IF($D61>=AZ$2,$AA61/($D61-2009),0)+IF($E61>=AZ$2,$AB61/($E61-2009),0)+IF($F61>=AZ$2,$AC61/($F61-2009),0)+IF($G61>=AZ$2,$AD61/($G61-2009),0)+IF($H61>=AZ$2,$AE61/($H61-2009),0)+IF($I61>=AZ$2,$AF61/($I61-2009),0)+IF($J61>=AZ$2,$AG61/($J61-2009),0)+IF($K61>=AZ$2,$AH61/($K61-2009),0)+IF($L61>=AZ$2,$AI61/($L61-2009),0)+IF($M61>=AZ$2,$AJ61/($M61-2009),0)+IF($N61>=AZ$2,$AK61/($N61-2009),0)+IF($O61>=AZ$2,$AL61/($O61-2009),0)+IF($P61>=AZ$2,$AM61/($P61-2009),0)+IF($Q61>=AZ$2,$AN61/($Q61-2009),0)+IF($R61>=AZ$2,$AO61/($R61-2009),0)+IF($S61>=AZ$2,$AP61/($S61-2009),0)+IF($T61>=AZ$2,$AQ61/($T61-2009),0)+IF($U61>=AZ$2,$AR61/($U61-2009),0)+IF($V61>=AZ$2,$AS61/($V61-2009),0)+IF($W61>=AZ$2,$AT61/($W61-2009),0)+IF($X61>=AZ$2,$AU61/($X61-2009),0)+IF($Y61>=AZ$2,$AV61/($Y61-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D61>=DL$2,$AA61/($D61-2009),0)+IF($E61>=DL$2,$AB61/($E61-2009),0)+IF($F61>=DL$2,$AC61/($F61-2009),0)+IF($G61>=DL$2,$AD61/($G61-2009),0)+IF($H61>=DL$2,$AE61/($H61-2009),0)+IF($I61>=DL$2,$AF61/($I61-2009),0)+IF($J61>=DL$2,$AG61/($J61-2009),0)+IF($K61>=DL$2,$AH61/($K61-2009),0)+IF($L61>=DL$2,$AI61/($L61-2009),0)+IF($M61>=DL$2,$AJ61/($M61-2009),0)+IF($N61>=DL$2,$AK61/($N61-2009),0)+IF($O61>=DL$2,$AL61/($O61-2009),0)+IF($P61>=DL$2,$AM61/($P61-2009),0)+IF($Q61>=DL$2,$AN61/($Q61-2009),0)+IF($R61>=DL$2,$AO61/($R61-2009),0)+IF($S61>=DL$2,$AP61/($S61-2009),0)+IF($T61>=DL$2,$AQ61/($T61-2009),0)+IF($U61>=DL$2,$AR61/($U61-2009),0)+IF($V61>=DL$2,$AS61/($V61-2009),0)+IF($W61>=DL$2,$AT61/($W61-2009),0)+IF($X61>=DL$2,$AU61/($X61-2009),0)+IF($Y61>=DL$2,$AV61/($Y61-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C62","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU62","v":0},{"$f":"Produktionsanlæg!BV62","v":0},{"$f":"Produktionsanlæg!BW62","v":0},{"$f":"Produktionsanlæg!BX62","v":0},{"$f":"Produktionsanlæg!BY62","v":0},{"$f":"Produktionsanlæg!BZ62","v":0},{"$f":"Produktionsanlæg!CA62","v":0},{"$f":"Produktionsanlæg!CB62","v":0},{"$f":"Produktionsanlæg!CC62","v":0},{"$f":"Produktionsanlæg!CD62","v":0},{"$f":"Produktionsanlæg!CE62","v":0},{"$f":"Produktionsanlæg!CF62","v":0},{"$f":"Produktionsanlæg!CG62","v":0},{"$f":"Produktionsanlæg!CH62","v":0},{"$f":"Produktionsanlæg!CI62","v":0},{"$f":"Produktionsanlæg!CJ62","v":0},{"$f":"Produktionsanlæg!CK62","v":0},{"$f":"Produktionsanlæg!CL62","v":0},{"$f":"Produktionsanlæg!CM62","v":0},{"$f":"Produktionsanlæg!CN62","v":0},{"$f":"Produktionsanlæg!CO62","v":0},{"$f":"Produktionsanlæg!CP62","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D62>=AY$2,$AA62/($D62-2009),0)+IF($E62>=AY$2,$AB62/($E62-2009),0)+IF($F62>=AY$2,$AC62/($F62-2009),0)+IF($G62>=AY$2,$AD62/($G62-2009),0)+IF($H62>=AY$2,$AE62/($H62-2009),0)+IF($I62>=AY$2,$AF62/($I62-2009),0)+IF($J62>=AY$2,$AG62/($J62-2009),0)+IF($K62>=AY$2,$AH62/($K62-2009),0)+IF($L62>=AY$2,$AI62/($L62-2009),0)+IF($M62>=AY$2,$AJ62/($M62-2009),0)+IF($N62>=AY$2,$AK62/($N62-2009),0)+IF($O62>=AY$2,$AL62/($O62-2009),0)+IF($P62>=AY$2,$AM62/($P62-2009),0)+IF($Q62>=AY$2,$AN62/($Q62-2009),0)+IF($R62>=AY$2,$AO62/($R62-2009),0)+IF($S62>=AY$2,$AP62/($S62-2009),0)+IF($T62>=AY$2,$AQ62/($T62-2009),0)+IF($U62>=AY$2,$AR62/($U62-2009),0)+IF($V62>=AY$2,$AS62/($V62-2009),0)+IF($W62>=AY$2,$AT62/($W62-2009),0)+IF($X62>=AY$2,$AU62/($X62-2009),0)+IF($Y62>=AY$2,$AV62/($Y62-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"D$3+$C63+Produktionsanlæg!D64","v":1965},{"$f":"E$3+$C63+Produktionsanlæg!E64","v":1975},{"$f":"F$3+$C63+Produktionsanlæg!F64","v":1985},{"$f":"G$3+$C63+Produktionsanlæg!G64","v":1995},{"$f":"H$3+$C63+Produktionsanlæg!H64","v":2005},{"$f":"I$3+$C63+Produktionsanlæg!I64","v":2015},{"$f":"J$3+$C63+Produktionsanlæg!J64","v":2025},{"$f":"K$3+$C63+Produktionsanlæg!K64","v":2035},{"$f":"L$3+$C63+Produktionsanlæg!L64","v":2042},{"$f":"M$3+$C63+Produktionsanlæg!M64","v":2047},{"$f":"N$3+$C63+Produktionsanlæg!N64","v":2052},{"$f":"O$3+$C63+Produktionsanlæg!O64","v":2057},{"$f":"P$3+$C63+Produktionsanlæg!P64","v":2060},{"$f":"Q$3+$C63+Produktionsanlæg!Q64","v":2061},{"$f":"R$3+$C63+Produktionsanlæg!R64","v":2062},{"$f":"S$3+$C63+Produktionsanlæg!S64","v":2063},{"$f":"T$3+$C63+Produktionsanlæg!T64","v":2064},{"$f":"U$3+$C63+Produktionsanlæg!U64","v":2065},{"$f":"V$3+$C63+Produktionsanlæg!V64","v":2066},{"$f":"W$3+$C63+Produktionsanlæg!W64","v":2067},{"$f":"X$3+$C63+Produktionsanlæg!X64","v":2068},{"$f":"Y$3+$C63+Produktionsanlæg!Y64","v":2069},0,{"$f":"Produktionsanlæg!BU63","v":0},{"$f":"Produktionsanlæg!BV63","v":0},{"$f":"Produktionsanlæg!BW63","v":0},{"$f":"Produktionsanlæg!BX63","v":0},{"$f":"Produktionsanlæg!BY63","v":0},{"$f":"Produktionsanlæg!BZ63","v":0},{"$f":"Produktionsanlæg!CA63","v":0},{"$f":"Produktionsanlæg!CB63","v":0},{"$f":"Produktionsanlæg!CC63","v":0},{"$f":"Produktionsanlæg!CD63","v":0},{"$f":"Produktionsanlæg!CE63","v":0},{"$f":"Produktionsanlæg!CF63","v":0},{"$f":"Produktionsanlæg!CG63","v":0},{"$f":"Produktionsanlæg!CH63","v":0},{"$f":"Produktionsanlæg!CI63","v":0},{"$f":"Produktionsanlæg!CJ63","v":0},{"$f":"Produktionsanlæg!CK63","v":0},{"$f":"Produktionsanlæg!CL63","v":0},{"$f":"Produktionsanlæg!CM63","v":0},{"$f":"Produktionsanlæg!CN63","v":0},{"$f":"Produktionsanlæg!CO63","v":0},{"$f":"Produktionsanlæg!CP63","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D63>=AY$2,$AA63/($D63-2009),0)+IF($E63>=AY$2,$AB63/($E63-2009),0)+IF($F63>=AY$2,$AC63/($F63-2009),0)+IF($G63>=AY$2,$AD63/($G63-2009),0)+IF($H63>=AY$2,$AE63/($H63-2009),0)+IF($I63>=AY$2,$AF63/($I63-2009),0)+IF($J63>=AY$2,$AG63/($J63-2009),0)+IF($K63>=AY$2,$AH63/($K63-2009),0)+IF($L63>=AY$2,$AI63/($L63-2009),0)+IF($M63>=AY$2,$AJ63/($M63-2009),0)+IF($N63>=AY$2,$AK63/($N63-2009),0)+IF($O63>=AY$2,$AL63/($O63-2009),0)+IF($P63>=AY$2,$AM63/($P63-2009),0)+IF($Q63>=AY$2,$AN63/($Q63-2009),0)+IF($R63>=AY$2,$AO63/($R63-2009),0)+IF($S63>=AY$2,$AP63/($S63-2009),0)+IF($T63>=AY$2,$AQ63/($T63-2009),0)+IF($U63>=AY$2,$AR63/($U63-2009),0)+IF($V63>=AY$2,$AS63/($V63-2009),0)+IF($W63>=AY$2,$AT63/($W63-2009),0)+IF($X63>=AY$2,$AU63/($X63-2009),0)+IF($Y63>=AY$2,$AV63/($Y63-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"D$3+$C65","v":1925},{"$f":"E$3+$C65","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU65","v":0},{"$f":"Produktionsanlæg!BV65","v":0},{"$f":"Produktionsanlæg!BW65","v":0},{"$f":"Produktionsanlæg!BX65","v":0},{"$f":"Produktionsanlæg!BY65","v":0},{"$f":"Produktionsanlæg!BZ65","v":0},{"$f":"Produktionsanlæg!CA65","v":0},{"$f":"Produktionsanlæg!CB65","v":0},{"$f":"Produktionsanlæg!CC65","v":0},{"$f":"Produktionsanlæg!CD65","v":0},{"$f":"Produktionsanlæg!CE65","v":0},{"$f":"Produktionsanlæg!CF65","v":0},{"$f":"Produktionsanlæg!CG65","v":211579810.04839748},{"$f":"Produktionsanlæg!CH65","v":0},{"$f":"Produktionsanlæg!CI65","v":0},{"$f":"Produktionsanlæg!CJ65","v":0},{"$f":"Produktionsanlæg!CK65","v":0},{"$f":"Produktionsanlæg!CL65","v":0},{"$f":"Produktionsanlæg!CM65","v":0},{"$f":"Produktionsanlæg!CN65","v":0},{"$f":"Produktionsanlæg!CO65","v":0},{"$f":"Produktionsanlæg!CP65","v":0},211579810.04839748,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D65>=AY$2,$AA65/($D65-2009),0)+IF($E65>=AY$2,$AB65/($E65-2009),0)+IF($F65>=AY$2,$AC65/($F65-2009),0)+IF($G65>=AY$2,$AD65/($G65-2009),0)+IF($H65>=AY$2,$AE65/($H65-2009),0)+IF($I65>=AY$2,$AF65/($I65-2009),0)+IF($J65>=AY$2,$AG65/($J65-2009),0)+IF($K65>=AY$2,$AH65/($K65-2009),0)+IF($L65>=AY$2,$AI65/($L65-2009),0)+IF($M65>=AY$2,$AJ65/($M65-2009),0)+IF($N65>=AY$2,$AK65/($N65-2009),0)+IF($O65>=AY$2,$AL65/($O65-2009),0)+IF($P65>=AY$2,$AM65/($P65-2009),0)+IF($Q65>=AY$2,$AN65/($Q65-2009),0)+IF($R65>=AY$2,$AO65/($R65-2009),0)+IF($S65>=AY$2,$AP65/($S65-2009),0)+IF($T65>=AY$2,$AQ65/($T65-2009),0)+IF($U65>=AY$2,$AR65/($U65-2009),0)+IF($V65>=AY$2,$AS65/($V65-2009),0)+IF($W65>=AY$2,$AT65/($W65-2009),0)+IF($X65>=AY$2,$AU65/($X65-2009),0)+IF($Y65>=AY$2,$AV65/($Y65-2009),0)","v":19234528.186217953},{"$f":"IF($D65>=AZ$2,$AA65/($D65-2009),0)+IF($E65>=AZ$2,$AB65/($E65-2009),0)+IF($F65>=AZ$2,$AC65/($F65-2009),0)+IF($G65>=AZ$2,$AD65/($G65-2009),0)+IF($H65>=AZ$2,$AE65/($H65-2009),0)+IF($I65>=AZ$2,$AF65/($I65-2009),0)+IF($J65>=AZ$2,$AG65/($J65-2009),0)+IF($K65>=AZ$2,$AH65/($K65-2009),0)+IF($L65>=AZ$2,$AI65/($L65-2009),0)+IF($M65>=AZ$2,$AJ65/($M65-2009),0)+IF($N65>=AZ$2,$AK65/($N65-2009),0)+IF($O65>=AZ$2,$AL65/($O65-2009),0)+IF($P65>=AZ$2,$AM65/($P65-2009),0)+IF($Q65>=AZ$2,$AN65/($Q65-2009),0)+IF($R65>=AZ$2,$AO65/($R65-2009),0)+IF($S65>=AZ$2,$AP65/($S65-2009),0)+IF($T65>=AZ$2,$AQ65/($T65-2009),0)+IF($U65>=AZ$2,$AR65/($U65-2009),0)+IF($V65>=AZ$2,$AS65/($V65-2009),0)+IF($W65>=AZ$2,$AT65/($W65-2009),0)+IF($X65>=AZ$2,$AU65/($X65-2009),0)+IF($Y65>=AZ$2,$AV65/($Y65-2009),0)","v":19234528.186217953},19234528.186217953,19234528.186217953,19234528.186217953,19234528.186217953,19234528.186217953,19234528.186217953,19234528.186217953,19234528.186217953,19234528.186217953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D65>=DL$2,$AA65/($D65-2009),0)+IF($E65>=DL$2,$AB65/($E65-2009),0)+IF($F65>=DL$2,$AC65/($F65-2009),0)+IF($G65>=DL$2,$AD65/($G65-2009),0)+IF($H65>=DL$2,$AE65/($H65-2009),0)+IF($I65>=DL$2,$AF65/($I65-2009),0)+IF($J65>=DL$2,$AG65/($J65-2009),0)+IF($K65>=DL$2,$AH65/($K65-2009),0)+IF($L65>=DL$2,$AI65/($L65-2009),0)+IF($M65>=DL$2,$AJ65/($M65-2009),0)+IF($N65>=DL$2,$AK65/($N65-2009),0)+IF($O65>=DL$2,$AL65/($O65-2009),0)+IF($P65>=DL$2,$AM65/($P65-2009),0)+IF($Q65>=DL$2,$AN65/($Q65-2009),0)+IF($R65>=DL$2,$AO65/($R65-2009),0)+IF($S65>=DL$2,$AP65/($S65-2009),0)+IF($T65>=DL$2,$AQ65/($T65-2009),0)+IF($U65>=DL$2,$AR65/($U65-2009),0)+IF($V65>=DL$2,$AS65/($V65-2009),0)+IF($W65>=DL$2,$AT65/($W65-2009),0)+IF($X65>=DL$2,$AU65/($X65-2009),0)+IF($Y65>=DL$2,$AV65/($Y65-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"D$3+$C66","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU66","v":0},{"$f":"Produktionsanlæg!BV66","v":0},{"$f":"Produktionsanlæg!BW66","v":0},{"$f":"Produktionsanlæg!BX66","v":0},{"$f":"Produktionsanlæg!BY66","v":0},{"$f":"Produktionsanlæg!BZ66","v":0},{"$f":"Produktionsanlæg!CA66","v":0},{"$f":"Produktionsanlæg!CB66","v":0},{"$f":"Produktionsanlæg!CC66","v":0},{"$f":"Produktionsanlæg!CD66","v":0},{"$f":"Produktionsanlæg!CE66","v":0},{"$f":"Produktionsanlæg!CF66","v":0},{"$f":"Produktionsanlæg!CG66","v":4092452.8055782858},{"$f":"Produktionsanlæg!CH66","v":0},{"$f":"Produktionsanlæg!CI66","v":0},{"$f":"Produktionsanlæg!CJ66","v":0},{"$f":"Produktionsanlæg!CK66","v":0},{"$f":"Produktionsanlæg!CL66","v":0},{"$f":"Produktionsanlæg!CM66","v":0},{"$f":"Produktionsanlæg!CN66","v":0},{"$f":"Produktionsanlæg!CO66","v":0},{"$f":"Produktionsanlæg!CP66","v":0},4092452.8055782858,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D66>=AY$2,$AA66/($D66-2009),0)+IF($E66>=AY$2,$AB66/($E66-2009),0)+IF($F66>=AY$2,$AC66/($F66-2009),0)+IF($G66>=AY$2,$AD66/($G66-2009),0)+IF($H66>=AY$2,$AE66/($H66-2009),0)+IF($I66>=AY$2,$AF66/($I66-2009),0)+IF($J66>=AY$2,$AG66/($J66-2009),0)+IF($K66>=AY$2,$AH66/($K66-2009),0)+IF($L66>=AY$2,$AI66/($L66-2009),0)+IF($M66>=AY$2,$AJ66/($M66-2009),0)+IF($N66>=AY$2,$AK66/($N66-2009),0)+IF($O66>=AY$2,$AL66/($O66-2009),0)+IF($P66>=AY$2,$AM66/($P66-2009),0)+IF($Q66>=AY$2,$AN66/($Q66-2009),0)+IF($R66>=AY$2,$AO66/($R66-2009),0)+IF($S66>=AY$2,$AP66/($S66-2009),0)+IF($T66>=AY$2,$AQ66/($T66-2009),0)+IF($U66>=AY$2,$AR66/($U66-2009),0)+IF($V66>=AY$2,$AS66/($V66-2009),0)+IF($W66>=AY$2,$AT66/($W66-2009),0)+IF($X66>=AY$2,$AU66/($X66-2009),0)+IF($Y66>=AY$2,$AV66/($Y66-2009),0)","v":4092452.8055782858},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C67+Produktionsanlæg!D68","v":1965},{"$f":"E$3+$C67+Produktionsanlæg!E68","v":1975},{"$f":"F$3+$C67+Produktionsanlæg!F68","v":1985},{"$f":"G$3+$C67+Produktionsanlæg!G68","v":1995},{"$f":"H$3+$C67+Produktionsanlæg!H68","v":2005},{"$f":"I$3+$C67+Produktionsanlæg!I68","v":2015},{"$f":"J$3+$C67+Produktionsanlæg!J68","v":2025},{"$f":"K$3+$C67+Produktionsanlæg!K68","v":2035},{"$f":"L$3+$C67+Produktionsanlæg!L68","v":2042},{"$f":"M$3+$C67+Produktionsanlæg!M68","v":2047},{"$f":"N$3+$C67+Produktionsanlæg!N68","v":2052},{"$f":"O$3+$C67+Produktionsanlæg!O68","v":2057},{"$f":"P$3+$C67+Produktionsanlæg!P68","v":2060},{"$f":"Q$3+$C67+Produktionsanlæg!Q68","v":2061},{"$f":"R$3+$C67+Produktionsanlæg!R68","v":2062},{"$f":"S$3+$C67+Produktionsanlæg!S68","v":2063},{"$f":"T$3+$C67+Produktionsanlæg!T68","v":2064},{"$f":"U$3+$C67+Produktionsanlæg!U68","v":2065},{"$f":"V$3+$C67+Produktionsanlæg!V68","v":2066},{"$f":"W$3+$C67+Produktionsanlæg!W68","v":2067},{"$f":"X$3+$C67+Produktionsanlæg!X68","v":2068},{"$f":"Y$3+$C67+Produktionsanlæg!Y68","v":2069},0,{"$f":"Produktionsanlæg!BU67","v":0},{"$f":"Produktionsanlæg!BV67","v":0},{"$f":"Produktionsanlæg!BW67","v":0},{"$f":"Produktionsanlæg!BX67","v":0},{"$f":"Produktionsanlæg!BY67","v":0},{"$f":"Produktionsanlæg!BZ67","v":0},{"$f":"Produktionsanlæg!CA67","v":0},{"$f":"Produktionsanlæg!CB67","v":0},{"$f":"Produktionsanlæg!CC67","v":344502614.65640283},{"$f":"Produktionsanlæg!CD67","v":0},{"$f":"Produktionsanlæg!CE67","v":0},{"$f":"Produktionsanlæg!CF67","v":0},{"$f":"Produktionsanlæg!CG67","v":0},{"$f":"Produktionsanlæg!CH67","v":0},{"$f":"Produktionsanlæg!CI67","v":0},{"$f":"Produktionsanlæg!CJ67","v":0},{"$f":"Produktionsanlæg!CK67","v":0},{"$f":"Produktionsanlæg!CL67","v":0},{"$f":"Produktionsanlæg!CM67","v":0},{"$f":"Produktionsanlæg!CN67","v":0},{"$f":"Produktionsanlæg!CO67","v":0},{"$f":"Produktionsanlæg!CP67","v":0},344502614.65640283,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D67>=AY$2,$AA67/($D67-2009),0)+IF($E67>=AY$2,$AB67/($E67-2009),0)+IF($F67>=AY$2,$AC67/($F67-2009),0)+IF($G67>=AY$2,$AD67/($G67-2009),0)+IF($H67>=AY$2,$AE67/($H67-2009),0)+IF($I67>=AY$2,$AF67/($I67-2009),0)+IF($J67>=AY$2,$AG67/($J67-2009),0)+IF($K67>=AY$2,$AH67/($K67-2009),0)+IF($L67>=AY$2,$AI67/($L67-2009),0)+IF($M67>=AY$2,$AJ67/($M67-2009),0)+IF($N67>=AY$2,$AK67/($N67-2009),0)+IF($O67>=AY$2,$AL67/($O67-2009),0)+IF($P67>=AY$2,$AM67/($P67-2009),0)+IF($Q67>=AY$2,$AN67/($Q67-2009),0)+IF($R67>=AY$2,$AO67/($R67-2009),0)+IF($S67>=AY$2,$AP67/($S67-2009),0)+IF($T67>=AY$2,$AQ67/($T67-2009),0)+IF($U67>=AY$2,$AR67/($U67-2009),0)+IF($V67>=AY$2,$AS67/($V67-2009),0)+IF($W67>=AY$2,$AT67/($W67-2009),0)+IF($X67>=AY$2,$AU67/($X67-2009),0)+IF($Y67>=AY$2,$AV67/($Y67-2009),0)","v":10439473.171406146},10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,10439473.171406146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"D$3+$C69","v":1925},{"$f":"E$3+$C69","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,{"$f":"SUM(Z70)","v":0},{"$f":"Produktionsanlæg!BU69","v":0},{"$f":"Produktionsanlæg!BV69","v":0},{"$f":"Produktionsanlæg!BW69","v":0},{"$f":"Produktionsanlæg!BX69","v":0},{"$f":"Produktionsanlæg!BY69","v":0},{"$f":"Produktionsanlæg!BZ69","v":0},{"$f":"Produktionsanlæg!CA69","v":0},{"$f":"Produktionsanlæg!CB69","v":0},{"$f":"Produktionsanlæg!CC69","v":0},{"$f":"Produktionsanlæg!CD69","v":0},{"$f":"Produktionsanlæg!CE69","v":0},{"$f":"Produktionsanlæg!CF69","v":0},{"$f":"Produktionsanlæg!CG69","v":0},{"$f":"Produktionsanlæg!CH69","v":0},{"$f":"Produktionsanlæg!CI69","v":0},{"$f":"Produktionsanlæg!CJ69","v":0},{"$f":"Produktionsanlæg!CK69","v":0},{"$f":"Produktionsanlæg!CL69","v":0},{"$f":"Produktionsanlæg!CM69","v":0},{"$f":"Produktionsanlæg!CN69","v":0},{"$f":"Produktionsanlæg!CO69","v":0},{"$f":"Produktionsanlæg!CP69","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D69>=AY$2,$AA69/($D69-2009),0)+IF($E69>=AY$2,$AB69/($E69-2009),0)+IF($F69>=AY$2,$AC69/($F69-2009),0)+IF($G69>=AY$2,$AD69/($G69-2009),0)+IF($H69>=AY$2,$AE69/($H69-2009),0)+IF($I69>=AY$2,$AF69/($I69-2009),0)+IF($J69>=AY$2,$AG69/($J69-2009),0)+IF($K69>=AY$2,$AH69/($K69-2009),0)+IF($L69>=AY$2,$AI69/($L69-2009),0)+IF($M69>=AY$2,$AJ69/($M69-2009),0)+IF($N69>=AY$2,$AK69/($N69-2009),0)+IF($O69>=AY$2,$AL69/($O69-2009),0)+IF($P69>=AY$2,$AM69/($P69-2009),0)+IF($Q69>=AY$2,$AN69/($Q69-2009),0)+IF($R69>=AY$2,$AO69/($R69-2009),0)+IF($S69>=AY$2,$AP69/($S69-2009),0)+IF($T69>=AY$2,$AQ69/($T69-2009),0)+IF($U69>=AY$2,$AR69/($U69-2009),0)+IF($V69>=AY$2,$AS69/($V69-2009),0)+IF($W69>=AY$2,$AT69/($W69-2009),0)+IF($X69>=AY$2,$AU69/($X69-2009),0)+IF($Y69>=AY$2,$AV69/($Y69-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D69>=BO$2,$AA69/($D69-2009),0)+IF($E69>=BO$2,$AB69/($E69-2009),0)+IF($F69>=BO$2,$AC69/($F69-2009),0)+IF($G69>=BO$2,$AD69/($G69-2009),0)+IF($H69>=BO$2,$AE69/($H69-2009),0)+IF($I69>=BO$2,$AF69/($I69-2009),0)+IF($J69>=BO$2,$AG69/($J69-2009),0)+IF($K69>=BO$2,$AH69/($K69-2009),0)+IF($L69>=BO$2,$AI69/($L69-2009),0)+IF($M69>=BO$2,$AJ69/($M69-2009),0)+IF($N69>=BO$2,$AK69/($N69-2009),0)+IF($O69>=BO$2,$AL69/($O69-2009),0)+IF($P69>=BO$2,$AM69/($P69-2009),0)+IF($Q69>=BO$2,$AN69/($Q69-2009),0)+IF($R69>=BO$2,$AO69/($R69-2009),0)+IF($S69>=BO$2,$AP69/($S69-2009),0)+IF($T69>=BO$2,$AQ69/($T69-2009),0)+IF($U69>=BO$2,$AR69/($U69-2009),0)+IF($V69>=BO$2,$AS69/($V69-2009),0)+IF($W69>=BO$2,$AT69/($W69-2009),0)+IF($X69>=BO$2,$AU69/($X69-2009),0)+IF($Y69>=BO$2,$AV69/($Y69-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D69>=EA$2,$AA69/($D69-2009),0)+IF($E69>=EA$2,$AB69/($E69-2009),0)+IF($F69>=EA$2,$AC69/($F69-2009),0)+IF($G69>=EA$2,$AD69/($G69-2009),0)+IF($H69>=EA$2,$AE69/($H69-2009),0)+IF($I69>=EA$2,$AF69/($I69-2009),0)+IF($J69>=EA$2,$AG69/($J69-2009),0)+IF($K69>=EA$2,$AH69/($K69-2009),0)+IF($L69>=EA$2,$AI69/($L69-2009),0)+IF($M69>=EA$2,$AJ69/($M69-2009),0)+IF($N69>=EA$2,$AK69/($N69-2009),0)+IF($O69>=EA$2,$AL69/($O69-2009),0)+IF($P69>=EA$2,$AM69/($P69-2009),0)+IF($Q69>=EA$2,$AN69/($Q69-2009),0)+IF($R69>=EA$2,$AO69/($R69-2009),0)+IF($S69>=EA$2,$AP69/($S69-2009),0)+IF($T69>=EA$2,$AQ69/($T69-2009),0)+IF($U69>=EA$2,$AR69/($U69-2009),0)+IF($V69>=EA$2,$AS69/($V69-2009),0)+IF($W69>=EA$2,$AT69/($W69-2009),0)+IF($X69>=EA$2,$AU69/($X69-2009),0)+IF($Y69>=EA$2,$AV69/($Y69-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"D$3+$C70","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"SUM(Z71)","v":0},{"$f":"Produktionsanlæg!BU70","v":0},{"$f":"Produktionsanlæg!BV70","v":0},{"$f":"Produktionsanlæg!BW70","v":0},{"$f":"Produktionsanlæg!BX70","v":0},{"$f":"Produktionsanlæg!BY70","v":0},{"$f":"Produktionsanlæg!BZ70","v":0},{"$f":"Produktionsanlæg!CA70","v":0},{"$f":"Produktionsanlæg!CB70","v":0},{"$f":"Produktionsanlæg!CC70","v":0},{"$f":"Produktionsanlæg!CD70","v":0},{"$f":"Produktionsanlæg!CE70","v":0},{"$f":"Produktionsanlæg!CF70","v":0},{"$f":"Produktionsanlæg!CG70","v":0},{"$f":"Produktionsanlæg!CH70","v":0},{"$f":"Produktionsanlæg!CI70","v":0},{"$f":"Produktionsanlæg!CJ70","v":0},{"$f":"Produktionsanlæg!CK70","v":0},{"$f":"Produktionsanlæg!CL70","v":0},{"$f":"Produktionsanlæg!CM70","v":0},{"$f":"Produktionsanlæg!CN70","v":0},{"$f":"Produktionsanlæg!CO70","v":0},{"$f":"Produktionsanlæg!CP70","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D70>=AY$2,$AA70/($D70-2009),0)+IF($E70>=AY$2,$AB70/($E70-2009),0)+IF($F70>=AY$2,$AC70/($F70-2009),0)+IF($G70>=AY$2,$AD70/($G70-2009),0)+IF($H70>=AY$2,$AE70/($H70-2009),0)+IF($I70>=AY$2,$AF70/($I70-2009),0)+IF($J70>=AY$2,$AG70/($J70-2009),0)+IF($K70>=AY$2,$AH70/($K70-2009),0)+IF($L70>=AY$2,$AI70/($L70-2009),0)+IF($M70>=AY$2,$AJ70/($M70-2009),0)+IF($N70>=AY$2,$AK70/($N70-2009),0)+IF($O70>=AY$2,$AL70/($O70-2009),0)+IF($P70>=AY$2,$AM70/($P70-2009),0)+IF($Q70>=AY$2,$AN70/($Q70-2009),0)+IF($R70>=AY$2,$AO70/($R70-2009),0)+IF($S70>=AY$2,$AP70/($S70-2009),0)+IF($T70>=AY$2,$AQ70/($T70-2009),0)+IF($U70>=AY$2,$AR70/($U70-2009),0)+IF($V70>=AY$2,$AS70/($V70-2009),0)+IF($W70>=AY$2,$AT70/($W70-2009),0)+IF($X70>=AY$2,$AU70/($X70-2009),0)+IF($Y70>=AY$2,$AV70/($Y70-2009),0)","v":0},{"$f":"IF($D70>=AZ$2,$AA70/($D70-2009),0)+IF($E70>=AZ$2,$AB70/($E70-2009),0)+IF($F70>=AZ$2,$AC70/($F70-2009),0)+IF($G70>=AZ$2,$AD70/($G70-2009),0)+IF($H70>=AZ$2,$AE70/($H70-2009),0)+IF($I70>=AZ$2,$AF70/($I70-2009),0)+IF($J70>=AZ$2,$AG70/($J70-2009),0)+IF($K70>=AZ$2,$AH70/($K70-2009),0)+IF($L70>=AZ$2,$AI70/($L70-2009),0)+IF($M70>=AZ$2,$AJ70/($M70-2009),0)+IF($N70>=AZ$2,$AK70/($N70-2009),0)+IF($O70>=AZ$2,$AL70/($O70-2009),0)+IF($P70>=AZ$2,$AM70/($P70-2009),0)+IF($Q70>=AZ$2,$AN70/($Q70-2009),0)+IF($R70>=AZ$2,$AO70/($R70-2009),0)+IF($S70>=AZ$2,$AP70/($S70-2009),0)+IF($T70>=AZ$2,$AQ70/($T70-2009),0)+IF($U70>=AZ$2,$AR70/($U70-2009),0)+IF($V70>=AZ$2,$AS70/($V70-2009),0)+IF($W70>=AZ$2,$AT70/($W70-2009),0)+IF($X70>=AZ$2,$AU70/($X70-2009),0)+IF($Y70>=AZ$2,$AV70/($Y70-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z72)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW72,AW75,AW100,AW125)","v":71418080.549238399},null,{"$f":"SUM(AY72+AY75+AY100+AY125)","v":3237852.4267180245},{"$f":"SUM(AZ72+AZ75+AZ100+AZ125)","v":3237852.4267180245},3237852.4267180245,3237852.4267180245,3237852.4267180245,3237852.4267180245,3237852.4267180245,3237852.4267180245,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL72+DL75+DL100+DL125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z73)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW73)","v":0},null,{"$f":"SUM(AY73:AY74)","v":0},{"$f":"SUM(AZ73:AZ74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL73:DL74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C73+Produktionsanlæg!D74","v":1945},{"$f":"E$3+$C73+Produktionsanlæg!E74","v":1955},{"$f":"F$3+$C73+Produktionsanlæg!F74","v":1965},{"$f":"G$3+$C73+Produktionsanlæg!G74","v":1975},{"$f":"H$3+$C73+Produktionsanlæg!H74","v":1985},{"$f":"I$3+$C73+Produktionsanlæg!I74","v":1995},{"$f":"J$3+$C73+Produktionsanlæg!J74","v":2005},{"$f":"K$3+$C73+Produktionsanlæg!K74","v":2015},{"$f":"L$3+$C73+Produktionsanlæg!L74","v":2022},{"$f":"M$3+$C73+Produktionsanlæg!M74","v":2027},{"$f":"N$3+$C73+Produktionsanlæg!N74","v":2032},{"$f":"O$3+$C73+Produktionsanlæg!O74","v":2037},{"$f":"P$3+$C73+Produktionsanlæg!P74","v":2040},{"$f":"Q$3+$C73+Produktionsanlæg!Q74","v":2041},{"$f":"R$3+$C73+Produktionsanlæg!R74","v":2042},{"$f":"S$3+$C73+Produktionsanlæg!S74","v":2043},{"$f":"T$3+$C73+Produktionsanlæg!T74","v":2044},{"$f":"U$3+$C73+Produktionsanlæg!U74","v":2045},{"$f":"V$3+$C73+Produktionsanlæg!V74","v":2046},{"$f":"W$3+$C73+Produktionsanlæg!W74","v":2047},{"$f":"X$3+$C73+Produktionsanlæg!X74","v":2048},{"$f":"Y$3+$C73+Produktionsanlæg!Y74","v":2049},0,{"$f":"Produktionsanlæg!BU73","v":0},{"$f":"Produktionsanlæg!BV73","v":0},{"$f":"Produktionsanlæg!BW73","v":0},{"$f":"Produktionsanlæg!BX73","v":0},{"$f":"Produktionsanlæg!BY73","v":0},{"$f":"Produktionsanlæg!BZ73","v":0},{"$f":"Produktionsanlæg!CA73","v":0},{"$f":"Produktionsanlæg!CB73","v":0},{"$f":"Produktionsanlæg!CC73","v":0},{"$f":"Produktionsanlæg!CD73","v":0},{"$f":"Produktionsanlæg!CE73","v":0},{"$f":"Produktionsanlæg!CF73","v":0},{"$f":"Produktionsanlæg!CG73","v":0},{"$f":"Produktionsanlæg!CH73","v":0},{"$f":"Produktionsanlæg!CI73","v":0},{"$f":"Produktionsanlæg!CJ73","v":0},{"$f":"Produktionsanlæg!CK73","v":0},{"$f":"Produktionsanlæg!CL73","v":0},{"$f":"Produktionsanlæg!CM73","v":0},{"$f":"Produktionsanlæg!CN73","v":0},{"$f":"Produktionsanlæg!CO73","v":0},{"$f":"Produktionsanlæg!CP73","v":0},{"$f":"+SUM(AA73:AV73)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D73>=AY$2,$AA73/($D73-2009),0)+IF($E73>=AY$2,$AB73/($E73-2009),0)+IF($F73>=AY$2,$AC73/($F73-2009),0)+IF($G73>=AY$2,$AD73/($G73-2009),0)+IF($H73>=AY$2,$AE73/($H73-2009),0)+IF($I73>=AY$2,$AF73/($I73-2009),0)+IF($J73>=AY$2,$AG73/($J73-2009),0)+IF($K73>=AY$2,$AH73/($K73-2009),0)+IF($L73>=AY$2,$AI73/($L73-2009),0)+IF($M73>=AY$2,$AJ73/($M73-2009),0)+IF($N73>=AY$2,$AK73/($N73-2009),0)+IF($O73>=AY$2,$AL73/($O73-2009),0)+IF($P73>=AY$2,$AM73/($P73-2009),0)+IF($Q73>=AY$2,$AN73/($Q73-2009),0)+IF($R73>=AY$2,$AO73/($R73-2009),0)+IF($S73>=AY$2,$AP73/($S73-2009),0)+IF($T73>=AY$2,$AQ73/($T73-2009),0)+IF($U73>=AY$2,$AR73/($U73-2009),0)+IF($V73>=AY$2,$AS73/($V73-2009),0)+IF($W73>=AY$2,$AT73/($W73-2009),0)+IF($X73>=AY$2,$AU73/($X73-2009),0)+IF($Y73>=AY$2,$AV73/($Y73-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D73>=DK$2,$AA73/($D73-2009),0)+IF($E73>=DK$2,$AB73/($E73-2009),0)+IF($F73>=DK$2,$AC73/($F73-2009),0)+IF($G73>=DK$2,$AD73/($G73-2009),0)+IF($H73>=DK$2,$AE73/($H73-2009),0)+IF($I73>=DK$2,$AF73/($I73-2009),0)+IF($J73>=DK$2,$AG73/($J73-2009),0)+IF($K73>=DK$2,$AH73/($K73-2009),0)+IF($L73>=DK$2,$AI73/($L73-2009),0)+IF($M73>=DK$2,$AJ73/($M73-2009),0)+IF($N73>=DK$2,$AK73/($N73-2009),0)+IF($O73>=DK$2,$AL73/($O73-2009),0)+IF($P73>=DK$2,$AM73/($P73-2009),0)+IF($Q73>=DK$2,$AN73/($Q73-2009),0)+IF($R73>=DK$2,$AO73/($R73-2009),0)+IF($S73>=DK$2,$AP73/($S73-2009),0)+IF($T73>=DK$2,$AQ73/($T73-2009),0)+IF($U73>=DK$2,$AR73/($U73-2009),0)+IF($V73>=DK$2,$AS73/($V73-2009),0)+IF($W73>=DK$2,$AT73/($W73-2009),0)+IF($X73>=DK$2,$AU73/($X73-2009),0)+IF($Y73>=DK$2,$AV73/($Y73-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW76:AW99)","v":71418080.549238399},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY76:AY99)","v":3237852.4267180245},{"$f":"SUM(AZ76:AZ99)","v":3237852.4267180245},3237852.4267180245,3237852.4267180245,3237852.4267180245,3237852.4267180245,3237852.4267180245,3237852.4267180245,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL76:DL99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"D$3+$C76+Produktionsanlæg!D77","v":1965},{"$f":"E$3+$C76+Produktionsanlæg!E77","v":1975},{"$f":"F$3+$C76+Produktionsanlæg!F77","v":1985},{"$f":"G$3+$C76+Produktionsanlæg!G77","v":1995},{"$f":"H$3+$C76+Produktionsanlæg!H77","v":2005},{"$f":"I$3+$C76+Produktionsanlæg!I77","v":2015},{"$f":"J$3+$C76+Produktionsanlæg!J77","v":2025},{"$f":"K$3+$C76+Produktionsanlæg!K77","v":2035},{"$f":"L$3+$C76+Produktionsanlæg!L77","v":2042},{"$f":"M$3+$C76+Produktionsanlæg!M77","v":2047},{"$f":"N$3+$C76+Produktionsanlæg!N77","v":2052},{"$f":"O$3+$C76+Produktionsanlæg!O77","v":2057},{"$f":"P$3+$C76+Produktionsanlæg!P77","v":2060},{"$f":"Q$3+$C76+Produktionsanlæg!Q77","v":2061},{"$f":"R$3+$C76+Produktionsanlæg!R77","v":2062},{"$f":"S$3+$C76+Produktionsanlæg!S77","v":2063},{"$f":"T$3+$C76+Produktionsanlæg!T77","v":2064},{"$f":"U$3+$C76+Produktionsanlæg!U77","v":2065},{"$f":"V$3+$C76+Produktionsanlæg!V77","v":2066},{"$f":"W$3+$C76+Produktionsanlæg!W77","v":2067},{"$f":"X$3+$C76+Produktionsanlæg!X77","v":2068},{"$f":"Y$3+$C76+Produktionsanlæg!Y77","v":2069},0,{"$f":"Produktionsanlæg!BU76","v":0},{"$f":"Produktionsanlæg!BV76","v":0},{"$f":"Produktionsanlæg!BW76","v":0},{"$f":"Produktionsanlæg!BX76","v":0},{"$f":"Produktionsanlæg!BY76","v":0},{"$f":"Produktionsanlæg!BZ76","v":0},{"$f":"Produktionsanlæg!CA76","v":0},{"$f":"Produktionsanlæg!CB76","v":0},{"$f":"Produktionsanlæg!CC76","v":0},{"$f":"Produktionsanlæg!CD76","v":0},{"$f":"Produktionsanlæg!CE76","v":0},{"$f":"Produktionsanlæg!CF76","v":0},{"$f":"Produktionsanlæg!CG76","v":0},{"$f":"Produktionsanlæg!CH76","v":0},{"$f":"Produktionsanlæg!CI76","v":0},{"$f":"Produktionsanlæg!CJ76","v":0},{"$f":"Produktionsanlæg!CK76","v":0},{"$f":"Produktionsanlæg!CL76","v":0},{"$f":"Produktionsanlæg!CM76","v":0},{"$f":"Produktionsanlæg!CN76","v":0},{"$f":"Produktionsanlæg!CO76","v":0},{"$f":"Produktionsanlæg!CP76","v":0},{"$f":"+SUM(AA76:AV76)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D76>=AY$2,$AA76/($D76-2009),0)+IF($E76>=AY$2,$AB76/($E76-2009),0)+IF($F76>=AY$2,$AC76/($F76-2009),0)+IF($G76>=AY$2,$AD76/($G76-2009),0)+IF($H76>=AY$2,$AE76/($H76-2009),0)+IF($I76>=AY$2,$AF76/($I76-2009),0)+IF($J76>=AY$2,$AG76/($J76-2009),0)+IF($K76>=AY$2,$AH76/($K76-2009),0)+IF($L76>=AY$2,$AI76/($L76-2009),0)+IF($M76>=AY$2,$AJ76/($M76-2009),0)+IF($N76>=AY$2,$AK76/($N76-2009),0)+IF($O76>=AY$2,$AL76/($O76-2009),0)+IF($P76>=AY$2,$AM76/($P76-2009),0)+IF($Q76>=AY$2,$AN76/($Q76-2009),0)+IF($R76>=AY$2,$AO76/($R76-2009),0)+IF($S76>=AY$2,$AP76/($S76-2009),0)+IF($T76>=AY$2,$AQ76/($T76-2009),0)+IF($U76>=AY$2,$AR76/($U76-2009),0)+IF($V76>=AY$2,$AS76/($V76-2009),0)+IF($W76>=AY$2,$AT76/($W76-2009),0)+IF($X76>=AY$2,$AU76/($X76-2009),0)+IF($Y76>=AY$2,$AV76/($Y76-2009),0)","v":0},{"$f":"IF($D76>=AZ$2,$AA76/($D76-2009),0)+IF($E76>=AZ$2,$AB76/($E76-2009),0)+IF($F76>=AZ$2,$AC76/($F76-2009),0)+IF($G76>=AZ$2,$AD76/($G76-2009),0)+IF($H76>=AZ$2,$AE76/($H76-2009),0)+IF($I76>=AZ$2,$AF76/($I76-2009),0)+IF($J76>=AZ$2,$AG76/($J76-2009),0)+IF($K76>=AZ$2,$AH76/($K76-2009),0)+IF($L76>=AZ$2,$AI76/($L76-2009),0)+IF($M76>=AZ$2,$AJ76/($M76-2009),0)+IF($N76>=AZ$2,$AK76/($N76-2009),0)+IF($O76>=AZ$2,$AL76/($O76-2009),0)+IF($P76>=AZ$2,$AM76/($P76-2009),0)+IF($Q76>=AZ$2,$AN76/($Q76-2009),0)+IF($R76>=AZ$2,$AO76/($R76-2009),0)+IF($S76>=AZ$2,$AP76/($S76-2009),0)+IF($T76>=AZ$2,$AQ76/($T76-2009),0)+IF($U76>=AZ$2,$AR76/($U76-2009),0)+IF($V76>=AZ$2,$AS76/($V76-2009),0)+IF($W76>=AZ$2,$AT76/($W76-2009),0)+IF($X76>=AZ$2,$AU76/($X76-2009),0)+IF($Y76>=AZ$2,$AV76/($Y76-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D76>=DL$2,$AA76/($D76-2009),0)+IF($E76>=DL$2,$AB76/($E76-2009),0)+IF($F76>=DL$2,$AC76/($F76-2009),0)+IF($G76>=DL$2,$AD76/($G76-2009),0)+IF($H76>=DL$2,$AE76/($H76-2009),0)+IF($I76>=DL$2,$AF76/($I76-2009),0)+IF($J76>=DL$2,$AG76/($J76-2009),0)+IF($K76>=DL$2,$AH76/($K76-2009),0)+IF($L76>=DL$2,$AI76/($L76-2009),0)+IF($M76>=DL$2,$AJ76/($M76-2009),0)+IF($N76>=DL$2,$AK76/($N76-2009),0)+IF($O76>=DL$2,$AL76/($O76-2009),0)+IF($P76>=DL$2,$AM76/($P76-2009),0)+IF($Q76>=DL$2,$AN76/($Q76-2009),0)+IF($R76>=DL$2,$AO76/($R76-2009),0)+IF($S76>=DL$2,$AP76/($S76-2009),0)+IF($T76>=DL$2,$AQ76/($T76-2009),0)+IF($U76>=DL$2,$AR76/($U76-2009),0)+IF($V76>=DL$2,$AS76/($V76-2009),0)+IF($W76>=DL$2,$AT76/($W76-2009),0)+IF($X76>=DL$2,$AU76/($X76-2009),0)+IF($Y76>=DL$2,$AV76/($Y76-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"D$3+$C78","v":1925},{"$f":"E$3+$C78","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU78","v":0},{"$f":"Produktionsanlæg!BV78","v":0},{"$f":"Produktionsanlæg!BW78","v":0},{"$f":"Produktionsanlæg!BX78","v":0},{"$f":"Produktionsanlæg!BY78","v":0},{"$f":"Produktionsanlæg!BZ78","v":0},{"$f":"Produktionsanlæg!CA78","v":0},{"$f":"Produktionsanlæg!CB78","v":0},{"$f":"Produktionsanlæg!CC78","v":0},{"$f":"Produktionsanlæg!CD78","v":0},{"$f":"Produktionsanlæg!CE78","v":0},{"$f":"Produktionsanlæg!CF78","v":0},{"$f":"Produktionsanlæg!CG78","v":0},{"$f":"Produktionsanlæg!CH78","v":0},{"$f":"Produktionsanlæg!CI78","v":0},{"$f":"Produktionsanlæg!CJ78","v":0},{"$f":"Produktionsanlæg!CK78","v":0},{"$f":"Produktionsanlæg!CL78","v":0},{"$f":"Produktionsanlæg!CM78","v":0},{"$f":"Produktionsanlæg!CN78","v":0},{"$f":"Produktionsanlæg!CO78","v":0},{"$f":"Produktionsanlæg!CP78","v":0},{"$f":"+SUM(AA78:AV78)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D78>=AY$2,$AA78/($D78-2009),0)+IF($E78>=AY$2,$AB78/($E78-2009),0)+IF($F78>=AY$2,$AC78/($F78-2009),0)+IF($G78>=AY$2,$AD78/($G78-2009),0)+IF($H78>=AY$2,$AE78/($H78-2009),0)+IF($I78>=AY$2,$AF78/($I78-2009),0)+IF($J78>=AY$2,$AG78/($J78-2009),0)+IF($K78>=AY$2,$AH78/($K78-2009),0)+IF($L78>=AY$2,$AI78/($L78-2009),0)+IF($M78>=AY$2,$AJ78/($M78-2009),0)+IF($N78>=AY$2,$AK78/($N78-2009),0)+IF($O78>=AY$2,$AL78/($O78-2009),0)+IF($P78>=AY$2,$AM78/($P78-2009),0)+IF($Q78>=AY$2,$AN78/($Q78-2009),0)+IF($R78>=AY$2,$AO78/($R78-2009),0)+IF($S78>=AY$2,$AP78/($S78-2009),0)+IF($T78>=AY$2,$AQ78/($T78-2009),0)+IF($U78>=AY$2,$AR78/($U78-2009),0)+IF($V78>=AY$2,$AS78/($V78-2009),0)+IF($W78>=AY$2,$AT78/($W78-2009),0)+IF($X78>=AY$2,$AU78/($X78-2009),0)+IF($Y78>=AY$2,$AV78/($Y78-2009),0)","v":0},{"$f":"IF($D78>=AZ$2,$AA78/($D78-2009),0)+IF($E78>=AZ$2,$AB78/($E78-2009),0)+IF($F78>=AZ$2,$AC78/($F78-2009),0)+IF($G78>=AZ$2,$AD78/($G78-2009),0)+IF($H78>=AZ$2,$AE78/($H78-2009),0)+IF($I78>=AZ$2,$AF78/($I78-2009),0)+IF($J78>=AZ$2,$AG78/($J78-2009),0)+IF($K78>=AZ$2,$AH78/($K78-2009),0)+IF($L78>=AZ$2,$AI78/($L78-2009),0)+IF($M78>=AZ$2,$AJ78/($M78-2009),0)+IF($N78>=AZ$2,$AK78/($N78-2009),0)+IF($O78>=AZ$2,$AL78/($O78-2009),0)+IF($P78>=AZ$2,$AM78/($P78-2009),0)+IF($Q78>=AZ$2,$AN78/($Q78-2009),0)+IF($R78>=AZ$2,$AO78/($R78-2009),0)+IF($S78>=AZ$2,$AP78/($S78-2009),0)+IF($T78>=AZ$2,$AQ78/($T78-2009),0)+IF($U78>=AZ$2,$AR78/($U78-2009),0)+IF($V78>=AZ$2,$AS78/($V78-2009),0)+IF($W78>=AZ$2,$AT78/($W78-2009),0)+IF($X78>=AZ$2,$AU78/($X78-2009),0)+IF($Y78>=AZ$2,$AV78/($Y78-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D78>=DL$2,$AA78/($D78-2009),0)+IF($E78>=DL$2,$AB78/($E78-2009),0)+IF($F78>=DL$2,$AC78/($F78-2009),0)+IF($G78>=DL$2,$AD78/($G78-2009),0)+IF($H78>=DL$2,$AE78/($H78-2009),0)+IF($I78>=DL$2,$AF78/($I78-2009),0)+IF($J78>=DL$2,$AG78/($J78-2009),0)+IF($K78>=DL$2,$AH78/($K78-2009),0)+IF($L78>=DL$2,$AI78/($L78-2009),0)+IF($M78>=DL$2,$AJ78/($M78-2009),0)+IF($N78>=DL$2,$AK78/($N78-2009),0)+IF($O78>=DL$2,$AL78/($O78-2009),0)+IF($P78>=DL$2,$AM78/($P78-2009),0)+IF($Q78>=DL$2,$AN78/($Q78-2009),0)+IF($R78>=DL$2,$AO78/($R78-2009),0)+IF($S78>=DL$2,$AP78/($S78-2009),0)+IF($T78>=DL$2,$AQ78/($T78-2009),0)+IF($U78>=DL$2,$AR78/($U78-2009),0)+IF($V78>=DL$2,$AS78/($V78-2009),0)+IF($W78>=DL$2,$AT78/($W78-2009),0)+IF($X78>=DL$2,$AU78/($X78-2009),0)+IF($Y78>=DL$2,$AV78/($Y78-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"D$3+$C79","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU79","v":0},{"$f":"Produktionsanlæg!BV79","v":0},{"$f":"Produktionsanlæg!BW79","v":0},{"$f":"Produktionsanlæg!BX79","v":0},{"$f":"Produktionsanlæg!BY79","v":0},{"$f":"Produktionsanlæg!BZ79","v":0},{"$f":"Produktionsanlæg!CA79","v":0},{"$f":"Produktionsanlæg!CB79","v":0},{"$f":"Produktionsanlæg!CC79","v":0},{"$f":"Produktionsanlæg!CD79","v":0},{"$f":"Produktionsanlæg!CE79","v":0},{"$f":"Produktionsanlæg!CF79","v":0},{"$f":"Produktionsanlæg!CG79","v":0},{"$f":"Produktionsanlæg!CH79","v":0},{"$f":"Produktionsanlæg!CI79","v":0},{"$f":"Produktionsanlæg!CJ79","v":0},{"$f":"Produktionsanlæg!CK79","v":0},{"$f":"Produktionsanlæg!CL79","v":0},{"$f":"Produktionsanlæg!CM79","v":0},{"$f":"Produktionsanlæg!CN79","v":0},{"$f":"Produktionsanlæg!CO79","v":0},{"$f":"Produktionsanlæg!CP79","v":0},{"$f":"+SUM(AA79:AV79)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D79>=AY$2,$AA79/($D79-2009),0)+IF($E79>=AY$2,$AB79/($E79-2009),0)+IF($F79>=AY$2,$AC79/($F79-2009),0)+IF($G79>=AY$2,$AD79/($G79-2009),0)+IF($H79>=AY$2,$AE79/($H79-2009),0)+IF($I79>=AY$2,$AF79/($I79-2009),0)+IF($J79>=AY$2,$AG79/($J79-2009),0)+IF($K79>=AY$2,$AH79/($K79-2009),0)+IF($L79>=AY$2,$AI79/($L79-2009),0)+IF($M79>=AY$2,$AJ79/($M79-2009),0)+IF($N79>=AY$2,$AK79/($N79-2009),0)+IF($O79>=AY$2,$AL79/($O79-2009),0)+IF($P79>=AY$2,$AM79/($P79-2009),0)+IF($Q79>=AY$2,$AN79/($Q79-2009),0)+IF($R79>=AY$2,$AO79/($R79-2009),0)+IF($S79>=AY$2,$AP79/($S79-2009),0)+IF($T79>=AY$2,$AQ79/($T79-2009),0)+IF($U79>=AY$2,$AR79/($U79-2009),0)+IF($V79>=AY$2,$AS79/($V79-2009),0)+IF($W79>=AY$2,$AT79/($W79-2009),0)+IF($X79>=AY$2,$AU79/($X79-2009),0)+IF($Y79>=AY$2,$AV79/($Y79-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"D$3+$C80+Produktionsanlæg!D81","v":1965},{"$f":"E$3+$C80+Produktionsanlæg!E81","v":1975},{"$f":"F$3+$C80+Produktionsanlæg!F81","v":1985},{"$f":"G$3+$C80+Produktionsanlæg!G81","v":1995},{"$f":"H$3+$C80+Produktionsanlæg!H81","v":2005},{"$f":"I$3+$C80+Produktionsanlæg!I81","v":2015},{"$f":"J$3+$C80+Produktionsanlæg!J81","v":2025},{"$f":"K$3+$C80+Produktionsanlæg!K81","v":2035},{"$f":"L$3+$C80+Produktionsanlæg!L81","v":2042},{"$f":"M$3+$C80+Produktionsanlæg!M81","v":2047},{"$f":"N$3+$C80+Produktionsanlæg!N81","v":2052},{"$f":"O$3+$C80+Produktionsanlæg!O81","v":2057},{"$f":"P$3+$C80+Produktionsanlæg!P81","v":2060},{"$f":"Q$3+$C80+Produktionsanlæg!Q81","v":2061},{"$f":"R$3+$C80+Produktionsanlæg!R81","v":2062},{"$f":"S$3+$C80+Produktionsanlæg!S81","v":2063},{"$f":"T$3+$C80+Produktionsanlæg!T81","v":2064},{"$f":"U$3+$C80+Produktionsanlæg!U81","v":2065},{"$f":"V$3+$C80+Produktionsanlæg!V81","v":2066},{"$f":"W$3+$C80+Produktionsanlæg!W81","v":2067},{"$f":"X$3+$C80+Produktionsanlæg!X81","v":2068},{"$f":"Y$3+$C80+Produktionsanlæg!Y81","v":2069},0,{"$f":"Produktionsanlæg!BU80","v":0},{"$f":"Produktionsanlæg!BV80","v":0},{"$f":"Produktionsanlæg!BW80","v":0},{"$f":"Produktionsanlæg!BX80","v":0},{"$f":"Produktionsanlæg!BY80","v":0},{"$f":"Produktionsanlæg!BZ80","v":0},{"$f":"Produktionsanlæg!CA80","v":0},{"$f":"Produktionsanlæg!CB80","v":0},{"$f":"Produktionsanlæg!CC80","v":0},{"$f":"Produktionsanlæg!CD80","v":0},{"$f":"Produktionsanlæg!CE80","v":0},{"$f":"Produktionsanlæg!CF80","v":0},{"$f":"Produktionsanlæg!CG80","v":0},{"$f":"Produktionsanlæg!CH80","v":0},{"$f":"Produktionsanlæg!CI80","v":0},{"$f":"Produktionsanlæg!CJ80","v":0},{"$f":"Produktionsanlæg!CK80","v":0},{"$f":"Produktionsanlæg!CL80","v":0},{"$f":"Produktionsanlæg!CM80","v":0},{"$f":"Produktionsanlæg!CN80","v":0},{"$f":"Produktionsanlæg!CO80","v":0},{"$f":"Produktionsanlæg!CP80","v":0},{"$f":"+SUM(AA80:AV80)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D80>=AY$2,$AA80/($D80-2009),0)+IF($E80>=AY$2,$AB80/($E80-2009),0)+IF($F80>=AY$2,$AC80/($F80-2009),0)+IF($G80>=AY$2,$AD80/($G80-2009),0)+IF($H80>=AY$2,$AE80/($H80-2009),0)+IF($I80>=AY$2,$AF80/($I80-2009),0)+IF($J80>=AY$2,$AG80/($J80-2009),0)+IF($K80>=AY$2,$AH80/($K80-2009),0)+IF($L80>=AY$2,$AI80/($L80-2009),0)+IF($M80>=AY$2,$AJ80/($M80-2009),0)+IF($N80>=AY$2,$AK80/($N80-2009),0)+IF($O80>=AY$2,$AL80/($O80-2009),0)+IF($P80>=AY$2,$AM80/($P80-2009),0)+IF($Q80>=AY$2,$AN80/($Q80-2009),0)+IF($R80>=AY$2,$AO80/($R80-2009),0)+IF($S80>=AY$2,$AP80/($S80-2009),0)+IF($T80>=AY$2,$AQ80/($T80-2009),0)+IF($U80>=AY$2,$AR80/($U80-2009),0)+IF($V80>=AY$2,$AS80/($V80-2009),0)+IF($W80>=AY$2,$AT80/($W80-2009),0)+IF($X80>=AY$2,$AU80/($X80-2009),0)+IF($Y80>=AY$2,$AV80/($Y80-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"D$3+$C82","v":1925},{"$f":"E$3+$C82","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU82","v":0},{"$f":"Produktionsanlæg!BV82","v":0},{"$f":"Produktionsanlæg!BW82","v":0},{"$f":"Produktionsanlæg!BX82","v":0},{"$f":"Produktionsanlæg!BY82","v":0},{"$f":"Produktionsanlæg!BZ82","v":0},{"$f":"Produktionsanlæg!CA82","v":0},{"$f":"Produktionsanlæg!CB82","v":0},{"$f":"Produktionsanlæg!CC82","v":0},{"$f":"Produktionsanlæg!CD82","v":0},{"$f":"Produktionsanlæg!CE82","v":0},{"$f":"Produktionsanlæg!CF82","v":0},{"$f":"Produktionsanlæg!CG82","v":0},{"$f":"Produktionsanlæg!CH82","v":0},{"$f":"Produktionsanlæg!CI82","v":0},{"$f":"Produktionsanlæg!CJ82","v":0},{"$f":"Produktionsanlæg!CK82","v":0},{"$f":"Produktionsanlæg!CL82","v":0},{"$f":"Produktionsanlæg!CM82","v":0},{"$f":"Produktionsanlæg!CN82","v":0},{"$f":"Produktionsanlæg!CO82","v":0},{"$f":"Produktionsanlæg!CP82","v":0},{"$f":"+SUM(AA82:AV82)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D82>=AY$2,$AA82/($D82-2009),0)+IF($E82>=AY$2,$AB82/($E82-2009),0)+IF($F82>=AY$2,$AC82/($F82-2009),0)+IF($G82>=AY$2,$AD82/($G82-2009),0)+IF($H82>=AY$2,$AE82/($H82-2009),0)+IF($I82>=AY$2,$AF82/($I82-2009),0)+IF($J82>=AY$2,$AG82/($J82-2009),0)+IF($K82>=AY$2,$AH82/($K82-2009),0)+IF($L82>=AY$2,$AI82/($L82-2009),0)+IF($M82>=AY$2,$AJ82/($M82-2009),0)+IF($N82>=AY$2,$AK82/($N82-2009),0)+IF($O82>=AY$2,$AL82/($O82-2009),0)+IF($P82>=AY$2,$AM82/($P82-2009),0)+IF($Q82>=AY$2,$AN82/($Q82-2009),0)+IF($R82>=AY$2,$AO82/($R82-2009),0)+IF($S82>=AY$2,$AP82/($S82-2009),0)+IF($T82>=AY$2,$AQ82/($T82-2009),0)+IF($U82>=AY$2,$AR82/($U82-2009),0)+IF($V82>=AY$2,$AS82/($V82-2009),0)+IF($W82>=AY$2,$AT82/($W82-2009),0)+IF($X82>=AY$2,$AU82/($X82-2009),0)+IF($Y82>=AY$2,$AV82/($Y82-2009),0)","v":0},{"$f":"IF($D82>=AZ$2,$AA82/($D82-2009),0)+IF($E82>=AZ$2,$AB82/($E82-2009),0)+IF($F82>=AZ$2,$AC82/($F82-2009),0)+IF($G82>=AZ$2,$AD82/($G82-2009),0)+IF($H82>=AZ$2,$AE82/($H82-2009),0)+IF($I82>=AZ$2,$AF82/($I82-2009),0)+IF($J82>=AZ$2,$AG82/($J82-2009),0)+IF($K82>=AZ$2,$AH82/($K82-2009),0)+IF($L82>=AZ$2,$AI82/($L82-2009),0)+IF($M82>=AZ$2,$AJ82/($M82-2009),0)+IF($N82>=AZ$2,$AK82/($N82-2009),0)+IF($O82>=AZ$2,$AL82/($O82-2009),0)+IF($P82>=AZ$2,$AM82/($P82-2009),0)+IF($Q82>=AZ$2,$AN82/($Q82-2009),0)+IF($R82>=AZ$2,$AO82/($R82-2009),0)+IF($S82>=AZ$2,$AP82/($S82-2009),0)+IF($T82>=AZ$2,$AQ82/($T82-2009),0)+IF($U82>=AZ$2,$AR82/($U82-2009),0)+IF($V82>=AZ$2,$AS82/($V82-2009),0)+IF($W82>=AZ$2,$AT82/($W82-2009),0)+IF($X82>=AZ$2,$AU82/($X82-2009),0)+IF($Y82>=AZ$2,$AV82/($Y82-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D82>=DL$2,$AA82/($D82-2009),0)+IF($E82>=DL$2,$AB82/($E82-2009),0)+IF($F82>=DL$2,$AC82/($F82-2009),0)+IF($G82>=DL$2,$AD82/($G82-2009),0)+IF($H82>=DL$2,$AE82/($H82-2009),0)+IF($I82>=DL$2,$AF82/($I82-2009),0)+IF($J82>=DL$2,$AG82/($J82-2009),0)+IF($K82>=DL$2,$AH82/($K82-2009),0)+IF($L82>=DL$2,$AI82/($L82-2009),0)+IF($M82>=DL$2,$AJ82/($M82-2009),0)+IF($N82>=DL$2,$AK82/($N82-2009),0)+IF($O82>=DL$2,$AL82/($O82-2009),0)+IF($P82>=DL$2,$AM82/($P82-2009),0)+IF($Q82>=DL$2,$AN82/($Q82-2009),0)+IF($R82>=DL$2,$AO82/($R82-2009),0)+IF($S82>=DL$2,$AP82/($S82-2009),0)+IF($T82>=DL$2,$AQ82/($T82-2009),0)+IF($U82>=DL$2,$AR82/($U82-2009),0)+IF($V82>=DL$2,$AS82/($V82-2009),0)+IF($W82>=DL$2,$AT82/($W82-2009),0)+IF($X82>=DL$2,$AU82/($X82-2009),0)+IF($Y82>=DL$2,$AV82/($Y82-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"D$3+$C83","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU83","v":0},{"$f":"Produktionsanlæg!BV83","v":0},{"$f":"Produktionsanlæg!BW83","v":0},{"$f":"Produktionsanlæg!BX83","v":0},{"$f":"Produktionsanlæg!BY83","v":0},{"$f":"Produktionsanlæg!BZ83","v":0},{"$f":"Produktionsanlæg!CA83","v":0},{"$f":"Produktionsanlæg!CB83","v":0},{"$f":"Produktionsanlæg!CC83","v":0},{"$f":"Produktionsanlæg!CD83","v":0},{"$f":"Produktionsanlæg!CE83","v":0},{"$f":"Produktionsanlæg!CF83","v":0},{"$f":"Produktionsanlæg!CG83","v":0},{"$f":"Produktionsanlæg!CH83","v":0},{"$f":"Produktionsanlæg!CI83","v":0},{"$f":"Produktionsanlæg!CJ83","v":0},{"$f":"Produktionsanlæg!CK83","v":0},{"$f":"Produktionsanlæg!CL83","v":0},{"$f":"Produktionsanlæg!CM83","v":0},{"$f":"Produktionsanlæg!CN83","v":0},{"$f":"Produktionsanlæg!CO83","v":0},{"$f":"Produktionsanlæg!CP83","v":0},{"$f":"+SUM(AA83:AV83)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D83>=AY$2,$AA83/($D83-2009),0)+IF($E83>=AY$2,$AB83/($E83-2009),0)+IF($F83>=AY$2,$AC83/($F83-2009),0)+IF($G83>=AY$2,$AD83/($G83-2009),0)+IF($H83>=AY$2,$AE83/($H83-2009),0)+IF($I83>=AY$2,$AF83/($I83-2009),0)+IF($J83>=AY$2,$AG83/($J83-2009),0)+IF($K83>=AY$2,$AH83/($K83-2009),0)+IF($L83>=AY$2,$AI83/($L83-2009),0)+IF($M83>=AY$2,$AJ83/($M83-2009),0)+IF($N83>=AY$2,$AK83/($N83-2009),0)+IF($O83>=AY$2,$AL83/($O83-2009),0)+IF($P83>=AY$2,$AM83/($P83-2009),0)+IF($Q83>=AY$2,$AN83/($Q83-2009),0)+IF($R83>=AY$2,$AO83/($R83-2009),0)+IF($S83>=AY$2,$AP83/($S83-2009),0)+IF($T83>=AY$2,$AQ83/($T83-2009),0)+IF($U83>=AY$2,$AR83/($U83-2009),0)+IF($V83>=AY$2,$AS83/($V83-2009),0)+IF($W83>=AY$2,$AT83/($W83-2009),0)+IF($X83>=AY$2,$AU83/($X83-2009),0)+IF($Y83>=AY$2,$AV83/($Y83-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"D$3+$C84+Produktionsanlæg!D85","v":1965},{"$f":"E$3+$C84+Produktionsanlæg!E85","v":1975},{"$f":"F$3+$C84+Produktionsanlæg!F85","v":1985},{"$f":"G$3+$C84+Produktionsanlæg!G85","v":1995},{"$f":"H$3+$C84+Produktionsanlæg!H85","v":2005},{"$f":"I$3+$C84+Produktionsanlæg!I85","v":2015},{"$f":"J$3+$C84+Produktionsanlæg!J85","v":2025},{"$f":"K$3+$C84+Produktionsanlæg!K85","v":2035},{"$f":"L$3+$C84+Produktionsanlæg!L85","v":2042},{"$f":"M$3+$C84+Produktionsanlæg!M85","v":2047},{"$f":"N$3+$C84+Produktionsanlæg!N85","v":2052},{"$f":"O$3+$C84+Produktionsanlæg!O85","v":2057},{"$f":"P$3+$C84+Produktionsanlæg!P85","v":2060},{"$f":"Q$3+$C84+Produktionsanlæg!Q85","v":2061},{"$f":"R$3+$C84+Produktionsanlæg!R85","v":2062},{"$f":"S$3+$C84+Produktionsanlæg!S85","v":2063},{"$f":"T$3+$C84+Produktionsanlæg!T85","v":2064},{"$f":"U$3+$C84+Produktionsanlæg!U85","v":2065},{"$f":"V$3+$C84+Produktionsanlæg!V85","v":2066},{"$f":"W$3+$C84+Produktionsanlæg!W85","v":2067},{"$f":"X$3+$C84+Produktionsanlæg!X85","v":2068},{"$f":"Y$3+$C84+Produktionsanlæg!Y85","v":2069},0,{"$f":"Produktionsanlæg!BU84","v":0},{"$f":"Produktionsanlæg!BV84","v":0},{"$f":"Produktionsanlæg!BW84","v":0},{"$f":"Produktionsanlæg!BX84","v":0},{"$f":"Produktionsanlæg!BY84","v":0},{"$f":"Produktionsanlæg!BZ84","v":0},{"$f":"Produktionsanlæg!CA84","v":0},{"$f":"Produktionsanlæg!CB84","v":0},{"$f":"Produktionsanlæg!CC84","v":0},{"$f":"Produktionsanlæg!CD84","v":0},{"$f":"Produktionsanlæg!CE84","v":0},{"$f":"Produktionsanlæg!CF84","v":0},{"$f":"Produktionsanlæg!CG84","v":0},{"$f":"Produktionsanlæg!CH84","v":0},{"$f":"Produktionsanlæg!CI84","v":0},{"$f":"Produktionsanlæg!CJ84","v":0},{"$f":"Produktionsanlæg!CK84","v":0},{"$f":"Produktionsanlæg!CL84","v":0},{"$f":"Produktionsanlæg!CM84","v":0},{"$f":"Produktionsanlæg!CN84","v":0},{"$f":"Produktionsanlæg!CO84","v":0},{"$f":"Produktionsanlæg!CP84","v":0},{"$f":"+SUM(AA84:AV84)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D84>=AY$2,$AA84/($D84-2009),0)+IF($E84>=AY$2,$AB84/($E84-2009),0)+IF($F84>=AY$2,$AC84/($F84-2009),0)+IF($G84>=AY$2,$AD84/($G84-2009),0)+IF($H84>=AY$2,$AE84/($H84-2009),0)+IF($I84>=AY$2,$AF84/($I84-2009),0)+IF($J84>=AY$2,$AG84/($J84-2009),0)+IF($K84>=AY$2,$AH84/($K84-2009),0)+IF($L84>=AY$2,$AI84/($L84-2009),0)+IF($M84>=AY$2,$AJ84/($M84-2009),0)+IF($N84>=AY$2,$AK84/($N84-2009),0)+IF($O84>=AY$2,$AL84/($O84-2009),0)+IF($P84>=AY$2,$AM84/($P84-2009),0)+IF($Q84>=AY$2,$AN84/($Q84-2009),0)+IF($R84>=AY$2,$AO84/($R84-2009),0)+IF($S84>=AY$2,$AP84/($S84-2009),0)+IF($T84>=AY$2,$AQ84/($T84-2009),0)+IF($U84>=AY$2,$AR84/($U84-2009),0)+IF($V84>=AY$2,$AS84/($V84-2009),0)+IF($W84>=AY$2,$AT84/($W84-2009),0)+IF($X84>=AY$2,$AU84/($X84-2009),0)+IF($Y84>=AY$2,$AV84/($Y84-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C86","v":1925},{"$f":"E$3+$C86","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU86","v":0},{"$f":"Produktionsanlæg!BV86","v":0},{"$f":"Produktionsanlæg!BW86","v":0},{"$f":"Produktionsanlæg!BX86","v":0},{"$f":"Produktionsanlæg!BY86","v":0},{"$f":"Produktionsanlæg!BZ86","v":0},{"$f":"Produktionsanlæg!CA86","v":0},{"$f":"Produktionsanlæg!CB86","v":0},{"$f":"Produktionsanlæg!CC86","v":0},{"$f":"Produktionsanlæg!CD86","v":0},{"$f":"Produktionsanlæg!CE86","v":0},{"$f":"Produktionsanlæg!CF86","v":0},{"$f":"Produktionsanlæg!CG86","v":0},{"$f":"Produktionsanlæg!CH86","v":0},{"$f":"Produktionsanlæg!CI86","v":0},{"$f":"Produktionsanlæg!CJ86","v":0},{"$f":"Produktionsanlæg!CK86","v":0},{"$f":"Produktionsanlæg!CL86","v":0},{"$f":"Produktionsanlæg!CM86","v":0},{"$f":"Produktionsanlæg!CN86","v":0},{"$f":"Produktionsanlæg!CO86","v":0},{"$f":"Produktionsanlæg!CP86","v":0},{"$f":"+SUM(AA86:AV86)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D86>=AY$2,$AA86/($D86-2009),0)+IF($E86>=AY$2,$AB86/($E86-2009),0)+IF($F86>=AY$2,$AC86/($F86-2009),0)+IF($G86>=AY$2,$AD86/($G86-2009),0)+IF($H86>=AY$2,$AE86/($H86-2009),0)+IF($I86>=AY$2,$AF86/($I86-2009),0)+IF($J86>=AY$2,$AG86/($J86-2009),0)+IF($K86>=AY$2,$AH86/($K86-2009),0)+IF($L86>=AY$2,$AI86/($L86-2009),0)+IF($M86>=AY$2,$AJ86/($M86-2009),0)+IF($N86>=AY$2,$AK86/($N86-2009),0)+IF($O86>=AY$2,$AL86/($O86-2009),0)+IF($P86>=AY$2,$AM86/($P86-2009),0)+IF($Q86>=AY$2,$AN86/($Q86-2009),0)+IF($R86>=AY$2,$AO86/($R86-2009),0)+IF($S86>=AY$2,$AP86/($S86-2009),0)+IF($T86>=AY$2,$AQ86/($T86-2009),0)+IF($U86>=AY$2,$AR86/($U86-2009),0)+IF($V86>=AY$2,$AS86/($V86-2009),0)+IF($W86>=AY$2,$AT86/($W86-2009),0)+IF($X86>=AY$2,$AU86/($X86-2009),0)+IF($Y86>=AY$2,$AV86/($Y86-2009),0)","v":0},{"$f":"IF($D86>=AZ$2,$AA86/($D86-2009),0)+IF($E86>=AZ$2,$AB86/($E86-2009),0)+IF($F86>=AZ$2,$AC86/($F86-2009),0)+IF($G86>=AZ$2,$AD86/($G86-2009),0)+IF($H86>=AZ$2,$AE86/($H86-2009),0)+IF($I86>=AZ$2,$AF86/($I86-2009),0)+IF($J86>=AZ$2,$AG86/($J86-2009),0)+IF($K86>=AZ$2,$AH86/($K86-2009),0)+IF($L86>=AZ$2,$AI86/($L86-2009),0)+IF($M86>=AZ$2,$AJ86/($M86-2009),0)+IF($N86>=AZ$2,$AK86/($N86-2009),0)+IF($O86>=AZ$2,$AL86/($O86-2009),0)+IF($P86>=AZ$2,$AM86/($P86-2009),0)+IF($Q86>=AZ$2,$AN86/($Q86-2009),0)+IF($R86>=AZ$2,$AO86/($R86-2009),0)+IF($S86>=AZ$2,$AP86/($S86-2009),0)+IF($T86>=AZ$2,$AQ86/($T86-2009),0)+IF($U86>=AZ$2,$AR86/($U86-2009),0)+IF($V86>=AZ$2,$AS86/($V86-2009),0)+IF($W86>=AZ$2,$AT86/($W86-2009),0)+IF($X86>=AZ$2,$AU86/($X86-2009),0)+IF($Y86>=AZ$2,$AV86/($Y86-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D86>=DL$2,$AA86/($D86-2009),0)+IF($E86>=DL$2,$AB86/($E86-2009),0)+IF($F86>=DL$2,$AC86/($F86-2009),0)+IF($G86>=DL$2,$AD86/($G86-2009),0)+IF($H86>=DL$2,$AE86/($H86-2009),0)+IF($I86>=DL$2,$AF86/($I86-2009),0)+IF($J86>=DL$2,$AG86/($J86-2009),0)+IF($K86>=DL$2,$AH86/($K86-2009),0)+IF($L86>=DL$2,$AI86/($L86-2009),0)+IF($M86>=DL$2,$AJ86/($M86-2009),0)+IF($N86>=DL$2,$AK86/($N86-2009),0)+IF($O86>=DL$2,$AL86/($O86-2009),0)+IF($P86>=DL$2,$AM86/($P86-2009),0)+IF($Q86>=DL$2,$AN86/($Q86-2009),0)+IF($R86>=DL$2,$AO86/($R86-2009),0)+IF($S86>=DL$2,$AP86/($S86-2009),0)+IF($T86>=DL$2,$AQ86/($T86-2009),0)+IF($U86>=DL$2,$AR86/($U86-2009),0)+IF($V86>=DL$2,$AS86/($V86-2009),0)+IF($W86>=DL$2,$AT86/($W86-2009),0)+IF($X86>=DL$2,$AU86/($X86-2009),0)+IF($Y86>=DL$2,$AV86/($Y86-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"D$3+$C87","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU87","v":0},{"$f":"Produktionsanlæg!BV87","v":0},{"$f":"Produktionsanlæg!BW87","v":0},{"$f":"Produktionsanlæg!BX87","v":0},{"$f":"Produktionsanlæg!BY87","v":0},{"$f":"Produktionsanlæg!BZ87","v":0},{"$f":"Produktionsanlæg!CA87","v":0},{"$f":"Produktionsanlæg!CB87","v":0},{"$f":"Produktionsanlæg!CC87","v":0},{"$f":"Produktionsanlæg!CD87","v":0},{"$f":"Produktionsanlæg!CE87","v":0},{"$f":"Produktionsanlæg!CF87","v":0},{"$f":"Produktionsanlæg!CG87","v":0},{"$f":"Produktionsanlæg!CH87","v":0},{"$f":"Produktionsanlæg!CI87","v":0},{"$f":"Produktionsanlæg!CJ87","v":0},{"$f":"Produktionsanlæg!CK87","v":0},{"$f":"Produktionsanlæg!CL87","v":0},{"$f":"Produktionsanlæg!CM87","v":0},{"$f":"Produktionsanlæg!CN87","v":0},{"$f":"Produktionsanlæg!CO87","v":0},{"$f":"Produktionsanlæg!CP87","v":0},{"$f":"+SUM(AA87:AV87)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D87>=AY$2,$AA87/($D87-2009),0)+IF($E87>=AY$2,$AB87/($E87-2009),0)+IF($F87>=AY$2,$AC87/($F87-2009),0)+IF($G87>=AY$2,$AD87/($G87-2009),0)+IF($H87>=AY$2,$AE87/($H87-2009),0)+IF($I87>=AY$2,$AF87/($I87-2009),0)+IF($J87>=AY$2,$AG87/($J87-2009),0)+IF($K87>=AY$2,$AH87/($K87-2009),0)+IF($L87>=AY$2,$AI87/($L87-2009),0)+IF($M87>=AY$2,$AJ87/($M87-2009),0)+IF($N87>=AY$2,$AK87/($N87-2009),0)+IF($O87>=AY$2,$AL87/($O87-2009),0)+IF($P87>=AY$2,$AM87/($P87-2009),0)+IF($Q87>=AY$2,$AN87/($Q87-2009),0)+IF($R87>=AY$2,$AO87/($R87-2009),0)+IF($S87>=AY$2,$AP87/($S87-2009),0)+IF($T87>=AY$2,$AQ87/($T87-2009),0)+IF($U87>=AY$2,$AR87/($U87-2009),0)+IF($V87>=AY$2,$AS87/($V87-2009),0)+IF($W87>=AY$2,$AT87/($W87-2009),0)+IF($X87>=AY$2,$AU87/($X87-2009),0)+IF($Y87>=AY$2,$AV87/($Y87-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"D$3+$C88+Produktionsanlæg!D89","v":1965},{"$f":"E$3+$C88+Produktionsanlæg!E89","v":1975},{"$f":"F$3+$C88+Produktionsanlæg!F89","v":1985},{"$f":"G$3+$C88+Produktionsanlæg!G89","v":1995},{"$f":"H$3+$C88+Produktionsanlæg!H89","v":2005},{"$f":"I$3+$C88+Produktionsanlæg!I89","v":2015},{"$f":"J$3+$C88+Produktionsanlæg!J89","v":2025},{"$f":"K$3+$C88+Produktionsanlæg!K89","v":2035},{"$f":"L$3+$C88+Produktionsanlæg!L89","v":2042},{"$f":"M$3+$C88+Produktionsanlæg!M89","v":2047},{"$f":"N$3+$C88+Produktionsanlæg!N89","v":2052},{"$f":"O$3+$C88+Produktionsanlæg!O89","v":2057},{"$f":"P$3+$C88+Produktionsanlæg!P89","v":2060},{"$f":"Q$3+$C88+Produktionsanlæg!Q89","v":2061},{"$f":"R$3+$C88+Produktionsanlæg!R89","v":2062},{"$f":"S$3+$C88+Produktionsanlæg!S89","v":2063},{"$f":"T$3+$C88+Produktionsanlæg!T89","v":2064},{"$f":"U$3+$C88+Produktionsanlæg!U89","v":2065},{"$f":"V$3+$C88+Produktionsanlæg!V89","v":2066},{"$f":"W$3+$C88+Produktionsanlæg!W89","v":2067},{"$f":"X$3+$C88+Produktionsanlæg!X89","v":2068},{"$f":"Y$3+$C88+Produktionsanlæg!Y89","v":2069},0,{"$f":"Produktionsanlæg!BU88","v":0},{"$f":"Produktionsanlæg!BV88","v":0},{"$f":"Produktionsanlæg!BW88","v":0},{"$f":"Produktionsanlæg!BX88","v":0},{"$f":"Produktionsanlæg!BY88","v":0},{"$f":"Produktionsanlæg!BZ88","v":0},{"$f":"Produktionsanlæg!CA88","v":0},{"$f":"Produktionsanlæg!CB88","v":0},{"$f":"Produktionsanlæg!CC88","v":0},{"$f":"Produktionsanlæg!CD88","v":0},{"$f":"Produktionsanlæg!CE88","v":0},{"$f":"Produktionsanlæg!CF88","v":0},{"$f":"Produktionsanlæg!CG88","v":0},{"$f":"Produktionsanlæg!CH88","v":0},{"$f":"Produktionsanlæg!CI88","v":0},{"$f":"Produktionsanlæg!CJ88","v":0},{"$f":"Produktionsanlæg!CK88","v":0},{"$f":"Produktionsanlæg!CL88","v":0},{"$f":"Produktionsanlæg!CM88","v":0},{"$f":"Produktionsanlæg!CN88","v":0},{"$f":"Produktionsanlæg!CO88","v":0},{"$f":"Produktionsanlæg!CP88","v":0},{"$f":"+SUM(AA88:AV88)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D88>=AY$2,$AA88/($D88-2009),0)+IF($E88>=AY$2,$AB88/($E88-2009),0)+IF($F88>=AY$2,$AC88/($F88-2009),0)+IF($G88>=AY$2,$AD88/($G88-2009),0)+IF($H88>=AY$2,$AE88/($H88-2009),0)+IF($I88>=AY$2,$AF88/($I88-2009),0)+IF($J88>=AY$2,$AG88/($J88-2009),0)+IF($K88>=AY$2,$AH88/($K88-2009),0)+IF($L88>=AY$2,$AI88/($L88-2009),0)+IF($M88>=AY$2,$AJ88/($M88-2009),0)+IF($N88>=AY$2,$AK88/($N88-2009),0)+IF($O88>=AY$2,$AL88/($O88-2009),0)+IF($P88>=AY$2,$AM88/($P88-2009),0)+IF($Q88>=AY$2,$AN88/($Q88-2009),0)+IF($R88>=AY$2,$AO88/($R88-2009),0)+IF($S88>=AY$2,$AP88/($S88-2009),0)+IF($T88>=AY$2,$AQ88/($T88-2009),0)+IF($U88>=AY$2,$AR88/($U88-2009),0)+IF($V88>=AY$2,$AS88/($V88-2009),0)+IF($W88>=AY$2,$AT88/($W88-2009),0)+IF($X88>=AY$2,$AU88/($X88-2009),0)+IF($Y88>=AY$2,$AV88/($Y88-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C90","v":1925},{"$f":"E$3+$C90","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU90","v":0},{"$f":"Produktionsanlæg!BV90","v":0},{"$f":"Produktionsanlæg!BW90","v":0},{"$f":"Produktionsanlæg!BX90","v":0},{"$f":"Produktionsanlæg!BY90","v":0},{"$f":"Produktionsanlæg!BZ90","v":0},{"$f":"Produktionsanlæg!CA90","v":0},{"$f":"Produktionsanlæg!CB90","v":0},{"$f":"Produktionsanlæg!CC90","v":0},{"$f":"Produktionsanlæg!CD90","v":0},{"$f":"Produktionsanlæg!CE90","v":0},{"$f":"Produktionsanlæg!CF90","v":0},{"$f":"Produktionsanlæg!CG90","v":0},{"$f":"Produktionsanlæg!CH90","v":0},{"$f":"Produktionsanlæg!CI90","v":0},{"$f":"Produktionsanlæg!CJ90","v":0},{"$f":"Produktionsanlæg!CK90","v":0},{"$f":"Produktionsanlæg!CL90","v":0},{"$f":"Produktionsanlæg!CM90","v":0},{"$f":"Produktionsanlæg!CN90","v":0},{"$f":"Produktionsanlæg!CO90","v":0},{"$f":"Produktionsanlæg!CP90","v":0},{"$f":"+SUM(AA90:AV90)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D90>=AY$2,$AA90/($D90-2009),0)+IF($E90>=AY$2,$AB90/($E90-2009),0)+IF($F90>=AY$2,$AC90/($F90-2009),0)+IF($G90>=AY$2,$AD90/($G90-2009),0)+IF($H90>=AY$2,$AE90/($H90-2009),0)+IF($I90>=AY$2,$AF90/($I90-2009),0)+IF($J90>=AY$2,$AG90/($J90-2009),0)+IF($K90>=AY$2,$AH90/($K90-2009),0)+IF($L90>=AY$2,$AI90/($L90-2009),0)+IF($M90>=AY$2,$AJ90/($M90-2009),0)+IF($N90>=AY$2,$AK90/($N90-2009),0)+IF($O90>=AY$2,$AL90/($O90-2009),0)+IF($P90>=AY$2,$AM90/($P90-2009),0)+IF($Q90>=AY$2,$AN90/($Q90-2009),0)+IF($R90>=AY$2,$AO90/($R90-2009),0)+IF($S90>=AY$2,$AP90/($S90-2009),0)+IF($T90>=AY$2,$AQ90/($T90-2009),0)+IF($U90>=AY$2,$AR90/($U90-2009),0)+IF($V90>=AY$2,$AS90/($V90-2009),0)+IF($W90>=AY$2,$AT90/($W90-2009),0)+IF($X90>=AY$2,$AU90/($X90-2009),0)+IF($Y90>=AY$2,$AV90/($Y90-2009),0)","v":0},{"$f":"IF($D90>=AZ$2,$AA90/($D90-2009),0)+IF($E90>=AZ$2,$AB90/($E90-2009),0)+IF($F90>=AZ$2,$AC90/($F90-2009),0)+IF($G90>=AZ$2,$AD90/($G90-2009),0)+IF($H90>=AZ$2,$AE90/($H90-2009),0)+IF($I90>=AZ$2,$AF90/($I90-2009),0)+IF($J90>=AZ$2,$AG90/($J90-2009),0)+IF($K90>=AZ$2,$AH90/($K90-2009),0)+IF($L90>=AZ$2,$AI90/($L90-2009),0)+IF($M90>=AZ$2,$AJ90/($M90-2009),0)+IF($N90>=AZ$2,$AK90/($N90-2009),0)+IF($O90>=AZ$2,$AL90/($O90-2009),0)+IF($P90>=AZ$2,$AM90/($P90-2009),0)+IF($Q90>=AZ$2,$AN90/($Q90-2009),0)+IF($R90>=AZ$2,$AO90/($R90-2009),0)+IF($S90>=AZ$2,$AP90/($S90-2009),0)+IF($T90>=AZ$2,$AQ90/($T90-2009),0)+IF($U90>=AZ$2,$AR90/($U90-2009),0)+IF($V90>=AZ$2,$AS90/($V90-2009),0)+IF($W90>=AZ$2,$AT90/($W90-2009),0)+IF($X90>=AZ$2,$AU90/($X90-2009),0)+IF($Y90>=AZ$2,$AV90/($Y90-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D90>=DL$2,$AA90/($D90-2009),0)+IF($E90>=DL$2,$AB90/($E90-2009),0)+IF($F90>=DL$2,$AC90/($F90-2009),0)+IF($G90>=DL$2,$AD90/($G90-2009),0)+IF($H90>=DL$2,$AE90/($H90-2009),0)+IF($I90>=DL$2,$AF90/($I90-2009),0)+IF($J90>=DL$2,$AG90/($J90-2009),0)+IF($K90>=DL$2,$AH90/($K90-2009),0)+IF($L90>=DL$2,$AI90/($L90-2009),0)+IF($M90>=DL$2,$AJ90/($M90-2009),0)+IF($N90>=DL$2,$AK90/($N90-2009),0)+IF($O90>=DL$2,$AL90/($O90-2009),0)+IF($P90>=DL$2,$AM90/($P90-2009),0)+IF($Q90>=DL$2,$AN90/($Q90-2009),0)+IF($R90>=DL$2,$AO90/($R90-2009),0)+IF($S90>=DL$2,$AP90/($S90-2009),0)+IF($T90>=DL$2,$AQ90/($T90-2009),0)+IF($U90>=DL$2,$AR90/($U90-2009),0)+IF($V90>=DL$2,$AS90/($V90-2009),0)+IF($W90>=DL$2,$AT90/($W90-2009),0)+IF($X90>=DL$2,$AU90/($X90-2009),0)+IF($Y90>=DL$2,$AV90/($Y90-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"D$3+$C91","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU91","v":0},{"$f":"Produktionsanlæg!BV91","v":0},{"$f":"Produktionsanlæg!BW91","v":0},{"$f":"Produktionsanlæg!BX91","v":0},{"$f":"Produktionsanlæg!BY91","v":0},{"$f":"Produktionsanlæg!BZ91","v":0},{"$f":"Produktionsanlæg!CA91","v":0},{"$f":"Produktionsanlæg!CB91","v":0},{"$f":"Produktionsanlæg!CC91","v":0},{"$f":"Produktionsanlæg!CD91","v":0},{"$f":"Produktionsanlæg!CE91","v":0},{"$f":"Produktionsanlæg!CF91","v":0},{"$f":"Produktionsanlæg!CG91","v":0},{"$f":"Produktionsanlæg!CH91","v":0},{"$f":"Produktionsanlæg!CI91","v":0},{"$f":"Produktionsanlæg!CJ91","v":0},{"$f":"Produktionsanlæg!CK91","v":0},{"$f":"Produktionsanlæg!CL91","v":0},{"$f":"Produktionsanlæg!CM91","v":0},{"$f":"Produktionsanlæg!CN91","v":0},{"$f":"Produktionsanlæg!CO91","v":0},{"$f":"Produktionsanlæg!CP91","v":0},{"$f":"+SUM(AA91:AV91)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D91>=AY$2,$AA91/($D91-2009),0)+IF($E91>=AY$2,$AB91/($E91-2009),0)+IF($F91>=AY$2,$AC91/($F91-2009),0)+IF($G91>=AY$2,$AD91/($G91-2009),0)+IF($H91>=AY$2,$AE91/($H91-2009),0)+IF($I91>=AY$2,$AF91/($I91-2009),0)+IF($J91>=AY$2,$AG91/($J91-2009),0)+IF($K91>=AY$2,$AH91/($K91-2009),0)+IF($L91>=AY$2,$AI91/($L91-2009),0)+IF($M91>=AY$2,$AJ91/($M91-2009),0)+IF($N91>=AY$2,$AK91/($N91-2009),0)+IF($O91>=AY$2,$AL91/($O91-2009),0)+IF($P91>=AY$2,$AM91/($P91-2009),0)+IF($Q91>=AY$2,$AN91/($Q91-2009),0)+IF($R91>=AY$2,$AO91/($R91-2009),0)+IF($S91>=AY$2,$AP91/($S91-2009),0)+IF($T91>=AY$2,$AQ91/($T91-2009),0)+IF($U91>=AY$2,$AR91/($U91-2009),0)+IF($V91>=AY$2,$AS91/($V91-2009),0)+IF($W91>=AY$2,$AT91/($W91-2009),0)+IF($X91>=AY$2,$AU91/($X91-2009),0)+IF($Y91>=AY$2,$AV91/($Y91-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"D$3+$C92+Produktionsanlæg!D93","v":1965},{"$f":"E$3+$C92+Produktionsanlæg!E93","v":1975},{"$f":"F$3+$C92+Produktionsanlæg!F93","v":1985},{"$f":"G$3+$C92+Produktionsanlæg!G93","v":1995},{"$f":"H$3+$C92+Produktionsanlæg!H93","v":2005},{"$f":"I$3+$C92+Produktionsanlæg!I93","v":2015},{"$f":"J$3+$C92+Produktionsanlæg!J93","v":2025},{"$f":"K$3+$C92+Produktionsanlæg!K93","v":2035},{"$f":"L$3+$C92+Produktionsanlæg!L93","v":2042},{"$f":"M$3+$C92+Produktionsanlæg!M93","v":2047},{"$f":"N$3+$C92+Produktionsanlæg!N93","v":2052},{"$f":"O$3+$C92+Produktionsanlæg!O93","v":2057},{"$f":"P$3+$C92+Produktionsanlæg!P93","v":2060},{"$f":"Q$3+$C92+Produktionsanlæg!Q93","v":2061},{"$f":"R$3+$C92+Produktionsanlæg!R93","v":2062},{"$f":"S$3+$C92+Produktionsanlæg!S93","v":2063},{"$f":"T$3+$C92+Produktionsanlæg!T93","v":2064},{"$f":"U$3+$C92+Produktionsanlæg!U93","v":2065},{"$f":"V$3+$C92+Produktionsanlæg!V93","v":2066},{"$f":"W$3+$C92+Produktionsanlæg!W93","v":2067},{"$f":"X$3+$C92+Produktionsanlæg!X93","v":2068},{"$f":"Y$3+$C92+Produktionsanlæg!Y93","v":2069},0,{"$f":"Produktionsanlæg!BU92","v":0},{"$f":"Produktionsanlæg!BV92","v":0},{"$f":"Produktionsanlæg!BW92","v":0},{"$f":"Produktionsanlæg!BX92","v":0},{"$f":"Produktionsanlæg!BY92","v":0},{"$f":"Produktionsanlæg!BZ92","v":0},{"$f":"Produktionsanlæg!CA92","v":0},{"$f":"Produktionsanlæg!CB92","v":0},{"$f":"Produktionsanlæg!CC92","v":0},{"$f":"Produktionsanlæg!CD92","v":0},{"$f":"Produktionsanlæg!CE92","v":0},{"$f":"Produktionsanlæg!CF92","v":54618313.36259304},{"$f":"Produktionsanlæg!CG92","v":0},{"$f":"Produktionsanlæg!CH92","v":0},{"$f":"Produktionsanlæg!CI92","v":0},{"$f":"Produktionsanlæg!CJ92","v":0},{"$f":"Produktionsanlæg!CK92","v":0},{"$f":"Produktionsanlæg!CL92","v":0},{"$f":"Produktionsanlæg!CM92","v":0},{"$f":"Produktionsanlæg!CN92","v":0},{"$f":"Produktionsanlæg!CO92","v":0},{"$f":"Produktionsanlæg!CP92","v":0},{"$f":"+SUM(AA92:AV92)","v":54618313.36259304},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D92>=AY$2,$AA92/($D92-2009),0)+IF($E92>=AY$2,$AB92/($E92-2009),0)+IF($F92>=AY$2,$AC92/($F92-2009),0)+IF($G92>=AY$2,$AD92/($G92-2009),0)+IF($H92>=AY$2,$AE92/($H92-2009),0)+IF($I92>=AY$2,$AF92/($I92-2009),0)+IF($J92>=AY$2,$AG92/($J92-2009),0)+IF($K92>=AY$2,$AH92/($K92-2009),0)+IF($L92>=AY$2,$AI92/($L92-2009),0)+IF($M92>=AY$2,$AJ92/($M92-2009),0)+IF($N92>=AY$2,$AK92/($N92-2009),0)+IF($O92>=AY$2,$AL92/($O92-2009),0)+IF($P92>=AY$2,$AM92/($P92-2009),0)+IF($Q92>=AY$2,$AN92/($Q92-2009),0)+IF($R92>=AY$2,$AO92/($R92-2009),0)+IF($S92>=AY$2,$AP92/($S92-2009),0)+IF($T92>=AY$2,$AQ92/($T92-2009),0)+IF($U92>=AY$2,$AR92/($U92-2009),0)+IF($V92>=AY$2,$AS92/($V92-2009),0)+IF($W92>=AY$2,$AT92/($W92-2009),0)+IF($X92>=AY$2,$AU92/($X92-2009),0)+IF($Y92>=AY$2,$AV92/($Y92-2009),0)","v":1137881.5283873549},1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,1137881.5283873549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"D$3+$C94","v":1925},{"$f":"E$3+$C94","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU94","v":0},{"$f":"Produktionsanlæg!BV94","v":0},{"$f":"Produktionsanlæg!BW94","v":0},{"$f":"Produktionsanlæg!BX94","v":0},{"$f":"Produktionsanlæg!BY94","v":0},{"$f":"Produktionsanlæg!BZ94","v":0},{"$f":"Produktionsanlæg!CA94","v":0},{"$f":"Produktionsanlæg!CB94","v":0},{"$f":"Produktionsanlæg!CC94","v":0},{"$f":"Produktionsanlæg!CD94","v":0},{"$f":"Produktionsanlæg!CE94","v":0},{"$f":"Produktionsanlæg!CF94","v":16799767.186645355},{"$f":"Produktionsanlæg!CG94","v":0},{"$f":"Produktionsanlæg!CH94","v":0},{"$f":"Produktionsanlæg!CI94","v":0},{"$f":"Produktionsanlæg!CJ94","v":0},{"$f":"Produktionsanlæg!CK94","v":0},{"$f":"Produktionsanlæg!CL94","v":0},{"$f":"Produktionsanlæg!CM94","v":0},{"$f":"Produktionsanlæg!CN94","v":0},{"$f":"Produktionsanlæg!CO94","v":0},{"$f":"Produktionsanlæg!CP94","v":0},{"$f":"+SUM(AA94:AV94)","v":16799767.186645355},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D94>=AY$2,$AA94/($D94-2009),0)+IF($E94>=AY$2,$AB94/($E94-2009),0)+IF($F94>=AY$2,$AC94/($F94-2009),0)+IF($G94>=AY$2,$AD94/($G94-2009),0)+IF($H94>=AY$2,$AE94/($H94-2009),0)+IF($I94>=AY$2,$AF94/($I94-2009),0)+IF($J94>=AY$2,$AG94/($J94-2009),0)+IF($K94>=AY$2,$AH94/($K94-2009),0)+IF($L94>=AY$2,$AI94/($L94-2009),0)+IF($M94>=AY$2,$AJ94/($M94-2009),0)+IF($N94>=AY$2,$AK94/($N94-2009),0)+IF($O94>=AY$2,$AL94/($O94-2009),0)+IF($P94>=AY$2,$AM94/($P94-2009),0)+IF($Q94>=AY$2,$AN94/($Q94-2009),0)+IF($R94>=AY$2,$AO94/($R94-2009),0)+IF($S94>=AY$2,$AP94/($S94-2009),0)+IF($T94>=AY$2,$AQ94/($T94-2009),0)+IF($U94>=AY$2,$AR94/($U94-2009),0)+IF($V94>=AY$2,$AS94/($V94-2009),0)+IF($W94>=AY$2,$AT94/($W94-2009),0)+IF($X94>=AY$2,$AU94/($X94-2009),0)+IF($Y94>=AY$2,$AV94/($Y94-2009),0)","v":2099970.8983306694},{"$f":"IF($D94>=AZ$2,$AA94/($D94-2009),0)+IF($E94>=AZ$2,$AB94/($E94-2009),0)+IF($F94>=AZ$2,$AC94/($F94-2009),0)+IF($G94>=AZ$2,$AD94/($G94-2009),0)+IF($H94>=AZ$2,$AE94/($H94-2009),0)+IF($I94>=AZ$2,$AF94/($I94-2009),0)+IF($J94>=AZ$2,$AG94/($J94-2009),0)+IF($K94>=AZ$2,$AH94/($K94-2009),0)+IF($L94>=AZ$2,$AI94/($L94-2009),0)+IF($M94>=AZ$2,$AJ94/($M94-2009),0)+IF($N94>=AZ$2,$AK94/($N94-2009),0)+IF($O94>=AZ$2,$AL94/($O94-2009),0)+IF($P94>=AZ$2,$AM94/($P94-2009),0)+IF($Q94>=AZ$2,$AN94/($Q94-2009),0)+IF($R94>=AZ$2,$AO94/($R94-2009),0)+IF($S94>=AZ$2,$AP94/($S94-2009),0)+IF($T94>=AZ$2,$AQ94/($T94-2009),0)+IF($U94>=AZ$2,$AR94/($U94-2009),0)+IF($V94>=AZ$2,$AS94/($V94-2009),0)+IF($W94>=AZ$2,$AT94/($W94-2009),0)+IF($X94>=AZ$2,$AU94/($X94-2009),0)+IF($Y94>=AZ$2,$AV94/($Y94-2009),0)","v":2099970.8983306694},2099970.8983306694,2099970.8983306694,2099970.8983306694,2099970.8983306694,2099970.8983306694,2099970.8983306694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D94>=DL$2,$AA94/($D94-2009),0)+IF($E94>=DL$2,$AB94/($E94-2009),0)+IF($F94>=DL$2,$AC94/($F94-2009),0)+IF($G94>=DL$2,$AD94/($G94-2009),0)+IF($H94>=DL$2,$AE94/($H94-2009),0)+IF($I94>=DL$2,$AF94/($I94-2009),0)+IF($J94>=DL$2,$AG94/($J94-2009),0)+IF($K94>=DL$2,$AH94/($K94-2009),0)+IF($L94>=DL$2,$AI94/($L94-2009),0)+IF($M94>=DL$2,$AJ94/($M94-2009),0)+IF($N94>=DL$2,$AK94/($N94-2009),0)+IF($O94>=DL$2,$AL94/($O94-2009),0)+IF($P94>=DL$2,$AM94/($P94-2009),0)+IF($Q94>=DL$2,$AN94/($Q94-2009),0)+IF($R94>=DL$2,$AO94/($R94-2009),0)+IF($S94>=DL$2,$AP94/($S94-2009),0)+IF($T94>=DL$2,$AQ94/($T94-2009),0)+IF($U94>=DL$2,$AR94/($U94-2009),0)+IF($V94>=DL$2,$AS94/($V94-2009),0)+IF($W94>=DL$2,$AT94/($W94-2009),0)+IF($X94>=DL$2,$AU94/($X94-2009),0)+IF($Y94>=DL$2,$AV94/($Y94-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"D$3+$C95","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU95","v":0},{"$f":"Produktionsanlæg!BV95","v":0},{"$f":"Produktionsanlæg!BW95","v":0},{"$f":"Produktionsanlæg!BX95","v":0},{"$f":"Produktionsanlæg!BY95","v":0},{"$f":"Produktionsanlæg!BZ95","v":0},{"$f":"Produktionsanlæg!CA95","v":0},{"$f":"Produktionsanlæg!CB95","v":0},{"$f":"Produktionsanlæg!CC95","v":0},{"$f":"Produktionsanlæg!CD95","v":0},{"$f":"Produktionsanlæg!CE95","v":0},{"$f":"Produktionsanlæg!CF95","v":0},{"$f":"Produktionsanlæg!CG95","v":0},{"$f":"Produktionsanlæg!CH95","v":0},{"$f":"Produktionsanlæg!CI95","v":0},{"$f":"Produktionsanlæg!CJ95","v":0},{"$f":"Produktionsanlæg!CK95","v":0},{"$f":"Produktionsanlæg!CL95","v":0},{"$f":"Produktionsanlæg!CM95","v":0},{"$f":"Produktionsanlæg!CN95","v":0},{"$f":"Produktionsanlæg!CO95","v":0},{"$f":"Produktionsanlæg!CP95","v":0},{"$f":"+SUM(AA95:AV95)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D95>=AY$2,$AA95/($D95-2009),0)+IF($E95>=AY$2,$AB95/($E95-2009),0)+IF($F95>=AY$2,$AC95/($F95-2009),0)+IF($G95>=AY$2,$AD95/($G95-2009),0)+IF($H95>=AY$2,$AE95/($H95-2009),0)+IF($I95>=AY$2,$AF95/($I95-2009),0)+IF($J95>=AY$2,$AG95/($J95-2009),0)+IF($K95>=AY$2,$AH95/($K95-2009),0)+IF($L95>=AY$2,$AI95/($L95-2009),0)+IF($M95>=AY$2,$AJ95/($M95-2009),0)+IF($N95>=AY$2,$AK95/($N95-2009),0)+IF($O95>=AY$2,$AL95/($O95-2009),0)+IF($P95>=AY$2,$AM95/($P95-2009),0)+IF($Q95>=AY$2,$AN95/($Q95-2009),0)+IF($R95>=AY$2,$AO95/($R95-2009),0)+IF($S95>=AY$2,$AP95/($S95-2009),0)+IF($T95>=AY$2,$AQ95/($T95-2009),0)+IF($U95>=AY$2,$AR95/($U95-2009),0)+IF($V95>=AY$2,$AS95/($V95-2009),0)+IF($W95>=AY$2,$AT95/($W95-2009),0)+IF($X95>=AY$2,$AU95/($X95-2009),0)+IF($Y95>=AY$2,$AV95/($Y95-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"D$3+$C96+Produktionsanlæg!D97","v":1965},{"$f":"E$3+$C96+Produktionsanlæg!E97","v":1975},{"$f":"F$3+$C96+Produktionsanlæg!F97","v":1985},{"$f":"G$3+$C96+Produktionsanlæg!G97","v":1995},{"$f":"H$3+$C96+Produktionsanlæg!H97","v":2005},{"$f":"I$3+$C96+Produktionsanlæg!I97","v":2015},{"$f":"J$3+$C96+Produktionsanlæg!J97","v":2025},{"$f":"K$3+$C96+Produktionsanlæg!K97","v":2035},{"$f":"L$3+$C96+Produktionsanlæg!L97","v":2042},{"$f":"M$3+$C96+Produktionsanlæg!M97","v":2047},{"$f":"N$3+$C96+Produktionsanlæg!N97","v":2052},{"$f":"O$3+$C96+Produktionsanlæg!O97","v":2057},{"$f":"P$3+$C96+Produktionsanlæg!P97","v":2060},{"$f":"Q$3+$C96+Produktionsanlæg!Q97","v":2061},{"$f":"R$3+$C96+Produktionsanlæg!R97","v":2062},{"$f":"S$3+$C96+Produktionsanlæg!S97","v":2063},{"$f":"T$3+$C96+Produktionsanlæg!T97","v":2064},{"$f":"U$3+$C96+Produktionsanlæg!U97","v":2065},{"$f":"V$3+$C96+Produktionsanlæg!V97","v":2066},{"$f":"W$3+$C96+Produktionsanlæg!W97","v":2067},{"$f":"X$3+$C96+Produktionsanlæg!X97","v":2068},{"$f":"Y$3+$C96+Produktionsanlæg!Y97","v":2069},0,{"$f":"Produktionsanlæg!BU96","v":0},{"$f":"Produktionsanlæg!BV96","v":0},{"$f":"Produktionsanlæg!BW96","v":0},{"$f":"Produktionsanlæg!BX96","v":0},{"$f":"Produktionsanlæg!BY96","v":0},{"$f":"Produktionsanlæg!BZ96","v":0},{"$f":"Produktionsanlæg!CA96","v":0},{"$f":"Produktionsanlæg!CB96","v":0},{"$f":"Produktionsanlæg!CC96","v":0},{"$f":"Produktionsanlæg!CD96","v":0},{"$f":"Produktionsanlæg!CE96","v":0},{"$f":"Produktionsanlæg!CF96","v":0},{"$f":"Produktionsanlæg!CG96","v":0},{"$f":"Produktionsanlæg!CH96","v":0},{"$f":"Produktionsanlæg!CI96","v":0},{"$f":"Produktionsanlæg!CJ96","v":0},{"$f":"Produktionsanlæg!CK96","v":0},{"$f":"Produktionsanlæg!CL96","v":0},{"$f":"Produktionsanlæg!CM96","v":0},{"$f":"Produktionsanlæg!CN96","v":0},{"$f":"Produktionsanlæg!CO96","v":0},{"$f":"Produktionsanlæg!CP96","v":0},{"$f":"+SUM(AA96:AV96)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D96>=AY$2,$AA96/($D96-2009),0)+IF($E96>=AY$2,$AB96/($E96-2009),0)+IF($F96>=AY$2,$AC96/($F96-2009),0)+IF($G96>=AY$2,$AD96/($G96-2009),0)+IF($H96>=AY$2,$AE96/($H96-2009),0)+IF($I96>=AY$2,$AF96/($I96-2009),0)+IF($J96>=AY$2,$AG96/($J96-2009),0)+IF($K96>=AY$2,$AH96/($K96-2009),0)+IF($L96>=AY$2,$AI96/($L96-2009),0)+IF($M96>=AY$2,$AJ96/($M96-2009),0)+IF($N96>=AY$2,$AK96/($N96-2009),0)+IF($O96>=AY$2,$AL96/($O96-2009),0)+IF($P96>=AY$2,$AM96/($P96-2009),0)+IF($Q96>=AY$2,$AN96/($Q96-2009),0)+IF($R96>=AY$2,$AO96/($R96-2009),0)+IF($S96>=AY$2,$AP96/($S96-2009),0)+IF($T96>=AY$2,$AQ96/($T96-2009),0)+IF($U96>=AY$2,$AR96/($U96-2009),0)+IF($V96>=AY$2,$AS96/($V96-2009),0)+IF($W96>=AY$2,$AT96/($W96-2009),0)+IF($X96>=AY$2,$AU96/($X96-2009),0)+IF($Y96>=AY$2,$AV96/($Y96-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"D$3+$C98","v":1925},{"$f":"E$3+$C98","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU98","v":0},{"$f":"Produktionsanlæg!BV98","v":0},{"$f":"Produktionsanlæg!BW98","v":0},{"$f":"Produktionsanlæg!BX98","v":0},{"$f":"Produktionsanlæg!BY98","v":0},{"$f":"Produktionsanlæg!BZ98","v":0},{"$f":"Produktionsanlæg!CA98","v":0},{"$f":"Produktionsanlæg!CB98","v":0},{"$f":"Produktionsanlæg!CC98","v":0},{"$f":"Produktionsanlæg!CD98","v":0},{"$f":"Produktionsanlæg!CE98","v":0},{"$f":"Produktionsanlæg!CF98","v":0},{"$f":"Produktionsanlæg!CG98","v":0},{"$f":"Produktionsanlæg!CH98","v":0},{"$f":"Produktionsanlæg!CI98","v":0},{"$f":"Produktionsanlæg!CJ98","v":0},{"$f":"Produktionsanlæg!CK98","v":0},{"$f":"Produktionsanlæg!CL98","v":0},{"$f":"Produktionsanlæg!CM98","v":0},{"$f":"Produktionsanlæg!CN98","v":0},{"$f":"Produktionsanlæg!CO98","v":0},{"$f":"Produktionsanlæg!CP98","v":0},{"$f":"+SUM(AA98:AV98)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D98>=AY$2,$AA98/($D98-2009),0)+IF($E98>=AY$2,$AB98/($E98-2009),0)+IF($F98>=AY$2,$AC98/($F98-2009),0)+IF($G98>=AY$2,$AD98/($G98-2009),0)+IF($H98>=AY$2,$AE98/($H98-2009),0)+IF($I98>=AY$2,$AF98/($I98-2009),0)+IF($J98>=AY$2,$AG98/($J98-2009),0)+IF($K98>=AY$2,$AH98/($K98-2009),0)+IF($L98>=AY$2,$AI98/($L98-2009),0)+IF($M98>=AY$2,$AJ98/($M98-2009),0)+IF($N98>=AY$2,$AK98/($N98-2009),0)+IF($O98>=AY$2,$AL98/($O98-2009),0)+IF($P98>=AY$2,$AM98/($P98-2009),0)+IF($Q98>=AY$2,$AN98/($Q98-2009),0)+IF($R98>=AY$2,$AO98/($R98-2009),0)+IF($S98>=AY$2,$AP98/($S98-2009),0)+IF($T98>=AY$2,$AQ98/($T98-2009),0)+IF($U98>=AY$2,$AR98/($U98-2009),0)+IF($V98>=AY$2,$AS98/($V98-2009),0)+IF($W98>=AY$2,$AT98/($W98-2009),0)+IF($X98>=AY$2,$AU98/($X98-2009),0)+IF($Y98>=AY$2,$AV98/($Y98-2009),0)","v":0},{"$f":"IF($D98>=AZ$2,$AA98/($D98-2009),0)+IF($E98>=AZ$2,$AB98/($E98-2009),0)+IF($F98>=AZ$2,$AC98/($F98-2009),0)+IF($G98>=AZ$2,$AD98/($G98-2009),0)+IF($H98>=AZ$2,$AE98/($H98-2009),0)+IF($I98>=AZ$2,$AF98/($I98-2009),0)+IF($J98>=AZ$2,$AG98/($J98-2009),0)+IF($K98>=AZ$2,$AH98/($K98-2009),0)+IF($L98>=AZ$2,$AI98/($L98-2009),0)+IF($M98>=AZ$2,$AJ98/($M98-2009),0)+IF($N98>=AZ$2,$AK98/($N98-2009),0)+IF($O98>=AZ$2,$AL98/($O98-2009),0)+IF($P98>=AZ$2,$AM98/($P98-2009),0)+IF($Q98>=AZ$2,$AN98/($Q98-2009),0)+IF($R98>=AZ$2,$AO98/($R98-2009),0)+IF($S98>=AZ$2,$AP98/($S98-2009),0)+IF($T98>=AZ$2,$AQ98/($T98-2009),0)+IF($U98>=AZ$2,$AR98/($U98-2009),0)+IF($V98>=AZ$2,$AS98/($V98-2009),0)+IF($W98>=AZ$2,$AT98/($W98-2009),0)+IF($X98>=AZ$2,$AU98/($X98-2009),0)+IF($Y98>=AZ$2,$AV98/($Y98-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D98>=DL$2,$AA98/($D98-2009),0)+IF($E98>=DL$2,$AB98/($E98-2009),0)+IF($F98>=DL$2,$AC98/($F98-2009),0)+IF($G98>=DL$2,$AD98/($G98-2009),0)+IF($H98>=DL$2,$AE98/($H98-2009),0)+IF($I98>=DL$2,$AF98/($I98-2009),0)+IF($J98>=DL$2,$AG98/($J98-2009),0)+IF($K98>=DL$2,$AH98/($K98-2009),0)+IF($L98>=DL$2,$AI98/($L98-2009),0)+IF($M98>=DL$2,$AJ98/($M98-2009),0)+IF($N98>=DL$2,$AK98/($N98-2009),0)+IF($O98>=DL$2,$AL98/($O98-2009),0)+IF($P98>=DL$2,$AM98/($P98-2009),0)+IF($Q98>=DL$2,$AN98/($Q98-2009),0)+IF($R98>=DL$2,$AO98/($R98-2009),0)+IF($S98>=DL$2,$AP98/($S98-2009),0)+IF($T98>=DL$2,$AQ98/($T98-2009),0)+IF($U98>=DL$2,$AR98/($U98-2009),0)+IF($V98>=DL$2,$AS98/($V98-2009),0)+IF($W98>=DL$2,$AT98/($W98-2009),0)+IF($X98>=DL$2,$AU98/($X98-2009),0)+IF($Y98>=DL$2,$AV98/($Y98-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"D$3+$C99","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU99","v":0},{"$f":"Produktionsanlæg!BV99","v":0},{"$f":"Produktionsanlæg!BW99","v":0},{"$f":"Produktionsanlæg!BX99","v":0},{"$f":"Produktionsanlæg!BY99","v":0},{"$f":"Produktionsanlæg!BZ99","v":0},{"$f":"Produktionsanlæg!CA99","v":0},{"$f":"Produktionsanlæg!CB99","v":0},{"$f":"Produktionsanlæg!CC99","v":0},{"$f":"Produktionsanlæg!CD99","v":0},{"$f":"Produktionsanlæg!CE99","v":0},{"$f":"Produktionsanlæg!CF99","v":0},{"$f":"Produktionsanlæg!CG99","v":0},{"$f":"Produktionsanlæg!CH99","v":0},{"$f":"Produktionsanlæg!CI99","v":0},{"$f":"Produktionsanlæg!CJ99","v":0},{"$f":"Produktionsanlæg!CK99","v":0},{"$f":"Produktionsanlæg!CL99","v":0},{"$f":"Produktionsanlæg!CM99","v":0},{"$f":"Produktionsanlæg!CN99","v":0},{"$f":"Produktionsanlæg!CO99","v":0},{"$f":"Produktionsanlæg!CP99","v":0},{"$f":"+SUM(AA99:AV99)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D99>=AY$2,$AA99/($D99-2009),0)+IF($E99>=AY$2,$AB99/($E99-2009),0)+IF($F99>=AY$2,$AC99/($F99-2009),0)+IF($G99>=AY$2,$AD99/($G99-2009),0)+IF($H99>=AY$2,$AE99/($H99-2009),0)+IF($I99>=AY$2,$AF99/($I99-2009),0)+IF($J99>=AY$2,$AG99/($J99-2009),0)+IF($K99>=AY$2,$AH99/($K99-2009),0)+IF($L99>=AY$2,$AI99/($L99-2009),0)+IF($M99>=AY$2,$AJ99/($M99-2009),0)+IF($N99>=AY$2,$AK99/($N99-2009),0)+IF($O99>=AY$2,$AL99/($O99-2009),0)+IF($P99>=AY$2,$AM99/($P99-2009),0)+IF($Q99>=AY$2,$AN99/($Q99-2009),0)+IF($R99>=AY$2,$AO99/($R99-2009),0)+IF($S99>=AY$2,$AP99/($S99-2009),0)+IF($T99>=AY$2,$AQ99/($T99-2009),0)+IF($U99>=AY$2,$AR99/($U99-2009),0)+IF($V99>=AY$2,$AS99/($V99-2009),0)+IF($W99>=AY$2,$AT99/($W99-2009),0)+IF($X99>=AY$2,$AU99/($X99-2009),0)+IF($Y99>=AY$2,$AV99/($Y99-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW101:AW124)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY101:AY124)","v":0},{"$f":"SUM(AZ101:AZ124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL101:DL124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"D$3+$C101+Produktionsanlæg!D102","v":1965},{"$f":"E$3+$C101+Produktionsanlæg!E102","v":1975},{"$f":"F$3+$C101+Produktionsanlæg!F102","v":1985},{"$f":"G$3+$C101+Produktionsanlæg!G102","v":1995},{"$f":"H$3+$C101+Produktionsanlæg!H102","v":2005},{"$f":"I$3+$C101+Produktionsanlæg!I102","v":2015},{"$f":"J$3+$C101+Produktionsanlæg!J102","v":2025},{"$f":"K$3+$C101+Produktionsanlæg!K102","v":2035},{"$f":"L$3+$C101+Produktionsanlæg!L102","v":2042},{"$f":"M$3+$C101+Produktionsanlæg!M102","v":2047},{"$f":"N$3+$C101+Produktionsanlæg!N102","v":2052},{"$f":"O$3+$C101+Produktionsanlæg!O102","v":2057},{"$f":"P$3+$C101+Produktionsanlæg!P102","v":2060},{"$f":"Q$3+$C101+Produktionsanlæg!Q102","v":2061},{"$f":"R$3+$C101+Produktionsanlæg!R102","v":2062},{"$f":"S$3+$C101+Produktionsanlæg!S102","v":2063},{"$f":"T$3+$C101+Produktionsanlæg!T102","v":2064},{"$f":"U$3+$C101+Produktionsanlæg!U102","v":2065},{"$f":"V$3+$C101+Produktionsanlæg!V102","v":2066},{"$f":"W$3+$C101+Produktionsanlæg!W102","v":2067},{"$f":"X$3+$C101+Produktionsanlæg!X102","v":2068},{"$f":"Y$3+$C101+Produktionsanlæg!Y102","v":2069},0,{"$f":"Produktionsanlæg!BU101","v":0},{"$f":"Produktionsanlæg!BV101","v":0},{"$f":"Produktionsanlæg!BW101","v":0},{"$f":"Produktionsanlæg!BX101","v":0},{"$f":"Produktionsanlæg!BY101","v":0},{"$f":"Produktionsanlæg!BZ101","v":0},{"$f":"Produktionsanlæg!CA101","v":0},{"$f":"Produktionsanlæg!CB101","v":0},{"$f":"Produktionsanlæg!CC101","v":0},{"$f":"Produktionsanlæg!CD101","v":0},{"$f":"Produktionsanlæg!CE101","v":0},{"$f":"Produktionsanlæg!CF101","v":0},{"$f":"Produktionsanlæg!CG101","v":0},{"$f":"Produktionsanlæg!CH101","v":0},{"$f":"Produktionsanlæg!CI101","v":0},{"$f":"Produktionsanlæg!CJ101","v":0},{"$f":"Produktionsanlæg!CK101","v":0},{"$f":"Produktionsanlæg!CL101","v":0},{"$f":"Produktionsanlæg!CM101","v":0},{"$f":"Produktionsanlæg!CN101","v":0},{"$f":"Produktionsanlæg!CO101","v":0},{"$f":"Produktionsanlæg!CP101","v":0},{"$f":"+SUM(AA101:AV101)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D101>=AY$2,$AA101/($D101-2009),0)+IF($E101>=AY$2,$AB101/($E101-2009),0)+IF($F101>=AY$2,$AC101/($F101-2009),0)+IF($G101>=AY$2,$AD101/($G101-2009),0)+IF($H101>=AY$2,$AE101/($H101-2009),0)+IF($I101>=AY$2,$AF101/($I101-2009),0)+IF($J101>=AY$2,$AG101/($J101-2009),0)+IF($K101>=AY$2,$AH101/($K101-2009),0)+IF($L101>=AY$2,$AI101/($L101-2009),0)+IF($M101>=AY$2,$AJ101/($M101-2009),0)+IF($N101>=AY$2,$AK101/($N101-2009),0)+IF($O101>=AY$2,$AL101/($O101-2009),0)+IF($P101>=AY$2,$AM101/($P101-2009),0)+IF($Q101>=AY$2,$AN101/($Q101-2009),0)+IF($R101>=AY$2,$AO101/($R101-2009),0)+IF($S101>=AY$2,$AP101/($S101-2009),0)+IF($T101>=AY$2,$AQ101/($T101-2009),0)+IF($U101>=AY$2,$AR101/($U101-2009),0)+IF($V101>=AY$2,$AS101/($V101-2009),0)+IF($W101>=AY$2,$AT101/($W101-2009),0)+IF($X101>=AY$2,$AU101/($X101-2009),0)+IF($Y101>=AY$2,$AV101/($Y101-2009),0)","v":0},{"$f":"IF($D101>=AZ$2,$AA101/($D101-2009),0)+IF($E101>=AZ$2,$AB101/($E101-2009),0)+IF($F101>=AZ$2,$AC101/($F101-2009),0)+IF($G101>=AZ$2,$AD101/($G101-2009),0)+IF($H101>=AZ$2,$AE101/($H101-2009),0)+IF($I101>=AZ$2,$AF101/($I101-2009),0)+IF($J101>=AZ$2,$AG101/($J101-2009),0)+IF($K101>=AZ$2,$AH101/($K101-2009),0)+IF($L101>=AZ$2,$AI101/($L101-2009),0)+IF($M101>=AZ$2,$AJ101/($M101-2009),0)+IF($N101>=AZ$2,$AK101/($N101-2009),0)+IF($O101>=AZ$2,$AL101/($O101-2009),0)+IF($P101>=AZ$2,$AM101/($P101-2009),0)+IF($Q101>=AZ$2,$AN101/($Q101-2009),0)+IF($R101>=AZ$2,$AO101/($R101-2009),0)+IF($S101>=AZ$2,$AP101/($S101-2009),0)+IF($T101>=AZ$2,$AQ101/($T101-2009),0)+IF($U101>=AZ$2,$AR101/($U101-2009),0)+IF($V101>=AZ$2,$AS101/($V101-2009),0)+IF($W101>=AZ$2,$AT101/($W101-2009),0)+IF($X101>=AZ$2,$AU101/($X101-2009),0)+IF($Y101>=AZ$2,$AV101/($Y101-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D101>=DL$2,$AA101/($D101-2009),0)+IF($E101>=DL$2,$AB101/($E101-2009),0)+IF($F101>=DL$2,$AC101/($F101-2009),0)+IF($G101>=DL$2,$AD101/($G101-2009),0)+IF($H101>=DL$2,$AE101/($H101-2009),0)+IF($I101>=DL$2,$AF101/($I101-2009),0)+IF($J101>=DL$2,$AG101/($J101-2009),0)+IF($K101>=DL$2,$AH101/($K101-2009),0)+IF($L101>=DL$2,$AI101/($L101-2009),0)+IF($M101>=DL$2,$AJ101/($M101-2009),0)+IF($N101>=DL$2,$AK101/($N101-2009),0)+IF($O101>=DL$2,$AL101/($O101-2009),0)+IF($P101>=DL$2,$AM101/($P101-2009),0)+IF($Q101>=DL$2,$AN101/($Q101-2009),0)+IF($R101>=DL$2,$AO101/($R101-2009),0)+IF($S101>=DL$2,$AP101/($S101-2009),0)+IF($T101>=DL$2,$AQ101/($T101-2009),0)+IF($U101>=DL$2,$AR101/($U101-2009),0)+IF($V101>=DL$2,$AS101/($V101-2009),0)+IF($W101>=DL$2,$AT101/($W101-2009),0)+IF($X101>=DL$2,$AU101/($X101-2009),0)+IF($Y101>=DL$2,$AV101/($Y101-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C103","v":1925},{"$f":"E$3+$C103","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU103","v":0},{"$f":"Produktionsanlæg!BV103","v":0},{"$f":"Produktionsanlæg!BW103","v":0},{"$f":"Produktionsanlæg!BX103","v":0},{"$f":"Produktionsanlæg!BY103","v":0},{"$f":"Produktionsanlæg!BZ103","v":0},{"$f":"Produktionsanlæg!CA103","v":0},{"$f":"Produktionsanlæg!CB103","v":0},{"$f":"Produktionsanlæg!CC103","v":0},{"$f":"Produktionsanlæg!CD103","v":0},{"$f":"Produktionsanlæg!CE103","v":0},{"$f":"Produktionsanlæg!CF103","v":0},{"$f":"Produktionsanlæg!CG103","v":0},{"$f":"Produktionsanlæg!CH103","v":0},{"$f":"Produktionsanlæg!CI103","v":0},{"$f":"Produktionsanlæg!CJ103","v":0},{"$f":"Produktionsanlæg!CK103","v":0},{"$f":"Produktionsanlæg!CL103","v":0},{"$f":"Produktionsanlæg!CM103","v":0},{"$f":"Produktionsanlæg!CN103","v":0},{"$f":"Produktionsanlæg!CO103","v":0},{"$f":"Produktionsanlæg!CP103","v":0},{"$f":"+SUM(AA103:AV103)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D103>=AY$2,$AA103/($D103-2009),0)+IF($E103>=AY$2,$AB103/($E103-2009),0)+IF($F103>=AY$2,$AC103/($F103-2009),0)+IF($G103>=AY$2,$AD103/($G103-2009),0)+IF($H103>=AY$2,$AE103/($H103-2009),0)+IF($I103>=AY$2,$AF103/($I103-2009),0)+IF($J103>=AY$2,$AG103/($J103-2009),0)+IF($K103>=AY$2,$AH103/($K103-2009),0)+IF($L103>=AY$2,$AI103/($L103-2009),0)+IF($M103>=AY$2,$AJ103/($M103-2009),0)+IF($N103>=AY$2,$AK103/($N103-2009),0)+IF($O103>=AY$2,$AL103/($O103-2009),0)+IF($P103>=AY$2,$AM103/($P103-2009),0)+IF($Q103>=AY$2,$AN103/($Q103-2009),0)+IF($R103>=AY$2,$AO103/($R103-2009),0)+IF($S103>=AY$2,$AP103/($S103-2009),0)+IF($T103>=AY$2,$AQ103/($T103-2009),0)+IF($U103>=AY$2,$AR103/($U103-2009),0)+IF($V103>=AY$2,$AS103/($V103-2009),0)+IF($W103>=AY$2,$AT103/($W103-2009),0)+IF($X103>=AY$2,$AU103/($X103-2009),0)+IF($Y103>=AY$2,$AV103/($Y103-2009),0)","v":0},{"$f":"IF($D103>=AZ$2,$AA103/($D103-2009),0)+IF($E103>=AZ$2,$AB103/($E103-2009),0)+IF($F103>=AZ$2,$AC103/($F103-2009),0)+IF($G103>=AZ$2,$AD103/($G103-2009),0)+IF($H103>=AZ$2,$AE103/($H103-2009),0)+IF($I103>=AZ$2,$AF103/($I103-2009),0)+IF($J103>=AZ$2,$AG103/($J103-2009),0)+IF($K103>=AZ$2,$AH103/($K103-2009),0)+IF($L103>=AZ$2,$AI103/($L103-2009),0)+IF($M103>=AZ$2,$AJ103/($M103-2009),0)+IF($N103>=AZ$2,$AK103/($N103-2009),0)+IF($O103>=AZ$2,$AL103/($O103-2009),0)+IF($P103>=AZ$2,$AM103/($P103-2009),0)+IF($Q103>=AZ$2,$AN103/($Q103-2009),0)+IF($R103>=AZ$2,$AO103/($R103-2009),0)+IF($S103>=AZ$2,$AP103/($S103-2009),0)+IF($T103>=AZ$2,$AQ103/($T103-2009),0)+IF($U103>=AZ$2,$AR103/($U103-2009),0)+IF($V103>=AZ$2,$AS103/($V103-2009),0)+IF($W103>=AZ$2,$AT103/($W103-2009),0)+IF($X103>=AZ$2,$AU103/($X103-2009),0)+IF($Y103>=AZ$2,$AV103/($Y103-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D103>=DL$2,$AA103/($D103-2009),0)+IF($E103>=DL$2,$AB103/($E103-2009),0)+IF($F103>=DL$2,$AC103/($F103-2009),0)+IF($G103>=DL$2,$AD103/($G103-2009),0)+IF($H103>=DL$2,$AE103/($H103-2009),0)+IF($I103>=DL$2,$AF103/($I103-2009),0)+IF($J103>=DL$2,$AG103/($J103-2009),0)+IF($K103>=DL$2,$AH103/($K103-2009),0)+IF($L103>=DL$2,$AI103/($L103-2009),0)+IF($M103>=DL$2,$AJ103/($M103-2009),0)+IF($N103>=DL$2,$AK103/($N103-2009),0)+IF($O103>=DL$2,$AL103/($O103-2009),0)+IF($P103>=DL$2,$AM103/($P103-2009),0)+IF($Q103>=DL$2,$AN103/($Q103-2009),0)+IF($R103>=DL$2,$AO103/($R103-2009),0)+IF($S103>=DL$2,$AP103/($S103-2009),0)+IF($T103>=DL$2,$AQ103/($T103-2009),0)+IF($U103>=DL$2,$AR103/($U103-2009),0)+IF($V103>=DL$2,$AS103/($V103-2009),0)+IF($W103>=DL$2,$AT103/($W103-2009),0)+IF($X103>=DL$2,$AU103/($X103-2009),0)+IF($Y103>=DL$2,$AV103/($Y103-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"D$3+$C104","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU104","v":0},{"$f":"Produktionsanlæg!BV104","v":0},{"$f":"Produktionsanlæg!BW104","v":0},{"$f":"Produktionsanlæg!BX104","v":0},{"$f":"Produktionsanlæg!BY104","v":0},{"$f":"Produktionsanlæg!BZ104","v":0},{"$f":"Produktionsanlæg!CA104","v":0},{"$f":"Produktionsanlæg!CB104","v":0},{"$f":"Produktionsanlæg!CC104","v":0},{"$f":"Produktionsanlæg!CD104","v":0},{"$f":"Produktionsanlæg!CE104","v":0},{"$f":"Produktionsanlæg!CF104","v":0},{"$f":"Produktionsanlæg!CG104","v":0},{"$f":"Produktionsanlæg!CH104","v":0},{"$f":"Produktionsanlæg!CI104","v":0},{"$f":"Produktionsanlæg!CJ104","v":0},{"$f":"Produktionsanlæg!CK104","v":0},{"$f":"Produktionsanlæg!CL104","v":0},{"$f":"Produktionsanlæg!CM104","v":0},{"$f":"Produktionsanlæg!CN104","v":0},{"$f":"Produktionsanlæg!CO104","v":0},{"$f":"Produktionsanlæg!CP104","v":0},{"$f":"+SUM(AA104:AV104)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D104>=AY$2,$AA104/($D104-2009),0)+IF($E104>=AY$2,$AB104/($E104-2009),0)+IF($F104>=AY$2,$AC104/($F104-2009),0)+IF($G104>=AY$2,$AD104/($G104-2009),0)+IF($H104>=AY$2,$AE104/($H104-2009),0)+IF($I104>=AY$2,$AF104/($I104-2009),0)+IF($J104>=AY$2,$AG104/($J104-2009),0)+IF($K104>=AY$2,$AH104/($K104-2009),0)+IF($L104>=AY$2,$AI104/($L104-2009),0)+IF($M104>=AY$2,$AJ104/($M104-2009),0)+IF($N104>=AY$2,$AK104/($N104-2009),0)+IF($O104>=AY$2,$AL104/($O104-2009),0)+IF($P104>=AY$2,$AM104/($P104-2009),0)+IF($Q104>=AY$2,$AN104/($Q104-2009),0)+IF($R104>=AY$2,$AO104/($R104-2009),0)+IF($S104>=AY$2,$AP104/($S104-2009),0)+IF($T104>=AY$2,$AQ104/($T104-2009),0)+IF($U104>=AY$2,$AR104/($U104-2009),0)+IF($V104>=AY$2,$AS104/($V104-2009),0)+IF($W104>=AY$2,$AT104/($W104-2009),0)+IF($X104>=AY$2,$AU104/($X104-2009),0)+IF($Y104>=AY$2,$AV104/($Y104-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C105+Produktionsanlæg!D106","v":1965},{"$f":"E$3+$C105+Produktionsanlæg!E106","v":1975},{"$f":"F$3+$C105+Produktionsanlæg!F106","v":1985},{"$f":"G$3+$C105+Produktionsanlæg!G106","v":1995},{"$f":"H$3+$C105+Produktionsanlæg!H106","v":2005},{"$f":"I$3+$C105+Produktionsanlæg!I106","v":2015},{"$f":"J$3+$C105+Produktionsanlæg!J106","v":2025},{"$f":"K$3+$C105+Produktionsanlæg!K106","v":2035},{"$f":"L$3+$C105+Produktionsanlæg!L106","v":2042},{"$f":"M$3+$C105+Produktionsanlæg!M106","v":2047},{"$f":"N$3+$C105+Produktionsanlæg!N106","v":2052},{"$f":"O$3+$C105+Produktionsanlæg!O106","v":2057},{"$f":"P$3+$C105+Produktionsanlæg!P106","v":2060},{"$f":"Q$3+$C105+Produktionsanlæg!Q106","v":2061},{"$f":"R$3+$C105+Produktionsanlæg!R106","v":2062},{"$f":"S$3+$C105+Produktionsanlæg!S106","v":2063},{"$f":"T$3+$C105+Produktionsanlæg!T106","v":2064},{"$f":"U$3+$C105+Produktionsanlæg!U106","v":2065},{"$f":"V$3+$C105+Produktionsanlæg!V106","v":2066},{"$f":"W$3+$C105+Produktionsanlæg!W106","v":2067},{"$f":"X$3+$C105+Produktionsanlæg!X106","v":2068},{"$f":"Y$3+$C105+Produktionsanlæg!Y106","v":2069},0,{"$f":"Produktionsanlæg!BU105","v":0},{"$f":"Produktionsanlæg!BV105","v":0},{"$f":"Produktionsanlæg!BW105","v":0},{"$f":"Produktionsanlæg!BX105","v":0},{"$f":"Produktionsanlæg!BY105","v":0},{"$f":"Produktionsanlæg!BZ105","v":0},{"$f":"Produktionsanlæg!CA105","v":0},{"$f":"Produktionsanlæg!CB105","v":0},{"$f":"Produktionsanlæg!CC105","v":0},{"$f":"Produktionsanlæg!CD105","v":0},{"$f":"Produktionsanlæg!CE105","v":0},{"$f":"Produktionsanlæg!CF105","v":0},{"$f":"Produktionsanlæg!CG105","v":0},{"$f":"Produktionsanlæg!CH105","v":0},{"$f":"Produktionsanlæg!CI105","v":0},{"$f":"Produktionsanlæg!CJ105","v":0},{"$f":"Produktionsanlæg!CK105","v":0},{"$f":"Produktionsanlæg!CL105","v":0},{"$f":"Produktionsanlæg!CM105","v":0},{"$f":"Produktionsanlæg!CN105","v":0},{"$f":"Produktionsanlæg!CO105","v":0},{"$f":"Produktionsanlæg!CP105","v":0},{"$f":"+SUM(AA105:AV105)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D105>=AY$2,$AA105/($D105-2009),0)+IF($E105>=AY$2,$AB105/($E105-2009),0)+IF($F105>=AY$2,$AC105/($F105-2009),0)+IF($G105>=AY$2,$AD105/($G105-2009),0)+IF($H105>=AY$2,$AE105/($H105-2009),0)+IF($I105>=AY$2,$AF105/($I105-2009),0)+IF($J105>=AY$2,$AG105/($J105-2009),0)+IF($K105>=AY$2,$AH105/($K105-2009),0)+IF($L105>=AY$2,$AI105/($L105-2009),0)+IF($M105>=AY$2,$AJ105/($M105-2009),0)+IF($N105>=AY$2,$AK105/($N105-2009),0)+IF($O105>=AY$2,$AL105/($O105-2009),0)+IF($P105>=AY$2,$AM105/($P105-2009),0)+IF($Q105>=AY$2,$AN105/($Q105-2009),0)+IF($R105>=AY$2,$AO105/($R105-2009),0)+IF($S105>=AY$2,$AP105/($S105-2009),0)+IF($T105>=AY$2,$AQ105/($T105-2009),0)+IF($U105>=AY$2,$AR105/($U105-2009),0)+IF($V105>=AY$2,$AS105/($V105-2009),0)+IF($W105>=AY$2,$AT105/($W105-2009),0)+IF($X105>=AY$2,$AU105/($X105-2009),0)+IF($Y105>=AY$2,$AV105/($Y105-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"D$3+$C107","v":1925},{"$f":"E$3+$C107","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU107","v":0},{"$f":"Produktionsanlæg!BV107","v":0},{"$f":"Produktionsanlæg!BW107","v":0},{"$f":"Produktionsanlæg!BX107","v":0},{"$f":"Produktionsanlæg!BY107","v":0},{"$f":"Produktionsanlæg!BZ107","v":0},{"$f":"Produktionsanlæg!CA107","v":0},{"$f":"Produktionsanlæg!CB107","v":0},{"$f":"Produktionsanlæg!CC107","v":0},{"$f":"Produktionsanlæg!CD107","v":0},{"$f":"Produktionsanlæg!CE107","v":0},{"$f":"Produktionsanlæg!CF107","v":0},{"$f":"Produktionsanlæg!CG107","v":0},{"$f":"Produktionsanlæg!CH107","v":0},{"$f":"Produktionsanlæg!CI107","v":0},{"$f":"Produktionsanlæg!CJ107","v":0},{"$f":"Produktionsanlæg!CK107","v":0},{"$f":"Produktionsanlæg!CL107","v":0},{"$f":"Produktionsanlæg!CM107","v":0},{"$f":"Produktionsanlæg!CN107","v":0},{"$f":"Produktionsanlæg!CO107","v":0},{"$f":"Produktionsanlæg!CP107","v":0},{"$f":"+SUM(AA107:AV107)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D107>=AY$2,$AA107/($D107-2009),0)+IF($E107>=AY$2,$AB107/($E107-2009),0)+IF($F107>=AY$2,$AC107/($F107-2009),0)+IF($G107>=AY$2,$AD107/($G107-2009),0)+IF($H107>=AY$2,$AE107/($H107-2009),0)+IF($I107>=AY$2,$AF107/($I107-2009),0)+IF($J107>=AY$2,$AG107/($J107-2009),0)+IF($K107>=AY$2,$AH107/($K107-2009),0)+IF($L107>=AY$2,$AI107/($L107-2009),0)+IF($M107>=AY$2,$AJ107/($M107-2009),0)+IF($N107>=AY$2,$AK107/($N107-2009),0)+IF($O107>=AY$2,$AL107/($O107-2009),0)+IF($P107>=AY$2,$AM107/($P107-2009),0)+IF($Q107>=AY$2,$AN107/($Q107-2009),0)+IF($R107>=AY$2,$AO107/($R107-2009),0)+IF($S107>=AY$2,$AP107/($S107-2009),0)+IF($T107>=AY$2,$AQ107/($T107-2009),0)+IF($U107>=AY$2,$AR107/($U107-2009),0)+IF($V107>=AY$2,$AS107/($V107-2009),0)+IF($W107>=AY$2,$AT107/($W107-2009),0)+IF($X107>=AY$2,$AU107/($X107-2009),0)+IF($Y107>=AY$2,$AV107/($Y107-2009),0)","v":0},{"$f":"IF($D107>=AZ$2,$AA107/($D107-2009),0)+IF($E107>=AZ$2,$AB107/($E107-2009),0)+IF($F107>=AZ$2,$AC107/($F107-2009),0)+IF($G107>=AZ$2,$AD107/($G107-2009),0)+IF($H107>=AZ$2,$AE107/($H107-2009),0)+IF($I107>=AZ$2,$AF107/($I107-2009),0)+IF($J107>=AZ$2,$AG107/($J107-2009),0)+IF($K107>=AZ$2,$AH107/($K107-2009),0)+IF($L107>=AZ$2,$AI107/($L107-2009),0)+IF($M107>=AZ$2,$AJ107/($M107-2009),0)+IF($N107>=AZ$2,$AK107/($N107-2009),0)+IF($O107>=AZ$2,$AL107/($O107-2009),0)+IF($P107>=AZ$2,$AM107/($P107-2009),0)+IF($Q107>=AZ$2,$AN107/($Q107-2009),0)+IF($R107>=AZ$2,$AO107/($R107-2009),0)+IF($S107>=AZ$2,$AP107/($S107-2009),0)+IF($T107>=AZ$2,$AQ107/($T107-2009),0)+IF($U107>=AZ$2,$AR107/($U107-2009),0)+IF($V107>=AZ$2,$AS107/($V107-2009),0)+IF($W107>=AZ$2,$AT107/($W107-2009),0)+IF($X107>=AZ$2,$AU107/($X107-2009),0)+IF($Y107>=AZ$2,$AV107/($Y107-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D107>=DL$2,$AA107/($D107-2009),0)+IF($E107>=DL$2,$AB107/($E107-2009),0)+IF($F107>=DL$2,$AC107/($F107-2009),0)+IF($G107>=DL$2,$AD107/($G107-2009),0)+IF($H107>=DL$2,$AE107/($H107-2009),0)+IF($I107>=DL$2,$AF107/($I107-2009),0)+IF($J107>=DL$2,$AG107/($J107-2009),0)+IF($K107>=DL$2,$AH107/($K107-2009),0)+IF($L107>=DL$2,$AI107/($L107-2009),0)+IF($M107>=DL$2,$AJ107/($M107-2009),0)+IF($N107>=DL$2,$AK107/($N107-2009),0)+IF($O107>=DL$2,$AL107/($O107-2009),0)+IF($P107>=DL$2,$AM107/($P107-2009),0)+IF($Q107>=DL$2,$AN107/($Q107-2009),0)+IF($R107>=DL$2,$AO107/($R107-2009),0)+IF($S107>=DL$2,$AP107/($S107-2009),0)+IF($T107>=DL$2,$AQ107/($T107-2009),0)+IF($U107>=DL$2,$AR107/($U107-2009),0)+IF($V107>=DL$2,$AS107/($V107-2009),0)+IF($W107>=DL$2,$AT107/($W107-2009),0)+IF($X107>=DL$2,$AU107/($X107-2009),0)+IF($Y107>=DL$2,$AV107/($Y107-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"D$3+$C108","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU108","v":0},{"$f":"Produktionsanlæg!BV108","v":0},{"$f":"Produktionsanlæg!BW108","v":0},{"$f":"Produktionsanlæg!BX108","v":0},{"$f":"Produktionsanlæg!BY108","v":0},{"$f":"Produktionsanlæg!BZ108","v":0},{"$f":"Produktionsanlæg!CA108","v":0},{"$f":"Produktionsanlæg!CB108","v":0},{"$f":"Produktionsanlæg!CC108","v":0},{"$f":"Produktionsanlæg!CD108","v":0},{"$f":"Produktionsanlæg!CE108","v":0},{"$f":"Produktionsanlæg!CF108","v":0},{"$f":"Produktionsanlæg!CG108","v":0},{"$f":"Produktionsanlæg!CH108","v":0},{"$f":"Produktionsanlæg!CI108","v":0},{"$f":"Produktionsanlæg!CJ108","v":0},{"$f":"Produktionsanlæg!CK108","v":0},{"$f":"Produktionsanlæg!CL108","v":0},{"$f":"Produktionsanlæg!CM108","v":0},{"$f":"Produktionsanlæg!CN108","v":0},{"$f":"Produktionsanlæg!CO108","v":0},{"$f":"Produktionsanlæg!CP108","v":0},{"$f":"+SUM(AA108:AV108)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D108>=AY$2,$AA108/($D108-2009),0)+IF($E108>=AY$2,$AB108/($E108-2009),0)+IF($F108>=AY$2,$AC108/($F108-2009),0)+IF($G108>=AY$2,$AD108/($G108-2009),0)+IF($H108>=AY$2,$AE108/($H108-2009),0)+IF($I108>=AY$2,$AF108/($I108-2009),0)+IF($J108>=AY$2,$AG108/($J108-2009),0)+IF($K108>=AY$2,$AH108/($K108-2009),0)+IF($L108>=AY$2,$AI108/($L108-2009),0)+IF($M108>=AY$2,$AJ108/($M108-2009),0)+IF($N108>=AY$2,$AK108/($N108-2009),0)+IF($O108>=AY$2,$AL108/($O108-2009),0)+IF($P108>=AY$2,$AM108/($P108-2009),0)+IF($Q108>=AY$2,$AN108/($Q108-2009),0)+IF($R108>=AY$2,$AO108/($R108-2009),0)+IF($S108>=AY$2,$AP108/($S108-2009),0)+IF($T108>=AY$2,$AQ108/($T108-2009),0)+IF($U108>=AY$2,$AR108/($U108-2009),0)+IF($V108>=AY$2,$AS108/($V108-2009),0)+IF($W108>=AY$2,$AT108/($W108-2009),0)+IF($X108>=AY$2,$AU108/($X108-2009),0)+IF($Y108>=AY$2,$AV108/($Y108-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"D$3+$C109+Produktionsanlæg!D110","v":1965},{"$f":"E$3+$C109+Produktionsanlæg!E110","v":1975},{"$f":"F$3+$C109+Produktionsanlæg!F110","v":1985},{"$f":"G$3+$C109+Produktionsanlæg!G110","v":1995},{"$f":"H$3+$C109+Produktionsanlæg!H110","v":2005},{"$f":"I$3+$C109+Produktionsanlæg!I110","v":2015},{"$f":"J$3+$C109+Produktionsanlæg!J110","v":2025},{"$f":"K$3+$C109+Produktionsanlæg!K110","v":2035},{"$f":"L$3+$C109+Produktionsanlæg!L110","v":2042},{"$f":"M$3+$C109+Produktionsanlæg!M110","v":2047},{"$f":"N$3+$C109+Produktionsanlæg!N110","v":2052},{"$f":"O$3+$C109+Produktionsanlæg!O110","v":2057},{"$f":"P$3+$C109+Produktionsanlæg!P110","v":2060},{"$f":"Q$3+$C109+Produktionsanlæg!Q110","v":2061},{"$f":"R$3+$C109+Produktionsanlæg!R110","v":2062},{"$f":"S$3+$C109+Produktionsanlæg!S110","v":2063},{"$f":"T$3+$C109+Produktionsanlæg!T110","v":2064},{"$f":"U$3+$C109+Produktionsanlæg!U110","v":2065},{"$f":"V$3+$C109+Produktionsanlæg!V110","v":2066},{"$f":"W$3+$C109+Produktionsanlæg!W110","v":2067},{"$f":"X$3+$C109+Produktionsanlæg!X110","v":2068},{"$f":"Y$3+$C109+Produktionsanlæg!Y110","v":2069},0,{"$f":"Produktionsanlæg!BU109","v":0},{"$f":"Produktionsanlæg!BV109","v":0},{"$f":"Produktionsanlæg!BW109","v":0},{"$f":"Produktionsanlæg!BX109","v":0},{"$f":"Produktionsanlæg!BY109","v":0},{"$f":"Produktionsanlæg!BZ109","v":0},{"$f":"Produktionsanlæg!CA109","v":0},{"$f":"Produktionsanlæg!CB109","v":0},{"$f":"Produktionsanlæg!CC109","v":0},{"$f":"Produktionsanlæg!CD109","v":0},{"$f":"Produktionsanlæg!CE109","v":0},{"$f":"Produktionsanlæg!CF109","v":0},{"$f":"Produktionsanlæg!CG109","v":0},{"$f":"Produktionsanlæg!CH109","v":0},{"$f":"Produktionsanlæg!CI109","v":0},{"$f":"Produktionsanlæg!CJ109","v":0},{"$f":"Produktionsanlæg!CK109","v":0},{"$f":"Produktionsanlæg!CL109","v":0},{"$f":"Produktionsanlæg!CM109","v":0},{"$f":"Produktionsanlæg!CN109","v":0},{"$f":"Produktionsanlæg!CO109","v":0},{"$f":"Produktionsanlæg!CP109","v":0},{"$f":"+SUM(AA109:AV109)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D109>=AY$2,$AA109/($D109-2009),0)+IF($E109>=AY$2,$AB109/($E109-2009),0)+IF($F109>=AY$2,$AC109/($F109-2009),0)+IF($G109>=AY$2,$AD109/($G109-2009),0)+IF($H109>=AY$2,$AE109/($H109-2009),0)+IF($I109>=AY$2,$AF109/($I109-2009),0)+IF($J109>=AY$2,$AG109/($J109-2009),0)+IF($K109>=AY$2,$AH109/($K109-2009),0)+IF($L109>=AY$2,$AI109/($L109-2009),0)+IF($M109>=AY$2,$AJ109/($M109-2009),0)+IF($N109>=AY$2,$AK109/($N109-2009),0)+IF($O109>=AY$2,$AL109/($O109-2009),0)+IF($P109>=AY$2,$AM109/($P109-2009),0)+IF($Q109>=AY$2,$AN109/($Q109-2009),0)+IF($R109>=AY$2,$AO109/($R109-2009),0)+IF($S109>=AY$2,$AP109/($S109-2009),0)+IF($T109>=AY$2,$AQ109/($T109-2009),0)+IF($U109>=AY$2,$AR109/($U109-2009),0)+IF($V109>=AY$2,$AS109/($V109-2009),0)+IF($W109>=AY$2,$AT109/($W109-2009),0)+IF($X109>=AY$2,$AU109/($X109-2009),0)+IF($Y109>=AY$2,$AV109/($Y109-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"D$3+$C111","v":1925},{"$f":"E$3+$C111","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU111","v":0},{"$f":"Produktionsanlæg!BV111","v":0},{"$f":"Produktionsanlæg!BW111","v":0},{"$f":"Produktionsanlæg!BX111","v":0},{"$f":"Produktionsanlæg!BY111","v":0},{"$f":"Produktionsanlæg!BZ111","v":0},{"$f":"Produktionsanlæg!CA111","v":0},{"$f":"Produktionsanlæg!CB111","v":0},{"$f":"Produktionsanlæg!CC111","v":0},{"$f":"Produktionsanlæg!CD111","v":0},{"$f":"Produktionsanlæg!CE111","v":0},{"$f":"Produktionsanlæg!CF111","v":0},{"$f":"Produktionsanlæg!CG111","v":0},{"$f":"Produktionsanlæg!CH111","v":0},{"$f":"Produktionsanlæg!CI111","v":0},{"$f":"Produktionsanlæg!CJ111","v":0},{"$f":"Produktionsanlæg!CK111","v":0},{"$f":"Produktionsanlæg!CL111","v":0},{"$f":"Produktionsanlæg!CM111","v":0},{"$f":"Produktionsanlæg!CN111","v":0},{"$f":"Produktionsanlæg!CO111","v":0},{"$f":"Produktionsanlæg!CP111","v":0},{"$f":"+SUM(AA111:AV111)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D111>=AY$2,$AA111/($D111-2009),0)+IF($E111>=AY$2,$AB111/($E111-2009),0)+IF($F111>=AY$2,$AC111/($F111-2009),0)+IF($G111>=AY$2,$AD111/($G111-2009),0)+IF($H111>=AY$2,$AE111/($H111-2009),0)+IF($I111>=AY$2,$AF111/($I111-2009),0)+IF($J111>=AY$2,$AG111/($J111-2009),0)+IF($K111>=AY$2,$AH111/($K111-2009),0)+IF($L111>=AY$2,$AI111/($L111-2009),0)+IF($M111>=AY$2,$AJ111/($M111-2009),0)+IF($N111>=AY$2,$AK111/($N111-2009),0)+IF($O111>=AY$2,$AL111/($O111-2009),0)+IF($P111>=AY$2,$AM111/($P111-2009),0)+IF($Q111>=AY$2,$AN111/($Q111-2009),0)+IF($R111>=AY$2,$AO111/($R111-2009),0)+IF($S111>=AY$2,$AP111/($S111-2009),0)+IF($T111>=AY$2,$AQ111/($T111-2009),0)+IF($U111>=AY$2,$AR111/($U111-2009),0)+IF($V111>=AY$2,$AS111/($V111-2009),0)+IF($W111>=AY$2,$AT111/($W111-2009),0)+IF($X111>=AY$2,$AU111/($X111-2009),0)+IF($Y111>=AY$2,$AV111/($Y111-2009),0)","v":0},{"$f":"IF($D111>=AZ$2,$AA111/($D111-2009),0)+IF($E111>=AZ$2,$AB111/($E111-2009),0)+IF($F111>=AZ$2,$AC111/($F111-2009),0)+IF($G111>=AZ$2,$AD111/($G111-2009),0)+IF($H111>=AZ$2,$AE111/($H111-2009),0)+IF($I111>=AZ$2,$AF111/($I111-2009),0)+IF($J111>=AZ$2,$AG111/($J111-2009),0)+IF($K111>=AZ$2,$AH111/($K111-2009),0)+IF($L111>=AZ$2,$AI111/($L111-2009),0)+IF($M111>=AZ$2,$AJ111/($M111-2009),0)+IF($N111>=AZ$2,$AK111/($N111-2009),0)+IF($O111>=AZ$2,$AL111/($O111-2009),0)+IF($P111>=AZ$2,$AM111/($P111-2009),0)+IF($Q111>=AZ$2,$AN111/($Q111-2009),0)+IF($R111>=AZ$2,$AO111/($R111-2009),0)+IF($S111>=AZ$2,$AP111/($S111-2009),0)+IF($T111>=AZ$2,$AQ111/($T111-2009),0)+IF($U111>=AZ$2,$AR111/($U111-2009),0)+IF($V111>=AZ$2,$AS111/($V111-2009),0)+IF($W111>=AZ$2,$AT111/($W111-2009),0)+IF($X111>=AZ$2,$AU111/($X111-2009),0)+IF($Y111>=AZ$2,$AV111/($Y111-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D111>=DL$2,$AA111/($D111-2009),0)+IF($E111>=DL$2,$AB111/($E111-2009),0)+IF($F111>=DL$2,$AC111/($F111-2009),0)+IF($G111>=DL$2,$AD111/($G111-2009),0)+IF($H111>=DL$2,$AE111/($H111-2009),0)+IF($I111>=DL$2,$AF111/($I111-2009),0)+IF($J111>=DL$2,$AG111/($J111-2009),0)+IF($K111>=DL$2,$AH111/($K111-2009),0)+IF($L111>=DL$2,$AI111/($L111-2009),0)+IF($M111>=DL$2,$AJ111/($M111-2009),0)+IF($N111>=DL$2,$AK111/($N111-2009),0)+IF($O111>=DL$2,$AL111/($O111-2009),0)+IF($P111>=DL$2,$AM111/($P111-2009),0)+IF($Q111>=DL$2,$AN111/($Q111-2009),0)+IF($R111>=DL$2,$AO111/($R111-2009),0)+IF($S111>=DL$2,$AP111/($S111-2009),0)+IF($T111>=DL$2,$AQ111/($T111-2009),0)+IF($U111>=DL$2,$AR111/($U111-2009),0)+IF($V111>=DL$2,$AS111/($V111-2009),0)+IF($W111>=DL$2,$AT111/($W111-2009),0)+IF($X111>=DL$2,$AU111/($X111-2009),0)+IF($Y111>=DL$2,$AV111/($Y111-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"D$3+$C112","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU112","v":0},{"$f":"Produktionsanlæg!BV112","v":0},{"$f":"Produktionsanlæg!BW112","v":0},{"$f":"Produktionsanlæg!BX112","v":0},{"$f":"Produktionsanlæg!BY112","v":0},{"$f":"Produktionsanlæg!BZ112","v":0},{"$f":"Produktionsanlæg!CA112","v":0},{"$f":"Produktionsanlæg!CB112","v":0},{"$f":"Produktionsanlæg!CC112","v":0},{"$f":"Produktionsanlæg!CD112","v":0},{"$f":"Produktionsanlæg!CE112","v":0},{"$f":"Produktionsanlæg!CF112","v":0},{"$f":"Produktionsanlæg!CG112","v":0},{"$f":"Produktionsanlæg!CH112","v":0},{"$f":"Produktionsanlæg!CI112","v":0},{"$f":"Produktionsanlæg!CJ112","v":0},{"$f":"Produktionsanlæg!CK112","v":0},{"$f":"Produktionsanlæg!CL112","v":0},{"$f":"Produktionsanlæg!CM112","v":0},{"$f":"Produktionsanlæg!CN112","v":0},{"$f":"Produktionsanlæg!CO112","v":0},{"$f":"Produktionsanlæg!CP112","v":0},{"$f":"+SUM(AA112:AV112)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D112>=AY$2,$AA112/($D112-2009),0)+IF($E112>=AY$2,$AB112/($E112-2009),0)+IF($F112>=AY$2,$AC112/($F112-2009),0)+IF($G112>=AY$2,$AD112/($G112-2009),0)+IF($H112>=AY$2,$AE112/($H112-2009),0)+IF($I112>=AY$2,$AF112/($I112-2009),0)+IF($J112>=AY$2,$AG112/($J112-2009),0)+IF($K112>=AY$2,$AH112/($K112-2009),0)+IF($L112>=AY$2,$AI112/($L112-2009),0)+IF($M112>=AY$2,$AJ112/($M112-2009),0)+IF($N112>=AY$2,$AK112/($N112-2009),0)+IF($O112>=AY$2,$AL112/($O112-2009),0)+IF($P112>=AY$2,$AM112/($P112-2009),0)+IF($Q112>=AY$2,$AN112/($Q112-2009),0)+IF($R112>=AY$2,$AO112/($R112-2009),0)+IF($S112>=AY$2,$AP112/($S112-2009),0)+IF($T112>=AY$2,$AQ112/($T112-2009),0)+IF($U112>=AY$2,$AR112/($U112-2009),0)+IF($V112>=AY$2,$AS112/($V112-2009),0)+IF($W112>=AY$2,$AT112/($W112-2009),0)+IF($X112>=AY$2,$AU112/($X112-2009),0)+IF($Y112>=AY$2,$AV112/($Y112-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"D$3+$C113+Produktionsanlæg!D114","v":1965},{"$f":"E$3+$C113+Produktionsanlæg!E114","v":1975},{"$f":"F$3+$C113+Produktionsanlæg!F114","v":1985},{"$f":"G$3+$C113+Produktionsanlæg!G114","v":1995},{"$f":"H$3+$C113+Produktionsanlæg!H114","v":2005},{"$f":"I$3+$C113+Produktionsanlæg!I114","v":2015},{"$f":"J$3+$C113+Produktionsanlæg!J114","v":2025},{"$f":"K$3+$C113+Produktionsanlæg!K114","v":2035},{"$f":"L$3+$C113+Produktionsanlæg!L114","v":2042},{"$f":"M$3+$C113+Produktionsanlæg!M114","v":2047},{"$f":"N$3+$C113+Produktionsanlæg!N114","v":2052},{"$f":"O$3+$C113+Produktionsanlæg!O114","v":2057},{"$f":"P$3+$C113+Produktionsanlæg!P114","v":2060},{"$f":"Q$3+$C113+Produktionsanlæg!Q114","v":2061},{"$f":"R$3+$C113+Produktionsanlæg!R114","v":2062},{"$f":"S$3+$C113+Produktionsanlæg!S114","v":2063},{"$f":"T$3+$C113+Produktionsanlæg!T114","v":2064},{"$f":"U$3+$C113+Produktionsanlæg!U114","v":2065},{"$f":"V$3+$C113+Produktionsanlæg!V114","v":2066},{"$f":"W$3+$C113+Produktionsanlæg!W114","v":2067},{"$f":"X$3+$C113+Produktionsanlæg!X114","v":2068},{"$f":"Y$3+$C113+Produktionsanlæg!Y114","v":2069},0,{"$f":"Produktionsanlæg!BU113","v":0},{"$f":"Produktionsanlæg!BV113","v":0},{"$f":"Produktionsanlæg!BW113","v":0},{"$f":"Produktionsanlæg!BX113","v":0},{"$f":"Produktionsanlæg!BY113","v":0},{"$f":"Produktionsanlæg!BZ113","v":0},{"$f":"Produktionsanlæg!CA113","v":0},{"$f":"Produktionsanlæg!CB113","v":0},{"$f":"Produktionsanlæg!CC113","v":0},{"$f":"Produktionsanlæg!CD113","v":0},{"$f":"Produktionsanlæg!CE113","v":0},{"$f":"Produktionsanlæg!CF113","v":0},{"$f":"Produktionsanlæg!CG113","v":0},{"$f":"Produktionsanlæg!CH113","v":0},{"$f":"Produktionsanlæg!CI113","v":0},{"$f":"Produktionsanlæg!CJ113","v":0},{"$f":"Produktionsanlæg!CK113","v":0},{"$f":"Produktionsanlæg!CL113","v":0},{"$f":"Produktionsanlæg!CM113","v":0},{"$f":"Produktionsanlæg!CN113","v":0},{"$f":"Produktionsanlæg!CO113","v":0},{"$f":"Produktionsanlæg!CP113","v":0},{"$f":"+SUM(AA113:AV113)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D113>=AY$2,$AA113/($D113-2009),0)+IF($E113>=AY$2,$AB113/($E113-2009),0)+IF($F113>=AY$2,$AC113/($F113-2009),0)+IF($G113>=AY$2,$AD113/($G113-2009),0)+IF($H113>=AY$2,$AE113/($H113-2009),0)+IF($I113>=AY$2,$AF113/($I113-2009),0)+IF($J113>=AY$2,$AG113/($J113-2009),0)+IF($K113>=AY$2,$AH113/($K113-2009),0)+IF($L113>=AY$2,$AI113/($L113-2009),0)+IF($M113>=AY$2,$AJ113/($M113-2009),0)+IF($N113>=AY$2,$AK113/($N113-2009),0)+IF($O113>=AY$2,$AL113/($O113-2009),0)+IF($P113>=AY$2,$AM113/($P113-2009),0)+IF($Q113>=AY$2,$AN113/($Q113-2009),0)+IF($R113>=AY$2,$AO113/($R113-2009),0)+IF($S113>=AY$2,$AP113/($S113-2009),0)+IF($T113>=AY$2,$AQ113/($T113-2009),0)+IF($U113>=AY$2,$AR113/($U113-2009),0)+IF($V113>=AY$2,$AS113/($V113-2009),0)+IF($W113>=AY$2,$AT113/($W113-2009),0)+IF($X113>=AY$2,$AU113/($X113-2009),0)+IF($Y113>=AY$2,$AV113/($Y113-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C115","v":1925},{"$f":"E$3+$C115","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU115","v":0},{"$f":"Produktionsanlæg!BV115","v":0},{"$f":"Produktionsanlæg!BW115","v":0},{"$f":"Produktionsanlæg!BX115","v":0},{"$f":"Produktionsanlæg!BY115","v":0},{"$f":"Produktionsanlæg!BZ115","v":0},{"$f":"Produktionsanlæg!CA115","v":0},{"$f":"Produktionsanlæg!CB115","v":0},{"$f":"Produktionsanlæg!CC115","v":0},{"$f":"Produktionsanlæg!CD115","v":0},{"$f":"Produktionsanlæg!CE115","v":0},{"$f":"Produktionsanlæg!CF115","v":0},{"$f":"Produktionsanlæg!CG115","v":0},{"$f":"Produktionsanlæg!CH115","v":0},{"$f":"Produktionsanlæg!CI115","v":0},{"$f":"Produktionsanlæg!CJ115","v":0},{"$f":"Produktionsanlæg!CK115","v":0},{"$f":"Produktionsanlæg!CL115","v":0},{"$f":"Produktionsanlæg!CM115","v":0},{"$f":"Produktionsanlæg!CN115","v":0},{"$f":"Produktionsanlæg!CO115","v":0},{"$f":"Produktionsanlæg!CP115","v":0},{"$f":"+SUM(AA115:AV115)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D115>=AY$2,$AA115/($D115-2009),0)+IF($E115>=AY$2,$AB115/($E115-2009),0)+IF($F115>=AY$2,$AC115/($F115-2009),0)+IF($G115>=AY$2,$AD115/($G115-2009),0)+IF($H115>=AY$2,$AE115/($H115-2009),0)+IF($I115>=AY$2,$AF115/($I115-2009),0)+IF($J115>=AY$2,$AG115/($J115-2009),0)+IF($K115>=AY$2,$AH115/($K115-2009),0)+IF($L115>=AY$2,$AI115/($L115-2009),0)+IF($M115>=AY$2,$AJ115/($M115-2009),0)+IF($N115>=AY$2,$AK115/($N115-2009),0)+IF($O115>=AY$2,$AL115/($O115-2009),0)+IF($P115>=AY$2,$AM115/($P115-2009),0)+IF($Q115>=AY$2,$AN115/($Q115-2009),0)+IF($R115>=AY$2,$AO115/($R115-2009),0)+IF($S115>=AY$2,$AP115/($S115-2009),0)+IF($T115>=AY$2,$AQ115/($T115-2009),0)+IF($U115>=AY$2,$AR115/($U115-2009),0)+IF($V115>=AY$2,$AS115/($V115-2009),0)+IF($W115>=AY$2,$AT115/($W115-2009),0)+IF($X115>=AY$2,$AU115/($X115-2009),0)+IF($Y115>=AY$2,$AV115/($Y115-2009),0)","v":0},{"$f":"IF($D115>=AZ$2,$AA115/($D115-2009),0)+IF($E115>=AZ$2,$AB115/($E115-2009),0)+IF($F115>=AZ$2,$AC115/($F115-2009),0)+IF($G115>=AZ$2,$AD115/($G115-2009),0)+IF($H115>=AZ$2,$AE115/($H115-2009),0)+IF($I115>=AZ$2,$AF115/($I115-2009),0)+IF($J115>=AZ$2,$AG115/($J115-2009),0)+IF($K115>=AZ$2,$AH115/($K115-2009),0)+IF($L115>=AZ$2,$AI115/($L115-2009),0)+IF($M115>=AZ$2,$AJ115/($M115-2009),0)+IF($N115>=AZ$2,$AK115/($N115-2009),0)+IF($O115>=AZ$2,$AL115/($O115-2009),0)+IF($P115>=AZ$2,$AM115/($P115-2009),0)+IF($Q115>=AZ$2,$AN115/($Q115-2009),0)+IF($R115>=AZ$2,$AO115/($R115-2009),0)+IF($S115>=AZ$2,$AP115/($S115-2009),0)+IF($T115>=AZ$2,$AQ115/($T115-2009),0)+IF($U115>=AZ$2,$AR115/($U115-2009),0)+IF($V115>=AZ$2,$AS115/($V115-2009),0)+IF($W115>=AZ$2,$AT115/($W115-2009),0)+IF($X115>=AZ$2,$AU115/($X115-2009),0)+IF($Y115>=AZ$2,$AV115/($Y115-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D115>=DL$2,$AA115/($D115-2009),0)+IF($E115>=DL$2,$AB115/($E115-2009),0)+IF($F115>=DL$2,$AC115/($F115-2009),0)+IF($G115>=DL$2,$AD115/($G115-2009),0)+IF($H115>=DL$2,$AE115/($H115-2009),0)+IF($I115>=DL$2,$AF115/($I115-2009),0)+IF($J115>=DL$2,$AG115/($J115-2009),0)+IF($K115>=DL$2,$AH115/($K115-2009),0)+IF($L115>=DL$2,$AI115/($L115-2009),0)+IF($M115>=DL$2,$AJ115/($M115-2009),0)+IF($N115>=DL$2,$AK115/($N115-2009),0)+IF($O115>=DL$2,$AL115/($O115-2009),0)+IF($P115>=DL$2,$AM115/($P115-2009),0)+IF($Q115>=DL$2,$AN115/($Q115-2009),0)+IF($R115>=DL$2,$AO115/($R115-2009),0)+IF($S115>=DL$2,$AP115/($S115-2009),0)+IF($T115>=DL$2,$AQ115/($T115-2009),0)+IF($U115>=DL$2,$AR115/($U115-2009),0)+IF($V115>=DL$2,$AS115/($V115-2009),0)+IF($W115>=DL$2,$AT115/($W115-2009),0)+IF($X115>=DL$2,$AU115/($X115-2009),0)+IF($Y115>=DL$2,$AV115/($Y115-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"D$3+$C116","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU116","v":0},{"$f":"Produktionsanlæg!BV116","v":0},{"$f":"Produktionsanlæg!BW116","v":0},{"$f":"Produktionsanlæg!BX116","v":0},{"$f":"Produktionsanlæg!BY116","v":0},{"$f":"Produktionsanlæg!BZ116","v":0},{"$f":"Produktionsanlæg!CA116","v":0},{"$f":"Produktionsanlæg!CB116","v":0},{"$f":"Produktionsanlæg!CC116","v":0},{"$f":"Produktionsanlæg!CD116","v":0},{"$f":"Produktionsanlæg!CE116","v":0},{"$f":"Produktionsanlæg!CF116","v":0},{"$f":"Produktionsanlæg!CG116","v":0},{"$f":"Produktionsanlæg!CH116","v":0},{"$f":"Produktionsanlæg!CI116","v":0},{"$f":"Produktionsanlæg!CJ116","v":0},{"$f":"Produktionsanlæg!CK116","v":0},{"$f":"Produktionsanlæg!CL116","v":0},{"$f":"Produktionsanlæg!CM116","v":0},{"$f":"Produktionsanlæg!CN116","v":0},{"$f":"Produktionsanlæg!CO116","v":0},{"$f":"Produktionsanlæg!CP116","v":0},{"$f":"+SUM(AA116:AV116)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D116>=AY$2,$AA116/($D116-2009),0)+IF($E116>=AY$2,$AB116/($E116-2009),0)+IF($F116>=AY$2,$AC116/($F116-2009),0)+IF($G116>=AY$2,$AD116/($G116-2009),0)+IF($H116>=AY$2,$AE116/($H116-2009),0)+IF($I116>=AY$2,$AF116/($I116-2009),0)+IF($J116>=AY$2,$AG116/($J116-2009),0)+IF($K116>=AY$2,$AH116/($K116-2009),0)+IF($L116>=AY$2,$AI116/($L116-2009),0)+IF($M116>=AY$2,$AJ116/($M116-2009),0)+IF($N116>=AY$2,$AK116/($N116-2009),0)+IF($O116>=AY$2,$AL116/($O116-2009),0)+IF($P116>=AY$2,$AM116/($P116-2009),0)+IF($Q116>=AY$2,$AN116/($Q116-2009),0)+IF($R116>=AY$2,$AO116/($R116-2009),0)+IF($S116>=AY$2,$AP116/($S116-2009),0)+IF($T116>=AY$2,$AQ116/($T116-2009),0)+IF($U116>=AY$2,$AR116/($U116-2009),0)+IF($V116>=AY$2,$AS116/($V116-2009),0)+IF($W116>=AY$2,$AT116/($W116-2009),0)+IF($X116>=AY$2,$AU116/($X116-2009),0)+IF($Y116>=AY$2,$AV116/($Y116-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"D$3+$C117+Produktionsanlæg!D118","v":1965},{"$f":"E$3+$C117+Produktionsanlæg!E118","v":1975},{"$f":"F$3+$C117+Produktionsanlæg!F118","v":1985},{"$f":"G$3+$C117+Produktionsanlæg!G118","v":1995},{"$f":"H$3+$C117+Produktionsanlæg!H118","v":2005},{"$f":"I$3+$C117+Produktionsanlæg!I118","v":2015},{"$f":"J$3+$C117+Produktionsanlæg!J118","v":2025},{"$f":"K$3+$C117+Produktionsanlæg!K118","v":2035},{"$f":"L$3+$C117+Produktionsanlæg!L118","v":2042},{"$f":"M$3+$C117+Produktionsanlæg!M118","v":2047},{"$f":"N$3+$C117+Produktionsanlæg!N118","v":2052},{"$f":"O$3+$C117+Produktionsanlæg!O118","v":2057},{"$f":"P$3+$C117+Produktionsanlæg!P118","v":2060},{"$f":"Q$3+$C117+Produktionsanlæg!Q118","v":2061},{"$f":"R$3+$C117+Produktionsanlæg!R118","v":2062},{"$f":"S$3+$C117+Produktionsanlæg!S118","v":2063},{"$f":"T$3+$C117+Produktionsanlæg!T118","v":2064},{"$f":"U$3+$C117+Produktionsanlæg!U118","v":2065},{"$f":"V$3+$C117+Produktionsanlæg!V118","v":2066},{"$f":"W$3+$C117+Produktionsanlæg!W118","v":2067},{"$f":"X$3+$C117+Produktionsanlæg!X118","v":2068},{"$f":"Y$3+$C117+Produktionsanlæg!Y118","v":2069},0,{"$f":"Produktionsanlæg!BU117","v":0},{"$f":"Produktionsanlæg!BV117","v":0},{"$f":"Produktionsanlæg!BW117","v":0},{"$f":"Produktionsanlæg!BX117","v":0},{"$f":"Produktionsanlæg!BY117","v":0},{"$f":"Produktionsanlæg!BZ117","v":0},{"$f":"Produktionsanlæg!CA117","v":0},{"$f":"Produktionsanlæg!CB117","v":0},{"$f":"Produktionsanlæg!CC117","v":0},{"$f":"Produktionsanlæg!CD117","v":0},{"$f":"Produktionsanlæg!CE117","v":0},{"$f":"Produktionsanlæg!CF117","v":0},{"$f":"Produktionsanlæg!CG117","v":0},{"$f":"Produktionsanlæg!CH117","v":0},{"$f":"Produktionsanlæg!CI117","v":0},{"$f":"Produktionsanlæg!CJ117","v":0},{"$f":"Produktionsanlæg!CK117","v":0},{"$f":"Produktionsanlæg!CL117","v":0},{"$f":"Produktionsanlæg!CM117","v":0},{"$f":"Produktionsanlæg!CN117","v":0},{"$f":"Produktionsanlæg!CO117","v":0},{"$f":"Produktionsanlæg!CP117","v":0},{"$f":"+SUM(AA117:AV117)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D117>=AY$2,$AA117/($D117-2009),0)+IF($E117>=AY$2,$AB117/($E117-2009),0)+IF($F117>=AY$2,$AC117/($F117-2009),0)+IF($G117>=AY$2,$AD117/($G117-2009),0)+IF($H117>=AY$2,$AE117/($H117-2009),0)+IF($I117>=AY$2,$AF117/($I117-2009),0)+IF($J117>=AY$2,$AG117/($J117-2009),0)+IF($K117>=AY$2,$AH117/($K117-2009),0)+IF($L117>=AY$2,$AI117/($L117-2009),0)+IF($M117>=AY$2,$AJ117/($M117-2009),0)+IF($N117>=AY$2,$AK117/($N117-2009),0)+IF($O117>=AY$2,$AL117/($O117-2009),0)+IF($P117>=AY$2,$AM117/($P117-2009),0)+IF($Q117>=AY$2,$AN117/($Q117-2009),0)+IF($R117>=AY$2,$AO117/($R117-2009),0)+IF($S117>=AY$2,$AP117/($S117-2009),0)+IF($T117>=AY$2,$AQ117/($T117-2009),0)+IF($U117>=AY$2,$AR117/($U117-2009),0)+IF($V117>=AY$2,$AS117/($V117-2009),0)+IF($W117>=AY$2,$AT117/($W117-2009),0)+IF($X117>=AY$2,$AU117/($X117-2009),0)+IF($Y117>=AY$2,$AV117/($Y117-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"D$3+$C119","v":1925},{"$f":"E$3+$C119","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU119","v":0},{"$f":"Produktionsanlæg!BV119","v":0},{"$f":"Produktionsanlæg!BW119","v":0},{"$f":"Produktionsanlæg!BX119","v":0},{"$f":"Produktionsanlæg!BY119","v":0},{"$f":"Produktionsanlæg!BZ119","v":0},{"$f":"Produktionsanlæg!CA119","v":0},{"$f":"Produktionsanlæg!CB119","v":0},{"$f":"Produktionsanlæg!CC119","v":0},{"$f":"Produktionsanlæg!CD119","v":0},{"$f":"Produktionsanlæg!CE119","v":0},{"$f":"Produktionsanlæg!CF119","v":0},{"$f":"Produktionsanlæg!CG119","v":0},{"$f":"Produktionsanlæg!CH119","v":0},{"$f":"Produktionsanlæg!CI119","v":0},{"$f":"Produktionsanlæg!CJ119","v":0},{"$f":"Produktionsanlæg!CK119","v":0},{"$f":"Produktionsanlæg!CL119","v":0},{"$f":"Produktionsanlæg!CM119","v":0},{"$f":"Produktionsanlæg!CN119","v":0},{"$f":"Produktionsanlæg!CO119","v":0},{"$f":"Produktionsanlæg!CP119","v":0},{"$f":"+SUM(AA119:AV119)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D119>=AY$2,$AA119/($D119-2009),0)+IF($E119>=AY$2,$AB119/($E119-2009),0)+IF($F119>=AY$2,$AC119/($F119-2009),0)+IF($G119>=AY$2,$AD119/($G119-2009),0)+IF($H119>=AY$2,$AE119/($H119-2009),0)+IF($I119>=AY$2,$AF119/($I119-2009),0)+IF($J119>=AY$2,$AG119/($J119-2009),0)+IF($K119>=AY$2,$AH119/($K119-2009),0)+IF($L119>=AY$2,$AI119/($L119-2009),0)+IF($M119>=AY$2,$AJ119/($M119-2009),0)+IF($N119>=AY$2,$AK119/($N119-2009),0)+IF($O119>=AY$2,$AL119/($O119-2009),0)+IF($P119>=AY$2,$AM119/($P119-2009),0)+IF($Q119>=AY$2,$AN119/($Q119-2009),0)+IF($R119>=AY$2,$AO119/($R119-2009),0)+IF($S119>=AY$2,$AP119/($S119-2009),0)+IF($T119>=AY$2,$AQ119/($T119-2009),0)+IF($U119>=AY$2,$AR119/($U119-2009),0)+IF($V119>=AY$2,$AS119/($V119-2009),0)+IF($W119>=AY$2,$AT119/($W119-2009),0)+IF($X119>=AY$2,$AU119/($X119-2009),0)+IF($Y119>=AY$2,$AV119/($Y119-2009),0)","v":0},{"$f":"IF($D119>=AZ$2,$AA119/($D119-2009),0)+IF($E119>=AZ$2,$AB119/($E119-2009),0)+IF($F119>=AZ$2,$AC119/($F119-2009),0)+IF($G119>=AZ$2,$AD119/($G119-2009),0)+IF($H119>=AZ$2,$AE119/($H119-2009),0)+IF($I119>=AZ$2,$AF119/($I119-2009),0)+IF($J119>=AZ$2,$AG119/($J119-2009),0)+IF($K119>=AZ$2,$AH119/($K119-2009),0)+IF($L119>=AZ$2,$AI119/($L119-2009),0)+IF($M119>=AZ$2,$AJ119/($M119-2009),0)+IF($N119>=AZ$2,$AK119/($N119-2009),0)+IF($O119>=AZ$2,$AL119/($O119-2009),0)+IF($P119>=AZ$2,$AM119/($P119-2009),0)+IF($Q119>=AZ$2,$AN119/($Q119-2009),0)+IF($R119>=AZ$2,$AO119/($R119-2009),0)+IF($S119>=AZ$2,$AP119/($S119-2009),0)+IF($T119>=AZ$2,$AQ119/($T119-2009),0)+IF($U119>=AZ$2,$AR119/($U119-2009),0)+IF($V119>=AZ$2,$AS119/($V119-2009),0)+IF($W119>=AZ$2,$AT119/($W119-2009),0)+IF($X119>=AZ$2,$AU119/($X119-2009),0)+IF($Y119>=AZ$2,$AV119/($Y119-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D119>=DL$2,$AA119/($D119-2009),0)+IF($E119>=DL$2,$AB119/($E119-2009),0)+IF($F119>=DL$2,$AC119/($F119-2009),0)+IF($G119>=DL$2,$AD119/($G119-2009),0)+IF($H119>=DL$2,$AE119/($H119-2009),0)+IF($I119>=DL$2,$AF119/($I119-2009),0)+IF($J119>=DL$2,$AG119/($J119-2009),0)+IF($K119>=DL$2,$AH119/($K119-2009),0)+IF($L119>=DL$2,$AI119/($L119-2009),0)+IF($M119>=DL$2,$AJ119/($M119-2009),0)+IF($N119>=DL$2,$AK119/($N119-2009),0)+IF($O119>=DL$2,$AL119/($O119-2009),0)+IF($P119>=DL$2,$AM119/($P119-2009),0)+IF($Q119>=DL$2,$AN119/($Q119-2009),0)+IF($R119>=DL$2,$AO119/($R119-2009),0)+IF($S119>=DL$2,$AP119/($S119-2009),0)+IF($T119>=DL$2,$AQ119/($T119-2009),0)+IF($U119>=DL$2,$AR119/($U119-2009),0)+IF($V119>=DL$2,$AS119/($V119-2009),0)+IF($W119>=DL$2,$AT119/($W119-2009),0)+IF($X119>=DL$2,$AU119/($X119-2009),0)+IF($Y119>=DL$2,$AV119/($Y119-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"D$3+$C120","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU120","v":0},{"$f":"Produktionsanlæg!BV120","v":0},{"$f":"Produktionsanlæg!BW120","v":0},{"$f":"Produktionsanlæg!BX120","v":0},{"$f":"Produktionsanlæg!BY120","v":0},{"$f":"Produktionsanlæg!BZ120","v":0},{"$f":"Produktionsanlæg!CA120","v":0},{"$f":"Produktionsanlæg!CB120","v":0},{"$f":"Produktionsanlæg!CC120","v":0},{"$f":"Produktionsanlæg!CD120","v":0},{"$f":"Produktionsanlæg!CE120","v":0},{"$f":"Produktionsanlæg!CF120","v":0},{"$f":"Produktionsanlæg!CG120","v":0},{"$f":"Produktionsanlæg!CH120","v":0},{"$f":"Produktionsanlæg!CI120","v":0},{"$f":"Produktionsanlæg!CJ120","v":0},{"$f":"Produktionsanlæg!CK120","v":0},{"$f":"Produktionsanlæg!CL120","v":0},{"$f":"Produktionsanlæg!CM120","v":0},{"$f":"Produktionsanlæg!CN120","v":0},{"$f":"Produktionsanlæg!CO120","v":0},{"$f":"Produktionsanlæg!CP120","v":0},{"$f":"+SUM(AA120:AV120)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D120>=AY$2,$AA120/($D120-2009),0)+IF($E120>=AY$2,$AB120/($E120-2009),0)+IF($F120>=AY$2,$AC120/($F120-2009),0)+IF($G120>=AY$2,$AD120/($G120-2009),0)+IF($H120>=AY$2,$AE120/($H120-2009),0)+IF($I120>=AY$2,$AF120/($I120-2009),0)+IF($J120>=AY$2,$AG120/($J120-2009),0)+IF($K120>=AY$2,$AH120/($K120-2009),0)+IF($L120>=AY$2,$AI120/($L120-2009),0)+IF($M120>=AY$2,$AJ120/($M120-2009),0)+IF($N120>=AY$2,$AK120/($N120-2009),0)+IF($O120>=AY$2,$AL120/($O120-2009),0)+IF($P120>=AY$2,$AM120/($P120-2009),0)+IF($Q120>=AY$2,$AN120/($Q120-2009),0)+IF($R120>=AY$2,$AO120/($R120-2009),0)+IF($S120>=AY$2,$AP120/($S120-2009),0)+IF($T120>=AY$2,$AQ120/($T120-2009),0)+IF($U120>=AY$2,$AR120/($U120-2009),0)+IF($V120>=AY$2,$AS120/($V120-2009),0)+IF($W120>=AY$2,$AT120/($W120-2009),0)+IF($X120>=AY$2,$AU120/($X120-2009),0)+IF($Y120>=AY$2,$AV120/($Y120-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"D$3+$C121+Produktionsanlæg!D122","v":1965},{"$f":"E$3+$C121+Produktionsanlæg!E122","v":1975},{"$f":"F$3+$C121+Produktionsanlæg!F122","v":1985},{"$f":"G$3+$C121+Produktionsanlæg!G122","v":1995},{"$f":"H$3+$C121+Produktionsanlæg!H122","v":2005},{"$f":"I$3+$C121+Produktionsanlæg!I122","v":2015},{"$f":"J$3+$C121+Produktionsanlæg!J122","v":2025},{"$f":"K$3+$C121+Produktionsanlæg!K122","v":2035},{"$f":"L$3+$C121+Produktionsanlæg!L122","v":2042},{"$f":"M$3+$C121+Produktionsanlæg!M122","v":2047},{"$f":"N$3+$C121+Produktionsanlæg!N122","v":2052},{"$f":"O$3+$C121+Produktionsanlæg!O122","v":2057},{"$f":"P$3+$C121+Produktionsanlæg!P122","v":2060},{"$f":"Q$3+$C121+Produktionsanlæg!Q122","v":2061},{"$f":"R$3+$C121+Produktionsanlæg!R122","v":2062},{"$f":"S$3+$C121+Produktionsanlæg!S122","v":2063},{"$f":"T$3+$C121+Produktionsanlæg!T122","v":2064},{"$f":"U$3+$C121+Produktionsanlæg!U122","v":2065},{"$f":"V$3+$C121+Produktionsanlæg!V122","v":2066},{"$f":"W$3+$C121+Produktionsanlæg!W122","v":2067},{"$f":"X$3+$C121+Produktionsanlæg!X122","v":2068},{"$f":"Y$3+$C121+Produktionsanlæg!Y122","v":2069},0,{"$f":"Produktionsanlæg!BU121","v":0},{"$f":"Produktionsanlæg!BV121","v":0},{"$f":"Produktionsanlæg!BW121","v":0},{"$f":"Produktionsanlæg!BX121","v":0},{"$f":"Produktionsanlæg!BY121","v":0},{"$f":"Produktionsanlæg!BZ121","v":0},{"$f":"Produktionsanlæg!CA121","v":0},{"$f":"Produktionsanlæg!CB121","v":0},{"$f":"Produktionsanlæg!CC121","v":0},{"$f":"Produktionsanlæg!CD121","v":0},{"$f":"Produktionsanlæg!CE121","v":0},{"$f":"Produktionsanlæg!CF121","v":0},{"$f":"Produktionsanlæg!CG121","v":0},{"$f":"Produktionsanlæg!CH121","v":0},{"$f":"Produktionsanlæg!CI121","v":0},{"$f":"Produktionsanlæg!CJ121","v":0},{"$f":"Produktionsanlæg!CK121","v":0},{"$f":"Produktionsanlæg!CL121","v":0},{"$f":"Produktionsanlæg!CM121","v":0},{"$f":"Produktionsanlæg!CN121","v":0},{"$f":"Produktionsanlæg!CO121","v":0},{"$f":"Produktionsanlæg!CP121","v":0},{"$f":"+SUM(AA121:AV121)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D121>=AY$2,$AA121/($D121-2009),0)+IF($E121>=AY$2,$AB121/($E121-2009),0)+IF($F121>=AY$2,$AC121/($F121-2009),0)+IF($G121>=AY$2,$AD121/($G121-2009),0)+IF($H121>=AY$2,$AE121/($H121-2009),0)+IF($I121>=AY$2,$AF121/($I121-2009),0)+IF($J121>=AY$2,$AG121/($J121-2009),0)+IF($K121>=AY$2,$AH121/($K121-2009),0)+IF($L121>=AY$2,$AI121/($L121-2009),0)+IF($M121>=AY$2,$AJ121/($M121-2009),0)+IF($N121>=AY$2,$AK121/($N121-2009),0)+IF($O121>=AY$2,$AL121/($O121-2009),0)+IF($P121>=AY$2,$AM121/($P121-2009),0)+IF($Q121>=AY$2,$AN121/($Q121-2009),0)+IF($R121>=AY$2,$AO121/($R121-2009),0)+IF($S121>=AY$2,$AP121/($S121-2009),0)+IF($T121>=AY$2,$AQ121/($T121-2009),0)+IF($U121>=AY$2,$AR121/($U121-2009),0)+IF($V121>=AY$2,$AS121/($V121-2009),0)+IF($W121>=AY$2,$AT121/($W121-2009),0)+IF($X121>=AY$2,$AU121/($X121-2009),0)+IF($Y121>=AY$2,$AV121/($Y121-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"D$3+$C123","v":1925},{"$f":"E$3+$C123","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU123","v":0},{"$f":"Produktionsanlæg!BV123","v":0},{"$f":"Produktionsanlæg!BW123","v":0},{"$f":"Produktionsanlæg!BX123","v":0},{"$f":"Produktionsanlæg!BY123","v":0},{"$f":"Produktionsanlæg!BZ123","v":0},{"$f":"Produktionsanlæg!CA123","v":0},{"$f":"Produktionsanlæg!CB123","v":0},{"$f":"Produktionsanlæg!CC123","v":0},{"$f":"Produktionsanlæg!CD123","v":0},{"$f":"Produktionsanlæg!CE123","v":0},{"$f":"Produktionsanlæg!CF123","v":0},{"$f":"Produktionsanlæg!CG123","v":0},{"$f":"Produktionsanlæg!CH123","v":0},{"$f":"Produktionsanlæg!CI123","v":0},{"$f":"Produktionsanlæg!CJ123","v":0},{"$f":"Produktionsanlæg!CK123","v":0},{"$f":"Produktionsanlæg!CL123","v":0},{"$f":"Produktionsanlæg!CM123","v":0},{"$f":"Produktionsanlæg!CN123","v":0},{"$f":"Produktionsanlæg!CO123","v":0},{"$f":"Produktionsanlæg!CP123","v":0},{"$f":"+SUM(AA123:AV123)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D123>=AY$2,$AA123/($D123-2009),0)+IF($E123>=AY$2,$AB123/($E123-2009),0)+IF($F123>=AY$2,$AC123/($F123-2009),0)+IF($G123>=AY$2,$AD123/($G123-2009),0)+IF($H123>=AY$2,$AE123/($H123-2009),0)+IF($I123>=AY$2,$AF123/($I123-2009),0)+IF($J123>=AY$2,$AG123/($J123-2009),0)+IF($K123>=AY$2,$AH123/($K123-2009),0)+IF($L123>=AY$2,$AI123/($L123-2009),0)+IF($M123>=AY$2,$AJ123/($M123-2009),0)+IF($N123>=AY$2,$AK123/($N123-2009),0)+IF($O123>=AY$2,$AL123/($O123-2009),0)+IF($P123>=AY$2,$AM123/($P123-2009),0)+IF($Q123>=AY$2,$AN123/($Q123-2009),0)+IF($R123>=AY$2,$AO123/($R123-2009),0)+IF($S123>=AY$2,$AP123/($S123-2009),0)+IF($T123>=AY$2,$AQ123/($T123-2009),0)+IF($U123>=AY$2,$AR123/($U123-2009),0)+IF($V123>=AY$2,$AS123/($V123-2009),0)+IF($W123>=AY$2,$AT123/($W123-2009),0)+IF($X123>=AY$2,$AU123/($X123-2009),0)+IF($Y123>=AY$2,$AV123/($Y123-2009),0)","v":0},{"$f":"IF($D123>=AZ$2,$AA123/($D123-2009),0)+IF($E123>=AZ$2,$AB123/($E123-2009),0)+IF($F123>=AZ$2,$AC123/($F123-2009),0)+IF($G123>=AZ$2,$AD123/($G123-2009),0)+IF($H123>=AZ$2,$AE123/($H123-2009),0)+IF($I123>=AZ$2,$AF123/($I123-2009),0)+IF($J123>=AZ$2,$AG123/($J123-2009),0)+IF($K123>=AZ$2,$AH123/($K123-2009),0)+IF($L123>=AZ$2,$AI123/($L123-2009),0)+IF($M123>=AZ$2,$AJ123/($M123-2009),0)+IF($N123>=AZ$2,$AK123/($N123-2009),0)+IF($O123>=AZ$2,$AL123/($O123-2009),0)+IF($P123>=AZ$2,$AM123/($P123-2009),0)+IF($Q123>=AZ$2,$AN123/($Q123-2009),0)+IF($R123>=AZ$2,$AO123/($R123-2009),0)+IF($S123>=AZ$2,$AP123/($S123-2009),0)+IF($T123>=AZ$2,$AQ123/($T123-2009),0)+IF($U123>=AZ$2,$AR123/($U123-2009),0)+IF($V123>=AZ$2,$AS123/($V123-2009),0)+IF($W123>=AZ$2,$AT123/($W123-2009),0)+IF($X123>=AZ$2,$AU123/($X123-2009),0)+IF($Y123>=AZ$2,$AV123/($Y123-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D123>=DL$2,$AA123/($D123-2009),0)+IF($E123>=DL$2,$AB123/($E123-2009),0)+IF($F123>=DL$2,$AC123/($F123-2009),0)+IF($G123>=DL$2,$AD123/($G123-2009),0)+IF($H123>=DL$2,$AE123/($H123-2009),0)+IF($I123>=DL$2,$AF123/($I123-2009),0)+IF($J123>=DL$2,$AG123/($J123-2009),0)+IF($K123>=DL$2,$AH123/($K123-2009),0)+IF($L123>=DL$2,$AI123/($L123-2009),0)+IF($M123>=DL$2,$AJ123/($M123-2009),0)+IF($N123>=DL$2,$AK123/($N123-2009),0)+IF($O123>=DL$2,$AL123/($O123-2009),0)+IF($P123>=DL$2,$AM123/($P123-2009),0)+IF($Q123>=DL$2,$AN123/($Q123-2009),0)+IF($R123>=DL$2,$AO123/($R123-2009),0)+IF($S123>=DL$2,$AP123/($S123-2009),0)+IF($T123>=DL$2,$AQ123/($T123-2009),0)+IF($U123>=DL$2,$AR123/($U123-2009),0)+IF($V123>=DL$2,$AS123/($V123-2009),0)+IF($W123>=DL$2,$AT123/($W123-2009),0)+IF($X123>=DL$2,$AU123/($X123-2009),0)+IF($Y123>=DL$2,$AV123/($Y123-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"D$3+$C124","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU124","v":0},{"$f":"Produktionsanlæg!BV124","v":0},{"$f":"Produktionsanlæg!BW124","v":0},{"$f":"Produktionsanlæg!BX124","v":0},{"$f":"Produktionsanlæg!BY124","v":0},{"$f":"Produktionsanlæg!BZ124","v":0},{"$f":"Produktionsanlæg!CA124","v":0},{"$f":"Produktionsanlæg!CB124","v":0},{"$f":"Produktionsanlæg!CC124","v":0},{"$f":"Produktionsanlæg!CD124","v":0},{"$f":"Produktionsanlæg!CE124","v":0},{"$f":"Produktionsanlæg!CF124","v":0},{"$f":"Produktionsanlæg!CG124","v":0},{"$f":"Produktionsanlæg!CH124","v":0},{"$f":"Produktionsanlæg!CI124","v":0},{"$f":"Produktionsanlæg!CJ124","v":0},{"$f":"Produktionsanlæg!CK124","v":0},{"$f":"Produktionsanlæg!CL124","v":0},{"$f":"Produktionsanlæg!CM124","v":0},{"$f":"Produktionsanlæg!CN124","v":0},{"$f":"Produktionsanlæg!CO124","v":0},{"$f":"Produktionsanlæg!CP124","v":0},{"$f":"+SUM(AA124:AV124)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D124>=AY$2,$AA124/($D124-2009),0)+IF($E124>=AY$2,$AB124/($E124-2009),0)+IF($F124>=AY$2,$AC124/($F124-2009),0)+IF($G124>=AY$2,$AD124/($G124-2009),0)+IF($H124>=AY$2,$AE124/($H124-2009),0)+IF($I124>=AY$2,$AF124/($I124-2009),0)+IF($J124>=AY$2,$AG124/($J124-2009),0)+IF($K124>=AY$2,$AH124/($K124-2009),0)+IF($L124>=AY$2,$AI124/($L124-2009),0)+IF($M124>=AY$2,$AJ124/($M124-2009),0)+IF($N124>=AY$2,$AK124/($N124-2009),0)+IF($O124>=AY$2,$AL124/($O124-2009),0)+IF($P124>=AY$2,$AM124/($P124-2009),0)+IF($Q124>=AY$2,$AN124/($Q124-2009),0)+IF($R124>=AY$2,$AO124/($R124-2009),0)+IF($S124>=AY$2,$AP124/($S124-2009),0)+IF($T124>=AY$2,$AQ124/($T124-2009),0)+IF($U124>=AY$2,$AR124/($U124-2009),0)+IF($V124>=AY$2,$AS124/($V124-2009),0)+IF($W124>=AY$2,$AT124/($W124-2009),0)+IF($X124>=AY$2,$AU124/($X124-2009),0)+IF($Y124>=AY$2,$AV124/($Y124-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW126:AW137)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY126:AY137)","v":0},{"$f":"SUM(AZ126:AZ137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL126:DL137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"D$3+$C126+Produktionsanlæg!D127","v":1965},{"$f":"E$3+$C126+Produktionsanlæg!E127","v":1975},{"$f":"F$3+$C126+Produktionsanlæg!F127","v":1985},{"$f":"G$3+$C126+Produktionsanlæg!G127","v":1995},{"$f":"H$3+$C126+Produktionsanlæg!H127","v":2005},{"$f":"I$3+$C126+Produktionsanlæg!I127","v":2015},{"$f":"J$3+$C126+Produktionsanlæg!J127","v":2025},{"$f":"K$3+$C126+Produktionsanlæg!K127","v":2035},{"$f":"L$3+$C126+Produktionsanlæg!L127","v":2042},{"$f":"M$3+$C126+Produktionsanlæg!M127","v":2047},{"$f":"N$3+$C126+Produktionsanlæg!N127","v":2052},{"$f":"O$3+$C126+Produktionsanlæg!O127","v":2057},{"$f":"P$3+$C126+Produktionsanlæg!P127","v":2060},{"$f":"Q$3+$C126+Produktionsanlæg!Q127","v":2061},{"$f":"R$3+$C126+Produktionsanlæg!R127","v":2062},{"$f":"S$3+$C126+Produktionsanlæg!S127","v":2063},{"$f":"T$3+$C126+Produktionsanlæg!T127","v":2064},{"$f":"U$3+$C126+Produktionsanlæg!U127","v":2065},{"$f":"V$3+$C126+Produktionsanlæg!V127","v":2066},{"$f":"W$3+$C126+Produktionsanlæg!W127","v":2067},{"$f":"X$3+$C126+Produktionsanlæg!X127","v":2068},{"$f":"Y$3+$C126+Produktionsanlæg!Y127","v":2069},0,{"$f":"Produktionsanlæg!BU126","v":0},{"$f":"Produktionsanlæg!BV126","v":0},{"$f":"Produktionsanlæg!BW126","v":0},{"$f":"Produktionsanlæg!BX126","v":0},{"$f":"Produktionsanlæg!BY126","v":0},{"$f":"Produktionsanlæg!BZ126","v":0},{"$f":"Produktionsanlæg!CA126","v":0},{"$f":"Produktionsanlæg!CB126","v":0},{"$f":"Produktionsanlæg!CC126","v":0},{"$f":"Produktionsanlæg!CD126","v":0},{"$f":"Produktionsanlæg!CE126","v":0},{"$f":"Produktionsanlæg!CF126","v":0},{"$f":"Produktionsanlæg!CG126","v":0},{"$f":"Produktionsanlæg!CH126","v":0},{"$f":"Produktionsanlæg!CI126","v":0},{"$f":"Produktionsanlæg!CJ126","v":0},{"$f":"Produktionsanlæg!CK126","v":0},{"$f":"Produktionsanlæg!CL126","v":0},{"$f":"Produktionsanlæg!CM126","v":0},{"$f":"Produktionsanlæg!CN126","v":0},{"$f":"Produktionsanlæg!CO126","v":0},{"$f":"Produktionsanlæg!CP126","v":0},{"$f":"+SUM(AA126:AV126)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D126>=AY$2,$AA126/($D126-2009),0)+IF($E126>=AY$2,$AB126/($E126-2009),0)+IF($F126>=AY$2,$AC126/($F126-2009),0)+IF($G126>=AY$2,$AD126/($G126-2009),0)+IF($H126>=AY$2,$AE126/($H126-2009),0)+IF($I126>=AY$2,$AF126/($I126-2009),0)+IF($J126>=AY$2,$AG126/($J126-2009),0)+IF($K126>=AY$2,$AH126/($K126-2009),0)+IF($L126>=AY$2,$AI126/($L126-2009),0)+IF($M126>=AY$2,$AJ126/($M126-2009),0)+IF($N126>=AY$2,$AK126/($N126-2009),0)+IF($O126>=AY$2,$AL126/($O126-2009),0)+IF($P126>=AY$2,$AM126/($P126-2009),0)+IF($Q126>=AY$2,$AN126/($Q126-2009),0)+IF($R126>=AY$2,$AO126/($R126-2009),0)+IF($S126>=AY$2,$AP126/($S126-2009),0)+IF($T126>=AY$2,$AQ126/($T126-2009),0)+IF($U126>=AY$2,$AR126/($U126-2009),0)+IF($V126>=AY$2,$AS126/($V126-2009),0)+IF($W126>=AY$2,$AT126/($W126-2009),0)+IF($X126>=AY$2,$AU126/($X126-2009),0)+IF($Y126>=AY$2,$AV126/($Y126-2009),0)","v":0},{"$f":"IF($D126>=AZ$2,$AA126/($D126-2009),0)+IF($E126>=AZ$2,$AB126/($E126-2009),0)+IF($F126>=AZ$2,$AC126/($F126-2009),0)+IF($G126>=AZ$2,$AD126/($G126-2009),0)+IF($H126>=AZ$2,$AE126/($H126-2009),0)+IF($I126>=AZ$2,$AF126/($I126-2009),0)+IF($J126>=AZ$2,$AG126/($J126-2009),0)+IF($K126>=AZ$2,$AH126/($K126-2009),0)+IF($L126>=AZ$2,$AI126/($L126-2009),0)+IF($M126>=AZ$2,$AJ126/($M126-2009),0)+IF($N126>=AZ$2,$AK126/($N126-2009),0)+IF($O126>=AZ$2,$AL126/($O126-2009),0)+IF($P126>=AZ$2,$AM126/($P126-2009),0)+IF($Q126>=AZ$2,$AN126/($Q126-2009),0)+IF($R126>=AZ$2,$AO126/($R126-2009),0)+IF($S126>=AZ$2,$AP126/($S126-2009),0)+IF($T126>=AZ$2,$AQ126/($T126-2009),0)+IF($U126>=AZ$2,$AR126/($U126-2009),0)+IF($V126>=AZ$2,$AS126/($V126-2009),0)+IF($W126>=AZ$2,$AT126/($W126-2009),0)+IF($X126>=AZ$2,$AU126/($X126-2009),0)+IF($Y126>=AZ$2,$AV126/($Y126-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D126>=DL$2,$AA126/($D126-2009),0)+IF($E126>=DL$2,$AB126/($E126-2009),0)+IF($F126>=DL$2,$AC126/($F126-2009),0)+IF($G126>=DL$2,$AD126/($G126-2009),0)+IF($H126>=DL$2,$AE126/($H126-2009),0)+IF($I126>=DL$2,$AF126/($I126-2009),0)+IF($J126>=DL$2,$AG126/($J126-2009),0)+IF($K126>=DL$2,$AH126/($K126-2009),0)+IF($L126>=DL$2,$AI126/($L126-2009),0)+IF($M126>=DL$2,$AJ126/($M126-2009),0)+IF($N126>=DL$2,$AK126/($N126-2009),0)+IF($O126>=DL$2,$AL126/($O126-2009),0)+IF($P126>=DL$2,$AM126/($P126-2009),0)+IF($Q126>=DL$2,$AN126/($Q126-2009),0)+IF($R126>=DL$2,$AO126/($R126-2009),0)+IF($S126>=DL$2,$AP126/($S126-2009),0)+IF($T126>=DL$2,$AQ126/($T126-2009),0)+IF($U126>=DL$2,$AR126/($U126-2009),0)+IF($V126>=DL$2,$AS126/($V126-2009),0)+IF($W126>=DL$2,$AT126/($W126-2009),0)+IF($X126>=DL$2,$AU126/($X126-2009),0)+IF($Y126>=DL$2,$AV126/($Y126-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"D$3+$C128","v":1925},{"$f":"E$3+$C128","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU128","v":0},{"$f":"Produktionsanlæg!BV128","v":0},{"$f":"Produktionsanlæg!BW128","v":0},{"$f":"Produktionsanlæg!BX128","v":0},{"$f":"Produktionsanlæg!BY128","v":0},{"$f":"Produktionsanlæg!BZ128","v":0},{"$f":"Produktionsanlæg!CA128","v":0},{"$f":"Produktionsanlæg!CB128","v":0},{"$f":"Produktionsanlæg!CC128","v":0},{"$f":"Produktionsanlæg!CD128","v":0},{"$f":"Produktionsanlæg!CE128","v":0},{"$f":"Produktionsanlæg!CF128","v":0},{"$f":"Produktionsanlæg!CG128","v":0},{"$f":"Produktionsanlæg!CH128","v":0},{"$f":"Produktionsanlæg!CI128","v":0},{"$f":"Produktionsanlæg!CJ128","v":0},{"$f":"Produktionsanlæg!CK128","v":0},{"$f":"Produktionsanlæg!CL128","v":0},{"$f":"Produktionsanlæg!CM128","v":0},{"$f":"Produktionsanlæg!CN128","v":0},{"$f":"Produktionsanlæg!CO128","v":0},{"$f":"Produktionsanlæg!CP128","v":0},{"$f":"+SUM(AA128:AV128)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D128>=AY$2,$AA128/($D128-2009),0)+IF($E128>=AY$2,$AB128/($E128-2009),0)+IF($F128>=AY$2,$AC128/($F128-2009),0)+IF($G128>=AY$2,$AD128/($G128-2009),0)+IF($H128>=AY$2,$AE128/($H128-2009),0)+IF($I128>=AY$2,$AF128/($I128-2009),0)+IF($J128>=AY$2,$AG128/($J128-2009),0)+IF($K128>=AY$2,$AH128/($K128-2009),0)+IF($L128>=AY$2,$AI128/($L128-2009),0)+IF($M128>=AY$2,$AJ128/($M128-2009),0)+IF($N128>=AY$2,$AK128/($N128-2009),0)+IF($O128>=AY$2,$AL128/($O128-2009),0)+IF($P128>=AY$2,$AM128/($P128-2009),0)+IF($Q128>=AY$2,$AN128/($Q128-2009),0)+IF($R128>=AY$2,$AO128/($R128-2009),0)+IF($S128>=AY$2,$AP128/($S128-2009),0)+IF($T128>=AY$2,$AQ128/($T128-2009),0)+IF($U128>=AY$2,$AR128/($U128-2009),0)+IF($V128>=AY$2,$AS128/($V128-2009),0)+IF($W128>=AY$2,$AT128/($W128-2009),0)+IF($X128>=AY$2,$AU128/($X128-2009),0)+IF($Y128>=AY$2,$AV128/($Y128-2009),0)","v":0},{"$f":"IF($D128>=AZ$2,$AA128/($D128-2009),0)+IF($E128>=AZ$2,$AB128/($E128-2009),0)+IF($F128>=AZ$2,$AC128/($F128-2009),0)+IF($G128>=AZ$2,$AD128/($G128-2009),0)+IF($H128>=AZ$2,$AE128/($H128-2009),0)+IF($I128>=AZ$2,$AF128/($I128-2009),0)+IF($J128>=AZ$2,$AG128/($J128-2009),0)+IF($K128>=AZ$2,$AH128/($K128-2009),0)+IF($L128>=AZ$2,$AI128/($L128-2009),0)+IF($M128>=AZ$2,$AJ128/($M128-2009),0)+IF($N128>=AZ$2,$AK128/($N128-2009),0)+IF($O128>=AZ$2,$AL128/($O128-2009),0)+IF($P128>=AZ$2,$AM128/($P128-2009),0)+IF($Q128>=AZ$2,$AN128/($Q128-2009),0)+IF($R128>=AZ$2,$AO128/($R128-2009),0)+IF($S128>=AZ$2,$AP128/($S128-2009),0)+IF($T128>=AZ$2,$AQ128/($T128-2009),0)+IF($U128>=AZ$2,$AR128/($U128-2009),0)+IF($V128>=AZ$2,$AS128/($V128-2009),0)+IF($W128>=AZ$2,$AT128/($W128-2009),0)+IF($X128>=AZ$2,$AU128/($X128-2009),0)+IF($Y128>=AZ$2,$AV128/($Y128-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D128>=DL$2,$AA128/($D128-2009),0)+IF($E128>=DL$2,$AB128/($E128-2009),0)+IF($F128>=DL$2,$AC128/($F128-2009),0)+IF($G128>=DL$2,$AD128/($G128-2009),0)+IF($H128>=DL$2,$AE128/($H128-2009),0)+IF($I128>=DL$2,$AF128/($I128-2009),0)+IF($J128>=DL$2,$AG128/($J128-2009),0)+IF($K128>=DL$2,$AH128/($K128-2009),0)+IF($L128>=DL$2,$AI128/($L128-2009),0)+IF($M128>=DL$2,$AJ128/($M128-2009),0)+IF($N128>=DL$2,$AK128/($N128-2009),0)+IF($O128>=DL$2,$AL128/($O128-2009),0)+IF($P128>=DL$2,$AM128/($P128-2009),0)+IF($Q128>=DL$2,$AN128/($Q128-2009),0)+IF($R128>=DL$2,$AO128/($R128-2009),0)+IF($S128>=DL$2,$AP128/($S128-2009),0)+IF($T128>=DL$2,$AQ128/($T128-2009),0)+IF($U128>=DL$2,$AR128/($U128-2009),0)+IF($V128>=DL$2,$AS128/($V128-2009),0)+IF($W128>=DL$2,$AT128/($W128-2009),0)+IF($X128>=DL$2,$AU128/($X128-2009),0)+IF($Y128>=DL$2,$AV128/($Y128-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C129","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU129","v":0},{"$f":"Produktionsanlæg!BV129","v":0},{"$f":"Produktionsanlæg!BW129","v":0},{"$f":"Produktionsanlæg!BX129","v":0},{"$f":"Produktionsanlæg!BY129","v":0},{"$f":"Produktionsanlæg!BZ129","v":0},{"$f":"Produktionsanlæg!CA129","v":0},{"$f":"Produktionsanlæg!CB129","v":0},{"$f":"Produktionsanlæg!CC129","v":0},{"$f":"Produktionsanlæg!CD129","v":0},{"$f":"Produktionsanlæg!CE129","v":0},{"$f":"Produktionsanlæg!CF129","v":0},{"$f":"Produktionsanlæg!CG129","v":0},{"$f":"Produktionsanlæg!CH129","v":0},{"$f":"Produktionsanlæg!CI129","v":0},{"$f":"Produktionsanlæg!CJ129","v":0},{"$f":"Produktionsanlæg!CK129","v":0},{"$f":"Produktionsanlæg!CL129","v":0},{"$f":"Produktionsanlæg!CM129","v":0},{"$f":"Produktionsanlæg!CN129","v":0},{"$f":"Produktionsanlæg!CO129","v":0},{"$f":"Produktionsanlæg!CP129","v":0},{"$f":"+SUM(AA129:AV129)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D129>=AY$2,$AA129/($D129-2009),0)+IF($E129>=AY$2,$AB129/($E129-2009),0)+IF($F129>=AY$2,$AC129/($F129-2009),0)+IF($G129>=AY$2,$AD129/($G129-2009),0)+IF($H129>=AY$2,$AE129/($H129-2009),0)+IF($I129>=AY$2,$AF129/($I129-2009),0)+IF($J129>=AY$2,$AG129/($J129-2009),0)+IF($K129>=AY$2,$AH129/($K129-2009),0)+IF($L129>=AY$2,$AI129/($L129-2009),0)+IF($M129>=AY$2,$AJ129/($M129-2009),0)+IF($N129>=AY$2,$AK129/($N129-2009),0)+IF($O129>=AY$2,$AL129/($O129-2009),0)+IF($P129>=AY$2,$AM129/($P129-2009),0)+IF($Q129>=AY$2,$AN129/($Q129-2009),0)+IF($R129>=AY$2,$AO129/($R129-2009),0)+IF($S129>=AY$2,$AP129/($S129-2009),0)+IF($T129>=AY$2,$AQ129/($T129-2009),0)+IF($U129>=AY$2,$AR129/($U129-2009),0)+IF($V129>=AY$2,$AS129/($V129-2009),0)+IF($W129>=AY$2,$AT129/($W129-2009),0)+IF($X129>=AY$2,$AU129/($X129-2009),0)+IF($Y129>=AY$2,$AV129/($Y129-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"D$3+$C130+Produktionsanlæg!D131","v":1965},{"$f":"E$3+$C130+Produktionsanlæg!E131","v":1975},{"$f":"F$3+$C130+Produktionsanlæg!F131","v":1985},{"$f":"G$3+$C130+Produktionsanlæg!G131","v":1995},{"$f":"H$3+$C130+Produktionsanlæg!H131","v":2005},{"$f":"I$3+$C130+Produktionsanlæg!I131","v":2015},{"$f":"J$3+$C130+Produktionsanlæg!J131","v":2025},{"$f":"K$3+$C130+Produktionsanlæg!K131","v":2035},{"$f":"L$3+$C130+Produktionsanlæg!L131","v":2042},{"$f":"M$3+$C130+Produktionsanlæg!M131","v":2047},{"$f":"N$3+$C130+Produktionsanlæg!N131","v":2052},{"$f":"O$3+$C130+Produktionsanlæg!O131","v":2057},{"$f":"P$3+$C130+Produktionsanlæg!P131","v":2060},{"$f":"Q$3+$C130+Produktionsanlæg!Q131","v":2061},{"$f":"R$3+$C130+Produktionsanlæg!R131","v":2062},{"$f":"S$3+$C130+Produktionsanlæg!S131","v":2063},{"$f":"T$3+$C130+Produktionsanlæg!T131","v":2064},{"$f":"U$3+$C130+Produktionsanlæg!U131","v":2065},{"$f":"V$3+$C130+Produktionsanlæg!V131","v":2066},{"$f":"W$3+$C130+Produktionsanlæg!W131","v":2067},{"$f":"X$3+$C130+Produktionsanlæg!X131","v":2068},{"$f":"Y$3+$C130+Produktionsanlæg!Y131","v":2069},0,{"$f":"Produktionsanlæg!BU130","v":0},{"$f":"Produktionsanlæg!BV130","v":0},{"$f":"Produktionsanlæg!BW130","v":0},{"$f":"Produktionsanlæg!BX130","v":0},{"$f":"Produktionsanlæg!BY130","v":0},{"$f":"Produktionsanlæg!BZ130","v":0},{"$f":"Produktionsanlæg!CA130","v":0},{"$f":"Produktionsanlæg!CB130","v":0},{"$f":"Produktionsanlæg!CC130","v":0},{"$f":"Produktionsanlæg!CD130","v":0},{"$f":"Produktionsanlæg!CE130","v":0},{"$f":"Produktionsanlæg!CF130","v":0},{"$f":"Produktionsanlæg!CG130","v":0},{"$f":"Produktionsanlæg!CH130","v":0},{"$f":"Produktionsanlæg!CI130","v":0},{"$f":"Produktionsanlæg!CJ130","v":0},{"$f":"Produktionsanlæg!CK130","v":0},{"$f":"Produktionsanlæg!CL130","v":0},{"$f":"Produktionsanlæg!CM130","v":0},{"$f":"Produktionsanlæg!CN130","v":0},{"$f":"Produktionsanlæg!CO130","v":0},{"$f":"Produktionsanlæg!CP130","v":0},{"$f":"+SUM(AA130:AV130)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D130>=AY$2,$AA130/($D130-2009),0)+IF($E130>=AY$2,$AB130/($E130-2009),0)+IF($F130>=AY$2,$AC130/($F130-2009),0)+IF($G130>=AY$2,$AD130/($G130-2009),0)+IF($H130>=AY$2,$AE130/($H130-2009),0)+IF($I130>=AY$2,$AF130/($I130-2009),0)+IF($J130>=AY$2,$AG130/($J130-2009),0)+IF($K130>=AY$2,$AH130/($K130-2009),0)+IF($L130>=AY$2,$AI130/($L130-2009),0)+IF($M130>=AY$2,$AJ130/($M130-2009),0)+IF($N130>=AY$2,$AK130/($N130-2009),0)+IF($O130>=AY$2,$AL130/($O130-2009),0)+IF($P130>=AY$2,$AM130/($P130-2009),0)+IF($Q130>=AY$2,$AN130/($Q130-2009),0)+IF($R130>=AY$2,$AO130/($R130-2009),0)+IF($S130>=AY$2,$AP130/($S130-2009),0)+IF($T130>=AY$2,$AQ130/($T130-2009),0)+IF($U130>=AY$2,$AR130/($U130-2009),0)+IF($V130>=AY$2,$AS130/($V130-2009),0)+IF($W130>=AY$2,$AT130/($W130-2009),0)+IF($X130>=AY$2,$AU130/($X130-2009),0)+IF($Y130>=AY$2,$AV130/($Y130-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"D$3+$C132","v":1925},{"$f":"E$3+$C132","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU132","v":0},{"$f":"Produktionsanlæg!BV132","v":0},{"$f":"Produktionsanlæg!BW132","v":0},{"$f":"Produktionsanlæg!BX132","v":0},{"$f":"Produktionsanlæg!BY132","v":0},{"$f":"Produktionsanlæg!BZ132","v":0},{"$f":"Produktionsanlæg!CA132","v":0},{"$f":"Produktionsanlæg!CB132","v":0},{"$f":"Produktionsanlæg!CC132","v":0},{"$f":"Produktionsanlæg!CD132","v":0},{"$f":"Produktionsanlæg!CE132","v":0},{"$f":"Produktionsanlæg!CF132","v":0},{"$f":"Produktionsanlæg!CG132","v":0},{"$f":"Produktionsanlæg!CH132","v":0},{"$f":"Produktionsanlæg!CI132","v":0},{"$f":"Produktionsanlæg!CJ132","v":0},{"$f":"Produktionsanlæg!CK132","v":0},{"$f":"Produktionsanlæg!CL132","v":0},{"$f":"Produktionsanlæg!CM132","v":0},{"$f":"Produktionsanlæg!CN132","v":0},{"$f":"Produktionsanlæg!CO132","v":0},{"$f":"Produktionsanlæg!CP132","v":0},{"$f":"+SUM(AA132:AV132)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D132>=AY$2,$AA132/($D132-2009),0)+IF($E132>=AY$2,$AB132/($E132-2009),0)+IF($F132>=AY$2,$AC132/($F132-2009),0)+IF($G132>=AY$2,$AD132/($G132-2009),0)+IF($H132>=AY$2,$AE132/($H132-2009),0)+IF($I132>=AY$2,$AF132/($I132-2009),0)+IF($J132>=AY$2,$AG132/($J132-2009),0)+IF($K132>=AY$2,$AH132/($K132-2009),0)+IF($L132>=AY$2,$AI132/($L132-2009),0)+IF($M132>=AY$2,$AJ132/($M132-2009),0)+IF($N132>=AY$2,$AK132/($N132-2009),0)+IF($O132>=AY$2,$AL132/($O132-2009),0)+IF($P132>=AY$2,$AM132/($P132-2009),0)+IF($Q132>=AY$2,$AN132/($Q132-2009),0)+IF($R132>=AY$2,$AO132/($R132-2009),0)+IF($S132>=AY$2,$AP132/($S132-2009),0)+IF($T132>=AY$2,$AQ132/($T132-2009),0)+IF($U132>=AY$2,$AR132/($U132-2009),0)+IF($V132>=AY$2,$AS132/($V132-2009),0)+IF($W132>=AY$2,$AT132/($W132-2009),0)+IF($X132>=AY$2,$AU132/($X132-2009),0)+IF($Y132>=AY$2,$AV132/($Y132-2009),0)","v":0},{"$f":"IF($D132>=AZ$2,$AA132/($D132-2009),0)+IF($E132>=AZ$2,$AB132/($E132-2009),0)+IF($F132>=AZ$2,$AC132/($F132-2009),0)+IF($G132>=AZ$2,$AD132/($G132-2009),0)+IF($H132>=AZ$2,$AE132/($H132-2009),0)+IF($I132>=AZ$2,$AF132/($I132-2009),0)+IF($J132>=AZ$2,$AG132/($J132-2009),0)+IF($K132>=AZ$2,$AH132/($K132-2009),0)+IF($L132>=AZ$2,$AI132/($L132-2009),0)+IF($M132>=AZ$2,$AJ132/($M132-2009),0)+IF($N132>=AZ$2,$AK132/($N132-2009),0)+IF($O132>=AZ$2,$AL132/($O132-2009),0)+IF($P132>=AZ$2,$AM132/($P132-2009),0)+IF($Q132>=AZ$2,$AN132/($Q132-2009),0)+IF($R132>=AZ$2,$AO132/($R132-2009),0)+IF($S132>=AZ$2,$AP132/($S132-2009),0)+IF($T132>=AZ$2,$AQ132/($T132-2009),0)+IF($U132>=AZ$2,$AR132/($U132-2009),0)+IF($V132>=AZ$2,$AS132/($V132-2009),0)+IF($W132>=AZ$2,$AT132/($W132-2009),0)+IF($X132>=AZ$2,$AU132/($X132-2009),0)+IF($Y132>=AZ$2,$AV132/($Y132-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D132>=DL$2,$AA132/($D132-2009),0)+IF($E132>=DL$2,$AB132/($E132-2009),0)+IF($F132>=DL$2,$AC132/($F132-2009),0)+IF($G132>=DL$2,$AD132/($G132-2009),0)+IF($H132>=DL$2,$AE132/($H132-2009),0)+IF($I132>=DL$2,$AF132/($I132-2009),0)+IF($J132>=DL$2,$AG132/($J132-2009),0)+IF($K132>=DL$2,$AH132/($K132-2009),0)+IF($L132>=DL$2,$AI132/($L132-2009),0)+IF($M132>=DL$2,$AJ132/($M132-2009),0)+IF($N132>=DL$2,$AK132/($N132-2009),0)+IF($O132>=DL$2,$AL132/($O132-2009),0)+IF($P132>=DL$2,$AM132/($P132-2009),0)+IF($Q132>=DL$2,$AN132/($Q132-2009),0)+IF($R132>=DL$2,$AO132/($R132-2009),0)+IF($S132>=DL$2,$AP132/($S132-2009),0)+IF($T132>=DL$2,$AQ132/($T132-2009),0)+IF($U132>=DL$2,$AR132/($U132-2009),0)+IF($V132>=DL$2,$AS132/($V132-2009),0)+IF($W132>=DL$2,$AT132/($W132-2009),0)+IF($X132>=DL$2,$AU132/($X132-2009),0)+IF($Y132>=DL$2,$AV132/($Y132-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"D$3+$C133","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU133","v":0},{"$f":"Produktionsanlæg!BV133","v":0},{"$f":"Produktionsanlæg!BW133","v":0},{"$f":"Produktionsanlæg!BX133","v":0},{"$f":"Produktionsanlæg!BY133","v":0},{"$f":"Produktionsanlæg!BZ133","v":0},{"$f":"Produktionsanlæg!CA133","v":0},{"$f":"Produktionsanlæg!CB133","v":0},{"$f":"Produktionsanlæg!CC133","v":0},{"$f":"Produktionsanlæg!CD133","v":0},{"$f":"Produktionsanlæg!CE133","v":0},{"$f":"Produktionsanlæg!CF133","v":0},{"$f":"Produktionsanlæg!CG133","v":0},{"$f":"Produktionsanlæg!CH133","v":0},{"$f":"Produktionsanlæg!CI133","v":0},{"$f":"Produktionsanlæg!CJ133","v":0},{"$f":"Produktionsanlæg!CK133","v":0},{"$f":"Produktionsanlæg!CL133","v":0},{"$f":"Produktionsanlæg!CM133","v":0},{"$f":"Produktionsanlæg!CN133","v":0},{"$f":"Produktionsanlæg!CO133","v":0},{"$f":"Produktionsanlæg!CP133","v":0},{"$f":"+SUM(AA133:AV133)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D133>=AY$2,$AA133/($D133-2009),0)+IF($E133>=AY$2,$AB133/($E133-2009),0)+IF($F133>=AY$2,$AC133/($F133-2009),0)+IF($G133>=AY$2,$AD133/($G133-2009),0)+IF($H133>=AY$2,$AE133/($H133-2009),0)+IF($I133>=AY$2,$AF133/($I133-2009),0)+IF($J133>=AY$2,$AG133/($J133-2009),0)+IF($K133>=AY$2,$AH133/($K133-2009),0)+IF($L133>=AY$2,$AI133/($L133-2009),0)+IF($M133>=AY$2,$AJ133/($M133-2009),0)+IF($N133>=AY$2,$AK133/($N133-2009),0)+IF($O133>=AY$2,$AL133/($O133-2009),0)+IF($P133>=AY$2,$AM133/($P133-2009),0)+IF($Q133>=AY$2,$AN133/($Q133-2009),0)+IF($R133>=AY$2,$AO133/($R133-2009),0)+IF($S133>=AY$2,$AP133/($S133-2009),0)+IF($T133>=AY$2,$AQ133/($T133-2009),0)+IF($U133>=AY$2,$AR133/($U133-2009),0)+IF($V133>=AY$2,$AS133/($V133-2009),0)+IF($W133>=AY$2,$AT133/($W133-2009),0)+IF($X133>=AY$2,$AU133/($X133-2009),0)+IF($Y133>=AY$2,$AV133/($Y133-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C134+Produktionsanlæg!D135","v":1965},{"$f":"E$3+$C134+Produktionsanlæg!E135","v":1975},{"$f":"F$3+$C134+Produktionsanlæg!F135","v":1985},{"$f":"G$3+$C134+Produktionsanlæg!G135","v":1995},{"$f":"H$3+$C134+Produktionsanlæg!H135","v":2005},{"$f":"I$3+$C134+Produktionsanlæg!I135","v":2015},{"$f":"J$3+$C134+Produktionsanlæg!J135","v":2025},{"$f":"K$3+$C134+Produktionsanlæg!K135","v":2035},{"$f":"L$3+$C134+Produktionsanlæg!L135","v":2042},{"$f":"M$3+$C134+Produktionsanlæg!M135","v":2047},{"$f":"N$3+$C134+Produktionsanlæg!N135","v":2052},{"$f":"O$3+$C134+Produktionsanlæg!O135","v":2057},{"$f":"P$3+$C134+Produktionsanlæg!P135","v":2060},{"$f":"Q$3+$C134+Produktionsanlæg!Q135","v":2061},{"$f":"R$3+$C134+Produktionsanlæg!R135","v":2062},{"$f":"S$3+$C134+Produktionsanlæg!S135","v":2063},{"$f":"T$3+$C134+Produktionsanlæg!T135","v":2064},{"$f":"U$3+$C134+Produktionsanlæg!U135","v":2065},{"$f":"V$3+$C134+Produktionsanlæg!V135","v":2066},{"$f":"W$3+$C134+Produktionsanlæg!W135","v":2067},{"$f":"X$3+$C134+Produktionsanlæg!X135","v":2068},{"$f":"Y$3+$C134+Produktionsanlæg!Y135","v":2069},0,{"$f":"Produktionsanlæg!BU134","v":0},{"$f":"Produktionsanlæg!BV134","v":0},{"$f":"Produktionsanlæg!BW134","v":0},{"$f":"Produktionsanlæg!BX134","v":0},{"$f":"Produktionsanlæg!BY134","v":0},{"$f":"Produktionsanlæg!BZ134","v":0},{"$f":"Produktionsanlæg!CA134","v":0},{"$f":"Produktionsanlæg!CB134","v":0},{"$f":"Produktionsanlæg!CC134","v":0},{"$f":"Produktionsanlæg!CD134","v":0},{"$f":"Produktionsanlæg!CE134","v":0},{"$f":"Produktionsanlæg!CF134","v":0},{"$f":"Produktionsanlæg!CG134","v":0},{"$f":"Produktionsanlæg!CH134","v":0},{"$f":"Produktionsanlæg!CI134","v":0},{"$f":"Produktionsanlæg!CJ134","v":0},{"$f":"Produktionsanlæg!CK134","v":0},{"$f":"Produktionsanlæg!CL134","v":0},{"$f":"Produktionsanlæg!CM134","v":0},{"$f":"Produktionsanlæg!CN134","v":0},{"$f":"Produktionsanlæg!CO134","v":0},{"$f":"Produktionsanlæg!CP134","v":0},{"$f":"+SUM(AA134:AV134)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D134>=AY$2,$AA134/($D134-2009),0)+IF($E134>=AY$2,$AB134/($E134-2009),0)+IF($F134>=AY$2,$AC134/($F134-2009),0)+IF($G134>=AY$2,$AD134/($G134-2009),0)+IF($H134>=AY$2,$AE134/($H134-2009),0)+IF($I134>=AY$2,$AF134/($I134-2009),0)+IF($J134>=AY$2,$AG134/($J134-2009),0)+IF($K134>=AY$2,$AH134/($K134-2009),0)+IF($L134>=AY$2,$AI134/($L134-2009),0)+IF($M134>=AY$2,$AJ134/($M134-2009),0)+IF($N134>=AY$2,$AK134/($N134-2009),0)+IF($O134>=AY$2,$AL134/($O134-2009),0)+IF($P134>=AY$2,$AM134/($P134-2009),0)+IF($Q134>=AY$2,$AN134/($Q134-2009),0)+IF($R134>=AY$2,$AO134/($R134-2009),0)+IF($S134>=AY$2,$AP134/($S134-2009),0)+IF($T134>=AY$2,$AQ134/($T134-2009),0)+IF($U134>=AY$2,$AR134/($U134-2009),0)+IF($V134>=AY$2,$AS134/($V134-2009),0)+IF($W134>=AY$2,$AT134/($W134-2009),0)+IF($X134>=AY$2,$AU134/($X134-2009),0)+IF($Y134>=AY$2,$AV134/($Y134-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"D$3+$C136","v":1925},{"$f":"E$3+$C136","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,{"$f":"SUM(Z137)","v":0},{"$f":"Produktionsanlæg!BU136","v":0},{"$f":"Produktionsanlæg!BV136","v":0},{"$f":"Produktionsanlæg!BW136","v":0},{"$f":"Produktionsanlæg!BX136","v":0},{"$f":"Produktionsanlæg!BY136","v":0},{"$f":"Produktionsanlæg!BZ136","v":0},{"$f":"Produktionsanlæg!CA136","v":0},{"$f":"Produktionsanlæg!CB136","v":0},{"$f":"Produktionsanlæg!CC136","v":0},{"$f":"Produktionsanlæg!CD136","v":0},{"$f":"Produktionsanlæg!CE136","v":0},{"$f":"Produktionsanlæg!CF136","v":0},{"$f":"Produktionsanlæg!CG136","v":0},{"$f":"Produktionsanlæg!CH136","v":0},{"$f":"Produktionsanlæg!CI136","v":0},{"$f":"Produktionsanlæg!CJ136","v":0},{"$f":"Produktionsanlæg!CK136","v":0},{"$f":"Produktionsanlæg!CL136","v":0},{"$f":"Produktionsanlæg!CM136","v":0},{"$f":"Produktionsanlæg!CN136","v":0},{"$f":"Produktionsanlæg!CO136","v":0},{"$f":"Produktionsanlæg!CP136","v":0},{"$f":"+SUM(AA136:AV136)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D136>=AY$2,$AA136/($D136-2009),0)+IF($E136>=AY$2,$AB136/($E136-2009),0)+IF($F136>=AY$2,$AC136/($F136-2009),0)+IF($G136>=AY$2,$AD136/($G136-2009),0)+IF($H136>=AY$2,$AE136/($H136-2009),0)+IF($I136>=AY$2,$AF136/($I136-2009),0)+IF($J136>=AY$2,$AG136/($J136-2009),0)+IF($K136>=AY$2,$AH136/($K136-2009),0)+IF($L136>=AY$2,$AI136/($L136-2009),0)+IF($M136>=AY$2,$AJ136/($M136-2009),0)+IF($N136>=AY$2,$AK136/($N136-2009),0)+IF($O136>=AY$2,$AL136/($O136-2009),0)+IF($P136>=AY$2,$AM136/($P136-2009),0)+IF($Q136>=AY$2,$AN136/($Q136-2009),0)+IF($R136>=AY$2,$AO136/($R136-2009),0)+IF($S136>=AY$2,$AP136/($S136-2009),0)+IF($T136>=AY$2,$AQ136/($T136-2009),0)+IF($U136>=AY$2,$AR136/($U136-2009),0)+IF($V136>=AY$2,$AS136/($V136-2009),0)+IF($W136>=AY$2,$AT136/($W136-2009),0)+IF($X136>=AY$2,$AU136/($X136-2009),0)+IF($Y136>=AY$2,$AV136/($Y136-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D136>=DK$2,$AA136/($D136-2009),0)+IF($E136>=DK$2,$AB136/($E136-2009),0)+IF($F136>=DK$2,$AC136/($F136-2009),0)+IF($G136>=DK$2,$AD136/($G136-2009),0)+IF($H136>=DK$2,$AE136/($H136-2009),0)+IF($I136>=DK$2,$AF136/($I136-2009),0)+IF($J136>=DK$2,$AG136/($J136-2009),0)+IF($K136>=DK$2,$AH136/($K136-2009),0)+IF($L136>=DK$2,$AI136/($L136-2009),0)+IF($M136>=DK$2,$AJ136/($M136-2009),0)+IF($N136>=DK$2,$AK136/($N136-2009),0)+IF($O136>=DK$2,$AL136/($O136-2009),0)+IF($P136>=DK$2,$AM136/($P136-2009),0)+IF($Q136>=DK$2,$AN136/($Q136-2009),0)+IF($R136>=DK$2,$AO136/($R136-2009),0)+IF($S136>=DK$2,$AP136/($S136-2009),0)+IF($T136>=DK$2,$AQ136/($T136-2009),0)+IF($U136>=DK$2,$AR136/($U136-2009),0)+IF($V136>=DK$2,$AS136/($V136-2009),0)+IF($W136>=DK$2,$AT136/($W136-2009),0)+IF($X136>=DK$2,$AU136/($X136-2009),0)+IF($Y136>=DK$2,$AV136/($Y136-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"D$3+$C137","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"SUM(Z138)","v":0},{"$f":"Produktionsanlæg!BU137","v":0},{"$f":"Produktionsanlæg!BV137","v":0},{"$f":"Produktionsanlæg!BW137","v":0},{"$f":"Produktionsanlæg!BX137","v":0},{"$f":"Produktionsanlæg!BY137","v":0},{"$f":"Produktionsanlæg!BZ137","v":0},{"$f":"Produktionsanlæg!CA137","v":0},{"$f":"Produktionsanlæg!CB137","v":0},{"$f":"Produktionsanlæg!CC137","v":0},{"$f":"Produktionsanlæg!CD137","v":0},{"$f":"Produktionsanlæg!CE137","v":0},{"$f":"Produktionsanlæg!CF137","v":0},{"$f":"Produktionsanlæg!CG137","v":0},{"$f":"Produktionsanlæg!CH137","v":0},{"$f":"Produktionsanlæg!CI137","v":0},{"$f":"Produktionsanlæg!CJ137","v":0},{"$f":"Produktionsanlæg!CK137","v":0},{"$f":"Produktionsanlæg!CL137","v":0},{"$f":"Produktionsanlæg!CM137","v":0},{"$f":"Produktionsanlæg!CN137","v":0},{"$f":"Produktionsanlæg!CO137","v":0},{"$f":"Produktionsanlæg!CP137","v":0},{"$f":"+SUM(AA137:AV137)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D137>=AY$2,$AA137/($D137-2009),0)+IF($E137>=AY$2,$AB137/($E137-2009),0)+IF($F137>=AY$2,$AC137/($F137-2009),0)+IF($G137>=AY$2,$AD137/($G137-2009),0)+IF($H137>=AY$2,$AE137/($H137-2009),0)+IF($I137>=AY$2,$AF137/($I137-2009),0)+IF($J137>=AY$2,$AG137/($J137-2009),0)+IF($K137>=AY$2,$AH137/($K137-2009),0)+IF($L137>=AY$2,$AI137/($L137-2009),0)+IF($M137>=AY$2,$AJ137/($M137-2009),0)+IF($N137>=AY$2,$AK137/($N137-2009),0)+IF($O137>=AY$2,$AL137/($O137-2009),0)+IF($P137>=AY$2,$AM137/($P137-2009),0)+IF($Q137>=AY$2,$AN137/($Q137-2009),0)+IF($R137>=AY$2,$AO137/($R137-2009),0)+IF($S137>=AY$2,$AP137/($S137-2009),0)+IF($T137>=AY$2,$AQ137/($T137-2009),0)+IF($U137>=AY$2,$AR137/($U137-2009),0)+IF($V137>=AY$2,$AS137/($V137-2009),0)+IF($W137>=AY$2,$AT137/($W137-2009),0)+IF($X137>=AY$2,$AU137/($X137-2009),0)+IF($Y137>=AY$2,$AV137/($Y137-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z139)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW139,AW142,AW167,AW192)","v":366678240.66840333},null,{"$f":"SUM(AY139+AY142+AY167+AY192)","v":17330349.1946587},{"$f":"SUM(AZ139+AZ142+AZ167+AZ192)","v":17330349.1946587},17330349.1946587,17330349.1946587,17330349.1946587,17330349.1946587,17330349.1946587,17330349.1946587,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5987704.9476035591,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,5466216.275194074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL139+DL142+DL167+DL192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z140)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW140)","v":0},null,{"$f":"SUM(AY140:AY141)","v":0},{"$f":"SUM(AZ140:AZ141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL140:DL141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C140+Produktionsanlæg!D141","v":1945},{"$f":"E$3+$C140+Produktionsanlæg!E141","v":1955},{"$f":"F$3+$C140+Produktionsanlæg!F141","v":1965},{"$f":"G$3+$C140+Produktionsanlæg!G141","v":1975},{"$f":"H$3+$C140+Produktionsanlæg!H141","v":1985},{"$f":"I$3+$C140+Produktionsanlæg!I141","v":1995},{"$f":"J$3+$C140+Produktionsanlæg!J141","v":2005},{"$f":"K$3+$C140+Produktionsanlæg!K141","v":2015},{"$f":"L$3+$C140+Produktionsanlæg!L141","v":2022},{"$f":"M$3+$C140+Produktionsanlæg!M141","v":2027},{"$f":"N$3+$C140+Produktionsanlæg!N141","v":2032},{"$f":"O$3+$C140+Produktionsanlæg!O141","v":2037},{"$f":"P$3+$C140+Produktionsanlæg!P141","v":2040},{"$f":"Q$3+$C140+Produktionsanlæg!Q141","v":2041},{"$f":"R$3+$C140+Produktionsanlæg!R141","v":2042},{"$f":"S$3+$C140+Produktionsanlæg!S141","v":2043},{"$f":"T$3+$C140+Produktionsanlæg!T141","v":2044},{"$f":"U$3+$C140+Produktionsanlæg!U141","v":2045},{"$f":"V$3+$C140+Produktionsanlæg!V141","v":2046},{"$f":"W$3+$C140+Produktionsanlæg!W141","v":2047},{"$f":"X$3+$C140+Produktionsanlæg!X141","v":2048},{"$f":"Y$3+$C140+Produktionsanlæg!Y141","v":2049},0,{"$f":"Produktionsanlæg!BU140","v":0},{"$f":"Produktionsanlæg!BV140","v":0},{"$f":"Produktionsanlæg!BW140","v":0},{"$f":"Produktionsanlæg!BX140","v":0},{"$f":"Produktionsanlæg!BY140","v":0},{"$f":"Produktionsanlæg!BZ140","v":0},{"$f":"Produktionsanlæg!CA140","v":0},{"$f":"Produktionsanlæg!CB140","v":0},{"$f":"Produktionsanlæg!CC140","v":0},{"$f":"Produktionsanlæg!CD140","v":0},{"$f":"Produktionsanlæg!CE140","v":0},{"$f":"Produktionsanlæg!CF140","v":0},{"$f":"Produktionsanlæg!CG140","v":0},{"$f":"Produktionsanlæg!CH140","v":0},{"$f":"Produktionsanlæg!CI140","v":0},{"$f":"Produktionsanlæg!CJ140","v":0},{"$f":"Produktionsanlæg!CK140","v":0},{"$f":"Produktionsanlæg!CL140","v":0},{"$f":"Produktionsanlæg!CM140","v":0},{"$f":"Produktionsanlæg!CN140","v":0},{"$f":"Produktionsanlæg!CO140","v":0},{"$f":"Produktionsanlæg!CP140","v":0},{"$f":"+SUM(AA140:AV140)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D140>=AY$2,$AA140/($D140-2009),0)+IF($E140>=AY$2,$AB140/($E140-2009),0)+IF($F140>=AY$2,$AC140/($F140-2009),0)+IF($G140>=AY$2,$AD140/($G140-2009),0)+IF($H140>=AY$2,$AE140/($H140-2009),0)+IF($I140>=AY$2,$AF140/($I140-2009),0)+IF($J140>=AY$2,$AG140/($J140-2009),0)+IF($K140>=AY$2,$AH140/($K140-2009),0)+IF($L140>=AY$2,$AI140/($L140-2009),0)+IF($M140>=AY$2,$AJ140/($M140-2009),0)+IF($N140>=AY$2,$AK140/($N140-2009),0)+IF($O140>=AY$2,$AL140/($O140-2009),0)+IF($P140>=AY$2,$AM140/($P140-2009),0)+IF($Q140>=AY$2,$AN140/($Q140-2009),0)+IF($R140>=AY$2,$AO140/($R140-2009),0)+IF($S140>=AY$2,$AP140/($S140-2009),0)+IF($T140>=AY$2,$AQ140/($T140-2009),0)+IF($U140>=AY$2,$AR140/($U140-2009),0)+IF($V140>=AY$2,$AS140/($V140-2009),0)+IF($W140>=AY$2,$AT140/($W140-2009),0)+IF($X140>=AY$2,$AU140/($X140-2009),0)+IF($Y140>=AY$2,$AV140/($Y140-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D140>=DK$2,$AA140/($D140-2009),0)+IF($E140>=DK$2,$AB140/($E140-2009),0)+IF($F140>=DK$2,$AC140/($F140-2009),0)+IF($G140>=DK$2,$AD140/($G140-2009),0)+IF($H140>=DK$2,$AE140/($H140-2009),0)+IF($I140>=DK$2,$AF140/($I140-2009),0)+IF($J140>=DK$2,$AG140/($J140-2009),0)+IF($K140>=DK$2,$AH140/($K140-2009),0)+IF($L140>=DK$2,$AI140/($L140-2009),0)+IF($M140>=DK$2,$AJ140/($M140-2009),0)+IF($N140>=DK$2,$AK140/($N140-2009),0)+IF($O140>=DK$2,$AL140/($O140-2009),0)+IF($P140>=DK$2,$AM140/($P140-2009),0)+IF($Q140>=DK$2,$AN140/($Q140-2009),0)+IF($R140>=DK$2,$AO140/($R140-2009),0)+IF($S140>=DK$2,$AP140/($S140-2009),0)+IF($T140>=DK$2,$AQ140/($T140-2009),0)+IF($U140>=DK$2,$AR140/($U140-2009),0)+IF($V140>=DK$2,$AS140/($V140-2009),0)+IF($W140>=DK$2,$AT140/($W140-2009),0)+IF($X140>=DK$2,$AU140/($X140-2009),0)+IF($Y140>=DK$2,$AV140/($Y140-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW143:AW166)","v":252741130.36261439},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY143:AY166)","v":11738559.730049174},{"$f":"SUM(AZ143:AZ166)","v":11738559.730049174},11738559.730049174,11738559.730049174,11738559.730049174,11738559.730049174,11738559.730049174,11738559.730049174,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,4257635.082880741,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,3736146.4104712559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL143:DL166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"D$3+$C143+Produktionsanlæg!D144","v":1965},{"$f":"E$3+$C143+Produktionsanlæg!E144","v":1975},{"$f":"F$3+$C143+Produktionsanlæg!F144","v":1985},{"$f":"G$3+$C143+Produktionsanlæg!G144","v":1995},{"$f":"H$3+$C143+Produktionsanlæg!H144","v":2005},{"$f":"I$3+$C143+Produktionsanlæg!I144","v":2015},{"$f":"J$3+$C143+Produktionsanlæg!J144","v":2025},{"$f":"K$3+$C143+Produktionsanlæg!K144","v":2035},{"$f":"L$3+$C143+Produktionsanlæg!L144","v":2042},{"$f":"M$3+$C143+Produktionsanlæg!M144","v":2047},{"$f":"N$3+$C143+Produktionsanlæg!N144","v":2052},{"$f":"O$3+$C143+Produktionsanlæg!O144","v":2057},{"$f":"P$3+$C143+Produktionsanlæg!P144","v":2060},{"$f":"Q$3+$C143+Produktionsanlæg!Q144","v":2061},{"$f":"R$3+$C143+Produktionsanlæg!R144","v":2062},{"$f":"S$3+$C143+Produktionsanlæg!S144","v":2063},{"$f":"T$3+$C143+Produktionsanlæg!T144","v":2064},{"$f":"U$3+$C143+Produktionsanlæg!U144","v":2065},{"$f":"V$3+$C143+Produktionsanlæg!V144","v":2066},{"$f":"W$3+$C143+Produktionsanlæg!W144","v":2067},{"$f":"X$3+$C143+Produktionsanlæg!X144","v":2068},{"$f":"Y$3+$C143+Produktionsanlæg!Y144","v":2069},0,{"$f":"Produktionsanlæg!BU143","v":0},{"$f":"Produktionsanlæg!BV143","v":0},{"$f":"Produktionsanlæg!BW143","v":0},{"$f":"Produktionsanlæg!BX143","v":0},{"$f":"Produktionsanlæg!BY143","v":0},{"$f":"Produktionsanlæg!BZ143","v":0},{"$f":"Produktionsanlæg!CA143","v":0},{"$f":"Produktionsanlæg!CB143","v":6037488.4722648235},{"$f":"Produktionsanlæg!CC143","v":0},{"$f":"Produktionsanlæg!CD143","v":0},{"$f":"Produktionsanlæg!CE143","v":0},{"$f":"Produktionsanlæg!CF143","v":0},{"$f":"Produktionsanlæg!CG143","v":0},{"$f":"Produktionsanlæg!CH143","v":0},{"$f":"Produktionsanlæg!CI143","v":0},{"$f":"Produktionsanlæg!CJ143","v":0},{"$f":"Produktionsanlæg!CK143","v":0},{"$f":"Produktionsanlæg!CL143","v":0},{"$f":"Produktionsanlæg!CM143","v":0},{"$f":"Produktionsanlæg!CN143","v":0},{"$f":"Produktionsanlæg!CO143","v":0},{"$f":"Produktionsanlæg!CP143","v":0},{"$f":"+SUM(AA143:AV143)","v":6037488.4722648235},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D143>=AY$2,$AA143/($D143-2009),0)+IF($E143>=AY$2,$AB143/($E143-2009),0)+IF($F143>=AY$2,$AC143/($F143-2009),0)+IF($G143>=AY$2,$AD143/($G143-2009),0)+IF($H143>=AY$2,$AE143/($H143-2009),0)+IF($I143>=AY$2,$AF143/($I143-2009),0)+IF($J143>=AY$2,$AG143/($J143-2009),0)+IF($K143>=AY$2,$AH143/($K143-2009),0)+IF($L143>=AY$2,$AI143/($L143-2009),0)+IF($M143>=AY$2,$AJ143/($M143-2009),0)+IF($N143>=AY$2,$AK143/($N143-2009),0)+IF($O143>=AY$2,$AL143/($O143-2009),0)+IF($P143>=AY$2,$AM143/($P143-2009),0)+IF($Q143>=AY$2,$AN143/($Q143-2009),0)+IF($R143>=AY$2,$AO143/($R143-2009),0)+IF($S143>=AY$2,$AP143/($S143-2009),0)+IF($T143>=AY$2,$AQ143/($T143-2009),0)+IF($U143>=AY$2,$AR143/($U143-2009),0)+IF($V143>=AY$2,$AS143/($V143-2009),0)+IF($W143>=AY$2,$AT143/($W143-2009),0)+IF($X143>=AY$2,$AU143/($X143-2009),0)+IF($Y143>=AY$2,$AV143/($Y143-2009),0)","v":232211.09508710861},{"$f":"IF($D143>=AZ$2,$AA143/($D143-2009),0)+IF($E143>=AZ$2,$AB143/($E143-2009),0)+IF($F143>=AZ$2,$AC143/($F143-2009),0)+IF($G143>=AZ$2,$AD143/($G143-2009),0)+IF($H143>=AZ$2,$AE143/($H143-2009),0)+IF($I143>=AZ$2,$AF143/($I143-2009),0)+IF($J143>=AZ$2,$AG143/($J143-2009),0)+IF($K143>=AZ$2,$AH143/($K143-2009),0)+IF($L143>=AZ$2,$AI143/($L143-2009),0)+IF($M143>=AZ$2,$AJ143/($M143-2009),0)+IF($N143>=AZ$2,$AK143/($N143-2009),0)+IF($O143>=AZ$2,$AL143/($O143-2009),0)+IF($P143>=AZ$2,$AM143/($P143-2009),0)+IF($Q143>=AZ$2,$AN143/($Q143-2009),0)+IF($R143>=AZ$2,$AO143/($R143-2009),0)+IF($S143>=AZ$2,$AP143/($S143-2009),0)+IF($T143>=AZ$2,$AQ143/($T143-2009),0)+IF($U143>=AZ$2,$AR143/($U143-2009),0)+IF($V143>=AZ$2,$AS143/($V143-2009),0)+IF($W143>=AZ$2,$AT143/($W143-2009),0)+IF($X143>=AZ$2,$AU143/($X143-2009),0)+IF($Y143>=AZ$2,$AV143/($Y143-2009),0)","v":232211.09508710861},232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,232211.09508710861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D143>=DL$2,$AA143/($D143-2009),0)+IF($E143>=DL$2,$AB143/($E143-2009),0)+IF($F143>=DL$2,$AC143/($F143-2009),0)+IF($G143>=DL$2,$AD143/($G143-2009),0)+IF($H143>=DL$2,$AE143/($H143-2009),0)+IF($I143>=DL$2,$AF143/($I143-2009),0)+IF($J143>=DL$2,$AG143/($J143-2009),0)+IF($K143>=DL$2,$AH143/($K143-2009),0)+IF($L143>=DL$2,$AI143/($L143-2009),0)+IF($M143>=DL$2,$AJ143/($M143-2009),0)+IF($N143>=DL$2,$AK143/($N143-2009),0)+IF($O143>=DL$2,$AL143/($O143-2009),0)+IF($P143>=DL$2,$AM143/($P143-2009),0)+IF($Q143>=DL$2,$AN143/($Q143-2009),0)+IF($R143>=DL$2,$AO143/($R143-2009),0)+IF($S143>=DL$2,$AP143/($S143-2009),0)+IF($T143>=DL$2,$AQ143/($T143-2009),0)+IF($U143>=DL$2,$AR143/($U143-2009),0)+IF($V143>=DL$2,$AS143/($V143-2009),0)+IF($W143>=DL$2,$AT143/($W143-2009),0)+IF($X143>=DL$2,$AU143/($X143-2009),0)+IF($Y143>=DL$2,$AV143/($Y143-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"D$3+$C145","v":1925},{"$f":"E$3+$C145","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU145","v":0},{"$f":"Produktionsanlæg!BV145","v":0},{"$f":"Produktionsanlæg!BW145","v":0},{"$f":"Produktionsanlæg!BX145","v":0},{"$f":"Produktionsanlæg!BY145","v":0},{"$f":"Produktionsanlæg!BZ145","v":0},{"$f":"Produktionsanlæg!CA145","v":0},{"$f":"Produktionsanlæg!CB145","v":0},{"$f":"Produktionsanlæg!CC145","v":0},{"$f":"Produktionsanlæg!CD145","v":0},{"$f":"Produktionsanlæg!CE145","v":0},{"$f":"Produktionsanlæg!CF145","v":0},{"$f":"Produktionsanlæg!CG145","v":0},{"$f":"Produktionsanlæg!CH145","v":0},{"$f":"Produktionsanlæg!CI145","v":0},{"$f":"Produktionsanlæg!CJ145","v":0},{"$f":"Produktionsanlæg!CK145","v":0},{"$f":"Produktionsanlæg!CL145","v":0},{"$f":"Produktionsanlæg!CM145","v":0},{"$f":"Produktionsanlæg!CN145","v":0},{"$f":"Produktionsanlæg!CO145","v":0},{"$f":"Produktionsanlæg!CP145","v":0},{"$f":"+SUM(AA145:AV145)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D145>=AY$2,$AA145/($D145-2009),0)+IF($E145>=AY$2,$AB145/($E145-2009),0)+IF($F145>=AY$2,$AC145/($F145-2009),0)+IF($G145>=AY$2,$AD145/($G145-2009),0)+IF($H145>=AY$2,$AE145/($H145-2009),0)+IF($I145>=AY$2,$AF145/($I145-2009),0)+IF($J145>=AY$2,$AG145/($J145-2009),0)+IF($K145>=AY$2,$AH145/($K145-2009),0)+IF($L145>=AY$2,$AI145/($L145-2009),0)+IF($M145>=AY$2,$AJ145/($M145-2009),0)+IF($N145>=AY$2,$AK145/($N145-2009),0)+IF($O145>=AY$2,$AL145/($O145-2009),0)+IF($P145>=AY$2,$AM145/($P145-2009),0)+IF($Q145>=AY$2,$AN145/($Q145-2009),0)+IF($R145>=AY$2,$AO145/($R145-2009),0)+IF($S145>=AY$2,$AP145/($S145-2009),0)+IF($T145>=AY$2,$AQ145/($T145-2009),0)+IF($U145>=AY$2,$AR145/($U145-2009),0)+IF($V145>=AY$2,$AS145/($V145-2009),0)+IF($W145>=AY$2,$AT145/($W145-2009),0)+IF($X145>=AY$2,$AU145/($X145-2009),0)+IF($Y145>=AY$2,$AV145/($Y145-2009),0)","v":0},{"$f":"IF($D145>=AZ$2,$AA145/($D145-2009),0)+IF($E145>=AZ$2,$AB145/($E145-2009),0)+IF($F145>=AZ$2,$AC145/($F145-2009),0)+IF($G145>=AZ$2,$AD145/($G145-2009),0)+IF($H145>=AZ$2,$AE145/($H145-2009),0)+IF($I145>=AZ$2,$AF145/($I145-2009),0)+IF($J145>=AZ$2,$AG145/($J145-2009),0)+IF($K145>=AZ$2,$AH145/($K145-2009),0)+IF($L145>=AZ$2,$AI145/($L145-2009),0)+IF($M145>=AZ$2,$AJ145/($M145-2009),0)+IF($N145>=AZ$2,$AK145/($N145-2009),0)+IF($O145>=AZ$2,$AL145/($O145-2009),0)+IF($P145>=AZ$2,$AM145/($P145-2009),0)+IF($Q145>=AZ$2,$AN145/($Q145-2009),0)+IF($R145>=AZ$2,$AO145/($R145-2009),0)+IF($S145>=AZ$2,$AP145/($S145-2009),0)+IF($T145>=AZ$2,$AQ145/($T145-2009),0)+IF($U145>=AZ$2,$AR145/($U145-2009),0)+IF($V145>=AZ$2,$AS145/($V145-2009),0)+IF($W145>=AZ$2,$AT145/($W145-2009),0)+IF($X145>=AZ$2,$AU145/($X145-2009),0)+IF($Y145>=AZ$2,$AV145/($Y145-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D145>=DL$2,$AA145/($D145-2009),0)+IF($E145>=DL$2,$AB145/($E145-2009),0)+IF($F145>=DL$2,$AC145/($F145-2009),0)+IF($G145>=DL$2,$AD145/($G145-2009),0)+IF($H145>=DL$2,$AE145/($H145-2009),0)+IF($I145>=DL$2,$AF145/($I145-2009),0)+IF($J145>=DL$2,$AG145/($J145-2009),0)+IF($K145>=DL$2,$AH145/($K145-2009),0)+IF($L145>=DL$2,$AI145/($L145-2009),0)+IF($M145>=DL$2,$AJ145/($M145-2009),0)+IF($N145>=DL$2,$AK145/($N145-2009),0)+IF($O145>=DL$2,$AL145/($O145-2009),0)+IF($P145>=DL$2,$AM145/($P145-2009),0)+IF($Q145>=DL$2,$AN145/($Q145-2009),0)+IF($R145>=DL$2,$AO145/($R145-2009),0)+IF($S145>=DL$2,$AP145/($S145-2009),0)+IF($T145>=DL$2,$AQ145/($T145-2009),0)+IF($U145>=DL$2,$AR145/($U145-2009),0)+IF($V145>=DL$2,$AS145/($V145-2009),0)+IF($W145>=DL$2,$AT145/($W145-2009),0)+IF($X145>=DL$2,$AU145/($X145-2009),0)+IF($Y145>=DL$2,$AV145/($Y145-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"D$3+$C146","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU146","v":0},{"$f":"Produktionsanlæg!BV146","v":0},{"$f":"Produktionsanlæg!BW146","v":0},{"$f":"Produktionsanlæg!BX146","v":0},{"$f":"Produktionsanlæg!BY146","v":0},{"$f":"Produktionsanlæg!BZ146","v":0},{"$f":"Produktionsanlæg!CA146","v":0},{"$f":"Produktionsanlæg!CB146","v":0},{"$f":"Produktionsanlæg!CC146","v":0},{"$f":"Produktionsanlæg!CD146","v":0},{"$f":"Produktionsanlæg!CE146","v":0},{"$f":"Produktionsanlæg!CF146","v":0},{"$f":"Produktionsanlæg!CG146","v":0},{"$f":"Produktionsanlæg!CH146","v":0},{"$f":"Produktionsanlæg!CI146","v":0},{"$f":"Produktionsanlæg!CJ146","v":0},{"$f":"Produktionsanlæg!CK146","v":0},{"$f":"Produktionsanlæg!CL146","v":0},{"$f":"Produktionsanlæg!CM146","v":0},{"$f":"Produktionsanlæg!CN146","v":0},{"$f":"Produktionsanlæg!CO146","v":0},{"$f":"Produktionsanlæg!CP146","v":0},{"$f":"+SUM(AA146:AV146)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D146>=AY$2,$AA146/($D146-2009),0)+IF($E146>=AY$2,$AB146/($E146-2009),0)+IF($F146>=AY$2,$AC146/($F146-2009),0)+IF($G146>=AY$2,$AD146/($G146-2009),0)+IF($H146>=AY$2,$AE146/($H146-2009),0)+IF($I146>=AY$2,$AF146/($I146-2009),0)+IF($J146>=AY$2,$AG146/($J146-2009),0)+IF($K146>=AY$2,$AH146/($K146-2009),0)+IF($L146>=AY$2,$AI146/($L146-2009),0)+IF($M146>=AY$2,$AJ146/($M146-2009),0)+IF($N146>=AY$2,$AK146/($N146-2009),0)+IF($O146>=AY$2,$AL146/($O146-2009),0)+IF($P146>=AY$2,$AM146/($P146-2009),0)+IF($Q146>=AY$2,$AN146/($Q146-2009),0)+IF($R146>=AY$2,$AO146/($R146-2009),0)+IF($S146>=AY$2,$AP146/($S146-2009),0)+IF($T146>=AY$2,$AQ146/($T146-2009),0)+IF($U146>=AY$2,$AR146/($U146-2009),0)+IF($V146>=AY$2,$AS146/($V146-2009),0)+IF($W146>=AY$2,$AT146/($W146-2009),0)+IF($X146>=AY$2,$AU146/($X146-2009),0)+IF($Y146>=AY$2,$AV146/($Y146-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"D$3+$C147+Produktionsanlæg!D148","v":1965},{"$f":"E$3+$C147+Produktionsanlæg!E148","v":1975},{"$f":"F$3+$C147+Produktionsanlæg!F148","v":1985},{"$f":"G$3+$C147+Produktionsanlæg!G148","v":1995},{"$f":"H$3+$C147+Produktionsanlæg!H148","v":2005},{"$f":"I$3+$C147+Produktionsanlæg!I148","v":2015},{"$f":"J$3+$C147+Produktionsanlæg!J148","v":2025},{"$f":"K$3+$C147+Produktionsanlæg!K148","v":2035},{"$f":"L$3+$C147+Produktionsanlæg!L148","v":2042},{"$f":"M$3+$C147+Produktionsanlæg!M148","v":2047},{"$f":"N$3+$C147+Produktionsanlæg!N148","v":2052},{"$f":"O$3+$C147+Produktionsanlæg!O148","v":2057},{"$f":"P$3+$C147+Produktionsanlæg!P148","v":2060},{"$f":"Q$3+$C147+Produktionsanlæg!Q148","v":2061},{"$f":"R$3+$C147+Produktionsanlæg!R148","v":2062},{"$f":"S$3+$C147+Produktionsanlæg!S148","v":2063},{"$f":"T$3+$C147+Produktionsanlæg!T148","v":2064},{"$f":"U$3+$C147+Produktionsanlæg!U148","v":2065},{"$f":"V$3+$C147+Produktionsanlæg!V148","v":2066},{"$f":"W$3+$C147+Produktionsanlæg!W148","v":2067},{"$f":"X$3+$C147+Produktionsanlæg!X148","v":2068},{"$f":"Y$3+$C147+Produktionsanlæg!Y148","v":2069},0,{"$f":"Produktionsanlæg!BU147","v":0},{"$f":"Produktionsanlæg!BV147","v":0},{"$f":"Produktionsanlæg!BW147","v":0},{"$f":"Produktionsanlæg!BX147","v":0},{"$f":"Produktionsanlæg!BY147","v":0},{"$f":"Produktionsanlæg!BZ147","v":0},{"$f":"Produktionsanlæg!CA147","v":0},{"$f":"Produktionsanlæg!CB147","v":1712271.3208226473},{"$f":"Produktionsanlæg!CC147","v":0},{"$f":"Produktionsanlæg!CD147","v":0},{"$f":"Produktionsanlæg!CE147","v":0},{"$f":"Produktionsanlæg!CF147","v":0},{"$f":"Produktionsanlæg!CG147","v":0},{"$f":"Produktionsanlæg!CH147","v":0},{"$f":"Produktionsanlæg!CI147","v":0},{"$f":"Produktionsanlæg!CJ147","v":0},{"$f":"Produktionsanlæg!CK147","v":0},{"$f":"Produktionsanlæg!CL147","v":0},{"$f":"Produktionsanlæg!CM147","v":0},{"$f":"Produktionsanlæg!CN147","v":0},{"$f":"Produktionsanlæg!CO147","v":0},{"$f":"Produktionsanlæg!CP147","v":0},{"$f":"+SUM(AA147:AV147)","v":1712271.3208226473},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D147>=AY$2,$AA147/($D147-2009),0)+IF($E147>=AY$2,$AB147/($E147-2009),0)+IF($F147>=AY$2,$AC147/($F147-2009),0)+IF($G147>=AY$2,$AD147/($G147-2009),0)+IF($H147>=AY$2,$AE147/($H147-2009),0)+IF($I147>=AY$2,$AF147/($I147-2009),0)+IF($J147>=AY$2,$AG147/($J147-2009),0)+IF($K147>=AY$2,$AH147/($K147-2009),0)+IF($L147>=AY$2,$AI147/($L147-2009),0)+IF($M147>=AY$2,$AJ147/($M147-2009),0)+IF($N147>=AY$2,$AK147/($N147-2009),0)+IF($O147>=AY$2,$AL147/($O147-2009),0)+IF($P147>=AY$2,$AM147/($P147-2009),0)+IF($Q147>=AY$2,$AN147/($Q147-2009),0)+IF($R147>=AY$2,$AO147/($R147-2009),0)+IF($S147>=AY$2,$AP147/($S147-2009),0)+IF($T147>=AY$2,$AQ147/($T147-2009),0)+IF($U147>=AY$2,$AR147/($U147-2009),0)+IF($V147>=AY$2,$AS147/($V147-2009),0)+IF($W147>=AY$2,$AT147/($W147-2009),0)+IF($X147>=AY$2,$AU147/($X147-2009),0)+IF($Y147>=AY$2,$AV147/($Y147-2009),0)","v":65856.589262409514},65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,65856.589262409514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"D$3+$C149","v":1925},{"$f":"E$3+$C149","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU149","v":0},{"$f":"Produktionsanlæg!BV149","v":0},{"$f":"Produktionsanlæg!BW149","v":0},{"$f":"Produktionsanlæg!BX149","v":0},{"$f":"Produktionsanlæg!BY149","v":0},{"$f":"Produktionsanlæg!BZ149","v":0},{"$f":"Produktionsanlæg!CA149","v":0},{"$f":"Produktionsanlæg!CB149","v":0},{"$f":"Produktionsanlæg!CC149","v":0},{"$f":"Produktionsanlæg!CD149","v":0},{"$f":"Produktionsanlæg!CE149","v":0},{"$f":"Produktionsanlæg!CF149","v":0},{"$f":"Produktionsanlæg!CG149","v":0},{"$f":"Produktionsanlæg!CH149","v":0},{"$f":"Produktionsanlæg!CI149","v":0},{"$f":"Produktionsanlæg!CJ149","v":0},{"$f":"Produktionsanlæg!CK149","v":0},{"$f":"Produktionsanlæg!CL149","v":0},{"$f":"Produktionsanlæg!CM149","v":0},{"$f":"Produktionsanlæg!CN149","v":0},{"$f":"Produktionsanlæg!CO149","v":0},{"$f":"Produktionsanlæg!CP149","v":0},{"$f":"+SUM(AA149:AV149)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D149>=AY$2,$AA149/($D149-2009),0)+IF($E149>=AY$2,$AB149/($E149-2009),0)+IF($F149>=AY$2,$AC149/($F149-2009),0)+IF($G149>=AY$2,$AD149/($G149-2009),0)+IF($H149>=AY$2,$AE149/($H149-2009),0)+IF($I149>=AY$2,$AF149/($I149-2009),0)+IF($J149>=AY$2,$AG149/($J149-2009),0)+IF($K149>=AY$2,$AH149/($K149-2009),0)+IF($L149>=AY$2,$AI149/($L149-2009),0)+IF($M149>=AY$2,$AJ149/($M149-2009),0)+IF($N149>=AY$2,$AK149/($N149-2009),0)+IF($O149>=AY$2,$AL149/($O149-2009),0)+IF($P149>=AY$2,$AM149/($P149-2009),0)+IF($Q149>=AY$2,$AN149/($Q149-2009),0)+IF($R149>=AY$2,$AO149/($R149-2009),0)+IF($S149>=AY$2,$AP149/($S149-2009),0)+IF($T149>=AY$2,$AQ149/($T149-2009),0)+IF($U149>=AY$2,$AR149/($U149-2009),0)+IF($V149>=AY$2,$AS149/($V149-2009),0)+IF($W149>=AY$2,$AT149/($W149-2009),0)+IF($X149>=AY$2,$AU149/($X149-2009),0)+IF($Y149>=AY$2,$AV149/($Y149-2009),0)","v":0},{"$f":"IF($D149>=AZ$2,$AA149/($D149-2009),0)+IF($E149>=AZ$2,$AB149/($E149-2009),0)+IF($F149>=AZ$2,$AC149/($F149-2009),0)+IF($G149>=AZ$2,$AD149/($G149-2009),0)+IF($H149>=AZ$2,$AE149/($H149-2009),0)+IF($I149>=AZ$2,$AF149/($I149-2009),0)+IF($J149>=AZ$2,$AG149/($J149-2009),0)+IF($K149>=AZ$2,$AH149/($K149-2009),0)+IF($L149>=AZ$2,$AI149/($L149-2009),0)+IF($M149>=AZ$2,$AJ149/($M149-2009),0)+IF($N149>=AZ$2,$AK149/($N149-2009),0)+IF($O149>=AZ$2,$AL149/($O149-2009),0)+IF($P149>=AZ$2,$AM149/($P149-2009),0)+IF($Q149>=AZ$2,$AN149/($Q149-2009),0)+IF($R149>=AZ$2,$AO149/($R149-2009),0)+IF($S149>=AZ$2,$AP149/($S149-2009),0)+IF($T149>=AZ$2,$AQ149/($T149-2009),0)+IF($U149>=AZ$2,$AR149/($U149-2009),0)+IF($V149>=AZ$2,$AS149/($V149-2009),0)+IF($W149>=AZ$2,$AT149/($W149-2009),0)+IF($X149>=AZ$2,$AU149/($X149-2009),0)+IF($Y149>=AZ$2,$AV149/($Y149-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D149>=DL$2,$AA149/($D149-2009),0)+IF($E149>=DL$2,$AB149/($E149-2009),0)+IF($F149>=DL$2,$AC149/($F149-2009),0)+IF($G149>=DL$2,$AD149/($G149-2009),0)+IF($H149>=DL$2,$AE149/($H149-2009),0)+IF($I149>=DL$2,$AF149/($I149-2009),0)+IF($J149>=DL$2,$AG149/($J149-2009),0)+IF($K149>=DL$2,$AH149/($K149-2009),0)+IF($L149>=DL$2,$AI149/($L149-2009),0)+IF($M149>=DL$2,$AJ149/($M149-2009),0)+IF($N149>=DL$2,$AK149/($N149-2009),0)+IF($O149>=DL$2,$AL149/($O149-2009),0)+IF($P149>=DL$2,$AM149/($P149-2009),0)+IF($Q149>=DL$2,$AN149/($Q149-2009),0)+IF($R149>=DL$2,$AO149/($R149-2009),0)+IF($S149>=DL$2,$AP149/($S149-2009),0)+IF($T149>=DL$2,$AQ149/($T149-2009),0)+IF($U149>=DL$2,$AR149/($U149-2009),0)+IF($V149>=DL$2,$AS149/($V149-2009),0)+IF($W149>=DL$2,$AT149/($W149-2009),0)+IF($X149>=DL$2,$AU149/($X149-2009),0)+IF($Y149>=DL$2,$AV149/($Y149-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"D$3+$C150","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU150","v":0},{"$f":"Produktionsanlæg!BV150","v":0},{"$f":"Produktionsanlæg!BW150","v":0},{"$f":"Produktionsanlæg!BX150","v":0},{"$f":"Produktionsanlæg!BY150","v":0},{"$f":"Produktionsanlæg!BZ150","v":0},{"$f":"Produktionsanlæg!CA150","v":0},{"$f":"Produktionsanlæg!CB150","v":0},{"$f":"Produktionsanlæg!CC150","v":0},{"$f":"Produktionsanlæg!CD150","v":0},{"$f":"Produktionsanlæg!CE150","v":0},{"$f":"Produktionsanlæg!CF150","v":0},{"$f":"Produktionsanlæg!CG150","v":0},{"$f":"Produktionsanlæg!CH150","v":0},{"$f":"Produktionsanlæg!CI150","v":0},{"$f":"Produktionsanlæg!CJ150","v":0},{"$f":"Produktionsanlæg!CK150","v":0},{"$f":"Produktionsanlæg!CL150","v":0},{"$f":"Produktionsanlæg!CM150","v":0},{"$f":"Produktionsanlæg!CN150","v":0},{"$f":"Produktionsanlæg!CO150","v":0},{"$f":"Produktionsanlæg!CP150","v":0},{"$f":"+SUM(AA150:AV150)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D150>=AY$2,$AA150/($D150-2009),0)+IF($E150>=AY$2,$AB150/($E150-2009),0)+IF($F150>=AY$2,$AC150/($F150-2009),0)+IF($G150>=AY$2,$AD150/($G150-2009),0)+IF($H150>=AY$2,$AE150/($H150-2009),0)+IF($I150>=AY$2,$AF150/($I150-2009),0)+IF($J150>=AY$2,$AG150/($J150-2009),0)+IF($K150>=AY$2,$AH150/($K150-2009),0)+IF($L150>=AY$2,$AI150/($L150-2009),0)+IF($M150>=AY$2,$AJ150/($M150-2009),0)+IF($N150>=AY$2,$AK150/($N150-2009),0)+IF($O150>=AY$2,$AL150/($O150-2009),0)+IF($P150>=AY$2,$AM150/($P150-2009),0)+IF($Q150>=AY$2,$AN150/($Q150-2009),0)+IF($R150>=AY$2,$AO150/($R150-2009),0)+IF($S150>=AY$2,$AP150/($S150-2009),0)+IF($T150>=AY$2,$AQ150/($T150-2009),0)+IF($U150>=AY$2,$AR150/($U150-2009),0)+IF($V150>=AY$2,$AS150/($V150-2009),0)+IF($W150>=AY$2,$AT150/($W150-2009),0)+IF($X150>=AY$2,$AU150/($X150-2009),0)+IF($Y150>=AY$2,$AV150/($Y150-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"D$3+$C151+Produktionsanlæg!D152","v":1965},{"$f":"E$3+$C151+Produktionsanlæg!E152","v":1975},{"$f":"F$3+$C151+Produktionsanlæg!F152","v":1985},{"$f":"G$3+$C151+Produktionsanlæg!G152","v":1995},{"$f":"H$3+$C151+Produktionsanlæg!H152","v":2005},{"$f":"I$3+$C151+Produktionsanlæg!I152","v":2015},{"$f":"J$3+$C151+Produktionsanlæg!J152","v":2025},{"$f":"K$3+$C151+Produktionsanlæg!K152","v":2035},{"$f":"L$3+$C151+Produktionsanlæg!L152","v":2042},{"$f":"M$3+$C151+Produktionsanlæg!M152","v":2047},{"$f":"N$3+$C151+Produktionsanlæg!N152","v":2052},{"$f":"O$3+$C151+Produktionsanlæg!O152","v":2057},{"$f":"P$3+$C151+Produktionsanlæg!P152","v":2060},{"$f":"Q$3+$C151+Produktionsanlæg!Q152","v":2061},{"$f":"R$3+$C151+Produktionsanlæg!R152","v":2062},{"$f":"S$3+$C151+Produktionsanlæg!S152","v":2063},{"$f":"T$3+$C151+Produktionsanlæg!T152","v":2064},{"$f":"U$3+$C151+Produktionsanlæg!U152","v":2065},{"$f":"V$3+$C151+Produktionsanlæg!V152","v":2066},{"$f":"W$3+$C151+Produktionsanlæg!W152","v":2067},{"$f":"X$3+$C151+Produktionsanlæg!X152","v":2068},{"$f":"Y$3+$C151+Produktionsanlæg!Y152","v":2069},0,{"$f":"Produktionsanlæg!BU151","v":0},{"$f":"Produktionsanlæg!BV151","v":0},{"$f":"Produktionsanlæg!BW151","v":0},{"$f":"Produktionsanlæg!BX151","v":0},{"$f":"Produktionsanlæg!BY151","v":0},{"$f":"Produktionsanlæg!BZ151","v":0},{"$f":"Produktionsanlæg!CA151","v":0},{"$f":"Produktionsanlæg!CB151","v":5808945.6895591225},{"$f":"Produktionsanlæg!CC151","v":0},{"$f":"Produktionsanlæg!CD151","v":0},{"$f":"Produktionsanlæg!CE151","v":0},{"$f":"Produktionsanlæg!CF151","v":0},{"$f":"Produktionsanlæg!CG151","v":0},{"$f":"Produktionsanlæg!CH151","v":0},{"$f":"Produktionsanlæg!CI151","v":0},{"$f":"Produktionsanlæg!CJ151","v":0},{"$f":"Produktionsanlæg!CK151","v":0},{"$f":"Produktionsanlæg!CL151","v":0},{"$f":"Produktionsanlæg!CM151","v":0},{"$f":"Produktionsanlæg!CN151","v":0},{"$f":"Produktionsanlæg!CO151","v":0},{"$f":"Produktionsanlæg!CP151","v":0},{"$f":"+SUM(AA151:AV151)","v":5808945.6895591225},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D151>=AY$2,$AA151/($D151-2009),0)+IF($E151>=AY$2,$AB151/($E151-2009),0)+IF($F151>=AY$2,$AC151/($F151-2009),0)+IF($G151>=AY$2,$AD151/($G151-2009),0)+IF($H151>=AY$2,$AE151/($H151-2009),0)+IF($I151>=AY$2,$AF151/($I151-2009),0)+IF($J151>=AY$2,$AG151/($J151-2009),0)+IF($K151>=AY$2,$AH151/($K151-2009),0)+IF($L151>=AY$2,$AI151/($L151-2009),0)+IF($M151>=AY$2,$AJ151/($M151-2009),0)+IF($N151>=AY$2,$AK151/($N151-2009),0)+IF($O151>=AY$2,$AL151/($O151-2009),0)+IF($P151>=AY$2,$AM151/($P151-2009),0)+IF($Q151>=AY$2,$AN151/($Q151-2009),0)+IF($R151>=AY$2,$AO151/($R151-2009),0)+IF($S151>=AY$2,$AP151/($S151-2009),0)+IF($T151>=AY$2,$AQ151/($T151-2009),0)+IF($U151>=AY$2,$AR151/($U151-2009),0)+IF($V151>=AY$2,$AS151/($V151-2009),0)+IF($W151>=AY$2,$AT151/($W151-2009),0)+IF($X151>=AY$2,$AU151/($X151-2009),0)+IF($Y151>=AY$2,$AV151/($Y151-2009),0)","v":223420.98805996624},223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,223420.98805996624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C153","v":1925},{"$f":"E$3+$C153","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU153","v":0},{"$f":"Produktionsanlæg!BV153","v":0},{"$f":"Produktionsanlæg!BW153","v":0},{"$f":"Produktionsanlæg!BX153","v":0},{"$f":"Produktionsanlæg!BY153","v":0},{"$f":"Produktionsanlæg!BZ153","v":0},{"$f":"Produktionsanlæg!CA153","v":0},{"$f":"Produktionsanlæg!CB153","v":0},{"$f":"Produktionsanlæg!CC153","v":0},{"$f":"Produktionsanlæg!CD153","v":0},{"$f":"Produktionsanlæg!CE153","v":0},{"$f":"Produktionsanlæg!CF153","v":0},{"$f":"Produktionsanlæg!CG153","v":0},{"$f":"Produktionsanlæg!CH153","v":0},{"$f":"Produktionsanlæg!CI153","v":0},{"$f":"Produktionsanlæg!CJ153","v":0},{"$f":"Produktionsanlæg!CK153","v":0},{"$f":"Produktionsanlæg!CL153","v":0},{"$f":"Produktionsanlæg!CM153","v":0},{"$f":"Produktionsanlæg!CN153","v":0},{"$f":"Produktionsanlæg!CO153","v":0},{"$f":"Produktionsanlæg!CP153","v":0},{"$f":"+SUM(AA153:AV153)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D153>=AY$2,$AA153/($D153-2009),0)+IF($E153>=AY$2,$AB153/($E153-2009),0)+IF($F153>=AY$2,$AC153/($F153-2009),0)+IF($G153>=AY$2,$AD153/($G153-2009),0)+IF($H153>=AY$2,$AE153/($H153-2009),0)+IF($I153>=AY$2,$AF153/($I153-2009),0)+IF($J153>=AY$2,$AG153/($J153-2009),0)+IF($K153>=AY$2,$AH153/($K153-2009),0)+IF($L153>=AY$2,$AI153/($L153-2009),0)+IF($M153>=AY$2,$AJ153/($M153-2009),0)+IF($N153>=AY$2,$AK153/($N153-2009),0)+IF($O153>=AY$2,$AL153/($O153-2009),0)+IF($P153>=AY$2,$AM153/($P153-2009),0)+IF($Q153>=AY$2,$AN153/($Q153-2009),0)+IF($R153>=AY$2,$AO153/($R153-2009),0)+IF($S153>=AY$2,$AP153/($S153-2009),0)+IF($T153>=AY$2,$AQ153/($T153-2009),0)+IF($U153>=AY$2,$AR153/($U153-2009),0)+IF($V153>=AY$2,$AS153/($V153-2009),0)+IF($W153>=AY$2,$AT153/($W153-2009),0)+IF($X153>=AY$2,$AU153/($X153-2009),0)+IF($Y153>=AY$2,$AV153/($Y153-2009),0)","v":0},{"$f":"IF($D153>=AZ$2,$AA153/($D153-2009),0)+IF($E153>=AZ$2,$AB153/($E153-2009),0)+IF($F153>=AZ$2,$AC153/($F153-2009),0)+IF($G153>=AZ$2,$AD153/($G153-2009),0)+IF($H153>=AZ$2,$AE153/($H153-2009),0)+IF($I153>=AZ$2,$AF153/($I153-2009),0)+IF($J153>=AZ$2,$AG153/($J153-2009),0)+IF($K153>=AZ$2,$AH153/($K153-2009),0)+IF($L153>=AZ$2,$AI153/($L153-2009),0)+IF($M153>=AZ$2,$AJ153/($M153-2009),0)+IF($N153>=AZ$2,$AK153/($N153-2009),0)+IF($O153>=AZ$2,$AL153/($O153-2009),0)+IF($P153>=AZ$2,$AM153/($P153-2009),0)+IF($Q153>=AZ$2,$AN153/($Q153-2009),0)+IF($R153>=AZ$2,$AO153/($R153-2009),0)+IF($S153>=AZ$2,$AP153/($S153-2009),0)+IF($T153>=AZ$2,$AQ153/($T153-2009),0)+IF($U153>=AZ$2,$AR153/($U153-2009),0)+IF($V153>=AZ$2,$AS153/($V153-2009),0)+IF($W153>=AZ$2,$AT153/($W153-2009),0)+IF($X153>=AZ$2,$AU153/($X153-2009),0)+IF($Y153>=AZ$2,$AV153/($Y153-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D153>=DL$2,$AA153/($D153-2009),0)+IF($E153>=DL$2,$AB153/($E153-2009),0)+IF($F153>=DL$2,$AC153/($F153-2009),0)+IF($G153>=DL$2,$AD153/($G153-2009),0)+IF($H153>=DL$2,$AE153/($H153-2009),0)+IF($I153>=DL$2,$AF153/($I153-2009),0)+IF($J153>=DL$2,$AG153/($J153-2009),0)+IF($K153>=DL$2,$AH153/($K153-2009),0)+IF($L153>=DL$2,$AI153/($L153-2009),0)+IF($M153>=DL$2,$AJ153/($M153-2009),0)+IF($N153>=DL$2,$AK153/($N153-2009),0)+IF($O153>=DL$2,$AL153/($O153-2009),0)+IF($P153>=DL$2,$AM153/($P153-2009),0)+IF($Q153>=DL$2,$AN153/($Q153-2009),0)+IF($R153>=DL$2,$AO153/($R153-2009),0)+IF($S153>=DL$2,$AP153/($S153-2009),0)+IF($T153>=DL$2,$AQ153/($T153-2009),0)+IF($U153>=DL$2,$AR153/($U153-2009),0)+IF($V153>=DL$2,$AS153/($V153-2009),0)+IF($W153>=DL$2,$AT153/($W153-2009),0)+IF($X153>=DL$2,$AU153/($X153-2009),0)+IF($Y153>=DL$2,$AV153/($Y153-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"D$3+$C154","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU154","v":0},{"$f":"Produktionsanlæg!BV154","v":0},{"$f":"Produktionsanlæg!BW154","v":0},{"$f":"Produktionsanlæg!BX154","v":0},{"$f":"Produktionsanlæg!BY154","v":0},{"$f":"Produktionsanlæg!BZ154","v":0},{"$f":"Produktionsanlæg!CA154","v":0},{"$f":"Produktionsanlæg!CB154","v":0},{"$f":"Produktionsanlæg!CC154","v":0},{"$f":"Produktionsanlæg!CD154","v":0},{"$f":"Produktionsanlæg!CE154","v":0},{"$f":"Produktionsanlæg!CF154","v":0},{"$f":"Produktionsanlæg!CG154","v":0},{"$f":"Produktionsanlæg!CH154","v":0},{"$f":"Produktionsanlæg!CI154","v":0},{"$f":"Produktionsanlæg!CJ154","v":0},{"$f":"Produktionsanlæg!CK154","v":0},{"$f":"Produktionsanlæg!CL154","v":0},{"$f":"Produktionsanlæg!CM154","v":0},{"$f":"Produktionsanlæg!CN154","v":0},{"$f":"Produktionsanlæg!CO154","v":0},{"$f":"Produktionsanlæg!CP154","v":0},{"$f":"+SUM(AA154:AV154)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D154>=AY$2,$AA154/($D154-2009),0)+IF($E154>=AY$2,$AB154/($E154-2009),0)+IF($F154>=AY$2,$AC154/($F154-2009),0)+IF($G154>=AY$2,$AD154/($G154-2009),0)+IF($H154>=AY$2,$AE154/($H154-2009),0)+IF($I154>=AY$2,$AF154/($I154-2009),0)+IF($J154>=AY$2,$AG154/($J154-2009),0)+IF($K154>=AY$2,$AH154/($K154-2009),0)+IF($L154>=AY$2,$AI154/($L154-2009),0)+IF($M154>=AY$2,$AJ154/($M154-2009),0)+IF($N154>=AY$2,$AK154/($N154-2009),0)+IF($O154>=AY$2,$AL154/($O154-2009),0)+IF($P154>=AY$2,$AM154/($P154-2009),0)+IF($Q154>=AY$2,$AN154/($Q154-2009),0)+IF($R154>=AY$2,$AO154/($R154-2009),0)+IF($S154>=AY$2,$AP154/($S154-2009),0)+IF($T154>=AY$2,$AQ154/($T154-2009),0)+IF($U154>=AY$2,$AR154/($U154-2009),0)+IF($V154>=AY$2,$AS154/($V154-2009),0)+IF($W154>=AY$2,$AT154/($W154-2009),0)+IF($X154>=AY$2,$AU154/($X154-2009),0)+IF($Y154>=AY$2,$AV154/($Y154-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"D$3+$C155+Produktionsanlæg!D156","v":1965},{"$f":"E$3+$C155+Produktionsanlæg!E156","v":1975},{"$f":"F$3+$C155+Produktionsanlæg!F156","v":1985},{"$f":"G$3+$C155+Produktionsanlæg!G156","v":1995},{"$f":"H$3+$C155+Produktionsanlæg!H156","v":2005},{"$f":"I$3+$C155+Produktionsanlæg!I156","v":2015},{"$f":"J$3+$C155+Produktionsanlæg!J156","v":2025},{"$f":"K$3+$C155+Produktionsanlæg!K156","v":2035},{"$f":"L$3+$C155+Produktionsanlæg!L156","v":2042},{"$f":"M$3+$C155+Produktionsanlæg!M156","v":2047},{"$f":"N$3+$C155+Produktionsanlæg!N156","v":2052},{"$f":"O$3+$C155+Produktionsanlæg!O156","v":2057},{"$f":"P$3+$C155+Produktionsanlæg!P156","v":2060},{"$f":"Q$3+$C155+Produktionsanlæg!Q156","v":2061},{"$f":"R$3+$C155+Produktionsanlæg!R156","v":2062},{"$f":"S$3+$C155+Produktionsanlæg!S156","v":2063},{"$f":"T$3+$C155+Produktionsanlæg!T156","v":2064},{"$f":"U$3+$C155+Produktionsanlæg!U156","v":2065},{"$f":"V$3+$C155+Produktionsanlæg!V156","v":2066},{"$f":"W$3+$C155+Produktionsanlæg!W156","v":2067},{"$f":"X$3+$C155+Produktionsanlæg!X156","v":2068},{"$f":"Y$3+$C155+Produktionsanlæg!Y156","v":2069},0,{"$f":"Produktionsanlæg!BU155","v":0},{"$f":"Produktionsanlæg!BV155","v":0},{"$f":"Produktionsanlæg!BW155","v":0},{"$f":"Produktionsanlæg!BX155","v":0},{"$f":"Produktionsanlæg!BY155","v":0},{"$f":"Produktionsanlæg!BZ155","v":0},{"$f":"Produktionsanlæg!CA155","v":0},{"$f":"Produktionsanlæg!CB155","v":0},{"$f":"Produktionsanlæg!CC155","v":0},{"$f":"Produktionsanlæg!CD155","v":0},{"$f":"Produktionsanlæg!CE155","v":0},{"$f":"Produktionsanlæg!CF155","v":94544789.18654874},{"$f":"Produktionsanlæg!CG155","v":0},{"$f":"Produktionsanlæg!CH155","v":0},{"$f":"Produktionsanlæg!CI155","v":0},{"$f":"Produktionsanlæg!CJ155","v":0},{"$f":"Produktionsanlæg!CK155","v":0},{"$f":"Produktionsanlæg!CL155","v":0},{"$f":"Produktionsanlæg!CM155","v":0},{"$f":"Produktionsanlæg!CN155","v":0},{"$f":"Produktionsanlæg!CO155","v":0},{"$f":"Produktionsanlæg!CP155","v":0},{"$f":"+SUM(AA155:AV155)","v":94544789.18654874},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D155>=AY$2,$AA155/($D155-2009),0)+IF($E155>=AY$2,$AB155/($E155-2009),0)+IF($F155>=AY$2,$AC155/($F155-2009),0)+IF($G155>=AY$2,$AD155/($G155-2009),0)+IF($H155>=AY$2,$AE155/($H155-2009),0)+IF($I155>=AY$2,$AF155/($I155-2009),0)+IF($J155>=AY$2,$AG155/($J155-2009),0)+IF($K155>=AY$2,$AH155/($K155-2009),0)+IF($L155>=AY$2,$AI155/($L155-2009),0)+IF($M155>=AY$2,$AJ155/($M155-2009),0)+IF($N155>=AY$2,$AK155/($N155-2009),0)+IF($O155>=AY$2,$AL155/($O155-2009),0)+IF($P155>=AY$2,$AM155/($P155-2009),0)+IF($Q155>=AY$2,$AN155/($Q155-2009),0)+IF($R155>=AY$2,$AO155/($R155-2009),0)+IF($S155>=AY$2,$AP155/($S155-2009),0)+IF($T155>=AY$2,$AQ155/($T155-2009),0)+IF($U155>=AY$2,$AR155/($U155-2009),0)+IF($V155>=AY$2,$AS155/($V155-2009),0)+IF($W155>=AY$2,$AT155/($W155-2009),0)+IF($X155>=AY$2,$AU155/($X155-2009),0)+IF($Y155>=AY$2,$AV155/($Y155-2009),0)","v":1969683.1080530987},1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,1969683.1080530987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C157","v":1925},{"$f":"E$3+$C157","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU157","v":0},{"$f":"Produktionsanlæg!BV157","v":0},{"$f":"Produktionsanlæg!BW157","v":0},{"$f":"Produktionsanlæg!BX157","v":0},{"$f":"Produktionsanlæg!BY157","v":0},{"$f":"Produktionsanlæg!BZ157","v":0},{"$f":"Produktionsanlæg!CA157","v":0},{"$f":"Produktionsanlæg!CB157","v":0},{"$f":"Produktionsanlæg!CC157","v":0},{"$f":"Produktionsanlæg!CD157","v":0},{"$f":"Produktionsanlæg!CE157","v":0},{"$f":"Produktionsanlæg!CF157","v":33767202.10955704},{"$f":"Produktionsanlæg!CG157","v":0},{"$f":"Produktionsanlæg!CH157","v":0},{"$f":"Produktionsanlæg!CI157","v":0},{"$f":"Produktionsanlæg!CJ157","v":0},{"$f":"Produktionsanlæg!CK157","v":0},{"$f":"Produktionsanlæg!CL157","v":0},{"$f":"Produktionsanlæg!CM157","v":0},{"$f":"Produktionsanlæg!CN157","v":0},{"$f":"Produktionsanlæg!CO157","v":0},{"$f":"Produktionsanlæg!CP157","v":0},{"$f":"+SUM(AA157:AV157)","v":33767202.10955704},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D157>=AY$2,$AA157/($D157-2009),0)+IF($E157>=AY$2,$AB157/($E157-2009),0)+IF($F157>=AY$2,$AC157/($F157-2009),0)+IF($G157>=AY$2,$AD157/($G157-2009),0)+IF($H157>=AY$2,$AE157/($H157-2009),0)+IF($I157>=AY$2,$AF157/($I157-2009),0)+IF($J157>=AY$2,$AG157/($J157-2009),0)+IF($K157>=AY$2,$AH157/($K157-2009),0)+IF($L157>=AY$2,$AI157/($L157-2009),0)+IF($M157>=AY$2,$AJ157/($M157-2009),0)+IF($N157>=AY$2,$AK157/($N157-2009),0)+IF($O157>=AY$2,$AL157/($O157-2009),0)+IF($P157>=AY$2,$AM157/($P157-2009),0)+IF($Q157>=AY$2,$AN157/($Q157-2009),0)+IF($R157>=AY$2,$AO157/($R157-2009),0)+IF($S157>=AY$2,$AP157/($S157-2009),0)+IF($T157>=AY$2,$AQ157/($T157-2009),0)+IF($U157>=AY$2,$AR157/($U157-2009),0)+IF($V157>=AY$2,$AS157/($V157-2009),0)+IF($W157>=AY$2,$AT157/($W157-2009),0)+IF($X157>=AY$2,$AU157/($X157-2009),0)+IF($Y157>=AY$2,$AV157/($Y157-2009),0)","v":4220900.26369463},{"$f":"IF($D157>=AZ$2,$AA157/($D157-2009),0)+IF($E157>=AZ$2,$AB157/($E157-2009),0)+IF($F157>=AZ$2,$AC157/($F157-2009),0)+IF($G157>=AZ$2,$AD157/($G157-2009),0)+IF($H157>=AZ$2,$AE157/($H157-2009),0)+IF($I157>=AZ$2,$AF157/($I157-2009),0)+IF($J157>=AZ$2,$AG157/($J157-2009),0)+IF($K157>=AZ$2,$AH157/($K157-2009),0)+IF($L157>=AZ$2,$AI157/($L157-2009),0)+IF($M157>=AZ$2,$AJ157/($M157-2009),0)+IF($N157>=AZ$2,$AK157/($N157-2009),0)+IF($O157>=AZ$2,$AL157/($O157-2009),0)+IF($P157>=AZ$2,$AM157/($P157-2009),0)+IF($Q157>=AZ$2,$AN157/($Q157-2009),0)+IF($R157>=AZ$2,$AO157/($R157-2009),0)+IF($S157>=AZ$2,$AP157/($S157-2009),0)+IF($T157>=AZ$2,$AQ157/($T157-2009),0)+IF($U157>=AZ$2,$AR157/($U157-2009),0)+IF($V157>=AZ$2,$AS157/($V157-2009),0)+IF($W157>=AZ$2,$AT157/($W157-2009),0)+IF($X157>=AZ$2,$AU157/($X157-2009),0)+IF($Y157>=AZ$2,$AV157/($Y157-2009),0)","v":4220900.26369463},4220900.26369463,4220900.26369463,4220900.26369463,4220900.26369463,4220900.26369463,4220900.26369463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D157>=DL$2,$AA157/($D157-2009),0)+IF($E157>=DL$2,$AB157/($E157-2009),0)+IF($F157>=DL$2,$AC157/($F157-2009),0)+IF($G157>=DL$2,$AD157/($G157-2009),0)+IF($H157>=DL$2,$AE157/($H157-2009),0)+IF($I157>=DL$2,$AF157/($I157-2009),0)+IF($J157>=DL$2,$AG157/($J157-2009),0)+IF($K157>=DL$2,$AH157/($K157-2009),0)+IF($L157>=DL$2,$AI157/($L157-2009),0)+IF($M157>=DL$2,$AJ157/($M157-2009),0)+IF($N157>=DL$2,$AK157/($N157-2009),0)+IF($O157>=DL$2,$AL157/($O157-2009),0)+IF($P157>=DL$2,$AM157/($P157-2009),0)+IF($Q157>=DL$2,$AN157/($Q157-2009),0)+IF($R157>=DL$2,$AO157/($R157-2009),0)+IF($S157>=DL$2,$AP157/($S157-2009),0)+IF($T157>=DL$2,$AQ157/($T157-2009),0)+IF($U157>=DL$2,$AR157/($U157-2009),0)+IF($V157>=DL$2,$AS157/($V157-2009),0)+IF($W157>=DL$2,$AT157/($W157-2009),0)+IF($X157>=DL$2,$AU157/($X157-2009),0)+IF($Y157>=DL$2,$AV157/($Y157-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"D$3+$C158","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU158","v":0},{"$f":"Produktionsanlæg!BV158","v":0},{"$f":"Produktionsanlæg!BW158","v":0},{"$f":"Produktionsanlæg!BX158","v":0},{"$f":"Produktionsanlæg!BY158","v":0},{"$f":"Produktionsanlæg!BZ158","v":0},{"$f":"Produktionsanlæg!CA158","v":0},{"$f":"Produktionsanlæg!CB158","v":0},{"$f":"Produktionsanlæg!CC158","v":0},{"$f":"Produktionsanlæg!CD158","v":0},{"$f":"Produktionsanlæg!CE158","v":0},{"$f":"Produktionsanlæg!CF158","v":0},{"$f":"Produktionsanlæg!CG158","v":0},{"$f":"Produktionsanlæg!CH158","v":0},{"$f":"Produktionsanlæg!CI158","v":0},{"$f":"Produktionsanlæg!CJ158","v":0},{"$f":"Produktionsanlæg!CK158","v":0},{"$f":"Produktionsanlæg!CL158","v":0},{"$f":"Produktionsanlæg!CM158","v":0},{"$f":"Produktionsanlæg!CN158","v":0},{"$f":"Produktionsanlæg!CO158","v":0},{"$f":"Produktionsanlæg!CP158","v":0},{"$f":"+SUM(AA158:AV158)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D158>=AY$2,$AA158/($D158-2009),0)+IF($E158>=AY$2,$AB158/($E158-2009),0)+IF($F158>=AY$2,$AC158/($F158-2009),0)+IF($G158>=AY$2,$AD158/($G158-2009),0)+IF($H158>=AY$2,$AE158/($H158-2009),0)+IF($I158>=AY$2,$AF158/($I158-2009),0)+IF($J158>=AY$2,$AG158/($J158-2009),0)+IF($K158>=AY$2,$AH158/($K158-2009),0)+IF($L158>=AY$2,$AI158/($L158-2009),0)+IF($M158>=AY$2,$AJ158/($M158-2009),0)+IF($N158>=AY$2,$AK158/($N158-2009),0)+IF($O158>=AY$2,$AL158/($O158-2009),0)+IF($P158>=AY$2,$AM158/($P158-2009),0)+IF($Q158>=AY$2,$AN158/($Q158-2009),0)+IF($R158>=AY$2,$AO158/($R158-2009),0)+IF($S158>=AY$2,$AP158/($S158-2009),0)+IF($T158>=AY$2,$AQ158/($T158-2009),0)+IF($U158>=AY$2,$AR158/($U158-2009),0)+IF($V158>=AY$2,$AS158/($V158-2009),0)+IF($W158>=AY$2,$AT158/($W158-2009),0)+IF($X158>=AY$2,$AU158/($X158-2009),0)+IF($Y158>=AY$2,$AV158/($Y158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"D$3+$C159+Produktionsanlæg!D160","v":1965},{"$f":"E$3+$C159+Produktionsanlæg!E160","v":1975},{"$f":"F$3+$C159+Produktionsanlæg!F160","v":1985},{"$f":"G$3+$C159+Produktionsanlæg!G160","v":1995},{"$f":"H$3+$C159+Produktionsanlæg!H160","v":2005},{"$f":"I$3+$C159+Produktionsanlæg!I160","v":2015},{"$f":"J$3+$C159+Produktionsanlæg!J160","v":2025},{"$f":"K$3+$C159+Produktionsanlæg!K160","v":2035},{"$f":"L$3+$C159+Produktionsanlæg!L160","v":2042},{"$f":"M$3+$C159+Produktionsanlæg!M160","v":2047},{"$f":"N$3+$C159+Produktionsanlæg!N160","v":2052},{"$f":"O$3+$C159+Produktionsanlæg!O160","v":2057},{"$f":"P$3+$C159+Produktionsanlæg!P160","v":2060},{"$f":"Q$3+$C159+Produktionsanlæg!Q160","v":2061},{"$f":"R$3+$C159+Produktionsanlæg!R160","v":2062},{"$f":"S$3+$C159+Produktionsanlæg!S160","v":2063},{"$f":"T$3+$C159+Produktionsanlæg!T160","v":2064},{"$f":"U$3+$C159+Produktionsanlæg!U160","v":2065},{"$f":"V$3+$C159+Produktionsanlæg!V160","v":2066},{"$f":"W$3+$C159+Produktionsanlæg!W160","v":2067},{"$f":"X$3+$C159+Produktionsanlæg!X160","v":2068},{"$f":"Y$3+$C159+Produktionsanlæg!Y160","v":2069},0,{"$f":"Produktionsanlæg!BU159","v":0},{"$f":"Produktionsanlæg!BV159","v":0},{"$f":"Produktionsanlæg!BW159","v":0},{"$f":"Produktionsanlæg!BX159","v":0},{"$f":"Produktionsanlæg!BY159","v":0},{"$f":"Produktionsanlæg!BZ159","v":0},{"$f":"Produktionsanlæg!CA159","v":0},{"$f":"Produktionsanlæg!CB159","v":0},{"$f":"Produktionsanlæg!CC159","v":0},{"$f":"Produktionsanlæg!CD159","v":0},{"$f":"Produktionsanlæg!CE159","v":0},{"$f":"Produktionsanlæg!CF159","v":84790238.516071558},{"$f":"Produktionsanlæg!CG159","v":0},{"$f":"Produktionsanlæg!CH159","v":0},{"$f":"Produktionsanlæg!CI159","v":0},{"$f":"Produktionsanlæg!CJ159","v":0},{"$f":"Produktionsanlæg!CK159","v":0},{"$f":"Produktionsanlæg!CL159","v":0},{"$f":"Produktionsanlæg!CM159","v":0},{"$f":"Produktionsanlæg!CN159","v":0},{"$f":"Produktionsanlæg!CO159","v":0},{"$f":"Produktionsanlæg!CP159","v":0},{"$f":"+SUM(AA159:AV159)","v":84790238.516071558},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D159>=AY$2,$AA159/($D159-2009),0)+IF($E159>=AY$2,$AB159/($E159-2009),0)+IF($F159>=AY$2,$AC159/($F159-2009),0)+IF($G159>=AY$2,$AD159/($G159-2009),0)+IF($H159>=AY$2,$AE159/($H159-2009),0)+IF($I159>=AY$2,$AF159/($I159-2009),0)+IF($J159>=AY$2,$AG159/($J159-2009),0)+IF($K159>=AY$2,$AH159/($K159-2009),0)+IF($L159>=AY$2,$AI159/($L159-2009),0)+IF($M159>=AY$2,$AJ159/($M159-2009),0)+IF($N159>=AY$2,$AK159/($N159-2009),0)+IF($O159>=AY$2,$AL159/($O159-2009),0)+IF($P159>=AY$2,$AM159/($P159-2009),0)+IF($Q159>=AY$2,$AN159/($Q159-2009),0)+IF($R159>=AY$2,$AO159/($R159-2009),0)+IF($S159>=AY$2,$AP159/($S159-2009),0)+IF($T159>=AY$2,$AQ159/($T159-2009),0)+IF($U159>=AY$2,$AR159/($U159-2009),0)+IF($V159>=AY$2,$AS159/($V159-2009),0)+IF($W159>=AY$2,$AT159/($W159-2009),0)+IF($X159>=AY$2,$AU159/($X159-2009),0)+IF($Y159>=AY$2,$AV159/($Y159-2009),0)","v":1766463.3024181575},1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,1766463.3024181575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"D$3+$C161","v":1925},{"$f":"E$3+$C161","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU161","v":0},{"$f":"Produktionsanlæg!BV161","v":0},{"$f":"Produktionsanlæg!BW161","v":0},{"$f":"Produktionsanlæg!BX161","v":0},{"$f":"Produktionsanlæg!BY161","v":0},{"$f":"Produktionsanlæg!BZ161","v":0},{"$f":"Produktionsanlæg!CA161","v":0},{"$f":"Produktionsanlæg!CB161","v":0},{"$f":"Produktionsanlæg!CC161","v":0},{"$f":"Produktionsanlæg!CD161","v":0},{"$f":"Produktionsanlæg!CE161","v":0},{"$f":"Produktionsanlæg!CF161","v":26080195.067790441},{"$f":"Produktionsanlæg!CG161","v":0},{"$f":"Produktionsanlæg!CH161","v":0},{"$f":"Produktionsanlæg!CI161","v":0},{"$f":"Produktionsanlæg!CJ161","v":0},{"$f":"Produktionsanlæg!CK161","v":0},{"$f":"Produktionsanlæg!CL161","v":0},{"$f":"Produktionsanlæg!CM161","v":0},{"$f":"Produktionsanlæg!CN161","v":0},{"$f":"Produktionsanlæg!CO161","v":0},{"$f":"Produktionsanlæg!CP161","v":0},{"$f":"+SUM(AA161:AV161)","v":26080195.067790441},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D161>=AY$2,$AA161/($D161-2009),0)+IF($E161>=AY$2,$AB161/($E161-2009),0)+IF($F161>=AY$2,$AC161/($F161-2009),0)+IF($G161>=AY$2,$AD161/($G161-2009),0)+IF($H161>=AY$2,$AE161/($H161-2009),0)+IF($I161>=AY$2,$AF161/($I161-2009),0)+IF($J161>=AY$2,$AG161/($J161-2009),0)+IF($K161>=AY$2,$AH161/($K161-2009),0)+IF($L161>=AY$2,$AI161/($L161-2009),0)+IF($M161>=AY$2,$AJ161/($M161-2009),0)+IF($N161>=AY$2,$AK161/($N161-2009),0)+IF($O161>=AY$2,$AL161/($O161-2009),0)+IF($P161>=AY$2,$AM161/($P161-2009),0)+IF($Q161>=AY$2,$AN161/($Q161-2009),0)+IF($R161>=AY$2,$AO161/($R161-2009),0)+IF($S161>=AY$2,$AP161/($S161-2009),0)+IF($T161>=AY$2,$AQ161/($T161-2009),0)+IF($U161>=AY$2,$AR161/($U161-2009),0)+IF($V161>=AY$2,$AS161/($V161-2009),0)+IF($W161>=AY$2,$AT161/($W161-2009),0)+IF($X161>=AY$2,$AU161/($X161-2009),0)+IF($Y161>=AY$2,$AV161/($Y161-2009),0)","v":3260024.3834738052},{"$f":"IF($D161>=AZ$2,$AA161/($D161-2009),0)+IF($E161>=AZ$2,$AB161/($E161-2009),0)+IF($F161>=AZ$2,$AC161/($F161-2009),0)+IF($G161>=AZ$2,$AD161/($G161-2009),0)+IF($H161>=AZ$2,$AE161/($H161-2009),0)+IF($I161>=AZ$2,$AF161/($I161-2009),0)+IF($J161>=AZ$2,$AG161/($J161-2009),0)+IF($K161>=AZ$2,$AH161/($K161-2009),0)+IF($L161>=AZ$2,$AI161/($L161-2009),0)+IF($M161>=AZ$2,$AJ161/($M161-2009),0)+IF($N161>=AZ$2,$AK161/($N161-2009),0)+IF($O161>=AZ$2,$AL161/($O161-2009),0)+IF($P161>=AZ$2,$AM161/($P161-2009),0)+IF($Q161>=AZ$2,$AN161/($Q161-2009),0)+IF($R161>=AZ$2,$AO161/($R161-2009),0)+IF($S161>=AZ$2,$AP161/($S161-2009),0)+IF($T161>=AZ$2,$AQ161/($T161-2009),0)+IF($U161>=AZ$2,$AR161/($U161-2009),0)+IF($V161>=AZ$2,$AS161/($V161-2009),0)+IF($W161>=AZ$2,$AT161/($W161-2009),0)+IF($X161>=AZ$2,$AU161/($X161-2009),0)+IF($Y161>=AZ$2,$AV161/($Y161-2009),0)","v":3260024.3834738052},3260024.3834738052,3260024.3834738052,3260024.3834738052,3260024.3834738052,3260024.3834738052,3260024.3834738052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D161>=DL$2,$AA161/($D161-2009),0)+IF($E161>=DL$2,$AB161/($E161-2009),0)+IF($F161>=DL$2,$AC161/($F161-2009),0)+IF($G161>=DL$2,$AD161/($G161-2009),0)+IF($H161>=DL$2,$AE161/($H161-2009),0)+IF($I161>=DL$2,$AF161/($I161-2009),0)+IF($J161>=DL$2,$AG161/($J161-2009),0)+IF($K161>=DL$2,$AH161/($K161-2009),0)+IF($L161>=DL$2,$AI161/($L161-2009),0)+IF($M161>=DL$2,$AJ161/($M161-2009),0)+IF($N161>=DL$2,$AK161/($N161-2009),0)+IF($O161>=DL$2,$AL161/($O161-2009),0)+IF($P161>=DL$2,$AM161/($P161-2009),0)+IF($Q161>=DL$2,$AN161/($Q161-2009),0)+IF($R161>=DL$2,$AO161/($R161-2009),0)+IF($S161>=DL$2,$AP161/($S161-2009),0)+IF($T161>=DL$2,$AQ161/($T161-2009),0)+IF($U161>=DL$2,$AR161/($U161-2009),0)+IF($V161>=DL$2,$AS161/($V161-2009),0)+IF($W161>=DL$2,$AT161/($W161-2009),0)+IF($X161>=DL$2,$AU161/($X161-2009),0)+IF($Y161>=DL$2,$AV161/($Y161-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"D$3+$C162","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU162","v":0},{"$f":"Produktionsanlæg!BV162","v":0},{"$f":"Produktionsanlæg!BW162","v":0},{"$f":"Produktionsanlæg!BX162","v":0},{"$f":"Produktionsanlæg!BY162","v":0},{"$f":"Produktionsanlæg!BZ162","v":0},{"$f":"Produktionsanlæg!CA162","v":0},{"$f":"Produktionsanlæg!CB162","v":0},{"$f":"Produktionsanlæg!CC162","v":0},{"$f":"Produktionsanlæg!CD162","v":0},{"$f":"Produktionsanlæg!CE162","v":0},{"$f":"Produktionsanlæg!CF162","v":0},{"$f":"Produktionsanlæg!CG162","v":0},{"$f":"Produktionsanlæg!CH162","v":0},{"$f":"Produktionsanlæg!CI162","v":0},{"$f":"Produktionsanlæg!CJ162","v":0},{"$f":"Produktionsanlæg!CK162","v":0},{"$f":"Produktionsanlæg!CL162","v":0},{"$f":"Produktionsanlæg!CM162","v":0},{"$f":"Produktionsanlæg!CN162","v":0},{"$f":"Produktionsanlæg!CO162","v":0},{"$f":"Produktionsanlæg!CP162","v":0},{"$f":"+SUM(AA162:AV162)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D162>=AY$2,$AA162/($D162-2009),0)+IF($E162>=AY$2,$AB162/($E162-2009),0)+IF($F162>=AY$2,$AC162/($F162-2009),0)+IF($G162>=AY$2,$AD162/($G162-2009),0)+IF($H162>=AY$2,$AE162/($H162-2009),0)+IF($I162>=AY$2,$AF162/($I162-2009),0)+IF($J162>=AY$2,$AG162/($J162-2009),0)+IF($K162>=AY$2,$AH162/($K162-2009),0)+IF($L162>=AY$2,$AI162/($L162-2009),0)+IF($M162>=AY$2,$AJ162/($M162-2009),0)+IF($N162>=AY$2,$AK162/($N162-2009),0)+IF($O162>=AY$2,$AL162/($O162-2009),0)+IF($P162>=AY$2,$AM162/($P162-2009),0)+IF($Q162>=AY$2,$AN162/($Q162-2009),0)+IF($R162>=AY$2,$AO162/($R162-2009),0)+IF($S162>=AY$2,$AP162/($S162-2009),0)+IF($T162>=AY$2,$AQ162/($T162-2009),0)+IF($U162>=AY$2,$AR162/($U162-2009),0)+IF($V162>=AY$2,$AS162/($V162-2009),0)+IF($W162>=AY$2,$AT162/($W162-2009),0)+IF($X162>=AY$2,$AU162/($X162-2009),0)+IF($Y162>=AY$2,$AV162/($Y162-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"D$3+$C163+Produktionsanlæg!D164","v":1965},{"$f":"E$3+$C163+Produktionsanlæg!E164","v":1975},{"$f":"F$3+$C163+Produktionsanlæg!F164","v":1985},{"$f":"G$3+$C163+Produktionsanlæg!G164","v":1995},{"$f":"H$3+$C163+Produktionsanlæg!H164","v":2005},{"$f":"I$3+$C163+Produktionsanlæg!I164","v":2015},{"$f":"J$3+$C163+Produktionsanlæg!J164","v":2025},{"$f":"K$3+$C163+Produktionsanlæg!K164","v":2035},{"$f":"L$3+$C163+Produktionsanlæg!L164","v":2042},{"$f":"M$3+$C163+Produktionsanlæg!M164","v":2047},{"$f":"N$3+$C163+Produktionsanlæg!N164","v":2052},{"$f":"O$3+$C163+Produktionsanlæg!O164","v":2057},{"$f":"P$3+$C163+Produktionsanlæg!P164","v":2060},{"$f":"Q$3+$C163+Produktionsanlæg!Q164","v":2061},{"$f":"R$3+$C163+Produktionsanlæg!R164","v":2062},{"$f":"S$3+$C163+Produktionsanlæg!S164","v":2063},{"$f":"T$3+$C163+Produktionsanlæg!T164","v":2064},{"$f":"U$3+$C163+Produktionsanlæg!U164","v":2065},{"$f":"V$3+$C163+Produktionsanlæg!V164","v":2066},{"$f":"W$3+$C163+Produktionsanlæg!W164","v":2067},{"$f":"X$3+$C163+Produktionsanlæg!X164","v":2068},{"$f":"Y$3+$C163+Produktionsanlæg!Y164","v":2069},0,{"$f":"Produktionsanlæg!BU163","v":0},{"$f":"Produktionsanlæg!BV163","v":0},{"$f":"Produktionsanlæg!BW163","v":0},{"$f":"Produktionsanlæg!BX163","v":0},{"$f":"Produktionsanlæg!BY163","v":0},{"$f":"Produktionsanlæg!BZ163","v":0},{"$f":"Produktionsanlæg!CA163","v":0},{"$f":"Produktionsanlæg!CB163","v":0},{"$f":"Produktionsanlæg!CC163","v":0},{"$f":"Produktionsanlæg!CD163","v":0},{"$f":"Produktionsanlæg!CE163","v":0},{"$f":"Produktionsanlæg!CF163","v":0},{"$f":"Produktionsanlæg!CG163","v":0},{"$f":"Produktionsanlæg!CH163","v":0},{"$f":"Produktionsanlæg!CI163","v":0},{"$f":"Produktionsanlæg!CJ163","v":0},{"$f":"Produktionsanlæg!CK163","v":0},{"$f":"Produktionsanlæg!CL163","v":0},{"$f":"Produktionsanlæg!CM163","v":0},{"$f":"Produktionsanlæg!CN163","v":0},{"$f":"Produktionsanlæg!CO163","v":0},{"$f":"Produktionsanlæg!CP163","v":0},{"$f":"+SUM(AA163:AV163)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D163>=AY$2,$AA163/($D163-2009),0)+IF($E163>=AY$2,$AB163/($E163-2009),0)+IF($F163>=AY$2,$AC163/($F163-2009),0)+IF($G163>=AY$2,$AD163/($G163-2009),0)+IF($H163>=AY$2,$AE163/($H163-2009),0)+IF($I163>=AY$2,$AF163/($I163-2009),0)+IF($J163>=AY$2,$AG163/($J163-2009),0)+IF($K163>=AY$2,$AH163/($K163-2009),0)+IF($L163>=AY$2,$AI163/($L163-2009),0)+IF($M163>=AY$2,$AJ163/($M163-2009),0)+IF($N163>=AY$2,$AK163/($N163-2009),0)+IF($O163>=AY$2,$AL163/($O163-2009),0)+IF($P163>=AY$2,$AM163/($P163-2009),0)+IF($Q163>=AY$2,$AN163/($Q163-2009),0)+IF($R163>=AY$2,$AO163/($R163-2009),0)+IF($S163>=AY$2,$AP163/($S163-2009),0)+IF($T163>=AY$2,$AQ163/($T163-2009),0)+IF($U163>=AY$2,$AR163/($U163-2009),0)+IF($V163>=AY$2,$AS163/($V163-2009),0)+IF($W163>=AY$2,$AT163/($W163-2009),0)+IF($X163>=AY$2,$AU163/($X163-2009),0)+IF($Y163>=AY$2,$AV163/($Y163-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"D$3+$C165","v":1925},{"$f":"E$3+$C165","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU165","v":0},{"$f":"Produktionsanlæg!BV165","v":0},{"$f":"Produktionsanlæg!BW165","v":0},{"$f":"Produktionsanlæg!BX165","v":0},{"$f":"Produktionsanlæg!BY165","v":0},{"$f":"Produktionsanlæg!BZ165","v":0},{"$f":"Produktionsanlæg!CA165","v":0},{"$f":"Produktionsanlæg!CB165","v":0},{"$f":"Produktionsanlæg!CC165","v":0},{"$f":"Produktionsanlæg!CD165","v":0},{"$f":"Produktionsanlæg!CE165","v":0},{"$f":"Produktionsanlæg!CF165","v":0},{"$f":"Produktionsanlæg!CG165","v":0},{"$f":"Produktionsanlæg!CH165","v":0},{"$f":"Produktionsanlæg!CI165","v":0},{"$f":"Produktionsanlæg!CJ165","v":0},{"$f":"Produktionsanlæg!CK165","v":0},{"$f":"Produktionsanlæg!CL165","v":0},{"$f":"Produktionsanlæg!CM165","v":0},{"$f":"Produktionsanlæg!CN165","v":0},{"$f":"Produktionsanlæg!CO165","v":0},{"$f":"Produktionsanlæg!CP165","v":0},{"$f":"+SUM(AA165:AV165)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D165>=AY$2,$AA165/($D165-2009),0)+IF($E165>=AY$2,$AB165/($E165-2009),0)+IF($F165>=AY$2,$AC165/($F165-2009),0)+IF($G165>=AY$2,$AD165/($G165-2009),0)+IF($H165>=AY$2,$AE165/($H165-2009),0)+IF($I165>=AY$2,$AF165/($I165-2009),0)+IF($J165>=AY$2,$AG165/($J165-2009),0)+IF($K165>=AY$2,$AH165/($K165-2009),0)+IF($L165>=AY$2,$AI165/($L165-2009),0)+IF($M165>=AY$2,$AJ165/($M165-2009),0)+IF($N165>=AY$2,$AK165/($N165-2009),0)+IF($O165>=AY$2,$AL165/($O165-2009),0)+IF($P165>=AY$2,$AM165/($P165-2009),0)+IF($Q165>=AY$2,$AN165/($Q165-2009),0)+IF($R165>=AY$2,$AO165/($R165-2009),0)+IF($S165>=AY$2,$AP165/($S165-2009),0)+IF($T165>=AY$2,$AQ165/($T165-2009),0)+IF($U165>=AY$2,$AR165/($U165-2009),0)+IF($V165>=AY$2,$AS165/($V165-2009),0)+IF($W165>=AY$2,$AT165/($W165-2009),0)+IF($X165>=AY$2,$AU165/($X165-2009),0)+IF($Y165>=AY$2,$AV165/($Y165-2009),0)","v":0},{"$f":"IF($D165>=AZ$2,$AA165/($D165-2009),0)+IF($E165>=AZ$2,$AB165/($E165-2009),0)+IF($F165>=AZ$2,$AC165/($F165-2009),0)+IF($G165>=AZ$2,$AD165/($G165-2009),0)+IF($H165>=AZ$2,$AE165/($H165-2009),0)+IF($I165>=AZ$2,$AF165/($I165-2009),0)+IF($J165>=AZ$2,$AG165/($J165-2009),0)+IF($K165>=AZ$2,$AH165/($K165-2009),0)+IF($L165>=AZ$2,$AI165/($L165-2009),0)+IF($M165>=AZ$2,$AJ165/($M165-2009),0)+IF($N165>=AZ$2,$AK165/($N165-2009),0)+IF($O165>=AZ$2,$AL165/($O165-2009),0)+IF($P165>=AZ$2,$AM165/($P165-2009),0)+IF($Q165>=AZ$2,$AN165/($Q165-2009),0)+IF($R165>=AZ$2,$AO165/($R165-2009),0)+IF($S165>=AZ$2,$AP165/($S165-2009),0)+IF($T165>=AZ$2,$AQ165/($T165-2009),0)+IF($U165>=AZ$2,$AR165/($U165-2009),0)+IF($V165>=AZ$2,$AS165/($V165-2009),0)+IF($W165>=AZ$2,$AT165/($W165-2009),0)+IF($X165>=AZ$2,$AU165/($X165-2009),0)+IF($Y165>=AZ$2,$AV165/($Y165-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D165>=DL$2,$AA165/($D165-2009),0)+IF($E165>=DL$2,$AB165/($E165-2009),0)+IF($F165>=DL$2,$AC165/($F165-2009),0)+IF($G165>=DL$2,$AD165/($G165-2009),0)+IF($H165>=DL$2,$AE165/($H165-2009),0)+IF($I165>=DL$2,$AF165/($I165-2009),0)+IF($J165>=DL$2,$AG165/($J165-2009),0)+IF($K165>=DL$2,$AH165/($K165-2009),0)+IF($L165>=DL$2,$AI165/($L165-2009),0)+IF($M165>=DL$2,$AJ165/($M165-2009),0)+IF($N165>=DL$2,$AK165/($N165-2009),0)+IF($O165>=DL$2,$AL165/($O165-2009),0)+IF($P165>=DL$2,$AM165/($P165-2009),0)+IF($Q165>=DL$2,$AN165/($Q165-2009),0)+IF($R165>=DL$2,$AO165/($R165-2009),0)+IF($S165>=DL$2,$AP165/($S165-2009),0)+IF($T165>=DL$2,$AQ165/($T165-2009),0)+IF($U165>=DL$2,$AR165/($U165-2009),0)+IF($V165>=DL$2,$AS165/($V165-2009),0)+IF($W165>=DL$2,$AT165/($W165-2009),0)+IF($X165>=DL$2,$AU165/($X165-2009),0)+IF($Y165>=DL$2,$AV165/($Y165-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"D$3+$C166","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU166","v":0},{"$f":"Produktionsanlæg!BV166","v":0},{"$f":"Produktionsanlæg!BW166","v":0},{"$f":"Produktionsanlæg!BX166","v":0},{"$f":"Produktionsanlæg!BY166","v":0},{"$f":"Produktionsanlæg!BZ166","v":0},{"$f":"Produktionsanlæg!CA166","v":0},{"$f":"Produktionsanlæg!CB166","v":0},{"$f":"Produktionsanlæg!CC166","v":0},{"$f":"Produktionsanlæg!CD166","v":0},{"$f":"Produktionsanlæg!CE166","v":0},{"$f":"Produktionsanlæg!CF166","v":0},{"$f":"Produktionsanlæg!CG166","v":0},{"$f":"Produktionsanlæg!CH166","v":0},{"$f":"Produktionsanlæg!CI166","v":0},{"$f":"Produktionsanlæg!CJ166","v":0},{"$f":"Produktionsanlæg!CK166","v":0},{"$f":"Produktionsanlæg!CL166","v":0},{"$f":"Produktionsanlæg!CM166","v":0},{"$f":"Produktionsanlæg!CN166","v":0},{"$f":"Produktionsanlæg!CO166","v":0},{"$f":"Produktionsanlæg!CP166","v":0},{"$f":"+SUM(AA166:AV166)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D166>=AY$2,$AA166/($D166-2009),0)+IF($E166>=AY$2,$AB166/($E166-2009),0)+IF($F166>=AY$2,$AC166/($F166-2009),0)+IF($G166>=AY$2,$AD166/($G166-2009),0)+IF($H166>=AY$2,$AE166/($H166-2009),0)+IF($I166>=AY$2,$AF166/($I166-2009),0)+IF($J166>=AY$2,$AG166/($J166-2009),0)+IF($K166>=AY$2,$AH166/($K166-2009),0)+IF($L166>=AY$2,$AI166/($L166-2009),0)+IF($M166>=AY$2,$AJ166/($M166-2009),0)+IF($N166>=AY$2,$AK166/($N166-2009),0)+IF($O166>=AY$2,$AL166/($O166-2009),0)+IF($P166>=AY$2,$AM166/($P166-2009),0)+IF($Q166>=AY$2,$AN166/($Q166-2009),0)+IF($R166>=AY$2,$AO166/($R166-2009),0)+IF($S166>=AY$2,$AP166/($S166-2009),0)+IF($T166>=AY$2,$AQ166/($T166-2009),0)+IF($U166>=AY$2,$AR166/($U166-2009),0)+IF($V166>=AY$2,$AS166/($V166-2009),0)+IF($W166>=AY$2,$AT166/($W166-2009),0)+IF($X166>=AY$2,$AU166/($X166-2009),0)+IF($Y166>=AY$2,$AV166/($Y166-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW168:AW191)","v":113937110.30578895},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY168:AY191)","v":5591789.464609527},{"$f":"SUM(AZ168:AZ191)","v":5591789.464609527},5591789.464609527,5591789.464609527,5591789.464609527,5591789.464609527,5591789.464609527,5591789.464609527,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,1730069.8647228181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL168:DL191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"D$3+$C168+Produktionsanlæg!D169","v":1965},{"$f":"E$3+$C168+Produktionsanlæg!E169","v":1975},{"$f":"F$3+$C168+Produktionsanlæg!F169","v":1985},{"$f":"G$3+$C168+Produktionsanlæg!G169","v":1995},{"$f":"H$3+$C168+Produktionsanlæg!H169","v":2005},{"$f":"I$3+$C168+Produktionsanlæg!I169","v":2015},{"$f":"J$3+$C168+Produktionsanlæg!J169","v":2025},{"$f":"K$3+$C168+Produktionsanlæg!K169","v":2035},{"$f":"L$3+$C168+Produktionsanlæg!L169","v":2042},{"$f":"M$3+$C168+Produktionsanlæg!M169","v":2047},{"$f":"N$3+$C168+Produktionsanlæg!N169","v":2052},{"$f":"O$3+$C168+Produktionsanlæg!O169","v":2057},{"$f":"P$3+$C168+Produktionsanlæg!P169","v":2060},{"$f":"Q$3+$C168+Produktionsanlæg!Q169","v":2061},{"$f":"R$3+$C168+Produktionsanlæg!R169","v":2062},{"$f":"S$3+$C168+Produktionsanlæg!S169","v":2063},{"$f":"T$3+$C168+Produktionsanlæg!T169","v":2064},{"$f":"U$3+$C168+Produktionsanlæg!U169","v":2065},{"$f":"V$3+$C168+Produktionsanlæg!V169","v":2066},{"$f":"W$3+$C168+Produktionsanlæg!W169","v":2067},{"$f":"X$3+$C168+Produktionsanlæg!X169","v":2068},{"$f":"Y$3+$C168+Produktionsanlæg!Y169","v":2069},0,{"$f":"Produktionsanlæg!BU168","v":0},{"$f":"Produktionsanlæg!BV168","v":0},{"$f":"Produktionsanlæg!BW168","v":0},{"$f":"Produktionsanlæg!BX168","v":0},{"$f":"Produktionsanlæg!BY168","v":0},{"$f":"Produktionsanlæg!BZ168","v":0},{"$f":"Produktionsanlæg!CA168","v":0},{"$f":"Produktionsanlæg!CB168","v":0},{"$f":"Produktionsanlæg!CC168","v":0},{"$f":"Produktionsanlæg!CD168","v":0},{"$f":"Produktionsanlæg!CE168","v":0},{"$f":"Produktionsanlæg!CF168","v":6102017.7465540618},{"$f":"Produktionsanlæg!CG168","v":0},{"$f":"Produktionsanlæg!CH168","v":0},{"$f":"Produktionsanlæg!CI168","v":0},{"$f":"Produktionsanlæg!CJ168","v":0},{"$f":"Produktionsanlæg!CK168","v":0},{"$f":"Produktionsanlæg!CL168","v":0},{"$f":"Produktionsanlæg!CM168","v":0},{"$f":"Produktionsanlæg!CN168","v":0},{"$f":"Produktionsanlæg!CO168","v":0},{"$f":"Produktionsanlæg!CP168","v":0},{"$f":"+SUM(AA168:AV168)","v":6102017.7465540618},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D168>=AY$2,$AA168/($D168-2009),0)+IF($E168>=AY$2,$AB168/($E168-2009),0)+IF($F168>=AY$2,$AC168/($F168-2009),0)+IF($G168>=AY$2,$AD168/($G168-2009),0)+IF($H168>=AY$2,$AE168/($H168-2009),0)+IF($I168>=AY$2,$AF168/($I168-2009),0)+IF($J168>=AY$2,$AG168/($J168-2009),0)+IF($K168>=AY$2,$AH168/($K168-2009),0)+IF($L168>=AY$2,$AI168/($L168-2009),0)+IF($M168>=AY$2,$AJ168/($M168-2009),0)+IF($N168>=AY$2,$AK168/($N168-2009),0)+IF($O168>=AY$2,$AL168/($O168-2009),0)+IF($P168>=AY$2,$AM168/($P168-2009),0)+IF($Q168>=AY$2,$AN168/($Q168-2009),0)+IF($R168>=AY$2,$AO168/($R168-2009),0)+IF($S168>=AY$2,$AP168/($S168-2009),0)+IF($T168>=AY$2,$AQ168/($T168-2009),0)+IF($U168>=AY$2,$AR168/($U168-2009),0)+IF($V168>=AY$2,$AS168/($V168-2009),0)+IF($W168>=AY$2,$AT168/($W168-2009),0)+IF($X168>=AY$2,$AU168/($X168-2009),0)+IF($Y168>=AY$2,$AV168/($Y168-2009),0)","v":127125.36971987628},{"$f":"IF($D168>=AZ$2,$AA168/($D168-2009),0)+IF($E168>=AZ$2,$AB168/($E168-2009),0)+IF($F168>=AZ$2,$AC168/($F168-2009),0)+IF($G168>=AZ$2,$AD168/($G168-2009),0)+IF($H168>=AZ$2,$AE168/($H168-2009),0)+IF($I168>=AZ$2,$AF168/($I168-2009),0)+IF($J168>=AZ$2,$AG168/($J168-2009),0)+IF($K168>=AZ$2,$AH168/($K168-2009),0)+IF($L168>=AZ$2,$AI168/($L168-2009),0)+IF($M168>=AZ$2,$AJ168/($M168-2009),0)+IF($N168>=AZ$2,$AK168/($N168-2009),0)+IF($O168>=AZ$2,$AL168/($O168-2009),0)+IF($P168>=AZ$2,$AM168/($P168-2009),0)+IF($Q168>=AZ$2,$AN168/($Q168-2009),0)+IF($R168>=AZ$2,$AO168/($R168-2009),0)+IF($S168>=AZ$2,$AP168/($S168-2009),0)+IF($T168>=AZ$2,$AQ168/($T168-2009),0)+IF($U168>=AZ$2,$AR168/($U168-2009),0)+IF($V168>=AZ$2,$AS168/($V168-2009),0)+IF($W168>=AZ$2,$AT168/($W168-2009),0)+IF($X168>=AZ$2,$AU168/($X168-2009),0)+IF($Y168>=AZ$2,$AV168/($Y168-2009),0)","v":127125.36971987628},127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,127125.36971987628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D168>=DL$2,$AA168/($D168-2009),0)+IF($E168>=DL$2,$AB168/($E168-2009),0)+IF($F168>=DL$2,$AC168/($F168-2009),0)+IF($G168>=DL$2,$AD168/($G168-2009),0)+IF($H168>=DL$2,$AE168/($H168-2009),0)+IF($I168>=DL$2,$AF168/($I168-2009),0)+IF($J168>=DL$2,$AG168/($J168-2009),0)+IF($K168>=DL$2,$AH168/($K168-2009),0)+IF($L168>=DL$2,$AI168/($L168-2009),0)+IF($M168>=DL$2,$AJ168/($M168-2009),0)+IF($N168>=DL$2,$AK168/($N168-2009),0)+IF($O168>=DL$2,$AL168/($O168-2009),0)+IF($P168>=DL$2,$AM168/($P168-2009),0)+IF($Q168>=DL$2,$AN168/($Q168-2009),0)+IF($R168>=DL$2,$AO168/($R168-2009),0)+IF($S168>=DL$2,$AP168/($S168-2009),0)+IF($T168>=DL$2,$AQ168/($T168-2009),0)+IF($U168>=DL$2,$AR168/($U168-2009),0)+IF($V168>=DL$2,$AS168/($V168-2009),0)+IF($W168>=DL$2,$AT168/($W168-2009),0)+IF($X168>=DL$2,$AU168/($X168-2009),0)+IF($Y168>=DL$2,$AV168/($Y168-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C170","v":1925},{"$f":"E$3+$C170","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU170","v":0},{"$f":"Produktionsanlæg!BV170","v":0},{"$f":"Produktionsanlæg!BW170","v":0},{"$f":"Produktionsanlæg!BX170","v":0},{"$f":"Produktionsanlæg!BY170","v":0},{"$f":"Produktionsanlæg!BZ170","v":0},{"$f":"Produktionsanlæg!CA170","v":0},{"$f":"Produktionsanlæg!CB170","v":0},{"$f":"Produktionsanlæg!CC170","v":0},{"$f":"Produktionsanlæg!CD170","v":0},{"$f":"Produktionsanlæg!CE170","v":0},{"$f":"Produktionsanlæg!CF170","v":2546090.7814232325},{"$f":"Produktionsanlæg!CG170","v":0},{"$f":"Produktionsanlæg!CH170","v":0},{"$f":"Produktionsanlæg!CI170","v":0},{"$f":"Produktionsanlæg!CJ170","v":0},{"$f":"Produktionsanlæg!CK170","v":0},{"$f":"Produktionsanlæg!CL170","v":0},{"$f":"Produktionsanlæg!CM170","v":0},{"$f":"Produktionsanlæg!CN170","v":0},{"$f":"Produktionsanlæg!CO170","v":0},{"$f":"Produktionsanlæg!CP170","v":0},{"$f":"+SUM(AA170:AV170)","v":2546090.7814232325},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D170>=AY$2,$AA170/($D170-2009),0)+IF($E170>=AY$2,$AB170/($E170-2009),0)+IF($F170>=AY$2,$AC170/($F170-2009),0)+IF($G170>=AY$2,$AD170/($G170-2009),0)+IF($H170>=AY$2,$AE170/($H170-2009),0)+IF($I170>=AY$2,$AF170/($I170-2009),0)+IF($J170>=AY$2,$AG170/($J170-2009),0)+IF($K170>=AY$2,$AH170/($K170-2009),0)+IF($L170>=AY$2,$AI170/($L170-2009),0)+IF($M170>=AY$2,$AJ170/($M170-2009),0)+IF($N170>=AY$2,$AK170/($N170-2009),0)+IF($O170>=AY$2,$AL170/($O170-2009),0)+IF($P170>=AY$2,$AM170/($P170-2009),0)+IF($Q170>=AY$2,$AN170/($Q170-2009),0)+IF($R170>=AY$2,$AO170/($R170-2009),0)+IF($S170>=AY$2,$AP170/($S170-2009),0)+IF($T170>=AY$2,$AQ170/($T170-2009),0)+IF($U170>=AY$2,$AR170/($U170-2009),0)+IF($V170>=AY$2,$AS170/($V170-2009),0)+IF($W170>=AY$2,$AT170/($W170-2009),0)+IF($X170>=AY$2,$AU170/($X170-2009),0)+IF($Y170>=AY$2,$AV170/($Y170-2009),0)","v":318261.34767790406},{"$f":"IF($D170>=AZ$2,$AA170/($D170-2009),0)+IF($E170>=AZ$2,$AB170/($E170-2009),0)+IF($F170>=AZ$2,$AC170/($F170-2009),0)+IF($G170>=AZ$2,$AD170/($G170-2009),0)+IF($H170>=AZ$2,$AE170/($H170-2009),0)+IF($I170>=AZ$2,$AF170/($I170-2009),0)+IF($J170>=AZ$2,$AG170/($J170-2009),0)+IF($K170>=AZ$2,$AH170/($K170-2009),0)+IF($L170>=AZ$2,$AI170/($L170-2009),0)+IF($M170>=AZ$2,$AJ170/($M170-2009),0)+IF($N170>=AZ$2,$AK170/($N170-2009),0)+IF($O170>=AZ$2,$AL170/($O170-2009),0)+IF($P170>=AZ$2,$AM170/($P170-2009),0)+IF($Q170>=AZ$2,$AN170/($Q170-2009),0)+IF($R170>=AZ$2,$AO170/($R170-2009),0)+IF($S170>=AZ$2,$AP170/($S170-2009),0)+IF($T170>=AZ$2,$AQ170/($T170-2009),0)+IF($U170>=AZ$2,$AR170/($U170-2009),0)+IF($V170>=AZ$2,$AS170/($V170-2009),0)+IF($W170>=AZ$2,$AT170/($W170-2009),0)+IF($X170>=AZ$2,$AU170/($X170-2009),0)+IF($Y170>=AZ$2,$AV170/($Y170-2009),0)","v":318261.34767790406},318261.34767790406,318261.34767790406,318261.34767790406,318261.34767790406,318261.34767790406,318261.34767790406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D170>=DL$2,$AA170/($D170-2009),0)+IF($E170>=DL$2,$AB170/($E170-2009),0)+IF($F170>=DL$2,$AC170/($F170-2009),0)+IF($G170>=DL$2,$AD170/($G170-2009),0)+IF($H170>=DL$2,$AE170/($H170-2009),0)+IF($I170>=DL$2,$AF170/($I170-2009),0)+IF($J170>=DL$2,$AG170/($J170-2009),0)+IF($K170>=DL$2,$AH170/($K170-2009),0)+IF($L170>=DL$2,$AI170/($L170-2009),0)+IF($M170>=DL$2,$AJ170/($M170-2009),0)+IF($N170>=DL$2,$AK170/($N170-2009),0)+IF($O170>=DL$2,$AL170/($O170-2009),0)+IF($P170>=DL$2,$AM170/($P170-2009),0)+IF($Q170>=DL$2,$AN170/($Q170-2009),0)+IF($R170>=DL$2,$AO170/($R170-2009),0)+IF($S170>=DL$2,$AP170/($S170-2009),0)+IF($T170>=DL$2,$AQ170/($T170-2009),0)+IF($U170>=DL$2,$AR170/($U170-2009),0)+IF($V170>=DL$2,$AS170/($V170-2009),0)+IF($W170>=DL$2,$AT170/($W170-2009),0)+IF($X170>=DL$2,$AU170/($X170-2009),0)+IF($Y170>=DL$2,$AV170/($Y170-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"D$3+$C171","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU171","v":0},{"$f":"Produktionsanlæg!BV171","v":0},{"$f":"Produktionsanlæg!BW171","v":0},{"$f":"Produktionsanlæg!BX171","v":0},{"$f":"Produktionsanlæg!BY171","v":0},{"$f":"Produktionsanlæg!BZ171","v":0},{"$f":"Produktionsanlæg!CA171","v":0},{"$f":"Produktionsanlæg!CB171","v":0},{"$f":"Produktionsanlæg!CC171","v":0},{"$f":"Produktionsanlæg!CD171","v":0},{"$f":"Produktionsanlæg!CE171","v":0},{"$f":"Produktionsanlæg!CF171","v":0},{"$f":"Produktionsanlæg!CG171","v":0},{"$f":"Produktionsanlæg!CH171","v":0},{"$f":"Produktionsanlæg!CI171","v":0},{"$f":"Produktionsanlæg!CJ171","v":0},{"$f":"Produktionsanlæg!CK171","v":0},{"$f":"Produktionsanlæg!CL171","v":0},{"$f":"Produktionsanlæg!CM171","v":0},{"$f":"Produktionsanlæg!CN171","v":0},{"$f":"Produktionsanlæg!CO171","v":0},{"$f":"Produktionsanlæg!CP171","v":0},{"$f":"+SUM(AA171:AV171)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D171>=AY$2,$AA171/($D171-2009),0)+IF($E171>=AY$2,$AB171/($E171-2009),0)+IF($F171>=AY$2,$AC171/($F171-2009),0)+IF($G171>=AY$2,$AD171/($G171-2009),0)+IF($H171>=AY$2,$AE171/($H171-2009),0)+IF($I171>=AY$2,$AF171/($I171-2009),0)+IF($J171>=AY$2,$AG171/($J171-2009),0)+IF($K171>=AY$2,$AH171/($K171-2009),0)+IF($L171>=AY$2,$AI171/($L171-2009),0)+IF($M171>=AY$2,$AJ171/($M171-2009),0)+IF($N171>=AY$2,$AK171/($N171-2009),0)+IF($O171>=AY$2,$AL171/($O171-2009),0)+IF($P171>=AY$2,$AM171/($P171-2009),0)+IF($Q171>=AY$2,$AN171/($Q171-2009),0)+IF($R171>=AY$2,$AO171/($R171-2009),0)+IF($S171>=AY$2,$AP171/($S171-2009),0)+IF($T171>=AY$2,$AQ171/($T171-2009),0)+IF($U171>=AY$2,$AR171/($U171-2009),0)+IF($V171>=AY$2,$AS171/($V171-2009),0)+IF($W171>=AY$2,$AT171/($W171-2009),0)+IF($X171>=AY$2,$AU171/($X171-2009),0)+IF($Y171>=AY$2,$AV171/($Y171-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C172+Produktionsanlæg!D173","v":1965},{"$f":"E$3+$C172+Produktionsanlæg!E173","v":1975},{"$f":"F$3+$C172+Produktionsanlæg!F173","v":1985},{"$f":"G$3+$C172+Produktionsanlæg!G173","v":1995},{"$f":"H$3+$C172+Produktionsanlæg!H173","v":2005},{"$f":"I$3+$C172+Produktionsanlæg!I173","v":2015},{"$f":"J$3+$C172+Produktionsanlæg!J173","v":2025},{"$f":"K$3+$C172+Produktionsanlæg!K173","v":2035},{"$f":"L$3+$C172+Produktionsanlæg!L173","v":2042},{"$f":"M$3+$C172+Produktionsanlæg!M173","v":2047},{"$f":"N$3+$C172+Produktionsanlæg!N173","v":2052},{"$f":"O$3+$C172+Produktionsanlæg!O173","v":2057},{"$f":"P$3+$C172+Produktionsanlæg!P173","v":2060},{"$f":"Q$3+$C172+Produktionsanlæg!Q173","v":2061},{"$f":"R$3+$C172+Produktionsanlæg!R173","v":2062},{"$f":"S$3+$C172+Produktionsanlæg!S173","v":2063},{"$f":"T$3+$C172+Produktionsanlæg!T173","v":2064},{"$f":"U$3+$C172+Produktionsanlæg!U173","v":2065},{"$f":"V$3+$C172+Produktionsanlæg!V173","v":2066},{"$f":"W$3+$C172+Produktionsanlæg!W173","v":2067},{"$f":"X$3+$C172+Produktionsanlæg!X173","v":2068},{"$f":"Y$3+$C172+Produktionsanlæg!Y173","v":2069},0,{"$f":"Produktionsanlæg!BU172","v":0},{"$f":"Produktionsanlæg!BV172","v":0},{"$f":"Produktionsanlæg!BW172","v":0},{"$f":"Produktionsanlæg!BX172","v":0},{"$f":"Produktionsanlæg!BY172","v":0},{"$f":"Produktionsanlæg!BZ172","v":0},{"$f":"Produktionsanlæg!CA172","v":0},{"$f":"Produktionsanlæg!CB172","v":0},{"$f":"Produktionsanlæg!CC172","v":0},{"$f":"Produktionsanlæg!CD172","v":0},{"$f":"Produktionsanlæg!CE172","v":0},{"$f":"Produktionsanlæg!CF172","v":44419099.772709697},{"$f":"Produktionsanlæg!CG172","v":0},{"$f":"Produktionsanlæg!CH172","v":0},{"$f":"Produktionsanlæg!CI172","v":0},{"$f":"Produktionsanlæg!CJ172","v":0},{"$f":"Produktionsanlæg!CK172","v":0},{"$f":"Produktionsanlæg!CL172","v":0},{"$f":"Produktionsanlæg!CM172","v":0},{"$f":"Produktionsanlæg!CN172","v":0},{"$f":"Produktionsanlæg!CO172","v":0},{"$f":"Produktionsanlæg!CP172","v":0},{"$f":"+SUM(AA172:AV172)","v":44419099.772709697},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D172>=AY$2,$AA172/($D172-2009),0)+IF($E172>=AY$2,$AB172/($E172-2009),0)+IF($F172>=AY$2,$AC172/($F172-2009),0)+IF($G172>=AY$2,$AD172/($G172-2009),0)+IF($H172>=AY$2,$AE172/($H172-2009),0)+IF($I172>=AY$2,$AF172/($I172-2009),0)+IF($J172>=AY$2,$AG172/($J172-2009),0)+IF($K172>=AY$2,$AH172/($K172-2009),0)+IF($L172>=AY$2,$AI172/($L172-2009),0)+IF($M172>=AY$2,$AJ172/($M172-2009),0)+IF($N172>=AY$2,$AK172/($N172-2009),0)+IF($O172>=AY$2,$AL172/($O172-2009),0)+IF($P172>=AY$2,$AM172/($P172-2009),0)+IF($Q172>=AY$2,$AN172/($Q172-2009),0)+IF($R172>=AY$2,$AO172/($R172-2009),0)+IF($S172>=AY$2,$AP172/($S172-2009),0)+IF($T172>=AY$2,$AQ172/($T172-2009),0)+IF($U172>=AY$2,$AR172/($U172-2009),0)+IF($V172>=AY$2,$AS172/($V172-2009),0)+IF($W172>=AY$2,$AT172/($W172-2009),0)+IF($X172>=AY$2,$AU172/($X172-2009),0)+IF($Y172>=AY$2,$AV172/($Y172-2009),0)","v":925397.91193145199},925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,925397.91193145199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"D$3+$C174","v":1925},{"$f":"E$3+$C174","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU174","v":0},{"$f":"Produktionsanlæg!BV174","v":0},{"$f":"Produktionsanlæg!BW174","v":0},{"$f":"Produktionsanlæg!BX174","v":0},{"$f":"Produktionsanlæg!BY174","v":0},{"$f":"Produktionsanlæg!BZ174","v":0},{"$f":"Produktionsanlæg!CA174","v":0},{"$f":"Produktionsanlæg!CB174","v":0},{"$f":"Produktionsanlæg!CC174","v":0},{"$f":"Produktionsanlæg!CD174","v":0},{"$f":"Produktionsanlæg!CE174","v":0},{"$f":"Produktionsanlæg!CF174","v":15576084.780471537},{"$f":"Produktionsanlæg!CG174","v":0},{"$f":"Produktionsanlæg!CH174","v":0},{"$f":"Produktionsanlæg!CI174","v":0},{"$f":"Produktionsanlæg!CJ174","v":0},{"$f":"Produktionsanlæg!CK174","v":0},{"$f":"Produktionsanlæg!CL174","v":0},{"$f":"Produktionsanlæg!CM174","v":0},{"$f":"Produktionsanlæg!CN174","v":0},{"$f":"Produktionsanlæg!CO174","v":0},{"$f":"Produktionsanlæg!CP174","v":0},{"$f":"+SUM(AA174:AV174)","v":15576084.780471537},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D174>=AY$2,$AA174/($D174-2009),0)+IF($E174>=AY$2,$AB174/($E174-2009),0)+IF($F174>=AY$2,$AC174/($F174-2009),0)+IF($G174>=AY$2,$AD174/($G174-2009),0)+IF($H174>=AY$2,$AE174/($H174-2009),0)+IF($I174>=AY$2,$AF174/($I174-2009),0)+IF($J174>=AY$2,$AG174/($J174-2009),0)+IF($K174>=AY$2,$AH174/($K174-2009),0)+IF($L174>=AY$2,$AI174/($L174-2009),0)+IF($M174>=AY$2,$AJ174/($M174-2009),0)+IF($N174>=AY$2,$AK174/($N174-2009),0)+IF($O174>=AY$2,$AL174/($O174-2009),0)+IF($P174>=AY$2,$AM174/($P174-2009),0)+IF($Q174>=AY$2,$AN174/($Q174-2009),0)+IF($R174>=AY$2,$AO174/($R174-2009),0)+IF($S174>=AY$2,$AP174/($S174-2009),0)+IF($T174>=AY$2,$AQ174/($T174-2009),0)+IF($U174>=AY$2,$AR174/($U174-2009),0)+IF($V174>=AY$2,$AS174/($V174-2009),0)+IF($W174>=AY$2,$AT174/($W174-2009),0)+IF($X174>=AY$2,$AU174/($X174-2009),0)+IF($Y174>=AY$2,$AV174/($Y174-2009),0)","v":1947010.5975589422},{"$f":"IF($D174>=AZ$2,$AA174/($D174-2009),0)+IF($E174>=AZ$2,$AB174/($E174-2009),0)+IF($F174>=AZ$2,$AC174/($F174-2009),0)+IF($G174>=AZ$2,$AD174/($G174-2009),0)+IF($H174>=AZ$2,$AE174/($H174-2009),0)+IF($I174>=AZ$2,$AF174/($I174-2009),0)+IF($J174>=AZ$2,$AG174/($J174-2009),0)+IF($K174>=AZ$2,$AH174/($K174-2009),0)+IF($L174>=AZ$2,$AI174/($L174-2009),0)+IF($M174>=AZ$2,$AJ174/($M174-2009),0)+IF($N174>=AZ$2,$AK174/($N174-2009),0)+IF($O174>=AZ$2,$AL174/($O174-2009),0)+IF($P174>=AZ$2,$AM174/($P174-2009),0)+IF($Q174>=AZ$2,$AN174/($Q174-2009),0)+IF($R174>=AZ$2,$AO174/($R174-2009),0)+IF($S174>=AZ$2,$AP174/($S174-2009),0)+IF($T174>=AZ$2,$AQ174/($T174-2009),0)+IF($U174>=AZ$2,$AR174/($U174-2009),0)+IF($V174>=AZ$2,$AS174/($V174-2009),0)+IF($W174>=AZ$2,$AT174/($W174-2009),0)+IF($X174>=AZ$2,$AU174/($X174-2009),0)+IF($Y174>=AZ$2,$AV174/($Y174-2009),0)","v":1947010.5975589422},1947010.5975589422,1947010.5975589422,1947010.5975589422,1947010.5975589422,1947010.5975589422,1947010.5975589422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D174>=DL$2,$AA174/($D174-2009),0)+IF($E174>=DL$2,$AB174/($E174-2009),0)+IF($F174>=DL$2,$AC174/($F174-2009),0)+IF($G174>=DL$2,$AD174/($G174-2009),0)+IF($H174>=DL$2,$AE174/($H174-2009),0)+IF($I174>=DL$2,$AF174/($I174-2009),0)+IF($J174>=DL$2,$AG174/($J174-2009),0)+IF($K174>=DL$2,$AH174/($K174-2009),0)+IF($L174>=DL$2,$AI174/($L174-2009),0)+IF($M174>=DL$2,$AJ174/($M174-2009),0)+IF($N174>=DL$2,$AK174/($N174-2009),0)+IF($O174>=DL$2,$AL174/($O174-2009),0)+IF($P174>=DL$2,$AM174/($P174-2009),0)+IF($Q174>=DL$2,$AN174/($Q174-2009),0)+IF($R174>=DL$2,$AO174/($R174-2009),0)+IF($S174>=DL$2,$AP174/($S174-2009),0)+IF($T174>=DL$2,$AQ174/($T174-2009),0)+IF($U174>=DL$2,$AR174/($U174-2009),0)+IF($V174>=DL$2,$AS174/($V174-2009),0)+IF($W174>=DL$2,$AT174/($W174-2009),0)+IF($X174>=DL$2,$AU174/($X174-2009),0)+IF($Y174>=DL$2,$AV174/($Y174-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"D$3+$C175","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU175","v":0},{"$f":"Produktionsanlæg!BV175","v":0},{"$f":"Produktionsanlæg!BW175","v":0},{"$f":"Produktionsanlæg!BX175","v":0},{"$f":"Produktionsanlæg!BY175","v":0},{"$f":"Produktionsanlæg!BZ175","v":0},{"$f":"Produktionsanlæg!CA175","v":0},{"$f":"Produktionsanlæg!CB175","v":0},{"$f":"Produktionsanlæg!CC175","v":0},{"$f":"Produktionsanlæg!CD175","v":0},{"$f":"Produktionsanlæg!CE175","v":0},{"$f":"Produktionsanlæg!CF175","v":0},{"$f":"Produktionsanlæg!CG175","v":0},{"$f":"Produktionsanlæg!CH175","v":0},{"$f":"Produktionsanlæg!CI175","v":0},{"$f":"Produktionsanlæg!CJ175","v":0},{"$f":"Produktionsanlæg!CK175","v":0},{"$f":"Produktionsanlæg!CL175","v":0},{"$f":"Produktionsanlæg!CM175","v":0},{"$f":"Produktionsanlæg!CN175","v":0},{"$f":"Produktionsanlæg!CO175","v":0},{"$f":"Produktionsanlæg!CP175","v":0},{"$f":"+SUM(AA175:AV175)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D175>=AY$2,$AA175/($D175-2009),0)+IF($E175>=AY$2,$AB175/($E175-2009),0)+IF($F175>=AY$2,$AC175/($F175-2009),0)+IF($G175>=AY$2,$AD175/($G175-2009),0)+IF($H175>=AY$2,$AE175/($H175-2009),0)+IF($I175>=AY$2,$AF175/($I175-2009),0)+IF($J175>=AY$2,$AG175/($J175-2009),0)+IF($K175>=AY$2,$AH175/($K175-2009),0)+IF($L175>=AY$2,$AI175/($L175-2009),0)+IF($M175>=AY$2,$AJ175/($M175-2009),0)+IF($N175>=AY$2,$AK175/($N175-2009),0)+IF($O175>=AY$2,$AL175/($O175-2009),0)+IF($P175>=AY$2,$AM175/($P175-2009),0)+IF($Q175>=AY$2,$AN175/($Q175-2009),0)+IF($R175>=AY$2,$AO175/($R175-2009),0)+IF($S175>=AY$2,$AP175/($S175-2009),0)+IF($T175>=AY$2,$AQ175/($T175-2009),0)+IF($U175>=AY$2,$AR175/($U175-2009),0)+IF($V175>=AY$2,$AS175/($V175-2009),0)+IF($W175>=AY$2,$AT175/($W175-2009),0)+IF($X175>=AY$2,$AU175/($X175-2009),0)+IF($Y175>=AY$2,$AV175/($Y175-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"D$3+$C176+Produktionsanlæg!D177","v":1965},{"$f":"E$3+$C176+Produktionsanlæg!E177","v":1975},{"$f":"F$3+$C176+Produktionsanlæg!F177","v":1985},{"$f":"G$3+$C176+Produktionsanlæg!G177","v":1995},{"$f":"H$3+$C176+Produktionsanlæg!H177","v":2005},{"$f":"I$3+$C176+Produktionsanlæg!I177","v":2015},{"$f":"J$3+$C176+Produktionsanlæg!J177","v":2025},{"$f":"K$3+$C176+Produktionsanlæg!K177","v":2035},{"$f":"L$3+$C176+Produktionsanlæg!L177","v":2042},{"$f":"M$3+$C176+Produktionsanlæg!M177","v":2047},{"$f":"N$3+$C176+Produktionsanlæg!N177","v":2052},{"$f":"O$3+$C176+Produktionsanlæg!O177","v":2057},{"$f":"P$3+$C176+Produktionsanlæg!P177","v":2060},{"$f":"Q$3+$C176+Produktionsanlæg!Q177","v":2061},{"$f":"R$3+$C176+Produktionsanlæg!R177","v":2062},{"$f":"S$3+$C176+Produktionsanlæg!S177","v":2063},{"$f":"T$3+$C176+Produktionsanlæg!T177","v":2064},{"$f":"U$3+$C176+Produktionsanlæg!U177","v":2065},{"$f":"V$3+$C176+Produktionsanlæg!V177","v":2066},{"$f":"W$3+$C176+Produktionsanlæg!W177","v":2067},{"$f":"X$3+$C176+Produktionsanlæg!X177","v":2068},{"$f":"Y$3+$C176+Produktionsanlæg!Y177","v":2069},0,{"$f":"Produktionsanlæg!BU176","v":0},{"$f":"Produktionsanlæg!BV176","v":0},{"$f":"Produktionsanlæg!BW176","v":0},{"$f":"Produktionsanlæg!BX176","v":0},{"$f":"Produktionsanlæg!BY176","v":0},{"$f":"Produktionsanlæg!BZ176","v":0},{"$f":"Produktionsanlæg!CA176","v":0},{"$f":"Produktionsanlæg!CB176","v":0},{"$f":"Produktionsanlæg!CC176","v":0},{"$f":"Produktionsanlæg!CD176","v":0},{"$f":"Produktionsanlæg!CE176","v":0},{"$f":"Produktionsanlæg!CF176","v":11911162.30779355},{"$f":"Produktionsanlæg!CG176","v":0},{"$f":"Produktionsanlæg!CH176","v":0},{"$f":"Produktionsanlæg!CI176","v":0},{"$f":"Produktionsanlæg!CJ176","v":0},{"$f":"Produktionsanlæg!CK176","v":0},{"$f":"Produktionsanlæg!CL176","v":0},{"$f":"Produktionsanlæg!CM176","v":0},{"$f":"Produktionsanlæg!CN176","v":0},{"$f":"Produktionsanlæg!CO176","v":0},{"$f":"Produktionsanlæg!CP176","v":0},{"$f":"+SUM(AA176:AV176)","v":11911162.30779355},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D176>=AY$2,$AA176/($D176-2009),0)+IF($E176>=AY$2,$AB176/($E176-2009),0)+IF($F176>=AY$2,$AC176/($F176-2009),0)+IF($G176>=AY$2,$AD176/($G176-2009),0)+IF($H176>=AY$2,$AE176/($H176-2009),0)+IF($I176>=AY$2,$AF176/($I176-2009),0)+IF($J176>=AY$2,$AG176/($J176-2009),0)+IF($K176>=AY$2,$AH176/($K176-2009),0)+IF($L176>=AY$2,$AI176/($L176-2009),0)+IF($M176>=AY$2,$AJ176/($M176-2009),0)+IF($N176>=AY$2,$AK176/($N176-2009),0)+IF($O176>=AY$2,$AL176/($O176-2009),0)+IF($P176>=AY$2,$AM176/($P176-2009),0)+IF($Q176>=AY$2,$AN176/($Q176-2009),0)+IF($R176>=AY$2,$AO176/($R176-2009),0)+IF($S176>=AY$2,$AP176/($S176-2009),0)+IF($T176>=AY$2,$AQ176/($T176-2009),0)+IF($U176>=AY$2,$AR176/($U176-2009),0)+IF($V176>=AY$2,$AS176/($V176-2009),0)+IF($W176>=AY$2,$AT176/($W176-2009),0)+IF($X176>=AY$2,$AU176/($X176-2009),0)+IF($Y176>=AY$2,$AV176/($Y176-2009),0)","v":248149.21474569896},248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,248149.21474569896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"D$3+$C178","v":1925},{"$f":"E$3+$C178","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU178","v":0},{"$f":"Produktionsanlæg!BV178","v":0},{"$f":"Produktionsanlæg!BW178","v":0},{"$f":"Produktionsanlæg!BX178","v":0},{"$f":"Produktionsanlæg!BY178","v":0},{"$f":"Produktionsanlæg!BZ178","v":0},{"$f":"Produktionsanlæg!CA178","v":0},{"$f":"Produktionsanlæg!CB178","v":0},{"$f":"Produktionsanlæg!CC178","v":0},{"$f":"Produktionsanlæg!CD178","v":0},{"$f":"Produktionsanlæg!CE178","v":0},{"$f":"Produktionsanlæg!CF178","v":305483.34772444953},{"$f":"Produktionsanlæg!CG178","v":0},{"$f":"Produktionsanlæg!CH178","v":0},{"$f":"Produktionsanlæg!CI178","v":0},{"$f":"Produktionsanlæg!CJ178","v":0},{"$f":"Produktionsanlæg!CK178","v":0},{"$f":"Produktionsanlæg!CL178","v":0},{"$f":"Produktionsanlæg!CM178","v":0},{"$f":"Produktionsanlæg!CN178","v":0},{"$f":"Produktionsanlæg!CO178","v":0},{"$f":"Produktionsanlæg!CP178","v":0},{"$f":"+SUM(AA178:AV178)","v":305483.34772444953},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D178>=AY$2,$AA178/($D178-2009),0)+IF($E178>=AY$2,$AB178/($E178-2009),0)+IF($F178>=AY$2,$AC178/($F178-2009),0)+IF($G178>=AY$2,$AD178/($G178-2009),0)+IF($H178>=AY$2,$AE178/($H178-2009),0)+IF($I178>=AY$2,$AF178/($I178-2009),0)+IF($J178>=AY$2,$AG178/($J178-2009),0)+IF($K178>=AY$2,$AH178/($K178-2009),0)+IF($L178>=AY$2,$AI178/($L178-2009),0)+IF($M178>=AY$2,$AJ178/($M178-2009),0)+IF($N178>=AY$2,$AK178/($N178-2009),0)+IF($O178>=AY$2,$AL178/($O178-2009),0)+IF($P178>=AY$2,$AM178/($P178-2009),0)+IF($Q178>=AY$2,$AN178/($Q178-2009),0)+IF($R178>=AY$2,$AO178/($R178-2009),0)+IF($S178>=AY$2,$AP178/($S178-2009),0)+IF($T178>=AY$2,$AQ178/($T178-2009),0)+IF($U178>=AY$2,$AR178/($U178-2009),0)+IF($V178>=AY$2,$AS178/($V178-2009),0)+IF($W178>=AY$2,$AT178/($W178-2009),0)+IF($X178>=AY$2,$AU178/($X178-2009),0)+IF($Y178>=AY$2,$AV178/($Y178-2009),0)","v":38185.418465556191},{"$f":"IF($D178>=AZ$2,$AA178/($D178-2009),0)+IF($E178>=AZ$2,$AB178/($E178-2009),0)+IF($F178>=AZ$2,$AC178/($F178-2009),0)+IF($G178>=AZ$2,$AD178/($G178-2009),0)+IF($H178>=AZ$2,$AE178/($H178-2009),0)+IF($I178>=AZ$2,$AF178/($I178-2009),0)+IF($J178>=AZ$2,$AG178/($J178-2009),0)+IF($K178>=AZ$2,$AH178/($K178-2009),0)+IF($L178>=AZ$2,$AI178/($L178-2009),0)+IF($M178>=AZ$2,$AJ178/($M178-2009),0)+IF($N178>=AZ$2,$AK178/($N178-2009),0)+IF($O178>=AZ$2,$AL178/($O178-2009),0)+IF($P178>=AZ$2,$AM178/($P178-2009),0)+IF($Q178>=AZ$2,$AN178/($Q178-2009),0)+IF($R178>=AZ$2,$AO178/($R178-2009),0)+IF($S178>=AZ$2,$AP178/($S178-2009),0)+IF($T178>=AZ$2,$AQ178/($T178-2009),0)+IF($U178>=AZ$2,$AR178/($U178-2009),0)+IF($V178>=AZ$2,$AS178/($V178-2009),0)+IF($W178>=AZ$2,$AT178/($W178-2009),0)+IF($X178>=AZ$2,$AU178/($X178-2009),0)+IF($Y178>=AZ$2,$AV178/($Y178-2009),0)","v":38185.418465556191},38185.418465556191,38185.418465556191,38185.418465556191,38185.418465556191,38185.418465556191,38185.418465556191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D178>=DL$2,$AA178/($D178-2009),0)+IF($E178>=DL$2,$AB178/($E178-2009),0)+IF($F178>=DL$2,$AC178/($F178-2009),0)+IF($G178>=DL$2,$AD178/($G178-2009),0)+IF($H178>=DL$2,$AE178/($H178-2009),0)+IF($I178>=DL$2,$AF178/($I178-2009),0)+IF($J178>=DL$2,$AG178/($J178-2009),0)+IF($K178>=DL$2,$AH178/($K178-2009),0)+IF($L178>=DL$2,$AI178/($L178-2009),0)+IF($M178>=DL$2,$AJ178/($M178-2009),0)+IF($N178>=DL$2,$AK178/($N178-2009),0)+IF($O178>=DL$2,$AL178/($O178-2009),0)+IF($P178>=DL$2,$AM178/($P178-2009),0)+IF($Q178>=DL$2,$AN178/($Q178-2009),0)+IF($R178>=DL$2,$AO178/($R178-2009),0)+IF($S178>=DL$2,$AP178/($S178-2009),0)+IF($T178>=DL$2,$AQ178/($T178-2009),0)+IF($U178>=DL$2,$AR178/($U178-2009),0)+IF($V178>=DL$2,$AS178/($V178-2009),0)+IF($W178>=DL$2,$AT178/($W178-2009),0)+IF($X178>=DL$2,$AU178/($X178-2009),0)+IF($Y178>=DL$2,$AV178/($Y178-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"D$3+$C179","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU179","v":0},{"$f":"Produktionsanlæg!BV179","v":0},{"$f":"Produktionsanlæg!BW179","v":0},{"$f":"Produktionsanlæg!BX179","v":0},{"$f":"Produktionsanlæg!BY179","v":0},{"$f":"Produktionsanlæg!BZ179","v":0},{"$f":"Produktionsanlæg!CA179","v":0},{"$f":"Produktionsanlæg!CB179","v":0},{"$f":"Produktionsanlæg!CC179","v":0},{"$f":"Produktionsanlæg!CD179","v":0},{"$f":"Produktionsanlæg!CE179","v":0},{"$f":"Produktionsanlæg!CF179","v":0},{"$f":"Produktionsanlæg!CG179","v":0},{"$f":"Produktionsanlæg!CH179","v":0},{"$f":"Produktionsanlæg!CI179","v":0},{"$f":"Produktionsanlæg!CJ179","v":0},{"$f":"Produktionsanlæg!CK179","v":0},{"$f":"Produktionsanlæg!CL179","v":0},{"$f":"Produktionsanlæg!CM179","v":0},{"$f":"Produktionsanlæg!CN179","v":0},{"$f":"Produktionsanlæg!CO179","v":0},{"$f":"Produktionsanlæg!CP179","v":0},{"$f":"+SUM(AA179:AV179)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D179>=AY$2,$AA179/($D179-2009),0)+IF($E179>=AY$2,$AB179/($E179-2009),0)+IF($F179>=AY$2,$AC179/($F179-2009),0)+IF($G179>=AY$2,$AD179/($G179-2009),0)+IF($H179>=AY$2,$AE179/($H179-2009),0)+IF($I179>=AY$2,$AF179/($I179-2009),0)+IF($J179>=AY$2,$AG179/($J179-2009),0)+IF($K179>=AY$2,$AH179/($K179-2009),0)+IF($L179>=AY$2,$AI179/($L179-2009),0)+IF($M179>=AY$2,$AJ179/($M179-2009),0)+IF($N179>=AY$2,$AK179/($N179-2009),0)+IF($O179>=AY$2,$AL179/($O179-2009),0)+IF($P179>=AY$2,$AM179/($P179-2009),0)+IF($Q179>=AY$2,$AN179/($Q179-2009),0)+IF($R179>=AY$2,$AO179/($R179-2009),0)+IF($S179>=AY$2,$AP179/($S179-2009),0)+IF($T179>=AY$2,$AQ179/($T179-2009),0)+IF($U179>=AY$2,$AR179/($U179-2009),0)+IF($V179>=AY$2,$AS179/($V179-2009),0)+IF($W179>=AY$2,$AT179/($W179-2009),0)+IF($X179>=AY$2,$AU179/($X179-2009),0)+IF($Y179>=AY$2,$AV179/($Y179-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"D$3+$C180+Produktionsanlæg!D181","v":1965},{"$f":"E$3+$C180+Produktionsanlæg!E181","v":1975},{"$f":"F$3+$C180+Produktionsanlæg!F181","v":1985},{"$f":"G$3+$C180+Produktionsanlæg!G181","v":1995},{"$f":"H$3+$C180+Produktionsanlæg!H181","v":2005},{"$f":"I$3+$C180+Produktionsanlæg!I181","v":2015},{"$f":"J$3+$C180+Produktionsanlæg!J181","v":2025},{"$f":"K$3+$C180+Produktionsanlæg!K181","v":2035},{"$f":"L$3+$C180+Produktionsanlæg!L181","v":2042},{"$f":"M$3+$C180+Produktionsanlæg!M181","v":2047},{"$f":"N$3+$C180+Produktionsanlæg!N181","v":2052},{"$f":"O$3+$C180+Produktionsanlæg!O181","v":2057},{"$f":"P$3+$C180+Produktionsanlæg!P181","v":2060},{"$f":"Q$3+$C180+Produktionsanlæg!Q181","v":2061},{"$f":"R$3+$C180+Produktionsanlæg!R181","v":2062},{"$f":"S$3+$C180+Produktionsanlæg!S181","v":2063},{"$f":"T$3+$C180+Produktionsanlæg!T181","v":2064},{"$f":"U$3+$C180+Produktionsanlæg!U181","v":2065},{"$f":"V$3+$C180+Produktionsanlæg!V181","v":2066},{"$f":"W$3+$C180+Produktionsanlæg!W181","v":2067},{"$f":"X$3+$C180+Produktionsanlæg!X181","v":2068},{"$f":"Y$3+$C180+Produktionsanlæg!Y181","v":2069},0,{"$f":"Produktionsanlæg!BU180","v":0},{"$f":"Produktionsanlæg!BV180","v":0},{"$f":"Produktionsanlæg!BW180","v":0},{"$f":"Produktionsanlæg!BX180","v":0},{"$f":"Produktionsanlæg!BY180","v":0},{"$f":"Produktionsanlæg!BZ180","v":0},{"$f":"Produktionsanlæg!CA180","v":0},{"$f":"Produktionsanlæg!CB180","v":0},{"$f":"Produktionsanlæg!CC180","v":0},{"$f":"Produktionsanlæg!CD180","v":0},{"$f":"Produktionsanlæg!CE180","v":0},{"$f":"Produktionsanlæg!CF180","v":3167862.31590254},{"$f":"Produktionsanlæg!CG180","v":0},{"$f":"Produktionsanlæg!CH180","v":0},{"$f":"Produktionsanlæg!CI180","v":0},{"$f":"Produktionsanlæg!CJ180","v":0},{"$f":"Produktionsanlæg!CK180","v":0},{"$f":"Produktionsanlæg!CL180","v":0},{"$f":"Produktionsanlæg!CM180","v":0},{"$f":"Produktionsanlæg!CN180","v":0},{"$f":"Produktionsanlæg!CO180","v":0},{"$f":"Produktionsanlæg!CP180","v":0},{"$f":"+SUM(AA180:AV180)","v":3167862.31590254},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D180>=AY$2,$AA180/($D180-2009),0)+IF($E180>=AY$2,$AB180/($E180-2009),0)+IF($F180>=AY$2,$AC180/($F180-2009),0)+IF($G180>=AY$2,$AD180/($G180-2009),0)+IF($H180>=AY$2,$AE180/($H180-2009),0)+IF($I180>=AY$2,$AF180/($I180-2009),0)+IF($J180>=AY$2,$AG180/($J180-2009),0)+IF($K180>=AY$2,$AH180/($K180-2009),0)+IF($L180>=AY$2,$AI180/($L180-2009),0)+IF($M180>=AY$2,$AJ180/($M180-2009),0)+IF($N180>=AY$2,$AK180/($N180-2009),0)+IF($O180>=AY$2,$AL180/($O180-2009),0)+IF($P180>=AY$2,$AM180/($P180-2009),0)+IF($Q180>=AY$2,$AN180/($Q180-2009),0)+IF($R180>=AY$2,$AO180/($R180-2009),0)+IF($S180>=AY$2,$AP180/($S180-2009),0)+IF($T180>=AY$2,$AQ180/($T180-2009),0)+IF($U180>=AY$2,$AR180/($U180-2009),0)+IF($V180>=AY$2,$AS180/($V180-2009),0)+IF($W180>=AY$2,$AT180/($W180-2009),0)+IF($X180>=AY$2,$AU180/($X180-2009),0)+IF($Y180>=AY$2,$AV180/($Y180-2009),0)","v":65997.131581302921},65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,65997.131581302921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C182","v":1925},{"$f":"E$3+$C182","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU182","v":0},{"$f":"Produktionsanlæg!BV182","v":0},{"$f":"Produktionsanlæg!BW182","v":0},{"$f":"Produktionsanlæg!BX182","v":0},{"$f":"Produktionsanlæg!BY182","v":0},{"$f":"Produktionsanlæg!BZ182","v":0},{"$f":"Produktionsanlæg!CA182","v":0},{"$f":"Produktionsanlæg!CB182","v":0},{"$f":"Produktionsanlæg!CC182","v":0},{"$f":"Produktionsanlæg!CD182","v":0},{"$f":"Produktionsanlæg!CE182","v":0},{"$f":"Produktionsanlæg!CF182","v":4398960.207232072},{"$f":"Produktionsanlæg!CG182","v":0},{"$f":"Produktionsanlæg!CH182","v":0},{"$f":"Produktionsanlæg!CI182","v":0},{"$f":"Produktionsanlæg!CJ182","v":0},{"$f":"Produktionsanlæg!CK182","v":0},{"$f":"Produktionsanlæg!CL182","v":0},{"$f":"Produktionsanlæg!CM182","v":0},{"$f":"Produktionsanlæg!CN182","v":0},{"$f":"Produktionsanlæg!CO182","v":0},{"$f":"Produktionsanlæg!CP182","v":0},{"$f":"+SUM(AA182:AV182)","v":4398960.207232072},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D182>=AY$2,$AA182/($D182-2009),0)+IF($E182>=AY$2,$AB182/($E182-2009),0)+IF($F182>=AY$2,$AC182/($F182-2009),0)+IF($G182>=AY$2,$AD182/($G182-2009),0)+IF($H182>=AY$2,$AE182/($H182-2009),0)+IF($I182>=AY$2,$AF182/($I182-2009),0)+IF($J182>=AY$2,$AG182/($J182-2009),0)+IF($K182>=AY$2,$AH182/($K182-2009),0)+IF($L182>=AY$2,$AI182/($L182-2009),0)+IF($M182>=AY$2,$AJ182/($M182-2009),0)+IF($N182>=AY$2,$AK182/($N182-2009),0)+IF($O182>=AY$2,$AL182/($O182-2009),0)+IF($P182>=AY$2,$AM182/($P182-2009),0)+IF($Q182>=AY$2,$AN182/($Q182-2009),0)+IF($R182>=AY$2,$AO182/($R182-2009),0)+IF($S182>=AY$2,$AP182/($S182-2009),0)+IF($T182>=AY$2,$AQ182/($T182-2009),0)+IF($U182>=AY$2,$AR182/($U182-2009),0)+IF($V182>=AY$2,$AS182/($V182-2009),0)+IF($W182>=AY$2,$AT182/($W182-2009),0)+IF($X182>=AY$2,$AU182/($X182-2009),0)+IF($Y182>=AY$2,$AV182/($Y182-2009),0)","v":549870.025904009},{"$f":"IF($D182>=AZ$2,$AA182/($D182-2009),0)+IF($E182>=AZ$2,$AB182/($E182-2009),0)+IF($F182>=AZ$2,$AC182/($F182-2009),0)+IF($G182>=AZ$2,$AD182/($G182-2009),0)+IF($H182>=AZ$2,$AE182/($H182-2009),0)+IF($I182>=AZ$2,$AF182/($I182-2009),0)+IF($J182>=AZ$2,$AG182/($J182-2009),0)+IF($K182>=AZ$2,$AH182/($K182-2009),0)+IF($L182>=AZ$2,$AI182/($L182-2009),0)+IF($M182>=AZ$2,$AJ182/($M182-2009),0)+IF($N182>=AZ$2,$AK182/($N182-2009),0)+IF($O182>=AZ$2,$AL182/($O182-2009),0)+IF($P182>=AZ$2,$AM182/($P182-2009),0)+IF($Q182>=AZ$2,$AN182/($Q182-2009),0)+IF($R182>=AZ$2,$AO182/($R182-2009),0)+IF($S182>=AZ$2,$AP182/($S182-2009),0)+IF($T182>=AZ$2,$AQ182/($T182-2009),0)+IF($U182>=AZ$2,$AR182/($U182-2009),0)+IF($V182>=AZ$2,$AS182/($V182-2009),0)+IF($W182>=AZ$2,$AT182/($W182-2009),0)+IF($X182>=AZ$2,$AU182/($X182-2009),0)+IF($Y182>=AZ$2,$AV182/($Y182-2009),0)","v":549870.025904009},549870.025904009,549870.025904009,549870.025904009,549870.025904009,549870.025904009,549870.025904009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D182>=DL$2,$AA182/($D182-2009),0)+IF($E182>=DL$2,$AB182/($E182-2009),0)+IF($F182>=DL$2,$AC182/($F182-2009),0)+IF($G182>=DL$2,$AD182/($G182-2009),0)+IF($H182>=DL$2,$AE182/($H182-2009),0)+IF($I182>=DL$2,$AF182/($I182-2009),0)+IF($J182>=DL$2,$AG182/($J182-2009),0)+IF($K182>=DL$2,$AH182/($K182-2009),0)+IF($L182>=DL$2,$AI182/($L182-2009),0)+IF($M182>=DL$2,$AJ182/($M182-2009),0)+IF($N182>=DL$2,$AK182/($N182-2009),0)+IF($O182>=DL$2,$AL182/($O182-2009),0)+IF($P182>=DL$2,$AM182/($P182-2009),0)+IF($Q182>=DL$2,$AN182/($Q182-2009),0)+IF($R182>=DL$2,$AO182/($R182-2009),0)+IF($S182>=DL$2,$AP182/($S182-2009),0)+IF($T182>=DL$2,$AQ182/($T182-2009),0)+IF($U182>=DL$2,$AR182/($U182-2009),0)+IF($V182>=DL$2,$AS182/($V182-2009),0)+IF($W182>=DL$2,$AT182/($W182-2009),0)+IF($X182>=DL$2,$AU182/($X182-2009),0)+IF($Y182>=DL$2,$AV182/($Y182-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"D$3+$C183","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU183","v":0},{"$f":"Produktionsanlæg!BV183","v":0},{"$f":"Produktionsanlæg!BW183","v":0},{"$f":"Produktionsanlæg!BX183","v":0},{"$f":"Produktionsanlæg!BY183","v":0},{"$f":"Produktionsanlæg!BZ183","v":0},{"$f":"Produktionsanlæg!CA183","v":0},{"$f":"Produktionsanlæg!CB183","v":0},{"$f":"Produktionsanlæg!CC183","v":0},{"$f":"Produktionsanlæg!CD183","v":0},{"$f":"Produktionsanlæg!CE183","v":0},{"$f":"Produktionsanlæg!CF183","v":0},{"$f":"Produktionsanlæg!CG183","v":0},{"$f":"Produktionsanlæg!CH183","v":0},{"$f":"Produktionsanlæg!CI183","v":0},{"$f":"Produktionsanlæg!CJ183","v":0},{"$f":"Produktionsanlæg!CK183","v":0},{"$f":"Produktionsanlæg!CL183","v":0},{"$f":"Produktionsanlæg!CM183","v":0},{"$f":"Produktionsanlæg!CN183","v":0},{"$f":"Produktionsanlæg!CO183","v":0},{"$f":"Produktionsanlæg!CP183","v":0},{"$f":"+SUM(AA183:AV183)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D183>=AY$2,$AA183/($D183-2009),0)+IF($E183>=AY$2,$AB183/($E183-2009),0)+IF($F183>=AY$2,$AC183/($F183-2009),0)+IF($G183>=AY$2,$AD183/($G183-2009),0)+IF($H183>=AY$2,$AE183/($H183-2009),0)+IF($I183>=AY$2,$AF183/($I183-2009),0)+IF($J183>=AY$2,$AG183/($J183-2009),0)+IF($K183>=AY$2,$AH183/($K183-2009),0)+IF($L183>=AY$2,$AI183/($L183-2009),0)+IF($M183>=AY$2,$AJ183/($M183-2009),0)+IF($N183>=AY$2,$AK183/($N183-2009),0)+IF($O183>=AY$2,$AL183/($O183-2009),0)+IF($P183>=AY$2,$AM183/($P183-2009),0)+IF($Q183>=AY$2,$AN183/($Q183-2009),0)+IF($R183>=AY$2,$AO183/($R183-2009),0)+IF($S183>=AY$2,$AP183/($S183-2009),0)+IF($T183>=AY$2,$AQ183/($T183-2009),0)+IF($U183>=AY$2,$AR183/($U183-2009),0)+IF($V183>=AY$2,$AS183/($V183-2009),0)+IF($W183>=AY$2,$AT183/($W183-2009),0)+IF($X183>=AY$2,$AU183/($X183-2009),0)+IF($Y183>=AY$2,$AV183/($Y183-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"D$3+$C184+Produktionsanlæg!D185","v":1965},{"$f":"E$3+$C184+Produktionsanlæg!E185","v":1975},{"$f":"F$3+$C184+Produktionsanlæg!F185","v":1985},{"$f":"G$3+$C184+Produktionsanlæg!G185","v":1995},{"$f":"H$3+$C184+Produktionsanlæg!H185","v":2005},{"$f":"I$3+$C184+Produktionsanlæg!I185","v":2015},{"$f":"J$3+$C184+Produktionsanlæg!J185","v":2025},{"$f":"K$3+$C184+Produktionsanlæg!K185","v":2035},{"$f":"L$3+$C184+Produktionsanlæg!L185","v":2042},{"$f":"M$3+$C184+Produktionsanlæg!M185","v":2047},{"$f":"N$3+$C184+Produktionsanlæg!N185","v":2052},{"$f":"O$3+$C184+Produktionsanlæg!O185","v":2057},{"$f":"P$3+$C184+Produktionsanlæg!P185","v":2060},{"$f":"Q$3+$C184+Produktionsanlæg!Q185","v":2061},{"$f":"R$3+$C184+Produktionsanlæg!R185","v":2062},{"$f":"S$3+$C184+Produktionsanlæg!S185","v":2063},{"$f":"T$3+$C184+Produktionsanlæg!T185","v":2064},{"$f":"U$3+$C184+Produktionsanlæg!U185","v":2065},{"$f":"V$3+$C184+Produktionsanlæg!V185","v":2066},{"$f":"W$3+$C184+Produktionsanlæg!W185","v":2067},{"$f":"X$3+$C184+Produktionsanlæg!X185","v":2068},{"$f":"Y$3+$C184+Produktionsanlæg!Y185","v":2069},0,{"$f":"Produktionsanlæg!BU184","v":0},{"$f":"Produktionsanlæg!BV184","v":0},{"$f":"Produktionsanlæg!BW184","v":0},{"$f":"Produktionsanlæg!BX184","v":0},{"$f":"Produktionsanlæg!BY184","v":0},{"$f":"Produktionsanlæg!BZ184","v":0},{"$f":"Produktionsanlæg!CA184","v":0},{"$f":"Produktionsanlæg!CB184","v":0},{"$f":"Produktionsanlæg!CC184","v":0},{"$f":"Produktionsanlæg!CD184","v":0},{"$f":"Produktionsanlæg!CE184","v":0},{"$f":"Produktionsanlæg!CF184","v":0},{"$f":"Produktionsanlæg!CG184","v":0},{"$f":"Produktionsanlæg!CH184","v":0},{"$f":"Produktionsanlæg!CI184","v":0},{"$f":"Produktionsanlæg!CJ184","v":0},{"$f":"Produktionsanlæg!CK184","v":0},{"$f":"Produktionsanlæg!CL184","v":0},{"$f":"Produktionsanlæg!CM184","v":0},{"$f":"Produktionsanlæg!CN184","v":0},{"$f":"Produktionsanlæg!CO184","v":0},{"$f":"Produktionsanlæg!CP184","v":0},{"$f":"+SUM(AA184:AV184)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D184>=AY$2,$AA184/($D184-2009),0)+IF($E184>=AY$2,$AB184/($E184-2009),0)+IF($F184>=AY$2,$AC184/($F184-2009),0)+IF($G184>=AY$2,$AD184/($G184-2009),0)+IF($H184>=AY$2,$AE184/($H184-2009),0)+IF($I184>=AY$2,$AF184/($I184-2009),0)+IF($J184>=AY$2,$AG184/($J184-2009),0)+IF($K184>=AY$2,$AH184/($K184-2009),0)+IF($L184>=AY$2,$AI184/($L184-2009),0)+IF($M184>=AY$2,$AJ184/($M184-2009),0)+IF($N184>=AY$2,$AK184/($N184-2009),0)+IF($O184>=AY$2,$AL184/($O184-2009),0)+IF($P184>=AY$2,$AM184/($P184-2009),0)+IF($Q184>=AY$2,$AN184/($Q184-2009),0)+IF($R184>=AY$2,$AO184/($R184-2009),0)+IF($S184>=AY$2,$AP184/($S184-2009),0)+IF($T184>=AY$2,$AQ184/($T184-2009),0)+IF($U184>=AY$2,$AR184/($U184-2009),0)+IF($V184>=AY$2,$AS184/($V184-2009),0)+IF($W184>=AY$2,$AT184/($W184-2009),0)+IF($X184>=AY$2,$AU184/($X184-2009),0)+IF($Y184>=AY$2,$AV184/($Y184-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"D$3+$C186","v":1925},{"$f":"E$3+$C186","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU186","v":0},{"$f":"Produktionsanlæg!BV186","v":0},{"$f":"Produktionsanlæg!BW186","v":0},{"$f":"Produktionsanlæg!BX186","v":0},{"$f":"Produktionsanlæg!BY186","v":0},{"$f":"Produktionsanlæg!BZ186","v":0},{"$f":"Produktionsanlæg!CA186","v":0},{"$f":"Produktionsanlæg!CB186","v":0},{"$f":"Produktionsanlæg!CC186","v":0},{"$f":"Produktionsanlæg!CD186","v":0},{"$f":"Produktionsanlæg!CE186","v":0},{"$f":"Produktionsanlæg!CF186","v":0},{"$f":"Produktionsanlæg!CG186","v":0},{"$f":"Produktionsanlæg!CH186","v":0},{"$f":"Produktionsanlæg!CI186","v":0},{"$f":"Produktionsanlæg!CJ186","v":0},{"$f":"Produktionsanlæg!CK186","v":0},{"$f":"Produktionsanlæg!CL186","v":0},{"$f":"Produktionsanlæg!CM186","v":0},{"$f":"Produktionsanlæg!CN186","v":0},{"$f":"Produktionsanlæg!CO186","v":0},{"$f":"Produktionsanlæg!CP186","v":0},{"$f":"+SUM(AA186:AV186)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D186>=AY$2,$AA186/($D186-2009),0)+IF($E186>=AY$2,$AB186/($E186-2009),0)+IF($F186>=AY$2,$AC186/($F186-2009),0)+IF($G186>=AY$2,$AD186/($G186-2009),0)+IF($H186>=AY$2,$AE186/($H186-2009),0)+IF($I186>=AY$2,$AF186/($I186-2009),0)+IF($J186>=AY$2,$AG186/($J186-2009),0)+IF($K186>=AY$2,$AH186/($K186-2009),0)+IF($L186>=AY$2,$AI186/($L186-2009),0)+IF($M186>=AY$2,$AJ186/($M186-2009),0)+IF($N186>=AY$2,$AK186/($N186-2009),0)+IF($O186>=AY$2,$AL186/($O186-2009),0)+IF($P186>=AY$2,$AM186/($P186-2009),0)+IF($Q186>=AY$2,$AN186/($Q186-2009),0)+IF($R186>=AY$2,$AO186/($R186-2009),0)+IF($S186>=AY$2,$AP186/($S186-2009),0)+IF($T186>=AY$2,$AQ186/($T186-2009),0)+IF($U186>=AY$2,$AR186/($U186-2009),0)+IF($V186>=AY$2,$AS186/($V186-2009),0)+IF($W186>=AY$2,$AT186/($W186-2009),0)+IF($X186>=AY$2,$AU186/($X186-2009),0)+IF($Y186>=AY$2,$AV186/($Y186-2009),0)","v":0},{"$f":"IF($D186>=AZ$2,$AA186/($D186-2009),0)+IF($E186>=AZ$2,$AB186/($E186-2009),0)+IF($F186>=AZ$2,$AC186/($F186-2009),0)+IF($G186>=AZ$2,$AD186/($G186-2009),0)+IF($H186>=AZ$2,$AE186/($H186-2009),0)+IF($I186>=AZ$2,$AF186/($I186-2009),0)+IF($J186>=AZ$2,$AG186/($J186-2009),0)+IF($K186>=AZ$2,$AH186/($K186-2009),0)+IF($L186>=AZ$2,$AI186/($L186-2009),0)+IF($M186>=AZ$2,$AJ186/($M186-2009),0)+IF($N186>=AZ$2,$AK186/($N186-2009),0)+IF($O186>=AZ$2,$AL186/($O186-2009),0)+IF($P186>=AZ$2,$AM186/($P186-2009),0)+IF($Q186>=AZ$2,$AN186/($Q186-2009),0)+IF($R186>=AZ$2,$AO186/($R186-2009),0)+IF($S186>=AZ$2,$AP186/($S186-2009),0)+IF($T186>=AZ$2,$AQ186/($T186-2009),0)+IF($U186>=AZ$2,$AR186/($U186-2009),0)+IF($V186>=AZ$2,$AS186/($V186-2009),0)+IF($W186>=AZ$2,$AT186/($W186-2009),0)+IF($X186>=AZ$2,$AU186/($X186-2009),0)+IF($Y186>=AZ$2,$AV186/($Y186-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D186>=DL$2,$AA186/($D186-2009),0)+IF($E186>=DL$2,$AB186/($E186-2009),0)+IF($F186>=DL$2,$AC186/($F186-2009),0)+IF($G186>=DL$2,$AD186/($G186-2009),0)+IF($H186>=DL$2,$AE186/($H186-2009),0)+IF($I186>=DL$2,$AF186/($I186-2009),0)+IF($J186>=DL$2,$AG186/($J186-2009),0)+IF($K186>=DL$2,$AH186/($K186-2009),0)+IF($L186>=DL$2,$AI186/($L186-2009),0)+IF($M186>=DL$2,$AJ186/($M186-2009),0)+IF($N186>=DL$2,$AK186/($N186-2009),0)+IF($O186>=DL$2,$AL186/($O186-2009),0)+IF($P186>=DL$2,$AM186/($P186-2009),0)+IF($Q186>=DL$2,$AN186/($Q186-2009),0)+IF($R186>=DL$2,$AO186/($R186-2009),0)+IF($S186>=DL$2,$AP186/($S186-2009),0)+IF($T186>=DL$2,$AQ186/($T186-2009),0)+IF($U186>=DL$2,$AR186/($U186-2009),0)+IF($V186>=DL$2,$AS186/($V186-2009),0)+IF($W186>=DL$2,$AT186/($W186-2009),0)+IF($X186>=DL$2,$AU186/($X186-2009),0)+IF($Y186>=DL$2,$AV186/($Y186-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"D$3+$C187","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU187","v":0},{"$f":"Produktionsanlæg!BV187","v":0},{"$f":"Produktionsanlæg!BW187","v":0},{"$f":"Produktionsanlæg!BX187","v":0},{"$f":"Produktionsanlæg!BY187","v":0},{"$f":"Produktionsanlæg!BZ187","v":0},{"$f":"Produktionsanlæg!CA187","v":0},{"$f":"Produktionsanlæg!CB187","v":0},{"$f":"Produktionsanlæg!CC187","v":0},{"$f":"Produktionsanlæg!CD187","v":0},{"$f":"Produktionsanlæg!CE187","v":0},{"$f":"Produktionsanlæg!CF187","v":0},{"$f":"Produktionsanlæg!CG187","v":0},{"$f":"Produktionsanlæg!CH187","v":0},{"$f":"Produktionsanlæg!CI187","v":0},{"$f":"Produktionsanlæg!CJ187","v":0},{"$f":"Produktionsanlæg!CK187","v":0},{"$f":"Produktionsanlæg!CL187","v":0},{"$f":"Produktionsanlæg!CM187","v":0},{"$f":"Produktionsanlæg!CN187","v":0},{"$f":"Produktionsanlæg!CO187","v":0},{"$f":"Produktionsanlæg!CP187","v":0},{"$f":"+SUM(AA187:AV187)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D187>=AY$2,$AA187/($D187-2009),0)+IF($E187>=AY$2,$AB187/($E187-2009),0)+IF($F187>=AY$2,$AC187/($F187-2009),0)+IF($G187>=AY$2,$AD187/($G187-2009),0)+IF($H187>=AY$2,$AE187/($H187-2009),0)+IF($I187>=AY$2,$AF187/($I187-2009),0)+IF($J187>=AY$2,$AG187/($J187-2009),0)+IF($K187>=AY$2,$AH187/($K187-2009),0)+IF($L187>=AY$2,$AI187/($L187-2009),0)+IF($M187>=AY$2,$AJ187/($M187-2009),0)+IF($N187>=AY$2,$AK187/($N187-2009),0)+IF($O187>=AY$2,$AL187/($O187-2009),0)+IF($P187>=AY$2,$AM187/($P187-2009),0)+IF($Q187>=AY$2,$AN187/($Q187-2009),0)+IF($R187>=AY$2,$AO187/($R187-2009),0)+IF($S187>=AY$2,$AP187/($S187-2009),0)+IF($T187>=AY$2,$AQ187/($T187-2009),0)+IF($U187>=AY$2,$AR187/($U187-2009),0)+IF($V187>=AY$2,$AS187/($V187-2009),0)+IF($W187>=AY$2,$AT187/($W187-2009),0)+IF($X187>=AY$2,$AU187/($X187-2009),0)+IF($Y187>=AY$2,$AV187/($Y187-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"D$3+$C188+Produktionsanlæg!D189","v":1965},{"$f":"E$3+$C188+Produktionsanlæg!E189","v":1975},{"$f":"F$3+$C188+Produktionsanlæg!F189","v":1985},{"$f":"G$3+$C188+Produktionsanlæg!G189","v":1995},{"$f":"H$3+$C188+Produktionsanlæg!H189","v":2005},{"$f":"I$3+$C188+Produktionsanlæg!I189","v":2015},{"$f":"J$3+$C188+Produktionsanlæg!J189","v":2025},{"$f":"K$3+$C188+Produktionsanlæg!K189","v":2035},{"$f":"L$3+$C188+Produktionsanlæg!L189","v":2042},{"$f":"M$3+$C188+Produktionsanlæg!M189","v":2047},{"$f":"N$3+$C188+Produktionsanlæg!N189","v":2052},{"$f":"O$3+$C188+Produktionsanlæg!O189","v":2057},{"$f":"P$3+$C188+Produktionsanlæg!P189","v":2060},{"$f":"Q$3+$C188+Produktionsanlæg!Q189","v":2061},{"$f":"R$3+$C188+Produktionsanlæg!R189","v":2062},{"$f":"S$3+$C188+Produktionsanlæg!S189","v":2063},{"$f":"T$3+$C188+Produktionsanlæg!T189","v":2064},{"$f":"U$3+$C188+Produktionsanlæg!U189","v":2065},{"$f":"V$3+$C188+Produktionsanlæg!V189","v":2066},{"$f":"W$3+$C188+Produktionsanlæg!W189","v":2067},{"$f":"X$3+$C188+Produktionsanlæg!X189","v":2068},{"$f":"Y$3+$C188+Produktionsanlæg!Y189","v":2069},0,{"$f":"Produktionsanlæg!BU188","v":0},{"$f":"Produktionsanlæg!BV188","v":0},{"$f":"Produktionsanlæg!BW188","v":0},{"$f":"Produktionsanlæg!BX188","v":0},{"$f":"Produktionsanlæg!BY188","v":0},{"$f":"Produktionsanlæg!BZ188","v":0},{"$f":"Produktionsanlæg!CA188","v":0},{"$f":"Produktionsanlæg!CB188","v":0},{"$f":"Produktionsanlæg!CC188","v":0},{"$f":"Produktionsanlæg!CD188","v":0},{"$f":"Produktionsanlæg!CE188","v":0},{"$f":"Produktionsanlæg!CF188","v":17443211.363735419},{"$f":"Produktionsanlæg!CG188","v":0},{"$f":"Produktionsanlæg!CH188","v":0},{"$f":"Produktionsanlæg!CI188","v":0},{"$f":"Produktionsanlæg!CJ188","v":0},{"$f":"Produktionsanlæg!CK188","v":0},{"$f":"Produktionsanlæg!CL188","v":0},{"$f":"Produktionsanlæg!CM188","v":0},{"$f":"Produktionsanlæg!CN188","v":0},{"$f":"Produktionsanlæg!CO188","v":0},{"$f":"Produktionsanlæg!CP188","v":0},{"$f":"+SUM(AA188:AV188)","v":17443211.363735419},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D188>=AY$2,$AA188/($D188-2009),0)+IF($E188>=AY$2,$AB188/($E188-2009),0)+IF($F188>=AY$2,$AC188/($F188-2009),0)+IF($G188>=AY$2,$AD188/($G188-2009),0)+IF($H188>=AY$2,$AE188/($H188-2009),0)+IF($I188>=AY$2,$AF188/($I188-2009),0)+IF($J188>=AY$2,$AG188/($J188-2009),0)+IF($K188>=AY$2,$AH188/($K188-2009),0)+IF($L188>=AY$2,$AI188/($L188-2009),0)+IF($M188>=AY$2,$AJ188/($M188-2009),0)+IF($N188>=AY$2,$AK188/($N188-2009),0)+IF($O188>=AY$2,$AL188/($O188-2009),0)+IF($P188>=AY$2,$AM188/($P188-2009),0)+IF($Q188>=AY$2,$AN188/($Q188-2009),0)+IF($R188>=AY$2,$AO188/($R188-2009),0)+IF($S188>=AY$2,$AP188/($S188-2009),0)+IF($T188>=AY$2,$AQ188/($T188-2009),0)+IF($U188>=AY$2,$AR188/($U188-2009),0)+IF($V188>=AY$2,$AS188/($V188-2009),0)+IF($W188>=AY$2,$AT188/($W188-2009),0)+IF($X188>=AY$2,$AU188/($X188-2009),0)+IF($Y188>=AY$2,$AV188/($Y188-2009),0)","v":363400.23674448789},363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,363400.23674448789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"D$3+$C190","v":1925},{"$f":"E$3+$C190","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU190","v":0},{"$f":"Produktionsanlæg!BV190","v":0},{"$f":"Produktionsanlæg!BW190","v":0},{"$f":"Produktionsanlæg!BX190","v":0},{"$f":"Produktionsanlæg!BY190","v":0},{"$f":"Produktionsanlæg!BZ190","v":0},{"$f":"Produktionsanlæg!CA190","v":0},{"$f":"Produktionsanlæg!CB190","v":0},{"$f":"Produktionsanlæg!CC190","v":0},{"$f":"Produktionsanlæg!CD190","v":0},{"$f":"Produktionsanlæg!CE190","v":0},{"$f":"Produktionsanlæg!CF190","v":8067137.6822423851},{"$f":"Produktionsanlæg!CG190","v":0},{"$f":"Produktionsanlæg!CH190","v":0},{"$f":"Produktionsanlæg!CI190","v":0},{"$f":"Produktionsanlæg!CJ190","v":0},{"$f":"Produktionsanlæg!CK190","v":0},{"$f":"Produktionsanlæg!CL190","v":0},{"$f":"Produktionsanlæg!CM190","v":0},{"$f":"Produktionsanlæg!CN190","v":0},{"$f":"Produktionsanlæg!CO190","v":0},{"$f":"Produktionsanlæg!CP190","v":0},{"$f":"+SUM(AA190:AV190)","v":8067137.6822423851},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D190>=AY$2,$AA190/($D190-2009),0)+IF($E190>=AY$2,$AB190/($E190-2009),0)+IF($F190>=AY$2,$AC190/($F190-2009),0)+IF($G190>=AY$2,$AD190/($G190-2009),0)+IF($H190>=AY$2,$AE190/($H190-2009),0)+IF($I190>=AY$2,$AF190/($I190-2009),0)+IF($J190>=AY$2,$AG190/($J190-2009),0)+IF($K190>=AY$2,$AH190/($K190-2009),0)+IF($L190>=AY$2,$AI190/($L190-2009),0)+IF($M190>=AY$2,$AJ190/($M190-2009),0)+IF($N190>=AY$2,$AK190/($N190-2009),0)+IF($O190>=AY$2,$AL190/($O190-2009),0)+IF($P190>=AY$2,$AM190/($P190-2009),0)+IF($Q190>=AY$2,$AN190/($Q190-2009),0)+IF($R190>=AY$2,$AO190/($R190-2009),0)+IF($S190>=AY$2,$AP190/($S190-2009),0)+IF($T190>=AY$2,$AQ190/($T190-2009),0)+IF($U190>=AY$2,$AR190/($U190-2009),0)+IF($V190>=AY$2,$AS190/($V190-2009),0)+IF($W190>=AY$2,$AT190/($W190-2009),0)+IF($X190>=AY$2,$AU190/($X190-2009),0)+IF($Y190>=AY$2,$AV190/($Y190-2009),0)","v":1008392.2102802981},{"$f":"IF($D190>=AZ$2,$AA190/($D190-2009),0)+IF($E190>=AZ$2,$AB190/($E190-2009),0)+IF($F190>=AZ$2,$AC190/($F190-2009),0)+IF($G190>=AZ$2,$AD190/($G190-2009),0)+IF($H190>=AZ$2,$AE190/($H190-2009),0)+IF($I190>=AZ$2,$AF190/($I190-2009),0)+IF($J190>=AZ$2,$AG190/($J190-2009),0)+IF($K190>=AZ$2,$AH190/($K190-2009),0)+IF($L190>=AZ$2,$AI190/($L190-2009),0)+IF($M190>=AZ$2,$AJ190/($M190-2009),0)+IF($N190>=AZ$2,$AK190/($N190-2009),0)+IF($O190>=AZ$2,$AL190/($O190-2009),0)+IF($P190>=AZ$2,$AM190/($P190-2009),0)+IF($Q190>=AZ$2,$AN190/($Q190-2009),0)+IF($R190>=AZ$2,$AO190/($R190-2009),0)+IF($S190>=AZ$2,$AP190/($S190-2009),0)+IF($T190>=AZ$2,$AQ190/($T190-2009),0)+IF($U190>=AZ$2,$AR190/($U190-2009),0)+IF($V190>=AZ$2,$AS190/($V190-2009),0)+IF($W190>=AZ$2,$AT190/($W190-2009),0)+IF($X190>=AZ$2,$AU190/($X190-2009),0)+IF($Y190>=AZ$2,$AV190/($Y190-2009),0)","v":1008392.2102802981},1008392.2102802981,1008392.2102802981,1008392.2102802981,1008392.2102802981,1008392.2102802981,1008392.2102802981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D190>=DL$2,$AA190/($D190-2009),0)+IF($E190>=DL$2,$AB190/($E190-2009),0)+IF($F190>=DL$2,$AC190/($F190-2009),0)+IF($G190>=DL$2,$AD190/($G190-2009),0)+IF($H190>=DL$2,$AE190/($H190-2009),0)+IF($I190>=DL$2,$AF190/($I190-2009),0)+IF($J190>=DL$2,$AG190/($J190-2009),0)+IF($K190>=DL$2,$AH190/($K190-2009),0)+IF($L190>=DL$2,$AI190/($L190-2009),0)+IF($M190>=DL$2,$AJ190/($M190-2009),0)+IF($N190>=DL$2,$AK190/($N190-2009),0)+IF($O190>=DL$2,$AL190/($O190-2009),0)+IF($P190>=DL$2,$AM190/($P190-2009),0)+IF($Q190>=DL$2,$AN190/($Q190-2009),0)+IF($R190>=DL$2,$AO190/($R190-2009),0)+IF($S190>=DL$2,$AP190/($S190-2009),0)+IF($T190>=DL$2,$AQ190/($T190-2009),0)+IF($U190>=DL$2,$AR190/($U190-2009),0)+IF($V190>=DL$2,$AS190/($V190-2009),0)+IF($W190>=DL$2,$AT190/($W190-2009),0)+IF($X190>=DL$2,$AU190/($X190-2009),0)+IF($Y190>=DL$2,$AV190/($Y190-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"D$3+$C191","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU191","v":0},{"$f":"Produktionsanlæg!BV191","v":0},{"$f":"Produktionsanlæg!BW191","v":0},{"$f":"Produktionsanlæg!BX191","v":0},{"$f":"Produktionsanlæg!BY191","v":0},{"$f":"Produktionsanlæg!BZ191","v":0},{"$f":"Produktionsanlæg!CA191","v":0},{"$f":"Produktionsanlæg!CB191","v":0},{"$f":"Produktionsanlæg!CC191","v":0},{"$f":"Produktionsanlæg!CD191","v":0},{"$f":"Produktionsanlæg!CE191","v":0},{"$f":"Produktionsanlæg!CF191","v":0},{"$f":"Produktionsanlæg!CG191","v":0},{"$f":"Produktionsanlæg!CH191","v":0},{"$f":"Produktionsanlæg!CI191","v":0},{"$f":"Produktionsanlæg!CJ191","v":0},{"$f":"Produktionsanlæg!CK191","v":0},{"$f":"Produktionsanlæg!CL191","v":0},{"$f":"Produktionsanlæg!CM191","v":0},{"$f":"Produktionsanlæg!CN191","v":0},{"$f":"Produktionsanlæg!CO191","v":0},{"$f":"Produktionsanlæg!CP191","v":0},{"$f":"+SUM(AA191:AV191)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D191>=AY$2,$AA191/($D191-2009),0)+IF($E191>=AY$2,$AB191/($E191-2009),0)+IF($F191>=AY$2,$AC191/($F191-2009),0)+IF($G191>=AY$2,$AD191/($G191-2009),0)+IF($H191>=AY$2,$AE191/($H191-2009),0)+IF($I191>=AY$2,$AF191/($I191-2009),0)+IF($J191>=AY$2,$AG191/($J191-2009),0)+IF($K191>=AY$2,$AH191/($K191-2009),0)+IF($L191>=AY$2,$AI191/($L191-2009),0)+IF($M191>=AY$2,$AJ191/($M191-2009),0)+IF($N191>=AY$2,$AK191/($N191-2009),0)+IF($O191>=AY$2,$AL191/($O191-2009),0)+IF($P191>=AY$2,$AM191/($P191-2009),0)+IF($Q191>=AY$2,$AN191/($Q191-2009),0)+IF($R191>=AY$2,$AO191/($R191-2009),0)+IF($S191>=AY$2,$AP191/($S191-2009),0)+IF($T191>=AY$2,$AQ191/($T191-2009),0)+IF($U191>=AY$2,$AR191/($U191-2009),0)+IF($V191>=AY$2,$AS191/($V191-2009),0)+IF($W191>=AY$2,$AT191/($W191-2009),0)+IF($X191>=AY$2,$AU191/($X191-2009),0)+IF($Y191>=AY$2,$AV191/($Y191-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW193:AW204)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY193:AY204)","v":0},{"$f":"SUM(AZ193:AZ204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL193:DL204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"D$3+$C193+Produktionsanlæg!D194","v":1965},{"$f":"E$3+$C193+Produktionsanlæg!E194","v":1975},{"$f":"F$3+$C193+Produktionsanlæg!F194","v":1985},{"$f":"G$3+$C193+Produktionsanlæg!G194","v":1995},{"$f":"H$3+$C193+Produktionsanlæg!H194","v":2005},{"$f":"I$3+$C193+Produktionsanlæg!I194","v":2015},{"$f":"J$3+$C193+Produktionsanlæg!J194","v":2025},{"$f":"K$3+$C193+Produktionsanlæg!K194","v":2035},{"$f":"L$3+$C193+Produktionsanlæg!L194","v":2042},{"$f":"M$3+$C193+Produktionsanlæg!M194","v":2047},{"$f":"N$3+$C193+Produktionsanlæg!N194","v":2052},{"$f":"O$3+$C193+Produktionsanlæg!O194","v":2057},{"$f":"P$3+$C193+Produktionsanlæg!P194","v":2060},{"$f":"Q$3+$C193+Produktionsanlæg!Q194","v":2061},{"$f":"R$3+$C193+Produktionsanlæg!R194","v":2062},{"$f":"S$3+$C193+Produktionsanlæg!S194","v":2063},{"$f":"T$3+$C193+Produktionsanlæg!T194","v":2064},{"$f":"U$3+$C193+Produktionsanlæg!U194","v":2065},{"$f":"V$3+$C193+Produktionsanlæg!V194","v":2066},{"$f":"W$3+$C193+Produktionsanlæg!W194","v":2067},{"$f":"X$3+$C193+Produktionsanlæg!X194","v":2068},{"$f":"Y$3+$C193+Produktionsanlæg!Y194","v":2069},0,{"$f":"Produktionsanlæg!BU193","v":0},{"$f":"Produktionsanlæg!BV193","v":0},{"$f":"Produktionsanlæg!BW193","v":0},{"$f":"Produktionsanlæg!BX193","v":0},{"$f":"Produktionsanlæg!BY193","v":0},{"$f":"Produktionsanlæg!BZ193","v":0},{"$f":"Produktionsanlæg!CA193","v":0},{"$f":"Produktionsanlæg!CB193","v":0},{"$f":"Produktionsanlæg!CC193","v":0},{"$f":"Produktionsanlæg!CD193","v":0},{"$f":"Produktionsanlæg!CE193","v":0},{"$f":"Produktionsanlæg!CF193","v":0},{"$f":"Produktionsanlæg!CG193","v":0},{"$f":"Produktionsanlæg!CH193","v":0},{"$f":"Produktionsanlæg!CI193","v":0},{"$f":"Produktionsanlæg!CJ193","v":0},{"$f":"Produktionsanlæg!CK193","v":0},{"$f":"Produktionsanlæg!CL193","v":0},{"$f":"Produktionsanlæg!CM193","v":0},{"$f":"Produktionsanlæg!CN193","v":0},{"$f":"Produktionsanlæg!CO193","v":0},{"$f":"Produktionsanlæg!CP193","v":0},{"$f":"+SUM(AA193:AV193)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D193>=AY$2,$AA193/($D193-2009),0)+IF($E193>=AY$2,$AB193/($E193-2009),0)+IF($F193>=AY$2,$AC193/($F193-2009),0)+IF($G193>=AY$2,$AD193/($G193-2009),0)+IF($H193>=AY$2,$AE193/($H193-2009),0)+IF($I193>=AY$2,$AF193/($I193-2009),0)+IF($J193>=AY$2,$AG193/($J193-2009),0)+IF($K193>=AY$2,$AH193/($K193-2009),0)+IF($L193>=AY$2,$AI193/($L193-2009),0)+IF($M193>=AY$2,$AJ193/($M193-2009),0)+IF($N193>=AY$2,$AK193/($N193-2009),0)+IF($O193>=AY$2,$AL193/($O193-2009),0)+IF($P193>=AY$2,$AM193/($P193-2009),0)+IF($Q193>=AY$2,$AN193/($Q193-2009),0)+IF($R193>=AY$2,$AO193/($R193-2009),0)+IF($S193>=AY$2,$AP193/($S193-2009),0)+IF($T193>=AY$2,$AQ193/($T193-2009),0)+IF($U193>=AY$2,$AR193/($U193-2009),0)+IF($V193>=AY$2,$AS193/($V193-2009),0)+IF($W193>=AY$2,$AT193/($W193-2009),0)+IF($X193>=AY$2,$AU193/($X193-2009),0)+IF($Y193>=AY$2,$AV193/($Y193-2009),0)","v":0},{"$f":"IF($D193>=AZ$2,$AA193/($D193-2009),0)+IF($E193>=AZ$2,$AB193/($E193-2009),0)+IF($F193>=AZ$2,$AC193/($F193-2009),0)+IF($G193>=AZ$2,$AD193/($G193-2009),0)+IF($H193>=AZ$2,$AE193/($H193-2009),0)+IF($I193>=AZ$2,$AF193/($I193-2009),0)+IF($J193>=AZ$2,$AG193/($J193-2009),0)+IF($K193>=AZ$2,$AH193/($K193-2009),0)+IF($L193>=AZ$2,$AI193/($L193-2009),0)+IF($M193>=AZ$2,$AJ193/($M193-2009),0)+IF($N193>=AZ$2,$AK193/($N193-2009),0)+IF($O193>=AZ$2,$AL193/($O193-2009),0)+IF($P193>=AZ$2,$AM193/($P193-2009),0)+IF($Q193>=AZ$2,$AN193/($Q193-2009),0)+IF($R193>=AZ$2,$AO193/($R193-2009),0)+IF($S193>=AZ$2,$AP193/($S193-2009),0)+IF($T193>=AZ$2,$AQ193/($T193-2009),0)+IF($U193>=AZ$2,$AR193/($U193-2009),0)+IF($V193>=AZ$2,$AS193/($V193-2009),0)+IF($W193>=AZ$2,$AT193/($W193-2009),0)+IF($X193>=AZ$2,$AU193/($X193-2009),0)+IF($Y193>=AZ$2,$AV193/($Y193-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D193>=DL$2,$AA193/($D193-2009),0)+IF($E193>=DL$2,$AB193/($E193-2009),0)+IF($F193>=DL$2,$AC193/($F193-2009),0)+IF($G193>=DL$2,$AD193/($G193-2009),0)+IF($H193>=DL$2,$AE193/($H193-2009),0)+IF($I193>=DL$2,$AF193/($I193-2009),0)+IF($J193>=DL$2,$AG193/($J193-2009),0)+IF($K193>=DL$2,$AH193/($K193-2009),0)+IF($L193>=DL$2,$AI193/($L193-2009),0)+IF($M193>=DL$2,$AJ193/($M193-2009),0)+IF($N193>=DL$2,$AK193/($N193-2009),0)+IF($O193>=DL$2,$AL193/($O193-2009),0)+IF($P193>=DL$2,$AM193/($P193-2009),0)+IF($Q193>=DL$2,$AN193/($Q193-2009),0)+IF($R193>=DL$2,$AO193/($R193-2009),0)+IF($S193>=DL$2,$AP193/($S193-2009),0)+IF($T193>=DL$2,$AQ193/($T193-2009),0)+IF($U193>=DL$2,$AR193/($U193-2009),0)+IF($V193>=DL$2,$AS193/($V193-2009),0)+IF($W193>=DL$2,$AT193/($W193-2009),0)+IF($X193>=DL$2,$AU193/($X193-2009),0)+IF($Y193>=DL$2,$AV193/($Y193-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"D$3+$C195","v":1925},{"$f":"E$3+$C195","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU195","v":0},{"$f":"Produktionsanlæg!BV195","v":0},{"$f":"Produktionsanlæg!BW195","v":0},{"$f":"Produktionsanlæg!BX195","v":0},{"$f":"Produktionsanlæg!BY195","v":0},{"$f":"Produktionsanlæg!BZ195","v":0},{"$f":"Produktionsanlæg!CA195","v":0},{"$f":"Produktionsanlæg!CB195","v":0},{"$f":"Produktionsanlæg!CC195","v":0},{"$f":"Produktionsanlæg!CD195","v":0},{"$f":"Produktionsanlæg!CE195","v":0},{"$f":"Produktionsanlæg!CF195","v":0},{"$f":"Produktionsanlæg!CG195","v":0},{"$f":"Produktionsanlæg!CH195","v":0},{"$f":"Produktionsanlæg!CI195","v":0},{"$f":"Produktionsanlæg!CJ195","v":0},{"$f":"Produktionsanlæg!CK195","v":0},{"$f":"Produktionsanlæg!CL195","v":0},{"$f":"Produktionsanlæg!CM195","v":0},{"$f":"Produktionsanlæg!CN195","v":0},{"$f":"Produktionsanlæg!CO195","v":0},{"$f":"Produktionsanlæg!CP195","v":0},{"$f":"+SUM(AA195:AV195)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D195>=AY$2,$AA195/($D195-2009),0)+IF($E195>=AY$2,$AB195/($E195-2009),0)+IF($F195>=AY$2,$AC195/($F195-2009),0)+IF($G195>=AY$2,$AD195/($G195-2009),0)+IF($H195>=AY$2,$AE195/($H195-2009),0)+IF($I195>=AY$2,$AF195/($I195-2009),0)+IF($J195>=AY$2,$AG195/($J195-2009),0)+IF($K195>=AY$2,$AH195/($K195-2009),0)+IF($L195>=AY$2,$AI195/($L195-2009),0)+IF($M195>=AY$2,$AJ195/($M195-2009),0)+IF($N195>=AY$2,$AK195/($N195-2009),0)+IF($O195>=AY$2,$AL195/($O195-2009),0)+IF($P195>=AY$2,$AM195/($P195-2009),0)+IF($Q195>=AY$2,$AN195/($Q195-2009),0)+IF($R195>=AY$2,$AO195/($R195-2009),0)+IF($S195>=AY$2,$AP195/($S195-2009),0)+IF($T195>=AY$2,$AQ195/($T195-2009),0)+IF($U195>=AY$2,$AR195/($U195-2009),0)+IF($V195>=AY$2,$AS195/($V195-2009),0)+IF($W195>=AY$2,$AT195/($W195-2009),0)+IF($X195>=AY$2,$AU195/($X195-2009),0)+IF($Y195>=AY$2,$AV195/($Y195-2009),0)","v":0},{"$f":"IF($D195>=AZ$2,$AA195/($D195-2009),0)+IF($E195>=AZ$2,$AB195/($E195-2009),0)+IF($F195>=AZ$2,$AC195/($F195-2009),0)+IF($G195>=AZ$2,$AD195/($G195-2009),0)+IF($H195>=AZ$2,$AE195/($H195-2009),0)+IF($I195>=AZ$2,$AF195/($I195-2009),0)+IF($J195>=AZ$2,$AG195/($J195-2009),0)+IF($K195>=AZ$2,$AH195/($K195-2009),0)+IF($L195>=AZ$2,$AI195/($L195-2009),0)+IF($M195>=AZ$2,$AJ195/($M195-2009),0)+IF($N195>=AZ$2,$AK195/($N195-2009),0)+IF($O195>=AZ$2,$AL195/($O195-2009),0)+IF($P195>=AZ$2,$AM195/($P195-2009),0)+IF($Q195>=AZ$2,$AN195/($Q195-2009),0)+IF($R195>=AZ$2,$AO195/($R195-2009),0)+IF($S195>=AZ$2,$AP195/($S195-2009),0)+IF($T195>=AZ$2,$AQ195/($T195-2009),0)+IF($U195>=AZ$2,$AR195/($U195-2009),0)+IF($V195>=AZ$2,$AS195/($V195-2009),0)+IF($W195>=AZ$2,$AT195/($W195-2009),0)+IF($X195>=AZ$2,$AU195/($X195-2009),0)+IF($Y195>=AZ$2,$AV195/($Y195-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D195>=DL$2,$AA195/($D195-2009),0)+IF($E195>=DL$2,$AB195/($E195-2009),0)+IF($F195>=DL$2,$AC195/($F195-2009),0)+IF($G195>=DL$2,$AD195/($G195-2009),0)+IF($H195>=DL$2,$AE195/($H195-2009),0)+IF($I195>=DL$2,$AF195/($I195-2009),0)+IF($J195>=DL$2,$AG195/($J195-2009),0)+IF($K195>=DL$2,$AH195/($K195-2009),0)+IF($L195>=DL$2,$AI195/($L195-2009),0)+IF($M195>=DL$2,$AJ195/($M195-2009),0)+IF($N195>=DL$2,$AK195/($N195-2009),0)+IF($O195>=DL$2,$AL195/($O195-2009),0)+IF($P195>=DL$2,$AM195/($P195-2009),0)+IF($Q195>=DL$2,$AN195/($Q195-2009),0)+IF($R195>=DL$2,$AO195/($R195-2009),0)+IF($S195>=DL$2,$AP195/($S195-2009),0)+IF($T195>=DL$2,$AQ195/($T195-2009),0)+IF($U195>=DL$2,$AR195/($U195-2009),0)+IF($V195>=DL$2,$AS195/($V195-2009),0)+IF($W195>=DL$2,$AT195/($W195-2009),0)+IF($X195>=DL$2,$AU195/($X195-2009),0)+IF($Y195>=DL$2,$AV195/($Y195-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C196","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU196","v":0},{"$f":"Produktionsanlæg!BV196","v":0},{"$f":"Produktionsanlæg!BW196","v":0},{"$f":"Produktionsanlæg!BX196","v":0},{"$f":"Produktionsanlæg!BY196","v":0},{"$f":"Produktionsanlæg!BZ196","v":0},{"$f":"Produktionsanlæg!CA196","v":0},{"$f":"Produktionsanlæg!CB196","v":0},{"$f":"Produktionsanlæg!CC196","v":0},{"$f":"Produktionsanlæg!CD196","v":0},{"$f":"Produktionsanlæg!CE196","v":0},{"$f":"Produktionsanlæg!CF196","v":0},{"$f":"Produktionsanlæg!CG196","v":0},{"$f":"Produktionsanlæg!CH196","v":0},{"$f":"Produktionsanlæg!CI196","v":0},{"$f":"Produktionsanlæg!CJ196","v":0},{"$f":"Produktionsanlæg!CK196","v":0},{"$f":"Produktionsanlæg!CL196","v":0},{"$f":"Produktionsanlæg!CM196","v":0},{"$f":"Produktionsanlæg!CN196","v":0},{"$f":"Produktionsanlæg!CO196","v":0},{"$f":"Produktionsanlæg!CP196","v":0},{"$f":"+SUM(AA196:AV196)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D196>=AY$2,$AA196/($D196-2009),0)+IF($E196>=AY$2,$AB196/($E196-2009),0)+IF($F196>=AY$2,$AC196/($F196-2009),0)+IF($G196>=AY$2,$AD196/($G196-2009),0)+IF($H196>=AY$2,$AE196/($H196-2009),0)+IF($I196>=AY$2,$AF196/($I196-2009),0)+IF($J196>=AY$2,$AG196/($J196-2009),0)+IF($K196>=AY$2,$AH196/($K196-2009),0)+IF($L196>=AY$2,$AI196/($L196-2009),0)+IF($M196>=AY$2,$AJ196/($M196-2009),0)+IF($N196>=AY$2,$AK196/($N196-2009),0)+IF($O196>=AY$2,$AL196/($O196-2009),0)+IF($P196>=AY$2,$AM196/($P196-2009),0)+IF($Q196>=AY$2,$AN196/($Q196-2009),0)+IF($R196>=AY$2,$AO196/($R196-2009),0)+IF($S196>=AY$2,$AP196/($S196-2009),0)+IF($T196>=AY$2,$AQ196/($T196-2009),0)+IF($U196>=AY$2,$AR196/($U196-2009),0)+IF($V196>=AY$2,$AS196/($V196-2009),0)+IF($W196>=AY$2,$AT196/($W196-2009),0)+IF($X196>=AY$2,$AU196/($X196-2009),0)+IF($Y196>=AY$2,$AV196/($Y196-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"D$3+$C197+Produktionsanlæg!D198","v":1965},{"$f":"E$3+$C197+Produktionsanlæg!E198","v":1975},{"$f":"F$3+$C197+Produktionsanlæg!F198","v":1985},{"$f":"G$3+$C197+Produktionsanlæg!G198","v":1995},{"$f":"H$3+$C197+Produktionsanlæg!H198","v":2005},{"$f":"I$3+$C197+Produktionsanlæg!I198","v":2015},{"$f":"J$3+$C197+Produktionsanlæg!J198","v":2025},{"$f":"K$3+$C197+Produktionsanlæg!K198","v":2035},{"$f":"L$3+$C197+Produktionsanlæg!L198","v":2042},{"$f":"M$3+$C197+Produktionsanlæg!M198","v":2047},{"$f":"N$3+$C197+Produktionsanlæg!N198","v":2052},{"$f":"O$3+$C197+Produktionsanlæg!O198","v":2057},{"$f":"P$3+$C197+Produktionsanlæg!P198","v":2060},{"$f":"Q$3+$C197+Produktionsanlæg!Q198","v":2061},{"$f":"R$3+$C197+Produktionsanlæg!R198","v":2062},{"$f":"S$3+$C197+Produktionsanlæg!S198","v":2063},{"$f":"T$3+$C197+Produktionsanlæg!T198","v":2064},{"$f":"U$3+$C197+Produktionsanlæg!U198","v":2065},{"$f":"V$3+$C197+Produktionsanlæg!V198","v":2066},{"$f":"W$3+$C197+Produktionsanlæg!W198","v":2067},{"$f":"X$3+$C197+Produktionsanlæg!X198","v":2068},{"$f":"Y$3+$C197+Produktionsanlæg!Y198","v":2069},0,{"$f":"Produktionsanlæg!BU197","v":0},{"$f":"Produktionsanlæg!BV197","v":0},{"$f":"Produktionsanlæg!BW197","v":0},{"$f":"Produktionsanlæg!BX197","v":0},{"$f":"Produktionsanlæg!BY197","v":0},{"$f":"Produktionsanlæg!BZ197","v":0},{"$f":"Produktionsanlæg!CA197","v":0},{"$f":"Produktionsanlæg!CB197","v":0},{"$f":"Produktionsanlæg!CC197","v":0},{"$f":"Produktionsanlæg!CD197","v":0},{"$f":"Produktionsanlæg!CE197","v":0},{"$f":"Produktionsanlæg!CF197","v":0},{"$f":"Produktionsanlæg!CG197","v":0},{"$f":"Produktionsanlæg!CH197","v":0},{"$f":"Produktionsanlæg!CI197","v":0},{"$f":"Produktionsanlæg!CJ197","v":0},{"$f":"Produktionsanlæg!CK197","v":0},{"$f":"Produktionsanlæg!CL197","v":0},{"$f":"Produktionsanlæg!CM197","v":0},{"$f":"Produktionsanlæg!CN197","v":0},{"$f":"Produktionsanlæg!CO197","v":0},{"$f":"Produktionsanlæg!CP197","v":0},{"$f":"+SUM(AA197:AV197)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D197>=AY$2,$AA197/($D197-2009),0)+IF($E197>=AY$2,$AB197/($E197-2009),0)+IF($F197>=AY$2,$AC197/($F197-2009),0)+IF($G197>=AY$2,$AD197/($G197-2009),0)+IF($H197>=AY$2,$AE197/($H197-2009),0)+IF($I197>=AY$2,$AF197/($I197-2009),0)+IF($J197>=AY$2,$AG197/($J197-2009),0)+IF($K197>=AY$2,$AH197/($K197-2009),0)+IF($L197>=AY$2,$AI197/($L197-2009),0)+IF($M197>=AY$2,$AJ197/($M197-2009),0)+IF($N197>=AY$2,$AK197/($N197-2009),0)+IF($O197>=AY$2,$AL197/($O197-2009),0)+IF($P197>=AY$2,$AM197/($P197-2009),0)+IF($Q197>=AY$2,$AN197/($Q197-2009),0)+IF($R197>=AY$2,$AO197/($R197-2009),0)+IF($S197>=AY$2,$AP197/($S197-2009),0)+IF($T197>=AY$2,$AQ197/($T197-2009),0)+IF($U197>=AY$2,$AR197/($U197-2009),0)+IF($V197>=AY$2,$AS197/($V197-2009),0)+IF($W197>=AY$2,$AT197/($W197-2009),0)+IF($X197>=AY$2,$AU197/($X197-2009),0)+IF($Y197>=AY$2,$AV197/($Y197-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"D$3+$C199","v":1925},{"$f":"E$3+$C199","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU199","v":0},{"$f":"Produktionsanlæg!BV199","v":0},{"$f":"Produktionsanlæg!BW199","v":0},{"$f":"Produktionsanlæg!BX199","v":0},{"$f":"Produktionsanlæg!BY199","v":0},{"$f":"Produktionsanlæg!BZ199","v":0},{"$f":"Produktionsanlæg!CA199","v":0},{"$f":"Produktionsanlæg!CB199","v":0},{"$f":"Produktionsanlæg!CC199","v":0},{"$f":"Produktionsanlæg!CD199","v":0},{"$f":"Produktionsanlæg!CE199","v":0},{"$f":"Produktionsanlæg!CF199","v":0},{"$f":"Produktionsanlæg!CG199","v":0},{"$f":"Produktionsanlæg!CH199","v":0},{"$f":"Produktionsanlæg!CI199","v":0},{"$f":"Produktionsanlæg!CJ199","v":0},{"$f":"Produktionsanlæg!CK199","v":0},{"$f":"Produktionsanlæg!CL199","v":0},{"$f":"Produktionsanlæg!CM199","v":0},{"$f":"Produktionsanlæg!CN199","v":0},{"$f":"Produktionsanlæg!CO199","v":0},{"$f":"Produktionsanlæg!CP199","v":0},{"$f":"+SUM(AA199:AV199)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D199>=AY$2,$AA199/($D199-2009),0)+IF($E199>=AY$2,$AB199/($E199-2009),0)+IF($F199>=AY$2,$AC199/($F199-2009),0)+IF($G199>=AY$2,$AD199/($G199-2009),0)+IF($H199>=AY$2,$AE199/($H199-2009),0)+IF($I199>=AY$2,$AF199/($I199-2009),0)+IF($J199>=AY$2,$AG199/($J199-2009),0)+IF($K199>=AY$2,$AH199/($K199-2009),0)+IF($L199>=AY$2,$AI199/($L199-2009),0)+IF($M199>=AY$2,$AJ199/($M199-2009),0)+IF($N199>=AY$2,$AK199/($N199-2009),0)+IF($O199>=AY$2,$AL199/($O199-2009),0)+IF($P199>=AY$2,$AM199/($P199-2009),0)+IF($Q199>=AY$2,$AN199/($Q199-2009),0)+IF($R199>=AY$2,$AO199/($R199-2009),0)+IF($S199>=AY$2,$AP199/($S199-2009),0)+IF($T199>=AY$2,$AQ199/($T199-2009),0)+IF($U199>=AY$2,$AR199/($U199-2009),0)+IF($V199>=AY$2,$AS199/($V199-2009),0)+IF($W199>=AY$2,$AT199/($W199-2009),0)+IF($X199>=AY$2,$AU199/($X199-2009),0)+IF($Y199>=AY$2,$AV199/($Y199-2009),0)","v":0},{"$f":"IF($D199>=AZ$2,$AA199/($D199-2009),0)+IF($E199>=AZ$2,$AB199/($E199-2009),0)+IF($F199>=AZ$2,$AC199/($F199-2009),0)+IF($G199>=AZ$2,$AD199/($G199-2009),0)+IF($H199>=AZ$2,$AE199/($H199-2009),0)+IF($I199>=AZ$2,$AF199/($I199-2009),0)+IF($J199>=AZ$2,$AG199/($J199-2009),0)+IF($K199>=AZ$2,$AH199/($K199-2009),0)+IF($L199>=AZ$2,$AI199/($L199-2009),0)+IF($M199>=AZ$2,$AJ199/($M199-2009),0)+IF($N199>=AZ$2,$AK199/($N199-2009),0)+IF($O199>=AZ$2,$AL199/($O199-2009),0)+IF($P199>=AZ$2,$AM199/($P199-2009),0)+IF($Q199>=AZ$2,$AN199/($Q199-2009),0)+IF($R199>=AZ$2,$AO199/($R199-2009),0)+IF($S199>=AZ$2,$AP199/($S199-2009),0)+IF($T199>=AZ$2,$AQ199/($T199-2009),0)+IF($U199>=AZ$2,$AR199/($U199-2009),0)+IF($V199>=AZ$2,$AS199/($V199-2009),0)+IF($W199>=AZ$2,$AT199/($W199-2009),0)+IF($X199>=AZ$2,$AU199/($X199-2009),0)+IF($Y199>=AZ$2,$AV199/($Y199-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D199>=DL$2,$AA199/($D199-2009),0)+IF($E199>=DL$2,$AB199/($E199-2009),0)+IF($F199>=DL$2,$AC199/($F199-2009),0)+IF($G199>=DL$2,$AD199/($G199-2009),0)+IF($H199>=DL$2,$AE199/($H199-2009),0)+IF($I199>=DL$2,$AF199/($I199-2009),0)+IF($J199>=DL$2,$AG199/($J199-2009),0)+IF($K199>=DL$2,$AH199/($K199-2009),0)+IF($L199>=DL$2,$AI199/($L199-2009),0)+IF($M199>=DL$2,$AJ199/($M199-2009),0)+IF($N199>=DL$2,$AK199/($N199-2009),0)+IF($O199>=DL$2,$AL199/($O199-2009),0)+IF($P199>=DL$2,$AM199/($P199-2009),0)+IF($Q199>=DL$2,$AN199/($Q199-2009),0)+IF($R199>=DL$2,$AO199/($R199-2009),0)+IF($S199>=DL$2,$AP199/($S199-2009),0)+IF($T199>=DL$2,$AQ199/($T199-2009),0)+IF($U199>=DL$2,$AR199/($U199-2009),0)+IF($V199>=DL$2,$AS199/($V199-2009),0)+IF($W199>=DL$2,$AT199/($W199-2009),0)+IF($X199>=DL$2,$AU199/($X199-2009),0)+IF($Y199>=DL$2,$AV199/($Y199-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"D$3+$C200","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU200","v":0},{"$f":"Produktionsanlæg!BV200","v":0},{"$f":"Produktionsanlæg!BW200","v":0},{"$f":"Produktionsanlæg!BX200","v":0},{"$f":"Produktionsanlæg!BY200","v":0},{"$f":"Produktionsanlæg!BZ200","v":0},{"$f":"Produktionsanlæg!CA200","v":0},{"$f":"Produktionsanlæg!CB200","v":0},{"$f":"Produktionsanlæg!CC200","v":0},{"$f":"Produktionsanlæg!CD200","v":0},{"$f":"Produktionsanlæg!CE200","v":0},{"$f":"Produktionsanlæg!CF200","v":0},{"$f":"Produktionsanlæg!CG200","v":0},{"$f":"Produktionsanlæg!CH200","v":0},{"$f":"Produktionsanlæg!CI200","v":0},{"$f":"Produktionsanlæg!CJ200","v":0},{"$f":"Produktionsanlæg!CK200","v":0},{"$f":"Produktionsanlæg!CL200","v":0},{"$f":"Produktionsanlæg!CM200","v":0},{"$f":"Produktionsanlæg!CN200","v":0},{"$f":"Produktionsanlæg!CO200","v":0},{"$f":"Produktionsanlæg!CP200","v":0},{"$f":"+SUM(AA200:AV200)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D200>=AY$2,$AA200/($D200-2009),0)+IF($E200>=AY$2,$AB200/($E200-2009),0)+IF($F200>=AY$2,$AC200/($F200-2009),0)+IF($G200>=AY$2,$AD200/($G200-2009),0)+IF($H200>=AY$2,$AE200/($H200-2009),0)+IF($I200>=AY$2,$AF200/($I200-2009),0)+IF($J200>=AY$2,$AG200/($J200-2009),0)+IF($K200>=AY$2,$AH200/($K200-2009),0)+IF($L200>=AY$2,$AI200/($L200-2009),0)+IF($M200>=AY$2,$AJ200/($M200-2009),0)+IF($N200>=AY$2,$AK200/($N200-2009),0)+IF($O200>=AY$2,$AL200/($O200-2009),0)+IF($P200>=AY$2,$AM200/($P200-2009),0)+IF($Q200>=AY$2,$AN200/($Q200-2009),0)+IF($R200>=AY$2,$AO200/($R200-2009),0)+IF($S200>=AY$2,$AP200/($S200-2009),0)+IF($T200>=AY$2,$AQ200/($T200-2009),0)+IF($U200>=AY$2,$AR200/($U200-2009),0)+IF($V200>=AY$2,$AS200/($V200-2009),0)+IF($W200>=AY$2,$AT200/($W200-2009),0)+IF($X200>=AY$2,$AU200/($X200-2009),0)+IF($Y200>=AY$2,$AV200/($Y200-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C201+Produktionsanlæg!D202","v":1965},{"$f":"E$3+$C201+Produktionsanlæg!E202","v":1975},{"$f":"F$3+$C201+Produktionsanlæg!F202","v":1985},{"$f":"G$3+$C201+Produktionsanlæg!G202","v":1995},{"$f":"H$3+$C201+Produktionsanlæg!H202","v":2005},{"$f":"I$3+$C201+Produktionsanlæg!I202","v":2015},{"$f":"J$3+$C201+Produktionsanlæg!J202","v":2025},{"$f":"K$3+$C201+Produktionsanlæg!K202","v":2035},{"$f":"L$3+$C201+Produktionsanlæg!L202","v":2042},{"$f":"M$3+$C201+Produktionsanlæg!M202","v":2047},{"$f":"N$3+$C201+Produktionsanlæg!N202","v":2052},{"$f":"O$3+$C201+Produktionsanlæg!O202","v":2057},{"$f":"P$3+$C201+Produktionsanlæg!P202","v":2060},{"$f":"Q$3+$C201+Produktionsanlæg!Q202","v":2061},{"$f":"R$3+$C201+Produktionsanlæg!R202","v":2062},{"$f":"S$3+$C201+Produktionsanlæg!S202","v":2063},{"$f":"T$3+$C201+Produktionsanlæg!T202","v":2064},{"$f":"U$3+$C201+Produktionsanlæg!U202","v":2065},{"$f":"V$3+$C201+Produktionsanlæg!V202","v":2066},{"$f":"W$3+$C201+Produktionsanlæg!W202","v":2067},{"$f":"X$3+$C201+Produktionsanlæg!X202","v":2068},{"$f":"Y$3+$C201+Produktionsanlæg!Y202","v":2069},0,{"$f":"Produktionsanlæg!BU201","v":0},{"$f":"Produktionsanlæg!BV201","v":0},{"$f":"Produktionsanlæg!BW201","v":0},{"$f":"Produktionsanlæg!BX201","v":0},{"$f":"Produktionsanlæg!BY201","v":0},{"$f":"Produktionsanlæg!BZ201","v":0},{"$f":"Produktionsanlæg!CA201","v":0},{"$f":"Produktionsanlæg!CB201","v":0},{"$f":"Produktionsanlæg!CC201","v":0},{"$f":"Produktionsanlæg!CD201","v":0},{"$f":"Produktionsanlæg!CE201","v":0},{"$f":"Produktionsanlæg!CF201","v":0},{"$f":"Produktionsanlæg!CG201","v":0},{"$f":"Produktionsanlæg!CH201","v":0},{"$f":"Produktionsanlæg!CI201","v":0},{"$f":"Produktionsanlæg!CJ201","v":0},{"$f":"Produktionsanlæg!CK201","v":0},{"$f":"Produktionsanlæg!CL201","v":0},{"$f":"Produktionsanlæg!CM201","v":0},{"$f":"Produktionsanlæg!CN201","v":0},{"$f":"Produktionsanlæg!CO201","v":0},{"$f":"Produktionsanlæg!CP201","v":0},{"$f":"+SUM(AA201:AV201)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D201>=AY$2,$AA201/($D201-2009),0)+IF($E201>=AY$2,$AB201/($E201-2009),0)+IF($F201>=AY$2,$AC201/($F201-2009),0)+IF($G201>=AY$2,$AD201/($G201-2009),0)+IF($H201>=AY$2,$AE201/($H201-2009),0)+IF($I201>=AY$2,$AF201/($I201-2009),0)+IF($J201>=AY$2,$AG201/($J201-2009),0)+IF($K201>=AY$2,$AH201/($K201-2009),0)+IF($L201>=AY$2,$AI201/($L201-2009),0)+IF($M201>=AY$2,$AJ201/($M201-2009),0)+IF($N201>=AY$2,$AK201/($N201-2009),0)+IF($O201>=AY$2,$AL201/($O201-2009),0)+IF($P201>=AY$2,$AM201/($P201-2009),0)+IF($Q201>=AY$2,$AN201/($Q201-2009),0)+IF($R201>=AY$2,$AO201/($R201-2009),0)+IF($S201>=AY$2,$AP201/($S201-2009),0)+IF($T201>=AY$2,$AQ201/($T201-2009),0)+IF($U201>=AY$2,$AR201/($U201-2009),0)+IF($V201>=AY$2,$AS201/($V201-2009),0)+IF($W201>=AY$2,$AT201/($W201-2009),0)+IF($X201>=AY$2,$AU201/($X201-2009),0)+IF($Y201>=AY$2,$AV201/($Y201-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"D$3+$C203","v":1925},{"$f":"E$3+$C203","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,{"$f":"SUM(Z204)","v":0},{"$f":"Produktionsanlæg!BU203","v":0},{"$f":"Produktionsanlæg!BV203","v":0},{"$f":"Produktionsanlæg!BW203","v":0},{"$f":"Produktionsanlæg!BX203","v":0},{"$f":"Produktionsanlæg!BY203","v":0},{"$f":"Produktionsanlæg!BZ203","v":0},{"$f":"Produktionsanlæg!CA203","v":0},{"$f":"Produktionsanlæg!CB203","v":0},{"$f":"Produktionsanlæg!CC203","v":0},{"$f":"Produktionsanlæg!CD203","v":0},{"$f":"Produktionsanlæg!CE203","v":0},{"$f":"Produktionsanlæg!CF203","v":0},{"$f":"Produktionsanlæg!CG203","v":0},{"$f":"Produktionsanlæg!CH203","v":0},{"$f":"Produktionsanlæg!CI203","v":0},{"$f":"Produktionsanlæg!CJ203","v":0},{"$f":"Produktionsanlæg!CK203","v":0},{"$f":"Produktionsanlæg!CL203","v":0},{"$f":"Produktionsanlæg!CM203","v":0},{"$f":"Produktionsanlæg!CN203","v":0},{"$f":"Produktionsanlæg!CO203","v":0},{"$f":"Produktionsanlæg!CP203","v":0},{"$f":"+SUM(AA203:AV203)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D203>=AY$2,$AA203/($D203-2009),0)+IF($E203>=AY$2,$AB203/($E203-2009),0)+IF($F203>=AY$2,$AC203/($F203-2009),0)+IF($G203>=AY$2,$AD203/($G203-2009),0)+IF($H203>=AY$2,$AE203/($H203-2009),0)+IF($I203>=AY$2,$AF203/($I203-2009),0)+IF($J203>=AY$2,$AG203/($J203-2009),0)+IF($K203>=AY$2,$AH203/($K203-2009),0)+IF($L203>=AY$2,$AI203/($L203-2009),0)+IF($M203>=AY$2,$AJ203/($M203-2009),0)+IF($N203>=AY$2,$AK203/($N203-2009),0)+IF($O203>=AY$2,$AL203/($O203-2009),0)+IF($P203>=AY$2,$AM203/($P203-2009),0)+IF($Q203>=AY$2,$AN203/($Q203-2009),0)+IF($R203>=AY$2,$AO203/($R203-2009),0)+IF($S203>=AY$2,$AP203/($S203-2009),0)+IF($T203>=AY$2,$AQ203/($T203-2009),0)+IF($U203>=AY$2,$AR203/($U203-2009),0)+IF($V203>=AY$2,$AS203/($V203-2009),0)+IF($W203>=AY$2,$AT203/($W203-2009),0)+IF($X203>=AY$2,$AU203/($X203-2009),0)+IF($Y203>=AY$2,$AV203/($Y203-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D203>=DK$2,$AA203/($D203-2009),0)+IF($E203>=DK$2,$AB203/($E203-2009),0)+IF($F203>=DK$2,$AC203/($F203-2009),0)+IF($G203>=DK$2,$AD203/($G203-2009),0)+IF($H203>=DK$2,$AE203/($H203-2009),0)+IF($I203>=DK$2,$AF203/($I203-2009),0)+IF($J203>=DK$2,$AG203/($J203-2009),0)+IF($K203>=DK$2,$AH203/($K203-2009),0)+IF($L203>=DK$2,$AI203/($L203-2009),0)+IF($M203>=DK$2,$AJ203/($M203-2009),0)+IF($N203>=DK$2,$AK203/($N203-2009),0)+IF($O203>=DK$2,$AL203/($O203-2009),0)+IF($P203>=DK$2,$AM203/($P203-2009),0)+IF($Q203>=DK$2,$AN203/($Q203-2009),0)+IF($R203>=DK$2,$AO203/($R203-2009),0)+IF($S203>=DK$2,$AP203/($S203-2009),0)+IF($T203>=DK$2,$AQ203/($T203-2009),0)+IF($U203>=DK$2,$AR203/($U203-2009),0)+IF($V203>=DK$2,$AS203/($V203-2009),0)+IF($W203>=DK$2,$AT203/($W203-2009),0)+IF($X203>=DK$2,$AU203/($X203-2009),0)+IF($Y203>=DK$2,$AV203/($Y203-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"D$3+$C204","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"SUM(Z205)","v":0},{"$f":"Produktionsanlæg!BU204","v":0},{"$f":"Produktionsanlæg!BV204","v":0},{"$f":"Produktionsanlæg!BW204","v":0},{"$f":"Produktionsanlæg!BX204","v":0},{"$f":"Produktionsanlæg!BY204","v":0},{"$f":"Produktionsanlæg!BZ204","v":0},{"$f":"Produktionsanlæg!CA204","v":0},{"$f":"Produktionsanlæg!CB204","v":0},{"$f":"Produktionsanlæg!CC204","v":0},{"$f":"Produktionsanlæg!CD204","v":0},{"$f":"Produktionsanlæg!CE204","v":0},{"$f":"Produktionsanlæg!CF204","v":0},{"$f":"Produktionsanlæg!CG204","v":0},{"$f":"Produktionsanlæg!CH204","v":0},{"$f":"Produktionsanlæg!CI204","v":0},{"$f":"Produktionsanlæg!CJ204","v":0},{"$f":"Produktionsanlæg!CK204","v":0},{"$f":"Produktionsanlæg!CL204","v":0},{"$f":"Produktionsanlæg!CM204","v":0},{"$f":"Produktionsanlæg!CN204","v":0},{"$f":"Produktionsanlæg!CO204","v":0},{"$f":"Produktionsanlæg!CP204","v":0},{"$f":"+SUM(AA204:AV204)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D204>=AY$2,$AA204/($D204-2009),0)+IF($E204>=AY$2,$AB204/($E204-2009),0)+IF($F204>=AY$2,$AC204/($F204-2009),0)+IF($G204>=AY$2,$AD204/($G204-2009),0)+IF($H204>=AY$2,$AE204/($H204-2009),0)+IF($I204>=AY$2,$AF204/($I204-2009),0)+IF($J204>=AY$2,$AG204/($J204-2009),0)+IF($K204>=AY$2,$AH204/($K204-2009),0)+IF($L204>=AY$2,$AI204/($L204-2009),0)+IF($M204>=AY$2,$AJ204/($M204-2009),0)+IF($N204>=AY$2,$AK204/($N204-2009),0)+IF($O204>=AY$2,$AL204/($O204-2009),0)+IF($P204>=AY$2,$AM204/($P204-2009),0)+IF($Q204>=AY$2,$AN204/($Q204-2009),0)+IF($R204>=AY$2,$AO204/($R204-2009),0)+IF($S204>=AY$2,$AP204/($S204-2009),0)+IF($T204>=AY$2,$AQ204/($T204-2009),0)+IF($U204>=AY$2,$AR204/($U204-2009),0)+IF($V204>=AY$2,$AS204/($V204-2009),0)+IF($W204>=AY$2,$AT204/($W204-2009),0)+IF($X204>=AY$2,$AU204/($X204-2009),0)+IF($Y204>=AY$2,$AV204/($Y204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z206)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW206,AW209,AW234,AW259)","v":0},null,{"$f":"SUM(AY206+AY209+AY234+AY259)","v":0},{"$f":"SUM(AZ206+AZ209+AZ234+AZ259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL206+DL209+DL234+DL259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW207)","v":0},null,{"$f":"SUM(AY207:AY208)","v":0},{"$f":"SUM(AZ207:AZ208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL207:DL208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C207+Produktionsanlæg!D208","v":1945},{"$f":"E$3+$C207+Produktionsanlæg!E208","v":1955},{"$f":"F$3+$C207+Produktionsanlæg!F208","v":1965},{"$f":"G$3+$C207+Produktionsanlæg!G208","v":1975},{"$f":"H$3+$C207+Produktionsanlæg!H208","v":1985},{"$f":"I$3+$C207+Produktionsanlæg!I208","v":1995},{"$f":"J$3+$C207+Produktionsanlæg!J208","v":2005},{"$f":"K$3+$C207+Produktionsanlæg!K208","v":2015},{"$f":"L$3+$C207+Produktionsanlæg!L208","v":2022},{"$f":"M$3+$C207+Produktionsanlæg!M208","v":2027},{"$f":"N$3+$C207+Produktionsanlæg!N208","v":2032},{"$f":"O$3+$C207+Produktionsanlæg!O208","v":2037},{"$f":"P$3+$C207+Produktionsanlæg!P208","v":2040},{"$f":"Q$3+$C207+Produktionsanlæg!Q208","v":2041},{"$f":"R$3+$C207+Produktionsanlæg!R208","v":2042},{"$f":"S$3+$C207+Produktionsanlæg!S208","v":2043},{"$f":"T$3+$C207+Produktionsanlæg!T208","v":2044},{"$f":"U$3+$C207+Produktionsanlæg!U208","v":2045},{"$f":"V$3+$C207+Produktionsanlæg!V208","v":2046},{"$f":"W$3+$C207+Produktionsanlæg!W208","v":2047},{"$f":"X$3+$C207+Produktionsanlæg!X208","v":2048},{"$f":"Y$3+$C207+Produktionsanlæg!Y208","v":2049},0,{"$f":"Produktionsanlæg!BU207","v":0},{"$f":"Produktionsanlæg!BV207","v":0},{"$f":"Produktionsanlæg!BW207","v":0},{"$f":"Produktionsanlæg!BX207","v":0},{"$f":"Produktionsanlæg!BY207","v":0},{"$f":"Produktionsanlæg!BZ207","v":0},{"$f":"Produktionsanlæg!CA207","v":0},{"$f":"Produktionsanlæg!CB207","v":0},{"$f":"Produktionsanlæg!CC207","v":0},{"$f":"Produktionsanlæg!CD207","v":0},{"$f":"Produktionsanlæg!CE207","v":0},{"$f":"Produktionsanlæg!CF207","v":0},{"$f":"Produktionsanlæg!CG207","v":0},{"$f":"Produktionsanlæg!CH207","v":0},{"$f":"Produktionsanlæg!CI207","v":0},{"$f":"Produktionsanlæg!CJ207","v":0},{"$f":"Produktionsanlæg!CK207","v":0},{"$f":"Produktionsanlæg!CL207","v":0},{"$f":"Produktionsanlæg!CM207","v":0},{"$f":"Produktionsanlæg!CN207","v":0},{"$f":"Produktionsanlæg!CO207","v":0},{"$f":"Produktionsanlæg!CP207","v":0},{"$f":"+SUM(AA207:AV207)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D207>=AY$2,$AA207/($D207-2009),0)+IF($E207>=AY$2,$AB207/($E207-2009),0)+IF($F207>=AY$2,$AC207/($F207-2009),0)+IF($G207>=AY$2,$AD207/($G207-2009),0)+IF($H207>=AY$2,$AE207/($H207-2009),0)+IF($I207>=AY$2,$AF207/($I207-2009),0)+IF($J207>=AY$2,$AG207/($J207-2009),0)+IF($K207>=AY$2,$AH207/($K207-2009),0)+IF($L207>=AY$2,$AI207/($L207-2009),0)+IF($M207>=AY$2,$AJ207/($M207-2009),0)+IF($N207>=AY$2,$AK207/($N207-2009),0)+IF($O207>=AY$2,$AL207/($O207-2009),0)+IF($P207>=AY$2,$AM207/($P207-2009),0)+IF($Q207>=AY$2,$AN207/($Q207-2009),0)+IF($R207>=AY$2,$AO207/($R207-2009),0)+IF($S207>=AY$2,$AP207/($S207-2009),0)+IF($T207>=AY$2,$AQ207/($T207-2009),0)+IF($U207>=AY$2,$AR207/($U207-2009),0)+IF($V207>=AY$2,$AS207/($V207-2009),0)+IF($W207>=AY$2,$AT207/($W207-2009),0)+IF($X207>=AY$2,$AU207/($X207-2009),0)+IF($Y207>=AY$2,$AV207/($Y207-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D207>=DK$2,$AA207/($D207-2009),0)+IF($E207>=DK$2,$AB207/($E207-2009),0)+IF($F207>=DK$2,$AC207/($F207-2009),0)+IF($G207>=DK$2,$AD207/($G207-2009),0)+IF($H207>=DK$2,$AE207/($H207-2009),0)+IF($I207>=DK$2,$AF207/($I207-2009),0)+IF($J207>=DK$2,$AG207/($J207-2009),0)+IF($K207>=DK$2,$AH207/($K207-2009),0)+IF($L207>=DK$2,$AI207/($L207-2009),0)+IF($M207>=DK$2,$AJ207/($M207-2009),0)+IF($N207>=DK$2,$AK207/($N207-2009),0)+IF($O207>=DK$2,$AL207/($O207-2009),0)+IF($P207>=DK$2,$AM207/($P207-2009),0)+IF($Q207>=DK$2,$AN207/($Q207-2009),0)+IF($R207>=DK$2,$AO207/($R207-2009),0)+IF($S207>=DK$2,$AP207/($S207-2009),0)+IF($T207>=DK$2,$AQ207/($T207-2009),0)+IF($U207>=DK$2,$AR207/($U207-2009),0)+IF($V207>=DK$2,$AS207/($V207-2009),0)+IF($W207>=DK$2,$AT207/($W207-2009),0)+IF($X207>=DK$2,$AU207/($X207-2009),0)+IF($Y207>=DK$2,$AV207/($Y207-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW210:AW233)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY210:AY233)","v":0},{"$f":"SUM(AZ210:AZ233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL210:DL233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"D$3+$C210+Produktionsanlæg!D211","v":1965},{"$f":"E$3+$C210+Produktionsanlæg!E211","v":1975},{"$f":"F$3+$C210+Produktionsanlæg!F211","v":1985},{"$f":"G$3+$C210+Produktionsanlæg!G211","v":1995},{"$f":"H$3+$C210+Produktionsanlæg!H211","v":2005},{"$f":"I$3+$C210+Produktionsanlæg!I211","v":2015},{"$f":"J$3+$C210+Produktionsanlæg!J211","v":2025},{"$f":"K$3+$C210+Produktionsanlæg!K211","v":2035},{"$f":"L$3+$C210+Produktionsanlæg!L211","v":2042},{"$f":"M$3+$C210+Produktionsanlæg!M211","v":2047},{"$f":"N$3+$C210+Produktionsanlæg!N211","v":2052},{"$f":"O$3+$C210+Produktionsanlæg!O211","v":2057},{"$f":"P$3+$C210+Produktionsanlæg!P211","v":2060},{"$f":"Q$3+$C210+Produktionsanlæg!Q211","v":2061},{"$f":"R$3+$C210+Produktionsanlæg!R211","v":2062},{"$f":"S$3+$C210+Produktionsanlæg!S211","v":2063},{"$f":"T$3+$C210+Produktionsanlæg!T211","v":2064},{"$f":"U$3+$C210+Produktionsanlæg!U211","v":2065},{"$f":"V$3+$C210+Produktionsanlæg!V211","v":2066},{"$f":"W$3+$C210+Produktionsanlæg!W211","v":2067},{"$f":"X$3+$C210+Produktionsanlæg!X211","v":2068},{"$f":"Y$3+$C210+Produktionsanlæg!Y211","v":2069},0,{"$f":"Produktionsanlæg!BU210","v":0},{"$f":"Produktionsanlæg!BV210","v":0},{"$f":"Produktionsanlæg!BW210","v":0},{"$f":"Produktionsanlæg!BX210","v":0},{"$f":"Produktionsanlæg!BY210","v":0},{"$f":"Produktionsanlæg!BZ210","v":0},{"$f":"Produktionsanlæg!CA210","v":0},{"$f":"Produktionsanlæg!CB210","v":0},{"$f":"Produktionsanlæg!CC210","v":0},{"$f":"Produktionsanlæg!CD210","v":0},{"$f":"Produktionsanlæg!CE210","v":0},{"$f":"Produktionsanlæg!CF210","v":0},{"$f":"Produktionsanlæg!CG210","v":0},{"$f":"Produktionsanlæg!CH210","v":0},{"$f":"Produktionsanlæg!CI210","v":0},{"$f":"Produktionsanlæg!CJ210","v":0},{"$f":"Produktionsanlæg!CK210","v":0},{"$f":"Produktionsanlæg!CL210","v":0},{"$f":"Produktionsanlæg!CM210","v":0},{"$f":"Produktionsanlæg!CN210","v":0},{"$f":"Produktionsanlæg!CO210","v":0},{"$f":"Produktionsanlæg!CP210","v":0},{"$f":"+SUM(AA210:AV210)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D210>=AY$2,$AA210/($D210-2009),0)+IF($E210>=AY$2,$AB210/($E210-2009),0)+IF($F210>=AY$2,$AC210/($F210-2009),0)+IF($G210>=AY$2,$AD210/($G210-2009),0)+IF($H210>=AY$2,$AE210/($H210-2009),0)+IF($I210>=AY$2,$AF210/($I210-2009),0)+IF($J210>=AY$2,$AG210/($J210-2009),0)+IF($K210>=AY$2,$AH210/($K210-2009),0)+IF($L210>=AY$2,$AI210/($L210-2009),0)+IF($M210>=AY$2,$AJ210/($M210-2009),0)+IF($N210>=AY$2,$AK210/($N210-2009),0)+IF($O210>=AY$2,$AL210/($O210-2009),0)+IF($P210>=AY$2,$AM210/($P210-2009),0)+IF($Q210>=AY$2,$AN210/($Q210-2009),0)+IF($R210>=AY$2,$AO210/($R210-2009),0)+IF($S210>=AY$2,$AP210/($S210-2009),0)+IF($T210>=AY$2,$AQ210/($T210-2009),0)+IF($U210>=AY$2,$AR210/($U210-2009),0)+IF($V210>=AY$2,$AS210/($V210-2009),0)+IF($W210>=AY$2,$AT210/($W210-2009),0)+IF($X210>=AY$2,$AU210/($X210-2009),0)+IF($Y210>=AY$2,$AV210/($Y210-2009),0)","v":0},{"$f":"IF($D210>=AZ$2,$AA210/($D210-2009),0)+IF($E210>=AZ$2,$AB210/($E210-2009),0)+IF($F210>=AZ$2,$AC210/($F210-2009),0)+IF($G210>=AZ$2,$AD210/($G210-2009),0)+IF($H210>=AZ$2,$AE210/($H210-2009),0)+IF($I210>=AZ$2,$AF210/($I210-2009),0)+IF($J210>=AZ$2,$AG210/($J210-2009),0)+IF($K210>=AZ$2,$AH210/($K210-2009),0)+IF($L210>=AZ$2,$AI210/($L210-2009),0)+IF($M210>=AZ$2,$AJ210/($M210-2009),0)+IF($N210>=AZ$2,$AK210/($N210-2009),0)+IF($O210>=AZ$2,$AL210/($O210-2009),0)+IF($P210>=AZ$2,$AM210/($P210-2009),0)+IF($Q210>=AZ$2,$AN210/($Q210-2009),0)+IF($R210>=AZ$2,$AO210/($R210-2009),0)+IF($S210>=AZ$2,$AP210/($S210-2009),0)+IF($T210>=AZ$2,$AQ210/($T210-2009),0)+IF($U210>=AZ$2,$AR210/($U210-2009),0)+IF($V210>=AZ$2,$AS210/($V210-2009),0)+IF($W210>=AZ$2,$AT210/($W210-2009),0)+IF($X210>=AZ$2,$AU210/($X210-2009),0)+IF($Y210>=AZ$2,$AV210/($Y210-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D210>=DL$2,$AA210/($D210-2009),0)+IF($E210>=DL$2,$AB210/($E210-2009),0)+IF($F210>=DL$2,$AC210/($F210-2009),0)+IF($G210>=DL$2,$AD210/($G210-2009),0)+IF($H210>=DL$2,$AE210/($H210-2009),0)+IF($I210>=DL$2,$AF210/($I210-2009),0)+IF($J210>=DL$2,$AG210/($J210-2009),0)+IF($K210>=DL$2,$AH210/($K210-2009),0)+IF($L210>=DL$2,$AI210/($L210-2009),0)+IF($M210>=DL$2,$AJ210/($M210-2009),0)+IF($N210>=DL$2,$AK210/($N210-2009),0)+IF($O210>=DL$2,$AL210/($O210-2009),0)+IF($P210>=DL$2,$AM210/($P210-2009),0)+IF($Q210>=DL$2,$AN210/($Q210-2009),0)+IF($R210>=DL$2,$AO210/($R210-2009),0)+IF($S210>=DL$2,$AP210/($S210-2009),0)+IF($T210>=DL$2,$AQ210/($T210-2009),0)+IF($U210>=DL$2,$AR210/($U210-2009),0)+IF($V210>=DL$2,$AS210/($V210-2009),0)+IF($W210>=DL$2,$AT210/($W210-2009),0)+IF($X210>=DL$2,$AU210/($X210-2009),0)+IF($Y210>=DL$2,$AV210/($Y210-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"D$3+$C212","v":1925},{"$f":"E$3+$C212","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU212","v":0},{"$f":"Produktionsanlæg!BV212","v":0},{"$f":"Produktionsanlæg!BW212","v":0},{"$f":"Produktionsanlæg!BX212","v":0},{"$f":"Produktionsanlæg!BY212","v":0},{"$f":"Produktionsanlæg!BZ212","v":0},{"$f":"Produktionsanlæg!CA212","v":0},{"$f":"Produktionsanlæg!CB212","v":0},{"$f":"Produktionsanlæg!CC212","v":0},{"$f":"Produktionsanlæg!CD212","v":0},{"$f":"Produktionsanlæg!CE212","v":0},{"$f":"Produktionsanlæg!CF212","v":0},{"$f":"Produktionsanlæg!CG212","v":0},{"$f":"Produktionsanlæg!CH212","v":0},{"$f":"Produktionsanlæg!CI212","v":0},{"$f":"Produktionsanlæg!CJ212","v":0},{"$f":"Produktionsanlæg!CK212","v":0},{"$f":"Produktionsanlæg!CL212","v":0},{"$f":"Produktionsanlæg!CM212","v":0},{"$f":"Produktionsanlæg!CN212","v":0},{"$f":"Produktionsanlæg!CO212","v":0},{"$f":"Produktionsanlæg!CP212","v":0},{"$f":"+SUM(AA212:AV212)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D212>=AY$2,$AA212/($D212-2009),0)+IF($E212>=AY$2,$AB212/($E212-2009),0)+IF($F212>=AY$2,$AC212/($F212-2009),0)+IF($G212>=AY$2,$AD212/($G212-2009),0)+IF($H212>=AY$2,$AE212/($H212-2009),0)+IF($I212>=AY$2,$AF212/($I212-2009),0)+IF($J212>=AY$2,$AG212/($J212-2009),0)+IF($K212>=AY$2,$AH212/($K212-2009),0)+IF($L212>=AY$2,$AI212/($L212-2009),0)+IF($M212>=AY$2,$AJ212/($M212-2009),0)+IF($N212>=AY$2,$AK212/($N212-2009),0)+IF($O212>=AY$2,$AL212/($O212-2009),0)+IF($P212>=AY$2,$AM212/($P212-2009),0)+IF($Q212>=AY$2,$AN212/($Q212-2009),0)+IF($R212>=AY$2,$AO212/($R212-2009),0)+IF($S212>=AY$2,$AP212/($S212-2009),0)+IF($T212>=AY$2,$AQ212/($T212-2009),0)+IF($U212>=AY$2,$AR212/($U212-2009),0)+IF($V212>=AY$2,$AS212/($V212-2009),0)+IF($W212>=AY$2,$AT212/($W212-2009),0)+IF($X212>=AY$2,$AU212/($X212-2009),0)+IF($Y212>=AY$2,$AV212/($Y212-2009),0)","v":0},{"$f":"IF($D212>=AZ$2,$AA212/($D212-2009),0)+IF($E212>=AZ$2,$AB212/($E212-2009),0)+IF($F212>=AZ$2,$AC212/($F212-2009),0)+IF($G212>=AZ$2,$AD212/($G212-2009),0)+IF($H212>=AZ$2,$AE212/($H212-2009),0)+IF($I212>=AZ$2,$AF212/($I212-2009),0)+IF($J212>=AZ$2,$AG212/($J212-2009),0)+IF($K212>=AZ$2,$AH212/($K212-2009),0)+IF($L212>=AZ$2,$AI212/($L212-2009),0)+IF($M212>=AZ$2,$AJ212/($M212-2009),0)+IF($N212>=AZ$2,$AK212/($N212-2009),0)+IF($O212>=AZ$2,$AL212/($O212-2009),0)+IF($P212>=AZ$2,$AM212/($P212-2009),0)+IF($Q212>=AZ$2,$AN212/($Q212-2009),0)+IF($R212>=AZ$2,$AO212/($R212-2009),0)+IF($S212>=AZ$2,$AP212/($S212-2009),0)+IF($T212>=AZ$2,$AQ212/($T212-2009),0)+IF($U212>=AZ$2,$AR212/($U212-2009),0)+IF($V212>=AZ$2,$AS212/($V212-2009),0)+IF($W212>=AZ$2,$AT212/($W212-2009),0)+IF($X212>=AZ$2,$AU212/($X212-2009),0)+IF($Y212>=AZ$2,$AV212/($Y212-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D212>=DL$2,$AA212/($D212-2009),0)+IF($E212>=DL$2,$AB212/($E212-2009),0)+IF($F212>=DL$2,$AC212/($F212-2009),0)+IF($G212>=DL$2,$AD212/($G212-2009),0)+IF($H212>=DL$2,$AE212/($H212-2009),0)+IF($I212>=DL$2,$AF212/($I212-2009),0)+IF($J212>=DL$2,$AG212/($J212-2009),0)+IF($K212>=DL$2,$AH212/($K212-2009),0)+IF($L212>=DL$2,$AI212/($L212-2009),0)+IF($M212>=DL$2,$AJ212/($M212-2009),0)+IF($N212>=DL$2,$AK212/($N212-2009),0)+IF($O212>=DL$2,$AL212/($O212-2009),0)+IF($P212>=DL$2,$AM212/($P212-2009),0)+IF($Q212>=DL$2,$AN212/($Q212-2009),0)+IF($R212>=DL$2,$AO212/($R212-2009),0)+IF($S212>=DL$2,$AP212/($S212-2009),0)+IF($T212>=DL$2,$AQ212/($T212-2009),0)+IF($U212>=DL$2,$AR212/($U212-2009),0)+IF($V212>=DL$2,$AS212/($V212-2009),0)+IF($W212>=DL$2,$AT212/($W212-2009),0)+IF($X212>=DL$2,$AU212/($X212-2009),0)+IF($Y212>=DL$2,$AV212/($Y212-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"D$3+$C213","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU213","v":0},{"$f":"Produktionsanlæg!BV213","v":0},{"$f":"Produktionsanlæg!BW213","v":0},{"$f":"Produktionsanlæg!BX213","v":0},{"$f":"Produktionsanlæg!BY213","v":0},{"$f":"Produktionsanlæg!BZ213","v":0},{"$f":"Produktionsanlæg!CA213","v":0},{"$f":"Produktionsanlæg!CB213","v":0},{"$f":"Produktionsanlæg!CC213","v":0},{"$f":"Produktionsanlæg!CD213","v":0},{"$f":"Produktionsanlæg!CE213","v":0},{"$f":"Produktionsanlæg!CF213","v":0},{"$f":"Produktionsanlæg!CG213","v":0},{"$f":"Produktionsanlæg!CH213","v":0},{"$f":"Produktionsanlæg!CI213","v":0},{"$f":"Produktionsanlæg!CJ213","v":0},{"$f":"Produktionsanlæg!CK213","v":0},{"$f":"Produktionsanlæg!CL213","v":0},{"$f":"Produktionsanlæg!CM213","v":0},{"$f":"Produktionsanlæg!CN213","v":0},{"$f":"Produktionsanlæg!CO213","v":0},{"$f":"Produktionsanlæg!CP213","v":0},{"$f":"+SUM(AA213:AV213)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D213>=AY$2,$AA213/($D213-2009),0)+IF($E213>=AY$2,$AB213/($E213-2009),0)+IF($F213>=AY$2,$AC213/($F213-2009),0)+IF($G213>=AY$2,$AD213/($G213-2009),0)+IF($H213>=AY$2,$AE213/($H213-2009),0)+IF($I213>=AY$2,$AF213/($I213-2009),0)+IF($J213>=AY$2,$AG213/($J213-2009),0)+IF($K213>=AY$2,$AH213/($K213-2009),0)+IF($L213>=AY$2,$AI213/($L213-2009),0)+IF($M213>=AY$2,$AJ213/($M213-2009),0)+IF($N213>=AY$2,$AK213/($N213-2009),0)+IF($O213>=AY$2,$AL213/($O213-2009),0)+IF($P213>=AY$2,$AM213/($P213-2009),0)+IF($Q213>=AY$2,$AN213/($Q213-2009),0)+IF($R213>=AY$2,$AO213/($R213-2009),0)+IF($S213>=AY$2,$AP213/($S213-2009),0)+IF($T213>=AY$2,$AQ213/($T213-2009),0)+IF($U213>=AY$2,$AR213/($U213-2009),0)+IF($V213>=AY$2,$AS213/($V213-2009),0)+IF($W213>=AY$2,$AT213/($W213-2009),0)+IF($X213>=AY$2,$AU213/($X213-2009),0)+IF($Y213>=AY$2,$AV213/($Y213-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"D$3+$C214+Produktionsanlæg!D215","v":1965},{"$f":"E$3+$C214+Produktionsanlæg!E215","v":1975},{"$f":"F$3+$C214+Produktionsanlæg!F215","v":1985},{"$f":"G$3+$C214+Produktionsanlæg!G215","v":1995},{"$f":"H$3+$C214+Produktionsanlæg!H215","v":2005},{"$f":"I$3+$C214+Produktionsanlæg!I215","v":2015},{"$f":"J$3+$C214+Produktionsanlæg!J215","v":2025},{"$f":"K$3+$C214+Produktionsanlæg!K215","v":2035},{"$f":"L$3+$C214+Produktionsanlæg!L215","v":2042},{"$f":"M$3+$C214+Produktionsanlæg!M215","v":2047},{"$f":"N$3+$C214+Produktionsanlæg!N215","v":2052},{"$f":"O$3+$C214+Produktionsanlæg!O215","v":2057},{"$f":"P$3+$C214+Produktionsanlæg!P215","v":2060},{"$f":"Q$3+$C214+Produktionsanlæg!Q215","v":2061},{"$f":"R$3+$C214+Produktionsanlæg!R215","v":2062},{"$f":"S$3+$C214+Produktionsanlæg!S215","v":2063},{"$f":"T$3+$C214+Produktionsanlæg!T215","v":2064},{"$f":"U$3+$C214+Produktionsanlæg!U215","v":2065},{"$f":"V$3+$C214+Produktionsanlæg!V215","v":2066},{"$f":"W$3+$C214+Produktionsanlæg!W215","v":2067},{"$f":"X$3+$C214+Produktionsanlæg!X215","v":2068},{"$f":"Y$3+$C214+Produktionsanlæg!Y215","v":2069},0,{"$f":"Produktionsanlæg!BU214","v":0},{"$f":"Produktionsanlæg!BV214","v":0},{"$f":"Produktionsanlæg!BW214","v":0},{"$f":"Produktionsanlæg!BX214","v":0},{"$f":"Produktionsanlæg!BY214","v":0},{"$f":"Produktionsanlæg!BZ214","v":0},{"$f":"Produktionsanlæg!CA214","v":0},{"$f":"Produktionsanlæg!CB214","v":0},{"$f":"Produktionsanlæg!CC214","v":0},{"$f":"Produktionsanlæg!CD214","v":0},{"$f":"Produktionsanlæg!CE214","v":0},{"$f":"Produktionsanlæg!CF214","v":0},{"$f":"Produktionsanlæg!CG214","v":0},{"$f":"Produktionsanlæg!CH214","v":0},{"$f":"Produktionsanlæg!CI214","v":0},{"$f":"Produktionsanlæg!CJ214","v":0},{"$f":"Produktionsanlæg!CK214","v":0},{"$f":"Produktionsanlæg!CL214","v":0},{"$f":"Produktionsanlæg!CM214","v":0},{"$f":"Produktionsanlæg!CN214","v":0},{"$f":"Produktionsanlæg!CO214","v":0},{"$f":"Produktionsanlæg!CP214","v":0},{"$f":"+SUM(AA214:AV214)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D214>=AY$2,$AA214/($D214-2009),0)+IF($E214>=AY$2,$AB214/($E214-2009),0)+IF($F214>=AY$2,$AC214/($F214-2009),0)+IF($G214>=AY$2,$AD214/($G214-2009),0)+IF($H214>=AY$2,$AE214/($H214-2009),0)+IF($I214>=AY$2,$AF214/($I214-2009),0)+IF($J214>=AY$2,$AG214/($J214-2009),0)+IF($K214>=AY$2,$AH214/($K214-2009),0)+IF($L214>=AY$2,$AI214/($L214-2009),0)+IF($M214>=AY$2,$AJ214/($M214-2009),0)+IF($N214>=AY$2,$AK214/($N214-2009),0)+IF($O214>=AY$2,$AL214/($O214-2009),0)+IF($P214>=AY$2,$AM214/($P214-2009),0)+IF($Q214>=AY$2,$AN214/($Q214-2009),0)+IF($R214>=AY$2,$AO214/($R214-2009),0)+IF($S214>=AY$2,$AP214/($S214-2009),0)+IF($T214>=AY$2,$AQ214/($T214-2009),0)+IF($U214>=AY$2,$AR214/($U214-2009),0)+IF($V214>=AY$2,$AS214/($V214-2009),0)+IF($W214>=AY$2,$AT214/($W214-2009),0)+IF($X214>=AY$2,$AU214/($X214-2009),0)+IF($Y214>=AY$2,$AV214/($Y214-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"D$3+$C216","v":1925},{"$f":"E$3+$C216","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU216","v":0},{"$f":"Produktionsanlæg!BV216","v":0},{"$f":"Produktionsanlæg!BW216","v":0},{"$f":"Produktionsanlæg!BX216","v":0},{"$f":"Produktionsanlæg!BY216","v":0},{"$f":"Produktionsanlæg!BZ216","v":0},{"$f":"Produktionsanlæg!CA216","v":0},{"$f":"Produktionsanlæg!CB216","v":0},{"$f":"Produktionsanlæg!CC216","v":0},{"$f":"Produktionsanlæg!CD216","v":0},{"$f":"Produktionsanlæg!CE216","v":0},{"$f":"Produktionsanlæg!CF216","v":0},{"$f":"Produktionsanlæg!CG216","v":0},{"$f":"Produktionsanlæg!CH216","v":0},{"$f":"Produktionsanlæg!CI216","v":0},{"$f":"Produktionsanlæg!CJ216","v":0},{"$f":"Produktionsanlæg!CK216","v":0},{"$f":"Produktionsanlæg!CL216","v":0},{"$f":"Produktionsanlæg!CM216","v":0},{"$f":"Produktionsanlæg!CN216","v":0},{"$f":"Produktionsanlæg!CO216","v":0},{"$f":"Produktionsanlæg!CP216","v":0},{"$f":"+SUM(AA216:AV216)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D216>=AY$2,$AA216/($D216-2009),0)+IF($E216>=AY$2,$AB216/($E216-2009),0)+IF($F216>=AY$2,$AC216/($F216-2009),0)+IF($G216>=AY$2,$AD216/($G216-2009),0)+IF($H216>=AY$2,$AE216/($H216-2009),0)+IF($I216>=AY$2,$AF216/($I216-2009),0)+IF($J216>=AY$2,$AG216/($J216-2009),0)+IF($K216>=AY$2,$AH216/($K216-2009),0)+IF($L216>=AY$2,$AI216/($L216-2009),0)+IF($M216>=AY$2,$AJ216/($M216-2009),0)+IF($N216>=AY$2,$AK216/($N216-2009),0)+IF($O216>=AY$2,$AL216/($O216-2009),0)+IF($P216>=AY$2,$AM216/($P216-2009),0)+IF($Q216>=AY$2,$AN216/($Q216-2009),0)+IF($R216>=AY$2,$AO216/($R216-2009),0)+IF($S216>=AY$2,$AP216/($S216-2009),0)+IF($T216>=AY$2,$AQ216/($T216-2009),0)+IF($U216>=AY$2,$AR216/($U216-2009),0)+IF($V216>=AY$2,$AS216/($V216-2009),0)+IF($W216>=AY$2,$AT216/($W216-2009),0)+IF($X216>=AY$2,$AU216/($X216-2009),0)+IF($Y216>=AY$2,$AV216/($Y216-2009),0)","v":0},{"$f":"IF($D216>=AZ$2,$AA216/($D216-2009),0)+IF($E216>=AZ$2,$AB216/($E216-2009),0)+IF($F216>=AZ$2,$AC216/($F216-2009),0)+IF($G216>=AZ$2,$AD216/($G216-2009),0)+IF($H216>=AZ$2,$AE216/($H216-2009),0)+IF($I216>=AZ$2,$AF216/($I216-2009),0)+IF($J216>=AZ$2,$AG216/($J216-2009),0)+IF($K216>=AZ$2,$AH216/($K216-2009),0)+IF($L216>=AZ$2,$AI216/($L216-2009),0)+IF($M216>=AZ$2,$AJ216/($M216-2009),0)+IF($N216>=AZ$2,$AK216/($N216-2009),0)+IF($O216>=AZ$2,$AL216/($O216-2009),0)+IF($P216>=AZ$2,$AM216/($P216-2009),0)+IF($Q216>=AZ$2,$AN216/($Q216-2009),0)+IF($R216>=AZ$2,$AO216/($R216-2009),0)+IF($S216>=AZ$2,$AP216/($S216-2009),0)+IF($T216>=AZ$2,$AQ216/($T216-2009),0)+IF($U216>=AZ$2,$AR216/($U216-2009),0)+IF($V216>=AZ$2,$AS216/($V216-2009),0)+IF($W216>=AZ$2,$AT216/($W216-2009),0)+IF($X216>=AZ$2,$AU216/($X216-2009),0)+IF($Y216>=AZ$2,$AV216/($Y216-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D216>=DL$2,$AA216/($D216-2009),0)+IF($E216>=DL$2,$AB216/($E216-2009),0)+IF($F216>=DL$2,$AC216/($F216-2009),0)+IF($G216>=DL$2,$AD216/($G216-2009),0)+IF($H216>=DL$2,$AE216/($H216-2009),0)+IF($I216>=DL$2,$AF216/($I216-2009),0)+IF($J216>=DL$2,$AG216/($J216-2009),0)+IF($K216>=DL$2,$AH216/($K216-2009),0)+IF($L216>=DL$2,$AI216/($L216-2009),0)+IF($M216>=DL$2,$AJ216/($M216-2009),0)+IF($N216>=DL$2,$AK216/($N216-2009),0)+IF($O216>=DL$2,$AL216/($O216-2009),0)+IF($P216>=DL$2,$AM216/($P216-2009),0)+IF($Q216>=DL$2,$AN216/($Q216-2009),0)+IF($R216>=DL$2,$AO216/($R216-2009),0)+IF($S216>=DL$2,$AP216/($S216-2009),0)+IF($T216>=DL$2,$AQ216/($T216-2009),0)+IF($U216>=DL$2,$AR216/($U216-2009),0)+IF($V216>=DL$2,$AS216/($V216-2009),0)+IF($W216>=DL$2,$AT216/($W216-2009),0)+IF($X216>=DL$2,$AU216/($X216-2009),0)+IF($Y216>=DL$2,$AV216/($Y216-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"D$3+$C217","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU217","v":0},{"$f":"Produktionsanlæg!BV217","v":0},{"$f":"Produktionsanlæg!BW217","v":0},{"$f":"Produktionsanlæg!BX217","v":0},{"$f":"Produktionsanlæg!BY217","v":0},{"$f":"Produktionsanlæg!BZ217","v":0},{"$f":"Produktionsanlæg!CA217","v":0},{"$f":"Produktionsanlæg!CB217","v":0},{"$f":"Produktionsanlæg!CC217","v":0},{"$f":"Produktionsanlæg!CD217","v":0},{"$f":"Produktionsanlæg!CE217","v":0},{"$f":"Produktionsanlæg!CF217","v":0},{"$f":"Produktionsanlæg!CG217","v":0},{"$f":"Produktionsanlæg!CH217","v":0},{"$f":"Produktionsanlæg!CI217","v":0},{"$f":"Produktionsanlæg!CJ217","v":0},{"$f":"Produktionsanlæg!CK217","v":0},{"$f":"Produktionsanlæg!CL217","v":0},{"$f":"Produktionsanlæg!CM217","v":0},{"$f":"Produktionsanlæg!CN217","v":0},{"$f":"Produktionsanlæg!CO217","v":0},{"$f":"Produktionsanlæg!CP217","v":0},{"$f":"+SUM(AA217:AV217)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D217>=AY$2,$AA217/($D217-2009),0)+IF($E217>=AY$2,$AB217/($E217-2009),0)+IF($F217>=AY$2,$AC217/($F217-2009),0)+IF($G217>=AY$2,$AD217/($G217-2009),0)+IF($H217>=AY$2,$AE217/($H217-2009),0)+IF($I217>=AY$2,$AF217/($I217-2009),0)+IF($J217>=AY$2,$AG217/($J217-2009),0)+IF($K217>=AY$2,$AH217/($K217-2009),0)+IF($L217>=AY$2,$AI217/($L217-2009),0)+IF($M217>=AY$2,$AJ217/($M217-2009),0)+IF($N217>=AY$2,$AK217/($N217-2009),0)+IF($O217>=AY$2,$AL217/($O217-2009),0)+IF($P217>=AY$2,$AM217/($P217-2009),0)+IF($Q217>=AY$2,$AN217/($Q217-2009),0)+IF($R217>=AY$2,$AO217/($R217-2009),0)+IF($S217>=AY$2,$AP217/($S217-2009),0)+IF($T217>=AY$2,$AQ217/($T217-2009),0)+IF($U217>=AY$2,$AR217/($U217-2009),0)+IF($V217>=AY$2,$AS217/($V217-2009),0)+IF($W217>=AY$2,$AT217/($W217-2009),0)+IF($X217>=AY$2,$AU217/($X217-2009),0)+IF($Y217>=AY$2,$AV217/($Y217-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"D$3+$C218+Produktionsanlæg!D219","v":1965},{"$f":"E$3+$C218+Produktionsanlæg!E219","v":1975},{"$f":"F$3+$C218+Produktionsanlæg!F219","v":1985},{"$f":"G$3+$C218+Produktionsanlæg!G219","v":1995},{"$f":"H$3+$C218+Produktionsanlæg!H219","v":2005},{"$f":"I$3+$C218+Produktionsanlæg!I219","v":2015},{"$f":"J$3+$C218+Produktionsanlæg!J219","v":2025},{"$f":"K$3+$C218+Produktionsanlæg!K219","v":2035},{"$f":"L$3+$C218+Produktionsanlæg!L219","v":2042},{"$f":"M$3+$C218+Produktionsanlæg!M219","v":2047},{"$f":"N$3+$C218+Produktionsanlæg!N219","v":2052},{"$f":"O$3+$C218+Produktionsanlæg!O219","v":2057},{"$f":"P$3+$C218+Produktionsanlæg!P219","v":2060},{"$f":"Q$3+$C218+Produktionsanlæg!Q219","v":2061},{"$f":"R$3+$C218+Produktionsanlæg!R219","v":2062},{"$f":"S$3+$C218+Produktionsanlæg!S219","v":2063},{"$f":"T$3+$C218+Produktionsanlæg!T219","v":2064},{"$f":"U$3+$C218+Produktionsanlæg!U219","v":2065},{"$f":"V$3+$C218+Produktionsanlæg!V219","v":2066},{"$f":"W$3+$C218+Produktionsanlæg!W219","v":2067},{"$f":"X$3+$C218+Produktionsanlæg!X219","v":2068},{"$f":"Y$3+$C218+Produktionsanlæg!Y219","v":2069},0,{"$f":"Produktionsanlæg!BU218","v":0},{"$f":"Produktionsanlæg!BV218","v":0},{"$f":"Produktionsanlæg!BW218","v":0},{"$f":"Produktionsanlæg!BX218","v":0},{"$f":"Produktionsanlæg!BY218","v":0},{"$f":"Produktionsanlæg!BZ218","v":0},{"$f":"Produktionsanlæg!CA218","v":0},{"$f":"Produktionsanlæg!CB218","v":0},{"$f":"Produktionsanlæg!CC218","v":0},{"$f":"Produktionsanlæg!CD218","v":0},{"$f":"Produktionsanlæg!CE218","v":0},{"$f":"Produktionsanlæg!CF218","v":0},{"$f":"Produktionsanlæg!CG218","v":0},{"$f":"Produktionsanlæg!CH218","v":0},{"$f":"Produktionsanlæg!CI218","v":0},{"$f":"Produktionsanlæg!CJ218","v":0},{"$f":"Produktionsanlæg!CK218","v":0},{"$f":"Produktionsanlæg!CL218","v":0},{"$f":"Produktionsanlæg!CM218","v":0},{"$f":"Produktionsanlæg!CN218","v":0},{"$f":"Produktionsanlæg!CO218","v":0},{"$f":"Produktionsanlæg!CP218","v":0},{"$f":"+SUM(AA218:AV218)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D218>=AY$2,$AA218/($D218-2009),0)+IF($E218>=AY$2,$AB218/($E218-2009),0)+IF($F218>=AY$2,$AC218/($F218-2009),0)+IF($G218>=AY$2,$AD218/($G218-2009),0)+IF($H218>=AY$2,$AE218/($H218-2009),0)+IF($I218>=AY$2,$AF218/($I218-2009),0)+IF($J218>=AY$2,$AG218/($J218-2009),0)+IF($K218>=AY$2,$AH218/($K218-2009),0)+IF($L218>=AY$2,$AI218/($L218-2009),0)+IF($M218>=AY$2,$AJ218/($M218-2009),0)+IF($N218>=AY$2,$AK218/($N218-2009),0)+IF($O218>=AY$2,$AL218/($O218-2009),0)+IF($P218>=AY$2,$AM218/($P218-2009),0)+IF($Q218>=AY$2,$AN218/($Q218-2009),0)+IF($R218>=AY$2,$AO218/($R218-2009),0)+IF($S218>=AY$2,$AP218/($S218-2009),0)+IF($T218>=AY$2,$AQ218/($T218-2009),0)+IF($U218>=AY$2,$AR218/($U218-2009),0)+IF($V218>=AY$2,$AS218/($V218-2009),0)+IF($W218>=AY$2,$AT218/($W218-2009),0)+IF($X218>=AY$2,$AU218/($X218-2009),0)+IF($Y218>=AY$2,$AV218/($Y218-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C220","v":1925},{"$f":"E$3+$C220","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU220","v":0},{"$f":"Produktionsanlæg!BV220","v":0},{"$f":"Produktionsanlæg!BW220","v":0},{"$f":"Produktionsanlæg!BX220","v":0},{"$f":"Produktionsanlæg!BY220","v":0},{"$f":"Produktionsanlæg!BZ220","v":0},{"$f":"Produktionsanlæg!CA220","v":0},{"$f":"Produktionsanlæg!CB220","v":0},{"$f":"Produktionsanlæg!CC220","v":0},{"$f":"Produktionsanlæg!CD220","v":0},{"$f":"Produktionsanlæg!CE220","v":0},{"$f":"Produktionsanlæg!CF220","v":0},{"$f":"Produktionsanlæg!CG220","v":0},{"$f":"Produktionsanlæg!CH220","v":0},{"$f":"Produktionsanlæg!CI220","v":0},{"$f":"Produktionsanlæg!CJ220","v":0},{"$f":"Produktionsanlæg!CK220","v":0},{"$f":"Produktionsanlæg!CL220","v":0},{"$f":"Produktionsanlæg!CM220","v":0},{"$f":"Produktionsanlæg!CN220","v":0},{"$f":"Produktionsanlæg!CO220","v":0},{"$f":"Produktionsanlæg!CP220","v":0},{"$f":"+SUM(AA220:AV220)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D220>=AY$2,$AA220/($D220-2009),0)+IF($E220>=AY$2,$AB220/($E220-2009),0)+IF($F220>=AY$2,$AC220/($F220-2009),0)+IF($G220>=AY$2,$AD220/($G220-2009),0)+IF($H220>=AY$2,$AE220/($H220-2009),0)+IF($I220>=AY$2,$AF220/($I220-2009),0)+IF($J220>=AY$2,$AG220/($J220-2009),0)+IF($K220>=AY$2,$AH220/($K220-2009),0)+IF($L220>=AY$2,$AI220/($L220-2009),0)+IF($M220>=AY$2,$AJ220/($M220-2009),0)+IF($N220>=AY$2,$AK220/($N220-2009),0)+IF($O220>=AY$2,$AL220/($O220-2009),0)+IF($P220>=AY$2,$AM220/($P220-2009),0)+IF($Q220>=AY$2,$AN220/($Q220-2009),0)+IF($R220>=AY$2,$AO220/($R220-2009),0)+IF($S220>=AY$2,$AP220/($S220-2009),0)+IF($T220>=AY$2,$AQ220/($T220-2009),0)+IF($U220>=AY$2,$AR220/($U220-2009),0)+IF($V220>=AY$2,$AS220/($V220-2009),0)+IF($W220>=AY$2,$AT220/($W220-2009),0)+IF($X220>=AY$2,$AU220/($X220-2009),0)+IF($Y220>=AY$2,$AV220/($Y220-2009),0)","v":0},{"$f":"IF($D220>=AZ$2,$AA220/($D220-2009),0)+IF($E220>=AZ$2,$AB220/($E220-2009),0)+IF($F220>=AZ$2,$AC220/($F220-2009),0)+IF($G220>=AZ$2,$AD220/($G220-2009),0)+IF($H220>=AZ$2,$AE220/($H220-2009),0)+IF($I220>=AZ$2,$AF220/($I220-2009),0)+IF($J220>=AZ$2,$AG220/($J220-2009),0)+IF($K220>=AZ$2,$AH220/($K220-2009),0)+IF($L220>=AZ$2,$AI220/($L220-2009),0)+IF($M220>=AZ$2,$AJ220/($M220-2009),0)+IF($N220>=AZ$2,$AK220/($N220-2009),0)+IF($O220>=AZ$2,$AL220/($O220-2009),0)+IF($P220>=AZ$2,$AM220/($P220-2009),0)+IF($Q220>=AZ$2,$AN220/($Q220-2009),0)+IF($R220>=AZ$2,$AO220/($R220-2009),0)+IF($S220>=AZ$2,$AP220/($S220-2009),0)+IF($T220>=AZ$2,$AQ220/($T220-2009),0)+IF($U220>=AZ$2,$AR220/($U220-2009),0)+IF($V220>=AZ$2,$AS220/($V220-2009),0)+IF($W220>=AZ$2,$AT220/($W220-2009),0)+IF($X220>=AZ$2,$AU220/($X220-2009),0)+IF($Y220>=AZ$2,$AV220/($Y220-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D220>=DL$2,$AA220/($D220-2009),0)+IF($E220>=DL$2,$AB220/($E220-2009),0)+IF($F220>=DL$2,$AC220/($F220-2009),0)+IF($G220>=DL$2,$AD220/($G220-2009),0)+IF($H220>=DL$2,$AE220/($H220-2009),0)+IF($I220>=DL$2,$AF220/($I220-2009),0)+IF($J220>=DL$2,$AG220/($J220-2009),0)+IF($K220>=DL$2,$AH220/($K220-2009),0)+IF($L220>=DL$2,$AI220/($L220-2009),0)+IF($M220>=DL$2,$AJ220/($M220-2009),0)+IF($N220>=DL$2,$AK220/($N220-2009),0)+IF($O220>=DL$2,$AL220/($O220-2009),0)+IF($P220>=DL$2,$AM220/($P220-2009),0)+IF($Q220>=DL$2,$AN220/($Q220-2009),0)+IF($R220>=DL$2,$AO220/($R220-2009),0)+IF($S220>=DL$2,$AP220/($S220-2009),0)+IF($T220>=DL$2,$AQ220/($T220-2009),0)+IF($U220>=DL$2,$AR220/($U220-2009),0)+IF($V220>=DL$2,$AS220/($V220-2009),0)+IF($W220>=DL$2,$AT220/($W220-2009),0)+IF($X220>=DL$2,$AU220/($X220-2009),0)+IF($Y220>=DL$2,$AV220/($Y220-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"D$3+$C221","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU221","v":0},{"$f":"Produktionsanlæg!BV221","v":0},{"$f":"Produktionsanlæg!BW221","v":0},{"$f":"Produktionsanlæg!BX221","v":0},{"$f":"Produktionsanlæg!BY221","v":0},{"$f":"Produktionsanlæg!BZ221","v":0},{"$f":"Produktionsanlæg!CA221","v":0},{"$f":"Produktionsanlæg!CB221","v":0},{"$f":"Produktionsanlæg!CC221","v":0},{"$f":"Produktionsanlæg!CD221","v":0},{"$f":"Produktionsanlæg!CE221","v":0},{"$f":"Produktionsanlæg!CF221","v":0},{"$f":"Produktionsanlæg!CG221","v":0},{"$f":"Produktionsanlæg!CH221","v":0},{"$f":"Produktionsanlæg!CI221","v":0},{"$f":"Produktionsanlæg!CJ221","v":0},{"$f":"Produktionsanlæg!CK221","v":0},{"$f":"Produktionsanlæg!CL221","v":0},{"$f":"Produktionsanlæg!CM221","v":0},{"$f":"Produktionsanlæg!CN221","v":0},{"$f":"Produktionsanlæg!CO221","v":0},{"$f":"Produktionsanlæg!CP221","v":0},{"$f":"+SUM(AA221:AV221)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D221>=AY$2,$AA221/($D221-2009),0)+IF($E221>=AY$2,$AB221/($E221-2009),0)+IF($F221>=AY$2,$AC221/($F221-2009),0)+IF($G221>=AY$2,$AD221/($G221-2009),0)+IF($H221>=AY$2,$AE221/($H221-2009),0)+IF($I221>=AY$2,$AF221/($I221-2009),0)+IF($J221>=AY$2,$AG221/($J221-2009),0)+IF($K221>=AY$2,$AH221/($K221-2009),0)+IF($L221>=AY$2,$AI221/($L221-2009),0)+IF($M221>=AY$2,$AJ221/($M221-2009),0)+IF($N221>=AY$2,$AK221/($N221-2009),0)+IF($O221>=AY$2,$AL221/($O221-2009),0)+IF($P221>=AY$2,$AM221/($P221-2009),0)+IF($Q221>=AY$2,$AN221/($Q221-2009),0)+IF($R221>=AY$2,$AO221/($R221-2009),0)+IF($S221>=AY$2,$AP221/($S221-2009),0)+IF($T221>=AY$2,$AQ221/($T221-2009),0)+IF($U221>=AY$2,$AR221/($U221-2009),0)+IF($V221>=AY$2,$AS221/($V221-2009),0)+IF($W221>=AY$2,$AT221/($W221-2009),0)+IF($X221>=AY$2,$AU221/($X221-2009),0)+IF($Y221>=AY$2,$AV221/($Y221-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"D$3+$C222+Produktionsanlæg!D223","v":1965},{"$f":"E$3+$C222+Produktionsanlæg!E223","v":1975},{"$f":"F$3+$C222+Produktionsanlæg!F223","v":1985},{"$f":"G$3+$C222+Produktionsanlæg!G223","v":1995},{"$f":"H$3+$C222+Produktionsanlæg!H223","v":2005},{"$f":"I$3+$C222+Produktionsanlæg!I223","v":2015},{"$f":"J$3+$C222+Produktionsanlæg!J223","v":2025},{"$f":"K$3+$C222+Produktionsanlæg!K223","v":2035},{"$f":"L$3+$C222+Produktionsanlæg!L223","v":2042},{"$f":"M$3+$C222+Produktionsanlæg!M223","v":2047},{"$f":"N$3+$C222+Produktionsanlæg!N223","v":2052},{"$f":"O$3+$C222+Produktionsanlæg!O223","v":2057},{"$f":"P$3+$C222+Produktionsanlæg!P223","v":2060},{"$f":"Q$3+$C222+Produktionsanlæg!Q223","v":2061},{"$f":"R$3+$C222+Produktionsanlæg!R223","v":2062},{"$f":"S$3+$C222+Produktionsanlæg!S223","v":2063},{"$f":"T$3+$C222+Produktionsanlæg!T223","v":2064},{"$f":"U$3+$C222+Produktionsanlæg!U223","v":2065},{"$f":"V$3+$C222+Produktionsanlæg!V223","v":2066},{"$f":"W$3+$C222+Produktionsanlæg!W223","v":2067},{"$f":"X$3+$C222+Produktionsanlæg!X223","v":2068},{"$f":"Y$3+$C222+Produktionsanlæg!Y223","v":2069},0,{"$f":"Produktionsanlæg!BU222","v":0},{"$f":"Produktionsanlæg!BV222","v":0},{"$f":"Produktionsanlæg!BW222","v":0},{"$f":"Produktionsanlæg!BX222","v":0},{"$f":"Produktionsanlæg!BY222","v":0},{"$f":"Produktionsanlæg!BZ222","v":0},{"$f":"Produktionsanlæg!CA222","v":0},{"$f":"Produktionsanlæg!CB222","v":0},{"$f":"Produktionsanlæg!CC222","v":0},{"$f":"Produktionsanlæg!CD222","v":0},{"$f":"Produktionsanlæg!CE222","v":0},{"$f":"Produktionsanlæg!CF222","v":0},{"$f":"Produktionsanlæg!CG222","v":0},{"$f":"Produktionsanlæg!CH222","v":0},{"$f":"Produktionsanlæg!CI222","v":0},{"$f":"Produktionsanlæg!CJ222","v":0},{"$f":"Produktionsanlæg!CK222","v":0},{"$f":"Produktionsanlæg!CL222","v":0},{"$f":"Produktionsanlæg!CM222","v":0},{"$f":"Produktionsanlæg!CN222","v":0},{"$f":"Produktionsanlæg!CO222","v":0},{"$f":"Produktionsanlæg!CP222","v":0},{"$f":"+SUM(AA222:AV222)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D222>=AY$2,$AA222/($D222-2009),0)+IF($E222>=AY$2,$AB222/($E222-2009),0)+IF($F222>=AY$2,$AC222/($F222-2009),0)+IF($G222>=AY$2,$AD222/($G222-2009),0)+IF($H222>=AY$2,$AE222/($H222-2009),0)+IF($I222>=AY$2,$AF222/($I222-2009),0)+IF($J222>=AY$2,$AG222/($J222-2009),0)+IF($K222>=AY$2,$AH222/($K222-2009),0)+IF($L222>=AY$2,$AI222/($L222-2009),0)+IF($M222>=AY$2,$AJ222/($M222-2009),0)+IF($N222>=AY$2,$AK222/($N222-2009),0)+IF($O222>=AY$2,$AL222/($O222-2009),0)+IF($P222>=AY$2,$AM222/($P222-2009),0)+IF($Q222>=AY$2,$AN222/($Q222-2009),0)+IF($R222>=AY$2,$AO222/($R222-2009),0)+IF($S222>=AY$2,$AP222/($S222-2009),0)+IF($T222>=AY$2,$AQ222/($T222-2009),0)+IF($U222>=AY$2,$AR222/($U222-2009),0)+IF($V222>=AY$2,$AS222/($V222-2009),0)+IF($W222>=AY$2,$AT222/($W222-2009),0)+IF($X222>=AY$2,$AU222/($X222-2009),0)+IF($Y222>=AY$2,$AV222/($Y222-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C224","v":1925},{"$f":"E$3+$C224","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU224","v":0},{"$f":"Produktionsanlæg!BV224","v":0},{"$f":"Produktionsanlæg!BW224","v":0},{"$f":"Produktionsanlæg!BX224","v":0},{"$f":"Produktionsanlæg!BY224","v":0},{"$f":"Produktionsanlæg!BZ224","v":0},{"$f":"Produktionsanlæg!CA224","v":0},{"$f":"Produktionsanlæg!CB224","v":0},{"$f":"Produktionsanlæg!CC224","v":0},{"$f":"Produktionsanlæg!CD224","v":0},{"$f":"Produktionsanlæg!CE224","v":0},{"$f":"Produktionsanlæg!CF224","v":0},{"$f":"Produktionsanlæg!CG224","v":0},{"$f":"Produktionsanlæg!CH224","v":0},{"$f":"Produktionsanlæg!CI224","v":0},{"$f":"Produktionsanlæg!CJ224","v":0},{"$f":"Produktionsanlæg!CK224","v":0},{"$f":"Produktionsanlæg!CL224","v":0},{"$f":"Produktionsanlæg!CM224","v":0},{"$f":"Produktionsanlæg!CN224","v":0},{"$f":"Produktionsanlæg!CO224","v":0},{"$f":"Produktionsanlæg!CP224","v":0},{"$f":"+SUM(AA224:AV224)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D224>=AY$2,$AA224/($D224-2009),0)+IF($E224>=AY$2,$AB224/($E224-2009),0)+IF($F224>=AY$2,$AC224/($F224-2009),0)+IF($G224>=AY$2,$AD224/($G224-2009),0)+IF($H224>=AY$2,$AE224/($H224-2009),0)+IF($I224>=AY$2,$AF224/($I224-2009),0)+IF($J224>=AY$2,$AG224/($J224-2009),0)+IF($K224>=AY$2,$AH224/($K224-2009),0)+IF($L224>=AY$2,$AI224/($L224-2009),0)+IF($M224>=AY$2,$AJ224/($M224-2009),0)+IF($N224>=AY$2,$AK224/($N224-2009),0)+IF($O224>=AY$2,$AL224/($O224-2009),0)+IF($P224>=AY$2,$AM224/($P224-2009),0)+IF($Q224>=AY$2,$AN224/($Q224-2009),0)+IF($R224>=AY$2,$AO224/($R224-2009),0)+IF($S224>=AY$2,$AP224/($S224-2009),0)+IF($T224>=AY$2,$AQ224/($T224-2009),0)+IF($U224>=AY$2,$AR224/($U224-2009),0)+IF($V224>=AY$2,$AS224/($V224-2009),0)+IF($W224>=AY$2,$AT224/($W224-2009),0)+IF($X224>=AY$2,$AU224/($X224-2009),0)+IF($Y224>=AY$2,$AV224/($Y224-2009),0)","v":0},{"$f":"IF($D224>=AZ$2,$AA224/($D224-2009),0)+IF($E224>=AZ$2,$AB224/($E224-2009),0)+IF($F224>=AZ$2,$AC224/($F224-2009),0)+IF($G224>=AZ$2,$AD224/($G224-2009),0)+IF($H224>=AZ$2,$AE224/($H224-2009),0)+IF($I224>=AZ$2,$AF224/($I224-2009),0)+IF($J224>=AZ$2,$AG224/($J224-2009),0)+IF($K224>=AZ$2,$AH224/($K224-2009),0)+IF($L224>=AZ$2,$AI224/($L224-2009),0)+IF($M224>=AZ$2,$AJ224/($M224-2009),0)+IF($N224>=AZ$2,$AK224/($N224-2009),0)+IF($O224>=AZ$2,$AL224/($O224-2009),0)+IF($P224>=AZ$2,$AM224/($P224-2009),0)+IF($Q224>=AZ$2,$AN224/($Q224-2009),0)+IF($R224>=AZ$2,$AO224/($R224-2009),0)+IF($S224>=AZ$2,$AP224/($S224-2009),0)+IF($T224>=AZ$2,$AQ224/($T224-2009),0)+IF($U224>=AZ$2,$AR224/($U224-2009),0)+IF($V224>=AZ$2,$AS224/($V224-2009),0)+IF($W224>=AZ$2,$AT224/($W224-2009),0)+IF($X224>=AZ$2,$AU224/($X224-2009),0)+IF($Y224>=AZ$2,$AV224/($Y224-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D224>=DL$2,$AA224/($D224-2009),0)+IF($E224>=DL$2,$AB224/($E224-2009),0)+IF($F224>=DL$2,$AC224/($F224-2009),0)+IF($G224>=DL$2,$AD224/($G224-2009),0)+IF($H224>=DL$2,$AE224/($H224-2009),0)+IF($I224>=DL$2,$AF224/($I224-2009),0)+IF($J224>=DL$2,$AG224/($J224-2009),0)+IF($K224>=DL$2,$AH224/($K224-2009),0)+IF($L224>=DL$2,$AI224/($L224-2009),0)+IF($M224>=DL$2,$AJ224/($M224-2009),0)+IF($N224>=DL$2,$AK224/($N224-2009),0)+IF($O224>=DL$2,$AL224/($O224-2009),0)+IF($P224>=DL$2,$AM224/($P224-2009),0)+IF($Q224>=DL$2,$AN224/($Q224-2009),0)+IF($R224>=DL$2,$AO224/($R224-2009),0)+IF($S224>=DL$2,$AP224/($S224-2009),0)+IF($T224>=DL$2,$AQ224/($T224-2009),0)+IF($U224>=DL$2,$AR224/($U224-2009),0)+IF($V224>=DL$2,$AS224/($V224-2009),0)+IF($W224>=DL$2,$AT224/($W224-2009),0)+IF($X224>=DL$2,$AU224/($X224-2009),0)+IF($Y224>=DL$2,$AV224/($Y224-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"D$3+$C225","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU225","v":0},{"$f":"Produktionsanlæg!BV225","v":0},{"$f":"Produktionsanlæg!BW225","v":0},{"$f":"Produktionsanlæg!BX225","v":0},{"$f":"Produktionsanlæg!BY225","v":0},{"$f":"Produktionsanlæg!BZ225","v":0},{"$f":"Produktionsanlæg!CA225","v":0},{"$f":"Produktionsanlæg!CB225","v":0},{"$f":"Produktionsanlæg!CC225","v":0},{"$f":"Produktionsanlæg!CD225","v":0},{"$f":"Produktionsanlæg!CE225","v":0},{"$f":"Produktionsanlæg!CF225","v":0},{"$f":"Produktionsanlæg!CG225","v":0},{"$f":"Produktionsanlæg!CH225","v":0},{"$f":"Produktionsanlæg!CI225","v":0},{"$f":"Produktionsanlæg!CJ225","v":0},{"$f":"Produktionsanlæg!CK225","v":0},{"$f":"Produktionsanlæg!CL225","v":0},{"$f":"Produktionsanlæg!CM225","v":0},{"$f":"Produktionsanlæg!CN225","v":0},{"$f":"Produktionsanlæg!CO225","v":0},{"$f":"Produktionsanlæg!CP225","v":0},{"$f":"+SUM(AA225:AV225)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D225>=AY$2,$AA225/($D225-2009),0)+IF($E225>=AY$2,$AB225/($E225-2009),0)+IF($F225>=AY$2,$AC225/($F225-2009),0)+IF($G225>=AY$2,$AD225/($G225-2009),0)+IF($H225>=AY$2,$AE225/($H225-2009),0)+IF($I225>=AY$2,$AF225/($I225-2009),0)+IF($J225>=AY$2,$AG225/($J225-2009),0)+IF($K225>=AY$2,$AH225/($K225-2009),0)+IF($L225>=AY$2,$AI225/($L225-2009),0)+IF($M225>=AY$2,$AJ225/($M225-2009),0)+IF($N225>=AY$2,$AK225/($N225-2009),0)+IF($O225>=AY$2,$AL225/($O225-2009),0)+IF($P225>=AY$2,$AM225/($P225-2009),0)+IF($Q225>=AY$2,$AN225/($Q225-2009),0)+IF($R225>=AY$2,$AO225/($R225-2009),0)+IF($S225>=AY$2,$AP225/($S225-2009),0)+IF($T225>=AY$2,$AQ225/($T225-2009),0)+IF($U225>=AY$2,$AR225/($U225-2009),0)+IF($V225>=AY$2,$AS225/($V225-2009),0)+IF($W225>=AY$2,$AT225/($W225-2009),0)+IF($X225>=AY$2,$AU225/($X225-2009),0)+IF($Y225>=AY$2,$AV225/($Y225-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"D$3+$C226+Produktionsanlæg!D227","v":1965},{"$f":"E$3+$C226+Produktionsanlæg!E227","v":1975},{"$f":"F$3+$C226+Produktionsanlæg!F227","v":1985},{"$f":"G$3+$C226+Produktionsanlæg!G227","v":1995},{"$f":"H$3+$C226+Produktionsanlæg!H227","v":2005},{"$f":"I$3+$C226+Produktionsanlæg!I227","v":2015},{"$f":"J$3+$C226+Produktionsanlæg!J227","v":2025},{"$f":"K$3+$C226+Produktionsanlæg!K227","v":2035},{"$f":"L$3+$C226+Produktionsanlæg!L227","v":2042},{"$f":"M$3+$C226+Produktionsanlæg!M227","v":2047},{"$f":"N$3+$C226+Produktionsanlæg!N227","v":2052},{"$f":"O$3+$C226+Produktionsanlæg!O227","v":2057},{"$f":"P$3+$C226+Produktionsanlæg!P227","v":2060},{"$f":"Q$3+$C226+Produktionsanlæg!Q227","v":2061},{"$f":"R$3+$C226+Produktionsanlæg!R227","v":2062},{"$f":"S$3+$C226+Produktionsanlæg!S227","v":2063},{"$f":"T$3+$C226+Produktionsanlæg!T227","v":2064},{"$f":"U$3+$C226+Produktionsanlæg!U227","v":2065},{"$f":"V$3+$C226+Produktionsanlæg!V227","v":2066},{"$f":"W$3+$C226+Produktionsanlæg!W227","v":2067},{"$f":"X$3+$C226+Produktionsanlæg!X227","v":2068},{"$f":"Y$3+$C226+Produktionsanlæg!Y227","v":2069},0,{"$f":"Produktionsanlæg!BU226","v":0},{"$f":"Produktionsanlæg!BV226","v":0},{"$f":"Produktionsanlæg!BW226","v":0},{"$f":"Produktionsanlæg!BX226","v":0},{"$f":"Produktionsanlæg!BY226","v":0},{"$f":"Produktionsanlæg!BZ226","v":0},{"$f":"Produktionsanlæg!CA226","v":0},{"$f":"Produktionsanlæg!CB226","v":0},{"$f":"Produktionsanlæg!CC226","v":0},{"$f":"Produktionsanlæg!CD226","v":0},{"$f":"Produktionsanlæg!CE226","v":0},{"$f":"Produktionsanlæg!CF226","v":0},{"$f":"Produktionsanlæg!CG226","v":0},{"$f":"Produktionsanlæg!CH226","v":0},{"$f":"Produktionsanlæg!CI226","v":0},{"$f":"Produktionsanlæg!CJ226","v":0},{"$f":"Produktionsanlæg!CK226","v":0},{"$f":"Produktionsanlæg!CL226","v":0},{"$f":"Produktionsanlæg!CM226","v":0},{"$f":"Produktionsanlæg!CN226","v":0},{"$f":"Produktionsanlæg!CO226","v":0},{"$f":"Produktionsanlæg!CP226","v":0},{"$f":"+SUM(AA226:AV226)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D226>=AY$2,$AA226/($D226-2009),0)+IF($E226>=AY$2,$AB226/($E226-2009),0)+IF($F226>=AY$2,$AC226/($F226-2009),0)+IF($G226>=AY$2,$AD226/($G226-2009),0)+IF($H226>=AY$2,$AE226/($H226-2009),0)+IF($I226>=AY$2,$AF226/($I226-2009),0)+IF($J226>=AY$2,$AG226/($J226-2009),0)+IF($K226>=AY$2,$AH226/($K226-2009),0)+IF($L226>=AY$2,$AI226/($L226-2009),0)+IF($M226>=AY$2,$AJ226/($M226-2009),0)+IF($N226>=AY$2,$AK226/($N226-2009),0)+IF($O226>=AY$2,$AL226/($O226-2009),0)+IF($P226>=AY$2,$AM226/($P226-2009),0)+IF($Q226>=AY$2,$AN226/($Q226-2009),0)+IF($R226>=AY$2,$AO226/($R226-2009),0)+IF($S226>=AY$2,$AP226/($S226-2009),0)+IF($T226>=AY$2,$AQ226/($T226-2009),0)+IF($U226>=AY$2,$AR226/($U226-2009),0)+IF($V226>=AY$2,$AS226/($V226-2009),0)+IF($W226>=AY$2,$AT226/($W226-2009),0)+IF($X226>=AY$2,$AU226/($X226-2009),0)+IF($Y226>=AY$2,$AV226/($Y226-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"D$3+$C228","v":1925},{"$f":"E$3+$C228","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU228","v":0},{"$f":"Produktionsanlæg!BV228","v":0},{"$f":"Produktionsanlæg!BW228","v":0},{"$f":"Produktionsanlæg!BX228","v":0},{"$f":"Produktionsanlæg!BY228","v":0},{"$f":"Produktionsanlæg!BZ228","v":0},{"$f":"Produktionsanlæg!CA228","v":0},{"$f":"Produktionsanlæg!CB228","v":0},{"$f":"Produktionsanlæg!CC228","v":0},{"$f":"Produktionsanlæg!CD228","v":0},{"$f":"Produktionsanlæg!CE228","v":0},{"$f":"Produktionsanlæg!CF228","v":0},{"$f":"Produktionsanlæg!CG228","v":0},{"$f":"Produktionsanlæg!CH228","v":0},{"$f":"Produktionsanlæg!CI228","v":0},{"$f":"Produktionsanlæg!CJ228","v":0},{"$f":"Produktionsanlæg!CK228","v":0},{"$f":"Produktionsanlæg!CL228","v":0},{"$f":"Produktionsanlæg!CM228","v":0},{"$f":"Produktionsanlæg!CN228","v":0},{"$f":"Produktionsanlæg!CO228","v":0},{"$f":"Produktionsanlæg!CP228","v":0},{"$f":"+SUM(AA228:AV228)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D228>=AY$2,$AA228/($D228-2009),0)+IF($E228>=AY$2,$AB228/($E228-2009),0)+IF($F228>=AY$2,$AC228/($F228-2009),0)+IF($G228>=AY$2,$AD228/($G228-2009),0)+IF($H228>=AY$2,$AE228/($H228-2009),0)+IF($I228>=AY$2,$AF228/($I228-2009),0)+IF($J228>=AY$2,$AG228/($J228-2009),0)+IF($K228>=AY$2,$AH228/($K228-2009),0)+IF($L228>=AY$2,$AI228/($L228-2009),0)+IF($M228>=AY$2,$AJ228/($M228-2009),0)+IF($N228>=AY$2,$AK228/($N228-2009),0)+IF($O228>=AY$2,$AL228/($O228-2009),0)+IF($P228>=AY$2,$AM228/($P228-2009),0)+IF($Q228>=AY$2,$AN228/($Q228-2009),0)+IF($R228>=AY$2,$AO228/($R228-2009),0)+IF($S228>=AY$2,$AP228/($S228-2009),0)+IF($T228>=AY$2,$AQ228/($T228-2009),0)+IF($U228>=AY$2,$AR228/($U228-2009),0)+IF($V228>=AY$2,$AS228/($V228-2009),0)+IF($W228>=AY$2,$AT228/($W228-2009),0)+IF($X228>=AY$2,$AU228/($X228-2009),0)+IF($Y228>=AY$2,$AV228/($Y228-2009),0)","v":0},{"$f":"IF($D228>=AZ$2,$AA228/($D228-2009),0)+IF($E228>=AZ$2,$AB228/($E228-2009),0)+IF($F228>=AZ$2,$AC228/($F228-2009),0)+IF($G228>=AZ$2,$AD228/($G228-2009),0)+IF($H228>=AZ$2,$AE228/($H228-2009),0)+IF($I228>=AZ$2,$AF228/($I228-2009),0)+IF($J228>=AZ$2,$AG228/($J228-2009),0)+IF($K228>=AZ$2,$AH228/($K228-2009),0)+IF($L228>=AZ$2,$AI228/($L228-2009),0)+IF($M228>=AZ$2,$AJ228/($M228-2009),0)+IF($N228>=AZ$2,$AK228/($N228-2009),0)+IF($O228>=AZ$2,$AL228/($O228-2009),0)+IF($P228>=AZ$2,$AM228/($P228-2009),0)+IF($Q228>=AZ$2,$AN228/($Q228-2009),0)+IF($R228>=AZ$2,$AO228/($R228-2009),0)+IF($S228>=AZ$2,$AP228/($S228-2009),0)+IF($T228>=AZ$2,$AQ228/($T228-2009),0)+IF($U228>=AZ$2,$AR228/($U228-2009),0)+IF($V228>=AZ$2,$AS228/($V228-2009),0)+IF($W228>=AZ$2,$AT228/($W228-2009),0)+IF($X228>=AZ$2,$AU228/($X228-2009),0)+IF($Y228>=AZ$2,$AV228/($Y228-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D228>=DL$2,$AA228/($D228-2009),0)+IF($E228>=DL$2,$AB228/($E228-2009),0)+IF($F228>=DL$2,$AC228/($F228-2009),0)+IF($G228>=DL$2,$AD228/($G228-2009),0)+IF($H228>=DL$2,$AE228/($H228-2009),0)+IF($I228>=DL$2,$AF228/($I228-2009),0)+IF($J228>=DL$2,$AG228/($J228-2009),0)+IF($K228>=DL$2,$AH228/($K228-2009),0)+IF($L228>=DL$2,$AI228/($L228-2009),0)+IF($M228>=DL$2,$AJ228/($M228-2009),0)+IF($N228>=DL$2,$AK228/($N228-2009),0)+IF($O228>=DL$2,$AL228/($O228-2009),0)+IF($P228>=DL$2,$AM228/($P228-2009),0)+IF($Q228>=DL$2,$AN228/($Q228-2009),0)+IF($R228>=DL$2,$AO228/($R228-2009),0)+IF($S228>=DL$2,$AP228/($S228-2009),0)+IF($T228>=DL$2,$AQ228/($T228-2009),0)+IF($U228>=DL$2,$AR228/($U228-2009),0)+IF($V228>=DL$2,$AS228/($V228-2009),0)+IF($W228>=DL$2,$AT228/($W228-2009),0)+IF($X228>=DL$2,$AU228/($X228-2009),0)+IF($Y228>=DL$2,$AV228/($Y228-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"D$3+$C229","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU229","v":0},{"$f":"Produktionsanlæg!BV229","v":0},{"$f":"Produktionsanlæg!BW229","v":0},{"$f":"Produktionsanlæg!BX229","v":0},{"$f":"Produktionsanlæg!BY229","v":0},{"$f":"Produktionsanlæg!BZ229","v":0},{"$f":"Produktionsanlæg!CA229","v":0},{"$f":"Produktionsanlæg!CB229","v":0},{"$f":"Produktionsanlæg!CC229","v":0},{"$f":"Produktionsanlæg!CD229","v":0},{"$f":"Produktionsanlæg!CE229","v":0},{"$f":"Produktionsanlæg!CF229","v":0},{"$f":"Produktionsanlæg!CG229","v":0},{"$f":"Produktionsanlæg!CH229","v":0},{"$f":"Produktionsanlæg!CI229","v":0},{"$f":"Produktionsanlæg!CJ229","v":0},{"$f":"Produktionsanlæg!CK229","v":0},{"$f":"Produktionsanlæg!CL229","v":0},{"$f":"Produktionsanlæg!CM229","v":0},{"$f":"Produktionsanlæg!CN229","v":0},{"$f":"Produktionsanlæg!CO229","v":0},{"$f":"Produktionsanlæg!CP229","v":0},{"$f":"+SUM(AA229:AV229)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D229>=AY$2,$AA229/($D229-2009),0)+IF($E229>=AY$2,$AB229/($E229-2009),0)+IF($F229>=AY$2,$AC229/($F229-2009),0)+IF($G229>=AY$2,$AD229/($G229-2009),0)+IF($H229>=AY$2,$AE229/($H229-2009),0)+IF($I229>=AY$2,$AF229/($I229-2009),0)+IF($J229>=AY$2,$AG229/($J229-2009),0)+IF($K229>=AY$2,$AH229/($K229-2009),0)+IF($L229>=AY$2,$AI229/($L229-2009),0)+IF($M229>=AY$2,$AJ229/($M229-2009),0)+IF($N229>=AY$2,$AK229/($N229-2009),0)+IF($O229>=AY$2,$AL229/($O229-2009),0)+IF($P229>=AY$2,$AM229/($P229-2009),0)+IF($Q229>=AY$2,$AN229/($Q229-2009),0)+IF($R229>=AY$2,$AO229/($R229-2009),0)+IF($S229>=AY$2,$AP229/($S229-2009),0)+IF($T229>=AY$2,$AQ229/($T229-2009),0)+IF($U229>=AY$2,$AR229/($U229-2009),0)+IF($V229>=AY$2,$AS229/($V229-2009),0)+IF($W229>=AY$2,$AT229/($W229-2009),0)+IF($X229>=AY$2,$AU229/($X229-2009),0)+IF($Y229>=AY$2,$AV229/($Y229-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"D$3+$C230+Produktionsanlæg!D231","v":1965},{"$f":"E$3+$C230+Produktionsanlæg!E231","v":1975},{"$f":"F$3+$C230+Produktionsanlæg!F231","v":1985},{"$f":"G$3+$C230+Produktionsanlæg!G231","v":1995},{"$f":"H$3+$C230+Produktionsanlæg!H231","v":2005},{"$f":"I$3+$C230+Produktionsanlæg!I231","v":2015},{"$f":"J$3+$C230+Produktionsanlæg!J231","v":2025},{"$f":"K$3+$C230+Produktionsanlæg!K231","v":2035},{"$f":"L$3+$C230+Produktionsanlæg!L231","v":2042},{"$f":"M$3+$C230+Produktionsanlæg!M231","v":2047},{"$f":"N$3+$C230+Produktionsanlæg!N231","v":2052},{"$f":"O$3+$C230+Produktionsanlæg!O231","v":2057},{"$f":"P$3+$C230+Produktionsanlæg!P231","v":2060},{"$f":"Q$3+$C230+Produktionsanlæg!Q231","v":2061},{"$f":"R$3+$C230+Produktionsanlæg!R231","v":2062},{"$f":"S$3+$C230+Produktionsanlæg!S231","v":2063},{"$f":"T$3+$C230+Produktionsanlæg!T231","v":2064},{"$f":"U$3+$C230+Produktionsanlæg!U231","v":2065},{"$f":"V$3+$C230+Produktionsanlæg!V231","v":2066},{"$f":"W$3+$C230+Produktionsanlæg!W231","v":2067},{"$f":"X$3+$C230+Produktionsanlæg!X231","v":2068},{"$f":"Y$3+$C230+Produktionsanlæg!Y231","v":2069},0,{"$f":"Produktionsanlæg!BU230","v":0},{"$f":"Produktionsanlæg!BV230","v":0},{"$f":"Produktionsanlæg!BW230","v":0},{"$f":"Produktionsanlæg!BX230","v":0},{"$f":"Produktionsanlæg!BY230","v":0},{"$f":"Produktionsanlæg!BZ230","v":0},{"$f":"Produktionsanlæg!CA230","v":0},{"$f":"Produktionsanlæg!CB230","v":0},{"$f":"Produktionsanlæg!CC230","v":0},{"$f":"Produktionsanlæg!CD230","v":0},{"$f":"Produktionsanlæg!CE230","v":0},{"$f":"Produktionsanlæg!CF230","v":0},{"$f":"Produktionsanlæg!CG230","v":0},{"$f":"Produktionsanlæg!CH230","v":0},{"$f":"Produktionsanlæg!CI230","v":0},{"$f":"Produktionsanlæg!CJ230","v":0},{"$f":"Produktionsanlæg!CK230","v":0},{"$f":"Produktionsanlæg!CL230","v":0},{"$f":"Produktionsanlæg!CM230","v":0},{"$f":"Produktionsanlæg!CN230","v":0},{"$f":"Produktionsanlæg!CO230","v":0},{"$f":"Produktionsanlæg!CP230","v":0},{"$f":"+SUM(AA230:AV230)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D230>=AY$2,$AA230/($D230-2009),0)+IF($E230>=AY$2,$AB230/($E230-2009),0)+IF($F230>=AY$2,$AC230/($F230-2009),0)+IF($G230>=AY$2,$AD230/($G230-2009),0)+IF($H230>=AY$2,$AE230/($H230-2009),0)+IF($I230>=AY$2,$AF230/($I230-2009),0)+IF($J230>=AY$2,$AG230/($J230-2009),0)+IF($K230>=AY$2,$AH230/($K230-2009),0)+IF($L230>=AY$2,$AI230/($L230-2009),0)+IF($M230>=AY$2,$AJ230/($M230-2009),0)+IF($N230>=AY$2,$AK230/($N230-2009),0)+IF($O230>=AY$2,$AL230/($O230-2009),0)+IF($P230>=AY$2,$AM230/($P230-2009),0)+IF($Q230>=AY$2,$AN230/($Q230-2009),0)+IF($R230>=AY$2,$AO230/($R230-2009),0)+IF($S230>=AY$2,$AP230/($S230-2009),0)+IF($T230>=AY$2,$AQ230/($T230-2009),0)+IF($U230>=AY$2,$AR230/($U230-2009),0)+IF($V230>=AY$2,$AS230/($V230-2009),0)+IF($W230>=AY$2,$AT230/($W230-2009),0)+IF($X230>=AY$2,$AU230/($X230-2009),0)+IF($Y230>=AY$2,$AV230/($Y230-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"D$3+$C232","v":1925},{"$f":"E$3+$C232","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU232","v":0},{"$f":"Produktionsanlæg!BV232","v":0},{"$f":"Produktionsanlæg!BW232","v":0},{"$f":"Produktionsanlæg!BX232","v":0},{"$f":"Produktionsanlæg!BY232","v":0},{"$f":"Produktionsanlæg!BZ232","v":0},{"$f":"Produktionsanlæg!CA232","v":0},{"$f":"Produktionsanlæg!CB232","v":0},{"$f":"Produktionsanlæg!CC232","v":0},{"$f":"Produktionsanlæg!CD232","v":0},{"$f":"Produktionsanlæg!CE232","v":0},{"$f":"Produktionsanlæg!CF232","v":0},{"$f":"Produktionsanlæg!CG232","v":0},{"$f":"Produktionsanlæg!CH232","v":0},{"$f":"Produktionsanlæg!CI232","v":0},{"$f":"Produktionsanlæg!CJ232","v":0},{"$f":"Produktionsanlæg!CK232","v":0},{"$f":"Produktionsanlæg!CL232","v":0},{"$f":"Produktionsanlæg!CM232","v":0},{"$f":"Produktionsanlæg!CN232","v":0},{"$f":"Produktionsanlæg!CO232","v":0},{"$f":"Produktionsanlæg!CP232","v":0},{"$f":"+SUM(AA232:AV232)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D232>=AY$2,$AA232/($D232-2009),0)+IF($E232>=AY$2,$AB232/($E232-2009),0)+IF($F232>=AY$2,$AC232/($F232-2009),0)+IF($G232>=AY$2,$AD232/($G232-2009),0)+IF($H232>=AY$2,$AE232/($H232-2009),0)+IF($I232>=AY$2,$AF232/($I232-2009),0)+IF($J232>=AY$2,$AG232/($J232-2009),0)+IF($K232>=AY$2,$AH232/($K232-2009),0)+IF($L232>=AY$2,$AI232/($L232-2009),0)+IF($M232>=AY$2,$AJ232/($M232-2009),0)+IF($N232>=AY$2,$AK232/($N232-2009),0)+IF($O232>=AY$2,$AL232/($O232-2009),0)+IF($P232>=AY$2,$AM232/($P232-2009),0)+IF($Q232>=AY$2,$AN232/($Q232-2009),0)+IF($R232>=AY$2,$AO232/($R232-2009),0)+IF($S232>=AY$2,$AP232/($S232-2009),0)+IF($T232>=AY$2,$AQ232/($T232-2009),0)+IF($U232>=AY$2,$AR232/($U232-2009),0)+IF($V232>=AY$2,$AS232/($V232-2009),0)+IF($W232>=AY$2,$AT232/($W232-2009),0)+IF($X232>=AY$2,$AU232/($X232-2009),0)+IF($Y232>=AY$2,$AV232/($Y232-2009),0)","v":0},{"$f":"IF($D232>=AZ$2,$AA232/($D232-2009),0)+IF($E232>=AZ$2,$AB232/($E232-2009),0)+IF($F232>=AZ$2,$AC232/($F232-2009),0)+IF($G232>=AZ$2,$AD232/($G232-2009),0)+IF($H232>=AZ$2,$AE232/($H232-2009),0)+IF($I232>=AZ$2,$AF232/($I232-2009),0)+IF($J232>=AZ$2,$AG232/($J232-2009),0)+IF($K232>=AZ$2,$AH232/($K232-2009),0)+IF($L232>=AZ$2,$AI232/($L232-2009),0)+IF($M232>=AZ$2,$AJ232/($M232-2009),0)+IF($N232>=AZ$2,$AK232/($N232-2009),0)+IF($O232>=AZ$2,$AL232/($O232-2009),0)+IF($P232>=AZ$2,$AM232/($P232-2009),0)+IF($Q232>=AZ$2,$AN232/($Q232-2009),0)+IF($R232>=AZ$2,$AO232/($R232-2009),0)+IF($S232>=AZ$2,$AP232/($S232-2009),0)+IF($T232>=AZ$2,$AQ232/($T232-2009),0)+IF($U232>=AZ$2,$AR232/($U232-2009),0)+IF($V232>=AZ$2,$AS232/($V232-2009),0)+IF($W232>=AZ$2,$AT232/($W232-2009),0)+IF($X232>=AZ$2,$AU232/($X232-2009),0)+IF($Y232>=AZ$2,$AV232/($Y232-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D232>=DL$2,$AA232/($D232-2009),0)+IF($E232>=DL$2,$AB232/($E232-2009),0)+IF($F232>=DL$2,$AC232/($F232-2009),0)+IF($G232>=DL$2,$AD232/($G232-2009),0)+IF($H232>=DL$2,$AE232/($H232-2009),0)+IF($I232>=DL$2,$AF232/($I232-2009),0)+IF($J232>=DL$2,$AG232/($J232-2009),0)+IF($K232>=DL$2,$AH232/($K232-2009),0)+IF($L232>=DL$2,$AI232/($L232-2009),0)+IF($M232>=DL$2,$AJ232/($M232-2009),0)+IF($N232>=DL$2,$AK232/($N232-2009),0)+IF($O232>=DL$2,$AL232/($O232-2009),0)+IF($P232>=DL$2,$AM232/($P232-2009),0)+IF($Q232>=DL$2,$AN232/($Q232-2009),0)+IF($R232>=DL$2,$AO232/($R232-2009),0)+IF($S232>=DL$2,$AP232/($S232-2009),0)+IF($T232>=DL$2,$AQ232/($T232-2009),0)+IF($U232>=DL$2,$AR232/($U232-2009),0)+IF($V232>=DL$2,$AS232/($V232-2009),0)+IF($W232>=DL$2,$AT232/($W232-2009),0)+IF($X232>=DL$2,$AU232/($X232-2009),0)+IF($Y232>=DL$2,$AV232/($Y232-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"D$3+$C233","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU233","v":0},{"$f":"Produktionsanlæg!BV233","v":0},{"$f":"Produktionsanlæg!BW233","v":0},{"$f":"Produktionsanlæg!BX233","v":0},{"$f":"Produktionsanlæg!BY233","v":0},{"$f":"Produktionsanlæg!BZ233","v":0},{"$f":"Produktionsanlæg!CA233","v":0},{"$f":"Produktionsanlæg!CB233","v":0},{"$f":"Produktionsanlæg!CC233","v":0},{"$f":"Produktionsanlæg!CD233","v":0},{"$f":"Produktionsanlæg!CE233","v":0},{"$f":"Produktionsanlæg!CF233","v":0},{"$f":"Produktionsanlæg!CG233","v":0},{"$f":"Produktionsanlæg!CH233","v":0},{"$f":"Produktionsanlæg!CI233","v":0},{"$f":"Produktionsanlæg!CJ233","v":0},{"$f":"Produktionsanlæg!CK233","v":0},{"$f":"Produktionsanlæg!CL233","v":0},{"$f":"Produktionsanlæg!CM233","v":0},{"$f":"Produktionsanlæg!CN233","v":0},{"$f":"Produktionsanlæg!CO233","v":0},{"$f":"Produktionsanlæg!CP233","v":0},{"$f":"+SUM(AA233:AV233)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D233>=AY$2,$AA233/($D233-2009),0)+IF($E233>=AY$2,$AB233/($E233-2009),0)+IF($F233>=AY$2,$AC233/($F233-2009),0)+IF($G233>=AY$2,$AD233/($G233-2009),0)+IF($H233>=AY$2,$AE233/($H233-2009),0)+IF($I233>=AY$2,$AF233/($I233-2009),0)+IF($J233>=AY$2,$AG233/($J233-2009),0)+IF($K233>=AY$2,$AH233/($K233-2009),0)+IF($L233>=AY$2,$AI233/($L233-2009),0)+IF($M233>=AY$2,$AJ233/($M233-2009),0)+IF($N233>=AY$2,$AK233/($N233-2009),0)+IF($O233>=AY$2,$AL233/($O233-2009),0)+IF($P233>=AY$2,$AM233/($P233-2009),0)+IF($Q233>=AY$2,$AN233/($Q233-2009),0)+IF($R233>=AY$2,$AO233/($R233-2009),0)+IF($S233>=AY$2,$AP233/($S233-2009),0)+IF($T233>=AY$2,$AQ233/($T233-2009),0)+IF($U233>=AY$2,$AR233/($U233-2009),0)+IF($V233>=AY$2,$AS233/($V233-2009),0)+IF($W233>=AY$2,$AT233/($W233-2009),0)+IF($X233>=AY$2,$AU233/($X233-2009),0)+IF($Y233>=AY$2,$AV233/($Y233-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW235:AW258)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY235:AY258)","v":0},{"$f":"SUM(AZ235:AZ258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL235:DL258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"D$3+$C235+Produktionsanlæg!D236","v":1965},{"$f":"E$3+$C235+Produktionsanlæg!E236","v":1975},{"$f":"F$3+$C235+Produktionsanlæg!F236","v":1985},{"$f":"G$3+$C235+Produktionsanlæg!G236","v":1995},{"$f":"H$3+$C235+Produktionsanlæg!H236","v":2005},{"$f":"I$3+$C235+Produktionsanlæg!I236","v":2015},{"$f":"J$3+$C235+Produktionsanlæg!J236","v":2025},{"$f":"K$3+$C235+Produktionsanlæg!K236","v":2035},{"$f":"L$3+$C235+Produktionsanlæg!L236","v":2042},{"$f":"M$3+$C235+Produktionsanlæg!M236","v":2047},{"$f":"N$3+$C235+Produktionsanlæg!N236","v":2052},{"$f":"O$3+$C235+Produktionsanlæg!O236","v":2057},{"$f":"P$3+$C235+Produktionsanlæg!P236","v":2060},{"$f":"Q$3+$C235+Produktionsanlæg!Q236","v":2061},{"$f":"R$3+$C235+Produktionsanlæg!R236","v":2062},{"$f":"S$3+$C235+Produktionsanlæg!S236","v":2063},{"$f":"T$3+$C235+Produktionsanlæg!T236","v":2064},{"$f":"U$3+$C235+Produktionsanlæg!U236","v":2065},{"$f":"V$3+$C235+Produktionsanlæg!V236","v":2066},{"$f":"W$3+$C235+Produktionsanlæg!W236","v":2067},{"$f":"X$3+$C235+Produktionsanlæg!X236","v":2068},{"$f":"Y$3+$C235+Produktionsanlæg!Y236","v":2069},0,{"$f":"Produktionsanlæg!BU235","v":0},{"$f":"Produktionsanlæg!BV235","v":0},{"$f":"Produktionsanlæg!BW235","v":0},{"$f":"Produktionsanlæg!BX235","v":0},{"$f":"Produktionsanlæg!BY235","v":0},{"$f":"Produktionsanlæg!BZ235","v":0},{"$f":"Produktionsanlæg!CA235","v":0},{"$f":"Produktionsanlæg!CB235","v":0},{"$f":"Produktionsanlæg!CC235","v":0},{"$f":"Produktionsanlæg!CD235","v":0},{"$f":"Produktionsanlæg!CE235","v":0},{"$f":"Produktionsanlæg!CF235","v":0},{"$f":"Produktionsanlæg!CG235","v":0},{"$f":"Produktionsanlæg!CH235","v":0},{"$f":"Produktionsanlæg!CI235","v":0},{"$f":"Produktionsanlæg!CJ235","v":0},{"$f":"Produktionsanlæg!CK235","v":0},{"$f":"Produktionsanlæg!CL235","v":0},{"$f":"Produktionsanlæg!CM235","v":0},{"$f":"Produktionsanlæg!CN235","v":0},{"$f":"Produktionsanlæg!CO235","v":0},{"$f":"Produktionsanlæg!CP235","v":0},{"$f":"+SUM(AA235:AV235)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D235>=AY$2,$AA235/($D235-2009),0)+IF($E235>=AY$2,$AB235/($E235-2009),0)+IF($F235>=AY$2,$AC235/($F235-2009),0)+IF($G235>=AY$2,$AD235/($G235-2009),0)+IF($H235>=AY$2,$AE235/($H235-2009),0)+IF($I235>=AY$2,$AF235/($I235-2009),0)+IF($J235>=AY$2,$AG235/($J235-2009),0)+IF($K235>=AY$2,$AH235/($K235-2009),0)+IF($L235>=AY$2,$AI235/($L235-2009),0)+IF($M235>=AY$2,$AJ235/($M235-2009),0)+IF($N235>=AY$2,$AK235/($N235-2009),0)+IF($O235>=AY$2,$AL235/($O235-2009),0)+IF($P235>=AY$2,$AM235/($P235-2009),0)+IF($Q235>=AY$2,$AN235/($Q235-2009),0)+IF($R235>=AY$2,$AO235/($R235-2009),0)+IF($S235>=AY$2,$AP235/($S235-2009),0)+IF($T235>=AY$2,$AQ235/($T235-2009),0)+IF($U235>=AY$2,$AR235/($U235-2009),0)+IF($V235>=AY$2,$AS235/($V235-2009),0)+IF($W235>=AY$2,$AT235/($W235-2009),0)+IF($X235>=AY$2,$AU235/($X235-2009),0)+IF($Y235>=AY$2,$AV235/($Y235-2009),0)","v":0},{"$f":"IF($D235>=AZ$2,$AA235/($D235-2009),0)+IF($E235>=AZ$2,$AB235/($E235-2009),0)+IF($F235>=AZ$2,$AC235/($F235-2009),0)+IF($G235>=AZ$2,$AD235/($G235-2009),0)+IF($H235>=AZ$2,$AE235/($H235-2009),0)+IF($I235>=AZ$2,$AF235/($I235-2009),0)+IF($J235>=AZ$2,$AG235/($J235-2009),0)+IF($K235>=AZ$2,$AH235/($K235-2009),0)+IF($L235>=AZ$2,$AI235/($L235-2009),0)+IF($M235>=AZ$2,$AJ235/($M235-2009),0)+IF($N235>=AZ$2,$AK235/($N235-2009),0)+IF($O235>=AZ$2,$AL235/($O235-2009),0)+IF($P235>=AZ$2,$AM235/($P235-2009),0)+IF($Q235>=AZ$2,$AN235/($Q235-2009),0)+IF($R235>=AZ$2,$AO235/($R235-2009),0)+IF($S235>=AZ$2,$AP235/($S235-2009),0)+IF($T235>=AZ$2,$AQ235/($T235-2009),0)+IF($U235>=AZ$2,$AR235/($U235-2009),0)+IF($V235>=AZ$2,$AS235/($V235-2009),0)+IF($W235>=AZ$2,$AT235/($W235-2009),0)+IF($X235>=AZ$2,$AU235/($X235-2009),0)+IF($Y235>=AZ$2,$AV235/($Y235-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D235>=DL$2,$AA235/($D235-2009),0)+IF($E235>=DL$2,$AB235/($E235-2009),0)+IF($F235>=DL$2,$AC235/($F235-2009),0)+IF($G235>=DL$2,$AD235/($G235-2009),0)+IF($H235>=DL$2,$AE235/($H235-2009),0)+IF($I235>=DL$2,$AF235/($I235-2009),0)+IF($J235>=DL$2,$AG235/($J235-2009),0)+IF($K235>=DL$2,$AH235/($K235-2009),0)+IF($L235>=DL$2,$AI235/($L235-2009),0)+IF($M235>=DL$2,$AJ235/($M235-2009),0)+IF($N235>=DL$2,$AK235/($N235-2009),0)+IF($O235>=DL$2,$AL235/($O235-2009),0)+IF($P235>=DL$2,$AM235/($P235-2009),0)+IF($Q235>=DL$2,$AN235/($Q235-2009),0)+IF($R235>=DL$2,$AO235/($R235-2009),0)+IF($S235>=DL$2,$AP235/($S235-2009),0)+IF($T235>=DL$2,$AQ235/($T235-2009),0)+IF($U235>=DL$2,$AR235/($U235-2009),0)+IF($V235>=DL$2,$AS235/($V235-2009),0)+IF($W235>=DL$2,$AT235/($W235-2009),0)+IF($X235>=DL$2,$AU235/($X235-2009),0)+IF($Y235>=DL$2,$AV235/($Y235-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C237","v":1925},{"$f":"E$3+$C237","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU237","v":0},{"$f":"Produktionsanlæg!BV237","v":0},{"$f":"Produktionsanlæg!BW237","v":0},{"$f":"Produktionsanlæg!BX237","v":0},{"$f":"Produktionsanlæg!BY237","v":0},{"$f":"Produktionsanlæg!BZ237","v":0},{"$f":"Produktionsanlæg!CA237","v":0},{"$f":"Produktionsanlæg!CB237","v":0},{"$f":"Produktionsanlæg!CC237","v":0},{"$f":"Produktionsanlæg!CD237","v":0},{"$f":"Produktionsanlæg!CE237","v":0},{"$f":"Produktionsanlæg!CF237","v":0},{"$f":"Produktionsanlæg!CG237","v":0},{"$f":"Produktionsanlæg!CH237","v":0},{"$f":"Produktionsanlæg!CI237","v":0},{"$f":"Produktionsanlæg!CJ237","v":0},{"$f":"Produktionsanlæg!CK237","v":0},{"$f":"Produktionsanlæg!CL237","v":0},{"$f":"Produktionsanlæg!CM237","v":0},{"$f":"Produktionsanlæg!CN237","v":0},{"$f":"Produktionsanlæg!CO237","v":0},{"$f":"Produktionsanlæg!CP237","v":0},{"$f":"+SUM(AA237:AV237)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D237>=AY$2,$AA237/($D237-2009),0)+IF($E237>=AY$2,$AB237/($E237-2009),0)+IF($F237>=AY$2,$AC237/($F237-2009),0)+IF($G237>=AY$2,$AD237/($G237-2009),0)+IF($H237>=AY$2,$AE237/($H237-2009),0)+IF($I237>=AY$2,$AF237/($I237-2009),0)+IF($J237>=AY$2,$AG237/($J237-2009),0)+IF($K237>=AY$2,$AH237/($K237-2009),0)+IF($L237>=AY$2,$AI237/($L237-2009),0)+IF($M237>=AY$2,$AJ237/($M237-2009),0)+IF($N237>=AY$2,$AK237/($N237-2009),0)+IF($O237>=AY$2,$AL237/($O237-2009),0)+IF($P237>=AY$2,$AM237/($P237-2009),0)+IF($Q237>=AY$2,$AN237/($Q237-2009),0)+IF($R237>=AY$2,$AO237/($R237-2009),0)+IF($S237>=AY$2,$AP237/($S237-2009),0)+IF($T237>=AY$2,$AQ237/($T237-2009),0)+IF($U237>=AY$2,$AR237/($U237-2009),0)+IF($V237>=AY$2,$AS237/($V237-2009),0)+IF($W237>=AY$2,$AT237/($W237-2009),0)+IF($X237>=AY$2,$AU237/($X237-2009),0)+IF($Y237>=AY$2,$AV237/($Y237-2009),0)","v":0},{"$f":"IF($D237>=AZ$2,$AA237/($D237-2009),0)+IF($E237>=AZ$2,$AB237/($E237-2009),0)+IF($F237>=AZ$2,$AC237/($F237-2009),0)+IF($G237>=AZ$2,$AD237/($G237-2009),0)+IF($H237>=AZ$2,$AE237/($H237-2009),0)+IF($I237>=AZ$2,$AF237/($I237-2009),0)+IF($J237>=AZ$2,$AG237/($J237-2009),0)+IF($K237>=AZ$2,$AH237/($K237-2009),0)+IF($L237>=AZ$2,$AI237/($L237-2009),0)+IF($M237>=AZ$2,$AJ237/($M237-2009),0)+IF($N237>=AZ$2,$AK237/($N237-2009),0)+IF($O237>=AZ$2,$AL237/($O237-2009),0)+IF($P237>=AZ$2,$AM237/($P237-2009),0)+IF($Q237>=AZ$2,$AN237/($Q237-2009),0)+IF($R237>=AZ$2,$AO237/($R237-2009),0)+IF($S237>=AZ$2,$AP237/($S237-2009),0)+IF($T237>=AZ$2,$AQ237/($T237-2009),0)+IF($U237>=AZ$2,$AR237/($U237-2009),0)+IF($V237>=AZ$2,$AS237/($V237-2009),0)+IF($W237>=AZ$2,$AT237/($W237-2009),0)+IF($X237>=AZ$2,$AU237/($X237-2009),0)+IF($Y237>=AZ$2,$AV237/($Y237-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D237>=DL$2,$AA237/($D237-2009),0)+IF($E237>=DL$2,$AB237/($E237-2009),0)+IF($F237>=DL$2,$AC237/($F237-2009),0)+IF($G237>=DL$2,$AD237/($G237-2009),0)+IF($H237>=DL$2,$AE237/($H237-2009),0)+IF($I237>=DL$2,$AF237/($I237-2009),0)+IF($J237>=DL$2,$AG237/($J237-2009),0)+IF($K237>=DL$2,$AH237/($K237-2009),0)+IF($L237>=DL$2,$AI237/($L237-2009),0)+IF($M237>=DL$2,$AJ237/($M237-2009),0)+IF($N237>=DL$2,$AK237/($N237-2009),0)+IF($O237>=DL$2,$AL237/($O237-2009),0)+IF($P237>=DL$2,$AM237/($P237-2009),0)+IF($Q237>=DL$2,$AN237/($Q237-2009),0)+IF($R237>=DL$2,$AO237/($R237-2009),0)+IF($S237>=DL$2,$AP237/($S237-2009),0)+IF($T237>=DL$2,$AQ237/($T237-2009),0)+IF($U237>=DL$2,$AR237/($U237-2009),0)+IF($V237>=DL$2,$AS237/($V237-2009),0)+IF($W237>=DL$2,$AT237/($W237-2009),0)+IF($X237>=DL$2,$AU237/($X237-2009),0)+IF($Y237>=DL$2,$AV237/($Y237-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"D$3+$C238","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU238","v":0},{"$f":"Produktionsanlæg!BV238","v":0},{"$f":"Produktionsanlæg!BW238","v":0},{"$f":"Produktionsanlæg!BX238","v":0},{"$f":"Produktionsanlæg!BY238","v":0},{"$f":"Produktionsanlæg!BZ238","v":0},{"$f":"Produktionsanlæg!CA238","v":0},{"$f":"Produktionsanlæg!CB238","v":0},{"$f":"Produktionsanlæg!CC238","v":0},{"$f":"Produktionsanlæg!CD238","v":0},{"$f":"Produktionsanlæg!CE238","v":0},{"$f":"Produktionsanlæg!CF238","v":0},{"$f":"Produktionsanlæg!CG238","v":0},{"$f":"Produktionsanlæg!CH238","v":0},{"$f":"Produktionsanlæg!CI238","v":0},{"$f":"Produktionsanlæg!CJ238","v":0},{"$f":"Produktionsanlæg!CK238","v":0},{"$f":"Produktionsanlæg!CL238","v":0},{"$f":"Produktionsanlæg!CM238","v":0},{"$f":"Produktionsanlæg!CN238","v":0},{"$f":"Produktionsanlæg!CO238","v":0},{"$f":"Produktionsanlæg!CP238","v":0},{"$f":"+SUM(AA238:AV238)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D238>=AY$2,$AA238/($D238-2009),0)+IF($E238>=AY$2,$AB238/($E238-2009),0)+IF($F238>=AY$2,$AC238/($F238-2009),0)+IF($G238>=AY$2,$AD238/($G238-2009),0)+IF($H238>=AY$2,$AE238/($H238-2009),0)+IF($I238>=AY$2,$AF238/($I238-2009),0)+IF($J238>=AY$2,$AG238/($J238-2009),0)+IF($K238>=AY$2,$AH238/($K238-2009),0)+IF($L238>=AY$2,$AI238/($L238-2009),0)+IF($M238>=AY$2,$AJ238/($M238-2009),0)+IF($N238>=AY$2,$AK238/($N238-2009),0)+IF($O238>=AY$2,$AL238/($O238-2009),0)+IF($P238>=AY$2,$AM238/($P238-2009),0)+IF($Q238>=AY$2,$AN238/($Q238-2009),0)+IF($R238>=AY$2,$AO238/($R238-2009),0)+IF($S238>=AY$2,$AP238/($S238-2009),0)+IF($T238>=AY$2,$AQ238/($T238-2009),0)+IF($U238>=AY$2,$AR238/($U238-2009),0)+IF($V238>=AY$2,$AS238/($V238-2009),0)+IF($W238>=AY$2,$AT238/($W238-2009),0)+IF($X238>=AY$2,$AU238/($X238-2009),0)+IF($Y238>=AY$2,$AV238/($Y238-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C239+Produktionsanlæg!D240","v":1965},{"$f":"E$3+$C239+Produktionsanlæg!E240","v":1975},{"$f":"F$3+$C239+Produktionsanlæg!F240","v":1985},{"$f":"G$3+$C239+Produktionsanlæg!G240","v":1995},{"$f":"H$3+$C239+Produktionsanlæg!H240","v":2005},{"$f":"I$3+$C239+Produktionsanlæg!I240","v":2015},{"$f":"J$3+$C239+Produktionsanlæg!J240","v":2025},{"$f":"K$3+$C239+Produktionsanlæg!K240","v":2035},{"$f":"L$3+$C239+Produktionsanlæg!L240","v":2042},{"$f":"M$3+$C239+Produktionsanlæg!M240","v":2047},{"$f":"N$3+$C239+Produktionsanlæg!N240","v":2052},{"$f":"O$3+$C239+Produktionsanlæg!O240","v":2057},{"$f":"P$3+$C239+Produktionsanlæg!P240","v":2060},{"$f":"Q$3+$C239+Produktionsanlæg!Q240","v":2061},{"$f":"R$3+$C239+Produktionsanlæg!R240","v":2062},{"$f":"S$3+$C239+Produktionsanlæg!S240","v":2063},{"$f":"T$3+$C239+Produktionsanlæg!T240","v":2064},{"$f":"U$3+$C239+Produktionsanlæg!U240","v":2065},{"$f":"V$3+$C239+Produktionsanlæg!V240","v":2066},{"$f":"W$3+$C239+Produktionsanlæg!W240","v":2067},{"$f":"X$3+$C239+Produktionsanlæg!X240","v":2068},{"$f":"Y$3+$C239+Produktionsanlæg!Y240","v":2069},0,{"$f":"Produktionsanlæg!BU239","v":0},{"$f":"Produktionsanlæg!BV239","v":0},{"$f":"Produktionsanlæg!BW239","v":0},{"$f":"Produktionsanlæg!BX239","v":0},{"$f":"Produktionsanlæg!BY239","v":0},{"$f":"Produktionsanlæg!BZ239","v":0},{"$f":"Produktionsanlæg!CA239","v":0},{"$f":"Produktionsanlæg!CB239","v":0},{"$f":"Produktionsanlæg!CC239","v":0},{"$f":"Produktionsanlæg!CD239","v":0},{"$f":"Produktionsanlæg!CE239","v":0},{"$f":"Produktionsanlæg!CF239","v":0},{"$f":"Produktionsanlæg!CG239","v":0},{"$f":"Produktionsanlæg!CH239","v":0},{"$f":"Produktionsanlæg!CI239","v":0},{"$f":"Produktionsanlæg!CJ239","v":0},{"$f":"Produktionsanlæg!CK239","v":0},{"$f":"Produktionsanlæg!CL239","v":0},{"$f":"Produktionsanlæg!CM239","v":0},{"$f":"Produktionsanlæg!CN239","v":0},{"$f":"Produktionsanlæg!CO239","v":0},{"$f":"Produktionsanlæg!CP239","v":0},{"$f":"+SUM(AA239:AV239)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D239>=AY$2,$AA239/($D239-2009),0)+IF($E239>=AY$2,$AB239/($E239-2009),0)+IF($F239>=AY$2,$AC239/($F239-2009),0)+IF($G239>=AY$2,$AD239/($G239-2009),0)+IF($H239>=AY$2,$AE239/($H239-2009),0)+IF($I239>=AY$2,$AF239/($I239-2009),0)+IF($J239>=AY$2,$AG239/($J239-2009),0)+IF($K239>=AY$2,$AH239/($K239-2009),0)+IF($L239>=AY$2,$AI239/($L239-2009),0)+IF($M239>=AY$2,$AJ239/($M239-2009),0)+IF($N239>=AY$2,$AK239/($N239-2009),0)+IF($O239>=AY$2,$AL239/($O239-2009),0)+IF($P239>=AY$2,$AM239/($P239-2009),0)+IF($Q239>=AY$2,$AN239/($Q239-2009),0)+IF($R239>=AY$2,$AO239/($R239-2009),0)+IF($S239>=AY$2,$AP239/($S239-2009),0)+IF($T239>=AY$2,$AQ239/($T239-2009),0)+IF($U239>=AY$2,$AR239/($U239-2009),0)+IF($V239>=AY$2,$AS239/($V239-2009),0)+IF($W239>=AY$2,$AT239/($W239-2009),0)+IF($X239>=AY$2,$AU239/($X239-2009),0)+IF($Y239>=AY$2,$AV239/($Y239-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"D$3+$C241","v":1925},{"$f":"E$3+$C241","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU241","v":0},{"$f":"Produktionsanlæg!BV241","v":0},{"$f":"Produktionsanlæg!BW241","v":0},{"$f":"Produktionsanlæg!BX241","v":0},{"$f":"Produktionsanlæg!BY241","v":0},{"$f":"Produktionsanlæg!BZ241","v":0},{"$f":"Produktionsanlæg!CA241","v":0},{"$f":"Produktionsanlæg!CB241","v":0},{"$f":"Produktionsanlæg!CC241","v":0},{"$f":"Produktionsanlæg!CD241","v":0},{"$f":"Produktionsanlæg!CE241","v":0},{"$f":"Produktionsanlæg!CF241","v":0},{"$f":"Produktionsanlæg!CG241","v":0},{"$f":"Produktionsanlæg!CH241","v":0},{"$f":"Produktionsanlæg!CI241","v":0},{"$f":"Produktionsanlæg!CJ241","v":0},{"$f":"Produktionsanlæg!CK241","v":0},{"$f":"Produktionsanlæg!CL241","v":0},{"$f":"Produktionsanlæg!CM241","v":0},{"$f":"Produktionsanlæg!CN241","v":0},{"$f":"Produktionsanlæg!CO241","v":0},{"$f":"Produktionsanlæg!CP241","v":0},{"$f":"+SUM(AA241:AV241)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D241>=AY$2,$AA241/($D241-2009),0)+IF($E241>=AY$2,$AB241/($E241-2009),0)+IF($F241>=AY$2,$AC241/($F241-2009),0)+IF($G241>=AY$2,$AD241/($G241-2009),0)+IF($H241>=AY$2,$AE241/($H241-2009),0)+IF($I241>=AY$2,$AF241/($I241-2009),0)+IF($J241>=AY$2,$AG241/($J241-2009),0)+IF($K241>=AY$2,$AH241/($K241-2009),0)+IF($L241>=AY$2,$AI241/($L241-2009),0)+IF($M241>=AY$2,$AJ241/($M241-2009),0)+IF($N241>=AY$2,$AK241/($N241-2009),0)+IF($O241>=AY$2,$AL241/($O241-2009),0)+IF($P241>=AY$2,$AM241/($P241-2009),0)+IF($Q241>=AY$2,$AN241/($Q241-2009),0)+IF($R241>=AY$2,$AO241/($R241-2009),0)+IF($S241>=AY$2,$AP241/($S241-2009),0)+IF($T241>=AY$2,$AQ241/($T241-2009),0)+IF($U241>=AY$2,$AR241/($U241-2009),0)+IF($V241>=AY$2,$AS241/($V241-2009),0)+IF($W241>=AY$2,$AT241/($W241-2009),0)+IF($X241>=AY$2,$AU241/($X241-2009),0)+IF($Y241>=AY$2,$AV241/($Y241-2009),0)","v":0},{"$f":"IF($D241>=AZ$2,$AA241/($D241-2009),0)+IF($E241>=AZ$2,$AB241/($E241-2009),0)+IF($F241>=AZ$2,$AC241/($F241-2009),0)+IF($G241>=AZ$2,$AD241/($G241-2009),0)+IF($H241>=AZ$2,$AE241/($H241-2009),0)+IF($I241>=AZ$2,$AF241/($I241-2009),0)+IF($J241>=AZ$2,$AG241/($J241-2009),0)+IF($K241>=AZ$2,$AH241/($K241-2009),0)+IF($L241>=AZ$2,$AI241/($L241-2009),0)+IF($M241>=AZ$2,$AJ241/($M241-2009),0)+IF($N241>=AZ$2,$AK241/($N241-2009),0)+IF($O241>=AZ$2,$AL241/($O241-2009),0)+IF($P241>=AZ$2,$AM241/($P241-2009),0)+IF($Q241>=AZ$2,$AN241/($Q241-2009),0)+IF($R241>=AZ$2,$AO241/($R241-2009),0)+IF($S241>=AZ$2,$AP241/($S241-2009),0)+IF($T241>=AZ$2,$AQ241/($T241-2009),0)+IF($U241>=AZ$2,$AR241/($U241-2009),0)+IF($V241>=AZ$2,$AS241/($V241-2009),0)+IF($W241>=AZ$2,$AT241/($W241-2009),0)+IF($X241>=AZ$2,$AU241/($X241-2009),0)+IF($Y241>=AZ$2,$AV241/($Y241-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D241>=DL$2,$AA241/($D241-2009),0)+IF($E241>=DL$2,$AB241/($E241-2009),0)+IF($F241>=DL$2,$AC241/($F241-2009),0)+IF($G241>=DL$2,$AD241/($G241-2009),0)+IF($H241>=DL$2,$AE241/($H241-2009),0)+IF($I241>=DL$2,$AF241/($I241-2009),0)+IF($J241>=DL$2,$AG241/($J241-2009),0)+IF($K241>=DL$2,$AH241/($K241-2009),0)+IF($L241>=DL$2,$AI241/($L241-2009),0)+IF($M241>=DL$2,$AJ241/($M241-2009),0)+IF($N241>=DL$2,$AK241/($N241-2009),0)+IF($O241>=DL$2,$AL241/($O241-2009),0)+IF($P241>=DL$2,$AM241/($P241-2009),0)+IF($Q241>=DL$2,$AN241/($Q241-2009),0)+IF($R241>=DL$2,$AO241/($R241-2009),0)+IF($S241>=DL$2,$AP241/($S241-2009),0)+IF($T241>=DL$2,$AQ241/($T241-2009),0)+IF($U241>=DL$2,$AR241/($U241-2009),0)+IF($V241>=DL$2,$AS241/($V241-2009),0)+IF($W241>=DL$2,$AT241/($W241-2009),0)+IF($X241>=DL$2,$AU241/($X241-2009),0)+IF($Y241>=DL$2,$AV241/($Y241-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"D$3+$C242","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU242","v":0},{"$f":"Produktionsanlæg!BV242","v":0},{"$f":"Produktionsanlæg!BW242","v":0},{"$f":"Produktionsanlæg!BX242","v":0},{"$f":"Produktionsanlæg!BY242","v":0},{"$f":"Produktionsanlæg!BZ242","v":0},{"$f":"Produktionsanlæg!CA242","v":0},{"$f":"Produktionsanlæg!CB242","v":0},{"$f":"Produktionsanlæg!CC242","v":0},{"$f":"Produktionsanlæg!CD242","v":0},{"$f":"Produktionsanlæg!CE242","v":0},{"$f":"Produktionsanlæg!CF242","v":0},{"$f":"Produktionsanlæg!CG242","v":0},{"$f":"Produktionsanlæg!CH242","v":0},{"$f":"Produktionsanlæg!CI242","v":0},{"$f":"Produktionsanlæg!CJ242","v":0},{"$f":"Produktionsanlæg!CK242","v":0},{"$f":"Produktionsanlæg!CL242","v":0},{"$f":"Produktionsanlæg!CM242","v":0},{"$f":"Produktionsanlæg!CN242","v":0},{"$f":"Produktionsanlæg!CO242","v":0},{"$f":"Produktionsanlæg!CP242","v":0},{"$f":"+SUM(AA242:AV242)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D242>=AY$2,$AA242/($D242-2009),0)+IF($E242>=AY$2,$AB242/($E242-2009),0)+IF($F242>=AY$2,$AC242/($F242-2009),0)+IF($G242>=AY$2,$AD242/($G242-2009),0)+IF($H242>=AY$2,$AE242/($H242-2009),0)+IF($I242>=AY$2,$AF242/($I242-2009),0)+IF($J242>=AY$2,$AG242/($J242-2009),0)+IF($K242>=AY$2,$AH242/($K242-2009),0)+IF($L242>=AY$2,$AI242/($L242-2009),0)+IF($M242>=AY$2,$AJ242/($M242-2009),0)+IF($N242>=AY$2,$AK242/($N242-2009),0)+IF($O242>=AY$2,$AL242/($O242-2009),0)+IF($P242>=AY$2,$AM242/($P242-2009),0)+IF($Q242>=AY$2,$AN242/($Q242-2009),0)+IF($R242>=AY$2,$AO242/($R242-2009),0)+IF($S242>=AY$2,$AP242/($S242-2009),0)+IF($T242>=AY$2,$AQ242/($T242-2009),0)+IF($U242>=AY$2,$AR242/($U242-2009),0)+IF($V242>=AY$2,$AS242/($V242-2009),0)+IF($W242>=AY$2,$AT242/($W242-2009),0)+IF($X242>=AY$2,$AU242/($X242-2009),0)+IF($Y242>=AY$2,$AV242/($Y242-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"D$3+$C243+Produktionsanlæg!D244","v":1965},{"$f":"E$3+$C243+Produktionsanlæg!E244","v":1975},{"$f":"F$3+$C243+Produktionsanlæg!F244","v":1985},{"$f":"G$3+$C243+Produktionsanlæg!G244","v":1995},{"$f":"H$3+$C243+Produktionsanlæg!H244","v":2005},{"$f":"I$3+$C243+Produktionsanlæg!I244","v":2015},{"$f":"J$3+$C243+Produktionsanlæg!J244","v":2025},{"$f":"K$3+$C243+Produktionsanlæg!K244","v":2035},{"$f":"L$3+$C243+Produktionsanlæg!L244","v":2042},{"$f":"M$3+$C243+Produktionsanlæg!M244","v":2047},{"$f":"N$3+$C243+Produktionsanlæg!N244","v":2052},{"$f":"O$3+$C243+Produktionsanlæg!O244","v":2057},{"$f":"P$3+$C243+Produktionsanlæg!P244","v":2060},{"$f":"Q$3+$C243+Produktionsanlæg!Q244","v":2061},{"$f":"R$3+$C243+Produktionsanlæg!R244","v":2062},{"$f":"S$3+$C243+Produktionsanlæg!S244","v":2063},{"$f":"T$3+$C243+Produktionsanlæg!T244","v":2064},{"$f":"U$3+$C243+Produktionsanlæg!U244","v":2065},{"$f":"V$3+$C243+Produktionsanlæg!V244","v":2066},{"$f":"W$3+$C243+Produktionsanlæg!W244","v":2067},{"$f":"X$3+$C243+Produktionsanlæg!X244","v":2068},{"$f":"Y$3+$C243+Produktionsanlæg!Y244","v":2069},0,{"$f":"Produktionsanlæg!BU243","v":0},{"$f":"Produktionsanlæg!BV243","v":0},{"$f":"Produktionsanlæg!BW243","v":0},{"$f":"Produktionsanlæg!BX243","v":0},{"$f":"Produktionsanlæg!BY243","v":0},{"$f":"Produktionsanlæg!BZ243","v":0},{"$f":"Produktionsanlæg!CA243","v":0},{"$f":"Produktionsanlæg!CB243","v":0},{"$f":"Produktionsanlæg!CC243","v":0},{"$f":"Produktionsanlæg!CD243","v":0},{"$f":"Produktionsanlæg!CE243","v":0},{"$f":"Produktionsanlæg!CF243","v":0},{"$f":"Produktionsanlæg!CG243","v":0},{"$f":"Produktionsanlæg!CH243","v":0},{"$f":"Produktionsanlæg!CI243","v":0},{"$f":"Produktionsanlæg!CJ243","v":0},{"$f":"Produktionsanlæg!CK243","v":0},{"$f":"Produktionsanlæg!CL243","v":0},{"$f":"Produktionsanlæg!CM243","v":0},{"$f":"Produktionsanlæg!CN243","v":0},{"$f":"Produktionsanlæg!CO243","v":0},{"$f":"Produktionsanlæg!CP243","v":0},{"$f":"+SUM(AA243:AV243)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D243>=AY$2,$AA243/($D243-2009),0)+IF($E243>=AY$2,$AB243/($E243-2009),0)+IF($F243>=AY$2,$AC243/($F243-2009),0)+IF($G243>=AY$2,$AD243/($G243-2009),0)+IF($H243>=AY$2,$AE243/($H243-2009),0)+IF($I243>=AY$2,$AF243/($I243-2009),0)+IF($J243>=AY$2,$AG243/($J243-2009),0)+IF($K243>=AY$2,$AH243/($K243-2009),0)+IF($L243>=AY$2,$AI243/($L243-2009),0)+IF($M243>=AY$2,$AJ243/($M243-2009),0)+IF($N243>=AY$2,$AK243/($N243-2009),0)+IF($O243>=AY$2,$AL243/($O243-2009),0)+IF($P243>=AY$2,$AM243/($P243-2009),0)+IF($Q243>=AY$2,$AN243/($Q243-2009),0)+IF($R243>=AY$2,$AO243/($R243-2009),0)+IF($S243>=AY$2,$AP243/($S243-2009),0)+IF($T243>=AY$2,$AQ243/($T243-2009),0)+IF($U243>=AY$2,$AR243/($U243-2009),0)+IF($V243>=AY$2,$AS243/($V243-2009),0)+IF($W243>=AY$2,$AT243/($W243-2009),0)+IF($X243>=AY$2,$AU243/($X243-2009),0)+IF($Y243>=AY$2,$AV243/($Y243-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"D$3+$C245","v":1925},{"$f":"E$3+$C245","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU245","v":0},{"$f":"Produktionsanlæg!BV245","v":0},{"$f":"Produktionsanlæg!BW245","v":0},{"$f":"Produktionsanlæg!BX245","v":0},{"$f":"Produktionsanlæg!BY245","v":0},{"$f":"Produktionsanlæg!BZ245","v":0},{"$f":"Produktionsanlæg!CA245","v":0},{"$f":"Produktionsanlæg!CB245","v":0},{"$f":"Produktionsanlæg!CC245","v":0},{"$f":"Produktionsanlæg!CD245","v":0},{"$f":"Produktionsanlæg!CE245","v":0},{"$f":"Produktionsanlæg!CF245","v":0},{"$f":"Produktionsanlæg!CG245","v":0},{"$f":"Produktionsanlæg!CH245","v":0},{"$f":"Produktionsanlæg!CI245","v":0},{"$f":"Produktionsanlæg!CJ245","v":0},{"$f":"Produktionsanlæg!CK245","v":0},{"$f":"Produktionsanlæg!CL245","v":0},{"$f":"Produktionsanlæg!CM245","v":0},{"$f":"Produktionsanlæg!CN245","v":0},{"$f":"Produktionsanlæg!CO245","v":0},{"$f":"Produktionsanlæg!CP245","v":0},{"$f":"+SUM(AA245:AV245)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D245>=AY$2,$AA245/($D245-2009),0)+IF($E245>=AY$2,$AB245/($E245-2009),0)+IF($F245>=AY$2,$AC245/($F245-2009),0)+IF($G245>=AY$2,$AD245/($G245-2009),0)+IF($H245>=AY$2,$AE245/($H245-2009),0)+IF($I245>=AY$2,$AF245/($I245-2009),0)+IF($J245>=AY$2,$AG245/($J245-2009),0)+IF($K245>=AY$2,$AH245/($K245-2009),0)+IF($L245>=AY$2,$AI245/($L245-2009),0)+IF($M245>=AY$2,$AJ245/($M245-2009),0)+IF($N245>=AY$2,$AK245/($N245-2009),0)+IF($O245>=AY$2,$AL245/($O245-2009),0)+IF($P245>=AY$2,$AM245/($P245-2009),0)+IF($Q245>=AY$2,$AN245/($Q245-2009),0)+IF($R245>=AY$2,$AO245/($R245-2009),0)+IF($S245>=AY$2,$AP245/($S245-2009),0)+IF($T245>=AY$2,$AQ245/($T245-2009),0)+IF($U245>=AY$2,$AR245/($U245-2009),0)+IF($V245>=AY$2,$AS245/($V245-2009),0)+IF($W245>=AY$2,$AT245/($W245-2009),0)+IF($X245>=AY$2,$AU245/($X245-2009),0)+IF($Y245>=AY$2,$AV245/($Y245-2009),0)","v":0},{"$f":"IF($D245>=AZ$2,$AA245/($D245-2009),0)+IF($E245>=AZ$2,$AB245/($E245-2009),0)+IF($F245>=AZ$2,$AC245/($F245-2009),0)+IF($G245>=AZ$2,$AD245/($G245-2009),0)+IF($H245>=AZ$2,$AE245/($H245-2009),0)+IF($I245>=AZ$2,$AF245/($I245-2009),0)+IF($J245>=AZ$2,$AG245/($J245-2009),0)+IF($K245>=AZ$2,$AH245/($K245-2009),0)+IF($L245>=AZ$2,$AI245/($L245-2009),0)+IF($M245>=AZ$2,$AJ245/($M245-2009),0)+IF($N245>=AZ$2,$AK245/($N245-2009),0)+IF($O245>=AZ$2,$AL245/($O245-2009),0)+IF($P245>=AZ$2,$AM245/($P245-2009),0)+IF($Q245>=AZ$2,$AN245/($Q245-2009),0)+IF($R245>=AZ$2,$AO245/($R245-2009),0)+IF($S245>=AZ$2,$AP245/($S245-2009),0)+IF($T245>=AZ$2,$AQ245/($T245-2009),0)+IF($U245>=AZ$2,$AR245/($U245-2009),0)+IF($V245>=AZ$2,$AS245/($V245-2009),0)+IF($W245>=AZ$2,$AT245/($W245-2009),0)+IF($X245>=AZ$2,$AU245/($X245-2009),0)+IF($Y245>=AZ$2,$AV245/($Y245-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D245>=DL$2,$AA245/($D245-2009),0)+IF($E245>=DL$2,$AB245/($E245-2009),0)+IF($F245>=DL$2,$AC245/($F245-2009),0)+IF($G245>=DL$2,$AD245/($G245-2009),0)+IF($H245>=DL$2,$AE245/($H245-2009),0)+IF($I245>=DL$2,$AF245/($I245-2009),0)+IF($J245>=DL$2,$AG245/($J245-2009),0)+IF($K245>=DL$2,$AH245/($K245-2009),0)+IF($L245>=DL$2,$AI245/($L245-2009),0)+IF($M245>=DL$2,$AJ245/($M245-2009),0)+IF($N245>=DL$2,$AK245/($N245-2009),0)+IF($O245>=DL$2,$AL245/($O245-2009),0)+IF($P245>=DL$2,$AM245/($P245-2009),0)+IF($Q245>=DL$2,$AN245/($Q245-2009),0)+IF($R245>=DL$2,$AO245/($R245-2009),0)+IF($S245>=DL$2,$AP245/($S245-2009),0)+IF($T245>=DL$2,$AQ245/($T245-2009),0)+IF($U245>=DL$2,$AR245/($U245-2009),0)+IF($V245>=DL$2,$AS245/($V245-2009),0)+IF($W245>=DL$2,$AT245/($W245-2009),0)+IF($X245>=DL$2,$AU245/($X245-2009),0)+IF($Y245>=DL$2,$AV245/($Y245-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"D$3+$C246","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU246","v":0},{"$f":"Produktionsanlæg!BV246","v":0},{"$f":"Produktionsanlæg!BW246","v":0},{"$f":"Produktionsanlæg!BX246","v":0},{"$f":"Produktionsanlæg!BY246","v":0},{"$f":"Produktionsanlæg!BZ246","v":0},{"$f":"Produktionsanlæg!CA246","v":0},{"$f":"Produktionsanlæg!CB246","v":0},{"$f":"Produktionsanlæg!CC246","v":0},{"$f":"Produktionsanlæg!CD246","v":0},{"$f":"Produktionsanlæg!CE246","v":0},{"$f":"Produktionsanlæg!CF246","v":0},{"$f":"Produktionsanlæg!CG246","v":0},{"$f":"Produktionsanlæg!CH246","v":0},{"$f":"Produktionsanlæg!CI246","v":0},{"$f":"Produktionsanlæg!CJ246","v":0},{"$f":"Produktionsanlæg!CK246","v":0},{"$f":"Produktionsanlæg!CL246","v":0},{"$f":"Produktionsanlæg!CM246","v":0},{"$f":"Produktionsanlæg!CN246","v":0},{"$f":"Produktionsanlæg!CO246","v":0},{"$f":"Produktionsanlæg!CP246","v":0},{"$f":"+SUM(AA246:AV246)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D246>=AY$2,$AA246/($D246-2009),0)+IF($E246>=AY$2,$AB246/($E246-2009),0)+IF($F246>=AY$2,$AC246/($F246-2009),0)+IF($G246>=AY$2,$AD246/($G246-2009),0)+IF($H246>=AY$2,$AE246/($H246-2009),0)+IF($I246>=AY$2,$AF246/($I246-2009),0)+IF($J246>=AY$2,$AG246/($J246-2009),0)+IF($K246>=AY$2,$AH246/($K246-2009),0)+IF($L246>=AY$2,$AI246/($L246-2009),0)+IF($M246>=AY$2,$AJ246/($M246-2009),0)+IF($N246>=AY$2,$AK246/($N246-2009),0)+IF($O246>=AY$2,$AL246/($O246-2009),0)+IF($P246>=AY$2,$AM246/($P246-2009),0)+IF($Q246>=AY$2,$AN246/($Q246-2009),0)+IF($R246>=AY$2,$AO246/($R246-2009),0)+IF($S246>=AY$2,$AP246/($S246-2009),0)+IF($T246>=AY$2,$AQ246/($T246-2009),0)+IF($U246>=AY$2,$AR246/($U246-2009),0)+IF($V246>=AY$2,$AS246/($V246-2009),0)+IF($W246>=AY$2,$AT246/($W246-2009),0)+IF($X246>=AY$2,$AU246/($X246-2009),0)+IF($Y246>=AY$2,$AV246/($Y246-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"D$3+$C247+Produktionsanlæg!D248","v":1965},{"$f":"E$3+$C247+Produktionsanlæg!E248","v":1975},{"$f":"F$3+$C247+Produktionsanlæg!F248","v":1985},{"$f":"G$3+$C247+Produktionsanlæg!G248","v":1995},{"$f":"H$3+$C247+Produktionsanlæg!H248","v":2005},{"$f":"I$3+$C247+Produktionsanlæg!I248","v":2015},{"$f":"J$3+$C247+Produktionsanlæg!J248","v":2025},{"$f":"K$3+$C247+Produktionsanlæg!K248","v":2035},{"$f":"L$3+$C247+Produktionsanlæg!L248","v":2042},{"$f":"M$3+$C247+Produktionsanlæg!M248","v":2047},{"$f":"N$3+$C247+Produktionsanlæg!N248","v":2052},{"$f":"O$3+$C247+Produktionsanlæg!O248","v":2057},{"$f":"P$3+$C247+Produktionsanlæg!P248","v":2060},{"$f":"Q$3+$C247+Produktionsanlæg!Q248","v":2061},{"$f":"R$3+$C247+Produktionsanlæg!R248","v":2062},{"$f":"S$3+$C247+Produktionsanlæg!S248","v":2063},{"$f":"T$3+$C247+Produktionsanlæg!T248","v":2064},{"$f":"U$3+$C247+Produktionsanlæg!U248","v":2065},{"$f":"V$3+$C247+Produktionsanlæg!V248","v":2066},{"$f":"W$3+$C247+Produktionsanlæg!W248","v":2067},{"$f":"X$3+$C247+Produktionsanlæg!X248","v":2068},{"$f":"Y$3+$C247+Produktionsanlæg!Y248","v":2069},0,{"$f":"Produktionsanlæg!BU247","v":0},{"$f":"Produktionsanlæg!BV247","v":0},{"$f":"Produktionsanlæg!BW247","v":0},{"$f":"Produktionsanlæg!BX247","v":0},{"$f":"Produktionsanlæg!BY247","v":0},{"$f":"Produktionsanlæg!BZ247","v":0},{"$f":"Produktionsanlæg!CA247","v":0},{"$f":"Produktionsanlæg!CB247","v":0},{"$f":"Produktionsanlæg!CC247","v":0},{"$f":"Produktionsanlæg!CD247","v":0},{"$f":"Produktionsanlæg!CE247","v":0},{"$f":"Produktionsanlæg!CF247","v":0},{"$f":"Produktionsanlæg!CG247","v":0},{"$f":"Produktionsanlæg!CH247","v":0},{"$f":"Produktionsanlæg!CI247","v":0},{"$f":"Produktionsanlæg!CJ247","v":0},{"$f":"Produktionsanlæg!CK247","v":0},{"$f":"Produktionsanlæg!CL247","v":0},{"$f":"Produktionsanlæg!CM247","v":0},{"$f":"Produktionsanlæg!CN247","v":0},{"$f":"Produktionsanlæg!CO247","v":0},{"$f":"Produktionsanlæg!CP247","v":0},{"$f":"+SUM(AA247:AV247)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D247>=AY$2,$AA247/($D247-2009),0)+IF($E247>=AY$2,$AB247/($E247-2009),0)+IF($F247>=AY$2,$AC247/($F247-2009),0)+IF($G247>=AY$2,$AD247/($G247-2009),0)+IF($H247>=AY$2,$AE247/($H247-2009),0)+IF($I247>=AY$2,$AF247/($I247-2009),0)+IF($J247>=AY$2,$AG247/($J247-2009),0)+IF($K247>=AY$2,$AH247/($K247-2009),0)+IF($L247>=AY$2,$AI247/($L247-2009),0)+IF($M247>=AY$2,$AJ247/($M247-2009),0)+IF($N247>=AY$2,$AK247/($N247-2009),0)+IF($O247>=AY$2,$AL247/($O247-2009),0)+IF($P247>=AY$2,$AM247/($P247-2009),0)+IF($Q247>=AY$2,$AN247/($Q247-2009),0)+IF($R247>=AY$2,$AO247/($R247-2009),0)+IF($S247>=AY$2,$AP247/($S247-2009),0)+IF($T247>=AY$2,$AQ247/($T247-2009),0)+IF($U247>=AY$2,$AR247/($U247-2009),0)+IF($V247>=AY$2,$AS247/($V247-2009),0)+IF($W247>=AY$2,$AT247/($W247-2009),0)+IF($X247>=AY$2,$AU247/($X247-2009),0)+IF($Y247>=AY$2,$AV247/($Y247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C249","v":1925},{"$f":"E$3+$C249","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU249","v":0},{"$f":"Produktionsanlæg!BV249","v":0},{"$f":"Produktionsanlæg!BW249","v":0},{"$f":"Produktionsanlæg!BX249","v":0},{"$f":"Produktionsanlæg!BY249","v":0},{"$f":"Produktionsanlæg!BZ249","v":0},{"$f":"Produktionsanlæg!CA249","v":0},{"$f":"Produktionsanlæg!CB249","v":0},{"$f":"Produktionsanlæg!CC249","v":0},{"$f":"Produktionsanlæg!CD249","v":0},{"$f":"Produktionsanlæg!CE249","v":0},{"$f":"Produktionsanlæg!CF249","v":0},{"$f":"Produktionsanlæg!CG249","v":0},{"$f":"Produktionsanlæg!CH249","v":0},{"$f":"Produktionsanlæg!CI249","v":0},{"$f":"Produktionsanlæg!CJ249","v":0},{"$f":"Produktionsanlæg!CK249","v":0},{"$f":"Produktionsanlæg!CL249","v":0},{"$f":"Produktionsanlæg!CM249","v":0},{"$f":"Produktionsanlæg!CN249","v":0},{"$f":"Produktionsanlæg!CO249","v":0},{"$f":"Produktionsanlæg!CP249","v":0},{"$f":"+SUM(AA249:AV249)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D249>=AY$2,$AA249/($D249-2009),0)+IF($E249>=AY$2,$AB249/($E249-2009),0)+IF($F249>=AY$2,$AC249/($F249-2009),0)+IF($G249>=AY$2,$AD249/($G249-2009),0)+IF($H249>=AY$2,$AE249/($H249-2009),0)+IF($I249>=AY$2,$AF249/($I249-2009),0)+IF($J249>=AY$2,$AG249/($J249-2009),0)+IF($K249>=AY$2,$AH249/($K249-2009),0)+IF($L249>=AY$2,$AI249/($L249-2009),0)+IF($M249>=AY$2,$AJ249/($M249-2009),0)+IF($N249>=AY$2,$AK249/($N249-2009),0)+IF($O249>=AY$2,$AL249/($O249-2009),0)+IF($P249>=AY$2,$AM249/($P249-2009),0)+IF($Q249>=AY$2,$AN249/($Q249-2009),0)+IF($R249>=AY$2,$AO249/($R249-2009),0)+IF($S249>=AY$2,$AP249/($S249-2009),0)+IF($T249>=AY$2,$AQ249/($T249-2009),0)+IF($U249>=AY$2,$AR249/($U249-2009),0)+IF($V249>=AY$2,$AS249/($V249-2009),0)+IF($W249>=AY$2,$AT249/($W249-2009),0)+IF($X249>=AY$2,$AU249/($X249-2009),0)+IF($Y249>=AY$2,$AV249/($Y249-2009),0)","v":0},{"$f":"IF($D249>=AZ$2,$AA249/($D249-2009),0)+IF($E249>=AZ$2,$AB249/($E249-2009),0)+IF($F249>=AZ$2,$AC249/($F249-2009),0)+IF($G249>=AZ$2,$AD249/($G249-2009),0)+IF($H249>=AZ$2,$AE249/($H249-2009),0)+IF($I249>=AZ$2,$AF249/($I249-2009),0)+IF($J249>=AZ$2,$AG249/($J249-2009),0)+IF($K249>=AZ$2,$AH249/($K249-2009),0)+IF($L249>=AZ$2,$AI249/($L249-2009),0)+IF($M249>=AZ$2,$AJ249/($M249-2009),0)+IF($N249>=AZ$2,$AK249/($N249-2009),0)+IF($O249>=AZ$2,$AL249/($O249-2009),0)+IF($P249>=AZ$2,$AM249/($P249-2009),0)+IF($Q249>=AZ$2,$AN249/($Q249-2009),0)+IF($R249>=AZ$2,$AO249/($R249-2009),0)+IF($S249>=AZ$2,$AP249/($S249-2009),0)+IF($T249>=AZ$2,$AQ249/($T249-2009),0)+IF($U249>=AZ$2,$AR249/($U249-2009),0)+IF($V249>=AZ$2,$AS249/($V249-2009),0)+IF($W249>=AZ$2,$AT249/($W249-2009),0)+IF($X249>=AZ$2,$AU249/($X249-2009),0)+IF($Y249>=AZ$2,$AV249/($Y249-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D249>=DL$2,$AA249/($D249-2009),0)+IF($E249>=DL$2,$AB249/($E249-2009),0)+IF($F249>=DL$2,$AC249/($F249-2009),0)+IF($G249>=DL$2,$AD249/($G249-2009),0)+IF($H249>=DL$2,$AE249/($H249-2009),0)+IF($I249>=DL$2,$AF249/($I249-2009),0)+IF($J249>=DL$2,$AG249/($J249-2009),0)+IF($K249>=DL$2,$AH249/($K249-2009),0)+IF($L249>=DL$2,$AI249/($L249-2009),0)+IF($M249>=DL$2,$AJ249/($M249-2009),0)+IF($N249>=DL$2,$AK249/($N249-2009),0)+IF($O249>=DL$2,$AL249/($O249-2009),0)+IF($P249>=DL$2,$AM249/($P249-2009),0)+IF($Q249>=DL$2,$AN249/($Q249-2009),0)+IF($R249>=DL$2,$AO249/($R249-2009),0)+IF($S249>=DL$2,$AP249/($S249-2009),0)+IF($T249>=DL$2,$AQ249/($T249-2009),0)+IF($U249>=DL$2,$AR249/($U249-2009),0)+IF($V249>=DL$2,$AS249/($V249-2009),0)+IF($W249>=DL$2,$AT249/($W249-2009),0)+IF($X249>=DL$2,$AU249/($X249-2009),0)+IF($Y249>=DL$2,$AV249/($Y249-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"D$3+$C250","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU250","v":0},{"$f":"Produktionsanlæg!BV250","v":0},{"$f":"Produktionsanlæg!BW250","v":0},{"$f":"Produktionsanlæg!BX250","v":0},{"$f":"Produktionsanlæg!BY250","v":0},{"$f":"Produktionsanlæg!BZ250","v":0},{"$f":"Produktionsanlæg!CA250","v":0},{"$f":"Produktionsanlæg!CB250","v":0},{"$f":"Produktionsanlæg!CC250","v":0},{"$f":"Produktionsanlæg!CD250","v":0},{"$f":"Produktionsanlæg!CE250","v":0},{"$f":"Produktionsanlæg!CF250","v":0},{"$f":"Produktionsanlæg!CG250","v":0},{"$f":"Produktionsanlæg!CH250","v":0},{"$f":"Produktionsanlæg!CI250","v":0},{"$f":"Produktionsanlæg!CJ250","v":0},{"$f":"Produktionsanlæg!CK250","v":0},{"$f":"Produktionsanlæg!CL250","v":0},{"$f":"Produktionsanlæg!CM250","v":0},{"$f":"Produktionsanlæg!CN250","v":0},{"$f":"Produktionsanlæg!CO250","v":0},{"$f":"Produktionsanlæg!CP250","v":0},{"$f":"+SUM(AA250:AV250)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D250>=AY$2,$AA250/($D250-2009),0)+IF($E250>=AY$2,$AB250/($E250-2009),0)+IF($F250>=AY$2,$AC250/($F250-2009),0)+IF($G250>=AY$2,$AD250/($G250-2009),0)+IF($H250>=AY$2,$AE250/($H250-2009),0)+IF($I250>=AY$2,$AF250/($I250-2009),0)+IF($J250>=AY$2,$AG250/($J250-2009),0)+IF($K250>=AY$2,$AH250/($K250-2009),0)+IF($L250>=AY$2,$AI250/($L250-2009),0)+IF($M250>=AY$2,$AJ250/($M250-2009),0)+IF($N250>=AY$2,$AK250/($N250-2009),0)+IF($O250>=AY$2,$AL250/($O250-2009),0)+IF($P250>=AY$2,$AM250/($P250-2009),0)+IF($Q250>=AY$2,$AN250/($Q250-2009),0)+IF($R250>=AY$2,$AO250/($R250-2009),0)+IF($S250>=AY$2,$AP250/($S250-2009),0)+IF($T250>=AY$2,$AQ250/($T250-2009),0)+IF($U250>=AY$2,$AR250/($U250-2009),0)+IF($V250>=AY$2,$AS250/($V250-2009),0)+IF($W250>=AY$2,$AT250/($W250-2009),0)+IF($X250>=AY$2,$AU250/($X250-2009),0)+IF($Y250>=AY$2,$AV250/($Y250-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"D$3+$C254","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU254","v":0},{"$f":"Produktionsanlæg!BV254","v":0},{"$f":"Produktionsanlæg!BW254","v":0},{"$f":"Produktionsanlæg!BX254","v":0},{"$f":"Produktionsanlæg!BY254","v":0},{"$f":"Produktionsanlæg!BZ254","v":0},{"$f":"Produktionsanlæg!CA254","v":0},{"$f":"Produktionsanlæg!CB254","v":0},{"$f":"Produktionsanlæg!CC254","v":0},{"$f":"Produktionsanlæg!CD254","v":0},{"$f":"Produktionsanlæg!CE254","v":0},{"$f":"Produktionsanlæg!CF254","v":0},{"$f":"Produktionsanlæg!CG254","v":0},{"$f":"Produktionsanlæg!CH254","v":0},{"$f":"Produktionsanlæg!CI254","v":0},{"$f":"Produktionsanlæg!CJ254","v":0},{"$f":"Produktionsanlæg!CK254","v":0},{"$f":"Produktionsanlæg!CL254","v":0},{"$f":"Produktionsanlæg!CM254","v":0},{"$f":"Produktionsanlæg!CN254","v":0},{"$f":"Produktionsanlæg!CO254","v":0},{"$f":"Produktionsanlæg!CP254","v":0},{"$f":"+SUM(AA254:AV254)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D254>=AY$2,$AA254/($D254-2009),0)+IF($E254>=AY$2,$AB254/($E254-2009),0)+IF($F254>=AY$2,$AC254/($F254-2009),0)+IF($G254>=AY$2,$AD254/($G254-2009),0)+IF($H254>=AY$2,$AE254/($H254-2009),0)+IF($I254>=AY$2,$AF254/($I254-2009),0)+IF($J254>=AY$2,$AG254/($J254-2009),0)+IF($K254>=AY$2,$AH254/($K254-2009),0)+IF($L254>=AY$2,$AI254/($L254-2009),0)+IF($M254>=AY$2,$AJ254/($M254-2009),0)+IF($N254>=AY$2,$AK254/($N254-2009),0)+IF($O254>=AY$2,$AL254/($O254-2009),0)+IF($P254>=AY$2,$AM254/($P254-2009),0)+IF($Q254>=AY$2,$AN254/($Q254-2009),0)+IF($R254>=AY$2,$AO254/($R254-2009),0)+IF($S254>=AY$2,$AP254/($S254-2009),0)+IF($T254>=AY$2,$AQ254/($T254-2009),0)+IF($U254>=AY$2,$AR254/($U254-2009),0)+IF($V254>=AY$2,$AS254/($V254-2009),0)+IF($W254>=AY$2,$AT254/($W254-2009),0)+IF($X254>=AY$2,$AU254/($X254-2009),0)+IF($Y254>=AY$2,$AV254/($Y254-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"D$3+$C257","v":1925},{"$f":"E$3+$C257","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU257","v":0},{"$f":"Produktionsanlæg!BV257","v":0},{"$f":"Produktionsanlæg!BW257","v":0},{"$f":"Produktionsanlæg!BX257","v":0},{"$f":"Produktionsanlæg!BY257","v":0},{"$f":"Produktionsanlæg!BZ257","v":0},{"$f":"Produktionsanlæg!CA257","v":0},{"$f":"Produktionsanlæg!CB257","v":0},{"$f":"Produktionsanlæg!CC257","v":0},{"$f":"Produktionsanlæg!CD257","v":0},{"$f":"Produktionsanlæg!CE257","v":0},{"$f":"Produktionsanlæg!CF257","v":0},{"$f":"Produktionsanlæg!CG257","v":0},{"$f":"Produktionsanlæg!CH257","v":0},{"$f":"Produktionsanlæg!CI257","v":0},{"$f":"Produktionsanlæg!CJ257","v":0},{"$f":"Produktionsanlæg!CK257","v":0},{"$f":"Produktionsanlæg!CL257","v":0},{"$f":"Produktionsanlæg!CM257","v":0},{"$f":"Produktionsanlæg!CN257","v":0},{"$f":"Produktionsanlæg!CO257","v":0},{"$f":"Produktionsanlæg!CP257","v":0},{"$f":"+SUM(AA257:AV257)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D257>=AY$2,$AA257/($D257-2009),0)+IF($E257>=AY$2,$AB257/($E257-2009),0)+IF($F257>=AY$2,$AC257/($F257-2009),0)+IF($G257>=AY$2,$AD257/($G257-2009),0)+IF($H257>=AY$2,$AE257/($H257-2009),0)+IF($I257>=AY$2,$AF257/($I257-2009),0)+IF($J257>=AY$2,$AG257/($J257-2009),0)+IF($K257>=AY$2,$AH257/($K257-2009),0)+IF($L257>=AY$2,$AI257/($L257-2009),0)+IF($M257>=AY$2,$AJ257/($M257-2009),0)+IF($N257>=AY$2,$AK257/($N257-2009),0)+IF($O257>=AY$2,$AL257/($O257-2009),0)+IF($P257>=AY$2,$AM257/($P257-2009),0)+IF($Q257>=AY$2,$AN257/($Q257-2009),0)+IF($R257>=AY$2,$AO257/($R257-2009),0)+IF($S257>=AY$2,$AP257/($S257-2009),0)+IF($T257>=AY$2,$AQ257/($T257-2009),0)+IF($U257>=AY$2,$AR257/($U257-2009),0)+IF($V257>=AY$2,$AS257/($V257-2009),0)+IF($W257>=AY$2,$AT257/($W257-2009),0)+IF($X257>=AY$2,$AU257/($X257-2009),0)+IF($Y257>=AY$2,$AV257/($Y257-2009),0)","v":0},{"$f":"IF($D257>=AZ$2,$AA257/($D257-2009),0)+IF($E257>=AZ$2,$AB257/($E257-2009),0)+IF($F257>=AZ$2,$AC257/($F257-2009),0)+IF($G257>=AZ$2,$AD257/($G257-2009),0)+IF($H257>=AZ$2,$AE257/($H257-2009),0)+IF($I257>=AZ$2,$AF257/($I257-2009),0)+IF($J257>=AZ$2,$AG257/($J257-2009),0)+IF($K257>=AZ$2,$AH257/($K257-2009),0)+IF($L257>=AZ$2,$AI257/($L257-2009),0)+IF($M257>=AZ$2,$AJ257/($M257-2009),0)+IF($N257>=AZ$2,$AK257/($N257-2009),0)+IF($O257>=AZ$2,$AL257/($O257-2009),0)+IF($P257>=AZ$2,$AM257/($P257-2009),0)+IF($Q257>=AZ$2,$AN257/($Q257-2009),0)+IF($R257>=AZ$2,$AO257/($R257-2009),0)+IF($S257>=AZ$2,$AP257/($S257-2009),0)+IF($T257>=AZ$2,$AQ257/($T257-2009),0)+IF($U257>=AZ$2,$AR257/($U257-2009),0)+IF($V257>=AZ$2,$AS257/($V257-2009),0)+IF($W257>=AZ$2,$AT257/($W257-2009),0)+IF($X257>=AZ$2,$AU257/($X257-2009),0)+IF($Y257>=AZ$2,$AV257/($Y257-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D257>=DL$2,$AA257/($D257-2009),0)+IF($E257>=DL$2,$AB257/($E257-2009),0)+IF($F257>=DL$2,$AC257/($F257-2009),0)+IF($G257>=DL$2,$AD257/($G257-2009),0)+IF($H257>=DL$2,$AE257/($H257-2009),0)+IF($I257>=DL$2,$AF257/($I257-2009),0)+IF($J257>=DL$2,$AG257/($J257-2009),0)+IF($K257>=DL$2,$AH257/($K257-2009),0)+IF($L257>=DL$2,$AI257/($L257-2009),0)+IF($M257>=DL$2,$AJ257/($M257-2009),0)+IF($N257>=DL$2,$AK257/($N257-2009),0)+IF($O257>=DL$2,$AL257/($O257-2009),0)+IF($P257>=DL$2,$AM257/($P257-2009),0)+IF($Q257>=DL$2,$AN257/($Q257-2009),0)+IF($R257>=DL$2,$AO257/($R257-2009),0)+IF($S257>=DL$2,$AP257/($S257-2009),0)+IF($T257>=DL$2,$AQ257/($T257-2009),0)+IF($U257>=DL$2,$AR257/($U257-2009),0)+IF($V257>=DL$2,$AS257/($V257-2009),0)+IF($W257>=DL$2,$AT257/($W257-2009),0)+IF($X257>=DL$2,$AU257/($X257-2009),0)+IF($Y257>=DL$2,$AV257/($Y257-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C263","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU263","v":0},{"$f":"Produktionsanlæg!BV263","v":0},{"$f":"Produktionsanlæg!BW263","v":0},{"$f":"Produktionsanlæg!BX263","v":0},{"$f":"Produktionsanlæg!BY263","v":0},{"$f":"Produktionsanlæg!BZ263","v":0},{"$f":"Produktionsanlæg!CA263","v":0},{"$f":"Produktionsanlæg!CB263","v":0},{"$f":"Produktionsanlæg!CC263","v":0},{"$f":"Produktionsanlæg!CD263","v":0},{"$f":"Produktionsanlæg!CE263","v":0},{"$f":"Produktionsanlæg!CF263","v":0},{"$f":"Produktionsanlæg!CG263","v":0},{"$f":"Produktionsanlæg!CH263","v":0},{"$f":"Produktionsanlæg!CI263","v":0},{"$f":"Produktionsanlæg!CJ263","v":0},{"$f":"Produktionsanlæg!CK263","v":0},{"$f":"Produktionsanlæg!CL263","v":0},{"$f":"Produktionsanlæg!CM263","v":0},{"$f":"Produktionsanlæg!CN263","v":0},{"$f":"Produktionsanlæg!CO263","v":0},{"$f":"Produktionsanlæg!CP263","v":0},{"$f":"+SUM(AA263:AV263)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D263>=AY$2,$AA263/($D263-2009),0)+IF($E263>=AY$2,$AB263/($E263-2009),0)+IF($F263>=AY$2,$AC263/($F263-2009),0)+IF($G263>=AY$2,$AD263/($G263-2009),0)+IF($H263>=AY$2,$AE263/($H263-2009),0)+IF($I263>=AY$2,$AF263/($I263-2009),0)+IF($J263>=AY$2,$AG263/($J263-2009),0)+IF($K263>=AY$2,$AH263/($K263-2009),0)+IF($L263>=AY$2,$AI263/($L263-2009),0)+IF($M263>=AY$2,$AJ263/($M263-2009),0)+IF($N263>=AY$2,$AK263/($N263-2009),0)+IF($O263>=AY$2,$AL263/($O263-2009),0)+IF($P263>=AY$2,$AM263/($P263-2009),0)+IF($Q263>=AY$2,$AN263/($Q263-2009),0)+IF($R263>=AY$2,$AO263/($R263-2009),0)+IF($S263>=AY$2,$AP263/($S263-2009),0)+IF($T263>=AY$2,$AQ263/($T263-2009),0)+IF($U263>=AY$2,$AR263/($U263-2009),0)+IF($V263>=AY$2,$AS263/($V263-2009),0)+IF($W263>=AY$2,$AT263/($W263-2009),0)+IF($X263>=AY$2,$AU263/($X263-2009),0)+IF($Y263>=AY$2,$AV263/($Y263-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"D$3+$C266","v":1925},{"$f":"E$3+$C266","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU266","v":0},{"$f":"Produktionsanlæg!BV266","v":0},{"$f":"Produktionsanlæg!BW266","v":0},{"$f":"Produktionsanlæg!BX266","v":0},{"$f":"Produktionsanlæg!BY266","v":0},{"$f":"Produktionsanlæg!BZ266","v":0},{"$f":"Produktionsanlæg!CA266","v":0},{"$f":"Produktionsanlæg!CB266","v":0},{"$f":"Produktionsanlæg!CC266","v":0},{"$f":"Produktionsanlæg!CD266","v":0},{"$f":"Produktionsanlæg!CE266","v":0},{"$f":"Produktionsanlæg!CF266","v":0},{"$f":"Produktionsanlæg!CG266","v":0},{"$f":"Produktionsanlæg!CH266","v":0},{"$f":"Produktionsanlæg!CI266","v":0},{"$f":"Produktionsanlæg!CJ266","v":0},{"$f":"Produktionsanlæg!CK266","v":0},{"$f":"Produktionsanlæg!CL266","v":0},{"$f":"Produktionsanlæg!CM266","v":0},{"$f":"Produktionsanlæg!CN266","v":0},{"$f":"Produktionsanlæg!CO266","v":0},{"$f":"Produktionsanlæg!CP266","v":0},{"$f":"+SUM(AA266:AV266)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D266>=AY$2,$AA266/($D266-2009),0)+IF($E266>=AY$2,$AB266/($E266-2009),0)+IF($F266>=AY$2,$AC266/($F266-2009),0)+IF($G266>=AY$2,$AD266/($G266-2009),0)+IF($H266>=AY$2,$AE266/($H266-2009),0)+IF($I266>=AY$2,$AF266/($I266-2009),0)+IF($J266>=AY$2,$AG266/($J266-2009),0)+IF($K266>=AY$2,$AH266/($K266-2009),0)+IF($L266>=AY$2,$AI266/($L266-2009),0)+IF($M266>=AY$2,$AJ266/($M266-2009),0)+IF($N266>=AY$2,$AK266/($N266-2009),0)+IF($O266>=AY$2,$AL266/($O266-2009),0)+IF($P266>=AY$2,$AM266/($P266-2009),0)+IF($Q266>=AY$2,$AN266/($Q266-2009),0)+IF($R266>=AY$2,$AO266/($R266-2009),0)+IF($S266>=AY$2,$AP266/($S266-2009),0)+IF($T266>=AY$2,$AQ266/($T266-2009),0)+IF($U266>=AY$2,$AR266/($U266-2009),0)+IF($V266>=AY$2,$AS266/($V266-2009),0)+IF($W266>=AY$2,$AT266/($W266-2009),0)+IF($X266>=AY$2,$AU266/($X266-2009),0)+IF($Y266>=AY$2,$AV266/($Y266-2009),0)","v":0},{"$f":"IF($D266>=AZ$2,$AA266/($D266-2009),0)+IF($E266>=AZ$2,$AB266/($E266-2009),0)+IF($F266>=AZ$2,$AC266/($F266-2009),0)+IF($G266>=AZ$2,$AD266/($G266-2009),0)+IF($H266>=AZ$2,$AE266/($H266-2009),0)+IF($I266>=AZ$2,$AF266/($I266-2009),0)+IF($J266>=AZ$2,$AG266/($J266-2009),0)+IF($K266>=AZ$2,$AH266/($K266-2009),0)+IF($L266>=AZ$2,$AI266/($L266-2009),0)+IF($M266>=AZ$2,$AJ266/($M266-2009),0)+IF($N266>=AZ$2,$AK266/($N266-2009),0)+IF($O266>=AZ$2,$AL266/($O266-2009),0)+IF($P266>=AZ$2,$AM266/($P266-2009),0)+IF($Q266>=AZ$2,$AN266/($Q266-2009),0)+IF($R266>=AZ$2,$AO266/($R266-2009),0)+IF($S266>=AZ$2,$AP266/($S266-2009),0)+IF($T266>=AZ$2,$AQ266/($T266-2009),0)+IF($U266>=AZ$2,$AR266/($U266-2009),0)+IF($V266>=AZ$2,$AS266/($V266-2009),0)+IF($W266>=AZ$2,$AT266/($W266-2009),0)+IF($X266>=AZ$2,$AU266/($X266-2009),0)+IF($Y266>=AZ$2,$AV266/($Y266-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D266>=DL$2,$AA266/($D266-2009),0)+IF($E266>=DL$2,$AB266/($E266-2009),0)+IF($F266>=DL$2,$AC266/($F266-2009),0)+IF($G266>=DL$2,$AD266/($G266-2009),0)+IF($H266>=DL$2,$AE266/($H266-2009),0)+IF($I266>=DL$2,$AF266/($I266-2009),0)+IF($J266>=DL$2,$AG266/($J266-2009),0)+IF($K266>=DL$2,$AH266/($K266-2009),0)+IF($L266>=DL$2,$AI266/($L266-2009),0)+IF($M266>=DL$2,$AJ266/($M266-2009),0)+IF($N266>=DL$2,$AK266/($N266-2009),0)+IF($O266>=DL$2,$AL266/($O266-2009),0)+IF($P266>=DL$2,$AM266/($P266-2009),0)+IF($Q266>=DL$2,$AN266/($Q266-2009),0)+IF($R266>=DL$2,$AO266/($R266-2009),0)+IF($S266>=DL$2,$AP266/($S266-2009),0)+IF($T266>=DL$2,$AQ266/($T266-2009),0)+IF($U266>=DL$2,$AR266/($U266-2009),0)+IF($V266>=DL$2,$AS266/($V266-2009),0)+IF($W266>=DL$2,$AT266/($W266-2009),0)+IF($X266>=DL$2,$AU266/($X266-2009),0)+IF($Y266>=DL$2,$AV266/($Y266-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"D$3+$C267","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU267","v":0},{"$f":"Produktionsanlæg!BV267","v":0},{"$f":"Produktionsanlæg!BW267","v":0},{"$f":"Produktionsanlæg!BX267","v":0},{"$f":"Produktionsanlæg!BY267","v":0},{"$f":"Produktionsanlæg!BZ267","v":0},{"$f":"Produktionsanlæg!CA267","v":0},{"$f":"Produktionsanlæg!CB267","v":0},{"$f":"Produktionsanlæg!CC267","v":0},{"$f":"Produktionsanlæg!CD267","v":0},{"$f":"Produktionsanlæg!CE267","v":0},{"$f":"Produktionsanlæg!CF267","v":0},{"$f":"Produktionsanlæg!CG267","v":0},{"$f":"Produktionsanlæg!CH267","v":0},{"$f":"Produktionsanlæg!CI267","v":0},{"$f":"Produktionsanlæg!CJ267","v":0},{"$f":"Produktionsanlæg!CK267","v":0},{"$f":"Produktionsanlæg!CL267","v":0},{"$f":"Produktionsanlæg!CM267","v":0},{"$f":"Produktionsanlæg!CN267","v":0},{"$f":"Produktionsanlæg!CO267","v":0},{"$f":"Produktionsanlæg!CP267","v":0},{"$f":"+SUM(AA267:AV267)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D267>=AY$2,$AA267/($D267-2009),0)+IF($E267>=AY$2,$AB267/($E267-2009),0)+IF($F267>=AY$2,$AC267/($F267-2009),0)+IF($G267>=AY$2,$AD267/($G267-2009),0)+IF($H267>=AY$2,$AE267/($H267-2009),0)+IF($I267>=AY$2,$AF267/($I267-2009),0)+IF($J267>=AY$2,$AG267/($J267-2009),0)+IF($K267>=AY$2,$AH267/($K267-2009),0)+IF($L267>=AY$2,$AI267/($L267-2009),0)+IF($M267>=AY$2,$AJ267/($M267-2009),0)+IF($N267>=AY$2,$AK267/($N267-2009),0)+IF($O267>=AY$2,$AL267/($O267-2009),0)+IF($P267>=AY$2,$AM267/($P267-2009),0)+IF($Q267>=AY$2,$AN267/($Q267-2009),0)+IF($R267>=AY$2,$AO267/($R267-2009),0)+IF($S267>=AY$2,$AP267/($S267-2009),0)+IF($T267>=AY$2,$AQ267/($T267-2009),0)+IF($U267>=AY$2,$AR267/($U267-2009),0)+IF($V267>=AY$2,$AS267/($V267-2009),0)+IF($W267>=AY$2,$AT267/($W267-2009),0)+IF($X267>=AY$2,$AU267/($X267-2009),0)+IF($Y267>=AY$2,$AV267/($Y267-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"D$3+$C270","v":1925},{"$f":"E$3+$C270","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,{"$f":"SUM(Z271)","v":0},{"$f":"Produktionsanlæg!BU270","v":0},{"$f":"Produktionsanlæg!BV270","v":0},{"$f":"Produktionsanlæg!BW270","v":0},{"$f":"Produktionsanlæg!BX270","v":0},{"$f":"Produktionsanlæg!BY270","v":0},{"$f":"Produktionsanlæg!BZ270","v":0},{"$f":"Produktionsanlæg!CA270","v":0},{"$f":"Produktionsanlæg!CB270","v":0},{"$f":"Produktionsanlæg!CC270","v":0},{"$f":"Produktionsanlæg!CD270","v":0},{"$f":"Produktionsanlæg!CE270","v":0},{"$f":"Produktionsanlæg!CF270","v":0},{"$f":"Produktionsanlæg!CG270","v":0},{"$f":"Produktionsanlæg!CH270","v":0},{"$f":"Produktionsanlæg!CI270","v":0},{"$f":"Produktionsanlæg!CJ270","v":0},{"$f":"Produktionsanlæg!CK270","v":0},{"$f":"Produktionsanlæg!CL270","v":0},{"$f":"Produktionsanlæg!CM270","v":0},{"$f":"Produktionsanlæg!CN270","v":0},{"$f":"Produktionsanlæg!CO270","v":0},{"$f":"Produktionsanlæg!CP270","v":0},{"$f":"+SUM(AA270:AV270)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D270>=AY$2,$AA270/($D270-2009),0)+IF($E270>=AY$2,$AB270/($E270-2009),0)+IF($F270>=AY$2,$AC270/($F270-2009),0)+IF($G270>=AY$2,$AD270/($G270-2009),0)+IF($H270>=AY$2,$AE270/($H270-2009),0)+IF($I270>=AY$2,$AF270/($I270-2009),0)+IF($J270>=AY$2,$AG270/($J270-2009),0)+IF($K270>=AY$2,$AH270/($K270-2009),0)+IF($L270>=AY$2,$AI270/($L270-2009),0)+IF($M270>=AY$2,$AJ270/($M270-2009),0)+IF($N270>=AY$2,$AK270/($N270-2009),0)+IF($O270>=AY$2,$AL270/($O270-2009),0)+IF($P270>=AY$2,$AM270/($P270-2009),0)+IF($Q270>=AY$2,$AN270/($Q270-2009),0)+IF($R270>=AY$2,$AO270/($R270-2009),0)+IF($S270>=AY$2,$AP270/($S270-2009),0)+IF($T270>=AY$2,$AQ270/($T270-2009),0)+IF($U270>=AY$2,$AR270/($U270-2009),0)+IF($V270>=AY$2,$AS270/($V270-2009),0)+IF($W270>=AY$2,$AT270/($W270-2009),0)+IF($X270>=AY$2,$AU270/($X270-2009),0)+IF($Y270>=AY$2,$AV270/($Y270-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D270>=DK$2,$AA270/($D270-2009),0)+IF($E270>=DK$2,$AB270/($E270-2009),0)+IF($F270>=DK$2,$AC270/($F270-2009),0)+IF($G270>=DK$2,$AD270/($G270-2009),0)+IF($H270>=DK$2,$AE270/($H270-2009),0)+IF($I270>=DK$2,$AF270/($I270-2009),0)+IF($J270>=DK$2,$AG270/($J270-2009),0)+IF($K270>=DK$2,$AH270/($K270-2009),0)+IF($L270>=DK$2,$AI270/($L270-2009),0)+IF($M270>=DK$2,$AJ270/($M270-2009),0)+IF($N270>=DK$2,$AK270/($N270-2009),0)+IF($O270>=DK$2,$AL270/($O270-2009),0)+IF($P270>=DK$2,$AM270/($P270-2009),0)+IF($Q270>=DK$2,$AN270/($Q270-2009),0)+IF($R270>=DK$2,$AO270/($R270-2009),0)+IF($S270>=DK$2,$AP270/($S270-2009),0)+IF($T270>=DK$2,$AQ270/($T270-2009),0)+IF($U270>=DK$2,$AR270/($U270-2009),0)+IF($V270>=DK$2,$AS270/($V270-2009),0)+IF($W270>=DK$2,$AT270/($W270-2009),0)+IF($X270>=DK$2,$AU270/($X270-2009),0)+IF($Y270>=DK$2,$AV270/($Y270-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C274+Produktionsanlæg!D275","v":1945},{"$f":"E$3+$C274+Produktionsanlæg!E275","v":1955},{"$f":"F$3+$C274+Produktionsanlæg!F275","v":1965},{"$f":"G$3+$C274+Produktionsanlæg!G275","v":1975},{"$f":"H$3+$C274+Produktionsanlæg!H275","v":1985},{"$f":"I$3+$C274+Produktionsanlæg!I275","v":1995},{"$f":"J$3+$C274+Produktionsanlæg!J275","v":2005},{"$f":"K$3+$C274+Produktionsanlæg!K275","v":2015},{"$f":"L$3+$C274+Produktionsanlæg!L275","v":2022},{"$f":"M$3+$C274+Produktionsanlæg!M275","v":2027},{"$f":"N$3+$C274+Produktionsanlæg!N275","v":2032},{"$f":"O$3+$C274+Produktionsanlæg!O275","v":2037},{"$f":"P$3+$C274+Produktionsanlæg!P275","v":2040},{"$f":"Q$3+$C274+Produktionsanlæg!Q275","v":2041},{"$f":"R$3+$C274+Produktionsanlæg!R275","v":2042},{"$f":"S$3+$C274+Produktionsanlæg!S275","v":2043},{"$f":"T$3+$C274+Produktionsanlæg!T275","v":2044},{"$f":"U$3+$C274+Produktionsanlæg!U275","v":2045},{"$f":"V$3+$C274+Produktionsanlæg!V275","v":2046},{"$f":"W$3+$C274+Produktionsanlæg!W275","v":2047},{"$f":"X$3+$C274+Produktionsanlæg!X275","v":2048},{"$f":"Y$3+$C274+Produktionsanlæg!Y275","v":2049},0,{"$f":"Produktionsanlæg!BU274","v":0},{"$f":"Produktionsanlæg!BV274","v":0},{"$f":"Produktionsanlæg!BW274","v":0},{"$f":"Produktionsanlæg!BX274","v":0},{"$f":"Produktionsanlæg!BY274","v":0},{"$f":"Produktionsanlæg!BZ274","v":0},{"$f":"Produktionsanlæg!CA274","v":0},{"$f":"Produktionsanlæg!CB274","v":0},{"$f":"Produktionsanlæg!CC274","v":0},{"$f":"Produktionsanlæg!CD274","v":0},{"$f":"Produktionsanlæg!CE274","v":0},{"$f":"Produktionsanlæg!CF274","v":0},{"$f":"Produktionsanlæg!CG274","v":0},{"$f":"Produktionsanlæg!CH274","v":0},{"$f":"Produktionsanlæg!CI274","v":0},{"$f":"Produktionsanlæg!CJ274","v":0},{"$f":"Produktionsanlæg!CK274","v":0},{"$f":"Produktionsanlæg!CL274","v":0},{"$f":"Produktionsanlæg!CM274","v":0},{"$f":"Produktionsanlæg!CN274","v":0},{"$f":"Produktionsanlæg!CO274","v":0},{"$f":"Produktionsanlæg!CP274","v":0},{"$f":"+SUM(AA274:AV274)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D274>=AY$2,$AA274/($D274-2009),0)+IF($E274>=AY$2,$AB274/($E274-2009),0)+IF($F274>=AY$2,$AC274/($F274-2009),0)+IF($G274>=AY$2,$AD274/($G274-2009),0)+IF($H274>=AY$2,$AE274/($H274-2009),0)+IF($I274>=AY$2,$AF274/($I274-2009),0)+IF($J274>=AY$2,$AG274/($J274-2009),0)+IF($K274>=AY$2,$AH274/($K274-2009),0)+IF($L274>=AY$2,$AI274/($L274-2009),0)+IF($M274>=AY$2,$AJ274/($M274-2009),0)+IF($N274>=AY$2,$AK274/($N274-2009),0)+IF($O274>=AY$2,$AL274/($O274-2009),0)+IF($P274>=AY$2,$AM274/($P274-2009),0)+IF($Q274>=AY$2,$AN274/($Q274-2009),0)+IF($R274>=AY$2,$AO274/($R274-2009),0)+IF($S274>=AY$2,$AP274/($S274-2009),0)+IF($T274>=AY$2,$AQ274/($T274-2009),0)+IF($U274>=AY$2,$AR274/($U274-2009),0)+IF($V274>=AY$2,$AS274/($V274-2009),0)+IF($W274>=AY$2,$AT274/($W274-2009),0)+IF($X274>=AY$2,$AU274/($X274-2009),0)+IF($Y274>=AY$2,$AV274/($Y274-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D274>=DK$2,$AA274/($D274-2009),0)+IF($E274>=DK$2,$AB274/($E274-2009),0)+IF($F274>=DK$2,$AC274/($F274-2009),0)+IF($G274>=DK$2,$AD274/($G274-2009),0)+IF($H274>=DK$2,$AE274/($H274-2009),0)+IF($I274>=DK$2,$AF274/($I274-2009),0)+IF($J274>=DK$2,$AG274/($J274-2009),0)+IF($K274>=DK$2,$AH274/($K274-2009),0)+IF($L274>=DK$2,$AI274/($L274-2009),0)+IF($M274>=DK$2,$AJ274/($M274-2009),0)+IF($N274>=DK$2,$AK274/($N274-2009),0)+IF($O274>=DK$2,$AL274/($O274-2009),0)+IF($P274>=DK$2,$AM274/($P274-2009),0)+IF($Q274>=DK$2,$AN274/($Q274-2009),0)+IF($R274>=DK$2,$AO274/($R274-2009),0)+IF($S274>=DK$2,$AP274/($S274-2009),0)+IF($T274>=DK$2,$AQ274/($T274-2009),0)+IF($U274>=DK$2,$AR274/($U274-2009),0)+IF($V274>=DK$2,$AS274/($V274-2009),0)+IF($W274>=DK$2,$AT274/($W274-2009),0)+IF($X274>=DK$2,$AU274/($X274-2009),0)+IF($Y274>=DK$2,$AV274/($Y274-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW277:AW300)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY277:AY300)","v":0},{"$f":"SUM(AZ277:AZ300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL277:DL300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"D$3+$C279","v":1925},{"$f":"E$3+$C279","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU279","v":0},{"$f":"Produktionsanlæg!BV279","v":0},{"$f":"Produktionsanlæg!BW279","v":0},{"$f":"Produktionsanlæg!BX279","v":0},{"$f":"Produktionsanlæg!BY279","v":0},{"$f":"Produktionsanlæg!BZ279","v":0},{"$f":"Produktionsanlæg!CA279","v":0},{"$f":"Produktionsanlæg!CB279","v":0},{"$f":"Produktionsanlæg!CC279","v":0},{"$f":"Produktionsanlæg!CD279","v":0},{"$f":"Produktionsanlæg!CE279","v":0},{"$f":"Produktionsanlæg!CF279","v":0},{"$f":"Produktionsanlæg!CG279","v":0},{"$f":"Produktionsanlæg!CH279","v":0},{"$f":"Produktionsanlæg!CI279","v":0},{"$f":"Produktionsanlæg!CJ279","v":0},{"$f":"Produktionsanlæg!CK279","v":0},{"$f":"Produktionsanlæg!CL279","v":0},{"$f":"Produktionsanlæg!CM279","v":0},{"$f":"Produktionsanlæg!CN279","v":0},{"$f":"Produktionsanlæg!CO279","v":0},{"$f":"Produktionsanlæg!CP279","v":0},{"$f":"+SUM(AA279:AV279)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D279>=AY$2,$AA279/($D279-2009),0)+IF($E279>=AY$2,$AB279/($E279-2009),0)+IF($F279>=AY$2,$AC279/($F279-2009),0)+IF($G279>=AY$2,$AD279/($G279-2009),0)+IF($H279>=AY$2,$AE279/($H279-2009),0)+IF($I279>=AY$2,$AF279/($I279-2009),0)+IF($J279>=AY$2,$AG279/($J279-2009),0)+IF($K279>=AY$2,$AH279/($K279-2009),0)+IF($L279>=AY$2,$AI279/($L279-2009),0)+IF($M279>=AY$2,$AJ279/($M279-2009),0)+IF($N279>=AY$2,$AK279/($N279-2009),0)+IF($O279>=AY$2,$AL279/($O279-2009),0)+IF($P279>=AY$2,$AM279/($P279-2009),0)+IF($Q279>=AY$2,$AN279/($Q279-2009),0)+IF($R279>=AY$2,$AO279/($R279-2009),0)+IF($S279>=AY$2,$AP279/($S279-2009),0)+IF($T279>=AY$2,$AQ279/($T279-2009),0)+IF($U279>=AY$2,$AR279/($U279-2009),0)+IF($V279>=AY$2,$AS279/($V279-2009),0)+IF($W279>=AY$2,$AT279/($W279-2009),0)+IF($X279>=AY$2,$AU279/($X279-2009),0)+IF($Y279>=AY$2,$AV279/($Y279-2009),0)","v":0},{"$f":"IF($D279>=AZ$2,$AA279/($D279-2009),0)+IF($E279>=AZ$2,$AB279/($E279-2009),0)+IF($F279>=AZ$2,$AC279/($F279-2009),0)+IF($G279>=AZ$2,$AD279/($G279-2009),0)+IF($H279>=AZ$2,$AE279/($H279-2009),0)+IF($I279>=AZ$2,$AF279/($I279-2009),0)+IF($J279>=AZ$2,$AG279/($J279-2009),0)+IF($K279>=AZ$2,$AH279/($K279-2009),0)+IF($L279>=AZ$2,$AI279/($L279-2009),0)+IF($M279>=AZ$2,$AJ279/($M279-2009),0)+IF($N279>=AZ$2,$AK279/($N279-2009),0)+IF($O279>=AZ$2,$AL279/($O279-2009),0)+IF($P279>=AZ$2,$AM279/($P279-2009),0)+IF($Q279>=AZ$2,$AN279/($Q279-2009),0)+IF($R279>=AZ$2,$AO279/($R279-2009),0)+IF($S279>=AZ$2,$AP279/($S279-2009),0)+IF($T279>=AZ$2,$AQ279/($T279-2009),0)+IF($U279>=AZ$2,$AR279/($U279-2009),0)+IF($V279>=AZ$2,$AS279/($V279-2009),0)+IF($W279>=AZ$2,$AT279/($W279-2009),0)+IF($X279>=AZ$2,$AU279/($X279-2009),0)+IF($Y279>=AZ$2,$AV279/($Y279-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D279>=DL$2,$AA279/($D279-2009),0)+IF($E279>=DL$2,$AB279/($E279-2009),0)+IF($F279>=DL$2,$AC279/($F279-2009),0)+IF($G279>=DL$2,$AD279/($G279-2009),0)+IF($H279>=DL$2,$AE279/($H279-2009),0)+IF($I279>=DL$2,$AF279/($I279-2009),0)+IF($J279>=DL$2,$AG279/($J279-2009),0)+IF($K279>=DL$2,$AH279/($K279-2009),0)+IF($L279>=DL$2,$AI279/($L279-2009),0)+IF($M279>=DL$2,$AJ279/($M279-2009),0)+IF($N279>=DL$2,$AK279/($N279-2009),0)+IF($O279>=DL$2,$AL279/($O279-2009),0)+IF($P279>=DL$2,$AM279/($P279-2009),0)+IF($Q279>=DL$2,$AN279/($Q279-2009),0)+IF($R279>=DL$2,$AO279/($R279-2009),0)+IF($S279>=DL$2,$AP279/($S279-2009),0)+IF($T279>=DL$2,$AQ279/($T279-2009),0)+IF($U279>=DL$2,$AR279/($U279-2009),0)+IF($V279>=DL$2,$AS279/($V279-2009),0)+IF($W279>=DL$2,$AT279/($W279-2009),0)+IF($X279>=DL$2,$AU279/($X279-2009),0)+IF($Y279>=DL$2,$AV279/($Y279-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"D$3+$C283","v":1925},{"$f":"E$3+$C283","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU283","v":0},{"$f":"Produktionsanlæg!BV283","v":0},{"$f":"Produktionsanlæg!BW283","v":0},{"$f":"Produktionsanlæg!BX283","v":0},{"$f":"Produktionsanlæg!BY283","v":0},{"$f":"Produktionsanlæg!BZ283","v":0},{"$f":"Produktionsanlæg!CA283","v":0},{"$f":"Produktionsanlæg!CB283","v":0},{"$f":"Produktionsanlæg!CC283","v":0},{"$f":"Produktionsanlæg!CD283","v":0},{"$f":"Produktionsanlæg!CE283","v":0},{"$f":"Produktionsanlæg!CF283","v":0},{"$f":"Produktionsanlæg!CG283","v":0},{"$f":"Produktionsanlæg!CH283","v":0},{"$f":"Produktionsanlæg!CI283","v":0},{"$f":"Produktionsanlæg!CJ283","v":0},{"$f":"Produktionsanlæg!CK283","v":0},{"$f":"Produktionsanlæg!CL283","v":0},{"$f":"Produktionsanlæg!CM283","v":0},{"$f":"Produktionsanlæg!CN283","v":0},{"$f":"Produktionsanlæg!CO283","v":0},{"$f":"Produktionsanlæg!CP283","v":0},{"$f":"+SUM(AA283:AV283)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D283>=AY$2,$AA283/($D283-2009),0)+IF($E283>=AY$2,$AB283/($E283-2009),0)+IF($F283>=AY$2,$AC283/($F283-2009),0)+IF($G283>=AY$2,$AD283/($G283-2009),0)+IF($H283>=AY$2,$AE283/($H283-2009),0)+IF($I283>=AY$2,$AF283/($I283-2009),0)+IF($J283>=AY$2,$AG283/($J283-2009),0)+IF($K283>=AY$2,$AH283/($K283-2009),0)+IF($L283>=AY$2,$AI283/($L283-2009),0)+IF($M283>=AY$2,$AJ283/($M283-2009),0)+IF($N283>=AY$2,$AK283/($N283-2009),0)+IF($O283>=AY$2,$AL283/($O283-2009),0)+IF($P283>=AY$2,$AM283/($P283-2009),0)+IF($Q283>=AY$2,$AN283/($Q283-2009),0)+IF($R283>=AY$2,$AO283/($R283-2009),0)+IF($S283>=AY$2,$AP283/($S283-2009),0)+IF($T283>=AY$2,$AQ283/($T283-2009),0)+IF($U283>=AY$2,$AR283/($U283-2009),0)+IF($V283>=AY$2,$AS283/($V283-2009),0)+IF($W283>=AY$2,$AT283/($W283-2009),0)+IF($X283>=AY$2,$AU283/($X283-2009),0)+IF($Y283>=AY$2,$AV283/($Y283-2009),0)","v":0},{"$f":"IF($D283>=AZ$2,$AA283/($D283-2009),0)+IF($E283>=AZ$2,$AB283/($E283-2009),0)+IF($F283>=AZ$2,$AC283/($F283-2009),0)+IF($G283>=AZ$2,$AD283/($G283-2009),0)+IF($H283>=AZ$2,$AE283/($H283-2009),0)+IF($I283>=AZ$2,$AF283/($I283-2009),0)+IF($J283>=AZ$2,$AG283/($J283-2009),0)+IF($K283>=AZ$2,$AH283/($K283-2009),0)+IF($L283>=AZ$2,$AI283/($L283-2009),0)+IF($M283>=AZ$2,$AJ283/($M283-2009),0)+IF($N283>=AZ$2,$AK283/($N283-2009),0)+IF($O283>=AZ$2,$AL283/($O283-2009),0)+IF($P283>=AZ$2,$AM283/($P283-2009),0)+IF($Q283>=AZ$2,$AN283/($Q283-2009),0)+IF($R283>=AZ$2,$AO283/($R283-2009),0)+IF($S283>=AZ$2,$AP283/($S283-2009),0)+IF($T283>=AZ$2,$AQ283/($T283-2009),0)+IF($U283>=AZ$2,$AR283/($U283-2009),0)+IF($V283>=AZ$2,$AS283/($V283-2009),0)+IF($W283>=AZ$2,$AT283/($W283-2009),0)+IF($X283>=AZ$2,$AU283/($X283-2009),0)+IF($Y283>=AZ$2,$AV283/($Y283-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D283>=DL$2,$AA283/($D283-2009),0)+IF($E283>=DL$2,$AB283/($E283-2009),0)+IF($F283>=DL$2,$AC283/($F283-2009),0)+IF($G283>=DL$2,$AD283/($G283-2009),0)+IF($H283>=DL$2,$AE283/($H283-2009),0)+IF($I283>=DL$2,$AF283/($I283-2009),0)+IF($J283>=DL$2,$AG283/($J283-2009),0)+IF($K283>=DL$2,$AH283/($K283-2009),0)+IF($L283>=DL$2,$AI283/($L283-2009),0)+IF($M283>=DL$2,$AJ283/($M283-2009),0)+IF($N283>=DL$2,$AK283/($N283-2009),0)+IF($O283>=DL$2,$AL283/($O283-2009),0)+IF($P283>=DL$2,$AM283/($P283-2009),0)+IF($Q283>=DL$2,$AN283/($Q283-2009),0)+IF($R283>=DL$2,$AO283/($R283-2009),0)+IF($S283>=DL$2,$AP283/($S283-2009),0)+IF($T283>=DL$2,$AQ283/($T283-2009),0)+IF($U283>=DL$2,$AR283/($U283-2009),0)+IF($V283>=DL$2,$AS283/($V283-2009),0)+IF($W283>=DL$2,$AT283/($W283-2009),0)+IF($X283>=DL$2,$AU283/($X283-2009),0)+IF($Y283>=DL$2,$AV283/($Y283-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"D$3+$C289+Produktionsanlæg!D290","v":1965},{"$f":"E$3+$C289+Produktionsanlæg!E290","v":1975},{"$f":"F$3+$C289+Produktionsanlæg!F290","v":1985},{"$f":"G$3+$C289+Produktionsanlæg!G290","v":1995},{"$f":"H$3+$C289+Produktionsanlæg!H290","v":2005},{"$f":"I$3+$C289+Produktionsanlæg!I290","v":2015},{"$f":"J$3+$C289+Produktionsanlæg!J290","v":2025},{"$f":"K$3+$C289+Produktionsanlæg!K290","v":2035},{"$f":"L$3+$C289+Produktionsanlæg!L290","v":2042},{"$f":"M$3+$C289+Produktionsanlæg!M290","v":2047},{"$f":"N$3+$C289+Produktionsanlæg!N290","v":2052},{"$f":"O$3+$C289+Produktionsanlæg!O290","v":2057},{"$f":"P$3+$C289+Produktionsanlæg!P290","v":2060},{"$f":"Q$3+$C289+Produktionsanlæg!Q290","v":2061},{"$f":"R$3+$C289+Produktionsanlæg!R290","v":2062},{"$f":"S$3+$C289+Produktionsanlæg!S290","v":2063},{"$f":"T$3+$C289+Produktionsanlæg!T290","v":2064},{"$f":"U$3+$C289+Produktionsanlæg!U290","v":2065},{"$f":"V$3+$C289+Produktionsanlæg!V290","v":2066},{"$f":"W$3+$C289+Produktionsanlæg!W290","v":2067},{"$f":"X$3+$C289+Produktionsanlæg!X290","v":2068},{"$f":"Y$3+$C289+Produktionsanlæg!Y290","v":2069},0,{"$f":"Produktionsanlæg!BU289","v":0},{"$f":"Produktionsanlæg!BV289","v":0},{"$f":"Produktionsanlæg!BW289","v":0},{"$f":"Produktionsanlæg!BX289","v":0},{"$f":"Produktionsanlæg!BY289","v":0},{"$f":"Produktionsanlæg!BZ289","v":0},{"$f":"Produktionsanlæg!CA289","v":0},{"$f":"Produktionsanlæg!CB289","v":0},{"$f":"Produktionsanlæg!CC289","v":0},{"$f":"Produktionsanlæg!CD289","v":0},{"$f":"Produktionsanlæg!CE289","v":0},{"$f":"Produktionsanlæg!CF289","v":0},{"$f":"Produktionsanlæg!CG289","v":0},{"$f":"Produktionsanlæg!CH289","v":0},{"$f":"Produktionsanlæg!CI289","v":0},{"$f":"Produktionsanlæg!CJ289","v":0},{"$f":"Produktionsanlæg!CK289","v":0},{"$f":"Produktionsanlæg!CL289","v":0},{"$f":"Produktionsanlæg!CM289","v":0},{"$f":"Produktionsanlæg!CN289","v":0},{"$f":"Produktionsanlæg!CO289","v":0},{"$f":"Produktionsanlæg!CP289","v":0},{"$f":"+SUM(AA289:AV289)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D289>=AY$2,$AA289/($D289-2009),0)+IF($E289>=AY$2,$AB289/($E289-2009),0)+IF($F289>=AY$2,$AC289/($F289-2009),0)+IF($G289>=AY$2,$AD289/($G289-2009),0)+IF($H289>=AY$2,$AE289/($H289-2009),0)+IF($I289>=AY$2,$AF289/($I289-2009),0)+IF($J289>=AY$2,$AG289/($J289-2009),0)+IF($K289>=AY$2,$AH289/($K289-2009),0)+IF($L289>=AY$2,$AI289/($L289-2009),0)+IF($M289>=AY$2,$AJ289/($M289-2009),0)+IF($N289>=AY$2,$AK289/($N289-2009),0)+IF($O289>=AY$2,$AL289/($O289-2009),0)+IF($P289>=AY$2,$AM289/($P289-2009),0)+IF($Q289>=AY$2,$AN289/($Q289-2009),0)+IF($R289>=AY$2,$AO289/($R289-2009),0)+IF($S289>=AY$2,$AP289/($S289-2009),0)+IF($T289>=AY$2,$AQ289/($T289-2009),0)+IF($U289>=AY$2,$AR289/($U289-2009),0)+IF($V289>=AY$2,$AS289/($V289-2009),0)+IF($W289>=AY$2,$AT289/($W289-2009),0)+IF($X289>=AY$2,$AU289/($X289-2009),0)+IF($Y289>=AY$2,$AV289/($Y289-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C291","v":1925},{"$f":"E$3+$C291","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU291","v":0},{"$f":"Produktionsanlæg!BV291","v":0},{"$f":"Produktionsanlæg!BW291","v":0},{"$f":"Produktionsanlæg!BX291","v":0},{"$f":"Produktionsanlæg!BY291","v":0},{"$f":"Produktionsanlæg!BZ291","v":0},{"$f":"Produktionsanlæg!CA291","v":0},{"$f":"Produktionsanlæg!CB291","v":0},{"$f":"Produktionsanlæg!CC291","v":0},{"$f":"Produktionsanlæg!CD291","v":0},{"$f":"Produktionsanlæg!CE291","v":0},{"$f":"Produktionsanlæg!CF291","v":0},{"$f":"Produktionsanlæg!CG291","v":0},{"$f":"Produktionsanlæg!CH291","v":0},{"$f":"Produktionsanlæg!CI291","v":0},{"$f":"Produktionsanlæg!CJ291","v":0},{"$f":"Produktionsanlæg!CK291","v":0},{"$f":"Produktionsanlæg!CL291","v":0},{"$f":"Produktionsanlæg!CM291","v":0},{"$f":"Produktionsanlæg!CN291","v":0},{"$f":"Produktionsanlæg!CO291","v":0},{"$f":"Produktionsanlæg!CP291","v":0},{"$f":"+SUM(AA291:AV291)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D291>=AY$2,$AA291/($D291-2009),0)+IF($E291>=AY$2,$AB291/($E291-2009),0)+IF($F291>=AY$2,$AC291/($F291-2009),0)+IF($G291>=AY$2,$AD291/($G291-2009),0)+IF($H291>=AY$2,$AE291/($H291-2009),0)+IF($I291>=AY$2,$AF291/($I291-2009),0)+IF($J291>=AY$2,$AG291/($J291-2009),0)+IF($K291>=AY$2,$AH291/($K291-2009),0)+IF($L291>=AY$2,$AI291/($L291-2009),0)+IF($M291>=AY$2,$AJ291/($M291-2009),0)+IF($N291>=AY$2,$AK291/($N291-2009),0)+IF($O291>=AY$2,$AL291/($O291-2009),0)+IF($P291>=AY$2,$AM291/($P291-2009),0)+IF($Q291>=AY$2,$AN291/($Q291-2009),0)+IF($R291>=AY$2,$AO291/($R291-2009),0)+IF($S291>=AY$2,$AP291/($S291-2009),0)+IF($T291>=AY$2,$AQ291/($T291-2009),0)+IF($U291>=AY$2,$AR291/($U291-2009),0)+IF($V291>=AY$2,$AS291/($V291-2009),0)+IF($W291>=AY$2,$AT291/($W291-2009),0)+IF($X291>=AY$2,$AU291/($X291-2009),0)+IF($Y291>=AY$2,$AV291/($Y291-2009),0)","v":0},{"$f":"IF($D291>=AZ$2,$AA291/($D291-2009),0)+IF($E291>=AZ$2,$AB291/($E291-2009),0)+IF($F291>=AZ$2,$AC291/($F291-2009),0)+IF($G291>=AZ$2,$AD291/($G291-2009),0)+IF($H291>=AZ$2,$AE291/($H291-2009),0)+IF($I291>=AZ$2,$AF291/($I291-2009),0)+IF($J291>=AZ$2,$AG291/($J291-2009),0)+IF($K291>=AZ$2,$AH291/($K291-2009),0)+IF($L291>=AZ$2,$AI291/($L291-2009),0)+IF($M291>=AZ$2,$AJ291/($M291-2009),0)+IF($N291>=AZ$2,$AK291/($N291-2009),0)+IF($O291>=AZ$2,$AL291/($O291-2009),0)+IF($P291>=AZ$2,$AM291/($P291-2009),0)+IF($Q291>=AZ$2,$AN291/($Q291-2009),0)+IF($R291>=AZ$2,$AO291/($R291-2009),0)+IF($S291>=AZ$2,$AP291/($S291-2009),0)+IF($T291>=AZ$2,$AQ291/($T291-2009),0)+IF($U291>=AZ$2,$AR291/($U291-2009),0)+IF($V291>=AZ$2,$AS291/($V291-2009),0)+IF($W291>=AZ$2,$AT291/($W291-2009),0)+IF($X291>=AZ$2,$AU291/($X291-2009),0)+IF($Y291>=AZ$2,$AV291/($Y291-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D291>=DL$2,$AA291/($D291-2009),0)+IF($E291>=DL$2,$AB291/($E291-2009),0)+IF($F291>=DL$2,$AC291/($F291-2009),0)+IF($G291>=DL$2,$AD291/($G291-2009),0)+IF($H291>=DL$2,$AE291/($H291-2009),0)+IF($I291>=DL$2,$AF291/($I291-2009),0)+IF($J291>=DL$2,$AG291/($J291-2009),0)+IF($K291>=DL$2,$AH291/($K291-2009),0)+IF($L291>=DL$2,$AI291/($L291-2009),0)+IF($M291>=DL$2,$AJ291/($M291-2009),0)+IF($N291>=DL$2,$AK291/($N291-2009),0)+IF($O291>=DL$2,$AL291/($O291-2009),0)+IF($P291>=DL$2,$AM291/($P291-2009),0)+IF($Q291>=DL$2,$AN291/($Q291-2009),0)+IF($R291>=DL$2,$AO291/($R291-2009),0)+IF($S291>=DL$2,$AP291/($S291-2009),0)+IF($T291>=DL$2,$AQ291/($T291-2009),0)+IF($U291>=DL$2,$AR291/($U291-2009),0)+IF($V291>=DL$2,$AS291/($V291-2009),0)+IF($W291>=DL$2,$AT291/($W291-2009),0)+IF($X291>=DL$2,$AU291/($X291-2009),0)+IF($Y291>=DL$2,$AV291/($Y291-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"D$3+$C292","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU292","v":0},{"$f":"Produktionsanlæg!BV292","v":0},{"$f":"Produktionsanlæg!BW292","v":0},{"$f":"Produktionsanlæg!BX292","v":0},{"$f":"Produktionsanlæg!BY292","v":0},{"$f":"Produktionsanlæg!BZ292","v":0},{"$f":"Produktionsanlæg!CA292","v":0},{"$f":"Produktionsanlæg!CB292","v":0},{"$f":"Produktionsanlæg!CC292","v":0},{"$f":"Produktionsanlæg!CD292","v":0},{"$f":"Produktionsanlæg!CE292","v":0},{"$f":"Produktionsanlæg!CF292","v":0},{"$f":"Produktionsanlæg!CG292","v":0},{"$f":"Produktionsanlæg!CH292","v":0},{"$f":"Produktionsanlæg!CI292","v":0},{"$f":"Produktionsanlæg!CJ292","v":0},{"$f":"Produktionsanlæg!CK292","v":0},{"$f":"Produktionsanlæg!CL292","v":0},{"$f":"Produktionsanlæg!CM292","v":0},{"$f":"Produktionsanlæg!CN292","v":0},{"$f":"Produktionsanlæg!CO292","v":0},{"$f":"Produktionsanlæg!CP292","v":0},{"$f":"+SUM(AA292:AV292)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D292>=AY$2,$AA292/($D292-2009),0)+IF($E292>=AY$2,$AB292/($E292-2009),0)+IF($F292>=AY$2,$AC292/($F292-2009),0)+IF($G292>=AY$2,$AD292/($G292-2009),0)+IF($H292>=AY$2,$AE292/($H292-2009),0)+IF($I292>=AY$2,$AF292/($I292-2009),0)+IF($J292>=AY$2,$AG292/($J292-2009),0)+IF($K292>=AY$2,$AH292/($K292-2009),0)+IF($L292>=AY$2,$AI292/($L292-2009),0)+IF($M292>=AY$2,$AJ292/($M292-2009),0)+IF($N292>=AY$2,$AK292/($N292-2009),0)+IF($O292>=AY$2,$AL292/($O292-2009),0)+IF($P292>=AY$2,$AM292/($P292-2009),0)+IF($Q292>=AY$2,$AN292/($Q292-2009),0)+IF($R292>=AY$2,$AO292/($R292-2009),0)+IF($S292>=AY$2,$AP292/($S292-2009),0)+IF($T292>=AY$2,$AQ292/($T292-2009),0)+IF($U292>=AY$2,$AR292/($U292-2009),0)+IF($V292>=AY$2,$AS292/($V292-2009),0)+IF($W292>=AY$2,$AT292/($W292-2009),0)+IF($X292>=AY$2,$AU292/($X292-2009),0)+IF($Y292>=AY$2,$AV292/($Y292-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"D$3+$C296","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU296","v":0},{"$f":"Produktionsanlæg!BV296","v":0},{"$f":"Produktionsanlæg!BW296","v":0},{"$f":"Produktionsanlæg!BX296","v":0},{"$f":"Produktionsanlæg!BY296","v":0},{"$f":"Produktionsanlæg!BZ296","v":0},{"$f":"Produktionsanlæg!CA296","v":0},{"$f":"Produktionsanlæg!CB296","v":0},{"$f":"Produktionsanlæg!CC296","v":0},{"$f":"Produktionsanlæg!CD296","v":0},{"$f":"Produktionsanlæg!CE296","v":0},{"$f":"Produktionsanlæg!CF296","v":0},{"$f":"Produktionsanlæg!CG296","v":0},{"$f":"Produktionsanlæg!CH296","v":0},{"$f":"Produktionsanlæg!CI296","v":0},{"$f":"Produktionsanlæg!CJ296","v":0},{"$f":"Produktionsanlæg!CK296","v":0},{"$f":"Produktionsanlæg!CL296","v":0},{"$f":"Produktionsanlæg!CM296","v":0},{"$f":"Produktionsanlæg!CN296","v":0},{"$f":"Produktionsanlæg!CO296","v":0},{"$f":"Produktionsanlæg!CP296","v":0},{"$f":"+SUM(AA296:AV296)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D296>=AY$2,$AA296/($D296-2009),0)+IF($E296>=AY$2,$AB296/($E296-2009),0)+IF($F296>=AY$2,$AC296/($F296-2009),0)+IF($G296>=AY$2,$AD296/($G296-2009),0)+IF($H296>=AY$2,$AE296/($H296-2009),0)+IF($I296>=AY$2,$AF296/($I296-2009),0)+IF($J296>=AY$2,$AG296/($J296-2009),0)+IF($K296>=AY$2,$AH296/($K296-2009),0)+IF($L296>=AY$2,$AI296/($L296-2009),0)+IF($M296>=AY$2,$AJ296/($M296-2009),0)+IF($N296>=AY$2,$AK296/($N296-2009),0)+IF($O296>=AY$2,$AL296/($O296-2009),0)+IF($P296>=AY$2,$AM296/($P296-2009),0)+IF($Q296>=AY$2,$AN296/($Q296-2009),0)+IF($R296>=AY$2,$AO296/($R296-2009),0)+IF($S296>=AY$2,$AP296/($S296-2009),0)+IF($T296>=AY$2,$AQ296/($T296-2009),0)+IF($U296>=AY$2,$AR296/($U296-2009),0)+IF($V296>=AY$2,$AS296/($V296-2009),0)+IF($W296>=AY$2,$AT296/($W296-2009),0)+IF($X296>=AY$2,$AU296/($X296-2009),0)+IF($Y296>=AY$2,$AV296/($Y296-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"D$3+$C299","v":1925},{"$f":"E$3+$C299","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU299","v":0},{"$f":"Produktionsanlæg!BV299","v":0},{"$f":"Produktionsanlæg!BW299","v":0},{"$f":"Produktionsanlæg!BX299","v":0},{"$f":"Produktionsanlæg!BY299","v":0},{"$f":"Produktionsanlæg!BZ299","v":0},{"$f":"Produktionsanlæg!CA299","v":0},{"$f":"Produktionsanlæg!CB299","v":0},{"$f":"Produktionsanlæg!CC299","v":0},{"$f":"Produktionsanlæg!CD299","v":0},{"$f":"Produktionsanlæg!CE299","v":0},{"$f":"Produktionsanlæg!CF299","v":0},{"$f":"Produktionsanlæg!CG299","v":0},{"$f":"Produktionsanlæg!CH299","v":0},{"$f":"Produktionsanlæg!CI299","v":0},{"$f":"Produktionsanlæg!CJ299","v":0},{"$f":"Produktionsanlæg!CK299","v":0},{"$f":"Produktionsanlæg!CL299","v":0},{"$f":"Produktionsanlæg!CM299","v":0},{"$f":"Produktionsanlæg!CN299","v":0},{"$f":"Produktionsanlæg!CO299","v":0},{"$f":"Produktionsanlæg!CP299","v":0},{"$f":"+SUM(AA299:AV299)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D299>=AY$2,$AA299/($D299-2009),0)+IF($E299>=AY$2,$AB299/($E299-2009),0)+IF($F299>=AY$2,$AC299/($F299-2009),0)+IF($G299>=AY$2,$AD299/($G299-2009),0)+IF($H299>=AY$2,$AE299/($H299-2009),0)+IF($I299>=AY$2,$AF299/($I299-2009),0)+IF($J299>=AY$2,$AG299/($J299-2009),0)+IF($K299>=AY$2,$AH299/($K299-2009),0)+IF($L299>=AY$2,$AI299/($L299-2009),0)+IF($M299>=AY$2,$AJ299/($M299-2009),0)+IF($N299>=AY$2,$AK299/($N299-2009),0)+IF($O299>=AY$2,$AL299/($O299-2009),0)+IF($P299>=AY$2,$AM299/($P299-2009),0)+IF($Q299>=AY$2,$AN299/($Q299-2009),0)+IF($R299>=AY$2,$AO299/($R299-2009),0)+IF($S299>=AY$2,$AP299/($S299-2009),0)+IF($T299>=AY$2,$AQ299/($T299-2009),0)+IF($U299>=AY$2,$AR299/($U299-2009),0)+IF($V299>=AY$2,$AS299/($V299-2009),0)+IF($W299>=AY$2,$AT299/($W299-2009),0)+IF($X299>=AY$2,$AU299/($X299-2009),0)+IF($Y299>=AY$2,$AV299/($Y299-2009),0)","v":0},{"$f":"IF($D299>=AZ$2,$AA299/($D299-2009),0)+IF($E299>=AZ$2,$AB299/($E299-2009),0)+IF($F299>=AZ$2,$AC299/($F299-2009),0)+IF($G299>=AZ$2,$AD299/($G299-2009),0)+IF($H299>=AZ$2,$AE299/($H299-2009),0)+IF($I299>=AZ$2,$AF299/($I299-2009),0)+IF($J299>=AZ$2,$AG299/($J299-2009),0)+IF($K299>=AZ$2,$AH299/($K299-2009),0)+IF($L299>=AZ$2,$AI299/($L299-2009),0)+IF($M299>=AZ$2,$AJ299/($M299-2009),0)+IF($N299>=AZ$2,$AK299/($N299-2009),0)+IF($O299>=AZ$2,$AL299/($O299-2009),0)+IF($P299>=AZ$2,$AM299/($P299-2009),0)+IF($Q299>=AZ$2,$AN299/($Q299-2009),0)+IF($R299>=AZ$2,$AO299/($R299-2009),0)+IF($S299>=AZ$2,$AP299/($S299-2009),0)+IF($T299>=AZ$2,$AQ299/($T299-2009),0)+IF($U299>=AZ$2,$AR299/($U299-2009),0)+IF($V299>=AZ$2,$AS299/($V299-2009),0)+IF($W299>=AZ$2,$AT299/($W299-2009),0)+IF($X299>=AZ$2,$AU299/($X299-2009),0)+IF($Y299>=AZ$2,$AV299/($Y299-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D299>=DL$2,$AA299/($D299-2009),0)+IF($E299>=DL$2,$AB299/($E299-2009),0)+IF($F299>=DL$2,$AC299/($F299-2009),0)+IF($G299>=DL$2,$AD299/($G299-2009),0)+IF($H299>=DL$2,$AE299/($H299-2009),0)+IF($I299>=DL$2,$AF299/($I299-2009),0)+IF($J299>=DL$2,$AG299/($J299-2009),0)+IF($K299>=DL$2,$AH299/($K299-2009),0)+IF($L299>=DL$2,$AI299/($L299-2009),0)+IF($M299>=DL$2,$AJ299/($M299-2009),0)+IF($N299>=DL$2,$AK299/($N299-2009),0)+IF($O299>=DL$2,$AL299/($O299-2009),0)+IF($P299>=DL$2,$AM299/($P299-2009),0)+IF($Q299>=DL$2,$AN299/($Q299-2009),0)+IF($R299>=DL$2,$AO299/($R299-2009),0)+IF($S299>=DL$2,$AP299/($S299-2009),0)+IF($T299>=DL$2,$AQ299/($T299-2009),0)+IF($U299>=DL$2,$AR299/($U299-2009),0)+IF($V299>=DL$2,$AS299/($V299-2009),0)+IF($W299>=DL$2,$AT299/($W299-2009),0)+IF($X299>=DL$2,$AU299/($X299-2009),0)+IF($Y299>=DL$2,$AV299/($Y299-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"D$3+$C302+Produktionsanlæg!D303","v":1965},{"$f":"E$3+$C302+Produktionsanlæg!E303","v":1975},{"$f":"F$3+$C302+Produktionsanlæg!F303","v":1985},{"$f":"G$3+$C302+Produktionsanlæg!G303","v":1995},{"$f":"H$3+$C302+Produktionsanlæg!H303","v":2005},{"$f":"I$3+$C302+Produktionsanlæg!I303","v":2015},{"$f":"J$3+$C302+Produktionsanlæg!J303","v":2025},{"$f":"K$3+$C302+Produktionsanlæg!K303","v":2035},{"$f":"L$3+$C302+Produktionsanlæg!L303","v":2042},{"$f":"M$3+$C302+Produktionsanlæg!M303","v":2047},{"$f":"N$3+$C302+Produktionsanlæg!N303","v":2052},{"$f":"O$3+$C302+Produktionsanlæg!O303","v":2057},{"$f":"P$3+$C302+Produktionsanlæg!P303","v":2060},{"$f":"Q$3+$C302+Produktionsanlæg!Q303","v":2061},{"$f":"R$3+$C302+Produktionsanlæg!R303","v":2062},{"$f":"S$3+$C302+Produktionsanlæg!S303","v":2063},{"$f":"T$3+$C302+Produktionsanlæg!T303","v":2064},{"$f":"U$3+$C302+Produktionsanlæg!U303","v":2065},{"$f":"V$3+$C302+Produktionsanlæg!V303","v":2066},{"$f":"W$3+$C302+Produktionsanlæg!W303","v":2067},{"$f":"X$3+$C302+Produktionsanlæg!X303","v":2068},{"$f":"Y$3+$C302+Produktionsanlæg!Y303","v":2069},0,{"$f":"Produktionsanlæg!BU302","v":0},{"$f":"Produktionsanlæg!BV302","v":0},{"$f":"Produktionsanlæg!BW302","v":0},{"$f":"Produktionsanlæg!BX302","v":0},{"$f":"Produktionsanlæg!BY302","v":0},{"$f":"Produktionsanlæg!BZ302","v":0},{"$f":"Produktionsanlæg!CA302","v":0},{"$f":"Produktionsanlæg!CB302","v":0},{"$f":"Produktionsanlæg!CC302","v":0},{"$f":"Produktionsanlæg!CD302","v":0},{"$f":"Produktionsanlæg!CE302","v":0},{"$f":"Produktionsanlæg!CF302","v":0},{"$f":"Produktionsanlæg!CG302","v":0},{"$f":"Produktionsanlæg!CH302","v":0},{"$f":"Produktionsanlæg!CI302","v":0},{"$f":"Produktionsanlæg!CJ302","v":0},{"$f":"Produktionsanlæg!CK302","v":0},{"$f":"Produktionsanlæg!CL302","v":0},{"$f":"Produktionsanlæg!CM302","v":0},{"$f":"Produktionsanlæg!CN302","v":0},{"$f":"Produktionsanlæg!CO302","v":0},{"$f":"Produktionsanlæg!CP302","v":0},{"$f":"+SUM(AA302:AV302)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D302>=AY$2,$AA302/($D302-2009),0)+IF($E302>=AY$2,$AB302/($E302-2009),0)+IF($F302>=AY$2,$AC302/($F302-2009),0)+IF($G302>=AY$2,$AD302/($G302-2009),0)+IF($H302>=AY$2,$AE302/($H302-2009),0)+IF($I302>=AY$2,$AF302/($I302-2009),0)+IF($J302>=AY$2,$AG302/($J302-2009),0)+IF($K302>=AY$2,$AH302/($K302-2009),0)+IF($L302>=AY$2,$AI302/($L302-2009),0)+IF($M302>=AY$2,$AJ302/($M302-2009),0)+IF($N302>=AY$2,$AK302/($N302-2009),0)+IF($O302>=AY$2,$AL302/($O302-2009),0)+IF($P302>=AY$2,$AM302/($P302-2009),0)+IF($Q302>=AY$2,$AN302/($Q302-2009),0)+IF($R302>=AY$2,$AO302/($R302-2009),0)+IF($S302>=AY$2,$AP302/($S302-2009),0)+IF($T302>=AY$2,$AQ302/($T302-2009),0)+IF($U302>=AY$2,$AR302/($U302-2009),0)+IF($V302>=AY$2,$AS302/($V302-2009),0)+IF($W302>=AY$2,$AT302/($W302-2009),0)+IF($X302>=AY$2,$AU302/($X302-2009),0)+IF($Y302>=AY$2,$AV302/($Y302-2009),0)","v":0},{"$f":"IF($D302>=AZ$2,$AA302/($D302-2009),0)+IF($E302>=AZ$2,$AB302/($E302-2009),0)+IF($F302>=AZ$2,$AC302/($F302-2009),0)+IF($G302>=AZ$2,$AD302/($G302-2009),0)+IF($H302>=AZ$2,$AE302/($H302-2009),0)+IF($I302>=AZ$2,$AF302/($I302-2009),0)+IF($J302>=AZ$2,$AG302/($J302-2009),0)+IF($K302>=AZ$2,$AH302/($K302-2009),0)+IF($L302>=AZ$2,$AI302/($L302-2009),0)+IF($M302>=AZ$2,$AJ302/($M302-2009),0)+IF($N302>=AZ$2,$AK302/($N302-2009),0)+IF($O302>=AZ$2,$AL302/($O302-2009),0)+IF($P302>=AZ$2,$AM302/($P302-2009),0)+IF($Q302>=AZ$2,$AN302/($Q302-2009),0)+IF($R302>=AZ$2,$AO302/($R302-2009),0)+IF($S302>=AZ$2,$AP302/($S302-2009),0)+IF($T302>=AZ$2,$AQ302/($T302-2009),0)+IF($U302>=AZ$2,$AR302/($U302-2009),0)+IF($V302>=AZ$2,$AS302/($V302-2009),0)+IF($W302>=AZ$2,$AT302/($W302-2009),0)+IF($X302>=AZ$2,$AU302/($X302-2009),0)+IF($Y302>=AZ$2,$AV302/($Y302-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D302>=DL$2,$AA302/($D302-2009),0)+IF($E302>=DL$2,$AB302/($E302-2009),0)+IF($F302>=DL$2,$AC302/($F302-2009),0)+IF($G302>=DL$2,$AD302/($G302-2009),0)+IF($H302>=DL$2,$AE302/($H302-2009),0)+IF($I302>=DL$2,$AF302/($I302-2009),0)+IF($J302>=DL$2,$AG302/($J302-2009),0)+IF($K302>=DL$2,$AH302/($K302-2009),0)+IF($L302>=DL$2,$AI302/($L302-2009),0)+IF($M302>=DL$2,$AJ302/($M302-2009),0)+IF($N302>=DL$2,$AK302/($N302-2009),0)+IF($O302>=DL$2,$AL302/($O302-2009),0)+IF($P302>=DL$2,$AM302/($P302-2009),0)+IF($Q302>=DL$2,$AN302/($Q302-2009),0)+IF($R302>=DL$2,$AO302/($R302-2009),0)+IF($S302>=DL$2,$AP302/($S302-2009),0)+IF($T302>=DL$2,$AQ302/($T302-2009),0)+IF($U302>=DL$2,$AR302/($U302-2009),0)+IF($V302>=DL$2,$AS302/($V302-2009),0)+IF($W302>=DL$2,$AT302/($W302-2009),0)+IF($X302>=DL$2,$AU302/($X302-2009),0)+IF($Y302>=DL$2,$AV302/($Y302-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C304","v":1925},{"$f":"E$3+$C304","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU304","v":0},{"$f":"Produktionsanlæg!BV304","v":0},{"$f":"Produktionsanlæg!BW304","v":0},{"$f":"Produktionsanlæg!BX304","v":0},{"$f":"Produktionsanlæg!BY304","v":0},{"$f":"Produktionsanlæg!BZ304","v":0},{"$f":"Produktionsanlæg!CA304","v":0},{"$f":"Produktionsanlæg!CB304","v":0},{"$f":"Produktionsanlæg!CC304","v":0},{"$f":"Produktionsanlæg!CD304","v":0},{"$f":"Produktionsanlæg!CE304","v":0},{"$f":"Produktionsanlæg!CF304","v":0},{"$f":"Produktionsanlæg!CG304","v":0},{"$f":"Produktionsanlæg!CH304","v":0},{"$f":"Produktionsanlæg!CI304","v":0},{"$f":"Produktionsanlæg!CJ304","v":0},{"$f":"Produktionsanlæg!CK304","v":0},{"$f":"Produktionsanlæg!CL304","v":0},{"$f":"Produktionsanlæg!CM304","v":0},{"$f":"Produktionsanlæg!CN304","v":0},{"$f":"Produktionsanlæg!CO304","v":0},{"$f":"Produktionsanlæg!CP304","v":0},{"$f":"+SUM(AA304:AV304)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D304>=AY$2,$AA304/($D304-2009),0)+IF($E304>=AY$2,$AB304/($E304-2009),0)+IF($F304>=AY$2,$AC304/($F304-2009),0)+IF($G304>=AY$2,$AD304/($G304-2009),0)+IF($H304>=AY$2,$AE304/($H304-2009),0)+IF($I304>=AY$2,$AF304/($I304-2009),0)+IF($J304>=AY$2,$AG304/($J304-2009),0)+IF($K304>=AY$2,$AH304/($K304-2009),0)+IF($L304>=AY$2,$AI304/($L304-2009),0)+IF($M304>=AY$2,$AJ304/($M304-2009),0)+IF($N304>=AY$2,$AK304/($N304-2009),0)+IF($O304>=AY$2,$AL304/($O304-2009),0)+IF($P304>=AY$2,$AM304/($P304-2009),0)+IF($Q304>=AY$2,$AN304/($Q304-2009),0)+IF($R304>=AY$2,$AO304/($R304-2009),0)+IF($S304>=AY$2,$AP304/($S304-2009),0)+IF($T304>=AY$2,$AQ304/($T304-2009),0)+IF($U304>=AY$2,$AR304/($U304-2009),0)+IF($V304>=AY$2,$AS304/($V304-2009),0)+IF($W304>=AY$2,$AT304/($W304-2009),0)+IF($X304>=AY$2,$AU304/($X304-2009),0)+IF($Y304>=AY$2,$AV304/($Y304-2009),0)","v":0},{"$f":"IF($D304>=AZ$2,$AA304/($D304-2009),0)+IF($E304>=AZ$2,$AB304/($E304-2009),0)+IF($F304>=AZ$2,$AC304/($F304-2009),0)+IF($G304>=AZ$2,$AD304/($G304-2009),0)+IF($H304>=AZ$2,$AE304/($H304-2009),0)+IF($I304>=AZ$2,$AF304/($I304-2009),0)+IF($J304>=AZ$2,$AG304/($J304-2009),0)+IF($K304>=AZ$2,$AH304/($K304-2009),0)+IF($L304>=AZ$2,$AI304/($L304-2009),0)+IF($M304>=AZ$2,$AJ304/($M304-2009),0)+IF($N304>=AZ$2,$AK304/($N304-2009),0)+IF($O304>=AZ$2,$AL304/($O304-2009),0)+IF($P304>=AZ$2,$AM304/($P304-2009),0)+IF($Q304>=AZ$2,$AN304/($Q304-2009),0)+IF($R304>=AZ$2,$AO304/($R304-2009),0)+IF($S304>=AZ$2,$AP304/($S304-2009),0)+IF($T304>=AZ$2,$AQ304/($T304-2009),0)+IF($U304>=AZ$2,$AR304/($U304-2009),0)+IF($V304>=AZ$2,$AS304/($V304-2009),0)+IF($W304>=AZ$2,$AT304/($W304-2009),0)+IF($X304>=AZ$2,$AU304/($X304-2009),0)+IF($Y304>=AZ$2,$AV304/($Y304-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D304>=DL$2,$AA304/($D304-2009),0)+IF($E304>=DL$2,$AB304/($E304-2009),0)+IF($F304>=DL$2,$AC304/($F304-2009),0)+IF($G304>=DL$2,$AD304/($G304-2009),0)+IF($H304>=DL$2,$AE304/($H304-2009),0)+IF($I304>=DL$2,$AF304/($I304-2009),0)+IF($J304>=DL$2,$AG304/($J304-2009),0)+IF($K304>=DL$2,$AH304/($K304-2009),0)+IF($L304>=DL$2,$AI304/($L304-2009),0)+IF($M304>=DL$2,$AJ304/($M304-2009),0)+IF($N304>=DL$2,$AK304/($N304-2009),0)+IF($O304>=DL$2,$AL304/($O304-2009),0)+IF($P304>=DL$2,$AM304/($P304-2009),0)+IF($Q304>=DL$2,$AN304/($Q304-2009),0)+IF($R304>=DL$2,$AO304/($R304-2009),0)+IF($S304>=DL$2,$AP304/($S304-2009),0)+IF($T304>=DL$2,$AQ304/($T304-2009),0)+IF($U304>=DL$2,$AR304/($U304-2009),0)+IF($V304>=DL$2,$AS304/($V304-2009),0)+IF($W304>=DL$2,$AT304/($W304-2009),0)+IF($X304>=DL$2,$AU304/($X304-2009),0)+IF($Y304>=DL$2,$AV304/($Y304-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"D$3+$C308","v":1925},{"$f":"E$3+$C308","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU308","v":0},{"$f":"Produktionsanlæg!BV308","v":0},{"$f":"Produktionsanlæg!BW308","v":0},{"$f":"Produktionsanlæg!BX308","v":0},{"$f":"Produktionsanlæg!BY308","v":0},{"$f":"Produktionsanlæg!BZ308","v":0},{"$f":"Produktionsanlæg!CA308","v":0},{"$f":"Produktionsanlæg!CB308","v":0},{"$f":"Produktionsanlæg!CC308","v":0},{"$f":"Produktionsanlæg!CD308","v":0},{"$f":"Produktionsanlæg!CE308","v":0},{"$f":"Produktionsanlæg!CF308","v":0},{"$f":"Produktionsanlæg!CG308","v":0},{"$f":"Produktionsanlæg!CH308","v":0},{"$f":"Produktionsanlæg!CI308","v":0},{"$f":"Produktionsanlæg!CJ308","v":0},{"$f":"Produktionsanlæg!CK308","v":0},{"$f":"Produktionsanlæg!CL308","v":0},{"$f":"Produktionsanlæg!CM308","v":0},{"$f":"Produktionsanlæg!CN308","v":0},{"$f":"Produktionsanlæg!CO308","v":0},{"$f":"Produktionsanlæg!CP308","v":0},{"$f":"+SUM(AA308:AV308)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D308>=AY$2,$AA308/($D308-2009),0)+IF($E308>=AY$2,$AB308/($E308-2009),0)+IF($F308>=AY$2,$AC308/($F308-2009),0)+IF($G308>=AY$2,$AD308/($G308-2009),0)+IF($H308>=AY$2,$AE308/($H308-2009),0)+IF($I308>=AY$2,$AF308/($I308-2009),0)+IF($J308>=AY$2,$AG308/($J308-2009),0)+IF($K308>=AY$2,$AH308/($K308-2009),0)+IF($L308>=AY$2,$AI308/($L308-2009),0)+IF($M308>=AY$2,$AJ308/($M308-2009),0)+IF($N308>=AY$2,$AK308/($N308-2009),0)+IF($O308>=AY$2,$AL308/($O308-2009),0)+IF($P308>=AY$2,$AM308/($P308-2009),0)+IF($Q308>=AY$2,$AN308/($Q308-2009),0)+IF($R308>=AY$2,$AO308/($R308-2009),0)+IF($S308>=AY$2,$AP308/($S308-2009),0)+IF($T308>=AY$2,$AQ308/($T308-2009),0)+IF($U308>=AY$2,$AR308/($U308-2009),0)+IF($V308>=AY$2,$AS308/($V308-2009),0)+IF($W308>=AY$2,$AT308/($W308-2009),0)+IF($X308>=AY$2,$AU308/($X308-2009),0)+IF($Y308>=AY$2,$AV308/($Y308-2009),0)","v":0},{"$f":"IF($D308>=AZ$2,$AA308/($D308-2009),0)+IF($E308>=AZ$2,$AB308/($E308-2009),0)+IF($F308>=AZ$2,$AC308/($F308-2009),0)+IF($G308>=AZ$2,$AD308/($G308-2009),0)+IF($H308>=AZ$2,$AE308/($H308-2009),0)+IF($I308>=AZ$2,$AF308/($I308-2009),0)+IF($J308>=AZ$2,$AG308/($J308-2009),0)+IF($K308>=AZ$2,$AH308/($K308-2009),0)+IF($L308>=AZ$2,$AI308/($L308-2009),0)+IF($M308>=AZ$2,$AJ308/($M308-2009),0)+IF($N308>=AZ$2,$AK308/($N308-2009),0)+IF($O308>=AZ$2,$AL308/($O308-2009),0)+IF($P308>=AZ$2,$AM308/($P308-2009),0)+IF($Q308>=AZ$2,$AN308/($Q308-2009),0)+IF($R308>=AZ$2,$AO308/($R308-2009),0)+IF($S308>=AZ$2,$AP308/($S308-2009),0)+IF($T308>=AZ$2,$AQ308/($T308-2009),0)+IF($U308>=AZ$2,$AR308/($U308-2009),0)+IF($V308>=AZ$2,$AS308/($V308-2009),0)+IF($W308>=AZ$2,$AT308/($W308-2009),0)+IF($X308>=AZ$2,$AU308/($X308-2009),0)+IF($Y308>=AZ$2,$AV308/($Y308-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D308>=DL$2,$AA308/($D308-2009),0)+IF($E308>=DL$2,$AB308/($E308-2009),0)+IF($F308>=DL$2,$AC308/($F308-2009),0)+IF($G308>=DL$2,$AD308/($G308-2009),0)+IF($H308>=DL$2,$AE308/($H308-2009),0)+IF($I308>=DL$2,$AF308/($I308-2009),0)+IF($J308>=DL$2,$AG308/($J308-2009),0)+IF($K308>=DL$2,$AH308/($K308-2009),0)+IF($L308>=DL$2,$AI308/($L308-2009),0)+IF($M308>=DL$2,$AJ308/($M308-2009),0)+IF($N308>=DL$2,$AK308/($N308-2009),0)+IF($O308>=DL$2,$AL308/($O308-2009),0)+IF($P308>=DL$2,$AM308/($P308-2009),0)+IF($Q308>=DL$2,$AN308/($Q308-2009),0)+IF($R308>=DL$2,$AO308/($R308-2009),0)+IF($S308>=DL$2,$AP308/($S308-2009),0)+IF($T308>=DL$2,$AQ308/($T308-2009),0)+IF($U308>=DL$2,$AR308/($U308-2009),0)+IF($V308>=DL$2,$AS308/($V308-2009),0)+IF($W308>=DL$2,$AT308/($W308-2009),0)+IF($X308>=DL$2,$AU308/($X308-2009),0)+IF($Y308>=DL$2,$AV308/($Y308-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"D$3+$C309","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU309","v":0},{"$f":"Produktionsanlæg!BV309","v":0},{"$f":"Produktionsanlæg!BW309","v":0},{"$f":"Produktionsanlæg!BX309","v":0},{"$f":"Produktionsanlæg!BY309","v":0},{"$f":"Produktionsanlæg!BZ309","v":0},{"$f":"Produktionsanlæg!CA309","v":0},{"$f":"Produktionsanlæg!CB309","v":0},{"$f":"Produktionsanlæg!CC309","v":0},{"$f":"Produktionsanlæg!CD309","v":0},{"$f":"Produktionsanlæg!CE309","v":0},{"$f":"Produktionsanlæg!CF309","v":0},{"$f":"Produktionsanlæg!CG309","v":0},{"$f":"Produktionsanlæg!CH309","v":0},{"$f":"Produktionsanlæg!CI309","v":0},{"$f":"Produktionsanlæg!CJ309","v":0},{"$f":"Produktionsanlæg!CK309","v":0},{"$f":"Produktionsanlæg!CL309","v":0},{"$f":"Produktionsanlæg!CM309","v":0},{"$f":"Produktionsanlæg!CN309","v":0},{"$f":"Produktionsanlæg!CO309","v":0},{"$f":"Produktionsanlæg!CP309","v":0},{"$f":"+SUM(AA309:AV309)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D309>=AY$2,$AA309/($D309-2009),0)+IF($E309>=AY$2,$AB309/($E309-2009),0)+IF($F309>=AY$2,$AC309/($F309-2009),0)+IF($G309>=AY$2,$AD309/($G309-2009),0)+IF($H309>=AY$2,$AE309/($H309-2009),0)+IF($I309>=AY$2,$AF309/($I309-2009),0)+IF($J309>=AY$2,$AG309/($J309-2009),0)+IF($K309>=AY$2,$AH309/($K309-2009),0)+IF($L309>=AY$2,$AI309/($L309-2009),0)+IF($M309>=AY$2,$AJ309/($M309-2009),0)+IF($N309>=AY$2,$AK309/($N309-2009),0)+IF($O309>=AY$2,$AL309/($O309-2009),0)+IF($P309>=AY$2,$AM309/($P309-2009),0)+IF($Q309>=AY$2,$AN309/($Q309-2009),0)+IF($R309>=AY$2,$AO309/($R309-2009),0)+IF($S309>=AY$2,$AP309/($S309-2009),0)+IF($T309>=AY$2,$AQ309/($T309-2009),0)+IF($U309>=AY$2,$AR309/($U309-2009),0)+IF($V309>=AY$2,$AS309/($V309-2009),0)+IF($W309>=AY$2,$AT309/($W309-2009),0)+IF($X309>=AY$2,$AU309/($X309-2009),0)+IF($Y309>=AY$2,$AV309/($Y309-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"D$3+$C312","v":1925},{"$f":"E$3+$C312","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU312","v":0},{"$f":"Produktionsanlæg!BV312","v":0},{"$f":"Produktionsanlæg!BW312","v":0},{"$f":"Produktionsanlæg!BX312","v":0},{"$f":"Produktionsanlæg!BY312","v":0},{"$f":"Produktionsanlæg!BZ312","v":0},{"$f":"Produktionsanlæg!CA312","v":0},{"$f":"Produktionsanlæg!CB312","v":0},{"$f":"Produktionsanlæg!CC312","v":0},{"$f":"Produktionsanlæg!CD312","v":0},{"$f":"Produktionsanlæg!CE312","v":0},{"$f":"Produktionsanlæg!CF312","v":0},{"$f":"Produktionsanlæg!CG312","v":0},{"$f":"Produktionsanlæg!CH312","v":0},{"$f":"Produktionsanlæg!CI312","v":0},{"$f":"Produktionsanlæg!CJ312","v":0},{"$f":"Produktionsanlæg!CK312","v":0},{"$f":"Produktionsanlæg!CL312","v":0},{"$f":"Produktionsanlæg!CM312","v":0},{"$f":"Produktionsanlæg!CN312","v":0},{"$f":"Produktionsanlæg!CO312","v":0},{"$f":"Produktionsanlæg!CP312","v":0},{"$f":"+SUM(AA312:AV312)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D312>=AY$2,$AA312/($D312-2009),0)+IF($E312>=AY$2,$AB312/($E312-2009),0)+IF($F312>=AY$2,$AC312/($F312-2009),0)+IF($G312>=AY$2,$AD312/($G312-2009),0)+IF($H312>=AY$2,$AE312/($H312-2009),0)+IF($I312>=AY$2,$AF312/($I312-2009),0)+IF($J312>=AY$2,$AG312/($J312-2009),0)+IF($K312>=AY$2,$AH312/($K312-2009),0)+IF($L312>=AY$2,$AI312/($L312-2009),0)+IF($M312>=AY$2,$AJ312/($M312-2009),0)+IF($N312>=AY$2,$AK312/($N312-2009),0)+IF($O312>=AY$2,$AL312/($O312-2009),0)+IF($P312>=AY$2,$AM312/($P312-2009),0)+IF($Q312>=AY$2,$AN312/($Q312-2009),0)+IF($R312>=AY$2,$AO312/($R312-2009),0)+IF($S312>=AY$2,$AP312/($S312-2009),0)+IF($T312>=AY$2,$AQ312/($T312-2009),0)+IF($U312>=AY$2,$AR312/($U312-2009),0)+IF($V312>=AY$2,$AS312/($V312-2009),0)+IF($W312>=AY$2,$AT312/($W312-2009),0)+IF($X312>=AY$2,$AU312/($X312-2009),0)+IF($Y312>=AY$2,$AV312/($Y312-2009),0)","v":0},{"$f":"IF($D312>=AZ$2,$AA312/($D312-2009),0)+IF($E312>=AZ$2,$AB312/($E312-2009),0)+IF($F312>=AZ$2,$AC312/($F312-2009),0)+IF($G312>=AZ$2,$AD312/($G312-2009),0)+IF($H312>=AZ$2,$AE312/($H312-2009),0)+IF($I312>=AZ$2,$AF312/($I312-2009),0)+IF($J312>=AZ$2,$AG312/($J312-2009),0)+IF($K312>=AZ$2,$AH312/($K312-2009),0)+IF($L312>=AZ$2,$AI312/($L312-2009),0)+IF($M312>=AZ$2,$AJ312/($M312-2009),0)+IF($N312>=AZ$2,$AK312/($N312-2009),0)+IF($O312>=AZ$2,$AL312/($O312-2009),0)+IF($P312>=AZ$2,$AM312/($P312-2009),0)+IF($Q312>=AZ$2,$AN312/($Q312-2009),0)+IF($R312>=AZ$2,$AO312/($R312-2009),0)+IF($S312>=AZ$2,$AP312/($S312-2009),0)+IF($T312>=AZ$2,$AQ312/($T312-2009),0)+IF($U312>=AZ$2,$AR312/($U312-2009),0)+IF($V312>=AZ$2,$AS312/($V312-2009),0)+IF($W312>=AZ$2,$AT312/($W312-2009),0)+IF($X312>=AZ$2,$AU312/($X312-2009),0)+IF($Y312>=AZ$2,$AV312/($Y312-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D312>=DL$2,$AA312/($D312-2009),0)+IF($E312>=DL$2,$AB312/($E312-2009),0)+IF($F312>=DL$2,$AC312/($F312-2009),0)+IF($G312>=DL$2,$AD312/($G312-2009),0)+IF($H312>=DL$2,$AE312/($H312-2009),0)+IF($I312>=DL$2,$AF312/($I312-2009),0)+IF($J312>=DL$2,$AG312/($J312-2009),0)+IF($K312>=DL$2,$AH312/($K312-2009),0)+IF($L312>=DL$2,$AI312/($L312-2009),0)+IF($M312>=DL$2,$AJ312/($M312-2009),0)+IF($N312>=DL$2,$AK312/($N312-2009),0)+IF($O312>=DL$2,$AL312/($O312-2009),0)+IF($P312>=DL$2,$AM312/($P312-2009),0)+IF($Q312>=DL$2,$AN312/($Q312-2009),0)+IF($R312>=DL$2,$AO312/($R312-2009),0)+IF($S312>=DL$2,$AP312/($S312-2009),0)+IF($T312>=DL$2,$AQ312/($T312-2009),0)+IF($U312>=DL$2,$AR312/($U312-2009),0)+IF($V312>=DL$2,$AS312/($V312-2009),0)+IF($W312>=DL$2,$AT312/($W312-2009),0)+IF($X312>=DL$2,$AU312/($X312-2009),0)+IF($Y312>=DL$2,$AV312/($Y312-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"D$3+$C321","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU321","v":0},{"$f":"Produktionsanlæg!BV321","v":0},{"$f":"Produktionsanlæg!BW321","v":0},{"$f":"Produktionsanlæg!BX321","v":0},{"$f":"Produktionsanlæg!BY321","v":0},{"$f":"Produktionsanlæg!BZ321","v":0},{"$f":"Produktionsanlæg!CA321","v":0},{"$f":"Produktionsanlæg!CB321","v":0},{"$f":"Produktionsanlæg!CC321","v":0},{"$f":"Produktionsanlæg!CD321","v":0},{"$f":"Produktionsanlæg!CE321","v":0},{"$f":"Produktionsanlæg!CF321","v":0},{"$f":"Produktionsanlæg!CG321","v":0},{"$f":"Produktionsanlæg!CH321","v":0},{"$f":"Produktionsanlæg!CI321","v":0},{"$f":"Produktionsanlæg!CJ321","v":0},{"$f":"Produktionsanlæg!CK321","v":0},{"$f":"Produktionsanlæg!CL321","v":0},{"$f":"Produktionsanlæg!CM321","v":0},{"$f":"Produktionsanlæg!CN321","v":0},{"$f":"Produktionsanlæg!CO321","v":0},{"$f":"Produktionsanlæg!CP321","v":0},{"$f":"+SUM(AA321:AV321)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D321>=AY$2,$AA321/($D321-2009),0)+IF($E321>=AY$2,$AB321/($E321-2009),0)+IF($F321>=AY$2,$AC321/($F321-2009),0)+IF($G321>=AY$2,$AD321/($G321-2009),0)+IF($H321>=AY$2,$AE321/($H321-2009),0)+IF($I321>=AY$2,$AF321/($I321-2009),0)+IF($J321>=AY$2,$AG321/($J321-2009),0)+IF($K321>=AY$2,$AH321/($K321-2009),0)+IF($L321>=AY$2,$AI321/($L321-2009),0)+IF($M321>=AY$2,$AJ321/($M321-2009),0)+IF($N321>=AY$2,$AK321/($N321-2009),0)+IF($O321>=AY$2,$AL321/($O321-2009),0)+IF($P321>=AY$2,$AM321/($P321-2009),0)+IF($Q321>=AY$2,$AN321/($Q321-2009),0)+IF($R321>=AY$2,$AO321/($R321-2009),0)+IF($S321>=AY$2,$AP321/($S321-2009),0)+IF($T321>=AY$2,$AQ321/($T321-2009),0)+IF($U321>=AY$2,$AR321/($U321-2009),0)+IF($V321>=AY$2,$AS321/($V321-2009),0)+IF($W321>=AY$2,$AT321/($W321-2009),0)+IF($X321>=AY$2,$AU321/($X321-2009),0)+IF($Y321>=AY$2,$AV321/($Y321-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"D$3+$C324","v":1925},{"$f":"E$3+$C324","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU324","v":0},{"$f":"Produktionsanlæg!BV324","v":0},{"$f":"Produktionsanlæg!BW324","v":0},{"$f":"Produktionsanlæg!BX324","v":0},{"$f":"Produktionsanlæg!BY324","v":0},{"$f":"Produktionsanlæg!BZ324","v":0},{"$f":"Produktionsanlæg!CA324","v":0},{"$f":"Produktionsanlæg!CB324","v":0},{"$f":"Produktionsanlæg!CC324","v":0},{"$f":"Produktionsanlæg!CD324","v":0},{"$f":"Produktionsanlæg!CE324","v":0},{"$f":"Produktionsanlæg!CF324","v":0},{"$f":"Produktionsanlæg!CG324","v":0},{"$f":"Produktionsanlæg!CH324","v":0},{"$f":"Produktionsanlæg!CI324","v":0},{"$f":"Produktionsanlæg!CJ324","v":0},{"$f":"Produktionsanlæg!CK324","v":0},{"$f":"Produktionsanlæg!CL324","v":0},{"$f":"Produktionsanlæg!CM324","v":0},{"$f":"Produktionsanlæg!CN324","v":0},{"$f":"Produktionsanlæg!CO324","v":0},{"$f":"Produktionsanlæg!CP324","v":0},{"$f":"+SUM(AA324:AV324)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D324>=AY$2,$AA324/($D324-2009),0)+IF($E324>=AY$2,$AB324/($E324-2009),0)+IF($F324>=AY$2,$AC324/($F324-2009),0)+IF($G324>=AY$2,$AD324/($G324-2009),0)+IF($H324>=AY$2,$AE324/($H324-2009),0)+IF($I324>=AY$2,$AF324/($I324-2009),0)+IF($J324>=AY$2,$AG324/($J324-2009),0)+IF($K324>=AY$2,$AH324/($K324-2009),0)+IF($L324>=AY$2,$AI324/($L324-2009),0)+IF($M324>=AY$2,$AJ324/($M324-2009),0)+IF($N324>=AY$2,$AK324/($N324-2009),0)+IF($O324>=AY$2,$AL324/($O324-2009),0)+IF($P324>=AY$2,$AM324/($P324-2009),0)+IF($Q324>=AY$2,$AN324/($Q324-2009),0)+IF($R324>=AY$2,$AO324/($R324-2009),0)+IF($S324>=AY$2,$AP324/($S324-2009),0)+IF($T324>=AY$2,$AQ324/($T324-2009),0)+IF($U324>=AY$2,$AR324/($U324-2009),0)+IF($V324>=AY$2,$AS324/($V324-2009),0)+IF($W324>=AY$2,$AT324/($W324-2009),0)+IF($X324>=AY$2,$AU324/($X324-2009),0)+IF($Y324>=AY$2,$AV324/($Y324-2009),0)","v":0},{"$f":"IF($D324>=AZ$2,$AA324/($D324-2009),0)+IF($E324>=AZ$2,$AB324/($E324-2009),0)+IF($F324>=AZ$2,$AC324/($F324-2009),0)+IF($G324>=AZ$2,$AD324/($G324-2009),0)+IF($H324>=AZ$2,$AE324/($H324-2009),0)+IF($I324>=AZ$2,$AF324/($I324-2009),0)+IF($J324>=AZ$2,$AG324/($J324-2009),0)+IF($K324>=AZ$2,$AH324/($K324-2009),0)+IF($L324>=AZ$2,$AI324/($L324-2009),0)+IF($M324>=AZ$2,$AJ324/($M324-2009),0)+IF($N324>=AZ$2,$AK324/($N324-2009),0)+IF($O324>=AZ$2,$AL324/($O324-2009),0)+IF($P324>=AZ$2,$AM324/($P324-2009),0)+IF($Q324>=AZ$2,$AN324/($Q324-2009),0)+IF($R324>=AZ$2,$AO324/($R324-2009),0)+IF($S324>=AZ$2,$AP324/($S324-2009),0)+IF($T324>=AZ$2,$AQ324/($T324-2009),0)+IF($U324>=AZ$2,$AR324/($U324-2009),0)+IF($V324>=AZ$2,$AS324/($V324-2009),0)+IF($W324>=AZ$2,$AT324/($W324-2009),0)+IF($X324>=AZ$2,$AU324/($X324-2009),0)+IF($Y324>=AZ$2,$AV324/($Y324-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D324>=DL$2,$AA324/($D324-2009),0)+IF($E324>=DL$2,$AB324/($E324-2009),0)+IF($F324>=DL$2,$AC324/($F324-2009),0)+IF($G324>=DL$2,$AD324/($G324-2009),0)+IF($H324>=DL$2,$AE324/($H324-2009),0)+IF($I324>=DL$2,$AF324/($I324-2009),0)+IF($J324>=DL$2,$AG324/($J324-2009),0)+IF($K324>=DL$2,$AH324/($K324-2009),0)+IF($L324>=DL$2,$AI324/($L324-2009),0)+IF($M324>=DL$2,$AJ324/($M324-2009),0)+IF($N324>=DL$2,$AK324/($N324-2009),0)+IF($O324>=DL$2,$AL324/($O324-2009),0)+IF($P324>=DL$2,$AM324/($P324-2009),0)+IF($Q324>=DL$2,$AN324/($Q324-2009),0)+IF($R324>=DL$2,$AO324/($R324-2009),0)+IF($S324>=DL$2,$AP324/($S324-2009),0)+IF($T324>=DL$2,$AQ324/($T324-2009),0)+IF($U324>=DL$2,$AR324/($U324-2009),0)+IF($V324>=DL$2,$AS324/($V324-2009),0)+IF($W324>=DL$2,$AT324/($W324-2009),0)+IF($X324>=DL$2,$AU324/($X324-2009),0)+IF($Y324>=DL$2,$AV324/($Y324-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C330","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU330","v":0},{"$f":"Produktionsanlæg!BV330","v":0},{"$f":"Produktionsanlæg!BW330","v":0},{"$f":"Produktionsanlæg!BX330","v":0},{"$f":"Produktionsanlæg!BY330","v":0},{"$f":"Produktionsanlæg!BZ330","v":0},{"$f":"Produktionsanlæg!CA330","v":0},{"$f":"Produktionsanlæg!CB330","v":0},{"$f":"Produktionsanlæg!CC330","v":0},{"$f":"Produktionsanlæg!CD330","v":0},{"$f":"Produktionsanlæg!CE330","v":0},{"$f":"Produktionsanlæg!CF330","v":0},{"$f":"Produktionsanlæg!CG330","v":0},{"$f":"Produktionsanlæg!CH330","v":0},{"$f":"Produktionsanlæg!CI330","v":0},{"$f":"Produktionsanlæg!CJ330","v":0},{"$f":"Produktionsanlæg!CK330","v":0},{"$f":"Produktionsanlæg!CL330","v":0},{"$f":"Produktionsanlæg!CM330","v":0},{"$f":"Produktionsanlæg!CN330","v":0},{"$f":"Produktionsanlæg!CO330","v":0},{"$f":"Produktionsanlæg!CP330","v":0},{"$f":"+SUM(AA330:AV330)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D330>=AY$2,$AA330/($D330-2009),0)+IF($E330>=AY$2,$AB330/($E330-2009),0)+IF($F330>=AY$2,$AC330/($F330-2009),0)+IF($G330>=AY$2,$AD330/($G330-2009),0)+IF($H330>=AY$2,$AE330/($H330-2009),0)+IF($I330>=AY$2,$AF330/($I330-2009),0)+IF($J330>=AY$2,$AG330/($J330-2009),0)+IF($K330>=AY$2,$AH330/($K330-2009),0)+IF($L330>=AY$2,$AI330/($L330-2009),0)+IF($M330>=AY$2,$AJ330/($M330-2009),0)+IF($N330>=AY$2,$AK330/($N330-2009),0)+IF($O330>=AY$2,$AL330/($O330-2009),0)+IF($P330>=AY$2,$AM330/($P330-2009),0)+IF($Q330>=AY$2,$AN330/($Q330-2009),0)+IF($R330>=AY$2,$AO330/($R330-2009),0)+IF($S330>=AY$2,$AP330/($S330-2009),0)+IF($T330>=AY$2,$AQ330/($T330-2009),0)+IF($U330>=AY$2,$AR330/($U330-2009),0)+IF($V330>=AY$2,$AS330/($V330-2009),0)+IF($W330>=AY$2,$AT330/($W330-2009),0)+IF($X330>=AY$2,$AU330/($X330-2009),0)+IF($Y330>=AY$2,$AV330/($Y330-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"D$3+$C331+Produktionsanlæg!D332","v":1965},{"$f":"E$3+$C331+Produktionsanlæg!E332","v":1975},{"$f":"F$3+$C331+Produktionsanlæg!F332","v":1985},{"$f":"G$3+$C331+Produktionsanlæg!G332","v":1995},{"$f":"H$3+$C331+Produktionsanlæg!H332","v":2005},{"$f":"I$3+$C331+Produktionsanlæg!I332","v":2015},{"$f":"J$3+$C331+Produktionsanlæg!J332","v":2025},{"$f":"K$3+$C331+Produktionsanlæg!K332","v":2035},{"$f":"L$3+$C331+Produktionsanlæg!L332","v":2042},{"$f":"M$3+$C331+Produktionsanlæg!M332","v":2047},{"$f":"N$3+$C331+Produktionsanlæg!N332","v":2052},{"$f":"O$3+$C331+Produktionsanlæg!O332","v":2057},{"$f":"P$3+$C331+Produktionsanlæg!P332","v":2060},{"$f":"Q$3+$C331+Produktionsanlæg!Q332","v":2061},{"$f":"R$3+$C331+Produktionsanlæg!R332","v":2062},{"$f":"S$3+$C331+Produktionsanlæg!S332","v":2063},{"$f":"T$3+$C331+Produktionsanlæg!T332","v":2064},{"$f":"U$3+$C331+Produktionsanlæg!U332","v":2065},{"$f":"V$3+$C331+Produktionsanlæg!V332","v":2066},{"$f":"W$3+$C331+Produktionsanlæg!W332","v":2067},{"$f":"X$3+$C331+Produktionsanlæg!X332","v":2068},{"$f":"Y$3+$C331+Produktionsanlæg!Y332","v":2069},0,{"$f":"Produktionsanlæg!BU331","v":0},{"$f":"Produktionsanlæg!BV331","v":0},{"$f":"Produktionsanlæg!BW331","v":0},{"$f":"Produktionsanlæg!BX331","v":0},{"$f":"Produktionsanlæg!BY331","v":0},{"$f":"Produktionsanlæg!BZ331","v":0},{"$f":"Produktionsanlæg!CA331","v":0},{"$f":"Produktionsanlæg!CB331","v":0},{"$f":"Produktionsanlæg!CC331","v":0},{"$f":"Produktionsanlæg!CD331","v":0},{"$f":"Produktionsanlæg!CE331","v":0},{"$f":"Produktionsanlæg!CF331","v":0},{"$f":"Produktionsanlæg!CG331","v":0},{"$f":"Produktionsanlæg!CH331","v":0},{"$f":"Produktionsanlæg!CI331","v":0},{"$f":"Produktionsanlæg!CJ331","v":0},{"$f":"Produktionsanlæg!CK331","v":0},{"$f":"Produktionsanlæg!CL331","v":0},{"$f":"Produktionsanlæg!CM331","v":0},{"$f":"Produktionsanlæg!CN331","v":0},{"$f":"Produktionsanlæg!CO331","v":0},{"$f":"Produktionsanlæg!CP331","v":0},{"$f":"+SUM(AA331:AV331)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D331>=AY$2,$AA331/($D331-2009),0)+IF($E331>=AY$2,$AB331/($E331-2009),0)+IF($F331>=AY$2,$AC331/($F331-2009),0)+IF($G331>=AY$2,$AD331/($G331-2009),0)+IF($H331>=AY$2,$AE331/($H331-2009),0)+IF($I331>=AY$2,$AF331/($I331-2009),0)+IF($J331>=AY$2,$AG331/($J331-2009),0)+IF($K331>=AY$2,$AH331/($K331-2009),0)+IF($L331>=AY$2,$AI331/($L331-2009),0)+IF($M331>=AY$2,$AJ331/($M331-2009),0)+IF($N331>=AY$2,$AK331/($N331-2009),0)+IF($O331>=AY$2,$AL331/($O331-2009),0)+IF($P331>=AY$2,$AM331/($P331-2009),0)+IF($Q331>=AY$2,$AN331/($Q331-2009),0)+IF($R331>=AY$2,$AO331/($R331-2009),0)+IF($S331>=AY$2,$AP331/($S331-2009),0)+IF($T331>=AY$2,$AQ331/($T331-2009),0)+IF($U331>=AY$2,$AR331/($U331-2009),0)+IF($V331>=AY$2,$AS331/($V331-2009),0)+IF($W331>=AY$2,$AT331/($W331-2009),0)+IF($X331>=AY$2,$AU331/($X331-2009),0)+IF($Y331>=AY$2,$AV331/($Y331-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"D$3+$C334","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU334","v":0},{"$f":"Produktionsanlæg!BV334","v":0},{"$f":"Produktionsanlæg!BW334","v":0},{"$f":"Produktionsanlæg!BX334","v":0},{"$f":"Produktionsanlæg!BY334","v":0},{"$f":"Produktionsanlæg!BZ334","v":0},{"$f":"Produktionsanlæg!CA334","v":0},{"$f":"Produktionsanlæg!CB334","v":0},{"$f":"Produktionsanlæg!CC334","v":0},{"$f":"Produktionsanlæg!CD334","v":0},{"$f":"Produktionsanlæg!CE334","v":0},{"$f":"Produktionsanlæg!CF334","v":0},{"$f":"Produktionsanlæg!CG334","v":0},{"$f":"Produktionsanlæg!CH334","v":0},{"$f":"Produktionsanlæg!CI334","v":0},{"$f":"Produktionsanlæg!CJ334","v":0},{"$f":"Produktionsanlæg!CK334","v":0},{"$f":"Produktionsanlæg!CL334","v":0},{"$f":"Produktionsanlæg!CM334","v":0},{"$f":"Produktionsanlæg!CN334","v":0},{"$f":"Produktionsanlæg!CO334","v":0},{"$f":"Produktionsanlæg!CP334","v":0},{"$f":"+SUM(AA334:AV334)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D334>=AY$2,$AA334/($D334-2009),0)+IF($E334>=AY$2,$AB334/($E334-2009),0)+IF($F334>=AY$2,$AC334/($F334-2009),0)+IF($G334>=AY$2,$AD334/($G334-2009),0)+IF($H334>=AY$2,$AE334/($H334-2009),0)+IF($I334>=AY$2,$AF334/($I334-2009),0)+IF($J334>=AY$2,$AG334/($J334-2009),0)+IF($K334>=AY$2,$AH334/($K334-2009),0)+IF($L334>=AY$2,$AI334/($L334-2009),0)+IF($M334>=AY$2,$AJ334/($M334-2009),0)+IF($N334>=AY$2,$AK334/($N334-2009),0)+IF($O334>=AY$2,$AL334/($O334-2009),0)+IF($P334>=AY$2,$AM334/($P334-2009),0)+IF($Q334>=AY$2,$AN334/($Q334-2009),0)+IF($R334>=AY$2,$AO334/($R334-2009),0)+IF($S334>=AY$2,$AP334/($S334-2009),0)+IF($T334>=AY$2,$AQ334/($T334-2009),0)+IF($U334>=AY$2,$AR334/($U334-2009),0)+IF($V334>=AY$2,$AS334/($V334-2009),0)+IF($W334>=AY$2,$AT334/($W334-2009),0)+IF($X334>=AY$2,$AU334/($X334-2009),0)+IF($Y334>=AY$2,$AV334/($Y334-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"D$3+$C337","v":1925},{"$f":"E$3+$C337","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,{"$f":"SUM(Z338)","v":0},{"$f":"Produktionsanlæg!BU337","v":0},{"$f":"Produktionsanlæg!BV337","v":0},{"$f":"Produktionsanlæg!BW337","v":0},{"$f":"Produktionsanlæg!BX337","v":0},{"$f":"Produktionsanlæg!BY337","v":0},{"$f":"Produktionsanlæg!BZ337","v":0},{"$f":"Produktionsanlæg!CA337","v":0},{"$f":"Produktionsanlæg!CB337","v":0},{"$f":"Produktionsanlæg!CC337","v":0},{"$f":"Produktionsanlæg!CD337","v":0},{"$f":"Produktionsanlæg!CE337","v":0},{"$f":"Produktionsanlæg!CF337","v":0},{"$f":"Produktionsanlæg!CG337","v":0},{"$f":"Produktionsanlæg!CH337","v":0},{"$f":"Produktionsanlæg!CI337","v":0},{"$f":"Produktionsanlæg!CJ337","v":0},{"$f":"Produktionsanlæg!CK337","v":0},{"$f":"Produktionsanlæg!CL337","v":0},{"$f":"Produktionsanlæg!CM337","v":0},{"$f":"Produktionsanlæg!CN337","v":0},{"$f":"Produktionsanlæg!CO337","v":0},{"$f":"Produktionsanlæg!CP337","v":0},{"$f":"+SUM(AA337:AV337)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D337>=AY$2,$AA337/($D337-2009),0)+IF($E337>=AY$2,$AB337/($E337-2009),0)+IF($F337>=AY$2,$AC337/($F337-2009),0)+IF($G337>=AY$2,$AD337/($G337-2009),0)+IF($H337>=AY$2,$AE337/($H337-2009),0)+IF($I337>=AY$2,$AF337/($I337-2009),0)+IF($J337>=AY$2,$AG337/($J337-2009),0)+IF($K337>=AY$2,$AH337/($K337-2009),0)+IF($L337>=AY$2,$AI337/($L337-2009),0)+IF($M337>=AY$2,$AJ337/($M337-2009),0)+IF($N337>=AY$2,$AK337/($N337-2009),0)+IF($O337>=AY$2,$AL337/($O337-2009),0)+IF($P337>=AY$2,$AM337/($P337-2009),0)+IF($Q337>=AY$2,$AN337/($Q337-2009),0)+IF($R337>=AY$2,$AO337/($R337-2009),0)+IF($S337>=AY$2,$AP337/($S337-2009),0)+IF($T337>=AY$2,$AQ337/($T337-2009),0)+IF($U337>=AY$2,$AR337/($U337-2009),0)+IF($V337>=AY$2,$AS337/($V337-2009),0)+IF($W337>=AY$2,$AT337/($W337-2009),0)+IF($X337>=AY$2,$AU337/($X337-2009),0)+IF($Y337>=AY$2,$AV337/($Y337-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D337>=DK$2,$AA337/($D337-2009),0)+IF($E337>=DK$2,$AB337/($E337-2009),0)+IF($F337>=DK$2,$AC337/($F337-2009),0)+IF($G337>=DK$2,$AD337/($G337-2009),0)+IF($H337>=DK$2,$AE337/($H337-2009),0)+IF($I337>=DK$2,$AF337/($I337-2009),0)+IF($J337>=DK$2,$AG337/($J337-2009),0)+IF($K337>=DK$2,$AH337/($K337-2009),0)+IF($L337>=DK$2,$AI337/($L337-2009),0)+IF($M337>=DK$2,$AJ337/($M337-2009),0)+IF($N337>=DK$2,$AK337/($N337-2009),0)+IF($O337>=DK$2,$AL337/($O337-2009),0)+IF($P337>=DK$2,$AM337/($P337-2009),0)+IF($Q337>=DK$2,$AN337/($Q337-2009),0)+IF($R337>=DK$2,$AO337/($R337-2009),0)+IF($S337>=DK$2,$AP337/($S337-2009),0)+IF($T337>=DK$2,$AQ337/($T337-2009),0)+IF($U337>=DK$2,$AR337/($U337-2009),0)+IF($V337>=DK$2,$AS337/($V337-2009),0)+IF($W337>=DK$2,$AT337/($W337-2009),0)+IF($X337>=DK$2,$AU337/($X337-2009),0)+IF($Y337>=DK$2,$AV337/($Y337-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C341+Produktionsanlæg!D342","v":1945},{"$f":"E$3+$C341+Produktionsanlæg!E342","v":1955},{"$f":"F$3+$C341+Produktionsanlæg!F342","v":1965},{"$f":"G$3+$C341+Produktionsanlæg!G342","v":1975},{"$f":"H$3+$C341+Produktionsanlæg!H342","v":1985},{"$f":"I$3+$C341+Produktionsanlæg!I342","v":1995},{"$f":"J$3+$C341+Produktionsanlæg!J342","v":2005},{"$f":"K$3+$C341+Produktionsanlæg!K342","v":2015},{"$f":"L$3+$C341+Produktionsanlæg!L342","v":2022},{"$f":"M$3+$C341+Produktionsanlæg!M342","v":2027},{"$f":"N$3+$C341+Produktionsanlæg!N342","v":2032},{"$f":"O$3+$C341+Produktionsanlæg!O342","v":2037},{"$f":"P$3+$C341+Produktionsanlæg!P342","v":2040},{"$f":"Q$3+$C341+Produktionsanlæg!Q342","v":2041},{"$f":"R$3+$C341+Produktionsanlæg!R342","v":2042},{"$f":"S$3+$C341+Produktionsanlæg!S342","v":2043},{"$f":"T$3+$C341+Produktionsanlæg!T342","v":2044},{"$f":"U$3+$C341+Produktionsanlæg!U342","v":2045},{"$f":"V$3+$C341+Produktionsanlæg!V342","v":2046},{"$f":"W$3+$C341+Produktionsanlæg!W342","v":2047},{"$f":"X$3+$C341+Produktionsanlæg!X342","v":2048},{"$f":"Y$3+$C341+Produktionsanlæg!Y342","v":2049},0,{"$f":"Produktionsanlæg!BU341","v":0},{"$f":"Produktionsanlæg!BV341","v":0},{"$f":"Produktionsanlæg!BW341","v":0},{"$f":"Produktionsanlæg!BX341","v":0},{"$f":"Produktionsanlæg!BY341","v":0},{"$f":"Produktionsanlæg!BZ341","v":0},{"$f":"Produktionsanlæg!CA341","v":0},{"$f":"Produktionsanlæg!CB341","v":0},{"$f":"Produktionsanlæg!CC341","v":0},{"$f":"Produktionsanlæg!CD341","v":0},{"$f":"Produktionsanlæg!CE341","v":0},{"$f":"Produktionsanlæg!CF341","v":0},{"$f":"Produktionsanlæg!CG341","v":0},{"$f":"Produktionsanlæg!CH341","v":0},{"$f":"Produktionsanlæg!CI341","v":0},{"$f":"Produktionsanlæg!CJ341","v":0},{"$f":"Produktionsanlæg!CK341","v":0},{"$f":"Produktionsanlæg!CL341","v":0},{"$f":"Produktionsanlæg!CM341","v":0},{"$f":"Produktionsanlæg!CN341","v":0},{"$f":"Produktionsanlæg!CO341","v":0},{"$f":"Produktionsanlæg!CP341","v":0},{"$f":"+SUM(AA341:AV341)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D341>=AY$2,$AA341/($D341-2009),0)+IF($E341>=AY$2,$AB341/($E341-2009),0)+IF($F341>=AY$2,$AC341/($F341-2009),0)+IF($G341>=AY$2,$AD341/($G341-2009),0)+IF($H341>=AY$2,$AE341/($H341-2009),0)+IF($I341>=AY$2,$AF341/($I341-2009),0)+IF($J341>=AY$2,$AG341/($J341-2009),0)+IF($K341>=AY$2,$AH341/($K341-2009),0)+IF($L341>=AY$2,$AI341/($L341-2009),0)+IF($M341>=AY$2,$AJ341/($M341-2009),0)+IF($N341>=AY$2,$AK341/($N341-2009),0)+IF($O341>=AY$2,$AL341/($O341-2009),0)+IF($P341>=AY$2,$AM341/($P341-2009),0)+IF($Q341>=AY$2,$AN341/($Q341-2009),0)+IF($R341>=AY$2,$AO341/($R341-2009),0)+IF($S341>=AY$2,$AP341/($S341-2009),0)+IF($T341>=AY$2,$AQ341/($T341-2009),0)+IF($U341>=AY$2,$AR341/($U341-2009),0)+IF($V341>=AY$2,$AS341/($V341-2009),0)+IF($W341>=AY$2,$AT341/($W341-2009),0)+IF($X341>=AY$2,$AU341/($X341-2009),0)+IF($Y341>=AY$2,$AV341/($Y341-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D341>=DK$2,$AA341/($D341-2009),0)+IF($E341>=DK$2,$AB341/($E341-2009),0)+IF($F341>=DK$2,$AC341/($F341-2009),0)+IF($G341>=DK$2,$AD341/($G341-2009),0)+IF($H341>=DK$2,$AE341/($H341-2009),0)+IF($I341>=DK$2,$AF341/($I341-2009),0)+IF($J341>=DK$2,$AG341/($J341-2009),0)+IF($K341>=DK$2,$AH341/($K341-2009),0)+IF($L341>=DK$2,$AI341/($L341-2009),0)+IF($M341>=DK$2,$AJ341/($M341-2009),0)+IF($N341>=DK$2,$AK341/($N341-2009),0)+IF($O341>=DK$2,$AL341/($O341-2009),0)+IF($P341>=DK$2,$AM341/($P341-2009),0)+IF($Q341>=DK$2,$AN341/($Q341-2009),0)+IF($R341>=DK$2,$AO341/($R341-2009),0)+IF($S341>=DK$2,$AP341/($S341-2009),0)+IF($T341>=DK$2,$AQ341/($T341-2009),0)+IF($U341>=DK$2,$AR341/($U341-2009),0)+IF($V341>=DK$2,$AS341/($V341-2009),0)+IF($W341>=DK$2,$AT341/($W341-2009),0)+IF($X341>=DK$2,$AU341/($X341-2009),0)+IF($Y341>=DK$2,$AV341/($Y341-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW344:AW367)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY344:AY367)","v":0},{"$f":"SUM(AZ344:AZ367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL344:DL367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"D$3+$C346","v":1925},{"$f":"E$3+$C346","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU346","v":0},{"$f":"Produktionsanlæg!BV346","v":0},{"$f":"Produktionsanlæg!BW346","v":0},{"$f":"Produktionsanlæg!BX346","v":0},{"$f":"Produktionsanlæg!BY346","v":0},{"$f":"Produktionsanlæg!BZ346","v":0},{"$f":"Produktionsanlæg!CA346","v":0},{"$f":"Produktionsanlæg!CB346","v":0},{"$f":"Produktionsanlæg!CC346","v":0},{"$f":"Produktionsanlæg!CD346","v":0},{"$f":"Produktionsanlæg!CE346","v":0},{"$f":"Produktionsanlæg!CF346","v":0},{"$f":"Produktionsanlæg!CG346","v":0},{"$f":"Produktionsanlæg!CH346","v":0},{"$f":"Produktionsanlæg!CI346","v":0},{"$f":"Produktionsanlæg!CJ346","v":0},{"$f":"Produktionsanlæg!CK346","v":0},{"$f":"Produktionsanlæg!CL346","v":0},{"$f":"Produktionsanlæg!CM346","v":0},{"$f":"Produktionsanlæg!CN346","v":0},{"$f":"Produktionsanlæg!CO346","v":0},{"$f":"Produktionsanlæg!CP346","v":0},{"$f":"+SUM(AA346:AV346)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D346>=AY$2,$AA346/($D346-2009),0)+IF($E346>=AY$2,$AB346/($E346-2009),0)+IF($F346>=AY$2,$AC346/($F346-2009),0)+IF($G346>=AY$2,$AD346/($G346-2009),0)+IF($H346>=AY$2,$AE346/($H346-2009),0)+IF($I346>=AY$2,$AF346/($I346-2009),0)+IF($J346>=AY$2,$AG346/($J346-2009),0)+IF($K346>=AY$2,$AH346/($K346-2009),0)+IF($L346>=AY$2,$AI346/($L346-2009),0)+IF($M346>=AY$2,$AJ346/($M346-2009),0)+IF($N346>=AY$2,$AK346/($N346-2009),0)+IF($O346>=AY$2,$AL346/($O346-2009),0)+IF($P346>=AY$2,$AM346/($P346-2009),0)+IF($Q346>=AY$2,$AN346/($Q346-2009),0)+IF($R346>=AY$2,$AO346/($R346-2009),0)+IF($S346>=AY$2,$AP346/($S346-2009),0)+IF($T346>=AY$2,$AQ346/($T346-2009),0)+IF($U346>=AY$2,$AR346/($U346-2009),0)+IF($V346>=AY$2,$AS346/($V346-2009),0)+IF($W346>=AY$2,$AT346/($W346-2009),0)+IF($X346>=AY$2,$AU346/($X346-2009),0)+IF($Y346>=AY$2,$AV346/($Y346-2009),0)","v":0},{"$f":"IF($D346>=AZ$2,$AA346/($D346-2009),0)+IF($E346>=AZ$2,$AB346/($E346-2009),0)+IF($F346>=AZ$2,$AC346/($F346-2009),0)+IF($G346>=AZ$2,$AD346/($G346-2009),0)+IF($H346>=AZ$2,$AE346/($H346-2009),0)+IF($I346>=AZ$2,$AF346/($I346-2009),0)+IF($J346>=AZ$2,$AG346/($J346-2009),0)+IF($K346>=AZ$2,$AH346/($K346-2009),0)+IF($L346>=AZ$2,$AI346/($L346-2009),0)+IF($M346>=AZ$2,$AJ346/($M346-2009),0)+IF($N346>=AZ$2,$AK346/($N346-2009),0)+IF($O346>=AZ$2,$AL346/($O346-2009),0)+IF($P346>=AZ$2,$AM346/($P346-2009),0)+IF($Q346>=AZ$2,$AN346/($Q346-2009),0)+IF($R346>=AZ$2,$AO346/($R346-2009),0)+IF($S346>=AZ$2,$AP346/($S346-2009),0)+IF($T346>=AZ$2,$AQ346/($T346-2009),0)+IF($U346>=AZ$2,$AR346/($U346-2009),0)+IF($V346>=AZ$2,$AS346/($V346-2009),0)+IF($W346>=AZ$2,$AT346/($W346-2009),0)+IF($X346>=AZ$2,$AU346/($X346-2009),0)+IF($Y346>=AZ$2,$AV346/($Y346-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D346>=DL$2,$AA346/($D346-2009),0)+IF($E346>=DL$2,$AB346/($E346-2009),0)+IF($F346>=DL$2,$AC346/($F346-2009),0)+IF($G346>=DL$2,$AD346/($G346-2009),0)+IF($H346>=DL$2,$AE346/($H346-2009),0)+IF($I346>=DL$2,$AF346/($I346-2009),0)+IF($J346>=DL$2,$AG346/($J346-2009),0)+IF($K346>=DL$2,$AH346/($K346-2009),0)+IF($L346>=DL$2,$AI346/($L346-2009),0)+IF($M346>=DL$2,$AJ346/($M346-2009),0)+IF($N346>=DL$2,$AK346/($N346-2009),0)+IF($O346>=DL$2,$AL346/($O346-2009),0)+IF($P346>=DL$2,$AM346/($P346-2009),0)+IF($Q346>=DL$2,$AN346/($Q346-2009),0)+IF($R346>=DL$2,$AO346/($R346-2009),0)+IF($S346>=DL$2,$AP346/($S346-2009),0)+IF($T346>=DL$2,$AQ346/($T346-2009),0)+IF($U346>=DL$2,$AR346/($U346-2009),0)+IF($V346>=DL$2,$AS346/($V346-2009),0)+IF($W346>=DL$2,$AT346/($W346-2009),0)+IF($X346>=DL$2,$AU346/($X346-2009),0)+IF($Y346>=DL$2,$AV346/($Y346-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"D$3+$C350","v":1925},{"$f":"E$3+$C350","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU350","v":0},{"$f":"Produktionsanlæg!BV350","v":0},{"$f":"Produktionsanlæg!BW350","v":0},{"$f":"Produktionsanlæg!BX350","v":0},{"$f":"Produktionsanlæg!BY350","v":0},{"$f":"Produktionsanlæg!BZ350","v":0},{"$f":"Produktionsanlæg!CA350","v":0},{"$f":"Produktionsanlæg!CB350","v":0},{"$f":"Produktionsanlæg!CC350","v":0},{"$f":"Produktionsanlæg!CD350","v":0},{"$f":"Produktionsanlæg!CE350","v":0},{"$f":"Produktionsanlæg!CF350","v":0},{"$f":"Produktionsanlæg!CG350","v":0},{"$f":"Produktionsanlæg!CH350","v":0},{"$f":"Produktionsanlæg!CI350","v":0},{"$f":"Produktionsanlæg!CJ350","v":0},{"$f":"Produktionsanlæg!CK350","v":0},{"$f":"Produktionsanlæg!CL350","v":0},{"$f":"Produktionsanlæg!CM350","v":0},{"$f":"Produktionsanlæg!CN350","v":0},{"$f":"Produktionsanlæg!CO350","v":0},{"$f":"Produktionsanlæg!CP350","v":0},{"$f":"+SUM(AA350:AV350)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D350>=AY$2,$AA350/($D350-2009),0)+IF($E350>=AY$2,$AB350/($E350-2009),0)+IF($F350>=AY$2,$AC350/($F350-2009),0)+IF($G350>=AY$2,$AD350/($G350-2009),0)+IF($H350>=AY$2,$AE350/($H350-2009),0)+IF($I350>=AY$2,$AF350/($I350-2009),0)+IF($J350>=AY$2,$AG350/($J350-2009),0)+IF($K350>=AY$2,$AH350/($K350-2009),0)+IF($L350>=AY$2,$AI350/($L350-2009),0)+IF($M350>=AY$2,$AJ350/($M350-2009),0)+IF($N350>=AY$2,$AK350/($N350-2009),0)+IF($O350>=AY$2,$AL350/($O350-2009),0)+IF($P350>=AY$2,$AM350/($P350-2009),0)+IF($Q350>=AY$2,$AN350/($Q350-2009),0)+IF($R350>=AY$2,$AO350/($R350-2009),0)+IF($S350>=AY$2,$AP350/($S350-2009),0)+IF($T350>=AY$2,$AQ350/($T350-2009),0)+IF($U350>=AY$2,$AR350/($U350-2009),0)+IF($V350>=AY$2,$AS350/($V350-2009),0)+IF($W350>=AY$2,$AT350/($W350-2009),0)+IF($X350>=AY$2,$AU350/($X350-2009),0)+IF($Y350>=AY$2,$AV350/($Y350-2009),0)","v":0},{"$f":"IF($D350>=AZ$2,$AA350/($D350-2009),0)+IF($E350>=AZ$2,$AB350/($E350-2009),0)+IF($F350>=AZ$2,$AC350/($F350-2009),0)+IF($G350>=AZ$2,$AD350/($G350-2009),0)+IF($H350>=AZ$2,$AE350/($H350-2009),0)+IF($I350>=AZ$2,$AF350/($I350-2009),0)+IF($J350>=AZ$2,$AG350/($J350-2009),0)+IF($K350>=AZ$2,$AH350/($K350-2009),0)+IF($L350>=AZ$2,$AI350/($L350-2009),0)+IF($M350>=AZ$2,$AJ350/($M350-2009),0)+IF($N350>=AZ$2,$AK350/($N350-2009),0)+IF($O350>=AZ$2,$AL350/($O350-2009),0)+IF($P350>=AZ$2,$AM350/($P350-2009),0)+IF($Q350>=AZ$2,$AN350/($Q350-2009),0)+IF($R350>=AZ$2,$AO350/($R350-2009),0)+IF($S350>=AZ$2,$AP350/($S350-2009),0)+IF($T350>=AZ$2,$AQ350/($T350-2009),0)+IF($U350>=AZ$2,$AR350/($U350-2009),0)+IF($V350>=AZ$2,$AS350/($V350-2009),0)+IF($W350>=AZ$2,$AT350/($W350-2009),0)+IF($X350>=AZ$2,$AU350/($X350-2009),0)+IF($Y350>=AZ$2,$AV350/($Y350-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D350>=DL$2,$AA350/($D350-2009),0)+IF($E350>=DL$2,$AB350/($E350-2009),0)+IF($F350>=DL$2,$AC350/($F350-2009),0)+IF($G350>=DL$2,$AD350/($G350-2009),0)+IF($H350>=DL$2,$AE350/($H350-2009),0)+IF($I350>=DL$2,$AF350/($I350-2009),0)+IF($J350>=DL$2,$AG350/($J350-2009),0)+IF($K350>=DL$2,$AH350/($K350-2009),0)+IF($L350>=DL$2,$AI350/($L350-2009),0)+IF($M350>=DL$2,$AJ350/($M350-2009),0)+IF($N350>=DL$2,$AK350/($N350-2009),0)+IF($O350>=DL$2,$AL350/($O350-2009),0)+IF($P350>=DL$2,$AM350/($P350-2009),0)+IF($Q350>=DL$2,$AN350/($Q350-2009),0)+IF($R350>=DL$2,$AO350/($R350-2009),0)+IF($S350>=DL$2,$AP350/($S350-2009),0)+IF($T350>=DL$2,$AQ350/($T350-2009),0)+IF($U350>=DL$2,$AR350/($U350-2009),0)+IF($V350>=DL$2,$AS350/($V350-2009),0)+IF($W350>=DL$2,$AT350/($W350-2009),0)+IF($X350>=DL$2,$AU350/($X350-2009),0)+IF($Y350>=DL$2,$AV350/($Y350-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C354","v":1925},{"$f":"E$3+$C354","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU354","v":0},{"$f":"Produktionsanlæg!BV354","v":0},{"$f":"Produktionsanlæg!BW354","v":0},{"$f":"Produktionsanlæg!BX354","v":0},{"$f":"Produktionsanlæg!BY354","v":0},{"$f":"Produktionsanlæg!BZ354","v":0},{"$f":"Produktionsanlæg!CA354","v":0},{"$f":"Produktionsanlæg!CB354","v":0},{"$f":"Produktionsanlæg!CC354","v":0},{"$f":"Produktionsanlæg!CD354","v":0},{"$f":"Produktionsanlæg!CE354","v":0},{"$f":"Produktionsanlæg!CF354","v":0},{"$f":"Produktionsanlæg!CG354","v":0},{"$f":"Produktionsanlæg!CH354","v":0},{"$f":"Produktionsanlæg!CI354","v":0},{"$f":"Produktionsanlæg!CJ354","v":0},{"$f":"Produktionsanlæg!CK354","v":0},{"$f":"Produktionsanlæg!CL354","v":0},{"$f":"Produktionsanlæg!CM354","v":0},{"$f":"Produktionsanlæg!CN354","v":0},{"$f":"Produktionsanlæg!CO354","v":0},{"$f":"Produktionsanlæg!CP354","v":0},{"$f":"+SUM(AA354:AV354)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D354>=AY$2,$AA354/($D354-2009),0)+IF($E354>=AY$2,$AB354/($E354-2009),0)+IF($F354>=AY$2,$AC354/($F354-2009),0)+IF($G354>=AY$2,$AD354/($G354-2009),0)+IF($H354>=AY$2,$AE354/($H354-2009),0)+IF($I354>=AY$2,$AF354/($I354-2009),0)+IF($J354>=AY$2,$AG354/($J354-2009),0)+IF($K354>=AY$2,$AH354/($K354-2009),0)+IF($L354>=AY$2,$AI354/($L354-2009),0)+IF($M354>=AY$2,$AJ354/($M354-2009),0)+IF($N354>=AY$2,$AK354/($N354-2009),0)+IF($O354>=AY$2,$AL354/($O354-2009),0)+IF($P354>=AY$2,$AM354/($P354-2009),0)+IF($Q354>=AY$2,$AN354/($Q354-2009),0)+IF($R354>=AY$2,$AO354/($R354-2009),0)+IF($S354>=AY$2,$AP354/($S354-2009),0)+IF($T354>=AY$2,$AQ354/($T354-2009),0)+IF($U354>=AY$2,$AR354/($U354-2009),0)+IF($V354>=AY$2,$AS354/($V354-2009),0)+IF($W354>=AY$2,$AT354/($W354-2009),0)+IF($X354>=AY$2,$AU354/($X354-2009),0)+IF($Y354>=AY$2,$AV354/($Y354-2009),0)","v":0},{"$f":"IF($D354>=AZ$2,$AA354/($D354-2009),0)+IF($E354>=AZ$2,$AB354/($E354-2009),0)+IF($F354>=AZ$2,$AC354/($F354-2009),0)+IF($G354>=AZ$2,$AD354/($G354-2009),0)+IF($H354>=AZ$2,$AE354/($H354-2009),0)+IF($I354>=AZ$2,$AF354/($I354-2009),0)+IF($J354>=AZ$2,$AG354/($J354-2009),0)+IF($K354>=AZ$2,$AH354/($K354-2009),0)+IF($L354>=AZ$2,$AI354/($L354-2009),0)+IF($M354>=AZ$2,$AJ354/($M354-2009),0)+IF($N354>=AZ$2,$AK354/($N354-2009),0)+IF($O354>=AZ$2,$AL354/($O354-2009),0)+IF($P354>=AZ$2,$AM354/($P354-2009),0)+IF($Q354>=AZ$2,$AN354/($Q354-2009),0)+IF($R354>=AZ$2,$AO354/($R354-2009),0)+IF($S354>=AZ$2,$AP354/($S354-2009),0)+IF($T354>=AZ$2,$AQ354/($T354-2009),0)+IF($U354>=AZ$2,$AR354/($U354-2009),0)+IF($V354>=AZ$2,$AS354/($V354-2009),0)+IF($W354>=AZ$2,$AT354/($W354-2009),0)+IF($X354>=AZ$2,$AU354/($X354-2009),0)+IF($Y354>=AZ$2,$AV354/($Y354-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D354>=DL$2,$AA354/($D354-2009),0)+IF($E354>=DL$2,$AB354/($E354-2009),0)+IF($F354>=DL$2,$AC354/($F354-2009),0)+IF($G354>=DL$2,$AD354/($G354-2009),0)+IF($H354>=DL$2,$AE354/($H354-2009),0)+IF($I354>=DL$2,$AF354/($I354-2009),0)+IF($J354>=DL$2,$AG354/($J354-2009),0)+IF($K354>=DL$2,$AH354/($K354-2009),0)+IF($L354>=DL$2,$AI354/($L354-2009),0)+IF($M354>=DL$2,$AJ354/($M354-2009),0)+IF($N354>=DL$2,$AK354/($N354-2009),0)+IF($O354>=DL$2,$AL354/($O354-2009),0)+IF($P354>=DL$2,$AM354/($P354-2009),0)+IF($Q354>=DL$2,$AN354/($Q354-2009),0)+IF($R354>=DL$2,$AO354/($R354-2009),0)+IF($S354>=DL$2,$AP354/($S354-2009),0)+IF($T354>=DL$2,$AQ354/($T354-2009),0)+IF($U354>=DL$2,$AR354/($U354-2009),0)+IF($V354>=DL$2,$AS354/($V354-2009),0)+IF($W354>=DL$2,$AT354/($W354-2009),0)+IF($X354>=DL$2,$AU354/($X354-2009),0)+IF($Y354>=DL$2,$AV354/($Y354-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C358","v":1925},{"$f":"E$3+$C358","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU358","v":0},{"$f":"Produktionsanlæg!BV358","v":0},{"$f":"Produktionsanlæg!BW358","v":0},{"$f":"Produktionsanlæg!BX358","v":0},{"$f":"Produktionsanlæg!BY358","v":0},{"$f":"Produktionsanlæg!BZ358","v":0},{"$f":"Produktionsanlæg!CA358","v":0},{"$f":"Produktionsanlæg!CB358","v":0},{"$f":"Produktionsanlæg!CC358","v":0},{"$f":"Produktionsanlæg!CD358","v":0},{"$f":"Produktionsanlæg!CE358","v":0},{"$f":"Produktionsanlæg!CF358","v":0},{"$f":"Produktionsanlæg!CG358","v":0},{"$f":"Produktionsanlæg!CH358","v":0},{"$f":"Produktionsanlæg!CI358","v":0},{"$f":"Produktionsanlæg!CJ358","v":0},{"$f":"Produktionsanlæg!CK358","v":0},{"$f":"Produktionsanlæg!CL358","v":0},{"$f":"Produktionsanlæg!CM358","v":0},{"$f":"Produktionsanlæg!CN358","v":0},{"$f":"Produktionsanlæg!CO358","v":0},{"$f":"Produktionsanlæg!CP358","v":0},{"$f":"+SUM(AA358:AV358)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D358>=AY$2,$AA358/($D358-2009),0)+IF($E358>=AY$2,$AB358/($E358-2009),0)+IF($F358>=AY$2,$AC358/($F358-2009),0)+IF($G358>=AY$2,$AD358/($G358-2009),0)+IF($H358>=AY$2,$AE358/($H358-2009),0)+IF($I358>=AY$2,$AF358/($I358-2009),0)+IF($J358>=AY$2,$AG358/($J358-2009),0)+IF($K358>=AY$2,$AH358/($K358-2009),0)+IF($L358>=AY$2,$AI358/($L358-2009),0)+IF($M358>=AY$2,$AJ358/($M358-2009),0)+IF($N358>=AY$2,$AK358/($N358-2009),0)+IF($O358>=AY$2,$AL358/($O358-2009),0)+IF($P358>=AY$2,$AM358/($P358-2009),0)+IF($Q358>=AY$2,$AN358/($Q358-2009),0)+IF($R358>=AY$2,$AO358/($R358-2009),0)+IF($S358>=AY$2,$AP358/($S358-2009),0)+IF($T358>=AY$2,$AQ358/($T358-2009),0)+IF($U358>=AY$2,$AR358/($U358-2009),0)+IF($V358>=AY$2,$AS358/($V358-2009),0)+IF($W358>=AY$2,$AT358/($W358-2009),0)+IF($X358>=AY$2,$AU358/($X358-2009),0)+IF($Y358>=AY$2,$AV358/($Y358-2009),0)","v":0},{"$f":"IF($D358>=AZ$2,$AA358/($D358-2009),0)+IF($E358>=AZ$2,$AB358/($E358-2009),0)+IF($F358>=AZ$2,$AC358/($F358-2009),0)+IF($G358>=AZ$2,$AD358/($G358-2009),0)+IF($H358>=AZ$2,$AE358/($H358-2009),0)+IF($I358>=AZ$2,$AF358/($I358-2009),0)+IF($J358>=AZ$2,$AG358/($J358-2009),0)+IF($K358>=AZ$2,$AH358/($K358-2009),0)+IF($L358>=AZ$2,$AI358/($L358-2009),0)+IF($M358>=AZ$2,$AJ358/($M358-2009),0)+IF($N358>=AZ$2,$AK358/($N358-2009),0)+IF($O358>=AZ$2,$AL358/($O358-2009),0)+IF($P358>=AZ$2,$AM358/($P358-2009),0)+IF($Q358>=AZ$2,$AN358/($Q358-2009),0)+IF($R358>=AZ$2,$AO358/($R358-2009),0)+IF($S358>=AZ$2,$AP358/($S358-2009),0)+IF($T358>=AZ$2,$AQ358/($T358-2009),0)+IF($U358>=AZ$2,$AR358/($U358-2009),0)+IF($V358>=AZ$2,$AS358/($V358-2009),0)+IF($W358>=AZ$2,$AT358/($W358-2009),0)+IF($X358>=AZ$2,$AU358/($X358-2009),0)+IF($Y358>=AZ$2,$AV358/($Y358-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D358>=DL$2,$AA358/($D358-2009),0)+IF($E358>=DL$2,$AB358/($E358-2009),0)+IF($F358>=DL$2,$AC358/($F358-2009),0)+IF($G358>=DL$2,$AD358/($G358-2009),0)+IF($H358>=DL$2,$AE358/($H358-2009),0)+IF($I358>=DL$2,$AF358/($I358-2009),0)+IF($J358>=DL$2,$AG358/($J358-2009),0)+IF($K358>=DL$2,$AH358/($K358-2009),0)+IF($L358>=DL$2,$AI358/($L358-2009),0)+IF($M358>=DL$2,$AJ358/($M358-2009),0)+IF($N358>=DL$2,$AK358/($N358-2009),0)+IF($O358>=DL$2,$AL358/($O358-2009),0)+IF($P358>=DL$2,$AM358/($P358-2009),0)+IF($Q358>=DL$2,$AN358/($Q358-2009),0)+IF($R358>=DL$2,$AO358/($R358-2009),0)+IF($S358>=DL$2,$AP358/($S358-2009),0)+IF($T358>=DL$2,$AQ358/($T358-2009),0)+IF($U358>=DL$2,$AR358/($U358-2009),0)+IF($V358>=DL$2,$AS358/($V358-2009),0)+IF($W358>=DL$2,$AT358/($W358-2009),0)+IF($X358>=DL$2,$AU358/($X358-2009),0)+IF($Y358>=DL$2,$AV358/($Y358-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"D$3+$C359","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU359","v":0},{"$f":"Produktionsanlæg!BV359","v":0},{"$f":"Produktionsanlæg!BW359","v":0},{"$f":"Produktionsanlæg!BX359","v":0},{"$f":"Produktionsanlæg!BY359","v":0},{"$f":"Produktionsanlæg!BZ359","v":0},{"$f":"Produktionsanlæg!CA359","v":0},{"$f":"Produktionsanlæg!CB359","v":0},{"$f":"Produktionsanlæg!CC359","v":0},{"$f":"Produktionsanlæg!CD359","v":0},{"$f":"Produktionsanlæg!CE359","v":0},{"$f":"Produktionsanlæg!CF359","v":0},{"$f":"Produktionsanlæg!CG359","v":0},{"$f":"Produktionsanlæg!CH359","v":0},{"$f":"Produktionsanlæg!CI359","v":0},{"$f":"Produktionsanlæg!CJ359","v":0},{"$f":"Produktionsanlæg!CK359","v":0},{"$f":"Produktionsanlæg!CL359","v":0},{"$f":"Produktionsanlæg!CM359","v":0},{"$f":"Produktionsanlæg!CN359","v":0},{"$f":"Produktionsanlæg!CO359","v":0},{"$f":"Produktionsanlæg!CP359","v":0},{"$f":"+SUM(AA359:AV359)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D359>=AY$2,$AA359/($D359-2009),0)+IF($E359>=AY$2,$AB359/($E359-2009),0)+IF($F359>=AY$2,$AC359/($F359-2009),0)+IF($G359>=AY$2,$AD359/($G359-2009),0)+IF($H359>=AY$2,$AE359/($H359-2009),0)+IF($I359>=AY$2,$AF359/($I359-2009),0)+IF($J359>=AY$2,$AG359/($J359-2009),0)+IF($K359>=AY$2,$AH359/($K359-2009),0)+IF($L359>=AY$2,$AI359/($L359-2009),0)+IF($M359>=AY$2,$AJ359/($M359-2009),0)+IF($N359>=AY$2,$AK359/($N359-2009),0)+IF($O359>=AY$2,$AL359/($O359-2009),0)+IF($P359>=AY$2,$AM359/($P359-2009),0)+IF($Q359>=AY$2,$AN359/($Q359-2009),0)+IF($R359>=AY$2,$AO359/($R359-2009),0)+IF($S359>=AY$2,$AP359/($S359-2009),0)+IF($T359>=AY$2,$AQ359/($T359-2009),0)+IF($U359>=AY$2,$AR359/($U359-2009),0)+IF($V359>=AY$2,$AS359/($V359-2009),0)+IF($W359>=AY$2,$AT359/($W359-2009),0)+IF($X359>=AY$2,$AU359/($X359-2009),0)+IF($Y359>=AY$2,$AV359/($Y359-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"D$3+$C363","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU363","v":0},{"$f":"Produktionsanlæg!BV363","v":0},{"$f":"Produktionsanlæg!BW363","v":0},{"$f":"Produktionsanlæg!BX363","v":0},{"$f":"Produktionsanlæg!BY363","v":0},{"$f":"Produktionsanlæg!BZ363","v":0},{"$f":"Produktionsanlæg!CA363","v":0},{"$f":"Produktionsanlæg!CB363","v":0},{"$f":"Produktionsanlæg!CC363","v":0},{"$f":"Produktionsanlæg!CD363","v":0},{"$f":"Produktionsanlæg!CE363","v":0},{"$f":"Produktionsanlæg!CF363","v":0},{"$f":"Produktionsanlæg!CG363","v":0},{"$f":"Produktionsanlæg!CH363","v":0},{"$f":"Produktionsanlæg!CI363","v":0},{"$f":"Produktionsanlæg!CJ363","v":0},{"$f":"Produktionsanlæg!CK363","v":0},{"$f":"Produktionsanlæg!CL363","v":0},{"$f":"Produktionsanlæg!CM363","v":0},{"$f":"Produktionsanlæg!CN363","v":0},{"$f":"Produktionsanlæg!CO363","v":0},{"$f":"Produktionsanlæg!CP363","v":0},{"$f":"+SUM(AA363:AV363)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D363>=AY$2,$AA363/($D363-2009),0)+IF($E363>=AY$2,$AB363/($E363-2009),0)+IF($F363>=AY$2,$AC363/($F363-2009),0)+IF($G363>=AY$2,$AD363/($G363-2009),0)+IF($H363>=AY$2,$AE363/($H363-2009),0)+IF($I363>=AY$2,$AF363/($I363-2009),0)+IF($J363>=AY$2,$AG363/($J363-2009),0)+IF($K363>=AY$2,$AH363/($K363-2009),0)+IF($L363>=AY$2,$AI363/($L363-2009),0)+IF($M363>=AY$2,$AJ363/($M363-2009),0)+IF($N363>=AY$2,$AK363/($N363-2009),0)+IF($O363>=AY$2,$AL363/($O363-2009),0)+IF($P363>=AY$2,$AM363/($P363-2009),0)+IF($Q363>=AY$2,$AN363/($Q363-2009),0)+IF($R363>=AY$2,$AO363/($R363-2009),0)+IF($S363>=AY$2,$AP363/($S363-2009),0)+IF($T363>=AY$2,$AQ363/($T363-2009),0)+IF($U363>=AY$2,$AR363/($U363-2009),0)+IF($V363>=AY$2,$AS363/($V363-2009),0)+IF($W363>=AY$2,$AT363/($W363-2009),0)+IF($X363>=AY$2,$AU363/($X363-2009),0)+IF($Y363>=AY$2,$AV363/($Y363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"D$3+$C366","v":1925},{"$f":"E$3+$C366","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU366","v":0},{"$f":"Produktionsanlæg!BV366","v":0},{"$f":"Produktionsanlæg!BW366","v":0},{"$f":"Produktionsanlæg!BX366","v":0},{"$f":"Produktionsanlæg!BY366","v":0},{"$f":"Produktionsanlæg!BZ366","v":0},{"$f":"Produktionsanlæg!CA366","v":0},{"$f":"Produktionsanlæg!CB366","v":0},{"$f":"Produktionsanlæg!CC366","v":0},{"$f":"Produktionsanlæg!CD366","v":0},{"$f":"Produktionsanlæg!CE366","v":0},{"$f":"Produktionsanlæg!CF366","v":0},{"$f":"Produktionsanlæg!CG366","v":0},{"$f":"Produktionsanlæg!CH366","v":0},{"$f":"Produktionsanlæg!CI366","v":0},{"$f":"Produktionsanlæg!CJ366","v":0},{"$f":"Produktionsanlæg!CK366","v":0},{"$f":"Produktionsanlæg!CL366","v":0},{"$f":"Produktionsanlæg!CM366","v":0},{"$f":"Produktionsanlæg!CN366","v":0},{"$f":"Produktionsanlæg!CO366","v":0},{"$f":"Produktionsanlæg!CP366","v":0},{"$f":"+SUM(AA366:AV366)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D366>=AY$2,$AA366/($D366-2009),0)+IF($E366>=AY$2,$AB366/($E366-2009),0)+IF($F366>=AY$2,$AC366/($F366-2009),0)+IF($G366>=AY$2,$AD366/($G366-2009),0)+IF($H366>=AY$2,$AE366/($H366-2009),0)+IF($I366>=AY$2,$AF366/($I366-2009),0)+IF($J366>=AY$2,$AG366/($J366-2009),0)+IF($K366>=AY$2,$AH366/($K366-2009),0)+IF($L366>=AY$2,$AI366/($L366-2009),0)+IF($M366>=AY$2,$AJ366/($M366-2009),0)+IF($N366>=AY$2,$AK366/($N366-2009),0)+IF($O366>=AY$2,$AL366/($O366-2009),0)+IF($P366>=AY$2,$AM366/($P366-2009),0)+IF($Q366>=AY$2,$AN366/($Q366-2009),0)+IF($R366>=AY$2,$AO366/($R366-2009),0)+IF($S366>=AY$2,$AP366/($S366-2009),0)+IF($T366>=AY$2,$AQ366/($T366-2009),0)+IF($U366>=AY$2,$AR366/($U366-2009),0)+IF($V366>=AY$2,$AS366/($V366-2009),0)+IF($W366>=AY$2,$AT366/($W366-2009),0)+IF($X366>=AY$2,$AU366/($X366-2009),0)+IF($Y366>=AY$2,$AV366/($Y366-2009),0)","v":0},{"$f":"IF($D366>=AZ$2,$AA366/($D366-2009),0)+IF($E366>=AZ$2,$AB366/($E366-2009),0)+IF($F366>=AZ$2,$AC366/($F366-2009),0)+IF($G366>=AZ$2,$AD366/($G366-2009),0)+IF($H366>=AZ$2,$AE366/($H366-2009),0)+IF($I366>=AZ$2,$AF366/($I366-2009),0)+IF($J366>=AZ$2,$AG366/($J366-2009),0)+IF($K366>=AZ$2,$AH366/($K366-2009),0)+IF($L366>=AZ$2,$AI366/($L366-2009),0)+IF($M366>=AZ$2,$AJ366/($M366-2009),0)+IF($N366>=AZ$2,$AK366/($N366-2009),0)+IF($O366>=AZ$2,$AL366/($O366-2009),0)+IF($P366>=AZ$2,$AM366/($P366-2009),0)+IF($Q366>=AZ$2,$AN366/($Q366-2009),0)+IF($R366>=AZ$2,$AO366/($R366-2009),0)+IF($S366>=AZ$2,$AP366/($S366-2009),0)+IF($T366>=AZ$2,$AQ366/($T366-2009),0)+IF($U366>=AZ$2,$AR366/($U366-2009),0)+IF($V366>=AZ$2,$AS366/($V366-2009),0)+IF($W366>=AZ$2,$AT366/($W366-2009),0)+IF($X366>=AZ$2,$AU366/($X366-2009),0)+IF($Y366>=AZ$2,$AV366/($Y366-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D366>=DL$2,$AA366/($D366-2009),0)+IF($E366>=DL$2,$AB366/($E366-2009),0)+IF($F366>=DL$2,$AC366/($F366-2009),0)+IF($G366>=DL$2,$AD366/($G366-2009),0)+IF($H366>=DL$2,$AE366/($H366-2009),0)+IF($I366>=DL$2,$AF366/($I366-2009),0)+IF($J366>=DL$2,$AG366/($J366-2009),0)+IF($K366>=DL$2,$AH366/($K366-2009),0)+IF($L366>=DL$2,$AI366/($L366-2009),0)+IF($M366>=DL$2,$AJ366/($M366-2009),0)+IF($N366>=DL$2,$AK366/($N366-2009),0)+IF($O366>=DL$2,$AL366/($O366-2009),0)+IF($P366>=DL$2,$AM366/($P366-2009),0)+IF($Q366>=DL$2,$AN366/($Q366-2009),0)+IF($R366>=DL$2,$AO366/($R366-2009),0)+IF($S366>=DL$2,$AP366/($S366-2009),0)+IF($T366>=DL$2,$AQ366/($T366-2009),0)+IF($U366>=DL$2,$AR366/($U366-2009),0)+IF($V366>=DL$2,$AS366/($V366-2009),0)+IF($W366>=DL$2,$AT366/($W366-2009),0)+IF($X366>=DL$2,$AU366/($X366-2009),0)+IF($Y366>=DL$2,$AV366/($Y366-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C371","v":1925},{"$f":"E$3+$C371","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU371","v":0},{"$f":"Produktionsanlæg!BV371","v":0},{"$f":"Produktionsanlæg!BW371","v":0},{"$f":"Produktionsanlæg!BX371","v":0},{"$f":"Produktionsanlæg!BY371","v":0},{"$f":"Produktionsanlæg!BZ371","v":0},{"$f":"Produktionsanlæg!CA371","v":0},{"$f":"Produktionsanlæg!CB371","v":0},{"$f":"Produktionsanlæg!CC371","v":0},{"$f":"Produktionsanlæg!CD371","v":0},{"$f":"Produktionsanlæg!CE371","v":0},{"$f":"Produktionsanlæg!CF371","v":0},{"$f":"Produktionsanlæg!CG371","v":0},{"$f":"Produktionsanlæg!CH371","v":0},{"$f":"Produktionsanlæg!CI371","v":0},{"$f":"Produktionsanlæg!CJ371","v":0},{"$f":"Produktionsanlæg!CK371","v":0},{"$f":"Produktionsanlæg!CL371","v":0},{"$f":"Produktionsanlæg!CM371","v":0},{"$f":"Produktionsanlæg!CN371","v":0},{"$f":"Produktionsanlæg!CO371","v":0},{"$f":"Produktionsanlæg!CP371","v":0},{"$f":"+SUM(AA371:AV371)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D371>=AY$2,$AA371/($D371-2009),0)+IF($E371>=AY$2,$AB371/($E371-2009),0)+IF($F371>=AY$2,$AC371/($F371-2009),0)+IF($G371>=AY$2,$AD371/($G371-2009),0)+IF($H371>=AY$2,$AE371/($H371-2009),0)+IF($I371>=AY$2,$AF371/($I371-2009),0)+IF($J371>=AY$2,$AG371/($J371-2009),0)+IF($K371>=AY$2,$AH371/($K371-2009),0)+IF($L371>=AY$2,$AI371/($L371-2009),0)+IF($M371>=AY$2,$AJ371/($M371-2009),0)+IF($N371>=AY$2,$AK371/($N371-2009),0)+IF($O371>=AY$2,$AL371/($O371-2009),0)+IF($P371>=AY$2,$AM371/($P371-2009),0)+IF($Q371>=AY$2,$AN371/($Q371-2009),0)+IF($R371>=AY$2,$AO371/($R371-2009),0)+IF($S371>=AY$2,$AP371/($S371-2009),0)+IF($T371>=AY$2,$AQ371/($T371-2009),0)+IF($U371>=AY$2,$AR371/($U371-2009),0)+IF($V371>=AY$2,$AS371/($V371-2009),0)+IF($W371>=AY$2,$AT371/($W371-2009),0)+IF($X371>=AY$2,$AU371/($X371-2009),0)+IF($Y371>=AY$2,$AV371/($Y371-2009),0)","v":0},{"$f":"IF($D371>=AZ$2,$AA371/($D371-2009),0)+IF($E371>=AZ$2,$AB371/($E371-2009),0)+IF($F371>=AZ$2,$AC371/($F371-2009),0)+IF($G371>=AZ$2,$AD371/($G371-2009),0)+IF($H371>=AZ$2,$AE371/($H371-2009),0)+IF($I371>=AZ$2,$AF371/($I371-2009),0)+IF($J371>=AZ$2,$AG371/($J371-2009),0)+IF($K371>=AZ$2,$AH371/($K371-2009),0)+IF($L371>=AZ$2,$AI371/($L371-2009),0)+IF($M371>=AZ$2,$AJ371/($M371-2009),0)+IF($N371>=AZ$2,$AK371/($N371-2009),0)+IF($O371>=AZ$2,$AL371/($O371-2009),0)+IF($P371>=AZ$2,$AM371/($P371-2009),0)+IF($Q371>=AZ$2,$AN371/($Q371-2009),0)+IF($R371>=AZ$2,$AO371/($R371-2009),0)+IF($S371>=AZ$2,$AP371/($S371-2009),0)+IF($T371>=AZ$2,$AQ371/($T371-2009),0)+IF($U371>=AZ$2,$AR371/($U371-2009),0)+IF($V371>=AZ$2,$AS371/($V371-2009),0)+IF($W371>=AZ$2,$AT371/($W371-2009),0)+IF($X371>=AZ$2,$AU371/($X371-2009),0)+IF($Y371>=AZ$2,$AV371/($Y371-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D371>=DL$2,$AA371/($D371-2009),0)+IF($E371>=DL$2,$AB371/($E371-2009),0)+IF($F371>=DL$2,$AC371/($F371-2009),0)+IF($G371>=DL$2,$AD371/($G371-2009),0)+IF($H371>=DL$2,$AE371/($H371-2009),0)+IF($I371>=DL$2,$AF371/($I371-2009),0)+IF($J371>=DL$2,$AG371/($J371-2009),0)+IF($K371>=DL$2,$AH371/($K371-2009),0)+IF($L371>=DL$2,$AI371/($L371-2009),0)+IF($M371>=DL$2,$AJ371/($M371-2009),0)+IF($N371>=DL$2,$AK371/($N371-2009),0)+IF($O371>=DL$2,$AL371/($O371-2009),0)+IF($P371>=DL$2,$AM371/($P371-2009),0)+IF($Q371>=DL$2,$AN371/($Q371-2009),0)+IF($R371>=DL$2,$AO371/($R371-2009),0)+IF($S371>=DL$2,$AP371/($S371-2009),0)+IF($T371>=DL$2,$AQ371/($T371-2009),0)+IF($U371>=DL$2,$AR371/($U371-2009),0)+IF($V371>=DL$2,$AS371/($V371-2009),0)+IF($W371>=DL$2,$AT371/($W371-2009),0)+IF($X371>=DL$2,$AU371/($X371-2009),0)+IF($Y371>=DL$2,$AV371/($Y371-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"D$3+$C375","v":1925},{"$f":"E$3+$C375","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU375","v":0},{"$f":"Produktionsanlæg!BV375","v":0},{"$f":"Produktionsanlæg!BW375","v":0},{"$f":"Produktionsanlæg!BX375","v":0},{"$f":"Produktionsanlæg!BY375","v":0},{"$f":"Produktionsanlæg!BZ375","v":0},{"$f":"Produktionsanlæg!CA375","v":0},{"$f":"Produktionsanlæg!CB375","v":0},{"$f":"Produktionsanlæg!CC375","v":0},{"$f":"Produktionsanlæg!CD375","v":0},{"$f":"Produktionsanlæg!CE375","v":0},{"$f":"Produktionsanlæg!CF375","v":0},{"$f":"Produktionsanlæg!CG375","v":0},{"$f":"Produktionsanlæg!CH375","v":0},{"$f":"Produktionsanlæg!CI375","v":0},{"$f":"Produktionsanlæg!CJ375","v":0},{"$f":"Produktionsanlæg!CK375","v":0},{"$f":"Produktionsanlæg!CL375","v":0},{"$f":"Produktionsanlæg!CM375","v":0},{"$f":"Produktionsanlæg!CN375","v":0},{"$f":"Produktionsanlæg!CO375","v":0},{"$f":"Produktionsanlæg!CP375","v":0},{"$f":"+SUM(AA375:AV375)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D375>=AY$2,$AA375/($D375-2009),0)+IF($E375>=AY$2,$AB375/($E375-2009),0)+IF($F375>=AY$2,$AC375/($F375-2009),0)+IF($G375>=AY$2,$AD375/($G375-2009),0)+IF($H375>=AY$2,$AE375/($H375-2009),0)+IF($I375>=AY$2,$AF375/($I375-2009),0)+IF($J375>=AY$2,$AG375/($J375-2009),0)+IF($K375>=AY$2,$AH375/($K375-2009),0)+IF($L375>=AY$2,$AI375/($L375-2009),0)+IF($M375>=AY$2,$AJ375/($M375-2009),0)+IF($N375>=AY$2,$AK375/($N375-2009),0)+IF($O375>=AY$2,$AL375/($O375-2009),0)+IF($P375>=AY$2,$AM375/($P375-2009),0)+IF($Q375>=AY$2,$AN375/($Q375-2009),0)+IF($R375>=AY$2,$AO375/($R375-2009),0)+IF($S375>=AY$2,$AP375/($S375-2009),0)+IF($T375>=AY$2,$AQ375/($T375-2009),0)+IF($U375>=AY$2,$AR375/($U375-2009),0)+IF($V375>=AY$2,$AS375/($V375-2009),0)+IF($W375>=AY$2,$AT375/($W375-2009),0)+IF($X375>=AY$2,$AU375/($X375-2009),0)+IF($Y375>=AY$2,$AV375/($Y375-2009),0)","v":0},{"$f":"IF($D375>=AZ$2,$AA375/($D375-2009),0)+IF($E375>=AZ$2,$AB375/($E375-2009),0)+IF($F375>=AZ$2,$AC375/($F375-2009),0)+IF($G375>=AZ$2,$AD375/($G375-2009),0)+IF($H375>=AZ$2,$AE375/($H375-2009),0)+IF($I375>=AZ$2,$AF375/($I375-2009),0)+IF($J375>=AZ$2,$AG375/($J375-2009),0)+IF($K375>=AZ$2,$AH375/($K375-2009),0)+IF($L375>=AZ$2,$AI375/($L375-2009),0)+IF($M375>=AZ$2,$AJ375/($M375-2009),0)+IF($N375>=AZ$2,$AK375/($N375-2009),0)+IF($O375>=AZ$2,$AL375/($O375-2009),0)+IF($P375>=AZ$2,$AM375/($P375-2009),0)+IF($Q375>=AZ$2,$AN375/($Q375-2009),0)+IF($R375>=AZ$2,$AO375/($R375-2009),0)+IF($S375>=AZ$2,$AP375/($S375-2009),0)+IF($T375>=AZ$2,$AQ375/($T375-2009),0)+IF($U375>=AZ$2,$AR375/($U375-2009),0)+IF($V375>=AZ$2,$AS375/($V375-2009),0)+IF($W375>=AZ$2,$AT375/($W375-2009),0)+IF($X375>=AZ$2,$AU375/($X375-2009),0)+IF($Y375>=AZ$2,$AV375/($Y375-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D375>=DL$2,$AA375/($D375-2009),0)+IF($E375>=DL$2,$AB375/($E375-2009),0)+IF($F375>=DL$2,$AC375/($F375-2009),0)+IF($G375>=DL$2,$AD375/($G375-2009),0)+IF($H375>=DL$2,$AE375/($H375-2009),0)+IF($I375>=DL$2,$AF375/($I375-2009),0)+IF($J375>=DL$2,$AG375/($J375-2009),0)+IF($K375>=DL$2,$AH375/($K375-2009),0)+IF($L375>=DL$2,$AI375/($L375-2009),0)+IF($M375>=DL$2,$AJ375/($M375-2009),0)+IF($N375>=DL$2,$AK375/($N375-2009),0)+IF($O375>=DL$2,$AL375/($O375-2009),0)+IF($P375>=DL$2,$AM375/($P375-2009),0)+IF($Q375>=DL$2,$AN375/($Q375-2009),0)+IF($R375>=DL$2,$AO375/($R375-2009),0)+IF($S375>=DL$2,$AP375/($S375-2009),0)+IF($T375>=DL$2,$AQ375/($T375-2009),0)+IF($U375>=DL$2,$AR375/($U375-2009),0)+IF($V375>=DL$2,$AS375/($V375-2009),0)+IF($W375>=DL$2,$AT375/($W375-2009),0)+IF($X375>=DL$2,$AU375/($X375-2009),0)+IF($Y375>=DL$2,$AV375/($Y375-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"D$3+$C376","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU376","v":0},{"$f":"Produktionsanlæg!BV376","v":0},{"$f":"Produktionsanlæg!BW376","v":0},{"$f":"Produktionsanlæg!BX376","v":0},{"$f":"Produktionsanlæg!BY376","v":0},{"$f":"Produktionsanlæg!BZ376","v":0},{"$f":"Produktionsanlæg!CA376","v":0},{"$f":"Produktionsanlæg!CB376","v":0},{"$f":"Produktionsanlæg!CC376","v":0},{"$f":"Produktionsanlæg!CD376","v":0},{"$f":"Produktionsanlæg!CE376","v":0},{"$f":"Produktionsanlæg!CF376","v":0},{"$f":"Produktionsanlæg!CG376","v":0},{"$f":"Produktionsanlæg!CH376","v":0},{"$f":"Produktionsanlæg!CI376","v":0},{"$f":"Produktionsanlæg!CJ376","v":0},{"$f":"Produktionsanlæg!CK376","v":0},{"$f":"Produktionsanlæg!CL376","v":0},{"$f":"Produktionsanlæg!CM376","v":0},{"$f":"Produktionsanlæg!CN376","v":0},{"$f":"Produktionsanlæg!CO376","v":0},{"$f":"Produktionsanlæg!CP376","v":0},{"$f":"+SUM(AA376:AV376)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D376>=AY$2,$AA376/($D376-2009),0)+IF($E376>=AY$2,$AB376/($E376-2009),0)+IF($F376>=AY$2,$AC376/($F376-2009),0)+IF($G376>=AY$2,$AD376/($G376-2009),0)+IF($H376>=AY$2,$AE376/($H376-2009),0)+IF($I376>=AY$2,$AF376/($I376-2009),0)+IF($J376>=AY$2,$AG376/($J376-2009),0)+IF($K376>=AY$2,$AH376/($K376-2009),0)+IF($L376>=AY$2,$AI376/($L376-2009),0)+IF($M376>=AY$2,$AJ376/($M376-2009),0)+IF($N376>=AY$2,$AK376/($N376-2009),0)+IF($O376>=AY$2,$AL376/($O376-2009),0)+IF($P376>=AY$2,$AM376/($P376-2009),0)+IF($Q376>=AY$2,$AN376/($Q376-2009),0)+IF($R376>=AY$2,$AO376/($R376-2009),0)+IF($S376>=AY$2,$AP376/($S376-2009),0)+IF($T376>=AY$2,$AQ376/($T376-2009),0)+IF($U376>=AY$2,$AR376/($U376-2009),0)+IF($V376>=AY$2,$AS376/($V376-2009),0)+IF($W376>=AY$2,$AT376/($W376-2009),0)+IF($X376>=AY$2,$AU376/($X376-2009),0)+IF($Y376>=AY$2,$AV376/($Y376-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"D$3+$C379","v":1925},{"$f":"E$3+$C379","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU379","v":0},{"$f":"Produktionsanlæg!BV379","v":0},{"$f":"Produktionsanlæg!BW379","v":0},{"$f":"Produktionsanlæg!BX379","v":0},{"$f":"Produktionsanlæg!BY379","v":0},{"$f":"Produktionsanlæg!BZ379","v":0},{"$f":"Produktionsanlæg!CA379","v":0},{"$f":"Produktionsanlæg!CB379","v":0},{"$f":"Produktionsanlæg!CC379","v":0},{"$f":"Produktionsanlæg!CD379","v":0},{"$f":"Produktionsanlæg!CE379","v":0},{"$f":"Produktionsanlæg!CF379","v":0},{"$f":"Produktionsanlæg!CG379","v":0},{"$f":"Produktionsanlæg!CH379","v":0},{"$f":"Produktionsanlæg!CI379","v":0},{"$f":"Produktionsanlæg!CJ379","v":0},{"$f":"Produktionsanlæg!CK379","v":0},{"$f":"Produktionsanlæg!CL379","v":0},{"$f":"Produktionsanlæg!CM379","v":0},{"$f":"Produktionsanlæg!CN379","v":0},{"$f":"Produktionsanlæg!CO379","v":0},{"$f":"Produktionsanlæg!CP379","v":0},{"$f":"+SUM(AA379:AV379)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D379>=AY$2,$AA379/($D379-2009),0)+IF($E379>=AY$2,$AB379/($E379-2009),0)+IF($F379>=AY$2,$AC379/($F379-2009),0)+IF($G379>=AY$2,$AD379/($G379-2009),0)+IF($H379>=AY$2,$AE379/($H379-2009),0)+IF($I379>=AY$2,$AF379/($I379-2009),0)+IF($J379>=AY$2,$AG379/($J379-2009),0)+IF($K379>=AY$2,$AH379/($K379-2009),0)+IF($L379>=AY$2,$AI379/($L379-2009),0)+IF($M379>=AY$2,$AJ379/($M379-2009),0)+IF($N379>=AY$2,$AK379/($N379-2009),0)+IF($O379>=AY$2,$AL379/($O379-2009),0)+IF($P379>=AY$2,$AM379/($P379-2009),0)+IF($Q379>=AY$2,$AN379/($Q379-2009),0)+IF($R379>=AY$2,$AO379/($R379-2009),0)+IF($S379>=AY$2,$AP379/($S379-2009),0)+IF($T379>=AY$2,$AQ379/($T379-2009),0)+IF($U379>=AY$2,$AR379/($U379-2009),0)+IF($V379>=AY$2,$AS379/($V379-2009),0)+IF($W379>=AY$2,$AT379/($W379-2009),0)+IF($X379>=AY$2,$AU379/($X379-2009),0)+IF($Y379>=AY$2,$AV379/($Y379-2009),0)","v":0},{"$f":"IF($D379>=AZ$2,$AA379/($D379-2009),0)+IF($E379>=AZ$2,$AB379/($E379-2009),0)+IF($F379>=AZ$2,$AC379/($F379-2009),0)+IF($G379>=AZ$2,$AD379/($G379-2009),0)+IF($H379>=AZ$2,$AE379/($H379-2009),0)+IF($I379>=AZ$2,$AF379/($I379-2009),0)+IF($J379>=AZ$2,$AG379/($J379-2009),0)+IF($K379>=AZ$2,$AH379/($K379-2009),0)+IF($L379>=AZ$2,$AI379/($L379-2009),0)+IF($M379>=AZ$2,$AJ379/($M379-2009),0)+IF($N379>=AZ$2,$AK379/($N379-2009),0)+IF($O379>=AZ$2,$AL379/($O379-2009),0)+IF($P379>=AZ$2,$AM379/($P379-2009),0)+IF($Q379>=AZ$2,$AN379/($Q379-2009),0)+IF($R379>=AZ$2,$AO379/($R379-2009),0)+IF($S379>=AZ$2,$AP379/($S379-2009),0)+IF($T379>=AZ$2,$AQ379/($T379-2009),0)+IF($U379>=AZ$2,$AR379/($U379-2009),0)+IF($V379>=AZ$2,$AS379/($V379-2009),0)+IF($W379>=AZ$2,$AT379/($W379-2009),0)+IF($X379>=AZ$2,$AU379/($X379-2009),0)+IF($Y379>=AZ$2,$AV379/($Y379-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D379>=DL$2,$AA379/($D379-2009),0)+IF($E379>=DL$2,$AB379/($E379-2009),0)+IF($F379>=DL$2,$AC379/($F379-2009),0)+IF($G379>=DL$2,$AD379/($G379-2009),0)+IF($H379>=DL$2,$AE379/($H379-2009),0)+IF($I379>=DL$2,$AF379/($I379-2009),0)+IF($J379>=DL$2,$AG379/($J379-2009),0)+IF($K379>=DL$2,$AH379/($K379-2009),0)+IF($L379>=DL$2,$AI379/($L379-2009),0)+IF($M379>=DL$2,$AJ379/($M379-2009),0)+IF($N379>=DL$2,$AK379/($N379-2009),0)+IF($O379>=DL$2,$AL379/($O379-2009),0)+IF($P379>=DL$2,$AM379/($P379-2009),0)+IF($Q379>=DL$2,$AN379/($Q379-2009),0)+IF($R379>=DL$2,$AO379/($R379-2009),0)+IF($S379>=DL$2,$AP379/($S379-2009),0)+IF($T379>=DL$2,$AQ379/($T379-2009),0)+IF($U379>=DL$2,$AR379/($U379-2009),0)+IF($V379>=DL$2,$AS379/($V379-2009),0)+IF($W379>=DL$2,$AT379/($W379-2009),0)+IF($X379>=DL$2,$AU379/($X379-2009),0)+IF($Y379>=DL$2,$AV379/($Y379-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"D$3+$C388","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU388","v":0},{"$f":"Produktionsanlæg!BV388","v":0},{"$f":"Produktionsanlæg!BW388","v":0},{"$f":"Produktionsanlæg!BX388","v":0},{"$f":"Produktionsanlæg!BY388","v":0},{"$f":"Produktionsanlæg!BZ388","v":0},{"$f":"Produktionsanlæg!CA388","v":0},{"$f":"Produktionsanlæg!CB388","v":0},{"$f":"Produktionsanlæg!CC388","v":0},{"$f":"Produktionsanlæg!CD388","v":0},{"$f":"Produktionsanlæg!CE388","v":0},{"$f":"Produktionsanlæg!CF388","v":0},{"$f":"Produktionsanlæg!CG388","v":0},{"$f":"Produktionsanlæg!CH388","v":0},{"$f":"Produktionsanlæg!CI388","v":0},{"$f":"Produktionsanlæg!CJ388","v":0},{"$f":"Produktionsanlæg!CK388","v":0},{"$f":"Produktionsanlæg!CL388","v":0},{"$f":"Produktionsanlæg!CM388","v":0},{"$f":"Produktionsanlæg!CN388","v":0},{"$f":"Produktionsanlæg!CO388","v":0},{"$f":"Produktionsanlæg!CP388","v":0},{"$f":"+SUM(AA388:AV388)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D388>=AY$2,$AA388/($D388-2009),0)+IF($E388>=AY$2,$AB388/($E388-2009),0)+IF($F388>=AY$2,$AC388/($F388-2009),0)+IF($G388>=AY$2,$AD388/($G388-2009),0)+IF($H388>=AY$2,$AE388/($H388-2009),0)+IF($I388>=AY$2,$AF388/($I388-2009),0)+IF($J388>=AY$2,$AG388/($J388-2009),0)+IF($K388>=AY$2,$AH388/($K388-2009),0)+IF($L388>=AY$2,$AI388/($L388-2009),0)+IF($M388>=AY$2,$AJ388/($M388-2009),0)+IF($N388>=AY$2,$AK388/($N388-2009),0)+IF($O388>=AY$2,$AL388/($O388-2009),0)+IF($P388>=AY$2,$AM388/($P388-2009),0)+IF($Q388>=AY$2,$AN388/($Q388-2009),0)+IF($R388>=AY$2,$AO388/($R388-2009),0)+IF($S388>=AY$2,$AP388/($S388-2009),0)+IF($T388>=AY$2,$AQ388/($T388-2009),0)+IF($U388>=AY$2,$AR388/($U388-2009),0)+IF($V388>=AY$2,$AS388/($V388-2009),0)+IF($W388>=AY$2,$AT388/($W388-2009),0)+IF($X388>=AY$2,$AU388/($X388-2009),0)+IF($Y388>=AY$2,$AV388/($Y388-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"D$3+$C392","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU392","v":0},{"$f":"Produktionsanlæg!BV392","v":0},{"$f":"Produktionsanlæg!BW392","v":0},{"$f":"Produktionsanlæg!BX392","v":0},{"$f":"Produktionsanlæg!BY392","v":0},{"$f":"Produktionsanlæg!BZ392","v":0},{"$f":"Produktionsanlæg!CA392","v":0},{"$f":"Produktionsanlæg!CB392","v":0},{"$f":"Produktionsanlæg!CC392","v":0},{"$f":"Produktionsanlæg!CD392","v":0},{"$f":"Produktionsanlæg!CE392","v":0},{"$f":"Produktionsanlæg!CF392","v":0},{"$f":"Produktionsanlæg!CG392","v":0},{"$f":"Produktionsanlæg!CH392","v":0},{"$f":"Produktionsanlæg!CI392","v":0},{"$f":"Produktionsanlæg!CJ392","v":0},{"$f":"Produktionsanlæg!CK392","v":0},{"$f":"Produktionsanlæg!CL392","v":0},{"$f":"Produktionsanlæg!CM392","v":0},{"$f":"Produktionsanlæg!CN392","v":0},{"$f":"Produktionsanlæg!CO392","v":0},{"$f":"Produktionsanlæg!CP392","v":0},{"$f":"+SUM(AA392:AV392)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D392>=AY$2,$AA392/($D392-2009),0)+IF($E392>=AY$2,$AB392/($E392-2009),0)+IF($F392>=AY$2,$AC392/($F392-2009),0)+IF($G392>=AY$2,$AD392/($G392-2009),0)+IF($H392>=AY$2,$AE392/($H392-2009),0)+IF($I392>=AY$2,$AF392/($I392-2009),0)+IF($J392>=AY$2,$AG392/($J392-2009),0)+IF($K392>=AY$2,$AH392/($K392-2009),0)+IF($L392>=AY$2,$AI392/($L392-2009),0)+IF($M392>=AY$2,$AJ392/($M392-2009),0)+IF($N392>=AY$2,$AK392/($N392-2009),0)+IF($O392>=AY$2,$AL392/($O392-2009),0)+IF($P392>=AY$2,$AM392/($P392-2009),0)+IF($Q392>=AY$2,$AN392/($Q392-2009),0)+IF($R392>=AY$2,$AO392/($R392-2009),0)+IF($S392>=AY$2,$AP392/($S392-2009),0)+IF($T392>=AY$2,$AQ392/($T392-2009),0)+IF($U392>=AY$2,$AR392/($U392-2009),0)+IF($V392>=AY$2,$AS392/($V392-2009),0)+IF($W392>=AY$2,$AT392/($W392-2009),0)+IF($X392>=AY$2,$AU392/($X392-2009),0)+IF($Y392>=AY$2,$AV392/($Y392-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C397","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU397","v":0},{"$f":"Produktionsanlæg!BV397","v":0},{"$f":"Produktionsanlæg!BW397","v":0},{"$f":"Produktionsanlæg!BX397","v":0},{"$f":"Produktionsanlæg!BY397","v":0},{"$f":"Produktionsanlæg!BZ397","v":0},{"$f":"Produktionsanlæg!CA397","v":0},{"$f":"Produktionsanlæg!CB397","v":0},{"$f":"Produktionsanlæg!CC397","v":0},{"$f":"Produktionsanlæg!CD397","v":0},{"$f":"Produktionsanlæg!CE397","v":0},{"$f":"Produktionsanlæg!CF397","v":0},{"$f":"Produktionsanlæg!CG397","v":0},{"$f":"Produktionsanlæg!CH397","v":0},{"$f":"Produktionsanlæg!CI397","v":0},{"$f":"Produktionsanlæg!CJ397","v":0},{"$f":"Produktionsanlæg!CK397","v":0},{"$f":"Produktionsanlæg!CL397","v":0},{"$f":"Produktionsanlæg!CM397","v":0},{"$f":"Produktionsanlæg!CN397","v":0},{"$f":"Produktionsanlæg!CO397","v":0},{"$f":"Produktionsanlæg!CP397","v":0},{"$f":"+SUM(AA397:AV397)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D397>=AY$2,$AA397/($D397-2009),0)+IF($E397>=AY$2,$AB397/($E397-2009),0)+IF($F397>=AY$2,$AC397/($F397-2009),0)+IF($G397>=AY$2,$AD397/($G397-2009),0)+IF($H397>=AY$2,$AE397/($H397-2009),0)+IF($I397>=AY$2,$AF397/($I397-2009),0)+IF($J397>=AY$2,$AG397/($J397-2009),0)+IF($K397>=AY$2,$AH397/($K397-2009),0)+IF($L397>=AY$2,$AI397/($L397-2009),0)+IF($M397>=AY$2,$AJ397/($M397-2009),0)+IF($N397>=AY$2,$AK397/($N397-2009),0)+IF($O397>=AY$2,$AL397/($O397-2009),0)+IF($P397>=AY$2,$AM397/($P397-2009),0)+IF($Q397>=AY$2,$AN397/($Q397-2009),0)+IF($R397>=AY$2,$AO397/($R397-2009),0)+IF($S397>=AY$2,$AP397/($S397-2009),0)+IF($T397>=AY$2,$AQ397/($T397-2009),0)+IF($U397>=AY$2,$AR397/($U397-2009),0)+IF($V397>=AY$2,$AS397/($V397-2009),0)+IF($W397>=AY$2,$AT397/($W397-2009),0)+IF($X397>=AY$2,$AU397/($X397-2009),0)+IF($Y397>=AY$2,$AV397/($Y397-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"D$3+$C398+Produktionsanlæg!D399","v":1965},{"$f":"E$3+$C398+Produktionsanlæg!E399","v":1975},{"$f":"F$3+$C398+Produktionsanlæg!F399","v":1985},{"$f":"G$3+$C398+Produktionsanlæg!G399","v":1995},{"$f":"H$3+$C398+Produktionsanlæg!H399","v":2005},{"$f":"I$3+$C398+Produktionsanlæg!I399","v":2015},{"$f":"J$3+$C398+Produktionsanlæg!J399","v":2025},{"$f":"K$3+$C398+Produktionsanlæg!K399","v":2035},{"$f":"L$3+$C398+Produktionsanlæg!L399","v":2042},{"$f":"M$3+$C398+Produktionsanlæg!M399","v":2047},{"$f":"N$3+$C398+Produktionsanlæg!N399","v":2052},{"$f":"O$3+$C398+Produktionsanlæg!O399","v":2057},{"$f":"P$3+$C398+Produktionsanlæg!P399","v":2060},{"$f":"Q$3+$C398+Produktionsanlæg!Q399","v":2061},{"$f":"R$3+$C398+Produktionsanlæg!R399","v":2062},{"$f":"S$3+$C398+Produktionsanlæg!S399","v":2063},{"$f":"T$3+$C398+Produktionsanlæg!T399","v":2064},{"$f":"U$3+$C398+Produktionsanlæg!U399","v":2065},{"$f":"V$3+$C398+Produktionsanlæg!V399","v":2066},{"$f":"W$3+$C398+Produktionsanlæg!W399","v":2067},{"$f":"X$3+$C398+Produktionsanlæg!X399","v":2068},{"$f":"Y$3+$C398+Produktionsanlæg!Y399","v":2069},0,{"$f":"Produktionsanlæg!BU398","v":0},{"$f":"Produktionsanlæg!BV398","v":0},{"$f":"Produktionsanlæg!BW398","v":0},{"$f":"Produktionsanlæg!BX398","v":0},{"$f":"Produktionsanlæg!BY398","v":0},{"$f":"Produktionsanlæg!BZ398","v":0},{"$f":"Produktionsanlæg!CA398","v":0},{"$f":"Produktionsanlæg!CB398","v":0},{"$f":"Produktionsanlæg!CC398","v":0},{"$f":"Produktionsanlæg!CD398","v":0},{"$f":"Produktionsanlæg!CE398","v":0},{"$f":"Produktionsanlæg!CF398","v":0},{"$f":"Produktionsanlæg!CG398","v":0},{"$f":"Produktionsanlæg!CH398","v":0},{"$f":"Produktionsanlæg!CI398","v":0},{"$f":"Produktionsanlæg!CJ398","v":0},{"$f":"Produktionsanlæg!CK398","v":0},{"$f":"Produktionsanlæg!CL398","v":0},{"$f":"Produktionsanlæg!CM398","v":0},{"$f":"Produktionsanlæg!CN398","v":0},{"$f":"Produktionsanlæg!CO398","v":0},{"$f":"Produktionsanlæg!CP398","v":0},{"$f":"+SUM(AA398:AV398)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D398>=AY$2,$AA398/($D398-2009),0)+IF($E398>=AY$2,$AB398/($E398-2009),0)+IF($F398>=AY$2,$AC398/($F398-2009),0)+IF($G398>=AY$2,$AD398/($G398-2009),0)+IF($H398>=AY$2,$AE398/($H398-2009),0)+IF($I398>=AY$2,$AF398/($I398-2009),0)+IF($J398>=AY$2,$AG398/($J398-2009),0)+IF($K398>=AY$2,$AH398/($K398-2009),0)+IF($L398>=AY$2,$AI398/($L398-2009),0)+IF($M398>=AY$2,$AJ398/($M398-2009),0)+IF($N398>=AY$2,$AK398/($N398-2009),0)+IF($O398>=AY$2,$AL398/($O398-2009),0)+IF($P398>=AY$2,$AM398/($P398-2009),0)+IF($Q398>=AY$2,$AN398/($Q398-2009),0)+IF($R398>=AY$2,$AO398/($R398-2009),0)+IF($S398>=AY$2,$AP398/($S398-2009),0)+IF($T398>=AY$2,$AQ398/($T398-2009),0)+IF($U398>=AY$2,$AR398/($U398-2009),0)+IF($V398>=AY$2,$AS398/($V398-2009),0)+IF($W398>=AY$2,$AT398/($W398-2009),0)+IF($X398>=AY$2,$AU398/($X398-2009),0)+IF($Y398>=AY$2,$AV398/($Y398-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"D$3+$C401","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU401","v":0},{"$f":"Produktionsanlæg!BV401","v":0},{"$f":"Produktionsanlæg!BW401","v":0},{"$f":"Produktionsanlæg!BX401","v":0},{"$f":"Produktionsanlæg!BY401","v":0},{"$f":"Produktionsanlæg!BZ401","v":0},{"$f":"Produktionsanlæg!CA401","v":0},{"$f":"Produktionsanlæg!CB401","v":0},{"$f":"Produktionsanlæg!CC401","v":0},{"$f":"Produktionsanlæg!CD401","v":0},{"$f":"Produktionsanlæg!CE401","v":0},{"$f":"Produktionsanlæg!CF401","v":0},{"$f":"Produktionsanlæg!CG401","v":0},{"$f":"Produktionsanlæg!CH401","v":0},{"$f":"Produktionsanlæg!CI401","v":0},{"$f":"Produktionsanlæg!CJ401","v":0},{"$f":"Produktionsanlæg!CK401","v":0},{"$f":"Produktionsanlæg!CL401","v":0},{"$f":"Produktionsanlæg!CM401","v":0},{"$f":"Produktionsanlæg!CN401","v":0},{"$f":"Produktionsanlæg!CO401","v":0},{"$f":"Produktionsanlæg!CP401","v":0},{"$f":"+SUM(AA401:AV401)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D401>=AY$2,$AA401/($D401-2009),0)+IF($E401>=AY$2,$AB401/($E401-2009),0)+IF($F401>=AY$2,$AC401/($F401-2009),0)+IF($G401>=AY$2,$AD401/($G401-2009),0)+IF($H401>=AY$2,$AE401/($H401-2009),0)+IF($I401>=AY$2,$AF401/($I401-2009),0)+IF($J401>=AY$2,$AG401/($J401-2009),0)+IF($K401>=AY$2,$AH401/($K401-2009),0)+IF($L401>=AY$2,$AI401/($L401-2009),0)+IF($M401>=AY$2,$AJ401/($M401-2009),0)+IF($N401>=AY$2,$AK401/($N401-2009),0)+IF($O401>=AY$2,$AL401/($O401-2009),0)+IF($P401>=AY$2,$AM401/($P401-2009),0)+IF($Q401>=AY$2,$AN401/($Q401-2009),0)+IF($R401>=AY$2,$AO401/($R401-2009),0)+IF($S401>=AY$2,$AP401/($S401-2009),0)+IF($T401>=AY$2,$AQ401/($T401-2009),0)+IF($U401>=AY$2,$AR401/($U401-2009),0)+IF($V401>=AY$2,$AS401/($V401-2009),0)+IF($W401>=AY$2,$AT401/($W401-2009),0)+IF($X401>=AY$2,$AU401/($X401-2009),0)+IF($Y401>=AY$2,$AV401/($Y401-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"D$3+$C405","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"SUM(Z406)","v":0},{"$f":"Produktionsanlæg!BU405","v":0},{"$f":"Produktionsanlæg!BV405","v":0},{"$f":"Produktionsanlæg!BW405","v":0},{"$f":"Produktionsanlæg!BX405","v":0},{"$f":"Produktionsanlæg!BY405","v":0},{"$f":"Produktionsanlæg!BZ405","v":0},{"$f":"Produktionsanlæg!CA405","v":0},{"$f":"Produktionsanlæg!CB405","v":0},{"$f":"Produktionsanlæg!CC405","v":0},{"$f":"Produktionsanlæg!CD405","v":0},{"$f":"Produktionsanlæg!CE405","v":0},{"$f":"Produktionsanlæg!CF405","v":0},{"$f":"Produktionsanlæg!CG405","v":0},{"$f":"Produktionsanlæg!CH405","v":0},{"$f":"Produktionsanlæg!CI405","v":0},{"$f":"Produktionsanlæg!CJ405","v":0},{"$f":"Produktionsanlæg!CK405","v":0},{"$f":"Produktionsanlæg!CL405","v":0},{"$f":"Produktionsanlæg!CM405","v":0},{"$f":"Produktionsanlæg!CN405","v":0},{"$f":"Produktionsanlæg!CO405","v":0},{"$f":"Produktionsanlæg!CP405","v":0},{"$f":"+SUM(AA405:AV405)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D405>=AY$2,$AA405/($D405-2009),0)+IF($E405>=AY$2,$AB405/($E405-2009),0)+IF($F405>=AY$2,$AC405/($F405-2009),0)+IF($G405>=AY$2,$AD405/($G405-2009),0)+IF($H405>=AY$2,$AE405/($H405-2009),0)+IF($I405>=AY$2,$AF405/($I405-2009),0)+IF($J405>=AY$2,$AG405/($J405-2009),0)+IF($K405>=AY$2,$AH405/($K405-2009),0)+IF($L405>=AY$2,$AI405/($L405-2009),0)+IF($M405>=AY$2,$AJ405/($M405-2009),0)+IF($N405>=AY$2,$AK405/($N405-2009),0)+IF($O405>=AY$2,$AL405/($O405-2009),0)+IF($P405>=AY$2,$AM405/($P405-2009),0)+IF($Q405>=AY$2,$AN405/($Q405-2009),0)+IF($R405>=AY$2,$AO405/($R405-2009),0)+IF($S405>=AY$2,$AP405/($S405-2009),0)+IF($T405>=AY$2,$AQ405/($T405-2009),0)+IF($U405>=AY$2,$AR405/($U405-2009),0)+IF($V405>=AY$2,$AS405/($V405-2009),0)+IF($W405>=AY$2,$AT405/($W405-2009),0)+IF($X405>=AY$2,$AU405/($X405-2009),0)+IF($Y405>=AY$2,$AV405/($Y405-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C408+Produktionsanlæg!D409","v":1945},{"$f":"E$3+$C408+Produktionsanlæg!E409","v":1955},{"$f":"F$3+$C408+Produktionsanlæg!F409","v":1965},{"$f":"G$3+$C408+Produktionsanlæg!G409","v":1975},{"$f":"H$3+$C408+Produktionsanlæg!H409","v":1985},{"$f":"I$3+$C408+Produktionsanlæg!I409","v":1995},{"$f":"J$3+$C408+Produktionsanlæg!J409","v":2005},{"$f":"K$3+$C408+Produktionsanlæg!K409","v":2015},{"$f":"L$3+$C408+Produktionsanlæg!L409","v":2022},{"$f":"M$3+$C408+Produktionsanlæg!M409","v":2027},{"$f":"N$3+$C408+Produktionsanlæg!N409","v":2032},{"$f":"O$3+$C408+Produktionsanlæg!O409","v":2037},{"$f":"P$3+$C408+Produktionsanlæg!P409","v":2040},{"$f":"Q$3+$C408+Produktionsanlæg!Q409","v":2041},{"$f":"R$3+$C408+Produktionsanlæg!R409","v":2042},{"$f":"S$3+$C408+Produktionsanlæg!S409","v":2043},{"$f":"T$3+$C408+Produktionsanlæg!T409","v":2044},{"$f":"U$3+$C408+Produktionsanlæg!U409","v":2045},{"$f":"V$3+$C408+Produktionsanlæg!V409","v":2046},{"$f":"W$3+$C408+Produktionsanlæg!W409","v":2047},{"$f":"X$3+$C408+Produktionsanlæg!X409","v":2048},{"$f":"Y$3+$C408+Produktionsanlæg!Y409","v":2049},0,{"$f":"Produktionsanlæg!BU408","v":0},{"$f":"Produktionsanlæg!BV408","v":0},{"$f":"Produktionsanlæg!BW408","v":0},{"$f":"Produktionsanlæg!BX408","v":0},{"$f":"Produktionsanlæg!BY408","v":0},{"$f":"Produktionsanlæg!BZ408","v":0},{"$f":"Produktionsanlæg!CA408","v":0},{"$f":"Produktionsanlæg!CB408","v":0},{"$f":"Produktionsanlæg!CC408","v":0},{"$f":"Produktionsanlæg!CD408","v":0},{"$f":"Produktionsanlæg!CE408","v":0},{"$f":"Produktionsanlæg!CF408","v":0},{"$f":"Produktionsanlæg!CG408","v":0},{"$f":"Produktionsanlæg!CH408","v":0},{"$f":"Produktionsanlæg!CI408","v":0},{"$f":"Produktionsanlæg!CJ408","v":0},{"$f":"Produktionsanlæg!CK408","v":0},{"$f":"Produktionsanlæg!CL408","v":0},{"$f":"Produktionsanlæg!CM408","v":0},{"$f":"Produktionsanlæg!CN408","v":0},{"$f":"Produktionsanlæg!CO408","v":0},{"$f":"Produktionsanlæg!CP408","v":0},{"$f":"+SUM(AA408:AV408)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D408>=AY$2,$AA408/($D408-2009),0)+IF($E408>=AY$2,$AB408/($E408-2009),0)+IF($F408>=AY$2,$AC408/($F408-2009),0)+IF($G408>=AY$2,$AD408/($G408-2009),0)+IF($H408>=AY$2,$AE408/($H408-2009),0)+IF($I408>=AY$2,$AF408/($I408-2009),0)+IF($J408>=AY$2,$AG408/($J408-2009),0)+IF($K408>=AY$2,$AH408/($K408-2009),0)+IF($L408>=AY$2,$AI408/($L408-2009),0)+IF($M408>=AY$2,$AJ408/($M408-2009),0)+IF($N408>=AY$2,$AK408/($N408-2009),0)+IF($O408>=AY$2,$AL408/($O408-2009),0)+IF($P408>=AY$2,$AM408/($P408-2009),0)+IF($Q408>=AY$2,$AN408/($Q408-2009),0)+IF($R408>=AY$2,$AO408/($R408-2009),0)+IF($S408>=AY$2,$AP408/($S408-2009),0)+IF($T408>=AY$2,$AQ408/($T408-2009),0)+IF($U408>=AY$2,$AR408/($U408-2009),0)+IF($V408>=AY$2,$AS408/($V408-2009),0)+IF($W408>=AY$2,$AT408/($W408-2009),0)+IF($X408>=AY$2,$AU408/($X408-2009),0)+IF($Y408>=AY$2,$AV408/($Y408-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D408>=DK$2,$AA408/($D408-2009),0)+IF($E408>=DK$2,$AB408/($E408-2009),0)+IF($F408>=DK$2,$AC408/($F408-2009),0)+IF($G408>=DK$2,$AD408/($G408-2009),0)+IF($H408>=DK$2,$AE408/($H408-2009),0)+IF($I408>=DK$2,$AF408/($I408-2009),0)+IF($J408>=DK$2,$AG408/($J408-2009),0)+IF($K408>=DK$2,$AH408/($K408-2009),0)+IF($L408>=DK$2,$AI408/($L408-2009),0)+IF($M408>=DK$2,$AJ408/($M408-2009),0)+IF($N408>=DK$2,$AK408/($N408-2009),0)+IF($O408>=DK$2,$AL408/($O408-2009),0)+IF($P408>=DK$2,$AM408/($P408-2009),0)+IF($Q408>=DK$2,$AN408/($Q408-2009),0)+IF($R408>=DK$2,$AO408/($R408-2009),0)+IF($S408>=DK$2,$AP408/($S408-2009),0)+IF($T408>=DK$2,$AQ408/($T408-2009),0)+IF($U408>=DK$2,$AR408/($U408-2009),0)+IF($V408>=DK$2,$AS408/($V408-2009),0)+IF($W408>=DK$2,$AT408/($W408-2009),0)+IF($X408>=DK$2,$AU408/($X408-2009),0)+IF($Y408>=DK$2,$AV408/($Y408-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW411:AW434)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY411:AY434)","v":0},{"$f":"SUM(AZ411:AZ434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL411:DL434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"D$3+$C414","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU414","v":0},{"$f":"Produktionsanlæg!BV414","v":0},{"$f":"Produktionsanlæg!BW414","v":0},{"$f":"Produktionsanlæg!BX414","v":0},{"$f":"Produktionsanlæg!BY414","v":0},{"$f":"Produktionsanlæg!BZ414","v":0},{"$f":"Produktionsanlæg!CA414","v":0},{"$f":"Produktionsanlæg!CB414","v":0},{"$f":"Produktionsanlæg!CC414","v":0},{"$f":"Produktionsanlæg!CD414","v":0},{"$f":"Produktionsanlæg!CE414","v":0},{"$f":"Produktionsanlæg!CF414","v":0},{"$f":"Produktionsanlæg!CG414","v":0},{"$f":"Produktionsanlæg!CH414","v":0},{"$f":"Produktionsanlæg!CI414","v":0},{"$f":"Produktionsanlæg!CJ414","v":0},{"$f":"Produktionsanlæg!CK414","v":0},{"$f":"Produktionsanlæg!CL414","v":0},{"$f":"Produktionsanlæg!CM414","v":0},{"$f":"Produktionsanlæg!CN414","v":0},{"$f":"Produktionsanlæg!CO414","v":0},{"$f":"Produktionsanlæg!CP414","v":0},{"$f":"+SUM(AA414:AV414)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D414>=AY$2,$AA414/($D414-2009),0)+IF($E414>=AY$2,$AB414/($E414-2009),0)+IF($F414>=AY$2,$AC414/($F414-2009),0)+IF($G414>=AY$2,$AD414/($G414-2009),0)+IF($H414>=AY$2,$AE414/($H414-2009),0)+IF($I414>=AY$2,$AF414/($I414-2009),0)+IF($J414>=AY$2,$AG414/($J414-2009),0)+IF($K414>=AY$2,$AH414/($K414-2009),0)+IF($L414>=AY$2,$AI414/($L414-2009),0)+IF($M414>=AY$2,$AJ414/($M414-2009),0)+IF($N414>=AY$2,$AK414/($N414-2009),0)+IF($O414>=AY$2,$AL414/($O414-2009),0)+IF($P414>=AY$2,$AM414/($P414-2009),0)+IF($Q414>=AY$2,$AN414/($Q414-2009),0)+IF($R414>=AY$2,$AO414/($R414-2009),0)+IF($S414>=AY$2,$AP414/($S414-2009),0)+IF($T414>=AY$2,$AQ414/($T414-2009),0)+IF($U414>=AY$2,$AR414/($U414-2009),0)+IF($V414>=AY$2,$AS414/($V414-2009),0)+IF($W414>=AY$2,$AT414/($W414-2009),0)+IF($X414>=AY$2,$AU414/($X414-2009),0)+IF($Y414>=AY$2,$AV414/($Y414-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"D$3+$C417","v":1925},{"$f":"E$3+$C417","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU417","v":0},{"$f":"Produktionsanlæg!BV417","v":0},{"$f":"Produktionsanlæg!BW417","v":0},{"$f":"Produktionsanlæg!BX417","v":0},{"$f":"Produktionsanlæg!BY417","v":0},{"$f":"Produktionsanlæg!BZ417","v":0},{"$f":"Produktionsanlæg!CA417","v":0},{"$f":"Produktionsanlæg!CB417","v":0},{"$f":"Produktionsanlæg!CC417","v":0},{"$f":"Produktionsanlæg!CD417","v":0},{"$f":"Produktionsanlæg!CE417","v":0},{"$f":"Produktionsanlæg!CF417","v":0},{"$f":"Produktionsanlæg!CG417","v":0},{"$f":"Produktionsanlæg!CH417","v":0},{"$f":"Produktionsanlæg!CI417","v":0},{"$f":"Produktionsanlæg!CJ417","v":0},{"$f":"Produktionsanlæg!CK417","v":0},{"$f":"Produktionsanlæg!CL417","v":0},{"$f":"Produktionsanlæg!CM417","v":0},{"$f":"Produktionsanlæg!CN417","v":0},{"$f":"Produktionsanlæg!CO417","v":0},{"$f":"Produktionsanlæg!CP417","v":0},{"$f":"+SUM(AA417:AV417)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D417>=AY$2,$AA417/($D417-2009),0)+IF($E417>=AY$2,$AB417/($E417-2009),0)+IF($F417>=AY$2,$AC417/($F417-2009),0)+IF($G417>=AY$2,$AD417/($G417-2009),0)+IF($H417>=AY$2,$AE417/($H417-2009),0)+IF($I417>=AY$2,$AF417/($I417-2009),0)+IF($J417>=AY$2,$AG417/($J417-2009),0)+IF($K417>=AY$2,$AH417/($K417-2009),0)+IF($L417>=AY$2,$AI417/($L417-2009),0)+IF($M417>=AY$2,$AJ417/($M417-2009),0)+IF($N417>=AY$2,$AK417/($N417-2009),0)+IF($O417>=AY$2,$AL417/($O417-2009),0)+IF($P417>=AY$2,$AM417/($P417-2009),0)+IF($Q417>=AY$2,$AN417/($Q417-2009),0)+IF($R417>=AY$2,$AO417/($R417-2009),0)+IF($S417>=AY$2,$AP417/($S417-2009),0)+IF($T417>=AY$2,$AQ417/($T417-2009),0)+IF($U417>=AY$2,$AR417/($U417-2009),0)+IF($V417>=AY$2,$AS417/($V417-2009),0)+IF($W417>=AY$2,$AT417/($W417-2009),0)+IF($X417>=AY$2,$AU417/($X417-2009),0)+IF($Y417>=AY$2,$AV417/($Y417-2009),0)","v":0},{"$f":"IF($D417>=AZ$2,$AA417/($D417-2009),0)+IF($E417>=AZ$2,$AB417/($E417-2009),0)+IF($F417>=AZ$2,$AC417/($F417-2009),0)+IF($G417>=AZ$2,$AD417/($G417-2009),0)+IF($H417>=AZ$2,$AE417/($H417-2009),0)+IF($I417>=AZ$2,$AF417/($I417-2009),0)+IF($J417>=AZ$2,$AG417/($J417-2009),0)+IF($K417>=AZ$2,$AH417/($K417-2009),0)+IF($L417>=AZ$2,$AI417/($L417-2009),0)+IF($M417>=AZ$2,$AJ417/($M417-2009),0)+IF($N417>=AZ$2,$AK417/($N417-2009),0)+IF($O417>=AZ$2,$AL417/($O417-2009),0)+IF($P417>=AZ$2,$AM417/($P417-2009),0)+IF($Q417>=AZ$2,$AN417/($Q417-2009),0)+IF($R417>=AZ$2,$AO417/($R417-2009),0)+IF($S417>=AZ$2,$AP417/($S417-2009),0)+IF($T417>=AZ$2,$AQ417/($T417-2009),0)+IF($U417>=AZ$2,$AR417/($U417-2009),0)+IF($V417>=AZ$2,$AS417/($V417-2009),0)+IF($W417>=AZ$2,$AT417/($W417-2009),0)+IF($X417>=AZ$2,$AU417/($X417-2009),0)+IF($Y417>=AZ$2,$AV417/($Y417-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D417>=DL$2,$AA417/($D417-2009),0)+IF($E417>=DL$2,$AB417/($E417-2009),0)+IF($F417>=DL$2,$AC417/($F417-2009),0)+IF($G417>=DL$2,$AD417/($G417-2009),0)+IF($H417>=DL$2,$AE417/($H417-2009),0)+IF($I417>=DL$2,$AF417/($I417-2009),0)+IF($J417>=DL$2,$AG417/($J417-2009),0)+IF($K417>=DL$2,$AH417/($K417-2009),0)+IF($L417>=DL$2,$AI417/($L417-2009),0)+IF($M417>=DL$2,$AJ417/($M417-2009),0)+IF($N417>=DL$2,$AK417/($N417-2009),0)+IF($O417>=DL$2,$AL417/($O417-2009),0)+IF($P417>=DL$2,$AM417/($P417-2009),0)+IF($Q417>=DL$2,$AN417/($Q417-2009),0)+IF($R417>=DL$2,$AO417/($R417-2009),0)+IF($S417>=DL$2,$AP417/($S417-2009),0)+IF($T417>=DL$2,$AQ417/($T417-2009),0)+IF($U417>=DL$2,$AR417/($U417-2009),0)+IF($V417>=DL$2,$AS417/($V417-2009),0)+IF($W417>=DL$2,$AT417/($W417-2009),0)+IF($X417>=DL$2,$AU417/($X417-2009),0)+IF($Y417>=DL$2,$AV417/($Y417-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C421","v":1925},{"$f":"E$3+$C421","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU421","v":0},{"$f":"Produktionsanlæg!BV421","v":0},{"$f":"Produktionsanlæg!BW421","v":0},{"$f":"Produktionsanlæg!BX421","v":0},{"$f":"Produktionsanlæg!BY421","v":0},{"$f":"Produktionsanlæg!BZ421","v":0},{"$f":"Produktionsanlæg!CA421","v":0},{"$f":"Produktionsanlæg!CB421","v":0},{"$f":"Produktionsanlæg!CC421","v":0},{"$f":"Produktionsanlæg!CD421","v":0},{"$f":"Produktionsanlæg!CE421","v":0},{"$f":"Produktionsanlæg!CF421","v":0},{"$f":"Produktionsanlæg!CG421","v":0},{"$f":"Produktionsanlæg!CH421","v":0},{"$f":"Produktionsanlæg!CI421","v":0},{"$f":"Produktionsanlæg!CJ421","v":0},{"$f":"Produktionsanlæg!CK421","v":0},{"$f":"Produktionsanlæg!CL421","v":0},{"$f":"Produktionsanlæg!CM421","v":0},{"$f":"Produktionsanlæg!CN421","v":0},{"$f":"Produktionsanlæg!CO421","v":0},{"$f":"Produktionsanlæg!CP421","v":0},{"$f":"+SUM(AA421:AV421)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D421>=AY$2,$AA421/($D421-2009),0)+IF($E421>=AY$2,$AB421/($E421-2009),0)+IF($F421>=AY$2,$AC421/($F421-2009),0)+IF($G421>=AY$2,$AD421/($G421-2009),0)+IF($H421>=AY$2,$AE421/($H421-2009),0)+IF($I421>=AY$2,$AF421/($I421-2009),0)+IF($J421>=AY$2,$AG421/($J421-2009),0)+IF($K421>=AY$2,$AH421/($K421-2009),0)+IF($L421>=AY$2,$AI421/($L421-2009),0)+IF($M421>=AY$2,$AJ421/($M421-2009),0)+IF($N421>=AY$2,$AK421/($N421-2009),0)+IF($O421>=AY$2,$AL421/($O421-2009),0)+IF($P421>=AY$2,$AM421/($P421-2009),0)+IF($Q421>=AY$2,$AN421/($Q421-2009),0)+IF($R421>=AY$2,$AO421/($R421-2009),0)+IF($S421>=AY$2,$AP421/($S421-2009),0)+IF($T421>=AY$2,$AQ421/($T421-2009),0)+IF($U421>=AY$2,$AR421/($U421-2009),0)+IF($V421>=AY$2,$AS421/($V421-2009),0)+IF($W421>=AY$2,$AT421/($W421-2009),0)+IF($X421>=AY$2,$AU421/($X421-2009),0)+IF($Y421>=AY$2,$AV421/($Y421-2009),0)","v":0},{"$f":"IF($D421>=AZ$2,$AA421/($D421-2009),0)+IF($E421>=AZ$2,$AB421/($E421-2009),0)+IF($F421>=AZ$2,$AC421/($F421-2009),0)+IF($G421>=AZ$2,$AD421/($G421-2009),0)+IF($H421>=AZ$2,$AE421/($H421-2009),0)+IF($I421>=AZ$2,$AF421/($I421-2009),0)+IF($J421>=AZ$2,$AG421/($J421-2009),0)+IF($K421>=AZ$2,$AH421/($K421-2009),0)+IF($L421>=AZ$2,$AI421/($L421-2009),0)+IF($M421>=AZ$2,$AJ421/($M421-2009),0)+IF($N421>=AZ$2,$AK421/($N421-2009),0)+IF($O421>=AZ$2,$AL421/($O421-2009),0)+IF($P421>=AZ$2,$AM421/($P421-2009),0)+IF($Q421>=AZ$2,$AN421/($Q421-2009),0)+IF($R421>=AZ$2,$AO421/($R421-2009),0)+IF($S421>=AZ$2,$AP421/($S421-2009),0)+IF($T421>=AZ$2,$AQ421/($T421-2009),0)+IF($U421>=AZ$2,$AR421/($U421-2009),0)+IF($V421>=AZ$2,$AS421/($V421-2009),0)+IF($W421>=AZ$2,$AT421/($W421-2009),0)+IF($X421>=AZ$2,$AU421/($X421-2009),0)+IF($Y421>=AZ$2,$AV421/($Y421-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D421>=DL$2,$AA421/($D421-2009),0)+IF($E421>=DL$2,$AB421/($E421-2009),0)+IF($F421>=DL$2,$AC421/($F421-2009),0)+IF($G421>=DL$2,$AD421/($G421-2009),0)+IF($H421>=DL$2,$AE421/($H421-2009),0)+IF($I421>=DL$2,$AF421/($I421-2009),0)+IF($J421>=DL$2,$AG421/($J421-2009),0)+IF($K421>=DL$2,$AH421/($K421-2009),0)+IF($L421>=DL$2,$AI421/($L421-2009),0)+IF($M421>=DL$2,$AJ421/($M421-2009),0)+IF($N421>=DL$2,$AK421/($N421-2009),0)+IF($O421>=DL$2,$AL421/($O421-2009),0)+IF($P421>=DL$2,$AM421/($P421-2009),0)+IF($Q421>=DL$2,$AN421/($Q421-2009),0)+IF($R421>=DL$2,$AO421/($R421-2009),0)+IF($S421>=DL$2,$AP421/($S421-2009),0)+IF($T421>=DL$2,$AQ421/($T421-2009),0)+IF($U421>=DL$2,$AR421/($U421-2009),0)+IF($V421>=DL$2,$AS421/($V421-2009),0)+IF($W421>=DL$2,$AT421/($W421-2009),0)+IF($X421>=DL$2,$AU421/($X421-2009),0)+IF($Y421>=DL$2,$AV421/($Y421-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C425","v":1925},{"$f":"E$3+$C425","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU425","v":0},{"$f":"Produktionsanlæg!BV425","v":0},{"$f":"Produktionsanlæg!BW425","v":0},{"$f":"Produktionsanlæg!BX425","v":0},{"$f":"Produktionsanlæg!BY425","v":0},{"$f":"Produktionsanlæg!BZ425","v":0},{"$f":"Produktionsanlæg!CA425","v":0},{"$f":"Produktionsanlæg!CB425","v":0},{"$f":"Produktionsanlæg!CC425","v":0},{"$f":"Produktionsanlæg!CD425","v":0},{"$f":"Produktionsanlæg!CE425","v":0},{"$f":"Produktionsanlæg!CF425","v":0},{"$f":"Produktionsanlæg!CG425","v":0},{"$f":"Produktionsanlæg!CH425","v":0},{"$f":"Produktionsanlæg!CI425","v":0},{"$f":"Produktionsanlæg!CJ425","v":0},{"$f":"Produktionsanlæg!CK425","v":0},{"$f":"Produktionsanlæg!CL425","v":0},{"$f":"Produktionsanlæg!CM425","v":0},{"$f":"Produktionsanlæg!CN425","v":0},{"$f":"Produktionsanlæg!CO425","v":0},{"$f":"Produktionsanlæg!CP425","v":0},{"$f":"+SUM(AA425:AV425)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D425>=AY$2,$AA425/($D425-2009),0)+IF($E425>=AY$2,$AB425/($E425-2009),0)+IF($F425>=AY$2,$AC425/($F425-2009),0)+IF($G425>=AY$2,$AD425/($G425-2009),0)+IF($H425>=AY$2,$AE425/($H425-2009),0)+IF($I425>=AY$2,$AF425/($I425-2009),0)+IF($J425>=AY$2,$AG425/($J425-2009),0)+IF($K425>=AY$2,$AH425/($K425-2009),0)+IF($L425>=AY$2,$AI425/($L425-2009),0)+IF($M425>=AY$2,$AJ425/($M425-2009),0)+IF($N425>=AY$2,$AK425/($N425-2009),0)+IF($O425>=AY$2,$AL425/($O425-2009),0)+IF($P425>=AY$2,$AM425/($P425-2009),0)+IF($Q425>=AY$2,$AN425/($Q425-2009),0)+IF($R425>=AY$2,$AO425/($R425-2009),0)+IF($S425>=AY$2,$AP425/($S425-2009),0)+IF($T425>=AY$2,$AQ425/($T425-2009),0)+IF($U425>=AY$2,$AR425/($U425-2009),0)+IF($V425>=AY$2,$AS425/($V425-2009),0)+IF($W425>=AY$2,$AT425/($W425-2009),0)+IF($X425>=AY$2,$AU425/($X425-2009),0)+IF($Y425>=AY$2,$AV425/($Y425-2009),0)","v":0},{"$f":"IF($D425>=AZ$2,$AA425/($D425-2009),0)+IF($E425>=AZ$2,$AB425/($E425-2009),0)+IF($F425>=AZ$2,$AC425/($F425-2009),0)+IF($G425>=AZ$2,$AD425/($G425-2009),0)+IF($H425>=AZ$2,$AE425/($H425-2009),0)+IF($I425>=AZ$2,$AF425/($I425-2009),0)+IF($J425>=AZ$2,$AG425/($J425-2009),0)+IF($K425>=AZ$2,$AH425/($K425-2009),0)+IF($L425>=AZ$2,$AI425/($L425-2009),0)+IF($M425>=AZ$2,$AJ425/($M425-2009),0)+IF($N425>=AZ$2,$AK425/($N425-2009),0)+IF($O425>=AZ$2,$AL425/($O425-2009),0)+IF($P425>=AZ$2,$AM425/($P425-2009),0)+IF($Q425>=AZ$2,$AN425/($Q425-2009),0)+IF($R425>=AZ$2,$AO425/($R425-2009),0)+IF($S425>=AZ$2,$AP425/($S425-2009),0)+IF($T425>=AZ$2,$AQ425/($T425-2009),0)+IF($U425>=AZ$2,$AR425/($U425-2009),0)+IF($V425>=AZ$2,$AS425/($V425-2009),0)+IF($W425>=AZ$2,$AT425/($W425-2009),0)+IF($X425>=AZ$2,$AU425/($X425-2009),0)+IF($Y425>=AZ$2,$AV425/($Y425-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D425>=DL$2,$AA425/($D425-2009),0)+IF($E425>=DL$2,$AB425/($E425-2009),0)+IF($F425>=DL$2,$AC425/($F425-2009),0)+IF($G425>=DL$2,$AD425/($G425-2009),0)+IF($H425>=DL$2,$AE425/($H425-2009),0)+IF($I425>=DL$2,$AF425/($I425-2009),0)+IF($J425>=DL$2,$AG425/($J425-2009),0)+IF($K425>=DL$2,$AH425/($K425-2009),0)+IF($L425>=DL$2,$AI425/($L425-2009),0)+IF($M425>=DL$2,$AJ425/($M425-2009),0)+IF($N425>=DL$2,$AK425/($N425-2009),0)+IF($O425>=DL$2,$AL425/($O425-2009),0)+IF($P425>=DL$2,$AM425/($P425-2009),0)+IF($Q425>=DL$2,$AN425/($Q425-2009),0)+IF($R425>=DL$2,$AO425/($R425-2009),0)+IF($S425>=DL$2,$AP425/($S425-2009),0)+IF($T425>=DL$2,$AQ425/($T425-2009),0)+IF($U425>=DL$2,$AR425/($U425-2009),0)+IF($V425>=DL$2,$AS425/($V425-2009),0)+IF($W425>=DL$2,$AT425/($W425-2009),0)+IF($X425>=DL$2,$AU425/($X425-2009),0)+IF($Y425>=DL$2,$AV425/($Y425-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"D$3+$C427+Produktionsanlæg!D428","v":1965},{"$f":"E$3+$C427+Produktionsanlæg!E428","v":1975},{"$f":"F$3+$C427+Produktionsanlæg!F428","v":1985},{"$f":"G$3+$C427+Produktionsanlæg!G428","v":1995},{"$f":"H$3+$C427+Produktionsanlæg!H428","v":2005},{"$f":"I$3+$C427+Produktionsanlæg!I428","v":2015},{"$f":"J$3+$C427+Produktionsanlæg!J428","v":2025},{"$f":"K$3+$C427+Produktionsanlæg!K428","v":2035},{"$f":"L$3+$C427+Produktionsanlæg!L428","v":2042},{"$f":"M$3+$C427+Produktionsanlæg!M428","v":2047},{"$f":"N$3+$C427+Produktionsanlæg!N428","v":2052},{"$f":"O$3+$C427+Produktionsanlæg!O428","v":2057},{"$f":"P$3+$C427+Produktionsanlæg!P428","v":2060},{"$f":"Q$3+$C427+Produktionsanlæg!Q428","v":2061},{"$f":"R$3+$C427+Produktionsanlæg!R428","v":2062},{"$f":"S$3+$C427+Produktionsanlæg!S428","v":2063},{"$f":"T$3+$C427+Produktionsanlæg!T428","v":2064},{"$f":"U$3+$C427+Produktionsanlæg!U428","v":2065},{"$f":"V$3+$C427+Produktionsanlæg!V428","v":2066},{"$f":"W$3+$C427+Produktionsanlæg!W428","v":2067},{"$f":"X$3+$C427+Produktionsanlæg!X428","v":2068},{"$f":"Y$3+$C427+Produktionsanlæg!Y428","v":2069},0,{"$f":"Produktionsanlæg!BU427","v":0},{"$f":"Produktionsanlæg!BV427","v":0},{"$f":"Produktionsanlæg!BW427","v":0},{"$f":"Produktionsanlæg!BX427","v":0},{"$f":"Produktionsanlæg!BY427","v":0},{"$f":"Produktionsanlæg!BZ427","v":0},{"$f":"Produktionsanlæg!CA427","v":0},{"$f":"Produktionsanlæg!CB427","v":0},{"$f":"Produktionsanlæg!CC427","v":0},{"$f":"Produktionsanlæg!CD427","v":0},{"$f":"Produktionsanlæg!CE427","v":0},{"$f":"Produktionsanlæg!CF427","v":0},{"$f":"Produktionsanlæg!CG427","v":0},{"$f":"Produktionsanlæg!CH427","v":0},{"$f":"Produktionsanlæg!CI427","v":0},{"$f":"Produktionsanlæg!CJ427","v":0},{"$f":"Produktionsanlæg!CK427","v":0},{"$f":"Produktionsanlæg!CL427","v":0},{"$f":"Produktionsanlæg!CM427","v":0},{"$f":"Produktionsanlæg!CN427","v":0},{"$f":"Produktionsanlæg!CO427","v":0},{"$f":"Produktionsanlæg!CP427","v":0},{"$f":"+SUM(AA427:AV427)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D427>=AY$2,$AA427/($D427-2009),0)+IF($E427>=AY$2,$AB427/($E427-2009),0)+IF($F427>=AY$2,$AC427/($F427-2009),0)+IF($G427>=AY$2,$AD427/($G427-2009),0)+IF($H427>=AY$2,$AE427/($H427-2009),0)+IF($I427>=AY$2,$AF427/($I427-2009),0)+IF($J427>=AY$2,$AG427/($J427-2009),0)+IF($K427>=AY$2,$AH427/($K427-2009),0)+IF($L427>=AY$2,$AI427/($L427-2009),0)+IF($M427>=AY$2,$AJ427/($M427-2009),0)+IF($N427>=AY$2,$AK427/($N427-2009),0)+IF($O427>=AY$2,$AL427/($O427-2009),0)+IF($P427>=AY$2,$AM427/($P427-2009),0)+IF($Q427>=AY$2,$AN427/($Q427-2009),0)+IF($R427>=AY$2,$AO427/($R427-2009),0)+IF($S427>=AY$2,$AP427/($S427-2009),0)+IF($T427>=AY$2,$AQ427/($T427-2009),0)+IF($U427>=AY$2,$AR427/($U427-2009),0)+IF($V427>=AY$2,$AS427/($V427-2009),0)+IF($W427>=AY$2,$AT427/($W427-2009),0)+IF($X427>=AY$2,$AU427/($X427-2009),0)+IF($Y427>=AY$2,$AV427/($Y427-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"D$3+$C430","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU430","v":0},{"$f":"Produktionsanlæg!BV430","v":0},{"$f":"Produktionsanlæg!BW430","v":0},{"$f":"Produktionsanlæg!BX430","v":0},{"$f":"Produktionsanlæg!BY430","v":0},{"$f":"Produktionsanlæg!BZ430","v":0},{"$f":"Produktionsanlæg!CA430","v":0},{"$f":"Produktionsanlæg!CB430","v":0},{"$f":"Produktionsanlæg!CC430","v":0},{"$f":"Produktionsanlæg!CD430","v":0},{"$f":"Produktionsanlæg!CE430","v":0},{"$f":"Produktionsanlæg!CF430","v":0},{"$f":"Produktionsanlæg!CG430","v":0},{"$f":"Produktionsanlæg!CH430","v":0},{"$f":"Produktionsanlæg!CI430","v":0},{"$f":"Produktionsanlæg!CJ430","v":0},{"$f":"Produktionsanlæg!CK430","v":0},{"$f":"Produktionsanlæg!CL430","v":0},{"$f":"Produktionsanlæg!CM430","v":0},{"$f":"Produktionsanlæg!CN430","v":0},{"$f":"Produktionsanlæg!CO430","v":0},{"$f":"Produktionsanlæg!CP430","v":0},{"$f":"+SUM(AA430:AV430)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D430>=AY$2,$AA430/($D430-2009),0)+IF($E430>=AY$2,$AB430/($E430-2009),0)+IF($F430>=AY$2,$AC430/($F430-2009),0)+IF($G430>=AY$2,$AD430/($G430-2009),0)+IF($H430>=AY$2,$AE430/($H430-2009),0)+IF($I430>=AY$2,$AF430/($I430-2009),0)+IF($J430>=AY$2,$AG430/($J430-2009),0)+IF($K430>=AY$2,$AH430/($K430-2009),0)+IF($L430>=AY$2,$AI430/($L430-2009),0)+IF($M430>=AY$2,$AJ430/($M430-2009),0)+IF($N430>=AY$2,$AK430/($N430-2009),0)+IF($O430>=AY$2,$AL430/($O430-2009),0)+IF($P430>=AY$2,$AM430/($P430-2009),0)+IF($Q430>=AY$2,$AN430/($Q430-2009),0)+IF($R430>=AY$2,$AO430/($R430-2009),0)+IF($S430>=AY$2,$AP430/($S430-2009),0)+IF($T430>=AY$2,$AQ430/($T430-2009),0)+IF($U430>=AY$2,$AR430/($U430-2009),0)+IF($V430>=AY$2,$AS430/($V430-2009),0)+IF($W430>=AY$2,$AT430/($W430-2009),0)+IF($X430>=AY$2,$AU430/($X430-2009),0)+IF($Y430>=AY$2,$AV430/($Y430-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"D$3+$C433","v":1925},{"$f":"E$3+$C433","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU433","v":0},{"$f":"Produktionsanlæg!BV433","v":0},{"$f":"Produktionsanlæg!BW433","v":0},{"$f":"Produktionsanlæg!BX433","v":0},{"$f":"Produktionsanlæg!BY433","v":0},{"$f":"Produktionsanlæg!BZ433","v":0},{"$f":"Produktionsanlæg!CA433","v":0},{"$f":"Produktionsanlæg!CB433","v":0},{"$f":"Produktionsanlæg!CC433","v":0},{"$f":"Produktionsanlæg!CD433","v":0},{"$f":"Produktionsanlæg!CE433","v":0},{"$f":"Produktionsanlæg!CF433","v":0},{"$f":"Produktionsanlæg!CG433","v":0},{"$f":"Produktionsanlæg!CH433","v":0},{"$f":"Produktionsanlæg!CI433","v":0},{"$f":"Produktionsanlæg!CJ433","v":0},{"$f":"Produktionsanlæg!CK433","v":0},{"$f":"Produktionsanlæg!CL433","v":0},{"$f":"Produktionsanlæg!CM433","v":0},{"$f":"Produktionsanlæg!CN433","v":0},{"$f":"Produktionsanlæg!CO433","v":0},{"$f":"Produktionsanlæg!CP433","v":0},{"$f":"+SUM(AA433:AV433)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D433>=AY$2,$AA433/($D433-2009),0)+IF($E433>=AY$2,$AB433/($E433-2009),0)+IF($F433>=AY$2,$AC433/($F433-2009),0)+IF($G433>=AY$2,$AD433/($G433-2009),0)+IF($H433>=AY$2,$AE433/($H433-2009),0)+IF($I433>=AY$2,$AF433/($I433-2009),0)+IF($J433>=AY$2,$AG433/($J433-2009),0)+IF($K433>=AY$2,$AH433/($K433-2009),0)+IF($L433>=AY$2,$AI433/($L433-2009),0)+IF($M433>=AY$2,$AJ433/($M433-2009),0)+IF($N433>=AY$2,$AK433/($N433-2009),0)+IF($O433>=AY$2,$AL433/($O433-2009),0)+IF($P433>=AY$2,$AM433/($P433-2009),0)+IF($Q433>=AY$2,$AN433/($Q433-2009),0)+IF($R433>=AY$2,$AO433/($R433-2009),0)+IF($S433>=AY$2,$AP433/($S433-2009),0)+IF($T433>=AY$2,$AQ433/($T433-2009),0)+IF($U433>=AY$2,$AR433/($U433-2009),0)+IF($V433>=AY$2,$AS433/($V433-2009),0)+IF($W433>=AY$2,$AT433/($W433-2009),0)+IF($X433>=AY$2,$AU433/($X433-2009),0)+IF($Y433>=AY$2,$AV433/($Y433-2009),0)","v":0},{"$f":"IF($D433>=AZ$2,$AA433/($D433-2009),0)+IF($E433>=AZ$2,$AB433/($E433-2009),0)+IF($F433>=AZ$2,$AC433/($F433-2009),0)+IF($G433>=AZ$2,$AD433/($G433-2009),0)+IF($H433>=AZ$2,$AE433/($H433-2009),0)+IF($I433>=AZ$2,$AF433/($I433-2009),0)+IF($J433>=AZ$2,$AG433/($J433-2009),0)+IF($K433>=AZ$2,$AH433/($K433-2009),0)+IF($L433>=AZ$2,$AI433/($L433-2009),0)+IF($M433>=AZ$2,$AJ433/($M433-2009),0)+IF($N433>=AZ$2,$AK433/($N433-2009),0)+IF($O433>=AZ$2,$AL433/($O433-2009),0)+IF($P433>=AZ$2,$AM433/($P433-2009),0)+IF($Q433>=AZ$2,$AN433/($Q433-2009),0)+IF($R433>=AZ$2,$AO433/($R433-2009),0)+IF($S433>=AZ$2,$AP433/($S433-2009),0)+IF($T433>=AZ$2,$AQ433/($T433-2009),0)+IF($U433>=AZ$2,$AR433/($U433-2009),0)+IF($V433>=AZ$2,$AS433/($V433-2009),0)+IF($W433>=AZ$2,$AT433/($W433-2009),0)+IF($X433>=AZ$2,$AU433/($X433-2009),0)+IF($Y433>=AZ$2,$AV433/($Y433-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D433>=DL$2,$AA433/($D433-2009),0)+IF($E433>=DL$2,$AB433/($E433-2009),0)+IF($F433>=DL$2,$AC433/($F433-2009),0)+IF($G433>=DL$2,$AD433/($G433-2009),0)+IF($H433>=DL$2,$AE433/($H433-2009),0)+IF($I433>=DL$2,$AF433/($I433-2009),0)+IF($J433>=DL$2,$AG433/($J433-2009),0)+IF($K433>=DL$2,$AH433/($K433-2009),0)+IF($L433>=DL$2,$AI433/($L433-2009),0)+IF($M433>=DL$2,$AJ433/($M433-2009),0)+IF($N433>=DL$2,$AK433/($N433-2009),0)+IF($O433>=DL$2,$AL433/($O433-2009),0)+IF($P433>=DL$2,$AM433/($P433-2009),0)+IF($Q433>=DL$2,$AN433/($Q433-2009),0)+IF($R433>=DL$2,$AO433/($R433-2009),0)+IF($S433>=DL$2,$AP433/($S433-2009),0)+IF($T433>=DL$2,$AQ433/($T433-2009),0)+IF($U433>=DL$2,$AR433/($U433-2009),0)+IF($V433>=DL$2,$AS433/($V433-2009),0)+IF($W433>=DL$2,$AT433/($W433-2009),0)+IF($X433>=DL$2,$AU433/($X433-2009),0)+IF($Y433>=DL$2,$AV433/($Y433-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C438","v":1925},{"$f":"E$3+$C438","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU438","v":0},{"$f":"Produktionsanlæg!BV438","v":0},{"$f":"Produktionsanlæg!BW438","v":0},{"$f":"Produktionsanlæg!BX438","v":0},{"$f":"Produktionsanlæg!BY438","v":0},{"$f":"Produktionsanlæg!BZ438","v":0},{"$f":"Produktionsanlæg!CA438","v":0},{"$f":"Produktionsanlæg!CB438","v":0},{"$f":"Produktionsanlæg!CC438","v":0},{"$f":"Produktionsanlæg!CD438","v":0},{"$f":"Produktionsanlæg!CE438","v":0},{"$f":"Produktionsanlæg!CF438","v":0},{"$f":"Produktionsanlæg!CG438","v":0},{"$f":"Produktionsanlæg!CH438","v":0},{"$f":"Produktionsanlæg!CI438","v":0},{"$f":"Produktionsanlæg!CJ438","v":0},{"$f":"Produktionsanlæg!CK438","v":0},{"$f":"Produktionsanlæg!CL438","v":0},{"$f":"Produktionsanlæg!CM438","v":0},{"$f":"Produktionsanlæg!CN438","v":0},{"$f":"Produktionsanlæg!CO438","v":0},{"$f":"Produktionsanlæg!CP438","v":0},{"$f":"+SUM(AA438:AV438)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D438>=AY$2,$AA438/($D438-2009),0)+IF($E438>=AY$2,$AB438/($E438-2009),0)+IF($F438>=AY$2,$AC438/($F438-2009),0)+IF($G438>=AY$2,$AD438/($G438-2009),0)+IF($H438>=AY$2,$AE438/($H438-2009),0)+IF($I438>=AY$2,$AF438/($I438-2009),0)+IF($J438>=AY$2,$AG438/($J438-2009),0)+IF($K438>=AY$2,$AH438/($K438-2009),0)+IF($L438>=AY$2,$AI438/($L438-2009),0)+IF($M438>=AY$2,$AJ438/($M438-2009),0)+IF($N438>=AY$2,$AK438/($N438-2009),0)+IF($O438>=AY$2,$AL438/($O438-2009),0)+IF($P438>=AY$2,$AM438/($P438-2009),0)+IF($Q438>=AY$2,$AN438/($Q438-2009),0)+IF($R438>=AY$2,$AO438/($R438-2009),0)+IF($S438>=AY$2,$AP438/($S438-2009),0)+IF($T438>=AY$2,$AQ438/($T438-2009),0)+IF($U438>=AY$2,$AR438/($U438-2009),0)+IF($V438>=AY$2,$AS438/($V438-2009),0)+IF($W438>=AY$2,$AT438/($W438-2009),0)+IF($X438>=AY$2,$AU438/($X438-2009),0)+IF($Y438>=AY$2,$AV438/($Y438-2009),0)","v":0},{"$f":"IF($D438>=AZ$2,$AA438/($D438-2009),0)+IF($E438>=AZ$2,$AB438/($E438-2009),0)+IF($F438>=AZ$2,$AC438/($F438-2009),0)+IF($G438>=AZ$2,$AD438/($G438-2009),0)+IF($H438>=AZ$2,$AE438/($H438-2009),0)+IF($I438>=AZ$2,$AF438/($I438-2009),0)+IF($J438>=AZ$2,$AG438/($J438-2009),0)+IF($K438>=AZ$2,$AH438/($K438-2009),0)+IF($L438>=AZ$2,$AI438/($L438-2009),0)+IF($M438>=AZ$2,$AJ438/($M438-2009),0)+IF($N438>=AZ$2,$AK438/($N438-2009),0)+IF($O438>=AZ$2,$AL438/($O438-2009),0)+IF($P438>=AZ$2,$AM438/($P438-2009),0)+IF($Q438>=AZ$2,$AN438/($Q438-2009),0)+IF($R438>=AZ$2,$AO438/($R438-2009),0)+IF($S438>=AZ$2,$AP438/($S438-2009),0)+IF($T438>=AZ$2,$AQ438/($T438-2009),0)+IF($U438>=AZ$2,$AR438/($U438-2009),0)+IF($V438>=AZ$2,$AS438/($V438-2009),0)+IF($W438>=AZ$2,$AT438/($W438-2009),0)+IF($X438>=AZ$2,$AU438/($X438-2009),0)+IF($Y438>=AZ$2,$AV438/($Y438-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D438>=DL$2,$AA438/($D438-2009),0)+IF($E438>=DL$2,$AB438/($E438-2009),0)+IF($F438>=DL$2,$AC438/($F438-2009),0)+IF($G438>=DL$2,$AD438/($G438-2009),0)+IF($H438>=DL$2,$AE438/($H438-2009),0)+IF($I438>=DL$2,$AF438/($I438-2009),0)+IF($J438>=DL$2,$AG438/($J438-2009),0)+IF($K438>=DL$2,$AH438/($K438-2009),0)+IF($L438>=DL$2,$AI438/($L438-2009),0)+IF($M438>=DL$2,$AJ438/($M438-2009),0)+IF($N438>=DL$2,$AK438/($N438-2009),0)+IF($O438>=DL$2,$AL438/($O438-2009),0)+IF($P438>=DL$2,$AM438/($P438-2009),0)+IF($Q438>=DL$2,$AN438/($Q438-2009),0)+IF($R438>=DL$2,$AO438/($R438-2009),0)+IF($S438>=DL$2,$AP438/($S438-2009),0)+IF($T438>=DL$2,$AQ438/($T438-2009),0)+IF($U438>=DL$2,$AR438/($U438-2009),0)+IF($V438>=DL$2,$AS438/($V438-2009),0)+IF($W438>=DL$2,$AT438/($W438-2009),0)+IF($X438>=DL$2,$AU438/($X438-2009),0)+IF($Y438>=DL$2,$AV438/($Y438-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"D$3+$C442","v":1925},{"$f":"E$3+$C442","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU442","v":0},{"$f":"Produktionsanlæg!BV442","v":0},{"$f":"Produktionsanlæg!BW442","v":0},{"$f":"Produktionsanlæg!BX442","v":0},{"$f":"Produktionsanlæg!BY442","v":0},{"$f":"Produktionsanlæg!BZ442","v":0},{"$f":"Produktionsanlæg!CA442","v":0},{"$f":"Produktionsanlæg!CB442","v":0},{"$f":"Produktionsanlæg!CC442","v":0},{"$f":"Produktionsanlæg!CD442","v":0},{"$f":"Produktionsanlæg!CE442","v":0},{"$f":"Produktionsanlæg!CF442","v":0},{"$f":"Produktionsanlæg!CG442","v":0},{"$f":"Produktionsanlæg!CH442","v":0},{"$f":"Produktionsanlæg!CI442","v":0},{"$f":"Produktionsanlæg!CJ442","v":0},{"$f":"Produktionsanlæg!CK442","v":0},{"$f":"Produktionsanlæg!CL442","v":0},{"$f":"Produktionsanlæg!CM442","v":0},{"$f":"Produktionsanlæg!CN442","v":0},{"$f":"Produktionsanlæg!CO442","v":0},{"$f":"Produktionsanlæg!CP442","v":0},{"$f":"+SUM(AA442:AV442)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D442>=AY$2,$AA442/($D442-2009),0)+IF($E442>=AY$2,$AB442/($E442-2009),0)+IF($F442>=AY$2,$AC442/($F442-2009),0)+IF($G442>=AY$2,$AD442/($G442-2009),0)+IF($H442>=AY$2,$AE442/($H442-2009),0)+IF($I442>=AY$2,$AF442/($I442-2009),0)+IF($J442>=AY$2,$AG442/($J442-2009),0)+IF($K442>=AY$2,$AH442/($K442-2009),0)+IF($L442>=AY$2,$AI442/($L442-2009),0)+IF($M442>=AY$2,$AJ442/($M442-2009),0)+IF($N442>=AY$2,$AK442/($N442-2009),0)+IF($O442>=AY$2,$AL442/($O442-2009),0)+IF($P442>=AY$2,$AM442/($P442-2009),0)+IF($Q442>=AY$2,$AN442/($Q442-2009),0)+IF($R442>=AY$2,$AO442/($R442-2009),0)+IF($S442>=AY$2,$AP442/($S442-2009),0)+IF($T442>=AY$2,$AQ442/($T442-2009),0)+IF($U442>=AY$2,$AR442/($U442-2009),0)+IF($V442>=AY$2,$AS442/($V442-2009),0)+IF($W442>=AY$2,$AT442/($W442-2009),0)+IF($X442>=AY$2,$AU442/($X442-2009),0)+IF($Y442>=AY$2,$AV442/($Y442-2009),0)","v":0},{"$f":"IF($D442>=AZ$2,$AA442/($D442-2009),0)+IF($E442>=AZ$2,$AB442/($E442-2009),0)+IF($F442>=AZ$2,$AC442/($F442-2009),0)+IF($G442>=AZ$2,$AD442/($G442-2009),0)+IF($H442>=AZ$2,$AE442/($H442-2009),0)+IF($I442>=AZ$2,$AF442/($I442-2009),0)+IF($J442>=AZ$2,$AG442/($J442-2009),0)+IF($K442>=AZ$2,$AH442/($K442-2009),0)+IF($L442>=AZ$2,$AI442/($L442-2009),0)+IF($M442>=AZ$2,$AJ442/($M442-2009),0)+IF($N442>=AZ$2,$AK442/($N442-2009),0)+IF($O442>=AZ$2,$AL442/($O442-2009),0)+IF($P442>=AZ$2,$AM442/($P442-2009),0)+IF($Q442>=AZ$2,$AN442/($Q442-2009),0)+IF($R442>=AZ$2,$AO442/($R442-2009),0)+IF($S442>=AZ$2,$AP442/($S442-2009),0)+IF($T442>=AZ$2,$AQ442/($T442-2009),0)+IF($U442>=AZ$2,$AR442/($U442-2009),0)+IF($V442>=AZ$2,$AS442/($V442-2009),0)+IF($W442>=AZ$2,$AT442/($W442-2009),0)+IF($X442>=AZ$2,$AU442/($X442-2009),0)+IF($Y442>=AZ$2,$AV442/($Y442-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D442>=DL$2,$AA442/($D442-2009),0)+IF($E442>=DL$2,$AB442/($E442-2009),0)+IF($F442>=DL$2,$AC442/($F442-2009),0)+IF($G442>=DL$2,$AD442/($G442-2009),0)+IF($H442>=DL$2,$AE442/($H442-2009),0)+IF($I442>=DL$2,$AF442/($I442-2009),0)+IF($J442>=DL$2,$AG442/($J442-2009),0)+IF($K442>=DL$2,$AH442/($K442-2009),0)+IF($L442>=DL$2,$AI442/($L442-2009),0)+IF($M442>=DL$2,$AJ442/($M442-2009),0)+IF($N442>=DL$2,$AK442/($N442-2009),0)+IF($O442>=DL$2,$AL442/($O442-2009),0)+IF($P442>=DL$2,$AM442/($P442-2009),0)+IF($Q442>=DL$2,$AN442/($Q442-2009),0)+IF($R442>=DL$2,$AO442/($R442-2009),0)+IF($S442>=DL$2,$AP442/($S442-2009),0)+IF($T442>=DL$2,$AQ442/($T442-2009),0)+IF($U442>=DL$2,$AR442/($U442-2009),0)+IF($V442>=DL$2,$AS442/($V442-2009),0)+IF($W442>=DL$2,$AT442/($W442-2009),0)+IF($X442>=DL$2,$AU442/($X442-2009),0)+IF($Y442>=DL$2,$AV442/($Y442-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"D$3+$C443","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU443","v":0},{"$f":"Produktionsanlæg!BV443","v":0},{"$f":"Produktionsanlæg!BW443","v":0},{"$f":"Produktionsanlæg!BX443","v":0},{"$f":"Produktionsanlæg!BY443","v":0},{"$f":"Produktionsanlæg!BZ443","v":0},{"$f":"Produktionsanlæg!CA443","v":0},{"$f":"Produktionsanlæg!CB443","v":0},{"$f":"Produktionsanlæg!CC443","v":0},{"$f":"Produktionsanlæg!CD443","v":0},{"$f":"Produktionsanlæg!CE443","v":0},{"$f":"Produktionsanlæg!CF443","v":0},{"$f":"Produktionsanlæg!CG443","v":0},{"$f":"Produktionsanlæg!CH443","v":0},{"$f":"Produktionsanlæg!CI443","v":0},{"$f":"Produktionsanlæg!CJ443","v":0},{"$f":"Produktionsanlæg!CK443","v":0},{"$f":"Produktionsanlæg!CL443","v":0},{"$f":"Produktionsanlæg!CM443","v":0},{"$f":"Produktionsanlæg!CN443","v":0},{"$f":"Produktionsanlæg!CO443","v":0},{"$f":"Produktionsanlæg!CP443","v":0},{"$f":"+SUM(AA443:AV443)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D443>=AY$2,$AA443/($D443-2009),0)+IF($E443>=AY$2,$AB443/($E443-2009),0)+IF($F443>=AY$2,$AC443/($F443-2009),0)+IF($G443>=AY$2,$AD443/($G443-2009),0)+IF($H443>=AY$2,$AE443/($H443-2009),0)+IF($I443>=AY$2,$AF443/($I443-2009),0)+IF($J443>=AY$2,$AG443/($J443-2009),0)+IF($K443>=AY$2,$AH443/($K443-2009),0)+IF($L443>=AY$2,$AI443/($L443-2009),0)+IF($M443>=AY$2,$AJ443/($M443-2009),0)+IF($N443>=AY$2,$AK443/($N443-2009),0)+IF($O443>=AY$2,$AL443/($O443-2009),0)+IF($P443>=AY$2,$AM443/($P443-2009),0)+IF($Q443>=AY$2,$AN443/($Q443-2009),0)+IF($R443>=AY$2,$AO443/($R443-2009),0)+IF($S443>=AY$2,$AP443/($S443-2009),0)+IF($T443>=AY$2,$AQ443/($T443-2009),0)+IF($U443>=AY$2,$AR443/($U443-2009),0)+IF($V443>=AY$2,$AS443/($V443-2009),0)+IF($W443>=AY$2,$AT443/($W443-2009),0)+IF($X443>=AY$2,$AU443/($X443-2009),0)+IF($Y443>=AY$2,$AV443/($Y443-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"D$3+$C446","v":1925},{"$f":"E$3+$C446","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU446","v":0},{"$f":"Produktionsanlæg!BV446","v":0},{"$f":"Produktionsanlæg!BW446","v":0},{"$f":"Produktionsanlæg!BX446","v":0},{"$f":"Produktionsanlæg!BY446","v":0},{"$f":"Produktionsanlæg!BZ446","v":0},{"$f":"Produktionsanlæg!CA446","v":0},{"$f":"Produktionsanlæg!CB446","v":0},{"$f":"Produktionsanlæg!CC446","v":0},{"$f":"Produktionsanlæg!CD446","v":0},{"$f":"Produktionsanlæg!CE446","v":0},{"$f":"Produktionsanlæg!CF446","v":0},{"$f":"Produktionsanlæg!CG446","v":0},{"$f":"Produktionsanlæg!CH446","v":0},{"$f":"Produktionsanlæg!CI446","v":0},{"$f":"Produktionsanlæg!CJ446","v":0},{"$f":"Produktionsanlæg!CK446","v":0},{"$f":"Produktionsanlæg!CL446","v":0},{"$f":"Produktionsanlæg!CM446","v":0},{"$f":"Produktionsanlæg!CN446","v":0},{"$f":"Produktionsanlæg!CO446","v":0},{"$f":"Produktionsanlæg!CP446","v":0},{"$f":"+SUM(AA446:AV446)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D446>=AY$2,$AA446/($D446-2009),0)+IF($E446>=AY$2,$AB446/($E446-2009),0)+IF($F446>=AY$2,$AC446/($F446-2009),0)+IF($G446>=AY$2,$AD446/($G446-2009),0)+IF($H446>=AY$2,$AE446/($H446-2009),0)+IF($I446>=AY$2,$AF446/($I446-2009),0)+IF($J446>=AY$2,$AG446/($J446-2009),0)+IF($K446>=AY$2,$AH446/($K446-2009),0)+IF($L446>=AY$2,$AI446/($L446-2009),0)+IF($M446>=AY$2,$AJ446/($M446-2009),0)+IF($N446>=AY$2,$AK446/($N446-2009),0)+IF($O446>=AY$2,$AL446/($O446-2009),0)+IF($P446>=AY$2,$AM446/($P446-2009),0)+IF($Q446>=AY$2,$AN446/($Q446-2009),0)+IF($R446>=AY$2,$AO446/($R446-2009),0)+IF($S446>=AY$2,$AP446/($S446-2009),0)+IF($T446>=AY$2,$AQ446/($T446-2009),0)+IF($U446>=AY$2,$AR446/($U446-2009),0)+IF($V446>=AY$2,$AS446/($V446-2009),0)+IF($W446>=AY$2,$AT446/($W446-2009),0)+IF($X446>=AY$2,$AU446/($X446-2009),0)+IF($Y446>=AY$2,$AV446/($Y446-2009),0)","v":0},{"$f":"IF($D446>=AZ$2,$AA446/($D446-2009),0)+IF($E446>=AZ$2,$AB446/($E446-2009),0)+IF($F446>=AZ$2,$AC446/($F446-2009),0)+IF($G446>=AZ$2,$AD446/($G446-2009),0)+IF($H446>=AZ$2,$AE446/($H446-2009),0)+IF($I446>=AZ$2,$AF446/($I446-2009),0)+IF($J446>=AZ$2,$AG446/($J446-2009),0)+IF($K446>=AZ$2,$AH446/($K446-2009),0)+IF($L446>=AZ$2,$AI446/($L446-2009),0)+IF($M446>=AZ$2,$AJ446/($M446-2009),0)+IF($N446>=AZ$2,$AK446/($N446-2009),0)+IF($O446>=AZ$2,$AL446/($O446-2009),0)+IF($P446>=AZ$2,$AM446/($P446-2009),0)+IF($Q446>=AZ$2,$AN446/($Q446-2009),0)+IF($R446>=AZ$2,$AO446/($R446-2009),0)+IF($S446>=AZ$2,$AP446/($S446-2009),0)+IF($T446>=AZ$2,$AQ446/($T446-2009),0)+IF($U446>=AZ$2,$AR446/($U446-2009),0)+IF($V446>=AZ$2,$AS446/($V446-2009),0)+IF($W446>=AZ$2,$AT446/($W446-2009),0)+IF($X446>=AZ$2,$AU446/($X446-2009),0)+IF($Y446>=AZ$2,$AV446/($Y446-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D446>=DL$2,$AA446/($D446-2009),0)+IF($E446>=DL$2,$AB446/($E446-2009),0)+IF($F446>=DL$2,$AC446/($F446-2009),0)+IF($G446>=DL$2,$AD446/($G446-2009),0)+IF($H446>=DL$2,$AE446/($H446-2009),0)+IF($I446>=DL$2,$AF446/($I446-2009),0)+IF($J446>=DL$2,$AG446/($J446-2009),0)+IF($K446>=DL$2,$AH446/($K446-2009),0)+IF($L446>=DL$2,$AI446/($L446-2009),0)+IF($M446>=DL$2,$AJ446/($M446-2009),0)+IF($N446>=DL$2,$AK446/($N446-2009),0)+IF($O446>=DL$2,$AL446/($O446-2009),0)+IF($P446>=DL$2,$AM446/($P446-2009),0)+IF($Q446>=DL$2,$AN446/($Q446-2009),0)+IF($R446>=DL$2,$AO446/($R446-2009),0)+IF($S446>=DL$2,$AP446/($S446-2009),0)+IF($T446>=DL$2,$AQ446/($T446-2009),0)+IF($U446>=DL$2,$AR446/($U446-2009),0)+IF($V446>=DL$2,$AS446/($V446-2009),0)+IF($W446>=DL$2,$AT446/($W446-2009),0)+IF($X446>=DL$2,$AU446/($X446-2009),0)+IF($Y446>=DL$2,$AV446/($Y446-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C450","v":1925},{"$f":"E$3+$C450","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU450","v":0},{"$f":"Produktionsanlæg!BV450","v":0},{"$f":"Produktionsanlæg!BW450","v":0},{"$f":"Produktionsanlæg!BX450","v":0},{"$f":"Produktionsanlæg!BY450","v":0},{"$f":"Produktionsanlæg!BZ450","v":0},{"$f":"Produktionsanlæg!CA450","v":0},{"$f":"Produktionsanlæg!CB450","v":0},{"$f":"Produktionsanlæg!CC450","v":0},{"$f":"Produktionsanlæg!CD450","v":0},{"$f":"Produktionsanlæg!CE450","v":0},{"$f":"Produktionsanlæg!CF450","v":0},{"$f":"Produktionsanlæg!CG450","v":0},{"$f":"Produktionsanlæg!CH450","v":0},{"$f":"Produktionsanlæg!CI450","v":0},{"$f":"Produktionsanlæg!CJ450","v":0},{"$f":"Produktionsanlæg!CK450","v":0},{"$f":"Produktionsanlæg!CL450","v":0},{"$f":"Produktionsanlæg!CM450","v":0},{"$f":"Produktionsanlæg!CN450","v":0},{"$f":"Produktionsanlæg!CO450","v":0},{"$f":"Produktionsanlæg!CP450","v":0},{"$f":"+SUM(AA450:AV450)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D450>=AY$2,$AA450/($D450-2009),0)+IF($E450>=AY$2,$AB450/($E450-2009),0)+IF($F450>=AY$2,$AC450/($F450-2009),0)+IF($G450>=AY$2,$AD450/($G450-2009),0)+IF($H450>=AY$2,$AE450/($H450-2009),0)+IF($I450>=AY$2,$AF450/($I450-2009),0)+IF($J450>=AY$2,$AG450/($J450-2009),0)+IF($K450>=AY$2,$AH450/($K450-2009),0)+IF($L450>=AY$2,$AI450/($L450-2009),0)+IF($M450>=AY$2,$AJ450/($M450-2009),0)+IF($N450>=AY$2,$AK450/($N450-2009),0)+IF($O450>=AY$2,$AL450/($O450-2009),0)+IF($P450>=AY$2,$AM450/($P450-2009),0)+IF($Q450>=AY$2,$AN450/($Q450-2009),0)+IF($R450>=AY$2,$AO450/($R450-2009),0)+IF($S450>=AY$2,$AP450/($S450-2009),0)+IF($T450>=AY$2,$AQ450/($T450-2009),0)+IF($U450>=AY$2,$AR450/($U450-2009),0)+IF($V450>=AY$2,$AS450/($V450-2009),0)+IF($W450>=AY$2,$AT450/($W450-2009),0)+IF($X450>=AY$2,$AU450/($X450-2009),0)+IF($Y450>=AY$2,$AV450/($Y450-2009),0)","v":0},{"$f":"IF($D450>=AZ$2,$AA450/($D450-2009),0)+IF($E450>=AZ$2,$AB450/($E450-2009),0)+IF($F450>=AZ$2,$AC450/($F450-2009),0)+IF($G450>=AZ$2,$AD450/($G450-2009),0)+IF($H450>=AZ$2,$AE450/($H450-2009),0)+IF($I450>=AZ$2,$AF450/($I450-2009),0)+IF($J450>=AZ$2,$AG450/($J450-2009),0)+IF($K450>=AZ$2,$AH450/($K450-2009),0)+IF($L450>=AZ$2,$AI450/($L450-2009),0)+IF($M450>=AZ$2,$AJ450/($M450-2009),0)+IF($N450>=AZ$2,$AK450/($N450-2009),0)+IF($O450>=AZ$2,$AL450/($O450-2009),0)+IF($P450>=AZ$2,$AM450/($P450-2009),0)+IF($Q450>=AZ$2,$AN450/($Q450-2009),0)+IF($R450>=AZ$2,$AO450/($R450-2009),0)+IF($S450>=AZ$2,$AP450/($S450-2009),0)+IF($T450>=AZ$2,$AQ450/($T450-2009),0)+IF($U450>=AZ$2,$AR450/($U450-2009),0)+IF($V450>=AZ$2,$AS450/($V450-2009),0)+IF($W450>=AZ$2,$AT450/($W450-2009),0)+IF($X450>=AZ$2,$AU450/($X450-2009),0)+IF($Y450>=AZ$2,$AV450/($Y450-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D450>=DL$2,$AA450/($D450-2009),0)+IF($E450>=DL$2,$AB450/($E450-2009),0)+IF($F450>=DL$2,$AC450/($F450-2009),0)+IF($G450>=DL$2,$AD450/($G450-2009),0)+IF($H450>=DL$2,$AE450/($H450-2009),0)+IF($I450>=DL$2,$AF450/($I450-2009),0)+IF($J450>=DL$2,$AG450/($J450-2009),0)+IF($K450>=DL$2,$AH450/($K450-2009),0)+IF($L450>=DL$2,$AI450/($L450-2009),0)+IF($M450>=DL$2,$AJ450/($M450-2009),0)+IF($N450>=DL$2,$AK450/($N450-2009),0)+IF($O450>=DL$2,$AL450/($O450-2009),0)+IF($P450>=DL$2,$AM450/($P450-2009),0)+IF($Q450>=DL$2,$AN450/($Q450-2009),0)+IF($R450>=DL$2,$AO450/($R450-2009),0)+IF($S450>=DL$2,$AP450/($S450-2009),0)+IF($T450>=DL$2,$AQ450/($T450-2009),0)+IF($U450>=DL$2,$AR450/($U450-2009),0)+IF($V450>=DL$2,$AS450/($V450-2009),0)+IF($W450>=DL$2,$AT450/($W450-2009),0)+IF($X450>=DL$2,$AU450/($X450-2009),0)+IF($Y450>=DL$2,$AV450/($Y450-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"D$3+$C455","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU455","v":0},{"$f":"Produktionsanlæg!BV455","v":0},{"$f":"Produktionsanlæg!BW455","v":0},{"$f":"Produktionsanlæg!BX455","v":0},{"$f":"Produktionsanlæg!BY455","v":0},{"$f":"Produktionsanlæg!BZ455","v":0},{"$f":"Produktionsanlæg!CA455","v":0},{"$f":"Produktionsanlæg!CB455","v":0},{"$f":"Produktionsanlæg!CC455","v":0},{"$f":"Produktionsanlæg!CD455","v":0},{"$f":"Produktionsanlæg!CE455","v":0},{"$f":"Produktionsanlæg!CF455","v":0},{"$f":"Produktionsanlæg!CG455","v":0},{"$f":"Produktionsanlæg!CH455","v":0},{"$f":"Produktionsanlæg!CI455","v":0},{"$f":"Produktionsanlæg!CJ455","v":0},{"$f":"Produktionsanlæg!CK455","v":0},{"$f":"Produktionsanlæg!CL455","v":0},{"$f":"Produktionsanlæg!CM455","v":0},{"$f":"Produktionsanlæg!CN455","v":0},{"$f":"Produktionsanlæg!CO455","v":0},{"$f":"Produktionsanlæg!CP455","v":0},{"$f":"+SUM(AA455:AV455)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D455>=AY$2,$AA455/($D455-2009),0)+IF($E455>=AY$2,$AB455/($E455-2009),0)+IF($F455>=AY$2,$AC455/($F455-2009),0)+IF($G455>=AY$2,$AD455/($G455-2009),0)+IF($H455>=AY$2,$AE455/($H455-2009),0)+IF($I455>=AY$2,$AF455/($I455-2009),0)+IF($J455>=AY$2,$AG455/($J455-2009),0)+IF($K455>=AY$2,$AH455/($K455-2009),0)+IF($L455>=AY$2,$AI455/($L455-2009),0)+IF($M455>=AY$2,$AJ455/($M455-2009),0)+IF($N455>=AY$2,$AK455/($N455-2009),0)+IF($O455>=AY$2,$AL455/($O455-2009),0)+IF($P455>=AY$2,$AM455/($P455-2009),0)+IF($Q455>=AY$2,$AN455/($Q455-2009),0)+IF($R455>=AY$2,$AO455/($R455-2009),0)+IF($S455>=AY$2,$AP455/($S455-2009),0)+IF($T455>=AY$2,$AQ455/($T455-2009),0)+IF($U455>=AY$2,$AR455/($U455-2009),0)+IF($V455>=AY$2,$AS455/($V455-2009),0)+IF($W455>=AY$2,$AT455/($W455-2009),0)+IF($X455>=AY$2,$AU455/($X455-2009),0)+IF($Y455>=AY$2,$AV455/($Y455-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"D$3+$C459","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU459","v":0},{"$f":"Produktionsanlæg!BV459","v":0},{"$f":"Produktionsanlæg!BW459","v":0},{"$f":"Produktionsanlæg!BX459","v":0},{"$f":"Produktionsanlæg!BY459","v":0},{"$f":"Produktionsanlæg!BZ459","v":0},{"$f":"Produktionsanlæg!CA459","v":0},{"$f":"Produktionsanlæg!CB459","v":0},{"$f":"Produktionsanlæg!CC459","v":0},{"$f":"Produktionsanlæg!CD459","v":0},{"$f":"Produktionsanlæg!CE459","v":0},{"$f":"Produktionsanlæg!CF459","v":0},{"$f":"Produktionsanlæg!CG459","v":0},{"$f":"Produktionsanlæg!CH459","v":0},{"$f":"Produktionsanlæg!CI459","v":0},{"$f":"Produktionsanlæg!CJ459","v":0},{"$f":"Produktionsanlæg!CK459","v":0},{"$f":"Produktionsanlæg!CL459","v":0},{"$f":"Produktionsanlæg!CM459","v":0},{"$f":"Produktionsanlæg!CN459","v":0},{"$f":"Produktionsanlæg!CO459","v":0},{"$f":"Produktionsanlæg!CP459","v":0},{"$f":"+SUM(AA459:AV459)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D459>=AY$2,$AA459/($D459-2009),0)+IF($E459>=AY$2,$AB459/($E459-2009),0)+IF($F459>=AY$2,$AC459/($F459-2009),0)+IF($G459>=AY$2,$AD459/($G459-2009),0)+IF($H459>=AY$2,$AE459/($H459-2009),0)+IF($I459>=AY$2,$AF459/($I459-2009),0)+IF($J459>=AY$2,$AG459/($J459-2009),0)+IF($K459>=AY$2,$AH459/($K459-2009),0)+IF($L459>=AY$2,$AI459/($L459-2009),0)+IF($M459>=AY$2,$AJ459/($M459-2009),0)+IF($N459>=AY$2,$AK459/($N459-2009),0)+IF($O459>=AY$2,$AL459/($O459-2009),0)+IF($P459>=AY$2,$AM459/($P459-2009),0)+IF($Q459>=AY$2,$AN459/($Q459-2009),0)+IF($R459>=AY$2,$AO459/($R459-2009),0)+IF($S459>=AY$2,$AP459/($S459-2009),0)+IF($T459>=AY$2,$AQ459/($T459-2009),0)+IF($U459>=AY$2,$AR459/($U459-2009),0)+IF($V459>=AY$2,$AS459/($V459-2009),0)+IF($W459>=AY$2,$AT459/($W459-2009),0)+IF($X459>=AY$2,$AU459/($X459-2009),0)+IF($Y459>=AY$2,$AV459/($Y459-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C464","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU464","v":0},{"$f":"Produktionsanlæg!BV464","v":0},{"$f":"Produktionsanlæg!BW464","v":0},{"$f":"Produktionsanlæg!BX464","v":0},{"$f":"Produktionsanlæg!BY464","v":0},{"$f":"Produktionsanlæg!BZ464","v":0},{"$f":"Produktionsanlæg!CA464","v":0},{"$f":"Produktionsanlæg!CB464","v":0},{"$f":"Produktionsanlæg!CC464","v":0},{"$f":"Produktionsanlæg!CD464","v":0},{"$f":"Produktionsanlæg!CE464","v":0},{"$f":"Produktionsanlæg!CF464","v":0},{"$f":"Produktionsanlæg!CG464","v":0},{"$f":"Produktionsanlæg!CH464","v":0},{"$f":"Produktionsanlæg!CI464","v":0},{"$f":"Produktionsanlæg!CJ464","v":0},{"$f":"Produktionsanlæg!CK464","v":0},{"$f":"Produktionsanlæg!CL464","v":0},{"$f":"Produktionsanlæg!CM464","v":0},{"$f":"Produktionsanlæg!CN464","v":0},{"$f":"Produktionsanlæg!CO464","v":0},{"$f":"Produktionsanlæg!CP464","v":0},{"$f":"+SUM(AA464:AV464)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D464>=AY$2,$AA464/($D464-2009),0)+IF($E464>=AY$2,$AB464/($E464-2009),0)+IF($F464>=AY$2,$AC464/($F464-2009),0)+IF($G464>=AY$2,$AD464/($G464-2009),0)+IF($H464>=AY$2,$AE464/($H464-2009),0)+IF($I464>=AY$2,$AF464/($I464-2009),0)+IF($J464>=AY$2,$AG464/($J464-2009),0)+IF($K464>=AY$2,$AH464/($K464-2009),0)+IF($L464>=AY$2,$AI464/($L464-2009),0)+IF($M464>=AY$2,$AJ464/($M464-2009),0)+IF($N464>=AY$2,$AK464/($N464-2009),0)+IF($O464>=AY$2,$AL464/($O464-2009),0)+IF($P464>=AY$2,$AM464/($P464-2009),0)+IF($Q464>=AY$2,$AN464/($Q464-2009),0)+IF($R464>=AY$2,$AO464/($R464-2009),0)+IF($S464>=AY$2,$AP464/($S464-2009),0)+IF($T464>=AY$2,$AQ464/($T464-2009),0)+IF($U464>=AY$2,$AR464/($U464-2009),0)+IF($V464>=AY$2,$AS464/($V464-2009),0)+IF($W464>=AY$2,$AT464/($W464-2009),0)+IF($X464>=AY$2,$AU464/($X464-2009),0)+IF($Y464>=AY$2,$AV464/($Y464-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"D$3+$C465+Produktionsanlæg!D466","v":1965},{"$f":"E$3+$C465+Produktionsanlæg!E466","v":1975},{"$f":"F$3+$C465+Produktionsanlæg!F466","v":1985},{"$f":"G$3+$C465+Produktionsanlæg!G466","v":1995},{"$f":"H$3+$C465+Produktionsanlæg!H466","v":2005},{"$f":"I$3+$C465+Produktionsanlæg!I466","v":2015},{"$f":"J$3+$C465+Produktionsanlæg!J466","v":2025},{"$f":"K$3+$C465+Produktionsanlæg!K466","v":2035},{"$f":"L$3+$C465+Produktionsanlæg!L466","v":2042},{"$f":"M$3+$C465+Produktionsanlæg!M466","v":2047},{"$f":"N$3+$C465+Produktionsanlæg!N466","v":2052},{"$f":"O$3+$C465+Produktionsanlæg!O466","v":2057},{"$f":"P$3+$C465+Produktionsanlæg!P466","v":2060},{"$f":"Q$3+$C465+Produktionsanlæg!Q466","v":2061},{"$f":"R$3+$C465+Produktionsanlæg!R466","v":2062},{"$f":"S$3+$C465+Produktionsanlæg!S466","v":2063},{"$f":"T$3+$C465+Produktionsanlæg!T466","v":2064},{"$f":"U$3+$C465+Produktionsanlæg!U466","v":2065},{"$f":"V$3+$C465+Produktionsanlæg!V466","v":2066},{"$f":"W$3+$C465+Produktionsanlæg!W466","v":2067},{"$f":"X$3+$C465+Produktionsanlæg!X466","v":2068},{"$f":"Y$3+$C465+Produktionsanlæg!Y466","v":2069},0,{"$f":"Produktionsanlæg!BU465","v":0},{"$f":"Produktionsanlæg!BV465","v":0},{"$f":"Produktionsanlæg!BW465","v":0},{"$f":"Produktionsanlæg!BX465","v":0},{"$f":"Produktionsanlæg!BY465","v":0},{"$f":"Produktionsanlæg!BZ465","v":0},{"$f":"Produktionsanlæg!CA465","v":0},{"$f":"Produktionsanlæg!CB465","v":0},{"$f":"Produktionsanlæg!CC465","v":0},{"$f":"Produktionsanlæg!CD465","v":0},{"$f":"Produktionsanlæg!CE465","v":0},{"$f":"Produktionsanlæg!CF465","v":0},{"$f":"Produktionsanlæg!CG465","v":0},{"$f":"Produktionsanlæg!CH465","v":0},{"$f":"Produktionsanlæg!CI465","v":0},{"$f":"Produktionsanlæg!CJ465","v":0},{"$f":"Produktionsanlæg!CK465","v":0},{"$f":"Produktionsanlæg!CL465","v":0},{"$f":"Produktionsanlæg!CM465","v":0},{"$f":"Produktionsanlæg!CN465","v":0},{"$f":"Produktionsanlæg!CO465","v":0},{"$f":"Produktionsanlæg!CP465","v":0},{"$f":"+SUM(AA465:AV465)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D465>=AY$2,$AA465/($D465-2009),0)+IF($E465>=AY$2,$AB465/($E465-2009),0)+IF($F465>=AY$2,$AC465/($F465-2009),0)+IF($G465>=AY$2,$AD465/($G465-2009),0)+IF($H465>=AY$2,$AE465/($H465-2009),0)+IF($I465>=AY$2,$AF465/($I465-2009),0)+IF($J465>=AY$2,$AG465/($J465-2009),0)+IF($K465>=AY$2,$AH465/($K465-2009),0)+IF($L465>=AY$2,$AI465/($L465-2009),0)+IF($M465>=AY$2,$AJ465/($M465-2009),0)+IF($N465>=AY$2,$AK465/($N465-2009),0)+IF($O465>=AY$2,$AL465/($O465-2009),0)+IF($P465>=AY$2,$AM465/($P465-2009),0)+IF($Q465>=AY$2,$AN465/($Q465-2009),0)+IF($R465>=AY$2,$AO465/($R465-2009),0)+IF($S465>=AY$2,$AP465/($S465-2009),0)+IF($T465>=AY$2,$AQ465/($T465-2009),0)+IF($U465>=AY$2,$AR465/($U465-2009),0)+IF($V465>=AY$2,$AS465/($V465-2009),0)+IF($W465>=AY$2,$AT465/($W465-2009),0)+IF($X465>=AY$2,$AU465/($X465-2009),0)+IF($Y465>=AY$2,$AV465/($Y465-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"D$3+$C468","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU468","v":0},{"$f":"Produktionsanlæg!BV468","v":0},{"$f":"Produktionsanlæg!BW468","v":0},{"$f":"Produktionsanlæg!BX468","v":0},{"$f":"Produktionsanlæg!BY468","v":0},{"$f":"Produktionsanlæg!BZ468","v":0},{"$f":"Produktionsanlæg!CA468","v":0},{"$f":"Produktionsanlæg!CB468","v":0},{"$f":"Produktionsanlæg!CC468","v":0},{"$f":"Produktionsanlæg!CD468","v":0},{"$f":"Produktionsanlæg!CE468","v":0},{"$f":"Produktionsanlæg!CF468","v":0},{"$f":"Produktionsanlæg!CG468","v":0},{"$f":"Produktionsanlæg!CH468","v":0},{"$f":"Produktionsanlæg!CI468","v":0},{"$f":"Produktionsanlæg!CJ468","v":0},{"$f":"Produktionsanlæg!CK468","v":0},{"$f":"Produktionsanlæg!CL468","v":0},{"$f":"Produktionsanlæg!CM468","v":0},{"$f":"Produktionsanlæg!CN468","v":0},{"$f":"Produktionsanlæg!CO468","v":0},{"$f":"Produktionsanlæg!CP468","v":0},{"$f":"+SUM(AA468:AV468)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D468>=AY$2,$AA468/($D468-2009),0)+IF($E468>=AY$2,$AB468/($E468-2009),0)+IF($F468>=AY$2,$AC468/($F468-2009),0)+IF($G468>=AY$2,$AD468/($G468-2009),0)+IF($H468>=AY$2,$AE468/($H468-2009),0)+IF($I468>=AY$2,$AF468/($I468-2009),0)+IF($J468>=AY$2,$AG468/($J468-2009),0)+IF($K468>=AY$2,$AH468/($K468-2009),0)+IF($L468>=AY$2,$AI468/($L468-2009),0)+IF($M468>=AY$2,$AJ468/($M468-2009),0)+IF($N468>=AY$2,$AK468/($N468-2009),0)+IF($O468>=AY$2,$AL468/($O468-2009),0)+IF($P468>=AY$2,$AM468/($P468-2009),0)+IF($Q468>=AY$2,$AN468/($Q468-2009),0)+IF($R468>=AY$2,$AO468/($R468-2009),0)+IF($S468>=AY$2,$AP468/($S468-2009),0)+IF($T468>=AY$2,$AQ468/($T468-2009),0)+IF($U468>=AY$2,$AR468/($U468-2009),0)+IF($V468>=AY$2,$AS468/($V468-2009),0)+IF($W468>=AY$2,$AT468/($W468-2009),0)+IF($X468>=AY$2,$AU468/($X468-2009),0)+IF($Y468>=AY$2,$AV468/($Y468-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"D$3+$C472","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"SUM(Z473)","v":0},{"$f":"Produktionsanlæg!BU472","v":0},{"$f":"Produktionsanlæg!BV472","v":0},{"$f":"Produktionsanlæg!BW472","v":0},{"$f":"Produktionsanlæg!BX472","v":0},{"$f":"Produktionsanlæg!BY472","v":0},{"$f":"Produktionsanlæg!BZ472","v":0},{"$f":"Produktionsanlæg!CA472","v":0},{"$f":"Produktionsanlæg!CB472","v":0},{"$f":"Produktionsanlæg!CC472","v":0},{"$f":"Produktionsanlæg!CD472","v":0},{"$f":"Produktionsanlæg!CE472","v":0},{"$f":"Produktionsanlæg!CF472","v":0},{"$f":"Produktionsanlæg!CG472","v":0},{"$f":"Produktionsanlæg!CH472","v":0},{"$f":"Produktionsanlæg!CI472","v":0},{"$f":"Produktionsanlæg!CJ472","v":0},{"$f":"Produktionsanlæg!CK472","v":0},{"$f":"Produktionsanlæg!CL472","v":0},{"$f":"Produktionsanlæg!CM472","v":0},{"$f":"Produktionsanlæg!CN472","v":0},{"$f":"Produktionsanlæg!CO472","v":0},{"$f":"Produktionsanlæg!CP472","v":0},{"$f":"+SUM(AA472:AV472)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D472>=AY$2,$AA472/($D472-2009),0)+IF($E472>=AY$2,$AB472/($E472-2009),0)+IF($F472>=AY$2,$AC472/($F472-2009),0)+IF($G472>=AY$2,$AD472/($G472-2009),0)+IF($H472>=AY$2,$AE472/($H472-2009),0)+IF($I472>=AY$2,$AF472/($I472-2009),0)+IF($J472>=AY$2,$AG472/($J472-2009),0)+IF($K472>=AY$2,$AH472/($K472-2009),0)+IF($L472>=AY$2,$AI472/($L472-2009),0)+IF($M472>=AY$2,$AJ472/($M472-2009),0)+IF($N472>=AY$2,$AK472/($N472-2009),0)+IF($O472>=AY$2,$AL472/($O472-2009),0)+IF($P472>=AY$2,$AM472/($P472-2009),0)+IF($Q472>=AY$2,$AN472/($Q472-2009),0)+IF($R472>=AY$2,$AO472/($R472-2009),0)+IF($S472>=AY$2,$AP472/($S472-2009),0)+IF($T472>=AY$2,$AQ472/($T472-2009),0)+IF($U472>=AY$2,$AR472/($U472-2009),0)+IF($V472>=AY$2,$AS472/($V472-2009),0)+IF($W472>=AY$2,$AT472/($W472-2009),0)+IF($X472>=AY$2,$AU472/($X472-2009),0)+IF($Y472>=AY$2,$AV472/($Y472-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C475+Produktionsanlæg!D476","v":1945},{"$f":"E$3+$C475+Produktionsanlæg!E476","v":1955},{"$f":"F$3+$C475+Produktionsanlæg!F476","v":1965},{"$f":"G$3+$C475+Produktionsanlæg!G476","v":1975},{"$f":"H$3+$C475+Produktionsanlæg!H476","v":1985},{"$f":"I$3+$C475+Produktionsanlæg!I476","v":1995},{"$f":"J$3+$C475+Produktionsanlæg!J476","v":2005},{"$f":"K$3+$C475+Produktionsanlæg!K476","v":2015},{"$f":"L$3+$C475+Produktionsanlæg!L476","v":2022},{"$f":"M$3+$C475+Produktionsanlæg!M476","v":2027},{"$f":"N$3+$C475+Produktionsanlæg!N476","v":2032},{"$f":"O$3+$C475+Produktionsanlæg!O476","v":2037},{"$f":"P$3+$C475+Produktionsanlæg!P476","v":2040},{"$f":"Q$3+$C475+Produktionsanlæg!Q476","v":2041},{"$f":"R$3+$C475+Produktionsanlæg!R476","v":2042},{"$f":"S$3+$C475+Produktionsanlæg!S476","v":2043},{"$f":"T$3+$C475+Produktionsanlæg!T476","v":2044},{"$f":"U$3+$C475+Produktionsanlæg!U476","v":2045},{"$f":"V$3+$C475+Produktionsanlæg!V476","v":2046},{"$f":"W$3+$C475+Produktionsanlæg!W476","v":2047},{"$f":"X$3+$C475+Produktionsanlæg!X476","v":2048},{"$f":"Y$3+$C475+Produktionsanlæg!Y476","v":2049},0,{"$f":"Produktionsanlæg!BU475","v":0},{"$f":"Produktionsanlæg!BV475","v":0},{"$f":"Produktionsanlæg!BW475","v":0},{"$f":"Produktionsanlæg!BX475","v":0},{"$f":"Produktionsanlæg!BY475","v":0},{"$f":"Produktionsanlæg!BZ475","v":0},{"$f":"Produktionsanlæg!CA475","v":0},{"$f":"Produktionsanlæg!CB475","v":0},{"$f":"Produktionsanlæg!CC475","v":0},{"$f":"Produktionsanlæg!CD475","v":0},{"$f":"Produktionsanlæg!CE475","v":0},{"$f":"Produktionsanlæg!CF475","v":0},{"$f":"Produktionsanlæg!CG475","v":0},{"$f":"Produktionsanlæg!CH475","v":0},{"$f":"Produktionsanlæg!CI475","v":0},{"$f":"Produktionsanlæg!CJ475","v":0},{"$f":"Produktionsanlæg!CK475","v":0},{"$f":"Produktionsanlæg!CL475","v":0},{"$f":"Produktionsanlæg!CM475","v":0},{"$f":"Produktionsanlæg!CN475","v":0},{"$f":"Produktionsanlæg!CO475","v":0},{"$f":"Produktionsanlæg!CP475","v":0},{"$f":"+SUM(AA475:AV475)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D475>=AY$2,$AA475/($D475-2009),0)+IF($E475>=AY$2,$AB475/($E475-2009),0)+IF($F475>=AY$2,$AC475/($F475-2009),0)+IF($G475>=AY$2,$AD475/($G475-2009),0)+IF($H475>=AY$2,$AE475/($H475-2009),0)+IF($I475>=AY$2,$AF475/($I475-2009),0)+IF($J475>=AY$2,$AG475/($J475-2009),0)+IF($K475>=AY$2,$AH475/($K475-2009),0)+IF($L475>=AY$2,$AI475/($L475-2009),0)+IF($M475>=AY$2,$AJ475/($M475-2009),0)+IF($N475>=AY$2,$AK475/($N475-2009),0)+IF($O475>=AY$2,$AL475/($O475-2009),0)+IF($P475>=AY$2,$AM475/($P475-2009),0)+IF($Q475>=AY$2,$AN475/($Q475-2009),0)+IF($R475>=AY$2,$AO475/($R475-2009),0)+IF($S475>=AY$2,$AP475/($S475-2009),0)+IF($T475>=AY$2,$AQ475/($T475-2009),0)+IF($U475>=AY$2,$AR475/($U475-2009),0)+IF($V475>=AY$2,$AS475/($V475-2009),0)+IF($W475>=AY$2,$AT475/($W475-2009),0)+IF($X475>=AY$2,$AU475/($X475-2009),0)+IF($Y475>=AY$2,$AV475/($Y475-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D475>=DK$2,$AA475/($D475-2009),0)+IF($E475>=DK$2,$AB475/($E475-2009),0)+IF($F475>=DK$2,$AC475/($F475-2009),0)+IF($G475>=DK$2,$AD475/($G475-2009),0)+IF($H475>=DK$2,$AE475/($H475-2009),0)+IF($I475>=DK$2,$AF475/($I475-2009),0)+IF($J475>=DK$2,$AG475/($J475-2009),0)+IF($K475>=DK$2,$AH475/($K475-2009),0)+IF($L475>=DK$2,$AI475/($L475-2009),0)+IF($M475>=DK$2,$AJ475/($M475-2009),0)+IF($N475>=DK$2,$AK475/($N475-2009),0)+IF($O475>=DK$2,$AL475/($O475-2009),0)+IF($P475>=DK$2,$AM475/($P475-2009),0)+IF($Q475>=DK$2,$AN475/($Q475-2009),0)+IF($R475>=DK$2,$AO475/($R475-2009),0)+IF($S475>=DK$2,$AP475/($S475-2009),0)+IF($T475>=DK$2,$AQ475/($T475-2009),0)+IF($U475>=DK$2,$AR475/($U475-2009),0)+IF($V475>=DK$2,$AS475/($V475-2009),0)+IF($W475>=DK$2,$AT475/($W475-2009),0)+IF($X475>=DK$2,$AU475/($X475-2009),0)+IF($Y475>=DK$2,$AV475/($Y475-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW478:AW501)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY478:AY501)","v":0},{"$f":"SUM(AZ478:AZ501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL478:DL501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"D$3+$C481","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU481","v":0},{"$f":"Produktionsanlæg!BV481","v":0},{"$f":"Produktionsanlæg!BW481","v":0},{"$f":"Produktionsanlæg!BX481","v":0},{"$f":"Produktionsanlæg!BY481","v":0},{"$f":"Produktionsanlæg!BZ481","v":0},{"$f":"Produktionsanlæg!CA481","v":0},{"$f":"Produktionsanlæg!CB481","v":0},{"$f":"Produktionsanlæg!CC481","v":0},{"$f":"Produktionsanlæg!CD481","v":0},{"$f":"Produktionsanlæg!CE481","v":0},{"$f":"Produktionsanlæg!CF481","v":0},{"$f":"Produktionsanlæg!CG481","v":0},{"$f":"Produktionsanlæg!CH481","v":0},{"$f":"Produktionsanlæg!CI481","v":0},{"$f":"Produktionsanlæg!CJ481","v":0},{"$f":"Produktionsanlæg!CK481","v":0},{"$f":"Produktionsanlæg!CL481","v":0},{"$f":"Produktionsanlæg!CM481","v":0},{"$f":"Produktionsanlæg!CN481","v":0},{"$f":"Produktionsanlæg!CO481","v":0},{"$f":"Produktionsanlæg!CP481","v":0},{"$f":"+SUM(AA481:AV481)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D481>=AY$2,$AA481/($D481-2009),0)+IF($E481>=AY$2,$AB481/($E481-2009),0)+IF($F481>=AY$2,$AC481/($F481-2009),0)+IF($G481>=AY$2,$AD481/($G481-2009),0)+IF($H481>=AY$2,$AE481/($H481-2009),0)+IF($I481>=AY$2,$AF481/($I481-2009),0)+IF($J481>=AY$2,$AG481/($J481-2009),0)+IF($K481>=AY$2,$AH481/($K481-2009),0)+IF($L481>=AY$2,$AI481/($L481-2009),0)+IF($M481>=AY$2,$AJ481/($M481-2009),0)+IF($N481>=AY$2,$AK481/($N481-2009),0)+IF($O481>=AY$2,$AL481/($O481-2009),0)+IF($P481>=AY$2,$AM481/($P481-2009),0)+IF($Q481>=AY$2,$AN481/($Q481-2009),0)+IF($R481>=AY$2,$AO481/($R481-2009),0)+IF($S481>=AY$2,$AP481/($S481-2009),0)+IF($T481>=AY$2,$AQ481/($T481-2009),0)+IF($U481>=AY$2,$AR481/($U481-2009),0)+IF($V481>=AY$2,$AS481/($V481-2009),0)+IF($W481>=AY$2,$AT481/($W481-2009),0)+IF($X481>=AY$2,$AU481/($X481-2009),0)+IF($Y481>=AY$2,$AV481/($Y481-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"D$3+$C484","v":1925},{"$f":"E$3+$C484","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU484","v":0},{"$f":"Produktionsanlæg!BV484","v":0},{"$f":"Produktionsanlæg!BW484","v":0},{"$f":"Produktionsanlæg!BX484","v":0},{"$f":"Produktionsanlæg!BY484","v":0},{"$f":"Produktionsanlæg!BZ484","v":0},{"$f":"Produktionsanlæg!CA484","v":0},{"$f":"Produktionsanlæg!CB484","v":0},{"$f":"Produktionsanlæg!CC484","v":0},{"$f":"Produktionsanlæg!CD484","v":0},{"$f":"Produktionsanlæg!CE484","v":0},{"$f":"Produktionsanlæg!CF484","v":0},{"$f":"Produktionsanlæg!CG484","v":0},{"$f":"Produktionsanlæg!CH484","v":0},{"$f":"Produktionsanlæg!CI484","v":0},{"$f":"Produktionsanlæg!CJ484","v":0},{"$f":"Produktionsanlæg!CK484","v":0},{"$f":"Produktionsanlæg!CL484","v":0},{"$f":"Produktionsanlæg!CM484","v":0},{"$f":"Produktionsanlæg!CN484","v":0},{"$f":"Produktionsanlæg!CO484","v":0},{"$f":"Produktionsanlæg!CP484","v":0},{"$f":"+SUM(AA484:AV484)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D484>=AY$2,$AA484/($D484-2009),0)+IF($E484>=AY$2,$AB484/($E484-2009),0)+IF($F484>=AY$2,$AC484/($F484-2009),0)+IF($G484>=AY$2,$AD484/($G484-2009),0)+IF($H484>=AY$2,$AE484/($H484-2009),0)+IF($I484>=AY$2,$AF484/($I484-2009),0)+IF($J484>=AY$2,$AG484/($J484-2009),0)+IF($K484>=AY$2,$AH484/($K484-2009),0)+IF($L484>=AY$2,$AI484/($L484-2009),0)+IF($M484>=AY$2,$AJ484/($M484-2009),0)+IF($N484>=AY$2,$AK484/($N484-2009),0)+IF($O484>=AY$2,$AL484/($O484-2009),0)+IF($P484>=AY$2,$AM484/($P484-2009),0)+IF($Q484>=AY$2,$AN484/($Q484-2009),0)+IF($R484>=AY$2,$AO484/($R484-2009),0)+IF($S484>=AY$2,$AP484/($S484-2009),0)+IF($T484>=AY$2,$AQ484/($T484-2009),0)+IF($U484>=AY$2,$AR484/($U484-2009),0)+IF($V484>=AY$2,$AS484/($V484-2009),0)+IF($W484>=AY$2,$AT484/($W484-2009),0)+IF($X484>=AY$2,$AU484/($X484-2009),0)+IF($Y484>=AY$2,$AV484/($Y484-2009),0)","v":0},{"$f":"IF($D484>=AZ$2,$AA484/($D484-2009),0)+IF($E484>=AZ$2,$AB484/($E484-2009),0)+IF($F484>=AZ$2,$AC484/($F484-2009),0)+IF($G484>=AZ$2,$AD484/($G484-2009),0)+IF($H484>=AZ$2,$AE484/($H484-2009),0)+IF($I484>=AZ$2,$AF484/($I484-2009),0)+IF($J484>=AZ$2,$AG484/($J484-2009),0)+IF($K484>=AZ$2,$AH484/($K484-2009),0)+IF($L484>=AZ$2,$AI484/($L484-2009),0)+IF($M484>=AZ$2,$AJ484/($M484-2009),0)+IF($N484>=AZ$2,$AK484/($N484-2009),0)+IF($O484>=AZ$2,$AL484/($O484-2009),0)+IF($P484>=AZ$2,$AM484/($P484-2009),0)+IF($Q484>=AZ$2,$AN484/($Q484-2009),0)+IF($R484>=AZ$2,$AO484/($R484-2009),0)+IF($S484>=AZ$2,$AP484/($S484-2009),0)+IF($T484>=AZ$2,$AQ484/($T484-2009),0)+IF($U484>=AZ$2,$AR484/($U484-2009),0)+IF($V484>=AZ$2,$AS484/($V484-2009),0)+IF($W484>=AZ$2,$AT484/($W484-2009),0)+IF($X484>=AZ$2,$AU484/($X484-2009),0)+IF($Y484>=AZ$2,$AV484/($Y484-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D484>=DL$2,$AA484/($D484-2009),0)+IF($E484>=DL$2,$AB484/($E484-2009),0)+IF($F484>=DL$2,$AC484/($F484-2009),0)+IF($G484>=DL$2,$AD484/($G484-2009),0)+IF($H484>=DL$2,$AE484/($H484-2009),0)+IF($I484>=DL$2,$AF484/($I484-2009),0)+IF($J484>=DL$2,$AG484/($J484-2009),0)+IF($K484>=DL$2,$AH484/($K484-2009),0)+IF($L484>=DL$2,$AI484/($L484-2009),0)+IF($M484>=DL$2,$AJ484/($M484-2009),0)+IF($N484>=DL$2,$AK484/($N484-2009),0)+IF($O484>=DL$2,$AL484/($O484-2009),0)+IF($P484>=DL$2,$AM484/($P484-2009),0)+IF($Q484>=DL$2,$AN484/($Q484-2009),0)+IF($R484>=DL$2,$AO484/($R484-2009),0)+IF($S484>=DL$2,$AP484/($S484-2009),0)+IF($T484>=DL$2,$AQ484/($T484-2009),0)+IF($U484>=DL$2,$AR484/($U484-2009),0)+IF($V484>=DL$2,$AS484/($V484-2009),0)+IF($W484>=DL$2,$AT484/($W484-2009),0)+IF($X484>=DL$2,$AU484/($X484-2009),0)+IF($Y484>=DL$2,$AV484/($Y484-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"D$3+$C485","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU485","v":0},{"$f":"Produktionsanlæg!BV485","v":0},{"$f":"Produktionsanlæg!BW485","v":0},{"$f":"Produktionsanlæg!BX485","v":0},{"$f":"Produktionsanlæg!BY485","v":0},{"$f":"Produktionsanlæg!BZ485","v":0},{"$f":"Produktionsanlæg!CA485","v":0},{"$f":"Produktionsanlæg!CB485","v":0},{"$f":"Produktionsanlæg!CC485","v":0},{"$f":"Produktionsanlæg!CD485","v":0},{"$f":"Produktionsanlæg!CE485","v":0},{"$f":"Produktionsanlæg!CF485","v":0},{"$f":"Produktionsanlæg!CG485","v":0},{"$f":"Produktionsanlæg!CH485","v":0},{"$f":"Produktionsanlæg!CI485","v":0},{"$f":"Produktionsanlæg!CJ485","v":0},{"$f":"Produktionsanlæg!CK485","v":0},{"$f":"Produktionsanlæg!CL485","v":0},{"$f":"Produktionsanlæg!CM485","v":0},{"$f":"Produktionsanlæg!CN485","v":0},{"$f":"Produktionsanlæg!CO485","v":0},{"$f":"Produktionsanlæg!CP485","v":0},{"$f":"+SUM(AA485:AV485)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D485>=AY$2,$AA485/($D485-2009),0)+IF($E485>=AY$2,$AB485/($E485-2009),0)+IF($F485>=AY$2,$AC485/($F485-2009),0)+IF($G485>=AY$2,$AD485/($G485-2009),0)+IF($H485>=AY$2,$AE485/($H485-2009),0)+IF($I485>=AY$2,$AF485/($I485-2009),0)+IF($J485>=AY$2,$AG485/($J485-2009),0)+IF($K485>=AY$2,$AH485/($K485-2009),0)+IF($L485>=AY$2,$AI485/($L485-2009),0)+IF($M485>=AY$2,$AJ485/($M485-2009),0)+IF($N485>=AY$2,$AK485/($N485-2009),0)+IF($O485>=AY$2,$AL485/($O485-2009),0)+IF($P485>=AY$2,$AM485/($P485-2009),0)+IF($Q485>=AY$2,$AN485/($Q485-2009),0)+IF($R485>=AY$2,$AO485/($R485-2009),0)+IF($S485>=AY$2,$AP485/($S485-2009),0)+IF($T485>=AY$2,$AQ485/($T485-2009),0)+IF($U485>=AY$2,$AR485/($U485-2009),0)+IF($V485>=AY$2,$AS485/($V485-2009),0)+IF($W485>=AY$2,$AT485/($W485-2009),0)+IF($X485>=AY$2,$AU485/($X485-2009),0)+IF($Y485>=AY$2,$AV485/($Y485-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C488","v":1925},{"$f":"E$3+$C488","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU488","v":0},{"$f":"Produktionsanlæg!BV488","v":0},{"$f":"Produktionsanlæg!BW488","v":0},{"$f":"Produktionsanlæg!BX488","v":0},{"$f":"Produktionsanlæg!BY488","v":0},{"$f":"Produktionsanlæg!BZ488","v":0},{"$f":"Produktionsanlæg!CA488","v":0},{"$f":"Produktionsanlæg!CB488","v":0},{"$f":"Produktionsanlæg!CC488","v":0},{"$f":"Produktionsanlæg!CD488","v":0},{"$f":"Produktionsanlæg!CE488","v":0},{"$f":"Produktionsanlæg!CF488","v":0},{"$f":"Produktionsanlæg!CG488","v":0},{"$f":"Produktionsanlæg!CH488","v":0},{"$f":"Produktionsanlæg!CI488","v":0},{"$f":"Produktionsanlæg!CJ488","v":0},{"$f":"Produktionsanlæg!CK488","v":0},{"$f":"Produktionsanlæg!CL488","v":0},{"$f":"Produktionsanlæg!CM488","v":0},{"$f":"Produktionsanlæg!CN488","v":0},{"$f":"Produktionsanlæg!CO488","v":0},{"$f":"Produktionsanlæg!CP488","v":0},{"$f":"+SUM(AA488:AV488)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D488>=AY$2,$AA488/($D488-2009),0)+IF($E488>=AY$2,$AB488/($E488-2009),0)+IF($F488>=AY$2,$AC488/($F488-2009),0)+IF($G488>=AY$2,$AD488/($G488-2009),0)+IF($H488>=AY$2,$AE488/($H488-2009),0)+IF($I488>=AY$2,$AF488/($I488-2009),0)+IF($J488>=AY$2,$AG488/($J488-2009),0)+IF($K488>=AY$2,$AH488/($K488-2009),0)+IF($L488>=AY$2,$AI488/($L488-2009),0)+IF($M488>=AY$2,$AJ488/($M488-2009),0)+IF($N488>=AY$2,$AK488/($N488-2009),0)+IF($O488>=AY$2,$AL488/($O488-2009),0)+IF($P488>=AY$2,$AM488/($P488-2009),0)+IF($Q488>=AY$2,$AN488/($Q488-2009),0)+IF($R488>=AY$2,$AO488/($R488-2009),0)+IF($S488>=AY$2,$AP488/($S488-2009),0)+IF($T488>=AY$2,$AQ488/($T488-2009),0)+IF($U488>=AY$2,$AR488/($U488-2009),0)+IF($V488>=AY$2,$AS488/($V488-2009),0)+IF($W488>=AY$2,$AT488/($W488-2009),0)+IF($X488>=AY$2,$AU488/($X488-2009),0)+IF($Y488>=AY$2,$AV488/($Y488-2009),0)","v":0},{"$f":"IF($D488>=AZ$2,$AA488/($D488-2009),0)+IF($E488>=AZ$2,$AB488/($E488-2009),0)+IF($F488>=AZ$2,$AC488/($F488-2009),0)+IF($G488>=AZ$2,$AD488/($G488-2009),0)+IF($H488>=AZ$2,$AE488/($H488-2009),0)+IF($I488>=AZ$2,$AF488/($I488-2009),0)+IF($J488>=AZ$2,$AG488/($J488-2009),0)+IF($K488>=AZ$2,$AH488/($K488-2009),0)+IF($L488>=AZ$2,$AI488/($L488-2009),0)+IF($M488>=AZ$2,$AJ488/($M488-2009),0)+IF($N488>=AZ$2,$AK488/($N488-2009),0)+IF($O488>=AZ$2,$AL488/($O488-2009),0)+IF($P488>=AZ$2,$AM488/($P488-2009),0)+IF($Q488>=AZ$2,$AN488/($Q488-2009),0)+IF($R488>=AZ$2,$AO488/($R488-2009),0)+IF($S488>=AZ$2,$AP488/($S488-2009),0)+IF($T488>=AZ$2,$AQ488/($T488-2009),0)+IF($U488>=AZ$2,$AR488/($U488-2009),0)+IF($V488>=AZ$2,$AS488/($V488-2009),0)+IF($W488>=AZ$2,$AT488/($W488-2009),0)+IF($X488>=AZ$2,$AU488/($X488-2009),0)+IF($Y488>=AZ$2,$AV488/($Y488-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D488>=DL$2,$AA488/($D488-2009),0)+IF($E488>=DL$2,$AB488/($E488-2009),0)+IF($F488>=DL$2,$AC488/($F488-2009),0)+IF($G488>=DL$2,$AD488/($G488-2009),0)+IF($H488>=DL$2,$AE488/($H488-2009),0)+IF($I488>=DL$2,$AF488/($I488-2009),0)+IF($J488>=DL$2,$AG488/($J488-2009),0)+IF($K488>=DL$2,$AH488/($K488-2009),0)+IF($L488>=DL$2,$AI488/($L488-2009),0)+IF($M488>=DL$2,$AJ488/($M488-2009),0)+IF($N488>=DL$2,$AK488/($N488-2009),0)+IF($O488>=DL$2,$AL488/($O488-2009),0)+IF($P488>=DL$2,$AM488/($P488-2009),0)+IF($Q488>=DL$2,$AN488/($Q488-2009),0)+IF($R488>=DL$2,$AO488/($R488-2009),0)+IF($S488>=DL$2,$AP488/($S488-2009),0)+IF($T488>=DL$2,$AQ488/($T488-2009),0)+IF($U488>=DL$2,$AR488/($U488-2009),0)+IF($V488>=DL$2,$AS488/($V488-2009),0)+IF($W488>=DL$2,$AT488/($W488-2009),0)+IF($X488>=DL$2,$AU488/($X488-2009),0)+IF($Y488>=DL$2,$AV488/($Y488-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C492","v":1925},{"$f":"E$3+$C492","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU492","v":0},{"$f":"Produktionsanlæg!BV492","v":0},{"$f":"Produktionsanlæg!BW492","v":0},{"$f":"Produktionsanlæg!BX492","v":0},{"$f":"Produktionsanlæg!BY492","v":0},{"$f":"Produktionsanlæg!BZ492","v":0},{"$f":"Produktionsanlæg!CA492","v":0},{"$f":"Produktionsanlæg!CB492","v":0},{"$f":"Produktionsanlæg!CC492","v":0},{"$f":"Produktionsanlæg!CD492","v":0},{"$f":"Produktionsanlæg!CE492","v":0},{"$f":"Produktionsanlæg!CF492","v":0},{"$f":"Produktionsanlæg!CG492","v":0},{"$f":"Produktionsanlæg!CH492","v":0},{"$f":"Produktionsanlæg!CI492","v":0},{"$f":"Produktionsanlæg!CJ492","v":0},{"$f":"Produktionsanlæg!CK492","v":0},{"$f":"Produktionsanlæg!CL492","v":0},{"$f":"Produktionsanlæg!CM492","v":0},{"$f":"Produktionsanlæg!CN492","v":0},{"$f":"Produktionsanlæg!CO492","v":0},{"$f":"Produktionsanlæg!CP492","v":0},{"$f":"+SUM(AA492:AV492)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D492>=AY$2,$AA492/($D492-2009),0)+IF($E492>=AY$2,$AB492/($E492-2009),0)+IF($F492>=AY$2,$AC492/($F492-2009),0)+IF($G492>=AY$2,$AD492/($G492-2009),0)+IF($H492>=AY$2,$AE492/($H492-2009),0)+IF($I492>=AY$2,$AF492/($I492-2009),0)+IF($J492>=AY$2,$AG492/($J492-2009),0)+IF($K492>=AY$2,$AH492/($K492-2009),0)+IF($L492>=AY$2,$AI492/($L492-2009),0)+IF($M492>=AY$2,$AJ492/($M492-2009),0)+IF($N492>=AY$2,$AK492/($N492-2009),0)+IF($O492>=AY$2,$AL492/($O492-2009),0)+IF($P492>=AY$2,$AM492/($P492-2009),0)+IF($Q492>=AY$2,$AN492/($Q492-2009),0)+IF($R492>=AY$2,$AO492/($R492-2009),0)+IF($S492>=AY$2,$AP492/($S492-2009),0)+IF($T492>=AY$2,$AQ492/($T492-2009),0)+IF($U492>=AY$2,$AR492/($U492-2009),0)+IF($V492>=AY$2,$AS492/($V492-2009),0)+IF($W492>=AY$2,$AT492/($W492-2009),0)+IF($X492>=AY$2,$AU492/($X492-2009),0)+IF($Y492>=AY$2,$AV492/($Y492-2009),0)","v":0},{"$f":"IF($D492>=AZ$2,$AA492/($D492-2009),0)+IF($E492>=AZ$2,$AB492/($E492-2009),0)+IF($F492>=AZ$2,$AC492/($F492-2009),0)+IF($G492>=AZ$2,$AD492/($G492-2009),0)+IF($H492>=AZ$2,$AE492/($H492-2009),0)+IF($I492>=AZ$2,$AF492/($I492-2009),0)+IF($J492>=AZ$2,$AG492/($J492-2009),0)+IF($K492>=AZ$2,$AH492/($K492-2009),0)+IF($L492>=AZ$2,$AI492/($L492-2009),0)+IF($M492>=AZ$2,$AJ492/($M492-2009),0)+IF($N492>=AZ$2,$AK492/($N492-2009),0)+IF($O492>=AZ$2,$AL492/($O492-2009),0)+IF($P492>=AZ$2,$AM492/($P492-2009),0)+IF($Q492>=AZ$2,$AN492/($Q492-2009),0)+IF($R492>=AZ$2,$AO492/($R492-2009),0)+IF($S492>=AZ$2,$AP492/($S492-2009),0)+IF($T492>=AZ$2,$AQ492/($T492-2009),0)+IF($U492>=AZ$2,$AR492/($U492-2009),0)+IF($V492>=AZ$2,$AS492/($V492-2009),0)+IF($W492>=AZ$2,$AT492/($W492-2009),0)+IF($X492>=AZ$2,$AU492/($X492-2009),0)+IF($Y492>=AZ$2,$AV492/($Y492-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D492>=DL$2,$AA492/($D492-2009),0)+IF($E492>=DL$2,$AB492/($E492-2009),0)+IF($F492>=DL$2,$AC492/($F492-2009),0)+IF($G492>=DL$2,$AD492/($G492-2009),0)+IF($H492>=DL$2,$AE492/($H492-2009),0)+IF($I492>=DL$2,$AF492/($I492-2009),0)+IF($J492>=DL$2,$AG492/($J492-2009),0)+IF($K492>=DL$2,$AH492/($K492-2009),0)+IF($L492>=DL$2,$AI492/($L492-2009),0)+IF($M492>=DL$2,$AJ492/($M492-2009),0)+IF($N492>=DL$2,$AK492/($N492-2009),0)+IF($O492>=DL$2,$AL492/($O492-2009),0)+IF($P492>=DL$2,$AM492/($P492-2009),0)+IF($Q492>=DL$2,$AN492/($Q492-2009),0)+IF($R492>=DL$2,$AO492/($R492-2009),0)+IF($S492>=DL$2,$AP492/($S492-2009),0)+IF($T492>=DL$2,$AQ492/($T492-2009),0)+IF($U492>=DL$2,$AR492/($U492-2009),0)+IF($V492>=DL$2,$AS492/($V492-2009),0)+IF($W492>=DL$2,$AT492/($W492-2009),0)+IF($X492>=DL$2,$AU492/($X492-2009),0)+IF($Y492>=DL$2,$AV492/($Y492-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"D$3+$C494+Produktionsanlæg!D495","v":1965},{"$f":"E$3+$C494+Produktionsanlæg!E495","v":1975},{"$f":"F$3+$C494+Produktionsanlæg!F495","v":1985},{"$f":"G$3+$C494+Produktionsanlæg!G495","v":1995},{"$f":"H$3+$C494+Produktionsanlæg!H495","v":2005},{"$f":"I$3+$C494+Produktionsanlæg!I495","v":2015},{"$f":"J$3+$C494+Produktionsanlæg!J495","v":2025},{"$f":"K$3+$C494+Produktionsanlæg!K495","v":2035},{"$f":"L$3+$C494+Produktionsanlæg!L495","v":2042},{"$f":"M$3+$C494+Produktionsanlæg!M495","v":2047},{"$f":"N$3+$C494+Produktionsanlæg!N495","v":2052},{"$f":"O$3+$C494+Produktionsanlæg!O495","v":2057},{"$f":"P$3+$C494+Produktionsanlæg!P495","v":2060},{"$f":"Q$3+$C494+Produktionsanlæg!Q495","v":2061},{"$f":"R$3+$C494+Produktionsanlæg!R495","v":2062},{"$f":"S$3+$C494+Produktionsanlæg!S495","v":2063},{"$f":"T$3+$C494+Produktionsanlæg!T495","v":2064},{"$f":"U$3+$C494+Produktionsanlæg!U495","v":2065},{"$f":"V$3+$C494+Produktionsanlæg!V495","v":2066},{"$f":"W$3+$C494+Produktionsanlæg!W495","v":2067},{"$f":"X$3+$C494+Produktionsanlæg!X495","v":2068},{"$f":"Y$3+$C494+Produktionsanlæg!Y495","v":2069},0,{"$f":"Produktionsanlæg!BU494","v":0},{"$f":"Produktionsanlæg!BV494","v":0},{"$f":"Produktionsanlæg!BW494","v":0},{"$f":"Produktionsanlæg!BX494","v":0},{"$f":"Produktionsanlæg!BY494","v":0},{"$f":"Produktionsanlæg!BZ494","v":0},{"$f":"Produktionsanlæg!CA494","v":0},{"$f":"Produktionsanlæg!CB494","v":0},{"$f":"Produktionsanlæg!CC494","v":0},{"$f":"Produktionsanlæg!CD494","v":0},{"$f":"Produktionsanlæg!CE494","v":0},{"$f":"Produktionsanlæg!CF494","v":0},{"$f":"Produktionsanlæg!CG494","v":0},{"$f":"Produktionsanlæg!CH494","v":0},{"$f":"Produktionsanlæg!CI494","v":0},{"$f":"Produktionsanlæg!CJ494","v":0},{"$f":"Produktionsanlæg!CK494","v":0},{"$f":"Produktionsanlæg!CL494","v":0},{"$f":"Produktionsanlæg!CM494","v":0},{"$f":"Produktionsanlæg!CN494","v":0},{"$f":"Produktionsanlæg!CO494","v":0},{"$f":"Produktionsanlæg!CP494","v":0},{"$f":"+SUM(AA494:AV494)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D494>=AY$2,$AA494/($D494-2009),0)+IF($E494>=AY$2,$AB494/($E494-2009),0)+IF($F494>=AY$2,$AC494/($F494-2009),0)+IF($G494>=AY$2,$AD494/($G494-2009),0)+IF($H494>=AY$2,$AE494/($H494-2009),0)+IF($I494>=AY$2,$AF494/($I494-2009),0)+IF($J494>=AY$2,$AG494/($J494-2009),0)+IF($K494>=AY$2,$AH494/($K494-2009),0)+IF($L494>=AY$2,$AI494/($L494-2009),0)+IF($M494>=AY$2,$AJ494/($M494-2009),0)+IF($N494>=AY$2,$AK494/($N494-2009),0)+IF($O494>=AY$2,$AL494/($O494-2009),0)+IF($P494>=AY$2,$AM494/($P494-2009),0)+IF($Q494>=AY$2,$AN494/($Q494-2009),0)+IF($R494>=AY$2,$AO494/($R494-2009),0)+IF($S494>=AY$2,$AP494/($S494-2009),0)+IF($T494>=AY$2,$AQ494/($T494-2009),0)+IF($U494>=AY$2,$AR494/($U494-2009),0)+IF($V494>=AY$2,$AS494/($V494-2009),0)+IF($W494>=AY$2,$AT494/($W494-2009),0)+IF($X494>=AY$2,$AU494/($X494-2009),0)+IF($Y494>=AY$2,$AV494/($Y494-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"D$3+$C497","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU497","v":0},{"$f":"Produktionsanlæg!BV497","v":0},{"$f":"Produktionsanlæg!BW497","v":0},{"$f":"Produktionsanlæg!BX497","v":0},{"$f":"Produktionsanlæg!BY497","v":0},{"$f":"Produktionsanlæg!BZ497","v":0},{"$f":"Produktionsanlæg!CA497","v":0},{"$f":"Produktionsanlæg!CB497","v":0},{"$f":"Produktionsanlæg!CC497","v":0},{"$f":"Produktionsanlæg!CD497","v":0},{"$f":"Produktionsanlæg!CE497","v":0},{"$f":"Produktionsanlæg!CF497","v":0},{"$f":"Produktionsanlæg!CG497","v":0},{"$f":"Produktionsanlæg!CH497","v":0},{"$f":"Produktionsanlæg!CI497","v":0},{"$f":"Produktionsanlæg!CJ497","v":0},{"$f":"Produktionsanlæg!CK497","v":0},{"$f":"Produktionsanlæg!CL497","v":0},{"$f":"Produktionsanlæg!CM497","v":0},{"$f":"Produktionsanlæg!CN497","v":0},{"$f":"Produktionsanlæg!CO497","v":0},{"$f":"Produktionsanlæg!CP497","v":0},{"$f":"+SUM(AA497:AV497)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D497>=AY$2,$AA497/($D497-2009),0)+IF($E497>=AY$2,$AB497/($E497-2009),0)+IF($F497>=AY$2,$AC497/($F497-2009),0)+IF($G497>=AY$2,$AD497/($G497-2009),0)+IF($H497>=AY$2,$AE497/($H497-2009),0)+IF($I497>=AY$2,$AF497/($I497-2009),0)+IF($J497>=AY$2,$AG497/($J497-2009),0)+IF($K497>=AY$2,$AH497/($K497-2009),0)+IF($L497>=AY$2,$AI497/($L497-2009),0)+IF($M497>=AY$2,$AJ497/($M497-2009),0)+IF($N497>=AY$2,$AK497/($N497-2009),0)+IF($O497>=AY$2,$AL497/($O497-2009),0)+IF($P497>=AY$2,$AM497/($P497-2009),0)+IF($Q497>=AY$2,$AN497/($Q497-2009),0)+IF($R497>=AY$2,$AO497/($R497-2009),0)+IF($S497>=AY$2,$AP497/($S497-2009),0)+IF($T497>=AY$2,$AQ497/($T497-2009),0)+IF($U497>=AY$2,$AR497/($U497-2009),0)+IF($V497>=AY$2,$AS497/($V497-2009),0)+IF($W497>=AY$2,$AT497/($W497-2009),0)+IF($X497>=AY$2,$AU497/($X497-2009),0)+IF($Y497>=AY$2,$AV497/($Y497-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"D$3+$C500","v":1925},{"$f":"E$3+$C500","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU500","v":0},{"$f":"Produktionsanlæg!BV500","v":0},{"$f":"Produktionsanlæg!BW500","v":0},{"$f":"Produktionsanlæg!BX500","v":0},{"$f":"Produktionsanlæg!BY500","v":0},{"$f":"Produktionsanlæg!BZ500","v":0},{"$f":"Produktionsanlæg!CA500","v":0},{"$f":"Produktionsanlæg!CB500","v":0},{"$f":"Produktionsanlæg!CC500","v":0},{"$f":"Produktionsanlæg!CD500","v":0},{"$f":"Produktionsanlæg!CE500","v":0},{"$f":"Produktionsanlæg!CF500","v":0},{"$f":"Produktionsanlæg!CG500","v":0},{"$f":"Produktionsanlæg!CH500","v":0},{"$f":"Produktionsanlæg!CI500","v":0},{"$f":"Produktionsanlæg!CJ500","v":0},{"$f":"Produktionsanlæg!CK500","v":0},{"$f":"Produktionsanlæg!CL500","v":0},{"$f":"Produktionsanlæg!CM500","v":0},{"$f":"Produktionsanlæg!CN500","v":0},{"$f":"Produktionsanlæg!CO500","v":0},{"$f":"Produktionsanlæg!CP500","v":0},{"$f":"+SUM(AA500:AV500)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D500>=AY$2,$AA500/($D500-2009),0)+IF($E500>=AY$2,$AB500/($E500-2009),0)+IF($F500>=AY$2,$AC500/($F500-2009),0)+IF($G500>=AY$2,$AD500/($G500-2009),0)+IF($H500>=AY$2,$AE500/($H500-2009),0)+IF($I500>=AY$2,$AF500/($I500-2009),0)+IF($J500>=AY$2,$AG500/($J500-2009),0)+IF($K500>=AY$2,$AH500/($K500-2009),0)+IF($L500>=AY$2,$AI500/($L500-2009),0)+IF($M500>=AY$2,$AJ500/($M500-2009),0)+IF($N500>=AY$2,$AK500/($N500-2009),0)+IF($O500>=AY$2,$AL500/($O500-2009),0)+IF($P500>=AY$2,$AM500/($P500-2009),0)+IF($Q500>=AY$2,$AN500/($Q500-2009),0)+IF($R500>=AY$2,$AO500/($R500-2009),0)+IF($S500>=AY$2,$AP500/($S500-2009),0)+IF($T500>=AY$2,$AQ500/($T500-2009),0)+IF($U500>=AY$2,$AR500/($U500-2009),0)+IF($V500>=AY$2,$AS500/($V500-2009),0)+IF($W500>=AY$2,$AT500/($W500-2009),0)+IF($X500>=AY$2,$AU500/($X500-2009),0)+IF($Y500>=AY$2,$AV500/($Y500-2009),0)","v":0},{"$f":"IF($D500>=AZ$2,$AA500/($D500-2009),0)+IF($E500>=AZ$2,$AB500/($E500-2009),0)+IF($F500>=AZ$2,$AC500/($F500-2009),0)+IF($G500>=AZ$2,$AD500/($G500-2009),0)+IF($H500>=AZ$2,$AE500/($H500-2009),0)+IF($I500>=AZ$2,$AF500/($I500-2009),0)+IF($J500>=AZ$2,$AG500/($J500-2009),0)+IF($K500>=AZ$2,$AH500/($K500-2009),0)+IF($L500>=AZ$2,$AI500/($L500-2009),0)+IF($M500>=AZ$2,$AJ500/($M500-2009),0)+IF($N500>=AZ$2,$AK500/($N500-2009),0)+IF($O500>=AZ$2,$AL500/($O500-2009),0)+IF($P500>=AZ$2,$AM500/($P500-2009),0)+IF($Q500>=AZ$2,$AN500/($Q500-2009),0)+IF($R500>=AZ$2,$AO500/($R500-2009),0)+IF($S500>=AZ$2,$AP500/($S500-2009),0)+IF($T500>=AZ$2,$AQ500/($T500-2009),0)+IF($U500>=AZ$2,$AR500/($U500-2009),0)+IF($V500>=AZ$2,$AS500/($V500-2009),0)+IF($W500>=AZ$2,$AT500/($W500-2009),0)+IF($X500>=AZ$2,$AU500/($X500-2009),0)+IF($Y500>=AZ$2,$AV500/($Y500-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D500>=DL$2,$AA500/($D500-2009),0)+IF($E500>=DL$2,$AB500/($E500-2009),0)+IF($F500>=DL$2,$AC500/($F500-2009),0)+IF($G500>=DL$2,$AD500/($G500-2009),0)+IF($H500>=DL$2,$AE500/($H500-2009),0)+IF($I500>=DL$2,$AF500/($I500-2009),0)+IF($J500>=DL$2,$AG500/($J500-2009),0)+IF($K500>=DL$2,$AH500/($K500-2009),0)+IF($L500>=DL$2,$AI500/($L500-2009),0)+IF($M500>=DL$2,$AJ500/($M500-2009),0)+IF($N500>=DL$2,$AK500/($N500-2009),0)+IF($O500>=DL$2,$AL500/($O500-2009),0)+IF($P500>=DL$2,$AM500/($P500-2009),0)+IF($Q500>=DL$2,$AN500/($Q500-2009),0)+IF($R500>=DL$2,$AO500/($R500-2009),0)+IF($S500>=DL$2,$AP500/($S500-2009),0)+IF($T500>=DL$2,$AQ500/($T500-2009),0)+IF($U500>=DL$2,$AR500/($U500-2009),0)+IF($V500>=DL$2,$AS500/($V500-2009),0)+IF($W500>=DL$2,$AT500/($W500-2009),0)+IF($X500>=DL$2,$AU500/($X500-2009),0)+IF($Y500>=DL$2,$AV500/($Y500-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C505","v":1925},{"$f":"E$3+$C505","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU505","v":0},{"$f":"Produktionsanlæg!BV505","v":0},{"$f":"Produktionsanlæg!BW505","v":0},{"$f":"Produktionsanlæg!BX505","v":0},{"$f":"Produktionsanlæg!BY505","v":0},{"$f":"Produktionsanlæg!BZ505","v":0},{"$f":"Produktionsanlæg!CA505","v":0},{"$f":"Produktionsanlæg!CB505","v":0},{"$f":"Produktionsanlæg!CC505","v":0},{"$f":"Produktionsanlæg!CD505","v":0},{"$f":"Produktionsanlæg!CE505","v":0},{"$f":"Produktionsanlæg!CF505","v":0},{"$f":"Produktionsanlæg!CG505","v":0},{"$f":"Produktionsanlæg!CH505","v":0},{"$f":"Produktionsanlæg!CI505","v":0},{"$f":"Produktionsanlæg!CJ505","v":0},{"$f":"Produktionsanlæg!CK505","v":0},{"$f":"Produktionsanlæg!CL505","v":0},{"$f":"Produktionsanlæg!CM505","v":0},{"$f":"Produktionsanlæg!CN505","v":0},{"$f":"Produktionsanlæg!CO505","v":0},{"$f":"Produktionsanlæg!CP505","v":0},{"$f":"+SUM(AA505:AV505)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D505>=AY$2,$AA505/($D505-2009),0)+IF($E505>=AY$2,$AB505/($E505-2009),0)+IF($F505>=AY$2,$AC505/($F505-2009),0)+IF($G505>=AY$2,$AD505/($G505-2009),0)+IF($H505>=AY$2,$AE505/($H505-2009),0)+IF($I505>=AY$2,$AF505/($I505-2009),0)+IF($J505>=AY$2,$AG505/($J505-2009),0)+IF($K505>=AY$2,$AH505/($K505-2009),0)+IF($L505>=AY$2,$AI505/($L505-2009),0)+IF($M505>=AY$2,$AJ505/($M505-2009),0)+IF($N505>=AY$2,$AK505/($N505-2009),0)+IF($O505>=AY$2,$AL505/($O505-2009),0)+IF($P505>=AY$2,$AM505/($P505-2009),0)+IF($Q505>=AY$2,$AN505/($Q505-2009),0)+IF($R505>=AY$2,$AO505/($R505-2009),0)+IF($S505>=AY$2,$AP505/($S505-2009),0)+IF($T505>=AY$2,$AQ505/($T505-2009),0)+IF($U505>=AY$2,$AR505/($U505-2009),0)+IF($V505>=AY$2,$AS505/($V505-2009),0)+IF($W505>=AY$2,$AT505/($W505-2009),0)+IF($X505>=AY$2,$AU505/($X505-2009),0)+IF($Y505>=AY$2,$AV505/($Y505-2009),0)","v":0},{"$f":"IF($D505>=AZ$2,$AA505/($D505-2009),0)+IF($E505>=AZ$2,$AB505/($E505-2009),0)+IF($F505>=AZ$2,$AC505/($F505-2009),0)+IF($G505>=AZ$2,$AD505/($G505-2009),0)+IF($H505>=AZ$2,$AE505/($H505-2009),0)+IF($I505>=AZ$2,$AF505/($I505-2009),0)+IF($J505>=AZ$2,$AG505/($J505-2009),0)+IF($K505>=AZ$2,$AH505/($K505-2009),0)+IF($L505>=AZ$2,$AI505/($L505-2009),0)+IF($M505>=AZ$2,$AJ505/($M505-2009),0)+IF($N505>=AZ$2,$AK505/($N505-2009),0)+IF($O505>=AZ$2,$AL505/($O505-2009),0)+IF($P505>=AZ$2,$AM505/($P505-2009),0)+IF($Q505>=AZ$2,$AN505/($Q505-2009),0)+IF($R505>=AZ$2,$AO505/($R505-2009),0)+IF($S505>=AZ$2,$AP505/($S505-2009),0)+IF($T505>=AZ$2,$AQ505/($T505-2009),0)+IF($U505>=AZ$2,$AR505/($U505-2009),0)+IF($V505>=AZ$2,$AS505/($V505-2009),0)+IF($W505>=AZ$2,$AT505/($W505-2009),0)+IF($X505>=AZ$2,$AU505/($X505-2009),0)+IF($Y505>=AZ$2,$AV505/($Y505-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D505>=DL$2,$AA505/($D505-2009),0)+IF($E505>=DL$2,$AB505/($E505-2009),0)+IF($F505>=DL$2,$AC505/($F505-2009),0)+IF($G505>=DL$2,$AD505/($G505-2009),0)+IF($H505>=DL$2,$AE505/($H505-2009),0)+IF($I505>=DL$2,$AF505/($I505-2009),0)+IF($J505>=DL$2,$AG505/($J505-2009),0)+IF($K505>=DL$2,$AH505/($K505-2009),0)+IF($L505>=DL$2,$AI505/($L505-2009),0)+IF($M505>=DL$2,$AJ505/($M505-2009),0)+IF($N505>=DL$2,$AK505/($N505-2009),0)+IF($O505>=DL$2,$AL505/($O505-2009),0)+IF($P505>=DL$2,$AM505/($P505-2009),0)+IF($Q505>=DL$2,$AN505/($Q505-2009),0)+IF($R505>=DL$2,$AO505/($R505-2009),0)+IF($S505>=DL$2,$AP505/($S505-2009),0)+IF($T505>=DL$2,$AQ505/($T505-2009),0)+IF($U505>=DL$2,$AR505/($U505-2009),0)+IF($V505>=DL$2,$AS505/($V505-2009),0)+IF($W505>=DL$2,$AT505/($W505-2009),0)+IF($X505>=DL$2,$AU505/($X505-2009),0)+IF($Y505>=DL$2,$AV505/($Y505-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C507+Produktionsanlæg!D508","v":1965},{"$f":"E$3+$C507+Produktionsanlæg!E508","v":1975},{"$f":"F$3+$C507+Produktionsanlæg!F508","v":1985},{"$f":"G$3+$C507+Produktionsanlæg!G508","v":1995},{"$f":"H$3+$C507+Produktionsanlæg!H508","v":2005},{"$f":"I$3+$C507+Produktionsanlæg!I508","v":2015},{"$f":"J$3+$C507+Produktionsanlæg!J508","v":2025},{"$f":"K$3+$C507+Produktionsanlæg!K508","v":2035},{"$f":"L$3+$C507+Produktionsanlæg!L508","v":2042},{"$f":"M$3+$C507+Produktionsanlæg!M508","v":2047},{"$f":"N$3+$C507+Produktionsanlæg!N508","v":2052},{"$f":"O$3+$C507+Produktionsanlæg!O508","v":2057},{"$f":"P$3+$C507+Produktionsanlæg!P508","v":2060},{"$f":"Q$3+$C507+Produktionsanlæg!Q508","v":2061},{"$f":"R$3+$C507+Produktionsanlæg!R508","v":2062},{"$f":"S$3+$C507+Produktionsanlæg!S508","v":2063},{"$f":"T$3+$C507+Produktionsanlæg!T508","v":2064},{"$f":"U$3+$C507+Produktionsanlæg!U508","v":2065},{"$f":"V$3+$C507+Produktionsanlæg!V508","v":2066},{"$f":"W$3+$C507+Produktionsanlæg!W508","v":2067},{"$f":"X$3+$C507+Produktionsanlæg!X508","v":2068},{"$f":"Y$3+$C507+Produktionsanlæg!Y508","v":2069},0,{"$f":"Produktionsanlæg!BU507","v":0},{"$f":"Produktionsanlæg!BV507","v":0},{"$f":"Produktionsanlæg!BW507","v":0},{"$f":"Produktionsanlæg!BX507","v":0},{"$f":"Produktionsanlæg!BY507","v":0},{"$f":"Produktionsanlæg!BZ507","v":0},{"$f":"Produktionsanlæg!CA507","v":0},{"$f":"Produktionsanlæg!CB507","v":0},{"$f":"Produktionsanlæg!CC507","v":0},{"$f":"Produktionsanlæg!CD507","v":0},{"$f":"Produktionsanlæg!CE507","v":0},{"$f":"Produktionsanlæg!CF507","v":0},{"$f":"Produktionsanlæg!CG507","v":0},{"$f":"Produktionsanlæg!CH507","v":0},{"$f":"Produktionsanlæg!CI507","v":0},{"$f":"Produktionsanlæg!CJ507","v":0},{"$f":"Produktionsanlæg!CK507","v":0},{"$f":"Produktionsanlæg!CL507","v":0},{"$f":"Produktionsanlæg!CM507","v":0},{"$f":"Produktionsanlæg!CN507","v":0},{"$f":"Produktionsanlæg!CO507","v":0},{"$f":"Produktionsanlæg!CP507","v":0},{"$f":"+SUM(AA507:AV507)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D507>=AY$2,$AA507/($D507-2009),0)+IF($E507>=AY$2,$AB507/($E507-2009),0)+IF($F507>=AY$2,$AC507/($F507-2009),0)+IF($G507>=AY$2,$AD507/($G507-2009),0)+IF($H507>=AY$2,$AE507/($H507-2009),0)+IF($I507>=AY$2,$AF507/($I507-2009),0)+IF($J507>=AY$2,$AG507/($J507-2009),0)+IF($K507>=AY$2,$AH507/($K507-2009),0)+IF($L507>=AY$2,$AI507/($L507-2009),0)+IF($M507>=AY$2,$AJ507/($M507-2009),0)+IF($N507>=AY$2,$AK507/($N507-2009),0)+IF($O507>=AY$2,$AL507/($O507-2009),0)+IF($P507>=AY$2,$AM507/($P507-2009),0)+IF($Q507>=AY$2,$AN507/($Q507-2009),0)+IF($R507>=AY$2,$AO507/($R507-2009),0)+IF($S507>=AY$2,$AP507/($S507-2009),0)+IF($T507>=AY$2,$AQ507/($T507-2009),0)+IF($U507>=AY$2,$AR507/($U507-2009),0)+IF($V507>=AY$2,$AS507/($V507-2009),0)+IF($W507>=AY$2,$AT507/($W507-2009),0)+IF($X507>=AY$2,$AU507/($X507-2009),0)+IF($Y507>=AY$2,$AV507/($Y507-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"D$3+$C510","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU510","v":0},{"$f":"Produktionsanlæg!BV510","v":0},{"$f":"Produktionsanlæg!BW510","v":0},{"$f":"Produktionsanlæg!BX510","v":0},{"$f":"Produktionsanlæg!BY510","v":0},{"$f":"Produktionsanlæg!BZ510","v":0},{"$f":"Produktionsanlæg!CA510","v":0},{"$f":"Produktionsanlæg!CB510","v":0},{"$f":"Produktionsanlæg!CC510","v":0},{"$f":"Produktionsanlæg!CD510","v":0},{"$f":"Produktionsanlæg!CE510","v":0},{"$f":"Produktionsanlæg!CF510","v":0},{"$f":"Produktionsanlæg!CG510","v":0},{"$f":"Produktionsanlæg!CH510","v":0},{"$f":"Produktionsanlæg!CI510","v":0},{"$f":"Produktionsanlæg!CJ510","v":0},{"$f":"Produktionsanlæg!CK510","v":0},{"$f":"Produktionsanlæg!CL510","v":0},{"$f":"Produktionsanlæg!CM510","v":0},{"$f":"Produktionsanlæg!CN510","v":0},{"$f":"Produktionsanlæg!CO510","v":0},{"$f":"Produktionsanlæg!CP510","v":0},{"$f":"+SUM(AA510:AV510)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D510>=AY$2,$AA510/($D510-2009),0)+IF($E510>=AY$2,$AB510/($E510-2009),0)+IF($F510>=AY$2,$AC510/($F510-2009),0)+IF($G510>=AY$2,$AD510/($G510-2009),0)+IF($H510>=AY$2,$AE510/($H510-2009),0)+IF($I510>=AY$2,$AF510/($I510-2009),0)+IF($J510>=AY$2,$AG510/($J510-2009),0)+IF($K510>=AY$2,$AH510/($K510-2009),0)+IF($L510>=AY$2,$AI510/($L510-2009),0)+IF($M510>=AY$2,$AJ510/($M510-2009),0)+IF($N510>=AY$2,$AK510/($N510-2009),0)+IF($O510>=AY$2,$AL510/($O510-2009),0)+IF($P510>=AY$2,$AM510/($P510-2009),0)+IF($Q510>=AY$2,$AN510/($Q510-2009),0)+IF($R510>=AY$2,$AO510/($R510-2009),0)+IF($S510>=AY$2,$AP510/($S510-2009),0)+IF($T510>=AY$2,$AQ510/($T510-2009),0)+IF($U510>=AY$2,$AR510/($U510-2009),0)+IF($V510>=AY$2,$AS510/($V510-2009),0)+IF($W510>=AY$2,$AT510/($W510-2009),0)+IF($X510>=AY$2,$AU510/($X510-2009),0)+IF($Y510>=AY$2,$AV510/($Y510-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"D$3+$C513","v":1925},{"$f":"E$3+$C513","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU513","v":0},{"$f":"Produktionsanlæg!BV513","v":0},{"$f":"Produktionsanlæg!BW513","v":0},{"$f":"Produktionsanlæg!BX513","v":0},{"$f":"Produktionsanlæg!BY513","v":0},{"$f":"Produktionsanlæg!BZ513","v":0},{"$f":"Produktionsanlæg!CA513","v":0},{"$f":"Produktionsanlæg!CB513","v":0},{"$f":"Produktionsanlæg!CC513","v":0},{"$f":"Produktionsanlæg!CD513","v":0},{"$f":"Produktionsanlæg!CE513","v":0},{"$f":"Produktionsanlæg!CF513","v":0},{"$f":"Produktionsanlæg!CG513","v":0},{"$f":"Produktionsanlæg!CH513","v":0},{"$f":"Produktionsanlæg!CI513","v":0},{"$f":"Produktionsanlæg!CJ513","v":0},{"$f":"Produktionsanlæg!CK513","v":0},{"$f":"Produktionsanlæg!CL513","v":0},{"$f":"Produktionsanlæg!CM513","v":0},{"$f":"Produktionsanlæg!CN513","v":0},{"$f":"Produktionsanlæg!CO513","v":0},{"$f":"Produktionsanlæg!CP513","v":0},{"$f":"+SUM(AA513:AV513)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D513>=AY$2,$AA513/($D513-2009),0)+IF($E513>=AY$2,$AB513/($E513-2009),0)+IF($F513>=AY$2,$AC513/($F513-2009),0)+IF($G513>=AY$2,$AD513/($G513-2009),0)+IF($H513>=AY$2,$AE513/($H513-2009),0)+IF($I513>=AY$2,$AF513/($I513-2009),0)+IF($J513>=AY$2,$AG513/($J513-2009),0)+IF($K513>=AY$2,$AH513/($K513-2009),0)+IF($L513>=AY$2,$AI513/($L513-2009),0)+IF($M513>=AY$2,$AJ513/($M513-2009),0)+IF($N513>=AY$2,$AK513/($N513-2009),0)+IF($O513>=AY$2,$AL513/($O513-2009),0)+IF($P513>=AY$2,$AM513/($P513-2009),0)+IF($Q513>=AY$2,$AN513/($Q513-2009),0)+IF($R513>=AY$2,$AO513/($R513-2009),0)+IF($S513>=AY$2,$AP513/($S513-2009),0)+IF($T513>=AY$2,$AQ513/($T513-2009),0)+IF($U513>=AY$2,$AR513/($U513-2009),0)+IF($V513>=AY$2,$AS513/($V513-2009),0)+IF($W513>=AY$2,$AT513/($W513-2009),0)+IF($X513>=AY$2,$AU513/($X513-2009),0)+IF($Y513>=AY$2,$AV513/($Y513-2009),0)","v":0},{"$f":"IF($D513>=AZ$2,$AA513/($D513-2009),0)+IF($E513>=AZ$2,$AB513/($E513-2009),0)+IF($F513>=AZ$2,$AC513/($F513-2009),0)+IF($G513>=AZ$2,$AD513/($G513-2009),0)+IF($H513>=AZ$2,$AE513/($H513-2009),0)+IF($I513>=AZ$2,$AF513/($I513-2009),0)+IF($J513>=AZ$2,$AG513/($J513-2009),0)+IF($K513>=AZ$2,$AH513/($K513-2009),0)+IF($L513>=AZ$2,$AI513/($L513-2009),0)+IF($M513>=AZ$2,$AJ513/($M513-2009),0)+IF($N513>=AZ$2,$AK513/($N513-2009),0)+IF($O513>=AZ$2,$AL513/($O513-2009),0)+IF($P513>=AZ$2,$AM513/($P513-2009),0)+IF($Q513>=AZ$2,$AN513/($Q513-2009),0)+IF($R513>=AZ$2,$AO513/($R513-2009),0)+IF($S513>=AZ$2,$AP513/($S513-2009),0)+IF($T513>=AZ$2,$AQ513/($T513-2009),0)+IF($U513>=AZ$2,$AR513/($U513-2009),0)+IF($V513>=AZ$2,$AS513/($V513-2009),0)+IF($W513>=AZ$2,$AT513/($W513-2009),0)+IF($X513>=AZ$2,$AU513/($X513-2009),0)+IF($Y513>=AZ$2,$AV513/($Y513-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D513>=DL$2,$AA513/($D513-2009),0)+IF($E513>=DL$2,$AB513/($E513-2009),0)+IF($F513>=DL$2,$AC513/($F513-2009),0)+IF($G513>=DL$2,$AD513/($G513-2009),0)+IF($H513>=DL$2,$AE513/($H513-2009),0)+IF($I513>=DL$2,$AF513/($I513-2009),0)+IF($J513>=DL$2,$AG513/($J513-2009),0)+IF($K513>=DL$2,$AH513/($K513-2009),0)+IF($L513>=DL$2,$AI513/($L513-2009),0)+IF($M513>=DL$2,$AJ513/($M513-2009),0)+IF($N513>=DL$2,$AK513/($N513-2009),0)+IF($O513>=DL$2,$AL513/($O513-2009),0)+IF($P513>=DL$2,$AM513/($P513-2009),0)+IF($Q513>=DL$2,$AN513/($Q513-2009),0)+IF($R513>=DL$2,$AO513/($R513-2009),0)+IF($S513>=DL$2,$AP513/($S513-2009),0)+IF($T513>=DL$2,$AQ513/($T513-2009),0)+IF($U513>=DL$2,$AR513/($U513-2009),0)+IF($V513>=DL$2,$AS513/($V513-2009),0)+IF($W513>=DL$2,$AT513/($W513-2009),0)+IF($X513>=DL$2,$AU513/($X513-2009),0)+IF($Y513>=DL$2,$AV513/($Y513-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C517","v":1925},{"$f":"E$3+$C517","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU517","v":0},{"$f":"Produktionsanlæg!BV517","v":0},{"$f":"Produktionsanlæg!BW517","v":0},{"$f":"Produktionsanlæg!BX517","v":0},{"$f":"Produktionsanlæg!BY517","v":0},{"$f":"Produktionsanlæg!BZ517","v":0},{"$f":"Produktionsanlæg!CA517","v":0},{"$f":"Produktionsanlæg!CB517","v":0},{"$f":"Produktionsanlæg!CC517","v":0},{"$f":"Produktionsanlæg!CD517","v":0},{"$f":"Produktionsanlæg!CE517","v":0},{"$f":"Produktionsanlæg!CF517","v":0},{"$f":"Produktionsanlæg!CG517","v":0},{"$f":"Produktionsanlæg!CH517","v":0},{"$f":"Produktionsanlæg!CI517","v":0},{"$f":"Produktionsanlæg!CJ517","v":0},{"$f":"Produktionsanlæg!CK517","v":0},{"$f":"Produktionsanlæg!CL517","v":0},{"$f":"Produktionsanlæg!CM517","v":0},{"$f":"Produktionsanlæg!CN517","v":0},{"$f":"Produktionsanlæg!CO517","v":0},{"$f":"Produktionsanlæg!CP517","v":0},{"$f":"+SUM(AA517:AV517)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D517>=AY$2,$AA517/($D517-2009),0)+IF($E517>=AY$2,$AB517/($E517-2009),0)+IF($F517>=AY$2,$AC517/($F517-2009),0)+IF($G517>=AY$2,$AD517/($G517-2009),0)+IF($H517>=AY$2,$AE517/($H517-2009),0)+IF($I517>=AY$2,$AF517/($I517-2009),0)+IF($J517>=AY$2,$AG517/($J517-2009),0)+IF($K517>=AY$2,$AH517/($K517-2009),0)+IF($L517>=AY$2,$AI517/($L517-2009),0)+IF($M517>=AY$2,$AJ517/($M517-2009),0)+IF($N517>=AY$2,$AK517/($N517-2009),0)+IF($O517>=AY$2,$AL517/($O517-2009),0)+IF($P517>=AY$2,$AM517/($P517-2009),0)+IF($Q517>=AY$2,$AN517/($Q517-2009),0)+IF($R517>=AY$2,$AO517/($R517-2009),0)+IF($S517>=AY$2,$AP517/($S517-2009),0)+IF($T517>=AY$2,$AQ517/($T517-2009),0)+IF($U517>=AY$2,$AR517/($U517-2009),0)+IF($V517>=AY$2,$AS517/($V517-2009),0)+IF($W517>=AY$2,$AT517/($W517-2009),0)+IF($X517>=AY$2,$AU517/($X517-2009),0)+IF($Y517>=AY$2,$AV517/($Y517-2009),0)","v":0},{"$f":"IF($D517>=AZ$2,$AA517/($D517-2009),0)+IF($E517>=AZ$2,$AB517/($E517-2009),0)+IF($F517>=AZ$2,$AC517/($F517-2009),0)+IF($G517>=AZ$2,$AD517/($G517-2009),0)+IF($H517>=AZ$2,$AE517/($H517-2009),0)+IF($I517>=AZ$2,$AF517/($I517-2009),0)+IF($J517>=AZ$2,$AG517/($J517-2009),0)+IF($K517>=AZ$2,$AH517/($K517-2009),0)+IF($L517>=AZ$2,$AI517/($L517-2009),0)+IF($M517>=AZ$2,$AJ517/($M517-2009),0)+IF($N517>=AZ$2,$AK517/($N517-2009),0)+IF($O517>=AZ$2,$AL517/($O517-2009),0)+IF($P517>=AZ$2,$AM517/($P517-2009),0)+IF($Q517>=AZ$2,$AN517/($Q517-2009),0)+IF($R517>=AZ$2,$AO517/($R517-2009),0)+IF($S517>=AZ$2,$AP517/($S517-2009),0)+IF($T517>=AZ$2,$AQ517/($T517-2009),0)+IF($U517>=AZ$2,$AR517/($U517-2009),0)+IF($V517>=AZ$2,$AS517/($V517-2009),0)+IF($W517>=AZ$2,$AT517/($W517-2009),0)+IF($X517>=AZ$2,$AU517/($X517-2009),0)+IF($Y517>=AZ$2,$AV517/($Y517-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D517>=DL$2,$AA517/($D517-2009),0)+IF($E517>=DL$2,$AB517/($E517-2009),0)+IF($F517>=DL$2,$AC517/($F517-2009),0)+IF($G517>=DL$2,$AD517/($G517-2009),0)+IF($H517>=DL$2,$AE517/($H517-2009),0)+IF($I517>=DL$2,$AF517/($I517-2009),0)+IF($J517>=DL$2,$AG517/($J517-2009),0)+IF($K517>=DL$2,$AH517/($K517-2009),0)+IF($L517>=DL$2,$AI517/($L517-2009),0)+IF($M517>=DL$2,$AJ517/($M517-2009),0)+IF($N517>=DL$2,$AK517/($N517-2009),0)+IF($O517>=DL$2,$AL517/($O517-2009),0)+IF($P517>=DL$2,$AM517/($P517-2009),0)+IF($Q517>=DL$2,$AN517/($Q517-2009),0)+IF($R517>=DL$2,$AO517/($R517-2009),0)+IF($S517>=DL$2,$AP517/($S517-2009),0)+IF($T517>=DL$2,$AQ517/($T517-2009),0)+IF($U517>=DL$2,$AR517/($U517-2009),0)+IF($V517>=DL$2,$AS517/($V517-2009),0)+IF($W517>=DL$2,$AT517/($W517-2009),0)+IF($X517>=DL$2,$AU517/($X517-2009),0)+IF($Y517>=DL$2,$AV517/($Y517-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"D$3+$C523+Produktionsanlæg!D524","v":1965},{"$f":"E$3+$C523+Produktionsanlæg!E524","v":1975},{"$f":"F$3+$C523+Produktionsanlæg!F524","v":1985},{"$f":"G$3+$C523+Produktionsanlæg!G524","v":1995},{"$f":"H$3+$C523+Produktionsanlæg!H524","v":2005},{"$f":"I$3+$C523+Produktionsanlæg!I524","v":2015},{"$f":"J$3+$C523+Produktionsanlæg!J524","v":2025},{"$f":"K$3+$C523+Produktionsanlæg!K524","v":2035},{"$f":"L$3+$C523+Produktionsanlæg!L524","v":2042},{"$f":"M$3+$C523+Produktionsanlæg!M524","v":2047},{"$f":"N$3+$C523+Produktionsanlæg!N524","v":2052},{"$f":"O$3+$C523+Produktionsanlæg!O524","v":2057},{"$f":"P$3+$C523+Produktionsanlæg!P524","v":2060},{"$f":"Q$3+$C523+Produktionsanlæg!Q524","v":2061},{"$f":"R$3+$C523+Produktionsanlæg!R524","v":2062},{"$f":"S$3+$C523+Produktionsanlæg!S524","v":2063},{"$f":"T$3+$C523+Produktionsanlæg!T524","v":2064},{"$f":"U$3+$C523+Produktionsanlæg!U524","v":2065},{"$f":"V$3+$C523+Produktionsanlæg!V524","v":2066},{"$f":"W$3+$C523+Produktionsanlæg!W524","v":2067},{"$f":"X$3+$C523+Produktionsanlæg!X524","v":2068},{"$f":"Y$3+$C523+Produktionsanlæg!Y524","v":2069},0,{"$f":"Produktionsanlæg!BU523","v":0},{"$f":"Produktionsanlæg!BV523","v":0},{"$f":"Produktionsanlæg!BW523","v":0},{"$f":"Produktionsanlæg!BX523","v":0},{"$f":"Produktionsanlæg!BY523","v":0},{"$f":"Produktionsanlæg!BZ523","v":0},{"$f":"Produktionsanlæg!CA523","v":0},{"$f":"Produktionsanlæg!CB523","v":0},{"$f":"Produktionsanlæg!CC523","v":0},{"$f":"Produktionsanlæg!CD523","v":0},{"$f":"Produktionsanlæg!CE523","v":0},{"$f":"Produktionsanlæg!CF523","v":0},{"$f":"Produktionsanlæg!CG523","v":0},{"$f":"Produktionsanlæg!CH523","v":0},{"$f":"Produktionsanlæg!CI523","v":0},{"$f":"Produktionsanlæg!CJ523","v":0},{"$f":"Produktionsanlæg!CK523","v":0},{"$f":"Produktionsanlæg!CL523","v":0},{"$f":"Produktionsanlæg!CM523","v":0},{"$f":"Produktionsanlæg!CN523","v":0},{"$f":"Produktionsanlæg!CO523","v":0},{"$f":"Produktionsanlæg!CP523","v":0},{"$f":"+SUM(AA523:AV523)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D523>=AY$2,$AA523/($D523-2009),0)+IF($E523>=AY$2,$AB523/($E523-2009),0)+IF($F523>=AY$2,$AC523/($F523-2009),0)+IF($G523>=AY$2,$AD523/($G523-2009),0)+IF($H523>=AY$2,$AE523/($H523-2009),0)+IF($I523>=AY$2,$AF523/($I523-2009),0)+IF($J523>=AY$2,$AG523/($J523-2009),0)+IF($K523>=AY$2,$AH523/($K523-2009),0)+IF($L523>=AY$2,$AI523/($L523-2009),0)+IF($M523>=AY$2,$AJ523/($M523-2009),0)+IF($N523>=AY$2,$AK523/($N523-2009),0)+IF($O523>=AY$2,$AL523/($O523-2009),0)+IF($P523>=AY$2,$AM523/($P523-2009),0)+IF($Q523>=AY$2,$AN523/($Q523-2009),0)+IF($R523>=AY$2,$AO523/($R523-2009),0)+IF($S523>=AY$2,$AP523/($S523-2009),0)+IF($T523>=AY$2,$AQ523/($T523-2009),0)+IF($U523>=AY$2,$AR523/($U523-2009),0)+IF($V523>=AY$2,$AS523/($V523-2009),0)+IF($W523>=AY$2,$AT523/($W523-2009),0)+IF($X523>=AY$2,$AU523/($X523-2009),0)+IF($Y523>=AY$2,$AV523/($Y523-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"D$3+$C526","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU526","v":0},{"$f":"Produktionsanlæg!BV526","v":0},{"$f":"Produktionsanlæg!BW526","v":0},{"$f":"Produktionsanlæg!BX526","v":0},{"$f":"Produktionsanlæg!BY526","v":0},{"$f":"Produktionsanlæg!BZ526","v":0},{"$f":"Produktionsanlæg!CA526","v":0},{"$f":"Produktionsanlæg!CB526","v":0},{"$f":"Produktionsanlæg!CC526","v":0},{"$f":"Produktionsanlæg!CD526","v":0},{"$f":"Produktionsanlæg!CE526","v":0},{"$f":"Produktionsanlæg!CF526","v":0},{"$f":"Produktionsanlæg!CG526","v":0},{"$f":"Produktionsanlæg!CH526","v":0},{"$f":"Produktionsanlæg!CI526","v":0},{"$f":"Produktionsanlæg!CJ526","v":0},{"$f":"Produktionsanlæg!CK526","v":0},{"$f":"Produktionsanlæg!CL526","v":0},{"$f":"Produktionsanlæg!CM526","v":0},{"$f":"Produktionsanlæg!CN526","v":0},{"$f":"Produktionsanlæg!CO526","v":0},{"$f":"Produktionsanlæg!CP526","v":0},{"$f":"+SUM(AA526:AV526)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D526>=AY$2,$AA526/($D526-2009),0)+IF($E526>=AY$2,$AB526/($E526-2009),0)+IF($F526>=AY$2,$AC526/($F526-2009),0)+IF($G526>=AY$2,$AD526/($G526-2009),0)+IF($H526>=AY$2,$AE526/($H526-2009),0)+IF($I526>=AY$2,$AF526/($I526-2009),0)+IF($J526>=AY$2,$AG526/($J526-2009),0)+IF($K526>=AY$2,$AH526/($K526-2009),0)+IF($L526>=AY$2,$AI526/($L526-2009),0)+IF($M526>=AY$2,$AJ526/($M526-2009),0)+IF($N526>=AY$2,$AK526/($N526-2009),0)+IF($O526>=AY$2,$AL526/($O526-2009),0)+IF($P526>=AY$2,$AM526/($P526-2009),0)+IF($Q526>=AY$2,$AN526/($Q526-2009),0)+IF($R526>=AY$2,$AO526/($R526-2009),0)+IF($S526>=AY$2,$AP526/($S526-2009),0)+IF($T526>=AY$2,$AQ526/($T526-2009),0)+IF($U526>=AY$2,$AR526/($U526-2009),0)+IF($V526>=AY$2,$AS526/($V526-2009),0)+IF($W526>=AY$2,$AT526/($W526-2009),0)+IF($X526>=AY$2,$AU526/($X526-2009),0)+IF($Y526>=AY$2,$AV526/($Y526-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C531","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU531","v":0},{"$f":"Produktionsanlæg!BV531","v":0},{"$f":"Produktionsanlæg!BW531","v":0},{"$f":"Produktionsanlæg!BX531","v":0},{"$f":"Produktionsanlæg!BY531","v":0},{"$f":"Produktionsanlæg!BZ531","v":0},{"$f":"Produktionsanlæg!CA531","v":0},{"$f":"Produktionsanlæg!CB531","v":0},{"$f":"Produktionsanlæg!CC531","v":0},{"$f":"Produktionsanlæg!CD531","v":0},{"$f":"Produktionsanlæg!CE531","v":0},{"$f":"Produktionsanlæg!CF531","v":0},{"$f":"Produktionsanlæg!CG531","v":0},{"$f":"Produktionsanlæg!CH531","v":0},{"$f":"Produktionsanlæg!CI531","v":0},{"$f":"Produktionsanlæg!CJ531","v":0},{"$f":"Produktionsanlæg!CK531","v":0},{"$f":"Produktionsanlæg!CL531","v":0},{"$f":"Produktionsanlæg!CM531","v":0},{"$f":"Produktionsanlæg!CN531","v":0},{"$f":"Produktionsanlæg!CO531","v":0},{"$f":"Produktionsanlæg!CP531","v":0},{"$f":"+SUM(AA531:AV531)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D531>=AY$2,$AA531/($D531-2009),0)+IF($E531>=AY$2,$AB531/($E531-2009),0)+IF($F531>=AY$2,$AC531/($F531-2009),0)+IF($G531>=AY$2,$AD531/($G531-2009),0)+IF($H531>=AY$2,$AE531/($H531-2009),0)+IF($I531>=AY$2,$AF531/($I531-2009),0)+IF($J531>=AY$2,$AG531/($J531-2009),0)+IF($K531>=AY$2,$AH531/($K531-2009),0)+IF($L531>=AY$2,$AI531/($L531-2009),0)+IF($M531>=AY$2,$AJ531/($M531-2009),0)+IF($N531>=AY$2,$AK531/($N531-2009),0)+IF($O531>=AY$2,$AL531/($O531-2009),0)+IF($P531>=AY$2,$AM531/($P531-2009),0)+IF($Q531>=AY$2,$AN531/($Q531-2009),0)+IF($R531>=AY$2,$AO531/($R531-2009),0)+IF($S531>=AY$2,$AP531/($S531-2009),0)+IF($T531>=AY$2,$AQ531/($T531-2009),0)+IF($U531>=AY$2,$AR531/($U531-2009),0)+IF($V531>=AY$2,$AS531/($V531-2009),0)+IF($W531>=AY$2,$AT531/($W531-2009),0)+IF($X531>=AY$2,$AU531/($X531-2009),0)+IF($Y531>=AY$2,$AV531/($Y531-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"D$3+$C532+Produktionsanlæg!D533","v":1965},{"$f":"E$3+$C532+Produktionsanlæg!E533","v":1975},{"$f":"F$3+$C532+Produktionsanlæg!F533","v":1985},{"$f":"G$3+$C532+Produktionsanlæg!G533","v":1995},{"$f":"H$3+$C532+Produktionsanlæg!H533","v":2005},{"$f":"I$3+$C532+Produktionsanlæg!I533","v":2015},{"$f":"J$3+$C532+Produktionsanlæg!J533","v":2025},{"$f":"K$3+$C532+Produktionsanlæg!K533","v":2035},{"$f":"L$3+$C532+Produktionsanlæg!L533","v":2042},{"$f":"M$3+$C532+Produktionsanlæg!M533","v":2047},{"$f":"N$3+$C532+Produktionsanlæg!N533","v":2052},{"$f":"O$3+$C532+Produktionsanlæg!O533","v":2057},{"$f":"P$3+$C532+Produktionsanlæg!P533","v":2060},{"$f":"Q$3+$C532+Produktionsanlæg!Q533","v":2061},{"$f":"R$3+$C532+Produktionsanlæg!R533","v":2062},{"$f":"S$3+$C532+Produktionsanlæg!S533","v":2063},{"$f":"T$3+$C532+Produktionsanlæg!T533","v":2064},{"$f":"U$3+$C532+Produktionsanlæg!U533","v":2065},{"$f":"V$3+$C532+Produktionsanlæg!V533","v":2066},{"$f":"W$3+$C532+Produktionsanlæg!W533","v":2067},{"$f":"X$3+$C532+Produktionsanlæg!X533","v":2068},{"$f":"Y$3+$C532+Produktionsanlæg!Y533","v":2069},0,{"$f":"Produktionsanlæg!BU532","v":0},{"$f":"Produktionsanlæg!BV532","v":0},{"$f":"Produktionsanlæg!BW532","v":0},{"$f":"Produktionsanlæg!BX532","v":0},{"$f":"Produktionsanlæg!BY532","v":0},{"$f":"Produktionsanlæg!BZ532","v":0},{"$f":"Produktionsanlæg!CA532","v":0},{"$f":"Produktionsanlæg!CB532","v":0},{"$f":"Produktionsanlæg!CC532","v":0},{"$f":"Produktionsanlæg!CD532","v":0},{"$f":"Produktionsanlæg!CE532","v":0},{"$f":"Produktionsanlæg!CF532","v":0},{"$f":"Produktionsanlæg!CG532","v":0},{"$f":"Produktionsanlæg!CH532","v":0},{"$f":"Produktionsanlæg!CI532","v":0},{"$f":"Produktionsanlæg!CJ532","v":0},{"$f":"Produktionsanlæg!CK532","v":0},{"$f":"Produktionsanlæg!CL532","v":0},{"$f":"Produktionsanlæg!CM532","v":0},{"$f":"Produktionsanlæg!CN532","v":0},{"$f":"Produktionsanlæg!CO532","v":0},{"$f":"Produktionsanlæg!CP532","v":0},{"$f":"+SUM(AA532:AV532)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D532>=AY$2,$AA532/($D532-2009),0)+IF($E532>=AY$2,$AB532/($E532-2009),0)+IF($F532>=AY$2,$AC532/($F532-2009),0)+IF($G532>=AY$2,$AD532/($G532-2009),0)+IF($H532>=AY$2,$AE532/($H532-2009),0)+IF($I532>=AY$2,$AF532/($I532-2009),0)+IF($J532>=AY$2,$AG532/($J532-2009),0)+IF($K532>=AY$2,$AH532/($K532-2009),0)+IF($L532>=AY$2,$AI532/($L532-2009),0)+IF($M532>=AY$2,$AJ532/($M532-2009),0)+IF($N532>=AY$2,$AK532/($N532-2009),0)+IF($O532>=AY$2,$AL532/($O532-2009),0)+IF($P532>=AY$2,$AM532/($P532-2009),0)+IF($Q532>=AY$2,$AN532/($Q532-2009),0)+IF($R532>=AY$2,$AO532/($R532-2009),0)+IF($S532>=AY$2,$AP532/($S532-2009),0)+IF($T532>=AY$2,$AQ532/($T532-2009),0)+IF($U532>=AY$2,$AR532/($U532-2009),0)+IF($V532>=AY$2,$AS532/($V532-2009),0)+IF($W532>=AY$2,$AT532/($W532-2009),0)+IF($X532>=AY$2,$AU532/($X532-2009),0)+IF($Y532>=AY$2,$AV532/($Y532-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"D$3+$C535","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU535","v":0},{"$f":"Produktionsanlæg!BV535","v":0},{"$f":"Produktionsanlæg!BW535","v":0},{"$f":"Produktionsanlæg!BX535","v":0},{"$f":"Produktionsanlæg!BY535","v":0},{"$f":"Produktionsanlæg!BZ535","v":0},{"$f":"Produktionsanlæg!CA535","v":0},{"$f":"Produktionsanlæg!CB535","v":0},{"$f":"Produktionsanlæg!CC535","v":0},{"$f":"Produktionsanlæg!CD535","v":0},{"$f":"Produktionsanlæg!CE535","v":0},{"$f":"Produktionsanlæg!CF535","v":0},{"$f":"Produktionsanlæg!CG535","v":0},{"$f":"Produktionsanlæg!CH535","v":0},{"$f":"Produktionsanlæg!CI535","v":0},{"$f":"Produktionsanlæg!CJ535","v":0},{"$f":"Produktionsanlæg!CK535","v":0},{"$f":"Produktionsanlæg!CL535","v":0},{"$f":"Produktionsanlæg!CM535","v":0},{"$f":"Produktionsanlæg!CN535","v":0},{"$f":"Produktionsanlæg!CO535","v":0},{"$f":"Produktionsanlæg!CP535","v":0},{"$f":"+SUM(AA535:AV535)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D535>=AY$2,$AA535/($D535-2009),0)+IF($E535>=AY$2,$AB535/($E535-2009),0)+IF($F535>=AY$2,$AC535/($F535-2009),0)+IF($G535>=AY$2,$AD535/($G535-2009),0)+IF($H535>=AY$2,$AE535/($H535-2009),0)+IF($I535>=AY$2,$AF535/($I535-2009),0)+IF($J535>=AY$2,$AG535/($J535-2009),0)+IF($K535>=AY$2,$AH535/($K535-2009),0)+IF($L535>=AY$2,$AI535/($L535-2009),0)+IF($M535>=AY$2,$AJ535/($M535-2009),0)+IF($N535>=AY$2,$AK535/($N535-2009),0)+IF($O535>=AY$2,$AL535/($O535-2009),0)+IF($P535>=AY$2,$AM535/($P535-2009),0)+IF($Q535>=AY$2,$AN535/($Q535-2009),0)+IF($R535>=AY$2,$AO535/($R535-2009),0)+IF($S535>=AY$2,$AP535/($S535-2009),0)+IF($T535>=AY$2,$AQ535/($T535-2009),0)+IF($U535>=AY$2,$AR535/($U535-2009),0)+IF($V535>=AY$2,$AS535/($V535-2009),0)+IF($W535>=AY$2,$AT535/($W535-2009),0)+IF($X535>=AY$2,$AU535/($X535-2009),0)+IF($Y535>=AY$2,$AV535/($Y535-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"D$3+$C539","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"SUM(Z540)","v":0},{"$f":"Produktionsanlæg!BU539","v":0},{"$f":"Produktionsanlæg!BV539","v":0},{"$f":"Produktionsanlæg!BW539","v":0},{"$f":"Produktionsanlæg!BX539","v":0},{"$f":"Produktionsanlæg!BY539","v":0},{"$f":"Produktionsanlæg!BZ539","v":0},{"$f":"Produktionsanlæg!CA539","v":0},{"$f":"Produktionsanlæg!CB539","v":0},{"$f":"Produktionsanlæg!CC539","v":0},{"$f":"Produktionsanlæg!CD539","v":0},{"$f":"Produktionsanlæg!CE539","v":0},{"$f":"Produktionsanlæg!CF539","v":0},{"$f":"Produktionsanlæg!CG539","v":0},{"$f":"Produktionsanlæg!CH539","v":0},{"$f":"Produktionsanlæg!CI539","v":0},{"$f":"Produktionsanlæg!CJ539","v":0},{"$f":"Produktionsanlæg!CK539","v":0},{"$f":"Produktionsanlæg!CL539","v":0},{"$f":"Produktionsanlæg!CM539","v":0},{"$f":"Produktionsanlæg!CN539","v":0},{"$f":"Produktionsanlæg!CO539","v":0},{"$f":"Produktionsanlæg!CP539","v":0},{"$f":"+SUM(AA539:AV539)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D539>=AY$2,$AA539/($D539-2009),0)+IF($E539>=AY$2,$AB539/($E539-2009),0)+IF($F539>=AY$2,$AC539/($F539-2009),0)+IF($G539>=AY$2,$AD539/($G539-2009),0)+IF($H539>=AY$2,$AE539/($H539-2009),0)+IF($I539>=AY$2,$AF539/($I539-2009),0)+IF($J539>=AY$2,$AG539/($J539-2009),0)+IF($K539>=AY$2,$AH539/($K539-2009),0)+IF($L539>=AY$2,$AI539/($L539-2009),0)+IF($M539>=AY$2,$AJ539/($M539-2009),0)+IF($N539>=AY$2,$AK539/($N539-2009),0)+IF($O539>=AY$2,$AL539/($O539-2009),0)+IF($P539>=AY$2,$AM539/($P539-2009),0)+IF($Q539>=AY$2,$AN539/($Q539-2009),0)+IF($R539>=AY$2,$AO539/($R539-2009),0)+IF($S539>=AY$2,$AP539/($S539-2009),0)+IF($T539>=AY$2,$AQ539/($T539-2009),0)+IF($U539>=AY$2,$AR539/($U539-2009),0)+IF($V539>=AY$2,$AS539/($V539-2009),0)+IF($W539>=AY$2,$AT539/($W539-2009),0)+IF($X539>=AY$2,$AU539/($X539-2009),0)+IF($Y539>=AY$2,$AV539/($Y539-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C542+Produktionsanlæg!D543","v":1945},{"$f":"E$3+$C542+Produktionsanlæg!E543","v":1955},{"$f":"F$3+$C542+Produktionsanlæg!F543","v":1965},{"$f":"G$3+$C542+Produktionsanlæg!G543","v":1975},{"$f":"H$3+$C542+Produktionsanlæg!H543","v":1985},{"$f":"I$3+$C542+Produktionsanlæg!I543","v":1995},{"$f":"J$3+$C542+Produktionsanlæg!J543","v":2005},{"$f":"K$3+$C542+Produktionsanlæg!K543","v":2015},{"$f":"L$3+$C542+Produktionsanlæg!L543","v":2022},{"$f":"M$3+$C542+Produktionsanlæg!M543","v":2027},{"$f":"N$3+$C542+Produktionsanlæg!N543","v":2032},{"$f":"O$3+$C542+Produktionsanlæg!O543","v":2037},{"$f":"P$3+$C542+Produktionsanlæg!P543","v":2040},{"$f":"Q$3+$C542+Produktionsanlæg!Q543","v":2041},{"$f":"R$3+$C542+Produktionsanlæg!R543","v":2042},{"$f":"S$3+$C542+Produktionsanlæg!S543","v":2043},{"$f":"T$3+$C542+Produktionsanlæg!T543","v":2044},{"$f":"U$3+$C542+Produktionsanlæg!U543","v":2045},{"$f":"V$3+$C542+Produktionsanlæg!V543","v":2046},{"$f":"W$3+$C542+Produktionsanlæg!W543","v":2047},{"$f":"X$3+$C542+Produktionsanlæg!X543","v":2048},{"$f":"Y$3+$C542+Produktionsanlæg!Y543","v":2049},0,{"$f":"Produktionsanlæg!BU542","v":0},{"$f":"Produktionsanlæg!BV542","v":0},{"$f":"Produktionsanlæg!BW542","v":0},{"$f":"Produktionsanlæg!BX542","v":0},{"$f":"Produktionsanlæg!BY542","v":0},{"$f":"Produktionsanlæg!BZ542","v":0},{"$f":"Produktionsanlæg!CA542","v":0},{"$f":"Produktionsanlæg!CB542","v":0},{"$f":"Produktionsanlæg!CC542","v":0},{"$f":"Produktionsanlæg!CD542","v":0},{"$f":"Produktionsanlæg!CE542","v":0},{"$f":"Produktionsanlæg!CF542","v":0},{"$f":"Produktionsanlæg!CG542","v":0},{"$f":"Produktionsanlæg!CH542","v":0},{"$f":"Produktionsanlæg!CI542","v":0},{"$f":"Produktionsanlæg!CJ542","v":0},{"$f":"Produktionsanlæg!CK542","v":0},{"$f":"Produktionsanlæg!CL542","v":0},{"$f":"Produktionsanlæg!CM542","v":0},{"$f":"Produktionsanlæg!CN542","v":0},{"$f":"Produktionsanlæg!CO542","v":0},{"$f":"Produktionsanlæg!CP542","v":0},{"$f":"+SUM(AA542:AV542)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D542>=AY$2,$AA542/($D542-2009),0)+IF($E542>=AY$2,$AB542/($E542-2009),0)+IF($F542>=AY$2,$AC542/($F542-2009),0)+IF($G542>=AY$2,$AD542/($G542-2009),0)+IF($H542>=AY$2,$AE542/($H542-2009),0)+IF($I542>=AY$2,$AF542/($I542-2009),0)+IF($J542>=AY$2,$AG542/($J542-2009),0)+IF($K542>=AY$2,$AH542/($K542-2009),0)+IF($L542>=AY$2,$AI542/($L542-2009),0)+IF($M542>=AY$2,$AJ542/($M542-2009),0)+IF($N542>=AY$2,$AK542/($N542-2009),0)+IF($O542>=AY$2,$AL542/($O542-2009),0)+IF($P542>=AY$2,$AM542/($P542-2009),0)+IF($Q542>=AY$2,$AN542/($Q542-2009),0)+IF($R542>=AY$2,$AO542/($R542-2009),0)+IF($S542>=AY$2,$AP542/($S542-2009),0)+IF($T542>=AY$2,$AQ542/($T542-2009),0)+IF($U542>=AY$2,$AR542/($U542-2009),0)+IF($V542>=AY$2,$AS542/($V542-2009),0)+IF($W542>=AY$2,$AT542/($W542-2009),0)+IF($X542>=AY$2,$AU542/($X542-2009),0)+IF($Y542>=AY$2,$AV542/($Y542-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D542>=DK$2,$AA542/($D542-2009),0)+IF($E542>=DK$2,$AB542/($E542-2009),0)+IF($F542>=DK$2,$AC542/($F542-2009),0)+IF($G542>=DK$2,$AD542/($G542-2009),0)+IF($H542>=DK$2,$AE542/($H542-2009),0)+IF($I542>=DK$2,$AF542/($I542-2009),0)+IF($J542>=DK$2,$AG542/($J542-2009),0)+IF($K542>=DK$2,$AH542/($K542-2009),0)+IF($L542>=DK$2,$AI542/($L542-2009),0)+IF($M542>=DK$2,$AJ542/($M542-2009),0)+IF($N542>=DK$2,$AK542/($N542-2009),0)+IF($O542>=DK$2,$AL542/($O542-2009),0)+IF($P542>=DK$2,$AM542/($P542-2009),0)+IF($Q542>=DK$2,$AN542/($Q542-2009),0)+IF($R542>=DK$2,$AO542/($R542-2009),0)+IF($S542>=DK$2,$AP542/($S542-2009),0)+IF($T542>=DK$2,$AQ542/($T542-2009),0)+IF($U542>=DK$2,$AR542/($U542-2009),0)+IF($V542>=DK$2,$AS542/($V542-2009),0)+IF($W542>=DK$2,$AT542/($W542-2009),0)+IF($X542>=DK$2,$AU542/($X542-2009),0)+IF($Y542>=DK$2,$AV542/($Y542-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW545:AW568)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY545:AY568)","v":0},{"$f":"SUM(AZ545:AZ568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL545:DL568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"D$3+$C548","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU548","v":0},{"$f":"Produktionsanlæg!BV548","v":0},{"$f":"Produktionsanlæg!BW548","v":0},{"$f":"Produktionsanlæg!BX548","v":0},{"$f":"Produktionsanlæg!BY548","v":0},{"$f":"Produktionsanlæg!BZ548","v":0},{"$f":"Produktionsanlæg!CA548","v":0},{"$f":"Produktionsanlæg!CB548","v":0},{"$f":"Produktionsanlæg!CC548","v":0},{"$f":"Produktionsanlæg!CD548","v":0},{"$f":"Produktionsanlæg!CE548","v":0},{"$f":"Produktionsanlæg!CF548","v":0},{"$f":"Produktionsanlæg!CG548","v":0},{"$f":"Produktionsanlæg!CH548","v":0},{"$f":"Produktionsanlæg!CI548","v":0},{"$f":"Produktionsanlæg!CJ548","v":0},{"$f":"Produktionsanlæg!CK548","v":0},{"$f":"Produktionsanlæg!CL548","v":0},{"$f":"Produktionsanlæg!CM548","v":0},{"$f":"Produktionsanlæg!CN548","v":0},{"$f":"Produktionsanlæg!CO548","v":0},{"$f":"Produktionsanlæg!CP548","v":0},{"$f":"+SUM(AA548:AV548)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D548>=AY$2,$AA548/($D548-2009),0)+IF($E548>=AY$2,$AB548/($E548-2009),0)+IF($F548>=AY$2,$AC548/($F548-2009),0)+IF($G548>=AY$2,$AD548/($G548-2009),0)+IF($H548>=AY$2,$AE548/($H548-2009),0)+IF($I548>=AY$2,$AF548/($I548-2009),0)+IF($J548>=AY$2,$AG548/($J548-2009),0)+IF($K548>=AY$2,$AH548/($K548-2009),0)+IF($L548>=AY$2,$AI548/($L548-2009),0)+IF($M548>=AY$2,$AJ548/($M548-2009),0)+IF($N548>=AY$2,$AK548/($N548-2009),0)+IF($O548>=AY$2,$AL548/($O548-2009),0)+IF($P548>=AY$2,$AM548/($P548-2009),0)+IF($Q548>=AY$2,$AN548/($Q548-2009),0)+IF($R548>=AY$2,$AO548/($R548-2009),0)+IF($S548>=AY$2,$AP548/($S548-2009),0)+IF($T548>=AY$2,$AQ548/($T548-2009),0)+IF($U548>=AY$2,$AR548/($U548-2009),0)+IF($V548>=AY$2,$AS548/($V548-2009),0)+IF($W548>=AY$2,$AT548/($W548-2009),0)+IF($X548>=AY$2,$AU548/($X548-2009),0)+IF($Y548>=AY$2,$AV548/($Y548-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"D$3+$C551","v":1925},{"$f":"E$3+$C551","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU551","v":0},{"$f":"Produktionsanlæg!BV551","v":0},{"$f":"Produktionsanlæg!BW551","v":0},{"$f":"Produktionsanlæg!BX551","v":0},{"$f":"Produktionsanlæg!BY551","v":0},{"$f":"Produktionsanlæg!BZ551","v":0},{"$f":"Produktionsanlæg!CA551","v":0},{"$f":"Produktionsanlæg!CB551","v":0},{"$f":"Produktionsanlæg!CC551","v":0},{"$f":"Produktionsanlæg!CD551","v":0},{"$f":"Produktionsanlæg!CE551","v":0},{"$f":"Produktionsanlæg!CF551","v":0},{"$f":"Produktionsanlæg!CG551","v":0},{"$f":"Produktionsanlæg!CH551","v":0},{"$f":"Produktionsanlæg!CI551","v":0},{"$f":"Produktionsanlæg!CJ551","v":0},{"$f":"Produktionsanlæg!CK551","v":0},{"$f":"Produktionsanlæg!CL551","v":0},{"$f":"Produktionsanlæg!CM551","v":0},{"$f":"Produktionsanlæg!CN551","v":0},{"$f":"Produktionsanlæg!CO551","v":0},{"$f":"Produktionsanlæg!CP551","v":0},{"$f":"+SUM(AA551:AV551)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D551>=AY$2,$AA551/($D551-2009),0)+IF($E551>=AY$2,$AB551/($E551-2009),0)+IF($F551>=AY$2,$AC551/($F551-2009),0)+IF($G551>=AY$2,$AD551/($G551-2009),0)+IF($H551>=AY$2,$AE551/($H551-2009),0)+IF($I551>=AY$2,$AF551/($I551-2009),0)+IF($J551>=AY$2,$AG551/($J551-2009),0)+IF($K551>=AY$2,$AH551/($K551-2009),0)+IF($L551>=AY$2,$AI551/($L551-2009),0)+IF($M551>=AY$2,$AJ551/($M551-2009),0)+IF($N551>=AY$2,$AK551/($N551-2009),0)+IF($O551>=AY$2,$AL551/($O551-2009),0)+IF($P551>=AY$2,$AM551/($P551-2009),0)+IF($Q551>=AY$2,$AN551/($Q551-2009),0)+IF($R551>=AY$2,$AO551/($R551-2009),0)+IF($S551>=AY$2,$AP551/($S551-2009),0)+IF($T551>=AY$2,$AQ551/($T551-2009),0)+IF($U551>=AY$2,$AR551/($U551-2009),0)+IF($V551>=AY$2,$AS551/($V551-2009),0)+IF($W551>=AY$2,$AT551/($W551-2009),0)+IF($X551>=AY$2,$AU551/($X551-2009),0)+IF($Y551>=AY$2,$AV551/($Y551-2009),0)","v":0},{"$f":"IF($D551>=AZ$2,$AA551/($D551-2009),0)+IF($E551>=AZ$2,$AB551/($E551-2009),0)+IF($F551>=AZ$2,$AC551/($F551-2009),0)+IF($G551>=AZ$2,$AD551/($G551-2009),0)+IF($H551>=AZ$2,$AE551/($H551-2009),0)+IF($I551>=AZ$2,$AF551/($I551-2009),0)+IF($J551>=AZ$2,$AG551/($J551-2009),0)+IF($K551>=AZ$2,$AH551/($K551-2009),0)+IF($L551>=AZ$2,$AI551/($L551-2009),0)+IF($M551>=AZ$2,$AJ551/($M551-2009),0)+IF($N551>=AZ$2,$AK551/($N551-2009),0)+IF($O551>=AZ$2,$AL551/($O551-2009),0)+IF($P551>=AZ$2,$AM551/($P551-2009),0)+IF($Q551>=AZ$2,$AN551/($Q551-2009),0)+IF($R551>=AZ$2,$AO551/($R551-2009),0)+IF($S551>=AZ$2,$AP551/($S551-2009),0)+IF($T551>=AZ$2,$AQ551/($T551-2009),0)+IF($U551>=AZ$2,$AR551/($U551-2009),0)+IF($V551>=AZ$2,$AS551/($V551-2009),0)+IF($W551>=AZ$2,$AT551/($W551-2009),0)+IF($X551>=AZ$2,$AU551/($X551-2009),0)+IF($Y551>=AZ$2,$AV551/($Y551-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D551>=DL$2,$AA551/($D551-2009),0)+IF($E551>=DL$2,$AB551/($E551-2009),0)+IF($F551>=DL$2,$AC551/($F551-2009),0)+IF($G551>=DL$2,$AD551/($G551-2009),0)+IF($H551>=DL$2,$AE551/($H551-2009),0)+IF($I551>=DL$2,$AF551/($I551-2009),0)+IF($J551>=DL$2,$AG551/($J551-2009),0)+IF($K551>=DL$2,$AH551/($K551-2009),0)+IF($L551>=DL$2,$AI551/($L551-2009),0)+IF($M551>=DL$2,$AJ551/($M551-2009),0)+IF($N551>=DL$2,$AK551/($N551-2009),0)+IF($O551>=DL$2,$AL551/($O551-2009),0)+IF($P551>=DL$2,$AM551/($P551-2009),0)+IF($Q551>=DL$2,$AN551/($Q551-2009),0)+IF($R551>=DL$2,$AO551/($R551-2009),0)+IF($S551>=DL$2,$AP551/($S551-2009),0)+IF($T551>=DL$2,$AQ551/($T551-2009),0)+IF($U551>=DL$2,$AR551/($U551-2009),0)+IF($V551>=DL$2,$AS551/($V551-2009),0)+IF($W551>=DL$2,$AT551/($W551-2009),0)+IF($X551>=DL$2,$AU551/($X551-2009),0)+IF($Y551>=DL$2,$AV551/($Y551-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"D$3+$C552","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU552","v":0},{"$f":"Produktionsanlæg!BV552","v":0},{"$f":"Produktionsanlæg!BW552","v":0},{"$f":"Produktionsanlæg!BX552","v":0},{"$f":"Produktionsanlæg!BY552","v":0},{"$f":"Produktionsanlæg!BZ552","v":0},{"$f":"Produktionsanlæg!CA552","v":0},{"$f":"Produktionsanlæg!CB552","v":0},{"$f":"Produktionsanlæg!CC552","v":0},{"$f":"Produktionsanlæg!CD552","v":0},{"$f":"Produktionsanlæg!CE552","v":0},{"$f":"Produktionsanlæg!CF552","v":0},{"$f":"Produktionsanlæg!CG552","v":0},{"$f":"Produktionsanlæg!CH552","v":0},{"$f":"Produktionsanlæg!CI552","v":0},{"$f":"Produktionsanlæg!CJ552","v":0},{"$f":"Produktionsanlæg!CK552","v":0},{"$f":"Produktionsanlæg!CL552","v":0},{"$f":"Produktionsanlæg!CM552","v":0},{"$f":"Produktionsanlæg!CN552","v":0},{"$f":"Produktionsanlæg!CO552","v":0},{"$f":"Produktionsanlæg!CP552","v":0},{"$f":"+SUM(AA552:AV552)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D552>=AY$2,$AA552/($D552-2009),0)+IF($E552>=AY$2,$AB552/($E552-2009),0)+IF($F552>=AY$2,$AC552/($F552-2009),0)+IF($G552>=AY$2,$AD552/($G552-2009),0)+IF($H552>=AY$2,$AE552/($H552-2009),0)+IF($I552>=AY$2,$AF552/($I552-2009),0)+IF($J552>=AY$2,$AG552/($J552-2009),0)+IF($K552>=AY$2,$AH552/($K552-2009),0)+IF($L552>=AY$2,$AI552/($L552-2009),0)+IF($M552>=AY$2,$AJ552/($M552-2009),0)+IF($N552>=AY$2,$AK552/($N552-2009),0)+IF($O552>=AY$2,$AL552/($O552-2009),0)+IF($P552>=AY$2,$AM552/($P552-2009),0)+IF($Q552>=AY$2,$AN552/($Q552-2009),0)+IF($R552>=AY$2,$AO552/($R552-2009),0)+IF($S552>=AY$2,$AP552/($S552-2009),0)+IF($T552>=AY$2,$AQ552/($T552-2009),0)+IF($U552>=AY$2,$AR552/($U552-2009),0)+IF($V552>=AY$2,$AS552/($V552-2009),0)+IF($W552>=AY$2,$AT552/($W552-2009),0)+IF($X552>=AY$2,$AU552/($X552-2009),0)+IF($Y552>=AY$2,$AV552/($Y552-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C555","v":1925},{"$f":"E$3+$C555","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU555","v":0},{"$f":"Produktionsanlæg!BV555","v":0},{"$f":"Produktionsanlæg!BW555","v":0},{"$f":"Produktionsanlæg!BX555","v":0},{"$f":"Produktionsanlæg!BY555","v":0},{"$f":"Produktionsanlæg!BZ555","v":0},{"$f":"Produktionsanlæg!CA555","v":0},{"$f":"Produktionsanlæg!CB555","v":0},{"$f":"Produktionsanlæg!CC555","v":0},{"$f":"Produktionsanlæg!CD555","v":0},{"$f":"Produktionsanlæg!CE555","v":0},{"$f":"Produktionsanlæg!CF555","v":0},{"$f":"Produktionsanlæg!CG555","v":0},{"$f":"Produktionsanlæg!CH555","v":0},{"$f":"Produktionsanlæg!CI555","v":0},{"$f":"Produktionsanlæg!CJ555","v":0},{"$f":"Produktionsanlæg!CK555","v":0},{"$f":"Produktionsanlæg!CL555","v":0},{"$f":"Produktionsanlæg!CM555","v":0},{"$f":"Produktionsanlæg!CN555","v":0},{"$f":"Produktionsanlæg!CO555","v":0},{"$f":"Produktionsanlæg!CP555","v":0},{"$f":"+SUM(AA555:AV555)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D555>=AY$2,$AA555/($D555-2009),0)+IF($E555>=AY$2,$AB555/($E555-2009),0)+IF($F555>=AY$2,$AC555/($F555-2009),0)+IF($G555>=AY$2,$AD555/($G555-2009),0)+IF($H555>=AY$2,$AE555/($H555-2009),0)+IF($I555>=AY$2,$AF555/($I555-2009),0)+IF($J555>=AY$2,$AG555/($J555-2009),0)+IF($K555>=AY$2,$AH555/($K555-2009),0)+IF($L555>=AY$2,$AI555/($L555-2009),0)+IF($M555>=AY$2,$AJ555/($M555-2009),0)+IF($N555>=AY$2,$AK555/($N555-2009),0)+IF($O555>=AY$2,$AL555/($O555-2009),0)+IF($P555>=AY$2,$AM555/($P555-2009),0)+IF($Q555>=AY$2,$AN555/($Q555-2009),0)+IF($R555>=AY$2,$AO555/($R555-2009),0)+IF($S555>=AY$2,$AP555/($S555-2009),0)+IF($T555>=AY$2,$AQ555/($T555-2009),0)+IF($U555>=AY$2,$AR555/($U555-2009),0)+IF($V555>=AY$2,$AS555/($V555-2009),0)+IF($W555>=AY$2,$AT555/($W555-2009),0)+IF($X555>=AY$2,$AU555/($X555-2009),0)+IF($Y555>=AY$2,$AV555/($Y555-2009),0)","v":0},{"$f":"IF($D555>=AZ$2,$AA555/($D555-2009),0)+IF($E555>=AZ$2,$AB555/($E555-2009),0)+IF($F555>=AZ$2,$AC555/($F555-2009),0)+IF($G555>=AZ$2,$AD555/($G555-2009),0)+IF($H555>=AZ$2,$AE555/($H555-2009),0)+IF($I555>=AZ$2,$AF555/($I555-2009),0)+IF($J555>=AZ$2,$AG555/($J555-2009),0)+IF($K555>=AZ$2,$AH555/($K555-2009),0)+IF($L555>=AZ$2,$AI555/($L555-2009),0)+IF($M555>=AZ$2,$AJ555/($M555-2009),0)+IF($N555>=AZ$2,$AK555/($N555-2009),0)+IF($O555>=AZ$2,$AL555/($O555-2009),0)+IF($P555>=AZ$2,$AM555/($P555-2009),0)+IF($Q555>=AZ$2,$AN555/($Q555-2009),0)+IF($R555>=AZ$2,$AO555/($R555-2009),0)+IF($S555>=AZ$2,$AP555/($S555-2009),0)+IF($T555>=AZ$2,$AQ555/($T555-2009),0)+IF($U555>=AZ$2,$AR555/($U555-2009),0)+IF($V555>=AZ$2,$AS555/($V555-2009),0)+IF($W555>=AZ$2,$AT555/($W555-2009),0)+IF($X555>=AZ$2,$AU555/($X555-2009),0)+IF($Y555>=AZ$2,$AV555/($Y555-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D555>=DL$2,$AA555/($D555-2009),0)+IF($E555>=DL$2,$AB555/($E555-2009),0)+IF($F555>=DL$2,$AC555/($F555-2009),0)+IF($G555>=DL$2,$AD555/($G555-2009),0)+IF($H555>=DL$2,$AE555/($H555-2009),0)+IF($I555>=DL$2,$AF555/($I555-2009),0)+IF($J555>=DL$2,$AG555/($J555-2009),0)+IF($K555>=DL$2,$AH555/($K555-2009),0)+IF($L555>=DL$2,$AI555/($L555-2009),0)+IF($M555>=DL$2,$AJ555/($M555-2009),0)+IF($N555>=DL$2,$AK555/($N555-2009),0)+IF($O555>=DL$2,$AL555/($O555-2009),0)+IF($P555>=DL$2,$AM555/($P555-2009),0)+IF($Q555>=DL$2,$AN555/($Q555-2009),0)+IF($R555>=DL$2,$AO555/($R555-2009),0)+IF($S555>=DL$2,$AP555/($S555-2009),0)+IF($T555>=DL$2,$AQ555/($T555-2009),0)+IF($U555>=DL$2,$AR555/($U555-2009),0)+IF($V555>=DL$2,$AS555/($V555-2009),0)+IF($W555>=DL$2,$AT555/($W555-2009),0)+IF($X555>=DL$2,$AU555/($X555-2009),0)+IF($Y555>=DL$2,$AV555/($Y555-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C559","v":1925},{"$f":"E$3+$C559","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU559","v":0},{"$f":"Produktionsanlæg!BV559","v":0},{"$f":"Produktionsanlæg!BW559","v":0},{"$f":"Produktionsanlæg!BX559","v":0},{"$f":"Produktionsanlæg!BY559","v":0},{"$f":"Produktionsanlæg!BZ559","v":0},{"$f":"Produktionsanlæg!CA559","v":0},{"$f":"Produktionsanlæg!CB559","v":0},{"$f":"Produktionsanlæg!CC559","v":0},{"$f":"Produktionsanlæg!CD559","v":0},{"$f":"Produktionsanlæg!CE559","v":0},{"$f":"Produktionsanlæg!CF559","v":0},{"$f":"Produktionsanlæg!CG559","v":0},{"$f":"Produktionsanlæg!CH559","v":0},{"$f":"Produktionsanlæg!CI559","v":0},{"$f":"Produktionsanlæg!CJ559","v":0},{"$f":"Produktionsanlæg!CK559","v":0},{"$f":"Produktionsanlæg!CL559","v":0},{"$f":"Produktionsanlæg!CM559","v":0},{"$f":"Produktionsanlæg!CN559","v":0},{"$f":"Produktionsanlæg!CO559","v":0},{"$f":"Produktionsanlæg!CP559","v":0},{"$f":"+SUM(AA559:AV559)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D559>=AY$2,$AA559/($D559-2009),0)+IF($E559>=AY$2,$AB559/($E559-2009),0)+IF($F559>=AY$2,$AC559/($F559-2009),0)+IF($G559>=AY$2,$AD559/($G559-2009),0)+IF($H559>=AY$2,$AE559/($H559-2009),0)+IF($I559>=AY$2,$AF559/($I559-2009),0)+IF($J559>=AY$2,$AG559/($J559-2009),0)+IF($K559>=AY$2,$AH559/($K559-2009),0)+IF($L559>=AY$2,$AI559/($L559-2009),0)+IF($M559>=AY$2,$AJ559/($M559-2009),0)+IF($N559>=AY$2,$AK559/($N559-2009),0)+IF($O559>=AY$2,$AL559/($O559-2009),0)+IF($P559>=AY$2,$AM559/($P559-2009),0)+IF($Q559>=AY$2,$AN559/($Q559-2009),0)+IF($R559>=AY$2,$AO559/($R559-2009),0)+IF($S559>=AY$2,$AP559/($S559-2009),0)+IF($T559>=AY$2,$AQ559/($T559-2009),0)+IF($U559>=AY$2,$AR559/($U559-2009),0)+IF($V559>=AY$2,$AS559/($V559-2009),0)+IF($W559>=AY$2,$AT559/($W559-2009),0)+IF($X559>=AY$2,$AU559/($X559-2009),0)+IF($Y559>=AY$2,$AV559/($Y559-2009),0)","v":0},{"$f":"IF($D559>=AZ$2,$AA559/($D559-2009),0)+IF($E559>=AZ$2,$AB559/($E559-2009),0)+IF($F559>=AZ$2,$AC559/($F559-2009),0)+IF($G559>=AZ$2,$AD559/($G559-2009),0)+IF($H559>=AZ$2,$AE559/($H559-2009),0)+IF($I559>=AZ$2,$AF559/($I559-2009),0)+IF($J559>=AZ$2,$AG559/($J559-2009),0)+IF($K559>=AZ$2,$AH559/($K559-2009),0)+IF($L559>=AZ$2,$AI559/($L559-2009),0)+IF($M559>=AZ$2,$AJ559/($M559-2009),0)+IF($N559>=AZ$2,$AK559/($N559-2009),0)+IF($O559>=AZ$2,$AL559/($O559-2009),0)+IF($P559>=AZ$2,$AM559/($P559-2009),0)+IF($Q559>=AZ$2,$AN559/($Q559-2009),0)+IF($R559>=AZ$2,$AO559/($R559-2009),0)+IF($S559>=AZ$2,$AP559/($S559-2009),0)+IF($T559>=AZ$2,$AQ559/($T559-2009),0)+IF($U559>=AZ$2,$AR559/($U559-2009),0)+IF($V559>=AZ$2,$AS559/($V559-2009),0)+IF($W559>=AZ$2,$AT559/($W559-2009),0)+IF($X559>=AZ$2,$AU559/($X559-2009),0)+IF($Y559>=AZ$2,$AV559/($Y559-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D559>=DL$2,$AA559/($D559-2009),0)+IF($E559>=DL$2,$AB559/($E559-2009),0)+IF($F559>=DL$2,$AC559/($F559-2009),0)+IF($G559>=DL$2,$AD559/($G559-2009),0)+IF($H559>=DL$2,$AE559/($H559-2009),0)+IF($I559>=DL$2,$AF559/($I559-2009),0)+IF($J559>=DL$2,$AG559/($J559-2009),0)+IF($K559>=DL$2,$AH559/($K559-2009),0)+IF($L559>=DL$2,$AI559/($L559-2009),0)+IF($M559>=DL$2,$AJ559/($M559-2009),0)+IF($N559>=DL$2,$AK559/($N559-2009),0)+IF($O559>=DL$2,$AL559/($O559-2009),0)+IF($P559>=DL$2,$AM559/($P559-2009),0)+IF($Q559>=DL$2,$AN559/($Q559-2009),0)+IF($R559>=DL$2,$AO559/($R559-2009),0)+IF($S559>=DL$2,$AP559/($S559-2009),0)+IF($T559>=DL$2,$AQ559/($T559-2009),0)+IF($U559>=DL$2,$AR559/($U559-2009),0)+IF($V559>=DL$2,$AS559/($V559-2009),0)+IF($W559>=DL$2,$AT559/($W559-2009),0)+IF($X559>=DL$2,$AU559/($X559-2009),0)+IF($Y559>=DL$2,$AV559/($Y559-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"D$3+$C561+Produktionsanlæg!D562","v":1965},{"$f":"E$3+$C561+Produktionsanlæg!E562","v":1975},{"$f":"F$3+$C561+Produktionsanlæg!F562","v":1985},{"$f":"G$3+$C561+Produktionsanlæg!G562","v":1995},{"$f":"H$3+$C561+Produktionsanlæg!H562","v":2005},{"$f":"I$3+$C561+Produktionsanlæg!I562","v":2015},{"$f":"J$3+$C561+Produktionsanlæg!J562","v":2025},{"$f":"K$3+$C561+Produktionsanlæg!K562","v":2035},{"$f":"L$3+$C561+Produktionsanlæg!L562","v":2042},{"$f":"M$3+$C561+Produktionsanlæg!M562","v":2047},{"$f":"N$3+$C561+Produktionsanlæg!N562","v":2052},{"$f":"O$3+$C561+Produktionsanlæg!O562","v":2057},{"$f":"P$3+$C561+Produktionsanlæg!P562","v":2060},{"$f":"Q$3+$C561+Produktionsanlæg!Q562","v":2061},{"$f":"R$3+$C561+Produktionsanlæg!R562","v":2062},{"$f":"S$3+$C561+Produktionsanlæg!S562","v":2063},{"$f":"T$3+$C561+Produktionsanlæg!T562","v":2064},{"$f":"U$3+$C561+Produktionsanlæg!U562","v":2065},{"$f":"V$3+$C561+Produktionsanlæg!V562","v":2066},{"$f":"W$3+$C561+Produktionsanlæg!W562","v":2067},{"$f":"X$3+$C561+Produktionsanlæg!X562","v":2068},{"$f":"Y$3+$C561+Produktionsanlæg!Y562","v":2069},0,{"$f":"Produktionsanlæg!BU561","v":0},{"$f":"Produktionsanlæg!BV561","v":0},{"$f":"Produktionsanlæg!BW561","v":0},{"$f":"Produktionsanlæg!BX561","v":0},{"$f":"Produktionsanlæg!BY561","v":0},{"$f":"Produktionsanlæg!BZ561","v":0},{"$f":"Produktionsanlæg!CA561","v":0},{"$f":"Produktionsanlæg!CB561","v":0},{"$f":"Produktionsanlæg!CC561","v":0},{"$f":"Produktionsanlæg!CD561","v":0},{"$f":"Produktionsanlæg!CE561","v":0},{"$f":"Produktionsanlæg!CF561","v":0},{"$f":"Produktionsanlæg!CG561","v":0},{"$f":"Produktionsanlæg!CH561","v":0},{"$f":"Produktionsanlæg!CI561","v":0},{"$f":"Produktionsanlæg!CJ561","v":0},{"$f":"Produktionsanlæg!CK561","v":0},{"$f":"Produktionsanlæg!CL561","v":0},{"$f":"Produktionsanlæg!CM561","v":0},{"$f":"Produktionsanlæg!CN561","v":0},{"$f":"Produktionsanlæg!CO561","v":0},{"$f":"Produktionsanlæg!CP561","v":0},{"$f":"+SUM(AA561:AV561)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D561>=AY$2,$AA561/($D561-2009),0)+IF($E561>=AY$2,$AB561/($E561-2009),0)+IF($F561>=AY$2,$AC561/($F561-2009),0)+IF($G561>=AY$2,$AD561/($G561-2009),0)+IF($H561>=AY$2,$AE561/($H561-2009),0)+IF($I561>=AY$2,$AF561/($I561-2009),0)+IF($J561>=AY$2,$AG561/($J561-2009),0)+IF($K561>=AY$2,$AH561/($K561-2009),0)+IF($L561>=AY$2,$AI561/($L561-2009),0)+IF($M561>=AY$2,$AJ561/($M561-2009),0)+IF($N561>=AY$2,$AK561/($N561-2009),0)+IF($O561>=AY$2,$AL561/($O561-2009),0)+IF($P561>=AY$2,$AM561/($P561-2009),0)+IF($Q561>=AY$2,$AN561/($Q561-2009),0)+IF($R561>=AY$2,$AO561/($R561-2009),0)+IF($S561>=AY$2,$AP561/($S561-2009),0)+IF($T561>=AY$2,$AQ561/($T561-2009),0)+IF($U561>=AY$2,$AR561/($U561-2009),0)+IF($V561>=AY$2,$AS561/($V561-2009),0)+IF($W561>=AY$2,$AT561/($W561-2009),0)+IF($X561>=AY$2,$AU561/($X561-2009),0)+IF($Y561>=AY$2,$AV561/($Y561-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"D$3+$C564","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU564","v":0},{"$f":"Produktionsanlæg!BV564","v":0},{"$f":"Produktionsanlæg!BW564","v":0},{"$f":"Produktionsanlæg!BX564","v":0},{"$f":"Produktionsanlæg!BY564","v":0},{"$f":"Produktionsanlæg!BZ564","v":0},{"$f":"Produktionsanlæg!CA564","v":0},{"$f":"Produktionsanlæg!CB564","v":0},{"$f":"Produktionsanlæg!CC564","v":0},{"$f":"Produktionsanlæg!CD564","v":0},{"$f":"Produktionsanlæg!CE564","v":0},{"$f":"Produktionsanlæg!CF564","v":0},{"$f":"Produktionsanlæg!CG564","v":0},{"$f":"Produktionsanlæg!CH564","v":0},{"$f":"Produktionsanlæg!CI564","v":0},{"$f":"Produktionsanlæg!CJ564","v":0},{"$f":"Produktionsanlæg!CK564","v":0},{"$f":"Produktionsanlæg!CL564","v":0},{"$f":"Produktionsanlæg!CM564","v":0},{"$f":"Produktionsanlæg!CN564","v":0},{"$f":"Produktionsanlæg!CO564","v":0},{"$f":"Produktionsanlæg!CP564","v":0},{"$f":"+SUM(AA564:AV564)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D564>=AY$2,$AA564/($D564-2009),0)+IF($E564>=AY$2,$AB564/($E564-2009),0)+IF($F564>=AY$2,$AC564/($F564-2009),0)+IF($G564>=AY$2,$AD564/($G564-2009),0)+IF($H564>=AY$2,$AE564/($H564-2009),0)+IF($I564>=AY$2,$AF564/($I564-2009),0)+IF($J564>=AY$2,$AG564/($J564-2009),0)+IF($K564>=AY$2,$AH564/($K564-2009),0)+IF($L564>=AY$2,$AI564/($L564-2009),0)+IF($M564>=AY$2,$AJ564/($M564-2009),0)+IF($N564>=AY$2,$AK564/($N564-2009),0)+IF($O564>=AY$2,$AL564/($O564-2009),0)+IF($P564>=AY$2,$AM564/($P564-2009),0)+IF($Q564>=AY$2,$AN564/($Q564-2009),0)+IF($R564>=AY$2,$AO564/($R564-2009),0)+IF($S564>=AY$2,$AP564/($S564-2009),0)+IF($T564>=AY$2,$AQ564/($T564-2009),0)+IF($U564>=AY$2,$AR564/($U564-2009),0)+IF($V564>=AY$2,$AS564/($V564-2009),0)+IF($W564>=AY$2,$AT564/($W564-2009),0)+IF($X564>=AY$2,$AU564/($X564-2009),0)+IF($Y564>=AY$2,$AV564/($Y564-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"D$3+$C568","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU568","v":0},{"$f":"Produktionsanlæg!BV568","v":0},{"$f":"Produktionsanlæg!BW568","v":0},{"$f":"Produktionsanlæg!BX568","v":0},{"$f":"Produktionsanlæg!BY568","v":0},{"$f":"Produktionsanlæg!BZ568","v":0},{"$f":"Produktionsanlæg!CA568","v":0},{"$f":"Produktionsanlæg!CB568","v":0},{"$f":"Produktionsanlæg!CC568","v":0},{"$f":"Produktionsanlæg!CD568","v":0},{"$f":"Produktionsanlæg!CE568","v":0},{"$f":"Produktionsanlæg!CF568","v":0},{"$f":"Produktionsanlæg!CG568","v":0},{"$f":"Produktionsanlæg!CH568","v":0},{"$f":"Produktionsanlæg!CI568","v":0},{"$f":"Produktionsanlæg!CJ568","v":0},{"$f":"Produktionsanlæg!CK568","v":0},{"$f":"Produktionsanlæg!CL568","v":0},{"$f":"Produktionsanlæg!CM568","v":0},{"$f":"Produktionsanlæg!CN568","v":0},{"$f":"Produktionsanlæg!CO568","v":0},{"$f":"Produktionsanlæg!CP568","v":0},{"$f":"+SUM(AA568:AV568)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D568>=AY$2,$AA568/($D568-2009),0)+IF($E568>=AY$2,$AB568/($E568-2009),0)+IF($F568>=AY$2,$AC568/($F568-2009),0)+IF($G568>=AY$2,$AD568/($G568-2009),0)+IF($H568>=AY$2,$AE568/($H568-2009),0)+IF($I568>=AY$2,$AF568/($I568-2009),0)+IF($J568>=AY$2,$AG568/($J568-2009),0)+IF($K568>=AY$2,$AH568/($K568-2009),0)+IF($L568>=AY$2,$AI568/($L568-2009),0)+IF($M568>=AY$2,$AJ568/($M568-2009),0)+IF($N568>=AY$2,$AK568/($N568-2009),0)+IF($O568>=AY$2,$AL568/($O568-2009),0)+IF($P568>=AY$2,$AM568/($P568-2009),0)+IF($Q568>=AY$2,$AN568/($Q568-2009),0)+IF($R568>=AY$2,$AO568/($R568-2009),0)+IF($S568>=AY$2,$AP568/($S568-2009),0)+IF($T568>=AY$2,$AQ568/($T568-2009),0)+IF($U568>=AY$2,$AR568/($U568-2009),0)+IF($V568>=AY$2,$AS568/($V568-2009),0)+IF($W568>=AY$2,$AT568/($W568-2009),0)+IF($X568>=AY$2,$AU568/($X568-2009),0)+IF($Y568>=AY$2,$AV568/($Y568-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C572","v":1925},{"$f":"E$3+$C572","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU572","v":0},{"$f":"Produktionsanlæg!BV572","v":0},{"$f":"Produktionsanlæg!BW572","v":0},{"$f":"Produktionsanlæg!BX572","v":0},{"$f":"Produktionsanlæg!BY572","v":0},{"$f":"Produktionsanlæg!BZ572","v":0},{"$f":"Produktionsanlæg!CA572","v":0},{"$f":"Produktionsanlæg!CB572","v":0},{"$f":"Produktionsanlæg!CC572","v":0},{"$f":"Produktionsanlæg!CD572","v":0},{"$f":"Produktionsanlæg!CE572","v":0},{"$f":"Produktionsanlæg!CF572","v":0},{"$f":"Produktionsanlæg!CG572","v":0},{"$f":"Produktionsanlæg!CH572","v":0},{"$f":"Produktionsanlæg!CI572","v":0},{"$f":"Produktionsanlæg!CJ572","v":0},{"$f":"Produktionsanlæg!CK572","v":0},{"$f":"Produktionsanlæg!CL572","v":0},{"$f":"Produktionsanlæg!CM572","v":0},{"$f":"Produktionsanlæg!CN572","v":0},{"$f":"Produktionsanlæg!CO572","v":0},{"$f":"Produktionsanlæg!CP572","v":0},{"$f":"+SUM(AA572:AV572)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D572>=AY$2,$AA572/($D572-2009),0)+IF($E572>=AY$2,$AB572/($E572-2009),0)+IF($F572>=AY$2,$AC572/($F572-2009),0)+IF($G572>=AY$2,$AD572/($G572-2009),0)+IF($H572>=AY$2,$AE572/($H572-2009),0)+IF($I572>=AY$2,$AF572/($I572-2009),0)+IF($J572>=AY$2,$AG572/($J572-2009),0)+IF($K572>=AY$2,$AH572/($K572-2009),0)+IF($L572>=AY$2,$AI572/($L572-2009),0)+IF($M572>=AY$2,$AJ572/($M572-2009),0)+IF($N572>=AY$2,$AK572/($N572-2009),0)+IF($O572>=AY$2,$AL572/($O572-2009),0)+IF($P572>=AY$2,$AM572/($P572-2009),0)+IF($Q572>=AY$2,$AN572/($Q572-2009),0)+IF($R572>=AY$2,$AO572/($R572-2009),0)+IF($S572>=AY$2,$AP572/($S572-2009),0)+IF($T572>=AY$2,$AQ572/($T572-2009),0)+IF($U572>=AY$2,$AR572/($U572-2009),0)+IF($V572>=AY$2,$AS572/($V572-2009),0)+IF($W572>=AY$2,$AT572/($W572-2009),0)+IF($X572>=AY$2,$AU572/($X572-2009),0)+IF($Y572>=AY$2,$AV572/($Y572-2009),0)","v":0},{"$f":"IF($D572>=AZ$2,$AA572/($D572-2009),0)+IF($E572>=AZ$2,$AB572/($E572-2009),0)+IF($F572>=AZ$2,$AC572/($F572-2009),0)+IF($G572>=AZ$2,$AD572/($G572-2009),0)+IF($H572>=AZ$2,$AE572/($H572-2009),0)+IF($I572>=AZ$2,$AF572/($I572-2009),0)+IF($J572>=AZ$2,$AG572/($J572-2009),0)+IF($K572>=AZ$2,$AH572/($K572-2009),0)+IF($L572>=AZ$2,$AI572/($L572-2009),0)+IF($M572>=AZ$2,$AJ572/($M572-2009),0)+IF($N572>=AZ$2,$AK572/($N572-2009),0)+IF($O572>=AZ$2,$AL572/($O572-2009),0)+IF($P572>=AZ$2,$AM572/($P572-2009),0)+IF($Q572>=AZ$2,$AN572/($Q572-2009),0)+IF($R572>=AZ$2,$AO572/($R572-2009),0)+IF($S572>=AZ$2,$AP572/($S572-2009),0)+IF($T572>=AZ$2,$AQ572/($T572-2009),0)+IF($U572>=AZ$2,$AR572/($U572-2009),0)+IF($V572>=AZ$2,$AS572/($V572-2009),0)+IF($W572>=AZ$2,$AT572/($W572-2009),0)+IF($X572>=AZ$2,$AU572/($X572-2009),0)+IF($Y572>=AZ$2,$AV572/($Y572-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D572>=DL$2,$AA572/($D572-2009),0)+IF($E572>=DL$2,$AB572/($E572-2009),0)+IF($F572>=DL$2,$AC572/($F572-2009),0)+IF($G572>=DL$2,$AD572/($G572-2009),0)+IF($H572>=DL$2,$AE572/($H572-2009),0)+IF($I572>=DL$2,$AF572/($I572-2009),0)+IF($J572>=DL$2,$AG572/($J572-2009),0)+IF($K572>=DL$2,$AH572/($K572-2009),0)+IF($L572>=DL$2,$AI572/($L572-2009),0)+IF($M572>=DL$2,$AJ572/($M572-2009),0)+IF($N572>=DL$2,$AK572/($N572-2009),0)+IF($O572>=DL$2,$AL572/($O572-2009),0)+IF($P572>=DL$2,$AM572/($P572-2009),0)+IF($Q572>=DL$2,$AN572/($Q572-2009),0)+IF($R572>=DL$2,$AO572/($R572-2009),0)+IF($S572>=DL$2,$AP572/($S572-2009),0)+IF($T572>=DL$2,$AQ572/($T572-2009),0)+IF($U572>=DL$2,$AR572/($U572-2009),0)+IF($V572>=DL$2,$AS572/($V572-2009),0)+IF($W572>=DL$2,$AT572/($W572-2009),0)+IF($X572>=DL$2,$AU572/($X572-2009),0)+IF($Y572>=DL$2,$AV572/($Y572-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C574+Produktionsanlæg!D575","v":1965},{"$f":"E$3+$C574+Produktionsanlæg!E575","v":1975},{"$f":"F$3+$C574+Produktionsanlæg!F575","v":1985},{"$f":"G$3+$C574+Produktionsanlæg!G575","v":1995},{"$f":"H$3+$C574+Produktionsanlæg!H575","v":2005},{"$f":"I$3+$C574+Produktionsanlæg!I575","v":2015},{"$f":"J$3+$C574+Produktionsanlæg!J575","v":2025},{"$f":"K$3+$C574+Produktionsanlæg!K575","v":2035},{"$f":"L$3+$C574+Produktionsanlæg!L575","v":2042},{"$f":"M$3+$C574+Produktionsanlæg!M575","v":2047},{"$f":"N$3+$C574+Produktionsanlæg!N575","v":2052},{"$f":"O$3+$C574+Produktionsanlæg!O575","v":2057},{"$f":"P$3+$C574+Produktionsanlæg!P575","v":2060},{"$f":"Q$3+$C574+Produktionsanlæg!Q575","v":2061},{"$f":"R$3+$C574+Produktionsanlæg!R575","v":2062},{"$f":"S$3+$C574+Produktionsanlæg!S575","v":2063},{"$f":"T$3+$C574+Produktionsanlæg!T575","v":2064},{"$f":"U$3+$C574+Produktionsanlæg!U575","v":2065},{"$f":"V$3+$C574+Produktionsanlæg!V575","v":2066},{"$f":"W$3+$C574+Produktionsanlæg!W575","v":2067},{"$f":"X$3+$C574+Produktionsanlæg!X575","v":2068},{"$f":"Y$3+$C574+Produktionsanlæg!Y575","v":2069},0,{"$f":"Produktionsanlæg!BU574","v":0},{"$f":"Produktionsanlæg!BV574","v":0},{"$f":"Produktionsanlæg!BW574","v":0},{"$f":"Produktionsanlæg!BX574","v":0},{"$f":"Produktionsanlæg!BY574","v":0},{"$f":"Produktionsanlæg!BZ574","v":0},{"$f":"Produktionsanlæg!CA574","v":0},{"$f":"Produktionsanlæg!CB574","v":0},{"$f":"Produktionsanlæg!CC574","v":0},{"$f":"Produktionsanlæg!CD574","v":0},{"$f":"Produktionsanlæg!CE574","v":0},{"$f":"Produktionsanlæg!CF574","v":0},{"$f":"Produktionsanlæg!CG574","v":0},{"$f":"Produktionsanlæg!CH574","v":0},{"$f":"Produktionsanlæg!CI574","v":0},{"$f":"Produktionsanlæg!CJ574","v":0},{"$f":"Produktionsanlæg!CK574","v":0},{"$f":"Produktionsanlæg!CL574","v":0},{"$f":"Produktionsanlæg!CM574","v":0},{"$f":"Produktionsanlæg!CN574","v":0},{"$f":"Produktionsanlæg!CO574","v":0},{"$f":"Produktionsanlæg!CP574","v":0},{"$f":"+SUM(AA574:AV574)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D574>=AY$2,$AA574/($D574-2009),0)+IF($E574>=AY$2,$AB574/($E574-2009),0)+IF($F574>=AY$2,$AC574/($F574-2009),0)+IF($G574>=AY$2,$AD574/($G574-2009),0)+IF($H574>=AY$2,$AE574/($H574-2009),0)+IF($I574>=AY$2,$AF574/($I574-2009),0)+IF($J574>=AY$2,$AG574/($J574-2009),0)+IF($K574>=AY$2,$AH574/($K574-2009),0)+IF($L574>=AY$2,$AI574/($L574-2009),0)+IF($M574>=AY$2,$AJ574/($M574-2009),0)+IF($N574>=AY$2,$AK574/($N574-2009),0)+IF($O574>=AY$2,$AL574/($O574-2009),0)+IF($P574>=AY$2,$AM574/($P574-2009),0)+IF($Q574>=AY$2,$AN574/($Q574-2009),0)+IF($R574>=AY$2,$AO574/($R574-2009),0)+IF($S574>=AY$2,$AP574/($S574-2009),0)+IF($T574>=AY$2,$AQ574/($T574-2009),0)+IF($U574>=AY$2,$AR574/($U574-2009),0)+IF($V574>=AY$2,$AS574/($V574-2009),0)+IF($W574>=AY$2,$AT574/($W574-2009),0)+IF($X574>=AY$2,$AU574/($X574-2009),0)+IF($Y574>=AY$2,$AV574/($Y574-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"D$3+$C577","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU577","v":0},{"$f":"Produktionsanlæg!BV577","v":0},{"$f":"Produktionsanlæg!BW577","v":0},{"$f":"Produktionsanlæg!BX577","v":0},{"$f":"Produktionsanlæg!BY577","v":0},{"$f":"Produktionsanlæg!BZ577","v":0},{"$f":"Produktionsanlæg!CA577","v":0},{"$f":"Produktionsanlæg!CB577","v":0},{"$f":"Produktionsanlæg!CC577","v":0},{"$f":"Produktionsanlæg!CD577","v":0},{"$f":"Produktionsanlæg!CE577","v":0},{"$f":"Produktionsanlæg!CF577","v":0},{"$f":"Produktionsanlæg!CG577","v":0},{"$f":"Produktionsanlæg!CH577","v":0},{"$f":"Produktionsanlæg!CI577","v":0},{"$f":"Produktionsanlæg!CJ577","v":0},{"$f":"Produktionsanlæg!CK577","v":0},{"$f":"Produktionsanlæg!CL577","v":0},{"$f":"Produktionsanlæg!CM577","v":0},{"$f":"Produktionsanlæg!CN577","v":0},{"$f":"Produktionsanlæg!CO577","v":0},{"$f":"Produktionsanlæg!CP577","v":0},{"$f":"+SUM(AA577:AV577)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D577>=AY$2,$AA577/($D577-2009),0)+IF($E577>=AY$2,$AB577/($E577-2009),0)+IF($F577>=AY$2,$AC577/($F577-2009),0)+IF($G577>=AY$2,$AD577/($G577-2009),0)+IF($H577>=AY$2,$AE577/($H577-2009),0)+IF($I577>=AY$2,$AF577/($I577-2009),0)+IF($J577>=AY$2,$AG577/($J577-2009),0)+IF($K577>=AY$2,$AH577/($K577-2009),0)+IF($L577>=AY$2,$AI577/($L577-2009),0)+IF($M577>=AY$2,$AJ577/($M577-2009),0)+IF($N577>=AY$2,$AK577/($N577-2009),0)+IF($O577>=AY$2,$AL577/($O577-2009),0)+IF($P577>=AY$2,$AM577/($P577-2009),0)+IF($Q577>=AY$2,$AN577/($Q577-2009),0)+IF($R577>=AY$2,$AO577/($R577-2009),0)+IF($S577>=AY$2,$AP577/($S577-2009),0)+IF($T577>=AY$2,$AQ577/($T577-2009),0)+IF($U577>=AY$2,$AR577/($U577-2009),0)+IF($V577>=AY$2,$AS577/($V577-2009),0)+IF($W577>=AY$2,$AT577/($W577-2009),0)+IF($X577>=AY$2,$AU577/($X577-2009),0)+IF($Y577>=AY$2,$AV577/($Y577-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"D$3+$C581","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU581","v":0},{"$f":"Produktionsanlæg!BV581","v":0},{"$f":"Produktionsanlæg!BW581","v":0},{"$f":"Produktionsanlæg!BX581","v":0},{"$f":"Produktionsanlæg!BY581","v":0},{"$f":"Produktionsanlæg!BZ581","v":0},{"$f":"Produktionsanlæg!CA581","v":0},{"$f":"Produktionsanlæg!CB581","v":0},{"$f":"Produktionsanlæg!CC581","v":0},{"$f":"Produktionsanlæg!CD581","v":0},{"$f":"Produktionsanlæg!CE581","v":0},{"$f":"Produktionsanlæg!CF581","v":0},{"$f":"Produktionsanlæg!CG581","v":0},{"$f":"Produktionsanlæg!CH581","v":0},{"$f":"Produktionsanlæg!CI581","v":0},{"$f":"Produktionsanlæg!CJ581","v":0},{"$f":"Produktionsanlæg!CK581","v":0},{"$f":"Produktionsanlæg!CL581","v":0},{"$f":"Produktionsanlæg!CM581","v":0},{"$f":"Produktionsanlæg!CN581","v":0},{"$f":"Produktionsanlæg!CO581","v":0},{"$f":"Produktionsanlæg!CP581","v":0},{"$f":"+SUM(AA581:AV581)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D581>=AY$2,$AA581/($D581-2009),0)+IF($E581>=AY$2,$AB581/($E581-2009),0)+IF($F581>=AY$2,$AC581/($F581-2009),0)+IF($G581>=AY$2,$AD581/($G581-2009),0)+IF($H581>=AY$2,$AE581/($H581-2009),0)+IF($I581>=AY$2,$AF581/($I581-2009),0)+IF($J581>=AY$2,$AG581/($J581-2009),0)+IF($K581>=AY$2,$AH581/($K581-2009),0)+IF($L581>=AY$2,$AI581/($L581-2009),0)+IF($M581>=AY$2,$AJ581/($M581-2009),0)+IF($N581>=AY$2,$AK581/($N581-2009),0)+IF($O581>=AY$2,$AL581/($O581-2009),0)+IF($P581>=AY$2,$AM581/($P581-2009),0)+IF($Q581>=AY$2,$AN581/($Q581-2009),0)+IF($R581>=AY$2,$AO581/($R581-2009),0)+IF($S581>=AY$2,$AP581/($S581-2009),0)+IF($T581>=AY$2,$AQ581/($T581-2009),0)+IF($U581>=AY$2,$AR581/($U581-2009),0)+IF($V581>=AY$2,$AS581/($V581-2009),0)+IF($W581>=AY$2,$AT581/($W581-2009),0)+IF($X581>=AY$2,$AU581/($X581-2009),0)+IF($Y581>=AY$2,$AV581/($Y581-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C584","v":1925},{"$f":"E$3+$C584","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU584","v":0},{"$f":"Produktionsanlæg!BV584","v":0},{"$f":"Produktionsanlæg!BW584","v":0},{"$f":"Produktionsanlæg!BX584","v":0},{"$f":"Produktionsanlæg!BY584","v":0},{"$f":"Produktionsanlæg!BZ584","v":0},{"$f":"Produktionsanlæg!CA584","v":0},{"$f":"Produktionsanlæg!CB584","v":0},{"$f":"Produktionsanlæg!CC584","v":0},{"$f":"Produktionsanlæg!CD584","v":0},{"$f":"Produktionsanlæg!CE584","v":0},{"$f":"Produktionsanlæg!CF584","v":0},{"$f":"Produktionsanlæg!CG584","v":0},{"$f":"Produktionsanlæg!CH584","v":0},{"$f":"Produktionsanlæg!CI584","v":0},{"$f":"Produktionsanlæg!CJ584","v":0},{"$f":"Produktionsanlæg!CK584","v":0},{"$f":"Produktionsanlæg!CL584","v":0},{"$f":"Produktionsanlæg!CM584","v":0},{"$f":"Produktionsanlæg!CN584","v":0},{"$f":"Produktionsanlæg!CO584","v":0},{"$f":"Produktionsanlæg!CP584","v":0},{"$f":"+SUM(AA584:AV584)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D584>=AY$2,$AA584/($D584-2009),0)+IF($E584>=AY$2,$AB584/($E584-2009),0)+IF($F584>=AY$2,$AC584/($F584-2009),0)+IF($G584>=AY$2,$AD584/($G584-2009),0)+IF($H584>=AY$2,$AE584/($H584-2009),0)+IF($I584>=AY$2,$AF584/($I584-2009),0)+IF($J584>=AY$2,$AG584/($J584-2009),0)+IF($K584>=AY$2,$AH584/($K584-2009),0)+IF($L584>=AY$2,$AI584/($L584-2009),0)+IF($M584>=AY$2,$AJ584/($M584-2009),0)+IF($N584>=AY$2,$AK584/($N584-2009),0)+IF($O584>=AY$2,$AL584/($O584-2009),0)+IF($P584>=AY$2,$AM584/($P584-2009),0)+IF($Q584>=AY$2,$AN584/($Q584-2009),0)+IF($R584>=AY$2,$AO584/($R584-2009),0)+IF($S584>=AY$2,$AP584/($S584-2009),0)+IF($T584>=AY$2,$AQ584/($T584-2009),0)+IF($U584>=AY$2,$AR584/($U584-2009),0)+IF($V584>=AY$2,$AS584/($V584-2009),0)+IF($W584>=AY$2,$AT584/($W584-2009),0)+IF($X584>=AY$2,$AU584/($X584-2009),0)+IF($Y584>=AY$2,$AV584/($Y584-2009),0)","v":0},{"$f":"IF($D584>=AZ$2,$AA584/($D584-2009),0)+IF($E584>=AZ$2,$AB584/($E584-2009),0)+IF($F584>=AZ$2,$AC584/($F584-2009),0)+IF($G584>=AZ$2,$AD584/($G584-2009),0)+IF($H584>=AZ$2,$AE584/($H584-2009),0)+IF($I584>=AZ$2,$AF584/($I584-2009),0)+IF($J584>=AZ$2,$AG584/($J584-2009),0)+IF($K584>=AZ$2,$AH584/($K584-2009),0)+IF($L584>=AZ$2,$AI584/($L584-2009),0)+IF($M584>=AZ$2,$AJ584/($M584-2009),0)+IF($N584>=AZ$2,$AK584/($N584-2009),0)+IF($O584>=AZ$2,$AL584/($O584-2009),0)+IF($P584>=AZ$2,$AM584/($P584-2009),0)+IF($Q584>=AZ$2,$AN584/($Q584-2009),0)+IF($R584>=AZ$2,$AO584/($R584-2009),0)+IF($S584>=AZ$2,$AP584/($S584-2009),0)+IF($T584>=AZ$2,$AQ584/($T584-2009),0)+IF($U584>=AZ$2,$AR584/($U584-2009),0)+IF($V584>=AZ$2,$AS584/($V584-2009),0)+IF($W584>=AZ$2,$AT584/($W584-2009),0)+IF($X584>=AZ$2,$AU584/($X584-2009),0)+IF($Y584>=AZ$2,$AV584/($Y584-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D584>=DL$2,$AA584/($D584-2009),0)+IF($E584>=DL$2,$AB584/($E584-2009),0)+IF($F584>=DL$2,$AC584/($F584-2009),0)+IF($G584>=DL$2,$AD584/($G584-2009),0)+IF($H584>=DL$2,$AE584/($H584-2009),0)+IF($I584>=DL$2,$AF584/($I584-2009),0)+IF($J584>=DL$2,$AG584/($J584-2009),0)+IF($K584>=DL$2,$AH584/($K584-2009),0)+IF($L584>=DL$2,$AI584/($L584-2009),0)+IF($M584>=DL$2,$AJ584/($M584-2009),0)+IF($N584>=DL$2,$AK584/($N584-2009),0)+IF($O584>=DL$2,$AL584/($O584-2009),0)+IF($P584>=DL$2,$AM584/($P584-2009),0)+IF($Q584>=DL$2,$AN584/($Q584-2009),0)+IF($R584>=DL$2,$AO584/($R584-2009),0)+IF($S584>=DL$2,$AP584/($S584-2009),0)+IF($T584>=DL$2,$AQ584/($T584-2009),0)+IF($U584>=DL$2,$AR584/($U584-2009),0)+IF($V584>=DL$2,$AS584/($V584-2009),0)+IF($W584>=DL$2,$AT584/($W584-2009),0)+IF($X584>=DL$2,$AU584/($X584-2009),0)+IF($Y584>=DL$2,$AV584/($Y584-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"D$3+$C590+Produktionsanlæg!D591","v":1965},{"$f":"E$3+$C590+Produktionsanlæg!E591","v":1975},{"$f":"F$3+$C590+Produktionsanlæg!F591","v":1985},{"$f":"G$3+$C590+Produktionsanlæg!G591","v":1995},{"$f":"H$3+$C590+Produktionsanlæg!H591","v":2005},{"$f":"I$3+$C590+Produktionsanlæg!I591","v":2015},{"$f":"J$3+$C590+Produktionsanlæg!J591","v":2025},{"$f":"K$3+$C590+Produktionsanlæg!K591","v":2035},{"$f":"L$3+$C590+Produktionsanlæg!L591","v":2042},{"$f":"M$3+$C590+Produktionsanlæg!M591","v":2047},{"$f":"N$3+$C590+Produktionsanlæg!N591","v":2052},{"$f":"O$3+$C590+Produktionsanlæg!O591","v":2057},{"$f":"P$3+$C590+Produktionsanlæg!P591","v":2060},{"$f":"Q$3+$C590+Produktionsanlæg!Q591","v":2061},{"$f":"R$3+$C590+Produktionsanlæg!R591","v":2062},{"$f":"S$3+$C590+Produktionsanlæg!S591","v":2063},{"$f":"T$3+$C590+Produktionsanlæg!T591","v":2064},{"$f":"U$3+$C590+Produktionsanlæg!U591","v":2065},{"$f":"V$3+$C590+Produktionsanlæg!V591","v":2066},{"$f":"W$3+$C590+Produktionsanlæg!W591","v":2067},{"$f":"X$3+$C590+Produktionsanlæg!X591","v":2068},{"$f":"Y$3+$C590+Produktionsanlæg!Y591","v":2069},0,{"$f":"Produktionsanlæg!BU590","v":0},{"$f":"Produktionsanlæg!BV590","v":0},{"$f":"Produktionsanlæg!BW590","v":0},{"$f":"Produktionsanlæg!BX590","v":0},{"$f":"Produktionsanlæg!BY590","v":0},{"$f":"Produktionsanlæg!BZ590","v":0},{"$f":"Produktionsanlæg!CA590","v":0},{"$f":"Produktionsanlæg!CB590","v":0},{"$f":"Produktionsanlæg!CC590","v":0},{"$f":"Produktionsanlæg!CD590","v":0},{"$f":"Produktionsanlæg!CE590","v":0},{"$f":"Produktionsanlæg!CF590","v":0},{"$f":"Produktionsanlæg!CG590","v":0},{"$f":"Produktionsanlæg!CH590","v":0},{"$f":"Produktionsanlæg!CI590","v":0},{"$f":"Produktionsanlæg!CJ590","v":0},{"$f":"Produktionsanlæg!CK590","v":0},{"$f":"Produktionsanlæg!CL590","v":0},{"$f":"Produktionsanlæg!CM590","v":0},{"$f":"Produktionsanlæg!CN590","v":0},{"$f":"Produktionsanlæg!CO590","v":0},{"$f":"Produktionsanlæg!CP590","v":0},{"$f":"+SUM(AA590:AV590)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D590>=AY$2,$AA590/($D590-2009),0)+IF($E590>=AY$2,$AB590/($E590-2009),0)+IF($F590>=AY$2,$AC590/($F590-2009),0)+IF($G590>=AY$2,$AD590/($G590-2009),0)+IF($H590>=AY$2,$AE590/($H590-2009),0)+IF($I590>=AY$2,$AF590/($I590-2009),0)+IF($J590>=AY$2,$AG590/($J590-2009),0)+IF($K590>=AY$2,$AH590/($K590-2009),0)+IF($L590>=AY$2,$AI590/($L590-2009),0)+IF($M590>=AY$2,$AJ590/($M590-2009),0)+IF($N590>=AY$2,$AK590/($N590-2009),0)+IF($O590>=AY$2,$AL590/($O590-2009),0)+IF($P590>=AY$2,$AM590/($P590-2009),0)+IF($Q590>=AY$2,$AN590/($Q590-2009),0)+IF($R590>=AY$2,$AO590/($R590-2009),0)+IF($S590>=AY$2,$AP590/($S590-2009),0)+IF($T590>=AY$2,$AQ590/($T590-2009),0)+IF($U590>=AY$2,$AR590/($U590-2009),0)+IF($V590>=AY$2,$AS590/($V590-2009),0)+IF($W590>=AY$2,$AT590/($W590-2009),0)+IF($X590>=AY$2,$AU590/($X590-2009),0)+IF($Y590>=AY$2,$AV590/($Y590-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"D$3+$C593","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU593","v":0},{"$f":"Produktionsanlæg!BV593","v":0},{"$f":"Produktionsanlæg!BW593","v":0},{"$f":"Produktionsanlæg!BX593","v":0},{"$f":"Produktionsanlæg!BY593","v":0},{"$f":"Produktionsanlæg!BZ593","v":0},{"$f":"Produktionsanlæg!CA593","v":0},{"$f":"Produktionsanlæg!CB593","v":0},{"$f":"Produktionsanlæg!CC593","v":0},{"$f":"Produktionsanlæg!CD593","v":0},{"$f":"Produktionsanlæg!CE593","v":0},{"$f":"Produktionsanlæg!CF593","v":0},{"$f":"Produktionsanlæg!CG593","v":0},{"$f":"Produktionsanlæg!CH593","v":0},{"$f":"Produktionsanlæg!CI593","v":0},{"$f":"Produktionsanlæg!CJ593","v":0},{"$f":"Produktionsanlæg!CK593","v":0},{"$f":"Produktionsanlæg!CL593","v":0},{"$f":"Produktionsanlæg!CM593","v":0},{"$f":"Produktionsanlæg!CN593","v":0},{"$f":"Produktionsanlæg!CO593","v":0},{"$f":"Produktionsanlæg!CP593","v":0},{"$f":"+SUM(AA593:AV593)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D593>=AY$2,$AA593/($D593-2009),0)+IF($E593>=AY$2,$AB593/($E593-2009),0)+IF($F593>=AY$2,$AC593/($F593-2009),0)+IF($G593>=AY$2,$AD593/($G593-2009),0)+IF($H593>=AY$2,$AE593/($H593-2009),0)+IF($I593>=AY$2,$AF593/($I593-2009),0)+IF($J593>=AY$2,$AG593/($J593-2009),0)+IF($K593>=AY$2,$AH593/($K593-2009),0)+IF($L593>=AY$2,$AI593/($L593-2009),0)+IF($M593>=AY$2,$AJ593/($M593-2009),0)+IF($N593>=AY$2,$AK593/($N593-2009),0)+IF($O593>=AY$2,$AL593/($O593-2009),0)+IF($P593>=AY$2,$AM593/($P593-2009),0)+IF($Q593>=AY$2,$AN593/($Q593-2009),0)+IF($R593>=AY$2,$AO593/($R593-2009),0)+IF($S593>=AY$2,$AP593/($S593-2009),0)+IF($T593>=AY$2,$AQ593/($T593-2009),0)+IF($U593>=AY$2,$AR593/($U593-2009),0)+IF($V593>=AY$2,$AS593/($V593-2009),0)+IF($W593>=AY$2,$AT593/($W593-2009),0)+IF($X593>=AY$2,$AU593/($X593-2009),0)+IF($Y593>=AY$2,$AV593/($Y593-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"D$3+$C597","v":1925},{"$f":"E$3+$C597","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU597","v":0},{"$f":"Produktionsanlæg!BV597","v":0},{"$f":"Produktionsanlæg!BW597","v":0},{"$f":"Produktionsanlæg!BX597","v":0},{"$f":"Produktionsanlæg!BY597","v":0},{"$f":"Produktionsanlæg!BZ597","v":0},{"$f":"Produktionsanlæg!CA597","v":0},{"$f":"Produktionsanlæg!CB597","v":0},{"$f":"Produktionsanlæg!CC597","v":0},{"$f":"Produktionsanlæg!CD597","v":0},{"$f":"Produktionsanlæg!CE597","v":0},{"$f":"Produktionsanlæg!CF597","v":0},{"$f":"Produktionsanlæg!CG597","v":0},{"$f":"Produktionsanlæg!CH597","v":0},{"$f":"Produktionsanlæg!CI597","v":0},{"$f":"Produktionsanlæg!CJ597","v":0},{"$f":"Produktionsanlæg!CK597","v":0},{"$f":"Produktionsanlæg!CL597","v":0},{"$f":"Produktionsanlæg!CM597","v":0},{"$f":"Produktionsanlæg!CN597","v":0},{"$f":"Produktionsanlæg!CO597","v":0},{"$f":"Produktionsanlæg!CP597","v":0},{"$f":"+SUM(AA597:AV597)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D597>=AY$2,$AA597/($D597-2009),0)+IF($E597>=AY$2,$AB597/($E597-2009),0)+IF($F597>=AY$2,$AC597/($F597-2009),0)+IF($G597>=AY$2,$AD597/($G597-2009),0)+IF($H597>=AY$2,$AE597/($H597-2009),0)+IF($I597>=AY$2,$AF597/($I597-2009),0)+IF($J597>=AY$2,$AG597/($J597-2009),0)+IF($K597>=AY$2,$AH597/($K597-2009),0)+IF($L597>=AY$2,$AI597/($L597-2009),0)+IF($M597>=AY$2,$AJ597/($M597-2009),0)+IF($N597>=AY$2,$AK597/($N597-2009),0)+IF($O597>=AY$2,$AL597/($O597-2009),0)+IF($P597>=AY$2,$AM597/($P597-2009),0)+IF($Q597>=AY$2,$AN597/($Q597-2009),0)+IF($R597>=AY$2,$AO597/($R597-2009),0)+IF($S597>=AY$2,$AP597/($S597-2009),0)+IF($T597>=AY$2,$AQ597/($T597-2009),0)+IF($U597>=AY$2,$AR597/($U597-2009),0)+IF($V597>=AY$2,$AS597/($V597-2009),0)+IF($W597>=AY$2,$AT597/($W597-2009),0)+IF($X597>=AY$2,$AU597/($X597-2009),0)+IF($Y597>=AY$2,$AV597/($Y597-2009),0)","v":0},{"$f":"IF($D597>=AZ$2,$AA597/($D597-2009),0)+IF($E597>=AZ$2,$AB597/($E597-2009),0)+IF($F597>=AZ$2,$AC597/($F597-2009),0)+IF($G597>=AZ$2,$AD597/($G597-2009),0)+IF($H597>=AZ$2,$AE597/($H597-2009),0)+IF($I597>=AZ$2,$AF597/($I597-2009),0)+IF($J597>=AZ$2,$AG597/($J597-2009),0)+IF($K597>=AZ$2,$AH597/($K597-2009),0)+IF($L597>=AZ$2,$AI597/($L597-2009),0)+IF($M597>=AZ$2,$AJ597/($M597-2009),0)+IF($N597>=AZ$2,$AK597/($N597-2009),0)+IF($O597>=AZ$2,$AL597/($O597-2009),0)+IF($P597>=AZ$2,$AM597/($P597-2009),0)+IF($Q597>=AZ$2,$AN597/($Q597-2009),0)+IF($R597>=AZ$2,$AO597/($R597-2009),0)+IF($S597>=AZ$2,$AP597/($S597-2009),0)+IF($T597>=AZ$2,$AQ597/($T597-2009),0)+IF($U597>=AZ$2,$AR597/($U597-2009),0)+IF($V597>=AZ$2,$AS597/($V597-2009),0)+IF($W597>=AZ$2,$AT597/($W597-2009),0)+IF($X597>=AZ$2,$AU597/($X597-2009),0)+IF($Y597>=AZ$2,$AV597/($Y597-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D597>=DL$2,$AA597/($D597-2009),0)+IF($E597>=DL$2,$AB597/($E597-2009),0)+IF($F597>=DL$2,$AC597/($F597-2009),0)+IF($G597>=DL$2,$AD597/($G597-2009),0)+IF($H597>=DL$2,$AE597/($H597-2009),0)+IF($I597>=DL$2,$AF597/($I597-2009),0)+IF($J597>=DL$2,$AG597/($J597-2009),0)+IF($K597>=DL$2,$AH597/($K597-2009),0)+IF($L597>=DL$2,$AI597/($L597-2009),0)+IF($M597>=DL$2,$AJ597/($M597-2009),0)+IF($N597>=DL$2,$AK597/($N597-2009),0)+IF($O597>=DL$2,$AL597/($O597-2009),0)+IF($P597>=DL$2,$AM597/($P597-2009),0)+IF($Q597>=DL$2,$AN597/($Q597-2009),0)+IF($R597>=DL$2,$AO597/($R597-2009),0)+IF($S597>=DL$2,$AP597/($S597-2009),0)+IF($T597>=DL$2,$AQ597/($T597-2009),0)+IF($U597>=DL$2,$AR597/($U597-2009),0)+IF($V597>=DL$2,$AS597/($V597-2009),0)+IF($W597>=DL$2,$AT597/($W597-2009),0)+IF($X597>=DL$2,$AU597/($X597-2009),0)+IF($Y597>=DL$2,$AV597/($Y597-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C603+Produktionsanlæg!D604","v":1965},{"$f":"E$3+$C603+Produktionsanlæg!E604","v":1975},{"$f":"F$3+$C603+Produktionsanlæg!F604","v":1985},{"$f":"G$3+$C603+Produktionsanlæg!G604","v":1995},{"$f":"H$3+$C603+Produktionsanlæg!H604","v":2005},{"$f":"I$3+$C603+Produktionsanlæg!I604","v":2015},{"$f":"J$3+$C603+Produktionsanlæg!J604","v":2025},{"$f":"K$3+$C603+Produktionsanlæg!K604","v":2035},{"$f":"L$3+$C603+Produktionsanlæg!L604","v":2042},{"$f":"M$3+$C603+Produktionsanlæg!M604","v":2047},{"$f":"N$3+$C603+Produktionsanlæg!N604","v":2052},{"$f":"O$3+$C603+Produktionsanlæg!O604","v":2057},{"$f":"P$3+$C603+Produktionsanlæg!P604","v":2060},{"$f":"Q$3+$C603+Produktionsanlæg!Q604","v":2061},{"$f":"R$3+$C603+Produktionsanlæg!R604","v":2062},{"$f":"S$3+$C603+Produktionsanlæg!S604","v":2063},{"$f":"T$3+$C603+Produktionsanlæg!T604","v":2064},{"$f":"U$3+$C603+Produktionsanlæg!U604","v":2065},{"$f":"V$3+$C603+Produktionsanlæg!V604","v":2066},{"$f":"W$3+$C603+Produktionsanlæg!W604","v":2067},{"$f":"X$3+$C603+Produktionsanlæg!X604","v":2068},{"$f":"Y$3+$C603+Produktionsanlæg!Y604","v":2069},0,{"$f":"Produktionsanlæg!BU603","v":0},{"$f":"Produktionsanlæg!BV603","v":0},{"$f":"Produktionsanlæg!BW603","v":0},{"$f":"Produktionsanlæg!BX603","v":0},{"$f":"Produktionsanlæg!BY603","v":0},{"$f":"Produktionsanlæg!BZ603","v":0},{"$f":"Produktionsanlæg!CA603","v":0},{"$f":"Produktionsanlæg!CB603","v":0},{"$f":"Produktionsanlæg!CC603","v":0},{"$f":"Produktionsanlæg!CD603","v":0},{"$f":"Produktionsanlæg!CE603","v":0},{"$f":"Produktionsanlæg!CF603","v":0},{"$f":"Produktionsanlæg!CG603","v":0},{"$f":"Produktionsanlæg!CH603","v":0},{"$f":"Produktionsanlæg!CI603","v":0},{"$f":"Produktionsanlæg!CJ603","v":0},{"$f":"Produktionsanlæg!CK603","v":0},{"$f":"Produktionsanlæg!CL603","v":0},{"$f":"Produktionsanlæg!CM603","v":0},{"$f":"Produktionsanlæg!CN603","v":0},{"$f":"Produktionsanlæg!CO603","v":0},{"$f":"Produktionsanlæg!CP603","v":0},{"$f":"+SUM(AA603:AV603)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D603>=AY$2,$AA603/($D603-2009),0)+IF($E603>=AY$2,$AB603/($E603-2009),0)+IF($F603>=AY$2,$AC603/($F603-2009),0)+IF($G603>=AY$2,$AD603/($G603-2009),0)+IF($H603>=AY$2,$AE603/($H603-2009),0)+IF($I603>=AY$2,$AF603/($I603-2009),0)+IF($J603>=AY$2,$AG603/($J603-2009),0)+IF($K603>=AY$2,$AH603/($K603-2009),0)+IF($L603>=AY$2,$AI603/($L603-2009),0)+IF($M603>=AY$2,$AJ603/($M603-2009),0)+IF($N603>=AY$2,$AK603/($N603-2009),0)+IF($O603>=AY$2,$AL603/($O603-2009),0)+IF($P603>=AY$2,$AM603/($P603-2009),0)+IF($Q603>=AY$2,$AN603/($Q603-2009),0)+IF($R603>=AY$2,$AO603/($R603-2009),0)+IF($S603>=AY$2,$AP603/($S603-2009),0)+IF($T603>=AY$2,$AQ603/($T603-2009),0)+IF($U603>=AY$2,$AR603/($U603-2009),0)+IF($V603>=AY$2,$AS603/($V603-2009),0)+IF($W603>=AY$2,$AT603/($W603-2009),0)+IF($X603>=AY$2,$AU603/($X603-2009),0)+IF($Y603>=AY$2,$AV603/($Y603-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"D$3+$C606","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"SUM(Z607)","v":0},{"$f":"Produktionsanlæg!BU606","v":0},{"$f":"Produktionsanlæg!BV606","v":0},{"$f":"Produktionsanlæg!BW606","v":0},{"$f":"Produktionsanlæg!BX606","v":0},{"$f":"Produktionsanlæg!BY606","v":0},{"$f":"Produktionsanlæg!BZ606","v":0},{"$f":"Produktionsanlæg!CA606","v":0},{"$f":"Produktionsanlæg!CB606","v":0},{"$f":"Produktionsanlæg!CC606","v":0},{"$f":"Produktionsanlæg!CD606","v":0},{"$f":"Produktionsanlæg!CE606","v":0},{"$f":"Produktionsanlæg!CF606","v":0},{"$f":"Produktionsanlæg!CG606","v":0},{"$f":"Produktionsanlæg!CH606","v":0},{"$f":"Produktionsanlæg!CI606","v":0},{"$f":"Produktionsanlæg!CJ606","v":0},{"$f":"Produktionsanlæg!CK606","v":0},{"$f":"Produktionsanlæg!CL606","v":0},{"$f":"Produktionsanlæg!CM606","v":0},{"$f":"Produktionsanlæg!CN606","v":0},{"$f":"Produktionsanlæg!CO606","v":0},{"$f":"Produktionsanlæg!CP606","v":0},{"$f":"+SUM(AA606:AV606)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D606>=AY$2,$AA606/($D606-2009),0)+IF($E606>=AY$2,$AB606/($E606-2009),0)+IF($F606>=AY$2,$AC606/($F606-2009),0)+IF($G606>=AY$2,$AD606/($G606-2009),0)+IF($H606>=AY$2,$AE606/($H606-2009),0)+IF($I606>=AY$2,$AF606/($I606-2009),0)+IF($J606>=AY$2,$AG606/($J606-2009),0)+IF($K606>=AY$2,$AH606/($K606-2009),0)+IF($L606>=AY$2,$AI606/($L606-2009),0)+IF($M606>=AY$2,$AJ606/($M606-2009),0)+IF($N606>=AY$2,$AK606/($N606-2009),0)+IF($O606>=AY$2,$AL606/($O606-2009),0)+IF($P606>=AY$2,$AM606/($P606-2009),0)+IF($Q606>=AY$2,$AN606/($Q606-2009),0)+IF($R606>=AY$2,$AO606/($R606-2009),0)+IF($S606>=AY$2,$AP606/($S606-2009),0)+IF($T606>=AY$2,$AQ606/($T606-2009),0)+IF($U606>=AY$2,$AR606/($U606-2009),0)+IF($V606>=AY$2,$AS606/($V606-2009),0)+IF($W606>=AY$2,$AT606/($W606-2009),0)+IF($X606>=AY$2,$AU606/($X606-2009),0)+IF($Y606>=AY$2,$AV606/($Y606-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C609+Produktionsanlæg!D610","v":1945},{"$f":"E$3+$C609+Produktionsanlæg!E610","v":1955},{"$f":"F$3+$C609+Produktionsanlæg!F610","v":1965},{"$f":"G$3+$C609+Produktionsanlæg!G610","v":1975},{"$f":"H$3+$C609+Produktionsanlæg!H610","v":1985},{"$f":"I$3+$C609+Produktionsanlæg!I610","v":1995},{"$f":"J$3+$C609+Produktionsanlæg!J610","v":2005},{"$f":"K$3+$C609+Produktionsanlæg!K610","v":2015},{"$f":"L$3+$C609+Produktionsanlæg!L610","v":2022},{"$f":"M$3+$C609+Produktionsanlæg!M610","v":2027},{"$f":"N$3+$C609+Produktionsanlæg!N610","v":2032},{"$f":"O$3+$C609+Produktionsanlæg!O610","v":2037},{"$f":"P$3+$C609+Produktionsanlæg!P610","v":2040},{"$f":"Q$3+$C609+Produktionsanlæg!Q610","v":2041},{"$f":"R$3+$C609+Produktionsanlæg!R610","v":2042},{"$f":"S$3+$C609+Produktionsanlæg!S610","v":2043},{"$f":"T$3+$C609+Produktionsanlæg!T610","v":2044},{"$f":"U$3+$C609+Produktionsanlæg!U610","v":2045},{"$f":"V$3+$C609+Produktionsanlæg!V610","v":2046},{"$f":"W$3+$C609+Produktionsanlæg!W610","v":2047},{"$f":"X$3+$C609+Produktionsanlæg!X610","v":2048},{"$f":"Y$3+$C609+Produktionsanlæg!Y610","v":2049},0,{"$f":"Produktionsanlæg!BU609","v":0},{"$f":"Produktionsanlæg!BV609","v":0},{"$f":"Produktionsanlæg!BW609","v":0},{"$f":"Produktionsanlæg!BX609","v":0},{"$f":"Produktionsanlæg!BY609","v":0},{"$f":"Produktionsanlæg!BZ609","v":0},{"$f":"Produktionsanlæg!CA609","v":0},{"$f":"Produktionsanlæg!CB609","v":0},{"$f":"Produktionsanlæg!CC609","v":0},{"$f":"Produktionsanlæg!CD609","v":0},{"$f":"Produktionsanlæg!CE609","v":0},{"$f":"Produktionsanlæg!CF609","v":0},{"$f":"Produktionsanlæg!CG609","v":0},{"$f":"Produktionsanlæg!CH609","v":0},{"$f":"Produktionsanlæg!CI609","v":0},{"$f":"Produktionsanlæg!CJ609","v":0},{"$f":"Produktionsanlæg!CK609","v":0},{"$f":"Produktionsanlæg!CL609","v":0},{"$f":"Produktionsanlæg!CM609","v":0},{"$f":"Produktionsanlæg!CN609","v":0},{"$f":"Produktionsanlæg!CO609","v":0},{"$f":"Produktionsanlæg!CP609","v":0},{"$f":"+SUM(AA609:AV609)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D609>=AY$2,$AA609/($D609-2009),0)+IF($E609>=AY$2,$AB609/($E609-2009),0)+IF($F609>=AY$2,$AC609/($F609-2009),0)+IF($G609>=AY$2,$AD609/($G609-2009),0)+IF($H609>=AY$2,$AE609/($H609-2009),0)+IF($I609>=AY$2,$AF609/($I609-2009),0)+IF($J609>=AY$2,$AG609/($J609-2009),0)+IF($K609>=AY$2,$AH609/($K609-2009),0)+IF($L609>=AY$2,$AI609/($L609-2009),0)+IF($M609>=AY$2,$AJ609/($M609-2009),0)+IF($N609>=AY$2,$AK609/($N609-2009),0)+IF($O609>=AY$2,$AL609/($O609-2009),0)+IF($P609>=AY$2,$AM609/($P609-2009),0)+IF($Q609>=AY$2,$AN609/($Q609-2009),0)+IF($R609>=AY$2,$AO609/($R609-2009),0)+IF($S609>=AY$2,$AP609/($S609-2009),0)+IF($T609>=AY$2,$AQ609/($T609-2009),0)+IF($U609>=AY$2,$AR609/($U609-2009),0)+IF($V609>=AY$2,$AS609/($V609-2009),0)+IF($W609>=AY$2,$AT609/($W609-2009),0)+IF($X609>=AY$2,$AU609/($X609-2009),0)+IF($Y609>=AY$2,$AV609/($Y609-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D609>=DK$2,$AA609/($D609-2009),0)+IF($E609>=DK$2,$AB609/($E609-2009),0)+IF($F609>=DK$2,$AC609/($F609-2009),0)+IF($G609>=DK$2,$AD609/($G609-2009),0)+IF($H609>=DK$2,$AE609/($H609-2009),0)+IF($I609>=DK$2,$AF609/($I609-2009),0)+IF($J609>=DK$2,$AG609/($J609-2009),0)+IF($K609>=DK$2,$AH609/($K609-2009),0)+IF($L609>=DK$2,$AI609/($L609-2009),0)+IF($M609>=DK$2,$AJ609/($M609-2009),0)+IF($N609>=DK$2,$AK609/($N609-2009),0)+IF($O609>=DK$2,$AL609/($O609-2009),0)+IF($P609>=DK$2,$AM609/($P609-2009),0)+IF($Q609>=DK$2,$AN609/($Q609-2009),0)+IF($R609>=DK$2,$AO609/($R609-2009),0)+IF($S609>=DK$2,$AP609/($S609-2009),0)+IF($T609>=DK$2,$AQ609/($T609-2009),0)+IF($U609>=DK$2,$AR609/($U609-2009),0)+IF($V609>=DK$2,$AS609/($V609-2009),0)+IF($W609>=DK$2,$AT609/($W609-2009),0)+IF($X609>=DK$2,$AU609/($X609-2009),0)+IF($Y609>=DK$2,$AV609/($Y609-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW612:AW635)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY612:AY635)","v":0},{"$f":"SUM(AZ612:AZ635)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL612:DL635)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"D$3+$C615","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU615","v":0},{"$f":"Produktionsanlæg!BV615","v":0},{"$f":"Produktionsanlæg!BW615","v":0},{"$f":"Produktionsanlæg!BX615","v":0},{"$f":"Produktionsanlæg!BY615","v":0},{"$f":"Produktionsanlæg!BZ615","v":0},{"$f":"Produktionsanlæg!CA615","v":0},{"$f":"Produktionsanlæg!CB615","v":0},{"$f":"Produktionsanlæg!CC615","v":0},{"$f":"Produktionsanlæg!CD615","v":0},{"$f":"Produktionsanlæg!CE615","v":0},{"$f":"Produktionsanlæg!CF615","v":0},{"$f":"Produktionsanlæg!CG615","v":0},{"$f":"Produktionsanlæg!CH615","v":0},{"$f":"Produktionsanlæg!CI615","v":0},{"$f":"Produktionsanlæg!CJ615","v":0},{"$f":"Produktionsanlæg!CK615","v":0},{"$f":"Produktionsanlæg!CL615","v":0},{"$f":"Produktionsanlæg!CM615","v":0},{"$f":"Produktionsanlæg!CN615","v":0},{"$f":"Produktionsanlæg!CO615","v":0},{"$f":"Produktionsanlæg!CP615","v":0},{"$f":"+SUM(AA615:AV615)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D615>=AY$2,$AA615/($D615-2009),0)+IF($E615>=AY$2,$AB615/($E615-2009),0)+IF($F615>=AY$2,$AC615/($F615-2009),0)+IF($G615>=AY$2,$AD615/($G615-2009),0)+IF($H615>=AY$2,$AE615/($H615-2009),0)+IF($I615>=AY$2,$AF615/($I615-2009),0)+IF($J615>=AY$2,$AG615/($J615-2009),0)+IF($K615>=AY$2,$AH615/($K615-2009),0)+IF($L615>=AY$2,$AI615/($L615-2009),0)+IF($M615>=AY$2,$AJ615/($M615-2009),0)+IF($N615>=AY$2,$AK615/($N615-2009),0)+IF($O615>=AY$2,$AL615/($O615-2009),0)+IF($P615>=AY$2,$AM615/($P615-2009),0)+IF($Q615>=AY$2,$AN615/($Q615-2009),0)+IF($R615>=AY$2,$AO615/($R615-2009),0)+IF($S615>=AY$2,$AP615/($S615-2009),0)+IF($T615>=AY$2,$AQ615/($T615-2009),0)+IF($U615>=AY$2,$AR615/($U615-2009),0)+IF($V615>=AY$2,$AS615/($V615-2009),0)+IF($W615>=AY$2,$AT615/($W615-2009),0)+IF($X615>=AY$2,$AU615/($X615-2009),0)+IF($Y615>=AY$2,$AV615/($Y615-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"D$3+$C616+Produktionsanlæg!D617","v":1965},{"$f":"E$3+$C616+Produktionsanlæg!E617","v":1975},{"$f":"F$3+$C616+Produktionsanlæg!F617","v":1985},{"$f":"G$3+$C616+Produktionsanlæg!G617","v":1995},{"$f":"H$3+$C616+Produktionsanlæg!H617","v":2005},{"$f":"I$3+$C616+Produktionsanlæg!I617","v":2015},{"$f":"J$3+$C616+Produktionsanlæg!J617","v":2025},{"$f":"K$3+$C616+Produktionsanlæg!K617","v":2035},{"$f":"L$3+$C616+Produktionsanlæg!L617","v":2042},{"$f":"M$3+$C616+Produktionsanlæg!M617","v":2047},{"$f":"N$3+$C616+Produktionsanlæg!N617","v":2052},{"$f":"O$3+$C616+Produktionsanlæg!O617","v":2057},{"$f":"P$3+$C616+Produktionsanlæg!P617","v":2060},{"$f":"Q$3+$C616+Produktionsanlæg!Q617","v":2061},{"$f":"R$3+$C616+Produktionsanlæg!R617","v":2062},{"$f":"S$3+$C616+Produktionsanlæg!S617","v":2063},{"$f":"T$3+$C616+Produktionsanlæg!T617","v":2064},{"$f":"U$3+$C616+Produktionsanlæg!U617","v":2065},{"$f":"V$3+$C616+Produktionsanlæg!V617","v":2066},{"$f":"W$3+$C616+Produktionsanlæg!W617","v":2067},{"$f":"X$3+$C616+Produktionsanlæg!X617","v":2068},{"$f":"Y$3+$C616+Produktionsanlæg!Y617","v":2069},0,{"$f":"Produktionsanlæg!BU616","v":0},{"$f":"Produktionsanlæg!BV616","v":0},{"$f":"Produktionsanlæg!BW616","v":0},{"$f":"Produktionsanlæg!BX616","v":0},{"$f":"Produktionsanlæg!BY616","v":0},{"$f":"Produktionsanlæg!BZ616","v":0},{"$f":"Produktionsanlæg!CA616","v":0},{"$f":"Produktionsanlæg!CB616","v":0},{"$f":"Produktionsanlæg!CC616","v":0},{"$f":"Produktionsanlæg!CD616","v":0},{"$f":"Produktionsanlæg!CE616","v":0},{"$f":"Produktionsanlæg!CF616","v":0},{"$f":"Produktionsanlæg!CG616","v":0},{"$f":"Produktionsanlæg!CH616","v":0},{"$f":"Produktionsanlæg!CI616","v":0},{"$f":"Produktionsanlæg!CJ616","v":0},{"$f":"Produktionsanlæg!CK616","v":0},{"$f":"Produktionsanlæg!CL616","v":0},{"$f":"Produktionsanlæg!CM616","v":0},{"$f":"Produktionsanlæg!CN616","v":0},{"$f":"Produktionsanlæg!CO616","v":0},{"$f":"Produktionsanlæg!CP616","v":0},{"$f":"+SUM(AA616:AV616)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D616>=AY$2,$AA616/($D616-2009),0)+IF($E616>=AY$2,$AB616/($E616-2009),0)+IF($F616>=AY$2,$AC616/($F616-2009),0)+IF($G616>=AY$2,$AD616/($G616-2009),0)+IF($H616>=AY$2,$AE616/($H616-2009),0)+IF($I616>=AY$2,$AF616/($I616-2009),0)+IF($J616>=AY$2,$AG616/($J616-2009),0)+IF($K616>=AY$2,$AH616/($K616-2009),0)+IF($L616>=AY$2,$AI616/($L616-2009),0)+IF($M616>=AY$2,$AJ616/($M616-2009),0)+IF($N616>=AY$2,$AK616/($N616-2009),0)+IF($O616>=AY$2,$AL616/($O616-2009),0)+IF($P616>=AY$2,$AM616/($P616-2009),0)+IF($Q616>=AY$2,$AN616/($Q616-2009),0)+IF($R616>=AY$2,$AO616/($R616-2009),0)+IF($S616>=AY$2,$AP616/($S616-2009),0)+IF($T616>=AY$2,$AQ616/($T616-2009),0)+IF($U616>=AY$2,$AR616/($U616-2009),0)+IF($V616>=AY$2,$AS616/($V616-2009),0)+IF($W616>=AY$2,$AT616/($W616-2009),0)+IF($X616>=AY$2,$AU616/($X616-2009),0)+IF($Y616>=AY$2,$AV616/($Y616-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"D$3+$C619","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU619","v":0},{"$f":"Produktionsanlæg!BV619","v":0},{"$f":"Produktionsanlæg!BW619","v":0},{"$f":"Produktionsanlæg!BX619","v":0},{"$f":"Produktionsanlæg!BY619","v":0},{"$f":"Produktionsanlæg!BZ619","v":0},{"$f":"Produktionsanlæg!CA619","v":0},{"$f":"Produktionsanlæg!CB619","v":0},{"$f":"Produktionsanlæg!CC619","v":0},{"$f":"Produktionsanlæg!CD619","v":0},{"$f":"Produktionsanlæg!CE619","v":0},{"$f":"Produktionsanlæg!CF619","v":0},{"$f":"Produktionsanlæg!CG619","v":0},{"$f":"Produktionsanlæg!CH619","v":0},{"$f":"Produktionsanlæg!CI619","v":0},{"$f":"Produktionsanlæg!CJ619","v":0},{"$f":"Produktionsanlæg!CK619","v":0},{"$f":"Produktionsanlæg!CL619","v":0},{"$f":"Produktionsanlæg!CM619","v":0},{"$f":"Produktionsanlæg!CN619","v":0},{"$f":"Produktionsanlæg!CO619","v":0},{"$f":"Produktionsanlæg!CP619","v":0},{"$f":"+SUM(AA619:AV619)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D619>=AY$2,$AA619/($D619-2009),0)+IF($E619>=AY$2,$AB619/($E619-2009),0)+IF($F619>=AY$2,$AC619/($F619-2009),0)+IF($G619>=AY$2,$AD619/($G619-2009),0)+IF($H619>=AY$2,$AE619/($H619-2009),0)+IF($I619>=AY$2,$AF619/($I619-2009),0)+IF($J619>=AY$2,$AG619/($J619-2009),0)+IF($K619>=AY$2,$AH619/($K619-2009),0)+IF($L619>=AY$2,$AI619/($L619-2009),0)+IF($M619>=AY$2,$AJ619/($M619-2009),0)+IF($N619>=AY$2,$AK619/($N619-2009),0)+IF($O619>=AY$2,$AL619/($O619-2009),0)+IF($P619>=AY$2,$AM619/($P619-2009),0)+IF($Q619>=AY$2,$AN619/($Q619-2009),0)+IF($R619>=AY$2,$AO619/($R619-2009),0)+IF($S619>=AY$2,$AP619/($S619-2009),0)+IF($T619>=AY$2,$AQ619/($T619-2009),0)+IF($U619>=AY$2,$AR619/($U619-2009),0)+IF($V619>=AY$2,$AS619/($V619-2009),0)+IF($W619>=AY$2,$AT619/($W619-2009),0)+IF($X619>=AY$2,$AU619/($X619-2009),0)+IF($Y619>=AY$2,$AV619/($Y619-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C622","v":1925},{"$f":"E$3+$C622","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU622","v":0},{"$f":"Produktionsanlæg!BV622","v":0},{"$f":"Produktionsanlæg!BW622","v":0},{"$f":"Produktionsanlæg!BX622","v":0},{"$f":"Produktionsanlæg!BY622","v":0},{"$f":"Produktionsanlæg!BZ622","v":0},{"$f":"Produktionsanlæg!CA622","v":0},{"$f":"Produktionsanlæg!CB622","v":0},{"$f":"Produktionsanlæg!CC622","v":0},{"$f":"Produktionsanlæg!CD622","v":0},{"$f":"Produktionsanlæg!CE622","v":0},{"$f":"Produktionsanlæg!CF622","v":0},{"$f":"Produktionsanlæg!CG622","v":0},{"$f":"Produktionsanlæg!CH622","v":0},{"$f":"Produktionsanlæg!CI622","v":0},{"$f":"Produktionsanlæg!CJ622","v":0},{"$f":"Produktionsanlæg!CK622","v":0},{"$f":"Produktionsanlæg!CL622","v":0},{"$f":"Produktionsanlæg!CM622","v":0},{"$f":"Produktionsanlæg!CN622","v":0},{"$f":"Produktionsanlæg!CO622","v":0},{"$f":"Produktionsanlæg!CP622","v":0},{"$f":"+SUM(AA622:AV622)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D622>=AY$2,$AA622/($D622-2009),0)+IF($E622>=AY$2,$AB622/($E622-2009),0)+IF($F622>=AY$2,$AC622/($F622-2009),0)+IF($G622>=AY$2,$AD622/($G622-2009),0)+IF($H622>=AY$2,$AE622/($H622-2009),0)+IF($I622>=AY$2,$AF622/($I622-2009),0)+IF($J622>=AY$2,$AG622/($J622-2009),0)+IF($K622>=AY$2,$AH622/($K622-2009),0)+IF($L622>=AY$2,$AI622/($L622-2009),0)+IF($M622>=AY$2,$AJ622/($M622-2009),0)+IF($N622>=AY$2,$AK622/($N622-2009),0)+IF($O622>=AY$2,$AL622/($O622-2009),0)+IF($P622>=AY$2,$AM622/($P622-2009),0)+IF($Q622>=AY$2,$AN622/($Q622-2009),0)+IF($R622>=AY$2,$AO622/($R622-2009),0)+IF($S622>=AY$2,$AP622/($S622-2009),0)+IF($T622>=AY$2,$AQ622/($T622-2009),0)+IF($U622>=AY$2,$AR622/($U622-2009),0)+IF($V622>=AY$2,$AS622/($V622-2009),0)+IF($W622>=AY$2,$AT622/($W622-2009),0)+IF($X622>=AY$2,$AU622/($X622-2009),0)+IF($Y622>=AY$2,$AV622/($Y622-2009),0)","v":0},{"$f":"IF($D622>=AZ$2,$AA622/($D622-2009),0)+IF($E622>=AZ$2,$AB622/($E622-2009),0)+IF($F622>=AZ$2,$AC622/($F622-2009),0)+IF($G622>=AZ$2,$AD622/($G622-2009),0)+IF($H622>=AZ$2,$AE622/($H622-2009),0)+IF($I622>=AZ$2,$AF622/($I622-2009),0)+IF($J622>=AZ$2,$AG622/($J622-2009),0)+IF($K622>=AZ$2,$AH622/($K622-2009),0)+IF($L622>=AZ$2,$AI622/($L622-2009),0)+IF($M622>=AZ$2,$AJ622/($M622-2009),0)+IF($N622>=AZ$2,$AK622/($N622-2009),0)+IF($O622>=AZ$2,$AL622/($O622-2009),0)+IF($P622>=AZ$2,$AM622/($P622-2009),0)+IF($Q622>=AZ$2,$AN622/($Q622-2009),0)+IF($R622>=AZ$2,$AO622/($R622-2009),0)+IF($S622>=AZ$2,$AP622/($S622-2009),0)+IF($T622>=AZ$2,$AQ622/($T622-2009),0)+IF($U622>=AZ$2,$AR622/($U622-2009),0)+IF($V622>=AZ$2,$AS622/($V622-2009),0)+IF($W622>=AZ$2,$AT622/($W622-2009),0)+IF($X622>=AZ$2,$AU622/($X622-2009),0)+IF($Y622>=AZ$2,$AV622/($Y622-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D622>=DL$2,$AA622/($D622-2009),0)+IF($E622>=DL$2,$AB622/($E622-2009),0)+IF($F622>=DL$2,$AC622/($F622-2009),0)+IF($G622>=DL$2,$AD622/($G622-2009),0)+IF($H622>=DL$2,$AE622/($H622-2009),0)+IF($I622>=DL$2,$AF622/($I622-2009),0)+IF($J622>=DL$2,$AG622/($J622-2009),0)+IF($K622>=DL$2,$AH622/($K622-2009),0)+IF($L622>=DL$2,$AI622/($L622-2009),0)+IF($M622>=DL$2,$AJ622/($M622-2009),0)+IF($N622>=DL$2,$AK622/($N622-2009),0)+IF($O622>=DL$2,$AL622/($O622-2009),0)+IF($P622>=DL$2,$AM622/($P622-2009),0)+IF($Q622>=DL$2,$AN622/($Q622-2009),0)+IF($R622>=DL$2,$AO622/($R622-2009),0)+IF($S622>=DL$2,$AP622/($S622-2009),0)+IF($T622>=DL$2,$AQ622/($T622-2009),0)+IF($U622>=DL$2,$AR622/($U622-2009),0)+IF($V622>=DL$2,$AS622/($V622-2009),0)+IF($W622>=DL$2,$AT622/($W622-2009),0)+IF($X622>=DL$2,$AU622/($X622-2009),0)+IF($Y622>=DL$2,$AV622/($Y622-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C626","v":1925},{"$f":"E$3+$C626","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU626","v":0},{"$f":"Produktionsanlæg!BV626","v":0},{"$f":"Produktionsanlæg!BW626","v":0},{"$f":"Produktionsanlæg!BX626","v":0},{"$f":"Produktionsanlæg!BY626","v":0},{"$f":"Produktionsanlæg!BZ626","v":0},{"$f":"Produktionsanlæg!CA626","v":0},{"$f":"Produktionsanlæg!CB626","v":0},{"$f":"Produktionsanlæg!CC626","v":0},{"$f":"Produktionsanlæg!CD626","v":0},{"$f":"Produktionsanlæg!CE626","v":0},{"$f":"Produktionsanlæg!CF626","v":0},{"$f":"Produktionsanlæg!CG626","v":0},{"$f":"Produktionsanlæg!CH626","v":0},{"$f":"Produktionsanlæg!CI626","v":0},{"$f":"Produktionsanlæg!CJ626","v":0},{"$f":"Produktionsanlæg!CK626","v":0},{"$f":"Produktionsanlæg!CL626","v":0},{"$f":"Produktionsanlæg!CM626","v":0},{"$f":"Produktionsanlæg!CN626","v":0},{"$f":"Produktionsanlæg!CO626","v":0},{"$f":"Produktionsanlæg!CP626","v":0},{"$f":"+SUM(AA626:AV626)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D626>=AY$2,$AA626/($D626-2009),0)+IF($E626>=AY$2,$AB626/($E626-2009),0)+IF($F626>=AY$2,$AC626/($F626-2009),0)+IF($G626>=AY$2,$AD626/($G626-2009),0)+IF($H626>=AY$2,$AE626/($H626-2009),0)+IF($I626>=AY$2,$AF626/($I626-2009),0)+IF($J626>=AY$2,$AG626/($J626-2009),0)+IF($K626>=AY$2,$AH626/($K626-2009),0)+IF($L626>=AY$2,$AI626/($L626-2009),0)+IF($M626>=AY$2,$AJ626/($M626-2009),0)+IF($N626>=AY$2,$AK626/($N626-2009),0)+IF($O626>=AY$2,$AL626/($O626-2009),0)+IF($P626>=AY$2,$AM626/($P626-2009),0)+IF($Q626>=AY$2,$AN626/($Q626-2009),0)+IF($R626>=AY$2,$AO626/($R626-2009),0)+IF($S626>=AY$2,$AP626/($S626-2009),0)+IF($T626>=AY$2,$AQ626/($T626-2009),0)+IF($U626>=AY$2,$AR626/($U626-2009),0)+IF($V626>=AY$2,$AS626/($V626-2009),0)+IF($W626>=AY$2,$AT626/($W626-2009),0)+IF($X626>=AY$2,$AU626/($X626-2009),0)+IF($Y626>=AY$2,$AV626/($Y626-2009),0)","v":0},{"$f":"IF($D626>=AZ$2,$AA626/($D626-2009),0)+IF($E626>=AZ$2,$AB626/($E626-2009),0)+IF($F626>=AZ$2,$AC626/($F626-2009),0)+IF($G626>=AZ$2,$AD626/($G626-2009),0)+IF($H626>=AZ$2,$AE626/($H626-2009),0)+IF($I626>=AZ$2,$AF626/($I626-2009),0)+IF($J626>=AZ$2,$AG626/($J626-2009),0)+IF($K626>=AZ$2,$AH626/($K626-2009),0)+IF($L626>=AZ$2,$AI626/($L626-2009),0)+IF($M626>=AZ$2,$AJ626/($M626-2009),0)+IF($N626>=AZ$2,$AK626/($N626-2009),0)+IF($O626>=AZ$2,$AL626/($O626-2009),0)+IF($P626>=AZ$2,$AM626/($P626-2009),0)+IF($Q626>=AZ$2,$AN626/($Q626-2009),0)+IF($R626>=AZ$2,$AO626/($R626-2009),0)+IF($S626>=AZ$2,$AP626/($S626-2009),0)+IF($T626>=AZ$2,$AQ626/($T626-2009),0)+IF($U626>=AZ$2,$AR626/($U626-2009),0)+IF($V626>=AZ$2,$AS626/($V626-2009),0)+IF($W626>=AZ$2,$AT626/($W626-2009),0)+IF($X626>=AZ$2,$AU626/($X626-2009),0)+IF($Y626>=AZ$2,$AV626/($Y626-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D626>=DL$2,$AA626/($D626-2009),0)+IF($E626>=DL$2,$AB626/($E626-2009),0)+IF($F626>=DL$2,$AC626/($F626-2009),0)+IF($G626>=DL$2,$AD626/($G626-2009),0)+IF($H626>=DL$2,$AE626/($H626-2009),0)+IF($I626>=DL$2,$AF626/($I626-2009),0)+IF($J626>=DL$2,$AG626/($J626-2009),0)+IF($K626>=DL$2,$AH626/($K626-2009),0)+IF($L626>=DL$2,$AI626/($L626-2009),0)+IF($M626>=DL$2,$AJ626/($M626-2009),0)+IF($N626>=DL$2,$AK626/($N626-2009),0)+IF($O626>=DL$2,$AL626/($O626-2009),0)+IF($P626>=DL$2,$AM626/($P626-2009),0)+IF($Q626>=DL$2,$AN626/($Q626-2009),0)+IF($R626>=DL$2,$AO626/($R626-2009),0)+IF($S626>=DL$2,$AP626/($S626-2009),0)+IF($T626>=DL$2,$AQ626/($T626-2009),0)+IF($U626>=DL$2,$AR626/($U626-2009),0)+IF($V626>=DL$2,$AS626/($V626-2009),0)+IF($W626>=DL$2,$AT626/($W626-2009),0)+IF($X626>=DL$2,$AU626/($X626-2009),0)+IF($Y626>=DL$2,$AV626/($Y626-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"D$3+$C628+Produktionsanlæg!D629","v":1965},{"$f":"E$3+$C628+Produktionsanlæg!E629","v":1975},{"$f":"F$3+$C628+Produktionsanlæg!F629","v":1985},{"$f":"G$3+$C628+Produktionsanlæg!G629","v":1995},{"$f":"H$3+$C628+Produktionsanlæg!H629","v":2005},{"$f":"I$3+$C628+Produktionsanlæg!I629","v":2015},{"$f":"J$3+$C628+Produktionsanlæg!J629","v":2025},{"$f":"K$3+$C628+Produktionsanlæg!K629","v":2035},{"$f":"L$3+$C628+Produktionsanlæg!L629","v":2042},{"$f":"M$3+$C628+Produktionsanlæg!M629","v":2047},{"$f":"N$3+$C628+Produktionsanlæg!N629","v":2052},{"$f":"O$3+$C628+Produktionsanlæg!O629","v":2057},{"$f":"P$3+$C628+Produktionsanlæg!P629","v":2060},{"$f":"Q$3+$C628+Produktionsanlæg!Q629","v":2061},{"$f":"R$3+$C628+Produktionsanlæg!R629","v":2062},{"$f":"S$3+$C628+Produktionsanlæg!S629","v":2063},{"$f":"T$3+$C628+Produktionsanlæg!T629","v":2064},{"$f":"U$3+$C628+Produktionsanlæg!U629","v":2065},{"$f":"V$3+$C628+Produktionsanlæg!V629","v":2066},{"$f":"W$3+$C628+Produktionsanlæg!W629","v":2067},{"$f":"X$3+$C628+Produktionsanlæg!X629","v":2068},{"$f":"Y$3+$C628+Produktionsanlæg!Y629","v":2069},0,{"$f":"Produktionsanlæg!BU628","v":0},{"$f":"Produktionsanlæg!BV628","v":0},{"$f":"Produktionsanlæg!BW628","v":0},{"$f":"Produktionsanlæg!BX628","v":0},{"$f":"Produktionsanlæg!BY628","v":0},{"$f":"Produktionsanlæg!BZ628","v":0},{"$f":"Produktionsanlæg!CA628","v":0},{"$f":"Produktionsanlæg!CB628","v":0},{"$f":"Produktionsanlæg!CC628","v":0},{"$f":"Produktionsanlæg!CD628","v":0},{"$f":"Produktionsanlæg!CE628","v":0},{"$f":"Produktionsanlæg!CF628","v":0},{"$f":"Produktionsanlæg!CG628","v":0},{"$f":"Produktionsanlæg!CH628","v":0},{"$f":"Produktionsanlæg!CI628","v":0},{"$f":"Produktionsanlæg!CJ628","v":0},{"$f":"Produktionsanlæg!CK628","v":0},{"$f":"Produktionsanlæg!CL628","v":0},{"$f":"Produktionsanlæg!CM628","v":0},{"$f":"Produktionsanlæg!CN628","v":0},{"$f":"Produktionsanlæg!CO628","v":0},{"$f":"Produktionsanlæg!CP628","v":0},{"$f":"+SUM(AA628:AV628)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D628>=AY$2,$AA628/($D628-2009),0)+IF($E628>=AY$2,$AB628/($E628-2009),0)+IF($F628>=AY$2,$AC628/($F628-2009),0)+IF($G628>=AY$2,$AD628/($G628-2009),0)+IF($H628>=AY$2,$AE628/($H628-2009),0)+IF($I628>=AY$2,$AF628/($I628-2009),0)+IF($J628>=AY$2,$AG628/($J628-2009),0)+IF($K628>=AY$2,$AH628/($K628-2009),0)+IF($L628>=AY$2,$AI628/($L628-2009),0)+IF($M628>=AY$2,$AJ628/($M628-2009),0)+IF($N628>=AY$2,$AK628/($N628-2009),0)+IF($O628>=AY$2,$AL628/($O628-2009),0)+IF($P628>=AY$2,$AM628/($P628-2009),0)+IF($Q628>=AY$2,$AN628/($Q628-2009),0)+IF($R628>=AY$2,$AO628/($R628-2009),0)+IF($S628>=AY$2,$AP628/($S628-2009),0)+IF($T628>=AY$2,$AQ628/($T628-2009),0)+IF($U628>=AY$2,$AR628/($U628-2009),0)+IF($V628>=AY$2,$AS628/($V628-2009),0)+IF($W628>=AY$2,$AT628/($W628-2009),0)+IF($X628>=AY$2,$AU628/($X628-2009),0)+IF($Y628>=AY$2,$AV628/($Y628-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"D$3+$C631","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU631","v":0},{"$f":"Produktionsanlæg!BV631","v":0},{"$f":"Produktionsanlæg!BW631","v":0},{"$f":"Produktionsanlæg!BX631","v":0},{"$f":"Produktionsanlæg!BY631","v":0},{"$f":"Produktionsanlæg!BZ631","v":0},{"$f":"Produktionsanlæg!CA631","v":0},{"$f":"Produktionsanlæg!CB631","v":0},{"$f":"Produktionsanlæg!CC631","v":0},{"$f":"Produktionsanlæg!CD631","v":0},{"$f":"Produktionsanlæg!CE631","v":0},{"$f":"Produktionsanlæg!CF631","v":0},{"$f":"Produktionsanlæg!CG631","v":0},{"$f":"Produktionsanlæg!CH631","v":0},{"$f":"Produktionsanlæg!CI631","v":0},{"$f":"Produktionsanlæg!CJ631","v":0},{"$f":"Produktionsanlæg!CK631","v":0},{"$f":"Produktionsanlæg!CL631","v":0},{"$f":"Produktionsanlæg!CM631","v":0},{"$f":"Produktionsanlæg!CN631","v":0},{"$f":"Produktionsanlæg!CO631","v":0},{"$f":"Produktionsanlæg!CP631","v":0},{"$f":"+SUM(AA631:AV631)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D631>=AY$2,$AA631/($D631-2009),0)+IF($E631>=AY$2,$AB631/($E631-2009),0)+IF($F631>=AY$2,$AC631/($F631-2009),0)+IF($G631>=AY$2,$AD631/($G631-2009),0)+IF($H631>=AY$2,$AE631/($H631-2009),0)+IF($I631>=AY$2,$AF631/($I631-2009),0)+IF($J631>=AY$2,$AG631/($J631-2009),0)+IF($K631>=AY$2,$AH631/($K631-2009),0)+IF($L631>=AY$2,$AI631/($L631-2009),0)+IF($M631>=AY$2,$AJ631/($M631-2009),0)+IF($N631>=AY$2,$AK631/($N631-2009),0)+IF($O631>=AY$2,$AL631/($O631-2009),0)+IF($P631>=AY$2,$AM631/($P631-2009),0)+IF($Q631>=AY$2,$AN631/($Q631-2009),0)+IF($R631>=AY$2,$AO631/($R631-2009),0)+IF($S631>=AY$2,$AP631/($S631-2009),0)+IF($T631>=AY$2,$AQ631/($T631-2009),0)+IF($U631>=AY$2,$AR631/($U631-2009),0)+IF($V631>=AY$2,$AS631/($V631-2009),0)+IF($W631>=AY$2,$AT631/($W631-2009),0)+IF($X631>=AY$2,$AU631/($X631-2009),0)+IF($Y631>=AY$2,$AV631/($Y631-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"D$3+$C635","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU635","v":0},{"$f":"Produktionsanlæg!BV635","v":0},{"$f":"Produktionsanlæg!BW635","v":0},{"$f":"Produktionsanlæg!BX635","v":0},{"$f":"Produktionsanlæg!BY635","v":0},{"$f":"Produktionsanlæg!BZ635","v":0},{"$f":"Produktionsanlæg!CA635","v":0},{"$f":"Produktionsanlæg!CB635","v":0},{"$f":"Produktionsanlæg!CC635","v":0},{"$f":"Produktionsanlæg!CD635","v":0},{"$f":"Produktionsanlæg!CE635","v":0},{"$f":"Produktionsanlæg!CF635","v":0},{"$f":"Produktionsanlæg!CG635","v":0},{"$f":"Produktionsanlæg!CH635","v":0},{"$f":"Produktionsanlæg!CI635","v":0},{"$f":"Produktionsanlæg!CJ635","v":0},{"$f":"Produktionsanlæg!CK635","v":0},{"$f":"Produktionsanlæg!CL635","v":0},{"$f":"Produktionsanlæg!CM635","v":0},{"$f":"Produktionsanlæg!CN635","v":0},{"$f":"Produktionsanlæg!CO635","v":0},{"$f":"Produktionsanlæg!CP635","v":0},{"$f":"+SUM(AA635:AV635)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D635>=AY$2,$AA635/($D635-2009),0)+IF($E635>=AY$2,$AB635/($E635-2009),0)+IF($F635>=AY$2,$AC635/($F635-2009),0)+IF($G635>=AY$2,$AD635/($G635-2009),0)+IF($H635>=AY$2,$AE635/($H635-2009),0)+IF($I635>=AY$2,$AF635/($I635-2009),0)+IF($J635>=AY$2,$AG635/($J635-2009),0)+IF($K635>=AY$2,$AH635/($K635-2009),0)+IF($L635>=AY$2,$AI635/($L635-2009),0)+IF($M635>=AY$2,$AJ635/($M635-2009),0)+IF($N635>=AY$2,$AK635/($N635-2009),0)+IF($O635>=AY$2,$AL635/($O635-2009),0)+IF($P635>=AY$2,$AM635/($P635-2009),0)+IF($Q635>=AY$2,$AN635/($Q635-2009),0)+IF($R635>=AY$2,$AO635/($R635-2009),0)+IF($S635>=AY$2,$AP635/($S635-2009),0)+IF($T635>=AY$2,$AQ635/($T635-2009),0)+IF($U635>=AY$2,$AR635/($U635-2009),0)+IF($V635>=AY$2,$AS635/($V635-2009),0)+IF($W635>=AY$2,$AT635/($W635-2009),0)+IF($X635>=AY$2,$AU635/($X635-2009),0)+IF($Y635>=AY$2,$AV635/($Y635-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C639","v":1925},{"$f":"E$3+$C639","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU639","v":0},{"$f":"Produktionsanlæg!BV639","v":0},{"$f":"Produktionsanlæg!BW639","v":0},{"$f":"Produktionsanlæg!BX639","v":0},{"$f":"Produktionsanlæg!BY639","v":0},{"$f":"Produktionsanlæg!BZ639","v":0},{"$f":"Produktionsanlæg!CA639","v":0},{"$f":"Produktionsanlæg!CB639","v":0},{"$f":"Produktionsanlæg!CC639","v":0},{"$f":"Produktionsanlæg!CD639","v":0},{"$f":"Produktionsanlæg!CE639","v":0},{"$f":"Produktionsanlæg!CF639","v":0},{"$f":"Produktionsanlæg!CG639","v":0},{"$f":"Produktionsanlæg!CH639","v":0},{"$f":"Produktionsanlæg!CI639","v":0},{"$f":"Produktionsanlæg!CJ639","v":0},{"$f":"Produktionsanlæg!CK639","v":0},{"$f":"Produktionsanlæg!CL639","v":0},{"$f":"Produktionsanlæg!CM639","v":0},{"$f":"Produktionsanlæg!CN639","v":0},{"$f":"Produktionsanlæg!CO639","v":0},{"$f":"Produktionsanlæg!CP639","v":0},{"$f":"+SUM(AA639:AV639)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D639>=AY$2,$AA639/($D639-2009),0)+IF($E639>=AY$2,$AB639/($E639-2009),0)+IF($F639>=AY$2,$AC639/($F639-2009),0)+IF($G639>=AY$2,$AD639/($G639-2009),0)+IF($H639>=AY$2,$AE639/($H639-2009),0)+IF($I639>=AY$2,$AF639/($I639-2009),0)+IF($J639>=AY$2,$AG639/($J639-2009),0)+IF($K639>=AY$2,$AH639/($K639-2009),0)+IF($L639>=AY$2,$AI639/($L639-2009),0)+IF($M639>=AY$2,$AJ639/($M639-2009),0)+IF($N639>=AY$2,$AK639/($N639-2009),0)+IF($O639>=AY$2,$AL639/($O639-2009),0)+IF($P639>=AY$2,$AM639/($P639-2009),0)+IF($Q639>=AY$2,$AN639/($Q639-2009),0)+IF($R639>=AY$2,$AO639/($R639-2009),0)+IF($S639>=AY$2,$AP639/($S639-2009),0)+IF($T639>=AY$2,$AQ639/($T639-2009),0)+IF($U639>=AY$2,$AR639/($U639-2009),0)+IF($V639>=AY$2,$AS639/($V639-2009),0)+IF($W639>=AY$2,$AT639/($W639-2009),0)+IF($X639>=AY$2,$AU639/($X639-2009),0)+IF($Y639>=AY$2,$AV639/($Y639-2009),0)","v":0},{"$f":"IF($D639>=AZ$2,$AA639/($D639-2009),0)+IF($E639>=AZ$2,$AB639/($E639-2009),0)+IF($F639>=AZ$2,$AC639/($F639-2009),0)+IF($G639>=AZ$2,$AD639/($G639-2009),0)+IF($H639>=AZ$2,$AE639/($H639-2009),0)+IF($I639>=AZ$2,$AF639/($I639-2009),0)+IF($J639>=AZ$2,$AG639/($J639-2009),0)+IF($K639>=AZ$2,$AH639/($K639-2009),0)+IF($L639>=AZ$2,$AI639/($L639-2009),0)+IF($M639>=AZ$2,$AJ639/($M639-2009),0)+IF($N639>=AZ$2,$AK639/($N639-2009),0)+IF($O639>=AZ$2,$AL639/($O639-2009),0)+IF($P639>=AZ$2,$AM639/($P639-2009),0)+IF($Q639>=AZ$2,$AN639/($Q639-2009),0)+IF($R639>=AZ$2,$AO639/($R639-2009),0)+IF($S639>=AZ$2,$AP639/($S639-2009),0)+IF($T639>=AZ$2,$AQ639/($T639-2009),0)+IF($U639>=AZ$2,$AR639/($U639-2009),0)+IF($V639>=AZ$2,$AS639/($V639-2009),0)+IF($W639>=AZ$2,$AT639/($W639-2009),0)+IF($X639>=AZ$2,$AU639/($X639-2009),0)+IF($Y639>=AZ$2,$AV639/($Y639-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D639>=DL$2,$AA639/($D639-2009),0)+IF($E639>=DL$2,$AB639/($E639-2009),0)+IF($F639>=DL$2,$AC639/($F639-2009),0)+IF($G639>=DL$2,$AD639/($G639-2009),0)+IF($H639>=DL$2,$AE639/($H639-2009),0)+IF($I639>=DL$2,$AF639/($I639-2009),0)+IF($J639>=DL$2,$AG639/($J639-2009),0)+IF($K639>=DL$2,$AH639/($K639-2009),0)+IF($L639>=DL$2,$AI639/($L639-2009),0)+IF($M639>=DL$2,$AJ639/($M639-2009),0)+IF($N639>=DL$2,$AK639/($N639-2009),0)+IF($O639>=DL$2,$AL639/($O639-2009),0)+IF($P639>=DL$2,$AM639/($P639-2009),0)+IF($Q639>=DL$2,$AN639/($Q639-2009),0)+IF($R639>=DL$2,$AO639/($R639-2009),0)+IF($S639>=DL$2,$AP639/($S639-2009),0)+IF($T639>=DL$2,$AQ639/($T639-2009),0)+IF($U639>=DL$2,$AR639/($U639-2009),0)+IF($V639>=DL$2,$AS639/($V639-2009),0)+IF($W639>=DL$2,$AT639/($W639-2009),0)+IF($X639>=DL$2,$AU639/($X639-2009),0)+IF($Y639>=DL$2,$AV639/($Y639-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C641+Produktionsanlæg!D642","v":1965},{"$f":"E$3+$C641+Produktionsanlæg!E642","v":1975},{"$f":"F$3+$C641+Produktionsanlæg!F642","v":1985},{"$f":"G$3+$C641+Produktionsanlæg!G642","v":1995},{"$f":"H$3+$C641+Produktionsanlæg!H642","v":2005},{"$f":"I$3+$C641+Produktionsanlæg!I642","v":2015},{"$f":"J$3+$C641+Produktionsanlæg!J642","v":2025},{"$f":"K$3+$C641+Produktionsanlæg!K642","v":2035},{"$f":"L$3+$C641+Produktionsanlæg!L642","v":2042},{"$f":"M$3+$C641+Produktionsanlæg!M642","v":2047},{"$f":"N$3+$C641+Produktionsanlæg!N642","v":2052},{"$f":"O$3+$C641+Produktionsanlæg!O642","v":2057},{"$f":"P$3+$C641+Produktionsanlæg!P642","v":2060},{"$f":"Q$3+$C641+Produktionsanlæg!Q642","v":2061},{"$f":"R$3+$C641+Produktionsanlæg!R642","v":2062},{"$f":"S$3+$C641+Produktionsanlæg!S642","v":2063},{"$f":"T$3+$C641+Produktionsanlæg!T642","v":2064},{"$f":"U$3+$C641+Produktionsanlæg!U642","v":2065},{"$f":"V$3+$C641+Produktionsanlæg!V642","v":2066},{"$f":"W$3+$C641+Produktionsanlæg!W642","v":2067},{"$f":"X$3+$C641+Produktionsanlæg!X642","v":2068},{"$f":"Y$3+$C641+Produktionsanlæg!Y642","v":2069},0,{"$f":"Produktionsanlæg!BU641","v":0},{"$f":"Produktionsanlæg!BV641","v":0},{"$f":"Produktionsanlæg!BW641","v":0},{"$f":"Produktionsanlæg!BX641","v":0},{"$f":"Produktionsanlæg!BY641","v":0},{"$f":"Produktionsanlæg!BZ641","v":0},{"$f":"Produktionsanlæg!CA641","v":0},{"$f":"Produktionsanlæg!CB641","v":0},{"$f":"Produktionsanlæg!CC641","v":0},{"$f":"Produktionsanlæg!CD641","v":0},{"$f":"Produktionsanlæg!CE641","v":0},{"$f":"Produktionsanlæg!CF641","v":0},{"$f":"Produktionsanlæg!CG641","v":0},{"$f":"Produktionsanlæg!CH641","v":0},{"$f":"Produktionsanlæg!CI641","v":0},{"$f":"Produktionsanlæg!CJ641","v":0},{"$f":"Produktionsanlæg!CK641","v":0},{"$f":"Produktionsanlæg!CL641","v":0},{"$f":"Produktionsanlæg!CM641","v":0},{"$f":"Produktionsanlæg!CN641","v":0},{"$f":"Produktionsanlæg!CO641","v":0},{"$f":"Produktionsanlæg!CP641","v":0},{"$f":"+SUM(AA641:AV641)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D641>=AY$2,$AA641/($D641-2009),0)+IF($E641>=AY$2,$AB641/($E641-2009),0)+IF($F641>=AY$2,$AC641/($F641-2009),0)+IF($G641>=AY$2,$AD641/($G641-2009),0)+IF($H641>=AY$2,$AE641/($H641-2009),0)+IF($I641>=AY$2,$AF641/($I641-2009),0)+IF($J641>=AY$2,$AG641/($J641-2009),0)+IF($K641>=AY$2,$AH641/($K641-2009),0)+IF($L641>=AY$2,$AI641/($L641-2009),0)+IF($M641>=AY$2,$AJ641/($M641-2009),0)+IF($N641>=AY$2,$AK641/($N641-2009),0)+IF($O641>=AY$2,$AL641/($O641-2009),0)+IF($P641>=AY$2,$AM641/($P641-2009),0)+IF($Q641>=AY$2,$AN641/($Q641-2009),0)+IF($R641>=AY$2,$AO641/($R641-2009),0)+IF($S641>=AY$2,$AP641/($S641-2009),0)+IF($T641>=AY$2,$AQ641/($T641-2009),0)+IF($U641>=AY$2,$AR641/($U641-2009),0)+IF($V641>=AY$2,$AS641/($V641-2009),0)+IF($W641>=AY$2,$AT641/($W641-2009),0)+IF($X641>=AY$2,$AU641/($X641-2009),0)+IF($Y641>=AY$2,$AV641/($Y641-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"D$3+$C644","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU644","v":0},{"$f":"Produktionsanlæg!BV644","v":0},{"$f":"Produktionsanlæg!BW644","v":0},{"$f":"Produktionsanlæg!BX644","v":0},{"$f":"Produktionsanlæg!BY644","v":0},{"$f":"Produktionsanlæg!BZ644","v":0},{"$f":"Produktionsanlæg!CA644","v":0},{"$f":"Produktionsanlæg!CB644","v":0},{"$f":"Produktionsanlæg!CC644","v":0},{"$f":"Produktionsanlæg!CD644","v":0},{"$f":"Produktionsanlæg!CE644","v":0},{"$f":"Produktionsanlæg!CF644","v":0},{"$f":"Produktionsanlæg!CG644","v":0},{"$f":"Produktionsanlæg!CH644","v":0},{"$f":"Produktionsanlæg!CI644","v":0},{"$f":"Produktionsanlæg!CJ644","v":0},{"$f":"Produktionsanlæg!CK644","v":0},{"$f":"Produktionsanlæg!CL644","v":0},{"$f":"Produktionsanlæg!CM644","v":0},{"$f":"Produktionsanlæg!CN644","v":0},{"$f":"Produktionsanlæg!CO644","v":0},{"$f":"Produktionsanlæg!CP644","v":0},{"$f":"+SUM(AA644:AV644)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D644>=AY$2,$AA644/($D644-2009),0)+IF($E644>=AY$2,$AB644/($E644-2009),0)+IF($F644>=AY$2,$AC644/($F644-2009),0)+IF($G644>=AY$2,$AD644/($G644-2009),0)+IF($H644>=AY$2,$AE644/($H644-2009),0)+IF($I644>=AY$2,$AF644/($I644-2009),0)+IF($J644>=AY$2,$AG644/($J644-2009),0)+IF($K644>=AY$2,$AH644/($K644-2009),0)+IF($L644>=AY$2,$AI644/($L644-2009),0)+IF($M644>=AY$2,$AJ644/($M644-2009),0)+IF($N644>=AY$2,$AK644/($N644-2009),0)+IF($O644>=AY$2,$AL644/($O644-2009),0)+IF($P644>=AY$2,$AM644/($P644-2009),0)+IF($Q644>=AY$2,$AN644/($Q644-2009),0)+IF($R644>=AY$2,$AO644/($R644-2009),0)+IF($S644>=AY$2,$AP644/($S644-2009),0)+IF($T644>=AY$2,$AQ644/($T644-2009),0)+IF($U644>=AY$2,$AR644/($U644-2009),0)+IF($V644>=AY$2,$AS644/($V644-2009),0)+IF($W644>=AY$2,$AT644/($W644-2009),0)+IF($X644>=AY$2,$AU644/($X644-2009),0)+IF($Y644>=AY$2,$AV644/($Y644-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"D$3+$C648","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU648","v":0},{"$f":"Produktionsanlæg!BV648","v":0},{"$f":"Produktionsanlæg!BW648","v":0},{"$f":"Produktionsanlæg!BX648","v":0},{"$f":"Produktionsanlæg!BY648","v":0},{"$f":"Produktionsanlæg!BZ648","v":0},{"$f":"Produktionsanlæg!CA648","v":0},{"$f":"Produktionsanlæg!CB648","v":0},{"$f":"Produktionsanlæg!CC648","v":0},{"$f":"Produktionsanlæg!CD648","v":0},{"$f":"Produktionsanlæg!CE648","v":0},{"$f":"Produktionsanlæg!CF648","v":0},{"$f":"Produktionsanlæg!CG648","v":0},{"$f":"Produktionsanlæg!CH648","v":0},{"$f":"Produktionsanlæg!CI648","v":0},{"$f":"Produktionsanlæg!CJ648","v":0},{"$f":"Produktionsanlæg!CK648","v":0},{"$f":"Produktionsanlæg!CL648","v":0},{"$f":"Produktionsanlæg!CM648","v":0},{"$f":"Produktionsanlæg!CN648","v":0},{"$f":"Produktionsanlæg!CO648","v":0},{"$f":"Produktionsanlæg!CP648","v":0},{"$f":"+SUM(AA648:AV648)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D648>=AY$2,$AA648/($D648-2009),0)+IF($E648>=AY$2,$AB648/($E648-2009),0)+IF($F648>=AY$2,$AC648/($F648-2009),0)+IF($G648>=AY$2,$AD648/($G648-2009),0)+IF($H648>=AY$2,$AE648/($H648-2009),0)+IF($I648>=AY$2,$AF648/($I648-2009),0)+IF($J648>=AY$2,$AG648/($J648-2009),0)+IF($K648>=AY$2,$AH648/($K648-2009),0)+IF($L648>=AY$2,$AI648/($L648-2009),0)+IF($M648>=AY$2,$AJ648/($M648-2009),0)+IF($N648>=AY$2,$AK648/($N648-2009),0)+IF($O648>=AY$2,$AL648/($O648-2009),0)+IF($P648>=AY$2,$AM648/($P648-2009),0)+IF($Q648>=AY$2,$AN648/($Q648-2009),0)+IF($R648>=AY$2,$AO648/($R648-2009),0)+IF($S648>=AY$2,$AP648/($S648-2009),0)+IF($T648>=AY$2,$AQ648/($T648-2009),0)+IF($U648>=AY$2,$AR648/($U648-2009),0)+IF($V648>=AY$2,$AS648/($V648-2009),0)+IF($W648>=AY$2,$AT648/($W648-2009),0)+IF($X648>=AY$2,$AU648/($X648-2009),0)+IF($Y648>=AY$2,$AV648/($Y648-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C651","v":1925},{"$f":"E$3+$C651","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU651","v":0},{"$f":"Produktionsanlæg!BV651","v":0},{"$f":"Produktionsanlæg!BW651","v":0},{"$f":"Produktionsanlæg!BX651","v":0},{"$f":"Produktionsanlæg!BY651","v":0},{"$f":"Produktionsanlæg!BZ651","v":0},{"$f":"Produktionsanlæg!CA651","v":0},{"$f":"Produktionsanlæg!CB651","v":0},{"$f":"Produktionsanlæg!CC651","v":0},{"$f":"Produktionsanlæg!CD651","v":0},{"$f":"Produktionsanlæg!CE651","v":0},{"$f":"Produktionsanlæg!CF651","v":0},{"$f":"Produktionsanlæg!CG651","v":0},{"$f":"Produktionsanlæg!CH651","v":0},{"$f":"Produktionsanlæg!CI651","v":0},{"$f":"Produktionsanlæg!CJ651","v":0},{"$f":"Produktionsanlæg!CK651","v":0},{"$f":"Produktionsanlæg!CL651","v":0},{"$f":"Produktionsanlæg!CM651","v":0},{"$f":"Produktionsanlæg!CN651","v":0},{"$f":"Produktionsanlæg!CO651","v":0},{"$f":"Produktionsanlæg!CP651","v":0},{"$f":"+SUM(AA651:AV651)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D651>=AY$2,$AA651/($D651-2009),0)+IF($E651>=AY$2,$AB651/($E651-2009),0)+IF($F651>=AY$2,$AC651/($F651-2009),0)+IF($G651>=AY$2,$AD651/($G651-2009),0)+IF($H651>=AY$2,$AE651/($H651-2009),0)+IF($I651>=AY$2,$AF651/($I651-2009),0)+IF($J651>=AY$2,$AG651/($J651-2009),0)+IF($K651>=AY$2,$AH651/($K651-2009),0)+IF($L651>=AY$2,$AI651/($L651-2009),0)+IF($M651>=AY$2,$AJ651/($M651-2009),0)+IF($N651>=AY$2,$AK651/($N651-2009),0)+IF($O651>=AY$2,$AL651/($O651-2009),0)+IF($P651>=AY$2,$AM651/($P651-2009),0)+IF($Q651>=AY$2,$AN651/($Q651-2009),0)+IF($R651>=AY$2,$AO651/($R651-2009),0)+IF($S651>=AY$2,$AP651/($S651-2009),0)+IF($T651>=AY$2,$AQ651/($T651-2009),0)+IF($U651>=AY$2,$AR651/($U651-2009),0)+IF($V651>=AY$2,$AS651/($V651-2009),0)+IF($W651>=AY$2,$AT651/($W651-2009),0)+IF($X651>=AY$2,$AU651/($X651-2009),0)+IF($Y651>=AY$2,$AV651/($Y651-2009),0)","v":0},{"$f":"IF($D651>=AZ$2,$AA651/($D651-2009),0)+IF($E651>=AZ$2,$AB651/($E651-2009),0)+IF($F651>=AZ$2,$AC651/($F651-2009),0)+IF($G651>=AZ$2,$AD651/($G651-2009),0)+IF($H651>=AZ$2,$AE651/($H651-2009),0)+IF($I651>=AZ$2,$AF651/($I651-2009),0)+IF($J651>=AZ$2,$AG651/($J651-2009),0)+IF($K651>=AZ$2,$AH651/($K651-2009),0)+IF($L651>=AZ$2,$AI651/($L651-2009),0)+IF($M651>=AZ$2,$AJ651/($M651-2009),0)+IF($N651>=AZ$2,$AK651/($N651-2009),0)+IF($O651>=AZ$2,$AL651/($O651-2009),0)+IF($P651>=AZ$2,$AM651/($P651-2009),0)+IF($Q651>=AZ$2,$AN651/($Q651-2009),0)+IF($R651>=AZ$2,$AO651/($R651-2009),0)+IF($S651>=AZ$2,$AP651/($S651-2009),0)+IF($T651>=AZ$2,$AQ651/($T651-2009),0)+IF($U651>=AZ$2,$AR651/($U651-2009),0)+IF($V651>=AZ$2,$AS651/($V651-2009),0)+IF($W651>=AZ$2,$AT651/($W651-2009),0)+IF($X651>=AZ$2,$AU651/($X651-2009),0)+IF($Y651>=AZ$2,$AV651/($Y651-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D651>=DL$2,$AA651/($D651-2009),0)+IF($E651>=DL$2,$AB651/($E651-2009),0)+IF($F651>=DL$2,$AC651/($F651-2009),0)+IF($G651>=DL$2,$AD651/($G651-2009),0)+IF($H651>=DL$2,$AE651/($H651-2009),0)+IF($I651>=DL$2,$AF651/($I651-2009),0)+IF($J651>=DL$2,$AG651/($J651-2009),0)+IF($K651>=DL$2,$AH651/($K651-2009),0)+IF($L651>=DL$2,$AI651/($L651-2009),0)+IF($M651>=DL$2,$AJ651/($M651-2009),0)+IF($N651>=DL$2,$AK651/($N651-2009),0)+IF($O651>=DL$2,$AL651/($O651-2009),0)+IF($P651>=DL$2,$AM651/($P651-2009),0)+IF($Q651>=DL$2,$AN651/($Q651-2009),0)+IF($R651>=DL$2,$AO651/($R651-2009),0)+IF($S651>=DL$2,$AP651/($S651-2009),0)+IF($T651>=DL$2,$AQ651/($T651-2009),0)+IF($U651>=DL$2,$AR651/($U651-2009),0)+IF($V651>=DL$2,$AS651/($V651-2009),0)+IF($W651>=DL$2,$AT651/($W651-2009),0)+IF($X651>=DL$2,$AU651/($X651-2009),0)+IF($Y651>=DL$2,$AV651/($Y651-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"D$3+$C657+Produktionsanlæg!D658","v":1965},{"$f":"E$3+$C657+Produktionsanlæg!E658","v":1975},{"$f":"F$3+$C657+Produktionsanlæg!F658","v":1985},{"$f":"G$3+$C657+Produktionsanlæg!G658","v":1995},{"$f":"H$3+$C657+Produktionsanlæg!H658","v":2005},{"$f":"I$3+$C657+Produktionsanlæg!I658","v":2015},{"$f":"J$3+$C657+Produktionsanlæg!J658","v":2025},{"$f":"K$3+$C657+Produktionsanlæg!K658","v":2035},{"$f":"L$3+$C657+Produktionsanlæg!L658","v":2042},{"$f":"M$3+$C657+Produktionsanlæg!M658","v":2047},{"$f":"N$3+$C657+Produktionsanlæg!N658","v":2052},{"$f":"O$3+$C657+Produktionsanlæg!O658","v":2057},{"$f":"P$3+$C657+Produktionsanlæg!P658","v":2060},{"$f":"Q$3+$C657+Produktionsanlæg!Q658","v":2061},{"$f":"R$3+$C657+Produktionsanlæg!R658","v":2062},{"$f":"S$3+$C657+Produktionsanlæg!S658","v":2063},{"$f":"T$3+$C657+Produktionsanlæg!T658","v":2064},{"$f":"U$3+$C657+Produktionsanlæg!U658","v":2065},{"$f":"V$3+$C657+Produktionsanlæg!V658","v":2066},{"$f":"W$3+$C657+Produktionsanlæg!W658","v":2067},{"$f":"X$3+$C657+Produktionsanlæg!X658","v":2068},{"$f":"Y$3+$C657+Produktionsanlæg!Y658","v":2069},0,{"$f":"Produktionsanlæg!BU657","v":0},{"$f":"Produktionsanlæg!BV657","v":0},{"$f":"Produktionsanlæg!BW657","v":0},{"$f":"Produktionsanlæg!BX657","v":0},{"$f":"Produktionsanlæg!BY657","v":0},{"$f":"Produktionsanlæg!BZ657","v":0},{"$f":"Produktionsanlæg!CA657","v":0},{"$f":"Produktionsanlæg!CB657","v":0},{"$f":"Produktionsanlæg!CC657","v":0},{"$f":"Produktionsanlæg!CD657","v":0},{"$f":"Produktionsanlæg!CE657","v":0},{"$f":"Produktionsanlæg!CF657","v":0},{"$f":"Produktionsanlæg!CG657","v":0},{"$f":"Produktionsanlæg!CH657","v":0},{"$f":"Produktionsanlæg!CI657","v":0},{"$f":"Produktionsanlæg!CJ657","v":0},{"$f":"Produktionsanlæg!CK657","v":0},{"$f":"Produktionsanlæg!CL657","v":0},{"$f":"Produktionsanlæg!CM657","v":0},{"$f":"Produktionsanlæg!CN657","v":0},{"$f":"Produktionsanlæg!CO657","v":0},{"$f":"Produktionsanlæg!CP657","v":0},{"$f":"+SUM(AA657:AV657)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D657>=AY$2,$AA657/($D657-2009),0)+IF($E657>=AY$2,$AB657/($E657-2009),0)+IF($F657>=AY$2,$AC657/($F657-2009),0)+IF($G657>=AY$2,$AD657/($G657-2009),0)+IF($H657>=AY$2,$AE657/($H657-2009),0)+IF($I657>=AY$2,$AF657/($I657-2009),0)+IF($J657>=AY$2,$AG657/($J657-2009),0)+IF($K657>=AY$2,$AH657/($K657-2009),0)+IF($L657>=AY$2,$AI657/($L657-2009),0)+IF($M657>=AY$2,$AJ657/($M657-2009),0)+IF($N657>=AY$2,$AK657/($N657-2009),0)+IF($O657>=AY$2,$AL657/($O657-2009),0)+IF($P657>=AY$2,$AM657/($P657-2009),0)+IF($Q657>=AY$2,$AN657/($Q657-2009),0)+IF($R657>=AY$2,$AO657/($R657-2009),0)+IF($S657>=AY$2,$AP657/($S657-2009),0)+IF($T657>=AY$2,$AQ657/($T657-2009),0)+IF($U657>=AY$2,$AR657/($U657-2009),0)+IF($V657>=AY$2,$AS657/($V657-2009),0)+IF($W657>=AY$2,$AT657/($W657-2009),0)+IF($X657>=AY$2,$AU657/($X657-2009),0)+IF($Y657>=AY$2,$AV657/($Y657-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"D$3+$C660","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU660","v":0},{"$f":"Produktionsanlæg!BV660","v":0},{"$f":"Produktionsanlæg!BW660","v":0},{"$f":"Produktionsanlæg!BX660","v":0},{"$f":"Produktionsanlæg!BY660","v":0},{"$f":"Produktionsanlæg!BZ660","v":0},{"$f":"Produktionsanlæg!CA660","v":0},{"$f":"Produktionsanlæg!CB660","v":0},{"$f":"Produktionsanlæg!CC660","v":0},{"$f":"Produktionsanlæg!CD660","v":0},{"$f":"Produktionsanlæg!CE660","v":0},{"$f":"Produktionsanlæg!CF660","v":0},{"$f":"Produktionsanlæg!CG660","v":0},{"$f":"Produktionsanlæg!CH660","v":0},{"$f":"Produktionsanlæg!CI660","v":0},{"$f":"Produktionsanlæg!CJ660","v":0},{"$f":"Produktionsanlæg!CK660","v":0},{"$f":"Produktionsanlæg!CL660","v":0},{"$f":"Produktionsanlæg!CM660","v":0},{"$f":"Produktionsanlæg!CN660","v":0},{"$f":"Produktionsanlæg!CO660","v":0},{"$f":"Produktionsanlæg!CP660","v":0},{"$f":"+SUM(AA660:AV660)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D660>=AY$2,$AA660/($D660-2009),0)+IF($E660>=AY$2,$AB660/($E660-2009),0)+IF($F660>=AY$2,$AC660/($F660-2009),0)+IF($G660>=AY$2,$AD660/($G660-2009),0)+IF($H660>=AY$2,$AE660/($H660-2009),0)+IF($I660>=AY$2,$AF660/($I660-2009),0)+IF($J660>=AY$2,$AG660/($J660-2009),0)+IF($K660>=AY$2,$AH660/($K660-2009),0)+IF($L660>=AY$2,$AI660/($L660-2009),0)+IF($M660>=AY$2,$AJ660/($M660-2009),0)+IF($N660>=AY$2,$AK660/($N660-2009),0)+IF($O660>=AY$2,$AL660/($O660-2009),0)+IF($P660>=AY$2,$AM660/($P660-2009),0)+IF($Q660>=AY$2,$AN660/($Q660-2009),0)+IF($R660>=AY$2,$AO660/($R660-2009),0)+IF($S660>=AY$2,$AP660/($S660-2009),0)+IF($T660>=AY$2,$AQ660/($T660-2009),0)+IF($U660>=AY$2,$AR660/($U660-2009),0)+IF($V660>=AY$2,$AS660/($V660-2009),0)+IF($W660>=AY$2,$AT660/($W660-2009),0)+IF($X660>=AY$2,$AU660/($X660-2009),0)+IF($Y660>=AY$2,$AV660/($Y660-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW662:AW673)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY662:AY673)","v":0},{"$f":"SUM(AZ662:AZ673)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL662:DL673)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"D$3+$C664","v":1925},{"$f":"E$3+$C664","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU664","v":0},{"$f":"Produktionsanlæg!BV664","v":0},{"$f":"Produktionsanlæg!BW664","v":0},{"$f":"Produktionsanlæg!BX664","v":0},{"$f":"Produktionsanlæg!BY664","v":0},{"$f":"Produktionsanlæg!BZ664","v":0},{"$f":"Produktionsanlæg!CA664","v":0},{"$f":"Produktionsanlæg!CB664","v":0},{"$f":"Produktionsanlæg!CC664","v":0},{"$f":"Produktionsanlæg!CD664","v":0},{"$f":"Produktionsanlæg!CE664","v":0},{"$f":"Produktionsanlæg!CF664","v":0},{"$f":"Produktionsanlæg!CG664","v":0},{"$f":"Produktionsanlæg!CH664","v":0},{"$f":"Produktionsanlæg!CI664","v":0},{"$f":"Produktionsanlæg!CJ664","v":0},{"$f":"Produktionsanlæg!CK664","v":0},{"$f":"Produktionsanlæg!CL664","v":0},{"$f":"Produktionsanlæg!CM664","v":0},{"$f":"Produktionsanlæg!CN664","v":0},{"$f":"Produktionsanlæg!CO664","v":0},{"$f":"Produktionsanlæg!CP664","v":0},{"$f":"+SUM(AA664:AV664)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D664>=AY$2,$AA664/($D664-2009),0)+IF($E664>=AY$2,$AB664/($E664-2009),0)+IF($F664>=AY$2,$AC664/($F664-2009),0)+IF($G664>=AY$2,$AD664/($G664-2009),0)+IF($H664>=AY$2,$AE664/($H664-2009),0)+IF($I664>=AY$2,$AF664/($I664-2009),0)+IF($J664>=AY$2,$AG664/($J664-2009),0)+IF($K664>=AY$2,$AH664/($K664-2009),0)+IF($L664>=AY$2,$AI664/($L664-2009),0)+IF($M664>=AY$2,$AJ664/($M664-2009),0)+IF($N664>=AY$2,$AK664/($N664-2009),0)+IF($O664>=AY$2,$AL664/($O664-2009),0)+IF($P664>=AY$2,$AM664/($P664-2009),0)+IF($Q664>=AY$2,$AN664/($Q664-2009),0)+IF($R664>=AY$2,$AO664/($R664-2009),0)+IF($S664>=AY$2,$AP664/($S664-2009),0)+IF($T664>=AY$2,$AQ664/($T664-2009),0)+IF($U664>=AY$2,$AR664/($U664-2009),0)+IF($V664>=AY$2,$AS664/($V664-2009),0)+IF($W664>=AY$2,$AT664/($W664-2009),0)+IF($X664>=AY$2,$AU664/($X664-2009),0)+IF($Y664>=AY$2,$AV664/($Y664-2009),0)","v":0},{"$f":"IF($D664>=AZ$2,$AA664/($D664-2009),0)+IF($E664>=AZ$2,$AB664/($E664-2009),0)+IF($F664>=AZ$2,$AC664/($F664-2009),0)+IF($G664>=AZ$2,$AD664/($G664-2009),0)+IF($H664>=AZ$2,$AE664/($H664-2009),0)+IF($I664>=AZ$2,$AF664/($I664-2009),0)+IF($J664>=AZ$2,$AG664/($J664-2009),0)+IF($K664>=AZ$2,$AH664/($K664-2009),0)+IF($L664>=AZ$2,$AI664/($L664-2009),0)+IF($M664>=AZ$2,$AJ664/($M664-2009),0)+IF($N664>=AZ$2,$AK664/($N664-2009),0)+IF($O664>=AZ$2,$AL664/($O664-2009),0)+IF($P664>=AZ$2,$AM664/($P664-2009),0)+IF($Q664>=AZ$2,$AN664/($Q664-2009),0)+IF($R664>=AZ$2,$AO664/($R664-2009),0)+IF($S664>=AZ$2,$AP664/($S664-2009),0)+IF($T664>=AZ$2,$AQ664/($T664-2009),0)+IF($U664>=AZ$2,$AR664/($U664-2009),0)+IF($V664>=AZ$2,$AS664/($V664-2009),0)+IF($W664>=AZ$2,$AT664/($W664-2009),0)+IF($X664>=AZ$2,$AU664/($X664-2009),0)+IF($Y664>=AZ$2,$AV664/($Y664-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D664>=DL$2,$AA664/($D664-2009),0)+IF($E664>=DL$2,$AB664/($E664-2009),0)+IF($F664>=DL$2,$AC664/($F664-2009),0)+IF($G664>=DL$2,$AD664/($G664-2009),0)+IF($H664>=DL$2,$AE664/($H664-2009),0)+IF($I664>=DL$2,$AF664/($I664-2009),0)+IF($J664>=DL$2,$AG664/($J664-2009),0)+IF($K664>=DL$2,$AH664/($K664-2009),0)+IF($L664>=DL$2,$AI664/($L664-2009),0)+IF($M664>=DL$2,$AJ664/($M664-2009),0)+IF($N664>=DL$2,$AK664/($N664-2009),0)+IF($O664>=DL$2,$AL664/($O664-2009),0)+IF($P664>=DL$2,$AM664/($P664-2009),0)+IF($Q664>=DL$2,$AN664/($Q664-2009),0)+IF($R664>=DL$2,$AO664/($R664-2009),0)+IF($S664>=DL$2,$AP664/($S664-2009),0)+IF($T664>=DL$2,$AQ664/($T664-2009),0)+IF($U664>=DL$2,$AR664/($U664-2009),0)+IF($V664>=DL$2,$AS664/($V664-2009),0)+IF($W664>=DL$2,$AT664/($W664-2009),0)+IF($X664>=DL$2,$AU664/($X664-2009),0)+IF($Y664>=DL$2,$AV664/($Y664-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C670+Produktionsanlæg!D671","v":1965},{"$f":"E$3+$C670+Produktionsanlæg!E671","v":1975},{"$f":"F$3+$C670+Produktionsanlæg!F671","v":1985},{"$f":"G$3+$C670+Produktionsanlæg!G671","v":1995},{"$f":"H$3+$C670+Produktionsanlæg!H671","v":2005},{"$f":"I$3+$C670+Produktionsanlæg!I671","v":2015},{"$f":"J$3+$C670+Produktionsanlæg!J671","v":2025},{"$f":"K$3+$C670+Produktionsanlæg!K671","v":2035},{"$f":"L$3+$C670+Produktionsanlæg!L671","v":2042},{"$f":"M$3+$C670+Produktionsanlæg!M671","v":2047},{"$f":"N$3+$C670+Produktionsanlæg!N671","v":2052},{"$f":"O$3+$C670+Produktionsanlæg!O671","v":2057},{"$f":"P$3+$C670+Produktionsanlæg!P671","v":2060},{"$f":"Q$3+$C670+Produktionsanlæg!Q671","v":2061},{"$f":"R$3+$C670+Produktionsanlæg!R671","v":2062},{"$f":"S$3+$C670+Produktionsanlæg!S671","v":2063},{"$f":"T$3+$C670+Produktionsanlæg!T671","v":2064},{"$f":"U$3+$C670+Produktionsanlæg!U671","v":2065},{"$f":"V$3+$C670+Produktionsanlæg!V671","v":2066},{"$f":"W$3+$C670+Produktionsanlæg!W671","v":2067},{"$f":"X$3+$C670+Produktionsanlæg!X671","v":2068},{"$f":"Y$3+$C670+Produktionsanlæg!Y671","v":2069},0,{"$f":"Produktionsanlæg!BU670","v":0},{"$f":"Produktionsanlæg!BV670","v":0},{"$f":"Produktionsanlæg!BW670","v":0},{"$f":"Produktionsanlæg!BX670","v":0},{"$f":"Produktionsanlæg!BY670","v":0},{"$f":"Produktionsanlæg!BZ670","v":0},{"$f":"Produktionsanlæg!CA670","v":0},{"$f":"Produktionsanlæg!CB670","v":0},{"$f":"Produktionsanlæg!CC670","v":0},{"$f":"Produktionsanlæg!CD670","v":0},{"$f":"Produktionsanlæg!CE670","v":0},{"$f":"Produktionsanlæg!CF670","v":0},{"$f":"Produktionsanlæg!CG670","v":0},{"$f":"Produktionsanlæg!CH670","v":0},{"$f":"Produktionsanlæg!CI670","v":0},{"$f":"Produktionsanlæg!CJ670","v":0},{"$f":"Produktionsanlæg!CK670","v":0},{"$f":"Produktionsanlæg!CL670","v":0},{"$f":"Produktionsanlæg!CM670","v":0},{"$f":"Produktionsanlæg!CN670","v":0},{"$f":"Produktionsanlæg!CO670","v":0},{"$f":"Produktionsanlæg!CP670","v":0},{"$f":"+SUM(AA670:AV670)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D670>=AY$2,$AA670/($D670-2009),0)+IF($E670>=AY$2,$AB670/($E670-2009),0)+IF($F670>=AY$2,$AC670/($F670-2009),0)+IF($G670>=AY$2,$AD670/($G670-2009),0)+IF($H670>=AY$2,$AE670/($H670-2009),0)+IF($I670>=AY$2,$AF670/($I670-2009),0)+IF($J670>=AY$2,$AG670/($J670-2009),0)+IF($K670>=AY$2,$AH670/($K670-2009),0)+IF($L670>=AY$2,$AI670/($L670-2009),0)+IF($M670>=AY$2,$AJ670/($M670-2009),0)+IF($N670>=AY$2,$AK670/($N670-2009),0)+IF($O670>=AY$2,$AL670/($O670-2009),0)+IF($P670>=AY$2,$AM670/($P670-2009),0)+IF($Q670>=AY$2,$AN670/($Q670-2009),0)+IF($R670>=AY$2,$AO670/($R670-2009),0)+IF($S670>=AY$2,$AP670/($S670-2009),0)+IF($T670>=AY$2,$AQ670/($T670-2009),0)+IF($U670>=AY$2,$AR670/($U670-2009),0)+IF($V670>=AY$2,$AS670/($V670-2009),0)+IF($W670>=AY$2,$AT670/($W670-2009),0)+IF($X670>=AY$2,$AU670/($X670-2009),0)+IF($Y670>=AY$2,$AV670/($Y670-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"D$3+$C673","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"SUM(Z674)","v":0},{"$f":"Produktionsanlæg!BU673","v":0},{"$f":"Produktionsanlæg!BV673","v":0},{"$f":"Produktionsanlæg!BW673","v":0},{"$f":"Produktionsanlæg!BX673","v":0},{"$f":"Produktionsanlæg!BY673","v":0},{"$f":"Produktionsanlæg!BZ673","v":0},{"$f":"Produktionsanlæg!CA673","v":0},{"$f":"Produktionsanlæg!CB673","v":0},{"$f":"Produktionsanlæg!CC673","v":0},{"$f":"Produktionsanlæg!CD673","v":0},{"$f":"Produktionsanlæg!CE673","v":0},{"$f":"Produktionsanlæg!CF673","v":0},{"$f":"Produktionsanlæg!CG673","v":0},{"$f":"Produktionsanlæg!CH673","v":0},{"$f":"Produktionsanlæg!CI673","v":0},{"$f":"Produktionsanlæg!CJ673","v":0},{"$f":"Produktionsanlæg!CK673","v":0},{"$f":"Produktionsanlæg!CL673","v":0},{"$f":"Produktionsanlæg!CM673","v":0},{"$f":"Produktionsanlæg!CN673","v":0},{"$f":"Produktionsanlæg!CO673","v":0},{"$f":"Produktionsanlæg!CP673","v":0},{"$f":"+SUM(AA673:AV673)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D673>=AY$2,$AA673/($D673-2009),0)+IF($E673>=AY$2,$AB673/($E673-2009),0)+IF($F673>=AY$2,$AC673/($F673-2009),0)+IF($G673>=AY$2,$AD673/($G673-2009),0)+IF($H673>=AY$2,$AE673/($H673-2009),0)+IF($I673>=AY$2,$AF673/($I673-2009),0)+IF($J673>=AY$2,$AG673/($J673-2009),0)+IF($K673>=AY$2,$AH673/($K673-2009),0)+IF($L673>=AY$2,$AI673/($L673-2009),0)+IF($M673>=AY$2,$AJ673/($M673-2009),0)+IF($N673>=AY$2,$AK673/($N673-2009),0)+IF($O673>=AY$2,$AL673/($O673-2009),0)+IF($P673>=AY$2,$AM673/($P673-2009),0)+IF($Q673>=AY$2,$AN673/($Q673-2009),0)+IF($R673>=AY$2,$AO673/($R673-2009),0)+IF($S673>=AY$2,$AP673/($S673-2009),0)+IF($T673>=AY$2,$AQ673/($T673-2009),0)+IF($U673>=AY$2,$AR673/($U673-2009),0)+IF($V673>=AY$2,$AS673/($V673-2009),0)+IF($W673>=AY$2,$AT673/($W673-2009),0)+IF($X673>=AY$2,$AU673/($X673-2009),0)+IF($Y673>=AY$2,$AV673/($Y673-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW679:AW702)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY679:AY702)","v":0},{"$f":"SUM(AZ679:AZ702)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL679:DL702)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"D$3+$C682","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU682","v":0},{"$f":"Produktionsanlæg!BV682","v":0},{"$f":"Produktionsanlæg!BW682","v":0},{"$f":"Produktionsanlæg!BX682","v":0},{"$f":"Produktionsanlæg!BY682","v":0},{"$f":"Produktionsanlæg!BZ682","v":0},{"$f":"Produktionsanlæg!CA682","v":0},{"$f":"Produktionsanlæg!CB682","v":0},{"$f":"Produktionsanlæg!CC682","v":0},{"$f":"Produktionsanlæg!CD682","v":0},{"$f":"Produktionsanlæg!CE682","v":0},{"$f":"Produktionsanlæg!CF682","v":0},{"$f":"Produktionsanlæg!CG682","v":0},{"$f":"Produktionsanlæg!CH682","v":0},{"$f":"Produktionsanlæg!CI682","v":0},{"$f":"Produktionsanlæg!CJ682","v":0},{"$f":"Produktionsanlæg!CK682","v":0},{"$f":"Produktionsanlæg!CL682","v":0},{"$f":"Produktionsanlæg!CM682","v":0},{"$f":"Produktionsanlæg!CN682","v":0},{"$f":"Produktionsanlæg!CO682","v":0},{"$f":"Produktionsanlæg!CP682","v":0},{"$f":"+SUM(AA682:AV682)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D682>=AY$2,$AA682/($D682-2009),0)+IF($E682>=AY$2,$AB682/($E682-2009),0)+IF($F682>=AY$2,$AC682/($F682-2009),0)+IF($G682>=AY$2,$AD682/($G682-2009),0)+IF($H682>=AY$2,$AE682/($H682-2009),0)+IF($I682>=AY$2,$AF682/($I682-2009),0)+IF($J682>=AY$2,$AG682/($J682-2009),0)+IF($K682>=AY$2,$AH682/($K682-2009),0)+IF($L682>=AY$2,$AI682/($L682-2009),0)+IF($M682>=AY$2,$AJ682/($M682-2009),0)+IF($N682>=AY$2,$AK682/($N682-2009),0)+IF($O682>=AY$2,$AL682/($O682-2009),0)+IF($P682>=AY$2,$AM682/($P682-2009),0)+IF($Q682>=AY$2,$AN682/($Q682-2009),0)+IF($R682>=AY$2,$AO682/($R682-2009),0)+IF($S682>=AY$2,$AP682/($S682-2009),0)+IF($T682>=AY$2,$AQ682/($T682-2009),0)+IF($U682>=AY$2,$AR682/($U682-2009),0)+IF($V682>=AY$2,$AS682/($V682-2009),0)+IF($W682>=AY$2,$AT682/($W682-2009),0)+IF($X682>=AY$2,$AU682/($X682-2009),0)+IF($Y682>=AY$2,$AV682/($Y682-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"D$3+$C683+Produktionsanlæg!D684","v":1965},{"$f":"E$3+$C683+Produktionsanlæg!E684","v":1975},{"$f":"F$3+$C683+Produktionsanlæg!F684","v":1985},{"$f":"G$3+$C683+Produktionsanlæg!G684","v":1995},{"$f":"H$3+$C683+Produktionsanlæg!H684","v":2005},{"$f":"I$3+$C683+Produktionsanlæg!I684","v":2015},{"$f":"J$3+$C683+Produktionsanlæg!J684","v":2025},{"$f":"K$3+$C683+Produktionsanlæg!K684","v":2035},{"$f":"L$3+$C683+Produktionsanlæg!L684","v":2042},{"$f":"M$3+$C683+Produktionsanlæg!M684","v":2047},{"$f":"N$3+$C683+Produktionsanlæg!N684","v":2052},{"$f":"O$3+$C683+Produktionsanlæg!O684","v":2057},{"$f":"P$3+$C683+Produktionsanlæg!P684","v":2060},{"$f":"Q$3+$C683+Produktionsanlæg!Q684","v":2061},{"$f":"R$3+$C683+Produktionsanlæg!R684","v":2062},{"$f":"S$3+$C683+Produktionsanlæg!S684","v":2063},{"$f":"T$3+$C683+Produktionsanlæg!T684","v":2064},{"$f":"U$3+$C683+Produktionsanlæg!U684","v":2065},{"$f":"V$3+$C683+Produktionsanlæg!V684","v":2066},{"$f":"W$3+$C683+Produktionsanlæg!W684","v":2067},{"$f":"X$3+$C683+Produktionsanlæg!X684","v":2068},{"$f":"Y$3+$C683+Produktionsanlæg!Y684","v":2069},0,{"$f":"Produktionsanlæg!BU683","v":0},{"$f":"Produktionsanlæg!BV683","v":0},{"$f":"Produktionsanlæg!BW683","v":0},{"$f":"Produktionsanlæg!BX683","v":0},{"$f":"Produktionsanlæg!BY683","v":0},{"$f":"Produktionsanlæg!BZ683","v":0},{"$f":"Produktionsanlæg!CA683","v":0},{"$f":"Produktionsanlæg!CB683","v":0},{"$f":"Produktionsanlæg!CC683","v":0},{"$f":"Produktionsanlæg!CD683","v":0},{"$f":"Produktionsanlæg!CE683","v":0},{"$f":"Produktionsanlæg!CF683","v":0},{"$f":"Produktionsanlæg!CG683","v":0},{"$f":"Produktionsanlæg!CH683","v":0},{"$f":"Produktionsanlæg!CI683","v":0},{"$f":"Produktionsanlæg!CJ683","v":0},{"$f":"Produktionsanlæg!CK683","v":0},{"$f":"Produktionsanlæg!CL683","v":0},{"$f":"Produktionsanlæg!CM683","v":0},{"$f":"Produktionsanlæg!CN683","v":0},{"$f":"Produktionsanlæg!CO683","v":0},{"$f":"Produktionsanlæg!CP683","v":0},{"$f":"+SUM(AA683:AV683)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D683>=AY$2,$AA683/($D683-2009),0)+IF($E683>=AY$2,$AB683/($E683-2009),0)+IF($F683>=AY$2,$AC683/($F683-2009),0)+IF($G683>=AY$2,$AD683/($G683-2009),0)+IF($H683>=AY$2,$AE683/($H683-2009),0)+IF($I683>=AY$2,$AF683/($I683-2009),0)+IF($J683>=AY$2,$AG683/($J683-2009),0)+IF($K683>=AY$2,$AH683/($K683-2009),0)+IF($L683>=AY$2,$AI683/($L683-2009),0)+IF($M683>=AY$2,$AJ683/($M683-2009),0)+IF($N683>=AY$2,$AK683/($N683-2009),0)+IF($O683>=AY$2,$AL683/($O683-2009),0)+IF($P683>=AY$2,$AM683/($P683-2009),0)+IF($Q683>=AY$2,$AN683/($Q683-2009),0)+IF($R683>=AY$2,$AO683/($R683-2009),0)+IF($S683>=AY$2,$AP683/($S683-2009),0)+IF($T683>=AY$2,$AQ683/($T683-2009),0)+IF($U683>=AY$2,$AR683/($U683-2009),0)+IF($V683>=AY$2,$AS683/($V683-2009),0)+IF($W683>=AY$2,$AT683/($W683-2009),0)+IF($X683>=AY$2,$AU683/($X683-2009),0)+IF($Y683>=AY$2,$AV683/($Y683-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"D$3+$C686","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU686","v":0},{"$f":"Produktionsanlæg!BV686","v":0},{"$f":"Produktionsanlæg!BW686","v":0},{"$f":"Produktionsanlæg!BX686","v":0},{"$f":"Produktionsanlæg!BY686","v":0},{"$f":"Produktionsanlæg!BZ686","v":0},{"$f":"Produktionsanlæg!CA686","v":0},{"$f":"Produktionsanlæg!CB686","v":0},{"$f":"Produktionsanlæg!CC686","v":0},{"$f":"Produktionsanlæg!CD686","v":0},{"$f":"Produktionsanlæg!CE686","v":0},{"$f":"Produktionsanlæg!CF686","v":0},{"$f":"Produktionsanlæg!CG686","v":0},{"$f":"Produktionsanlæg!CH686","v":0},{"$f":"Produktionsanlæg!CI686","v":0},{"$f":"Produktionsanlæg!CJ686","v":0},{"$f":"Produktionsanlæg!CK686","v":0},{"$f":"Produktionsanlæg!CL686","v":0},{"$f":"Produktionsanlæg!CM686","v":0},{"$f":"Produktionsanlæg!CN686","v":0},{"$f":"Produktionsanlæg!CO686","v":0},{"$f":"Produktionsanlæg!CP686","v":0},{"$f":"+SUM(AA686:AV686)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D686>=AY$2,$AA686/($D686-2009),0)+IF($E686>=AY$2,$AB686/($E686-2009),0)+IF($F686>=AY$2,$AC686/($F686-2009),0)+IF($G686>=AY$2,$AD686/($G686-2009),0)+IF($H686>=AY$2,$AE686/($H686-2009),0)+IF($I686>=AY$2,$AF686/($I686-2009),0)+IF($J686>=AY$2,$AG686/($J686-2009),0)+IF($K686>=AY$2,$AH686/($K686-2009),0)+IF($L686>=AY$2,$AI686/($L686-2009),0)+IF($M686>=AY$2,$AJ686/($M686-2009),0)+IF($N686>=AY$2,$AK686/($N686-2009),0)+IF($O686>=AY$2,$AL686/($O686-2009),0)+IF($P686>=AY$2,$AM686/($P686-2009),0)+IF($Q686>=AY$2,$AN686/($Q686-2009),0)+IF($R686>=AY$2,$AO686/($R686-2009),0)+IF($S686>=AY$2,$AP686/($S686-2009),0)+IF($T686>=AY$2,$AQ686/($T686-2009),0)+IF($U686>=AY$2,$AR686/($U686-2009),0)+IF($V686>=AY$2,$AS686/($V686-2009),0)+IF($W686>=AY$2,$AT686/($W686-2009),0)+IF($X686>=AY$2,$AU686/($X686-2009),0)+IF($Y686>=AY$2,$AV686/($Y686-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C689","v":1925},{"$f":"E$3+$C689","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU689","v":0},{"$f":"Produktionsanlæg!BV689","v":0},{"$f":"Produktionsanlæg!BW689","v":0},{"$f":"Produktionsanlæg!BX689","v":0},{"$f":"Produktionsanlæg!BY689","v":0},{"$f":"Produktionsanlæg!BZ689","v":0},{"$f":"Produktionsanlæg!CA689","v":0},{"$f":"Produktionsanlæg!CB689","v":0},{"$f":"Produktionsanlæg!CC689","v":0},{"$f":"Produktionsanlæg!CD689","v":0},{"$f":"Produktionsanlæg!CE689","v":0},{"$f":"Produktionsanlæg!CF689","v":0},{"$f":"Produktionsanlæg!CG689","v":0},{"$f":"Produktionsanlæg!CH689","v":0},{"$f":"Produktionsanlæg!CI689","v":0},{"$f":"Produktionsanlæg!CJ689","v":0},{"$f":"Produktionsanlæg!CK689","v":0},{"$f":"Produktionsanlæg!CL689","v":0},{"$f":"Produktionsanlæg!CM689","v":0},{"$f":"Produktionsanlæg!CN689","v":0},{"$f":"Produktionsanlæg!CO689","v":0},{"$f":"Produktionsanlæg!CP689","v":0},{"$f":"+SUM(AA689:AV689)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D689>=AY$2,$AA689/($D689-2009),0)+IF($E689>=AY$2,$AB689/($E689-2009),0)+IF($F689>=AY$2,$AC689/($F689-2009),0)+IF($G689>=AY$2,$AD689/($G689-2009),0)+IF($H689>=AY$2,$AE689/($H689-2009),0)+IF($I689>=AY$2,$AF689/($I689-2009),0)+IF($J689>=AY$2,$AG689/($J689-2009),0)+IF($K689>=AY$2,$AH689/($K689-2009),0)+IF($L689>=AY$2,$AI689/($L689-2009),0)+IF($M689>=AY$2,$AJ689/($M689-2009),0)+IF($N689>=AY$2,$AK689/($N689-2009),0)+IF($O689>=AY$2,$AL689/($O689-2009),0)+IF($P689>=AY$2,$AM689/($P689-2009),0)+IF($Q689>=AY$2,$AN689/($Q689-2009),0)+IF($R689>=AY$2,$AO689/($R689-2009),0)+IF($S689>=AY$2,$AP689/($S689-2009),0)+IF($T689>=AY$2,$AQ689/($T689-2009),0)+IF($U689>=AY$2,$AR689/($U689-2009),0)+IF($V689>=AY$2,$AS689/($V689-2009),0)+IF($W689>=AY$2,$AT689/($W689-2009),0)+IF($X689>=AY$2,$AU689/($X689-2009),0)+IF($Y689>=AY$2,$AV689/($Y689-2009),0)","v":0},{"$f":"IF($D689>=AZ$2,$AA689/($D689-2009),0)+IF($E689>=AZ$2,$AB689/($E689-2009),0)+IF($F689>=AZ$2,$AC689/($F689-2009),0)+IF($G689>=AZ$2,$AD689/($G689-2009),0)+IF($H689>=AZ$2,$AE689/($H689-2009),0)+IF($I689>=AZ$2,$AF689/($I689-2009),0)+IF($J689>=AZ$2,$AG689/($J689-2009),0)+IF($K689>=AZ$2,$AH689/($K689-2009),0)+IF($L689>=AZ$2,$AI689/($L689-2009),0)+IF($M689>=AZ$2,$AJ689/($M689-2009),0)+IF($N689>=AZ$2,$AK689/($N689-2009),0)+IF($O689>=AZ$2,$AL689/($O689-2009),0)+IF($P689>=AZ$2,$AM689/($P689-2009),0)+IF($Q689>=AZ$2,$AN689/($Q689-2009),0)+IF($R689>=AZ$2,$AO689/($R689-2009),0)+IF($S689>=AZ$2,$AP689/($S689-2009),0)+IF($T689>=AZ$2,$AQ689/($T689-2009),0)+IF($U689>=AZ$2,$AR689/($U689-2009),0)+IF($V689>=AZ$2,$AS689/($V689-2009),0)+IF($W689>=AZ$2,$AT689/($W689-2009),0)+IF($X689>=AZ$2,$AU689/($X689-2009),0)+IF($Y689>=AZ$2,$AV689/($Y689-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D689>=DL$2,$AA689/($D689-2009),0)+IF($E689>=DL$2,$AB689/($E689-2009),0)+IF($F689>=DL$2,$AC689/($F689-2009),0)+IF($G689>=DL$2,$AD689/($G689-2009),0)+IF($H689>=DL$2,$AE689/($H689-2009),0)+IF($I689>=DL$2,$AF689/($I689-2009),0)+IF($J689>=DL$2,$AG689/($J689-2009),0)+IF($K689>=DL$2,$AH689/($K689-2009),0)+IF($L689>=DL$2,$AI689/($L689-2009),0)+IF($M689>=DL$2,$AJ689/($M689-2009),0)+IF($N689>=DL$2,$AK689/($N689-2009),0)+IF($O689>=DL$2,$AL689/($O689-2009),0)+IF($P689>=DL$2,$AM689/($P689-2009),0)+IF($Q689>=DL$2,$AN689/($Q689-2009),0)+IF($R689>=DL$2,$AO689/($R689-2009),0)+IF($S689>=DL$2,$AP689/($S689-2009),0)+IF($T689>=DL$2,$AQ689/($T689-2009),0)+IF($U689>=DL$2,$AR689/($U689-2009),0)+IF($V689>=DL$2,$AS689/($V689-2009),0)+IF($W689>=DL$2,$AT689/($W689-2009),0)+IF($X689>=DL$2,$AU689/($X689-2009),0)+IF($Y689>=DL$2,$AV689/($Y689-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C693","v":1925},{"$f":"E$3+$C693","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU693","v":0},{"$f":"Produktionsanlæg!BV693","v":0},{"$f":"Produktionsanlæg!BW693","v":0},{"$f":"Produktionsanlæg!BX693","v":0},{"$f":"Produktionsanlæg!BY693","v":0},{"$f":"Produktionsanlæg!BZ693","v":0},{"$f":"Produktionsanlæg!CA693","v":0},{"$f":"Produktionsanlæg!CB693","v":0},{"$f":"Produktionsanlæg!CC693","v":0},{"$f":"Produktionsanlæg!CD693","v":0},{"$f":"Produktionsanlæg!CE693","v":0},{"$f":"Produktionsanlæg!CF693","v":0},{"$f":"Produktionsanlæg!CG693","v":0},{"$f":"Produktionsanlæg!CH693","v":0},{"$f":"Produktionsanlæg!CI693","v":0},{"$f":"Produktionsanlæg!CJ693","v":0},{"$f":"Produktionsanlæg!CK693","v":0},{"$f":"Produktionsanlæg!CL693","v":0},{"$f":"Produktionsanlæg!CM693","v":0},{"$f":"Produktionsanlæg!CN693","v":0},{"$f":"Produktionsanlæg!CO693","v":0},{"$f":"Produktionsanlæg!CP693","v":0},{"$f":"+SUM(AA693:AV693)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D693>=AY$2,$AA693/($D693-2009),0)+IF($E693>=AY$2,$AB693/($E693-2009),0)+IF($F693>=AY$2,$AC693/($F693-2009),0)+IF($G693>=AY$2,$AD693/($G693-2009),0)+IF($H693>=AY$2,$AE693/($H693-2009),0)+IF($I693>=AY$2,$AF693/($I693-2009),0)+IF($J693>=AY$2,$AG693/($J693-2009),0)+IF($K693>=AY$2,$AH693/($K693-2009),0)+IF($L693>=AY$2,$AI693/($L693-2009),0)+IF($M693>=AY$2,$AJ693/($M693-2009),0)+IF($N693>=AY$2,$AK693/($N693-2009),0)+IF($O693>=AY$2,$AL693/($O693-2009),0)+IF($P693>=AY$2,$AM693/($P693-2009),0)+IF($Q693>=AY$2,$AN693/($Q693-2009),0)+IF($R693>=AY$2,$AO693/($R693-2009),0)+IF($S693>=AY$2,$AP693/($S693-2009),0)+IF($T693>=AY$2,$AQ693/($T693-2009),0)+IF($U693>=AY$2,$AR693/($U693-2009),0)+IF($V693>=AY$2,$AS693/($V693-2009),0)+IF($W693>=AY$2,$AT693/($W693-2009),0)+IF($X693>=AY$2,$AU693/($X693-2009),0)+IF($Y693>=AY$2,$AV693/($Y693-2009),0)","v":0},{"$f":"IF($D693>=AZ$2,$AA693/($D693-2009),0)+IF($E693>=AZ$2,$AB693/($E693-2009),0)+IF($F693>=AZ$2,$AC693/($F693-2009),0)+IF($G693>=AZ$2,$AD693/($G693-2009),0)+IF($H693>=AZ$2,$AE693/($H693-2009),0)+IF($I693>=AZ$2,$AF693/($I693-2009),0)+IF($J693>=AZ$2,$AG693/($J693-2009),0)+IF($K693>=AZ$2,$AH693/($K693-2009),0)+IF($L693>=AZ$2,$AI693/($L693-2009),0)+IF($M693>=AZ$2,$AJ693/($M693-2009),0)+IF($N693>=AZ$2,$AK693/($N693-2009),0)+IF($O693>=AZ$2,$AL693/($O693-2009),0)+IF($P693>=AZ$2,$AM693/($P693-2009),0)+IF($Q693>=AZ$2,$AN693/($Q693-2009),0)+IF($R693>=AZ$2,$AO693/($R693-2009),0)+IF($S693>=AZ$2,$AP693/($S693-2009),0)+IF($T693>=AZ$2,$AQ693/($T693-2009),0)+IF($U693>=AZ$2,$AR693/($U693-2009),0)+IF($V693>=AZ$2,$AS693/($V693-2009),0)+IF($W693>=AZ$2,$AT693/($W693-2009),0)+IF($X693>=AZ$2,$AU693/($X693-2009),0)+IF($Y693>=AZ$2,$AV693/($Y693-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D693>=DL$2,$AA693/($D693-2009),0)+IF($E693>=DL$2,$AB693/($E693-2009),0)+IF($F693>=DL$2,$AC693/($F693-2009),0)+IF($G693>=DL$2,$AD693/($G693-2009),0)+IF($H693>=DL$2,$AE693/($H693-2009),0)+IF($I693>=DL$2,$AF693/($I693-2009),0)+IF($J693>=DL$2,$AG693/($J693-2009),0)+IF($K693>=DL$2,$AH693/($K693-2009),0)+IF($L693>=DL$2,$AI693/($L693-2009),0)+IF($M693>=DL$2,$AJ693/($M693-2009),0)+IF($N693>=DL$2,$AK693/($N693-2009),0)+IF($O693>=DL$2,$AL693/($O693-2009),0)+IF($P693>=DL$2,$AM693/($P693-2009),0)+IF($Q693>=DL$2,$AN693/($Q693-2009),0)+IF($R693>=DL$2,$AO693/($R693-2009),0)+IF($S693>=DL$2,$AP693/($S693-2009),0)+IF($T693>=DL$2,$AQ693/($T693-2009),0)+IF($U693>=DL$2,$AR693/($U693-2009),0)+IF($V693>=DL$2,$AS693/($V693-2009),0)+IF($W693>=DL$2,$AT693/($W693-2009),0)+IF($X693>=DL$2,$AU693/($X693-2009),0)+IF($Y693>=DL$2,$AV693/($Y693-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"D$3+$C695+Produktionsanlæg!D696","v":1965},{"$f":"E$3+$C695+Produktionsanlæg!E696","v":1975},{"$f":"F$3+$C695+Produktionsanlæg!F696","v":1985},{"$f":"G$3+$C695+Produktionsanlæg!G696","v":1995},{"$f":"H$3+$C695+Produktionsanlæg!H696","v":2005},{"$f":"I$3+$C695+Produktionsanlæg!I696","v":2015},{"$f":"J$3+$C695+Produktionsanlæg!J696","v":2025},{"$f":"K$3+$C695+Produktionsanlæg!K696","v":2035},{"$f":"L$3+$C695+Produktionsanlæg!L696","v":2042},{"$f":"M$3+$C695+Produktionsanlæg!M696","v":2047},{"$f":"N$3+$C695+Produktionsanlæg!N696","v":2052},{"$f":"O$3+$C695+Produktionsanlæg!O696","v":2057},{"$f":"P$3+$C695+Produktionsanlæg!P696","v":2060},{"$f":"Q$3+$C695+Produktionsanlæg!Q696","v":2061},{"$f":"R$3+$C695+Produktionsanlæg!R696","v":2062},{"$f":"S$3+$C695+Produktionsanlæg!S696","v":2063},{"$f":"T$3+$C695+Produktionsanlæg!T696","v":2064},{"$f":"U$3+$C695+Produktionsanlæg!U696","v":2065},{"$f":"V$3+$C695+Produktionsanlæg!V696","v":2066},{"$f":"W$3+$C695+Produktionsanlæg!W696","v":2067},{"$f":"X$3+$C695+Produktionsanlæg!X696","v":2068},{"$f":"Y$3+$C695+Produktionsanlæg!Y696","v":2069},0,{"$f":"Produktionsanlæg!BU695","v":0},{"$f":"Produktionsanlæg!BV695","v":0},{"$f":"Produktionsanlæg!BW695","v":0},{"$f":"Produktionsanlæg!BX695","v":0},{"$f":"Produktionsanlæg!BY695","v":0},{"$f":"Produktionsanlæg!BZ695","v":0},{"$f":"Produktionsanlæg!CA695","v":0},{"$f":"Produktionsanlæg!CB695","v":0},{"$f":"Produktionsanlæg!CC695","v":0},{"$f":"Produktionsanlæg!CD695","v":0},{"$f":"Produktionsanlæg!CE695","v":0},{"$f":"Produktionsanlæg!CF695","v":0},{"$f":"Produktionsanlæg!CG695","v":0},{"$f":"Produktionsanlæg!CH695","v":0},{"$f":"Produktionsanlæg!CI695","v":0},{"$f":"Produktionsanlæg!CJ695","v":0},{"$f":"Produktionsanlæg!CK695","v":0},{"$f":"Produktionsanlæg!CL695","v":0},{"$f":"Produktionsanlæg!CM695","v":0},{"$f":"Produktionsanlæg!CN695","v":0},{"$f":"Produktionsanlæg!CO695","v":0},{"$f":"Produktionsanlæg!CP695","v":0},{"$f":"+SUM(AA695:AV695)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D695>=AY$2,$AA695/($D695-2009),0)+IF($E695>=AY$2,$AB695/($E695-2009),0)+IF($F695>=AY$2,$AC695/($F695-2009),0)+IF($G695>=AY$2,$AD695/($G695-2009),0)+IF($H695>=AY$2,$AE695/($H695-2009),0)+IF($I695>=AY$2,$AF695/($I695-2009),0)+IF($J695>=AY$2,$AG695/($J695-2009),0)+IF($K695>=AY$2,$AH695/($K695-2009),0)+IF($L695>=AY$2,$AI695/($L695-2009),0)+IF($M695>=AY$2,$AJ695/($M695-2009),0)+IF($N695>=AY$2,$AK695/($N695-2009),0)+IF($O695>=AY$2,$AL695/($O695-2009),0)+IF($P695>=AY$2,$AM695/($P695-2009),0)+IF($Q695>=AY$2,$AN695/($Q695-2009),0)+IF($R695>=AY$2,$AO695/($R695-2009),0)+IF($S695>=AY$2,$AP695/($S695-2009),0)+IF($T695>=AY$2,$AQ695/($T695-2009),0)+IF($U695>=AY$2,$AR695/($U695-2009),0)+IF($V695>=AY$2,$AS695/($V695-2009),0)+IF($W695>=AY$2,$AT695/($W695-2009),0)+IF($X695>=AY$2,$AU695/($X695-2009),0)+IF($Y695>=AY$2,$AV695/($Y695-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"D$3+$C699+Produktionsanlæg!D700","v":1965},{"$f":"E$3+$C699+Produktionsanlæg!E700","v":1975},{"$f":"F$3+$C699+Produktionsanlæg!F700","v":1985},{"$f":"G$3+$C699+Produktionsanlæg!G700","v":1995},{"$f":"H$3+$C699+Produktionsanlæg!H700","v":2005},{"$f":"I$3+$C699+Produktionsanlæg!I700","v":2015},{"$f":"J$3+$C699+Produktionsanlæg!J700","v":2025},{"$f":"K$3+$C699+Produktionsanlæg!K700","v":2035},{"$f":"L$3+$C699+Produktionsanlæg!L700","v":2042},{"$f":"M$3+$C699+Produktionsanlæg!M700","v":2047},{"$f":"N$3+$C699+Produktionsanlæg!N700","v":2052},{"$f":"O$3+$C699+Produktionsanlæg!O700","v":2057},{"$f":"P$3+$C699+Produktionsanlæg!P700","v":2060},{"$f":"Q$3+$C699+Produktionsanlæg!Q700","v":2061},{"$f":"R$3+$C699+Produktionsanlæg!R700","v":2062},{"$f":"S$3+$C699+Produktionsanlæg!S700","v":2063},{"$f":"T$3+$C699+Produktionsanlæg!T700","v":2064},{"$f":"U$3+$C699+Produktionsanlæg!U700","v":2065},{"$f":"V$3+$C699+Produktionsanlæg!V700","v":2066},{"$f":"W$3+$C699+Produktionsanlæg!W700","v":2067},{"$f":"X$3+$C699+Produktionsanlæg!X700","v":2068},{"$f":"Y$3+$C699+Produktionsanlæg!Y700","v":2069},0,{"$f":"Produktionsanlæg!BU699","v":0},{"$f":"Produktionsanlæg!BV699","v":0},{"$f":"Produktionsanlæg!BW699","v":0},{"$f":"Produktionsanlæg!BX699","v":0},{"$f":"Produktionsanlæg!BY699","v":0},{"$f":"Produktionsanlæg!BZ699","v":0},{"$f":"Produktionsanlæg!CA699","v":0},{"$f":"Produktionsanlæg!CB699","v":0},{"$f":"Produktionsanlæg!CC699","v":0},{"$f":"Produktionsanlæg!CD699","v":0},{"$f":"Produktionsanlæg!CE699","v":0},{"$f":"Produktionsanlæg!CF699","v":0},{"$f":"Produktionsanlæg!CG699","v":0},{"$f":"Produktionsanlæg!CH699","v":0},{"$f":"Produktionsanlæg!CI699","v":0},{"$f":"Produktionsanlæg!CJ699","v":0},{"$f":"Produktionsanlæg!CK699","v":0},{"$f":"Produktionsanlæg!CL699","v":0},{"$f":"Produktionsanlæg!CM699","v":0},{"$f":"Produktionsanlæg!CN699","v":0},{"$f":"Produktionsanlæg!CO699","v":0},{"$f":"Produktionsanlæg!CP699","v":0},{"$f":"+SUM(AA699:AV699)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D699>=AY$2,$AA699/($D699-2009),0)+IF($E699>=AY$2,$AB699/($E699-2009),0)+IF($F699>=AY$2,$AC699/($F699-2009),0)+IF($G699>=AY$2,$AD699/($G699-2009),0)+IF($H699>=AY$2,$AE699/($H699-2009),0)+IF($I699>=AY$2,$AF699/($I699-2009),0)+IF($J699>=AY$2,$AG699/($J699-2009),0)+IF($K699>=AY$2,$AH699/($K699-2009),0)+IF($L699>=AY$2,$AI699/($L699-2009),0)+IF($M699>=AY$2,$AJ699/($M699-2009),0)+IF($N699>=AY$2,$AK699/($N699-2009),0)+IF($O699>=AY$2,$AL699/($O699-2009),0)+IF($P699>=AY$2,$AM699/($P699-2009),0)+IF($Q699>=AY$2,$AN699/($Q699-2009),0)+IF($R699>=AY$2,$AO699/($R699-2009),0)+IF($S699>=AY$2,$AP699/($S699-2009),0)+IF($T699>=AY$2,$AQ699/($T699-2009),0)+IF($U699>=AY$2,$AR699/($U699-2009),0)+IF($V699>=AY$2,$AS699/($V699-2009),0)+IF($W699>=AY$2,$AT699/($W699-2009),0)+IF($X699>=AY$2,$AU699/($X699-2009),0)+IF($Y699>=AY$2,$AV699/($Y699-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"D$3+$C702","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU702","v":0},{"$f":"Produktionsanlæg!BV702","v":0},{"$f":"Produktionsanlæg!BW702","v":0},{"$f":"Produktionsanlæg!BX702","v":0},{"$f":"Produktionsanlæg!BY702","v":0},{"$f":"Produktionsanlæg!BZ702","v":0},{"$f":"Produktionsanlæg!CA702","v":0},{"$f":"Produktionsanlæg!CB702","v":0},{"$f":"Produktionsanlæg!CC702","v":0},{"$f":"Produktionsanlæg!CD702","v":0},{"$f":"Produktionsanlæg!CE702","v":0},{"$f":"Produktionsanlæg!CF702","v":0},{"$f":"Produktionsanlæg!CG702","v":0},{"$f":"Produktionsanlæg!CH702","v":0},{"$f":"Produktionsanlæg!CI702","v":0},{"$f":"Produktionsanlæg!CJ702","v":0},{"$f":"Produktionsanlæg!CK702","v":0},{"$f":"Produktionsanlæg!CL702","v":0},{"$f":"Produktionsanlæg!CM702","v":0},{"$f":"Produktionsanlæg!CN702","v":0},{"$f":"Produktionsanlæg!CO702","v":0},{"$f":"Produktionsanlæg!CP702","v":0},{"$f":"+SUM(AA702:AV702)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D702>=AY$2,$AA702/($D702-2009),0)+IF($E702>=AY$2,$AB702/($E702-2009),0)+IF($F702>=AY$2,$AC702/($F702-2009),0)+IF($G702>=AY$2,$AD702/($G702-2009),0)+IF($H702>=AY$2,$AE702/($H702-2009),0)+IF($I702>=AY$2,$AF702/($I702-2009),0)+IF($J702>=AY$2,$AG702/($J702-2009),0)+IF($K702>=AY$2,$AH702/($K702-2009),0)+IF($L702>=AY$2,$AI702/($L702-2009),0)+IF($M702>=AY$2,$AJ702/($M702-2009),0)+IF($N702>=AY$2,$AK702/($N702-2009),0)+IF($O702>=AY$2,$AL702/($O702-2009),0)+IF($P702>=AY$2,$AM702/($P702-2009),0)+IF($Q702>=AY$2,$AN702/($Q702-2009),0)+IF($R702>=AY$2,$AO702/($R702-2009),0)+IF($S702>=AY$2,$AP702/($S702-2009),0)+IF($T702>=AY$2,$AQ702/($T702-2009),0)+IF($U702>=AY$2,$AR702/($U702-2009),0)+IF($V702>=AY$2,$AS702/($V702-2009),0)+IF($W702>=AY$2,$AT702/($W702-2009),0)+IF($X702>=AY$2,$AU702/($X702-2009),0)+IF($Y702>=AY$2,$AV702/($Y702-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C706","v":1925},{"$f":"E$3+$C706","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU706","v":0},{"$f":"Produktionsanlæg!BV706","v":0},{"$f":"Produktionsanlæg!BW706","v":0},{"$f":"Produktionsanlæg!BX706","v":0},{"$f":"Produktionsanlæg!BY706","v":0},{"$f":"Produktionsanlæg!BZ706","v":0},{"$f":"Produktionsanlæg!CA706","v":0},{"$f":"Produktionsanlæg!CB706","v":0},{"$f":"Produktionsanlæg!CC706","v":0},{"$f":"Produktionsanlæg!CD706","v":0},{"$f":"Produktionsanlæg!CE706","v":0},{"$f":"Produktionsanlæg!CF706","v":0},{"$f":"Produktionsanlæg!CG706","v":0},{"$f":"Produktionsanlæg!CH706","v":0},{"$f":"Produktionsanlæg!CI706","v":0},{"$f":"Produktionsanlæg!CJ706","v":0},{"$f":"Produktionsanlæg!CK706","v":0},{"$f":"Produktionsanlæg!CL706","v":0},{"$f":"Produktionsanlæg!CM706","v":0},{"$f":"Produktionsanlæg!CN706","v":0},{"$f":"Produktionsanlæg!CO706","v":0},{"$f":"Produktionsanlæg!CP706","v":0},{"$f":"+SUM(AA706:AV706)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D706>=AY$2,$AA706/($D706-2009),0)+IF($E706>=AY$2,$AB706/($E706-2009),0)+IF($F706>=AY$2,$AC706/($F706-2009),0)+IF($G706>=AY$2,$AD706/($G706-2009),0)+IF($H706>=AY$2,$AE706/($H706-2009),0)+IF($I706>=AY$2,$AF706/($I706-2009),0)+IF($J706>=AY$2,$AG706/($J706-2009),0)+IF($K706>=AY$2,$AH706/($K706-2009),0)+IF($L706>=AY$2,$AI706/($L706-2009),0)+IF($M706>=AY$2,$AJ706/($M706-2009),0)+IF($N706>=AY$2,$AK706/($N706-2009),0)+IF($O706>=AY$2,$AL706/($O706-2009),0)+IF($P706>=AY$2,$AM706/($P706-2009),0)+IF($Q706>=AY$2,$AN706/($Q706-2009),0)+IF($R706>=AY$2,$AO706/($R706-2009),0)+IF($S706>=AY$2,$AP706/($S706-2009),0)+IF($T706>=AY$2,$AQ706/($T706-2009),0)+IF($U706>=AY$2,$AR706/($U706-2009),0)+IF($V706>=AY$2,$AS706/($V706-2009),0)+IF($W706>=AY$2,$AT706/($W706-2009),0)+IF($X706>=AY$2,$AU706/($X706-2009),0)+IF($Y706>=AY$2,$AV706/($Y706-2009),0)","v":0},{"$f":"IF($D706>=AZ$2,$AA706/($D706-2009),0)+IF($E706>=AZ$2,$AB706/($E706-2009),0)+IF($F706>=AZ$2,$AC706/($F706-2009),0)+IF($G706>=AZ$2,$AD706/($G706-2009),0)+IF($H706>=AZ$2,$AE706/($H706-2009),0)+IF($I706>=AZ$2,$AF706/($I706-2009),0)+IF($J706>=AZ$2,$AG706/($J706-2009),0)+IF($K706>=AZ$2,$AH706/($K706-2009),0)+IF($L706>=AZ$2,$AI706/($L706-2009),0)+IF($M706>=AZ$2,$AJ706/($M706-2009),0)+IF($N706>=AZ$2,$AK706/($N706-2009),0)+IF($O706>=AZ$2,$AL706/($O706-2009),0)+IF($P706>=AZ$2,$AM706/($P706-2009),0)+IF($Q706>=AZ$2,$AN706/($Q706-2009),0)+IF($R706>=AZ$2,$AO706/($R706-2009),0)+IF($S706>=AZ$2,$AP706/($S706-2009),0)+IF($T706>=AZ$2,$AQ706/($T706-2009),0)+IF($U706>=AZ$2,$AR706/($U706-2009),0)+IF($V706>=AZ$2,$AS706/($V706-2009),0)+IF($W706>=AZ$2,$AT706/($W706-2009),0)+IF($X706>=AZ$2,$AU706/($X706-2009),0)+IF($Y706>=AZ$2,$AV706/($Y706-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D706>=DL$2,$AA706/($D706-2009),0)+IF($E706>=DL$2,$AB706/($E706-2009),0)+IF($F706>=DL$2,$AC706/($F706-2009),0)+IF($G706>=DL$2,$AD706/($G706-2009),0)+IF($H706>=DL$2,$AE706/($H706-2009),0)+IF($I706>=DL$2,$AF706/($I706-2009),0)+IF($J706>=DL$2,$AG706/($J706-2009),0)+IF($K706>=DL$2,$AH706/($K706-2009),0)+IF($L706>=DL$2,$AI706/($L706-2009),0)+IF($M706>=DL$2,$AJ706/($M706-2009),0)+IF($N706>=DL$2,$AK706/($N706-2009),0)+IF($O706>=DL$2,$AL706/($O706-2009),0)+IF($P706>=DL$2,$AM706/($P706-2009),0)+IF($Q706>=DL$2,$AN706/($Q706-2009),0)+IF($R706>=DL$2,$AO706/($R706-2009),0)+IF($S706>=DL$2,$AP706/($S706-2009),0)+IF($T706>=DL$2,$AQ706/($T706-2009),0)+IF($U706>=DL$2,$AR706/($U706-2009),0)+IF($V706>=DL$2,$AS706/($V706-2009),0)+IF($W706>=DL$2,$AT706/($W706-2009),0)+IF($X706>=DL$2,$AU706/($X706-2009),0)+IF($Y706>=DL$2,$AV706/($Y706-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C708+Produktionsanlæg!D709","v":1965},{"$f":"E$3+$C708+Produktionsanlæg!E709","v":1975},{"$f":"F$3+$C708+Produktionsanlæg!F709","v":1985},{"$f":"G$3+$C708+Produktionsanlæg!G709","v":1995},{"$f":"H$3+$C708+Produktionsanlæg!H709","v":2005},{"$f":"I$3+$C708+Produktionsanlæg!I709","v":2015},{"$f":"J$3+$C708+Produktionsanlæg!J709","v":2025},{"$f":"K$3+$C708+Produktionsanlæg!K709","v":2035},{"$f":"L$3+$C708+Produktionsanlæg!L709","v":2042},{"$f":"M$3+$C708+Produktionsanlæg!M709","v":2047},{"$f":"N$3+$C708+Produktionsanlæg!N709","v":2052},{"$f":"O$3+$C708+Produktionsanlæg!O709","v":2057},{"$f":"P$3+$C708+Produktionsanlæg!P709","v":2060},{"$f":"Q$3+$C708+Produktionsanlæg!Q709","v":2061},{"$f":"R$3+$C708+Produktionsanlæg!R709","v":2062},{"$f":"S$3+$C708+Produktionsanlæg!S709","v":2063},{"$f":"T$3+$C708+Produktionsanlæg!T709","v":2064},{"$f":"U$3+$C708+Produktionsanlæg!U709","v":2065},{"$f":"V$3+$C708+Produktionsanlæg!V709","v":2066},{"$f":"W$3+$C708+Produktionsanlæg!W709","v":2067},{"$f":"X$3+$C708+Produktionsanlæg!X709","v":2068},{"$f":"Y$3+$C708+Produktionsanlæg!Y709","v":2069},0,{"$f":"Produktionsanlæg!BU708","v":0},{"$f":"Produktionsanlæg!BV708","v":0},{"$f":"Produktionsanlæg!BW708","v":0},{"$f":"Produktionsanlæg!BX708","v":0},{"$f":"Produktionsanlæg!BY708","v":0},{"$f":"Produktionsanlæg!BZ708","v":0},{"$f":"Produktionsanlæg!CA708","v":0},{"$f":"Produktionsanlæg!CB708","v":0},{"$f":"Produktionsanlæg!CC708","v":0},{"$f":"Produktionsanlæg!CD708","v":0},{"$f":"Produktionsanlæg!CE708","v":0},{"$f":"Produktionsanlæg!CF708","v":0},{"$f":"Produktionsanlæg!CG708","v":0},{"$f":"Produktionsanlæg!CH708","v":0},{"$f":"Produktionsanlæg!CI708","v":0},{"$f":"Produktionsanlæg!CJ708","v":0},{"$f":"Produktionsanlæg!CK708","v":0},{"$f":"Produktionsanlæg!CL708","v":0},{"$f":"Produktionsanlæg!CM708","v":0},{"$f":"Produktionsanlæg!CN708","v":0},{"$f":"Produktionsanlæg!CO708","v":0},{"$f":"Produktionsanlæg!CP708","v":0},{"$f":"+SUM(AA708:AV708)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D708>=AY$2,$AA708/($D708-2009),0)+IF($E708>=AY$2,$AB708/($E708-2009),0)+IF($F708>=AY$2,$AC708/($F708-2009),0)+IF($G708>=AY$2,$AD708/($G708-2009),0)+IF($H708>=AY$2,$AE708/($H708-2009),0)+IF($I708>=AY$2,$AF708/($I708-2009),0)+IF($J708>=AY$2,$AG708/($J708-2009),0)+IF($K708>=AY$2,$AH708/($K708-2009),0)+IF($L708>=AY$2,$AI708/($L708-2009),0)+IF($M708>=AY$2,$AJ708/($M708-2009),0)+IF($N708>=AY$2,$AK708/($N708-2009),0)+IF($O708>=AY$2,$AL708/($O708-2009),0)+IF($P708>=AY$2,$AM708/($P708-2009),0)+IF($Q708>=AY$2,$AN708/($Q708-2009),0)+IF($R708>=AY$2,$AO708/($R708-2009),0)+IF($S708>=AY$2,$AP708/($S708-2009),0)+IF($T708>=AY$2,$AQ708/($T708-2009),0)+IF($U708>=AY$2,$AR708/($U708-2009),0)+IF($V708>=AY$2,$AS708/($V708-2009),0)+IF($W708>=AY$2,$AT708/($W708-2009),0)+IF($X708>=AY$2,$AU708/($X708-2009),0)+IF($Y708>=AY$2,$AV708/($Y708-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"D$3+$C712+Produktionsanlæg!D713","v":1965},{"$f":"E$3+$C712+Produktionsanlæg!E713","v":1975},{"$f":"F$3+$C712+Produktionsanlæg!F713","v":1985},{"$f":"G$3+$C712+Produktionsanlæg!G713","v":1995},{"$f":"H$3+$C712+Produktionsanlæg!H713","v":2005},{"$f":"I$3+$C712+Produktionsanlæg!I713","v":2015},{"$f":"J$3+$C712+Produktionsanlæg!J713","v":2025},{"$f":"K$3+$C712+Produktionsanlæg!K713","v":2035},{"$f":"L$3+$C712+Produktionsanlæg!L713","v":2042},{"$f":"M$3+$C712+Produktionsanlæg!M713","v":2047},{"$f":"N$3+$C712+Produktionsanlæg!N713","v":2052},{"$f":"O$3+$C712+Produktionsanlæg!O713","v":2057},{"$f":"P$3+$C712+Produktionsanlæg!P713","v":2060},{"$f":"Q$3+$C712+Produktionsanlæg!Q713","v":2061},{"$f":"R$3+$C712+Produktionsanlæg!R713","v":2062},{"$f":"S$3+$C712+Produktionsanlæg!S713","v":2063},{"$f":"T$3+$C712+Produktionsanlæg!T713","v":2064},{"$f":"U$3+$C712+Produktionsanlæg!U713","v":2065},{"$f":"V$3+$C712+Produktionsanlæg!V713","v":2066},{"$f":"W$3+$C712+Produktionsanlæg!W713","v":2067},{"$f":"X$3+$C712+Produktionsanlæg!X713","v":2068},{"$f":"Y$3+$C712+Produktionsanlæg!Y713","v":2069},0,{"$f":"Produktionsanlæg!BU712","v":0},{"$f":"Produktionsanlæg!BV712","v":0},{"$f":"Produktionsanlæg!BW712","v":0},{"$f":"Produktionsanlæg!BX712","v":0},{"$f":"Produktionsanlæg!BY712","v":0},{"$f":"Produktionsanlæg!BZ712","v":0},{"$f":"Produktionsanlæg!CA712","v":0},{"$f":"Produktionsanlæg!CB712","v":0},{"$f":"Produktionsanlæg!CC712","v":0},{"$f":"Produktionsanlæg!CD712","v":0},{"$f":"Produktionsanlæg!CE712","v":0},{"$f":"Produktionsanlæg!CF712","v":0},{"$f":"Produktionsanlæg!CG712","v":0},{"$f":"Produktionsanlæg!CH712","v":0},{"$f":"Produktionsanlæg!CI712","v":0},{"$f":"Produktionsanlæg!CJ712","v":0},{"$f":"Produktionsanlæg!CK712","v":0},{"$f":"Produktionsanlæg!CL712","v":0},{"$f":"Produktionsanlæg!CM712","v":0},{"$f":"Produktionsanlæg!CN712","v":0},{"$f":"Produktionsanlæg!CO712","v":0},{"$f":"Produktionsanlæg!CP712","v":0},{"$f":"+SUM(AA712:AV712)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D712>=AY$2,$AA712/($D712-2009),0)+IF($E712>=AY$2,$AB712/($E712-2009),0)+IF($F712>=AY$2,$AC712/($F712-2009),0)+IF($G712>=AY$2,$AD712/($G712-2009),0)+IF($H712>=AY$2,$AE712/($H712-2009),0)+IF($I712>=AY$2,$AF712/($I712-2009),0)+IF($J712>=AY$2,$AG712/($J712-2009),0)+IF($K712>=AY$2,$AH712/($K712-2009),0)+IF($L712>=AY$2,$AI712/($L712-2009),0)+IF($M712>=AY$2,$AJ712/($M712-2009),0)+IF($N712>=AY$2,$AK712/($N712-2009),0)+IF($O712>=AY$2,$AL712/($O712-2009),0)+IF($P712>=AY$2,$AM712/($P712-2009),0)+IF($Q712>=AY$2,$AN712/($Q712-2009),0)+IF($R712>=AY$2,$AO712/($R712-2009),0)+IF($S712>=AY$2,$AP712/($S712-2009),0)+IF($T712>=AY$2,$AQ712/($T712-2009),0)+IF($U712>=AY$2,$AR712/($U712-2009),0)+IF($V712>=AY$2,$AS712/($V712-2009),0)+IF($W712>=AY$2,$AT712/($W712-2009),0)+IF($X712>=AY$2,$AU712/($X712-2009),0)+IF($Y712>=AY$2,$AV712/($Y712-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"D$3+$C715","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU715","v":0},{"$f":"Produktionsanlæg!BV715","v":0},{"$f":"Produktionsanlæg!BW715","v":0},{"$f":"Produktionsanlæg!BX715","v":0},{"$f":"Produktionsanlæg!BY715","v":0},{"$f":"Produktionsanlæg!BZ715","v":0},{"$f":"Produktionsanlæg!CA715","v":0},{"$f":"Produktionsanlæg!CB715","v":0},{"$f":"Produktionsanlæg!CC715","v":0},{"$f":"Produktionsanlæg!CD715","v":0},{"$f":"Produktionsanlæg!CE715","v":0},{"$f":"Produktionsanlæg!CF715","v":0},{"$f":"Produktionsanlæg!CG715","v":0},{"$f":"Produktionsanlæg!CH715","v":0},{"$f":"Produktionsanlæg!CI715","v":0},{"$f":"Produktionsanlæg!CJ715","v":0},{"$f":"Produktionsanlæg!CK715","v":0},{"$f":"Produktionsanlæg!CL715","v":0},{"$f":"Produktionsanlæg!CM715","v":0},{"$f":"Produktionsanlæg!CN715","v":0},{"$f":"Produktionsanlæg!CO715","v":0},{"$f":"Produktionsanlæg!CP715","v":0},{"$f":"+SUM(AA715:AV715)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D715>=AY$2,$AA715/($D715-2009),0)+IF($E715>=AY$2,$AB715/($E715-2009),0)+IF($F715>=AY$2,$AC715/($F715-2009),0)+IF($G715>=AY$2,$AD715/($G715-2009),0)+IF($H715>=AY$2,$AE715/($H715-2009),0)+IF($I715>=AY$2,$AF715/($I715-2009),0)+IF($J715>=AY$2,$AG715/($J715-2009),0)+IF($K715>=AY$2,$AH715/($K715-2009),0)+IF($L715>=AY$2,$AI715/($L715-2009),0)+IF($M715>=AY$2,$AJ715/($M715-2009),0)+IF($N715>=AY$2,$AK715/($N715-2009),0)+IF($O715>=AY$2,$AL715/($O715-2009),0)+IF($P715>=AY$2,$AM715/($P715-2009),0)+IF($Q715>=AY$2,$AN715/($Q715-2009),0)+IF($R715>=AY$2,$AO715/($R715-2009),0)+IF($S715>=AY$2,$AP715/($S715-2009),0)+IF($T715>=AY$2,$AQ715/($T715-2009),0)+IF($U715>=AY$2,$AR715/($U715-2009),0)+IF($V715>=AY$2,$AS715/($V715-2009),0)+IF($W715>=AY$2,$AT715/($W715-2009),0)+IF($X715>=AY$2,$AU715/($X715-2009),0)+IF($Y715>=AY$2,$AV715/($Y715-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C718","v":1925},{"$f":"E$3+$C718","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU718","v":0},{"$f":"Produktionsanlæg!BV718","v":0},{"$f":"Produktionsanlæg!BW718","v":0},{"$f":"Produktionsanlæg!BX718","v":0},{"$f":"Produktionsanlæg!BY718","v":0},{"$f":"Produktionsanlæg!BZ718","v":0},{"$f":"Produktionsanlæg!CA718","v":0},{"$f":"Produktionsanlæg!CB718","v":0},{"$f":"Produktionsanlæg!CC718","v":0},{"$f":"Produktionsanlæg!CD718","v":0},{"$f":"Produktionsanlæg!CE718","v":0},{"$f":"Produktionsanlæg!CF718","v":0},{"$f":"Produktionsanlæg!CG718","v":0},{"$f":"Produktionsanlæg!CH718","v":0},{"$f":"Produktionsanlæg!CI718","v":0},{"$f":"Produktionsanlæg!CJ718","v":0},{"$f":"Produktionsanlæg!CK718","v":0},{"$f":"Produktionsanlæg!CL718","v":0},{"$f":"Produktionsanlæg!CM718","v":0},{"$f":"Produktionsanlæg!CN718","v":0},{"$f":"Produktionsanlæg!CO718","v":0},{"$f":"Produktionsanlæg!CP718","v":0},{"$f":"+SUM(AA718:AV718)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D718>=AY$2,$AA718/($D718-2009),0)+IF($E718>=AY$2,$AB718/($E718-2009),0)+IF($F718>=AY$2,$AC718/($F718-2009),0)+IF($G718>=AY$2,$AD718/($G718-2009),0)+IF($H718>=AY$2,$AE718/($H718-2009),0)+IF($I718>=AY$2,$AF718/($I718-2009),0)+IF($J718>=AY$2,$AG718/($J718-2009),0)+IF($K718>=AY$2,$AH718/($K718-2009),0)+IF($L718>=AY$2,$AI718/($L718-2009),0)+IF($M718>=AY$2,$AJ718/($M718-2009),0)+IF($N718>=AY$2,$AK718/($N718-2009),0)+IF($O718>=AY$2,$AL718/($O718-2009),0)+IF($P718>=AY$2,$AM718/($P718-2009),0)+IF($Q718>=AY$2,$AN718/($Q718-2009),0)+IF($R718>=AY$2,$AO718/($R718-2009),0)+IF($S718>=AY$2,$AP718/($S718-2009),0)+IF($T718>=AY$2,$AQ718/($T718-2009),0)+IF($U718>=AY$2,$AR718/($U718-2009),0)+IF($V718>=AY$2,$AS718/($V718-2009),0)+IF($W718>=AY$2,$AT718/($W718-2009),0)+IF($X718>=AY$2,$AU718/($X718-2009),0)+IF($Y718>=AY$2,$AV718/($Y718-2009),0)","v":0},{"$f":"IF($D718>=AZ$2,$AA718/($D718-2009),0)+IF($E718>=AZ$2,$AB718/($E718-2009),0)+IF($F718>=AZ$2,$AC718/($F718-2009),0)+IF($G718>=AZ$2,$AD718/($G718-2009),0)+IF($H718>=AZ$2,$AE718/($H718-2009),0)+IF($I718>=AZ$2,$AF718/($I718-2009),0)+IF($J718>=AZ$2,$AG718/($J718-2009),0)+IF($K718>=AZ$2,$AH718/($K718-2009),0)+IF($L718>=AZ$2,$AI718/($L718-2009),0)+IF($M718>=AZ$2,$AJ718/($M718-2009),0)+IF($N718>=AZ$2,$AK718/($N718-2009),0)+IF($O718>=AZ$2,$AL718/($O718-2009),0)+IF($P718>=AZ$2,$AM718/($P718-2009),0)+IF($Q718>=AZ$2,$AN718/($Q718-2009),0)+IF($R718>=AZ$2,$AO718/($R718-2009),0)+IF($S718>=AZ$2,$AP718/($S718-2009),0)+IF($T718>=AZ$2,$AQ718/($T718-2009),0)+IF($U718>=AZ$2,$AR718/($U718-2009),0)+IF($V718>=AZ$2,$AS718/($V718-2009),0)+IF($W718>=AZ$2,$AT718/($W718-2009),0)+IF($X718>=AZ$2,$AU718/($X718-2009),0)+IF($Y718>=AZ$2,$AV718/($Y718-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D718>=DL$2,$AA718/($D718-2009),0)+IF($E718>=DL$2,$AB718/($E718-2009),0)+IF($F718>=DL$2,$AC718/($F718-2009),0)+IF($G718>=DL$2,$AD718/($G718-2009),0)+IF($H718>=DL$2,$AE718/($H718-2009),0)+IF($I718>=DL$2,$AF718/($I718-2009),0)+IF($J718>=DL$2,$AG718/($J718-2009),0)+IF($K718>=DL$2,$AH718/($K718-2009),0)+IF($L718>=DL$2,$AI718/($L718-2009),0)+IF($M718>=DL$2,$AJ718/($M718-2009),0)+IF($N718>=DL$2,$AK718/($N718-2009),0)+IF($O718>=DL$2,$AL718/($O718-2009),0)+IF($P718>=DL$2,$AM718/($P718-2009),0)+IF($Q718>=DL$2,$AN718/($Q718-2009),0)+IF($R718>=DL$2,$AO718/($R718-2009),0)+IF($S718>=DL$2,$AP718/($S718-2009),0)+IF($T718>=DL$2,$AQ718/($T718-2009),0)+IF($U718>=DL$2,$AR718/($U718-2009),0)+IF($V718>=DL$2,$AS718/($V718-2009),0)+IF($W718>=DL$2,$AT718/($W718-2009),0)+IF($X718>=DL$2,$AU718/($X718-2009),0)+IF($Y718>=DL$2,$AV718/($Y718-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"D$3+$C724+Produktionsanlæg!D725","v":1965},{"$f":"E$3+$C724+Produktionsanlæg!E725","v":1975},{"$f":"F$3+$C724+Produktionsanlæg!F725","v":1985},{"$f":"G$3+$C724+Produktionsanlæg!G725","v":1995},{"$f":"H$3+$C724+Produktionsanlæg!H725","v":2005},{"$f":"I$3+$C724+Produktionsanlæg!I725","v":2015},{"$f":"J$3+$C724+Produktionsanlæg!J725","v":2025},{"$f":"K$3+$C724+Produktionsanlæg!K725","v":2035},{"$f":"L$3+$C724+Produktionsanlæg!L725","v":2042},{"$f":"M$3+$C724+Produktionsanlæg!M725","v":2047},{"$f":"N$3+$C724+Produktionsanlæg!N725","v":2052},{"$f":"O$3+$C724+Produktionsanlæg!O725","v":2057},{"$f":"P$3+$C724+Produktionsanlæg!P725","v":2060},{"$f":"Q$3+$C724+Produktionsanlæg!Q725","v":2061},{"$f":"R$3+$C724+Produktionsanlæg!R725","v":2062},{"$f":"S$3+$C724+Produktionsanlæg!S725","v":2063},{"$f":"T$3+$C724+Produktionsanlæg!T725","v":2064},{"$f":"U$3+$C724+Produktionsanlæg!U725","v":2065},{"$f":"V$3+$C724+Produktionsanlæg!V725","v":2066},{"$f":"W$3+$C724+Produktionsanlæg!W725","v":2067},{"$f":"X$3+$C724+Produktionsanlæg!X725","v":2068},{"$f":"Y$3+$C724+Produktionsanlæg!Y725","v":2069},0,{"$f":"Produktionsanlæg!BU724","v":0},{"$f":"Produktionsanlæg!BV724","v":0},{"$f":"Produktionsanlæg!BW724","v":0},{"$f":"Produktionsanlæg!BX724","v":0},{"$f":"Produktionsanlæg!BY724","v":0},{"$f":"Produktionsanlæg!BZ724","v":0},{"$f":"Produktionsanlæg!CA724","v":0},{"$f":"Produktionsanlæg!CB724","v":0},{"$f":"Produktionsanlæg!CC724","v":0},{"$f":"Produktionsanlæg!CD724","v":0},{"$f":"Produktionsanlæg!CE724","v":0},{"$f":"Produktionsanlæg!CF724","v":0},{"$f":"Produktionsanlæg!CG724","v":0},{"$f":"Produktionsanlæg!CH724","v":0},{"$f":"Produktionsanlæg!CI724","v":0},{"$f":"Produktionsanlæg!CJ724","v":0},{"$f":"Produktionsanlæg!CK724","v":0},{"$f":"Produktionsanlæg!CL724","v":0},{"$f":"Produktionsanlæg!CM724","v":0},{"$f":"Produktionsanlæg!CN724","v":0},{"$f":"Produktionsanlæg!CO724","v":0},{"$f":"Produktionsanlæg!CP724","v":0},{"$f":"+SUM(AA724:AV724)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D724>=AY$2,$AA724/($D724-2009),0)+IF($E724>=AY$2,$AB724/($E724-2009),0)+IF($F724>=AY$2,$AC724/($F724-2009),0)+IF($G724>=AY$2,$AD724/($G724-2009),0)+IF($H724>=AY$2,$AE724/($H724-2009),0)+IF($I724>=AY$2,$AF724/($I724-2009),0)+IF($J724>=AY$2,$AG724/($J724-2009),0)+IF($K724>=AY$2,$AH724/($K724-2009),0)+IF($L724>=AY$2,$AI724/($L724-2009),0)+IF($M724>=AY$2,$AJ724/($M724-2009),0)+IF($N724>=AY$2,$AK724/($N724-2009),0)+IF($O724>=AY$2,$AL724/($O724-2009),0)+IF($P724>=AY$2,$AM724/($P724-2009),0)+IF($Q724>=AY$2,$AN724/($Q724-2009),0)+IF($R724>=AY$2,$AO724/($R724-2009),0)+IF($S724>=AY$2,$AP724/($S724-2009),0)+IF($T724>=AY$2,$AQ724/($T724-2009),0)+IF($U724>=AY$2,$AR724/($U724-2009),0)+IF($V724>=AY$2,$AS724/($V724-2009),0)+IF($W724>=AY$2,$AT724/($W724-2009),0)+IF($X724>=AY$2,$AU724/($X724-2009),0)+IF($Y724>=AY$2,$AV724/($Y724-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"D$3+$C727","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU727","v":0},{"$f":"Produktionsanlæg!BV727","v":0},{"$f":"Produktionsanlæg!BW727","v":0},{"$f":"Produktionsanlæg!BX727","v":0},{"$f":"Produktionsanlæg!BY727","v":0},{"$f":"Produktionsanlæg!BZ727","v":0},{"$f":"Produktionsanlæg!CA727","v":0},{"$f":"Produktionsanlæg!CB727","v":0},{"$f":"Produktionsanlæg!CC727","v":0},{"$f":"Produktionsanlæg!CD727","v":0},{"$f":"Produktionsanlæg!CE727","v":0},{"$f":"Produktionsanlæg!CF727","v":0},{"$f":"Produktionsanlæg!CG727","v":0},{"$f":"Produktionsanlæg!CH727","v":0},{"$f":"Produktionsanlæg!CI727","v":0},{"$f":"Produktionsanlæg!CJ727","v":0},{"$f":"Produktionsanlæg!CK727","v":0},{"$f":"Produktionsanlæg!CL727","v":0},{"$f":"Produktionsanlæg!CM727","v":0},{"$f":"Produktionsanlæg!CN727","v":0},{"$f":"Produktionsanlæg!CO727","v":0},{"$f":"Produktionsanlæg!CP727","v":0},{"$f":"+SUM(AA727:AV727)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D727>=AY$2,$AA727/($D727-2009),0)+IF($E727>=AY$2,$AB727/($E727-2009),0)+IF($F727>=AY$2,$AC727/($F727-2009),0)+IF($G727>=AY$2,$AD727/($G727-2009),0)+IF($H727>=AY$2,$AE727/($H727-2009),0)+IF($I727>=AY$2,$AF727/($I727-2009),0)+IF($J727>=AY$2,$AG727/($J727-2009),0)+IF($K727>=AY$2,$AH727/($K727-2009),0)+IF($L727>=AY$2,$AI727/($L727-2009),0)+IF($M727>=AY$2,$AJ727/($M727-2009),0)+IF($N727>=AY$2,$AK727/($N727-2009),0)+IF($O727>=AY$2,$AL727/($O727-2009),0)+IF($P727>=AY$2,$AM727/($P727-2009),0)+IF($Q727>=AY$2,$AN727/($Q727-2009),0)+IF($R727>=AY$2,$AO727/($R727-2009),0)+IF($S727>=AY$2,$AP727/($S727-2009),0)+IF($T727>=AY$2,$AQ727/($T727-2009),0)+IF($U727>=AY$2,$AR727/($U727-2009),0)+IF($V727>=AY$2,$AS727/($V727-2009),0)+IF($W727>=AY$2,$AT727/($W727-2009),0)+IF($X727>=AY$2,$AU727/($X727-2009),0)+IF($Y727>=AY$2,$AV727/($Y727-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW729:AW740)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY729:AY740)","v":0},{"$f":"SUM(AZ729:AZ740)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL729:DL740)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"D$3+$C731","v":1925},{"$f":"E$3+$C731","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU731","v":0},{"$f":"Produktionsanlæg!BV731","v":0},{"$f":"Produktionsanlæg!BW731","v":0},{"$f":"Produktionsanlæg!BX731","v":0},{"$f":"Produktionsanlæg!BY731","v":0},{"$f":"Produktionsanlæg!BZ731","v":0},{"$f":"Produktionsanlæg!CA731","v":0},{"$f":"Produktionsanlæg!CB731","v":0},{"$f":"Produktionsanlæg!CC731","v":0},{"$f":"Produktionsanlæg!CD731","v":0},{"$f":"Produktionsanlæg!CE731","v":0},{"$f":"Produktionsanlæg!CF731","v":0},{"$f":"Produktionsanlæg!CG731","v":0},{"$f":"Produktionsanlæg!CH731","v":0},{"$f":"Produktionsanlæg!CI731","v":0},{"$f":"Produktionsanlæg!CJ731","v":0},{"$f":"Produktionsanlæg!CK731","v":0},{"$f":"Produktionsanlæg!CL731","v":0},{"$f":"Produktionsanlæg!CM731","v":0},{"$f":"Produktionsanlæg!CN731","v":0},{"$f":"Produktionsanlæg!CO731","v":0},{"$f":"Produktionsanlæg!CP731","v":0},{"$f":"+SUM(AA731:AV731)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D731>=AY$2,$AA731/($D731-2009),0)+IF($E731>=AY$2,$AB731/($E731-2009),0)+IF($F731>=AY$2,$AC731/($F731-2009),0)+IF($G731>=AY$2,$AD731/($G731-2009),0)+IF($H731>=AY$2,$AE731/($H731-2009),0)+IF($I731>=AY$2,$AF731/($I731-2009),0)+IF($J731>=AY$2,$AG731/($J731-2009),0)+IF($K731>=AY$2,$AH731/($K731-2009),0)+IF($L731>=AY$2,$AI731/($L731-2009),0)+IF($M731>=AY$2,$AJ731/($M731-2009),0)+IF($N731>=AY$2,$AK731/($N731-2009),0)+IF($O731>=AY$2,$AL731/($O731-2009),0)+IF($P731>=AY$2,$AM731/($P731-2009),0)+IF($Q731>=AY$2,$AN731/($Q731-2009),0)+IF($R731>=AY$2,$AO731/($R731-2009),0)+IF($S731>=AY$2,$AP731/($S731-2009),0)+IF($T731>=AY$2,$AQ731/($T731-2009),0)+IF($U731>=AY$2,$AR731/($U731-2009),0)+IF($V731>=AY$2,$AS731/($V731-2009),0)+IF($W731>=AY$2,$AT731/($W731-2009),0)+IF($X731>=AY$2,$AU731/($X731-2009),0)+IF($Y731>=AY$2,$AV731/($Y731-2009),0)","v":0},{"$f":"IF($D731>=AZ$2,$AA731/($D731-2009),0)+IF($E731>=AZ$2,$AB731/($E731-2009),0)+IF($F731>=AZ$2,$AC731/($F731-2009),0)+IF($G731>=AZ$2,$AD731/($G731-2009),0)+IF($H731>=AZ$2,$AE731/($H731-2009),0)+IF($I731>=AZ$2,$AF731/($I731-2009),0)+IF($J731>=AZ$2,$AG731/($J731-2009),0)+IF($K731>=AZ$2,$AH731/($K731-2009),0)+IF($L731>=AZ$2,$AI731/($L731-2009),0)+IF($M731>=AZ$2,$AJ731/($M731-2009),0)+IF($N731>=AZ$2,$AK731/($N731-2009),0)+IF($O731>=AZ$2,$AL731/($O731-2009),0)+IF($P731>=AZ$2,$AM731/($P731-2009),0)+IF($Q731>=AZ$2,$AN731/($Q731-2009),0)+IF($R731>=AZ$2,$AO731/($R731-2009),0)+IF($S731>=AZ$2,$AP731/($S731-2009),0)+IF($T731>=AZ$2,$AQ731/($T731-2009),0)+IF($U731>=AZ$2,$AR731/($U731-2009),0)+IF($V731>=AZ$2,$AS731/($V731-2009),0)+IF($W731>=AZ$2,$AT731/($W731-2009),0)+IF($X731>=AZ$2,$AU731/($X731-2009),0)+IF($Y731>=AZ$2,$AV731/($Y731-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D731>=DL$2,$AA731/($D731-2009),0)+IF($E731>=DL$2,$AB731/($E731-2009),0)+IF($F731>=DL$2,$AC731/($F731-2009),0)+IF($G731>=DL$2,$AD731/($G731-2009),0)+IF($H731>=DL$2,$AE731/($H731-2009),0)+IF($I731>=DL$2,$AF731/($I731-2009),0)+IF($J731>=DL$2,$AG731/($J731-2009),0)+IF($K731>=DL$2,$AH731/($K731-2009),0)+IF($L731>=DL$2,$AI731/($L731-2009),0)+IF($M731>=DL$2,$AJ731/($M731-2009),0)+IF($N731>=DL$2,$AK731/($N731-2009),0)+IF($O731>=DL$2,$AL731/($O731-2009),0)+IF($P731>=DL$2,$AM731/($P731-2009),0)+IF($Q731>=DL$2,$AN731/($Q731-2009),0)+IF($R731>=DL$2,$AO731/($R731-2009),0)+IF($S731>=DL$2,$AP731/($S731-2009),0)+IF($T731>=DL$2,$AQ731/($T731-2009),0)+IF($U731>=DL$2,$AR731/($U731-2009),0)+IF($V731>=DL$2,$AS731/($V731-2009),0)+IF($W731>=DL$2,$AT731/($W731-2009),0)+IF($X731>=DL$2,$AU731/($X731-2009),0)+IF($Y731>=DL$2,$AV731/($Y731-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C737+Produktionsanlæg!D738","v":1965},{"$f":"E$3+$C737+Produktionsanlæg!E738","v":1975},{"$f":"F$3+$C737+Produktionsanlæg!F738","v":1985},{"$f":"G$3+$C737+Produktionsanlæg!G738","v":1995},{"$f":"H$3+$C737+Produktionsanlæg!H738","v":2005},{"$f":"I$3+$C737+Produktionsanlæg!I738","v":2015},{"$f":"J$3+$C737+Produktionsanlæg!J738","v":2025},{"$f":"K$3+$C737+Produktionsanlæg!K738","v":2035},{"$f":"L$3+$C737+Produktionsanlæg!L738","v":2042},{"$f":"M$3+$C737+Produktionsanlæg!M738","v":2047},{"$f":"N$3+$C737+Produktionsanlæg!N738","v":2052},{"$f":"O$3+$C737+Produktionsanlæg!O738","v":2057},{"$f":"P$3+$C737+Produktionsanlæg!P738","v":2060},{"$f":"Q$3+$C737+Produktionsanlæg!Q738","v":2061},{"$f":"R$3+$C737+Produktionsanlæg!R738","v":2062},{"$f":"S$3+$C737+Produktionsanlæg!S738","v":2063},{"$f":"T$3+$C737+Produktionsanlæg!T738","v":2064},{"$f":"U$3+$C737+Produktionsanlæg!U738","v":2065},{"$f":"V$3+$C737+Produktionsanlæg!V738","v":2066},{"$f":"W$3+$C737+Produktionsanlæg!W738","v":2067},{"$f":"X$3+$C737+Produktionsanlæg!X738","v":2068},{"$f":"Y$3+$C737+Produktionsanlæg!Y738","v":2069},0,{"$f":"Produktionsanlæg!BU737","v":0},{"$f":"Produktionsanlæg!BV737","v":0},{"$f":"Produktionsanlæg!BW737","v":0},{"$f":"Produktionsanlæg!BX737","v":0},{"$f":"Produktionsanlæg!BY737","v":0},{"$f":"Produktionsanlæg!BZ737","v":0},{"$f":"Produktionsanlæg!CA737","v":0},{"$f":"Produktionsanlæg!CB737","v":0},{"$f":"Produktionsanlæg!CC737","v":0},{"$f":"Produktionsanlæg!CD737","v":0},{"$f":"Produktionsanlæg!CE737","v":0},{"$f":"Produktionsanlæg!CF737","v":0},{"$f":"Produktionsanlæg!CG737","v":0},{"$f":"Produktionsanlæg!CH737","v":0},{"$f":"Produktionsanlæg!CI737","v":0},{"$f":"Produktionsanlæg!CJ737","v":0},{"$f":"Produktionsanlæg!CK737","v":0},{"$f":"Produktionsanlæg!CL737","v":0},{"$f":"Produktionsanlæg!CM737","v":0},{"$f":"Produktionsanlæg!CN737","v":0},{"$f":"Produktionsanlæg!CO737","v":0},{"$f":"Produktionsanlæg!CP737","v":0},{"$f":"+SUM(AA737:AV737)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D737>=AY$2,$AA737/($D737-2009),0)+IF($E737>=AY$2,$AB737/($E737-2009),0)+IF($F737>=AY$2,$AC737/($F737-2009),0)+IF($G737>=AY$2,$AD737/($G737-2009),0)+IF($H737>=AY$2,$AE737/($H737-2009),0)+IF($I737>=AY$2,$AF737/($I737-2009),0)+IF($J737>=AY$2,$AG737/($J737-2009),0)+IF($K737>=AY$2,$AH737/($K737-2009),0)+IF($L737>=AY$2,$AI737/($L737-2009),0)+IF($M737>=AY$2,$AJ737/($M737-2009),0)+IF($N737>=AY$2,$AK737/($N737-2009),0)+IF($O737>=AY$2,$AL737/($O737-2009),0)+IF($P737>=AY$2,$AM737/($P737-2009),0)+IF($Q737>=AY$2,$AN737/($Q737-2009),0)+IF($R737>=AY$2,$AO737/($R737-2009),0)+IF($S737>=AY$2,$AP737/($S737-2009),0)+IF($T737>=AY$2,$AQ737/($T737-2009),0)+IF($U737>=AY$2,$AR737/($U737-2009),0)+IF($V737>=AY$2,$AS737/($V737-2009),0)+IF($W737>=AY$2,$AT737/($W737-2009),0)+IF($X737>=AY$2,$AU737/($X737-2009),0)+IF($Y737>=AY$2,$AV737/($Y737-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"D$3+$C740","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"SUM(Z741)","v":0},{"$f":"Produktionsanlæg!BU740","v":0},{"$f":"Produktionsanlæg!BV740","v":0},{"$f":"Produktionsanlæg!BW740","v":0},{"$f":"Produktionsanlæg!BX740","v":0},{"$f":"Produktionsanlæg!BY740","v":0},{"$f":"Produktionsanlæg!BZ740","v":0},{"$f":"Produktionsanlæg!CA740","v":0},{"$f":"Produktionsanlæg!CB740","v":0},{"$f":"Produktionsanlæg!CC740","v":0},{"$f":"Produktionsanlæg!CD740","v":0},{"$f":"Produktionsanlæg!CE740","v":0},{"$f":"Produktionsanlæg!CF740","v":0},{"$f":"Produktionsanlæg!CG740","v":0},{"$f":"Produktionsanlæg!CH740","v":0},{"$f":"Produktionsanlæg!CI740","v":0},{"$f":"Produktionsanlæg!CJ740","v":0},{"$f":"Produktionsanlæg!CK740","v":0},{"$f":"Produktionsanlæg!CL740","v":0},{"$f":"Produktionsanlæg!CM740","v":0},{"$f":"Produktionsanlæg!CN740","v":0},{"$f":"Produktionsanlæg!CO740","v":0},{"$f":"Produktionsanlæg!CP740","v":0},{"$f":"+SUM(AA740:AV740)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D740>=AY$2,$AA740/($D740-2009),0)+IF($E740>=AY$2,$AB740/($E740-2009),0)+IF($F740>=AY$2,$AC740/($F740-2009),0)+IF($G740>=AY$2,$AD740/($G740-2009),0)+IF($H740>=AY$2,$AE740/($H740-2009),0)+IF($I740>=AY$2,$AF740/($I740-2009),0)+IF($J740>=AY$2,$AG740/($J740-2009),0)+IF($K740>=AY$2,$AH740/($K740-2009),0)+IF($L740>=AY$2,$AI740/($L740-2009),0)+IF($M740>=AY$2,$AJ740/($M740-2009),0)+IF($N740>=AY$2,$AK740/($N740-2009),0)+IF($O740>=AY$2,$AL740/($O740-2009),0)+IF($P740>=AY$2,$AM740/($P740-2009),0)+IF($Q740>=AY$2,$AN740/($Q740-2009),0)+IF($R740>=AY$2,$AO740/($R740-2009),0)+IF($S740>=AY$2,$AP740/($S740-2009),0)+IF($T740>=AY$2,$AQ740/($T740-2009),0)+IF($U740>=AY$2,$AR740/($U740-2009),0)+IF($V740>=AY$2,$AS740/($V740-2009),0)+IF($W740>=AY$2,$AT740/($W740-2009),0)+IF($X740>=AY$2,$AU740/($X740-2009),0)+IF($Y740>=AY$2,$AV740/($Y740-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW746:AW769)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY746:AY769)","v":0},{"$f":"SUM(AZ746:AZ769)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL746:DL769)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"D$3+$C749","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU749","v":0},{"$f":"Produktionsanlæg!BV749","v":0},{"$f":"Produktionsanlæg!BW749","v":0},{"$f":"Produktionsanlæg!BX749","v":0},{"$f":"Produktionsanlæg!BY749","v":0},{"$f":"Produktionsanlæg!BZ749","v":0},{"$f":"Produktionsanlæg!CA749","v":0},{"$f":"Produktionsanlæg!CB749","v":0},{"$f":"Produktionsanlæg!CC749","v":0},{"$f":"Produktionsanlæg!CD749","v":0},{"$f":"Produktionsanlæg!CE749","v":0},{"$f":"Produktionsanlæg!CF749","v":0},{"$f":"Produktionsanlæg!CG749","v":0},{"$f":"Produktionsanlæg!CH749","v":0},{"$f":"Produktionsanlæg!CI749","v":0},{"$f":"Produktionsanlæg!CJ749","v":0},{"$f":"Produktionsanlæg!CK749","v":0},{"$f":"Produktionsanlæg!CL749","v":0},{"$f":"Produktionsanlæg!CM749","v":0},{"$f":"Produktionsanlæg!CN749","v":0},{"$f":"Produktionsanlæg!CO749","v":0},{"$f":"Produktionsanlæg!CP749","v":0},{"$f":"+SUM(AA749:AV749)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D749>=AY$2,$AA749/($D749-2009),0)+IF($E749>=AY$2,$AB749/($E749-2009),0)+IF($F749>=AY$2,$AC749/($F749-2009),0)+IF($G749>=AY$2,$AD749/($G749-2009),0)+IF($H749>=AY$2,$AE749/($H749-2009),0)+IF($I749>=AY$2,$AF749/($I749-2009),0)+IF($J749>=AY$2,$AG749/($J749-2009),0)+IF($K749>=AY$2,$AH749/($K749-2009),0)+IF($L749>=AY$2,$AI749/($L749-2009),0)+IF($M749>=AY$2,$AJ749/($M749-2009),0)+IF($N749>=AY$2,$AK749/($N749-2009),0)+IF($O749>=AY$2,$AL749/($O749-2009),0)+IF($P749>=AY$2,$AM749/($P749-2009),0)+IF($Q749>=AY$2,$AN749/($Q749-2009),0)+IF($R749>=AY$2,$AO749/($R749-2009),0)+IF($S749>=AY$2,$AP749/($S749-2009),0)+IF($T749>=AY$2,$AQ749/($T749-2009),0)+IF($U749>=AY$2,$AR749/($U749-2009),0)+IF($V749>=AY$2,$AS749/($V749-2009),0)+IF($W749>=AY$2,$AT749/($W749-2009),0)+IF($X749>=AY$2,$AU749/($X749-2009),0)+IF($Y749>=AY$2,$AV749/($Y749-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"D$3+$C750+Produktionsanlæg!D751","v":1965},{"$f":"E$3+$C750+Produktionsanlæg!E751","v":1975},{"$f":"F$3+$C750+Produktionsanlæg!F751","v":1985},{"$f":"G$3+$C750+Produktionsanlæg!G751","v":1995},{"$f":"H$3+$C750+Produktionsanlæg!H751","v":2005},{"$f":"I$3+$C750+Produktionsanlæg!I751","v":2015},{"$f":"J$3+$C750+Produktionsanlæg!J751","v":2025},{"$f":"K$3+$C750+Produktionsanlæg!K751","v":2035},{"$f":"L$3+$C750+Produktionsanlæg!L751","v":2042},{"$f":"M$3+$C750+Produktionsanlæg!M751","v":2047},{"$f":"N$3+$C750+Produktionsanlæg!N751","v":2052},{"$f":"O$3+$C750+Produktionsanlæg!O751","v":2057},{"$f":"P$3+$C750+Produktionsanlæg!P751","v":2060},{"$f":"Q$3+$C750+Produktionsanlæg!Q751","v":2061},{"$f":"R$3+$C750+Produktionsanlæg!R751","v":2062},{"$f":"S$3+$C750+Produktionsanlæg!S751","v":2063},{"$f":"T$3+$C750+Produktionsanlæg!T751","v":2064},{"$f":"U$3+$C750+Produktionsanlæg!U751","v":2065},{"$f":"V$3+$C750+Produktionsanlæg!V751","v":2066},{"$f":"W$3+$C750+Produktionsanlæg!W751","v":2067},{"$f":"X$3+$C750+Produktionsanlæg!X751","v":2068},{"$f":"Y$3+$C750+Produktionsanlæg!Y751","v":2069},0,{"$f":"Produktionsanlæg!BU750","v":0},{"$f":"Produktionsanlæg!BV750","v":0},{"$f":"Produktionsanlæg!BW750","v":0},{"$f":"Produktionsanlæg!BX750","v":0},{"$f":"Produktionsanlæg!BY750","v":0},{"$f":"Produktionsanlæg!BZ750","v":0},{"$f":"Produktionsanlæg!CA750","v":0},{"$f":"Produktionsanlæg!CB750","v":0},{"$f":"Produktionsanlæg!CC750","v":0},{"$f":"Produktionsanlæg!CD750","v":0},{"$f":"Produktionsanlæg!CE750","v":0},{"$f":"Produktionsanlæg!CF750","v":0},{"$f":"Produktionsanlæg!CG750","v":0},{"$f":"Produktionsanlæg!CH750","v":0},{"$f":"Produktionsanlæg!CI750","v":0},{"$f":"Produktionsanlæg!CJ750","v":0},{"$f":"Produktionsanlæg!CK750","v":0},{"$f":"Produktionsanlæg!CL750","v":0},{"$f":"Produktionsanlæg!CM750","v":0},{"$f":"Produktionsanlæg!CN750","v":0},{"$f":"Produktionsanlæg!CO750","v":0},{"$f":"Produktionsanlæg!CP750","v":0},{"$f":"+SUM(AA750:AV750)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D750>=AY$2,$AA750/($D750-2009),0)+IF($E750>=AY$2,$AB750/($E750-2009),0)+IF($F750>=AY$2,$AC750/($F750-2009),0)+IF($G750>=AY$2,$AD750/($G750-2009),0)+IF($H750>=AY$2,$AE750/($H750-2009),0)+IF($I750>=AY$2,$AF750/($I750-2009),0)+IF($J750>=AY$2,$AG750/($J750-2009),0)+IF($K750>=AY$2,$AH750/($K750-2009),0)+IF($L750>=AY$2,$AI750/($L750-2009),0)+IF($M750>=AY$2,$AJ750/($M750-2009),0)+IF($N750>=AY$2,$AK750/($N750-2009),0)+IF($O750>=AY$2,$AL750/($O750-2009),0)+IF($P750>=AY$2,$AM750/($P750-2009),0)+IF($Q750>=AY$2,$AN750/($Q750-2009),0)+IF($R750>=AY$2,$AO750/($R750-2009),0)+IF($S750>=AY$2,$AP750/($S750-2009),0)+IF($T750>=AY$2,$AQ750/($T750-2009),0)+IF($U750>=AY$2,$AR750/($U750-2009),0)+IF($V750>=AY$2,$AS750/($V750-2009),0)+IF($W750>=AY$2,$AT750/($W750-2009),0)+IF($X750>=AY$2,$AU750/($X750-2009),0)+IF($Y750>=AY$2,$AV750/($Y750-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"D$3+$C753","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU753","v":0},{"$f":"Produktionsanlæg!BV753","v":0},{"$f":"Produktionsanlæg!BW753","v":0},{"$f":"Produktionsanlæg!BX753","v":0},{"$f":"Produktionsanlæg!BY753","v":0},{"$f":"Produktionsanlæg!BZ753","v":0},{"$f":"Produktionsanlæg!CA753","v":0},{"$f":"Produktionsanlæg!CB753","v":0},{"$f":"Produktionsanlæg!CC753","v":0},{"$f":"Produktionsanlæg!CD753","v":0},{"$f":"Produktionsanlæg!CE753","v":0},{"$f":"Produktionsanlæg!CF753","v":0},{"$f":"Produktionsanlæg!CG753","v":0},{"$f":"Produktionsanlæg!CH753","v":0},{"$f":"Produktionsanlæg!CI753","v":0},{"$f":"Produktionsanlæg!CJ753","v":0},{"$f":"Produktionsanlæg!CK753","v":0},{"$f":"Produktionsanlæg!CL753","v":0},{"$f":"Produktionsanlæg!CM753","v":0},{"$f":"Produktionsanlæg!CN753","v":0},{"$f":"Produktionsanlæg!CO753","v":0},{"$f":"Produktionsanlæg!CP753","v":0},{"$f":"+SUM(AA753:AV753)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D753>=AY$2,$AA753/($D753-2009),0)+IF($E753>=AY$2,$AB753/($E753-2009),0)+IF($F753>=AY$2,$AC753/($F753-2009),0)+IF($G753>=AY$2,$AD753/($G753-2009),0)+IF($H753>=AY$2,$AE753/($H753-2009),0)+IF($I753>=AY$2,$AF753/($I753-2009),0)+IF($J753>=AY$2,$AG753/($J753-2009),0)+IF($K753>=AY$2,$AH753/($K753-2009),0)+IF($L753>=AY$2,$AI753/($L753-2009),0)+IF($M753>=AY$2,$AJ753/($M753-2009),0)+IF($N753>=AY$2,$AK753/($N753-2009),0)+IF($O753>=AY$2,$AL753/($O753-2009),0)+IF($P753>=AY$2,$AM753/($P753-2009),0)+IF($Q753>=AY$2,$AN753/($Q753-2009),0)+IF($R753>=AY$2,$AO753/($R753-2009),0)+IF($S753>=AY$2,$AP753/($S753-2009),0)+IF($T753>=AY$2,$AQ753/($T753-2009),0)+IF($U753>=AY$2,$AR753/($U753-2009),0)+IF($V753>=AY$2,$AS753/($V753-2009),0)+IF($W753>=AY$2,$AT753/($W753-2009),0)+IF($X753>=AY$2,$AU753/($X753-2009),0)+IF($Y753>=AY$2,$AV753/($Y753-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"D$3+$C757","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU757","v":0},{"$f":"Produktionsanlæg!BV757","v":0},{"$f":"Produktionsanlæg!BW757","v":0},{"$f":"Produktionsanlæg!BX757","v":0},{"$f":"Produktionsanlæg!BY757","v":0},{"$f":"Produktionsanlæg!BZ757","v":0},{"$f":"Produktionsanlæg!CA757","v":0},{"$f":"Produktionsanlæg!CB757","v":0},{"$f":"Produktionsanlæg!CC757","v":0},{"$f":"Produktionsanlæg!CD757","v":0},{"$f":"Produktionsanlæg!CE757","v":0},{"$f":"Produktionsanlæg!CF757","v":0},{"$f":"Produktionsanlæg!CG757","v":0},{"$f":"Produktionsanlæg!CH757","v":0},{"$f":"Produktionsanlæg!CI757","v":0},{"$f":"Produktionsanlæg!CJ757","v":0},{"$f":"Produktionsanlæg!CK757","v":0},{"$f":"Produktionsanlæg!CL757","v":0},{"$f":"Produktionsanlæg!CM757","v":0},{"$f":"Produktionsanlæg!CN757","v":0},{"$f":"Produktionsanlæg!CO757","v":0},{"$f":"Produktionsanlæg!CP757","v":0},{"$f":"+SUM(AA757:AV757)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D757>=AY$2,$AA757/($D757-2009),0)+IF($E757>=AY$2,$AB757/($E757-2009),0)+IF($F757>=AY$2,$AC757/($F757-2009),0)+IF($G757>=AY$2,$AD757/($G757-2009),0)+IF($H757>=AY$2,$AE757/($H757-2009),0)+IF($I757>=AY$2,$AF757/($I757-2009),0)+IF($J757>=AY$2,$AG757/($J757-2009),0)+IF($K757>=AY$2,$AH757/($K757-2009),0)+IF($L757>=AY$2,$AI757/($L757-2009),0)+IF($M757>=AY$2,$AJ757/($M757-2009),0)+IF($N757>=AY$2,$AK757/($N757-2009),0)+IF($O757>=AY$2,$AL757/($O757-2009),0)+IF($P757>=AY$2,$AM757/($P757-2009),0)+IF($Q757>=AY$2,$AN757/($Q757-2009),0)+IF($R757>=AY$2,$AO757/($R757-2009),0)+IF($S757>=AY$2,$AP757/($S757-2009),0)+IF($T757>=AY$2,$AQ757/($T757-2009),0)+IF($U757>=AY$2,$AR757/($U757-2009),0)+IF($V757>=AY$2,$AS757/($V757-2009),0)+IF($W757>=AY$2,$AT757/($W757-2009),0)+IF($X757>=AY$2,$AU757/($X757-2009),0)+IF($Y757>=AY$2,$AV757/($Y757-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C760","v":1925},{"$f":"E$3+$C760","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU760","v":0},{"$f":"Produktionsanlæg!BV760","v":0},{"$f":"Produktionsanlæg!BW760","v":0},{"$f":"Produktionsanlæg!BX760","v":0},{"$f":"Produktionsanlæg!BY760","v":0},{"$f":"Produktionsanlæg!BZ760","v":0},{"$f":"Produktionsanlæg!CA760","v":0},{"$f":"Produktionsanlæg!CB760","v":0},{"$f":"Produktionsanlæg!CC760","v":0},{"$f":"Produktionsanlæg!CD760","v":0},{"$f":"Produktionsanlæg!CE760","v":0},{"$f":"Produktionsanlæg!CF760","v":0},{"$f":"Produktionsanlæg!CG760","v":0},{"$f":"Produktionsanlæg!CH760","v":0},{"$f":"Produktionsanlæg!CI760","v":0},{"$f":"Produktionsanlæg!CJ760","v":0},{"$f":"Produktionsanlæg!CK760","v":0},{"$f":"Produktionsanlæg!CL760","v":0},{"$f":"Produktionsanlæg!CM760","v":0},{"$f":"Produktionsanlæg!CN760","v":0},{"$f":"Produktionsanlæg!CO760","v":0},{"$f":"Produktionsanlæg!CP760","v":0},{"$f":"+SUM(AA760:AV760)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D760>=AY$2,$AA760/($D760-2009),0)+IF($E760>=AY$2,$AB760/($E760-2009),0)+IF($F760>=AY$2,$AC760/($F760-2009),0)+IF($G760>=AY$2,$AD760/($G760-2009),0)+IF($H760>=AY$2,$AE760/($H760-2009),0)+IF($I760>=AY$2,$AF760/($I760-2009),0)+IF($J760>=AY$2,$AG760/($J760-2009),0)+IF($K760>=AY$2,$AH760/($K760-2009),0)+IF($L760>=AY$2,$AI760/($L760-2009),0)+IF($M760>=AY$2,$AJ760/($M760-2009),0)+IF($N760>=AY$2,$AK760/($N760-2009),0)+IF($O760>=AY$2,$AL760/($O760-2009),0)+IF($P760>=AY$2,$AM760/($P760-2009),0)+IF($Q760>=AY$2,$AN760/($Q760-2009),0)+IF($R760>=AY$2,$AO760/($R760-2009),0)+IF($S760>=AY$2,$AP760/($S760-2009),0)+IF($T760>=AY$2,$AQ760/($T760-2009),0)+IF($U760>=AY$2,$AR760/($U760-2009),0)+IF($V760>=AY$2,$AS760/($V760-2009),0)+IF($W760>=AY$2,$AT760/($W760-2009),0)+IF($X760>=AY$2,$AU760/($X760-2009),0)+IF($Y760>=AY$2,$AV760/($Y760-2009),0)","v":0},{"$f":"IF($D760>=AZ$2,$AA760/($D760-2009),0)+IF($E760>=AZ$2,$AB760/($E760-2009),0)+IF($F760>=AZ$2,$AC760/($F760-2009),0)+IF($G760>=AZ$2,$AD760/($G760-2009),0)+IF($H760>=AZ$2,$AE760/($H760-2009),0)+IF($I760>=AZ$2,$AF760/($I760-2009),0)+IF($J760>=AZ$2,$AG760/($J760-2009),0)+IF($K760>=AZ$2,$AH760/($K760-2009),0)+IF($L760>=AZ$2,$AI760/($L760-2009),0)+IF($M760>=AZ$2,$AJ760/($M760-2009),0)+IF($N760>=AZ$2,$AK760/($N760-2009),0)+IF($O760>=AZ$2,$AL760/($O760-2009),0)+IF($P760>=AZ$2,$AM760/($P760-2009),0)+IF($Q760>=AZ$2,$AN760/($Q760-2009),0)+IF($R760>=AZ$2,$AO760/($R760-2009),0)+IF($S760>=AZ$2,$AP760/($S760-2009),0)+IF($T760>=AZ$2,$AQ760/($T760-2009),0)+IF($U760>=AZ$2,$AR760/($U760-2009),0)+IF($V760>=AZ$2,$AS760/($V760-2009),0)+IF($W760>=AZ$2,$AT760/($W760-2009),0)+IF($X760>=AZ$2,$AU760/($X760-2009),0)+IF($Y760>=AZ$2,$AV760/($Y760-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D760>=DL$2,$AA760/($D760-2009),0)+IF($E760>=DL$2,$AB760/($E760-2009),0)+IF($F760>=DL$2,$AC760/($F760-2009),0)+IF($G760>=DL$2,$AD760/($G760-2009),0)+IF($H760>=DL$2,$AE760/($H760-2009),0)+IF($I760>=DL$2,$AF760/($I760-2009),0)+IF($J760>=DL$2,$AG760/($J760-2009),0)+IF($K760>=DL$2,$AH760/($K760-2009),0)+IF($L760>=DL$2,$AI760/($L760-2009),0)+IF($M760>=DL$2,$AJ760/($M760-2009),0)+IF($N760>=DL$2,$AK760/($N760-2009),0)+IF($O760>=DL$2,$AL760/($O760-2009),0)+IF($P760>=DL$2,$AM760/($P760-2009),0)+IF($Q760>=DL$2,$AN760/($Q760-2009),0)+IF($R760>=DL$2,$AO760/($R760-2009),0)+IF($S760>=DL$2,$AP760/($S760-2009),0)+IF($T760>=DL$2,$AQ760/($T760-2009),0)+IF($U760>=DL$2,$AR760/($U760-2009),0)+IF($V760>=DL$2,$AS760/($V760-2009),0)+IF($W760>=DL$2,$AT760/($W760-2009),0)+IF($X760>=DL$2,$AU760/($X760-2009),0)+IF($Y760>=DL$2,$AV760/($Y760-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"D$3+$C762+Produktionsanlæg!D763","v":1965},{"$f":"E$3+$C762+Produktionsanlæg!E763","v":1975},{"$f":"F$3+$C762+Produktionsanlæg!F763","v":1985},{"$f":"G$3+$C762+Produktionsanlæg!G763","v":1995},{"$f":"H$3+$C762+Produktionsanlæg!H763","v":2005},{"$f":"I$3+$C762+Produktionsanlæg!I763","v":2015},{"$f":"J$3+$C762+Produktionsanlæg!J763","v":2025},{"$f":"K$3+$C762+Produktionsanlæg!K763","v":2035},{"$f":"L$3+$C762+Produktionsanlæg!L763","v":2042},{"$f":"M$3+$C762+Produktionsanlæg!M763","v":2047},{"$f":"N$3+$C762+Produktionsanlæg!N763","v":2052},{"$f":"O$3+$C762+Produktionsanlæg!O763","v":2057},{"$f":"P$3+$C762+Produktionsanlæg!P763","v":2060},{"$f":"Q$3+$C762+Produktionsanlæg!Q763","v":2061},{"$f":"R$3+$C762+Produktionsanlæg!R763","v":2062},{"$f":"S$3+$C762+Produktionsanlæg!S763","v":2063},{"$f":"T$3+$C762+Produktionsanlæg!T763","v":2064},{"$f":"U$3+$C762+Produktionsanlæg!U763","v":2065},{"$f":"V$3+$C762+Produktionsanlæg!V763","v":2066},{"$f":"W$3+$C762+Produktionsanlæg!W763","v":2067},{"$f":"X$3+$C762+Produktionsanlæg!X763","v":2068},{"$f":"Y$3+$C762+Produktionsanlæg!Y763","v":2069},0,{"$f":"Produktionsanlæg!BU762","v":0},{"$f":"Produktionsanlæg!BV762","v":0},{"$f":"Produktionsanlæg!BW762","v":0},{"$f":"Produktionsanlæg!BX762","v":0},{"$f":"Produktionsanlæg!BY762","v":0},{"$f":"Produktionsanlæg!BZ762","v":0},{"$f":"Produktionsanlæg!CA762","v":0},{"$f":"Produktionsanlæg!CB762","v":0},{"$f":"Produktionsanlæg!CC762","v":0},{"$f":"Produktionsanlæg!CD762","v":0},{"$f":"Produktionsanlæg!CE762","v":0},{"$f":"Produktionsanlæg!CF762","v":0},{"$f":"Produktionsanlæg!CG762","v":0},{"$f":"Produktionsanlæg!CH762","v":0},{"$f":"Produktionsanlæg!CI762","v":0},{"$f":"Produktionsanlæg!CJ762","v":0},{"$f":"Produktionsanlæg!CK762","v":0},{"$f":"Produktionsanlæg!CL762","v":0},{"$f":"Produktionsanlæg!CM762","v":0},{"$f":"Produktionsanlæg!CN762","v":0},{"$f":"Produktionsanlæg!CO762","v":0},{"$f":"Produktionsanlæg!CP762","v":0},{"$f":"+SUM(AA762:AV762)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D762>=AY$2,$AA762/($D762-2009),0)+IF($E762>=AY$2,$AB762/($E762-2009),0)+IF($F762>=AY$2,$AC762/($F762-2009),0)+IF($G762>=AY$2,$AD762/($G762-2009),0)+IF($H762>=AY$2,$AE762/($H762-2009),0)+IF($I762>=AY$2,$AF762/($I762-2009),0)+IF($J762>=AY$2,$AG762/($J762-2009),0)+IF($K762>=AY$2,$AH762/($K762-2009),0)+IF($L762>=AY$2,$AI762/($L762-2009),0)+IF($M762>=AY$2,$AJ762/($M762-2009),0)+IF($N762>=AY$2,$AK762/($N762-2009),0)+IF($O762>=AY$2,$AL762/($O762-2009),0)+IF($P762>=AY$2,$AM762/($P762-2009),0)+IF($Q762>=AY$2,$AN762/($Q762-2009),0)+IF($R762>=AY$2,$AO762/($R762-2009),0)+IF($S762>=AY$2,$AP762/($S762-2009),0)+IF($T762>=AY$2,$AQ762/($T762-2009),0)+IF($U762>=AY$2,$AR762/($U762-2009),0)+IF($V762>=AY$2,$AS762/($V762-2009),0)+IF($W762>=AY$2,$AT762/($W762-2009),0)+IF($X762>=AY$2,$AU762/($X762-2009),0)+IF($Y762>=AY$2,$AV762/($Y762-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"D$3+$C766+Produktionsanlæg!D767","v":1965},{"$f":"E$3+$C766+Produktionsanlæg!E767","v":1975},{"$f":"F$3+$C766+Produktionsanlæg!F767","v":1985},{"$f":"G$3+$C766+Produktionsanlæg!G767","v":1995},{"$f":"H$3+$C766+Produktionsanlæg!H767","v":2005},{"$f":"I$3+$C766+Produktionsanlæg!I767","v":2015},{"$f":"J$3+$C766+Produktionsanlæg!J767","v":2025},{"$f":"K$3+$C766+Produktionsanlæg!K767","v":2035},{"$f":"L$3+$C766+Produktionsanlæg!L767","v":2042},{"$f":"M$3+$C766+Produktionsanlæg!M767","v":2047},{"$f":"N$3+$C766+Produktionsanlæg!N767","v":2052},{"$f":"O$3+$C766+Produktionsanlæg!O767","v":2057},{"$f":"P$3+$C766+Produktionsanlæg!P767","v":2060},{"$f":"Q$3+$C766+Produktionsanlæg!Q767","v":2061},{"$f":"R$3+$C766+Produktionsanlæg!R767","v":2062},{"$f":"S$3+$C766+Produktionsanlæg!S767","v":2063},{"$f":"T$3+$C766+Produktionsanlæg!T767","v":2064},{"$f":"U$3+$C766+Produktionsanlæg!U767","v":2065},{"$f":"V$3+$C766+Produktionsanlæg!V767","v":2066},{"$f":"W$3+$C766+Produktionsanlæg!W767","v":2067},{"$f":"X$3+$C766+Produktionsanlæg!X767","v":2068},{"$f":"Y$3+$C766+Produktionsanlæg!Y767","v":2069},0,{"$f":"Produktionsanlæg!BU766","v":0},{"$f":"Produktionsanlæg!BV766","v":0},{"$f":"Produktionsanlæg!BW766","v":0},{"$f":"Produktionsanlæg!BX766","v":0},{"$f":"Produktionsanlæg!BY766","v":0},{"$f":"Produktionsanlæg!BZ766","v":0},{"$f":"Produktionsanlæg!CA766","v":0},{"$f":"Produktionsanlæg!CB766","v":0},{"$f":"Produktionsanlæg!CC766","v":0},{"$f":"Produktionsanlæg!CD766","v":0},{"$f":"Produktionsanlæg!CE766","v":0},{"$f":"Produktionsanlæg!CF766","v":0},{"$f":"Produktionsanlæg!CG766","v":0},{"$f":"Produktionsanlæg!CH766","v":0},{"$f":"Produktionsanlæg!CI766","v":0},{"$f":"Produktionsanlæg!CJ766","v":0},{"$f":"Produktionsanlæg!CK766","v":0},{"$f":"Produktionsanlæg!CL766","v":0},{"$f":"Produktionsanlæg!CM766","v":0},{"$f":"Produktionsanlæg!CN766","v":0},{"$f":"Produktionsanlæg!CO766","v":0},{"$f":"Produktionsanlæg!CP766","v":0},{"$f":"+SUM(AA766:AV766)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D766>=AY$2,$AA766/($D766-2009),0)+IF($E766>=AY$2,$AB766/($E766-2009),0)+IF($F766>=AY$2,$AC766/($F766-2009),0)+IF($G766>=AY$2,$AD766/($G766-2009),0)+IF($H766>=AY$2,$AE766/($H766-2009),0)+IF($I766>=AY$2,$AF766/($I766-2009),0)+IF($J766>=AY$2,$AG766/($J766-2009),0)+IF($K766>=AY$2,$AH766/($K766-2009),0)+IF($L766>=AY$2,$AI766/($L766-2009),0)+IF($M766>=AY$2,$AJ766/($M766-2009),0)+IF($N766>=AY$2,$AK766/($N766-2009),0)+IF($O766>=AY$2,$AL766/($O766-2009),0)+IF($P766>=AY$2,$AM766/($P766-2009),0)+IF($Q766>=AY$2,$AN766/($Q766-2009),0)+IF($R766>=AY$2,$AO766/($R766-2009),0)+IF($S766>=AY$2,$AP766/($S766-2009),0)+IF($T766>=AY$2,$AQ766/($T766-2009),0)+IF($U766>=AY$2,$AR766/($U766-2009),0)+IF($V766>=AY$2,$AS766/($V766-2009),0)+IF($W766>=AY$2,$AT766/($W766-2009),0)+IF($X766>=AY$2,$AU766/($X766-2009),0)+IF($Y766>=AY$2,$AV766/($Y766-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"D$3+$C769","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU769","v":0},{"$f":"Produktionsanlæg!BV769","v":0},{"$f":"Produktionsanlæg!BW769","v":0},{"$f":"Produktionsanlæg!BX769","v":0},{"$f":"Produktionsanlæg!BY769","v":0},{"$f":"Produktionsanlæg!BZ769","v":0},{"$f":"Produktionsanlæg!CA769","v":0},{"$f":"Produktionsanlæg!CB769","v":0},{"$f":"Produktionsanlæg!CC769","v":0},{"$f":"Produktionsanlæg!CD769","v":0},{"$f":"Produktionsanlæg!CE769","v":0},{"$f":"Produktionsanlæg!CF769","v":0},{"$f":"Produktionsanlæg!CG769","v":0},{"$f":"Produktionsanlæg!CH769","v":0},{"$f":"Produktionsanlæg!CI769","v":0},{"$f":"Produktionsanlæg!CJ769","v":0},{"$f":"Produktionsanlæg!CK769","v":0},{"$f":"Produktionsanlæg!CL769","v":0},{"$f":"Produktionsanlæg!CM769","v":0},{"$f":"Produktionsanlæg!CN769","v":0},{"$f":"Produktionsanlæg!CO769","v":0},{"$f":"Produktionsanlæg!CP769","v":0},{"$f":"+SUM(AA769:AV769)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D769>=AY$2,$AA769/($D769-2009),0)+IF($E769>=AY$2,$AB769/($E769-2009),0)+IF($F769>=AY$2,$AC769/($F769-2009),0)+IF($G769>=AY$2,$AD769/($G769-2009),0)+IF($H769>=AY$2,$AE769/($H769-2009),0)+IF($I769>=AY$2,$AF769/($I769-2009),0)+IF($J769>=AY$2,$AG769/($J769-2009),0)+IF($K769>=AY$2,$AH769/($K769-2009),0)+IF($L769>=AY$2,$AI769/($L769-2009),0)+IF($M769>=AY$2,$AJ769/($M769-2009),0)+IF($N769>=AY$2,$AK769/($N769-2009),0)+IF($O769>=AY$2,$AL769/($O769-2009),0)+IF($P769>=AY$2,$AM769/($P769-2009),0)+IF($Q769>=AY$2,$AN769/($Q769-2009),0)+IF($R769>=AY$2,$AO769/($R769-2009),0)+IF($S769>=AY$2,$AP769/($S769-2009),0)+IF($T769>=AY$2,$AQ769/($T769-2009),0)+IF($U769>=AY$2,$AR769/($U769-2009),0)+IF($V769>=AY$2,$AS769/($V769-2009),0)+IF($W769>=AY$2,$AT769/($W769-2009),0)+IF($X769>=AY$2,$AU769/($X769-2009),0)+IF($Y769>=AY$2,$AV769/($Y769-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW771:AW794)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY771:AY794)","v":0},{"$f":"SUM(AZ771:AZ794)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL771:DL794)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C773","v":1925},{"$f":"E$3+$C773","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU773","v":0},{"$f":"Produktionsanlæg!BV773","v":0},{"$f":"Produktionsanlæg!BW773","v":0},{"$f":"Produktionsanlæg!BX773","v":0},{"$f":"Produktionsanlæg!BY773","v":0},{"$f":"Produktionsanlæg!BZ773","v":0},{"$f":"Produktionsanlæg!CA773","v":0},{"$f":"Produktionsanlæg!CB773","v":0},{"$f":"Produktionsanlæg!CC773","v":0},{"$f":"Produktionsanlæg!CD773","v":0},{"$f":"Produktionsanlæg!CE773","v":0},{"$f":"Produktionsanlæg!CF773","v":0},{"$f":"Produktionsanlæg!CG773","v":0},{"$f":"Produktionsanlæg!CH773","v":0},{"$f":"Produktionsanlæg!CI773","v":0},{"$f":"Produktionsanlæg!CJ773","v":0},{"$f":"Produktionsanlæg!CK773","v":0},{"$f":"Produktionsanlæg!CL773","v":0},{"$f":"Produktionsanlæg!CM773","v":0},{"$f":"Produktionsanlæg!CN773","v":0},{"$f":"Produktionsanlæg!CO773","v":0},{"$f":"Produktionsanlæg!CP773","v":0},{"$f":"+SUM(AA773:AV773)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D773>=AY$2,$AA773/($D773-2009),0)+IF($E773>=AY$2,$AB773/($E773-2009),0)+IF($F773>=AY$2,$AC773/($F773-2009),0)+IF($G773>=AY$2,$AD773/($G773-2009),0)+IF($H773>=AY$2,$AE773/($H773-2009),0)+IF($I773>=AY$2,$AF773/($I773-2009),0)+IF($J773>=AY$2,$AG773/($J773-2009),0)+IF($K773>=AY$2,$AH773/($K773-2009),0)+IF($L773>=AY$2,$AI773/($L773-2009),0)+IF($M773>=AY$2,$AJ773/($M773-2009),0)+IF($N773>=AY$2,$AK773/($N773-2009),0)+IF($O773>=AY$2,$AL773/($O773-2009),0)+IF($P773>=AY$2,$AM773/($P773-2009),0)+IF($Q773>=AY$2,$AN773/($Q773-2009),0)+IF($R773>=AY$2,$AO773/($R773-2009),0)+IF($S773>=AY$2,$AP773/($S773-2009),0)+IF($T773>=AY$2,$AQ773/($T773-2009),0)+IF($U773>=AY$2,$AR773/($U773-2009),0)+IF($V773>=AY$2,$AS773/($V773-2009),0)+IF($W773>=AY$2,$AT773/($W773-2009),0)+IF($X773>=AY$2,$AU773/($X773-2009),0)+IF($Y773>=AY$2,$AV773/($Y773-2009),0)","v":0},{"$f":"IF($D773>=AZ$2,$AA773/($D773-2009),0)+IF($E773>=AZ$2,$AB773/($E773-2009),0)+IF($F773>=AZ$2,$AC773/($F773-2009),0)+IF($G773>=AZ$2,$AD773/($G773-2009),0)+IF($H773>=AZ$2,$AE773/($H773-2009),0)+IF($I773>=AZ$2,$AF773/($I773-2009),0)+IF($J773>=AZ$2,$AG773/($J773-2009),0)+IF($K773>=AZ$2,$AH773/($K773-2009),0)+IF($L773>=AZ$2,$AI773/($L773-2009),0)+IF($M773>=AZ$2,$AJ773/($M773-2009),0)+IF($N773>=AZ$2,$AK773/($N773-2009),0)+IF($O773>=AZ$2,$AL773/($O773-2009),0)+IF($P773>=AZ$2,$AM773/($P773-2009),0)+IF($Q773>=AZ$2,$AN773/($Q773-2009),0)+IF($R773>=AZ$2,$AO773/($R773-2009),0)+IF($S773>=AZ$2,$AP773/($S773-2009),0)+IF($T773>=AZ$2,$AQ773/($T773-2009),0)+IF($U773>=AZ$2,$AR773/($U773-2009),0)+IF($V773>=AZ$2,$AS773/($V773-2009),0)+IF($W773>=AZ$2,$AT773/($W773-2009),0)+IF($X773>=AZ$2,$AU773/($X773-2009),0)+IF($Y773>=AZ$2,$AV773/($Y773-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D773>=DL$2,$AA773/($D773-2009),0)+IF($E773>=DL$2,$AB773/($E773-2009),0)+IF($F773>=DL$2,$AC773/($F773-2009),0)+IF($G773>=DL$2,$AD773/($G773-2009),0)+IF($H773>=DL$2,$AE773/($H773-2009),0)+IF($I773>=DL$2,$AF773/($I773-2009),0)+IF($J773>=DL$2,$AG773/($J773-2009),0)+IF($K773>=DL$2,$AH773/($K773-2009),0)+IF($L773>=DL$2,$AI773/($L773-2009),0)+IF($M773>=DL$2,$AJ773/($M773-2009),0)+IF($N773>=DL$2,$AK773/($N773-2009),0)+IF($O773>=DL$2,$AL773/($O773-2009),0)+IF($P773>=DL$2,$AM773/($P773-2009),0)+IF($Q773>=DL$2,$AN773/($Q773-2009),0)+IF($R773>=DL$2,$AO773/($R773-2009),0)+IF($S773>=DL$2,$AP773/($S773-2009),0)+IF($T773>=DL$2,$AQ773/($T773-2009),0)+IF($U773>=DL$2,$AR773/($U773-2009),0)+IF($V773>=DL$2,$AS773/($V773-2009),0)+IF($W773>=DL$2,$AT773/($W773-2009),0)+IF($X773>=DL$2,$AU773/($X773-2009),0)+IF($Y773>=DL$2,$AV773/($Y773-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C775+Produktionsanlæg!D776","v":1965},{"$f":"E$3+$C775+Produktionsanlæg!E776","v":1975},{"$f":"F$3+$C775+Produktionsanlæg!F776","v":1985},{"$f":"G$3+$C775+Produktionsanlæg!G776","v":1995},{"$f":"H$3+$C775+Produktionsanlæg!H776","v":2005},{"$f":"I$3+$C775+Produktionsanlæg!I776","v":2015},{"$f":"J$3+$C775+Produktionsanlæg!J776","v":2025},{"$f":"K$3+$C775+Produktionsanlæg!K776","v":2035},{"$f":"L$3+$C775+Produktionsanlæg!L776","v":2042},{"$f":"M$3+$C775+Produktionsanlæg!M776","v":2047},{"$f":"N$3+$C775+Produktionsanlæg!N776","v":2052},{"$f":"O$3+$C775+Produktionsanlæg!O776","v":2057},{"$f":"P$3+$C775+Produktionsanlæg!P776","v":2060},{"$f":"Q$3+$C775+Produktionsanlæg!Q776","v":2061},{"$f":"R$3+$C775+Produktionsanlæg!R776","v":2062},{"$f":"S$3+$C775+Produktionsanlæg!S776","v":2063},{"$f":"T$3+$C775+Produktionsanlæg!T776","v":2064},{"$f":"U$3+$C775+Produktionsanlæg!U776","v":2065},{"$f":"V$3+$C775+Produktionsanlæg!V776","v":2066},{"$f":"W$3+$C775+Produktionsanlæg!W776","v":2067},{"$f":"X$3+$C775+Produktionsanlæg!X776","v":2068},{"$f":"Y$3+$C775+Produktionsanlæg!Y776","v":2069},0,{"$f":"Produktionsanlæg!BU775","v":0},{"$f":"Produktionsanlæg!BV775","v":0},{"$f":"Produktionsanlæg!BW775","v":0},{"$f":"Produktionsanlæg!BX775","v":0},{"$f":"Produktionsanlæg!BY775","v":0},{"$f":"Produktionsanlæg!BZ775","v":0},{"$f":"Produktionsanlæg!CA775","v":0},{"$f":"Produktionsanlæg!CB775","v":0},{"$f":"Produktionsanlæg!CC775","v":0},{"$f":"Produktionsanlæg!CD775","v":0},{"$f":"Produktionsanlæg!CE775","v":0},{"$f":"Produktionsanlæg!CF775","v":0},{"$f":"Produktionsanlæg!CG775","v":0},{"$f":"Produktionsanlæg!CH775","v":0},{"$f":"Produktionsanlæg!CI775","v":0},{"$f":"Produktionsanlæg!CJ775","v":0},{"$f":"Produktionsanlæg!CK775","v":0},{"$f":"Produktionsanlæg!CL775","v":0},{"$f":"Produktionsanlæg!CM775","v":0},{"$f":"Produktionsanlæg!CN775","v":0},{"$f":"Produktionsanlæg!CO775","v":0},{"$f":"Produktionsanlæg!CP775","v":0},{"$f":"+SUM(AA775:AV775)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D775>=AY$2,$AA775/($D775-2009),0)+IF($E775>=AY$2,$AB775/($E775-2009),0)+IF($F775>=AY$2,$AC775/($F775-2009),0)+IF($G775>=AY$2,$AD775/($G775-2009),0)+IF($H775>=AY$2,$AE775/($H775-2009),0)+IF($I775>=AY$2,$AF775/($I775-2009),0)+IF($J775>=AY$2,$AG775/($J775-2009),0)+IF($K775>=AY$2,$AH775/($K775-2009),0)+IF($L775>=AY$2,$AI775/($L775-2009),0)+IF($M775>=AY$2,$AJ775/($M775-2009),0)+IF($N775>=AY$2,$AK775/($N775-2009),0)+IF($O775>=AY$2,$AL775/($O775-2009),0)+IF($P775>=AY$2,$AM775/($P775-2009),0)+IF($Q775>=AY$2,$AN775/($Q775-2009),0)+IF($R775>=AY$2,$AO775/($R775-2009),0)+IF($S775>=AY$2,$AP775/($S775-2009),0)+IF($T775>=AY$2,$AQ775/($T775-2009),0)+IF($U775>=AY$2,$AR775/($U775-2009),0)+IF($V775>=AY$2,$AS775/($V775-2009),0)+IF($W775>=AY$2,$AT775/($W775-2009),0)+IF($X775>=AY$2,$AU775/($X775-2009),0)+IF($Y775>=AY$2,$AV775/($Y775-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"D$3+$C779+Produktionsanlæg!D780","v":1965},{"$f":"E$3+$C779+Produktionsanlæg!E780","v":1975},{"$f":"F$3+$C779+Produktionsanlæg!F780","v":1985},{"$f":"G$3+$C779+Produktionsanlæg!G780","v":1995},{"$f":"H$3+$C779+Produktionsanlæg!H780","v":2005},{"$f":"I$3+$C779+Produktionsanlæg!I780","v":2015},{"$f":"J$3+$C779+Produktionsanlæg!J780","v":2025},{"$f":"K$3+$C779+Produktionsanlæg!K780","v":2035},{"$f":"L$3+$C779+Produktionsanlæg!L780","v":2042},{"$f":"M$3+$C779+Produktionsanlæg!M780","v":2047},{"$f":"N$3+$C779+Produktionsanlæg!N780","v":2052},{"$f":"O$3+$C779+Produktionsanlæg!O780","v":2057},{"$f":"P$3+$C779+Produktionsanlæg!P780","v":2060},{"$f":"Q$3+$C779+Produktionsanlæg!Q780","v":2061},{"$f":"R$3+$C779+Produktionsanlæg!R780","v":2062},{"$f":"S$3+$C779+Produktionsanlæg!S780","v":2063},{"$f":"T$3+$C779+Produktionsanlæg!T780","v":2064},{"$f":"U$3+$C779+Produktionsanlæg!U780","v":2065},{"$f":"V$3+$C779+Produktionsanlæg!V780","v":2066},{"$f":"W$3+$C779+Produktionsanlæg!W780","v":2067},{"$f":"X$3+$C779+Produktionsanlæg!X780","v":2068},{"$f":"Y$3+$C779+Produktionsanlæg!Y780","v":2069},0,{"$f":"Produktionsanlæg!BU779","v":0},{"$f":"Produktionsanlæg!BV779","v":0},{"$f":"Produktionsanlæg!BW779","v":0},{"$f":"Produktionsanlæg!BX779","v":0},{"$f":"Produktionsanlæg!BY779","v":0},{"$f":"Produktionsanlæg!BZ779","v":0},{"$f":"Produktionsanlæg!CA779","v":0},{"$f":"Produktionsanlæg!CB779","v":0},{"$f":"Produktionsanlæg!CC779","v":0},{"$f":"Produktionsanlæg!CD779","v":0},{"$f":"Produktionsanlæg!CE779","v":0},{"$f":"Produktionsanlæg!CF779","v":0},{"$f":"Produktionsanlæg!CG779","v":0},{"$f":"Produktionsanlæg!CH779","v":0},{"$f":"Produktionsanlæg!CI779","v":0},{"$f":"Produktionsanlæg!CJ779","v":0},{"$f":"Produktionsanlæg!CK779","v":0},{"$f":"Produktionsanlæg!CL779","v":0},{"$f":"Produktionsanlæg!CM779","v":0},{"$f":"Produktionsanlæg!CN779","v":0},{"$f":"Produktionsanlæg!CO779","v":0},{"$f":"Produktionsanlæg!CP779","v":0},{"$f":"+SUM(AA779:AV779)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D779>=AY$2,$AA779/($D779-2009),0)+IF($E779>=AY$2,$AB779/($E779-2009),0)+IF($F779>=AY$2,$AC779/($F779-2009),0)+IF($G779>=AY$2,$AD779/($G779-2009),0)+IF($H779>=AY$2,$AE779/($H779-2009),0)+IF($I779>=AY$2,$AF779/($I779-2009),0)+IF($J779>=AY$2,$AG779/($J779-2009),0)+IF($K779>=AY$2,$AH779/($K779-2009),0)+IF($L779>=AY$2,$AI779/($L779-2009),0)+IF($M779>=AY$2,$AJ779/($M779-2009),0)+IF($N779>=AY$2,$AK779/($N779-2009),0)+IF($O779>=AY$2,$AL779/($O779-2009),0)+IF($P779>=AY$2,$AM779/($P779-2009),0)+IF($Q779>=AY$2,$AN779/($Q779-2009),0)+IF($R779>=AY$2,$AO779/($R779-2009),0)+IF($S779>=AY$2,$AP779/($S779-2009),0)+IF($T779>=AY$2,$AQ779/($T779-2009),0)+IF($U779>=AY$2,$AR779/($U779-2009),0)+IF($V779>=AY$2,$AS779/($V779-2009),0)+IF($W779>=AY$2,$AT779/($W779-2009),0)+IF($X779>=AY$2,$AU779/($X779-2009),0)+IF($Y779>=AY$2,$AV779/($Y779-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"D$3+$C782","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU782","v":0},{"$f":"Produktionsanlæg!BV782","v":0},{"$f":"Produktionsanlæg!BW782","v":0},{"$f":"Produktionsanlæg!BX782","v":0},{"$f":"Produktionsanlæg!BY782","v":0},{"$f":"Produktionsanlæg!BZ782","v":0},{"$f":"Produktionsanlæg!CA782","v":0},{"$f":"Produktionsanlæg!CB782","v":0},{"$f":"Produktionsanlæg!CC782","v":0},{"$f":"Produktionsanlæg!CD782","v":0},{"$f":"Produktionsanlæg!CE782","v":0},{"$f":"Produktionsanlæg!CF782","v":0},{"$f":"Produktionsanlæg!CG782","v":0},{"$f":"Produktionsanlæg!CH782","v":0},{"$f":"Produktionsanlæg!CI782","v":0},{"$f":"Produktionsanlæg!CJ782","v":0},{"$f":"Produktionsanlæg!CK782","v":0},{"$f":"Produktionsanlæg!CL782","v":0},{"$f":"Produktionsanlæg!CM782","v":0},{"$f":"Produktionsanlæg!CN782","v":0},{"$f":"Produktionsanlæg!CO782","v":0},{"$f":"Produktionsanlæg!CP782","v":0},{"$f":"+SUM(AA782:AV782)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D782>=AY$2,$AA782/($D782-2009),0)+IF($E782>=AY$2,$AB782/($E782-2009),0)+IF($F782>=AY$2,$AC782/($F782-2009),0)+IF($G782>=AY$2,$AD782/($G782-2009),0)+IF($H782>=AY$2,$AE782/($H782-2009),0)+IF($I782>=AY$2,$AF782/($I782-2009),0)+IF($J782>=AY$2,$AG782/($J782-2009),0)+IF($K782>=AY$2,$AH782/($K782-2009),0)+IF($L782>=AY$2,$AI782/($L782-2009),0)+IF($M782>=AY$2,$AJ782/($M782-2009),0)+IF($N782>=AY$2,$AK782/($N782-2009),0)+IF($O782>=AY$2,$AL782/($O782-2009),0)+IF($P782>=AY$2,$AM782/($P782-2009),0)+IF($Q782>=AY$2,$AN782/($Q782-2009),0)+IF($R782>=AY$2,$AO782/($R782-2009),0)+IF($S782>=AY$2,$AP782/($S782-2009),0)+IF($T782>=AY$2,$AQ782/($T782-2009),0)+IF($U782>=AY$2,$AR782/($U782-2009),0)+IF($V782>=AY$2,$AS782/($V782-2009),0)+IF($W782>=AY$2,$AT782/($W782-2009),0)+IF($X782>=AY$2,$AU782/($X782-2009),0)+IF($Y782>=AY$2,$AV782/($Y782-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C785","v":1925},{"$f":"E$3+$C785","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU785","v":0},{"$f":"Produktionsanlæg!BV785","v":0},{"$f":"Produktionsanlæg!BW785","v":0},{"$f":"Produktionsanlæg!BX785","v":0},{"$f":"Produktionsanlæg!BY785","v":0},{"$f":"Produktionsanlæg!BZ785","v":0},{"$f":"Produktionsanlæg!CA785","v":0},{"$f":"Produktionsanlæg!CB785","v":0},{"$f":"Produktionsanlæg!CC785","v":0},{"$f":"Produktionsanlæg!CD785","v":0},{"$f":"Produktionsanlæg!CE785","v":0},{"$f":"Produktionsanlæg!CF785","v":0},{"$f":"Produktionsanlæg!CG785","v":0},{"$f":"Produktionsanlæg!CH785","v":0},{"$f":"Produktionsanlæg!CI785","v":0},{"$f":"Produktionsanlæg!CJ785","v":0},{"$f":"Produktionsanlæg!CK785","v":0},{"$f":"Produktionsanlæg!CL785","v":0},{"$f":"Produktionsanlæg!CM785","v":0},{"$f":"Produktionsanlæg!CN785","v":0},{"$f":"Produktionsanlæg!CO785","v":0},{"$f":"Produktionsanlæg!CP785","v":0},{"$f":"+SUM(AA785:AV785)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D785>=AY$2,$AA785/($D785-2009),0)+IF($E785>=AY$2,$AB785/($E785-2009),0)+IF($F785>=AY$2,$AC785/($F785-2009),0)+IF($G785>=AY$2,$AD785/($G785-2009),0)+IF($H785>=AY$2,$AE785/($H785-2009),0)+IF($I785>=AY$2,$AF785/($I785-2009),0)+IF($J785>=AY$2,$AG785/($J785-2009),0)+IF($K785>=AY$2,$AH785/($K785-2009),0)+IF($L785>=AY$2,$AI785/($L785-2009),0)+IF($M785>=AY$2,$AJ785/($M785-2009),0)+IF($N785>=AY$2,$AK785/($N785-2009),0)+IF($O785>=AY$2,$AL785/($O785-2009),0)+IF($P785>=AY$2,$AM785/($P785-2009),0)+IF($Q785>=AY$2,$AN785/($Q785-2009),0)+IF($R785>=AY$2,$AO785/($R785-2009),0)+IF($S785>=AY$2,$AP785/($S785-2009),0)+IF($T785>=AY$2,$AQ785/($T785-2009),0)+IF($U785>=AY$2,$AR785/($U785-2009),0)+IF($V785>=AY$2,$AS785/($V785-2009),0)+IF($W785>=AY$2,$AT785/($W785-2009),0)+IF($X785>=AY$2,$AU785/($X785-2009),0)+IF($Y785>=AY$2,$AV785/($Y785-2009),0)","v":0},{"$f":"IF($D785>=AZ$2,$AA785/($D785-2009),0)+IF($E785>=AZ$2,$AB785/($E785-2009),0)+IF($F785>=AZ$2,$AC785/($F785-2009),0)+IF($G785>=AZ$2,$AD785/($G785-2009),0)+IF($H785>=AZ$2,$AE785/($H785-2009),0)+IF($I785>=AZ$2,$AF785/($I785-2009),0)+IF($J785>=AZ$2,$AG785/($J785-2009),0)+IF($K785>=AZ$2,$AH785/($K785-2009),0)+IF($L785>=AZ$2,$AI785/($L785-2009),0)+IF($M785>=AZ$2,$AJ785/($M785-2009),0)+IF($N785>=AZ$2,$AK785/($N785-2009),0)+IF($O785>=AZ$2,$AL785/($O785-2009),0)+IF($P785>=AZ$2,$AM785/($P785-2009),0)+IF($Q785>=AZ$2,$AN785/($Q785-2009),0)+IF($R785>=AZ$2,$AO785/($R785-2009),0)+IF($S785>=AZ$2,$AP785/($S785-2009),0)+IF($T785>=AZ$2,$AQ785/($T785-2009),0)+IF($U785>=AZ$2,$AR785/($U785-2009),0)+IF($V785>=AZ$2,$AS785/($V785-2009),0)+IF($W785>=AZ$2,$AT785/($W785-2009),0)+IF($X785>=AZ$2,$AU785/($X785-2009),0)+IF($Y785>=AZ$2,$AV785/($Y785-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D785>=DL$2,$AA785/($D785-2009),0)+IF($E785>=DL$2,$AB785/($E785-2009),0)+IF($F785>=DL$2,$AC785/($F785-2009),0)+IF($G785>=DL$2,$AD785/($G785-2009),0)+IF($H785>=DL$2,$AE785/($H785-2009),0)+IF($I785>=DL$2,$AF785/($I785-2009),0)+IF($J785>=DL$2,$AG785/($J785-2009),0)+IF($K785>=DL$2,$AH785/($K785-2009),0)+IF($L785>=DL$2,$AI785/($L785-2009),0)+IF($M785>=DL$2,$AJ785/($M785-2009),0)+IF($N785>=DL$2,$AK785/($N785-2009),0)+IF($O785>=DL$2,$AL785/($O785-2009),0)+IF($P785>=DL$2,$AM785/($P785-2009),0)+IF($Q785>=DL$2,$AN785/($Q785-2009),0)+IF($R785>=DL$2,$AO785/($R785-2009),0)+IF($S785>=DL$2,$AP785/($S785-2009),0)+IF($T785>=DL$2,$AQ785/($T785-2009),0)+IF($U785>=DL$2,$AR785/($U785-2009),0)+IF($V785>=DL$2,$AS785/($V785-2009),0)+IF($W785>=DL$2,$AT785/($W785-2009),0)+IF($X785>=DL$2,$AU785/($X785-2009),0)+IF($Y785>=DL$2,$AV785/($Y785-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"D$3+$C791+Produktionsanlæg!D792","v":1965},{"$f":"E$3+$C791+Produktionsanlæg!E792","v":1975},{"$f":"F$3+$C791+Produktionsanlæg!F792","v":1985},{"$f":"G$3+$C791+Produktionsanlæg!G792","v":1995},{"$f":"H$3+$C791+Produktionsanlæg!H792","v":2005},{"$f":"I$3+$C791+Produktionsanlæg!I792","v":2015},{"$f":"J$3+$C791+Produktionsanlæg!J792","v":2025},{"$f":"K$3+$C791+Produktionsanlæg!K792","v":2035},{"$f":"L$3+$C791+Produktionsanlæg!L792","v":2042},{"$f":"M$3+$C791+Produktionsanlæg!M792","v":2047},{"$f":"N$3+$C791+Produktionsanlæg!N792","v":2052},{"$f":"O$3+$C791+Produktionsanlæg!O792","v":2057},{"$f":"P$3+$C791+Produktionsanlæg!P792","v":2060},{"$f":"Q$3+$C791+Produktionsanlæg!Q792","v":2061},{"$f":"R$3+$C791+Produktionsanlæg!R792","v":2062},{"$f":"S$3+$C791+Produktionsanlæg!S792","v":2063},{"$f":"T$3+$C791+Produktionsanlæg!T792","v":2064},{"$f":"U$3+$C791+Produktionsanlæg!U792","v":2065},{"$f":"V$3+$C791+Produktionsanlæg!V792","v":2066},{"$f":"W$3+$C791+Produktionsanlæg!W792","v":2067},{"$f":"X$3+$C791+Produktionsanlæg!X792","v":2068},{"$f":"Y$3+$C791+Produktionsanlæg!Y792","v":2069},0,{"$f":"Produktionsanlæg!BU791","v":0},{"$f":"Produktionsanlæg!BV791","v":0},{"$f":"Produktionsanlæg!BW791","v":0},{"$f":"Produktionsanlæg!BX791","v":0},{"$f":"Produktionsanlæg!BY791","v":0},{"$f":"Produktionsanlæg!BZ791","v":0},{"$f":"Produktionsanlæg!CA791","v":0},{"$f":"Produktionsanlæg!CB791","v":0},{"$f":"Produktionsanlæg!CC791","v":0},{"$f":"Produktionsanlæg!CD791","v":0},{"$f":"Produktionsanlæg!CE791","v":0},{"$f":"Produktionsanlæg!CF791","v":0},{"$f":"Produktionsanlæg!CG791","v":0},{"$f":"Produktionsanlæg!CH791","v":0},{"$f":"Produktionsanlæg!CI791","v":0},{"$f":"Produktionsanlæg!CJ791","v":0},{"$f":"Produktionsanlæg!CK791","v":0},{"$f":"Produktionsanlæg!CL791","v":0},{"$f":"Produktionsanlæg!CM791","v":0},{"$f":"Produktionsanlæg!CN791","v":0},{"$f":"Produktionsanlæg!CO791","v":0},{"$f":"Produktionsanlæg!CP791","v":0},{"$f":"+SUM(AA791:AV791)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D791>=AY$2,$AA791/($D791-2009),0)+IF($E791>=AY$2,$AB791/($E791-2009),0)+IF($F791>=AY$2,$AC791/($F791-2009),0)+IF($G791>=AY$2,$AD791/($G791-2009),0)+IF($H791>=AY$2,$AE791/($H791-2009),0)+IF($I791>=AY$2,$AF791/($I791-2009),0)+IF($J791>=AY$2,$AG791/($J791-2009),0)+IF($K791>=AY$2,$AH791/($K791-2009),0)+IF($L791>=AY$2,$AI791/($L791-2009),0)+IF($M791>=AY$2,$AJ791/($M791-2009),0)+IF($N791>=AY$2,$AK791/($N791-2009),0)+IF($O791>=AY$2,$AL791/($O791-2009),0)+IF($P791>=AY$2,$AM791/($P791-2009),0)+IF($Q791>=AY$2,$AN791/($Q791-2009),0)+IF($R791>=AY$2,$AO791/($R791-2009),0)+IF($S791>=AY$2,$AP791/($S791-2009),0)+IF($T791>=AY$2,$AQ791/($T791-2009),0)+IF($U791>=AY$2,$AR791/($U791-2009),0)+IF($V791>=AY$2,$AS791/($V791-2009),0)+IF($W791>=AY$2,$AT791/($W791-2009),0)+IF($X791>=AY$2,$AU791/($X791-2009),0)+IF($Y791>=AY$2,$AV791/($Y791-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW796:AW807)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY796:AY807)","v":0},{"$f":"SUM(AZ796:AZ807)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL796:DL807)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"D$3+$C798","v":1925},{"$f":"E$3+$C798","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU798","v":0},{"$f":"Produktionsanlæg!BV798","v":0},{"$f":"Produktionsanlæg!BW798","v":0},{"$f":"Produktionsanlæg!BX798","v":0},{"$f":"Produktionsanlæg!BY798","v":0},{"$f":"Produktionsanlæg!BZ798","v":0},{"$f":"Produktionsanlæg!CA798","v":0},{"$f":"Produktionsanlæg!CB798","v":0},{"$f":"Produktionsanlæg!CC798","v":0},{"$f":"Produktionsanlæg!CD798","v":0},{"$f":"Produktionsanlæg!CE798","v":0},{"$f":"Produktionsanlæg!CF798","v":0},{"$f":"Produktionsanlæg!CG798","v":0},{"$f":"Produktionsanlæg!CH798","v":0},{"$f":"Produktionsanlæg!CI798","v":0},{"$f":"Produktionsanlæg!CJ798","v":0},{"$f":"Produktionsanlæg!CK798","v":0},{"$f":"Produktionsanlæg!CL798","v":0},{"$f":"Produktionsanlæg!CM798","v":0},{"$f":"Produktionsanlæg!CN798","v":0},{"$f":"Produktionsanlæg!CO798","v":0},{"$f":"Produktionsanlæg!CP798","v":0},{"$f":"+SUM(AA798:AV798)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D798>=AY$2,$AA798/($D798-2009),0)+IF($E798>=AY$2,$AB798/($E798-2009),0)+IF($F798>=AY$2,$AC798/($F798-2009),0)+IF($G798>=AY$2,$AD798/($G798-2009),0)+IF($H798>=AY$2,$AE798/($H798-2009),0)+IF($I798>=AY$2,$AF798/($I798-2009),0)+IF($J798>=AY$2,$AG798/($J798-2009),0)+IF($K798>=AY$2,$AH798/($K798-2009),0)+IF($L798>=AY$2,$AI798/($L798-2009),0)+IF($M798>=AY$2,$AJ798/($M798-2009),0)+IF($N798>=AY$2,$AK798/($N798-2009),0)+IF($O798>=AY$2,$AL798/($O798-2009),0)+IF($P798>=AY$2,$AM798/($P798-2009),0)+IF($Q798>=AY$2,$AN798/($Q798-2009),0)+IF($R798>=AY$2,$AO798/($R798-2009),0)+IF($S798>=AY$2,$AP798/($S798-2009),0)+IF($T798>=AY$2,$AQ798/($T798-2009),0)+IF($U798>=AY$2,$AR798/($U798-2009),0)+IF($V798>=AY$2,$AS798/($V798-2009),0)+IF($W798>=AY$2,$AT798/($W798-2009),0)+IF($X798>=AY$2,$AU798/($X798-2009),0)+IF($Y798>=AY$2,$AV798/($Y798-2009),0)","v":0},{"$f":"IF($D798>=AZ$2,$AA798/($D798-2009),0)+IF($E798>=AZ$2,$AB798/($E798-2009),0)+IF($F798>=AZ$2,$AC798/($F798-2009),0)+IF($G798>=AZ$2,$AD798/($G798-2009),0)+IF($H798>=AZ$2,$AE798/($H798-2009),0)+IF($I798>=AZ$2,$AF798/($I798-2009),0)+IF($J798>=AZ$2,$AG798/($J798-2009),0)+IF($K798>=AZ$2,$AH798/($K798-2009),0)+IF($L798>=AZ$2,$AI798/($L798-2009),0)+IF($M798>=AZ$2,$AJ798/($M798-2009),0)+IF($N798>=AZ$2,$AK798/($N798-2009),0)+IF($O798>=AZ$2,$AL798/($O798-2009),0)+IF($P798>=AZ$2,$AM798/($P798-2009),0)+IF($Q798>=AZ$2,$AN798/($Q798-2009),0)+IF($R798>=AZ$2,$AO798/($R798-2009),0)+IF($S798>=AZ$2,$AP798/($S798-2009),0)+IF($T798>=AZ$2,$AQ798/($T798-2009),0)+IF($U798>=AZ$2,$AR798/($U798-2009),0)+IF($V798>=AZ$2,$AS798/($V798-2009),0)+IF($W798>=AZ$2,$AT798/($W798-2009),0)+IF($X798>=AZ$2,$AU798/($X798-2009),0)+IF($Y798>=AZ$2,$AV798/($Y798-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D798>=DL$2,$AA798/($D798-2009),0)+IF($E798>=DL$2,$AB798/($E798-2009),0)+IF($F798>=DL$2,$AC798/($F798-2009),0)+IF($G798>=DL$2,$AD798/($G798-2009),0)+IF($H798>=DL$2,$AE798/($H798-2009),0)+IF($I798>=DL$2,$AF798/($I798-2009),0)+IF($J798>=DL$2,$AG798/($J798-2009),0)+IF($K798>=DL$2,$AH798/($K798-2009),0)+IF($L798>=DL$2,$AI798/($L798-2009),0)+IF($M798>=DL$2,$AJ798/($M798-2009),0)+IF($N798>=DL$2,$AK798/($N798-2009),0)+IF($O798>=DL$2,$AL798/($O798-2009),0)+IF($P798>=DL$2,$AM798/($P798-2009),0)+IF($Q798>=DL$2,$AN798/($Q798-2009),0)+IF($R798>=DL$2,$AO798/($R798-2009),0)+IF($S798>=DL$2,$AP798/($S798-2009),0)+IF($T798>=DL$2,$AQ798/($T798-2009),0)+IF($U798>=DL$2,$AR798/($U798-2009),0)+IF($V798>=DL$2,$AS798/($V798-2009),0)+IF($W798>=DL$2,$AT798/($W798-2009),0)+IF($X798>=DL$2,$AU798/($X798-2009),0)+IF($Y798>=DL$2,$AV798/($Y798-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C804+Produktionsanlæg!D805","v":1965},{"$f":"E$3+$C804+Produktionsanlæg!E805","v":1975},{"$f":"F$3+$C804+Produktionsanlæg!F805","v":1985},{"$f":"G$3+$C804+Produktionsanlæg!G805","v":1995},{"$f":"H$3+$C804+Produktionsanlæg!H805","v":2005},{"$f":"I$3+$C804+Produktionsanlæg!I805","v":2015},{"$f":"J$3+$C804+Produktionsanlæg!J805","v":2025},{"$f":"K$3+$C804+Produktionsanlæg!K805","v":2035},{"$f":"L$3+$C804+Produktionsanlæg!L805","v":2042},{"$f":"M$3+$C804+Produktionsanlæg!M805","v":2047},{"$f":"N$3+$C804+Produktionsanlæg!N805","v":2052},{"$f":"O$3+$C804+Produktionsanlæg!O805","v":2057},{"$f":"P$3+$C804+Produktionsanlæg!P805","v":2060},{"$f":"Q$3+$C804+Produktionsanlæg!Q805","v":2061},{"$f":"R$3+$C804+Produktionsanlæg!R805","v":2062},{"$f":"S$3+$C804+Produktionsanlæg!S805","v":2063},{"$f":"T$3+$C804+Produktionsanlæg!T805","v":2064},{"$f":"U$3+$C804+Produktionsanlæg!U805","v":2065},{"$f":"V$3+$C804+Produktionsanlæg!V805","v":2066},{"$f":"W$3+$C804+Produktionsanlæg!W805","v":2067},{"$f":"X$3+$C804+Produktionsanlæg!X805","v":2068},{"$f":"Y$3+$C804+Produktionsanlæg!Y805","v":2069},0,{"$f":"Produktionsanlæg!BU804","v":0},{"$f":"Produktionsanlæg!BV804","v":0},{"$f":"Produktionsanlæg!BW804","v":0},{"$f":"Produktionsanlæg!BX804","v":0},{"$f":"Produktionsanlæg!BY804","v":0},{"$f":"Produktionsanlæg!BZ804","v":0},{"$f":"Produktionsanlæg!CA804","v":0},{"$f":"Produktionsanlæg!CB804","v":0},{"$f":"Produktionsanlæg!CC804","v":0},{"$f":"Produktionsanlæg!CD804","v":0},{"$f":"Produktionsanlæg!CE804","v":0},{"$f":"Produktionsanlæg!CF804","v":0},{"$f":"Produktionsanlæg!CG804","v":0},{"$f":"Produktionsanlæg!CH804","v":0},{"$f":"Produktionsanlæg!CI804","v":0},{"$f":"Produktionsanlæg!CJ804","v":0},{"$f":"Produktionsanlæg!CK804","v":0},{"$f":"Produktionsanlæg!CL804","v":0},{"$f":"Produktionsanlæg!CM804","v":0},{"$f":"Produktionsanlæg!CN804","v":0},{"$f":"Produktionsanlæg!CO804","v":0},{"$f":"Produktionsanlæg!CP804","v":0},{"$f":"+SUM(AA804:AV804)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D804>=AY$2,$AA804/($D804-2009),0)+IF($E804>=AY$2,$AB804/($E804-2009),0)+IF($F804>=AY$2,$AC804/($F804-2009),0)+IF($G804>=AY$2,$AD804/($G804-2009),0)+IF($H804>=AY$2,$AE804/($H804-2009),0)+IF($I804>=AY$2,$AF804/($I804-2009),0)+IF($J804>=AY$2,$AG804/($J804-2009),0)+IF($K804>=AY$2,$AH804/($K804-2009),0)+IF($L804>=AY$2,$AI804/($L804-2009),0)+IF($M804>=AY$2,$AJ804/($M804-2009),0)+IF($N804>=AY$2,$AK804/($N804-2009),0)+IF($O804>=AY$2,$AL804/($O804-2009),0)+IF($P804>=AY$2,$AM804/($P804-2009),0)+IF($Q804>=AY$2,$AN804/($Q804-2009),0)+IF($R804>=AY$2,$AO804/($R804-2009),0)+IF($S804>=AY$2,$AP804/($S804-2009),0)+IF($T804>=AY$2,$AQ804/($T804-2009),0)+IF($U804>=AY$2,$AR804/($U804-2009),0)+IF($V804>=AY$2,$AS804/($V804-2009),0)+IF($W804>=AY$2,$AT804/($W804-2009),0)+IF($X804>=AY$2,$AU804/($X804-2009),0)+IF($Y804>=AY$2,$AV804/($Y804-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z809)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW809,AW812,AW837,AW862)","v":0},null,{"$f":"SUM(AY809+AY812+AY837+AY862)","v":0},{"$f":"SUM(AZ809+AZ812+AZ837+AZ862)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL809+DL812+DL837+DL862)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW813:AW836)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY813:AY836)","v":0},{"$f":"SUM(AZ813:AZ836)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL813:DL836)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"D$3+$C817+Produktionsanlæg!D818","v":1965},{"$f":"E$3+$C817+Produktionsanlæg!E818","v":1975},{"$f":"F$3+$C817+Produktionsanlæg!F818","v":1985},{"$f":"G$3+$C817+Produktionsanlæg!G818","v":1995},{"$f":"H$3+$C817+Produktionsanlæg!H818","v":2005},{"$f":"I$3+$C817+Produktionsanlæg!I818","v":2015},{"$f":"J$3+$C817+Produktionsanlæg!J818","v":2025},{"$f":"K$3+$C817+Produktionsanlæg!K818","v":2035},{"$f":"L$3+$C817+Produktionsanlæg!L818","v":2042},{"$f":"M$3+$C817+Produktionsanlæg!M818","v":2047},{"$f":"N$3+$C817+Produktionsanlæg!N818","v":2052},{"$f":"O$3+$C817+Produktionsanlæg!O818","v":2057},{"$f":"P$3+$C817+Produktionsanlæg!P818","v":2060},{"$f":"Q$3+$C817+Produktionsanlæg!Q818","v":2061},{"$f":"R$3+$C817+Produktionsanlæg!R818","v":2062},{"$f":"S$3+$C817+Produktionsanlæg!S818","v":2063},{"$f":"T$3+$C817+Produktionsanlæg!T818","v":2064},{"$f":"U$3+$C817+Produktionsanlæg!U818","v":2065},{"$f":"V$3+$C817+Produktionsanlæg!V818","v":2066},{"$f":"W$3+$C817+Produktionsanlæg!W818","v":2067},{"$f":"X$3+$C817+Produktionsanlæg!X818","v":2068},{"$f":"Y$3+$C817+Produktionsanlæg!Y818","v":2069},0,{"$f":"Produktionsanlæg!BU817","v":0},{"$f":"Produktionsanlæg!BV817","v":0},{"$f":"Produktionsanlæg!BW817","v":0},{"$f":"Produktionsanlæg!BX817","v":0},{"$f":"Produktionsanlæg!BY817","v":0},{"$f":"Produktionsanlæg!BZ817","v":0},{"$f":"Produktionsanlæg!CA817","v":0},{"$f":"Produktionsanlæg!CB817","v":0},{"$f":"Produktionsanlæg!CC817","v":0},{"$f":"Produktionsanlæg!CD817","v":0},{"$f":"Produktionsanlæg!CE817","v":0},{"$f":"Produktionsanlæg!CF817","v":0},{"$f":"Produktionsanlæg!CG817","v":0},{"$f":"Produktionsanlæg!CH817","v":0},{"$f":"Produktionsanlæg!CI817","v":0},{"$f":"Produktionsanlæg!CJ817","v":0},{"$f":"Produktionsanlæg!CK817","v":0},{"$f":"Produktionsanlæg!CL817","v":0},{"$f":"Produktionsanlæg!CM817","v":0},{"$f":"Produktionsanlæg!CN817","v":0},{"$f":"Produktionsanlæg!CO817","v":0},{"$f":"Produktionsanlæg!CP817","v":0},{"$f":"+SUM(AA817:AV817)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D817>=AY$2,$AA817/($D817-2009),0)+IF($E817>=AY$2,$AB817/($E817-2009),0)+IF($F817>=AY$2,$AC817/($F817-2009),0)+IF($G817>=AY$2,$AD817/($G817-2009),0)+IF($H817>=AY$2,$AE817/($H817-2009),0)+IF($I817>=AY$2,$AF817/($I817-2009),0)+IF($J817>=AY$2,$AG817/($J817-2009),0)+IF($K817>=AY$2,$AH817/($K817-2009),0)+IF($L817>=AY$2,$AI817/($L817-2009),0)+IF($M817>=AY$2,$AJ817/($M817-2009),0)+IF($N817>=AY$2,$AK817/($N817-2009),0)+IF($O817>=AY$2,$AL817/($O817-2009),0)+IF($P817>=AY$2,$AM817/($P817-2009),0)+IF($Q817>=AY$2,$AN817/($Q817-2009),0)+IF($R817>=AY$2,$AO817/($R817-2009),0)+IF($S817>=AY$2,$AP817/($S817-2009),0)+IF($T817>=AY$2,$AQ817/($T817-2009),0)+IF($U817>=AY$2,$AR817/($U817-2009),0)+IF($V817>=AY$2,$AS817/($V817-2009),0)+IF($W817>=AY$2,$AT817/($W817-2009),0)+IF($X817>=AY$2,$AU817/($X817-2009),0)+IF($Y817>=AY$2,$AV817/($Y817-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"D$3+$C820","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU820","v":0},{"$f":"Produktionsanlæg!BV820","v":0},{"$f":"Produktionsanlæg!BW820","v":0},{"$f":"Produktionsanlæg!BX820","v":0},{"$f":"Produktionsanlæg!BY820","v":0},{"$f":"Produktionsanlæg!BZ820","v":0},{"$f":"Produktionsanlæg!CA820","v":0},{"$f":"Produktionsanlæg!CB820","v":0},{"$f":"Produktionsanlæg!CC820","v":0},{"$f":"Produktionsanlæg!CD820","v":0},{"$f":"Produktionsanlæg!CE820","v":0},{"$f":"Produktionsanlæg!CF820","v":0},{"$f":"Produktionsanlæg!CG820","v":0},{"$f":"Produktionsanlæg!CH820","v":0},{"$f":"Produktionsanlæg!CI820","v":0},{"$f":"Produktionsanlæg!CJ820","v":0},{"$f":"Produktionsanlæg!CK820","v":0},{"$f":"Produktionsanlæg!CL820","v":0},{"$f":"Produktionsanlæg!CM820","v":0},{"$f":"Produktionsanlæg!CN820","v":0},{"$f":"Produktionsanlæg!CO820","v":0},{"$f":"Produktionsanlæg!CP820","v":0},{"$f":"+SUM(AA820:AV820)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D820>=AY$2,$AA820/($D820-2009),0)+IF($E820>=AY$2,$AB820/($E820-2009),0)+IF($F820>=AY$2,$AC820/($F820-2009),0)+IF($G820>=AY$2,$AD820/($G820-2009),0)+IF($H820>=AY$2,$AE820/($H820-2009),0)+IF($I820>=AY$2,$AF820/($I820-2009),0)+IF($J820>=AY$2,$AG820/($J820-2009),0)+IF($K820>=AY$2,$AH820/($K820-2009),0)+IF($L820>=AY$2,$AI820/($L820-2009),0)+IF($M820>=AY$2,$AJ820/($M820-2009),0)+IF($N820>=AY$2,$AK820/($N820-2009),0)+IF($O820>=AY$2,$AL820/($O820-2009),0)+IF($P820>=AY$2,$AM820/($P820-2009),0)+IF($Q820>=AY$2,$AN820/($Q820-2009),0)+IF($R820>=AY$2,$AO820/($R820-2009),0)+IF($S820>=AY$2,$AP820/($S820-2009),0)+IF($T820>=AY$2,$AQ820/($T820-2009),0)+IF($U820>=AY$2,$AR820/($U820-2009),0)+IF($V820>=AY$2,$AS820/($V820-2009),0)+IF($W820>=AY$2,$AT820/($W820-2009),0)+IF($X820>=AY$2,$AU820/($X820-2009),0)+IF($Y820>=AY$2,$AV820/($Y820-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"D$3+$C824","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU824","v":0},{"$f":"Produktionsanlæg!BV824","v":0},{"$f":"Produktionsanlæg!BW824","v":0},{"$f":"Produktionsanlæg!BX824","v":0},{"$f":"Produktionsanlæg!BY824","v":0},{"$f":"Produktionsanlæg!BZ824","v":0},{"$f":"Produktionsanlæg!CA824","v":0},{"$f":"Produktionsanlæg!CB824","v":0},{"$f":"Produktionsanlæg!CC824","v":0},{"$f":"Produktionsanlæg!CD824","v":0},{"$f":"Produktionsanlæg!CE824","v":0},{"$f":"Produktionsanlæg!CF824","v":0},{"$f":"Produktionsanlæg!CG824","v":0},{"$f":"Produktionsanlæg!CH824","v":0},{"$f":"Produktionsanlæg!CI824","v":0},{"$f":"Produktionsanlæg!CJ824","v":0},{"$f":"Produktionsanlæg!CK824","v":0},{"$f":"Produktionsanlæg!CL824","v":0},{"$f":"Produktionsanlæg!CM824","v":0},{"$f":"Produktionsanlæg!CN824","v":0},{"$f":"Produktionsanlæg!CO824","v":0},{"$f":"Produktionsanlæg!CP824","v":0},{"$f":"+SUM(AA824:AV824)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D824>=AY$2,$AA824/($D824-2009),0)+IF($E824>=AY$2,$AB824/($E824-2009),0)+IF($F824>=AY$2,$AC824/($F824-2009),0)+IF($G824>=AY$2,$AD824/($G824-2009),0)+IF($H824>=AY$2,$AE824/($H824-2009),0)+IF($I824>=AY$2,$AF824/($I824-2009),0)+IF($J824>=AY$2,$AG824/($J824-2009),0)+IF($K824>=AY$2,$AH824/($K824-2009),0)+IF($L824>=AY$2,$AI824/($L824-2009),0)+IF($M824>=AY$2,$AJ824/($M824-2009),0)+IF($N824>=AY$2,$AK824/($N824-2009),0)+IF($O824>=AY$2,$AL824/($O824-2009),0)+IF($P824>=AY$2,$AM824/($P824-2009),0)+IF($Q824>=AY$2,$AN824/($Q824-2009),0)+IF($R824>=AY$2,$AO824/($R824-2009),0)+IF($S824>=AY$2,$AP824/($S824-2009),0)+IF($T824>=AY$2,$AQ824/($T824-2009),0)+IF($U824>=AY$2,$AR824/($U824-2009),0)+IF($V824>=AY$2,$AS824/($V824-2009),0)+IF($W824>=AY$2,$AT824/($W824-2009),0)+IF($X824>=AY$2,$AU824/($X824-2009),0)+IF($Y824>=AY$2,$AV824/($Y824-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C827","v":1925},{"$f":"E$3+$C827","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU827","v":0},{"$f":"Produktionsanlæg!BV827","v":0},{"$f":"Produktionsanlæg!BW827","v":0},{"$f":"Produktionsanlæg!BX827","v":0},{"$f":"Produktionsanlæg!BY827","v":0},{"$f":"Produktionsanlæg!BZ827","v":0},{"$f":"Produktionsanlæg!CA827","v":0},{"$f":"Produktionsanlæg!CB827","v":0},{"$f":"Produktionsanlæg!CC827","v":0},{"$f":"Produktionsanlæg!CD827","v":0},{"$f":"Produktionsanlæg!CE827","v":0},{"$f":"Produktionsanlæg!CF827","v":0},{"$f":"Produktionsanlæg!CG827","v":0},{"$f":"Produktionsanlæg!CH827","v":0},{"$f":"Produktionsanlæg!CI827","v":0},{"$f":"Produktionsanlæg!CJ827","v":0},{"$f":"Produktionsanlæg!CK827","v":0},{"$f":"Produktionsanlæg!CL827","v":0},{"$f":"Produktionsanlæg!CM827","v":0},{"$f":"Produktionsanlæg!CN827","v":0},{"$f":"Produktionsanlæg!CO827","v":0},{"$f":"Produktionsanlæg!CP827","v":0},{"$f":"+SUM(AA827:AV827)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D827>=AY$2,$AA827/($D827-2009),0)+IF($E827>=AY$2,$AB827/($E827-2009),0)+IF($F827>=AY$2,$AC827/($F827-2009),0)+IF($G827>=AY$2,$AD827/($G827-2009),0)+IF($H827>=AY$2,$AE827/($H827-2009),0)+IF($I827>=AY$2,$AF827/($I827-2009),0)+IF($J827>=AY$2,$AG827/($J827-2009),0)+IF($K827>=AY$2,$AH827/($K827-2009),0)+IF($L827>=AY$2,$AI827/($L827-2009),0)+IF($M827>=AY$2,$AJ827/($M827-2009),0)+IF($N827>=AY$2,$AK827/($N827-2009),0)+IF($O827>=AY$2,$AL827/($O827-2009),0)+IF($P827>=AY$2,$AM827/($P827-2009),0)+IF($Q827>=AY$2,$AN827/($Q827-2009),0)+IF($R827>=AY$2,$AO827/($R827-2009),0)+IF($S827>=AY$2,$AP827/($S827-2009),0)+IF($T827>=AY$2,$AQ827/($T827-2009),0)+IF($U827>=AY$2,$AR827/($U827-2009),0)+IF($V827>=AY$2,$AS827/($V827-2009),0)+IF($W827>=AY$2,$AT827/($W827-2009),0)+IF($X827>=AY$2,$AU827/($X827-2009),0)+IF($Y827>=AY$2,$AV827/($Y827-2009),0)","v":0},{"$f":"IF($D827>=AZ$2,$AA827/($D827-2009),0)+IF($E827>=AZ$2,$AB827/($E827-2009),0)+IF($F827>=AZ$2,$AC827/($F827-2009),0)+IF($G827>=AZ$2,$AD827/($G827-2009),0)+IF($H827>=AZ$2,$AE827/($H827-2009),0)+IF($I827>=AZ$2,$AF827/($I827-2009),0)+IF($J827>=AZ$2,$AG827/($J827-2009),0)+IF($K827>=AZ$2,$AH827/($K827-2009),0)+IF($L827>=AZ$2,$AI827/($L827-2009),0)+IF($M827>=AZ$2,$AJ827/($M827-2009),0)+IF($N827>=AZ$2,$AK827/($N827-2009),0)+IF($O827>=AZ$2,$AL827/($O827-2009),0)+IF($P827>=AZ$2,$AM827/($P827-2009),0)+IF($Q827>=AZ$2,$AN827/($Q827-2009),0)+IF($R827>=AZ$2,$AO827/($R827-2009),0)+IF($S827>=AZ$2,$AP827/($S827-2009),0)+IF($T827>=AZ$2,$AQ827/($T827-2009),0)+IF($U827>=AZ$2,$AR827/($U827-2009),0)+IF($V827>=AZ$2,$AS827/($V827-2009),0)+IF($W827>=AZ$2,$AT827/($W827-2009),0)+IF($X827>=AZ$2,$AU827/($X827-2009),0)+IF($Y827>=AZ$2,$AV827/($Y827-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D827>=DL$2,$AA827/($D827-2009),0)+IF($E827>=DL$2,$AB827/($E827-2009),0)+IF($F827>=DL$2,$AC827/($F827-2009),0)+IF($G827>=DL$2,$AD827/($G827-2009),0)+IF($H827>=DL$2,$AE827/($H827-2009),0)+IF($I827>=DL$2,$AF827/($I827-2009),0)+IF($J827>=DL$2,$AG827/($J827-2009),0)+IF($K827>=DL$2,$AH827/($K827-2009),0)+IF($L827>=DL$2,$AI827/($L827-2009),0)+IF($M827>=DL$2,$AJ827/($M827-2009),0)+IF($N827>=DL$2,$AK827/($N827-2009),0)+IF($O827>=DL$2,$AL827/($O827-2009),0)+IF($P827>=DL$2,$AM827/($P827-2009),0)+IF($Q827>=DL$2,$AN827/($Q827-2009),0)+IF($R827>=DL$2,$AO827/($R827-2009),0)+IF($S827>=DL$2,$AP827/($S827-2009),0)+IF($T827>=DL$2,$AQ827/($T827-2009),0)+IF($U827>=DL$2,$AR827/($U827-2009),0)+IF($V827>=DL$2,$AS827/($V827-2009),0)+IF($W827>=DL$2,$AT827/($W827-2009),0)+IF($X827>=DL$2,$AU827/($X827-2009),0)+IF($Y827>=DL$2,$AV827/($Y827-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"D$3+$C833+Produktionsanlæg!D834","v":1965},{"$f":"E$3+$C833+Produktionsanlæg!E834","v":1975},{"$f":"F$3+$C833+Produktionsanlæg!F834","v":1985},{"$f":"G$3+$C833+Produktionsanlæg!G834","v":1995},{"$f":"H$3+$C833+Produktionsanlæg!H834","v":2005},{"$f":"I$3+$C833+Produktionsanlæg!I834","v":2015},{"$f":"J$3+$C833+Produktionsanlæg!J834","v":2025},{"$f":"K$3+$C833+Produktionsanlæg!K834","v":2035},{"$f":"L$3+$C833+Produktionsanlæg!L834","v":2042},{"$f":"M$3+$C833+Produktionsanlæg!M834","v":2047},{"$f":"N$3+$C833+Produktionsanlæg!N834","v":2052},{"$f":"O$3+$C833+Produktionsanlæg!O834","v":2057},{"$f":"P$3+$C833+Produktionsanlæg!P834","v":2060},{"$f":"Q$3+$C833+Produktionsanlæg!Q834","v":2061},{"$f":"R$3+$C833+Produktionsanlæg!R834","v":2062},{"$f":"S$3+$C833+Produktionsanlæg!S834","v":2063},{"$f":"T$3+$C833+Produktionsanlæg!T834","v":2064},{"$f":"U$3+$C833+Produktionsanlæg!U834","v":2065},{"$f":"V$3+$C833+Produktionsanlæg!V834","v":2066},{"$f":"W$3+$C833+Produktionsanlæg!W834","v":2067},{"$f":"X$3+$C833+Produktionsanlæg!X834","v":2068},{"$f":"Y$3+$C833+Produktionsanlæg!Y834","v":2069},0,{"$f":"Produktionsanlæg!BU833","v":0},{"$f":"Produktionsanlæg!BV833","v":0},{"$f":"Produktionsanlæg!BW833","v":0},{"$f":"Produktionsanlæg!BX833","v":0},{"$f":"Produktionsanlæg!BY833","v":0},{"$f":"Produktionsanlæg!BZ833","v":0},{"$f":"Produktionsanlæg!CA833","v":0},{"$f":"Produktionsanlæg!CB833","v":0},{"$f":"Produktionsanlæg!CC833","v":0},{"$f":"Produktionsanlæg!CD833","v":0},{"$f":"Produktionsanlæg!CE833","v":0},{"$f":"Produktionsanlæg!CF833","v":0},{"$f":"Produktionsanlæg!CG833","v":0},{"$f":"Produktionsanlæg!CH833","v":0},{"$f":"Produktionsanlæg!CI833","v":0},{"$f":"Produktionsanlæg!CJ833","v":0},{"$f":"Produktionsanlæg!CK833","v":0},{"$f":"Produktionsanlæg!CL833","v":0},{"$f":"Produktionsanlæg!CM833","v":0},{"$f":"Produktionsanlæg!CN833","v":0},{"$f":"Produktionsanlæg!CO833","v":0},{"$f":"Produktionsanlæg!CP833","v":0},{"$f":"+SUM(AA833:AV833)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D833>=AY$2,$AA833/($D833-2009),0)+IF($E833>=AY$2,$AB833/($E833-2009),0)+IF($F833>=AY$2,$AC833/($F833-2009),0)+IF($G833>=AY$2,$AD833/($G833-2009),0)+IF($H833>=AY$2,$AE833/($H833-2009),0)+IF($I833>=AY$2,$AF833/($I833-2009),0)+IF($J833>=AY$2,$AG833/($J833-2009),0)+IF($K833>=AY$2,$AH833/($K833-2009),0)+IF($L833>=AY$2,$AI833/($L833-2009),0)+IF($M833>=AY$2,$AJ833/($M833-2009),0)+IF($N833>=AY$2,$AK833/($N833-2009),0)+IF($O833>=AY$2,$AL833/($O833-2009),0)+IF($P833>=AY$2,$AM833/($P833-2009),0)+IF($Q833>=AY$2,$AN833/($Q833-2009),0)+IF($R833>=AY$2,$AO833/($R833-2009),0)+IF($S833>=AY$2,$AP833/($S833-2009),0)+IF($T833>=AY$2,$AQ833/($T833-2009),0)+IF($U833>=AY$2,$AR833/($U833-2009),0)+IF($V833>=AY$2,$AS833/($V833-2009),0)+IF($W833>=AY$2,$AT833/($W833-2009),0)+IF($X833>=AY$2,$AU833/($X833-2009),0)+IF($Y833>=AY$2,$AV833/($Y833-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"D$3+$C836","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU836","v":0},{"$f":"Produktionsanlæg!BV836","v":0},{"$f":"Produktionsanlæg!BW836","v":0},{"$f":"Produktionsanlæg!BX836","v":0},{"$f":"Produktionsanlæg!BY836","v":0},{"$f":"Produktionsanlæg!BZ836","v":0},{"$f":"Produktionsanlæg!CA836","v":0},{"$f":"Produktionsanlæg!CB836","v":0},{"$f":"Produktionsanlæg!CC836","v":0},{"$f":"Produktionsanlæg!CD836","v":0},{"$f":"Produktionsanlæg!CE836","v":0},{"$f":"Produktionsanlæg!CF836","v":0},{"$f":"Produktionsanlæg!CG836","v":0},{"$f":"Produktionsanlæg!CH836","v":0},{"$f":"Produktionsanlæg!CI836","v":0},{"$f":"Produktionsanlæg!CJ836","v":0},{"$f":"Produktionsanlæg!CK836","v":0},{"$f":"Produktionsanlæg!CL836","v":0},{"$f":"Produktionsanlæg!CM836","v":0},{"$f":"Produktionsanlæg!CN836","v":0},{"$f":"Produktionsanlæg!CO836","v":0},{"$f":"Produktionsanlæg!CP836","v":0},{"$f":"+SUM(AA836:AV836)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D836>=AY$2,$AA836/($D836-2009),0)+IF($E836>=AY$2,$AB836/($E836-2009),0)+IF($F836>=AY$2,$AC836/($F836-2009),0)+IF($G836>=AY$2,$AD836/($G836-2009),0)+IF($H836>=AY$2,$AE836/($H836-2009),0)+IF($I836>=AY$2,$AF836/($I836-2009),0)+IF($J836>=AY$2,$AG836/($J836-2009),0)+IF($K836>=AY$2,$AH836/($K836-2009),0)+IF($L836>=AY$2,$AI836/($L836-2009),0)+IF($M836>=AY$2,$AJ836/($M836-2009),0)+IF($N836>=AY$2,$AK836/($N836-2009),0)+IF($O836>=AY$2,$AL836/($O836-2009),0)+IF($P836>=AY$2,$AM836/($P836-2009),0)+IF($Q836>=AY$2,$AN836/($Q836-2009),0)+IF($R836>=AY$2,$AO836/($R836-2009),0)+IF($S836>=AY$2,$AP836/($S836-2009),0)+IF($T836>=AY$2,$AQ836/($T836-2009),0)+IF($U836>=AY$2,$AR836/($U836-2009),0)+IF($V836>=AY$2,$AS836/($V836-2009),0)+IF($W836>=AY$2,$AT836/($W836-2009),0)+IF($X836>=AY$2,$AU836/($X836-2009),0)+IF($Y836>=AY$2,$AV836/($Y836-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW838:AW861)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY838:AY861)","v":0},{"$f":"SUM(AZ838:AZ861)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL838:DL861)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C840","v":1925},{"$f":"E$3+$C840","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU840","v":0},{"$f":"Produktionsanlæg!BV840","v":0},{"$f":"Produktionsanlæg!BW840","v":0},{"$f":"Produktionsanlæg!BX840","v":0},{"$f":"Produktionsanlæg!BY840","v":0},{"$f":"Produktionsanlæg!BZ840","v":0},{"$f":"Produktionsanlæg!CA840","v":0},{"$f":"Produktionsanlæg!CB840","v":0},{"$f":"Produktionsanlæg!CC840","v":0},{"$f":"Produktionsanlæg!CD840","v":0},{"$f":"Produktionsanlæg!CE840","v":0},{"$f":"Produktionsanlæg!CF840","v":0},{"$f":"Produktionsanlæg!CG840","v":0},{"$f":"Produktionsanlæg!CH840","v":0},{"$f":"Produktionsanlæg!CI840","v":0},{"$f":"Produktionsanlæg!CJ840","v":0},{"$f":"Produktionsanlæg!CK840","v":0},{"$f":"Produktionsanlæg!CL840","v":0},{"$f":"Produktionsanlæg!CM840","v":0},{"$f":"Produktionsanlæg!CN840","v":0},{"$f":"Produktionsanlæg!CO840","v":0},{"$f":"Produktionsanlæg!CP840","v":0},{"$f":"+SUM(AA840:AV840)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D840>=AY$2,$AA840/($D840-2009),0)+IF($E840>=AY$2,$AB840/($E840-2009),0)+IF($F840>=AY$2,$AC840/($F840-2009),0)+IF($G840>=AY$2,$AD840/($G840-2009),0)+IF($H840>=AY$2,$AE840/($H840-2009),0)+IF($I840>=AY$2,$AF840/($I840-2009),0)+IF($J840>=AY$2,$AG840/($J840-2009),0)+IF($K840>=AY$2,$AH840/($K840-2009),0)+IF($L840>=AY$2,$AI840/($L840-2009),0)+IF($M840>=AY$2,$AJ840/($M840-2009),0)+IF($N840>=AY$2,$AK840/($N840-2009),0)+IF($O840>=AY$2,$AL840/($O840-2009),0)+IF($P840>=AY$2,$AM840/($P840-2009),0)+IF($Q840>=AY$2,$AN840/($Q840-2009),0)+IF($R840>=AY$2,$AO840/($R840-2009),0)+IF($S840>=AY$2,$AP840/($S840-2009),0)+IF($T840>=AY$2,$AQ840/($T840-2009),0)+IF($U840>=AY$2,$AR840/($U840-2009),0)+IF($V840>=AY$2,$AS840/($V840-2009),0)+IF($W840>=AY$2,$AT840/($W840-2009),0)+IF($X840>=AY$2,$AU840/($X840-2009),0)+IF($Y840>=AY$2,$AV840/($Y840-2009),0)","v":0},{"$f":"IF($D840>=AZ$2,$AA840/($D840-2009),0)+IF($E840>=AZ$2,$AB840/($E840-2009),0)+IF($F840>=AZ$2,$AC840/($F840-2009),0)+IF($G840>=AZ$2,$AD840/($G840-2009),0)+IF($H840>=AZ$2,$AE840/($H840-2009),0)+IF($I840>=AZ$2,$AF840/($I840-2009),0)+IF($J840>=AZ$2,$AG840/($J840-2009),0)+IF($K840>=AZ$2,$AH840/($K840-2009),0)+IF($L840>=AZ$2,$AI840/($L840-2009),0)+IF($M840>=AZ$2,$AJ840/($M840-2009),0)+IF($N840>=AZ$2,$AK840/($N840-2009),0)+IF($O840>=AZ$2,$AL840/($O840-2009),0)+IF($P840>=AZ$2,$AM840/($P840-2009),0)+IF($Q840>=AZ$2,$AN840/($Q840-2009),0)+IF($R840>=AZ$2,$AO840/($R840-2009),0)+IF($S840>=AZ$2,$AP840/($S840-2009),0)+IF($T840>=AZ$2,$AQ840/($T840-2009),0)+IF($U840>=AZ$2,$AR840/($U840-2009),0)+IF($V840>=AZ$2,$AS840/($V840-2009),0)+IF($W840>=AZ$2,$AT840/($W840-2009),0)+IF($X840>=AZ$2,$AU840/($X840-2009),0)+IF($Y840>=AZ$2,$AV840/($Y840-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D840>=DL$2,$AA840/($D840-2009),0)+IF($E840>=DL$2,$AB840/($E840-2009),0)+IF($F840>=DL$2,$AC840/($F840-2009),0)+IF($G840>=DL$2,$AD840/($G840-2009),0)+IF($H840>=DL$2,$AE840/($H840-2009),0)+IF($I840>=DL$2,$AF840/($I840-2009),0)+IF($J840>=DL$2,$AG840/($J840-2009),0)+IF($K840>=DL$2,$AH840/($K840-2009),0)+IF($L840>=DL$2,$AI840/($L840-2009),0)+IF($M840>=DL$2,$AJ840/($M840-2009),0)+IF($N840>=DL$2,$AK840/($N840-2009),0)+IF($O840>=DL$2,$AL840/($O840-2009),0)+IF($P840>=DL$2,$AM840/($P840-2009),0)+IF($Q840>=DL$2,$AN840/($Q840-2009),0)+IF($R840>=DL$2,$AO840/($R840-2009),0)+IF($S840>=DL$2,$AP840/($S840-2009),0)+IF($T840>=DL$2,$AQ840/($T840-2009),0)+IF($U840>=DL$2,$AR840/($U840-2009),0)+IF($V840>=DL$2,$AS840/($V840-2009),0)+IF($W840>=DL$2,$AT840/($W840-2009),0)+IF($X840>=DL$2,$AU840/($X840-2009),0)+IF($Y840>=DL$2,$AV840/($Y840-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C842+Produktionsanlæg!D843","v":1965},{"$f":"E$3+$C842+Produktionsanlæg!E843","v":1975},{"$f":"F$3+$C842+Produktionsanlæg!F843","v":1985},{"$f":"G$3+$C842+Produktionsanlæg!G843","v":1995},{"$f":"H$3+$C842+Produktionsanlæg!H843","v":2005},{"$f":"I$3+$C842+Produktionsanlæg!I843","v":2015},{"$f":"J$3+$C842+Produktionsanlæg!J843","v":2025},{"$f":"K$3+$C842+Produktionsanlæg!K843","v":2035},{"$f":"L$3+$C842+Produktionsanlæg!L843","v":2042},{"$f":"M$3+$C842+Produktionsanlæg!M843","v":2047},{"$f":"N$3+$C842+Produktionsanlæg!N843","v":2052},{"$f":"O$3+$C842+Produktionsanlæg!O843","v":2057},{"$f":"P$3+$C842+Produktionsanlæg!P843","v":2060},{"$f":"Q$3+$C842+Produktionsanlæg!Q843","v":2061},{"$f":"R$3+$C842+Produktionsanlæg!R843","v":2062},{"$f":"S$3+$C842+Produktionsanlæg!S843","v":2063},{"$f":"T$3+$C842+Produktionsanlæg!T843","v":2064},{"$f":"U$3+$C842+Produktionsanlæg!U843","v":2065},{"$f":"V$3+$C842+Produktionsanlæg!V843","v":2066},{"$f":"W$3+$C842+Produktionsanlæg!W843","v":2067},{"$f":"X$3+$C842+Produktionsanlæg!X843","v":2068},{"$f":"Y$3+$C842+Produktionsanlæg!Y843","v":2069},0,{"$f":"Produktionsanlæg!BU842","v":0},{"$f":"Produktionsanlæg!BV842","v":0},{"$f":"Produktionsanlæg!BW842","v":0},{"$f":"Produktionsanlæg!BX842","v":0},{"$f":"Produktionsanlæg!BY842","v":0},{"$f":"Produktionsanlæg!BZ842","v":0},{"$f":"Produktionsanlæg!CA842","v":0},{"$f":"Produktionsanlæg!CB842","v":0},{"$f":"Produktionsanlæg!CC842","v":0},{"$f":"Produktionsanlæg!CD842","v":0},{"$f":"Produktionsanlæg!CE842","v":0},{"$f":"Produktionsanlæg!CF842","v":0},{"$f":"Produktionsanlæg!CG842","v":0},{"$f":"Produktionsanlæg!CH842","v":0},{"$f":"Produktionsanlæg!CI842","v":0},{"$f":"Produktionsanlæg!CJ842","v":0},{"$f":"Produktionsanlæg!CK842","v":0},{"$f":"Produktionsanlæg!CL842","v":0},{"$f":"Produktionsanlæg!CM842","v":0},{"$f":"Produktionsanlæg!CN842","v":0},{"$f":"Produktionsanlæg!CO842","v":0},{"$f":"Produktionsanlæg!CP842","v":0},{"$f":"+SUM(AA842:AV842)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D842>=AY$2,$AA842/($D842-2009),0)+IF($E842>=AY$2,$AB842/($E842-2009),0)+IF($F842>=AY$2,$AC842/($F842-2009),0)+IF($G842>=AY$2,$AD842/($G842-2009),0)+IF($H842>=AY$2,$AE842/($H842-2009),0)+IF($I842>=AY$2,$AF842/($I842-2009),0)+IF($J842>=AY$2,$AG842/($J842-2009),0)+IF($K842>=AY$2,$AH842/($K842-2009),0)+IF($L842>=AY$2,$AI842/($L842-2009),0)+IF($M842>=AY$2,$AJ842/($M842-2009),0)+IF($N842>=AY$2,$AK842/($N842-2009),0)+IF($O842>=AY$2,$AL842/($O842-2009),0)+IF($P842>=AY$2,$AM842/($P842-2009),0)+IF($Q842>=AY$2,$AN842/($Q842-2009),0)+IF($R842>=AY$2,$AO842/($R842-2009),0)+IF($S842>=AY$2,$AP842/($S842-2009),0)+IF($T842>=AY$2,$AQ842/($T842-2009),0)+IF($U842>=AY$2,$AR842/($U842-2009),0)+IF($V842>=AY$2,$AS842/($V842-2009),0)+IF($W842>=AY$2,$AT842/($W842-2009),0)+IF($X842>=AY$2,$AU842/($X842-2009),0)+IF($Y842>=AY$2,$AV842/($Y842-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"D$3+$C846+Produktionsanlæg!D847","v":1965},{"$f":"E$3+$C846+Produktionsanlæg!E847","v":1975},{"$f":"F$3+$C846+Produktionsanlæg!F847","v":1985},{"$f":"G$3+$C846+Produktionsanlæg!G847","v":1995},{"$f":"H$3+$C846+Produktionsanlæg!H847","v":2005},{"$f":"I$3+$C846+Produktionsanlæg!I847","v":2015},{"$f":"J$3+$C846+Produktionsanlæg!J847","v":2025},{"$f":"K$3+$C846+Produktionsanlæg!K847","v":2035},{"$f":"L$3+$C846+Produktionsanlæg!L847","v":2042},{"$f":"M$3+$C846+Produktionsanlæg!M847","v":2047},{"$f":"N$3+$C846+Produktionsanlæg!N847","v":2052},{"$f":"O$3+$C846+Produktionsanlæg!O847","v":2057},{"$f":"P$3+$C846+Produktionsanlæg!P847","v":2060},{"$f":"Q$3+$C846+Produktionsanlæg!Q847","v":2061},{"$f":"R$3+$C846+Produktionsanlæg!R847","v":2062},{"$f":"S$3+$C846+Produktionsanlæg!S847","v":2063},{"$f":"T$3+$C846+Produktionsanlæg!T847","v":2064},{"$f":"U$3+$C846+Produktionsanlæg!U847","v":2065},{"$f":"V$3+$C846+Produktionsanlæg!V847","v":2066},{"$f":"W$3+$C846+Produktionsanlæg!W847","v":2067},{"$f":"X$3+$C846+Produktionsanlæg!X847","v":2068},{"$f":"Y$3+$C846+Produktionsanlæg!Y847","v":2069},0,{"$f":"Produktionsanlæg!BU846","v":0},{"$f":"Produktionsanlæg!BV846","v":0},{"$f":"Produktionsanlæg!BW846","v":0},{"$f":"Produktionsanlæg!BX846","v":0},{"$f":"Produktionsanlæg!BY846","v":0},{"$f":"Produktionsanlæg!BZ846","v":0},{"$f":"Produktionsanlæg!CA846","v":0},{"$f":"Produktionsanlæg!CB846","v":0},{"$f":"Produktionsanlæg!CC846","v":0},{"$f":"Produktionsanlæg!CD846","v":0},{"$f":"Produktionsanlæg!CE846","v":0},{"$f":"Produktionsanlæg!CF846","v":0},{"$f":"Produktionsanlæg!CG846","v":0},{"$f":"Produktionsanlæg!CH846","v":0},{"$f":"Produktionsanlæg!CI846","v":0},{"$f":"Produktionsanlæg!CJ846","v":0},{"$f":"Produktionsanlæg!CK846","v":0},{"$f":"Produktionsanlæg!CL846","v":0},{"$f":"Produktionsanlæg!CM846","v":0},{"$f":"Produktionsanlæg!CN846","v":0},{"$f":"Produktionsanlæg!CO846","v":0},{"$f":"Produktionsanlæg!CP846","v":0},{"$f":"+SUM(AA846:AV846)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D846>=AY$2,$AA846/($D846-2009),0)+IF($E846>=AY$2,$AB846/($E846-2009),0)+IF($F846>=AY$2,$AC846/($F846-2009),0)+IF($G846>=AY$2,$AD846/($G846-2009),0)+IF($H846>=AY$2,$AE846/($H846-2009),0)+IF($I846>=AY$2,$AF846/($I846-2009),0)+IF($J846>=AY$2,$AG846/($J846-2009),0)+IF($K846>=AY$2,$AH846/($K846-2009),0)+IF($L846>=AY$2,$AI846/($L846-2009),0)+IF($M846>=AY$2,$AJ846/($M846-2009),0)+IF($N846>=AY$2,$AK846/($N846-2009),0)+IF($O846>=AY$2,$AL846/($O846-2009),0)+IF($P846>=AY$2,$AM846/($P846-2009),0)+IF($Q846>=AY$2,$AN846/($Q846-2009),0)+IF($R846>=AY$2,$AO846/($R846-2009),0)+IF($S846>=AY$2,$AP846/($S846-2009),0)+IF($T846>=AY$2,$AQ846/($T846-2009),0)+IF($U846>=AY$2,$AR846/($U846-2009),0)+IF($V846>=AY$2,$AS846/($V846-2009),0)+IF($W846>=AY$2,$AT846/($W846-2009),0)+IF($X846>=AY$2,$AU846/($X846-2009),0)+IF($Y846>=AY$2,$AV846/($Y846-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"D$3+$C849","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU849","v":0},{"$f":"Produktionsanlæg!BV849","v":0},{"$f":"Produktionsanlæg!BW849","v":0},{"$f":"Produktionsanlæg!BX849","v":0},{"$f":"Produktionsanlæg!BY849","v":0},{"$f":"Produktionsanlæg!BZ849","v":0},{"$f":"Produktionsanlæg!CA849","v":0},{"$f":"Produktionsanlæg!CB849","v":0},{"$f":"Produktionsanlæg!CC849","v":0},{"$f":"Produktionsanlæg!CD849","v":0},{"$f":"Produktionsanlæg!CE849","v":0},{"$f":"Produktionsanlæg!CF849","v":0},{"$f":"Produktionsanlæg!CG849","v":0},{"$f":"Produktionsanlæg!CH849","v":0},{"$f":"Produktionsanlæg!CI849","v":0},{"$f":"Produktionsanlæg!CJ849","v":0},{"$f":"Produktionsanlæg!CK849","v":0},{"$f":"Produktionsanlæg!CL849","v":0},{"$f":"Produktionsanlæg!CM849","v":0},{"$f":"Produktionsanlæg!CN849","v":0},{"$f":"Produktionsanlæg!CO849","v":0},{"$f":"Produktionsanlæg!CP849","v":0},{"$f":"+SUM(AA849:AV849)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D849>=AY$2,$AA849/($D849-2009),0)+IF($E849>=AY$2,$AB849/($E849-2009),0)+IF($F849>=AY$2,$AC849/($F849-2009),0)+IF($G849>=AY$2,$AD849/($G849-2009),0)+IF($H849>=AY$2,$AE849/($H849-2009),0)+IF($I849>=AY$2,$AF849/($I849-2009),0)+IF($J849>=AY$2,$AG849/($J849-2009),0)+IF($K849>=AY$2,$AH849/($K849-2009),0)+IF($L849>=AY$2,$AI849/($L849-2009),0)+IF($M849>=AY$2,$AJ849/($M849-2009),0)+IF($N849>=AY$2,$AK849/($N849-2009),0)+IF($O849>=AY$2,$AL849/($O849-2009),0)+IF($P849>=AY$2,$AM849/($P849-2009),0)+IF($Q849>=AY$2,$AN849/($Q849-2009),0)+IF($R849>=AY$2,$AO849/($R849-2009),0)+IF($S849>=AY$2,$AP849/($S849-2009),0)+IF($T849>=AY$2,$AQ849/($T849-2009),0)+IF($U849>=AY$2,$AR849/($U849-2009),0)+IF($V849>=AY$2,$AS849/($V849-2009),0)+IF($W849>=AY$2,$AT849/($W849-2009),0)+IF($X849>=AY$2,$AU849/($X849-2009),0)+IF($Y849>=AY$2,$AV849/($Y849-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"D$3+$C853","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU853","v":0},{"$f":"Produktionsanlæg!BV853","v":0},{"$f":"Produktionsanlæg!BW853","v":0},{"$f":"Produktionsanlæg!BX853","v":0},{"$f":"Produktionsanlæg!BY853","v":0},{"$f":"Produktionsanlæg!BZ853","v":0},{"$f":"Produktionsanlæg!CA853","v":0},{"$f":"Produktionsanlæg!CB853","v":0},{"$f":"Produktionsanlæg!CC853","v":0},{"$f":"Produktionsanlæg!CD853","v":0},{"$f":"Produktionsanlæg!CE853","v":0},{"$f":"Produktionsanlæg!CF853","v":0},{"$f":"Produktionsanlæg!CG853","v":0},{"$f":"Produktionsanlæg!CH853","v":0},{"$f":"Produktionsanlæg!CI853","v":0},{"$f":"Produktionsanlæg!CJ853","v":0},{"$f":"Produktionsanlæg!CK853","v":0},{"$f":"Produktionsanlæg!CL853","v":0},{"$f":"Produktionsanlæg!CM853","v":0},{"$f":"Produktionsanlæg!CN853","v":0},{"$f":"Produktionsanlæg!CO853","v":0},{"$f":"Produktionsanlæg!CP853","v":0},{"$f":"+SUM(AA853:AV853)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D853>=AY$2,$AA853/($D853-2009),0)+IF($E853>=AY$2,$AB853/($E853-2009),0)+IF($F853>=AY$2,$AC853/($F853-2009),0)+IF($G853>=AY$2,$AD853/($G853-2009),0)+IF($H853>=AY$2,$AE853/($H853-2009),0)+IF($I853>=AY$2,$AF853/($I853-2009),0)+IF($J853>=AY$2,$AG853/($J853-2009),0)+IF($K853>=AY$2,$AH853/($K853-2009),0)+IF($L853>=AY$2,$AI853/($L853-2009),0)+IF($M853>=AY$2,$AJ853/($M853-2009),0)+IF($N853>=AY$2,$AK853/($N853-2009),0)+IF($O853>=AY$2,$AL853/($O853-2009),0)+IF($P853>=AY$2,$AM853/($P853-2009),0)+IF($Q853>=AY$2,$AN853/($Q853-2009),0)+IF($R853>=AY$2,$AO853/($R853-2009),0)+IF($S853>=AY$2,$AP853/($S853-2009),0)+IF($T853>=AY$2,$AQ853/($T853-2009),0)+IF($U853>=AY$2,$AR853/($U853-2009),0)+IF($V853>=AY$2,$AS853/($V853-2009),0)+IF($W853>=AY$2,$AT853/($W853-2009),0)+IF($X853>=AY$2,$AU853/($X853-2009),0)+IF($Y853>=AY$2,$AV853/($Y853-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"D$3+$C858+Produktionsanlæg!D859","v":1965},{"$f":"E$3+$C858+Produktionsanlæg!E859","v":1975},{"$f":"F$3+$C858+Produktionsanlæg!F859","v":1985},{"$f":"G$3+$C858+Produktionsanlæg!G859","v":1995},{"$f":"H$3+$C858+Produktionsanlæg!H859","v":2005},{"$f":"I$3+$C858+Produktionsanlæg!I859","v":2015},{"$f":"J$3+$C858+Produktionsanlæg!J859","v":2025},{"$f":"K$3+$C858+Produktionsanlæg!K859","v":2035},{"$f":"L$3+$C858+Produktionsanlæg!L859","v":2042},{"$f":"M$3+$C858+Produktionsanlæg!M859","v":2047},{"$f":"N$3+$C858+Produktionsanlæg!N859","v":2052},{"$f":"O$3+$C858+Produktionsanlæg!O859","v":2057},{"$f":"P$3+$C858+Produktionsanlæg!P859","v":2060},{"$f":"Q$3+$C858+Produktionsanlæg!Q859","v":2061},{"$f":"R$3+$C858+Produktionsanlæg!R859","v":2062},{"$f":"S$3+$C858+Produktionsanlæg!S859","v":2063},{"$f":"T$3+$C858+Produktionsanlæg!T859","v":2064},{"$f":"U$3+$C858+Produktionsanlæg!U859","v":2065},{"$f":"V$3+$C858+Produktionsanlæg!V859","v":2066},{"$f":"W$3+$C858+Produktionsanlæg!W859","v":2067},{"$f":"X$3+$C858+Produktionsanlæg!X859","v":2068},{"$f":"Y$3+$C858+Produktionsanlæg!Y859","v":2069},0,{"$f":"Produktionsanlæg!BU858","v":0},{"$f":"Produktionsanlæg!BV858","v":0},{"$f":"Produktionsanlæg!BW858","v":0},{"$f":"Produktionsanlæg!BX858","v":0},{"$f":"Produktionsanlæg!BY858","v":0},{"$f":"Produktionsanlæg!BZ858","v":0},{"$f":"Produktionsanlæg!CA858","v":0},{"$f":"Produktionsanlæg!CB858","v":0},{"$f":"Produktionsanlæg!CC858","v":0},{"$f":"Produktionsanlæg!CD858","v":0},{"$f":"Produktionsanlæg!CE858","v":0},{"$f":"Produktionsanlæg!CF858","v":0},{"$f":"Produktionsanlæg!CG858","v":0},{"$f":"Produktionsanlæg!CH858","v":0},{"$f":"Produktionsanlæg!CI858","v":0},{"$f":"Produktionsanlæg!CJ858","v":0},{"$f":"Produktionsanlæg!CK858","v":0},{"$f":"Produktionsanlæg!CL858","v":0},{"$f":"Produktionsanlæg!CM858","v":0},{"$f":"Produktionsanlæg!CN858","v":0},{"$f":"Produktionsanlæg!CO858","v":0},{"$f":"Produktionsanlæg!CP858","v":0},{"$f":"+SUM(AA858:AV858)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D858>=AY$2,$AA858/($D858-2009),0)+IF($E858>=AY$2,$AB858/($E858-2009),0)+IF($F858>=AY$2,$AC858/($F858-2009),0)+IF($G858>=AY$2,$AD858/($G858-2009),0)+IF($H858>=AY$2,$AE858/($H858-2009),0)+IF($I858>=AY$2,$AF858/($I858-2009),0)+IF($J858>=AY$2,$AG858/($J858-2009),0)+IF($K858>=AY$2,$AH858/($K858-2009),0)+IF($L858>=AY$2,$AI858/($L858-2009),0)+IF($M858>=AY$2,$AJ858/($M858-2009),0)+IF($N858>=AY$2,$AK858/($N858-2009),0)+IF($O858>=AY$2,$AL858/($O858-2009),0)+IF($P858>=AY$2,$AM858/($P858-2009),0)+IF($Q858>=AY$2,$AN858/($Q858-2009),0)+IF($R858>=AY$2,$AO858/($R858-2009),0)+IF($S858>=AY$2,$AP858/($S858-2009),0)+IF($T858>=AY$2,$AQ858/($T858-2009),0)+IF($U858>=AY$2,$AR858/($U858-2009),0)+IF($V858>=AY$2,$AS858/($V858-2009),0)+IF($W858>=AY$2,$AT858/($W858-2009),0)+IF($X858>=AY$2,$AU858/($X858-2009),0)+IF($Y858>=AY$2,$AV858/($Y858-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW863:AW874)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY863:AY874)","v":0},{"$f":"SUM(AZ863:AZ874)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL863:DL874)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C866","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU866","v":0},{"$f":"Produktionsanlæg!BV866","v":0},{"$f":"Produktionsanlæg!BW866","v":0},{"$f":"Produktionsanlæg!BX866","v":0},{"$f":"Produktionsanlæg!BY866","v":0},{"$f":"Produktionsanlæg!BZ866","v":0},{"$f":"Produktionsanlæg!CA866","v":0},{"$f":"Produktionsanlæg!CB866","v":0},{"$f":"Produktionsanlæg!CC866","v":0},{"$f":"Produktionsanlæg!CD866","v":0},{"$f":"Produktionsanlæg!CE866","v":0},{"$f":"Produktionsanlæg!CF866","v":0},{"$f":"Produktionsanlæg!CG866","v":0},{"$f":"Produktionsanlæg!CH866","v":0},{"$f":"Produktionsanlæg!CI866","v":0},{"$f":"Produktionsanlæg!CJ866","v":0},{"$f":"Produktionsanlæg!CK866","v":0},{"$f":"Produktionsanlæg!CL866","v":0},{"$f":"Produktionsanlæg!CM866","v":0},{"$f":"Produktionsanlæg!CN866","v":0},{"$f":"Produktionsanlæg!CO866","v":0},{"$f":"Produktionsanlæg!CP866","v":0},{"$f":"+SUM(AA866:AV866)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D866>=AY$2,$AA866/($D866-2009),0)+IF($E866>=AY$2,$AB866/($E866-2009),0)+IF($F866>=AY$2,$AC866/($F866-2009),0)+IF($G866>=AY$2,$AD866/($G866-2009),0)+IF($H866>=AY$2,$AE866/($H866-2009),0)+IF($I866>=AY$2,$AF866/($I866-2009),0)+IF($J866>=AY$2,$AG866/($J866-2009),0)+IF($K866>=AY$2,$AH866/($K866-2009),0)+IF($L866>=AY$2,$AI866/($L866-2009),0)+IF($M866>=AY$2,$AJ866/($M866-2009),0)+IF($N866>=AY$2,$AK866/($N866-2009),0)+IF($O866>=AY$2,$AL866/($O866-2009),0)+IF($P866>=AY$2,$AM866/($P866-2009),0)+IF($Q866>=AY$2,$AN866/($Q866-2009),0)+IF($R866>=AY$2,$AO866/($R866-2009),0)+IF($S866>=AY$2,$AP866/($S866-2009),0)+IF($T866>=AY$2,$AQ866/($T866-2009),0)+IF($U866>=AY$2,$AR866/($U866-2009),0)+IF($V866>=AY$2,$AS866/($V866-2009),0)+IF($W866>=AY$2,$AT866/($W866-2009),0)+IF($X866>=AY$2,$AU866/($X866-2009),0)+IF($Y866>=AY$2,$AV866/($Y866-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C871+Produktionsanlæg!D872","v":1965},{"$f":"E$3+$C871+Produktionsanlæg!E872","v":1975},{"$f":"F$3+$C871+Produktionsanlæg!F872","v":1985},{"$f":"G$3+$C871+Produktionsanlæg!G872","v":1995},{"$f":"H$3+$C871+Produktionsanlæg!H872","v":2005},{"$f":"I$3+$C871+Produktionsanlæg!I872","v":2015},{"$f":"J$3+$C871+Produktionsanlæg!J872","v":2025},{"$f":"K$3+$C871+Produktionsanlæg!K872","v":2035},{"$f":"L$3+$C871+Produktionsanlæg!L872","v":2042},{"$f":"M$3+$C871+Produktionsanlæg!M872","v":2047},{"$f":"N$3+$C871+Produktionsanlæg!N872","v":2052},{"$f":"O$3+$C871+Produktionsanlæg!O872","v":2057},{"$f":"P$3+$C871+Produktionsanlæg!P872","v":2060},{"$f":"Q$3+$C871+Produktionsanlæg!Q872","v":2061},{"$f":"R$3+$C871+Produktionsanlæg!R872","v":2062},{"$f":"S$3+$C871+Produktionsanlæg!S872","v":2063},{"$f":"T$3+$C871+Produktionsanlæg!T872","v":2064},{"$f":"U$3+$C871+Produktionsanlæg!U872","v":2065},{"$f":"V$3+$C871+Produktionsanlæg!V872","v":2066},{"$f":"W$3+$C871+Produktionsanlæg!W872","v":2067},{"$f":"X$3+$C871+Produktionsanlæg!X872","v":2068},{"$f":"Y$3+$C871+Produktionsanlæg!Y872","v":2069},0,{"$f":"Produktionsanlæg!BU871","v":0},{"$f":"Produktionsanlæg!BV871","v":0},{"$f":"Produktionsanlæg!BW871","v":0},{"$f":"Produktionsanlæg!BX871","v":0},{"$f":"Produktionsanlæg!BY871","v":0},{"$f":"Produktionsanlæg!BZ871","v":0},{"$f":"Produktionsanlæg!CA871","v":0},{"$f":"Produktionsanlæg!CB871","v":0},{"$f":"Produktionsanlæg!CC871","v":0},{"$f":"Produktionsanlæg!CD871","v":0},{"$f":"Produktionsanlæg!CE871","v":0},{"$f":"Produktionsanlæg!CF871","v":0},{"$f":"Produktionsanlæg!CG871","v":0},{"$f":"Produktionsanlæg!CH871","v":0},{"$f":"Produktionsanlæg!CI871","v":0},{"$f":"Produktionsanlæg!CJ871","v":0},{"$f":"Produktionsanlæg!CK871","v":0},{"$f":"Produktionsanlæg!CL871","v":0},{"$f":"Produktionsanlæg!CM871","v":0},{"$f":"Produktionsanlæg!CN871","v":0},{"$f":"Produktionsanlæg!CO871","v":0},{"$f":"Produktionsanlæg!CP871","v":0},{"$f":"+SUM(AA871:AV871)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D871>=AY$2,$AA871/($D871-2009),0)+IF($E871>=AY$2,$AB871/($E871-2009),0)+IF($F871>=AY$2,$AC871/($F871-2009),0)+IF($G871>=AY$2,$AD871/($G871-2009),0)+IF($H871>=AY$2,$AE871/($H871-2009),0)+IF($I871>=AY$2,$AF871/($I871-2009),0)+IF($J871>=AY$2,$AG871/($J871-2009),0)+IF($K871>=AY$2,$AH871/($K871-2009),0)+IF($L871>=AY$2,$AI871/($L871-2009),0)+IF($M871>=AY$2,$AJ871/($M871-2009),0)+IF($N871>=AY$2,$AK871/($N871-2009),0)+IF($O871>=AY$2,$AL871/($O871-2009),0)+IF($P871>=AY$2,$AM871/($P871-2009),0)+IF($Q871>=AY$2,$AN871/($Q871-2009),0)+IF($R871>=AY$2,$AO871/($R871-2009),0)+IF($S871>=AY$2,$AP871/($S871-2009),0)+IF($T871>=AY$2,$AQ871/($T871-2009),0)+IF($U871>=AY$2,$AR871/($U871-2009),0)+IF($V871>=AY$2,$AS871/($V871-2009),0)+IF($W871>=AY$2,$AT871/($W871-2009),0)+IF($X871>=AY$2,$AU871/($X871-2009),0)+IF($Y871>=AY$2,$AV871/($Y871-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z876)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW876,AW879,AW904,AW929)","v":0},null,{"$f":"SUM(AY876+AY879+AY904+AY929)","v":0},{"$f":"SUM(AZ876+AZ879+AZ904+AZ929)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL876+DL879+DL904+DL929)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW880:AW903)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY880:AY903)","v":0},{"$f":"SUM(AZ880:AZ903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL880:DL903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"D$3+$C884+Produktionsanlæg!D885","v":1965},{"$f":"E$3+$C884+Produktionsanlæg!E885","v":1975},{"$f":"F$3+$C884+Produktionsanlæg!F885","v":1985},{"$f":"G$3+$C884+Produktionsanlæg!G885","v":1995},{"$f":"H$3+$C884+Produktionsanlæg!H885","v":2005},{"$f":"I$3+$C884+Produktionsanlæg!I885","v":2015},{"$f":"J$3+$C884+Produktionsanlæg!J885","v":2025},{"$f":"K$3+$C884+Produktionsanlæg!K885","v":2035},{"$f":"L$3+$C884+Produktionsanlæg!L885","v":2042},{"$f":"M$3+$C884+Produktionsanlæg!M885","v":2047},{"$f":"N$3+$C884+Produktionsanlæg!N885","v":2052},{"$f":"O$3+$C884+Produktionsanlæg!O885","v":2057},{"$f":"P$3+$C884+Produktionsanlæg!P885","v":2060},{"$f":"Q$3+$C884+Produktionsanlæg!Q885","v":2061},{"$f":"R$3+$C884+Produktionsanlæg!R885","v":2062},{"$f":"S$3+$C884+Produktionsanlæg!S885","v":2063},{"$f":"T$3+$C884+Produktionsanlæg!T885","v":2064},{"$f":"U$3+$C884+Produktionsanlæg!U885","v":2065},{"$f":"V$3+$C884+Produktionsanlæg!V885","v":2066},{"$f":"W$3+$C884+Produktionsanlæg!W885","v":2067},{"$f":"X$3+$C884+Produktionsanlæg!X885","v":2068},{"$f":"Y$3+$C884+Produktionsanlæg!Y885","v":2069},0,{"$f":"Produktionsanlæg!BU884","v":0},{"$f":"Produktionsanlæg!BV884","v":0},{"$f":"Produktionsanlæg!BW884","v":0},{"$f":"Produktionsanlæg!BX884","v":0},{"$f":"Produktionsanlæg!BY884","v":0},{"$f":"Produktionsanlæg!BZ884","v":0},{"$f":"Produktionsanlæg!CA884","v":0},{"$f":"Produktionsanlæg!CB884","v":0},{"$f":"Produktionsanlæg!CC884","v":0},{"$f":"Produktionsanlæg!CD884","v":0},{"$f":"Produktionsanlæg!CE884","v":0},{"$f":"Produktionsanlæg!CF884","v":0},{"$f":"Produktionsanlæg!CG884","v":0},{"$f":"Produktionsanlæg!CH884","v":0},{"$f":"Produktionsanlæg!CI884","v":0},{"$f":"Produktionsanlæg!CJ884","v":0},{"$f":"Produktionsanlæg!CK884","v":0},{"$f":"Produktionsanlæg!CL884","v":0},{"$f":"Produktionsanlæg!CM884","v":0},{"$f":"Produktionsanlæg!CN884","v":0},{"$f":"Produktionsanlæg!CO884","v":0},{"$f":"Produktionsanlæg!CP884","v":0},{"$f":"+SUM(AA884:AV884)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D884>=AY$2,$AA884/($D884-2009),0)+IF($E884>=AY$2,$AB884/($E884-2009),0)+IF($F884>=AY$2,$AC884/($F884-2009),0)+IF($G884>=AY$2,$AD884/($G884-2009),0)+IF($H884>=AY$2,$AE884/($H884-2009),0)+IF($I884>=AY$2,$AF884/($I884-2009),0)+IF($J884>=AY$2,$AG884/($J884-2009),0)+IF($K884>=AY$2,$AH884/($K884-2009),0)+IF($L884>=AY$2,$AI884/($L884-2009),0)+IF($M884>=AY$2,$AJ884/($M884-2009),0)+IF($N884>=AY$2,$AK884/($N884-2009),0)+IF($O884>=AY$2,$AL884/($O884-2009),0)+IF($P884>=AY$2,$AM884/($P884-2009),0)+IF($Q884>=AY$2,$AN884/($Q884-2009),0)+IF($R884>=AY$2,$AO884/($R884-2009),0)+IF($S884>=AY$2,$AP884/($S884-2009),0)+IF($T884>=AY$2,$AQ884/($T884-2009),0)+IF($U884>=AY$2,$AR884/($U884-2009),0)+IF($V884>=AY$2,$AS884/($V884-2009),0)+IF($W884>=AY$2,$AT884/($W884-2009),0)+IF($X884>=AY$2,$AU884/($X884-2009),0)+IF($Y884>=AY$2,$AV884/($Y884-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"D$3+$C888+Produktionsanlæg!D889","v":1965},{"$f":"E$3+$C888+Produktionsanlæg!E889","v":1975},{"$f":"F$3+$C888+Produktionsanlæg!F889","v":1985},{"$f":"G$3+$C888+Produktionsanlæg!G889","v":1995},{"$f":"H$3+$C888+Produktionsanlæg!H889","v":2005},{"$f":"I$3+$C888+Produktionsanlæg!I889","v":2015},{"$f":"J$3+$C888+Produktionsanlæg!J889","v":2025},{"$f":"K$3+$C888+Produktionsanlæg!K889","v":2035},{"$f":"L$3+$C888+Produktionsanlæg!L889","v":2042},{"$f":"M$3+$C888+Produktionsanlæg!M889","v":2047},{"$f":"N$3+$C888+Produktionsanlæg!N889","v":2052},{"$f":"O$3+$C888+Produktionsanlæg!O889","v":2057},{"$f":"P$3+$C888+Produktionsanlæg!P889","v":2060},{"$f":"Q$3+$C888+Produktionsanlæg!Q889","v":2061},{"$f":"R$3+$C888+Produktionsanlæg!R889","v":2062},{"$f":"S$3+$C888+Produktionsanlæg!S889","v":2063},{"$f":"T$3+$C888+Produktionsanlæg!T889","v":2064},{"$f":"U$3+$C888+Produktionsanlæg!U889","v":2065},{"$f":"V$3+$C888+Produktionsanlæg!V889","v":2066},{"$f":"W$3+$C888+Produktionsanlæg!W889","v":2067},{"$f":"X$3+$C888+Produktionsanlæg!X889","v":2068},{"$f":"Y$3+$C888+Produktionsanlæg!Y889","v":2069},0,{"$f":"Produktionsanlæg!BU888","v":0},{"$f":"Produktionsanlæg!BV888","v":0},{"$f":"Produktionsanlæg!BW888","v":0},{"$f":"Produktionsanlæg!BX888","v":0},{"$f":"Produktionsanlæg!BY888","v":0},{"$f":"Produktionsanlæg!BZ888","v":0},{"$f":"Produktionsanlæg!CA888","v":0},{"$f":"Produktionsanlæg!CB888","v":0},{"$f":"Produktionsanlæg!CC888","v":0},{"$f":"Produktionsanlæg!CD888","v":0},{"$f":"Produktionsanlæg!CE888","v":0},{"$f":"Produktionsanlæg!CF888","v":0},{"$f":"Produktionsanlæg!CG888","v":0},{"$f":"Produktionsanlæg!CH888","v":0},{"$f":"Produktionsanlæg!CI888","v":0},{"$f":"Produktionsanlæg!CJ888","v":0},{"$f":"Produktionsanlæg!CK888","v":0},{"$f":"Produktionsanlæg!CL888","v":0},{"$f":"Produktionsanlæg!CM888","v":0},{"$f":"Produktionsanlæg!CN888","v":0},{"$f":"Produktionsanlæg!CO888","v":0},{"$f":"Produktionsanlæg!CP888","v":0},{"$f":"+SUM(AA888:AV888)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D888>=AY$2,$AA888/($D888-2009),0)+IF($E888>=AY$2,$AB888/($E888-2009),0)+IF($F888>=AY$2,$AC888/($F888-2009),0)+IF($G888>=AY$2,$AD888/($G888-2009),0)+IF($H888>=AY$2,$AE888/($H888-2009),0)+IF($I888>=AY$2,$AF888/($I888-2009),0)+IF($J888>=AY$2,$AG888/($J888-2009),0)+IF($K888>=AY$2,$AH888/($K888-2009),0)+IF($L888>=AY$2,$AI888/($L888-2009),0)+IF($M888>=AY$2,$AJ888/($M888-2009),0)+IF($N888>=AY$2,$AK888/($N888-2009),0)+IF($O888>=AY$2,$AL888/($O888-2009),0)+IF($P888>=AY$2,$AM888/($P888-2009),0)+IF($Q888>=AY$2,$AN888/($Q888-2009),0)+IF($R888>=AY$2,$AO888/($R888-2009),0)+IF($S888>=AY$2,$AP888/($S888-2009),0)+IF($T888>=AY$2,$AQ888/($T888-2009),0)+IF($U888>=AY$2,$AR888/($U888-2009),0)+IF($V888>=AY$2,$AS888/($V888-2009),0)+IF($W888>=AY$2,$AT888/($W888-2009),0)+IF($X888>=AY$2,$AU888/($X888-2009),0)+IF($Y888>=AY$2,$AV888/($Y888-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"D$3+$C891","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU891","v":0},{"$f":"Produktionsanlæg!BV891","v":0},{"$f":"Produktionsanlæg!BW891","v":0},{"$f":"Produktionsanlæg!BX891","v":0},{"$f":"Produktionsanlæg!BY891","v":0},{"$f":"Produktionsanlæg!BZ891","v":0},{"$f":"Produktionsanlæg!CA891","v":0},{"$f":"Produktionsanlæg!CB891","v":0},{"$f":"Produktionsanlæg!CC891","v":0},{"$f":"Produktionsanlæg!CD891","v":0},{"$f":"Produktionsanlæg!CE891","v":0},{"$f":"Produktionsanlæg!CF891","v":0},{"$f":"Produktionsanlæg!CG891","v":0},{"$f":"Produktionsanlæg!CH891","v":0},{"$f":"Produktionsanlæg!CI891","v":0},{"$f":"Produktionsanlæg!CJ891","v":0},{"$f":"Produktionsanlæg!CK891","v":0},{"$f":"Produktionsanlæg!CL891","v":0},{"$f":"Produktionsanlæg!CM891","v":0},{"$f":"Produktionsanlæg!CN891","v":0},{"$f":"Produktionsanlæg!CO891","v":0},{"$f":"Produktionsanlæg!CP891","v":0},{"$f":"+SUM(AA891:AV891)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D891>=AY$2,$AA891/($D891-2009),0)+IF($E891>=AY$2,$AB891/($E891-2009),0)+IF($F891>=AY$2,$AC891/($F891-2009),0)+IF($G891>=AY$2,$AD891/($G891-2009),0)+IF($H891>=AY$2,$AE891/($H891-2009),0)+IF($I891>=AY$2,$AF891/($I891-2009),0)+IF($J891>=AY$2,$AG891/($J891-2009),0)+IF($K891>=AY$2,$AH891/($K891-2009),0)+IF($L891>=AY$2,$AI891/($L891-2009),0)+IF($M891>=AY$2,$AJ891/($M891-2009),0)+IF($N891>=AY$2,$AK891/($N891-2009),0)+IF($O891>=AY$2,$AL891/($O891-2009),0)+IF($P891>=AY$2,$AM891/($P891-2009),0)+IF($Q891>=AY$2,$AN891/($Q891-2009),0)+IF($R891>=AY$2,$AO891/($R891-2009),0)+IF($S891>=AY$2,$AP891/($S891-2009),0)+IF($T891>=AY$2,$AQ891/($T891-2009),0)+IF($U891>=AY$2,$AR891/($U891-2009),0)+IF($V891>=AY$2,$AS891/($V891-2009),0)+IF($W891>=AY$2,$AT891/($W891-2009),0)+IF($X891>=AY$2,$AU891/($X891-2009),0)+IF($Y891>=AY$2,$AV891/($Y891-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C894","v":1925},{"$f":"E$3+$C894","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU894","v":0},{"$f":"Produktionsanlæg!BV894","v":0},{"$f":"Produktionsanlæg!BW894","v":0},{"$f":"Produktionsanlæg!BX894","v":0},{"$f":"Produktionsanlæg!BY894","v":0},{"$f":"Produktionsanlæg!BZ894","v":0},{"$f":"Produktionsanlæg!CA894","v":0},{"$f":"Produktionsanlæg!CB894","v":0},{"$f":"Produktionsanlæg!CC894","v":0},{"$f":"Produktionsanlæg!CD894","v":0},{"$f":"Produktionsanlæg!CE894","v":0},{"$f":"Produktionsanlæg!CF894","v":0},{"$f":"Produktionsanlæg!CG894","v":0},{"$f":"Produktionsanlæg!CH894","v":0},{"$f":"Produktionsanlæg!CI894","v":0},{"$f":"Produktionsanlæg!CJ894","v":0},{"$f":"Produktionsanlæg!CK894","v":0},{"$f":"Produktionsanlæg!CL894","v":0},{"$f":"Produktionsanlæg!CM894","v":0},{"$f":"Produktionsanlæg!CN894","v":0},{"$f":"Produktionsanlæg!CO894","v":0},{"$f":"Produktionsanlæg!CP894","v":0},{"$f":"+SUM(AA894:AV894)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D894>=AY$2,$AA894/($D894-2009),0)+IF($E894>=AY$2,$AB894/($E894-2009),0)+IF($F894>=AY$2,$AC894/($F894-2009),0)+IF($G894>=AY$2,$AD894/($G894-2009),0)+IF($H894>=AY$2,$AE894/($H894-2009),0)+IF($I894>=AY$2,$AF894/($I894-2009),0)+IF($J894>=AY$2,$AG894/($J894-2009),0)+IF($K894>=AY$2,$AH894/($K894-2009),0)+IF($L894>=AY$2,$AI894/($L894-2009),0)+IF($M894>=AY$2,$AJ894/($M894-2009),0)+IF($N894>=AY$2,$AK894/($N894-2009),0)+IF($O894>=AY$2,$AL894/($O894-2009),0)+IF($P894>=AY$2,$AM894/($P894-2009),0)+IF($Q894>=AY$2,$AN894/($Q894-2009),0)+IF($R894>=AY$2,$AO894/($R894-2009),0)+IF($S894>=AY$2,$AP894/($S894-2009),0)+IF($T894>=AY$2,$AQ894/($T894-2009),0)+IF($U894>=AY$2,$AR894/($U894-2009),0)+IF($V894>=AY$2,$AS894/($V894-2009),0)+IF($W894>=AY$2,$AT894/($W894-2009),0)+IF($X894>=AY$2,$AU894/($X894-2009),0)+IF($Y894>=AY$2,$AV894/($Y894-2009),0)","v":0},{"$f":"IF($D894>=AZ$2,$AA894/($D894-2009),0)+IF($E894>=AZ$2,$AB894/($E894-2009),0)+IF($F894>=AZ$2,$AC894/($F894-2009),0)+IF($G894>=AZ$2,$AD894/($G894-2009),0)+IF($H894>=AZ$2,$AE894/($H894-2009),0)+IF($I894>=AZ$2,$AF894/($I894-2009),0)+IF($J894>=AZ$2,$AG894/($J894-2009),0)+IF($K894>=AZ$2,$AH894/($K894-2009),0)+IF($L894>=AZ$2,$AI894/($L894-2009),0)+IF($M894>=AZ$2,$AJ894/($M894-2009),0)+IF($N894>=AZ$2,$AK894/($N894-2009),0)+IF($O894>=AZ$2,$AL894/($O894-2009),0)+IF($P894>=AZ$2,$AM894/($P894-2009),0)+IF($Q894>=AZ$2,$AN894/($Q894-2009),0)+IF($R894>=AZ$2,$AO894/($R894-2009),0)+IF($S894>=AZ$2,$AP894/($S894-2009),0)+IF($T894>=AZ$2,$AQ894/($T894-2009),0)+IF($U894>=AZ$2,$AR894/($U894-2009),0)+IF($V894>=AZ$2,$AS894/($V894-2009),0)+IF($W894>=AZ$2,$AT894/($W894-2009),0)+IF($X894>=AZ$2,$AU894/($X894-2009),0)+IF($Y894>=AZ$2,$AV894/($Y894-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D894>=DL$2,$AA894/($D894-2009),0)+IF($E894>=DL$2,$AB894/($E894-2009),0)+IF($F894>=DL$2,$AC894/($F894-2009),0)+IF($G894>=DL$2,$AD894/($G894-2009),0)+IF($H894>=DL$2,$AE894/($H894-2009),0)+IF($I894>=DL$2,$AF894/($I894-2009),0)+IF($J894>=DL$2,$AG894/($J894-2009),0)+IF($K894>=DL$2,$AH894/($K894-2009),0)+IF($L894>=DL$2,$AI894/($L894-2009),0)+IF($M894>=DL$2,$AJ894/($M894-2009),0)+IF($N894>=DL$2,$AK894/($N894-2009),0)+IF($O894>=DL$2,$AL894/($O894-2009),0)+IF($P894>=DL$2,$AM894/($P894-2009),0)+IF($Q894>=DL$2,$AN894/($Q894-2009),0)+IF($R894>=DL$2,$AO894/($R894-2009),0)+IF($S894>=DL$2,$AP894/($S894-2009),0)+IF($T894>=DL$2,$AQ894/($T894-2009),0)+IF($U894>=DL$2,$AR894/($U894-2009),0)+IF($V894>=DL$2,$AS894/($V894-2009),0)+IF($W894>=DL$2,$AT894/($W894-2009),0)+IF($X894>=DL$2,$AU894/($X894-2009),0)+IF($Y894>=DL$2,$AV894/($Y894-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"D$3+$C900+Produktionsanlæg!D901","v":1965},{"$f":"E$3+$C900+Produktionsanlæg!E901","v":1975},{"$f":"F$3+$C900+Produktionsanlæg!F901","v":1985},{"$f":"G$3+$C900+Produktionsanlæg!G901","v":1995},{"$f":"H$3+$C900+Produktionsanlæg!H901","v":2005},{"$f":"I$3+$C900+Produktionsanlæg!I901","v":2015},{"$f":"J$3+$C900+Produktionsanlæg!J901","v":2025},{"$f":"K$3+$C900+Produktionsanlæg!K901","v":2035},{"$f":"L$3+$C900+Produktionsanlæg!L901","v":2042},{"$f":"M$3+$C900+Produktionsanlæg!M901","v":2047},{"$f":"N$3+$C900+Produktionsanlæg!N901","v":2052},{"$f":"O$3+$C900+Produktionsanlæg!O901","v":2057},{"$f":"P$3+$C900+Produktionsanlæg!P901","v":2060},{"$f":"Q$3+$C900+Produktionsanlæg!Q901","v":2061},{"$f":"R$3+$C900+Produktionsanlæg!R901","v":2062},{"$f":"S$3+$C900+Produktionsanlæg!S901","v":2063},{"$f":"T$3+$C900+Produktionsanlæg!T901","v":2064},{"$f":"U$3+$C900+Produktionsanlæg!U901","v":2065},{"$f":"V$3+$C900+Produktionsanlæg!V901","v":2066},{"$f":"W$3+$C900+Produktionsanlæg!W901","v":2067},{"$f":"X$3+$C900+Produktionsanlæg!X901","v":2068},{"$f":"Y$3+$C900+Produktionsanlæg!Y901","v":2069},0,{"$f":"Produktionsanlæg!BU900","v":0},{"$f":"Produktionsanlæg!BV900","v":0},{"$f":"Produktionsanlæg!BW900","v":0},{"$f":"Produktionsanlæg!BX900","v":0},{"$f":"Produktionsanlæg!BY900","v":0},{"$f":"Produktionsanlæg!BZ900","v":0},{"$f":"Produktionsanlæg!CA900","v":0},{"$f":"Produktionsanlæg!CB900","v":0},{"$f":"Produktionsanlæg!CC900","v":0},{"$f":"Produktionsanlæg!CD900","v":0},{"$f":"Produktionsanlæg!CE900","v":0},{"$f":"Produktionsanlæg!CF900","v":0},{"$f":"Produktionsanlæg!CG900","v":0},{"$f":"Produktionsanlæg!CH900","v":0},{"$f":"Produktionsanlæg!CI900","v":0},{"$f":"Produktionsanlæg!CJ900","v":0},{"$f":"Produktionsanlæg!CK900","v":0},{"$f":"Produktionsanlæg!CL900","v":0},{"$f":"Produktionsanlæg!CM900","v":0},{"$f":"Produktionsanlæg!CN900","v":0},{"$f":"Produktionsanlæg!CO900","v":0},{"$f":"Produktionsanlæg!CP900","v":0},{"$f":"+SUM(AA900:AV900)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D900>=AY$2,$AA900/($D900-2009),0)+IF($E900>=AY$2,$AB900/($E900-2009),0)+IF($F900>=AY$2,$AC900/($F900-2009),0)+IF($G900>=AY$2,$AD900/($G900-2009),0)+IF($H900>=AY$2,$AE900/($H900-2009),0)+IF($I900>=AY$2,$AF900/($I900-2009),0)+IF($J900>=AY$2,$AG900/($J900-2009),0)+IF($K900>=AY$2,$AH900/($K900-2009),0)+IF($L900>=AY$2,$AI900/($L900-2009),0)+IF($M900>=AY$2,$AJ900/($M900-2009),0)+IF($N900>=AY$2,$AK900/($N900-2009),0)+IF($O900>=AY$2,$AL900/($O900-2009),0)+IF($P900>=AY$2,$AM900/($P900-2009),0)+IF($Q900>=AY$2,$AN900/($Q900-2009),0)+IF($R900>=AY$2,$AO900/($R900-2009),0)+IF($S900>=AY$2,$AP900/($S900-2009),0)+IF($T900>=AY$2,$AQ900/($T900-2009),0)+IF($U900>=AY$2,$AR900/($U900-2009),0)+IF($V900>=AY$2,$AS900/($V900-2009),0)+IF($W900>=AY$2,$AT900/($W900-2009),0)+IF($X900>=AY$2,$AU900/($X900-2009),0)+IF($Y900>=AY$2,$AV900/($Y900-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"D$3+$C903","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU903","v":0},{"$f":"Produktionsanlæg!BV903","v":0},{"$f":"Produktionsanlæg!BW903","v":0},{"$f":"Produktionsanlæg!BX903","v":0},{"$f":"Produktionsanlæg!BY903","v":0},{"$f":"Produktionsanlæg!BZ903","v":0},{"$f":"Produktionsanlæg!CA903","v":0},{"$f":"Produktionsanlæg!CB903","v":0},{"$f":"Produktionsanlæg!CC903","v":0},{"$f":"Produktionsanlæg!CD903","v":0},{"$f":"Produktionsanlæg!CE903","v":0},{"$f":"Produktionsanlæg!CF903","v":0},{"$f":"Produktionsanlæg!CG903","v":0},{"$f":"Produktionsanlæg!CH903","v":0},{"$f":"Produktionsanlæg!CI903","v":0},{"$f":"Produktionsanlæg!CJ903","v":0},{"$f":"Produktionsanlæg!CK903","v":0},{"$f":"Produktionsanlæg!CL903","v":0},{"$f":"Produktionsanlæg!CM903","v":0},{"$f":"Produktionsanlæg!CN903","v":0},{"$f":"Produktionsanlæg!CO903","v":0},{"$f":"Produktionsanlæg!CP903","v":0},{"$f":"+SUM(AA903:AV903)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D903>=AY$2,$AA903/($D903-2009),0)+IF($E903>=AY$2,$AB903/($E903-2009),0)+IF($F903>=AY$2,$AC903/($F903-2009),0)+IF($G903>=AY$2,$AD903/($G903-2009),0)+IF($H903>=AY$2,$AE903/($H903-2009),0)+IF($I903>=AY$2,$AF903/($I903-2009),0)+IF($J903>=AY$2,$AG903/($J903-2009),0)+IF($K903>=AY$2,$AH903/($K903-2009),0)+IF($L903>=AY$2,$AI903/($L903-2009),0)+IF($M903>=AY$2,$AJ903/($M903-2009),0)+IF($N903>=AY$2,$AK903/($N903-2009),0)+IF($O903>=AY$2,$AL903/($O903-2009),0)+IF($P903>=AY$2,$AM903/($P903-2009),0)+IF($Q903>=AY$2,$AN903/($Q903-2009),0)+IF($R903>=AY$2,$AO903/($R903-2009),0)+IF($S903>=AY$2,$AP903/($S903-2009),0)+IF($T903>=AY$2,$AQ903/($T903-2009),0)+IF($U903>=AY$2,$AR903/($U903-2009),0)+IF($V903>=AY$2,$AS903/($V903-2009),0)+IF($W903>=AY$2,$AT903/($W903-2009),0)+IF($X903>=AY$2,$AU903/($X903-2009),0)+IF($Y903>=AY$2,$AV903/($Y903-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW905:AW928)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY905:AY928)","v":0},{"$f":"SUM(AZ905:AZ928)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL905:DL928)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C907","v":1925},{"$f":"E$3+$C907","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU907","v":0},{"$f":"Produktionsanlæg!BV907","v":0},{"$f":"Produktionsanlæg!BW907","v":0},{"$f":"Produktionsanlæg!BX907","v":0},{"$f":"Produktionsanlæg!BY907","v":0},{"$f":"Produktionsanlæg!BZ907","v":0},{"$f":"Produktionsanlæg!CA907","v":0},{"$f":"Produktionsanlæg!CB907","v":0},{"$f":"Produktionsanlæg!CC907","v":0},{"$f":"Produktionsanlæg!CD907","v":0},{"$f":"Produktionsanlæg!CE907","v":0},{"$f":"Produktionsanlæg!CF907","v":0},{"$f":"Produktionsanlæg!CG907","v":0},{"$f":"Produktionsanlæg!CH907","v":0},{"$f":"Produktionsanlæg!CI907","v":0},{"$f":"Produktionsanlæg!CJ907","v":0},{"$f":"Produktionsanlæg!CK907","v":0},{"$f":"Produktionsanlæg!CL907","v":0},{"$f":"Produktionsanlæg!CM907","v":0},{"$f":"Produktionsanlæg!CN907","v":0},{"$f":"Produktionsanlæg!CO907","v":0},{"$f":"Produktionsanlæg!CP907","v":0},{"$f":"+SUM(AA907:AV907)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D907>=AY$2,$AA907/($D907-2009),0)+IF($E907>=AY$2,$AB907/($E907-2009),0)+IF($F907>=AY$2,$AC907/($F907-2009),0)+IF($G907>=AY$2,$AD907/($G907-2009),0)+IF($H907>=AY$2,$AE907/($H907-2009),0)+IF($I907>=AY$2,$AF907/($I907-2009),0)+IF($J907>=AY$2,$AG907/($J907-2009),0)+IF($K907>=AY$2,$AH907/($K907-2009),0)+IF($L907>=AY$2,$AI907/($L907-2009),0)+IF($M907>=AY$2,$AJ907/($M907-2009),0)+IF($N907>=AY$2,$AK907/($N907-2009),0)+IF($O907>=AY$2,$AL907/($O907-2009),0)+IF($P907>=AY$2,$AM907/($P907-2009),0)+IF($Q907>=AY$2,$AN907/($Q907-2009),0)+IF($R907>=AY$2,$AO907/($R907-2009),0)+IF($S907>=AY$2,$AP907/($S907-2009),0)+IF($T907>=AY$2,$AQ907/($T907-2009),0)+IF($U907>=AY$2,$AR907/($U907-2009),0)+IF($V907>=AY$2,$AS907/($V907-2009),0)+IF($W907>=AY$2,$AT907/($W907-2009),0)+IF($X907>=AY$2,$AU907/($X907-2009),0)+IF($Y907>=AY$2,$AV907/($Y907-2009),0)","v":0},{"$f":"IF($D907>=AZ$2,$AA907/($D907-2009),0)+IF($E907>=AZ$2,$AB907/($E907-2009),0)+IF($F907>=AZ$2,$AC907/($F907-2009),0)+IF($G907>=AZ$2,$AD907/($G907-2009),0)+IF($H907>=AZ$2,$AE907/($H907-2009),0)+IF($I907>=AZ$2,$AF907/($I907-2009),0)+IF($J907>=AZ$2,$AG907/($J907-2009),0)+IF($K907>=AZ$2,$AH907/($K907-2009),0)+IF($L907>=AZ$2,$AI907/($L907-2009),0)+IF($M907>=AZ$2,$AJ907/($M907-2009),0)+IF($N907>=AZ$2,$AK907/($N907-2009),0)+IF($O907>=AZ$2,$AL907/($O907-2009),0)+IF($P907>=AZ$2,$AM907/($P907-2009),0)+IF($Q907>=AZ$2,$AN907/($Q907-2009),0)+IF($R907>=AZ$2,$AO907/($R907-2009),0)+IF($S907>=AZ$2,$AP907/($S907-2009),0)+IF($T907>=AZ$2,$AQ907/($T907-2009),0)+IF($U907>=AZ$2,$AR907/($U907-2009),0)+IF($V907>=AZ$2,$AS907/($V907-2009),0)+IF($W907>=AZ$2,$AT907/($W907-2009),0)+IF($X907>=AZ$2,$AU907/($X907-2009),0)+IF($Y907>=AZ$2,$AV907/($Y907-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D907>=DL$2,$AA907/($D907-2009),0)+IF($E907>=DL$2,$AB907/($E907-2009),0)+IF($F907>=DL$2,$AC907/($F907-2009),0)+IF($G907>=DL$2,$AD907/($G907-2009),0)+IF($H907>=DL$2,$AE907/($H907-2009),0)+IF($I907>=DL$2,$AF907/($I907-2009),0)+IF($J907>=DL$2,$AG907/($J907-2009),0)+IF($K907>=DL$2,$AH907/($K907-2009),0)+IF($L907>=DL$2,$AI907/($L907-2009),0)+IF($M907>=DL$2,$AJ907/($M907-2009),0)+IF($N907>=DL$2,$AK907/($N907-2009),0)+IF($O907>=DL$2,$AL907/($O907-2009),0)+IF($P907>=DL$2,$AM907/($P907-2009),0)+IF($Q907>=DL$2,$AN907/($Q907-2009),0)+IF($R907>=DL$2,$AO907/($R907-2009),0)+IF($S907>=DL$2,$AP907/($S907-2009),0)+IF($T907>=DL$2,$AQ907/($T907-2009),0)+IF($U907>=DL$2,$AR907/($U907-2009),0)+IF($V907>=DL$2,$AS907/($V907-2009),0)+IF($W907>=DL$2,$AT907/($W907-2009),0)+IF($X907>=DL$2,$AU907/($X907-2009),0)+IF($Y907>=DL$2,$AV907/($Y907-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"D$3+$C913+Produktionsanlæg!D914","v":1965},{"$f":"E$3+$C913+Produktionsanlæg!E914","v":1975},{"$f":"F$3+$C913+Produktionsanlæg!F914","v":1985},{"$f":"G$3+$C913+Produktionsanlæg!G914","v":1995},{"$f":"H$3+$C913+Produktionsanlæg!H914","v":2005},{"$f":"I$3+$C913+Produktionsanlæg!I914","v":2015},{"$f":"J$3+$C913+Produktionsanlæg!J914","v":2025},{"$f":"K$3+$C913+Produktionsanlæg!K914","v":2035},{"$f":"L$3+$C913+Produktionsanlæg!L914","v":2042},{"$f":"M$3+$C913+Produktionsanlæg!M914","v":2047},{"$f":"N$3+$C913+Produktionsanlæg!N914","v":2052},{"$f":"O$3+$C913+Produktionsanlæg!O914","v":2057},{"$f":"P$3+$C913+Produktionsanlæg!P914","v":2060},{"$f":"Q$3+$C913+Produktionsanlæg!Q914","v":2061},{"$f":"R$3+$C913+Produktionsanlæg!R914","v":2062},{"$f":"S$3+$C913+Produktionsanlæg!S914","v":2063},{"$f":"T$3+$C913+Produktionsanlæg!T914","v":2064},{"$f":"U$3+$C913+Produktionsanlæg!U914","v":2065},{"$f":"V$3+$C913+Produktionsanlæg!V914","v":2066},{"$f":"W$3+$C913+Produktionsanlæg!W914","v":2067},{"$f":"X$3+$C913+Produktionsanlæg!X914","v":2068},{"$f":"Y$3+$C913+Produktionsanlæg!Y914","v":2069},0,{"$f":"Produktionsanlæg!BU913","v":0},{"$f":"Produktionsanlæg!BV913","v":0},{"$f":"Produktionsanlæg!BW913","v":0},{"$f":"Produktionsanlæg!BX913","v":0},{"$f":"Produktionsanlæg!BY913","v":0},{"$f":"Produktionsanlæg!BZ913","v":0},{"$f":"Produktionsanlæg!CA913","v":0},{"$f":"Produktionsanlæg!CB913","v":0},{"$f":"Produktionsanlæg!CC913","v":0},{"$f":"Produktionsanlæg!CD913","v":0},{"$f":"Produktionsanlæg!CE913","v":0},{"$f":"Produktionsanlæg!CF913","v":0},{"$f":"Produktionsanlæg!CG913","v":0},{"$f":"Produktionsanlæg!CH913","v":0},{"$f":"Produktionsanlæg!CI913","v":0},{"$f":"Produktionsanlæg!CJ913","v":0},{"$f":"Produktionsanlæg!CK913","v":0},{"$f":"Produktionsanlæg!CL913","v":0},{"$f":"Produktionsanlæg!CM913","v":0},{"$f":"Produktionsanlæg!CN913","v":0},{"$f":"Produktionsanlæg!CO913","v":0},{"$f":"Produktionsanlæg!CP913","v":0},{"$f":"+SUM(AA913:AV913)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D913>=AY$2,$AA913/($D913-2009),0)+IF($E913>=AY$2,$AB913/($E913-2009),0)+IF($F913>=AY$2,$AC913/($F913-2009),0)+IF($G913>=AY$2,$AD913/($G913-2009),0)+IF($H913>=AY$2,$AE913/($H913-2009),0)+IF($I913>=AY$2,$AF913/($I913-2009),0)+IF($J913>=AY$2,$AG913/($J913-2009),0)+IF($K913>=AY$2,$AH913/($K913-2009),0)+IF($L913>=AY$2,$AI913/($L913-2009),0)+IF($M913>=AY$2,$AJ913/($M913-2009),0)+IF($N913>=AY$2,$AK913/($N913-2009),0)+IF($O913>=AY$2,$AL913/($O913-2009),0)+IF($P913>=AY$2,$AM913/($P913-2009),0)+IF($Q913>=AY$2,$AN913/($Q913-2009),0)+IF($R913>=AY$2,$AO913/($R913-2009),0)+IF($S913>=AY$2,$AP913/($S913-2009),0)+IF($T913>=AY$2,$AQ913/($T913-2009),0)+IF($U913>=AY$2,$AR913/($U913-2009),0)+IF($V913>=AY$2,$AS913/($V913-2009),0)+IF($W913>=AY$2,$AT913/($W913-2009),0)+IF($X913>=AY$2,$AU913/($X913-2009),0)+IF($Y913>=AY$2,$AV913/($Y913-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"D$3+$C916","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU916","v":0},{"$f":"Produktionsanlæg!BV916","v":0},{"$f":"Produktionsanlæg!BW916","v":0},{"$f":"Produktionsanlæg!BX916","v":0},{"$f":"Produktionsanlæg!BY916","v":0},{"$f":"Produktionsanlæg!BZ916","v":0},{"$f":"Produktionsanlæg!CA916","v":0},{"$f":"Produktionsanlæg!CB916","v":0},{"$f":"Produktionsanlæg!CC916","v":0},{"$f":"Produktionsanlæg!CD916","v":0},{"$f":"Produktionsanlæg!CE916","v":0},{"$f":"Produktionsanlæg!CF916","v":0},{"$f":"Produktionsanlæg!CG916","v":0},{"$f":"Produktionsanlæg!CH916","v":0},{"$f":"Produktionsanlæg!CI916","v":0},{"$f":"Produktionsanlæg!CJ916","v":0},{"$f":"Produktionsanlæg!CK916","v":0},{"$f":"Produktionsanlæg!CL916","v":0},{"$f":"Produktionsanlæg!CM916","v":0},{"$f":"Produktionsanlæg!CN916","v":0},{"$f":"Produktionsanlæg!CO916","v":0},{"$f":"Produktionsanlæg!CP916","v":0},{"$f":"+SUM(AA916:AV916)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D916>=AY$2,$AA916/($D916-2009),0)+IF($E916>=AY$2,$AB916/($E916-2009),0)+IF($F916>=AY$2,$AC916/($F916-2009),0)+IF($G916>=AY$2,$AD916/($G916-2009),0)+IF($H916>=AY$2,$AE916/($H916-2009),0)+IF($I916>=AY$2,$AF916/($I916-2009),0)+IF($J916>=AY$2,$AG916/($J916-2009),0)+IF($K916>=AY$2,$AH916/($K916-2009),0)+IF($L916>=AY$2,$AI916/($L916-2009),0)+IF($M916>=AY$2,$AJ916/($M916-2009),0)+IF($N916>=AY$2,$AK916/($N916-2009),0)+IF($O916>=AY$2,$AL916/($O916-2009),0)+IF($P916>=AY$2,$AM916/($P916-2009),0)+IF($Q916>=AY$2,$AN916/($Q916-2009),0)+IF($R916>=AY$2,$AO916/($R916-2009),0)+IF($S916>=AY$2,$AP916/($S916-2009),0)+IF($T916>=AY$2,$AQ916/($T916-2009),0)+IF($U916>=AY$2,$AR916/($U916-2009),0)+IF($V916>=AY$2,$AS916/($V916-2009),0)+IF($W916>=AY$2,$AT916/($W916-2009),0)+IF($X916>=AY$2,$AU916/($X916-2009),0)+IF($Y916>=AY$2,$AV916/($Y916-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"D$3+$C920","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU920","v":0},{"$f":"Produktionsanlæg!BV920","v":0},{"$f":"Produktionsanlæg!BW920","v":0},{"$f":"Produktionsanlæg!BX920","v":0},{"$f":"Produktionsanlæg!BY920","v":0},{"$f":"Produktionsanlæg!BZ920","v":0},{"$f":"Produktionsanlæg!CA920","v":0},{"$f":"Produktionsanlæg!CB920","v":0},{"$f":"Produktionsanlæg!CC920","v":0},{"$f":"Produktionsanlæg!CD920","v":0},{"$f":"Produktionsanlæg!CE920","v":0},{"$f":"Produktionsanlæg!CF920","v":0},{"$f":"Produktionsanlæg!CG920","v":0},{"$f":"Produktionsanlæg!CH920","v":0},{"$f":"Produktionsanlæg!CI920","v":0},{"$f":"Produktionsanlæg!CJ920","v":0},{"$f":"Produktionsanlæg!CK920","v":0},{"$f":"Produktionsanlæg!CL920","v":0},{"$f":"Produktionsanlæg!CM920","v":0},{"$f":"Produktionsanlæg!CN920","v":0},{"$f":"Produktionsanlæg!CO920","v":0},{"$f":"Produktionsanlæg!CP920","v":0},{"$f":"+SUM(AA920:AV920)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D920>=AY$2,$AA920/($D920-2009),0)+IF($E920>=AY$2,$AB920/($E920-2009),0)+IF($F920>=AY$2,$AC920/($F920-2009),0)+IF($G920>=AY$2,$AD920/($G920-2009),0)+IF($H920>=AY$2,$AE920/($H920-2009),0)+IF($I920>=AY$2,$AF920/($I920-2009),0)+IF($J920>=AY$2,$AG920/($J920-2009),0)+IF($K920>=AY$2,$AH920/($K920-2009),0)+IF($L920>=AY$2,$AI920/($L920-2009),0)+IF($M920>=AY$2,$AJ920/($M920-2009),0)+IF($N920>=AY$2,$AK920/($N920-2009),0)+IF($O920>=AY$2,$AL920/($O920-2009),0)+IF($P920>=AY$2,$AM920/($P920-2009),0)+IF($Q920>=AY$2,$AN920/($Q920-2009),0)+IF($R920>=AY$2,$AO920/($R920-2009),0)+IF($S920>=AY$2,$AP920/($S920-2009),0)+IF($T920>=AY$2,$AQ920/($T920-2009),0)+IF($U920>=AY$2,$AR920/($U920-2009),0)+IF($V920>=AY$2,$AS920/($V920-2009),0)+IF($W920>=AY$2,$AT920/($W920-2009),0)+IF($X920>=AY$2,$AU920/($X920-2009),0)+IF($Y920>=AY$2,$AV920/($Y920-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"D$3+$C923","v":1925},{"$f":"E$3+$C923","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU923","v":0},{"$f":"Produktionsanlæg!BV923","v":0},{"$f":"Produktionsanlæg!BW923","v":0},{"$f":"Produktionsanlæg!BX923","v":0},{"$f":"Produktionsanlæg!BY923","v":0},{"$f":"Produktionsanlæg!BZ923","v":0},{"$f":"Produktionsanlæg!CA923","v":0},{"$f":"Produktionsanlæg!CB923","v":0},{"$f":"Produktionsanlæg!CC923","v":0},{"$f":"Produktionsanlæg!CD923","v":0},{"$f":"Produktionsanlæg!CE923","v":0},{"$f":"Produktionsanlæg!CF923","v":0},{"$f":"Produktionsanlæg!CG923","v":0},{"$f":"Produktionsanlæg!CH923","v":0},{"$f":"Produktionsanlæg!CI923","v":0},{"$f":"Produktionsanlæg!CJ923","v":0},{"$f":"Produktionsanlæg!CK923","v":0},{"$f":"Produktionsanlæg!CL923","v":0},{"$f":"Produktionsanlæg!CM923","v":0},{"$f":"Produktionsanlæg!CN923","v":0},{"$f":"Produktionsanlæg!CO923","v":0},{"$f":"Produktionsanlæg!CP923","v":0},{"$f":"+SUM(AA923:AV923)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D923>=AY$2,$AA923/($D923-2009),0)+IF($E923>=AY$2,$AB923/($E923-2009),0)+IF($F923>=AY$2,$AC923/($F923-2009),0)+IF($G923>=AY$2,$AD923/($G923-2009),0)+IF($H923>=AY$2,$AE923/($H923-2009),0)+IF($I923>=AY$2,$AF923/($I923-2009),0)+IF($J923>=AY$2,$AG923/($J923-2009),0)+IF($K923>=AY$2,$AH923/($K923-2009),0)+IF($L923>=AY$2,$AI923/($L923-2009),0)+IF($M923>=AY$2,$AJ923/($M923-2009),0)+IF($N923>=AY$2,$AK923/($N923-2009),0)+IF($O923>=AY$2,$AL923/($O923-2009),0)+IF($P923>=AY$2,$AM923/($P923-2009),0)+IF($Q923>=AY$2,$AN923/($Q923-2009),0)+IF($R923>=AY$2,$AO923/($R923-2009),0)+IF($S923>=AY$2,$AP923/($S923-2009),0)+IF($T923>=AY$2,$AQ923/($T923-2009),0)+IF($U923>=AY$2,$AR923/($U923-2009),0)+IF($V923>=AY$2,$AS923/($V923-2009),0)+IF($W923>=AY$2,$AT923/($W923-2009),0)+IF($X923>=AY$2,$AU923/($X923-2009),0)+IF($Y923>=AY$2,$AV923/($Y923-2009),0)","v":0},{"$f":"IF($D923>=AZ$2,$AA923/($D923-2009),0)+IF($E923>=AZ$2,$AB923/($E923-2009),0)+IF($F923>=AZ$2,$AC923/($F923-2009),0)+IF($G923>=AZ$2,$AD923/($G923-2009),0)+IF($H923>=AZ$2,$AE923/($H923-2009),0)+IF($I923>=AZ$2,$AF923/($I923-2009),0)+IF($J923>=AZ$2,$AG923/($J923-2009),0)+IF($K923>=AZ$2,$AH923/($K923-2009),0)+IF($L923>=AZ$2,$AI923/($L923-2009),0)+IF($M923>=AZ$2,$AJ923/($M923-2009),0)+IF($N923>=AZ$2,$AK923/($N923-2009),0)+IF($O923>=AZ$2,$AL923/($O923-2009),0)+IF($P923>=AZ$2,$AM923/($P923-2009),0)+IF($Q923>=AZ$2,$AN923/($Q923-2009),0)+IF($R923>=AZ$2,$AO923/($R923-2009),0)+IF($S923>=AZ$2,$AP923/($S923-2009),0)+IF($T923>=AZ$2,$AQ923/($T923-2009),0)+IF($U923>=AZ$2,$AR923/($U923-2009),0)+IF($V923>=AZ$2,$AS923/($V923-2009),0)+IF($W923>=AZ$2,$AT923/($W923-2009),0)+IF($X923>=AZ$2,$AU923/($X923-2009),0)+IF($Y923>=AZ$2,$AV923/($Y923-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D923>=DL$2,$AA923/($D923-2009),0)+IF($E923>=DL$2,$AB923/($E923-2009),0)+IF($F923>=DL$2,$AC923/($F923-2009),0)+IF($G923>=DL$2,$AD923/($G923-2009),0)+IF($H923>=DL$2,$AE923/($H923-2009),0)+IF($I923>=DL$2,$AF923/($I923-2009),0)+IF($J923>=DL$2,$AG923/($J923-2009),0)+IF($K923>=DL$2,$AH923/($K923-2009),0)+IF($L923>=DL$2,$AI923/($L923-2009),0)+IF($M923>=DL$2,$AJ923/($M923-2009),0)+IF($N923>=DL$2,$AK923/($N923-2009),0)+IF($O923>=DL$2,$AL923/($O923-2009),0)+IF($P923>=DL$2,$AM923/($P923-2009),0)+IF($Q923>=DL$2,$AN923/($Q923-2009),0)+IF($R923>=DL$2,$AO923/($R923-2009),0)+IF($S923>=DL$2,$AP923/($S923-2009),0)+IF($T923>=DL$2,$AQ923/($T923-2009),0)+IF($U923>=DL$2,$AR923/($U923-2009),0)+IF($V923>=DL$2,$AS923/($V923-2009),0)+IF($W923>=DL$2,$AT923/($W923-2009),0)+IF($X923>=DL$2,$AU923/($X923-2009),0)+IF($Y923>=DL$2,$AV923/($Y923-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW930:AW941)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY930:AY941)","v":0},{"$f":"SUM(AZ930:AZ941)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL930:DL941)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C933","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU933","v":0},{"$f":"Produktionsanlæg!BV933","v":0},{"$f":"Produktionsanlæg!BW933","v":0},{"$f":"Produktionsanlæg!BX933","v":0},{"$f":"Produktionsanlæg!BY933","v":0},{"$f":"Produktionsanlæg!BZ933","v":0},{"$f":"Produktionsanlæg!CA933","v":0},{"$f":"Produktionsanlæg!CB933","v":0},{"$f":"Produktionsanlæg!CC933","v":0},{"$f":"Produktionsanlæg!CD933","v":0},{"$f":"Produktionsanlæg!CE933","v":0},{"$f":"Produktionsanlæg!CF933","v":0},{"$f":"Produktionsanlæg!CG933","v":0},{"$f":"Produktionsanlæg!CH933","v":0},{"$f":"Produktionsanlæg!CI933","v":0},{"$f":"Produktionsanlæg!CJ933","v":0},{"$f":"Produktionsanlæg!CK933","v":0},{"$f":"Produktionsanlæg!CL933","v":0},{"$f":"Produktionsanlæg!CM933","v":0},{"$f":"Produktionsanlæg!CN933","v":0},{"$f":"Produktionsanlæg!CO933","v":0},{"$f":"Produktionsanlæg!CP933","v":0},{"$f":"+SUM(AA933:AV933)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D933>=AY$2,$AA933/($D933-2009),0)+IF($E933>=AY$2,$AB933/($E933-2009),0)+IF($F933>=AY$2,$AC933/($F933-2009),0)+IF($G933>=AY$2,$AD933/($G933-2009),0)+IF($H933>=AY$2,$AE933/($H933-2009),0)+IF($I933>=AY$2,$AF933/($I933-2009),0)+IF($J933>=AY$2,$AG933/($J933-2009),0)+IF($K933>=AY$2,$AH933/($K933-2009),0)+IF($L933>=AY$2,$AI933/($L933-2009),0)+IF($M933>=AY$2,$AJ933/($M933-2009),0)+IF($N933>=AY$2,$AK933/($N933-2009),0)+IF($O933>=AY$2,$AL933/($O933-2009),0)+IF($P933>=AY$2,$AM933/($P933-2009),0)+IF($Q933>=AY$2,$AN933/($Q933-2009),0)+IF($R933>=AY$2,$AO933/($R933-2009),0)+IF($S933>=AY$2,$AP933/($S933-2009),0)+IF($T933>=AY$2,$AQ933/($T933-2009),0)+IF($U933>=AY$2,$AR933/($U933-2009),0)+IF($V933>=AY$2,$AS933/($V933-2009),0)+IF($W933>=AY$2,$AT933/($W933-2009),0)+IF($X933>=AY$2,$AU933/($X933-2009),0)+IF($Y933>=AY$2,$AV933/($Y933-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C938+Produktionsanlæg!D939","v":1965},{"$f":"E$3+$C938+Produktionsanlæg!E939","v":1975},{"$f":"F$3+$C938+Produktionsanlæg!F939","v":1985},{"$f":"G$3+$C938+Produktionsanlæg!G939","v":1995},{"$f":"H$3+$C938+Produktionsanlæg!H939","v":2005},{"$f":"I$3+$C938+Produktionsanlæg!I939","v":2015},{"$f":"J$3+$C938+Produktionsanlæg!J939","v":2025},{"$f":"K$3+$C938+Produktionsanlæg!K939","v":2035},{"$f":"L$3+$C938+Produktionsanlæg!L939","v":2042},{"$f":"M$3+$C938+Produktionsanlæg!M939","v":2047},{"$f":"N$3+$C938+Produktionsanlæg!N939","v":2052},{"$f":"O$3+$C938+Produktionsanlæg!O939","v":2057},{"$f":"P$3+$C938+Produktionsanlæg!P939","v":2060},{"$f":"Q$3+$C938+Produktionsanlæg!Q939","v":2061},{"$f":"R$3+$C938+Produktionsanlæg!R939","v":2062},{"$f":"S$3+$C938+Produktionsanlæg!S939","v":2063},{"$f":"T$3+$C938+Produktionsanlæg!T939","v":2064},{"$f":"U$3+$C938+Produktionsanlæg!U939","v":2065},{"$f":"V$3+$C938+Produktionsanlæg!V939","v":2066},{"$f":"W$3+$C938+Produktionsanlæg!W939","v":2067},{"$f":"X$3+$C938+Produktionsanlæg!X939","v":2068},{"$f":"Y$3+$C938+Produktionsanlæg!Y939","v":2069},0,{"$f":"Produktionsanlæg!BU938","v":0},{"$f":"Produktionsanlæg!BV938","v":0},{"$f":"Produktionsanlæg!BW938","v":0},{"$f":"Produktionsanlæg!BX938","v":0},{"$f":"Produktionsanlæg!BY938","v":0},{"$f":"Produktionsanlæg!BZ938","v":0},{"$f":"Produktionsanlæg!CA938","v":0},{"$f":"Produktionsanlæg!CB938","v":0},{"$f":"Produktionsanlæg!CC938","v":0},{"$f":"Produktionsanlæg!CD938","v":0},{"$f":"Produktionsanlæg!CE938","v":0},{"$f":"Produktionsanlæg!CF938","v":0},{"$f":"Produktionsanlæg!CG938","v":0},{"$f":"Produktionsanlæg!CH938","v":0},{"$f":"Produktionsanlæg!CI938","v":0},{"$f":"Produktionsanlæg!CJ938","v":0},{"$f":"Produktionsanlæg!CK938","v":0},{"$f":"Produktionsanlæg!CL938","v":0},{"$f":"Produktionsanlæg!CM938","v":0},{"$f":"Produktionsanlæg!CN938","v":0},{"$f":"Produktionsanlæg!CO938","v":0},{"$f":"Produktionsanlæg!CP938","v":0},{"$f":"+SUM(AA938:AV938)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D938>=AY$2,$AA938/($D938-2009),0)+IF($E938>=AY$2,$AB938/($E938-2009),0)+IF($F938>=AY$2,$AC938/($F938-2009),0)+IF($G938>=AY$2,$AD938/($G938-2009),0)+IF($H938>=AY$2,$AE938/($H938-2009),0)+IF($I938>=AY$2,$AF938/($I938-2009),0)+IF($J938>=AY$2,$AG938/($J938-2009),0)+IF($K938>=AY$2,$AH938/($K938-2009),0)+IF($L938>=AY$2,$AI938/($L938-2009),0)+IF($M938>=AY$2,$AJ938/($M938-2009),0)+IF($N938>=AY$2,$AK938/($N938-2009),0)+IF($O938>=AY$2,$AL938/($O938-2009),0)+IF($P938>=AY$2,$AM938/($P938-2009),0)+IF($Q938>=AY$2,$AN938/($Q938-2009),0)+IF($R938>=AY$2,$AO938/($R938-2009),0)+IF($S938>=AY$2,$AP938/($S938-2009),0)+IF($T938>=AY$2,$AQ938/($T938-2009),0)+IF($U938>=AY$2,$AR938/($U938-2009),0)+IF($V938>=AY$2,$AS938/($V938-2009),0)+IF($W938>=AY$2,$AT938/($W938-2009),0)+IF($X938>=AY$2,$AU938/($X938-2009),0)+IF($Y938>=AY$2,$AV938/($Y938-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z943)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW943,AW946,AW971,AW996)","v":0},null,{"$f":"SUM(AY943+AY946+AY971+AY996)","v":0},{"$f":"SUM(AZ943+AZ946+AZ971+AZ996)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL943+DL946+DL971+DL996)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW947:AW970)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY947:AY970)","v":0},{"$f":"SUM(AZ947:AZ970)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL947:DL970)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"D$3+$C949","v":1925},{"$f":"E$3+$C949","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU949","v":0},{"$f":"Produktionsanlæg!BV949","v":0},{"$f":"Produktionsanlæg!BW949","v":0},{"$f":"Produktionsanlæg!BX949","v":0},{"$f":"Produktionsanlæg!BY949","v":0},{"$f":"Produktionsanlæg!BZ949","v":0},{"$f":"Produktionsanlæg!CA949","v":0},{"$f":"Produktionsanlæg!CB949","v":0},{"$f":"Produktionsanlæg!CC949","v":0},{"$f":"Produktionsanlæg!CD949","v":0},{"$f":"Produktionsanlæg!CE949","v":0},{"$f":"Produktionsanlæg!CF949","v":0},{"$f":"Produktionsanlæg!CG949","v":0},{"$f":"Produktionsanlæg!CH949","v":0},{"$f":"Produktionsanlæg!CI949","v":0},{"$f":"Produktionsanlæg!CJ949","v":0},{"$f":"Produktionsanlæg!CK949","v":0},{"$f":"Produktionsanlæg!CL949","v":0},{"$f":"Produktionsanlæg!CM949","v":0},{"$f":"Produktionsanlæg!CN949","v":0},{"$f":"Produktionsanlæg!CO949","v":0},{"$f":"Produktionsanlæg!CP949","v":0},{"$f":"+SUM(AA949:AV949)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D949>=AY$2,$AA949/($D949-2009),0)+IF($E949>=AY$2,$AB949/($E949-2009),0)+IF($F949>=AY$2,$AC949/($F949-2009),0)+IF($G949>=AY$2,$AD949/($G949-2009),0)+IF($H949>=AY$2,$AE949/($H949-2009),0)+IF($I949>=AY$2,$AF949/($I949-2009),0)+IF($J949>=AY$2,$AG949/($J949-2009),0)+IF($K949>=AY$2,$AH949/($K949-2009),0)+IF($L949>=AY$2,$AI949/($L949-2009),0)+IF($M949>=AY$2,$AJ949/($M949-2009),0)+IF($N949>=AY$2,$AK949/($N949-2009),0)+IF($O949>=AY$2,$AL949/($O949-2009),0)+IF($P949>=AY$2,$AM949/($P949-2009),0)+IF($Q949>=AY$2,$AN949/($Q949-2009),0)+IF($R949>=AY$2,$AO949/($R949-2009),0)+IF($S949>=AY$2,$AP949/($S949-2009),0)+IF($T949>=AY$2,$AQ949/($T949-2009),0)+IF($U949>=AY$2,$AR949/($U949-2009),0)+IF($V949>=AY$2,$AS949/($V949-2009),0)+IF($W949>=AY$2,$AT949/($W949-2009),0)+IF($X949>=AY$2,$AU949/($X949-2009),0)+IF($Y949>=AY$2,$AV949/($Y949-2009),0)","v":0},{"$f":"IF($D949>=AZ$2,$AA949/($D949-2009),0)+IF($E949>=AZ$2,$AB949/($E949-2009),0)+IF($F949>=AZ$2,$AC949/($F949-2009),0)+IF($G949>=AZ$2,$AD949/($G949-2009),0)+IF($H949>=AZ$2,$AE949/($H949-2009),0)+IF($I949>=AZ$2,$AF949/($I949-2009),0)+IF($J949>=AZ$2,$AG949/($J949-2009),0)+IF($K949>=AZ$2,$AH949/($K949-2009),0)+IF($L949>=AZ$2,$AI949/($L949-2009),0)+IF($M949>=AZ$2,$AJ949/($M949-2009),0)+IF($N949>=AZ$2,$AK949/($N949-2009),0)+IF($O949>=AZ$2,$AL949/($O949-2009),0)+IF($P949>=AZ$2,$AM949/($P949-2009),0)+IF($Q949>=AZ$2,$AN949/($Q949-2009),0)+IF($R949>=AZ$2,$AO949/($R949-2009),0)+IF($S949>=AZ$2,$AP949/($S949-2009),0)+IF($T949>=AZ$2,$AQ949/($T949-2009),0)+IF($U949>=AZ$2,$AR949/($U949-2009),0)+IF($V949>=AZ$2,$AS949/($V949-2009),0)+IF($W949>=AZ$2,$AT949/($W949-2009),0)+IF($X949>=AZ$2,$AU949/($X949-2009),0)+IF($Y949>=AZ$2,$AV949/($Y949-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D949>=DL$2,$AA949/($D949-2009),0)+IF($E949>=DL$2,$AB949/($E949-2009),0)+IF($F949>=DL$2,$AC949/($F949-2009),0)+IF($G949>=DL$2,$AD949/($G949-2009),0)+IF($H949>=DL$2,$AE949/($H949-2009),0)+IF($I949>=DL$2,$AF949/($I949-2009),0)+IF($J949>=DL$2,$AG949/($J949-2009),0)+IF($K949>=DL$2,$AH949/($K949-2009),0)+IF($L949>=DL$2,$AI949/($L949-2009),0)+IF($M949>=DL$2,$AJ949/($M949-2009),0)+IF($N949>=DL$2,$AK949/($N949-2009),0)+IF($O949>=DL$2,$AL949/($O949-2009),0)+IF($P949>=DL$2,$AM949/($P949-2009),0)+IF($Q949>=DL$2,$AN949/($Q949-2009),0)+IF($R949>=DL$2,$AO949/($R949-2009),0)+IF($S949>=DL$2,$AP949/($S949-2009),0)+IF($T949>=DL$2,$AQ949/($T949-2009),0)+IF($U949>=DL$2,$AR949/($U949-2009),0)+IF($V949>=DL$2,$AS949/($V949-2009),0)+IF($W949>=DL$2,$AT949/($W949-2009),0)+IF($X949>=DL$2,$AU949/($X949-2009),0)+IF($Y949>=DL$2,$AV949/($Y949-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"D$3+$C950","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU950","v":0},{"$f":"Produktionsanlæg!BV950","v":0},{"$f":"Produktionsanlæg!BW950","v":0},{"$f":"Produktionsanlæg!BX950","v":0},{"$f":"Produktionsanlæg!BY950","v":0},{"$f":"Produktionsanlæg!BZ950","v":0},{"$f":"Produktionsanlæg!CA950","v":0},{"$f":"Produktionsanlæg!CB950","v":0},{"$f":"Produktionsanlæg!CC950","v":0},{"$f":"Produktionsanlæg!CD950","v":0},{"$f":"Produktionsanlæg!CE950","v":0},{"$f":"Produktionsanlæg!CF950","v":0},{"$f":"Produktionsanlæg!CG950","v":0},{"$f":"Produktionsanlæg!CH950","v":0},{"$f":"Produktionsanlæg!CI950","v":0},{"$f":"Produktionsanlæg!CJ950","v":0},{"$f":"Produktionsanlæg!CK950","v":0},{"$f":"Produktionsanlæg!CL950","v":0},{"$f":"Produktionsanlæg!CM950","v":0},{"$f":"Produktionsanlæg!CN950","v":0},{"$f":"Produktionsanlæg!CO950","v":0},{"$f":"Produktionsanlæg!CP950","v":0},{"$f":"+SUM(AA950:AV950)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D950>=AY$2,$AA950/($D950-2009),0)+IF($E950>=AY$2,$AB950/($E950-2009),0)+IF($F950>=AY$2,$AC950/($F950-2009),0)+IF($G950>=AY$2,$AD950/($G950-2009),0)+IF($H950>=AY$2,$AE950/($H950-2009),0)+IF($I950>=AY$2,$AF950/($I950-2009),0)+IF($J950>=AY$2,$AG950/($J950-2009),0)+IF($K950>=AY$2,$AH950/($K950-2009),0)+IF($L950>=AY$2,$AI950/($L950-2009),0)+IF($M950>=AY$2,$AJ950/($M950-2009),0)+IF($N950>=AY$2,$AK950/($N950-2009),0)+IF($O950>=AY$2,$AL950/($O950-2009),0)+IF($P950>=AY$2,$AM950/($P950-2009),0)+IF($Q950>=AY$2,$AN950/($Q950-2009),0)+IF($R950>=AY$2,$AO950/($R950-2009),0)+IF($S950>=AY$2,$AP950/($S950-2009),0)+IF($T950>=AY$2,$AQ950/($T950-2009),0)+IF($U950>=AY$2,$AR950/($U950-2009),0)+IF($V950>=AY$2,$AS950/($V950-2009),0)+IF($W950>=AY$2,$AT950/($W950-2009),0)+IF($X950>=AY$2,$AU950/($X950-2009),0)+IF($Y950>=AY$2,$AV950/($Y950-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"D$3+$C951+Produktionsanlæg!D952","v":1965},{"$f":"E$3+$C951+Produktionsanlæg!E952","v":1975},{"$f":"F$3+$C951+Produktionsanlæg!F952","v":1985},{"$f":"G$3+$C951+Produktionsanlæg!G952","v":1995},{"$f":"H$3+$C951+Produktionsanlæg!H952","v":2005},{"$f":"I$3+$C951+Produktionsanlæg!I952","v":2015},{"$f":"J$3+$C951+Produktionsanlæg!J952","v":2025},{"$f":"K$3+$C951+Produktionsanlæg!K952","v":2035},{"$f":"L$3+$C951+Produktionsanlæg!L952","v":2042},{"$f":"M$3+$C951+Produktionsanlæg!M952","v":2047},{"$f":"N$3+$C951+Produktionsanlæg!N952","v":2052},{"$f":"O$3+$C951+Produktionsanlæg!O952","v":2057},{"$f":"P$3+$C951+Produktionsanlæg!P952","v":2060},{"$f":"Q$3+$C951+Produktionsanlæg!Q952","v":2061},{"$f":"R$3+$C951+Produktionsanlæg!R952","v":2062},{"$f":"S$3+$C951+Produktionsanlæg!S952","v":2063},{"$f":"T$3+$C951+Produktionsanlæg!T952","v":2064},{"$f":"U$3+$C951+Produktionsanlæg!U952","v":2065},{"$f":"V$3+$C951+Produktionsanlæg!V952","v":2066},{"$f":"W$3+$C951+Produktionsanlæg!W952","v":2067},{"$f":"X$3+$C951+Produktionsanlæg!X952","v":2068},{"$f":"Y$3+$C951+Produktionsanlæg!Y952","v":2069},0,{"$f":"Produktionsanlæg!BU951","v":0},{"$f":"Produktionsanlæg!BV951","v":0},{"$f":"Produktionsanlæg!BW951","v":0},{"$f":"Produktionsanlæg!BX951","v":0},{"$f":"Produktionsanlæg!BY951","v":0},{"$f":"Produktionsanlæg!BZ951","v":0},{"$f":"Produktionsanlæg!CA951","v":0},{"$f":"Produktionsanlæg!CB951","v":0},{"$f":"Produktionsanlæg!CC951","v":0},{"$f":"Produktionsanlæg!CD951","v":0},{"$f":"Produktionsanlæg!CE951","v":0},{"$f":"Produktionsanlæg!CF951","v":0},{"$f":"Produktionsanlæg!CG951","v":0},{"$f":"Produktionsanlæg!CH951","v":0},{"$f":"Produktionsanlæg!CI951","v":0},{"$f":"Produktionsanlæg!CJ951","v":0},{"$f":"Produktionsanlæg!CK951","v":0},{"$f":"Produktionsanlæg!CL951","v":0},{"$f":"Produktionsanlæg!CM951","v":0},{"$f":"Produktionsanlæg!CN951","v":0},{"$f":"Produktionsanlæg!CO951","v":0},{"$f":"Produktionsanlæg!CP951","v":0},{"$f":"+SUM(AA951:AV951)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D951>=AY$2,$AA951/($D951-2009),0)+IF($E951>=AY$2,$AB951/($E951-2009),0)+IF($F951>=AY$2,$AC951/($F951-2009),0)+IF($G951>=AY$2,$AD951/($G951-2009),0)+IF($H951>=AY$2,$AE951/($H951-2009),0)+IF($I951>=AY$2,$AF951/($I951-2009),0)+IF($J951>=AY$2,$AG951/($J951-2009),0)+IF($K951>=AY$2,$AH951/($K951-2009),0)+IF($L951>=AY$2,$AI951/($L951-2009),0)+IF($M951>=AY$2,$AJ951/($M951-2009),0)+IF($N951>=AY$2,$AK951/($N951-2009),0)+IF($O951>=AY$2,$AL951/($O951-2009),0)+IF($P951>=AY$2,$AM951/($P951-2009),0)+IF($Q951>=AY$2,$AN951/($Q951-2009),0)+IF($R951>=AY$2,$AO951/($R951-2009),0)+IF($S951>=AY$2,$AP951/($S951-2009),0)+IF($T951>=AY$2,$AQ951/($T951-2009),0)+IF($U951>=AY$2,$AR951/($U951-2009),0)+IF($V951>=AY$2,$AS951/($V951-2009),0)+IF($W951>=AY$2,$AT951/($W951-2009),0)+IF($X951>=AY$2,$AU951/($X951-2009),0)+IF($Y951>=AY$2,$AV951/($Y951-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"D$3+$C953","v":1925},{"$f":"E$3+$C953","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU953","v":0},{"$f":"Produktionsanlæg!BV953","v":0},{"$f":"Produktionsanlæg!BW953","v":0},{"$f":"Produktionsanlæg!BX953","v":0},{"$f":"Produktionsanlæg!BY953","v":0},{"$f":"Produktionsanlæg!BZ953","v":0},{"$f":"Produktionsanlæg!CA953","v":0},{"$f":"Produktionsanlæg!CB953","v":0},{"$f":"Produktionsanlæg!CC953","v":0},{"$f":"Produktionsanlæg!CD953","v":0},{"$f":"Produktionsanlæg!CE953","v":0},{"$f":"Produktionsanlæg!CF953","v":0},{"$f":"Produktionsanlæg!CG953","v":0},{"$f":"Produktionsanlæg!CH953","v":0},{"$f":"Produktionsanlæg!CI953","v":0},{"$f":"Produktionsanlæg!CJ953","v":0},{"$f":"Produktionsanlæg!CK953","v":0},{"$f":"Produktionsanlæg!CL953","v":0},{"$f":"Produktionsanlæg!CM953","v":0},{"$f":"Produktionsanlæg!CN953","v":0},{"$f":"Produktionsanlæg!CO953","v":0},{"$f":"Produktionsanlæg!CP953","v":0},{"$f":"+SUM(AA953:AV953)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D953>=AY$2,$AA953/($D953-2009),0)+IF($E953>=AY$2,$AB953/($E953-2009),0)+IF($F953>=AY$2,$AC953/($F953-2009),0)+IF($G953>=AY$2,$AD953/($G953-2009),0)+IF($H953>=AY$2,$AE953/($H953-2009),0)+IF($I953>=AY$2,$AF953/($I953-2009),0)+IF($J953>=AY$2,$AG953/($J953-2009),0)+IF($K953>=AY$2,$AH953/($K953-2009),0)+IF($L953>=AY$2,$AI953/($L953-2009),0)+IF($M953>=AY$2,$AJ953/($M953-2009),0)+IF($N953>=AY$2,$AK953/($N953-2009),0)+IF($O953>=AY$2,$AL953/($O953-2009),0)+IF($P953>=AY$2,$AM953/($P953-2009),0)+IF($Q953>=AY$2,$AN953/($Q953-2009),0)+IF($R953>=AY$2,$AO953/($R953-2009),0)+IF($S953>=AY$2,$AP953/($S953-2009),0)+IF($T953>=AY$2,$AQ953/($T953-2009),0)+IF($U953>=AY$2,$AR953/($U953-2009),0)+IF($V953>=AY$2,$AS953/($V953-2009),0)+IF($W953>=AY$2,$AT953/($W953-2009),0)+IF($X953>=AY$2,$AU953/($X953-2009),0)+IF($Y953>=AY$2,$AV953/($Y953-2009),0)","v":0},{"$f":"IF($D953>=AZ$2,$AA953/($D953-2009),0)+IF($E953>=AZ$2,$AB953/($E953-2009),0)+IF($F953>=AZ$2,$AC953/($F953-2009),0)+IF($G953>=AZ$2,$AD953/($G953-2009),0)+IF($H953>=AZ$2,$AE953/($H953-2009),0)+IF($I953>=AZ$2,$AF953/($I953-2009),0)+IF($J953>=AZ$2,$AG953/($J953-2009),0)+IF($K953>=AZ$2,$AH953/($K953-2009),0)+IF($L953>=AZ$2,$AI953/($L953-2009),0)+IF($M953>=AZ$2,$AJ953/($M953-2009),0)+IF($N953>=AZ$2,$AK953/($N953-2009),0)+IF($O953>=AZ$2,$AL953/($O953-2009),0)+IF($P953>=AZ$2,$AM953/($P953-2009),0)+IF($Q953>=AZ$2,$AN953/($Q953-2009),0)+IF($R953>=AZ$2,$AO953/($R953-2009),0)+IF($S953>=AZ$2,$AP953/($S953-2009),0)+IF($T953>=AZ$2,$AQ953/($T953-2009),0)+IF($U953>=AZ$2,$AR953/($U953-2009),0)+IF($V953>=AZ$2,$AS953/($V953-2009),0)+IF($W953>=AZ$2,$AT953/($W953-2009),0)+IF($X953>=AZ$2,$AU953/($X953-2009),0)+IF($Y953>=AZ$2,$AV953/($Y953-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D953>=DL$2,$AA953/($D953-2009),0)+IF($E953>=DL$2,$AB953/($E953-2009),0)+IF($F953>=DL$2,$AC953/($F953-2009),0)+IF($G953>=DL$2,$AD953/($G953-2009),0)+IF($H953>=DL$2,$AE953/($H953-2009),0)+IF($I953>=DL$2,$AF953/($I953-2009),0)+IF($J953>=DL$2,$AG953/($J953-2009),0)+IF($K953>=DL$2,$AH953/($K953-2009),0)+IF($L953>=DL$2,$AI953/($L953-2009),0)+IF($M953>=DL$2,$AJ953/($M953-2009),0)+IF($N953>=DL$2,$AK953/($N953-2009),0)+IF($O953>=DL$2,$AL953/($O953-2009),0)+IF($P953>=DL$2,$AM953/($P953-2009),0)+IF($Q953>=DL$2,$AN953/($Q953-2009),0)+IF($R953>=DL$2,$AO953/($R953-2009),0)+IF($S953>=DL$2,$AP953/($S953-2009),0)+IF($T953>=DL$2,$AQ953/($T953-2009),0)+IF($U953>=DL$2,$AR953/($U953-2009),0)+IF($V953>=DL$2,$AS953/($V953-2009),0)+IF($W953>=DL$2,$AT953/($W953-2009),0)+IF($X953>=DL$2,$AU953/($X953-2009),0)+IF($Y953>=DL$2,$AV953/($Y953-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"D$3+$C954","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU954","v":0},{"$f":"Produktionsanlæg!BV954","v":0},{"$f":"Produktionsanlæg!BW954","v":0},{"$f":"Produktionsanlæg!BX954","v":0},{"$f":"Produktionsanlæg!BY954","v":0},{"$f":"Produktionsanlæg!BZ954","v":0},{"$f":"Produktionsanlæg!CA954","v":0},{"$f":"Produktionsanlæg!CB954","v":0},{"$f":"Produktionsanlæg!CC954","v":0},{"$f":"Produktionsanlæg!CD954","v":0},{"$f":"Produktionsanlæg!CE954","v":0},{"$f":"Produktionsanlæg!CF954","v":0},{"$f":"Produktionsanlæg!CG954","v":0},{"$f":"Produktionsanlæg!CH954","v":0},{"$f":"Produktionsanlæg!CI954","v":0},{"$f":"Produktionsanlæg!CJ954","v":0},{"$f":"Produktionsanlæg!CK954","v":0},{"$f":"Produktionsanlæg!CL954","v":0},{"$f":"Produktionsanlæg!CM954","v":0},{"$f":"Produktionsanlæg!CN954","v":0},{"$f":"Produktionsanlæg!CO954","v":0},{"$f":"Produktionsanlæg!CP954","v":0},{"$f":"+SUM(AA954:AV954)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D954>=AY$2,$AA954/($D954-2009),0)+IF($E954>=AY$2,$AB954/($E954-2009),0)+IF($F954>=AY$2,$AC954/($F954-2009),0)+IF($G954>=AY$2,$AD954/($G954-2009),0)+IF($H954>=AY$2,$AE954/($H954-2009),0)+IF($I954>=AY$2,$AF954/($I954-2009),0)+IF($J954>=AY$2,$AG954/($J954-2009),0)+IF($K954>=AY$2,$AH954/($K954-2009),0)+IF($L954>=AY$2,$AI954/($L954-2009),0)+IF($M954>=AY$2,$AJ954/($M954-2009),0)+IF($N954>=AY$2,$AK954/($N954-2009),0)+IF($O954>=AY$2,$AL954/($O954-2009),0)+IF($P954>=AY$2,$AM954/($P954-2009),0)+IF($Q954>=AY$2,$AN954/($Q954-2009),0)+IF($R954>=AY$2,$AO954/($R954-2009),0)+IF($S954>=AY$2,$AP954/($S954-2009),0)+IF($T954>=AY$2,$AQ954/($T954-2009),0)+IF($U954>=AY$2,$AR954/($U954-2009),0)+IF($V954>=AY$2,$AS954/($V954-2009),0)+IF($W954>=AY$2,$AT954/($W954-2009),0)+IF($X954>=AY$2,$AU954/($X954-2009),0)+IF($Y954>=AY$2,$AV954/($Y954-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"D$3+$C955+Produktionsanlæg!D956","v":1965},{"$f":"E$3+$C955+Produktionsanlæg!E956","v":1975},{"$f":"F$3+$C955+Produktionsanlæg!F956","v":1985},{"$f":"G$3+$C955+Produktionsanlæg!G956","v":1995},{"$f":"H$3+$C955+Produktionsanlæg!H956","v":2005},{"$f":"I$3+$C955+Produktionsanlæg!I956","v":2015},{"$f":"J$3+$C955+Produktionsanlæg!J956","v":2025},{"$f":"K$3+$C955+Produktionsanlæg!K956","v":2035},{"$f":"L$3+$C955+Produktionsanlæg!L956","v":2042},{"$f":"M$3+$C955+Produktionsanlæg!M956","v":2047},{"$f":"N$3+$C955+Produktionsanlæg!N956","v":2052},{"$f":"O$3+$C955+Produktionsanlæg!O956","v":2057},{"$f":"P$3+$C955+Produktionsanlæg!P956","v":2060},{"$f":"Q$3+$C955+Produktionsanlæg!Q956","v":2061},{"$f":"R$3+$C955+Produktionsanlæg!R956","v":2062},{"$f":"S$3+$C955+Produktionsanlæg!S956","v":2063},{"$f":"T$3+$C955+Produktionsanlæg!T956","v":2064},{"$f":"U$3+$C955+Produktionsanlæg!U956","v":2065},{"$f":"V$3+$C955+Produktionsanlæg!V956","v":2066},{"$f":"W$3+$C955+Produktionsanlæg!W956","v":2067},{"$f":"X$3+$C955+Produktionsanlæg!X956","v":2068},{"$f":"Y$3+$C955+Produktionsanlæg!Y956","v":2069},0,{"$f":"Produktionsanlæg!BU955","v":0},{"$f":"Produktionsanlæg!BV955","v":0},{"$f":"Produktionsanlæg!BW955","v":0},{"$f":"Produktionsanlæg!BX955","v":0},{"$f":"Produktionsanlæg!BY955","v":0},{"$f":"Produktionsanlæg!BZ955","v":0},{"$f":"Produktionsanlæg!CA955","v":0},{"$f":"Produktionsanlæg!CB955","v":0},{"$f":"Produktionsanlæg!CC955","v":0},{"$f":"Produktionsanlæg!CD955","v":0},{"$f":"Produktionsanlæg!CE955","v":0},{"$f":"Produktionsanlæg!CF955","v":0},{"$f":"Produktionsanlæg!CG955","v":0},{"$f":"Produktionsanlæg!CH955","v":0},{"$f":"Produktionsanlæg!CI955","v":0},{"$f":"Produktionsanlæg!CJ955","v":0},{"$f":"Produktionsanlæg!CK955","v":0},{"$f":"Produktionsanlæg!CL955","v":0},{"$f":"Produktionsanlæg!CM955","v":0},{"$f":"Produktionsanlæg!CN955","v":0},{"$f":"Produktionsanlæg!CO955","v":0},{"$f":"Produktionsanlæg!CP955","v":0},{"$f":"+SUM(AA955:AV955)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D955>=AY$2,$AA955/($D955-2009),0)+IF($E955>=AY$2,$AB955/($E955-2009),0)+IF($F955>=AY$2,$AC955/($F955-2009),0)+IF($G955>=AY$2,$AD955/($G955-2009),0)+IF($H955>=AY$2,$AE955/($H955-2009),0)+IF($I955>=AY$2,$AF955/($I955-2009),0)+IF($J955>=AY$2,$AG955/($J955-2009),0)+IF($K955>=AY$2,$AH955/($K955-2009),0)+IF($L955>=AY$2,$AI955/($L955-2009),0)+IF($M955>=AY$2,$AJ955/($M955-2009),0)+IF($N955>=AY$2,$AK955/($N955-2009),0)+IF($O955>=AY$2,$AL955/($O955-2009),0)+IF($P955>=AY$2,$AM955/($P955-2009),0)+IF($Q955>=AY$2,$AN955/($Q955-2009),0)+IF($R955>=AY$2,$AO955/($R955-2009),0)+IF($S955>=AY$2,$AP955/($S955-2009),0)+IF($T955>=AY$2,$AQ955/($T955-2009),0)+IF($U955>=AY$2,$AR955/($U955-2009),0)+IF($V955>=AY$2,$AS955/($V955-2009),0)+IF($W955>=AY$2,$AT955/($W955-2009),0)+IF($X955>=AY$2,$AU955/($X955-2009),0)+IF($Y955>=AY$2,$AV955/($Y955-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C957","v":1925},{"$f":"E$3+$C957","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU957","v":0},{"$f":"Produktionsanlæg!BV957","v":0},{"$f":"Produktionsanlæg!BW957","v":0},{"$f":"Produktionsanlæg!BX957","v":0},{"$f":"Produktionsanlæg!BY957","v":0},{"$f":"Produktionsanlæg!BZ957","v":0},{"$f":"Produktionsanlæg!CA957","v":0},{"$f":"Produktionsanlæg!CB957","v":0},{"$f":"Produktionsanlæg!CC957","v":0},{"$f":"Produktionsanlæg!CD957","v":0},{"$f":"Produktionsanlæg!CE957","v":0},{"$f":"Produktionsanlæg!CF957","v":0},{"$f":"Produktionsanlæg!CG957","v":0},{"$f":"Produktionsanlæg!CH957","v":0},{"$f":"Produktionsanlæg!CI957","v":0},{"$f":"Produktionsanlæg!CJ957","v":0},{"$f":"Produktionsanlæg!CK957","v":0},{"$f":"Produktionsanlæg!CL957","v":0},{"$f":"Produktionsanlæg!CM957","v":0},{"$f":"Produktionsanlæg!CN957","v":0},{"$f":"Produktionsanlæg!CO957","v":0},{"$f":"Produktionsanlæg!CP957","v":0},{"$f":"+SUM(AA957:AV957)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D957>=AY$2,$AA957/($D957-2009),0)+IF($E957>=AY$2,$AB957/($E957-2009),0)+IF($F957>=AY$2,$AC957/($F957-2009),0)+IF($G957>=AY$2,$AD957/($G957-2009),0)+IF($H957>=AY$2,$AE957/($H957-2009),0)+IF($I957>=AY$2,$AF957/($I957-2009),0)+IF($J957>=AY$2,$AG957/($J957-2009),0)+IF($K957>=AY$2,$AH957/($K957-2009),0)+IF($L957>=AY$2,$AI957/($L957-2009),0)+IF($M957>=AY$2,$AJ957/($M957-2009),0)+IF($N957>=AY$2,$AK957/($N957-2009),0)+IF($O957>=AY$2,$AL957/($O957-2009),0)+IF($P957>=AY$2,$AM957/($P957-2009),0)+IF($Q957>=AY$2,$AN957/($Q957-2009),0)+IF($R957>=AY$2,$AO957/($R957-2009),0)+IF($S957>=AY$2,$AP957/($S957-2009),0)+IF($T957>=AY$2,$AQ957/($T957-2009),0)+IF($U957>=AY$2,$AR957/($U957-2009),0)+IF($V957>=AY$2,$AS957/($V957-2009),0)+IF($W957>=AY$2,$AT957/($W957-2009),0)+IF($X957>=AY$2,$AU957/($X957-2009),0)+IF($Y957>=AY$2,$AV957/($Y957-2009),0)","v":0},{"$f":"IF($D957>=AZ$2,$AA957/($D957-2009),0)+IF($E957>=AZ$2,$AB957/($E957-2009),0)+IF($F957>=AZ$2,$AC957/($F957-2009),0)+IF($G957>=AZ$2,$AD957/($G957-2009),0)+IF($H957>=AZ$2,$AE957/($H957-2009),0)+IF($I957>=AZ$2,$AF957/($I957-2009),0)+IF($J957>=AZ$2,$AG957/($J957-2009),0)+IF($K957>=AZ$2,$AH957/($K957-2009),0)+IF($L957>=AZ$2,$AI957/($L957-2009),0)+IF($M957>=AZ$2,$AJ957/($M957-2009),0)+IF($N957>=AZ$2,$AK957/($N957-2009),0)+IF($O957>=AZ$2,$AL957/($O957-2009),0)+IF($P957>=AZ$2,$AM957/($P957-2009),0)+IF($Q957>=AZ$2,$AN957/($Q957-2009),0)+IF($R957>=AZ$2,$AO957/($R957-2009),0)+IF($S957>=AZ$2,$AP957/($S957-2009),0)+IF($T957>=AZ$2,$AQ957/($T957-2009),0)+IF($U957>=AZ$2,$AR957/($U957-2009),0)+IF($V957>=AZ$2,$AS957/($V957-2009),0)+IF($W957>=AZ$2,$AT957/($W957-2009),0)+IF($X957>=AZ$2,$AU957/($X957-2009),0)+IF($Y957>=AZ$2,$AV957/($Y957-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D957>=DL$2,$AA957/($D957-2009),0)+IF($E957>=DL$2,$AB957/($E957-2009),0)+IF($F957>=DL$2,$AC957/($F957-2009),0)+IF($G957>=DL$2,$AD957/($G957-2009),0)+IF($H957>=DL$2,$AE957/($H957-2009),0)+IF($I957>=DL$2,$AF957/($I957-2009),0)+IF($J957>=DL$2,$AG957/($J957-2009),0)+IF($K957>=DL$2,$AH957/($K957-2009),0)+IF($L957>=DL$2,$AI957/($L957-2009),0)+IF($M957>=DL$2,$AJ957/($M957-2009),0)+IF($N957>=DL$2,$AK957/($N957-2009),0)+IF($O957>=DL$2,$AL957/($O957-2009),0)+IF($P957>=DL$2,$AM957/($P957-2009),0)+IF($Q957>=DL$2,$AN957/($Q957-2009),0)+IF($R957>=DL$2,$AO957/($R957-2009),0)+IF($S957>=DL$2,$AP957/($S957-2009),0)+IF($T957>=DL$2,$AQ957/($T957-2009),0)+IF($U957>=DL$2,$AR957/($U957-2009),0)+IF($V957>=DL$2,$AS957/($V957-2009),0)+IF($W957>=DL$2,$AT957/($W957-2009),0)+IF($X957>=DL$2,$AU957/($X957-2009),0)+IF($Y957>=DL$2,$AV957/($Y957-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"D$3+$C958","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU958","v":0},{"$f":"Produktionsanlæg!BV958","v":0},{"$f":"Produktionsanlæg!BW958","v":0},{"$f":"Produktionsanlæg!BX958","v":0},{"$f":"Produktionsanlæg!BY958","v":0},{"$f":"Produktionsanlæg!BZ958","v":0},{"$f":"Produktionsanlæg!CA958","v":0},{"$f":"Produktionsanlæg!CB958","v":0},{"$f":"Produktionsanlæg!CC958","v":0},{"$f":"Produktionsanlæg!CD958","v":0},{"$f":"Produktionsanlæg!CE958","v":0},{"$f":"Produktionsanlæg!CF958","v":0},{"$f":"Produktionsanlæg!CG958","v":0},{"$f":"Produktionsanlæg!CH958","v":0},{"$f":"Produktionsanlæg!CI958","v":0},{"$f":"Produktionsanlæg!CJ958","v":0},{"$f":"Produktionsanlæg!CK958","v":0},{"$f":"Produktionsanlæg!CL958","v":0},{"$f":"Produktionsanlæg!CM958","v":0},{"$f":"Produktionsanlæg!CN958","v":0},{"$f":"Produktionsanlæg!CO958","v":0},{"$f":"Produktionsanlæg!CP958","v":0},{"$f":"+SUM(AA958:AV958)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D958>=AY$2,$AA958/($D958-2009),0)+IF($E958>=AY$2,$AB958/($E958-2009),0)+IF($F958>=AY$2,$AC958/($F958-2009),0)+IF($G958>=AY$2,$AD958/($G958-2009),0)+IF($H958>=AY$2,$AE958/($H958-2009),0)+IF($I958>=AY$2,$AF958/($I958-2009),0)+IF($J958>=AY$2,$AG958/($J958-2009),0)+IF($K958>=AY$2,$AH958/($K958-2009),0)+IF($L958>=AY$2,$AI958/($L958-2009),0)+IF($M958>=AY$2,$AJ958/($M958-2009),0)+IF($N958>=AY$2,$AK958/($N958-2009),0)+IF($O958>=AY$2,$AL958/($O958-2009),0)+IF($P958>=AY$2,$AM958/($P958-2009),0)+IF($Q958>=AY$2,$AN958/($Q958-2009),0)+IF($R958>=AY$2,$AO958/($R958-2009),0)+IF($S958>=AY$2,$AP958/($S958-2009),0)+IF($T958>=AY$2,$AQ958/($T958-2009),0)+IF($U958>=AY$2,$AR958/($U958-2009),0)+IF($V958>=AY$2,$AS958/($V958-2009),0)+IF($W958>=AY$2,$AT958/($W958-2009),0)+IF($X958>=AY$2,$AU958/($X958-2009),0)+IF($Y958>=AY$2,$AV958/($Y958-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"D$3+$C959+Produktionsanlæg!D960","v":1965},{"$f":"E$3+$C959+Produktionsanlæg!E960","v":1975},{"$f":"F$3+$C959+Produktionsanlæg!F960","v":1985},{"$f":"G$3+$C959+Produktionsanlæg!G960","v":1995},{"$f":"H$3+$C959+Produktionsanlæg!H960","v":2005},{"$f":"I$3+$C959+Produktionsanlæg!I960","v":2015},{"$f":"J$3+$C959+Produktionsanlæg!J960","v":2025},{"$f":"K$3+$C959+Produktionsanlæg!K960","v":2035},{"$f":"L$3+$C959+Produktionsanlæg!L960","v":2042},{"$f":"M$3+$C959+Produktionsanlæg!M960","v":2047},{"$f":"N$3+$C959+Produktionsanlæg!N960","v":2052},{"$f":"O$3+$C959+Produktionsanlæg!O960","v":2057},{"$f":"P$3+$C959+Produktionsanlæg!P960","v":2060},{"$f":"Q$3+$C959+Produktionsanlæg!Q960","v":2061},{"$f":"R$3+$C959+Produktionsanlæg!R960","v":2062},{"$f":"S$3+$C959+Produktionsanlæg!S960","v":2063},{"$f":"T$3+$C959+Produktionsanlæg!T960","v":2064},{"$f":"U$3+$C959+Produktionsanlæg!U960","v":2065},{"$f":"V$3+$C959+Produktionsanlæg!V960","v":2066},{"$f":"W$3+$C959+Produktionsanlæg!W960","v":2067},{"$f":"X$3+$C959+Produktionsanlæg!X960","v":2068},{"$f":"Y$3+$C959+Produktionsanlæg!Y960","v":2069},0,{"$f":"Produktionsanlæg!BU959","v":0},{"$f":"Produktionsanlæg!BV959","v":0},{"$f":"Produktionsanlæg!BW959","v":0},{"$f":"Produktionsanlæg!BX959","v":0},{"$f":"Produktionsanlæg!BY959","v":0},{"$f":"Produktionsanlæg!BZ959","v":0},{"$f":"Produktionsanlæg!CA959","v":0},{"$f":"Produktionsanlæg!CB959","v":0},{"$f":"Produktionsanlæg!CC959","v":0},{"$f":"Produktionsanlæg!CD959","v":0},{"$f":"Produktionsanlæg!CE959","v":0},{"$f":"Produktionsanlæg!CF959","v":0},{"$f":"Produktionsanlæg!CG959","v":0},{"$f":"Produktionsanlæg!CH959","v":0},{"$f":"Produktionsanlæg!CI959","v":0},{"$f":"Produktionsanlæg!CJ959","v":0},{"$f":"Produktionsanlæg!CK959","v":0},{"$f":"Produktionsanlæg!CL959","v":0},{"$f":"Produktionsanlæg!CM959","v":0},{"$f":"Produktionsanlæg!CN959","v":0},{"$f":"Produktionsanlæg!CO959","v":0},{"$f":"Produktionsanlæg!CP959","v":0},{"$f":"+SUM(AA959:AV959)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D959>=AY$2,$AA959/($D959-2009),0)+IF($E959>=AY$2,$AB959/($E959-2009),0)+IF($F959>=AY$2,$AC959/($F959-2009),0)+IF($G959>=AY$2,$AD959/($G959-2009),0)+IF($H959>=AY$2,$AE959/($H959-2009),0)+IF($I959>=AY$2,$AF959/($I959-2009),0)+IF($J959>=AY$2,$AG959/($J959-2009),0)+IF($K959>=AY$2,$AH959/($K959-2009),0)+IF($L959>=AY$2,$AI959/($L959-2009),0)+IF($M959>=AY$2,$AJ959/($M959-2009),0)+IF($N959>=AY$2,$AK959/($N959-2009),0)+IF($O959>=AY$2,$AL959/($O959-2009),0)+IF($P959>=AY$2,$AM959/($P959-2009),0)+IF($Q959>=AY$2,$AN959/($Q959-2009),0)+IF($R959>=AY$2,$AO959/($R959-2009),0)+IF($S959>=AY$2,$AP959/($S959-2009),0)+IF($T959>=AY$2,$AQ959/($T959-2009),0)+IF($U959>=AY$2,$AR959/($U959-2009),0)+IF($V959>=AY$2,$AS959/($V959-2009),0)+IF($W959>=AY$2,$AT959/($W959-2009),0)+IF($X959>=AY$2,$AU959/($X959-2009),0)+IF($Y959>=AY$2,$AV959/($Y959-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C961","v":1925},{"$f":"E$3+$C961","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU961","v":0},{"$f":"Produktionsanlæg!BV961","v":0},{"$f":"Produktionsanlæg!BW961","v":0},{"$f":"Produktionsanlæg!BX961","v":0},{"$f":"Produktionsanlæg!BY961","v":0},{"$f":"Produktionsanlæg!BZ961","v":0},{"$f":"Produktionsanlæg!CA961","v":0},{"$f":"Produktionsanlæg!CB961","v":0},{"$f":"Produktionsanlæg!CC961","v":0},{"$f":"Produktionsanlæg!CD961","v":0},{"$f":"Produktionsanlæg!CE961","v":0},{"$f":"Produktionsanlæg!CF961","v":0},{"$f":"Produktionsanlæg!CG961","v":0},{"$f":"Produktionsanlæg!CH961","v":0},{"$f":"Produktionsanlæg!CI961","v":0},{"$f":"Produktionsanlæg!CJ961","v":0},{"$f":"Produktionsanlæg!CK961","v":0},{"$f":"Produktionsanlæg!CL961","v":0},{"$f":"Produktionsanlæg!CM961","v":0},{"$f":"Produktionsanlæg!CN961","v":0},{"$f":"Produktionsanlæg!CO961","v":0},{"$f":"Produktionsanlæg!CP961","v":0},{"$f":"+SUM(AA961:AV961)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D961>=AY$2,$AA961/($D961-2009),0)+IF($E961>=AY$2,$AB961/($E961-2009),0)+IF($F961>=AY$2,$AC961/($F961-2009),0)+IF($G961>=AY$2,$AD961/($G961-2009),0)+IF($H961>=AY$2,$AE961/($H961-2009),0)+IF($I961>=AY$2,$AF961/($I961-2009),0)+IF($J961>=AY$2,$AG961/($J961-2009),0)+IF($K961>=AY$2,$AH961/($K961-2009),0)+IF($L961>=AY$2,$AI961/($L961-2009),0)+IF($M961>=AY$2,$AJ961/($M961-2009),0)+IF($N961>=AY$2,$AK961/($N961-2009),0)+IF($O961>=AY$2,$AL961/($O961-2009),0)+IF($P961>=AY$2,$AM961/($P961-2009),0)+IF($Q961>=AY$2,$AN961/($Q961-2009),0)+IF($R961>=AY$2,$AO961/($R961-2009),0)+IF($S961>=AY$2,$AP961/($S961-2009),0)+IF($T961>=AY$2,$AQ961/($T961-2009),0)+IF($U961>=AY$2,$AR961/($U961-2009),0)+IF($V961>=AY$2,$AS961/($V961-2009),0)+IF($W961>=AY$2,$AT961/($W961-2009),0)+IF($X961>=AY$2,$AU961/($X961-2009),0)+IF($Y961>=AY$2,$AV961/($Y961-2009),0)","v":0},{"$f":"IF($D961>=AZ$2,$AA961/($D961-2009),0)+IF($E961>=AZ$2,$AB961/($E961-2009),0)+IF($F961>=AZ$2,$AC961/($F961-2009),0)+IF($G961>=AZ$2,$AD961/($G961-2009),0)+IF($H961>=AZ$2,$AE961/($H961-2009),0)+IF($I961>=AZ$2,$AF961/($I961-2009),0)+IF($J961>=AZ$2,$AG961/($J961-2009),0)+IF($K961>=AZ$2,$AH961/($K961-2009),0)+IF($L961>=AZ$2,$AI961/($L961-2009),0)+IF($M961>=AZ$2,$AJ961/($M961-2009),0)+IF($N961>=AZ$2,$AK961/($N961-2009),0)+IF($O961>=AZ$2,$AL961/($O961-2009),0)+IF($P961>=AZ$2,$AM961/($P961-2009),0)+IF($Q961>=AZ$2,$AN961/($Q961-2009),0)+IF($R961>=AZ$2,$AO961/($R961-2009),0)+IF($S961>=AZ$2,$AP961/($S961-2009),0)+IF($T961>=AZ$2,$AQ961/($T961-2009),0)+IF($U961>=AZ$2,$AR961/($U961-2009),0)+IF($V961>=AZ$2,$AS961/($V961-2009),0)+IF($W961>=AZ$2,$AT961/($W961-2009),0)+IF($X961>=AZ$2,$AU961/($X961-2009),0)+IF($Y961>=AZ$2,$AV961/($Y961-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D961>=DL$2,$AA961/($D961-2009),0)+IF($E961>=DL$2,$AB961/($E961-2009),0)+IF($F961>=DL$2,$AC961/($F961-2009),0)+IF($G961>=DL$2,$AD961/($G961-2009),0)+IF($H961>=DL$2,$AE961/($H961-2009),0)+IF($I961>=DL$2,$AF961/($I961-2009),0)+IF($J961>=DL$2,$AG961/($J961-2009),0)+IF($K961>=DL$2,$AH961/($K961-2009),0)+IF($L961>=DL$2,$AI961/($L961-2009),0)+IF($M961>=DL$2,$AJ961/($M961-2009),0)+IF($N961>=DL$2,$AK961/($N961-2009),0)+IF($O961>=DL$2,$AL961/($O961-2009),0)+IF($P961>=DL$2,$AM961/($P961-2009),0)+IF($Q961>=DL$2,$AN961/($Q961-2009),0)+IF($R961>=DL$2,$AO961/($R961-2009),0)+IF($S961>=DL$2,$AP961/($S961-2009),0)+IF($T961>=DL$2,$AQ961/($T961-2009),0)+IF($U961>=DL$2,$AR961/($U961-2009),0)+IF($V961>=DL$2,$AS961/($V961-2009),0)+IF($W961>=DL$2,$AT961/($W961-2009),0)+IF($X961>=DL$2,$AU961/($X961-2009),0)+IF($Y961>=DL$2,$AV961/($Y961-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"D$3+$C962","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU962","v":0},{"$f":"Produktionsanlæg!BV962","v":0},{"$f":"Produktionsanlæg!BW962","v":0},{"$f":"Produktionsanlæg!BX962","v":0},{"$f":"Produktionsanlæg!BY962","v":0},{"$f":"Produktionsanlæg!BZ962","v":0},{"$f":"Produktionsanlæg!CA962","v":0},{"$f":"Produktionsanlæg!CB962","v":0},{"$f":"Produktionsanlæg!CC962","v":0},{"$f":"Produktionsanlæg!CD962","v":0},{"$f":"Produktionsanlæg!CE962","v":0},{"$f":"Produktionsanlæg!CF962","v":0},{"$f":"Produktionsanlæg!CG962","v":0},{"$f":"Produktionsanlæg!CH962","v":0},{"$f":"Produktionsanlæg!CI962","v":0},{"$f":"Produktionsanlæg!CJ962","v":0},{"$f":"Produktionsanlæg!CK962","v":0},{"$f":"Produktionsanlæg!CL962","v":0},{"$f":"Produktionsanlæg!CM962","v":0},{"$f":"Produktionsanlæg!CN962","v":0},{"$f":"Produktionsanlæg!CO962","v":0},{"$f":"Produktionsanlæg!CP962","v":0},{"$f":"+SUM(AA962:AV962)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D962>=AY$2,$AA962/($D962-2009),0)+IF($E962>=AY$2,$AB962/($E962-2009),0)+IF($F962>=AY$2,$AC962/($F962-2009),0)+IF($G962>=AY$2,$AD962/($G962-2009),0)+IF($H962>=AY$2,$AE962/($H962-2009),0)+IF($I962>=AY$2,$AF962/($I962-2009),0)+IF($J962>=AY$2,$AG962/($J962-2009),0)+IF($K962>=AY$2,$AH962/($K962-2009),0)+IF($L962>=AY$2,$AI962/($L962-2009),0)+IF($M962>=AY$2,$AJ962/($M962-2009),0)+IF($N962>=AY$2,$AK962/($N962-2009),0)+IF($O962>=AY$2,$AL962/($O962-2009),0)+IF($P962>=AY$2,$AM962/($P962-2009),0)+IF($Q962>=AY$2,$AN962/($Q962-2009),0)+IF($R962>=AY$2,$AO962/($R962-2009),0)+IF($S962>=AY$2,$AP962/($S962-2009),0)+IF($T962>=AY$2,$AQ962/($T962-2009),0)+IF($U962>=AY$2,$AR962/($U962-2009),0)+IF($V962>=AY$2,$AS962/($V962-2009),0)+IF($W962>=AY$2,$AT962/($W962-2009),0)+IF($X962>=AY$2,$AU962/($X962-2009),0)+IF($Y962>=AY$2,$AV962/($Y962-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"D$3+$C963+Produktionsanlæg!D964","v":1965},{"$f":"E$3+$C963+Produktionsanlæg!E964","v":1975},{"$f":"F$3+$C963+Produktionsanlæg!F964","v":1985},{"$f":"G$3+$C963+Produktionsanlæg!G964","v":1995},{"$f":"H$3+$C963+Produktionsanlæg!H964","v":2005},{"$f":"I$3+$C963+Produktionsanlæg!I964","v":2015},{"$f":"J$3+$C963+Produktionsanlæg!J964","v":2025},{"$f":"K$3+$C963+Produktionsanlæg!K964","v":2035},{"$f":"L$3+$C963+Produktionsanlæg!L964","v":2042},{"$f":"M$3+$C963+Produktionsanlæg!M964","v":2047},{"$f":"N$3+$C963+Produktionsanlæg!N964","v":2052},{"$f":"O$3+$C963+Produktionsanlæg!O964","v":2057},{"$f":"P$3+$C963+Produktionsanlæg!P964","v":2060},{"$f":"Q$3+$C963+Produktionsanlæg!Q964","v":2061},{"$f":"R$3+$C963+Produktionsanlæg!R964","v":2062},{"$f":"S$3+$C963+Produktionsanlæg!S964","v":2063},{"$f":"T$3+$C963+Produktionsanlæg!T964","v":2064},{"$f":"U$3+$C963+Produktionsanlæg!U964","v":2065},{"$f":"V$3+$C963+Produktionsanlæg!V964","v":2066},{"$f":"W$3+$C963+Produktionsanlæg!W964","v":2067},{"$f":"X$3+$C963+Produktionsanlæg!X964","v":2068},{"$f":"Y$3+$C963+Produktionsanlæg!Y964","v":2069},0,{"$f":"Produktionsanlæg!BU963","v":0},{"$f":"Produktionsanlæg!BV963","v":0},{"$f":"Produktionsanlæg!BW963","v":0},{"$f":"Produktionsanlæg!BX963","v":0},{"$f":"Produktionsanlæg!BY963","v":0},{"$f":"Produktionsanlæg!BZ963","v":0},{"$f":"Produktionsanlæg!CA963","v":0},{"$f":"Produktionsanlæg!CB963","v":0},{"$f":"Produktionsanlæg!CC963","v":0},{"$f":"Produktionsanlæg!CD963","v":0},{"$f":"Produktionsanlæg!CE963","v":0},{"$f":"Produktionsanlæg!CF963","v":0},{"$f":"Produktionsanlæg!CG963","v":0},{"$f":"Produktionsanlæg!CH963","v":0},{"$f":"Produktionsanlæg!CI963","v":0},{"$f":"Produktionsanlæg!CJ963","v":0},{"$f":"Produktionsanlæg!CK963","v":0},{"$f":"Produktionsanlæg!CL963","v":0},{"$f":"Produktionsanlæg!CM963","v":0},{"$f":"Produktionsanlæg!CN963","v":0},{"$f":"Produktionsanlæg!CO963","v":0},{"$f":"Produktionsanlæg!CP963","v":0},{"$f":"+SUM(AA963:AV963)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D963>=AY$2,$AA963/($D963-2009),0)+IF($E963>=AY$2,$AB963/($E963-2009),0)+IF($F963>=AY$2,$AC963/($F963-2009),0)+IF($G963>=AY$2,$AD963/($G963-2009),0)+IF($H963>=AY$2,$AE963/($H963-2009),0)+IF($I963>=AY$2,$AF963/($I963-2009),0)+IF($J963>=AY$2,$AG963/($J963-2009),0)+IF($K963>=AY$2,$AH963/($K963-2009),0)+IF($L963>=AY$2,$AI963/($L963-2009),0)+IF($M963>=AY$2,$AJ963/($M963-2009),0)+IF($N963>=AY$2,$AK963/($N963-2009),0)+IF($O963>=AY$2,$AL963/($O963-2009),0)+IF($P963>=AY$2,$AM963/($P963-2009),0)+IF($Q963>=AY$2,$AN963/($Q963-2009),0)+IF($R963>=AY$2,$AO963/($R963-2009),0)+IF($S963>=AY$2,$AP963/($S963-2009),0)+IF($T963>=AY$2,$AQ963/($T963-2009),0)+IF($U963>=AY$2,$AR963/($U963-2009),0)+IF($V963>=AY$2,$AS963/($V963-2009),0)+IF($W963>=AY$2,$AT963/($W963-2009),0)+IF($X963>=AY$2,$AU963/($X963-2009),0)+IF($Y963>=AY$2,$AV963/($Y963-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"D$3+$C965","v":1925},{"$f":"E$3+$C965","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU965","v":0},{"$f":"Produktionsanlæg!BV965","v":0},{"$f":"Produktionsanlæg!BW965","v":0},{"$f":"Produktionsanlæg!BX965","v":0},{"$f":"Produktionsanlæg!BY965","v":0},{"$f":"Produktionsanlæg!BZ965","v":0},{"$f":"Produktionsanlæg!CA965","v":0},{"$f":"Produktionsanlæg!CB965","v":0},{"$f":"Produktionsanlæg!CC965","v":0},{"$f":"Produktionsanlæg!CD965","v":0},{"$f":"Produktionsanlæg!CE965","v":0},{"$f":"Produktionsanlæg!CF965","v":0},{"$f":"Produktionsanlæg!CG965","v":0},{"$f":"Produktionsanlæg!CH965","v":0},{"$f":"Produktionsanlæg!CI965","v":0},{"$f":"Produktionsanlæg!CJ965","v":0},{"$f":"Produktionsanlæg!CK965","v":0},{"$f":"Produktionsanlæg!CL965","v":0},{"$f":"Produktionsanlæg!CM965","v":0},{"$f":"Produktionsanlæg!CN965","v":0},{"$f":"Produktionsanlæg!CO965","v":0},{"$f":"Produktionsanlæg!CP965","v":0},{"$f":"+SUM(AA965:AV965)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D965>=AY$2,$AA965/($D965-2009),0)+IF($E965>=AY$2,$AB965/($E965-2009),0)+IF($F965>=AY$2,$AC965/($F965-2009),0)+IF($G965>=AY$2,$AD965/($G965-2009),0)+IF($H965>=AY$2,$AE965/($H965-2009),0)+IF($I965>=AY$2,$AF965/($I965-2009),0)+IF($J965>=AY$2,$AG965/($J965-2009),0)+IF($K965>=AY$2,$AH965/($K965-2009),0)+IF($L965>=AY$2,$AI965/($L965-2009),0)+IF($M965>=AY$2,$AJ965/($M965-2009),0)+IF($N965>=AY$2,$AK965/($N965-2009),0)+IF($O965>=AY$2,$AL965/($O965-2009),0)+IF($P965>=AY$2,$AM965/($P965-2009),0)+IF($Q965>=AY$2,$AN965/($Q965-2009),0)+IF($R965>=AY$2,$AO965/($R965-2009),0)+IF($S965>=AY$2,$AP965/($S965-2009),0)+IF($T965>=AY$2,$AQ965/($T965-2009),0)+IF($U965>=AY$2,$AR965/($U965-2009),0)+IF($V965>=AY$2,$AS965/($V965-2009),0)+IF($W965>=AY$2,$AT965/($W965-2009),0)+IF($X965>=AY$2,$AU965/($X965-2009),0)+IF($Y965>=AY$2,$AV965/($Y965-2009),0)","v":0},{"$f":"IF($D965>=AZ$2,$AA965/($D965-2009),0)+IF($E965>=AZ$2,$AB965/($E965-2009),0)+IF($F965>=AZ$2,$AC965/($F965-2009),0)+IF($G965>=AZ$2,$AD965/($G965-2009),0)+IF($H965>=AZ$2,$AE965/($H965-2009),0)+IF($I965>=AZ$2,$AF965/($I965-2009),0)+IF($J965>=AZ$2,$AG965/($J965-2009),0)+IF($K965>=AZ$2,$AH965/($K965-2009),0)+IF($L965>=AZ$2,$AI965/($L965-2009),0)+IF($M965>=AZ$2,$AJ965/($M965-2009),0)+IF($N965>=AZ$2,$AK965/($N965-2009),0)+IF($O965>=AZ$2,$AL965/($O965-2009),0)+IF($P965>=AZ$2,$AM965/($P965-2009),0)+IF($Q965>=AZ$2,$AN965/($Q965-2009),0)+IF($R965>=AZ$2,$AO965/($R965-2009),0)+IF($S965>=AZ$2,$AP965/($S965-2009),0)+IF($T965>=AZ$2,$AQ965/($T965-2009),0)+IF($U965>=AZ$2,$AR965/($U965-2009),0)+IF($V965>=AZ$2,$AS965/($V965-2009),0)+IF($W965>=AZ$2,$AT965/($W965-2009),0)+IF($X965>=AZ$2,$AU965/($X965-2009),0)+IF($Y965>=AZ$2,$AV965/($Y965-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D965>=DL$2,$AA965/($D965-2009),0)+IF($E965>=DL$2,$AB965/($E965-2009),0)+IF($F965>=DL$2,$AC965/($F965-2009),0)+IF($G965>=DL$2,$AD965/($G965-2009),0)+IF($H965>=DL$2,$AE965/($H965-2009),0)+IF($I965>=DL$2,$AF965/($I965-2009),0)+IF($J965>=DL$2,$AG965/($J965-2009),0)+IF($K965>=DL$2,$AH965/($K965-2009),0)+IF($L965>=DL$2,$AI965/($L965-2009),0)+IF($M965>=DL$2,$AJ965/($M965-2009),0)+IF($N965>=DL$2,$AK965/($N965-2009),0)+IF($O965>=DL$2,$AL965/($O965-2009),0)+IF($P965>=DL$2,$AM965/($P965-2009),0)+IF($Q965>=DL$2,$AN965/($Q965-2009),0)+IF($R965>=DL$2,$AO965/($R965-2009),0)+IF($S965>=DL$2,$AP965/($S965-2009),0)+IF($T965>=DL$2,$AQ965/($T965-2009),0)+IF($U965>=DL$2,$AR965/($U965-2009),0)+IF($V965>=DL$2,$AS965/($V965-2009),0)+IF($W965>=DL$2,$AT965/($W965-2009),0)+IF($X965>=DL$2,$AU965/($X965-2009),0)+IF($Y965>=DL$2,$AV965/($Y965-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"D$3+$C966","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU966","v":0},{"$f":"Produktionsanlæg!BV966","v":0},{"$f":"Produktionsanlæg!BW966","v":0},{"$f":"Produktionsanlæg!BX966","v":0},{"$f":"Produktionsanlæg!BY966","v":0},{"$f":"Produktionsanlæg!BZ966","v":0},{"$f":"Produktionsanlæg!CA966","v":0},{"$f":"Produktionsanlæg!CB966","v":0},{"$f":"Produktionsanlæg!CC966","v":0},{"$f":"Produktionsanlæg!CD966","v":0},{"$f":"Produktionsanlæg!CE966","v":0},{"$f":"Produktionsanlæg!CF966","v":0},{"$f":"Produktionsanlæg!CG966","v":0},{"$f":"Produktionsanlæg!CH966","v":0},{"$f":"Produktionsanlæg!CI966","v":0},{"$f":"Produktionsanlæg!CJ966","v":0},{"$f":"Produktionsanlæg!CK966","v":0},{"$f":"Produktionsanlæg!CL966","v":0},{"$f":"Produktionsanlæg!CM966","v":0},{"$f":"Produktionsanlæg!CN966","v":0},{"$f":"Produktionsanlæg!CO966","v":0},{"$f":"Produktionsanlæg!CP966","v":0},{"$f":"+SUM(AA966:AV966)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D966>=AY$2,$AA966/($D966-2009),0)+IF($E966>=AY$2,$AB966/($E966-2009),0)+IF($F966>=AY$2,$AC966/($F966-2009),0)+IF($G966>=AY$2,$AD966/($G966-2009),0)+IF($H966>=AY$2,$AE966/($H966-2009),0)+IF($I966>=AY$2,$AF966/($I966-2009),0)+IF($J966>=AY$2,$AG966/($J966-2009),0)+IF($K966>=AY$2,$AH966/($K966-2009),0)+IF($L966>=AY$2,$AI966/($L966-2009),0)+IF($M966>=AY$2,$AJ966/($M966-2009),0)+IF($N966>=AY$2,$AK966/($N966-2009),0)+IF($O966>=AY$2,$AL966/($O966-2009),0)+IF($P966>=AY$2,$AM966/($P966-2009),0)+IF($Q966>=AY$2,$AN966/($Q966-2009),0)+IF($R966>=AY$2,$AO966/($R966-2009),0)+IF($S966>=AY$2,$AP966/($S966-2009),0)+IF($T966>=AY$2,$AQ966/($T966-2009),0)+IF($U966>=AY$2,$AR966/($U966-2009),0)+IF($V966>=AY$2,$AS966/($V966-2009),0)+IF($W966>=AY$2,$AT966/($W966-2009),0)+IF($X966>=AY$2,$AU966/($X966-2009),0)+IF($Y966>=AY$2,$AV966/($Y966-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"D$3+$C967+Produktionsanlæg!D968","v":1965},{"$f":"E$3+$C967+Produktionsanlæg!E968","v":1975},{"$f":"F$3+$C967+Produktionsanlæg!F968","v":1985},{"$f":"G$3+$C967+Produktionsanlæg!G968","v":1995},{"$f":"H$3+$C967+Produktionsanlæg!H968","v":2005},{"$f":"I$3+$C967+Produktionsanlæg!I968","v":2015},{"$f":"J$3+$C967+Produktionsanlæg!J968","v":2025},{"$f":"K$3+$C967+Produktionsanlæg!K968","v":2035},{"$f":"L$3+$C967+Produktionsanlæg!L968","v":2042},{"$f":"M$3+$C967+Produktionsanlæg!M968","v":2047},{"$f":"N$3+$C967+Produktionsanlæg!N968","v":2052},{"$f":"O$3+$C967+Produktionsanlæg!O968","v":2057},{"$f":"P$3+$C967+Produktionsanlæg!P968","v":2060},{"$f":"Q$3+$C967+Produktionsanlæg!Q968","v":2061},{"$f":"R$3+$C967+Produktionsanlæg!R968","v":2062},{"$f":"S$3+$C967+Produktionsanlæg!S968","v":2063},{"$f":"T$3+$C967+Produktionsanlæg!T968","v":2064},{"$f":"U$3+$C967+Produktionsanlæg!U968","v":2065},{"$f":"V$3+$C967+Produktionsanlæg!V968","v":2066},{"$f":"W$3+$C967+Produktionsanlæg!W968","v":2067},{"$f":"X$3+$C967+Produktionsanlæg!X968","v":2068},{"$f":"Y$3+$C967+Produktionsanlæg!Y968","v":2069},0,{"$f":"Produktionsanlæg!BU967","v":0},{"$f":"Produktionsanlæg!BV967","v":0},{"$f":"Produktionsanlæg!BW967","v":0},{"$f":"Produktionsanlæg!BX967","v":0},{"$f":"Produktionsanlæg!BY967","v":0},{"$f":"Produktionsanlæg!BZ967","v":0},{"$f":"Produktionsanlæg!CA967","v":0},{"$f":"Produktionsanlæg!CB967","v":0},{"$f":"Produktionsanlæg!CC967","v":0},{"$f":"Produktionsanlæg!CD967","v":0},{"$f":"Produktionsanlæg!CE967","v":0},{"$f":"Produktionsanlæg!CF967","v":0},{"$f":"Produktionsanlæg!CG967","v":0},{"$f":"Produktionsanlæg!CH967","v":0},{"$f":"Produktionsanlæg!CI967","v":0},{"$f":"Produktionsanlæg!CJ967","v":0},{"$f":"Produktionsanlæg!CK967","v":0},{"$f":"Produktionsanlæg!CL967","v":0},{"$f":"Produktionsanlæg!CM967","v":0},{"$f":"Produktionsanlæg!CN967","v":0},{"$f":"Produktionsanlæg!CO967","v":0},{"$f":"Produktionsanlæg!CP967","v":0},{"$f":"+SUM(AA967:AV967)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D967>=AY$2,$AA967/($D967-2009),0)+IF($E967>=AY$2,$AB967/($E967-2009),0)+IF($F967>=AY$2,$AC967/($F967-2009),0)+IF($G967>=AY$2,$AD967/($G967-2009),0)+IF($H967>=AY$2,$AE967/($H967-2009),0)+IF($I967>=AY$2,$AF967/($I967-2009),0)+IF($J967>=AY$2,$AG967/($J967-2009),0)+IF($K967>=AY$2,$AH967/($K967-2009),0)+IF($L967>=AY$2,$AI967/($L967-2009),0)+IF($M967>=AY$2,$AJ967/($M967-2009),0)+IF($N967>=AY$2,$AK967/($N967-2009),0)+IF($O967>=AY$2,$AL967/($O967-2009),0)+IF($P967>=AY$2,$AM967/($P967-2009),0)+IF($Q967>=AY$2,$AN967/($Q967-2009),0)+IF($R967>=AY$2,$AO967/($R967-2009),0)+IF($S967>=AY$2,$AP967/($S967-2009),0)+IF($T967>=AY$2,$AQ967/($T967-2009),0)+IF($U967>=AY$2,$AR967/($U967-2009),0)+IF($V967>=AY$2,$AS967/($V967-2009),0)+IF($W967>=AY$2,$AT967/($W967-2009),0)+IF($X967>=AY$2,$AU967/($X967-2009),0)+IF($Y967>=AY$2,$AV967/($Y967-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"D$3+$C969","v":1925},{"$f":"E$3+$C969","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU969","v":0},{"$f":"Produktionsanlæg!BV969","v":0},{"$f":"Produktionsanlæg!BW969","v":0},{"$f":"Produktionsanlæg!BX969","v":0},{"$f":"Produktionsanlæg!BY969","v":0},{"$f":"Produktionsanlæg!BZ969","v":0},{"$f":"Produktionsanlæg!CA969","v":0},{"$f":"Produktionsanlæg!CB969","v":0},{"$f":"Produktionsanlæg!CC969","v":0},{"$f":"Produktionsanlæg!CD969","v":0},{"$f":"Produktionsanlæg!CE969","v":0},{"$f":"Produktionsanlæg!CF969","v":0},{"$f":"Produktionsanlæg!CG969","v":0},{"$f":"Produktionsanlæg!CH969","v":0},{"$f":"Produktionsanlæg!CI969","v":0},{"$f":"Produktionsanlæg!CJ969","v":0},{"$f":"Produktionsanlæg!CK969","v":0},{"$f":"Produktionsanlæg!CL969","v":0},{"$f":"Produktionsanlæg!CM969","v":0},{"$f":"Produktionsanlæg!CN969","v":0},{"$f":"Produktionsanlæg!CO969","v":0},{"$f":"Produktionsanlæg!CP969","v":0},{"$f":"+SUM(AA969:AV969)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D969>=AY$2,$AA969/($D969-2009),0)+IF($E969>=AY$2,$AB969/($E969-2009),0)+IF($F969>=AY$2,$AC969/($F969-2009),0)+IF($G969>=AY$2,$AD969/($G969-2009),0)+IF($H969>=AY$2,$AE969/($H969-2009),0)+IF($I969>=AY$2,$AF969/($I969-2009),0)+IF($J969>=AY$2,$AG969/($J969-2009),0)+IF($K969>=AY$2,$AH969/($K969-2009),0)+IF($L969>=AY$2,$AI969/($L969-2009),0)+IF($M969>=AY$2,$AJ969/($M969-2009),0)+IF($N969>=AY$2,$AK969/($N969-2009),0)+IF($O969>=AY$2,$AL969/($O969-2009),0)+IF($P969>=AY$2,$AM969/($P969-2009),0)+IF($Q969>=AY$2,$AN969/($Q969-2009),0)+IF($R969>=AY$2,$AO969/($R969-2009),0)+IF($S969>=AY$2,$AP969/($S969-2009),0)+IF($T969>=AY$2,$AQ969/($T969-2009),0)+IF($U969>=AY$2,$AR969/($U969-2009),0)+IF($V969>=AY$2,$AS969/($V969-2009),0)+IF($W969>=AY$2,$AT969/($W969-2009),0)+IF($X969>=AY$2,$AU969/($X969-2009),0)+IF($Y969>=AY$2,$AV969/($Y969-2009),0)","v":0},{"$f":"IF($D969>=AZ$2,$AA969/($D969-2009),0)+IF($E969>=AZ$2,$AB969/($E969-2009),0)+IF($F969>=AZ$2,$AC969/($F969-2009),0)+IF($G969>=AZ$2,$AD969/($G969-2009),0)+IF($H969>=AZ$2,$AE969/($H969-2009),0)+IF($I969>=AZ$2,$AF969/($I969-2009),0)+IF($J969>=AZ$2,$AG969/($J969-2009),0)+IF($K969>=AZ$2,$AH969/($K969-2009),0)+IF($L969>=AZ$2,$AI969/($L969-2009),0)+IF($M969>=AZ$2,$AJ969/($M969-2009),0)+IF($N969>=AZ$2,$AK969/($N969-2009),0)+IF($O969>=AZ$2,$AL969/($O969-2009),0)+IF($P969>=AZ$2,$AM969/($P969-2009),0)+IF($Q969>=AZ$2,$AN969/($Q969-2009),0)+IF($R969>=AZ$2,$AO969/($R969-2009),0)+IF($S969>=AZ$2,$AP969/($S969-2009),0)+IF($T969>=AZ$2,$AQ969/($T969-2009),0)+IF($U969>=AZ$2,$AR969/($U969-2009),0)+IF($V969>=AZ$2,$AS969/($V969-2009),0)+IF($W969>=AZ$2,$AT969/($W969-2009),0)+IF($X969>=AZ$2,$AU969/($X969-2009),0)+IF($Y969>=AZ$2,$AV969/($Y969-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D969>=DL$2,$AA969/($D969-2009),0)+IF($E969>=DL$2,$AB969/($E969-2009),0)+IF($F969>=DL$2,$AC969/($F969-2009),0)+IF($G969>=DL$2,$AD969/($G969-2009),0)+IF($H969>=DL$2,$AE969/($H969-2009),0)+IF($I969>=DL$2,$AF969/($I969-2009),0)+IF($J969>=DL$2,$AG969/($J969-2009),0)+IF($K969>=DL$2,$AH969/($K969-2009),0)+IF($L969>=DL$2,$AI969/($L969-2009),0)+IF($M969>=DL$2,$AJ969/($M969-2009),0)+IF($N969>=DL$2,$AK969/($N969-2009),0)+IF($O969>=DL$2,$AL969/($O969-2009),0)+IF($P969>=DL$2,$AM969/($P969-2009),0)+IF($Q969>=DL$2,$AN969/($Q969-2009),0)+IF($R969>=DL$2,$AO969/($R969-2009),0)+IF($S969>=DL$2,$AP969/($S969-2009),0)+IF($T969>=DL$2,$AQ969/($T969-2009),0)+IF($U969>=DL$2,$AR969/($U969-2009),0)+IF($V969>=DL$2,$AS969/($V969-2009),0)+IF($W969>=DL$2,$AT969/($W969-2009),0)+IF($X969>=DL$2,$AU969/($X969-2009),0)+IF($Y969>=DL$2,$AV969/($Y969-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"D$3+$C970","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU970","v":0},{"$f":"Produktionsanlæg!BV970","v":0},{"$f":"Produktionsanlæg!BW970","v":0},{"$f":"Produktionsanlæg!BX970","v":0},{"$f":"Produktionsanlæg!BY970","v":0},{"$f":"Produktionsanlæg!BZ970","v":0},{"$f":"Produktionsanlæg!CA970","v":0},{"$f":"Produktionsanlæg!CB970","v":0},{"$f":"Produktionsanlæg!CC970","v":0},{"$f":"Produktionsanlæg!CD970","v":0},{"$f":"Produktionsanlæg!CE970","v":0},{"$f":"Produktionsanlæg!CF970","v":0},{"$f":"Produktionsanlæg!CG970","v":0},{"$f":"Produktionsanlæg!CH970","v":0},{"$f":"Produktionsanlæg!CI970","v":0},{"$f":"Produktionsanlæg!CJ970","v":0},{"$f":"Produktionsanlæg!CK970","v":0},{"$f":"Produktionsanlæg!CL970","v":0},{"$f":"Produktionsanlæg!CM970","v":0},{"$f":"Produktionsanlæg!CN970","v":0},{"$f":"Produktionsanlæg!CO970","v":0},{"$f":"Produktionsanlæg!CP970","v":0},{"$f":"+SUM(AA970:AV970)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D970>=AY$2,$AA970/($D970-2009),0)+IF($E970>=AY$2,$AB970/($E970-2009),0)+IF($F970>=AY$2,$AC970/($F970-2009),0)+IF($G970>=AY$2,$AD970/($G970-2009),0)+IF($H970>=AY$2,$AE970/($H970-2009),0)+IF($I970>=AY$2,$AF970/($I970-2009),0)+IF($J970>=AY$2,$AG970/($J970-2009),0)+IF($K970>=AY$2,$AH970/($K970-2009),0)+IF($L970>=AY$2,$AI970/($L970-2009),0)+IF($M970>=AY$2,$AJ970/($M970-2009),0)+IF($N970>=AY$2,$AK970/($N970-2009),0)+IF($O970>=AY$2,$AL970/($O970-2009),0)+IF($P970>=AY$2,$AM970/($P970-2009),0)+IF($Q970>=AY$2,$AN970/($Q970-2009),0)+IF($R970>=AY$2,$AO970/($R970-2009),0)+IF($S970>=AY$2,$AP970/($S970-2009),0)+IF($T970>=AY$2,$AQ970/($T970-2009),0)+IF($U970>=AY$2,$AR970/($U970-2009),0)+IF($V970>=AY$2,$AS970/($V970-2009),0)+IF($W970>=AY$2,$AT970/($W970-2009),0)+IF($X970>=AY$2,$AU970/($X970-2009),0)+IF($Y970>=AY$2,$AV970/($Y970-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW972:AW995)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY972:AY995)","v":0},{"$f":"SUM(AZ972:AZ995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL972:DL995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"D$3+$C972+Produktionsanlæg!D973","v":1965},{"$f":"E$3+$C972+Produktionsanlæg!E973","v":1975},{"$f":"F$3+$C972+Produktionsanlæg!F973","v":1985},{"$f":"G$3+$C972+Produktionsanlæg!G973","v":1995},{"$f":"H$3+$C972+Produktionsanlæg!H973","v":2005},{"$f":"I$3+$C972+Produktionsanlæg!I973","v":2015},{"$f":"J$3+$C972+Produktionsanlæg!J973","v":2025},{"$f":"K$3+$C972+Produktionsanlæg!K973","v":2035},{"$f":"L$3+$C972+Produktionsanlæg!L973","v":2042},{"$f":"M$3+$C972+Produktionsanlæg!M973","v":2047},{"$f":"N$3+$C972+Produktionsanlæg!N973","v":2052},{"$f":"O$3+$C972+Produktionsanlæg!O973","v":2057},{"$f":"P$3+$C972+Produktionsanlæg!P973","v":2060},{"$f":"Q$3+$C972+Produktionsanlæg!Q973","v":2061},{"$f":"R$3+$C972+Produktionsanlæg!R973","v":2062},{"$f":"S$3+$C972+Produktionsanlæg!S973","v":2063},{"$f":"T$3+$C972+Produktionsanlæg!T973","v":2064},{"$f":"U$3+$C972+Produktionsanlæg!U973","v":2065},{"$f":"V$3+$C972+Produktionsanlæg!V973","v":2066},{"$f":"W$3+$C972+Produktionsanlæg!W973","v":2067},{"$f":"X$3+$C972+Produktionsanlæg!X973","v":2068},{"$f":"Y$3+$C972+Produktionsanlæg!Y973","v":2069},0,{"$f":"Produktionsanlæg!BU972","v":0},{"$f":"Produktionsanlæg!BV972","v":0},{"$f":"Produktionsanlæg!BW972","v":0},{"$f":"Produktionsanlæg!BX972","v":0},{"$f":"Produktionsanlæg!BY972","v":0},{"$f":"Produktionsanlæg!BZ972","v":0},{"$f":"Produktionsanlæg!CA972","v":0},{"$f":"Produktionsanlæg!CB972","v":0},{"$f":"Produktionsanlæg!CC972","v":0},{"$f":"Produktionsanlæg!CD972","v":0},{"$f":"Produktionsanlæg!CE972","v":0},{"$f":"Produktionsanlæg!CF972","v":0},{"$f":"Produktionsanlæg!CG972","v":0},{"$f":"Produktionsanlæg!CH972","v":0},{"$f":"Produktionsanlæg!CI972","v":0},{"$f":"Produktionsanlæg!CJ972","v":0},{"$f":"Produktionsanlæg!CK972","v":0},{"$f":"Produktionsanlæg!CL972","v":0},{"$f":"Produktionsanlæg!CM972","v":0},{"$f":"Produktionsanlæg!CN972","v":0},{"$f":"Produktionsanlæg!CO972","v":0},{"$f":"Produktionsanlæg!CP972","v":0},{"$f":"+SUM(AA972:AV972)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D972>=AY$2,$AA972/($D972-2009),0)+IF($E972>=AY$2,$AB972/($E972-2009),0)+IF($F972>=AY$2,$AC972/($F972-2009),0)+IF($G972>=AY$2,$AD972/($G972-2009),0)+IF($H972>=AY$2,$AE972/($H972-2009),0)+IF($I972>=AY$2,$AF972/($I972-2009),0)+IF($J972>=AY$2,$AG972/($J972-2009),0)+IF($K972>=AY$2,$AH972/($K972-2009),0)+IF($L972>=AY$2,$AI972/($L972-2009),0)+IF($M972>=AY$2,$AJ972/($M972-2009),0)+IF($N972>=AY$2,$AK972/($N972-2009),0)+IF($O972>=AY$2,$AL972/($O972-2009),0)+IF($P972>=AY$2,$AM972/($P972-2009),0)+IF($Q972>=AY$2,$AN972/($Q972-2009),0)+IF($R972>=AY$2,$AO972/($R972-2009),0)+IF($S972>=AY$2,$AP972/($S972-2009),0)+IF($T972>=AY$2,$AQ972/($T972-2009),0)+IF($U972>=AY$2,$AR972/($U972-2009),0)+IF($V972>=AY$2,$AS972/($V972-2009),0)+IF($W972>=AY$2,$AT972/($W972-2009),0)+IF($X972>=AY$2,$AU972/($X972-2009),0)+IF($Y972>=AY$2,$AV972/($Y972-2009),0)","v":0},{"$f":"IF($D972>=AZ$2,$AA972/($D972-2009),0)+IF($E972>=AZ$2,$AB972/($E972-2009),0)+IF($F972>=AZ$2,$AC972/($F972-2009),0)+IF($G972>=AZ$2,$AD972/($G972-2009),0)+IF($H972>=AZ$2,$AE972/($H972-2009),0)+IF($I972>=AZ$2,$AF972/($I972-2009),0)+IF($J972>=AZ$2,$AG972/($J972-2009),0)+IF($K972>=AZ$2,$AH972/($K972-2009),0)+IF($L972>=AZ$2,$AI972/($L972-2009),0)+IF($M972>=AZ$2,$AJ972/($M972-2009),0)+IF($N972>=AZ$2,$AK972/($N972-2009),0)+IF($O972>=AZ$2,$AL972/($O972-2009),0)+IF($P972>=AZ$2,$AM972/($P972-2009),0)+IF($Q972>=AZ$2,$AN972/($Q972-2009),0)+IF($R972>=AZ$2,$AO972/($R972-2009),0)+IF($S972>=AZ$2,$AP972/($S972-2009),0)+IF($T972>=AZ$2,$AQ972/($T972-2009),0)+IF($U972>=AZ$2,$AR972/($U972-2009),0)+IF($V972>=AZ$2,$AS972/($V972-2009),0)+IF($W972>=AZ$2,$AT972/($W972-2009),0)+IF($X972>=AZ$2,$AU972/($X972-2009),0)+IF($Y972>=AZ$2,$AV972/($Y972-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D972>=DL$2,$AA972/($D972-2009),0)+IF($E972>=DL$2,$AB972/($E972-2009),0)+IF($F972>=DL$2,$AC972/($F972-2009),0)+IF($G972>=DL$2,$AD972/($G972-2009),0)+IF($H972>=DL$2,$AE972/($H972-2009),0)+IF($I972>=DL$2,$AF972/($I972-2009),0)+IF($J972>=DL$2,$AG972/($J972-2009),0)+IF($K972>=DL$2,$AH972/($K972-2009),0)+IF($L972>=DL$2,$AI972/($L972-2009),0)+IF($M972>=DL$2,$AJ972/($M972-2009),0)+IF($N972>=DL$2,$AK972/($N972-2009),0)+IF($O972>=DL$2,$AL972/($O972-2009),0)+IF($P972>=DL$2,$AM972/($P972-2009),0)+IF($Q972>=DL$2,$AN972/($Q972-2009),0)+IF($R972>=DL$2,$AO972/($R972-2009),0)+IF($S972>=DL$2,$AP972/($S972-2009),0)+IF($T972>=DL$2,$AQ972/($T972-2009),0)+IF($U972>=DL$2,$AR972/($U972-2009),0)+IF($V972>=DL$2,$AS972/($V972-2009),0)+IF($W972>=DL$2,$AT972/($W972-2009),0)+IF($X972>=DL$2,$AU972/($X972-2009),0)+IF($Y972>=DL$2,$AV972/($Y972-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C974","v":1925},{"$f":"E$3+$C974","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU974","v":0},{"$f":"Produktionsanlæg!BV974","v":0},{"$f":"Produktionsanlæg!BW974","v":0},{"$f":"Produktionsanlæg!BX974","v":0},{"$f":"Produktionsanlæg!BY974","v":0},{"$f":"Produktionsanlæg!BZ974","v":0},{"$f":"Produktionsanlæg!CA974","v":0},{"$f":"Produktionsanlæg!CB974","v":0},{"$f":"Produktionsanlæg!CC974","v":0},{"$f":"Produktionsanlæg!CD974","v":0},{"$f":"Produktionsanlæg!CE974","v":0},{"$f":"Produktionsanlæg!CF974","v":0},{"$f":"Produktionsanlæg!CG974","v":0},{"$f":"Produktionsanlæg!CH974","v":0},{"$f":"Produktionsanlæg!CI974","v":0},{"$f":"Produktionsanlæg!CJ974","v":0},{"$f":"Produktionsanlæg!CK974","v":0},{"$f":"Produktionsanlæg!CL974","v":0},{"$f":"Produktionsanlæg!CM974","v":0},{"$f":"Produktionsanlæg!CN974","v":0},{"$f":"Produktionsanlæg!CO974","v":0},{"$f":"Produktionsanlæg!CP974","v":0},{"$f":"+SUM(AA974:AV974)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D974>=AY$2,$AA974/($D974-2009),0)+IF($E974>=AY$2,$AB974/($E974-2009),0)+IF($F974>=AY$2,$AC974/($F974-2009),0)+IF($G974>=AY$2,$AD974/($G974-2009),0)+IF($H974>=AY$2,$AE974/($H974-2009),0)+IF($I974>=AY$2,$AF974/($I974-2009),0)+IF($J974>=AY$2,$AG974/($J974-2009),0)+IF($K974>=AY$2,$AH974/($K974-2009),0)+IF($L974>=AY$2,$AI974/($L974-2009),0)+IF($M974>=AY$2,$AJ974/($M974-2009),0)+IF($N974>=AY$2,$AK974/($N974-2009),0)+IF($O974>=AY$2,$AL974/($O974-2009),0)+IF($P974>=AY$2,$AM974/($P974-2009),0)+IF($Q974>=AY$2,$AN974/($Q974-2009),0)+IF($R974>=AY$2,$AO974/($R974-2009),0)+IF($S974>=AY$2,$AP974/($S974-2009),0)+IF($T974>=AY$2,$AQ974/($T974-2009),0)+IF($U974>=AY$2,$AR974/($U974-2009),0)+IF($V974>=AY$2,$AS974/($V974-2009),0)+IF($W974>=AY$2,$AT974/($W974-2009),0)+IF($X974>=AY$2,$AU974/($X974-2009),0)+IF($Y974>=AY$2,$AV974/($Y974-2009),0)","v":0},{"$f":"IF($D974>=AZ$2,$AA974/($D974-2009),0)+IF($E974>=AZ$2,$AB974/($E974-2009),0)+IF($F974>=AZ$2,$AC974/($F974-2009),0)+IF($G974>=AZ$2,$AD974/($G974-2009),0)+IF($H974>=AZ$2,$AE974/($H974-2009),0)+IF($I974>=AZ$2,$AF974/($I974-2009),0)+IF($J974>=AZ$2,$AG974/($J974-2009),0)+IF($K974>=AZ$2,$AH974/($K974-2009),0)+IF($L974>=AZ$2,$AI974/($L974-2009),0)+IF($M974>=AZ$2,$AJ974/($M974-2009),0)+IF($N974>=AZ$2,$AK974/($N974-2009),0)+IF($O974>=AZ$2,$AL974/($O974-2009),0)+IF($P974>=AZ$2,$AM974/($P974-2009),0)+IF($Q974>=AZ$2,$AN974/($Q974-2009),0)+IF($R974>=AZ$2,$AO974/($R974-2009),0)+IF($S974>=AZ$2,$AP974/($S974-2009),0)+IF($T974>=AZ$2,$AQ974/($T974-2009),0)+IF($U974>=AZ$2,$AR974/($U974-2009),0)+IF($V974>=AZ$2,$AS974/($V974-2009),0)+IF($W974>=AZ$2,$AT974/($W974-2009),0)+IF($X974>=AZ$2,$AU974/($X974-2009),0)+IF($Y974>=AZ$2,$AV974/($Y974-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D974>=DL$2,$AA974/($D974-2009),0)+IF($E974>=DL$2,$AB974/($E974-2009),0)+IF($F974>=DL$2,$AC974/($F974-2009),0)+IF($G974>=DL$2,$AD974/($G974-2009),0)+IF($H974>=DL$2,$AE974/($H974-2009),0)+IF($I974>=DL$2,$AF974/($I974-2009),0)+IF($J974>=DL$2,$AG974/($J974-2009),0)+IF($K974>=DL$2,$AH974/($K974-2009),0)+IF($L974>=DL$2,$AI974/($L974-2009),0)+IF($M974>=DL$2,$AJ974/($M974-2009),0)+IF($N974>=DL$2,$AK974/($N974-2009),0)+IF($O974>=DL$2,$AL974/($O974-2009),0)+IF($P974>=DL$2,$AM974/($P974-2009),0)+IF($Q974>=DL$2,$AN974/($Q974-2009),0)+IF($R974>=DL$2,$AO974/($R974-2009),0)+IF($S974>=DL$2,$AP974/($S974-2009),0)+IF($T974>=DL$2,$AQ974/($T974-2009),0)+IF($U974>=DL$2,$AR974/($U974-2009),0)+IF($V974>=DL$2,$AS974/($V974-2009),0)+IF($W974>=DL$2,$AT974/($W974-2009),0)+IF($X974>=DL$2,$AU974/($X974-2009),0)+IF($Y974>=DL$2,$AV974/($Y974-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"D$3+$C975","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU975","v":0},{"$f":"Produktionsanlæg!BV975","v":0},{"$f":"Produktionsanlæg!BW975","v":0},{"$f":"Produktionsanlæg!BX975","v":0},{"$f":"Produktionsanlæg!BY975","v":0},{"$f":"Produktionsanlæg!BZ975","v":0},{"$f":"Produktionsanlæg!CA975","v":0},{"$f":"Produktionsanlæg!CB975","v":0},{"$f":"Produktionsanlæg!CC975","v":0},{"$f":"Produktionsanlæg!CD975","v":0},{"$f":"Produktionsanlæg!CE975","v":0},{"$f":"Produktionsanlæg!CF975","v":0},{"$f":"Produktionsanlæg!CG975","v":0},{"$f":"Produktionsanlæg!CH975","v":0},{"$f":"Produktionsanlæg!CI975","v":0},{"$f":"Produktionsanlæg!CJ975","v":0},{"$f":"Produktionsanlæg!CK975","v":0},{"$f":"Produktionsanlæg!CL975","v":0},{"$f":"Produktionsanlæg!CM975","v":0},{"$f":"Produktionsanlæg!CN975","v":0},{"$f":"Produktionsanlæg!CO975","v":0},{"$f":"Produktionsanlæg!CP975","v":0},{"$f":"+SUM(AA975:AV975)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D975>=AY$2,$AA975/($D975-2009),0)+IF($E975>=AY$2,$AB975/($E975-2009),0)+IF($F975>=AY$2,$AC975/($F975-2009),0)+IF($G975>=AY$2,$AD975/($G975-2009),0)+IF($H975>=AY$2,$AE975/($H975-2009),0)+IF($I975>=AY$2,$AF975/($I975-2009),0)+IF($J975>=AY$2,$AG975/($J975-2009),0)+IF($K975>=AY$2,$AH975/($K975-2009),0)+IF($L975>=AY$2,$AI975/($L975-2009),0)+IF($M975>=AY$2,$AJ975/($M975-2009),0)+IF($N975>=AY$2,$AK975/($N975-2009),0)+IF($O975>=AY$2,$AL975/($O975-2009),0)+IF($P975>=AY$2,$AM975/($P975-2009),0)+IF($Q975>=AY$2,$AN975/($Q975-2009),0)+IF($R975>=AY$2,$AO975/($R975-2009),0)+IF($S975>=AY$2,$AP975/($S975-2009),0)+IF($T975>=AY$2,$AQ975/($T975-2009),0)+IF($U975>=AY$2,$AR975/($U975-2009),0)+IF($V975>=AY$2,$AS975/($V975-2009),0)+IF($W975>=AY$2,$AT975/($W975-2009),0)+IF($X975>=AY$2,$AU975/($X975-2009),0)+IF($Y975>=AY$2,$AV975/($Y975-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C976+Produktionsanlæg!D977","v":1965},{"$f":"E$3+$C976+Produktionsanlæg!E977","v":1975},{"$f":"F$3+$C976+Produktionsanlæg!F977","v":1985},{"$f":"G$3+$C976+Produktionsanlæg!G977","v":1995},{"$f":"H$3+$C976+Produktionsanlæg!H977","v":2005},{"$f":"I$3+$C976+Produktionsanlæg!I977","v":2015},{"$f":"J$3+$C976+Produktionsanlæg!J977","v":2025},{"$f":"K$3+$C976+Produktionsanlæg!K977","v":2035},{"$f":"L$3+$C976+Produktionsanlæg!L977","v":2042},{"$f":"M$3+$C976+Produktionsanlæg!M977","v":2047},{"$f":"N$3+$C976+Produktionsanlæg!N977","v":2052},{"$f":"O$3+$C976+Produktionsanlæg!O977","v":2057},{"$f":"P$3+$C976+Produktionsanlæg!P977","v":2060},{"$f":"Q$3+$C976+Produktionsanlæg!Q977","v":2061},{"$f":"R$3+$C976+Produktionsanlæg!R977","v":2062},{"$f":"S$3+$C976+Produktionsanlæg!S977","v":2063},{"$f":"T$3+$C976+Produktionsanlæg!T977","v":2064},{"$f":"U$3+$C976+Produktionsanlæg!U977","v":2065},{"$f":"V$3+$C976+Produktionsanlæg!V977","v":2066},{"$f":"W$3+$C976+Produktionsanlæg!W977","v":2067},{"$f":"X$3+$C976+Produktionsanlæg!X977","v":2068},{"$f":"Y$3+$C976+Produktionsanlæg!Y977","v":2069},0,{"$f":"Produktionsanlæg!BU976","v":0},{"$f":"Produktionsanlæg!BV976","v":0},{"$f":"Produktionsanlæg!BW976","v":0},{"$f":"Produktionsanlæg!BX976","v":0},{"$f":"Produktionsanlæg!BY976","v":0},{"$f":"Produktionsanlæg!BZ976","v":0},{"$f":"Produktionsanlæg!CA976","v":0},{"$f":"Produktionsanlæg!CB976","v":0},{"$f":"Produktionsanlæg!CC976","v":0},{"$f":"Produktionsanlæg!CD976","v":0},{"$f":"Produktionsanlæg!CE976","v":0},{"$f":"Produktionsanlæg!CF976","v":0},{"$f":"Produktionsanlæg!CG976","v":0},{"$f":"Produktionsanlæg!CH976","v":0},{"$f":"Produktionsanlæg!CI976","v":0},{"$f":"Produktionsanlæg!CJ976","v":0},{"$f":"Produktionsanlæg!CK976","v":0},{"$f":"Produktionsanlæg!CL976","v":0},{"$f":"Produktionsanlæg!CM976","v":0},{"$f":"Produktionsanlæg!CN976","v":0},{"$f":"Produktionsanlæg!CO976","v":0},{"$f":"Produktionsanlæg!CP976","v":0},{"$f":"+SUM(AA976:AV976)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D976>=AY$2,$AA976/($D976-2009),0)+IF($E976>=AY$2,$AB976/($E976-2009),0)+IF($F976>=AY$2,$AC976/($F976-2009),0)+IF($G976>=AY$2,$AD976/($G976-2009),0)+IF($H976>=AY$2,$AE976/($H976-2009),0)+IF($I976>=AY$2,$AF976/($I976-2009),0)+IF($J976>=AY$2,$AG976/($J976-2009),0)+IF($K976>=AY$2,$AH976/($K976-2009),0)+IF($L976>=AY$2,$AI976/($L976-2009),0)+IF($M976>=AY$2,$AJ976/($M976-2009),0)+IF($N976>=AY$2,$AK976/($N976-2009),0)+IF($O976>=AY$2,$AL976/($O976-2009),0)+IF($P976>=AY$2,$AM976/($P976-2009),0)+IF($Q976>=AY$2,$AN976/($Q976-2009),0)+IF($R976>=AY$2,$AO976/($R976-2009),0)+IF($S976>=AY$2,$AP976/($S976-2009),0)+IF($T976>=AY$2,$AQ976/($T976-2009),0)+IF($U976>=AY$2,$AR976/($U976-2009),0)+IF($V976>=AY$2,$AS976/($V976-2009),0)+IF($W976>=AY$2,$AT976/($W976-2009),0)+IF($X976>=AY$2,$AU976/($X976-2009),0)+IF($Y976>=AY$2,$AV976/($Y976-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"D$3+$C978","v":1925},{"$f":"E$3+$C978","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU978","v":0},{"$f":"Produktionsanlæg!BV978","v":0},{"$f":"Produktionsanlæg!BW978","v":0},{"$f":"Produktionsanlæg!BX978","v":0},{"$f":"Produktionsanlæg!BY978","v":0},{"$f":"Produktionsanlæg!BZ978","v":0},{"$f":"Produktionsanlæg!CA978","v":0},{"$f":"Produktionsanlæg!CB978","v":0},{"$f":"Produktionsanlæg!CC978","v":0},{"$f":"Produktionsanlæg!CD978","v":0},{"$f":"Produktionsanlæg!CE978","v":0},{"$f":"Produktionsanlæg!CF978","v":0},{"$f":"Produktionsanlæg!CG978","v":0},{"$f":"Produktionsanlæg!CH978","v":0},{"$f":"Produktionsanlæg!CI978","v":0},{"$f":"Produktionsanlæg!CJ978","v":0},{"$f":"Produktionsanlæg!CK978","v":0},{"$f":"Produktionsanlæg!CL978","v":0},{"$f":"Produktionsanlæg!CM978","v":0},{"$f":"Produktionsanlæg!CN978","v":0},{"$f":"Produktionsanlæg!CO978","v":0},{"$f":"Produktionsanlæg!CP978","v":0},{"$f":"+SUM(AA978:AV978)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D978>=AY$2,$AA978/($D978-2009),0)+IF($E978>=AY$2,$AB978/($E978-2009),0)+IF($F978>=AY$2,$AC978/($F978-2009),0)+IF($G978>=AY$2,$AD978/($G978-2009),0)+IF($H978>=AY$2,$AE978/($H978-2009),0)+IF($I978>=AY$2,$AF978/($I978-2009),0)+IF($J978>=AY$2,$AG978/($J978-2009),0)+IF($K978>=AY$2,$AH978/($K978-2009),0)+IF($L978>=AY$2,$AI978/($L978-2009),0)+IF($M978>=AY$2,$AJ978/($M978-2009),0)+IF($N978>=AY$2,$AK978/($N978-2009),0)+IF($O978>=AY$2,$AL978/($O978-2009),0)+IF($P978>=AY$2,$AM978/($P978-2009),0)+IF($Q978>=AY$2,$AN978/($Q978-2009),0)+IF($R978>=AY$2,$AO978/($R978-2009),0)+IF($S978>=AY$2,$AP978/($S978-2009),0)+IF($T978>=AY$2,$AQ978/($T978-2009),0)+IF($U978>=AY$2,$AR978/($U978-2009),0)+IF($V978>=AY$2,$AS978/($V978-2009),0)+IF($W978>=AY$2,$AT978/($W978-2009),0)+IF($X978>=AY$2,$AU978/($X978-2009),0)+IF($Y978>=AY$2,$AV978/($Y978-2009),0)","v":0},{"$f":"IF($D978>=AZ$2,$AA978/($D978-2009),0)+IF($E978>=AZ$2,$AB978/($E978-2009),0)+IF($F978>=AZ$2,$AC978/($F978-2009),0)+IF($G978>=AZ$2,$AD978/($G978-2009),0)+IF($H978>=AZ$2,$AE978/($H978-2009),0)+IF($I978>=AZ$2,$AF978/($I978-2009),0)+IF($J978>=AZ$2,$AG978/($J978-2009),0)+IF($K978>=AZ$2,$AH978/($K978-2009),0)+IF($L978>=AZ$2,$AI978/($L978-2009),0)+IF($M978>=AZ$2,$AJ978/($M978-2009),0)+IF($N978>=AZ$2,$AK978/($N978-2009),0)+IF($O978>=AZ$2,$AL978/($O978-2009),0)+IF($P978>=AZ$2,$AM978/($P978-2009),0)+IF($Q978>=AZ$2,$AN978/($Q978-2009),0)+IF($R978>=AZ$2,$AO978/($R978-2009),0)+IF($S978>=AZ$2,$AP978/($S978-2009),0)+IF($T978>=AZ$2,$AQ978/($T978-2009),0)+IF($U978>=AZ$2,$AR978/($U978-2009),0)+IF($V978>=AZ$2,$AS978/($V978-2009),0)+IF($W978>=AZ$2,$AT978/($W978-2009),0)+IF($X978>=AZ$2,$AU978/($X978-2009),0)+IF($Y978>=AZ$2,$AV978/($Y978-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D978>=DL$2,$AA978/($D978-2009),0)+IF($E978>=DL$2,$AB978/($E978-2009),0)+IF($F978>=DL$2,$AC978/($F978-2009),0)+IF($G978>=DL$2,$AD978/($G978-2009),0)+IF($H978>=DL$2,$AE978/($H978-2009),0)+IF($I978>=DL$2,$AF978/($I978-2009),0)+IF($J978>=DL$2,$AG978/($J978-2009),0)+IF($K978>=DL$2,$AH978/($K978-2009),0)+IF($L978>=DL$2,$AI978/($L978-2009),0)+IF($M978>=DL$2,$AJ978/($M978-2009),0)+IF($N978>=DL$2,$AK978/($N978-2009),0)+IF($O978>=DL$2,$AL978/($O978-2009),0)+IF($P978>=DL$2,$AM978/($P978-2009),0)+IF($Q978>=DL$2,$AN978/($Q978-2009),0)+IF($R978>=DL$2,$AO978/($R978-2009),0)+IF($S978>=DL$2,$AP978/($S978-2009),0)+IF($T978>=DL$2,$AQ978/($T978-2009),0)+IF($U978>=DL$2,$AR978/($U978-2009),0)+IF($V978>=DL$2,$AS978/($V978-2009),0)+IF($W978>=DL$2,$AT978/($W978-2009),0)+IF($X978>=DL$2,$AU978/($X978-2009),0)+IF($Y978>=DL$2,$AV978/($Y978-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"D$3+$C979","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU979","v":0},{"$f":"Produktionsanlæg!BV979","v":0},{"$f":"Produktionsanlæg!BW979","v":0},{"$f":"Produktionsanlæg!BX979","v":0},{"$f":"Produktionsanlæg!BY979","v":0},{"$f":"Produktionsanlæg!BZ979","v":0},{"$f":"Produktionsanlæg!CA979","v":0},{"$f":"Produktionsanlæg!CB979","v":0},{"$f":"Produktionsanlæg!CC979","v":0},{"$f":"Produktionsanlæg!CD979","v":0},{"$f":"Produktionsanlæg!CE979","v":0},{"$f":"Produktionsanlæg!CF979","v":0},{"$f":"Produktionsanlæg!CG979","v":0},{"$f":"Produktionsanlæg!CH979","v":0},{"$f":"Produktionsanlæg!CI979","v":0},{"$f":"Produktionsanlæg!CJ979","v":0},{"$f":"Produktionsanlæg!CK979","v":0},{"$f":"Produktionsanlæg!CL979","v":0},{"$f":"Produktionsanlæg!CM979","v":0},{"$f":"Produktionsanlæg!CN979","v":0},{"$f":"Produktionsanlæg!CO979","v":0},{"$f":"Produktionsanlæg!CP979","v":0},{"$f":"+SUM(AA979:AV979)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D979>=AY$2,$AA979/($D979-2009),0)+IF($E979>=AY$2,$AB979/($E979-2009),0)+IF($F979>=AY$2,$AC979/($F979-2009),0)+IF($G979>=AY$2,$AD979/($G979-2009),0)+IF($H979>=AY$2,$AE979/($H979-2009),0)+IF($I979>=AY$2,$AF979/($I979-2009),0)+IF($J979>=AY$2,$AG979/($J979-2009),0)+IF($K979>=AY$2,$AH979/($K979-2009),0)+IF($L979>=AY$2,$AI979/($L979-2009),0)+IF($M979>=AY$2,$AJ979/($M979-2009),0)+IF($N979>=AY$2,$AK979/($N979-2009),0)+IF($O979>=AY$2,$AL979/($O979-2009),0)+IF($P979>=AY$2,$AM979/($P979-2009),0)+IF($Q979>=AY$2,$AN979/($Q979-2009),0)+IF($R979>=AY$2,$AO979/($R979-2009),0)+IF($S979>=AY$2,$AP979/($S979-2009),0)+IF($T979>=AY$2,$AQ979/($T979-2009),0)+IF($U979>=AY$2,$AR979/($U979-2009),0)+IF($V979>=AY$2,$AS979/($V979-2009),0)+IF($W979>=AY$2,$AT979/($W979-2009),0)+IF($X979>=AY$2,$AU979/($X979-2009),0)+IF($Y979>=AY$2,$AV979/($Y979-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"D$3+$C980+Produktionsanlæg!D981","v":1965},{"$f":"E$3+$C980+Produktionsanlæg!E981","v":1975},{"$f":"F$3+$C980+Produktionsanlæg!F981","v":1985},{"$f":"G$3+$C980+Produktionsanlæg!G981","v":1995},{"$f":"H$3+$C980+Produktionsanlæg!H981","v":2005},{"$f":"I$3+$C980+Produktionsanlæg!I981","v":2015},{"$f":"J$3+$C980+Produktionsanlæg!J981","v":2025},{"$f":"K$3+$C980+Produktionsanlæg!K981","v":2035},{"$f":"L$3+$C980+Produktionsanlæg!L981","v":2042},{"$f":"M$3+$C980+Produktionsanlæg!M981","v":2047},{"$f":"N$3+$C980+Produktionsanlæg!N981","v":2052},{"$f":"O$3+$C980+Produktionsanlæg!O981","v":2057},{"$f":"P$3+$C980+Produktionsanlæg!P981","v":2060},{"$f":"Q$3+$C980+Produktionsanlæg!Q981","v":2061},{"$f":"R$3+$C980+Produktionsanlæg!R981","v":2062},{"$f":"S$3+$C980+Produktionsanlæg!S981","v":2063},{"$f":"T$3+$C980+Produktionsanlæg!T981","v":2064},{"$f":"U$3+$C980+Produktionsanlæg!U981","v":2065},{"$f":"V$3+$C980+Produktionsanlæg!V981","v":2066},{"$f":"W$3+$C980+Produktionsanlæg!W981","v":2067},{"$f":"X$3+$C980+Produktionsanlæg!X981","v":2068},{"$f":"Y$3+$C980+Produktionsanlæg!Y981","v":2069},0,{"$f":"Produktionsanlæg!BU980","v":0},{"$f":"Produktionsanlæg!BV980","v":0},{"$f":"Produktionsanlæg!BW980","v":0},{"$f":"Produktionsanlæg!BX980","v":0},{"$f":"Produktionsanlæg!BY980","v":0},{"$f":"Produktionsanlæg!BZ980","v":0},{"$f":"Produktionsanlæg!CA980","v":0},{"$f":"Produktionsanlæg!CB980","v":0},{"$f":"Produktionsanlæg!CC980","v":0},{"$f":"Produktionsanlæg!CD980","v":0},{"$f":"Produktionsanlæg!CE980","v":0},{"$f":"Produktionsanlæg!CF980","v":0},{"$f":"Produktionsanlæg!CG980","v":0},{"$f":"Produktionsanlæg!CH980","v":0},{"$f":"Produktionsanlæg!CI980","v":0},{"$f":"Produktionsanlæg!CJ980","v":0},{"$f":"Produktionsanlæg!CK980","v":0},{"$f":"Produktionsanlæg!CL980","v":0},{"$f":"Produktionsanlæg!CM980","v":0},{"$f":"Produktionsanlæg!CN980","v":0},{"$f":"Produktionsanlæg!CO980","v":0},{"$f":"Produktionsanlæg!CP980","v":0},{"$f":"+SUM(AA980:AV980)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D980>=AY$2,$AA980/($D980-2009),0)+IF($E980>=AY$2,$AB980/($E980-2009),0)+IF($F980>=AY$2,$AC980/($F980-2009),0)+IF($G980>=AY$2,$AD980/($G980-2009),0)+IF($H980>=AY$2,$AE980/($H980-2009),0)+IF($I980>=AY$2,$AF980/($I980-2009),0)+IF($J980>=AY$2,$AG980/($J980-2009),0)+IF($K980>=AY$2,$AH980/($K980-2009),0)+IF($L980>=AY$2,$AI980/($L980-2009),0)+IF($M980>=AY$2,$AJ980/($M980-2009),0)+IF($N980>=AY$2,$AK980/($N980-2009),0)+IF($O980>=AY$2,$AL980/($O980-2009),0)+IF($P980>=AY$2,$AM980/($P980-2009),0)+IF($Q980>=AY$2,$AN980/($Q980-2009),0)+IF($R980>=AY$2,$AO980/($R980-2009),0)+IF($S980>=AY$2,$AP980/($S980-2009),0)+IF($T980>=AY$2,$AQ980/($T980-2009),0)+IF($U980>=AY$2,$AR980/($U980-2009),0)+IF($V980>=AY$2,$AS980/($V980-2009),0)+IF($W980>=AY$2,$AT980/($W980-2009),0)+IF($X980>=AY$2,$AU980/($X980-2009),0)+IF($Y980>=AY$2,$AV980/($Y980-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"D$3+$C982","v":1925},{"$f":"E$3+$C982","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU982","v":0},{"$f":"Produktionsanlæg!BV982","v":0},{"$f":"Produktionsanlæg!BW982","v":0},{"$f":"Produktionsanlæg!BX982","v":0},{"$f":"Produktionsanlæg!BY982","v":0},{"$f":"Produktionsanlæg!BZ982","v":0},{"$f":"Produktionsanlæg!CA982","v":0},{"$f":"Produktionsanlæg!CB982","v":0},{"$f":"Produktionsanlæg!CC982","v":0},{"$f":"Produktionsanlæg!CD982","v":0},{"$f":"Produktionsanlæg!CE982","v":0},{"$f":"Produktionsanlæg!CF982","v":0},{"$f":"Produktionsanlæg!CG982","v":0},{"$f":"Produktionsanlæg!CH982","v":0},{"$f":"Produktionsanlæg!CI982","v":0},{"$f":"Produktionsanlæg!CJ982","v":0},{"$f":"Produktionsanlæg!CK982","v":0},{"$f":"Produktionsanlæg!CL982","v":0},{"$f":"Produktionsanlæg!CM982","v":0},{"$f":"Produktionsanlæg!CN982","v":0},{"$f":"Produktionsanlæg!CO982","v":0},{"$f":"Produktionsanlæg!CP982","v":0},{"$f":"+SUM(AA982:AV982)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D982>=AY$2,$AA982/($D982-2009),0)+IF($E982>=AY$2,$AB982/($E982-2009),0)+IF($F982>=AY$2,$AC982/($F982-2009),0)+IF($G982>=AY$2,$AD982/($G982-2009),0)+IF($H982>=AY$2,$AE982/($H982-2009),0)+IF($I982>=AY$2,$AF982/($I982-2009),0)+IF($J982>=AY$2,$AG982/($J982-2009),0)+IF($K982>=AY$2,$AH982/($K982-2009),0)+IF($L982>=AY$2,$AI982/($L982-2009),0)+IF($M982>=AY$2,$AJ982/($M982-2009),0)+IF($N982>=AY$2,$AK982/($N982-2009),0)+IF($O982>=AY$2,$AL982/($O982-2009),0)+IF($P982>=AY$2,$AM982/($P982-2009),0)+IF($Q982>=AY$2,$AN982/($Q982-2009),0)+IF($R982>=AY$2,$AO982/($R982-2009),0)+IF($S982>=AY$2,$AP982/($S982-2009),0)+IF($T982>=AY$2,$AQ982/($T982-2009),0)+IF($U982>=AY$2,$AR982/($U982-2009),0)+IF($V982>=AY$2,$AS982/($V982-2009),0)+IF($W982>=AY$2,$AT982/($W982-2009),0)+IF($X982>=AY$2,$AU982/($X982-2009),0)+IF($Y982>=AY$2,$AV982/($Y982-2009),0)","v":0},{"$f":"IF($D982>=AZ$2,$AA982/($D982-2009),0)+IF($E982>=AZ$2,$AB982/($E982-2009),0)+IF($F982>=AZ$2,$AC982/($F982-2009),0)+IF($G982>=AZ$2,$AD982/($G982-2009),0)+IF($H982>=AZ$2,$AE982/($H982-2009),0)+IF($I982>=AZ$2,$AF982/($I982-2009),0)+IF($J982>=AZ$2,$AG982/($J982-2009),0)+IF($K982>=AZ$2,$AH982/($K982-2009),0)+IF($L982>=AZ$2,$AI982/($L982-2009),0)+IF($M982>=AZ$2,$AJ982/($M982-2009),0)+IF($N982>=AZ$2,$AK982/($N982-2009),0)+IF($O982>=AZ$2,$AL982/($O982-2009),0)+IF($P982>=AZ$2,$AM982/($P982-2009),0)+IF($Q982>=AZ$2,$AN982/($Q982-2009),0)+IF($R982>=AZ$2,$AO982/($R982-2009),0)+IF($S982>=AZ$2,$AP982/($S982-2009),0)+IF($T982>=AZ$2,$AQ982/($T982-2009),0)+IF($U982>=AZ$2,$AR982/($U982-2009),0)+IF($V982>=AZ$2,$AS982/($V982-2009),0)+IF($W982>=AZ$2,$AT982/($W982-2009),0)+IF($X982>=AZ$2,$AU982/($X982-2009),0)+IF($Y982>=AZ$2,$AV982/($Y982-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D982>=DL$2,$AA982/($D982-2009),0)+IF($E982>=DL$2,$AB982/($E982-2009),0)+IF($F982>=DL$2,$AC982/($F982-2009),0)+IF($G982>=DL$2,$AD982/($G982-2009),0)+IF($H982>=DL$2,$AE982/($H982-2009),0)+IF($I982>=DL$2,$AF982/($I982-2009),0)+IF($J982>=DL$2,$AG982/($J982-2009),0)+IF($K982>=DL$2,$AH982/($K982-2009),0)+IF($L982>=DL$2,$AI982/($L982-2009),0)+IF($M982>=DL$2,$AJ982/($M982-2009),0)+IF($N982>=DL$2,$AK982/($N982-2009),0)+IF($O982>=DL$2,$AL982/($O982-2009),0)+IF($P982>=DL$2,$AM982/($P982-2009),0)+IF($Q982>=DL$2,$AN982/($Q982-2009),0)+IF($R982>=DL$2,$AO982/($R982-2009),0)+IF($S982>=DL$2,$AP982/($S982-2009),0)+IF($T982>=DL$2,$AQ982/($T982-2009),0)+IF($U982>=DL$2,$AR982/($U982-2009),0)+IF($V982>=DL$2,$AS982/($V982-2009),0)+IF($W982>=DL$2,$AT982/($W982-2009),0)+IF($X982>=DL$2,$AU982/($X982-2009),0)+IF($Y982>=DL$2,$AV982/($Y982-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"D$3+$C983","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU983","v":0},{"$f":"Produktionsanlæg!BV983","v":0},{"$f":"Produktionsanlæg!BW983","v":0},{"$f":"Produktionsanlæg!BX983","v":0},{"$f":"Produktionsanlæg!BY983","v":0},{"$f":"Produktionsanlæg!BZ983","v":0},{"$f":"Produktionsanlæg!CA983","v":0},{"$f":"Produktionsanlæg!CB983","v":0},{"$f":"Produktionsanlæg!CC983","v":0},{"$f":"Produktionsanlæg!CD983","v":0},{"$f":"Produktionsanlæg!CE983","v":0},{"$f":"Produktionsanlæg!CF983","v":0},{"$f":"Produktionsanlæg!CG983","v":0},{"$f":"Produktionsanlæg!CH983","v":0},{"$f":"Produktionsanlæg!CI983","v":0},{"$f":"Produktionsanlæg!CJ983","v":0},{"$f":"Produktionsanlæg!CK983","v":0},{"$f":"Produktionsanlæg!CL983","v":0},{"$f":"Produktionsanlæg!CM983","v":0},{"$f":"Produktionsanlæg!CN983","v":0},{"$f":"Produktionsanlæg!CO983","v":0},{"$f":"Produktionsanlæg!CP983","v":0},{"$f":"+SUM(AA983:AV983)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D983>=AY$2,$AA983/($D983-2009),0)+IF($E983>=AY$2,$AB983/($E983-2009),0)+IF($F983>=AY$2,$AC983/($F983-2009),0)+IF($G983>=AY$2,$AD983/($G983-2009),0)+IF($H983>=AY$2,$AE983/($H983-2009),0)+IF($I983>=AY$2,$AF983/($I983-2009),0)+IF($J983>=AY$2,$AG983/($J983-2009),0)+IF($K983>=AY$2,$AH983/($K983-2009),0)+IF($L983>=AY$2,$AI983/($L983-2009),0)+IF($M983>=AY$2,$AJ983/($M983-2009),0)+IF($N983>=AY$2,$AK983/($N983-2009),0)+IF($O983>=AY$2,$AL983/($O983-2009),0)+IF($P983>=AY$2,$AM983/($P983-2009),0)+IF($Q983>=AY$2,$AN983/($Q983-2009),0)+IF($R983>=AY$2,$AO983/($R983-2009),0)+IF($S983>=AY$2,$AP983/($S983-2009),0)+IF($T983>=AY$2,$AQ983/($T983-2009),0)+IF($U983>=AY$2,$AR983/($U983-2009),0)+IF($V983>=AY$2,$AS983/($V983-2009),0)+IF($W983>=AY$2,$AT983/($W983-2009),0)+IF($X983>=AY$2,$AU983/($X983-2009),0)+IF($Y983>=AY$2,$AV983/($Y983-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"D$3+$C984+Produktionsanlæg!D985","v":1965},{"$f":"E$3+$C984+Produktionsanlæg!E985","v":1975},{"$f":"F$3+$C984+Produktionsanlæg!F985","v":1985},{"$f":"G$3+$C984+Produktionsanlæg!G985","v":1995},{"$f":"H$3+$C984+Produktionsanlæg!H985","v":2005},{"$f":"I$3+$C984+Produktionsanlæg!I985","v":2015},{"$f":"J$3+$C984+Produktionsanlæg!J985","v":2025},{"$f":"K$3+$C984+Produktionsanlæg!K985","v":2035},{"$f":"L$3+$C984+Produktionsanlæg!L985","v":2042},{"$f":"M$3+$C984+Produktionsanlæg!M985","v":2047},{"$f":"N$3+$C984+Produktionsanlæg!N985","v":2052},{"$f":"O$3+$C984+Produktionsanlæg!O985","v":2057},{"$f":"P$3+$C984+Produktionsanlæg!P985","v":2060},{"$f":"Q$3+$C984+Produktionsanlæg!Q985","v":2061},{"$f":"R$3+$C984+Produktionsanlæg!R985","v":2062},{"$f":"S$3+$C984+Produktionsanlæg!S985","v":2063},{"$f":"T$3+$C984+Produktionsanlæg!T985","v":2064},{"$f":"U$3+$C984+Produktionsanlæg!U985","v":2065},{"$f":"V$3+$C984+Produktionsanlæg!V985","v":2066},{"$f":"W$3+$C984+Produktionsanlæg!W985","v":2067},{"$f":"X$3+$C984+Produktionsanlæg!X985","v":2068},{"$f":"Y$3+$C984+Produktionsanlæg!Y985","v":2069},0,{"$f":"Produktionsanlæg!BU984","v":0},{"$f":"Produktionsanlæg!BV984","v":0},{"$f":"Produktionsanlæg!BW984","v":0},{"$f":"Produktionsanlæg!BX984","v":0},{"$f":"Produktionsanlæg!BY984","v":0},{"$f":"Produktionsanlæg!BZ984","v":0},{"$f":"Produktionsanlæg!CA984","v":0},{"$f":"Produktionsanlæg!CB984","v":0},{"$f":"Produktionsanlæg!CC984","v":0},{"$f":"Produktionsanlæg!CD984","v":0},{"$f":"Produktionsanlæg!CE984","v":0},{"$f":"Produktionsanlæg!CF984","v":0},{"$f":"Produktionsanlæg!CG984","v":0},{"$f":"Produktionsanlæg!CH984","v":0},{"$f":"Produktionsanlæg!CI984","v":0},{"$f":"Produktionsanlæg!CJ984","v":0},{"$f":"Produktionsanlæg!CK984","v":0},{"$f":"Produktionsanlæg!CL984","v":0},{"$f":"Produktionsanlæg!CM984","v":0},{"$f":"Produktionsanlæg!CN984","v":0},{"$f":"Produktionsanlæg!CO984","v":0},{"$f":"Produktionsanlæg!CP984","v":0},{"$f":"+SUM(AA984:AV984)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D984>=AY$2,$AA984/($D984-2009),0)+IF($E984>=AY$2,$AB984/($E984-2009),0)+IF($F984>=AY$2,$AC984/($F984-2009),0)+IF($G984>=AY$2,$AD984/($G984-2009),0)+IF($H984>=AY$2,$AE984/($H984-2009),0)+IF($I984>=AY$2,$AF984/($I984-2009),0)+IF($J984>=AY$2,$AG984/($J984-2009),0)+IF($K984>=AY$2,$AH984/($K984-2009),0)+IF($L984>=AY$2,$AI984/($L984-2009),0)+IF($M984>=AY$2,$AJ984/($M984-2009),0)+IF($N984>=AY$2,$AK984/($N984-2009),0)+IF($O984>=AY$2,$AL984/($O984-2009),0)+IF($P984>=AY$2,$AM984/($P984-2009),0)+IF($Q984>=AY$2,$AN984/($Q984-2009),0)+IF($R984>=AY$2,$AO984/($R984-2009),0)+IF($S984>=AY$2,$AP984/($S984-2009),0)+IF($T984>=AY$2,$AQ984/($T984-2009),0)+IF($U984>=AY$2,$AR984/($U984-2009),0)+IF($V984>=AY$2,$AS984/($V984-2009),0)+IF($W984>=AY$2,$AT984/($W984-2009),0)+IF($X984>=AY$2,$AU984/($X984-2009),0)+IF($Y984>=AY$2,$AV984/($Y984-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C986","v":1925},{"$f":"E$3+$C986","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU986","v":0},{"$f":"Produktionsanlæg!BV986","v":0},{"$f":"Produktionsanlæg!BW986","v":0},{"$f":"Produktionsanlæg!BX986","v":0},{"$f":"Produktionsanlæg!BY986","v":0},{"$f":"Produktionsanlæg!BZ986","v":0},{"$f":"Produktionsanlæg!CA986","v":0},{"$f":"Produktionsanlæg!CB986","v":0},{"$f":"Produktionsanlæg!CC986","v":0},{"$f":"Produktionsanlæg!CD986","v":0},{"$f":"Produktionsanlæg!CE986","v":0},{"$f":"Produktionsanlæg!CF986","v":0},{"$f":"Produktionsanlæg!CG986","v":0},{"$f":"Produktionsanlæg!CH986","v":0},{"$f":"Produktionsanlæg!CI986","v":0},{"$f":"Produktionsanlæg!CJ986","v":0},{"$f":"Produktionsanlæg!CK986","v":0},{"$f":"Produktionsanlæg!CL986","v":0},{"$f":"Produktionsanlæg!CM986","v":0},{"$f":"Produktionsanlæg!CN986","v":0},{"$f":"Produktionsanlæg!CO986","v":0},{"$f":"Produktionsanlæg!CP986","v":0},{"$f":"+SUM(AA986:AV986)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D986>=AY$2,$AA986/($D986-2009),0)+IF($E986>=AY$2,$AB986/($E986-2009),0)+IF($F986>=AY$2,$AC986/($F986-2009),0)+IF($G986>=AY$2,$AD986/($G986-2009),0)+IF($H986>=AY$2,$AE986/($H986-2009),0)+IF($I986>=AY$2,$AF986/($I986-2009),0)+IF($J986>=AY$2,$AG986/($J986-2009),0)+IF($K986>=AY$2,$AH986/($K986-2009),0)+IF($L986>=AY$2,$AI986/($L986-2009),0)+IF($M986>=AY$2,$AJ986/($M986-2009),0)+IF($N986>=AY$2,$AK986/($N986-2009),0)+IF($O986>=AY$2,$AL986/($O986-2009),0)+IF($P986>=AY$2,$AM986/($P986-2009),0)+IF($Q986>=AY$2,$AN986/($Q986-2009),0)+IF($R986>=AY$2,$AO986/($R986-2009),0)+IF($S986>=AY$2,$AP986/($S986-2009),0)+IF($T986>=AY$2,$AQ986/($T986-2009),0)+IF($U986>=AY$2,$AR986/($U986-2009),0)+IF($V986>=AY$2,$AS986/($V986-2009),0)+IF($W986>=AY$2,$AT986/($W986-2009),0)+IF($X986>=AY$2,$AU986/($X986-2009),0)+IF($Y986>=AY$2,$AV986/($Y986-2009),0)","v":0},{"$f":"IF($D986>=AZ$2,$AA986/($D986-2009),0)+IF($E986>=AZ$2,$AB986/($E986-2009),0)+IF($F986>=AZ$2,$AC986/($F986-2009),0)+IF($G986>=AZ$2,$AD986/($G986-2009),0)+IF($H986>=AZ$2,$AE986/($H986-2009),0)+IF($I986>=AZ$2,$AF986/($I986-2009),0)+IF($J986>=AZ$2,$AG986/($J986-2009),0)+IF($K986>=AZ$2,$AH986/($K986-2009),0)+IF($L986>=AZ$2,$AI986/($L986-2009),0)+IF($M986>=AZ$2,$AJ986/($M986-2009),0)+IF($N986>=AZ$2,$AK986/($N986-2009),0)+IF($O986>=AZ$2,$AL986/($O986-2009),0)+IF($P986>=AZ$2,$AM986/($P986-2009),0)+IF($Q986>=AZ$2,$AN986/($Q986-2009),0)+IF($R986>=AZ$2,$AO986/($R986-2009),0)+IF($S986>=AZ$2,$AP986/($S986-2009),0)+IF($T986>=AZ$2,$AQ986/($T986-2009),0)+IF($U986>=AZ$2,$AR986/($U986-2009),0)+IF($V986>=AZ$2,$AS986/($V986-2009),0)+IF($W986>=AZ$2,$AT986/($W986-2009),0)+IF($X986>=AZ$2,$AU986/($X986-2009),0)+IF($Y986>=AZ$2,$AV986/($Y986-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D986>=DL$2,$AA986/($D986-2009),0)+IF($E986>=DL$2,$AB986/($E986-2009),0)+IF($F986>=DL$2,$AC986/($F986-2009),0)+IF($G986>=DL$2,$AD986/($G986-2009),0)+IF($H986>=DL$2,$AE986/($H986-2009),0)+IF($I986>=DL$2,$AF986/($I986-2009),0)+IF($J986>=DL$2,$AG986/($J986-2009),0)+IF($K986>=DL$2,$AH986/($K986-2009),0)+IF($L986>=DL$2,$AI986/($L986-2009),0)+IF($M986>=DL$2,$AJ986/($M986-2009),0)+IF($N986>=DL$2,$AK986/($N986-2009),0)+IF($O986>=DL$2,$AL986/($O986-2009),0)+IF($P986>=DL$2,$AM986/($P986-2009),0)+IF($Q986>=DL$2,$AN986/($Q986-2009),0)+IF($R986>=DL$2,$AO986/($R986-2009),0)+IF($S986>=DL$2,$AP986/($S986-2009),0)+IF($T986>=DL$2,$AQ986/($T986-2009),0)+IF($U986>=DL$2,$AR986/($U986-2009),0)+IF($V986>=DL$2,$AS986/($V986-2009),0)+IF($W986>=DL$2,$AT986/($W986-2009),0)+IF($X986>=DL$2,$AU986/($X986-2009),0)+IF($Y986>=DL$2,$AV986/($Y986-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"D$3+$C987","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU987","v":0},{"$f":"Produktionsanlæg!BV987","v":0},{"$f":"Produktionsanlæg!BW987","v":0},{"$f":"Produktionsanlæg!BX987","v":0},{"$f":"Produktionsanlæg!BY987","v":0},{"$f":"Produktionsanlæg!BZ987","v":0},{"$f":"Produktionsanlæg!CA987","v":0},{"$f":"Produktionsanlæg!CB987","v":0},{"$f":"Produktionsanlæg!CC987","v":0},{"$f":"Produktionsanlæg!CD987","v":0},{"$f":"Produktionsanlæg!CE987","v":0},{"$f":"Produktionsanlæg!CF987","v":0},{"$f":"Produktionsanlæg!CG987","v":0},{"$f":"Produktionsanlæg!CH987","v":0},{"$f":"Produktionsanlæg!CI987","v":0},{"$f":"Produktionsanlæg!CJ987","v":0},{"$f":"Produktionsanlæg!CK987","v":0},{"$f":"Produktionsanlæg!CL987","v":0},{"$f":"Produktionsanlæg!CM987","v":0},{"$f":"Produktionsanlæg!CN987","v":0},{"$f":"Produktionsanlæg!CO987","v":0},{"$f":"Produktionsanlæg!CP987","v":0},{"$f":"+SUM(AA987:AV987)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D987>=AY$2,$AA987/($D987-2009),0)+IF($E987>=AY$2,$AB987/($E987-2009),0)+IF($F987>=AY$2,$AC987/($F987-2009),0)+IF($G987>=AY$2,$AD987/($G987-2009),0)+IF($H987>=AY$2,$AE987/($H987-2009),0)+IF($I987>=AY$2,$AF987/($I987-2009),0)+IF($J987>=AY$2,$AG987/($J987-2009),0)+IF($K987>=AY$2,$AH987/($K987-2009),0)+IF($L987>=AY$2,$AI987/($L987-2009),0)+IF($M987>=AY$2,$AJ987/($M987-2009),0)+IF($N987>=AY$2,$AK987/($N987-2009),0)+IF($O987>=AY$2,$AL987/($O987-2009),0)+IF($P987>=AY$2,$AM987/($P987-2009),0)+IF($Q987>=AY$2,$AN987/($Q987-2009),0)+IF($R987>=AY$2,$AO987/($R987-2009),0)+IF($S987>=AY$2,$AP987/($S987-2009),0)+IF($T987>=AY$2,$AQ987/($T987-2009),0)+IF($U987>=AY$2,$AR987/($U987-2009),0)+IF($V987>=AY$2,$AS987/($V987-2009),0)+IF($W987>=AY$2,$AT987/($W987-2009),0)+IF($X987>=AY$2,$AU987/($X987-2009),0)+IF($Y987>=AY$2,$AV987/($Y987-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"D$3+$C988+Produktionsanlæg!D989","v":1965},{"$f":"E$3+$C988+Produktionsanlæg!E989","v":1975},{"$f":"F$3+$C988+Produktionsanlæg!F989","v":1985},{"$f":"G$3+$C988+Produktionsanlæg!G989","v":1995},{"$f":"H$3+$C988+Produktionsanlæg!H989","v":2005},{"$f":"I$3+$C988+Produktionsanlæg!I989","v":2015},{"$f":"J$3+$C988+Produktionsanlæg!J989","v":2025},{"$f":"K$3+$C988+Produktionsanlæg!K989","v":2035},{"$f":"L$3+$C988+Produktionsanlæg!L989","v":2042},{"$f":"M$3+$C988+Produktionsanlæg!M989","v":2047},{"$f":"N$3+$C988+Produktionsanlæg!N989","v":2052},{"$f":"O$3+$C988+Produktionsanlæg!O989","v":2057},{"$f":"P$3+$C988+Produktionsanlæg!P989","v":2060},{"$f":"Q$3+$C988+Produktionsanlæg!Q989","v":2061},{"$f":"R$3+$C988+Produktionsanlæg!R989","v":2062},{"$f":"S$3+$C988+Produktionsanlæg!S989","v":2063},{"$f":"T$3+$C988+Produktionsanlæg!T989","v":2064},{"$f":"U$3+$C988+Produktionsanlæg!U989","v":2065},{"$f":"V$3+$C988+Produktionsanlæg!V989","v":2066},{"$f":"W$3+$C988+Produktionsanlæg!W989","v":2067},{"$f":"X$3+$C988+Produktionsanlæg!X989","v":2068},{"$f":"Y$3+$C988+Produktionsanlæg!Y989","v":2069},0,{"$f":"Produktionsanlæg!BU988","v":0},{"$f":"Produktionsanlæg!BV988","v":0},{"$f":"Produktionsanlæg!BW988","v":0},{"$f":"Produktionsanlæg!BX988","v":0},{"$f":"Produktionsanlæg!BY988","v":0},{"$f":"Produktionsanlæg!BZ988","v":0},{"$f":"Produktionsanlæg!CA988","v":0},{"$f":"Produktionsanlæg!CB988","v":0},{"$f":"Produktionsanlæg!CC988","v":0},{"$f":"Produktionsanlæg!CD988","v":0},{"$f":"Produktionsanlæg!CE988","v":0},{"$f":"Produktionsanlæg!CF988","v":0},{"$f":"Produktionsanlæg!CG988","v":0},{"$f":"Produktionsanlæg!CH988","v":0},{"$f":"Produktionsanlæg!CI988","v":0},{"$f":"Produktionsanlæg!CJ988","v":0},{"$f":"Produktionsanlæg!CK988","v":0},{"$f":"Produktionsanlæg!CL988","v":0},{"$f":"Produktionsanlæg!CM988","v":0},{"$f":"Produktionsanlæg!CN988","v":0},{"$f":"Produktionsanlæg!CO988","v":0},{"$f":"Produktionsanlæg!CP988","v":0},{"$f":"+SUM(AA988:AV988)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D988>=AY$2,$AA988/($D988-2009),0)+IF($E988>=AY$2,$AB988/($E988-2009),0)+IF($F988>=AY$2,$AC988/($F988-2009),0)+IF($G988>=AY$2,$AD988/($G988-2009),0)+IF($H988>=AY$2,$AE988/($H988-2009),0)+IF($I988>=AY$2,$AF988/($I988-2009),0)+IF($J988>=AY$2,$AG988/($J988-2009),0)+IF($K988>=AY$2,$AH988/($K988-2009),0)+IF($L988>=AY$2,$AI988/($L988-2009),0)+IF($M988>=AY$2,$AJ988/($M988-2009),0)+IF($N988>=AY$2,$AK988/($N988-2009),0)+IF($O988>=AY$2,$AL988/($O988-2009),0)+IF($P988>=AY$2,$AM988/($P988-2009),0)+IF($Q988>=AY$2,$AN988/($Q988-2009),0)+IF($R988>=AY$2,$AO988/($R988-2009),0)+IF($S988>=AY$2,$AP988/($S988-2009),0)+IF($T988>=AY$2,$AQ988/($T988-2009),0)+IF($U988>=AY$2,$AR988/($U988-2009),0)+IF($V988>=AY$2,$AS988/($V988-2009),0)+IF($W988>=AY$2,$AT988/($W988-2009),0)+IF($X988>=AY$2,$AU988/($X988-2009),0)+IF($Y988>=AY$2,$AV988/($Y988-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"D$3+$C990","v":1925},{"$f":"E$3+$C990","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU990","v":0},{"$f":"Produktionsanlæg!BV990","v":0},{"$f":"Produktionsanlæg!BW990","v":0},{"$f":"Produktionsanlæg!BX990","v":0},{"$f":"Produktionsanlæg!BY990","v":0},{"$f":"Produktionsanlæg!BZ990","v":0},{"$f":"Produktionsanlæg!CA990","v":0},{"$f":"Produktionsanlæg!CB990","v":0},{"$f":"Produktionsanlæg!CC990","v":0},{"$f":"Produktionsanlæg!CD990","v":0},{"$f":"Produktionsanlæg!CE990","v":0},{"$f":"Produktionsanlæg!CF990","v":0},{"$f":"Produktionsanlæg!CG990","v":0},{"$f":"Produktionsanlæg!CH990","v":0},{"$f":"Produktionsanlæg!CI990","v":0},{"$f":"Produktionsanlæg!CJ990","v":0},{"$f":"Produktionsanlæg!CK990","v":0},{"$f":"Produktionsanlæg!CL990","v":0},{"$f":"Produktionsanlæg!CM990","v":0},{"$f":"Produktionsanlæg!CN990","v":0},{"$f":"Produktionsanlæg!CO990","v":0},{"$f":"Produktionsanlæg!CP990","v":0},{"$f":"+SUM(AA990:AV990)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D990>=AY$2,$AA990/($D990-2009),0)+IF($E990>=AY$2,$AB990/($E990-2009),0)+IF($F990>=AY$2,$AC990/($F990-2009),0)+IF($G990>=AY$2,$AD990/($G990-2009),0)+IF($H990>=AY$2,$AE990/($H990-2009),0)+IF($I990>=AY$2,$AF990/($I990-2009),0)+IF($J990>=AY$2,$AG990/($J990-2009),0)+IF($K990>=AY$2,$AH990/($K990-2009),0)+IF($L990>=AY$2,$AI990/($L990-2009),0)+IF($M990>=AY$2,$AJ990/($M990-2009),0)+IF($N990>=AY$2,$AK990/($N990-2009),0)+IF($O990>=AY$2,$AL990/($O990-2009),0)+IF($P990>=AY$2,$AM990/($P990-2009),0)+IF($Q990>=AY$2,$AN990/($Q990-2009),0)+IF($R990>=AY$2,$AO990/($R990-2009),0)+IF($S990>=AY$2,$AP990/($S990-2009),0)+IF($T990>=AY$2,$AQ990/($T990-2009),0)+IF($U990>=AY$2,$AR990/($U990-2009),0)+IF($V990>=AY$2,$AS990/($V990-2009),0)+IF($W990>=AY$2,$AT990/($W990-2009),0)+IF($X990>=AY$2,$AU990/($X990-2009),0)+IF($Y990>=AY$2,$AV990/($Y990-2009),0)","v":0},{"$f":"IF($D990>=AZ$2,$AA990/($D990-2009),0)+IF($E990>=AZ$2,$AB990/($E990-2009),0)+IF($F990>=AZ$2,$AC990/($F990-2009),0)+IF($G990>=AZ$2,$AD990/($G990-2009),0)+IF($H990>=AZ$2,$AE990/($H990-2009),0)+IF($I990>=AZ$2,$AF990/($I990-2009),0)+IF($J990>=AZ$2,$AG990/($J990-2009),0)+IF($K990>=AZ$2,$AH990/($K990-2009),0)+IF($L990>=AZ$2,$AI990/($L990-2009),0)+IF($M990>=AZ$2,$AJ990/($M990-2009),0)+IF($N990>=AZ$2,$AK990/($N990-2009),0)+IF($O990>=AZ$2,$AL990/($O990-2009),0)+IF($P990>=AZ$2,$AM990/($P990-2009),0)+IF($Q990>=AZ$2,$AN990/($Q990-2009),0)+IF($R990>=AZ$2,$AO990/($R990-2009),0)+IF($S990>=AZ$2,$AP990/($S990-2009),0)+IF($T990>=AZ$2,$AQ990/($T990-2009),0)+IF($U990>=AZ$2,$AR990/($U990-2009),0)+IF($V990>=AZ$2,$AS990/($V990-2009),0)+IF($W990>=AZ$2,$AT990/($W990-2009),0)+IF($X990>=AZ$2,$AU990/($X990-2009),0)+IF($Y990>=AZ$2,$AV990/($Y990-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D990>=DL$2,$AA990/($D990-2009),0)+IF($E990>=DL$2,$AB990/($E990-2009),0)+IF($F990>=DL$2,$AC990/($F990-2009),0)+IF($G990>=DL$2,$AD990/($G990-2009),0)+IF($H990>=DL$2,$AE990/($H990-2009),0)+IF($I990>=DL$2,$AF990/($I990-2009),0)+IF($J990>=DL$2,$AG990/($J990-2009),0)+IF($K990>=DL$2,$AH990/($K990-2009),0)+IF($L990>=DL$2,$AI990/($L990-2009),0)+IF($M990>=DL$2,$AJ990/($M990-2009),0)+IF($N990>=DL$2,$AK990/($N990-2009),0)+IF($O990>=DL$2,$AL990/($O990-2009),0)+IF($P990>=DL$2,$AM990/($P990-2009),0)+IF($Q990>=DL$2,$AN990/($Q990-2009),0)+IF($R990>=DL$2,$AO990/($R990-2009),0)+IF($S990>=DL$2,$AP990/($S990-2009),0)+IF($T990>=DL$2,$AQ990/($T990-2009),0)+IF($U990>=DL$2,$AR990/($U990-2009),0)+IF($V990>=DL$2,$AS990/($V990-2009),0)+IF($W990>=DL$2,$AT990/($W990-2009),0)+IF($X990>=DL$2,$AU990/($X990-2009),0)+IF($Y990>=DL$2,$AV990/($Y990-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"D$3+$C991","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU991","v":0},{"$f":"Produktionsanlæg!BV991","v":0},{"$f":"Produktionsanlæg!BW991","v":0},{"$f":"Produktionsanlæg!BX991","v":0},{"$f":"Produktionsanlæg!BY991","v":0},{"$f":"Produktionsanlæg!BZ991","v":0},{"$f":"Produktionsanlæg!CA991","v":0},{"$f":"Produktionsanlæg!CB991","v":0},{"$f":"Produktionsanlæg!CC991","v":0},{"$f":"Produktionsanlæg!CD991","v":0},{"$f":"Produktionsanlæg!CE991","v":0},{"$f":"Produktionsanlæg!CF991","v":0},{"$f":"Produktionsanlæg!CG991","v":0},{"$f":"Produktionsanlæg!CH991","v":0},{"$f":"Produktionsanlæg!CI991","v":0},{"$f":"Produktionsanlæg!CJ991","v":0},{"$f":"Produktionsanlæg!CK991","v":0},{"$f":"Produktionsanlæg!CL991","v":0},{"$f":"Produktionsanlæg!CM991","v":0},{"$f":"Produktionsanlæg!CN991","v":0},{"$f":"Produktionsanlæg!CO991","v":0},{"$f":"Produktionsanlæg!CP991","v":0},{"$f":"+SUM(AA991:AV991)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D991>=AY$2,$AA991/($D991-2009),0)+IF($E991>=AY$2,$AB991/($E991-2009),0)+IF($F991>=AY$2,$AC991/($F991-2009),0)+IF($G991>=AY$2,$AD991/($G991-2009),0)+IF($H991>=AY$2,$AE991/($H991-2009),0)+IF($I991>=AY$2,$AF991/($I991-2009),0)+IF($J991>=AY$2,$AG991/($J991-2009),0)+IF($K991>=AY$2,$AH991/($K991-2009),0)+IF($L991>=AY$2,$AI991/($L991-2009),0)+IF($M991>=AY$2,$AJ991/($M991-2009),0)+IF($N991>=AY$2,$AK991/($N991-2009),0)+IF($O991>=AY$2,$AL991/($O991-2009),0)+IF($P991>=AY$2,$AM991/($P991-2009),0)+IF($Q991>=AY$2,$AN991/($Q991-2009),0)+IF($R991>=AY$2,$AO991/($R991-2009),0)+IF($S991>=AY$2,$AP991/($S991-2009),0)+IF($T991>=AY$2,$AQ991/($T991-2009),0)+IF($U991>=AY$2,$AR991/($U991-2009),0)+IF($V991>=AY$2,$AS991/($V991-2009),0)+IF($W991>=AY$2,$AT991/($W991-2009),0)+IF($X991>=AY$2,$AU991/($X991-2009),0)+IF($Y991>=AY$2,$AV991/($Y991-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"D$3+$C992+Produktionsanlæg!D993","v":1965},{"$f":"E$3+$C992+Produktionsanlæg!E993","v":1975},{"$f":"F$3+$C992+Produktionsanlæg!F993","v":1985},{"$f":"G$3+$C992+Produktionsanlæg!G993","v":1995},{"$f":"H$3+$C992+Produktionsanlæg!H993","v":2005},{"$f":"I$3+$C992+Produktionsanlæg!I993","v":2015},{"$f":"J$3+$C992+Produktionsanlæg!J993","v":2025},{"$f":"K$3+$C992+Produktionsanlæg!K993","v":2035},{"$f":"L$3+$C992+Produktionsanlæg!L993","v":2042},{"$f":"M$3+$C992+Produktionsanlæg!M993","v":2047},{"$f":"N$3+$C992+Produktionsanlæg!N993","v":2052},{"$f":"O$3+$C992+Produktionsanlæg!O993","v":2057},{"$f":"P$3+$C992+Produktionsanlæg!P993","v":2060},{"$f":"Q$3+$C992+Produktionsanlæg!Q993","v":2061},{"$f":"R$3+$C992+Produktionsanlæg!R993","v":2062},{"$f":"S$3+$C992+Produktionsanlæg!S993","v":2063},{"$f":"T$3+$C992+Produktionsanlæg!T993","v":2064},{"$f":"U$3+$C992+Produktionsanlæg!U993","v":2065},{"$f":"V$3+$C992+Produktionsanlæg!V993","v":2066},{"$f":"W$3+$C992+Produktionsanlæg!W993","v":2067},{"$f":"X$3+$C992+Produktionsanlæg!X993","v":2068},{"$f":"Y$3+$C992+Produktionsanlæg!Y993","v":2069},0,{"$f":"Produktionsanlæg!BU992","v":0},{"$f":"Produktionsanlæg!BV992","v":0},{"$f":"Produktionsanlæg!BW992","v":0},{"$f":"Produktionsanlæg!BX992","v":0},{"$f":"Produktionsanlæg!BY992","v":0},{"$f":"Produktionsanlæg!BZ992","v":0},{"$f":"Produktionsanlæg!CA992","v":0},{"$f":"Produktionsanlæg!CB992","v":0},{"$f":"Produktionsanlæg!CC992","v":0},{"$f":"Produktionsanlæg!CD992","v":0},{"$f":"Produktionsanlæg!CE992","v":0},{"$f":"Produktionsanlæg!CF992","v":0},{"$f":"Produktionsanlæg!CG992","v":0},{"$f":"Produktionsanlæg!CH992","v":0},{"$f":"Produktionsanlæg!CI992","v":0},{"$f":"Produktionsanlæg!CJ992","v":0},{"$f":"Produktionsanlæg!CK992","v":0},{"$f":"Produktionsanlæg!CL992","v":0},{"$f":"Produktionsanlæg!CM992","v":0},{"$f":"Produktionsanlæg!CN992","v":0},{"$f":"Produktionsanlæg!CO992","v":0},{"$f":"Produktionsanlæg!CP992","v":0},{"$f":"+SUM(AA992:AV992)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D992>=AY$2,$AA992/($D992-2009),0)+IF($E992>=AY$2,$AB992/($E992-2009),0)+IF($F992>=AY$2,$AC992/($F992-2009),0)+IF($G992>=AY$2,$AD992/($G992-2009),0)+IF($H992>=AY$2,$AE992/($H992-2009),0)+IF($I992>=AY$2,$AF992/($I992-2009),0)+IF($J992>=AY$2,$AG992/($J992-2009),0)+IF($K992>=AY$2,$AH992/($K992-2009),0)+IF($L992>=AY$2,$AI992/($L992-2009),0)+IF($M992>=AY$2,$AJ992/($M992-2009),0)+IF($N992>=AY$2,$AK992/($N992-2009),0)+IF($O992>=AY$2,$AL992/($O992-2009),0)+IF($P992>=AY$2,$AM992/($P992-2009),0)+IF($Q992>=AY$2,$AN992/($Q992-2009),0)+IF($R992>=AY$2,$AO992/($R992-2009),0)+IF($S992>=AY$2,$AP992/($S992-2009),0)+IF($T992>=AY$2,$AQ992/($T992-2009),0)+IF($U992>=AY$2,$AR992/($U992-2009),0)+IF($V992>=AY$2,$AS992/($V992-2009),0)+IF($W992>=AY$2,$AT992/($W992-2009),0)+IF($X992>=AY$2,$AU992/($X992-2009),0)+IF($Y992>=AY$2,$AV992/($Y992-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"D$3+$C994","v":1925},{"$f":"E$3+$C994","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU994","v":0},{"$f":"Produktionsanlæg!BV994","v":0},{"$f":"Produktionsanlæg!BW994","v":0},{"$f":"Produktionsanlæg!BX994","v":0},{"$f":"Produktionsanlæg!BY994","v":0},{"$f":"Produktionsanlæg!BZ994","v":0},{"$f":"Produktionsanlæg!CA994","v":0},{"$f":"Produktionsanlæg!CB994","v":0},{"$f":"Produktionsanlæg!CC994","v":0},{"$f":"Produktionsanlæg!CD994","v":0},{"$f":"Produktionsanlæg!CE994","v":0},{"$f":"Produktionsanlæg!CF994","v":0},{"$f":"Produktionsanlæg!CG994","v":0},{"$f":"Produktionsanlæg!CH994","v":0},{"$f":"Produktionsanlæg!CI994","v":0},{"$f":"Produktionsanlæg!CJ994","v":0},{"$f":"Produktionsanlæg!CK994","v":0},{"$f":"Produktionsanlæg!CL994","v":0},{"$f":"Produktionsanlæg!CM994","v":0},{"$f":"Produktionsanlæg!CN994","v":0},{"$f":"Produktionsanlæg!CO994","v":0},{"$f":"Produktionsanlæg!CP994","v":0},{"$f":"+SUM(AA994:AV994)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D994>=AY$2,$AA994/($D994-2009),0)+IF($E994>=AY$2,$AB994/($E994-2009),0)+IF($F994>=AY$2,$AC994/($F994-2009),0)+IF($G994>=AY$2,$AD994/($G994-2009),0)+IF($H994>=AY$2,$AE994/($H994-2009),0)+IF($I994>=AY$2,$AF994/($I994-2009),0)+IF($J994>=AY$2,$AG994/($J994-2009),0)+IF($K994>=AY$2,$AH994/($K994-2009),0)+IF($L994>=AY$2,$AI994/($L994-2009),0)+IF($M994>=AY$2,$AJ994/($M994-2009),0)+IF($N994>=AY$2,$AK994/($N994-2009),0)+IF($O994>=AY$2,$AL994/($O994-2009),0)+IF($P994>=AY$2,$AM994/($P994-2009),0)+IF($Q994>=AY$2,$AN994/($Q994-2009),0)+IF($R994>=AY$2,$AO994/($R994-2009),0)+IF($S994>=AY$2,$AP994/($S994-2009),0)+IF($T994>=AY$2,$AQ994/($T994-2009),0)+IF($U994>=AY$2,$AR994/($U994-2009),0)+IF($V994>=AY$2,$AS994/($V994-2009),0)+IF($W994>=AY$2,$AT994/($W994-2009),0)+IF($X994>=AY$2,$AU994/($X994-2009),0)+IF($Y994>=AY$2,$AV994/($Y994-2009),0)","v":0},{"$f":"IF($D994>=AZ$2,$AA994/($D994-2009),0)+IF($E994>=AZ$2,$AB994/($E994-2009),0)+IF($F994>=AZ$2,$AC994/($F994-2009),0)+IF($G994>=AZ$2,$AD994/($G994-2009),0)+IF($H994>=AZ$2,$AE994/($H994-2009),0)+IF($I994>=AZ$2,$AF994/($I994-2009),0)+IF($J994>=AZ$2,$AG994/($J994-2009),0)+IF($K994>=AZ$2,$AH994/($K994-2009),0)+IF($L994>=AZ$2,$AI994/($L994-2009),0)+IF($M994>=AZ$2,$AJ994/($M994-2009),0)+IF($N994>=AZ$2,$AK994/($N994-2009),0)+IF($O994>=AZ$2,$AL994/($O994-2009),0)+IF($P994>=AZ$2,$AM994/($P994-2009),0)+IF($Q994>=AZ$2,$AN994/($Q994-2009),0)+IF($R994>=AZ$2,$AO994/($R994-2009),0)+IF($S994>=AZ$2,$AP994/($S994-2009),0)+IF($T994>=AZ$2,$AQ994/($T994-2009),0)+IF($U994>=AZ$2,$AR994/($U994-2009),0)+IF($V994>=AZ$2,$AS994/($V994-2009),0)+IF($W994>=AZ$2,$AT994/($W994-2009),0)+IF($X994>=AZ$2,$AU994/($X994-2009),0)+IF($Y994>=AZ$2,$AV994/($Y994-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D994>=DL$2,$AA994/($D994-2009),0)+IF($E994>=DL$2,$AB994/($E994-2009),0)+IF($F994>=DL$2,$AC994/($F994-2009),0)+IF($G994>=DL$2,$AD994/($G994-2009),0)+IF($H994>=DL$2,$AE994/($H994-2009),0)+IF($I994>=DL$2,$AF994/($I994-2009),0)+IF($J994>=DL$2,$AG994/($J994-2009),0)+IF($K994>=DL$2,$AH994/($K994-2009),0)+IF($L994>=DL$2,$AI994/($L994-2009),0)+IF($M994>=DL$2,$AJ994/($M994-2009),0)+IF($N994>=DL$2,$AK994/($N994-2009),0)+IF($O994>=DL$2,$AL994/($O994-2009),0)+IF($P994>=DL$2,$AM994/($P994-2009),0)+IF($Q994>=DL$2,$AN994/($Q994-2009),0)+IF($R994>=DL$2,$AO994/($R994-2009),0)+IF($S994>=DL$2,$AP994/($S994-2009),0)+IF($T994>=DL$2,$AQ994/($T994-2009),0)+IF($U994>=DL$2,$AR994/($U994-2009),0)+IF($V994>=DL$2,$AS994/($V994-2009),0)+IF($W994>=DL$2,$AT994/($W994-2009),0)+IF($X994>=DL$2,$AU994/($X994-2009),0)+IF($Y994>=DL$2,$AV994/($Y994-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"D$3+$C995","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU995","v":0},{"$f":"Produktionsanlæg!BV995","v":0},{"$f":"Produktionsanlæg!BW995","v":0},{"$f":"Produktionsanlæg!BX995","v":0},{"$f":"Produktionsanlæg!BY995","v":0},{"$f":"Produktionsanlæg!BZ995","v":0},{"$f":"Produktionsanlæg!CA995","v":0},{"$f":"Produktionsanlæg!CB995","v":0},{"$f":"Produktionsanlæg!CC995","v":0},{"$f":"Produktionsanlæg!CD995","v":0},{"$f":"Produktionsanlæg!CE995","v":0},{"$f":"Produktionsanlæg!CF995","v":0},{"$f":"Produktionsanlæg!CG995","v":0},{"$f":"Produktionsanlæg!CH995","v":0},{"$f":"Produktionsanlæg!CI995","v":0},{"$f":"Produktionsanlæg!CJ995","v":0},{"$f":"Produktionsanlæg!CK995","v":0},{"$f":"Produktionsanlæg!CL995","v":0},{"$f":"Produktionsanlæg!CM995","v":0},{"$f":"Produktionsanlæg!CN995","v":0},{"$f":"Produktionsanlæg!CO995","v":0},{"$f":"Produktionsanlæg!CP995","v":0},{"$f":"+SUM(AA995:AV995)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D995>=AY$2,$AA995/($D995-2009),0)+IF($E995>=AY$2,$AB995/($E995-2009),0)+IF($F995>=AY$2,$AC995/($F995-2009),0)+IF($G995>=AY$2,$AD995/($G995-2009),0)+IF($H995>=AY$2,$AE995/($H995-2009),0)+IF($I995>=AY$2,$AF995/($I995-2009),0)+IF($J995>=AY$2,$AG995/($J995-2009),0)+IF($K995>=AY$2,$AH995/($K995-2009),0)+IF($L995>=AY$2,$AI995/($L995-2009),0)+IF($M995>=AY$2,$AJ995/($M995-2009),0)+IF($N995>=AY$2,$AK995/($N995-2009),0)+IF($O995>=AY$2,$AL995/($O995-2009),0)+IF($P995>=AY$2,$AM995/($P995-2009),0)+IF($Q995>=AY$2,$AN995/($Q995-2009),0)+IF($R995>=AY$2,$AO995/($R995-2009),0)+IF($S995>=AY$2,$AP995/($S995-2009),0)+IF($T995>=AY$2,$AQ995/($T995-2009),0)+IF($U995>=AY$2,$AR995/($U995-2009),0)+IF($V995>=AY$2,$AS995/($V995-2009),0)+IF($W995>=AY$2,$AT995/($W995-2009),0)+IF($X995>=AY$2,$AU995/($X995-2009),0)+IF($Y995>=AY$2,$AV995/($Y995-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW997:AW1008)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY997:AY1008)","v":0},{"$f":"SUM(AZ997:AZ1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL997:DL1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"D$3+$C997+Produktionsanlæg!D998","v":1965},{"$f":"E$3+$C997+Produktionsanlæg!E998","v":1975},{"$f":"F$3+$C997+Produktionsanlæg!F998","v":1985},{"$f":"G$3+$C997+Produktionsanlæg!G998","v":1995},{"$f":"H$3+$C997+Produktionsanlæg!H998","v":2005},{"$f":"I$3+$C997+Produktionsanlæg!I998","v":2015},{"$f":"J$3+$C997+Produktionsanlæg!J998","v":2025},{"$f":"K$3+$C997+Produktionsanlæg!K998","v":2035},{"$f":"L$3+$C997+Produktionsanlæg!L998","v":2042},{"$f":"M$3+$C997+Produktionsanlæg!M998","v":2047},{"$f":"N$3+$C997+Produktionsanlæg!N998","v":2052},{"$f":"O$3+$C997+Produktionsanlæg!O998","v":2057},{"$f":"P$3+$C997+Produktionsanlæg!P998","v":2060},{"$f":"Q$3+$C997+Produktionsanlæg!Q998","v":2061},{"$f":"R$3+$C997+Produktionsanlæg!R998","v":2062},{"$f":"S$3+$C997+Produktionsanlæg!S998","v":2063},{"$f":"T$3+$C997+Produktionsanlæg!T998","v":2064},{"$f":"U$3+$C997+Produktionsanlæg!U998","v":2065},{"$f":"V$3+$C997+Produktionsanlæg!V998","v":2066},{"$f":"W$3+$C997+Produktionsanlæg!W998","v":2067},{"$f":"X$3+$C997+Produktionsanlæg!X998","v":2068},{"$f":"Y$3+$C997+Produktionsanlæg!Y998","v":2069},0,{"$f":"Produktionsanlæg!BU997","v":0},{"$f":"Produktionsanlæg!BV997","v":0},{"$f":"Produktionsanlæg!BW997","v":0},{"$f":"Produktionsanlæg!BX997","v":0},{"$f":"Produktionsanlæg!BY997","v":0},{"$f":"Produktionsanlæg!BZ997","v":0},{"$f":"Produktionsanlæg!CA997","v":0},{"$f":"Produktionsanlæg!CB997","v":0},{"$f":"Produktionsanlæg!CC997","v":0},{"$f":"Produktionsanlæg!CD997","v":0},{"$f":"Produktionsanlæg!CE997","v":0},{"$f":"Produktionsanlæg!CF997","v":0},{"$f":"Produktionsanlæg!CG997","v":0},{"$f":"Produktionsanlæg!CH997","v":0},{"$f":"Produktionsanlæg!CI997","v":0},{"$f":"Produktionsanlæg!CJ997","v":0},{"$f":"Produktionsanlæg!CK997","v":0},{"$f":"Produktionsanlæg!CL997","v":0},{"$f":"Produktionsanlæg!CM997","v":0},{"$f":"Produktionsanlæg!CN997","v":0},{"$f":"Produktionsanlæg!CO997","v":0},{"$f":"Produktionsanlæg!CP997","v":0},{"$f":"+SUM(AA997:AV997)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D997>=AY$2,$AA997/($D997-2009),0)+IF($E997>=AY$2,$AB997/($E997-2009),0)+IF($F997>=AY$2,$AC997/($F997-2009),0)+IF($G997>=AY$2,$AD997/($G997-2009),0)+IF($H997>=AY$2,$AE997/($H997-2009),0)+IF($I997>=AY$2,$AF997/($I997-2009),0)+IF($J997>=AY$2,$AG997/($J997-2009),0)+IF($K997>=AY$2,$AH997/($K997-2009),0)+IF($L997>=AY$2,$AI997/($L997-2009),0)+IF($M997>=AY$2,$AJ997/($M997-2009),0)+IF($N997>=AY$2,$AK997/($N997-2009),0)+IF($O997>=AY$2,$AL997/($O997-2009),0)+IF($P997>=AY$2,$AM997/($P997-2009),0)+IF($Q997>=AY$2,$AN997/($Q997-2009),0)+IF($R997>=AY$2,$AO997/($R997-2009),0)+IF($S997>=AY$2,$AP997/($S997-2009),0)+IF($T997>=AY$2,$AQ997/($T997-2009),0)+IF($U997>=AY$2,$AR997/($U997-2009),0)+IF($V997>=AY$2,$AS997/($V997-2009),0)+IF($W997>=AY$2,$AT997/($W997-2009),0)+IF($X997>=AY$2,$AU997/($X997-2009),0)+IF($Y997>=AY$2,$AV997/($Y997-2009),0)","v":0},{"$f":"IF($D997>=AZ$2,$AA997/($D997-2009),0)+IF($E997>=AZ$2,$AB997/($E997-2009),0)+IF($F997>=AZ$2,$AC997/($F997-2009),0)+IF($G997>=AZ$2,$AD997/($G997-2009),0)+IF($H997>=AZ$2,$AE997/($H997-2009),0)+IF($I997>=AZ$2,$AF997/($I997-2009),0)+IF($J997>=AZ$2,$AG997/($J997-2009),0)+IF($K997>=AZ$2,$AH997/($K997-2009),0)+IF($L997>=AZ$2,$AI997/($L997-2009),0)+IF($M997>=AZ$2,$AJ997/($M997-2009),0)+IF($N997>=AZ$2,$AK997/($N997-2009),0)+IF($O997>=AZ$2,$AL997/($O997-2009),0)+IF($P997>=AZ$2,$AM997/($P997-2009),0)+IF($Q997>=AZ$2,$AN997/($Q997-2009),0)+IF($R997>=AZ$2,$AO997/($R997-2009),0)+IF($S997>=AZ$2,$AP997/($S997-2009),0)+IF($T997>=AZ$2,$AQ997/($T997-2009),0)+IF($U997>=AZ$2,$AR997/($U997-2009),0)+IF($V997>=AZ$2,$AS997/($V997-2009),0)+IF($W997>=AZ$2,$AT997/($W997-2009),0)+IF($X997>=AZ$2,$AU997/($X997-2009),0)+IF($Y997>=AZ$2,$AV997/($Y997-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D997>=DL$2,$AA997/($D997-2009),0)+IF($E997>=DL$2,$AB997/($E997-2009),0)+IF($F997>=DL$2,$AC997/($F997-2009),0)+IF($G997>=DL$2,$AD997/($G997-2009),0)+IF($H997>=DL$2,$AE997/($H997-2009),0)+IF($I997>=DL$2,$AF997/($I997-2009),0)+IF($J997>=DL$2,$AG997/($J997-2009),0)+IF($K997>=DL$2,$AH997/($K997-2009),0)+IF($L997>=DL$2,$AI997/($L997-2009),0)+IF($M997>=DL$2,$AJ997/($M997-2009),0)+IF($N997>=DL$2,$AK997/($N997-2009),0)+IF($O997>=DL$2,$AL997/($O997-2009),0)+IF($P997>=DL$2,$AM997/($P997-2009),0)+IF($Q997>=DL$2,$AN997/($Q997-2009),0)+IF($R997>=DL$2,$AO997/($R997-2009),0)+IF($S997>=DL$2,$AP997/($S997-2009),0)+IF($T997>=DL$2,$AQ997/($T997-2009),0)+IF($U997>=DL$2,$AR997/($U997-2009),0)+IF($V997>=DL$2,$AS997/($V997-2009),0)+IF($W997>=DL$2,$AT997/($W997-2009),0)+IF($X997>=DL$2,$AU997/($X997-2009),0)+IF($Y997>=DL$2,$AV997/($Y997-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"D$3+$C999","v":1925},{"$f":"E$3+$C999","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU999","v":0},{"$f":"Produktionsanlæg!BV999","v":0},{"$f":"Produktionsanlæg!BW999","v":0},{"$f":"Produktionsanlæg!BX999","v":0},{"$f":"Produktionsanlæg!BY999","v":0},{"$f":"Produktionsanlæg!BZ999","v":0},{"$f":"Produktionsanlæg!CA999","v":0},{"$f":"Produktionsanlæg!CB999","v":0},{"$f":"Produktionsanlæg!CC999","v":0},{"$f":"Produktionsanlæg!CD999","v":0},{"$f":"Produktionsanlæg!CE999","v":0},{"$f":"Produktionsanlæg!CF999","v":0},{"$f":"Produktionsanlæg!CG999","v":0},{"$f":"Produktionsanlæg!CH999","v":0},{"$f":"Produktionsanlæg!CI999","v":0},{"$f":"Produktionsanlæg!CJ999","v":0},{"$f":"Produktionsanlæg!CK999","v":0},{"$f":"Produktionsanlæg!CL999","v":0},{"$f":"Produktionsanlæg!CM999","v":0},{"$f":"Produktionsanlæg!CN999","v":0},{"$f":"Produktionsanlæg!CO999","v":0},{"$f":"Produktionsanlæg!CP999","v":0},{"$f":"+SUM(AA999:AV999)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D999>=AY$2,$AA999/($D999-2009),0)+IF($E999>=AY$2,$AB999/($E999-2009),0)+IF($F999>=AY$2,$AC999/($F999-2009),0)+IF($G999>=AY$2,$AD999/($G999-2009),0)+IF($H999>=AY$2,$AE999/($H999-2009),0)+IF($I999>=AY$2,$AF999/($I999-2009),0)+IF($J999>=AY$2,$AG999/($J999-2009),0)+IF($K999>=AY$2,$AH999/($K999-2009),0)+IF($L999>=AY$2,$AI999/($L999-2009),0)+IF($M999>=AY$2,$AJ999/($M999-2009),0)+IF($N999>=AY$2,$AK999/($N999-2009),0)+IF($O999>=AY$2,$AL999/($O999-2009),0)+IF($P999>=AY$2,$AM999/($P999-2009),0)+IF($Q999>=AY$2,$AN999/($Q999-2009),0)+IF($R999>=AY$2,$AO999/($R999-2009),0)+IF($S999>=AY$2,$AP999/($S999-2009),0)+IF($T999>=AY$2,$AQ999/($T999-2009),0)+IF($U999>=AY$2,$AR999/($U999-2009),0)+IF($V999>=AY$2,$AS999/($V999-2009),0)+IF($W999>=AY$2,$AT999/($W999-2009),0)+IF($X999>=AY$2,$AU999/($X999-2009),0)+IF($Y999>=AY$2,$AV999/($Y999-2009),0)","v":0},{"$f":"IF($D999>=AZ$2,$AA999/($D999-2009),0)+IF($E999>=AZ$2,$AB999/($E999-2009),0)+IF($F999>=AZ$2,$AC999/($F999-2009),0)+IF($G999>=AZ$2,$AD999/($G999-2009),0)+IF($H999>=AZ$2,$AE999/($H999-2009),0)+IF($I999>=AZ$2,$AF999/($I999-2009),0)+IF($J999>=AZ$2,$AG999/($J999-2009),0)+IF($K999>=AZ$2,$AH999/($K999-2009),0)+IF($L999>=AZ$2,$AI999/($L999-2009),0)+IF($M999>=AZ$2,$AJ999/($M999-2009),0)+IF($N999>=AZ$2,$AK999/($N999-2009),0)+IF($O999>=AZ$2,$AL999/($O999-2009),0)+IF($P999>=AZ$2,$AM999/($P999-2009),0)+IF($Q999>=AZ$2,$AN999/($Q999-2009),0)+IF($R999>=AZ$2,$AO999/($R999-2009),0)+IF($S999>=AZ$2,$AP999/($S999-2009),0)+IF($T999>=AZ$2,$AQ999/($T999-2009),0)+IF($U999>=AZ$2,$AR999/($U999-2009),0)+IF($V999>=AZ$2,$AS999/($V999-2009),0)+IF($W999>=AZ$2,$AT999/($W999-2009),0)+IF($X999>=AZ$2,$AU999/($X999-2009),0)+IF($Y999>=AZ$2,$AV999/($Y999-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D999>=DL$2,$AA999/($D999-2009),0)+IF($E999>=DL$2,$AB999/($E999-2009),0)+IF($F999>=DL$2,$AC999/($F999-2009),0)+IF($G999>=DL$2,$AD999/($G999-2009),0)+IF($H999>=DL$2,$AE999/($H999-2009),0)+IF($I999>=DL$2,$AF999/($I999-2009),0)+IF($J999>=DL$2,$AG999/($J999-2009),0)+IF($K999>=DL$2,$AH999/($K999-2009),0)+IF($L999>=DL$2,$AI999/($L999-2009),0)+IF($M999>=DL$2,$AJ999/($M999-2009),0)+IF($N999>=DL$2,$AK999/($N999-2009),0)+IF($O999>=DL$2,$AL999/($O999-2009),0)+IF($P999>=DL$2,$AM999/($P999-2009),0)+IF($Q999>=DL$2,$AN999/($Q999-2009),0)+IF($R999>=DL$2,$AO999/($R999-2009),0)+IF($S999>=DL$2,$AP999/($S999-2009),0)+IF($T999>=DL$2,$AQ999/($T999-2009),0)+IF($U999>=DL$2,$AR999/($U999-2009),0)+IF($V999>=DL$2,$AS999/($V999-2009),0)+IF($W999>=DL$2,$AT999/($W999-2009),0)+IF($X999>=DL$2,$AU999/($X999-2009),0)+IF($Y999>=DL$2,$AV999/($Y999-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C1000","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1000","v":0},{"$f":"Produktionsanlæg!BV1000","v":0},{"$f":"Produktionsanlæg!BW1000","v":0},{"$f":"Produktionsanlæg!BX1000","v":0},{"$f":"Produktionsanlæg!BY1000","v":0},{"$f":"Produktionsanlæg!BZ1000","v":0},{"$f":"Produktionsanlæg!CA1000","v":0},{"$f":"Produktionsanlæg!CB1000","v":0},{"$f":"Produktionsanlæg!CC1000","v":0},{"$f":"Produktionsanlæg!CD1000","v":0},{"$f":"Produktionsanlæg!CE1000","v":0},{"$f":"Produktionsanlæg!CF1000","v":0},{"$f":"Produktionsanlæg!CG1000","v":0},{"$f":"Produktionsanlæg!CH1000","v":0},{"$f":"Produktionsanlæg!CI1000","v":0},{"$f":"Produktionsanlæg!CJ1000","v":0},{"$f":"Produktionsanlæg!CK1000","v":0},{"$f":"Produktionsanlæg!CL1000","v":0},{"$f":"Produktionsanlæg!CM1000","v":0},{"$f":"Produktionsanlæg!CN1000","v":0},{"$f":"Produktionsanlæg!CO1000","v":0},{"$f":"Produktionsanlæg!CP1000","v":0},{"$f":"+SUM(AA1000:AV1000)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1000>=AY$2,$AA1000/($D1000-2009),0)+IF($E1000>=AY$2,$AB1000/($E1000-2009),0)+IF($F1000>=AY$2,$AC1000/($F1000-2009),0)+IF($G1000>=AY$2,$AD1000/($G1000-2009),0)+IF($H1000>=AY$2,$AE1000/($H1000-2009),0)+IF($I1000>=AY$2,$AF1000/($I1000-2009),0)+IF($J1000>=AY$2,$AG1000/($J1000-2009),0)+IF($K1000>=AY$2,$AH1000/($K1000-2009),0)+IF($L1000>=AY$2,$AI1000/($L1000-2009),0)+IF($M1000>=AY$2,$AJ1000/($M1000-2009),0)+IF($N1000>=AY$2,$AK1000/($N1000-2009),0)+IF($O1000>=AY$2,$AL1000/($O1000-2009),0)+IF($P1000>=AY$2,$AM1000/($P1000-2009),0)+IF($Q1000>=AY$2,$AN1000/($Q1000-2009),0)+IF($R1000>=AY$2,$AO1000/($R1000-2009),0)+IF($S1000>=AY$2,$AP1000/($S1000-2009),0)+IF($T1000>=AY$2,$AQ1000/($T1000-2009),0)+IF($U1000>=AY$2,$AR1000/($U1000-2009),0)+IF($V1000>=AY$2,$AS1000/($V1000-2009),0)+IF($W1000>=AY$2,$AT1000/($W1000-2009),0)+IF($X1000>=AY$2,$AU1000/($X1000-2009),0)+IF($Y1000>=AY$2,$AV1000/($Y1000-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"D$3+$C1001+Produktionsanlæg!D1002","v":1965},{"$f":"E$3+$C1001+Produktionsanlæg!E1002","v":1975},{"$f":"F$3+$C1001+Produktionsanlæg!F1002","v":1985},{"$f":"G$3+$C1001+Produktionsanlæg!G1002","v":1995},{"$f":"H$3+$C1001+Produktionsanlæg!H1002","v":2005},{"$f":"I$3+$C1001+Produktionsanlæg!I1002","v":2015},{"$f":"J$3+$C1001+Produktionsanlæg!J1002","v":2025},{"$f":"K$3+$C1001+Produktionsanlæg!K1002","v":2035},{"$f":"L$3+$C1001+Produktionsanlæg!L1002","v":2042},{"$f":"M$3+$C1001+Produktionsanlæg!M1002","v":2047},{"$f":"N$3+$C1001+Produktionsanlæg!N1002","v":2052},{"$f":"O$3+$C1001+Produktionsanlæg!O1002","v":2057},{"$f":"P$3+$C1001+Produktionsanlæg!P1002","v":2060},{"$f":"Q$3+$C1001+Produktionsanlæg!Q1002","v":2061},{"$f":"R$3+$C1001+Produktionsanlæg!R1002","v":2062},{"$f":"S$3+$C1001+Produktionsanlæg!S1002","v":2063},{"$f":"T$3+$C1001+Produktionsanlæg!T1002","v":2064},{"$f":"U$3+$C1001+Produktionsanlæg!U1002","v":2065},{"$f":"V$3+$C1001+Produktionsanlæg!V1002","v":2066},{"$f":"W$3+$C1001+Produktionsanlæg!W1002","v":2067},{"$f":"X$3+$C1001+Produktionsanlæg!X1002","v":2068},{"$f":"Y$3+$C1001+Produktionsanlæg!Y1002","v":2069},0,{"$f":"Produktionsanlæg!BU1001","v":0},{"$f":"Produktionsanlæg!BV1001","v":0},{"$f":"Produktionsanlæg!BW1001","v":0},{"$f":"Produktionsanlæg!BX1001","v":0},{"$f":"Produktionsanlæg!BY1001","v":0},{"$f":"Produktionsanlæg!BZ1001","v":0},{"$f":"Produktionsanlæg!CA1001","v":0},{"$f":"Produktionsanlæg!CB1001","v":0},{"$f":"Produktionsanlæg!CC1001","v":0},{"$f":"Produktionsanlæg!CD1001","v":0},{"$f":"Produktionsanlæg!CE1001","v":0},{"$f":"Produktionsanlæg!CF1001","v":0},{"$f":"Produktionsanlæg!CG1001","v":0},{"$f":"Produktionsanlæg!CH1001","v":0},{"$f":"Produktionsanlæg!CI1001","v":0},{"$f":"Produktionsanlæg!CJ1001","v":0},{"$f":"Produktionsanlæg!CK1001","v":0},{"$f":"Produktionsanlæg!CL1001","v":0},{"$f":"Produktionsanlæg!CM1001","v":0},{"$f":"Produktionsanlæg!CN1001","v":0},{"$f":"Produktionsanlæg!CO1001","v":0},{"$f":"Produktionsanlæg!CP1001","v":0},{"$f":"+SUM(AA1001:AV1001)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1001>=AY$2,$AA1001/($D1001-2009),0)+IF($E1001>=AY$2,$AB1001/($E1001-2009),0)+IF($F1001>=AY$2,$AC1001/($F1001-2009),0)+IF($G1001>=AY$2,$AD1001/($G1001-2009),0)+IF($H1001>=AY$2,$AE1001/($H1001-2009),0)+IF($I1001>=AY$2,$AF1001/($I1001-2009),0)+IF($J1001>=AY$2,$AG1001/($J1001-2009),0)+IF($K1001>=AY$2,$AH1001/($K1001-2009),0)+IF($L1001>=AY$2,$AI1001/($L1001-2009),0)+IF($M1001>=AY$2,$AJ1001/($M1001-2009),0)+IF($N1001>=AY$2,$AK1001/($N1001-2009),0)+IF($O1001>=AY$2,$AL1001/($O1001-2009),0)+IF($P1001>=AY$2,$AM1001/($P1001-2009),0)+IF($Q1001>=AY$2,$AN1001/($Q1001-2009),0)+IF($R1001>=AY$2,$AO1001/($R1001-2009),0)+IF($S1001>=AY$2,$AP1001/($S1001-2009),0)+IF($T1001>=AY$2,$AQ1001/($T1001-2009),0)+IF($U1001>=AY$2,$AR1001/($U1001-2009),0)+IF($V1001>=AY$2,$AS1001/($V1001-2009),0)+IF($W1001>=AY$2,$AT1001/($W1001-2009),0)+IF($X1001>=AY$2,$AU1001/($X1001-2009),0)+IF($Y1001>=AY$2,$AV1001/($Y1001-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"D$3+$C1003","v":1925},{"$f":"E$3+$C1003","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1003","v":0},{"$f":"Produktionsanlæg!BV1003","v":0},{"$f":"Produktionsanlæg!BW1003","v":0},{"$f":"Produktionsanlæg!BX1003","v":0},{"$f":"Produktionsanlæg!BY1003","v":0},{"$f":"Produktionsanlæg!BZ1003","v":0},{"$f":"Produktionsanlæg!CA1003","v":0},{"$f":"Produktionsanlæg!CB1003","v":0},{"$f":"Produktionsanlæg!CC1003","v":0},{"$f":"Produktionsanlæg!CD1003","v":0},{"$f":"Produktionsanlæg!CE1003","v":0},{"$f":"Produktionsanlæg!CF1003","v":0},{"$f":"Produktionsanlæg!CG1003","v":0},{"$f":"Produktionsanlæg!CH1003","v":0},{"$f":"Produktionsanlæg!CI1003","v":0},{"$f":"Produktionsanlæg!CJ1003","v":0},{"$f":"Produktionsanlæg!CK1003","v":0},{"$f":"Produktionsanlæg!CL1003","v":0},{"$f":"Produktionsanlæg!CM1003","v":0},{"$f":"Produktionsanlæg!CN1003","v":0},{"$f":"Produktionsanlæg!CO1003","v":0},{"$f":"Produktionsanlæg!CP1003","v":0},{"$f":"+SUM(AA1003:AV1003)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1003>=AY$2,$AA1003/($D1003-2009),0)+IF($E1003>=AY$2,$AB1003/($E1003-2009),0)+IF($F1003>=AY$2,$AC1003/($F1003-2009),0)+IF($G1003>=AY$2,$AD1003/($G1003-2009),0)+IF($H1003>=AY$2,$AE1003/($H1003-2009),0)+IF($I1003>=AY$2,$AF1003/($I1003-2009),0)+IF($J1003>=AY$2,$AG1003/($J1003-2009),0)+IF($K1003>=AY$2,$AH1003/($K1003-2009),0)+IF($L1003>=AY$2,$AI1003/($L1003-2009),0)+IF($M1003>=AY$2,$AJ1003/($M1003-2009),0)+IF($N1003>=AY$2,$AK1003/($N1003-2009),0)+IF($O1003>=AY$2,$AL1003/($O1003-2009),0)+IF($P1003>=AY$2,$AM1003/($P1003-2009),0)+IF($Q1003>=AY$2,$AN1003/($Q1003-2009),0)+IF($R1003>=AY$2,$AO1003/($R1003-2009),0)+IF($S1003>=AY$2,$AP1003/($S1003-2009),0)+IF($T1003>=AY$2,$AQ1003/($T1003-2009),0)+IF($U1003>=AY$2,$AR1003/($U1003-2009),0)+IF($V1003>=AY$2,$AS1003/($V1003-2009),0)+IF($W1003>=AY$2,$AT1003/($W1003-2009),0)+IF($X1003>=AY$2,$AU1003/($X1003-2009),0)+IF($Y1003>=AY$2,$AV1003/($Y1003-2009),0)","v":0},{"$f":"IF($D1003>=AZ$2,$AA1003/($D1003-2009),0)+IF($E1003>=AZ$2,$AB1003/($E1003-2009),0)+IF($F1003>=AZ$2,$AC1003/($F1003-2009),0)+IF($G1003>=AZ$2,$AD1003/($G1003-2009),0)+IF($H1003>=AZ$2,$AE1003/($H1003-2009),0)+IF($I1003>=AZ$2,$AF1003/($I1003-2009),0)+IF($J1003>=AZ$2,$AG1003/($J1003-2009),0)+IF($K1003>=AZ$2,$AH1003/($K1003-2009),0)+IF($L1003>=AZ$2,$AI1003/($L1003-2009),0)+IF($M1003>=AZ$2,$AJ1003/($M1003-2009),0)+IF($N1003>=AZ$2,$AK1003/($N1003-2009),0)+IF($O1003>=AZ$2,$AL1003/($O1003-2009),0)+IF($P1003>=AZ$2,$AM1003/($P1003-2009),0)+IF($Q1003>=AZ$2,$AN1003/($Q1003-2009),0)+IF($R1003>=AZ$2,$AO1003/($R1003-2009),0)+IF($S1003>=AZ$2,$AP1003/($S1003-2009),0)+IF($T1003>=AZ$2,$AQ1003/($T1003-2009),0)+IF($U1003>=AZ$2,$AR1003/($U1003-2009),0)+IF($V1003>=AZ$2,$AS1003/($V1003-2009),0)+IF($W1003>=AZ$2,$AT1003/($W1003-2009),0)+IF($X1003>=AZ$2,$AU1003/($X1003-2009),0)+IF($Y1003>=AZ$2,$AV1003/($Y1003-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1003>=DL$2,$AA1003/($D1003-2009),0)+IF($E1003>=DL$2,$AB1003/($E1003-2009),0)+IF($F1003>=DL$2,$AC1003/($F1003-2009),0)+IF($G1003>=DL$2,$AD1003/($G1003-2009),0)+IF($H1003>=DL$2,$AE1003/($H1003-2009),0)+IF($I1003>=DL$2,$AF1003/($I1003-2009),0)+IF($J1003>=DL$2,$AG1003/($J1003-2009),0)+IF($K1003>=DL$2,$AH1003/($K1003-2009),0)+IF($L1003>=DL$2,$AI1003/($L1003-2009),0)+IF($M1003>=DL$2,$AJ1003/($M1003-2009),0)+IF($N1003>=DL$2,$AK1003/($N1003-2009),0)+IF($O1003>=DL$2,$AL1003/($O1003-2009),0)+IF($P1003>=DL$2,$AM1003/($P1003-2009),0)+IF($Q1003>=DL$2,$AN1003/($Q1003-2009),0)+IF($R1003>=DL$2,$AO1003/($R1003-2009),0)+IF($S1003>=DL$2,$AP1003/($S1003-2009),0)+IF($T1003>=DL$2,$AQ1003/($T1003-2009),0)+IF($U1003>=DL$2,$AR1003/($U1003-2009),0)+IF($V1003>=DL$2,$AS1003/($V1003-2009),0)+IF($W1003>=DL$2,$AT1003/($W1003-2009),0)+IF($X1003>=DL$2,$AU1003/($X1003-2009),0)+IF($Y1003>=DL$2,$AV1003/($Y1003-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"D$3+$C1004","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1004","v":0},{"$f":"Produktionsanlæg!BV1004","v":0},{"$f":"Produktionsanlæg!BW1004","v":0},{"$f":"Produktionsanlæg!BX1004","v":0},{"$f":"Produktionsanlæg!BY1004","v":0},{"$f":"Produktionsanlæg!BZ1004","v":0},{"$f":"Produktionsanlæg!CA1004","v":0},{"$f":"Produktionsanlæg!CB1004","v":0},{"$f":"Produktionsanlæg!CC1004","v":0},{"$f":"Produktionsanlæg!CD1004","v":0},{"$f":"Produktionsanlæg!CE1004","v":0},{"$f":"Produktionsanlæg!CF1004","v":0},{"$f":"Produktionsanlæg!CG1004","v":0},{"$f":"Produktionsanlæg!CH1004","v":0},{"$f":"Produktionsanlæg!CI1004","v":0},{"$f":"Produktionsanlæg!CJ1004","v":0},{"$f":"Produktionsanlæg!CK1004","v":0},{"$f":"Produktionsanlæg!CL1004","v":0},{"$f":"Produktionsanlæg!CM1004","v":0},{"$f":"Produktionsanlæg!CN1004","v":0},{"$f":"Produktionsanlæg!CO1004","v":0},{"$f":"Produktionsanlæg!CP1004","v":0},{"$f":"+SUM(AA1004:AV1004)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1004>=AY$2,$AA1004/($D1004-2009),0)+IF($E1004>=AY$2,$AB1004/($E1004-2009),0)+IF($F1004>=AY$2,$AC1004/($F1004-2009),0)+IF($G1004>=AY$2,$AD1004/($G1004-2009),0)+IF($H1004>=AY$2,$AE1004/($H1004-2009),0)+IF($I1004>=AY$2,$AF1004/($I1004-2009),0)+IF($J1004>=AY$2,$AG1004/($J1004-2009),0)+IF($K1004>=AY$2,$AH1004/($K1004-2009),0)+IF($L1004>=AY$2,$AI1004/($L1004-2009),0)+IF($M1004>=AY$2,$AJ1004/($M1004-2009),0)+IF($N1004>=AY$2,$AK1004/($N1004-2009),0)+IF($O1004>=AY$2,$AL1004/($O1004-2009),0)+IF($P1004>=AY$2,$AM1004/($P1004-2009),0)+IF($Q1004>=AY$2,$AN1004/($Q1004-2009),0)+IF($R1004>=AY$2,$AO1004/($R1004-2009),0)+IF($S1004>=AY$2,$AP1004/($S1004-2009),0)+IF($T1004>=AY$2,$AQ1004/($T1004-2009),0)+IF($U1004>=AY$2,$AR1004/($U1004-2009),0)+IF($V1004>=AY$2,$AS1004/($V1004-2009),0)+IF($W1004>=AY$2,$AT1004/($W1004-2009),0)+IF($X1004>=AY$2,$AU1004/($X1004-2009),0)+IF($Y1004>=AY$2,$AV1004/($Y1004-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C1005+Produktionsanlæg!D1006","v":1965},{"$f":"E$3+$C1005+Produktionsanlæg!E1006","v":1975},{"$f":"F$3+$C1005+Produktionsanlæg!F1006","v":1985},{"$f":"G$3+$C1005+Produktionsanlæg!G1006","v":1995},{"$f":"H$3+$C1005+Produktionsanlæg!H1006","v":2005},{"$f":"I$3+$C1005+Produktionsanlæg!I1006","v":2015},{"$f":"J$3+$C1005+Produktionsanlæg!J1006","v":2025},{"$f":"K$3+$C1005+Produktionsanlæg!K1006","v":2035},{"$f":"L$3+$C1005+Produktionsanlæg!L1006","v":2042},{"$f":"M$3+$C1005+Produktionsanlæg!M1006","v":2047},{"$f":"N$3+$C1005+Produktionsanlæg!N1006","v":2052},{"$f":"O$3+$C1005+Produktionsanlæg!O1006","v":2057},{"$f":"P$3+$C1005+Produktionsanlæg!P1006","v":2060},{"$f":"Q$3+$C1005+Produktionsanlæg!Q1006","v":2061},{"$f":"R$3+$C1005+Produktionsanlæg!R1006","v":2062},{"$f":"S$3+$C1005+Produktionsanlæg!S1006","v":2063},{"$f":"T$3+$C1005+Produktionsanlæg!T1006","v":2064},{"$f":"U$3+$C1005+Produktionsanlæg!U1006","v":2065},{"$f":"V$3+$C1005+Produktionsanlæg!V1006","v":2066},{"$f":"W$3+$C1005+Produktionsanlæg!W1006","v":2067},{"$f":"X$3+$C1005+Produktionsanlæg!X1006","v":2068},{"$f":"Y$3+$C1005+Produktionsanlæg!Y1006","v":2069},0,{"$f":"Produktionsanlæg!BU1005","v":0},{"$f":"Produktionsanlæg!BV1005","v":0},{"$f":"Produktionsanlæg!BW1005","v":0},{"$f":"Produktionsanlæg!BX1005","v":0},{"$f":"Produktionsanlæg!BY1005","v":0},{"$f":"Produktionsanlæg!BZ1005","v":0},{"$f":"Produktionsanlæg!CA1005","v":0},{"$f":"Produktionsanlæg!CB1005","v":0},{"$f":"Produktionsanlæg!CC1005","v":0},{"$f":"Produktionsanlæg!CD1005","v":0},{"$f":"Produktionsanlæg!CE1005","v":0},{"$f":"Produktionsanlæg!CF1005","v":0},{"$f":"Produktionsanlæg!CG1005","v":0},{"$f":"Produktionsanlæg!CH1005","v":0},{"$f":"Produktionsanlæg!CI1005","v":0},{"$f":"Produktionsanlæg!CJ1005","v":0},{"$f":"Produktionsanlæg!CK1005","v":0},{"$f":"Produktionsanlæg!CL1005","v":0},{"$f":"Produktionsanlæg!CM1005","v":0},{"$f":"Produktionsanlæg!CN1005","v":0},{"$f":"Produktionsanlæg!CO1005","v":0},{"$f":"Produktionsanlæg!CP1005","v":0},{"$f":"+SUM(AA1005:AV1005)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1005>=AY$2,$AA1005/($D1005-2009),0)+IF($E1005>=AY$2,$AB1005/($E1005-2009),0)+IF($F1005>=AY$2,$AC1005/($F1005-2009),0)+IF($G1005>=AY$2,$AD1005/($G1005-2009),0)+IF($H1005>=AY$2,$AE1005/($H1005-2009),0)+IF($I1005>=AY$2,$AF1005/($I1005-2009),0)+IF($J1005>=AY$2,$AG1005/($J1005-2009),0)+IF($K1005>=AY$2,$AH1005/($K1005-2009),0)+IF($L1005>=AY$2,$AI1005/($L1005-2009),0)+IF($M1005>=AY$2,$AJ1005/($M1005-2009),0)+IF($N1005>=AY$2,$AK1005/($N1005-2009),0)+IF($O1005>=AY$2,$AL1005/($O1005-2009),0)+IF($P1005>=AY$2,$AM1005/($P1005-2009),0)+IF($Q1005>=AY$2,$AN1005/($Q1005-2009),0)+IF($R1005>=AY$2,$AO1005/($R1005-2009),0)+IF($S1005>=AY$2,$AP1005/($S1005-2009),0)+IF($T1005>=AY$2,$AQ1005/($T1005-2009),0)+IF($U1005>=AY$2,$AR1005/($U1005-2009),0)+IF($V1005>=AY$2,$AS1005/($V1005-2009),0)+IF($W1005>=AY$2,$AT1005/($W1005-2009),0)+IF($X1005>=AY$2,$AU1005/($X1005-2009),0)+IF($Y1005>=AY$2,$AV1005/($Y1005-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"D$3+$C1007","v":1925},{"$f":"E$3+$C1007","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,{"$f":"SUM(Z1008)","v":0},{"$f":"Produktionsanlæg!BU1007","v":0},{"$f":"Produktionsanlæg!BV1007","v":0},{"$f":"Produktionsanlæg!BW1007","v":0},{"$f":"Produktionsanlæg!BX1007","v":0},{"$f":"Produktionsanlæg!BY1007","v":0},{"$f":"Produktionsanlæg!BZ1007","v":0},{"$f":"Produktionsanlæg!CA1007","v":0},{"$f":"Produktionsanlæg!CB1007","v":0},{"$f":"Produktionsanlæg!CC1007","v":0},{"$f":"Produktionsanlæg!CD1007","v":0},{"$f":"Produktionsanlæg!CE1007","v":0},{"$f":"Produktionsanlæg!CF1007","v":0},{"$f":"Produktionsanlæg!CG1007","v":0},{"$f":"Produktionsanlæg!CH1007","v":0},{"$f":"Produktionsanlæg!CI1007","v":0},{"$f":"Produktionsanlæg!CJ1007","v":0},{"$f":"Produktionsanlæg!CK1007","v":0},{"$f":"Produktionsanlæg!CL1007","v":0},{"$f":"Produktionsanlæg!CM1007","v":0},{"$f":"Produktionsanlæg!CN1007","v":0},{"$f":"Produktionsanlæg!CO1007","v":0},{"$f":"Produktionsanlæg!CP1007","v":0},{"$f":"+SUM(AA1007:AV1007)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1007>=AY$2,$AA1007/($D1007-2009),0)+IF($E1007>=AY$2,$AB1007/($E1007-2009),0)+IF($F1007>=AY$2,$AC1007/($F1007-2009),0)+IF($G1007>=AY$2,$AD1007/($G1007-2009),0)+IF($H1007>=AY$2,$AE1007/($H1007-2009),0)+IF($I1007>=AY$2,$AF1007/($I1007-2009),0)+IF($J1007>=AY$2,$AG1007/($J1007-2009),0)+IF($K1007>=AY$2,$AH1007/($K1007-2009),0)+IF($L1007>=AY$2,$AI1007/($L1007-2009),0)+IF($M1007>=AY$2,$AJ1007/($M1007-2009),0)+IF($N1007>=AY$2,$AK1007/($N1007-2009),0)+IF($O1007>=AY$2,$AL1007/($O1007-2009),0)+IF($P1007>=AY$2,$AM1007/($P1007-2009),0)+IF($Q1007>=AY$2,$AN1007/($Q1007-2009),0)+IF($R1007>=AY$2,$AO1007/($R1007-2009),0)+IF($S1007>=AY$2,$AP1007/($S1007-2009),0)+IF($T1007>=AY$2,$AQ1007/($T1007-2009),0)+IF($U1007>=AY$2,$AR1007/($U1007-2009),0)+IF($V1007>=AY$2,$AS1007/($V1007-2009),0)+IF($W1007>=AY$2,$AT1007/($W1007-2009),0)+IF($X1007>=AY$2,$AU1007/($X1007-2009),0)+IF($Y1007>=AY$2,$AV1007/($Y1007-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1007>=DK$2,$AA1007/($D1007-2009),0)+IF($E1007>=DK$2,$AB1007/($E1007-2009),0)+IF($F1007>=DK$2,$AC1007/($F1007-2009),0)+IF($G1007>=DK$2,$AD1007/($G1007-2009),0)+IF($H1007>=DK$2,$AE1007/($H1007-2009),0)+IF($I1007>=DK$2,$AF1007/($I1007-2009),0)+IF($J1007>=DK$2,$AG1007/($J1007-2009),0)+IF($K1007>=DK$2,$AH1007/($K1007-2009),0)+IF($L1007>=DK$2,$AI1007/($L1007-2009),0)+IF($M1007>=DK$2,$AJ1007/($M1007-2009),0)+IF($N1007>=DK$2,$AK1007/($N1007-2009),0)+IF($O1007>=DK$2,$AL1007/($O1007-2009),0)+IF($P1007>=DK$2,$AM1007/($P1007-2009),0)+IF($Q1007>=DK$2,$AN1007/($Q1007-2009),0)+IF($R1007>=DK$2,$AO1007/($R1007-2009),0)+IF($S1007>=DK$2,$AP1007/($S1007-2009),0)+IF($T1007>=DK$2,$AQ1007/($T1007-2009),0)+IF($U1007>=DK$2,$AR1007/($U1007-2009),0)+IF($V1007>=DK$2,$AS1007/($V1007-2009),0)+IF($W1007>=DK$2,$AT1007/($W1007-2009),0)+IF($X1007>=DK$2,$AU1007/($X1007-2009),0)+IF($Y1007>=DK$2,$AV1007/($Y1007-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"D$3+$C1008","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"SUM(Z1009)","v":0},{"$f":"Produktionsanlæg!BU1008","v":0},{"$f":"Produktionsanlæg!BV1008","v":0},{"$f":"Produktionsanlæg!BW1008","v":0},{"$f":"Produktionsanlæg!BX1008","v":0},{"$f":"Produktionsanlæg!BY1008","v":0},{"$f":"Produktionsanlæg!BZ1008","v":0},{"$f":"Produktionsanlæg!CA1008","v":0},{"$f":"Produktionsanlæg!CB1008","v":0},{"$f":"Produktionsanlæg!CC1008","v":0},{"$f":"Produktionsanlæg!CD1008","v":0},{"$f":"Produktionsanlæg!CE1008","v":0},{"$f":"Produktionsanlæg!CF1008","v":0},{"$f":"Produktionsanlæg!CG1008","v":0},{"$f":"Produktionsanlæg!CH1008","v":0},{"$f":"Produktionsanlæg!CI1008","v":0},{"$f":"Produktionsanlæg!CJ1008","v":0},{"$f":"Produktionsanlæg!CK1008","v":0},{"$f":"Produktionsanlæg!CL1008","v":0},{"$f":"Produktionsanlæg!CM1008","v":0},{"$f":"Produktionsanlæg!CN1008","v":0},{"$f":"Produktionsanlæg!CO1008","v":0},{"$f":"Produktionsanlæg!CP1008","v":0},{"$f":"+SUM(AA1008:AV1008)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1008>=AY$2,$AA1008/($D1008-2009),0)+IF($E1008>=AY$2,$AB1008/($E1008-2009),0)+IF($F1008>=AY$2,$AC1008/($F1008-2009),0)+IF($G1008>=AY$2,$AD1008/($G1008-2009),0)+IF($H1008>=AY$2,$AE1008/($H1008-2009),0)+IF($I1008>=AY$2,$AF1008/($I1008-2009),0)+IF($J1008>=AY$2,$AG1008/($J1008-2009),0)+IF($K1008>=AY$2,$AH1008/($K1008-2009),0)+IF($L1008>=AY$2,$AI1008/($L1008-2009),0)+IF($M1008>=AY$2,$AJ1008/($M1008-2009),0)+IF($N1008>=AY$2,$AK1008/($N1008-2009),0)+IF($O1008>=AY$2,$AL1008/($O1008-2009),0)+IF($P1008>=AY$2,$AM1008/($P1008-2009),0)+IF($Q1008>=AY$2,$AN1008/($Q1008-2009),0)+IF($R1008>=AY$2,$AO1008/($R1008-2009),0)+IF($S1008>=AY$2,$AP1008/($S1008-2009),0)+IF($T1008>=AY$2,$AQ1008/($T1008-2009),0)+IF($U1008>=AY$2,$AR1008/($U1008-2009),0)+IF($V1008>=AY$2,$AS1008/($V1008-2009),0)+IF($W1008>=AY$2,$AT1008/($W1008-2009),0)+IF($X1008>=AY$2,$AU1008/($X1008-2009),0)+IF($Y1008>=AY$2,$AV1008/($Y1008-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW4+AW71+AW138+AW205+AW272+AW339+AW406+AW473+AW540+AW607+AW674+AW741+AW808+AW875+AW942)","v":1621445095.7149005},null,{"$f":"SUM(AY4+AY71+AY138+AY205+AY272+AY339+AY406+AY473+AY540+AY607+AY674+AY741+AY808+AY875+AY942)","v":82385615.37428844},{"$f":"SUM(AZ4+AZ71+AZ138+AZ205+AZ272+AZ339+AZ406+AZ473+AZ540+AZ607+AZ674+AZ741+AZ808+AZ875+AZ942)","v":78293162.568710148},78293162.568710148,78293162.568710148,78293162.568710148,78293162.568710148,78293162.568710148,78293162.568710148,48708940.628301486,48708940.628301486,48708940.628301486,29474412.44208353,29474412.44208353,29474412.44208353,29474412.44208353,29474412.44208353,29474412.44208353,29474412.44208353,29474412.44208353,29474412.44208353,29474412.44208353,29474412.44208353,29474412.44208353,29474412.44208353,29474412.44208353,29474412.44208353,28952923.769674048,28952923.769674048,28952923.769674048,28952923.769674048,28952923.769674048,28952923.769674048,28952923.769674048,13339591.16371768,13339591.16371768,13339591.16371768,13339591.16371768,13339591.16371768,13339591.16371768,13339591.16371768,13339591.16371768,13339591.16371768,13339591.16371768,13339591.16371768,13339591.16371768,13339591.16371768,13339591.16371768,13339591.16371768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL4+DL71+DL138+DL205+DL272+DL339+DL406+DL473+DL540+DL607+DL674+DL741+DL808+DL875+DL942)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Afs. Distribution","index":9,"n_rows":409,"n_cols":151,"rows_kept":409,"cut":false,"hidden":true,"merged":[[0,48,1,48],[0,3,0,24],[0,25,1,25],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,26,0,47]]}
["Distributionsanlæg","Enhed","Standard-levetid","Afskrivningshorisont",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afskrivningshorisont","Standardværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet standardværdi\ni alt",null,"Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AM2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"mængde",2010,{"$f":"AY2+1","v":2011},{"$f":"AZ2+1","v":2012},{"$f":"BA2+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"CO2+1","v":2053},{"$f":"CP2+1","v":2054},{"$f":"CQ2+1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"DL2+1","v":2076},{"$f":"DM2+1","v":2077},{"$f":"DN2+1","v":2078},2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,{"$f":"EI2+1","v":2099},{"$f":"EJ2+1","v":2100},{"$f":"EK2+1","v":2101},2102,2103,2104,2105,2106,2107,2108,2109,2110]
[null,null,null,1905,{"$f":"+D3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AA3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+AI3+10","v":1992},1997,{"$f":"+AM2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Ledningsnet - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW5:AW17)","v":0},null,{"$f":"SUM(AY5:AY17)","v":0},{"$f":"SUM(AZ5:AZ17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL5:DL17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B58","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E58","v":75},{"$f":"D$3+$C5","v":1980},{"$f":"E$3+$C5","v":1990},2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU5","v":0},{"$f":"Distributionsanlæg!BV5","v":0},{"$f":"Distributionsanlæg!BW5","v":0},{"$f":"Distributionsanlæg!BX5","v":0},{"$f":"Distributionsanlæg!BY5","v":0},{"$f":"Distributionsanlæg!BZ5","v":0},{"$f":"Distributionsanlæg!CA5","v":0},{"$f":"Distributionsanlæg!CB5","v":0},{"$f":"Distributionsanlæg!CC5","v":0},{"$f":"Distributionsanlæg!CD5","v":0},{"$f":"Distributionsanlæg!CE5","v":0},{"$f":"Distributionsanlæg!CF5","v":0},{"$f":"Distributionsanlæg!CG5","v":0},{"$f":"Distributionsanlæg!CH5","v":0},{"$f":"Distributionsanlæg!CI5","v":0},{"$f":"Distributionsanlæg!CJ5","v":0},{"$f":"Distributionsanlæg!CK5","v":0},{"$f":"Distributionsanlæg!CL5","v":0},{"$f":"Distributionsanlæg!CM5","v":0},{"$f":"Distributionsanlæg!CN5","v":0},{"$f":"Distributionsanlæg!CO5","v":0},{"$f":"Distributionsanlæg!CP5","v":0},{"$f":"SUM(AA5:AV5)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D5>=AY$2,$AA5/($D5-2009),0)+IF($E5>=AY$2,$AB5/($E5-2009),0)+IF($F5>=AY$2,$AC5/($F5-2009),0)+IF($G5>=AY$2,$AD5/($G5-2009),0)+IF($H5>=AY$2,$AE5/($H5-2009),0)+IF($I5>=AY$2,$AF5/($I5-2009),0)+IF($J5>=AY$2,$AG5/($J5-2009),0)+IF($K5>=AY$2,$AH5/($K5-2009),0)+IF($L5>=AY$2,$AI5/($L5-2009),0)+IF($M5>=AY$2,$AJ5/($M5-2009),0)+IF($N5>=AY$2,$AK5/($N5-2009),0)+IF($O5>=AY$2,$AL5/($O5-2009),0)+IF($P5>=AY$2,$AM5/($P5-2009),0)+IF($Q5>=AY$2,$AN5/($Q5-2009),0)+IF($R5>=AY$2,$AO5/($R5-2009),0)+IF($S5>=AY$2,$AP5/($S5-2009),0)+IF($T5>=AY$2,$AQ5/($T5-2009),0)+IF($U5>=AY$2,$AR5/($U5-2009),0)+IF($V5>=AY$2,$AS5/($V5-2009),0)+IF($W5>=AY$2,$AT5/($W5-2009),0)+IF($X5>=AY$2,$AU5/($X5-2009),0)+IF($Y5>=AY$2,$AV5/($Y5-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D5>=BO$2,$AA5/($D5-2009),0)+IF($E5>=BO$2,$AB5/($E5-2009),0)+IF($F5>=BO$2,$AC5/($F5-2009),0)+IF($G5>=BO$2,$AD5/($G5-2009),0)+IF($H5>=BO$2,$AE5/($H5-2009),0)+IF($I5>=BO$2,$AF5/($I5-2009),0)+IF($J5>=BO$2,$AG5/($J5-2009),0)+IF($K5>=BO$2,$AH5/($K5-2009),0)+IF($L5>=BO$2,$AI5/($L5-2009),0)+IF($M5>=BO$2,$AJ5/($M5-2009),0)+IF($N5>=BO$2,$AK5/($N5-2009),0)+IF($O5>=BO$2,$AL5/($O5-2009),0)+IF($P5>=BO$2,$AM5/($P5-2009),0)+IF($Q5>=BO$2,$AN5/($Q5-2009),0)+IF($R5>=BO$2,$AO5/($R5-2009),0)+IF($S5>=BO$2,$AP5/($S5-2009),0)+IF($T5>=BO$2,$AQ5/($T5-2009),0)+IF($U5>=BO$2,$AR5/($U5-2009),0)+IF($V5>=BO$2,$AS5/($V5-2009),0)+IF($W5>=BO$2,$AT5/($W5-2009),0)+IF($X5>=BO$2,$AU5/($X5-2009),0)+IF($Y5>=BO$2,$AV5/($Y5-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D5>=EA$2,$AA5/($D5-2009),0)+IF($E5>=EA$2,$AB5/($E5-2009),0)+IF($F5>=EA$2,$AC5/($F5-2009),0)+IF($G5>=EA$2,$AD5/($G5-2009),0)+IF($H5>=EA$2,$AE5/($H5-2009),0)+IF($I5>=EA$2,$AF5/($I5-2009),0)+IF($J5>=EA$2,$AG5/($J5-2009),0)+IF($K5>=EA$2,$AH5/($K5-2009),0)+IF($L5>=EA$2,$AI5/($L5-2009),0)+IF($M5>=EA$2,$AJ5/($M5-2009),0)+IF($N5>=EA$2,$AK5/($N5-2009),0)+IF($O5>=EA$2,$AL5/($O5-2009),0)+IF($P5>=EA$2,$AM5/($P5-2009),0)+IF($Q5>=EA$2,$AN5/($Q5-2009),0)+IF($R5>=EA$2,$AO5/($R5-2009),0)+IF($S5>=EA$2,$AP5/($S5-2009),0)+IF($T5>=EA$2,$AQ5/($T5-2009),0)+IF($U5>=EA$2,$AR5/($U5-2009),0)+IF($V5>=EA$2,$AS5/($V5-2009),0)+IF($W5>=EA$2,$AT5/($W5-2009),0)+IF($X5>=EA$2,$AU5/($X5-2009),0)+IF($Y5>=EA$2,$AV5/($Y5-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B59","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E59","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU6","v":0},{"$f":"Distributionsanlæg!BV6","v":0},{"$f":"Distributionsanlæg!BW6","v":0},{"$f":"Distributionsanlæg!BX6","v":0},{"$f":"Distributionsanlæg!BY6","v":0},{"$f":"Distributionsanlæg!BZ6","v":0},{"$f":"Distributionsanlæg!CA6","v":0},{"$f":"Distributionsanlæg!CB6","v":0},{"$f":"Distributionsanlæg!CC6","v":0},{"$f":"Distributionsanlæg!CD6","v":0},{"$f":"Distributionsanlæg!CE6","v":0},{"$f":"Distributionsanlæg!CF6","v":0},{"$f":"Distributionsanlæg!CG6","v":0},{"$f":"Distributionsanlæg!CH6","v":0},{"$f":"Distributionsanlæg!CI6","v":0},{"$f":"Distributionsanlæg!CJ6","v":0},{"$f":"Distributionsanlæg!CK6","v":0},{"$f":"Distributionsanlæg!CL6","v":0},{"$f":"Distributionsanlæg!CM6","v":0},{"$f":"Distributionsanlæg!CN6","v":0},{"$f":"Distributionsanlæg!CO6","v":0},{"$f":"Distributionsanlæg!CP6","v":0},{"$f":"SUM(AA6:AV6)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B60","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E60","v":75},1980,{"$f":"E$3+$C7","v":1990},2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU7","v":0},{"$f":"Distributionsanlæg!BV7","v":0},{"$f":"Distributionsanlæg!BW7","v":0},{"$f":"Distributionsanlæg!BX7","v":0},{"$f":"Distributionsanlæg!BY7","v":0},{"$f":"Distributionsanlæg!BZ7","v":0},{"$f":"Distributionsanlæg!CA7","v":0},{"$f":"Distributionsanlæg!CB7","v":0},{"$f":"Distributionsanlæg!CC7","v":0},{"$f":"Distributionsanlæg!CD7","v":0},{"$f":"Distributionsanlæg!CE7","v":0},{"$f":"Distributionsanlæg!CF7","v":0},{"$f":"Distributionsanlæg!CG7","v":0},{"$f":"Distributionsanlæg!CH7","v":0},{"$f":"Distributionsanlæg!CI7","v":0},{"$f":"Distributionsanlæg!CJ7","v":0},{"$f":"Distributionsanlæg!CK7","v":0},{"$f":"Distributionsanlæg!CL7","v":0},{"$f":"Distributionsanlæg!CM7","v":0},{"$f":"Distributionsanlæg!CN7","v":0},{"$f":"Distributionsanlæg!CO7","v":0},{"$f":"Distributionsanlæg!CP7","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D7>=AY$2,$AA7/($D7-2009),0)+IF($E7>=AY$2,$AB7/($E7-2009),0)+IF($F7>=AY$2,$AC7/($F7-2009),0)+IF($G7>=AY$2,$AD7/($G7-2009),0)+IF($H7>=AY$2,$AE7/($H7-2009),0)+IF($I7>=AY$2,$AF7/($I7-2009),0)+IF($J7>=AY$2,$AG7/($J7-2009),0)+IF($K7>=AY$2,$AH7/($K7-2009),0)+IF($L7>=AY$2,$AI7/($L7-2009),0)+IF($M7>=AY$2,$AJ7/($M7-2009),0)+IF($N7>=AY$2,$AK7/($N7-2009),0)+IF($O7>=AY$2,$AL7/($O7-2009),0)+IF($P7>=AY$2,$AM7/($P7-2009),0)+IF($Q7>=AY$2,$AN7/($Q7-2009),0)+IF($R7>=AY$2,$AO7/($R7-2009),0)+IF($S7>=AY$2,$AP7/($S7-2009),0)+IF($T7>=AY$2,$AQ7/($T7-2009),0)+IF($U7>=AY$2,$AR7/($U7-2009),0)+IF($V7>=AY$2,$AS7/($V7-2009),0)+IF($W7>=AY$2,$AT7/($W7-2009),0)+IF($X7>=AY$2,$AU7/($X7-2009),0)+IF($Y7>=AY$2,$AV7/($Y7-2009),0)","v":0},{"$f":"IF($D7>=AZ$2,$AA7/($D7-2009),0)+IF($E7>=AZ$2,$AB7/($E7-2009),0)+IF($F7>=AZ$2,$AC7/($F7-2009),0)+IF($G7>=AZ$2,$AD7/($G7-2009),0)+IF($H7>=AZ$2,$AE7/($H7-2009),0)+IF($I7>=AZ$2,$AF7/($I7-2009),0)+IF($J7>=AZ$2,$AG7/($J7-2009),0)+IF($K7>=AZ$2,$AH7/($K7-2009),0)+IF($L7>=AZ$2,$AI7/($L7-2009),0)+IF($M7>=AZ$2,$AJ7/($M7-2009),0)+IF($N7>=AZ$2,$AK7/($N7-2009),0)+IF($O7>=AZ$2,$AL7/($O7-2009),0)+IF($P7>=AZ$2,$AM7/($P7-2009),0)+IF($Q7>=AZ$2,$AN7/($Q7-2009),0)+IF($R7>=AZ$2,$AO7/($R7-2009),0)+IF($S7>=AZ$2,$AP7/($S7-2009),0)+IF($T7>=AZ$2,$AQ7/($T7-2009),0)+IF($U7>=AZ$2,$AR7/($U7-2009),0)+IF($V7>=AZ$2,$AS7/($V7-2009),0)+IF($W7>=AZ$2,$AT7/($W7-2009),0)+IF($X7>=AZ$2,$AU7/($X7-2009),0)+IF($Y7>=AZ$2,$AV7/($Y7-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B61","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E61","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU8","v":0},{"$f":"Distributionsanlæg!BV8","v":0},{"$f":"Distributionsanlæg!BW8","v":0},{"$f":"Distributionsanlæg!BX8","v":0},{"$f":"Distributionsanlæg!BY8","v":0},{"$f":"Distributionsanlæg!BZ8","v":0},{"$f":"Distributionsanlæg!CA8","v":0},{"$f":"Distributionsanlæg!CB8","v":0},{"$f":"Distributionsanlæg!CC8","v":0},{"$f":"Distributionsanlæg!CD8","v":0},{"$f":"Distributionsanlæg!CE8","v":0},{"$f":"Distributionsanlæg!CF8","v":0},{"$f":"Distributionsanlæg!CG8","v":0},{"$f":"Distributionsanlæg!CH8","v":0},{"$f":"Distributionsanlæg!CI8","v":0},{"$f":"Distributionsanlæg!CJ8","v":0},{"$f":"Distributionsanlæg!CK8","v":0},{"$f":"Distributionsanlæg!CL8","v":0},{"$f":"Distributionsanlæg!CM8","v":0},{"$f":"Distributionsanlæg!CN8","v":0},{"$f":"Distributionsanlæg!CO8","v":0},{"$f":"Distributionsanlæg!CP8","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B62","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E62","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU9","v":0},{"$f":"Distributionsanlæg!BV9","v":0},{"$f":"Distributionsanlæg!BW9","v":0},{"$f":"Distributionsanlæg!BX9","v":0},{"$f":"Distributionsanlæg!BY9","v":0},{"$f":"Distributionsanlæg!BZ9","v":0},{"$f":"Distributionsanlæg!CA9","v":0},{"$f":"Distributionsanlæg!CB9","v":0},{"$f":"Distributionsanlæg!CC9","v":0},{"$f":"Distributionsanlæg!CD9","v":0},{"$f":"Distributionsanlæg!CE9","v":0},{"$f":"Distributionsanlæg!CF9","v":0},{"$f":"Distributionsanlæg!CG9","v":0},{"$f":"Distributionsanlæg!CH9","v":0},{"$f":"Distributionsanlæg!CI9","v":0},{"$f":"Distributionsanlæg!CJ9","v":0},{"$f":"Distributionsanlæg!CK9","v":0},{"$f":"Distributionsanlæg!CL9","v":0},{"$f":"Distributionsanlæg!CM9","v":0},{"$f":"Distributionsanlæg!CN9","v":0},{"$f":"Distributionsanlæg!CO9","v":0},{"$f":"Distributionsanlæg!CP9","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B63","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E63","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU10","v":0},{"$f":"Distributionsanlæg!BV10","v":0},{"$f":"Distributionsanlæg!BW10","v":0},{"$f":"Distributionsanlæg!BX10","v":0},{"$f":"Distributionsanlæg!BY10","v":0},{"$f":"Distributionsanlæg!BZ10","v":0},{"$f":"Distributionsanlæg!CA10","v":0},{"$f":"Distributionsanlæg!CB10","v":0},{"$f":"Distributionsanlæg!CC10","v":0},{"$f":"Distributionsanlæg!CD10","v":0},{"$f":"Distributionsanlæg!CE10","v":0},{"$f":"Distributionsanlæg!CF10","v":0},{"$f":"Distributionsanlæg!CG10","v":0},{"$f":"Distributionsanlæg!CH10","v":0},{"$f":"Distributionsanlæg!CI10","v":0},{"$f":"Distributionsanlæg!CJ10","v":0},{"$f":"Distributionsanlæg!CK10","v":0},{"$f":"Distributionsanlæg!CL10","v":0},{"$f":"Distributionsanlæg!CM10","v":0},{"$f":"Distributionsanlæg!CN10","v":0},{"$f":"Distributionsanlæg!CO10","v":0},{"$f":"Distributionsanlæg!CP10","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D10>=DK$2,$AA10/($D10-2009),0)+IF($E10>=DK$2,$AB10/($E10-2009),0)+IF($F10>=DK$2,$AC10/($F10-2009),0)+IF($G10>=DK$2,$AD10/($G10-2009),0)+IF($H10>=DK$2,$AE10/($H10-2009),0)+IF($I10>=DK$2,$AF10/($I10-2009),0)+IF($J10>=DK$2,$AG10/($J10-2009),0)+IF($K10>=DK$2,$AH10/($K10-2009),0)+IF($L10>=DK$2,$AI10/($L10-2009),0)+IF($M10>=DK$2,$AJ10/($M10-2009),0)+IF($N10>=DK$2,$AK10/($N10-2009),0)+IF($O10>=DK$2,$AL10/($O10-2009),0)+IF($P10>=DK$2,$AM10/($P10-2009),0)+IF($Q10>=DK$2,$AN10/($Q10-2009),0)+IF($R10>=DK$2,$AO10/($R10-2009),0)+IF($S10>=DK$2,$AP10/($S10-2009),0)+IF($T10>=DK$2,$AQ10/($T10-2009),0)+IF($U10>=DK$2,$AR10/($U10-2009),0)+IF($V10>=DK$2,$AS10/($V10-2009),0)+IF($W10>=DK$2,$AT10/($W10-2009),0)+IF($X10>=DK$2,$AU10/($X10-2009),0)+IF($Y10>=DK$2,$AV10/($Y10-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B64","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E64","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU11","v":0},{"$f":"Distributionsanlæg!BV11","v":0},{"$f":"Distributionsanlæg!BW11","v":0},{"$f":"Distributionsanlæg!BX11","v":0},{"$f":"Distributionsanlæg!BY11","v":0},{"$f":"Distributionsanlæg!BZ11","v":0},{"$f":"Distributionsanlæg!CA11","v":0},{"$f":"Distributionsanlæg!CB11","v":0},{"$f":"Distributionsanlæg!CC11","v":0},{"$f":"Distributionsanlæg!CD11","v":0},{"$f":"Distributionsanlæg!CE11","v":0},{"$f":"Distributionsanlæg!CF11","v":0},{"$f":"Distributionsanlæg!CG11","v":0},{"$f":"Distributionsanlæg!CH11","v":0},{"$f":"Distributionsanlæg!CI11","v":0},{"$f":"Distributionsanlæg!CJ11","v":0},{"$f":"Distributionsanlæg!CK11","v":0},{"$f":"Distributionsanlæg!CL11","v":0},{"$f":"Distributionsanlæg!CM11","v":0},{"$f":"Distributionsanlæg!CN11","v":0},{"$f":"Distributionsanlæg!CO11","v":0},{"$f":"Distributionsanlæg!CP11","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D11>=AZ$2,$AA11/($D11-2009),0)+IF($E11>=AZ$2,$AB11/($E11-2009),0)+IF($F11>=AZ$2,$AC11/($F11-2009),0)+IF($G11>=AZ$2,$AD11/($G11-2009),0)+IF($H11>=AZ$2,$AE11/($H11-2009),0)+IF($I11>=AZ$2,$AF11/($I11-2009),0)+IF($J11>=AZ$2,$AG11/($J11-2009),0)+IF($K11>=AZ$2,$AH11/($K11-2009),0)+IF($L11>=AZ$2,$AI11/($L11-2009),0)+IF($M11>=AZ$2,$AJ11/($M11-2009),0)+IF($N11>=AZ$2,$AK11/($N11-2009),0)+IF($O11>=AZ$2,$AL11/($O11-2009),0)+IF($P11>=AZ$2,$AM11/($P11-2009),0)+IF($Q11>=AZ$2,$AN11/($Q11-2009),0)+IF($R11>=AZ$2,$AO11/($R11-2009),0)+IF($S11>=AZ$2,$AP11/($S11-2009),0)+IF($T11>=AZ$2,$AQ11/($T11-2009),0)+IF($U11>=AZ$2,$AR11/($U11-2009),0)+IF($V11>=AZ$2,$AS11/($V11-2009),0)+IF($W11>=AZ$2,$AT11/($W11-2009),0)+IF($X11>=AZ$2,$AU11/($X11-2009),0)+IF($Y11>=AZ$2,$AV11/($Y11-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B65","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E65","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU12","v":0},{"$f":"Distributionsanlæg!BV12","v":0},{"$f":"Distributionsanlæg!BW12","v":0},{"$f":"Distributionsanlæg!BX12","v":0},{"$f":"Distributionsanlæg!BY12","v":0},{"$f":"Distributionsanlæg!BZ12","v":0},{"$f":"Distributionsanlæg!CA12","v":0},{"$f":"Distributionsanlæg!CB12","v":0},{"$f":"Distributionsanlæg!CC12","v":0},{"$f":"Distributionsanlæg!CD12","v":0},{"$f":"Distributionsanlæg!CE12","v":0},{"$f":"Distributionsanlæg!CF12","v":0},{"$f":"Distributionsanlæg!CG12","v":0},{"$f":"Distributionsanlæg!CH12","v":0},{"$f":"Distributionsanlæg!CI12","v":0},{"$f":"Distributionsanlæg!CJ12","v":0},{"$f":"Distributionsanlæg!CK12","v":0},{"$f":"Distributionsanlæg!CL12","v":0},{"$f":"Distributionsanlæg!CM12","v":0},{"$f":"Distributionsanlæg!CN12","v":0},{"$f":"Distributionsanlæg!CO12","v":0},{"$f":"Distributionsanlæg!CP12","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B66","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E66","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU13","v":0},{"$f":"Distributionsanlæg!BV13","v":0},{"$f":"Distributionsanlæg!BW13","v":0},{"$f":"Distributionsanlæg!BX13","v":0},{"$f":"Distributionsanlæg!BY13","v":0},{"$f":"Distributionsanlæg!BZ13","v":0},{"$f":"Distributionsanlæg!CA13","v":0},{"$f":"Distributionsanlæg!CB13","v":0},{"$f":"Distributionsanlæg!CC13","v":0},{"$f":"Distributionsanlæg!CD13","v":0},{"$f":"Distributionsanlæg!CE13","v":0},{"$f":"Distributionsanlæg!CF13","v":0},{"$f":"Distributionsanlæg!CG13","v":0},{"$f":"Distributionsanlæg!CH13","v":0},{"$f":"Distributionsanlæg!CI13","v":0},{"$f":"Distributionsanlæg!CJ13","v":0},{"$f":"Distributionsanlæg!CK13","v":0},{"$f":"Distributionsanlæg!CL13","v":0},{"$f":"Distributionsanlæg!CM13","v":0},{"$f":"Distributionsanlæg!CN13","v":0},{"$f":"Distributionsanlæg!CO13","v":0},{"$f":"Distributionsanlæg!CP13","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B67","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E67","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU14","v":0},{"$f":"Distributionsanlæg!BV14","v":0},{"$f":"Distributionsanlæg!BW14","v":0},{"$f":"Distributionsanlæg!BX14","v":0},{"$f":"Distributionsanlæg!BY14","v":0},{"$f":"Distributionsanlæg!BZ14","v":0},{"$f":"Distributionsanlæg!CA14","v":0},{"$f":"Distributionsanlæg!CB14","v":0},{"$f":"Distributionsanlæg!CC14","v":0},{"$f":"Distributionsanlæg!CD14","v":0},{"$f":"Distributionsanlæg!CE14","v":0},{"$f":"Distributionsanlæg!CF14","v":0},{"$f":"Distributionsanlæg!CG14","v":0},{"$f":"Distributionsanlæg!CH14","v":0},{"$f":"Distributionsanlæg!CI14","v":0},{"$f":"Distributionsanlæg!CJ14","v":0},{"$f":"Distributionsanlæg!CK14","v":0},{"$f":"Distributionsanlæg!CL14","v":0},{"$f":"Distributionsanlæg!CM14","v":0},{"$f":"Distributionsanlæg!CN14","v":0},{"$f":"Distributionsanlæg!CO14","v":0},{"$f":"Distributionsanlæg!CP14","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D14>=DK$2,$AA14/($D14-2009),0)+IF($E14>=DK$2,$AB14/($E14-2009),0)+IF($F14>=DK$2,$AC14/($F14-2009),0)+IF($G14>=DK$2,$AD14/($G14-2009),0)+IF($H14>=DK$2,$AE14/($H14-2009),0)+IF($I14>=DK$2,$AF14/($I14-2009),0)+IF($J14>=DK$2,$AG14/($J14-2009),0)+IF($K14>=DK$2,$AH14/($K14-2009),0)+IF($L14>=DK$2,$AI14/($L14-2009),0)+IF($M14>=DK$2,$AJ14/($M14-2009),0)+IF($N14>=DK$2,$AK14/($N14-2009),0)+IF($O14>=DK$2,$AL14/($O14-2009),0)+IF($P14>=DK$2,$AM14/($P14-2009),0)+IF($Q14>=DK$2,$AN14/($Q14-2009),0)+IF($R14>=DK$2,$AO14/($R14-2009),0)+IF($S14>=DK$2,$AP14/($S14-2009),0)+IF($T14>=DK$2,$AQ14/($T14-2009),0)+IF($U14>=DK$2,$AR14/($U14-2009),0)+IF($V14>=DK$2,$AS14/($V14-2009),0)+IF($W14>=DK$2,$AT14/($W14-2009),0)+IF($X14>=DK$2,$AU14/($X14-2009),0)+IF($Y14>=DK$2,$AV14/($Y14-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B68","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E68","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU15","v":0},{"$f":"Distributionsanlæg!BV15","v":0},{"$f":"Distributionsanlæg!BW15","v":0},{"$f":"Distributionsanlæg!BX15","v":0},{"$f":"Distributionsanlæg!BY15","v":0},{"$f":"Distributionsanlæg!BZ15","v":0},{"$f":"Distributionsanlæg!CA15","v":0},{"$f":"Distributionsanlæg!CB15","v":0},{"$f":"Distributionsanlæg!CC15","v":0},{"$f":"Distributionsanlæg!CD15","v":0},{"$f":"Distributionsanlæg!CE15","v":0},{"$f":"Distributionsanlæg!CF15","v":0},{"$f":"Distributionsanlæg!CG15","v":0},{"$f":"Distributionsanlæg!CH15","v":0},{"$f":"Distributionsanlæg!CI15","v":0},{"$f":"Distributionsanlæg!CJ15","v":0},{"$f":"Distributionsanlæg!CK15","v":0},{"$f":"Distributionsanlæg!CL15","v":0},{"$f":"Distributionsanlæg!CM15","v":0},{"$f":"Distributionsanlæg!CN15","v":0},{"$f":"Distributionsanlæg!CO15","v":0},{"$f":"Distributionsanlæg!CP15","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D15>=AZ$2,$AA15/($D15-2009),0)+IF($E15>=AZ$2,$AB15/($E15-2009),0)+IF($F15>=AZ$2,$AC15/($F15-2009),0)+IF($G15>=AZ$2,$AD15/($G15-2009),0)+IF($H15>=AZ$2,$AE15/($H15-2009),0)+IF($I15>=AZ$2,$AF15/($I15-2009),0)+IF($J15>=AZ$2,$AG15/($J15-2009),0)+IF($K15>=AZ$2,$AH15/($K15-2009),0)+IF($L15>=AZ$2,$AI15/($L15-2009),0)+IF($M15>=AZ$2,$AJ15/($M15-2009),0)+IF($N15>=AZ$2,$AK15/($N15-2009),0)+IF($O15>=AZ$2,$AL15/($O15-2009),0)+IF($P15>=AZ$2,$AM15/($P15-2009),0)+IF($Q15>=AZ$2,$AN15/($Q15-2009),0)+IF($R15>=AZ$2,$AO15/($R15-2009),0)+IF($S15>=AZ$2,$AP15/($S15-2009),0)+IF($T15>=AZ$2,$AQ15/($T15-2009),0)+IF($U15>=AZ$2,$AR15/($U15-2009),0)+IF($V15>=AZ$2,$AS15/($V15-2009),0)+IF($W15>=AZ$2,$AT15/($W15-2009),0)+IF($X15>=AZ$2,$AU15/($X15-2009),0)+IF($Y15>=AZ$2,$AV15/($Y15-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B69","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E69","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU16","v":0},{"$f":"Distributionsanlæg!BV16","v":0},{"$f":"Distributionsanlæg!BW16","v":0},{"$f":"Distributionsanlæg!BX16","v":0},{"$f":"Distributionsanlæg!BY16","v":0},{"$f":"Distributionsanlæg!BZ16","v":0},{"$f":"Distributionsanlæg!CA16","v":0},{"$f":"Distributionsanlæg!CB16","v":0},{"$f":"Distributionsanlæg!CC16","v":0},{"$f":"Distributionsanlæg!CD16","v":0},{"$f":"Distributionsanlæg!CE16","v":0},{"$f":"Distributionsanlæg!CF16","v":0},{"$f":"Distributionsanlæg!CG16","v":0},{"$f":"Distributionsanlæg!CH16","v":0},{"$f":"Distributionsanlæg!CI16","v":0},{"$f":"Distributionsanlæg!CJ16","v":0},{"$f":"Distributionsanlæg!CK16","v":0},{"$f":"Distributionsanlæg!CL16","v":0},{"$f":"Distributionsanlæg!CM16","v":0},{"$f":"Distributionsanlæg!CN16","v":0},{"$f":"Distributionsanlæg!CO16","v":0},{"$f":"Distributionsanlæg!CP16","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B70","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E70","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,{"$f":"W$3+$C17","v":2057},2058,2059,null,{"$f":"Distributionsanlæg!BU17","v":0},{"$f":"Distributionsanlæg!BV17","v":0},{"$f":"Distributionsanlæg!BW17","v":0},{"$f":"Distributionsanlæg!BX17","v":0},{"$f":"Distributionsanlæg!BY17","v":0},{"$f":"Distributionsanlæg!BZ17","v":0},{"$f":"Distributionsanlæg!CA17","v":0},{"$f":"Distributionsanlæg!CB17","v":0},{"$f":"Distributionsanlæg!CC17","v":0},{"$f":"Distributionsanlæg!CD17","v":0},{"$f":"Distributionsanlæg!CE17","v":0},{"$f":"Distributionsanlæg!CF17","v":0},{"$f":"Distributionsanlæg!CG17","v":0},{"$f":"Distributionsanlæg!CH17","v":0},{"$f":"Distributionsanlæg!CI17","v":0},{"$f":"Distributionsanlæg!CJ17","v":0},{"$f":"Distributionsanlæg!CK17","v":0},{"$f":"Distributionsanlæg!CL17","v":0},{"$f":"Distributionsanlæg!CM17","v":0},{"$f":"Distributionsanlæg!CN17","v":0},{"$f":"Distributionsanlæg!CO17","v":0},{"$f":"Distributionsanlæg!CP17","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ledningsnet - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW19:AW31)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY19:AY31)","v":0},{"$f":"SUM(AZ19:AZ31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL19:DL31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B72","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E72","v":75},{"$f":"D$3+$C19","v":1980},1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU19","v":0},{"$f":"Distributionsanlæg!BV19","v":0},{"$f":"Distributionsanlæg!BW19","v":0},{"$f":"Distributionsanlæg!BX19","v":0},{"$f":"Distributionsanlæg!BY19","v":0},{"$f":"Distributionsanlæg!BZ19","v":0},{"$f":"Distributionsanlæg!CA19","v":0},{"$f":"Distributionsanlæg!CB19","v":0},{"$f":"Distributionsanlæg!CC19","v":0},{"$f":"Distributionsanlæg!CD19","v":0},{"$f":"Distributionsanlæg!CE19","v":0},{"$f":"Distributionsanlæg!CF19","v":0},{"$f":"Distributionsanlæg!CG19","v":0},{"$f":"Distributionsanlæg!CH19","v":0},{"$f":"Distributionsanlæg!CI19","v":0},{"$f":"Distributionsanlæg!CJ19","v":0},{"$f":"Distributionsanlæg!CK19","v":0},{"$f":"Distributionsanlæg!CL19","v":0},{"$f":"Distributionsanlæg!CM19","v":0},{"$f":"Distributionsanlæg!CN19","v":0},{"$f":"Distributionsanlæg!CO19","v":0},{"$f":"Distributionsanlæg!CP19","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D19>=AY$2,$AA19/($D19-2009),0)+IF($E19>=AY$2,$AB19/($E19-2009),0)+IF($F19>=AY$2,$AC19/($F19-2009),0)+IF($G19>=AY$2,$AD19/($G19-2009),0)+IF($H19>=AY$2,$AE19/($H19-2009),0)+IF($I19>=AY$2,$AF19/($I19-2009),0)+IF($J19>=AY$2,$AG19/($J19-2009),0)+IF($K19>=AY$2,$AH19/($K19-2009),0)+IF($L19>=AY$2,$AI19/($L19-2009),0)+IF($M19>=AY$2,$AJ19/($M19-2009),0)+IF($N19>=AY$2,$AK19/($N19-2009),0)+IF($O19>=AY$2,$AL19/($O19-2009),0)+IF($P19>=AY$2,$AM19/($P19-2009),0)+IF($Q19>=AY$2,$AN19/($Q19-2009),0)+IF($R19>=AY$2,$AO19/($R19-2009),0)+IF($S19>=AY$2,$AP19/($S19-2009),0)+IF($T19>=AY$2,$AQ19/($T19-2009),0)+IF($U19>=AY$2,$AR19/($U19-2009),0)+IF($V19>=AY$2,$AS19/($V19-2009),0)+IF($W19>=AY$2,$AT19/($W19-2009),0)+IF($X19>=AY$2,$AU19/($X19-2009),0)+IF($Y19>=AY$2,$AV19/($Y19-2009),0)","v":0},{"$f":"IF($D19>=AZ$2,$AA19/($D19-2009),0)+IF($E19>=AZ$2,$AB19/($E19-2009),0)+IF($F19>=AZ$2,$AC19/($F19-2009),0)+IF($G19>=AZ$2,$AD19/($G19-2009),0)+IF($H19>=AZ$2,$AE19/($H19-2009),0)+IF($I19>=AZ$2,$AF19/($I19-2009),0)+IF($J19>=AZ$2,$AG19/($J19-2009),0)+IF($K19>=AZ$2,$AH19/($K19-2009),0)+IF($L19>=AZ$2,$AI19/($L19-2009),0)+IF($M19>=AZ$2,$AJ19/($M19-2009),0)+IF($N19>=AZ$2,$AK19/($N19-2009),0)+IF($O19>=AZ$2,$AL19/($O19-2009),0)+IF($P19>=AZ$2,$AM19/($P19-2009),0)+IF($Q19>=AZ$2,$AN19/($Q19-2009),0)+IF($R19>=AZ$2,$AO19/($R19-2009),0)+IF($S19>=AZ$2,$AP19/($S19-2009),0)+IF($T19>=AZ$2,$AQ19/($T19-2009),0)+IF($U19>=AZ$2,$AR19/($U19-2009),0)+IF($V19>=AZ$2,$AS19/($V19-2009),0)+IF($W19>=AZ$2,$AT19/($W19-2009),0)+IF($X19>=AZ$2,$AU19/($X19-2009),0)+IF($Y19>=AZ$2,$AV19/($Y19-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D19>=DL$2,$AA19/($D19-2009),0)+IF($E19>=DL$2,$AB19/($E19-2009),0)+IF($F19>=DL$2,$AC19/($F19-2009),0)+IF($G19>=DL$2,$AD19/($G19-2009),0)+IF($H19>=DL$2,$AE19/($H19-2009),0)+IF($I19>=DL$2,$AF19/($I19-2009),0)+IF($J19>=DL$2,$AG19/($J19-2009),0)+IF($K19>=DL$2,$AH19/($K19-2009),0)+IF($L19>=DL$2,$AI19/($L19-2009),0)+IF($M19>=DL$2,$AJ19/($M19-2009),0)+IF($N19>=DL$2,$AK19/($N19-2009),0)+IF($O19>=DL$2,$AL19/($O19-2009),0)+IF($P19>=DL$2,$AM19/($P19-2009),0)+IF($Q19>=DL$2,$AN19/($Q19-2009),0)+IF($R19>=DL$2,$AO19/($R19-2009),0)+IF($S19>=DL$2,$AP19/($S19-2009),0)+IF($T19>=DL$2,$AQ19/($T19-2009),0)+IF($U19>=DL$2,$AR19/($U19-2009),0)+IF($V19>=DL$2,$AS19/($V19-2009),0)+IF($W19>=DL$2,$AT19/($W19-2009),0)+IF($X19>=DL$2,$AU19/($X19-2009),0)+IF($Y19>=DL$2,$AV19/($Y19-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B73","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E73","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU20","v":0},{"$f":"Distributionsanlæg!BV20","v":0},{"$f":"Distributionsanlæg!BW20","v":0},{"$f":"Distributionsanlæg!BX20","v":0},{"$f":"Distributionsanlæg!BY20","v":0},{"$f":"Distributionsanlæg!BZ20","v":0},{"$f":"Distributionsanlæg!CA20","v":0},{"$f":"Distributionsanlæg!CB20","v":0},{"$f":"Distributionsanlæg!CC20","v":0},{"$f":"Distributionsanlæg!CD20","v":0},{"$f":"Distributionsanlæg!CE20","v":0},{"$f":"Distributionsanlæg!CF20","v":0},{"$f":"Distributionsanlæg!CG20","v":0},{"$f":"Distributionsanlæg!CH20","v":0},{"$f":"Distributionsanlæg!CI20","v":0},{"$f":"Distributionsanlæg!CJ20","v":0},{"$f":"Distributionsanlæg!CK20","v":0},{"$f":"Distributionsanlæg!CL20","v":0},{"$f":"Distributionsanlæg!CM20","v":0},{"$f":"Distributionsanlæg!CN20","v":0},{"$f":"Distributionsanlæg!CO20","v":0},{"$f":"Distributionsanlæg!CP20","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B74","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E74","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU21","v":0},{"$f":"Distributionsanlæg!BV21","v":0},{"$f":"Distributionsanlæg!BW21","v":0},{"$f":"Distributionsanlæg!BX21","v":0},{"$f":"Distributionsanlæg!BY21","v":0},{"$f":"Distributionsanlæg!BZ21","v":0},{"$f":"Distributionsanlæg!CA21","v":0},{"$f":"Distributionsanlæg!CB21","v":0},{"$f":"Distributionsanlæg!CC21","v":0},{"$f":"Distributionsanlæg!CD21","v":0},{"$f":"Distributionsanlæg!CE21","v":0},{"$f":"Distributionsanlæg!CF21","v":0},{"$f":"Distributionsanlæg!CG21","v":0},{"$f":"Distributionsanlæg!CH21","v":0},{"$f":"Distributionsanlæg!CI21","v":0},{"$f":"Distributionsanlæg!CJ21","v":0},{"$f":"Distributionsanlæg!CK21","v":0},{"$f":"Distributionsanlæg!CL21","v":0},{"$f":"Distributionsanlæg!CM21","v":0},{"$f":"Distributionsanlæg!CN21","v":0},{"$f":"Distributionsanlæg!CO21","v":0},{"$f":"Distributionsanlæg!CP21","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B75","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E75","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU22","v":0},{"$f":"Distributionsanlæg!BV22","v":0},{"$f":"Distributionsanlæg!BW22","v":0},{"$f":"Distributionsanlæg!BX22","v":0},{"$f":"Distributionsanlæg!BY22","v":0},{"$f":"Distributionsanlæg!BZ22","v":0},{"$f":"Distributionsanlæg!CA22","v":0},{"$f":"Distributionsanlæg!CB22","v":0},{"$f":"Distributionsanlæg!CC22","v":0},{"$f":"Distributionsanlæg!CD22","v":0},{"$f":"Distributionsanlæg!CE22","v":0},{"$f":"Distributionsanlæg!CF22","v":0},{"$f":"Distributionsanlæg!CG22","v":0},{"$f":"Distributionsanlæg!CH22","v":0},{"$f":"Distributionsanlæg!CI22","v":0},{"$f":"Distributionsanlæg!CJ22","v":0},{"$f":"Distributionsanlæg!CK22","v":0},{"$f":"Distributionsanlæg!CL22","v":0},{"$f":"Distributionsanlæg!CM22","v":0},{"$f":"Distributionsanlæg!CN22","v":0},{"$f":"Distributionsanlæg!CO22","v":0},{"$f":"Distributionsanlæg!CP22","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D22>=DK$2,$AA22/($D22-2009),0)+IF($E22>=DK$2,$AB22/($E22-2009),0)+IF($F22>=DK$2,$AC22/($F22-2009),0)+IF($G22>=DK$2,$AD22/($G22-2009),0)+IF($H22>=DK$2,$AE22/($H22-2009),0)+IF($I22>=DK$2,$AF22/($I22-2009),0)+IF($J22>=DK$2,$AG22/($J22-2009),0)+IF($K22>=DK$2,$AH22/($K22-2009),0)+IF($L22>=DK$2,$AI22/($L22-2009),0)+IF($M22>=DK$2,$AJ22/($M22-2009),0)+IF($N22>=DK$2,$AK22/($N22-2009),0)+IF($O22>=DK$2,$AL22/($O22-2009),0)+IF($P22>=DK$2,$AM22/($P22-2009),0)+IF($Q22>=DK$2,$AN22/($Q22-2009),0)+IF($R22>=DK$2,$AO22/($R22-2009),0)+IF($S22>=DK$2,$AP22/($S22-2009),0)+IF($T22>=DK$2,$AQ22/($T22-2009),0)+IF($U22>=DK$2,$AR22/($U22-2009),0)+IF($V22>=DK$2,$AS22/($V22-2009),0)+IF($W22>=DK$2,$AT22/($W22-2009),0)+IF($X22>=DK$2,$AU22/($X22-2009),0)+IF($Y22>=DK$2,$AV22/($Y22-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B76","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E76","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU23","v":0},{"$f":"Distributionsanlæg!BV23","v":0},{"$f":"Distributionsanlæg!BW23","v":0},{"$f":"Distributionsanlæg!BX23","v":0},{"$f":"Distributionsanlæg!BY23","v":0},{"$f":"Distributionsanlæg!BZ23","v":0},{"$f":"Distributionsanlæg!CA23","v":0},{"$f":"Distributionsanlæg!CB23","v":0},{"$f":"Distributionsanlæg!CC23","v":0},{"$f":"Distributionsanlæg!CD23","v":0},{"$f":"Distributionsanlæg!CE23","v":0},{"$f":"Distributionsanlæg!CF23","v":0},{"$f":"Distributionsanlæg!CG23","v":0},{"$f":"Distributionsanlæg!CH23","v":0},{"$f":"Distributionsanlæg!CI23","v":0},{"$f":"Distributionsanlæg!CJ23","v":0},{"$f":"Distributionsanlæg!CK23","v":0},{"$f":"Distributionsanlæg!CL23","v":0},{"$f":"Distributionsanlæg!CM23","v":0},{"$f":"Distributionsanlæg!CN23","v":0},{"$f":"Distributionsanlæg!CO23","v":0},{"$f":"Distributionsanlæg!CP23","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D23>=AZ$2,$AA23/($D23-2009),0)+IF($E23>=AZ$2,$AB23/($E23-2009),0)+IF($F23>=AZ$2,$AC23/($F23-2009),0)+IF($G23>=AZ$2,$AD23/($G23-2009),0)+IF($H23>=AZ$2,$AE23/($H23-2009),0)+IF($I23>=AZ$2,$AF23/($I23-2009),0)+IF($J23>=AZ$2,$AG23/($J23-2009),0)+IF($K23>=AZ$2,$AH23/($K23-2009),0)+IF($L23>=AZ$2,$AI23/($L23-2009),0)+IF($M23>=AZ$2,$AJ23/($M23-2009),0)+IF($N23>=AZ$2,$AK23/($N23-2009),0)+IF($O23>=AZ$2,$AL23/($O23-2009),0)+IF($P23>=AZ$2,$AM23/($P23-2009),0)+IF($Q23>=AZ$2,$AN23/($Q23-2009),0)+IF($R23>=AZ$2,$AO23/($R23-2009),0)+IF($S23>=AZ$2,$AP23/($S23-2009),0)+IF($T23>=AZ$2,$AQ23/($T23-2009),0)+IF($U23>=AZ$2,$AR23/($U23-2009),0)+IF($V23>=AZ$2,$AS23/($V23-2009),0)+IF($W23>=AZ$2,$AT23/($W23-2009),0)+IF($X23>=AZ$2,$AU23/($X23-2009),0)+IF($Y23>=AZ$2,$AV23/($Y23-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B77","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E77","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU24","v":0},{"$f":"Distributionsanlæg!BV24","v":0},{"$f":"Distributionsanlæg!BW24","v":0},{"$f":"Distributionsanlæg!BX24","v":0},{"$f":"Distributionsanlæg!BY24","v":0},{"$f":"Distributionsanlæg!BZ24","v":0},{"$f":"Distributionsanlæg!CA24","v":0},{"$f":"Distributionsanlæg!CB24","v":0},{"$f":"Distributionsanlæg!CC24","v":0},{"$f":"Distributionsanlæg!CD24","v":0},{"$f":"Distributionsanlæg!CE24","v":0},{"$f":"Distributionsanlæg!CF24","v":0},{"$f":"Distributionsanlæg!CG24","v":0},{"$f":"Distributionsanlæg!CH24","v":0},{"$f":"Distributionsanlæg!CI24","v":0},{"$f":"Distributionsanlæg!CJ24","v":0},{"$f":"Distributionsanlæg!CK24","v":0},{"$f":"Distributionsanlæg!CL24","v":0},{"$f":"Distributionsanlæg!CM24","v":0},{"$f":"Distributionsanlæg!CN24","v":0},{"$f":"Distributionsanlæg!CO24","v":0},{"$f":"Distributionsanlæg!CP24","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B78","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E78","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU25","v":0},{"$f":"Distributionsanlæg!BV25","v":0},{"$f":"Distributionsanlæg!BW25","v":0},{"$f":"Distributionsanlæg!BX25","v":0},{"$f":"Distributionsanlæg!BY25","v":0},{"$f":"Distributionsanlæg!BZ25","v":0},{"$f":"Distributionsanlæg!CA25","v":0},{"$f":"Distributionsanlæg!CB25","v":0},{"$f":"Distributionsanlæg!CC25","v":0},{"$f":"Distributionsanlæg!CD25","v":0},{"$f":"Distributionsanlæg!CE25","v":0},{"$f":"Distributionsanlæg!CF25","v":0},{"$f":"Distributionsanlæg!CG25","v":0},{"$f":"Distributionsanlæg!CH25","v":0},{"$f":"Distributionsanlæg!CI25","v":0},{"$f":"Distributionsanlæg!CJ25","v":0},{"$f":"Distributionsanlæg!CK25","v":0},{"$f":"Distributionsanlæg!CL25","v":0},{"$f":"Distributionsanlæg!CM25","v":0},{"$f":"Distributionsanlæg!CN25","v":0},{"$f":"Distributionsanlæg!CO25","v":0},{"$f":"Distributionsanlæg!CP25","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B79","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E79","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU26","v":0},{"$f":"Distributionsanlæg!BV26","v":0},{"$f":"Distributionsanlæg!BW26","v":0},{"$f":"Distributionsanlæg!BX26","v":0},{"$f":"Distributionsanlæg!BY26","v":0},{"$f":"Distributionsanlæg!BZ26","v":0},{"$f":"Distributionsanlæg!CA26","v":0},{"$f":"Distributionsanlæg!CB26","v":0},{"$f":"Distributionsanlæg!CC26","v":0},{"$f":"Distributionsanlæg!CD26","v":0},{"$f":"Distributionsanlæg!CE26","v":0},{"$f":"Distributionsanlæg!CF26","v":0},{"$f":"Distributionsanlæg!CG26","v":0},{"$f":"Distributionsanlæg!CH26","v":0},{"$f":"Distributionsanlæg!CI26","v":0},{"$f":"Distributionsanlæg!CJ26","v":0},{"$f":"Distributionsanlæg!CK26","v":0},{"$f":"Distributionsanlæg!CL26","v":0},{"$f":"Distributionsanlæg!CM26","v":0},{"$f":"Distributionsanlæg!CN26","v":0},{"$f":"Distributionsanlæg!CO26","v":0},{"$f":"Distributionsanlæg!CP26","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D26>=DK$2,$AA26/($D26-2009),0)+IF($E26>=DK$2,$AB26/($E26-2009),0)+IF($F26>=DK$2,$AC26/($F26-2009),0)+IF($G26>=DK$2,$AD26/($G26-2009),0)+IF($H26>=DK$2,$AE26/($H26-2009),0)+IF($I26>=DK$2,$AF26/($I26-2009),0)+IF($J26>=DK$2,$AG26/($J26-2009),0)+IF($K26>=DK$2,$AH26/($K26-2009),0)+IF($L26>=DK$2,$AI26/($L26-2009),0)+IF($M26>=DK$2,$AJ26/($M26-2009),0)+IF($N26>=DK$2,$AK26/($N26-2009),0)+IF($O26>=DK$2,$AL26/($O26-2009),0)+IF($P26>=DK$2,$AM26/($P26-2009),0)+IF($Q26>=DK$2,$AN26/($Q26-2009),0)+IF($R26>=DK$2,$AO26/($R26-2009),0)+IF($S26>=DK$2,$AP26/($S26-2009),0)+IF($T26>=DK$2,$AQ26/($T26-2009),0)+IF($U26>=DK$2,$AR26/($U26-2009),0)+IF($V26>=DK$2,$AS26/($V26-2009),0)+IF($W26>=DK$2,$AT26/($W26-2009),0)+IF($X26>=DK$2,$AU26/($X26-2009),0)+IF($Y26>=DK$2,$AV26/($Y26-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B80","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E80","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU27","v":0},{"$f":"Distributionsanlæg!BV27","v":0},{"$f":"Distributionsanlæg!BW27","v":0},{"$f":"Distributionsanlæg!BX27","v":0},{"$f":"Distributionsanlæg!BY27","v":0},{"$f":"Distributionsanlæg!BZ27","v":0},{"$f":"Distributionsanlæg!CA27","v":0},{"$f":"Distributionsanlæg!CB27","v":0},{"$f":"Distributionsanlæg!CC27","v":0},{"$f":"Distributionsanlæg!CD27","v":0},{"$f":"Distributionsanlæg!CE27","v":0},{"$f":"Distributionsanlæg!CF27","v":0},{"$f":"Distributionsanlæg!CG27","v":0},{"$f":"Distributionsanlæg!CH27","v":0},{"$f":"Distributionsanlæg!CI27","v":0},{"$f":"Distributionsanlæg!CJ27","v":0},{"$f":"Distributionsanlæg!CK27","v":0},{"$f":"Distributionsanlæg!CL27","v":0},{"$f":"Distributionsanlæg!CM27","v":0},{"$f":"Distributionsanlæg!CN27","v":0},{"$f":"Distributionsanlæg!CO27","v":0},{"$f":"Distributionsanlæg!CP27","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D27>=AZ$2,$AA27/($D27-2009),0)+IF($E27>=AZ$2,$AB27/($E27-2009),0)+IF($F27>=AZ$2,$AC27/($F27-2009),0)+IF($G27>=AZ$2,$AD27/($G27-2009),0)+IF($H27>=AZ$2,$AE27/($H27-2009),0)+IF($I27>=AZ$2,$AF27/($I27-2009),0)+IF($J27>=AZ$2,$AG27/($J27-2009),0)+IF($K27>=AZ$2,$AH27/($K27-2009),0)+IF($L27>=AZ$2,$AI27/($L27-2009),0)+IF($M27>=AZ$2,$AJ27/($M27-2009),0)+IF($N27>=AZ$2,$AK27/($N27-2009),0)+IF($O27>=AZ$2,$AL27/($O27-2009),0)+IF($P27>=AZ$2,$AM27/($P27-2009),0)+IF($Q27>=AZ$2,$AN27/($Q27-2009),0)+IF($R27>=AZ$2,$AO27/($R27-2009),0)+IF($S27>=AZ$2,$AP27/($S27-2009),0)+IF($T27>=AZ$2,$AQ27/($T27-2009),0)+IF($U27>=AZ$2,$AR27/($U27-2009),0)+IF($V27>=AZ$2,$AS27/($V27-2009),0)+IF($W27>=AZ$2,$AT27/($W27-2009),0)+IF($X27>=AZ$2,$AU27/($X27-2009),0)+IF($Y27>=AZ$2,$AV27/($Y27-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B81","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E81","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU28","v":0},{"$f":"Distributionsanlæg!BV28","v":0},{"$f":"Distributionsanlæg!BW28","v":0},{"$f":"Distributionsanlæg!BX28","v":0},{"$f":"Distributionsanlæg!BY28","v":0},{"$f":"Distributionsanlæg!BZ28","v":0},{"$f":"Distributionsanlæg!CA28","v":0},{"$f":"Distributionsanlæg!CB28","v":0},{"$f":"Distributionsanlæg!CC28","v":0},{"$f":"Distributionsanlæg!CD28","v":0},{"$f":"Distributionsanlæg!CE28","v":0},{"$f":"Distributionsanlæg!CF28","v":0},{"$f":"Distributionsanlæg!CG28","v":0},{"$f":"Distributionsanlæg!CH28","v":0},{"$f":"Distributionsanlæg!CI28","v":0},{"$f":"Distributionsanlæg!CJ28","v":0},{"$f":"Distributionsanlæg!CK28","v":0},{"$f":"Distributionsanlæg!CL28","v":0},{"$f":"Distributionsanlæg!CM28","v":0},{"$f":"Distributionsanlæg!CN28","v":0},{"$f":"Distributionsanlæg!CO28","v":0},{"$f":"Distributionsanlæg!CP28","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B82","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E82","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU29","v":0},{"$f":"Distributionsanlæg!BV29","v":0},{"$f":"Distributionsanlæg!BW29","v":0},{"$f":"Distributionsanlæg!BX29","v":0},{"$f":"Distributionsanlæg!BY29","v":0},{"$f":"Distributionsanlæg!BZ29","v":0},{"$f":"Distributionsanlæg!CA29","v":0},{"$f":"Distributionsanlæg!CB29","v":0},{"$f":"Distributionsanlæg!CC29","v":0},{"$f":"Distributionsanlæg!CD29","v":0},{"$f":"Distributionsanlæg!CE29","v":0},{"$f":"Distributionsanlæg!CF29","v":0},{"$f":"Distributionsanlæg!CG29","v":0},{"$f":"Distributionsanlæg!CH29","v":0},{"$f":"Distributionsanlæg!CI29","v":0},{"$f":"Distributionsanlæg!CJ29","v":0},{"$f":"Distributionsanlæg!CK29","v":0},{"$f":"Distributionsanlæg!CL29","v":0},{"$f":"Distributionsanlæg!CM29","v":0},{"$f":"Distributionsanlæg!CN29","v":0},{"$f":"Distributionsanlæg!CO29","v":0},{"$f":"Distributionsanlæg!CP29","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B83","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E83","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU30","v":0},{"$f":"Distributionsanlæg!BV30","v":0},{"$f":"Distributionsanlæg!BW30","v":0},{"$f":"Distributionsanlæg!BX30","v":0},{"$f":"Distributionsanlæg!BY30","v":0},{"$f":"Distributionsanlæg!BZ30","v":0},{"$f":"Distributionsanlæg!CA30","v":0},{"$f":"Distributionsanlæg!CB30","v":0},{"$f":"Distributionsanlæg!CC30","v":0},{"$f":"Distributionsanlæg!CD30","v":0},{"$f":"Distributionsanlæg!CE30","v":0},{"$f":"Distributionsanlæg!CF30","v":0},{"$f":"Distributionsanlæg!CG30","v":0},{"$f":"Distributionsanlæg!CH30","v":0},{"$f":"Distributionsanlæg!CI30","v":0},{"$f":"Distributionsanlæg!CJ30","v":0},{"$f":"Distributionsanlæg!CK30","v":0},{"$f":"Distributionsanlæg!CL30","v":0},{"$f":"Distributionsanlæg!CM30","v":0},{"$f":"Distributionsanlæg!CN30","v":0},{"$f":"Distributionsanlæg!CO30","v":0},{"$f":"Distributionsanlæg!CP30","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D30>=DK$2,$AA30/($D30-2009),0)+IF($E30>=DK$2,$AB30/($E30-2009),0)+IF($F30>=DK$2,$AC30/($F30-2009),0)+IF($G30>=DK$2,$AD30/($G30-2009),0)+IF($H30>=DK$2,$AE30/($H30-2009),0)+IF($I30>=DK$2,$AF30/($I30-2009),0)+IF($J30>=DK$2,$AG30/($J30-2009),0)+IF($K30>=DK$2,$AH30/($K30-2009),0)+IF($L30>=DK$2,$AI30/($L30-2009),0)+IF($M30>=DK$2,$AJ30/($M30-2009),0)+IF($N30>=DK$2,$AK30/($N30-2009),0)+IF($O30>=DK$2,$AL30/($O30-2009),0)+IF($P30>=DK$2,$AM30/($P30-2009),0)+IF($Q30>=DK$2,$AN30/($Q30-2009),0)+IF($R30>=DK$2,$AO30/($R30-2009),0)+IF($S30>=DK$2,$AP30/($S30-2009),0)+IF($T30>=DK$2,$AQ30/($T30-2009),0)+IF($U30>=DK$2,$AR30/($U30-2009),0)+IF($V30>=DK$2,$AS30/($V30-2009),0)+IF($W30>=DK$2,$AT30/($W30-2009),0)+IF($X30>=DK$2,$AU30/($X30-2009),0)+IF($Y30>=DK$2,$AV30/($Y30-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B84","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E84","v":50},1955,{"$f":"E$3+$C31","v":1965},1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU31","v":0},{"$f":"Distributionsanlæg!BV31","v":0},{"$f":"Distributionsanlæg!BW31","v":0},{"$f":"Distributionsanlæg!BX31","v":0},{"$f":"Distributionsanlæg!BY31","v":0},{"$f":"Distributionsanlæg!BZ31","v":0},{"$f":"Distributionsanlæg!CA31","v":0},{"$f":"Distributionsanlæg!CB31","v":0},{"$f":"Distributionsanlæg!CC31","v":0},{"$f":"Distributionsanlæg!CD31","v":0},{"$f":"Distributionsanlæg!CE31","v":0},{"$f":"Distributionsanlæg!CF31","v":0},{"$f":"Distributionsanlæg!CG31","v":0},{"$f":"Distributionsanlæg!CH31","v":0},{"$f":"Distributionsanlæg!CI31","v":0},{"$f":"Distributionsanlæg!CJ31","v":0},{"$f":"Distributionsanlæg!CK31","v":0},{"$f":"Distributionsanlæg!CL31","v":0},{"$f":"Distributionsanlæg!CM31","v":0},{"$f":"Distributionsanlæg!CN31","v":0},{"$f":"Distributionsanlæg!CO31","v":0},{"$f":"Distributionsanlæg!CP31","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D31>=AZ$2,$AA31/($D31-2009),0)+IF($E31>=AZ$2,$AB31/($E31-2009),0)+IF($F31>=AZ$2,$AC31/($F31-2009),0)+IF($G31>=AZ$2,$AD31/($G31-2009),0)+IF($H31>=AZ$2,$AE31/($H31-2009),0)+IF($I31>=AZ$2,$AF31/($I31-2009),0)+IF($J31>=AZ$2,$AG31/($J31-2009),0)+IF($K31>=AZ$2,$AH31/($K31-2009),0)+IF($L31>=AZ$2,$AI31/($L31-2009),0)+IF($M31>=AZ$2,$AJ31/($M31-2009),0)+IF($N31>=AZ$2,$AK31/($N31-2009),0)+IF($O31>=AZ$2,$AL31/($O31-2009),0)+IF($P31>=AZ$2,$AM31/($P31-2009),0)+IF($Q31>=AZ$2,$AN31/($Q31-2009),0)+IF($R31>=AZ$2,$AO31/($R31-2009),0)+IF($S31>=AZ$2,$AP31/($S31-2009),0)+IF($T31>=AZ$2,$AQ31/($T31-2009),0)+IF($U31>=AZ$2,$AR31/($U31-2009),0)+IF($V31>=AZ$2,$AS31/($V31-2009),0)+IF($W31>=AZ$2,$AT31/($W31-2009),0)+IF($X31>=AZ$2,$AU31/($X31-2009),0)+IF($Y31>=AZ$2,$AV31/($Y31-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ledningsnet - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW33:AW45)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY33:AY45)","v":0},{"$f":"SUM(AZ33:AZ45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL33:DL45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B86","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E86","v":75},{"$f":"D$3+$C33","v":1980},1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU33","v":0},{"$f":"Distributionsanlæg!BV33","v":0},{"$f":"Distributionsanlæg!BW33","v":0},{"$f":"Distributionsanlæg!BX33","v":0},{"$f":"Distributionsanlæg!BY33","v":0},{"$f":"Distributionsanlæg!BZ33","v":0},{"$f":"Distributionsanlæg!CA33","v":0},{"$f":"Distributionsanlæg!CB33","v":0},{"$f":"Distributionsanlæg!CC33","v":0},{"$f":"Distributionsanlæg!CD33","v":0},{"$f":"Distributionsanlæg!CE33","v":0},{"$f":"Distributionsanlæg!CF33","v":0},{"$f":"Distributionsanlæg!CG33","v":0},{"$f":"Distributionsanlæg!CH33","v":0},{"$f":"Distributionsanlæg!CI33","v":0},{"$f":"Distributionsanlæg!CJ33","v":0},{"$f":"Distributionsanlæg!CK33","v":0},{"$f":"Distributionsanlæg!CL33","v":0},{"$f":"Distributionsanlæg!CM33","v":0},{"$f":"Distributionsanlæg!CN33","v":0},{"$f":"Distributionsanlæg!CO33","v":0},{"$f":"Distributionsanlæg!CP33","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D33>=AY$2,$AA33/($D33-2009),0)+IF($E33>=AY$2,$AB33/($E33-2009),0)+IF($F33>=AY$2,$AC33/($F33-2009),0)+IF($G33>=AY$2,$AD33/($G33-2009),0)+IF($H33>=AY$2,$AE33/($H33-2009),0)+IF($I33>=AY$2,$AF33/($I33-2009),0)+IF($J33>=AY$2,$AG33/($J33-2009),0)+IF($K33>=AY$2,$AH33/($K33-2009),0)+IF($L33>=AY$2,$AI33/($L33-2009),0)+IF($M33>=AY$2,$AJ33/($M33-2009),0)+IF($N33>=AY$2,$AK33/($N33-2009),0)+IF($O33>=AY$2,$AL33/($O33-2009),0)+IF($P33>=AY$2,$AM33/($P33-2009),0)+IF($Q33>=AY$2,$AN33/($Q33-2009),0)+IF($R33>=AY$2,$AO33/($R33-2009),0)+IF($S33>=AY$2,$AP33/($S33-2009),0)+IF($T33>=AY$2,$AQ33/($T33-2009),0)+IF($U33>=AY$2,$AR33/($U33-2009),0)+IF($V33>=AY$2,$AS33/($V33-2009),0)+IF($W33>=AY$2,$AT33/($W33-2009),0)+IF($X33>=AY$2,$AU33/($X33-2009),0)+IF($Y33>=AY$2,$AV33/($Y33-2009),0)","v":0},{"$f":"IF($D33>=AZ$2,$AA33/($D33-2009),0)+IF($E33>=AZ$2,$AB33/($E33-2009),0)+IF($F33>=AZ$2,$AC33/($F33-2009),0)+IF($G33>=AZ$2,$AD33/($G33-2009),0)+IF($H33>=AZ$2,$AE33/($H33-2009),0)+IF($I33>=AZ$2,$AF33/($I33-2009),0)+IF($J33>=AZ$2,$AG33/($J33-2009),0)+IF($K33>=AZ$2,$AH33/($K33-2009),0)+IF($L33>=AZ$2,$AI33/($L33-2009),0)+IF($M33>=AZ$2,$AJ33/($M33-2009),0)+IF($N33>=AZ$2,$AK33/($N33-2009),0)+IF($O33>=AZ$2,$AL33/($O33-2009),0)+IF($P33>=AZ$2,$AM33/($P33-2009),0)+IF($Q33>=AZ$2,$AN33/($Q33-2009),0)+IF($R33>=AZ$2,$AO33/($R33-2009),0)+IF($S33>=AZ$2,$AP33/($S33-2009),0)+IF($T33>=AZ$2,$AQ33/($T33-2009),0)+IF($U33>=AZ$2,$AR33/($U33-2009),0)+IF($V33>=AZ$2,$AS33/($V33-2009),0)+IF($W33>=AZ$2,$AT33/($W33-2009),0)+IF($X33>=AZ$2,$AU33/($X33-2009),0)+IF($Y33>=AZ$2,$AV33/($Y33-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D33>=DL$2,$AA33/($D33-2009),0)+IF($E33>=DL$2,$AB33/($E33-2009),0)+IF($F33>=DL$2,$AC33/($F33-2009),0)+IF($G33>=DL$2,$AD33/($G33-2009),0)+IF($H33>=DL$2,$AE33/($H33-2009),0)+IF($I33>=DL$2,$AF33/($I33-2009),0)+IF($J33>=DL$2,$AG33/($J33-2009),0)+IF($K33>=DL$2,$AH33/($K33-2009),0)+IF($L33>=DL$2,$AI33/($L33-2009),0)+IF($M33>=DL$2,$AJ33/($M33-2009),0)+IF($N33>=DL$2,$AK33/($N33-2009),0)+IF($O33>=DL$2,$AL33/($O33-2009),0)+IF($P33>=DL$2,$AM33/($P33-2009),0)+IF($Q33>=DL$2,$AN33/($Q33-2009),0)+IF($R33>=DL$2,$AO33/($R33-2009),0)+IF($S33>=DL$2,$AP33/($S33-2009),0)+IF($T33>=DL$2,$AQ33/($T33-2009),0)+IF($U33>=DL$2,$AR33/($U33-2009),0)+IF($V33>=DL$2,$AS33/($V33-2009),0)+IF($W33>=DL$2,$AT33/($W33-2009),0)+IF($X33>=DL$2,$AU33/($X33-2009),0)+IF($Y33>=DL$2,$AV33/($Y33-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B87","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E87","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU34","v":0},{"$f":"Distributionsanlæg!BV34","v":0},{"$f":"Distributionsanlæg!BW34","v":0},{"$f":"Distributionsanlæg!BX34","v":0},{"$f":"Distributionsanlæg!BY34","v":0},{"$f":"Distributionsanlæg!BZ34","v":0},{"$f":"Distributionsanlæg!CA34","v":0},{"$f":"Distributionsanlæg!CB34","v":0},{"$f":"Distributionsanlæg!CC34","v":0},{"$f":"Distributionsanlæg!CD34","v":0},{"$f":"Distributionsanlæg!CE34","v":0},{"$f":"Distributionsanlæg!CF34","v":0},{"$f":"Distributionsanlæg!CG34","v":0},{"$f":"Distributionsanlæg!CH34","v":0},{"$f":"Distributionsanlæg!CI34","v":0},{"$f":"Distributionsanlæg!CJ34","v":0},{"$f":"Distributionsanlæg!CK34","v":0},{"$f":"Distributionsanlæg!CL34","v":0},{"$f":"Distributionsanlæg!CM34","v":0},{"$f":"Distributionsanlæg!CN34","v":0},{"$f":"Distributionsanlæg!CO34","v":0},{"$f":"Distributionsanlæg!CP34","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B88","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E88","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU35","v":0},{"$f":"Distributionsanlæg!BV35","v":0},{"$f":"Distributionsanlæg!BW35","v":0},{"$f":"Distributionsanlæg!BX35","v":0},{"$f":"Distributionsanlæg!BY35","v":0},{"$f":"Distributionsanlæg!BZ35","v":0},{"$f":"Distributionsanlæg!CA35","v":0},{"$f":"Distributionsanlæg!CB35","v":0},{"$f":"Distributionsanlæg!CC35","v":0},{"$f":"Distributionsanlæg!CD35","v":0},{"$f":"Distributionsanlæg!CE35","v":0},{"$f":"Distributionsanlæg!CF35","v":0},{"$f":"Distributionsanlæg!CG35","v":0},{"$f":"Distributionsanlæg!CH35","v":0},{"$f":"Distributionsanlæg!CI35","v":0},{"$f":"Distributionsanlæg!CJ35","v":0},{"$f":"Distributionsanlæg!CK35","v":0},{"$f":"Distributionsanlæg!CL35","v":0},{"$f":"Distributionsanlæg!CM35","v":0},{"$f":"Distributionsanlæg!CN35","v":0},{"$f":"Distributionsanlæg!CO35","v":0},{"$f":"Distributionsanlæg!CP35","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B89","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E89","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU36","v":0},{"$f":"Distributionsanlæg!BV36","v":0},{"$f":"Distributionsanlæg!BW36","v":0},{"$f":"Distributionsanlæg!BX36","v":0},{"$f":"Distributionsanlæg!BY36","v":0},{"$f":"Distributionsanlæg!BZ36","v":0},{"$f":"Distributionsanlæg!CA36","v":0},{"$f":"Distributionsanlæg!CB36","v":0},{"$f":"Distributionsanlæg!CC36","v":0},{"$f":"Distributionsanlæg!CD36","v":0},{"$f":"Distributionsanlæg!CE36","v":0},{"$f":"Distributionsanlæg!CF36","v":0},{"$f":"Distributionsanlæg!CG36","v":0},{"$f":"Distributionsanlæg!CH36","v":0},{"$f":"Distributionsanlæg!CI36","v":0},{"$f":"Distributionsanlæg!CJ36","v":0},{"$f":"Distributionsanlæg!CK36","v":0},{"$f":"Distributionsanlæg!CL36","v":0},{"$f":"Distributionsanlæg!CM36","v":0},{"$f":"Distributionsanlæg!CN36","v":0},{"$f":"Distributionsanlæg!CO36","v":0},{"$f":"Distributionsanlæg!CP36","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D36>=DK$2,$AA36/($D36-2009),0)+IF($E36>=DK$2,$AB36/($E36-2009),0)+IF($F36>=DK$2,$AC36/($F36-2009),0)+IF($G36>=DK$2,$AD36/($G36-2009),0)+IF($H36>=DK$2,$AE36/($H36-2009),0)+IF($I36>=DK$2,$AF36/($I36-2009),0)+IF($J36>=DK$2,$AG36/($J36-2009),0)+IF($K36>=DK$2,$AH36/($K36-2009),0)+IF($L36>=DK$2,$AI36/($L36-2009),0)+IF($M36>=DK$2,$AJ36/($M36-2009),0)+IF($N36>=DK$2,$AK36/($N36-2009),0)+IF($O36>=DK$2,$AL36/($O36-2009),0)+IF($P36>=DK$2,$AM36/($P36-2009),0)+IF($Q36>=DK$2,$AN36/($Q36-2009),0)+IF($R36>=DK$2,$AO36/($R36-2009),0)+IF($S36>=DK$2,$AP36/($S36-2009),0)+IF($T36>=DK$2,$AQ36/($T36-2009),0)+IF($U36>=DK$2,$AR36/($U36-2009),0)+IF($V36>=DK$2,$AS36/($V36-2009),0)+IF($W36>=DK$2,$AT36/($W36-2009),0)+IF($X36>=DK$2,$AU36/($X36-2009),0)+IF($Y36>=DK$2,$AV36/($Y36-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B90","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E90","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU37","v":0},{"$f":"Distributionsanlæg!BV37","v":0},{"$f":"Distributionsanlæg!BW37","v":0},{"$f":"Distributionsanlæg!BX37","v":0},{"$f":"Distributionsanlæg!BY37","v":0},{"$f":"Distributionsanlæg!BZ37","v":0},{"$f":"Distributionsanlæg!CA37","v":0},{"$f":"Distributionsanlæg!CB37","v":0},{"$f":"Distributionsanlæg!CC37","v":0},{"$f":"Distributionsanlæg!CD37","v":0},{"$f":"Distributionsanlæg!CE37","v":0},{"$f":"Distributionsanlæg!CF37","v":0},{"$f":"Distributionsanlæg!CG37","v":0},{"$f":"Distributionsanlæg!CH37","v":0},{"$f":"Distributionsanlæg!CI37","v":0},{"$f":"Distributionsanlæg!CJ37","v":0},{"$f":"Distributionsanlæg!CK37","v":0},{"$f":"Distributionsanlæg!CL37","v":0},{"$f":"Distributionsanlæg!CM37","v":0},{"$f":"Distributionsanlæg!CN37","v":0},{"$f":"Distributionsanlæg!CO37","v":0},{"$f":"Distributionsanlæg!CP37","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D37>=AZ$2,$AA37/($D37-2009),0)+IF($E37>=AZ$2,$AB37/($E37-2009),0)+IF($F37>=AZ$2,$AC37/($F37-2009),0)+IF($G37>=AZ$2,$AD37/($G37-2009),0)+IF($H37>=AZ$2,$AE37/($H37-2009),0)+IF($I37>=AZ$2,$AF37/($I37-2009),0)+IF($J37>=AZ$2,$AG37/($J37-2009),0)+IF($K37>=AZ$2,$AH37/($K37-2009),0)+IF($L37>=AZ$2,$AI37/($L37-2009),0)+IF($M37>=AZ$2,$AJ37/($M37-2009),0)+IF($N37>=AZ$2,$AK37/($N37-2009),0)+IF($O37>=AZ$2,$AL37/($O37-2009),0)+IF($P37>=AZ$2,$AM37/($P37-2009),0)+IF($Q37>=AZ$2,$AN37/($Q37-2009),0)+IF($R37>=AZ$2,$AO37/($R37-2009),0)+IF($S37>=AZ$2,$AP37/($S37-2009),0)+IF($T37>=AZ$2,$AQ37/($T37-2009),0)+IF($U37>=AZ$2,$AR37/($U37-2009),0)+IF($V37>=AZ$2,$AS37/($V37-2009),0)+IF($W37>=AZ$2,$AT37/($W37-2009),0)+IF($X37>=AZ$2,$AU37/($X37-2009),0)+IF($Y37>=AZ$2,$AV37/($Y37-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B91","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E91","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU38","v":0},{"$f":"Distributionsanlæg!BV38","v":0},{"$f":"Distributionsanlæg!BW38","v":0},{"$f":"Distributionsanlæg!BX38","v":0},{"$f":"Distributionsanlæg!BY38","v":0},{"$f":"Distributionsanlæg!BZ38","v":0},{"$f":"Distributionsanlæg!CA38","v":0},{"$f":"Distributionsanlæg!CB38","v":0},{"$f":"Distributionsanlæg!CC38","v":0},{"$f":"Distributionsanlæg!CD38","v":0},{"$f":"Distributionsanlæg!CE38","v":0},{"$f":"Distributionsanlæg!CF38","v":0},{"$f":"Distributionsanlæg!CG38","v":0},{"$f":"Distributionsanlæg!CH38","v":0},{"$f":"Distributionsanlæg!CI38","v":0},{"$f":"Distributionsanlæg!CJ38","v":0},{"$f":"Distributionsanlæg!CK38","v":0},{"$f":"Distributionsanlæg!CL38","v":0},{"$f":"Distributionsanlæg!CM38","v":0},{"$f":"Distributionsanlæg!CN38","v":0},{"$f":"Distributionsanlæg!CO38","v":0},{"$f":"Distributionsanlæg!CP38","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B92","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E92","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU39","v":0},{"$f":"Distributionsanlæg!BV39","v":0},{"$f":"Distributionsanlæg!BW39","v":0},{"$f":"Distributionsanlæg!BX39","v":0},{"$f":"Distributionsanlæg!BY39","v":0},{"$f":"Distributionsanlæg!BZ39","v":0},{"$f":"Distributionsanlæg!CA39","v":0},{"$f":"Distributionsanlæg!CB39","v":0},{"$f":"Distributionsanlæg!CC39","v":0},{"$f":"Distributionsanlæg!CD39","v":0},{"$f":"Distributionsanlæg!CE39","v":0},{"$f":"Distributionsanlæg!CF39","v":0},{"$f":"Distributionsanlæg!CG39","v":0},{"$f":"Distributionsanlæg!CH39","v":0},{"$f":"Distributionsanlæg!CI39","v":0},{"$f":"Distributionsanlæg!CJ39","v":0},{"$f":"Distributionsanlæg!CK39","v":0},{"$f":"Distributionsanlæg!CL39","v":0},{"$f":"Distributionsanlæg!CM39","v":0},{"$f":"Distributionsanlæg!CN39","v":0},{"$f":"Distributionsanlæg!CO39","v":0},{"$f":"Distributionsanlæg!CP39","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B93","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E93","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU40","v":0},{"$f":"Distributionsanlæg!BV40","v":0},{"$f":"Distributionsanlæg!BW40","v":0},{"$f":"Distributionsanlæg!BX40","v":0},{"$f":"Distributionsanlæg!BY40","v":0},{"$f":"Distributionsanlæg!BZ40","v":0},{"$f":"Distributionsanlæg!CA40","v":0},{"$f":"Distributionsanlæg!CB40","v":0},{"$f":"Distributionsanlæg!CC40","v":0},{"$f":"Distributionsanlæg!CD40","v":0},{"$f":"Distributionsanlæg!CE40","v":0},{"$f":"Distributionsanlæg!CF40","v":0},{"$f":"Distributionsanlæg!CG40","v":0},{"$f":"Distributionsanlæg!CH40","v":0},{"$f":"Distributionsanlæg!CI40","v":0},{"$f":"Distributionsanlæg!CJ40","v":0},{"$f":"Distributionsanlæg!CK40","v":0},{"$f":"Distributionsanlæg!CL40","v":0},{"$f":"Distributionsanlæg!CM40","v":0},{"$f":"Distributionsanlæg!CN40","v":0},{"$f":"Distributionsanlæg!CO40","v":0},{"$f":"Distributionsanlæg!CP40","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D40>=DK$2,$AA40/($D40-2009),0)+IF($E40>=DK$2,$AB40/($E40-2009),0)+IF($F40>=DK$2,$AC40/($F40-2009),0)+IF($G40>=DK$2,$AD40/($G40-2009),0)+IF($H40>=DK$2,$AE40/($H40-2009),0)+IF($I40>=DK$2,$AF40/($I40-2009),0)+IF($J40>=DK$2,$AG40/($J40-2009),0)+IF($K40>=DK$2,$AH40/($K40-2009),0)+IF($L40>=DK$2,$AI40/($L40-2009),0)+IF($M40>=DK$2,$AJ40/($M40-2009),0)+IF($N40>=DK$2,$AK40/($N40-2009),0)+IF($O40>=DK$2,$AL40/($O40-2009),0)+IF($P40>=DK$2,$AM40/($P40-2009),0)+IF($Q40>=DK$2,$AN40/($Q40-2009),0)+IF($R40>=DK$2,$AO40/($R40-2009),0)+IF($S40>=DK$2,$AP40/($S40-2009),0)+IF($T40>=DK$2,$AQ40/($T40-2009),0)+IF($U40>=DK$2,$AR40/($U40-2009),0)+IF($V40>=DK$2,$AS40/($V40-2009),0)+IF($W40>=DK$2,$AT40/($W40-2009),0)+IF($X40>=DK$2,$AU40/($X40-2009),0)+IF($Y40>=DK$2,$AV40/($Y40-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B94","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E94","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU41","v":0},{"$f":"Distributionsanlæg!BV41","v":0},{"$f":"Distributionsanlæg!BW41","v":0},{"$f":"Distributionsanlæg!BX41","v":0},{"$f":"Distributionsanlæg!BY41","v":0},{"$f":"Distributionsanlæg!BZ41","v":0},{"$f":"Distributionsanlæg!CA41","v":0},{"$f":"Distributionsanlæg!CB41","v":0},{"$f":"Distributionsanlæg!CC41","v":0},{"$f":"Distributionsanlæg!CD41","v":0},{"$f":"Distributionsanlæg!CE41","v":0},{"$f":"Distributionsanlæg!CF41","v":0},{"$f":"Distributionsanlæg!CG41","v":0},{"$f":"Distributionsanlæg!CH41","v":0},{"$f":"Distributionsanlæg!CI41","v":0},{"$f":"Distributionsanlæg!CJ41","v":0},{"$f":"Distributionsanlæg!CK41","v":0},{"$f":"Distributionsanlæg!CL41","v":0},{"$f":"Distributionsanlæg!CM41","v":0},{"$f":"Distributionsanlæg!CN41","v":0},{"$f":"Distributionsanlæg!CO41","v":0},{"$f":"Distributionsanlæg!CP41","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D41>=AZ$2,$AA41/($D41-2009),0)+IF($E41>=AZ$2,$AB41/($E41-2009),0)+IF($F41>=AZ$2,$AC41/($F41-2009),0)+IF($G41>=AZ$2,$AD41/($G41-2009),0)+IF($H41>=AZ$2,$AE41/($H41-2009),0)+IF($I41>=AZ$2,$AF41/($I41-2009),0)+IF($J41>=AZ$2,$AG41/($J41-2009),0)+IF($K41>=AZ$2,$AH41/($K41-2009),0)+IF($L41>=AZ$2,$AI41/($L41-2009),0)+IF($M41>=AZ$2,$AJ41/($M41-2009),0)+IF($N41>=AZ$2,$AK41/($N41-2009),0)+IF($O41>=AZ$2,$AL41/($O41-2009),0)+IF($P41>=AZ$2,$AM41/($P41-2009),0)+IF($Q41>=AZ$2,$AN41/($Q41-2009),0)+IF($R41>=AZ$2,$AO41/($R41-2009),0)+IF($S41>=AZ$2,$AP41/($S41-2009),0)+IF($T41>=AZ$2,$AQ41/($T41-2009),0)+IF($U41>=AZ$2,$AR41/($U41-2009),0)+IF($V41>=AZ$2,$AS41/($V41-2009),0)+IF($W41>=AZ$2,$AT41/($W41-2009),0)+IF($X41>=AZ$2,$AU41/($X41-2009),0)+IF($Y41>=AZ$2,$AV41/($Y41-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B95","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E95","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU42","v":0},{"$f":"Distributionsanlæg!BV42","v":0},{"$f":"Distributionsanlæg!BW42","v":0},{"$f":"Distributionsanlæg!BX42","v":0},{"$f":"Distributionsanlæg!BY42","v":0},{"$f":"Distributionsanlæg!BZ42","v":0},{"$f":"Distributionsanlæg!CA42","v":0},{"$f":"Distributionsanlæg!CB42","v":0},{"$f":"Distributionsanlæg!CC42","v":0},{"$f":"Distributionsanlæg!CD42","v":0},{"$f":"Distributionsanlæg!CE42","v":0},{"$f":"Distributionsanlæg!CF42","v":0},{"$f":"Distributionsanlæg!CG42","v":0},{"$f":"Distributionsanlæg!CH42","v":0},{"$f":"Distributionsanlæg!CI42","v":0},{"$f":"Distributionsanlæg!CJ42","v":0},{"$f":"Distributionsanlæg!CK42","v":0},{"$f":"Distributionsanlæg!CL42","v":0},{"$f":"Distributionsanlæg!CM42","v":0},{"$f":"Distributionsanlæg!CN42","v":0},{"$f":"Distributionsanlæg!CO42","v":0},{"$f":"Distributionsanlæg!CP42","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B96","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E96","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU43","v":0},{"$f":"Distributionsanlæg!BV43","v":0},{"$f":"Distributionsanlæg!BW43","v":0},{"$f":"Distributionsanlæg!BX43","v":0},{"$f":"Distributionsanlæg!BY43","v":0},{"$f":"Distributionsanlæg!BZ43","v":0},{"$f":"Distributionsanlæg!CA43","v":0},{"$f":"Distributionsanlæg!CB43","v":0},{"$f":"Distributionsanlæg!CC43","v":0},{"$f":"Distributionsanlæg!CD43","v":0},{"$f":"Distributionsanlæg!CE43","v":0},{"$f":"Distributionsanlæg!CF43","v":0},{"$f":"Distributionsanlæg!CG43","v":0},{"$f":"Distributionsanlæg!CH43","v":0},{"$f":"Distributionsanlæg!CI43","v":0},{"$f":"Distributionsanlæg!CJ43","v":0},{"$f":"Distributionsanlæg!CK43","v":0},{"$f":"Distributionsanlæg!CL43","v":0},{"$f":"Distributionsanlæg!CM43","v":0},{"$f":"Distributionsanlæg!CN43","v":0},{"$f":"Distributionsanlæg!CO43","v":0},{"$f":"Distributionsanlæg!CP43","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B97","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E97","v":50},1955,1965,1975,1985,{"$f":"H$3+$C44","v":1995},2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU44","v":0},{"$f":"Distributionsanlæg!BV44","v":0},{"$f":"Distributionsanlæg!BW44","v":0},{"$f":"Distributionsanlæg!BX44","v":0},{"$f":"Distributionsanlæg!BY44","v":0},{"$f":"Distributionsanlæg!BZ44","v":0},{"$f":"Distributionsanlæg!CA44","v":0},{"$f":"Distributionsanlæg!CB44","v":0},{"$f":"Distributionsanlæg!CC44","v":0},{"$f":"Distributionsanlæg!CD44","v":0},{"$f":"Distributionsanlæg!CE44","v":0},{"$f":"Distributionsanlæg!CF44","v":0},{"$f":"Distributionsanlæg!CG44","v":0},{"$f":"Distributionsanlæg!CH44","v":0},{"$f":"Distributionsanlæg!CI44","v":0},{"$f":"Distributionsanlæg!CJ44","v":0},{"$f":"Distributionsanlæg!CK44","v":0},{"$f":"Distributionsanlæg!CL44","v":0},{"$f":"Distributionsanlæg!CM44","v":0},{"$f":"Distributionsanlæg!CN44","v":0},{"$f":"Distributionsanlæg!CO44","v":0},{"$f":"Distributionsanlæg!CP44","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D44>=DK$2,$AA44/($D44-2009),0)+IF($E44>=DK$2,$AB44/($E44-2009),0)+IF($F44>=DK$2,$AC44/($F44-2009),0)+IF($G44>=DK$2,$AD44/($G44-2009),0)+IF($H44>=DK$2,$AE44/($H44-2009),0)+IF($I44>=DK$2,$AF44/($I44-2009),0)+IF($J44>=DK$2,$AG44/($J44-2009),0)+IF($K44>=DK$2,$AH44/($K44-2009),0)+IF($L44>=DK$2,$AI44/($L44-2009),0)+IF($M44>=DK$2,$AJ44/($M44-2009),0)+IF($N44>=DK$2,$AK44/($N44-2009),0)+IF($O44>=DK$2,$AL44/($O44-2009),0)+IF($P44>=DK$2,$AM44/($P44-2009),0)+IF($Q44>=DK$2,$AN44/($Q44-2009),0)+IF($R44>=DK$2,$AO44/($R44-2009),0)+IF($S44>=DK$2,$AP44/($S44-2009),0)+IF($T44>=DK$2,$AQ44/($T44-2009),0)+IF($U44>=DK$2,$AR44/($U44-2009),0)+IF($V44>=DK$2,$AS44/($V44-2009),0)+IF($W44>=DK$2,$AT44/($W44-2009),0)+IF($X44>=DK$2,$AU44/($X44-2009),0)+IF($Y44>=DK$2,$AV44/($Y44-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B98","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E98","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU45","v":0},{"$f":"Distributionsanlæg!BV45","v":0},{"$f":"Distributionsanlæg!BW45","v":0},{"$f":"Distributionsanlæg!BX45","v":0},{"$f":"Distributionsanlæg!BY45","v":0},{"$f":"Distributionsanlæg!BZ45","v":0},{"$f":"Distributionsanlæg!CA45","v":0},{"$f":"Distributionsanlæg!CB45","v":0},{"$f":"Distributionsanlæg!CC45","v":0},{"$f":"Distributionsanlæg!CD45","v":0},{"$f":"Distributionsanlæg!CE45","v":0},{"$f":"Distributionsanlæg!CF45","v":0},{"$f":"Distributionsanlæg!CG45","v":0},{"$f":"Distributionsanlæg!CH45","v":0},{"$f":"Distributionsanlæg!CI45","v":0},{"$f":"Distributionsanlæg!CJ45","v":0},{"$f":"Distributionsanlæg!CK45","v":0},{"$f":"Distributionsanlæg!CL45","v":0},{"$f":"Distributionsanlæg!CM45","v":0},{"$f":"Distributionsanlæg!CN45","v":0},{"$f":"Distributionsanlæg!CO45","v":0},{"$f":"Distributionsanlæg!CP45","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D45>=AZ$2,$AA45/($D45-2009),0)+IF($E45>=AZ$2,$AB45/($E45-2009),0)+IF($F45>=AZ$2,$AC45/($F45-2009),0)+IF($G45>=AZ$2,$AD45/($G45-2009),0)+IF($H45>=AZ$2,$AE45/($H45-2009),0)+IF($I45>=AZ$2,$AF45/($I45-2009),0)+IF($J45>=AZ$2,$AG45/($J45-2009),0)+IF($K45>=AZ$2,$AH45/($K45-2009),0)+IF($L45>=AZ$2,$AI45/($L45-2009),0)+IF($M45>=AZ$2,$AJ45/($M45-2009),0)+IF($N45>=AZ$2,$AK45/($N45-2009),0)+IF($O45>=AZ$2,$AL45/($O45-2009),0)+IF($P45>=AZ$2,$AM45/($P45-2009),0)+IF($Q45>=AZ$2,$AN45/($Q45-2009),0)+IF($R45>=AZ$2,$AO45/($R45-2009),0)+IF($S45>=AZ$2,$AP45/($S45-2009),0)+IF($T45>=AZ$2,$AQ45/($T45-2009),0)+IF($U45>=AZ$2,$AR45/($U45-2009),0)+IF($V45>=AZ$2,$AS45/($V45-2009),0)+IF($W45>=AZ$2,$AT45/($W45-2009),0)+IF($X45>=AZ$2,$AU45/($X45-2009),0)+IF($Y45>=AZ$2,$AV45/($Y45-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ledningsnet - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW47:AW59)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY47:AY59)","v":0},{"$f":"SUM(AZ47:AZ59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL47:DL59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B100","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E100","v":75},{"$f":"D$3+$C47","v":1980},1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU47","v":0},{"$f":"Distributionsanlæg!BV47","v":0},{"$f":"Distributionsanlæg!BW47","v":0},{"$f":"Distributionsanlæg!BX47","v":0},{"$f":"Distributionsanlæg!BY47","v":0},{"$f":"Distributionsanlæg!BZ47","v":0},{"$f":"Distributionsanlæg!CA47","v":0},{"$f":"Distributionsanlæg!CB47","v":0},{"$f":"Distributionsanlæg!CC47","v":0},{"$f":"Distributionsanlæg!CD47","v":0},{"$f":"Distributionsanlæg!CE47","v":0},{"$f":"Distributionsanlæg!CF47","v":0},{"$f":"Distributionsanlæg!CG47","v":0},{"$f":"Distributionsanlæg!CH47","v":0},{"$f":"Distributionsanlæg!CI47","v":0},{"$f":"Distributionsanlæg!CJ47","v":0},{"$f":"Distributionsanlæg!CK47","v":0},{"$f":"Distributionsanlæg!CL47","v":0},{"$f":"Distributionsanlæg!CM47","v":0},{"$f":"Distributionsanlæg!CN47","v":0},{"$f":"Distributionsanlæg!CO47","v":0},{"$f":"Distributionsanlæg!CP47","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D47>=AY$2,$AA47/($D47-2009),0)+IF($E47>=AY$2,$AB47/($E47-2009),0)+IF($F47>=AY$2,$AC47/($F47-2009),0)+IF($G47>=AY$2,$AD47/($G47-2009),0)+IF($H47>=AY$2,$AE47/($H47-2009),0)+IF($I47>=AY$2,$AF47/($I47-2009),0)+IF($J47>=AY$2,$AG47/($J47-2009),0)+IF($K47>=AY$2,$AH47/($K47-2009),0)+IF($L47>=AY$2,$AI47/($L47-2009),0)+IF($M47>=AY$2,$AJ47/($M47-2009),0)+IF($N47>=AY$2,$AK47/($N47-2009),0)+IF($O47>=AY$2,$AL47/($O47-2009),0)+IF($P47>=AY$2,$AM47/($P47-2009),0)+IF($Q47>=AY$2,$AN47/($Q47-2009),0)+IF($R47>=AY$2,$AO47/($R47-2009),0)+IF($S47>=AY$2,$AP47/($S47-2009),0)+IF($T47>=AY$2,$AQ47/($T47-2009),0)+IF($U47>=AY$2,$AR47/($U47-2009),0)+IF($V47>=AY$2,$AS47/($V47-2009),0)+IF($W47>=AY$2,$AT47/($W47-2009),0)+IF($X47>=AY$2,$AU47/($X47-2009),0)+IF($Y47>=AY$2,$AV47/($Y47-2009),0)","v":0},{"$f":"IF($D47>=AZ$2,$AA47/($D47-2009),0)+IF($E47>=AZ$2,$AB47/($E47-2009),0)+IF($F47>=AZ$2,$AC47/($F47-2009),0)+IF($G47>=AZ$2,$AD47/($G47-2009),0)+IF($H47>=AZ$2,$AE47/($H47-2009),0)+IF($I47>=AZ$2,$AF47/($I47-2009),0)+IF($J47>=AZ$2,$AG47/($J47-2009),0)+IF($K47>=AZ$2,$AH47/($K47-2009),0)+IF($L47>=AZ$2,$AI47/($L47-2009),0)+IF($M47>=AZ$2,$AJ47/($M47-2009),0)+IF($N47>=AZ$2,$AK47/($N47-2009),0)+IF($O47>=AZ$2,$AL47/($O47-2009),0)+IF($P47>=AZ$2,$AM47/($P47-2009),0)+IF($Q47>=AZ$2,$AN47/($Q47-2009),0)+IF($R47>=AZ$2,$AO47/($R47-2009),0)+IF($S47>=AZ$2,$AP47/($S47-2009),0)+IF($T47>=AZ$2,$AQ47/($T47-2009),0)+IF($U47>=AZ$2,$AR47/($U47-2009),0)+IF($V47>=AZ$2,$AS47/($V47-2009),0)+IF($W47>=AZ$2,$AT47/($W47-2009),0)+IF($X47>=AZ$2,$AU47/($X47-2009),0)+IF($Y47>=AZ$2,$AV47/($Y47-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D47>=DL$2,$AA47/($D47-2009),0)+IF($E47>=DL$2,$AB47/($E47-2009),0)+IF($F47>=DL$2,$AC47/($F47-2009),0)+IF($G47>=DL$2,$AD47/($G47-2009),0)+IF($H47>=DL$2,$AE47/($H47-2009),0)+IF($I47>=DL$2,$AF47/($I47-2009),0)+IF($J47>=DL$2,$AG47/($J47-2009),0)+IF($K47>=DL$2,$AH47/($K47-2009),0)+IF($L47>=DL$2,$AI47/($L47-2009),0)+IF($M47>=DL$2,$AJ47/($M47-2009),0)+IF($N47>=DL$2,$AK47/($N47-2009),0)+IF($O47>=DL$2,$AL47/($O47-2009),0)+IF($P47>=DL$2,$AM47/($P47-2009),0)+IF($Q47>=DL$2,$AN47/($Q47-2009),0)+IF($R47>=DL$2,$AO47/($R47-2009),0)+IF($S47>=DL$2,$AP47/($S47-2009),0)+IF($T47>=DL$2,$AQ47/($T47-2009),0)+IF($U47>=DL$2,$AR47/($U47-2009),0)+IF($V47>=DL$2,$AS47/($V47-2009),0)+IF($W47>=DL$2,$AT47/($W47-2009),0)+IF($X47>=DL$2,$AU47/($X47-2009),0)+IF($Y47>=DL$2,$AV47/($Y47-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B101","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E101","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU48","v":0},{"$f":"Distributionsanlæg!BV48","v":0},{"$f":"Distributionsanlæg!BW48","v":0},{"$f":"Distributionsanlæg!BX48","v":0},{"$f":"Distributionsanlæg!BY48","v":0},{"$f":"Distributionsanlæg!BZ48","v":0},{"$f":"Distributionsanlæg!CA48","v":0},{"$f":"Distributionsanlæg!CB48","v":0},{"$f":"Distributionsanlæg!CC48","v":0},{"$f":"Distributionsanlæg!CD48","v":0},{"$f":"Distributionsanlæg!CE48","v":0},{"$f":"Distributionsanlæg!CF48","v":0},{"$f":"Distributionsanlæg!CG48","v":0},{"$f":"Distributionsanlæg!CH48","v":0},{"$f":"Distributionsanlæg!CI48","v":0},{"$f":"Distributionsanlæg!CJ48","v":0},{"$f":"Distributionsanlæg!CK48","v":0},{"$f":"Distributionsanlæg!CL48","v":0},{"$f":"Distributionsanlæg!CM48","v":0},{"$f":"Distributionsanlæg!CN48","v":0},{"$f":"Distributionsanlæg!CO48","v":0},{"$f":"Distributionsanlæg!CP48","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B102","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E102","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU49","v":0},{"$f":"Distributionsanlæg!BV49","v":0},{"$f":"Distributionsanlæg!BW49","v":0},{"$f":"Distributionsanlæg!BX49","v":0},{"$f":"Distributionsanlæg!BY49","v":0},{"$f":"Distributionsanlæg!BZ49","v":0},{"$f":"Distributionsanlæg!CA49","v":0},{"$f":"Distributionsanlæg!CB49","v":0},{"$f":"Distributionsanlæg!CC49","v":0},{"$f":"Distributionsanlæg!CD49","v":0},{"$f":"Distributionsanlæg!CE49","v":0},{"$f":"Distributionsanlæg!CF49","v":0},{"$f":"Distributionsanlæg!CG49","v":0},{"$f":"Distributionsanlæg!CH49","v":0},{"$f":"Distributionsanlæg!CI49","v":0},{"$f":"Distributionsanlæg!CJ49","v":0},{"$f":"Distributionsanlæg!CK49","v":0},{"$f":"Distributionsanlæg!CL49","v":0},{"$f":"Distributionsanlæg!CM49","v":0},{"$f":"Distributionsanlæg!CN49","v":0},{"$f":"Distributionsanlæg!CO49","v":0},{"$f":"Distributionsanlæg!CP49","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B103","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E103","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU50","v":0},{"$f":"Distributionsanlæg!BV50","v":0},{"$f":"Distributionsanlæg!BW50","v":0},{"$f":"Distributionsanlæg!BX50","v":0},{"$f":"Distributionsanlæg!BY50","v":0},{"$f":"Distributionsanlæg!BZ50","v":0},{"$f":"Distributionsanlæg!CA50","v":0},{"$f":"Distributionsanlæg!CB50","v":0},{"$f":"Distributionsanlæg!CC50","v":0},{"$f":"Distributionsanlæg!CD50","v":0},{"$f":"Distributionsanlæg!CE50","v":0},{"$f":"Distributionsanlæg!CF50","v":0},{"$f":"Distributionsanlæg!CG50","v":0},{"$f":"Distributionsanlæg!CH50","v":0},{"$f":"Distributionsanlæg!CI50","v":0},{"$f":"Distributionsanlæg!CJ50","v":0},{"$f":"Distributionsanlæg!CK50","v":0},{"$f":"Distributionsanlæg!CL50","v":0},{"$f":"Distributionsanlæg!CM50","v":0},{"$f":"Distributionsanlæg!CN50","v":0},{"$f":"Distributionsanlæg!CO50","v":0},{"$f":"Distributionsanlæg!CP50","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D50>=DK$2,$AA50/($D50-2009),0)+IF($E50>=DK$2,$AB50/($E50-2009),0)+IF($F50>=DK$2,$AC50/($F50-2009),0)+IF($G50>=DK$2,$AD50/($G50-2009),0)+IF($H50>=DK$2,$AE50/($H50-2009),0)+IF($I50>=DK$2,$AF50/($I50-2009),0)+IF($J50>=DK$2,$AG50/($J50-2009),0)+IF($K50>=DK$2,$AH50/($K50-2009),0)+IF($L50>=DK$2,$AI50/($L50-2009),0)+IF($M50>=DK$2,$AJ50/($M50-2009),0)+IF($N50>=DK$2,$AK50/($N50-2009),0)+IF($O50>=DK$2,$AL50/($O50-2009),0)+IF($P50>=DK$2,$AM50/($P50-2009),0)+IF($Q50>=DK$2,$AN50/($Q50-2009),0)+IF($R50>=DK$2,$AO50/($R50-2009),0)+IF($S50>=DK$2,$AP50/($S50-2009),0)+IF($T50>=DK$2,$AQ50/($T50-2009),0)+IF($U50>=DK$2,$AR50/($U50-2009),0)+IF($V50>=DK$2,$AS50/($V50-2009),0)+IF($W50>=DK$2,$AT50/($W50-2009),0)+IF($X50>=DK$2,$AU50/($X50-2009),0)+IF($Y50>=DK$2,$AV50/($Y50-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B104","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E104","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU51","v":0},{"$f":"Distributionsanlæg!BV51","v":0},{"$f":"Distributionsanlæg!BW51","v":0},{"$f":"Distributionsanlæg!BX51","v":0},{"$f":"Distributionsanlæg!BY51","v":0},{"$f":"Distributionsanlæg!BZ51","v":0},{"$f":"Distributionsanlæg!CA51","v":0},{"$f":"Distributionsanlæg!CB51","v":0},{"$f":"Distributionsanlæg!CC51","v":0},{"$f":"Distributionsanlæg!CD51","v":0},{"$f":"Distributionsanlæg!CE51","v":0},{"$f":"Distributionsanlæg!CF51","v":0},{"$f":"Distributionsanlæg!CG51","v":0},{"$f":"Distributionsanlæg!CH51","v":0},{"$f":"Distributionsanlæg!CI51","v":0},{"$f":"Distributionsanlæg!CJ51","v":0},{"$f":"Distributionsanlæg!CK51","v":0},{"$f":"Distributionsanlæg!CL51","v":0},{"$f":"Distributionsanlæg!CM51","v":0},{"$f":"Distributionsanlæg!CN51","v":0},{"$f":"Distributionsanlæg!CO51","v":0},{"$f":"Distributionsanlæg!CP51","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D51>=AZ$2,$AA51/($D51-2009),0)+IF($E51>=AZ$2,$AB51/($E51-2009),0)+IF($F51>=AZ$2,$AC51/($F51-2009),0)+IF($G51>=AZ$2,$AD51/($G51-2009),0)+IF($H51>=AZ$2,$AE51/($H51-2009),0)+IF($I51>=AZ$2,$AF51/($I51-2009),0)+IF($J51>=AZ$2,$AG51/($J51-2009),0)+IF($K51>=AZ$2,$AH51/($K51-2009),0)+IF($L51>=AZ$2,$AI51/($L51-2009),0)+IF($M51>=AZ$2,$AJ51/($M51-2009),0)+IF($N51>=AZ$2,$AK51/($N51-2009),0)+IF($O51>=AZ$2,$AL51/($O51-2009),0)+IF($P51>=AZ$2,$AM51/($P51-2009),0)+IF($Q51>=AZ$2,$AN51/($Q51-2009),0)+IF($R51>=AZ$2,$AO51/($R51-2009),0)+IF($S51>=AZ$2,$AP51/($S51-2009),0)+IF($T51>=AZ$2,$AQ51/($T51-2009),0)+IF($U51>=AZ$2,$AR51/($U51-2009),0)+IF($V51>=AZ$2,$AS51/($V51-2009),0)+IF($W51>=AZ$2,$AT51/($W51-2009),0)+IF($X51>=AZ$2,$AU51/($X51-2009),0)+IF($Y51>=AZ$2,$AV51/($Y51-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B105","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E105","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU52","v":0},{"$f":"Distributionsanlæg!BV52","v":0},{"$f":"Distributionsanlæg!BW52","v":0},{"$f":"Distributionsanlæg!BX52","v":0},{"$f":"Distributionsanlæg!BY52","v":0},{"$f":"Distributionsanlæg!BZ52","v":0},{"$f":"Distributionsanlæg!CA52","v":0},{"$f":"Distributionsanlæg!CB52","v":0},{"$f":"Distributionsanlæg!CC52","v":0},{"$f":"Distributionsanlæg!CD52","v":0},{"$f":"Distributionsanlæg!CE52","v":0},{"$f":"Distributionsanlæg!CF52","v":0},{"$f":"Distributionsanlæg!CG52","v":0},{"$f":"Distributionsanlæg!CH52","v":0},{"$f":"Distributionsanlæg!CI52","v":0},{"$f":"Distributionsanlæg!CJ52","v":0},{"$f":"Distributionsanlæg!CK52","v":0},{"$f":"Distributionsanlæg!CL52","v":0},{"$f":"Distributionsanlæg!CM52","v":0},{"$f":"Distributionsanlæg!CN52","v":0},{"$f":"Distributionsanlæg!CO52","v":0},{"$f":"Distributionsanlæg!CP52","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B106","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E106","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU53","v":0},{"$f":"Distributionsanlæg!BV53","v":0},{"$f":"Distributionsanlæg!BW53","v":0},{"$f":"Distributionsanlæg!BX53","v":0},{"$f":"Distributionsanlæg!BY53","v":0},{"$f":"Distributionsanlæg!BZ53","v":0},{"$f":"Distributionsanlæg!CA53","v":0},{"$f":"Distributionsanlæg!CB53","v":0},{"$f":"Distributionsanlæg!CC53","v":0},{"$f":"Distributionsanlæg!CD53","v":0},{"$f":"Distributionsanlæg!CE53","v":0},{"$f":"Distributionsanlæg!CF53","v":0},{"$f":"Distributionsanlæg!CG53","v":0},{"$f":"Distributionsanlæg!CH53","v":0},{"$f":"Distributionsanlæg!CI53","v":0},{"$f":"Distributionsanlæg!CJ53","v":0},{"$f":"Distributionsanlæg!CK53","v":0},{"$f":"Distributionsanlæg!CL53","v":0},{"$f":"Distributionsanlæg!CM53","v":0},{"$f":"Distributionsanlæg!CN53","v":0},{"$f":"Distributionsanlæg!CO53","v":0},{"$f":"Distributionsanlæg!CP53","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B107","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E107","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU54","v":0},{"$f":"Distributionsanlæg!BV54","v":0},{"$f":"Distributionsanlæg!BW54","v":0},{"$f":"Distributionsanlæg!BX54","v":0},{"$f":"Distributionsanlæg!BY54","v":0},{"$f":"Distributionsanlæg!BZ54","v":0},{"$f":"Distributionsanlæg!CA54","v":0},{"$f":"Distributionsanlæg!CB54","v":0},{"$f":"Distributionsanlæg!CC54","v":0},{"$f":"Distributionsanlæg!CD54","v":0},{"$f":"Distributionsanlæg!CE54","v":0},{"$f":"Distributionsanlæg!CF54","v":0},{"$f":"Distributionsanlæg!CG54","v":0},{"$f":"Distributionsanlæg!CH54","v":0},{"$f":"Distributionsanlæg!CI54","v":0},{"$f":"Distributionsanlæg!CJ54","v":0},{"$f":"Distributionsanlæg!CK54","v":0},{"$f":"Distributionsanlæg!CL54","v":0},{"$f":"Distributionsanlæg!CM54","v":0},{"$f":"Distributionsanlæg!CN54","v":0},{"$f":"Distributionsanlæg!CO54","v":0},{"$f":"Distributionsanlæg!CP54","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D54>=DK$2,$AA54/($D54-2009),0)+IF($E54>=DK$2,$AB54/($E54-2009),0)+IF($F54>=DK$2,$AC54/($F54-2009),0)+IF($G54>=DK$2,$AD54/($G54-2009),0)+IF($H54>=DK$2,$AE54/($H54-2009),0)+IF($I54>=DK$2,$AF54/($I54-2009),0)+IF($J54>=DK$2,$AG54/($J54-2009),0)+IF($K54>=DK$2,$AH54/($K54-2009),0)+IF($L54>=DK$2,$AI54/($L54-2009),0)+IF($M54>=DK$2,$AJ54/($M54-2009),0)+IF($N54>=DK$2,$AK54/($N54-2009),0)+IF($O54>=DK$2,$AL54/($O54-2009),0)+IF($P54>=DK$2,$AM54/($P54-2009),0)+IF($Q54>=DK$2,$AN54/($Q54-2009),0)+IF($R54>=DK$2,$AO54/($R54-2009),0)+IF($S54>=DK$2,$AP54/($S54-2009),0)+IF($T54>=DK$2,$AQ54/($T54-2009),0)+IF($U54>=DK$2,$AR54/($U54-2009),0)+IF($V54>=DK$2,$AS54/($V54-2009),0)+IF($W54>=DK$2,$AT54/($W54-2009),0)+IF($X54>=DK$2,$AU54/($X54-2009),0)+IF($Y54>=DK$2,$AV54/($Y54-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B108","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E108","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU55","v":0},{"$f":"Distributionsanlæg!BV55","v":0},{"$f":"Distributionsanlæg!BW55","v":0},{"$f":"Distributionsanlæg!BX55","v":0},{"$f":"Distributionsanlæg!BY55","v":0},{"$f":"Distributionsanlæg!BZ55","v":0},{"$f":"Distributionsanlæg!CA55","v":0},{"$f":"Distributionsanlæg!CB55","v":0},{"$f":"Distributionsanlæg!CC55","v":0},{"$f":"Distributionsanlæg!CD55","v":0},{"$f":"Distributionsanlæg!CE55","v":0},{"$f":"Distributionsanlæg!CF55","v":0},{"$f":"Distributionsanlæg!CG55","v":0},{"$f":"Distributionsanlæg!CH55","v":0},{"$f":"Distributionsanlæg!CI55","v":0},{"$f":"Distributionsanlæg!CJ55","v":0},{"$f":"Distributionsanlæg!CK55","v":0},{"$f":"Distributionsanlæg!CL55","v":0},{"$f":"Distributionsanlæg!CM55","v":0},{"$f":"Distributionsanlæg!CN55","v":0},{"$f":"Distributionsanlæg!CO55","v":0},{"$f":"Distributionsanlæg!CP55","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D55>=AZ$2,$AA55/($D55-2009),0)+IF($E55>=AZ$2,$AB55/($E55-2009),0)+IF($F55>=AZ$2,$AC55/($F55-2009),0)+IF($G55>=AZ$2,$AD55/($G55-2009),0)+IF($H55>=AZ$2,$AE55/($H55-2009),0)+IF($I55>=AZ$2,$AF55/($I55-2009),0)+IF($J55>=AZ$2,$AG55/($J55-2009),0)+IF($K55>=AZ$2,$AH55/($K55-2009),0)+IF($L55>=AZ$2,$AI55/($L55-2009),0)+IF($M55>=AZ$2,$AJ55/($M55-2009),0)+IF($N55>=AZ$2,$AK55/($N55-2009),0)+IF($O55>=AZ$2,$AL55/($O55-2009),0)+IF($P55>=AZ$2,$AM55/($P55-2009),0)+IF($Q55>=AZ$2,$AN55/($Q55-2009),0)+IF($R55>=AZ$2,$AO55/($R55-2009),0)+IF($S55>=AZ$2,$AP55/($S55-2009),0)+IF($T55>=AZ$2,$AQ55/($T55-2009),0)+IF($U55>=AZ$2,$AR55/($U55-2009),0)+IF($V55>=AZ$2,$AS55/($V55-2009),0)+IF($W55>=AZ$2,$AT55/($W55-2009),0)+IF($X55>=AZ$2,$AU55/($X55-2009),0)+IF($Y55>=AZ$2,$AV55/($Y55-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B109","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E109","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU56","v":0},{"$f":"Distributionsanlæg!BV56","v":0},{"$f":"Distributionsanlæg!BW56","v":0},{"$f":"Distributionsanlæg!BX56","v":0},{"$f":"Distributionsanlæg!BY56","v":0},{"$f":"Distributionsanlæg!BZ56","v":0},{"$f":"Distributionsanlæg!CA56","v":0},{"$f":"Distributionsanlæg!CB56","v":0},{"$f":"Distributionsanlæg!CC56","v":0},{"$f":"Distributionsanlæg!CD56","v":0},{"$f":"Distributionsanlæg!CE56","v":0},{"$f":"Distributionsanlæg!CF56","v":0},{"$f":"Distributionsanlæg!CG56","v":0},{"$f":"Distributionsanlæg!CH56","v":0},{"$f":"Distributionsanlæg!CI56","v":0},{"$f":"Distributionsanlæg!CJ56","v":0},{"$f":"Distributionsanlæg!CK56","v":0},{"$f":"Distributionsanlæg!CL56","v":0},{"$f":"Distributionsanlæg!CM56","v":0},{"$f":"Distributionsanlæg!CN56","v":0},{"$f":"Distributionsanlæg!CO56","v":0},{"$f":"Distributionsanlæg!CP56","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B110","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E110","v":50},1955,1965,1975,1985,1995,2005,2015,{"$f":"K$3+$C57","v":2025},2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU57","v":0},{"$f":"Distributionsanlæg!BV57","v":0},{"$f":"Distributionsanlæg!BW57","v":0},{"$f":"Distributionsanlæg!BX57","v":0},{"$f":"Distributionsanlæg!BY57","v":0},{"$f":"Distributionsanlæg!BZ57","v":0},{"$f":"Distributionsanlæg!CA57","v":0},{"$f":"Distributionsanlæg!CB57","v":0},{"$f":"Distributionsanlæg!CC57","v":0},{"$f":"Distributionsanlæg!CD57","v":0},{"$f":"Distributionsanlæg!CE57","v":0},{"$f":"Distributionsanlæg!CF57","v":0},{"$f":"Distributionsanlæg!CG57","v":0},{"$f":"Distributionsanlæg!CH57","v":0},{"$f":"Distributionsanlæg!CI57","v":0},{"$f":"Distributionsanlæg!CJ57","v":0},{"$f":"Distributionsanlæg!CK57","v":0},{"$f":"Distributionsanlæg!CL57","v":0},{"$f":"Distributionsanlæg!CM57","v":0},{"$f":"Distributionsanlæg!CN57","v":0},{"$f":"Distributionsanlæg!CO57","v":0},{"$f":"Distributionsanlæg!CP57","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B111","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E111","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU58","v":0},{"$f":"Distributionsanlæg!BV58","v":0},{"$f":"Distributionsanlæg!BW58","v":0},{"$f":"Distributionsanlæg!BX58","v":0},{"$f":"Distributionsanlæg!BY58","v":0},{"$f":"Distributionsanlæg!BZ58","v":0},{"$f":"Distributionsanlæg!CA58","v":0},{"$f":"Distributionsanlæg!CB58","v":0},{"$f":"Distributionsanlæg!CC58","v":0},{"$f":"Distributionsanlæg!CD58","v":0},{"$f":"Distributionsanlæg!CE58","v":0},{"$f":"Distributionsanlæg!CF58","v":0},{"$f":"Distributionsanlæg!CG58","v":0},{"$f":"Distributionsanlæg!CH58","v":0},{"$f":"Distributionsanlæg!CI58","v":0},{"$f":"Distributionsanlæg!CJ58","v":0},{"$f":"Distributionsanlæg!CK58","v":0},{"$f":"Distributionsanlæg!CL58","v":0},{"$f":"Distributionsanlæg!CM58","v":0},{"$f":"Distributionsanlæg!CN58","v":0},{"$f":"Distributionsanlæg!CO58","v":0},{"$f":"Distributionsanlæg!CP58","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D58>=DK$2,$AA58/($D58-2009),0)+IF($E58>=DK$2,$AB58/($E58-2009),0)+IF($F58>=DK$2,$AC58/($F58-2009),0)+IF($G58>=DK$2,$AD58/($G58-2009),0)+IF($H58>=DK$2,$AE58/($H58-2009),0)+IF($I58>=DK$2,$AF58/($I58-2009),0)+IF($J58>=DK$2,$AG58/($J58-2009),0)+IF($K58>=DK$2,$AH58/($K58-2009),0)+IF($L58>=DK$2,$AI58/($L58-2009),0)+IF($M58>=DK$2,$AJ58/($M58-2009),0)+IF($N58>=DK$2,$AK58/($N58-2009),0)+IF($O58>=DK$2,$AL58/($O58-2009),0)+IF($P58>=DK$2,$AM58/($P58-2009),0)+IF($Q58>=DK$2,$AN58/($Q58-2009),0)+IF($R58>=DK$2,$AO58/($R58-2009),0)+IF($S58>=DK$2,$AP58/($S58-2009),0)+IF($T58>=DK$2,$AQ58/($T58-2009),0)+IF($U58>=DK$2,$AR58/($U58-2009),0)+IF($V58>=DK$2,$AS58/($V58-2009),0)+IF($W58>=DK$2,$AT58/($W58-2009),0)+IF($X58>=DK$2,$AU58/($X58-2009),0)+IF($Y58>=DK$2,$AV58/($Y58-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B112","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E112","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU59","v":0},{"$f":"Distributionsanlæg!BV59","v":0},{"$f":"Distributionsanlæg!BW59","v":0},{"$f":"Distributionsanlæg!BX59","v":0},{"$f":"Distributionsanlæg!BY59","v":0},{"$f":"Distributionsanlæg!BZ59","v":0},{"$f":"Distributionsanlæg!CA59","v":0},{"$f":"Distributionsanlæg!CB59","v":0},{"$f":"Distributionsanlæg!CC59","v":0},{"$f":"Distributionsanlæg!CD59","v":0},{"$f":"Distributionsanlæg!CE59","v":0},{"$f":"Distributionsanlæg!CF59","v":0},{"$f":"Distributionsanlæg!CG59","v":0},{"$f":"Distributionsanlæg!CH59","v":0},{"$f":"Distributionsanlæg!CI59","v":0},{"$f":"Distributionsanlæg!CJ59","v":0},{"$f":"Distributionsanlæg!CK59","v":0},{"$f":"Distributionsanlæg!CL59","v":0},{"$f":"Distributionsanlæg!CM59","v":0},{"$f":"Distributionsanlæg!CN59","v":0},{"$f":"Distributionsanlæg!CO59","v":0},{"$f":"Distributionsanlæg!CP59","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D59>=AZ$2,$AA59/($D59-2009),0)+IF($E59>=AZ$2,$AB59/($E59-2009),0)+IF($F59>=AZ$2,$AC59/($F59-2009),0)+IF($G59>=AZ$2,$AD59/($G59-2009),0)+IF($H59>=AZ$2,$AE59/($H59-2009),0)+IF($I59>=AZ$2,$AF59/($I59-2009),0)+IF($J59>=AZ$2,$AG59/($J59-2009),0)+IF($K59>=AZ$2,$AH59/($K59-2009),0)+IF($L59>=AZ$2,$AI59/($L59-2009),0)+IF($M59>=AZ$2,$AJ59/($M59-2009),0)+IF($N59>=AZ$2,$AK59/($N59-2009),0)+IF($O59>=AZ$2,$AL59/($O59-2009),0)+IF($P59>=AZ$2,$AM59/($P59-2009),0)+IF($Q59>=AZ$2,$AN59/($Q59-2009),0)+IF($R59>=AZ$2,$AO59/($R59-2009),0)+IF($S59>=AZ$2,$AP59/($S59-2009),0)+IF($T59>=AZ$2,$AQ59/($T59-2009),0)+IF($U59>=AZ$2,$AR59/($U59-2009),0)+IF($V59>=AZ$2,$AS59/($V59-2009),0)+IF($W59>=AZ$2,$AT59/($W59-2009),0)+IF($X59>=AZ$2,$AU59/($X59-2009),0)+IF($Y59>=AZ$2,$AV59/($Y59-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brønde og stik, ledningsnet - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW61:AW63)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY61:AY64)","v":0},{"$f":"SUM(AZ61:AZ64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL61:DL64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B114","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E114","v":75},{"$f":"D$3+$C61+Distributionsanlæg!D62","v":1980},{"$f":"E$3+$C61+Distributionsanlæg!E62","v":1990},{"$f":"F$3+$C61+Distributionsanlæg!F62","v":2000},{"$f":"G$3+$C61+Distributionsanlæg!G62","v":2010},{"$f":"H$3+$C61+Distributionsanlæg!H62","v":2020},{"$f":"I$3+$C61+Distributionsanlæg!I62","v":2030},{"$f":"J$3+$C61+Distributionsanlæg!J62","v":2040},{"$f":"K$3+$C61+Distributionsanlæg!K62","v":2050},{"$f":"L$3+$C61+Distributionsanlæg!L62","v":2057},{"$f":"M$3+$C61+Distributionsanlæg!M62","v":2062},{"$f":"N$3+$C61+Distributionsanlæg!N62","v":2067},{"$f":"O$3+$C61+Distributionsanlæg!O62","v":2072},{"$f":"P$3+$C61+Distributionsanlæg!P62","v":2075},{"$f":"Q$3+$C61+Distributionsanlæg!Q62","v":2076},{"$f":"R$3+$C61+Distributionsanlæg!R62","v":2077},{"$f":"S$3+$C61+Distributionsanlæg!S62","v":2078},{"$f":"T$3+$C61+Distributionsanlæg!T62","v":2079},{"$f":"U$3+$C61+Distributionsanlæg!U62","v":2080},{"$f":"V$3+$C61+Distributionsanlæg!V62","v":2081},{"$f":"W$3+$C61+Distributionsanlæg!W62","v":2082},{"$f":"X$3+$C61+Distributionsanlæg!X62","v":2083},{"$f":"Y$3+$C61+Distributionsanlæg!Y62","v":2084},null,{"$f":"Distributionsanlæg!BU61","v":0},{"$f":"Distributionsanlæg!BV61","v":0},{"$f":"Distributionsanlæg!BW61","v":0},{"$f":"Distributionsanlæg!BX61","v":0},{"$f":"Distributionsanlæg!BY61","v":0},{"$f":"Distributionsanlæg!BZ61","v":0},{"$f":"Distributionsanlæg!CA61","v":0},{"$f":"Distributionsanlæg!CB61","v":0},{"$f":"Distributionsanlæg!CC61","v":0},{"$f":"Distributionsanlæg!CD61","v":0},{"$f":"Distributionsanlæg!CE61","v":0},{"$f":"Distributionsanlæg!CF61","v":0},{"$f":"Distributionsanlæg!CG61","v":0},{"$f":"Distributionsanlæg!CH61","v":0},{"$f":"Distributionsanlæg!CI61","v":0},{"$f":"Distributionsanlæg!CJ61","v":0},{"$f":"Distributionsanlæg!CK61","v":0},{"$f":"Distributionsanlæg!CL61","v":0},{"$f":"Distributionsanlæg!CM61","v":0},{"$f":"Distributionsanlæg!CN61","v":0},{"$f":"Distributionsanlæg!CO61","v":0},{"$f":"Distributionsanlæg!CP61","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D61>=AY$2,$AA61/($D61-2009),0)+IF($E61>=AY$2,$AB61/($E61-2009),0)+IF($F61>=AY$2,$AC61/($F61-2009),0)+IF($G61>=AY$2,$AD61/($G61-2009),0)+IF($H61>=AY$2,$AE61/($H61-2009),0)+IF($I61>=AY$2,$AF61/($I61-2009),0)+IF($J61>=AY$2,$AG61/($J61-2009),0)+IF($K61>=AY$2,$AH61/($K61-2009),0)+IF($L61>=AY$2,$AI61/($L61-2009),0)+IF($M61>=AY$2,$AJ61/($M61-2009),0)+IF($N61>=AY$2,$AK61/($N61-2009),0)+IF($O61>=AY$2,$AL61/($O61-2009),0)+IF($P61>=AY$2,$AM61/($P61-2009),0)+IF($Q61>=AY$2,$AN61/($Q61-2009),0)+IF($R61>=AY$2,$AO61/($R61-2009),0)+IF($S61>=AY$2,$AP61/($S61-2009),0)+IF($T61>=AY$2,$AQ61/($T61-2009),0)+IF($U61>=AY$2,$AR61/($U61-2009),0)+IF($V61>=AY$2,$AS61/($V61-2009),0)+IF($W61>=AY$2,$AT61/($W61-2009),0)+IF($X61>=AY$2,$AU61/($X61-2009),0)+IF($Y61>=AY$2,$AV61/($Y61-2009),0)","v":0},{"$f":"IF($D61>=AZ$2,$AA61/($D61-2009),0)+IF($E61>=AZ$2,$AB61/($E61-2009),0)+IF($F61>=AZ$2,$AC61/($F61-2009),0)+IF($G61>=AZ$2,$AD61/($G61-2009),0)+IF($H61>=AZ$2,$AE61/($H61-2009),0)+IF($I61>=AZ$2,$AF61/($I61-2009),0)+IF($J61>=AZ$2,$AG61/($J61-2009),0)+IF($K61>=AZ$2,$AH61/($K61-2009),0)+IF($L61>=AZ$2,$AI61/($L61-2009),0)+IF($M61>=AZ$2,$AJ61/($M61-2009),0)+IF($N61>=AZ$2,$AK61/($N61-2009),0)+IF($O61>=AZ$2,$AL61/($O61-2009),0)+IF($P61>=AZ$2,$AM61/($P61-2009),0)+IF($Q61>=AZ$2,$AN61/($Q61-2009),0)+IF($R61>=AZ$2,$AO61/($R61-2009),0)+IF($S61>=AZ$2,$AP61/($S61-2009),0)+IF($T61>=AZ$2,$AQ61/($T61-2009),0)+IF($U61>=AZ$2,$AR61/($U61-2009),0)+IF($V61>=AZ$2,$AS61/($V61-2009),0)+IF($W61>=AZ$2,$AT61/($W61-2009),0)+IF($X61>=AZ$2,$AU61/($X61-2009),0)+IF($Y61>=AZ$2,$AV61/($Y61-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D61>=DL$2,$AA61/($D61-2009),0)+IF($E61>=DL$2,$AB61/($E61-2009),0)+IF($F61>=DL$2,$AC61/($F61-2009),0)+IF($G61>=DL$2,$AD61/($G61-2009),0)+IF($H61>=DL$2,$AE61/($H61-2009),0)+IF($I61>=DL$2,$AF61/($I61-2009),0)+IF($J61>=DL$2,$AG61/($J61-2009),0)+IF($K61>=DL$2,$AH61/($K61-2009),0)+IF($L61>=DL$2,$AI61/($L61-2009),0)+IF($M61>=DL$2,$AJ61/($M61-2009),0)+IF($N61>=DL$2,$AK61/($N61-2009),0)+IF($O61>=DL$2,$AL61/($O61-2009),0)+IF($P61>=DL$2,$AM61/($P61-2009),0)+IF($Q61>=DL$2,$AN61/($Q61-2009),0)+IF($R61>=DL$2,$AO61/($R61-2009),0)+IF($S61>=DL$2,$AP61/($S61-2009),0)+IF($T61>=DL$2,$AQ61/($T61-2009),0)+IF($U61>=DL$2,$AR61/($U61-2009),0)+IF($V61>=DL$2,$AS61/($V61-2009),0)+IF($W61>=DL$2,$AT61/($W61-2009),0)+IF($X61>=DL$2,$AU61/($X61-2009),0)+IF($Y61>=DL$2,$AV61/($Y61-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B115","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E115","v":75},{"$f":"D$3+$C63+Distributionsanlæg!D64","v":1980},{"$f":"E$3+$C63+Distributionsanlæg!E64","v":1990},{"$f":"F$3+$C63+Distributionsanlæg!F64","v":2000},{"$f":"G$3+$C63+Distributionsanlæg!G64","v":2010},{"$f":"H$3+$C63+Distributionsanlæg!H64","v":2020},{"$f":"I$3+$C63+Distributionsanlæg!I64","v":2030},{"$f":"J$3+$C63+Distributionsanlæg!J64","v":2040},{"$f":"K$3+$C63+Distributionsanlæg!K64","v":2050},{"$f":"L$3+$C63+Distributionsanlæg!L64","v":2057},{"$f":"M$3+$C63+Distributionsanlæg!M64","v":2062},{"$f":"N$3+$C63+Distributionsanlæg!N64","v":2067},{"$f":"O$3+$C63+Distributionsanlæg!O64","v":2072},{"$f":"P$3+$C63+Distributionsanlæg!P64","v":2075},{"$f":"Q$3+$C63+Distributionsanlæg!Q64","v":2076},{"$f":"R$3+$C63+Distributionsanlæg!R64","v":2077},{"$f":"S$3+$C63+Distributionsanlæg!S64","v":2078},{"$f":"T$3+$C63+Distributionsanlæg!T64","v":2079},{"$f":"U$3+$C63+Distributionsanlæg!U64","v":2080},{"$f":"V$3+$C63+Distributionsanlæg!V64","v":2081},{"$f":"W$3+$C63+Distributionsanlæg!W64","v":2082},{"$f":"X$3+$C63+Distributionsanlæg!X64","v":2083},{"$f":"Y$3+$C63+Distributionsanlæg!Y64","v":2084},null,{"$f":"Distributionsanlæg!BU63","v":0},{"$f":"Distributionsanlæg!BV63","v":0},{"$f":"Distributionsanlæg!BW63","v":0},{"$f":"Distributionsanlæg!BX63","v":0},{"$f":"Distributionsanlæg!BY63","v":0},{"$f":"Distributionsanlæg!BZ63","v":0},{"$f":"Distributionsanlæg!CA63","v":0},{"$f":"Distributionsanlæg!CB63","v":0},{"$f":"Distributionsanlæg!CC63","v":0},{"$f":"Distributionsanlæg!CD63","v":0},{"$f":"Distributionsanlæg!CE63","v":0},{"$f":"Distributionsanlæg!CF63","v":0},{"$f":"Distributionsanlæg!CG63","v":0},{"$f":"Distributionsanlæg!CH63","v":0},{"$f":"Distributionsanlæg!CI63","v":0},{"$f":"Distributionsanlæg!CJ63","v":0},{"$f":"Distributionsanlæg!CK63","v":0},{"$f":"Distributionsanlæg!CL63","v":0},{"$f":"Distributionsanlæg!CM63","v":0},{"$f":"Distributionsanlæg!CN63","v":0},{"$f":"Distributionsanlæg!CO63","v":0},{"$f":"Distributionsanlæg!CP63","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D63>=AY$2,$AA63/($D63-2009),0)+IF($E63>=AY$2,$AB63/($E63-2009),0)+IF($F63>=AY$2,$AC63/($F63-2009),0)+IF($G63>=AY$2,$AD63/($G63-2009),0)+IF($H63>=AY$2,$AE63/($H63-2009),0)+IF($I63>=AY$2,$AF63/($I63-2009),0)+IF($J63>=AY$2,$AG63/($J63-2009),0)+IF($K63>=AY$2,$AH63/($K63-2009),0)+IF($L63>=AY$2,$AI63/($L63-2009),0)+IF($M63>=AY$2,$AJ63/($M63-2009),0)+IF($N63>=AY$2,$AK63/($N63-2009),0)+IF($O63>=AY$2,$AL63/($O63-2009),0)+IF($P63>=AY$2,$AM63/($P63-2009),0)+IF($Q63>=AY$2,$AN63/($Q63-2009),0)+IF($R63>=AY$2,$AO63/($R63-2009),0)+IF($S63>=AY$2,$AP63/($S63-2009),0)+IF($T63>=AY$2,$AQ63/($T63-2009),0)+IF($U63>=AY$2,$AR63/($U63-2009),0)+IF($V63>=AY$2,$AS63/($V63-2009),0)+IF($W63>=AY$2,$AT63/($W63-2009),0)+IF($X63>=AY$2,$AU63/($X63-2009),0)+IF($Y63>=AY$2,$AV63/($Y63-2009),0)","v":0},{"$f":"IF($D63>=AZ$2,$AA63/($D63-2009),0)+IF($E63>=AZ$2,$AB63/($E63-2009),0)+IF($F63>=AZ$2,$AC63/($F63-2009),0)+IF($G63>=AZ$2,$AD63/($G63-2009),0)+IF($H63>=AZ$2,$AE63/($H63-2009),0)+IF($I63>=AZ$2,$AF63/($I63-2009),0)+IF($J63>=AZ$2,$AG63/($J63-2009),0)+IF($K63>=AZ$2,$AH63/($K63-2009),0)+IF($L63>=AZ$2,$AI63/($L63-2009),0)+IF($M63>=AZ$2,$AJ63/($M63-2009),0)+IF($N63>=AZ$2,$AK63/($N63-2009),0)+IF($O63>=AZ$2,$AL63/($O63-2009),0)+IF($P63>=AZ$2,$AM63/($P63-2009),0)+IF($Q63>=AZ$2,$AN63/($Q63-2009),0)+IF($R63>=AZ$2,$AO63/($R63-2009),0)+IF($S63>=AZ$2,$AP63/($S63-2009),0)+IF($T63>=AZ$2,$AQ63/($T63-2009),0)+IF($U63>=AZ$2,$AR63/($U63-2009),0)+IF($V63>=AZ$2,$AS63/($V63-2009),0)+IF($W63>=AZ$2,$AT63/($W63-2009),0)+IF($X63>=AZ$2,$AU63/($X63-2009),0)+IF($Y63>=AZ$2,$AV63/($Y63-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D63>=DL$2,$AA63/($D63-2009),0)+IF($E63>=DL$2,$AB63/($E63-2009),0)+IF($F63>=DL$2,$AC63/($F63-2009),0)+IF($G63>=DL$2,$AD63/($G63-2009),0)+IF($H63>=DL$2,$AE63/($H63-2009),0)+IF($I63>=DL$2,$AF63/($I63-2009),0)+IF($J63>=DL$2,$AG63/($J63-2009),0)+IF($K63>=DL$2,$AH63/($K63-2009),0)+IF($L63>=DL$2,$AI63/($L63-2009),0)+IF($M63>=DL$2,$AJ63/($M63-2009),0)+IF($N63>=DL$2,$AK63/($N63-2009),0)+IF($O63>=DL$2,$AL63/($O63-2009),0)+IF($P63>=DL$2,$AM63/($P63-2009),0)+IF($Q63>=DL$2,$AN63/($Q63-2009),0)+IF($R63>=DL$2,$AO63/($R63-2009),0)+IF($S63>=DL$2,$AP63/($S63-2009),0)+IF($T63>=DL$2,$AQ63/($T63-2009),0)+IF($U63>=DL$2,$AR63/($U63-2009),0)+IF($V63>=DL$2,$AS63/($V63-2009),0)+IF($W63>=DL$2,$AT63/($W63-2009),0)+IF($X63>=DL$2,$AU63/($X63-2009),0)+IF($Y63>=DL$2,$AV63/($Y63-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Brønde og stik, ledningsnet - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW66:AW68)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY66:AY69)","v":0},{"$f":"SUM(AZ66:AZ69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL66:DL69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B117","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E117","v":75},{"$f":"D$3+$C66+Distributionsanlæg!D67","v":1980},{"$f":"E$3+$C66+Distributionsanlæg!E67","v":1990},{"$f":"F$3+$C66+Distributionsanlæg!F67","v":2000},{"$f":"G$3+$C66+Distributionsanlæg!G67","v":2010},{"$f":"H$3+$C66+Distributionsanlæg!H67","v":2020},{"$f":"I$3+$C66+Distributionsanlæg!I67","v":2030},{"$f":"J$3+$C66+Distributionsanlæg!J67","v":2040},{"$f":"K$3+$C66+Distributionsanlæg!K67","v":2050},{"$f":"L$3+$C66+Distributionsanlæg!L67","v":2057},{"$f":"M$3+$C66+Distributionsanlæg!M67","v":2062},{"$f":"N$3+$C66+Distributionsanlæg!N67","v":2067},{"$f":"O$3+$C66+Distributionsanlæg!O67","v":2072},{"$f":"P$3+$C66+Distributionsanlæg!P67","v":2075},{"$f":"Q$3+$C66+Distributionsanlæg!Q67","v":2076},{"$f":"R$3+$C66+Distributionsanlæg!R67","v":2077},{"$f":"S$3+$C66+Distributionsanlæg!S67","v":2078},{"$f":"T$3+$C66+Distributionsanlæg!T67","v":2079},{"$f":"U$3+$C66+Distributionsanlæg!U67","v":2080},{"$f":"V$3+$C66+Distributionsanlæg!V67","v":2081},{"$f":"W$3+$C66+Distributionsanlæg!W67","v":2082},{"$f":"X$3+$C66+Distributionsanlæg!X67","v":2083},{"$f":"Y$3+$C66+Distributionsanlæg!Y67","v":2084},null,{"$f":"Distributionsanlæg!BU66","v":0},{"$f":"Distributionsanlæg!BV66","v":0},{"$f":"Distributionsanlæg!BW66","v":0},{"$f":"Distributionsanlæg!BX66","v":0},{"$f":"Distributionsanlæg!BY66","v":0},{"$f":"Distributionsanlæg!BZ66","v":0},{"$f":"Distributionsanlæg!CA66","v":0},{"$f":"Distributionsanlæg!CB66","v":0},{"$f":"Distributionsanlæg!CC66","v":0},{"$f":"Distributionsanlæg!CD66","v":0},{"$f":"Distributionsanlæg!CE66","v":0},{"$f":"Distributionsanlæg!CF66","v":0},{"$f":"Distributionsanlæg!CG66","v":0},{"$f":"Distributionsanlæg!CH66","v":0},{"$f":"Distributionsanlæg!CI66","v":0},{"$f":"Distributionsanlæg!CJ66","v":0},{"$f":"Distributionsanlæg!CK66","v":0},{"$f":"Distributionsanlæg!CL66","v":0},{"$f":"Distributionsanlæg!CM66","v":0},{"$f":"Distributionsanlæg!CN66","v":0},{"$f":"Distributionsanlæg!CO66","v":0},{"$f":"Distributionsanlæg!CP66","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D66>=AY$2,$AA66/($D66-2009),0)+IF($E66>=AY$2,$AB66/($E66-2009),0)+IF($F66>=AY$2,$AC66/($F66-2009),0)+IF($G66>=AY$2,$AD66/($G66-2009),0)+IF($H66>=AY$2,$AE66/($H66-2009),0)+IF($I66>=AY$2,$AF66/($I66-2009),0)+IF($J66>=AY$2,$AG66/($J66-2009),0)+IF($K66>=AY$2,$AH66/($K66-2009),0)+IF($L66>=AY$2,$AI66/($L66-2009),0)+IF($M66>=AY$2,$AJ66/($M66-2009),0)+IF($N66>=AY$2,$AK66/($N66-2009),0)+IF($O66>=AY$2,$AL66/($O66-2009),0)+IF($P66>=AY$2,$AM66/($P66-2009),0)+IF($Q66>=AY$2,$AN66/($Q66-2009),0)+IF($R66>=AY$2,$AO66/($R66-2009),0)+IF($S66>=AY$2,$AP66/($S66-2009),0)+IF($T66>=AY$2,$AQ66/($T66-2009),0)+IF($U66>=AY$2,$AR66/($U66-2009),0)+IF($V66>=AY$2,$AS66/($V66-2009),0)+IF($W66>=AY$2,$AT66/($W66-2009),0)+IF($X66>=AY$2,$AU66/($X66-2009),0)+IF($Y66>=AY$2,$AV66/($Y66-2009),0)","v":0},{"$f":"IF($D66>=AZ$2,$AA66/($D66-2009),0)+IF($E66>=AZ$2,$AB66/($E66-2009),0)+IF($F66>=AZ$2,$AC66/($F66-2009),0)+IF($G66>=AZ$2,$AD66/($G66-2009),0)+IF($H66>=AZ$2,$AE66/($H66-2009),0)+IF($I66>=AZ$2,$AF66/($I66-2009),0)+IF($J66>=AZ$2,$AG66/($J66-2009),0)+IF($K66>=AZ$2,$AH66/($K66-2009),0)+IF($L66>=AZ$2,$AI66/($L66-2009),0)+IF($M66>=AZ$2,$AJ66/($M66-2009),0)+IF($N66>=AZ$2,$AK66/($N66-2009),0)+IF($O66>=AZ$2,$AL66/($O66-2009),0)+IF($P66>=AZ$2,$AM66/($P66-2009),0)+IF($Q66>=AZ$2,$AN66/($Q66-2009),0)+IF($R66>=AZ$2,$AO66/($R66-2009),0)+IF($S66>=AZ$2,$AP66/($S66-2009),0)+IF($T66>=AZ$2,$AQ66/($T66-2009),0)+IF($U66>=AZ$2,$AR66/($U66-2009),0)+IF($V66>=AZ$2,$AS66/($V66-2009),0)+IF($W66>=AZ$2,$AT66/($W66-2009),0)+IF($X66>=AZ$2,$AU66/($X66-2009),0)+IF($Y66>=AZ$2,$AV66/($Y66-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D66>=DL$2,$AA66/($D66-2009),0)+IF($E66>=DL$2,$AB66/($E66-2009),0)+IF($F66>=DL$2,$AC66/($F66-2009),0)+IF($G66>=DL$2,$AD66/($G66-2009),0)+IF($H66>=DL$2,$AE66/($H66-2009),0)+IF($I66>=DL$2,$AF66/($I66-2009),0)+IF($J66>=DL$2,$AG66/($J66-2009),0)+IF($K66>=DL$2,$AH66/($K66-2009),0)+IF($L66>=DL$2,$AI66/($L66-2009),0)+IF($M66>=DL$2,$AJ66/($M66-2009),0)+IF($N66>=DL$2,$AK66/($N66-2009),0)+IF($O66>=DL$2,$AL66/($O66-2009),0)+IF($P66>=DL$2,$AM66/($P66-2009),0)+IF($Q66>=DL$2,$AN66/($Q66-2009),0)+IF($R66>=DL$2,$AO66/($R66-2009),0)+IF($S66>=DL$2,$AP66/($S66-2009),0)+IF($T66>=DL$2,$AQ66/($T66-2009),0)+IF($U66>=DL$2,$AR66/($U66-2009),0)+IF($V66>=DL$2,$AS66/($V66-2009),0)+IF($W66>=DL$2,$AT66/($W66-2009),0)+IF($X66>=DL$2,$AU66/($X66-2009),0)+IF($Y66>=DL$2,$AV66/($Y66-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B118","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E118","v":75},{"$f":"D$3+$C68+Distributionsanlæg!D69","v":1980},{"$f":"E$3+$C68+Distributionsanlæg!E69","v":1990},{"$f":"F$3+$C68+Distributionsanlæg!F69","v":2000},{"$f":"G$3+$C68+Distributionsanlæg!G69","v":2010},{"$f":"H$3+$C68+Distributionsanlæg!H69","v":2020},{"$f":"I$3+$C68+Distributionsanlæg!I69","v":2030},{"$f":"J$3+$C68+Distributionsanlæg!J69","v":2040},{"$f":"K$3+$C68+Distributionsanlæg!K69","v":2050},{"$f":"L$3+$C68+Distributionsanlæg!L69","v":2057},{"$f":"M$3+$C68+Distributionsanlæg!M69","v":2062},{"$f":"N$3+$C68+Distributionsanlæg!N69","v":2067},{"$f":"O$3+$C68+Distributionsanlæg!O69","v":2072},{"$f":"P$3+$C68+Distributionsanlæg!P69","v":2075},{"$f":"Q$3+$C68+Distributionsanlæg!Q69","v":2076},{"$f":"R$3+$C68+Distributionsanlæg!R69","v":2077},{"$f":"S$3+$C68+Distributionsanlæg!S69","v":2078},{"$f":"T$3+$C68+Distributionsanlæg!T69","v":2079},{"$f":"U$3+$C68+Distributionsanlæg!U69","v":2080},{"$f":"V$3+$C68+Distributionsanlæg!V69","v":2081},{"$f":"W$3+$C68+Distributionsanlæg!W69","v":2082},{"$f":"X$3+$C68+Distributionsanlæg!X69","v":2083},{"$f":"Y$3+$C68+Distributionsanlæg!Y69","v":2084},null,{"$f":"Distributionsanlæg!BU68","v":0},{"$f":"Distributionsanlæg!BV68","v":0},{"$f":"Distributionsanlæg!BW68","v":0},{"$f":"Distributionsanlæg!BX68","v":0},{"$f":"Distributionsanlæg!BY68","v":0},{"$f":"Distributionsanlæg!BZ68","v":0},{"$f":"Distributionsanlæg!CA68","v":0},{"$f":"Distributionsanlæg!CB68","v":0},{"$f":"Distributionsanlæg!CC68","v":0},{"$f":"Distributionsanlæg!CD68","v":0},{"$f":"Distributionsanlæg!CE68","v":0},{"$f":"Distributionsanlæg!CF68","v":0},{"$f":"Distributionsanlæg!CG68","v":0},{"$f":"Distributionsanlæg!CH68","v":0},{"$f":"Distributionsanlæg!CI68","v":0},{"$f":"Distributionsanlæg!CJ68","v":0},{"$f":"Distributionsanlæg!CK68","v":0},{"$f":"Distributionsanlæg!CL68","v":0},{"$f":"Distributionsanlæg!CM68","v":0},{"$f":"Distributionsanlæg!CN68","v":0},{"$f":"Distributionsanlæg!CO68","v":0},{"$f":"Distributionsanlæg!CP68","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D68>=AY$2,$AA68/($D68-2009),0)+IF($E68>=AY$2,$AB68/($E68-2009),0)+IF($F68>=AY$2,$AC68/($F68-2009),0)+IF($G68>=AY$2,$AD68/($G68-2009),0)+IF($H68>=AY$2,$AE68/($H68-2009),0)+IF($I68>=AY$2,$AF68/($I68-2009),0)+IF($J68>=AY$2,$AG68/($J68-2009),0)+IF($K68>=AY$2,$AH68/($K68-2009),0)+IF($L68>=AY$2,$AI68/($L68-2009),0)+IF($M68>=AY$2,$AJ68/($M68-2009),0)+IF($N68>=AY$2,$AK68/($N68-2009),0)+IF($O68>=AY$2,$AL68/($O68-2009),0)+IF($P68>=AY$2,$AM68/($P68-2009),0)+IF($Q68>=AY$2,$AN68/($Q68-2009),0)+IF($R68>=AY$2,$AO68/($R68-2009),0)+IF($S68>=AY$2,$AP68/($S68-2009),0)+IF($T68>=AY$2,$AQ68/($T68-2009),0)+IF($U68>=AY$2,$AR68/($U68-2009),0)+IF($V68>=AY$2,$AS68/($V68-2009),0)+IF($W68>=AY$2,$AT68/($W68-2009),0)+IF($X68>=AY$2,$AU68/($X68-2009),0)+IF($Y68>=AY$2,$AV68/($Y68-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D68>=BO$2,$AA68/($D68-2009),0)+IF($E68>=BO$2,$AB68/($E68-2009),0)+IF($F68>=BO$2,$AC68/($F68-2009),0)+IF($G68>=BO$2,$AD68/($G68-2009),0)+IF($H68>=BO$2,$AE68/($H68-2009),0)+IF($I68>=BO$2,$AF68/($I68-2009),0)+IF($J68>=BO$2,$AG68/($J68-2009),0)+IF($K68>=BO$2,$AH68/($K68-2009),0)+IF($L68>=BO$2,$AI68/($L68-2009),0)+IF($M68>=BO$2,$AJ68/($M68-2009),0)+IF($N68>=BO$2,$AK68/($N68-2009),0)+IF($O68>=BO$2,$AL68/($O68-2009),0)+IF($P68>=BO$2,$AM68/($P68-2009),0)+IF($Q68>=BO$2,$AN68/($Q68-2009),0)+IF($R68>=BO$2,$AO68/($R68-2009),0)+IF($S68>=BO$2,$AP68/($S68-2009),0)+IF($T68>=BO$2,$AQ68/($T68-2009),0)+IF($U68>=BO$2,$AR68/($U68-2009),0)+IF($V68>=BO$2,$AS68/($V68-2009),0)+IF($W68>=BO$2,$AT68/($W68-2009),0)+IF($X68>=BO$2,$AU68/($X68-2009),0)+IF($Y68>=BO$2,$AV68/($Y68-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D68>=EA$2,$AA68/($D68-2009),0)+IF($E68>=EA$2,$AB68/($E68-2009),0)+IF($F68>=EA$2,$AC68/($F68-2009),0)+IF($G68>=EA$2,$AD68/($G68-2009),0)+IF($H68>=EA$2,$AE68/($H68-2009),0)+IF($I68>=EA$2,$AF68/($I68-2009),0)+IF($J68>=EA$2,$AG68/($J68-2009),0)+IF($K68>=EA$2,$AH68/($K68-2009),0)+IF($L68>=EA$2,$AI68/($L68-2009),0)+IF($M68>=EA$2,$AJ68/($M68-2009),0)+IF($N68>=EA$2,$AK68/($N68-2009),0)+IF($O68>=EA$2,$AL68/($O68-2009),0)+IF($P68>=EA$2,$AM68/($P68-2009),0)+IF($Q68>=EA$2,$AN68/($Q68-2009),0)+IF($R68>=EA$2,$AO68/($R68-2009),0)+IF($S68>=EA$2,$AP68/($S68-2009),0)+IF($T68>=EA$2,$AQ68/($T68-2009),0)+IF($U68>=EA$2,$AR68/($U68-2009),0)+IF($V68>=EA$2,$AS68/($V68-2009),0)+IF($W68>=EA$2,$AT68/($W68-2009),0)+IF($X68>=EA$2,$AU68/($X68-2009),0)+IF($Y68>=EA$2,$AV68/($Y68-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Brønde og stik, ledningsnet - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW71:AW73)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY71:AY74)","v":0},{"$f":"SUM(AZ71:AZ74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL71:DL74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B120","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E120","v":75},{"$f":"D$3+$C71+Distributionsanlæg!D72","v":1980},{"$f":"E$3+$C71+Distributionsanlæg!E72","v":1990},{"$f":"F$3+$C71+Distributionsanlæg!F72","v":2000},{"$f":"G$3+$C71+Distributionsanlæg!G72","v":2010},{"$f":"H$3+$C71+Distributionsanlæg!H72","v":2020},{"$f":"I$3+$C71+Distributionsanlæg!I72","v":2030},{"$f":"J$3+$C71+Distributionsanlæg!J72","v":2040},{"$f":"K$3+$C71+Distributionsanlæg!K72","v":2050},{"$f":"L$3+$C71+Distributionsanlæg!L72","v":2057},{"$f":"M$3+$C71+Distributionsanlæg!M72","v":2062},{"$f":"N$3+$C71+Distributionsanlæg!N72","v":2067},{"$f":"O$3+$C71+Distributionsanlæg!O72","v":2072},{"$f":"P$3+$C71+Distributionsanlæg!P72","v":2075},{"$f":"Q$3+$C71+Distributionsanlæg!Q72","v":2076},{"$f":"R$3+$C71+Distributionsanlæg!R72","v":2077},{"$f":"S$3+$C71+Distributionsanlæg!S72","v":2078},{"$f":"T$3+$C71+Distributionsanlæg!T72","v":2079},{"$f":"U$3+$C71+Distributionsanlæg!U72","v":2080},{"$f":"V$3+$C71+Distributionsanlæg!V72","v":2081},{"$f":"W$3+$C71+Distributionsanlæg!W72","v":2082},{"$f":"X$3+$C71+Distributionsanlæg!X72","v":2083},{"$f":"Y$3+$C71+Distributionsanlæg!Y72","v":2084},null,{"$f":"Distributionsanlæg!BU71","v":0},{"$f":"Distributionsanlæg!BV71","v":0},{"$f":"Distributionsanlæg!BW71","v":0},{"$f":"Distributionsanlæg!BX71","v":0},{"$f":"Distributionsanlæg!BY71","v":0},{"$f":"Distributionsanlæg!BZ71","v":0},{"$f":"Distributionsanlæg!CA71","v":0},{"$f":"Distributionsanlæg!CB71","v":0},{"$f":"Distributionsanlæg!CC71","v":0},{"$f":"Distributionsanlæg!CD71","v":0},{"$f":"Distributionsanlæg!CE71","v":0},{"$f":"Distributionsanlæg!CF71","v":0},{"$f":"Distributionsanlæg!CG71","v":0},{"$f":"Distributionsanlæg!CH71","v":0},{"$f":"Distributionsanlæg!CI71","v":0},{"$f":"Distributionsanlæg!CJ71","v":0},{"$f":"Distributionsanlæg!CK71","v":0},{"$f":"Distributionsanlæg!CL71","v":0},{"$f":"Distributionsanlæg!CM71","v":0},{"$f":"Distributionsanlæg!CN71","v":0},{"$f":"Distributionsanlæg!CO71","v":0},{"$f":"Distributionsanlæg!CP71","v":0},{"$f":"SUM(AA71:AV71)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D71>=AY$2,$AA71/($D71-2009),0)+IF($E71>=AY$2,$AB71/($E71-2009),0)+IF($F71>=AY$2,$AC71/($F71-2009),0)+IF($G71>=AY$2,$AD71/($G71-2009),0)+IF($H71>=AY$2,$AE71/($H71-2009),0)+IF($I71>=AY$2,$AF71/($I71-2009),0)+IF($J71>=AY$2,$AG71/($J71-2009),0)+IF($K71>=AY$2,$AH71/($K71-2009),0)+IF($L71>=AY$2,$AI71/($L71-2009),0)+IF($M71>=AY$2,$AJ71/($M71-2009),0)+IF($N71>=AY$2,$AK71/($N71-2009),0)+IF($O71>=AY$2,$AL71/($O71-2009),0)+IF($P71>=AY$2,$AM71/($P71-2009),0)+IF($Q71>=AY$2,$AN71/($Q71-2009),0)+IF($R71>=AY$2,$AO71/($R71-2009),0)+IF($S71>=AY$2,$AP71/($S71-2009),0)+IF($T71>=AY$2,$AQ71/($T71-2009),0)+IF($U71>=AY$2,$AR71/($U71-2009),0)+IF($V71>=AY$2,$AS71/($V71-2009),0)+IF($W71>=AY$2,$AT71/($W71-2009),0)+IF($X71>=AY$2,$AU71/($X71-2009),0)+IF($Y71>=AY$2,$AV71/($Y71-2009),0)","v":0},{"$f":"IF($D71>=AZ$2,$AA71/($D71-2009),0)+IF($E71>=AZ$2,$AB71/($E71-2009),0)+IF($F71>=AZ$2,$AC71/($F71-2009),0)+IF($G71>=AZ$2,$AD71/($G71-2009),0)+IF($H71>=AZ$2,$AE71/($H71-2009),0)+IF($I71>=AZ$2,$AF71/($I71-2009),0)+IF($J71>=AZ$2,$AG71/($J71-2009),0)+IF($K71>=AZ$2,$AH71/($K71-2009),0)+IF($L71>=AZ$2,$AI71/($L71-2009),0)+IF($M71>=AZ$2,$AJ71/($M71-2009),0)+IF($N71>=AZ$2,$AK71/($N71-2009),0)+IF($O71>=AZ$2,$AL71/($O71-2009),0)+IF($P71>=AZ$2,$AM71/($P71-2009),0)+IF($Q71>=AZ$2,$AN71/($Q71-2009),0)+IF($R71>=AZ$2,$AO71/($R71-2009),0)+IF($S71>=AZ$2,$AP71/($S71-2009),0)+IF($T71>=AZ$2,$AQ71/($T71-2009),0)+IF($U71>=AZ$2,$AR71/($U71-2009),0)+IF($V71>=AZ$2,$AS71/($V71-2009),0)+IF($W71>=AZ$2,$AT71/($W71-2009),0)+IF($X71>=AZ$2,$AU71/($X71-2009),0)+IF($Y71>=AZ$2,$AV71/($Y71-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D71>=DL$2,$AA71/($D71-2009),0)+IF($E71>=DL$2,$AB71/($E71-2009),0)+IF($F71>=DL$2,$AC71/($F71-2009),0)+IF($G71>=DL$2,$AD71/($G71-2009),0)+IF($H71>=DL$2,$AE71/($H71-2009),0)+IF($I71>=DL$2,$AF71/($I71-2009),0)+IF($J71>=DL$2,$AG71/($J71-2009),0)+IF($K71>=DL$2,$AH71/($K71-2009),0)+IF($L71>=DL$2,$AI71/($L71-2009),0)+IF($M71>=DL$2,$AJ71/($M71-2009),0)+IF($N71>=DL$2,$AK71/($N71-2009),0)+IF($O71>=DL$2,$AL71/($O71-2009),0)+IF($P71>=DL$2,$AM71/($P71-2009),0)+IF($Q71>=DL$2,$AN71/($Q71-2009),0)+IF($R71>=DL$2,$AO71/($R71-2009),0)+IF($S71>=DL$2,$AP71/($S71-2009),0)+IF($T71>=DL$2,$AQ71/($T71-2009),0)+IF($U71>=DL$2,$AR71/($U71-2009),0)+IF($V71>=DL$2,$AS71/($V71-2009),0)+IF($W71>=DL$2,$AT71/($W71-2009),0)+IF($X71>=DL$2,$AU71/($X71-2009),0)+IF($Y71>=DL$2,$AV71/($Y71-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B121","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E121","v":75},{"$f":"D$3+$C73+Distributionsanlæg!D74","v":1980},{"$f":"E$3+$C73+Distributionsanlæg!E74","v":1990},{"$f":"F$3+$C73+Distributionsanlæg!F74","v":2000},{"$f":"G$3+$C73+Distributionsanlæg!G74","v":2010},{"$f":"H$3+$C73+Distributionsanlæg!H74","v":2020},{"$f":"I$3+$C73+Distributionsanlæg!I74","v":2030},{"$f":"J$3+$C73+Distributionsanlæg!J74","v":2040},{"$f":"K$3+$C73+Distributionsanlæg!K74","v":2050},{"$f":"L$3+$C73+Distributionsanlæg!L74","v":2057},{"$f":"M$3+$C73+Distributionsanlæg!M74","v":2062},{"$f":"N$3+$C73+Distributionsanlæg!N74","v":2067},{"$f":"O$3+$C73+Distributionsanlæg!O74","v":2072},{"$f":"P$3+$C73+Distributionsanlæg!P74","v":2075},{"$f":"Q$3+$C73+Distributionsanlæg!Q74","v":2076},{"$f":"R$3+$C73+Distributionsanlæg!R74","v":2077},{"$f":"S$3+$C73+Distributionsanlæg!S74","v":2078},{"$f":"T$3+$C73+Distributionsanlæg!T74","v":2079},{"$f":"U$3+$C73+Distributionsanlæg!U74","v":2080},{"$f":"V$3+$C73+Distributionsanlæg!V74","v":2081},{"$f":"W$3+$C73+Distributionsanlæg!W74","v":2082},{"$f":"X$3+$C73+Distributionsanlæg!X74","v":2083},{"$f":"Y$3+$C73+Distributionsanlæg!Y74","v":2084},null,{"$f":"Distributionsanlæg!BU73","v":0},{"$f":"Distributionsanlæg!BV73","v":0},{"$f":"Distributionsanlæg!BW73","v":0},{"$f":"Distributionsanlæg!BX73","v":0},{"$f":"Distributionsanlæg!BY73","v":0},{"$f":"Distributionsanlæg!BZ73","v":0},{"$f":"Distributionsanlæg!CA73","v":0},{"$f":"Distributionsanlæg!CB73","v":0},{"$f":"Distributionsanlæg!CC73","v":0},{"$f":"Distributionsanlæg!CD73","v":0},{"$f":"Distributionsanlæg!CE73","v":0},{"$f":"Distributionsanlæg!CF73","v":0},{"$f":"Distributionsanlæg!CG73","v":0},{"$f":"Distributionsanlæg!CH73","v":0},{"$f":"Distributionsanlæg!CI73","v":0},{"$f":"Distributionsanlæg!CJ73","v":0},{"$f":"Distributionsanlæg!CK73","v":0},{"$f":"Distributionsanlæg!CL73","v":0},{"$f":"Distributionsanlæg!CM73","v":0},{"$f":"Distributionsanlæg!CN73","v":0},{"$f":"Distributionsanlæg!CO73","v":0},{"$f":"Distributionsanlæg!CP73","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D73>=AY$2,$AA73/($D73-2009),0)+IF($E73>=AY$2,$AB73/($E73-2009),0)+IF($F73>=AY$2,$AC73/($F73-2009),0)+IF($G73>=AY$2,$AD73/($G73-2009),0)+IF($H73>=AY$2,$AE73/($H73-2009),0)+IF($I73>=AY$2,$AF73/($I73-2009),0)+IF($J73>=AY$2,$AG73/($J73-2009),0)+IF($K73>=AY$2,$AH73/($K73-2009),0)+IF($L73>=AY$2,$AI73/($L73-2009),0)+IF($M73>=AY$2,$AJ73/($M73-2009),0)+IF($N73>=AY$2,$AK73/($N73-2009),0)+IF($O73>=AY$2,$AL73/($O73-2009),0)+IF($P73>=AY$2,$AM73/($P73-2009),0)+IF($Q73>=AY$2,$AN73/($Q73-2009),0)+IF($R73>=AY$2,$AO73/($R73-2009),0)+IF($S73>=AY$2,$AP73/($S73-2009),0)+IF($T73>=AY$2,$AQ73/($T73-2009),0)+IF($U73>=AY$2,$AR73/($U73-2009),0)+IF($V73>=AY$2,$AS73/($V73-2009),0)+IF($W73>=AY$2,$AT73/($W73-2009),0)+IF($X73>=AY$2,$AU73/($X73-2009),0)+IF($Y73>=AY$2,$AV73/($Y73-2009),0)","v":0},{"$f":"IF($D73>=AZ$2,$AA73/($D73-2009),0)+IF($E73>=AZ$2,$AB73/($E73-2009),0)+IF($F73>=AZ$2,$AC73/($F73-2009),0)+IF($G73>=AZ$2,$AD73/($G73-2009),0)+IF($H73>=AZ$2,$AE73/($H73-2009),0)+IF($I73>=AZ$2,$AF73/($I73-2009),0)+IF($J73>=AZ$2,$AG73/($J73-2009),0)+IF($K73>=AZ$2,$AH73/($K73-2009),0)+IF($L73>=AZ$2,$AI73/($L73-2009),0)+IF($M73>=AZ$2,$AJ73/($M73-2009),0)+IF($N73>=AZ$2,$AK73/($N73-2009),0)+IF($O73>=AZ$2,$AL73/($O73-2009),0)+IF($P73>=AZ$2,$AM73/($P73-2009),0)+IF($Q73>=AZ$2,$AN73/($Q73-2009),0)+IF($R73>=AZ$2,$AO73/($R73-2009),0)+IF($S73>=AZ$2,$AP73/($S73-2009),0)+IF($T73>=AZ$2,$AQ73/($T73-2009),0)+IF($U73>=AZ$2,$AR73/($U73-2009),0)+IF($V73>=AZ$2,$AS73/($V73-2009),0)+IF($W73>=AZ$2,$AT73/($W73-2009),0)+IF($X73>=AZ$2,$AU73/($X73-2009),0)+IF($Y73>=AZ$2,$AV73/($Y73-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D73>=DL$2,$AA73/($D73-2009),0)+IF($E73>=DL$2,$AB73/($E73-2009),0)+IF($F73>=DL$2,$AC73/($F73-2009),0)+IF($G73>=DL$2,$AD73/($G73-2009),0)+IF($H73>=DL$2,$AE73/($H73-2009),0)+IF($I73>=DL$2,$AF73/($I73-2009),0)+IF($J73>=DL$2,$AG73/($J73-2009),0)+IF($K73>=DL$2,$AH73/($K73-2009),0)+IF($L73>=DL$2,$AI73/($L73-2009),0)+IF($M73>=DL$2,$AJ73/($M73-2009),0)+IF($N73>=DL$2,$AK73/($N73-2009),0)+IF($O73>=DL$2,$AL73/($O73-2009),0)+IF($P73>=DL$2,$AM73/($P73-2009),0)+IF($Q73>=DL$2,$AN73/($Q73-2009),0)+IF($R73>=DL$2,$AO73/($R73-2009),0)+IF($S73>=DL$2,$AP73/($S73-2009),0)+IF($T73>=DL$2,$AQ73/($T73-2009),0)+IF($U73>=DL$2,$AR73/($U73-2009),0)+IF($V73>=DL$2,$AS73/($V73-2009),0)+IF($W73>=DL$2,$AT73/($W73-2009),0)+IF($X73>=DL$2,$AU73/($X73-2009),0)+IF($Y73>=DL$2,$AV73/($Y73-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Brønde og stik, ledningsnet - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW76:AW78)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY76:AY79)","v":0},{"$f":"SUM(AZ76:AZ79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL76:DL79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B123","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E123","v":75},{"$f":"D$3+$C76+Distributionsanlæg!D77","v":1980},{"$f":"E$3+$C76+Distributionsanlæg!E77","v":1990},{"$f":"F$3+$C76+Distributionsanlæg!F77","v":2000},{"$f":"G$3+$C76+Distributionsanlæg!G77","v":2010},{"$f":"H$3+$C76+Distributionsanlæg!H77","v":2020},{"$f":"I$3+$C76+Distributionsanlæg!I77","v":2030},{"$f":"J$3+$C76+Distributionsanlæg!J77","v":2040},{"$f":"K$3+$C76+Distributionsanlæg!K77","v":2050},{"$f":"L$3+$C76+Distributionsanlæg!L77","v":2057},{"$f":"M$3+$C76+Distributionsanlæg!M77","v":2062},{"$f":"N$3+$C76+Distributionsanlæg!N77","v":2067},{"$f":"O$3+$C76+Distributionsanlæg!O77","v":2072},{"$f":"P$3+$C76+Distributionsanlæg!P77","v":2075},{"$f":"Q$3+$C76+Distributionsanlæg!Q77","v":2076},{"$f":"R$3+$C76+Distributionsanlæg!R77","v":2077},{"$f":"S$3+$C76+Distributionsanlæg!S77","v":2078},{"$f":"T$3+$C76+Distributionsanlæg!T77","v":2079},{"$f":"U$3+$C76+Distributionsanlæg!U77","v":2080},{"$f":"V$3+$C76+Distributionsanlæg!V77","v":2081},{"$f":"W$3+$C76+Distributionsanlæg!W77","v":2082},{"$f":"X$3+$C76+Distributionsanlæg!X77","v":2083},{"$f":"Y$3+$C76+Distributionsanlæg!Y77","v":2084},null,{"$f":"Distributionsanlæg!BU76","v":0},{"$f":"Distributionsanlæg!BV76","v":0},{"$f":"Distributionsanlæg!BW76","v":0},{"$f":"Distributionsanlæg!BX76","v":0},{"$f":"Distributionsanlæg!BY76","v":0},{"$f":"Distributionsanlæg!BZ76","v":0},{"$f":"Distributionsanlæg!CA76","v":0},{"$f":"Distributionsanlæg!CB76","v":0},{"$f":"Distributionsanlæg!CC76","v":0},{"$f":"Distributionsanlæg!CD76","v":0},{"$f":"Distributionsanlæg!CE76","v":0},{"$f":"Distributionsanlæg!CF76","v":0},{"$f":"Distributionsanlæg!CG76","v":0},{"$f":"Distributionsanlæg!CH76","v":0},{"$f":"Distributionsanlæg!CI76","v":0},{"$f":"Distributionsanlæg!CJ76","v":0},{"$f":"Distributionsanlæg!CK76","v":0},{"$f":"Distributionsanlæg!CL76","v":0},{"$f":"Distributionsanlæg!CM76","v":0},{"$f":"Distributionsanlæg!CN76","v":0},{"$f":"Distributionsanlæg!CO76","v":0},{"$f":"Distributionsanlæg!CP76","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D76>=AY$2,$AA76/($D76-2009),0)+IF($E76>=AY$2,$AB76/($E76-2009),0)+IF($F76>=AY$2,$AC76/($F76-2009),0)+IF($G76>=AY$2,$AD76/($G76-2009),0)+IF($H76>=AY$2,$AE76/($H76-2009),0)+IF($I76>=AY$2,$AF76/($I76-2009),0)+IF($J76>=AY$2,$AG76/($J76-2009),0)+IF($K76>=AY$2,$AH76/($K76-2009),0)+IF($L76>=AY$2,$AI76/($L76-2009),0)+IF($M76>=AY$2,$AJ76/($M76-2009),0)+IF($N76>=AY$2,$AK76/($N76-2009),0)+IF($O76>=AY$2,$AL76/($O76-2009),0)+IF($P76>=AY$2,$AM76/($P76-2009),0)+IF($Q76>=AY$2,$AN76/($Q76-2009),0)+IF($R76>=AY$2,$AO76/($R76-2009),0)+IF($S76>=AY$2,$AP76/($S76-2009),0)+IF($T76>=AY$2,$AQ76/($T76-2009),0)+IF($U76>=AY$2,$AR76/($U76-2009),0)+IF($V76>=AY$2,$AS76/($V76-2009),0)+IF($W76>=AY$2,$AT76/($W76-2009),0)+IF($X76>=AY$2,$AU76/($X76-2009),0)+IF($Y76>=AY$2,$AV76/($Y76-2009),0)","v":0},{"$f":"IF($D76>=AZ$2,$AA76/($D76-2009),0)+IF($E76>=AZ$2,$AB76/($E76-2009),0)+IF($F76>=AZ$2,$AC76/($F76-2009),0)+IF($G76>=AZ$2,$AD76/($G76-2009),0)+IF($H76>=AZ$2,$AE76/($H76-2009),0)+IF($I76>=AZ$2,$AF76/($I76-2009),0)+IF($J76>=AZ$2,$AG76/($J76-2009),0)+IF($K76>=AZ$2,$AH76/($K76-2009),0)+IF($L76>=AZ$2,$AI76/($L76-2009),0)+IF($M76>=AZ$2,$AJ76/($M76-2009),0)+IF($N76>=AZ$2,$AK76/($N76-2009),0)+IF($O76>=AZ$2,$AL76/($O76-2009),0)+IF($P76>=AZ$2,$AM76/($P76-2009),0)+IF($Q76>=AZ$2,$AN76/($Q76-2009),0)+IF($R76>=AZ$2,$AO76/($R76-2009),0)+IF($S76>=AZ$2,$AP76/($S76-2009),0)+IF($T76>=AZ$2,$AQ76/($T76-2009),0)+IF($U76>=AZ$2,$AR76/($U76-2009),0)+IF($V76>=AZ$2,$AS76/($V76-2009),0)+IF($W76>=AZ$2,$AT76/($W76-2009),0)+IF($X76>=AZ$2,$AU76/($X76-2009),0)+IF($Y76>=AZ$2,$AV76/($Y76-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D76>=DL$2,$AA76/($D76-2009),0)+IF($E76>=DL$2,$AB76/($E76-2009),0)+IF($F76>=DL$2,$AC76/($F76-2009),0)+IF($G76>=DL$2,$AD76/($G76-2009),0)+IF($H76>=DL$2,$AE76/($H76-2009),0)+IF($I76>=DL$2,$AF76/($I76-2009),0)+IF($J76>=DL$2,$AG76/($J76-2009),0)+IF($K76>=DL$2,$AH76/($K76-2009),0)+IF($L76>=DL$2,$AI76/($L76-2009),0)+IF($M76>=DL$2,$AJ76/($M76-2009),0)+IF($N76>=DL$2,$AK76/($N76-2009),0)+IF($O76>=DL$2,$AL76/($O76-2009),0)+IF($P76>=DL$2,$AM76/($P76-2009),0)+IF($Q76>=DL$2,$AN76/($Q76-2009),0)+IF($R76>=DL$2,$AO76/($R76-2009),0)+IF($S76>=DL$2,$AP76/($S76-2009),0)+IF($T76>=DL$2,$AQ76/($T76-2009),0)+IF($U76>=DL$2,$AR76/($U76-2009),0)+IF($V76>=DL$2,$AS76/($V76-2009),0)+IF($W76>=DL$2,$AT76/($W76-2009),0)+IF($X76>=DL$2,$AU76/($X76-2009),0)+IF($Y76>=DL$2,$AV76/($Y76-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B124","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E124","v":75},{"$f":"D$3+$C78+Distributionsanlæg!D79","v":1980},{"$f":"E$3+$C78+Distributionsanlæg!E79","v":1990},{"$f":"F$3+$C78+Distributionsanlæg!F79","v":2000},{"$f":"G$3+$C78+Distributionsanlæg!G79","v":2010},{"$f":"H$3+$C78+Distributionsanlæg!H79","v":2020},{"$f":"I$3+$C78+Distributionsanlæg!I79","v":2030},{"$f":"J$3+$C78+Distributionsanlæg!J79","v":2040},{"$f":"K$3+$C78+Distributionsanlæg!K79","v":2050},{"$f":"L$3+$C78+Distributionsanlæg!L79","v":2057},{"$f":"M$3+$C78+Distributionsanlæg!M79","v":2062},{"$f":"N$3+$C78+Distributionsanlæg!N79","v":2067},{"$f":"O$3+$C78+Distributionsanlæg!O79","v":2072},{"$f":"P$3+$C78+Distributionsanlæg!P79","v":2075},{"$f":"Q$3+$C78+Distributionsanlæg!Q79","v":2076},{"$f":"R$3+$C78+Distributionsanlæg!R79","v":2077},{"$f":"S$3+$C78+Distributionsanlæg!S79","v":2078},{"$f":"T$3+$C78+Distributionsanlæg!T79","v":2079},{"$f":"U$3+$C78+Distributionsanlæg!U79","v":2080},{"$f":"V$3+$C78+Distributionsanlæg!V79","v":2081},{"$f":"W$3+$C78+Distributionsanlæg!W79","v":2082},{"$f":"X$3+$C78+Distributionsanlæg!X79","v":2083},{"$f":"Y$3+$C78+Distributionsanlæg!Y79","v":2084},null,{"$f":"Distributionsanlæg!BU78","v":0},{"$f":"Distributionsanlæg!BV78","v":0},{"$f":"Distributionsanlæg!BW78","v":0},{"$f":"Distributionsanlæg!BX78","v":0},{"$f":"Distributionsanlæg!BY78","v":0},{"$f":"Distributionsanlæg!BZ78","v":0},{"$f":"Distributionsanlæg!CA78","v":0},{"$f":"Distributionsanlæg!CB78","v":0},{"$f":"Distributionsanlæg!CC78","v":0},{"$f":"Distributionsanlæg!CD78","v":0},{"$f":"Distributionsanlæg!CE78","v":0},{"$f":"Distributionsanlæg!CF78","v":0},{"$f":"Distributionsanlæg!CG78","v":0},{"$f":"Distributionsanlæg!CH78","v":0},{"$f":"Distributionsanlæg!CI78","v":0},{"$f":"Distributionsanlæg!CJ78","v":0},{"$f":"Distributionsanlæg!CK78","v":0},{"$f":"Distributionsanlæg!CL78","v":0},{"$f":"Distributionsanlæg!CM78","v":0},{"$f":"Distributionsanlæg!CN78","v":0},{"$f":"Distributionsanlæg!CO78","v":0},{"$f":"Distributionsanlæg!CP78","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D78>=AY$2,$AA78/($D78-2009),0)+IF($E78>=AY$2,$AB78/($E78-2009),0)+IF($F78>=AY$2,$AC78/($F78-2009),0)+IF($G78>=AY$2,$AD78/($G78-2009),0)+IF($H78>=AY$2,$AE78/($H78-2009),0)+IF($I78>=AY$2,$AF78/($I78-2009),0)+IF($J78>=AY$2,$AG78/($J78-2009),0)+IF($K78>=AY$2,$AH78/($K78-2009),0)+IF($L78>=AY$2,$AI78/($L78-2009),0)+IF($M78>=AY$2,$AJ78/($M78-2009),0)+IF($N78>=AY$2,$AK78/($N78-2009),0)+IF($O78>=AY$2,$AL78/($O78-2009),0)+IF($P78>=AY$2,$AM78/($P78-2009),0)+IF($Q78>=AY$2,$AN78/($Q78-2009),0)+IF($R78>=AY$2,$AO78/($R78-2009),0)+IF($S78>=AY$2,$AP78/($S78-2009),0)+IF($T78>=AY$2,$AQ78/($T78-2009),0)+IF($U78>=AY$2,$AR78/($U78-2009),0)+IF($V78>=AY$2,$AS78/($V78-2009),0)+IF($W78>=AY$2,$AT78/($W78-2009),0)+IF($X78>=AY$2,$AU78/($X78-2009),0)+IF($Y78>=AY$2,$AV78/($Y78-2009),0)","v":0},{"$f":"IF($D78>=AZ$2,$AA78/($D78-2009),0)+IF($E78>=AZ$2,$AB78/($E78-2009),0)+IF($F78>=AZ$2,$AC78/($F78-2009),0)+IF($G78>=AZ$2,$AD78/($G78-2009),0)+IF($H78>=AZ$2,$AE78/($H78-2009),0)+IF($I78>=AZ$2,$AF78/($I78-2009),0)+IF($J78>=AZ$2,$AG78/($J78-2009),0)+IF($K78>=AZ$2,$AH78/($K78-2009),0)+IF($L78>=AZ$2,$AI78/($L78-2009),0)+IF($M78>=AZ$2,$AJ78/($M78-2009),0)+IF($N78>=AZ$2,$AK78/($N78-2009),0)+IF($O78>=AZ$2,$AL78/($O78-2009),0)+IF($P78>=AZ$2,$AM78/($P78-2009),0)+IF($Q78>=AZ$2,$AN78/($Q78-2009),0)+IF($R78>=AZ$2,$AO78/($R78-2009),0)+IF($S78>=AZ$2,$AP78/($S78-2009),0)+IF($T78>=AZ$2,$AQ78/($T78-2009),0)+IF($U78>=AZ$2,$AR78/($U78-2009),0)+IF($V78>=AZ$2,$AS78/($V78-2009),0)+IF($W78>=AZ$2,$AT78/($W78-2009),0)+IF($X78>=AZ$2,$AU78/($X78-2009),0)+IF($Y78>=AZ$2,$AV78/($Y78-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D78>=DL$2,$AA78/($D78-2009),0)+IF($E78>=DL$2,$AB78/($E78-2009),0)+IF($F78>=DL$2,$AC78/($F78-2009),0)+IF($G78>=DL$2,$AD78/($G78-2009),0)+IF($H78>=DL$2,$AE78/($H78-2009),0)+IF($I78>=DL$2,$AF78/($I78-2009),0)+IF($J78>=DL$2,$AG78/($J78-2009),0)+IF($K78>=DL$2,$AH78/($K78-2009),0)+IF($L78>=DL$2,$AI78/($L78-2009),0)+IF($M78>=DL$2,$AJ78/($M78-2009),0)+IF($N78>=DL$2,$AK78/($N78-2009),0)+IF($O78>=DL$2,$AL78/($O78-2009),0)+IF($P78>=DL$2,$AM78/($P78-2009),0)+IF($Q78>=DL$2,$AN78/($Q78-2009),0)+IF($R78>=DL$2,$AO78/($R78-2009),0)+IF($S78>=DL$2,$AP78/($S78-2009),0)+IF($T78>=DL$2,$AQ78/($T78-2009),0)+IF($U78>=DL$2,$AR78/($U78-2009),0)+IF($V78>=DL$2,$AS78/($V78-2009),0)+IF($W78>=DL$2,$AT78/($W78-2009),0)+IF($X78>=DL$2,$AU78/($X78-2009),0)+IF($Y78>=DL$2,$AV78/($Y78-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Små pumpestationer inkl. SRO-anlæg - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW81:AW94)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY81:AY94)","v":0},{"$f":"SUM(AZ81:AZ94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL81:DL94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B126","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E126","v":30},{"$f":"D$3+$C81+Distributionsanlæg!D82","v":1935},{"$f":"E$3+$C81+Distributionsanlæg!E82","v":1945},{"$f":"F$3+$C81+Distributionsanlæg!F82","v":1955},{"$f":"G$3+$C81+Distributionsanlæg!G82","v":1965},{"$f":"H$3+$C81+Distributionsanlæg!H82","v":1975},{"$f":"I$3+$C81+Distributionsanlæg!I82","v":1985},{"$f":"J$3+$C81+Distributionsanlæg!J82","v":1995},{"$f":"K$3+$C81+Distributionsanlæg!K82","v":2005},{"$f":"L$3+$C81+Distributionsanlæg!L82","v":2012},{"$f":"M$3+$C81+Distributionsanlæg!M82","v":2017},{"$f":"N$3+$C81+Distributionsanlæg!N82","v":2022},{"$f":"O$3+$C81+Distributionsanlæg!O82","v":2027},{"$f":"P$3+$C81+Distributionsanlæg!P82","v":2030},{"$f":"Q$3+$C81+Distributionsanlæg!Q82","v":2031},{"$f":"R$3+$C81+Distributionsanlæg!R82","v":2032},{"$f":"S$3+$C81+Distributionsanlæg!S82","v":2033},{"$f":"T$3+$C81+Distributionsanlæg!T82","v":2034},{"$f":"U$3+$C81+Distributionsanlæg!U82","v":2035},{"$f":"V$3+$C81+Distributionsanlæg!V82","v":2036},{"$f":"W$3+$C81+Distributionsanlæg!W82","v":2037},{"$f":"X$3+$C81+Distributionsanlæg!X82","v":2038},{"$f":"Y$3+$C81+Distributionsanlæg!Y82","v":2039},null,{"$f":"Distributionsanlæg!BU81","v":0},{"$f":"Distributionsanlæg!BV81","v":0},{"$f":"Distributionsanlæg!BW81","v":0},{"$f":"Distributionsanlæg!BX81","v":0},{"$f":"Distributionsanlæg!BY81","v":0},{"$f":"Distributionsanlæg!BZ81","v":0},{"$f":"Distributionsanlæg!CA81","v":0},{"$f":"Distributionsanlæg!CB81","v":0},{"$f":"Distributionsanlæg!CC81","v":0},{"$f":"Distributionsanlæg!CD81","v":0},{"$f":"Distributionsanlæg!CE81","v":0},{"$f":"Distributionsanlæg!CF81","v":0},{"$f":"Distributionsanlæg!CG81","v":0},{"$f":"Distributionsanlæg!CH81","v":0},{"$f":"Distributionsanlæg!CI81","v":0},{"$f":"Distributionsanlæg!CJ81","v":0},{"$f":"Distributionsanlæg!CK81","v":0},{"$f":"Distributionsanlæg!CL81","v":0},{"$f":"Distributionsanlæg!CM81","v":0},{"$f":"Distributionsanlæg!CN81","v":0},{"$f":"Distributionsanlæg!CO81","v":0},{"$f":"Distributionsanlæg!CP81","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D81>=AY$2,$AA81/($D81-2009),0)+IF($E81>=AY$2,$AB81/($E81-2009),0)+IF($F81>=AY$2,$AC81/($F81-2009),0)+IF($G81>=AY$2,$AD81/($G81-2009),0)+IF($H81>=AY$2,$AE81/($H81-2009),0)+IF($I81>=AY$2,$AF81/($I81-2009),0)+IF($J81>=AY$2,$AG81/($J81-2009),0)+IF($K81>=AY$2,$AH81/($K81-2009),0)+IF($L81>=AY$2,$AI81/($L81-2009),0)+IF($M81>=AY$2,$AJ81/($M81-2009),0)+IF($N81>=AY$2,$AK81/($N81-2009),0)+IF($O81>=AY$2,$AL81/($O81-2009),0)+IF($P81>=AY$2,$AM81/($P81-2009),0)+IF($Q81>=AY$2,$AN81/($Q81-2009),0)+IF($R81>=AY$2,$AO81/($R81-2009),0)+IF($S81>=AY$2,$AP81/($S81-2009),0)+IF($T81>=AY$2,$AQ81/($T81-2009),0)+IF($U81>=AY$2,$AR81/($U81-2009),0)+IF($V81>=AY$2,$AS81/($V81-2009),0)+IF($W81>=AY$2,$AT81/($W81-2009),0)+IF($X81>=AY$2,$AU81/($X81-2009),0)+IF($Y81>=AY$2,$AV81/($Y81-2009),0)","v":0},{"$f":"IF($D81>=AZ$2,$AA81/($D81-2009),0)+IF($E81>=AZ$2,$AB81/($E81-2009),0)+IF($F81>=AZ$2,$AC81/($F81-2009),0)+IF($G81>=AZ$2,$AD81/($G81-2009),0)+IF($H81>=AZ$2,$AE81/($H81-2009),0)+IF($I81>=AZ$2,$AF81/($I81-2009),0)+IF($J81>=AZ$2,$AG81/($J81-2009),0)+IF($K81>=AZ$2,$AH81/($K81-2009),0)+IF($L81>=AZ$2,$AI81/($L81-2009),0)+IF($M81>=AZ$2,$AJ81/($M81-2009),0)+IF($N81>=AZ$2,$AK81/($N81-2009),0)+IF($O81>=AZ$2,$AL81/($O81-2009),0)+IF($P81>=AZ$2,$AM81/($P81-2009),0)+IF($Q81>=AZ$2,$AN81/($Q81-2009),0)+IF($R81>=AZ$2,$AO81/($R81-2009),0)+IF($S81>=AZ$2,$AP81/($S81-2009),0)+IF($T81>=AZ$2,$AQ81/($T81-2009),0)+IF($U81>=AZ$2,$AR81/($U81-2009),0)+IF($V81>=AZ$2,$AS81/($V81-2009),0)+IF($W81>=AZ$2,$AT81/($W81-2009),0)+IF($X81>=AZ$2,$AU81/($X81-2009),0)+IF($Y81>=AZ$2,$AV81/($Y81-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D81>=DL$2,$AA81/($D81-2009),0)+IF($E81>=DL$2,$AB81/($E81-2009),0)+IF($F81>=DL$2,$AC81/($F81-2009),0)+IF($G81>=DL$2,$AD81/($G81-2009),0)+IF($H81>=DL$2,$AE81/($H81-2009),0)+IF($I81>=DL$2,$AF81/($I81-2009),0)+IF($J81>=DL$2,$AG81/($J81-2009),0)+IF($K81>=DL$2,$AH81/($K81-2009),0)+IF($L81>=DL$2,$AI81/($L81-2009),0)+IF($M81>=DL$2,$AJ81/($M81-2009),0)+IF($N81>=DL$2,$AK81/($N81-2009),0)+IF($O81>=DL$2,$AL81/($O81-2009),0)+IF($P81>=DL$2,$AM81/($P81-2009),0)+IF($Q81>=DL$2,$AN81/($Q81-2009),0)+IF($R81>=DL$2,$AO81/($R81-2009),0)+IF($S81>=DL$2,$AP81/($S81-2009),0)+IF($T81>=DL$2,$AQ81/($T81-2009),0)+IF($U81>=DL$2,$AR81/($U81-2009),0)+IF($V81>=DL$2,$AS81/($V81-2009),0)+IF($W81>=DL$2,$AT81/($W81-2009),0)+IF($X81>=DL$2,$AU81/($X81-2009),0)+IF($Y81>=DL$2,$AV81/($Y81-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B127","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E127","v":50},{"$f":"D$3+$C83+Distributionsanlæg!D84","v":1955},{"$f":"E$3+$C83+Distributionsanlæg!E84","v":1965},{"$f":"F$3+$C83+Distributionsanlæg!F84","v":1975},{"$f":"G$3+$C83+Distributionsanlæg!G84","v":1985},{"$f":"H$3+$C83+Distributionsanlæg!H84","v":1995},{"$f":"I$3+$C83+Distributionsanlæg!I84","v":2005},{"$f":"J$3+$C83+Distributionsanlæg!J84","v":2015},{"$f":"K$3+$C83+Distributionsanlæg!K84","v":2025},{"$f":"L$3+$C83+Distributionsanlæg!L84","v":2032},{"$f":"M$3+$C83+Distributionsanlæg!M84","v":2037},{"$f":"N$3+$C83+Distributionsanlæg!N84","v":2042},{"$f":"O$3+$C83+Distributionsanlæg!O84","v":2047},{"$f":"P$3+$C83+Distributionsanlæg!P84","v":2050},{"$f":"Q$3+$C83+Distributionsanlæg!Q84","v":2051},{"$f":"R$3+$C83+Distributionsanlæg!R84","v":2052},{"$f":"S$3+$C83+Distributionsanlæg!S84","v":2053},{"$f":"T$3+$C83+Distributionsanlæg!T84","v":2054},{"$f":"U$3+$C83+Distributionsanlæg!U84","v":2055},{"$f":"V$3+$C83+Distributionsanlæg!V84","v":2056},{"$f":"W$3+$C83+Distributionsanlæg!W84","v":2057},{"$f":"X$3+$C83+Distributionsanlæg!X84","v":2058},{"$f":"Y$3+$C83+Distributionsanlæg!Y84","v":2059},null,{"$f":"Distributionsanlæg!BU83","v":0},{"$f":"Distributionsanlæg!BV83","v":0},{"$f":"Distributionsanlæg!BW83","v":0},{"$f":"Distributionsanlæg!BX83","v":0},{"$f":"Distributionsanlæg!BY83","v":0},{"$f":"Distributionsanlæg!BZ83","v":0},{"$f":"Distributionsanlæg!CA83","v":0},{"$f":"Distributionsanlæg!CB83","v":0},{"$f":"Distributionsanlæg!CC83","v":0},{"$f":"Distributionsanlæg!CD83","v":0},{"$f":"Distributionsanlæg!CE83","v":0},{"$f":"Distributionsanlæg!CF83","v":0},{"$f":"Distributionsanlæg!CG83","v":0},{"$f":"Distributionsanlæg!CH83","v":0},{"$f":"Distributionsanlæg!CI83","v":0},{"$f":"Distributionsanlæg!CJ83","v":0},{"$f":"Distributionsanlæg!CK83","v":0},{"$f":"Distributionsanlæg!CL83","v":0},{"$f":"Distributionsanlæg!CM83","v":0},{"$f":"Distributionsanlæg!CN83","v":0},{"$f":"Distributionsanlæg!CO83","v":0},{"$f":"Distributionsanlæg!CP83","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D83>=AY$2,$AA83/($D83-2009),0)+IF($E83>=AY$2,$AB83/($E83-2009),0)+IF($F83>=AY$2,$AC83/($F83-2009),0)+IF($G83>=AY$2,$AD83/($G83-2009),0)+IF($H83>=AY$2,$AE83/($H83-2009),0)+IF($I83>=AY$2,$AF83/($I83-2009),0)+IF($J83>=AY$2,$AG83/($J83-2009),0)+IF($K83>=AY$2,$AH83/($K83-2009),0)+IF($L83>=AY$2,$AI83/($L83-2009),0)+IF($M83>=AY$2,$AJ83/($M83-2009),0)+IF($N83>=AY$2,$AK83/($N83-2009),0)+IF($O83>=AY$2,$AL83/($O83-2009),0)+IF($P83>=AY$2,$AM83/($P83-2009),0)+IF($Q83>=AY$2,$AN83/($Q83-2009),0)+IF($R83>=AY$2,$AO83/($R83-2009),0)+IF($S83>=AY$2,$AP83/($S83-2009),0)+IF($T83>=AY$2,$AQ83/($T83-2009),0)+IF($U83>=AY$2,$AR83/($U83-2009),0)+IF($V83>=AY$2,$AS83/($V83-2009),0)+IF($W83>=AY$2,$AT83/($W83-2009),0)+IF($X83>=AY$2,$AU83/($X83-2009),0)+IF($Y83>=AY$2,$AV83/($Y83-2009),0)","v":0},{"$f":"IF($D83>=AZ$2,$AA83/($D83-2009),0)+IF($E83>=AZ$2,$AB83/($E83-2009),0)+IF($F83>=AZ$2,$AC83/($F83-2009),0)+IF($G83>=AZ$2,$AD83/($G83-2009),0)+IF($H83>=AZ$2,$AE83/($H83-2009),0)+IF($I83>=AZ$2,$AF83/($I83-2009),0)+IF($J83>=AZ$2,$AG83/($J83-2009),0)+IF($K83>=AZ$2,$AH83/($K83-2009),0)+IF($L83>=AZ$2,$AI83/($L83-2009),0)+IF($M83>=AZ$2,$AJ83/($M83-2009),0)+IF($N83>=AZ$2,$AK83/($N83-2009),0)+IF($O83>=AZ$2,$AL83/($O83-2009),0)+IF($P83>=AZ$2,$AM83/($P83-2009),0)+IF($Q83>=AZ$2,$AN83/($Q83-2009),0)+IF($R83>=AZ$2,$AO83/($R83-2009),0)+IF($S83>=AZ$2,$AP83/($S83-2009),0)+IF($T83>=AZ$2,$AQ83/($T83-2009),0)+IF($U83>=AZ$2,$AR83/($U83-2009),0)+IF($V83>=AZ$2,$AS83/($V83-2009),0)+IF($W83>=AZ$2,$AT83/($W83-2009),0)+IF($X83>=AZ$2,$AU83/($X83-2009),0)+IF($Y83>=AZ$2,$AV83/($Y83-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D83>=DL$2,$AA83/($D83-2009),0)+IF($E83>=DL$2,$AB83/($E83-2009),0)+IF($F83>=DL$2,$AC83/($F83-2009),0)+IF($G83>=DL$2,$AD83/($G83-2009),0)+IF($H83>=DL$2,$AE83/($H83-2009),0)+IF($I83>=DL$2,$AF83/($I83-2009),0)+IF($J83>=DL$2,$AG83/($J83-2009),0)+IF($K83>=DL$2,$AH83/($K83-2009),0)+IF($L83>=DL$2,$AI83/($L83-2009),0)+IF($M83>=DL$2,$AJ83/($M83-2009),0)+IF($N83>=DL$2,$AK83/($N83-2009),0)+IF($O83>=DL$2,$AL83/($O83-2009),0)+IF($P83>=DL$2,$AM83/($P83-2009),0)+IF($Q83>=DL$2,$AN83/($Q83-2009),0)+IF($R83>=DL$2,$AO83/($R83-2009),0)+IF($S83>=DL$2,$AP83/($S83-2009),0)+IF($T83>=DL$2,$AQ83/($T83-2009),0)+IF($U83>=DL$2,$AR83/($U83-2009),0)+IF($V83>=DL$2,$AS83/($V83-2009),0)+IF($W83>=DL$2,$AT83/($W83-2009),0)+IF($X83>=DL$2,$AU83/($X83-2009),0)+IF($Y83>=DL$2,$AV83/($Y83-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B128","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E128","v":20},{"$f":"D$3+$C85","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C85","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU85","v":0},{"$f":"Distributionsanlæg!BV85","v":0},{"$f":"Distributionsanlæg!BW85","v":0},{"$f":"Distributionsanlæg!BX85","v":0},{"$f":"Distributionsanlæg!BY85","v":0},{"$f":"Distributionsanlæg!BZ85","v":0},{"$f":"Distributionsanlæg!CA85","v":0},{"$f":"Distributionsanlæg!CB85","v":0},{"$f":"Distributionsanlæg!CC85","v":0},{"$f":"Distributionsanlæg!CD85","v":0},{"$f":"Distributionsanlæg!CE85","v":0},{"$f":"Distributionsanlæg!CF85","v":0},{"$f":"Distributionsanlæg!CG85","v":0},{"$f":"Distributionsanlæg!CH85","v":0},{"$f":"Distributionsanlæg!CI85","v":0},{"$f":"Distributionsanlæg!CJ85","v":0},{"$f":"Distributionsanlæg!CK85","v":0},{"$f":"Distributionsanlæg!CL85","v":0},{"$f":"Distributionsanlæg!CM85","v":0},{"$f":"Distributionsanlæg!CN85","v":0},{"$f":"Distributionsanlæg!CO85","v":0},{"$f":"Distributionsanlæg!CP85","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D85>=AY$2,$AA85/($D85-2009),0)+IF($E85>=AY$2,$AB85/($E85-2009),0)+IF($F85>=AY$2,$AC85/($F85-2009),0)+IF($G85>=AY$2,$AD85/($G85-2009),0)+IF($H85>=AY$2,$AE85/($H85-2009),0)+IF($I85>=AY$2,$AF85/($I85-2009),0)+IF($J85>=AY$2,$AG85/($J85-2009),0)+IF($K85>=AY$2,$AH85/($K85-2009),0)+IF($L85>=AY$2,$AI85/($L85-2009),0)+IF($M85>=AY$2,$AJ85/($M85-2009),0)+IF($N85>=AY$2,$AK85/($N85-2009),0)+IF($O85>=AY$2,$AL85/($O85-2009),0)+IF($P85>=AY$2,$AM85/($P85-2009),0)+IF($Q85>=AY$2,$AN85/($Q85-2009),0)+IF($R85>=AY$2,$AO85/($R85-2009),0)+IF($S85>=AY$2,$AP85/($S85-2009),0)+IF($T85>=AY$2,$AQ85/($T85-2009),0)+IF($U85>=AY$2,$AR85/($U85-2009),0)+IF($V85>=AY$2,$AS85/($V85-2009),0)+IF($W85>=AY$2,$AT85/($W85-2009),0)+IF($X85>=AY$2,$AU85/($X85-2009),0)+IF($Y85>=AY$2,$AV85/($Y85-2009),0)","v":0},{"$f":"IF($D85>=AZ$2,$AA85/($D85-2009),0)+IF($E85>=AZ$2,$AB85/($E85-2009),0)+IF($F85>=AZ$2,$AC85/($F85-2009),0)+IF($G85>=AZ$2,$AD85/($G85-2009),0)+IF($H85>=AZ$2,$AE85/($H85-2009),0)+IF($I85>=AZ$2,$AF85/($I85-2009),0)+IF($J85>=AZ$2,$AG85/($J85-2009),0)+IF($K85>=AZ$2,$AH85/($K85-2009),0)+IF($L85>=AZ$2,$AI85/($L85-2009),0)+IF($M85>=AZ$2,$AJ85/($M85-2009),0)+IF($N85>=AZ$2,$AK85/($N85-2009),0)+IF($O85>=AZ$2,$AL85/($O85-2009),0)+IF($P85>=AZ$2,$AM85/($P85-2009),0)+IF($Q85>=AZ$2,$AN85/($Q85-2009),0)+IF($R85>=AZ$2,$AO85/($R85-2009),0)+IF($S85>=AZ$2,$AP85/($S85-2009),0)+IF($T85>=AZ$2,$AQ85/($T85-2009),0)+IF($U85>=AZ$2,$AR85/($U85-2009),0)+IF($V85>=AZ$2,$AS85/($V85-2009),0)+IF($W85>=AZ$2,$AT85/($W85-2009),0)+IF($X85>=AZ$2,$AU85/($X85-2009),0)+IF($Y85>=AZ$2,$AV85/($Y85-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D85>=DL$2,$AA85/($D85-2009),0)+IF($E85>=DL$2,$AB85/($E85-2009),0)+IF($F85>=DL$2,$AC85/($F85-2009),0)+IF($G85>=DL$2,$AD85/($G85-2009),0)+IF($H85>=DL$2,$AE85/($H85-2009),0)+IF($I85>=DL$2,$AF85/($I85-2009),0)+IF($J85>=DL$2,$AG85/($J85-2009),0)+IF($K85>=DL$2,$AH85/($K85-2009),0)+IF($L85>=DL$2,$AI85/($L85-2009),0)+IF($M85>=DL$2,$AJ85/($M85-2009),0)+IF($N85>=DL$2,$AK85/($N85-2009),0)+IF($O85>=DL$2,$AL85/($O85-2009),0)+IF($P85>=DL$2,$AM85/($P85-2009),0)+IF($Q85>=DL$2,$AN85/($Q85-2009),0)+IF($R85>=DL$2,$AO85/($R85-2009),0)+IF($S85>=DL$2,$AP85/($S85-2009),0)+IF($T85>=DL$2,$AQ85/($T85-2009),0)+IF($U85>=DL$2,$AR85/($U85-2009),0)+IF($V85>=DL$2,$AS85/($V85-2009),0)+IF($W85>=DL$2,$AT85/($W85-2009),0)+IF($X85>=DL$2,$AU85/($X85-2009),0)+IF($Y85>=DL$2,$AV85/($Y85-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B129","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E129","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU86","v":0},{"$f":"Distributionsanlæg!BV86","v":0},{"$f":"Distributionsanlæg!BW86","v":0},{"$f":"Distributionsanlæg!BX86","v":0},{"$f":"Distributionsanlæg!BY86","v":0},{"$f":"Distributionsanlæg!BZ86","v":0},{"$f":"Distributionsanlæg!CA86","v":0},{"$f":"Distributionsanlæg!CB86","v":0},{"$f":"Distributionsanlæg!CC86","v":0},{"$f":"Distributionsanlæg!CD86","v":0},{"$f":"Distributionsanlæg!CE86","v":0},{"$f":"Distributionsanlæg!CF86","v":0},{"$f":"Distributionsanlæg!CG86","v":0},{"$f":"Distributionsanlæg!CH86","v":0},{"$f":"Distributionsanlæg!CI86","v":0},{"$f":"Distributionsanlæg!CJ86","v":0},{"$f":"Distributionsanlæg!CK86","v":0},{"$f":"Distributionsanlæg!CL86","v":0},{"$f":"Distributionsanlæg!CM86","v":0},{"$f":"Distributionsanlæg!CN86","v":0},{"$f":"Distributionsanlæg!CO86","v":0},{"$f":"Distributionsanlæg!CP86","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D86>=AY$2,$AA86/($D86-2009),0)+IF($E86>=AY$2,$AB86/($E86-2009),0)+IF($F86>=AY$2,$AC86/($F86-2009),0)+IF($G86>=AY$2,$AD86/($G86-2009),0)+IF($H86>=AY$2,$AE86/($H86-2009),0)+IF($I86>=AY$2,$AF86/($I86-2009),0)+IF($J86>=AY$2,$AG86/($J86-2009),0)+IF($K86>=AY$2,$AH86/($K86-2009),0)+IF($L86>=AY$2,$AI86/($L86-2009),0)+IF($M86>=AY$2,$AJ86/($M86-2009),0)+IF($N86>=AY$2,$AK86/($N86-2009),0)+IF($O86>=AY$2,$AL86/($O86-2009),0)+IF($P86>=AY$2,$AM86/($P86-2009),0)+IF($Q86>=AY$2,$AN86/($Q86-2009),0)+IF($R86>=AY$2,$AO86/($R86-2009),0)+IF($S86>=AY$2,$AP86/($S86-2009),0)+IF($T86>=AY$2,$AQ86/($T86-2009),0)+IF($U86>=AY$2,$AR86/($U86-2009),0)+IF($V86>=AY$2,$AS86/($V86-2009),0)+IF($W86>=AY$2,$AT86/($W86-2009),0)+IF($X86>=AY$2,$AU86/($X86-2009),0)+IF($Y86>=AY$2,$AV86/($Y86-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B130","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E130","v":50},{"$f":"D$3+$C87+Distributionsanlæg!D88","v":1955},{"$f":"E$3+$C87+Distributionsanlæg!E88","v":1965},{"$f":"F$3+$C87+Distributionsanlæg!F88","v":1975},{"$f":"G$3+$C87+Distributionsanlæg!G88","v":1985},{"$f":"H$3+$C87+Distributionsanlæg!H88","v":1995},{"$f":"I$3+$C87+Distributionsanlæg!I88","v":2005},{"$f":"J$3+$C87+Distributionsanlæg!J88","v":2015},{"$f":"K$3+$C87+Distributionsanlæg!K88","v":2025},{"$f":"L$3+$C87+Distributionsanlæg!L88","v":2032},{"$f":"M$3+$C87+Distributionsanlæg!M88","v":2037},{"$f":"N$3+$C87+Distributionsanlæg!N88","v":2042},{"$f":"O$3+$C87+Distributionsanlæg!O88","v":2047},{"$f":"P$3+$C87+Distributionsanlæg!P88","v":2050},{"$f":"Q$3+$C87+Distributionsanlæg!Q88","v":2051},{"$f":"R$3+$C87+Distributionsanlæg!R88","v":2052},{"$f":"S$3+$C87+Distributionsanlæg!S88","v":2053},{"$f":"T$3+$C87+Distributionsanlæg!T88","v":2054},{"$f":"U$3+$C87+Distributionsanlæg!U88","v":2055},{"$f":"V$3+$C87+Distributionsanlæg!V88","v":2056},{"$f":"W$3+$C87+Distributionsanlæg!W88","v":2057},{"$f":"X$3+$C87+Distributionsanlæg!X88","v":2058},{"$f":"Y$3+$C87+Distributionsanlæg!Y88","v":2059},null,{"$f":"Distributionsanlæg!BU87","v":0},{"$f":"Distributionsanlæg!BV87","v":0},{"$f":"Distributionsanlæg!BW87","v":0},{"$f":"Distributionsanlæg!BX87","v":0},{"$f":"Distributionsanlæg!BY87","v":0},{"$f":"Distributionsanlæg!BZ87","v":0},{"$f":"Distributionsanlæg!CA87","v":0},{"$f":"Distributionsanlæg!CB87","v":0},{"$f":"Distributionsanlæg!CC87","v":0},{"$f":"Distributionsanlæg!CD87","v":0},{"$f":"Distributionsanlæg!CE87","v":0},{"$f":"Distributionsanlæg!CF87","v":0},{"$f":"Distributionsanlæg!CG87","v":0},{"$f":"Distributionsanlæg!CH87","v":0},{"$f":"Distributionsanlæg!CI87","v":0},{"$f":"Distributionsanlæg!CJ87","v":0},{"$f":"Distributionsanlæg!CK87","v":0},{"$f":"Distributionsanlæg!CL87","v":0},{"$f":"Distributionsanlæg!CM87","v":0},{"$f":"Distributionsanlæg!CN87","v":0},{"$f":"Distributionsanlæg!CO87","v":0},{"$f":"Distributionsanlæg!CP87","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D87>=AY$2,$AA87/($D87-2009),0)+IF($E87>=AY$2,$AB87/($E87-2009),0)+IF($F87>=AY$2,$AC87/($F87-2009),0)+IF($G87>=AY$2,$AD87/($G87-2009),0)+IF($H87>=AY$2,$AE87/($H87-2009),0)+IF($I87>=AY$2,$AF87/($I87-2009),0)+IF($J87>=AY$2,$AG87/($J87-2009),0)+IF($K87>=AY$2,$AH87/($K87-2009),0)+IF($L87>=AY$2,$AI87/($L87-2009),0)+IF($M87>=AY$2,$AJ87/($M87-2009),0)+IF($N87>=AY$2,$AK87/($N87-2009),0)+IF($O87>=AY$2,$AL87/($O87-2009),0)+IF($P87>=AY$2,$AM87/($P87-2009),0)+IF($Q87>=AY$2,$AN87/($Q87-2009),0)+IF($R87>=AY$2,$AO87/($R87-2009),0)+IF($S87>=AY$2,$AP87/($S87-2009),0)+IF($T87>=AY$2,$AQ87/($T87-2009),0)+IF($U87>=AY$2,$AR87/($U87-2009),0)+IF($V87>=AY$2,$AS87/($V87-2009),0)+IF($W87>=AY$2,$AT87/($W87-2009),0)+IF($X87>=AY$2,$AU87/($X87-2009),0)+IF($Y87>=AY$2,$AV87/($Y87-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B131","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E131","v":20},{"$f":"D$3+$C89","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C89","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU89","v":0},{"$f":"Distributionsanlæg!BV89","v":0},{"$f":"Distributionsanlæg!BW89","v":0},{"$f":"Distributionsanlæg!BX89","v":0},{"$f":"Distributionsanlæg!BY89","v":0},{"$f":"Distributionsanlæg!BZ89","v":0},{"$f":"Distributionsanlæg!CA89","v":0},{"$f":"Distributionsanlæg!CB89","v":0},{"$f":"Distributionsanlæg!CC89","v":0},{"$f":"Distributionsanlæg!CD89","v":0},{"$f":"Distributionsanlæg!CE89","v":0},{"$f":"Distributionsanlæg!CF89","v":0},{"$f":"Distributionsanlæg!CG89","v":0},{"$f":"Distributionsanlæg!CH89","v":0},{"$f":"Distributionsanlæg!CI89","v":0},{"$f":"Distributionsanlæg!CJ89","v":0},{"$f":"Distributionsanlæg!CK89","v":0},{"$f":"Distributionsanlæg!CL89","v":0},{"$f":"Distributionsanlæg!CM89","v":0},{"$f":"Distributionsanlæg!CN89","v":0},{"$f":"Distributionsanlæg!CO89","v":0},{"$f":"Distributionsanlæg!CP89","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D89>=AY$2,$AA89/($D89-2009),0)+IF($E89>=AY$2,$AB89/($E89-2009),0)+IF($F89>=AY$2,$AC89/($F89-2009),0)+IF($G89>=AY$2,$AD89/($G89-2009),0)+IF($H89>=AY$2,$AE89/($H89-2009),0)+IF($I89>=AY$2,$AF89/($I89-2009),0)+IF($J89>=AY$2,$AG89/($J89-2009),0)+IF($K89>=AY$2,$AH89/($K89-2009),0)+IF($L89>=AY$2,$AI89/($L89-2009),0)+IF($M89>=AY$2,$AJ89/($M89-2009),0)+IF($N89>=AY$2,$AK89/($N89-2009),0)+IF($O89>=AY$2,$AL89/($O89-2009),0)+IF($P89>=AY$2,$AM89/($P89-2009),0)+IF($Q89>=AY$2,$AN89/($Q89-2009),0)+IF($R89>=AY$2,$AO89/($R89-2009),0)+IF($S89>=AY$2,$AP89/($S89-2009),0)+IF($T89>=AY$2,$AQ89/($T89-2009),0)+IF($U89>=AY$2,$AR89/($U89-2009),0)+IF($V89>=AY$2,$AS89/($V89-2009),0)+IF($W89>=AY$2,$AT89/($W89-2009),0)+IF($X89>=AY$2,$AU89/($X89-2009),0)+IF($Y89>=AY$2,$AV89/($Y89-2009),0)","v":0},{"$f":"IF($D89>=AZ$2,$AA89/($D89-2009),0)+IF($E89>=AZ$2,$AB89/($E89-2009),0)+IF($F89>=AZ$2,$AC89/($F89-2009),0)+IF($G89>=AZ$2,$AD89/($G89-2009),0)+IF($H89>=AZ$2,$AE89/($H89-2009),0)+IF($I89>=AZ$2,$AF89/($I89-2009),0)+IF($J89>=AZ$2,$AG89/($J89-2009),0)+IF($K89>=AZ$2,$AH89/($K89-2009),0)+IF($L89>=AZ$2,$AI89/($L89-2009),0)+IF($M89>=AZ$2,$AJ89/($M89-2009),0)+IF($N89>=AZ$2,$AK89/($N89-2009),0)+IF($O89>=AZ$2,$AL89/($O89-2009),0)+IF($P89>=AZ$2,$AM89/($P89-2009),0)+IF($Q89>=AZ$2,$AN89/($Q89-2009),0)+IF($R89>=AZ$2,$AO89/($R89-2009),0)+IF($S89>=AZ$2,$AP89/($S89-2009),0)+IF($T89>=AZ$2,$AQ89/($T89-2009),0)+IF($U89>=AZ$2,$AR89/($U89-2009),0)+IF($V89>=AZ$2,$AS89/($V89-2009),0)+IF($W89>=AZ$2,$AT89/($W89-2009),0)+IF($X89>=AZ$2,$AU89/($X89-2009),0)+IF($Y89>=AZ$2,$AV89/($Y89-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D89>=DL$2,$AA89/($D89-2009),0)+IF($E89>=DL$2,$AB89/($E89-2009),0)+IF($F89>=DL$2,$AC89/($F89-2009),0)+IF($G89>=DL$2,$AD89/($G89-2009),0)+IF($H89>=DL$2,$AE89/($H89-2009),0)+IF($I89>=DL$2,$AF89/($I89-2009),0)+IF($J89>=DL$2,$AG89/($J89-2009),0)+IF($K89>=DL$2,$AH89/($K89-2009),0)+IF($L89>=DL$2,$AI89/($L89-2009),0)+IF($M89>=DL$2,$AJ89/($M89-2009),0)+IF($N89>=DL$2,$AK89/($N89-2009),0)+IF($O89>=DL$2,$AL89/($O89-2009),0)+IF($P89>=DL$2,$AM89/($P89-2009),0)+IF($Q89>=DL$2,$AN89/($Q89-2009),0)+IF($R89>=DL$2,$AO89/($R89-2009),0)+IF($S89>=DL$2,$AP89/($S89-2009),0)+IF($T89>=DL$2,$AQ89/($T89-2009),0)+IF($U89>=DL$2,$AR89/($U89-2009),0)+IF($V89>=DL$2,$AS89/($V89-2009),0)+IF($W89>=DL$2,$AT89/($W89-2009),0)+IF($X89>=DL$2,$AU89/($X89-2009),0)+IF($Y89>=DL$2,$AV89/($Y89-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B132","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E132","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU90","v":0},{"$f":"Distributionsanlæg!BV90","v":0},{"$f":"Distributionsanlæg!BW90","v":0},{"$f":"Distributionsanlæg!BX90","v":0},{"$f":"Distributionsanlæg!BY90","v":0},{"$f":"Distributionsanlæg!BZ90","v":0},{"$f":"Distributionsanlæg!CA90","v":0},{"$f":"Distributionsanlæg!CB90","v":0},{"$f":"Distributionsanlæg!CC90","v":0},{"$f":"Distributionsanlæg!CD90","v":0},{"$f":"Distributionsanlæg!CE90","v":0},{"$f":"Distributionsanlæg!CF90","v":0},{"$f":"Distributionsanlæg!CG90","v":0},{"$f":"Distributionsanlæg!CH90","v":0},{"$f":"Distributionsanlæg!CI90","v":0},{"$f":"Distributionsanlæg!CJ90","v":0},{"$f":"Distributionsanlæg!CK90","v":0},{"$f":"Distributionsanlæg!CL90","v":0},{"$f":"Distributionsanlæg!CM90","v":0},{"$f":"Distributionsanlæg!CN90","v":0},{"$f":"Distributionsanlæg!CO90","v":0},{"$f":"Distributionsanlæg!CP90","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D90>=AY$2,$AA90/($D90-2009),0)+IF($E90>=AY$2,$AB90/($E90-2009),0)+IF($F90>=AY$2,$AC90/($F90-2009),0)+IF($G90>=AY$2,$AD90/($G90-2009),0)+IF($H90>=AY$2,$AE90/($H90-2009),0)+IF($I90>=AY$2,$AF90/($I90-2009),0)+IF($J90>=AY$2,$AG90/($J90-2009),0)+IF($K90>=AY$2,$AH90/($K90-2009),0)+IF($L90>=AY$2,$AI90/($L90-2009),0)+IF($M90>=AY$2,$AJ90/($M90-2009),0)+IF($N90>=AY$2,$AK90/($N90-2009),0)+IF($O90>=AY$2,$AL90/($O90-2009),0)+IF($P90>=AY$2,$AM90/($P90-2009),0)+IF($Q90>=AY$2,$AN90/($Q90-2009),0)+IF($R90>=AY$2,$AO90/($R90-2009),0)+IF($S90>=AY$2,$AP90/($S90-2009),0)+IF($T90>=AY$2,$AQ90/($T90-2009),0)+IF($U90>=AY$2,$AR90/($U90-2009),0)+IF($V90>=AY$2,$AS90/($V90-2009),0)+IF($W90>=AY$2,$AT90/($W90-2009),0)+IF($X90>=AY$2,$AU90/($X90-2009),0)+IF($Y90>=AY$2,$AV90/($Y90-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B133","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E133","v":50},{"$f":"D$3+$C91+Distributionsanlæg!D92","v":1955},{"$f":"E$3+$C91+Distributionsanlæg!E92","v":1965},{"$f":"F$3+$C91+Distributionsanlæg!F92","v":1975},{"$f":"G$3+$C91+Distributionsanlæg!G92","v":1985},{"$f":"H$3+$C91+Distributionsanlæg!H92","v":1995},{"$f":"I$3+$C91+Distributionsanlæg!I92","v":2005},{"$f":"J$3+$C91+Distributionsanlæg!J92","v":2015},{"$f":"K$3+$C91+Distributionsanlæg!K92","v":2025},{"$f":"L$3+$C91+Distributionsanlæg!L92","v":2032},{"$f":"M$3+$C91+Distributionsanlæg!M92","v":2037},{"$f":"N$3+$C91+Distributionsanlæg!N92","v":2042},{"$f":"O$3+$C91+Distributionsanlæg!O92","v":2047},{"$f":"P$3+$C91+Distributionsanlæg!P92","v":2050},{"$f":"Q$3+$C91+Distributionsanlæg!Q92","v":2051},{"$f":"R$3+$C91+Distributionsanlæg!R92","v":2052},{"$f":"S$3+$C91+Distributionsanlæg!S92","v":2053},{"$f":"T$3+$C91+Distributionsanlæg!T92","v":2054},{"$f":"U$3+$C91+Distributionsanlæg!U92","v":2055},{"$f":"V$3+$C91+Distributionsanlæg!V92","v":2056},{"$f":"W$3+$C91+Distributionsanlæg!W92","v":2057},{"$f":"X$3+$C91+Distributionsanlæg!X92","v":2058},{"$f":"Y$3+$C91+Distributionsanlæg!Y92","v":2059},null,{"$f":"Distributionsanlæg!BU91","v":0},{"$f":"Distributionsanlæg!BV91","v":0},{"$f":"Distributionsanlæg!BW91","v":0},{"$f":"Distributionsanlæg!BX91","v":0},{"$f":"Distributionsanlæg!BY91","v":0},{"$f":"Distributionsanlæg!BZ91","v":0},{"$f":"Distributionsanlæg!CA91","v":0},{"$f":"Distributionsanlæg!CB91","v":0},{"$f":"Distributionsanlæg!CC91","v":0},{"$f":"Distributionsanlæg!CD91","v":0},{"$f":"Distributionsanlæg!CE91","v":0},{"$f":"Distributionsanlæg!CF91","v":0},{"$f":"Distributionsanlæg!CG91","v":0},{"$f":"Distributionsanlæg!CH91","v":0},{"$f":"Distributionsanlæg!CI91","v":0},{"$f":"Distributionsanlæg!CJ91","v":0},{"$f":"Distributionsanlæg!CK91","v":0},{"$f":"Distributionsanlæg!CL91","v":0},{"$f":"Distributionsanlæg!CM91","v":0},{"$f":"Distributionsanlæg!CN91","v":0},{"$f":"Distributionsanlæg!CO91","v":0},{"$f":"Distributionsanlæg!CP91","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D91>=AY$2,$AA91/($D91-2009),0)+IF($E91>=AY$2,$AB91/($E91-2009),0)+IF($F91>=AY$2,$AC91/($F91-2009),0)+IF($G91>=AY$2,$AD91/($G91-2009),0)+IF($H91>=AY$2,$AE91/($H91-2009),0)+IF($I91>=AY$2,$AF91/($I91-2009),0)+IF($J91>=AY$2,$AG91/($J91-2009),0)+IF($K91>=AY$2,$AH91/($K91-2009),0)+IF($L91>=AY$2,$AI91/($L91-2009),0)+IF($M91>=AY$2,$AJ91/($M91-2009),0)+IF($N91>=AY$2,$AK91/($N91-2009),0)+IF($O91>=AY$2,$AL91/($O91-2009),0)+IF($P91>=AY$2,$AM91/($P91-2009),0)+IF($Q91>=AY$2,$AN91/($Q91-2009),0)+IF($R91>=AY$2,$AO91/($R91-2009),0)+IF($S91>=AY$2,$AP91/($S91-2009),0)+IF($T91>=AY$2,$AQ91/($T91-2009),0)+IF($U91>=AY$2,$AR91/($U91-2009),0)+IF($V91>=AY$2,$AS91/($V91-2009),0)+IF($W91>=AY$2,$AT91/($W91-2009),0)+IF($X91>=AY$2,$AU91/($X91-2009),0)+IF($Y91>=AY$2,$AV91/($Y91-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B134","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E134","v":20},{"$f":"D$3+$C93","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C93","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU93","v":0},{"$f":"Distributionsanlæg!BV93","v":0},{"$f":"Distributionsanlæg!BW93","v":0},{"$f":"Distributionsanlæg!BX93","v":0},{"$f":"Distributionsanlæg!BY93","v":0},{"$f":"Distributionsanlæg!BZ93","v":0},{"$f":"Distributionsanlæg!CA93","v":0},{"$f":"Distributionsanlæg!CB93","v":0},{"$f":"Distributionsanlæg!CC93","v":0},{"$f":"Distributionsanlæg!CD93","v":0},{"$f":"Distributionsanlæg!CE93","v":0},{"$f":"Distributionsanlæg!CF93","v":0},{"$f":"Distributionsanlæg!CG93","v":0},{"$f":"Distributionsanlæg!CH93","v":0},{"$f":"Distributionsanlæg!CI93","v":0},{"$f":"Distributionsanlæg!CJ93","v":0},{"$f":"Distributionsanlæg!CK93","v":0},{"$f":"Distributionsanlæg!CL93","v":0},{"$f":"Distributionsanlæg!CM93","v":0},{"$f":"Distributionsanlæg!CN93","v":0},{"$f":"Distributionsanlæg!CO93","v":0},{"$f":"Distributionsanlæg!CP93","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D93>=AY$2,$AA93/($D93-2009),0)+IF($E93>=AY$2,$AB93/($E93-2009),0)+IF($F93>=AY$2,$AC93/($F93-2009),0)+IF($G93>=AY$2,$AD93/($G93-2009),0)+IF($H93>=AY$2,$AE93/($H93-2009),0)+IF($I93>=AY$2,$AF93/($I93-2009),0)+IF($J93>=AY$2,$AG93/($J93-2009),0)+IF($K93>=AY$2,$AH93/($K93-2009),0)+IF($L93>=AY$2,$AI93/($L93-2009),0)+IF($M93>=AY$2,$AJ93/($M93-2009),0)+IF($N93>=AY$2,$AK93/($N93-2009),0)+IF($O93>=AY$2,$AL93/($O93-2009),0)+IF($P93>=AY$2,$AM93/($P93-2009),0)+IF($Q93>=AY$2,$AN93/($Q93-2009),0)+IF($R93>=AY$2,$AO93/($R93-2009),0)+IF($S93>=AY$2,$AP93/($S93-2009),0)+IF($T93>=AY$2,$AQ93/($T93-2009),0)+IF($U93>=AY$2,$AR93/($U93-2009),0)+IF($V93>=AY$2,$AS93/($V93-2009),0)+IF($W93>=AY$2,$AT93/($W93-2009),0)+IF($X93>=AY$2,$AU93/($X93-2009),0)+IF($Y93>=AY$2,$AV93/($Y93-2009),0)","v":0},{"$f":"IF($D93>=AZ$2,$AA93/($D93-2009),0)+IF($E93>=AZ$2,$AB93/($E93-2009),0)+IF($F93>=AZ$2,$AC93/($F93-2009),0)+IF($G93>=AZ$2,$AD93/($G93-2009),0)+IF($H93>=AZ$2,$AE93/($H93-2009),0)+IF($I93>=AZ$2,$AF93/($I93-2009),0)+IF($J93>=AZ$2,$AG93/($J93-2009),0)+IF($K93>=AZ$2,$AH93/($K93-2009),0)+IF($L93>=AZ$2,$AI93/($L93-2009),0)+IF($M93>=AZ$2,$AJ93/($M93-2009),0)+IF($N93>=AZ$2,$AK93/($N93-2009),0)+IF($O93>=AZ$2,$AL93/($O93-2009),0)+IF($P93>=AZ$2,$AM93/($P93-2009),0)+IF($Q93>=AZ$2,$AN93/($Q93-2009),0)+IF($R93>=AZ$2,$AO93/($R93-2009),0)+IF($S93>=AZ$2,$AP93/($S93-2009),0)+IF($T93>=AZ$2,$AQ93/($T93-2009),0)+IF($U93>=AZ$2,$AR93/($U93-2009),0)+IF($V93>=AZ$2,$AS93/($V93-2009),0)+IF($W93>=AZ$2,$AT93/($W93-2009),0)+IF($X93>=AZ$2,$AU93/($X93-2009),0)+IF($Y93>=AZ$2,$AV93/($Y93-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D93>=DL$2,$AA93/($D93-2009),0)+IF($E93>=DL$2,$AB93/($E93-2009),0)+IF($F93>=DL$2,$AC93/($F93-2009),0)+IF($G93>=DL$2,$AD93/($G93-2009),0)+IF($H93>=DL$2,$AE93/($H93-2009),0)+IF($I93>=DL$2,$AF93/($I93-2009),0)+IF($J93>=DL$2,$AG93/($J93-2009),0)+IF($K93>=DL$2,$AH93/($K93-2009),0)+IF($L93>=DL$2,$AI93/($L93-2009),0)+IF($M93>=DL$2,$AJ93/($M93-2009),0)+IF($N93>=DL$2,$AK93/($N93-2009),0)+IF($O93>=DL$2,$AL93/($O93-2009),0)+IF($P93>=DL$2,$AM93/($P93-2009),0)+IF($Q93>=DL$2,$AN93/($Q93-2009),0)+IF($R93>=DL$2,$AO93/($R93-2009),0)+IF($S93>=DL$2,$AP93/($S93-2009),0)+IF($T93>=DL$2,$AQ93/($T93-2009),0)+IF($U93>=DL$2,$AR93/($U93-2009),0)+IF($V93>=DL$2,$AS93/($V93-2009),0)+IF($W93>=DL$2,$AT93/($W93-2009),0)+IF($X93>=DL$2,$AU93/($X93-2009),0)+IF($Y93>=DL$2,$AV93/($Y93-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B135","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E135","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU94","v":0},{"$f":"Distributionsanlæg!BV94","v":0},{"$f":"Distributionsanlæg!BW94","v":0},{"$f":"Distributionsanlæg!BX94","v":0},{"$f":"Distributionsanlæg!BY94","v":0},{"$f":"Distributionsanlæg!BZ94","v":0},{"$f":"Distributionsanlæg!CA94","v":0},{"$f":"Distributionsanlæg!CB94","v":0},{"$f":"Distributionsanlæg!CC94","v":0},{"$f":"Distributionsanlæg!CD94","v":0},{"$f":"Distributionsanlæg!CE94","v":0},{"$f":"Distributionsanlæg!CF94","v":0},{"$f":"Distributionsanlæg!CG94","v":0},{"$f":"Distributionsanlæg!CH94","v":0},{"$f":"Distributionsanlæg!CI94","v":0},{"$f":"Distributionsanlæg!CJ94","v":0},{"$f":"Distributionsanlæg!CK94","v":0},{"$f":"Distributionsanlæg!CL94","v":0},{"$f":"Distributionsanlæg!CM94","v":0},{"$f":"Distributionsanlæg!CN94","v":0},{"$f":"Distributionsanlæg!CO94","v":0},{"$f":"Distributionsanlæg!CP94","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D94>=AY$2,$AA94/($D94-2009),0)+IF($E94>=AY$2,$AB94/($E94-2009),0)+IF($F94>=AY$2,$AC94/($F94-2009),0)+IF($G94>=AY$2,$AD94/($G94-2009),0)+IF($H94>=AY$2,$AE94/($H94-2009),0)+IF($I94>=AY$2,$AF94/($I94-2009),0)+IF($J94>=AY$2,$AG94/($J94-2009),0)+IF($K94>=AY$2,$AH94/($K94-2009),0)+IF($L94>=AY$2,$AI94/($L94-2009),0)+IF($M94>=AY$2,$AJ94/($M94-2009),0)+IF($N94>=AY$2,$AK94/($N94-2009),0)+IF($O94>=AY$2,$AL94/($O94-2009),0)+IF($P94>=AY$2,$AM94/($P94-2009),0)+IF($Q94>=AY$2,$AN94/($Q94-2009),0)+IF($R94>=AY$2,$AO94/($R94-2009),0)+IF($S94>=AY$2,$AP94/($S94-2009),0)+IF($T94>=AY$2,$AQ94/($T94-2009),0)+IF($U94>=AY$2,$AR94/($U94-2009),0)+IF($V94>=AY$2,$AS94/($V94-2009),0)+IF($W94>=AY$2,$AT94/($W94-2009),0)+IF($X94>=AY$2,$AU94/($X94-2009),0)+IF($Y94>=AY$2,$AV94/($Y94-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Små pumpestationer inkl. SRO-anlæg - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW96:AW109)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY96:AY109)","v":0},{"$f":"SUM(AZ96:AZ109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL96:DL109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B137","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E137","v":30},{"$f":"D$3+$C96+Distributionsanlæg!D97","v":1935},{"$f":"E$3+$C96+Distributionsanlæg!E97","v":1945},{"$f":"F$3+$C96+Distributionsanlæg!F97","v":1955},{"$f":"G$3+$C96+Distributionsanlæg!G97","v":1965},{"$f":"H$3+$C96+Distributionsanlæg!H97","v":1975},{"$f":"I$3+$C96+Distributionsanlæg!I97","v":1985},{"$f":"J$3+$C96+Distributionsanlæg!J97","v":1995},{"$f":"K$3+$C96+Distributionsanlæg!K97","v":2005},{"$f":"L$3+$C96+Distributionsanlæg!L97","v":2012},{"$f":"M$3+$C96+Distributionsanlæg!M97","v":2017},{"$f":"N$3+$C96+Distributionsanlæg!N97","v":2022},{"$f":"O$3+$C96+Distributionsanlæg!O97","v":2027},{"$f":"P$3+$C96+Distributionsanlæg!P97","v":2030},{"$f":"Q$3+$C96+Distributionsanlæg!Q97","v":2031},{"$f":"R$3+$C96+Distributionsanlæg!R97","v":2032},{"$f":"S$3+$C96+Distributionsanlæg!S97","v":2033},{"$f":"T$3+$C96+Distributionsanlæg!T97","v":2034},{"$f":"U$3+$C96+Distributionsanlæg!U97","v":2035},{"$f":"V$3+$C96+Distributionsanlæg!V97","v":2036},{"$f":"W$3+$C96+Distributionsanlæg!W97","v":2037},{"$f":"X$3+$C96+Distributionsanlæg!X97","v":2038},{"$f":"Y$3+$C96+Distributionsanlæg!Y97","v":2039},null,{"$f":"Distributionsanlæg!BU96","v":0},{"$f":"Distributionsanlæg!BV96","v":0},{"$f":"Distributionsanlæg!BW96","v":0},{"$f":"Distributionsanlæg!BX96","v":0},{"$f":"Distributionsanlæg!BY96","v":0},{"$f":"Distributionsanlæg!BZ96","v":0},{"$f":"Distributionsanlæg!CA96","v":0},{"$f":"Distributionsanlæg!CB96","v":0},{"$f":"Distributionsanlæg!CC96","v":0},{"$f":"Distributionsanlæg!CD96","v":0},{"$f":"Distributionsanlæg!CE96","v":0},{"$f":"Distributionsanlæg!CF96","v":0},{"$f":"Distributionsanlæg!CG96","v":0},{"$f":"Distributionsanlæg!CH96","v":0},{"$f":"Distributionsanlæg!CI96","v":0},{"$f":"Distributionsanlæg!CJ96","v":0},{"$f":"Distributionsanlæg!CK96","v":0},{"$f":"Distributionsanlæg!CL96","v":0},{"$f":"Distributionsanlæg!CM96","v":0},{"$f":"Distributionsanlæg!CN96","v":0},{"$f":"Distributionsanlæg!CO96","v":0},{"$f":"Distributionsanlæg!CP96","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D96>=AY$2,$AA96/($D96-2009),0)+IF($E96>=AY$2,$AB96/($E96-2009),0)+IF($F96>=AY$2,$AC96/($F96-2009),0)+IF($G96>=AY$2,$AD96/($G96-2009),0)+IF($H96>=AY$2,$AE96/($H96-2009),0)+IF($I96>=AY$2,$AF96/($I96-2009),0)+IF($J96>=AY$2,$AG96/($J96-2009),0)+IF($K96>=AY$2,$AH96/($K96-2009),0)+IF($L96>=AY$2,$AI96/($L96-2009),0)+IF($M96>=AY$2,$AJ96/($M96-2009),0)+IF($N96>=AY$2,$AK96/($N96-2009),0)+IF($O96>=AY$2,$AL96/($O96-2009),0)+IF($P96>=AY$2,$AM96/($P96-2009),0)+IF($Q96>=AY$2,$AN96/($Q96-2009),0)+IF($R96>=AY$2,$AO96/($R96-2009),0)+IF($S96>=AY$2,$AP96/($S96-2009),0)+IF($T96>=AY$2,$AQ96/($T96-2009),0)+IF($U96>=AY$2,$AR96/($U96-2009),0)+IF($V96>=AY$2,$AS96/($V96-2009),0)+IF($W96>=AY$2,$AT96/($W96-2009),0)+IF($X96>=AY$2,$AU96/($X96-2009),0)+IF($Y96>=AY$2,$AV96/($Y96-2009),0)","v":0},{"$f":"IF($D96>=AZ$2,$AA96/($D96-2009),0)+IF($E96>=AZ$2,$AB96/($E96-2009),0)+IF($F96>=AZ$2,$AC96/($F96-2009),0)+IF($G96>=AZ$2,$AD96/($G96-2009),0)+IF($H96>=AZ$2,$AE96/($H96-2009),0)+IF($I96>=AZ$2,$AF96/($I96-2009),0)+IF($J96>=AZ$2,$AG96/($J96-2009),0)+IF($K96>=AZ$2,$AH96/($K96-2009),0)+IF($L96>=AZ$2,$AI96/($L96-2009),0)+IF($M96>=AZ$2,$AJ96/($M96-2009),0)+IF($N96>=AZ$2,$AK96/($N96-2009),0)+IF($O96>=AZ$2,$AL96/($O96-2009),0)+IF($P96>=AZ$2,$AM96/($P96-2009),0)+IF($Q96>=AZ$2,$AN96/($Q96-2009),0)+IF($R96>=AZ$2,$AO96/($R96-2009),0)+IF($S96>=AZ$2,$AP96/($S96-2009),0)+IF($T96>=AZ$2,$AQ96/($T96-2009),0)+IF($U96>=AZ$2,$AR96/($U96-2009),0)+IF($V96>=AZ$2,$AS96/($V96-2009),0)+IF($W96>=AZ$2,$AT96/($W96-2009),0)+IF($X96>=AZ$2,$AU96/($X96-2009),0)+IF($Y96>=AZ$2,$AV96/($Y96-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D96>=DL$2,$AA96/($D96-2009),0)+IF($E96>=DL$2,$AB96/($E96-2009),0)+IF($F96>=DL$2,$AC96/($F96-2009),0)+IF($G96>=DL$2,$AD96/($G96-2009),0)+IF($H96>=DL$2,$AE96/($H96-2009),0)+IF($I96>=DL$2,$AF96/($I96-2009),0)+IF($J96>=DL$2,$AG96/($J96-2009),0)+IF($K96>=DL$2,$AH96/($K96-2009),0)+IF($L96>=DL$2,$AI96/($L96-2009),0)+IF($M96>=DL$2,$AJ96/($M96-2009),0)+IF($N96>=DL$2,$AK96/($N96-2009),0)+IF($O96>=DL$2,$AL96/($O96-2009),0)+IF($P96>=DL$2,$AM96/($P96-2009),0)+IF($Q96>=DL$2,$AN96/($Q96-2009),0)+IF($R96>=DL$2,$AO96/($R96-2009),0)+IF($S96>=DL$2,$AP96/($S96-2009),0)+IF($T96>=DL$2,$AQ96/($T96-2009),0)+IF($U96>=DL$2,$AR96/($U96-2009),0)+IF($V96>=DL$2,$AS96/($V96-2009),0)+IF($W96>=DL$2,$AT96/($W96-2009),0)+IF($X96>=DL$2,$AU96/($X96-2009),0)+IF($Y96>=DL$2,$AV96/($Y96-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B138","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E138","v":50},{"$f":"D$3+$C98+Distributionsanlæg!D99","v":1955},{"$f":"E$3+$C98+Distributionsanlæg!E99","v":1965},{"$f":"F$3+$C98+Distributionsanlæg!F99","v":1975},{"$f":"G$3+$C98+Distributionsanlæg!G99","v":1985},{"$f":"H$3+$C98+Distributionsanlæg!H99","v":1995},{"$f":"I$3+$C98+Distributionsanlæg!I99","v":2005},{"$f":"J$3+$C98+Distributionsanlæg!J99","v":2015},{"$f":"K$3+$C98+Distributionsanlæg!K99","v":2025},{"$f":"L$3+$C98+Distributionsanlæg!L99","v":2032},{"$f":"M$3+$C98+Distributionsanlæg!M99","v":2037},{"$f":"N$3+$C98+Distributionsanlæg!N99","v":2042},{"$f":"O$3+$C98+Distributionsanlæg!O99","v":2047},{"$f":"P$3+$C98+Distributionsanlæg!P99","v":2050},{"$f":"Q$3+$C98+Distributionsanlæg!Q99","v":2051},{"$f":"R$3+$C98+Distributionsanlæg!R99","v":2052},{"$f":"S$3+$C98+Distributionsanlæg!S99","v":2053},{"$f":"T$3+$C98+Distributionsanlæg!T99","v":2054},{"$f":"U$3+$C98+Distributionsanlæg!U99","v":2055},{"$f":"V$3+$C98+Distributionsanlæg!V99","v":2056},{"$f":"W$3+$C98+Distributionsanlæg!W99","v":2057},{"$f":"X$3+$C98+Distributionsanlæg!X99","v":2058},{"$f":"Y$3+$C98+Distributionsanlæg!Y99","v":2059},null,{"$f":"Distributionsanlæg!BU98","v":0},{"$f":"Distributionsanlæg!BV98","v":0},{"$f":"Distributionsanlæg!BW98","v":0},{"$f":"Distributionsanlæg!BX98","v":0},{"$f":"Distributionsanlæg!BY98","v":0},{"$f":"Distributionsanlæg!BZ98","v":0},{"$f":"Distributionsanlæg!CA98","v":0},{"$f":"Distributionsanlæg!CB98","v":0},{"$f":"Distributionsanlæg!CC98","v":0},{"$f":"Distributionsanlæg!CD98","v":0},{"$f":"Distributionsanlæg!CE98","v":0},{"$f":"Distributionsanlæg!CF98","v":0},{"$f":"Distributionsanlæg!CG98","v":0},{"$f":"Distributionsanlæg!CH98","v":0},{"$f":"Distributionsanlæg!CI98","v":0},{"$f":"Distributionsanlæg!CJ98","v":0},{"$f":"Distributionsanlæg!CK98","v":0},{"$f":"Distributionsanlæg!CL98","v":0},{"$f":"Distributionsanlæg!CM98","v":0},{"$f":"Distributionsanlæg!CN98","v":0},{"$f":"Distributionsanlæg!CO98","v":0},{"$f":"Distributionsanlæg!CP98","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D98>=AY$2,$AA98/($D98-2009),0)+IF($E98>=AY$2,$AB98/($E98-2009),0)+IF($F98>=AY$2,$AC98/($F98-2009),0)+IF($G98>=AY$2,$AD98/($G98-2009),0)+IF($H98>=AY$2,$AE98/($H98-2009),0)+IF($I98>=AY$2,$AF98/($I98-2009),0)+IF($J98>=AY$2,$AG98/($J98-2009),0)+IF($K98>=AY$2,$AH98/($K98-2009),0)+IF($L98>=AY$2,$AI98/($L98-2009),0)+IF($M98>=AY$2,$AJ98/($M98-2009),0)+IF($N98>=AY$2,$AK98/($N98-2009),0)+IF($O98>=AY$2,$AL98/($O98-2009),0)+IF($P98>=AY$2,$AM98/($P98-2009),0)+IF($Q98>=AY$2,$AN98/($Q98-2009),0)+IF($R98>=AY$2,$AO98/($R98-2009),0)+IF($S98>=AY$2,$AP98/($S98-2009),0)+IF($T98>=AY$2,$AQ98/($T98-2009),0)+IF($U98>=AY$2,$AR98/($U98-2009),0)+IF($V98>=AY$2,$AS98/($V98-2009),0)+IF($W98>=AY$2,$AT98/($W98-2009),0)+IF($X98>=AY$2,$AU98/($X98-2009),0)+IF($Y98>=AY$2,$AV98/($Y98-2009),0)","v":0},{"$f":"IF($D98>=AZ$2,$AA98/($D98-2009),0)+IF($E98>=AZ$2,$AB98/($E98-2009),0)+IF($F98>=AZ$2,$AC98/($F98-2009),0)+IF($G98>=AZ$2,$AD98/($G98-2009),0)+IF($H98>=AZ$2,$AE98/($H98-2009),0)+IF($I98>=AZ$2,$AF98/($I98-2009),0)+IF($J98>=AZ$2,$AG98/($J98-2009),0)+IF($K98>=AZ$2,$AH98/($K98-2009),0)+IF($L98>=AZ$2,$AI98/($L98-2009),0)+IF($M98>=AZ$2,$AJ98/($M98-2009),0)+IF($N98>=AZ$2,$AK98/($N98-2009),0)+IF($O98>=AZ$2,$AL98/($O98-2009),0)+IF($P98>=AZ$2,$AM98/($P98-2009),0)+IF($Q98>=AZ$2,$AN98/($Q98-2009),0)+IF($R98>=AZ$2,$AO98/($R98-2009),0)+IF($S98>=AZ$2,$AP98/($S98-2009),0)+IF($T98>=AZ$2,$AQ98/($T98-2009),0)+IF($U98>=AZ$2,$AR98/($U98-2009),0)+IF($V98>=AZ$2,$AS98/($V98-2009),0)+IF($W98>=AZ$2,$AT98/($W98-2009),0)+IF($X98>=AZ$2,$AU98/($X98-2009),0)+IF($Y98>=AZ$2,$AV98/($Y98-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D98>=DL$2,$AA98/($D98-2009),0)+IF($E98>=DL$2,$AB98/($E98-2009),0)+IF($F98>=DL$2,$AC98/($F98-2009),0)+IF($G98>=DL$2,$AD98/($G98-2009),0)+IF($H98>=DL$2,$AE98/($H98-2009),0)+IF($I98>=DL$2,$AF98/($I98-2009),0)+IF($J98>=DL$2,$AG98/($J98-2009),0)+IF($K98>=DL$2,$AH98/($K98-2009),0)+IF($L98>=DL$2,$AI98/($L98-2009),0)+IF($M98>=DL$2,$AJ98/($M98-2009),0)+IF($N98>=DL$2,$AK98/($N98-2009),0)+IF($O98>=DL$2,$AL98/($O98-2009),0)+IF($P98>=DL$2,$AM98/($P98-2009),0)+IF($Q98>=DL$2,$AN98/($Q98-2009),0)+IF($R98>=DL$2,$AO98/($R98-2009),0)+IF($S98>=DL$2,$AP98/($S98-2009),0)+IF($T98>=DL$2,$AQ98/($T98-2009),0)+IF($U98>=DL$2,$AR98/($U98-2009),0)+IF($V98>=DL$2,$AS98/($V98-2009),0)+IF($W98>=DL$2,$AT98/($W98-2009),0)+IF($X98>=DL$2,$AU98/($X98-2009),0)+IF($Y98>=DL$2,$AV98/($Y98-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B139","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E139","v":20},{"$f":"D$3+$C100","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C100","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU100","v":0},{"$f":"Distributionsanlæg!BV100","v":0},{"$f":"Distributionsanlæg!BW100","v":0},{"$f":"Distributionsanlæg!BX100","v":0},{"$f":"Distributionsanlæg!BY100","v":0},{"$f":"Distributionsanlæg!BZ100","v":0},{"$f":"Distributionsanlæg!CA100","v":0},{"$f":"Distributionsanlæg!CB100","v":0},{"$f":"Distributionsanlæg!CC100","v":0},{"$f":"Distributionsanlæg!CD100","v":0},{"$f":"Distributionsanlæg!CE100","v":0},{"$f":"Distributionsanlæg!CF100","v":0},{"$f":"Distributionsanlæg!CG100","v":0},{"$f":"Distributionsanlæg!CH100","v":0},{"$f":"Distributionsanlæg!CI100","v":0},{"$f":"Distributionsanlæg!CJ100","v":0},{"$f":"Distributionsanlæg!CK100","v":0},{"$f":"Distributionsanlæg!CL100","v":0},{"$f":"Distributionsanlæg!CM100","v":0},{"$f":"Distributionsanlæg!CN100","v":0},{"$f":"Distributionsanlæg!CO100","v":0},{"$f":"Distributionsanlæg!CP100","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D100>=AY$2,$AA100/($D100-2009),0)+IF($E100>=AY$2,$AB100/($E100-2009),0)+IF($F100>=AY$2,$AC100/($F100-2009),0)+IF($G100>=AY$2,$AD100/($G100-2009),0)+IF($H100>=AY$2,$AE100/($H100-2009),0)+IF($I100>=AY$2,$AF100/($I100-2009),0)+IF($J100>=AY$2,$AG100/($J100-2009),0)+IF($K100>=AY$2,$AH100/($K100-2009),0)+IF($L100>=AY$2,$AI100/($L100-2009),0)+IF($M100>=AY$2,$AJ100/($M100-2009),0)+IF($N100>=AY$2,$AK100/($N100-2009),0)+IF($O100>=AY$2,$AL100/($O100-2009),0)+IF($P100>=AY$2,$AM100/($P100-2009),0)+IF($Q100>=AY$2,$AN100/($Q100-2009),0)+IF($R100>=AY$2,$AO100/($R100-2009),0)+IF($S100>=AY$2,$AP100/($S100-2009),0)+IF($T100>=AY$2,$AQ100/($T100-2009),0)+IF($U100>=AY$2,$AR100/($U100-2009),0)+IF($V100>=AY$2,$AS100/($V100-2009),0)+IF($W100>=AY$2,$AT100/($W100-2009),0)+IF($X100>=AY$2,$AU100/($X100-2009),0)+IF($Y100>=AY$2,$AV100/($Y100-2009),0)","v":0},{"$f":"IF($D100>=AZ$2,$AA100/($D100-2009),0)+IF($E100>=AZ$2,$AB100/($E100-2009),0)+IF($F100>=AZ$2,$AC100/($F100-2009),0)+IF($G100>=AZ$2,$AD100/($G100-2009),0)+IF($H100>=AZ$2,$AE100/($H100-2009),0)+IF($I100>=AZ$2,$AF100/($I100-2009),0)+IF($J100>=AZ$2,$AG100/($J100-2009),0)+IF($K100>=AZ$2,$AH100/($K100-2009),0)+IF($L100>=AZ$2,$AI100/($L100-2009),0)+IF($M100>=AZ$2,$AJ100/($M100-2009),0)+IF($N100>=AZ$2,$AK100/($N100-2009),0)+IF($O100>=AZ$2,$AL100/($O100-2009),0)+IF($P100>=AZ$2,$AM100/($P100-2009),0)+IF($Q100>=AZ$2,$AN100/($Q100-2009),0)+IF($R100>=AZ$2,$AO100/($R100-2009),0)+IF($S100>=AZ$2,$AP100/($S100-2009),0)+IF($T100>=AZ$2,$AQ100/($T100-2009),0)+IF($U100>=AZ$2,$AR100/($U100-2009),0)+IF($V100>=AZ$2,$AS100/($V100-2009),0)+IF($W100>=AZ$2,$AT100/($W100-2009),0)+IF($X100>=AZ$2,$AU100/($X100-2009),0)+IF($Y100>=AZ$2,$AV100/($Y100-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D100>=DL$2,$AA100/($D100-2009),0)+IF($E100>=DL$2,$AB100/($E100-2009),0)+IF($F100>=DL$2,$AC100/($F100-2009),0)+IF($G100>=DL$2,$AD100/($G100-2009),0)+IF($H100>=DL$2,$AE100/($H100-2009),0)+IF($I100>=DL$2,$AF100/($I100-2009),0)+IF($J100>=DL$2,$AG100/($J100-2009),0)+IF($K100>=DL$2,$AH100/($K100-2009),0)+IF($L100>=DL$2,$AI100/($L100-2009),0)+IF($M100>=DL$2,$AJ100/($M100-2009),0)+IF($N100>=DL$2,$AK100/($N100-2009),0)+IF($O100>=DL$2,$AL100/($O100-2009),0)+IF($P100>=DL$2,$AM100/($P100-2009),0)+IF($Q100>=DL$2,$AN100/($Q100-2009),0)+IF($R100>=DL$2,$AO100/($R100-2009),0)+IF($S100>=DL$2,$AP100/($S100-2009),0)+IF($T100>=DL$2,$AQ100/($T100-2009),0)+IF($U100>=DL$2,$AR100/($U100-2009),0)+IF($V100>=DL$2,$AS100/($V100-2009),0)+IF($W100>=DL$2,$AT100/($W100-2009),0)+IF($X100>=DL$2,$AU100/($X100-2009),0)+IF($Y100>=DL$2,$AV100/($Y100-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B140","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E140","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU101","v":0},{"$f":"Distributionsanlæg!BV101","v":0},{"$f":"Distributionsanlæg!BW101","v":0},{"$f":"Distributionsanlæg!BX101","v":0},{"$f":"Distributionsanlæg!BY101","v":0},{"$f":"Distributionsanlæg!BZ101","v":0},{"$f":"Distributionsanlæg!CA101","v":0},{"$f":"Distributionsanlæg!CB101","v":0},{"$f":"Distributionsanlæg!CC101","v":0},{"$f":"Distributionsanlæg!CD101","v":0},{"$f":"Distributionsanlæg!CE101","v":0},{"$f":"Distributionsanlæg!CF101","v":0},{"$f":"Distributionsanlæg!CG101","v":0},{"$f":"Distributionsanlæg!CH101","v":0},{"$f":"Distributionsanlæg!CI101","v":0},{"$f":"Distributionsanlæg!CJ101","v":0},{"$f":"Distributionsanlæg!CK101","v":0},{"$f":"Distributionsanlæg!CL101","v":0},{"$f":"Distributionsanlæg!CM101","v":0},{"$f":"Distributionsanlæg!CN101","v":0},{"$f":"Distributionsanlæg!CO101","v":0},{"$f":"Distributionsanlæg!CP101","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D101>=AY$2,$AA101/($D101-2009),0)+IF($E101>=AY$2,$AB101/($E101-2009),0)+IF($F101>=AY$2,$AC101/($F101-2009),0)+IF($G101>=AY$2,$AD101/($G101-2009),0)+IF($H101>=AY$2,$AE101/($H101-2009),0)+IF($I101>=AY$2,$AF101/($I101-2009),0)+IF($J101>=AY$2,$AG101/($J101-2009),0)+IF($K101>=AY$2,$AH101/($K101-2009),0)+IF($L101>=AY$2,$AI101/($L101-2009),0)+IF($M101>=AY$2,$AJ101/($M101-2009),0)+IF($N101>=AY$2,$AK101/($N101-2009),0)+IF($O101>=AY$2,$AL101/($O101-2009),0)+IF($P101>=AY$2,$AM101/($P101-2009),0)+IF($Q101>=AY$2,$AN101/($Q101-2009),0)+IF($R101>=AY$2,$AO101/($R101-2009),0)+IF($S101>=AY$2,$AP101/($S101-2009),0)+IF($T101>=AY$2,$AQ101/($T101-2009),0)+IF($U101>=AY$2,$AR101/($U101-2009),0)+IF($V101>=AY$2,$AS101/($V101-2009),0)+IF($W101>=AY$2,$AT101/($W101-2009),0)+IF($X101>=AY$2,$AU101/($X101-2009),0)+IF($Y101>=AY$2,$AV101/($Y101-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B141","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E141","v":50},{"$f":"D$3+$C102+Distributionsanlæg!D103","v":1955},{"$f":"E$3+$C102+Distributionsanlæg!E103","v":1965},{"$f":"F$3+$C102+Distributionsanlæg!F103","v":1975},{"$f":"G$3+$C102+Distributionsanlæg!G103","v":1985},{"$f":"H$3+$C102+Distributionsanlæg!H103","v":1995},{"$f":"I$3+$C102+Distributionsanlæg!I103","v":2005},{"$f":"J$3+$C102+Distributionsanlæg!J103","v":2015},{"$f":"K$3+$C102+Distributionsanlæg!K103","v":2025},{"$f":"L$3+$C102+Distributionsanlæg!L103","v":2032},{"$f":"M$3+$C102+Distributionsanlæg!M103","v":2037},{"$f":"N$3+$C102+Distributionsanlæg!N103","v":2042},{"$f":"O$3+$C102+Distributionsanlæg!O103","v":2047},{"$f":"P$3+$C102+Distributionsanlæg!P103","v":2050},{"$f":"Q$3+$C102+Distributionsanlæg!Q103","v":2051},{"$f":"R$3+$C102+Distributionsanlæg!R103","v":2052},{"$f":"S$3+$C102+Distributionsanlæg!S103","v":2053},{"$f":"T$3+$C102+Distributionsanlæg!T103","v":2054},{"$f":"U$3+$C102+Distributionsanlæg!U103","v":2055},{"$f":"V$3+$C102+Distributionsanlæg!V103","v":2056},{"$f":"W$3+$C102+Distributionsanlæg!W103","v":2057},{"$f":"X$3+$C102+Distributionsanlæg!X103","v":2058},{"$f":"Y$3+$C102+Distributionsanlæg!Y103","v":2059},null,{"$f":"Distributionsanlæg!BU102","v":0},{"$f":"Distributionsanlæg!BV102","v":0},{"$f":"Distributionsanlæg!BW102","v":0},{"$f":"Distributionsanlæg!BX102","v":0},{"$f":"Distributionsanlæg!BY102","v":0},{"$f":"Distributionsanlæg!BZ102","v":0},{"$f":"Distributionsanlæg!CA102","v":0},{"$f":"Distributionsanlæg!CB102","v":0},{"$f":"Distributionsanlæg!CC102","v":0},{"$f":"Distributionsanlæg!CD102","v":0},{"$f":"Distributionsanlæg!CE102","v":0},{"$f":"Distributionsanlæg!CF102","v":0},{"$f":"Distributionsanlæg!CG102","v":0},{"$f":"Distributionsanlæg!CH102","v":0},{"$f":"Distributionsanlæg!CI102","v":0},{"$f":"Distributionsanlæg!CJ102","v":0},{"$f":"Distributionsanlæg!CK102","v":0},{"$f":"Distributionsanlæg!CL102","v":0},{"$f":"Distributionsanlæg!CM102","v":0},{"$f":"Distributionsanlæg!CN102","v":0},{"$f":"Distributionsanlæg!CO102","v":0},{"$f":"Distributionsanlæg!CP102","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D102>=AY$2,$AA102/($D102-2009),0)+IF($E102>=AY$2,$AB102/($E102-2009),0)+IF($F102>=AY$2,$AC102/($F102-2009),0)+IF($G102>=AY$2,$AD102/($G102-2009),0)+IF($H102>=AY$2,$AE102/($H102-2009),0)+IF($I102>=AY$2,$AF102/($I102-2009),0)+IF($J102>=AY$2,$AG102/($J102-2009),0)+IF($K102>=AY$2,$AH102/($K102-2009),0)+IF($L102>=AY$2,$AI102/($L102-2009),0)+IF($M102>=AY$2,$AJ102/($M102-2009),0)+IF($N102>=AY$2,$AK102/($N102-2009),0)+IF($O102>=AY$2,$AL102/($O102-2009),0)+IF($P102>=AY$2,$AM102/($P102-2009),0)+IF($Q102>=AY$2,$AN102/($Q102-2009),0)+IF($R102>=AY$2,$AO102/($R102-2009),0)+IF($S102>=AY$2,$AP102/($S102-2009),0)+IF($T102>=AY$2,$AQ102/($T102-2009),0)+IF($U102>=AY$2,$AR102/($U102-2009),0)+IF($V102>=AY$2,$AS102/($V102-2009),0)+IF($W102>=AY$2,$AT102/($W102-2009),0)+IF($X102>=AY$2,$AU102/($X102-2009),0)+IF($Y102>=AY$2,$AV102/($Y102-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B142","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E142","v":20},{"$f":"D$3+$C104","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C104","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU104","v":0},{"$f":"Distributionsanlæg!BV104","v":0},{"$f":"Distributionsanlæg!BW104","v":0},{"$f":"Distributionsanlæg!BX104","v":0},{"$f":"Distributionsanlæg!BY104","v":0},{"$f":"Distributionsanlæg!BZ104","v":0},{"$f":"Distributionsanlæg!CA104","v":0},{"$f":"Distributionsanlæg!CB104","v":0},{"$f":"Distributionsanlæg!CC104","v":0},{"$f":"Distributionsanlæg!CD104","v":0},{"$f":"Distributionsanlæg!CE104","v":0},{"$f":"Distributionsanlæg!CF104","v":0},{"$f":"Distributionsanlæg!CG104","v":0},{"$f":"Distributionsanlæg!CH104","v":0},{"$f":"Distributionsanlæg!CI104","v":0},{"$f":"Distributionsanlæg!CJ104","v":0},{"$f":"Distributionsanlæg!CK104","v":0},{"$f":"Distributionsanlæg!CL104","v":0},{"$f":"Distributionsanlæg!CM104","v":0},{"$f":"Distributionsanlæg!CN104","v":0},{"$f":"Distributionsanlæg!CO104","v":0},{"$f":"Distributionsanlæg!CP104","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D104>=AY$2,$AA104/($D104-2009),0)+IF($E104>=AY$2,$AB104/($E104-2009),0)+IF($F104>=AY$2,$AC104/($F104-2009),0)+IF($G104>=AY$2,$AD104/($G104-2009),0)+IF($H104>=AY$2,$AE104/($H104-2009),0)+IF($I104>=AY$2,$AF104/($I104-2009),0)+IF($J104>=AY$2,$AG104/($J104-2009),0)+IF($K104>=AY$2,$AH104/($K104-2009),0)+IF($L104>=AY$2,$AI104/($L104-2009),0)+IF($M104>=AY$2,$AJ104/($M104-2009),0)+IF($N104>=AY$2,$AK104/($N104-2009),0)+IF($O104>=AY$2,$AL104/($O104-2009),0)+IF($P104>=AY$2,$AM104/($P104-2009),0)+IF($Q104>=AY$2,$AN104/($Q104-2009),0)+IF($R104>=AY$2,$AO104/($R104-2009),0)+IF($S104>=AY$2,$AP104/($S104-2009),0)+IF($T104>=AY$2,$AQ104/($T104-2009),0)+IF($U104>=AY$2,$AR104/($U104-2009),0)+IF($V104>=AY$2,$AS104/($V104-2009),0)+IF($W104>=AY$2,$AT104/($W104-2009),0)+IF($X104>=AY$2,$AU104/($X104-2009),0)+IF($Y104>=AY$2,$AV104/($Y104-2009),0)","v":0},{"$f":"IF($D104>=AZ$2,$AA104/($D104-2009),0)+IF($E104>=AZ$2,$AB104/($E104-2009),0)+IF($F104>=AZ$2,$AC104/($F104-2009),0)+IF($G104>=AZ$2,$AD104/($G104-2009),0)+IF($H104>=AZ$2,$AE104/($H104-2009),0)+IF($I104>=AZ$2,$AF104/($I104-2009),0)+IF($J104>=AZ$2,$AG104/($J104-2009),0)+IF($K104>=AZ$2,$AH104/($K104-2009),0)+IF($L104>=AZ$2,$AI104/($L104-2009),0)+IF($M104>=AZ$2,$AJ104/($M104-2009),0)+IF($N104>=AZ$2,$AK104/($N104-2009),0)+IF($O104>=AZ$2,$AL104/($O104-2009),0)+IF($P104>=AZ$2,$AM104/($P104-2009),0)+IF($Q104>=AZ$2,$AN104/($Q104-2009),0)+IF($R104>=AZ$2,$AO104/($R104-2009),0)+IF($S104>=AZ$2,$AP104/($S104-2009),0)+IF($T104>=AZ$2,$AQ104/($T104-2009),0)+IF($U104>=AZ$2,$AR104/($U104-2009),0)+IF($V104>=AZ$2,$AS104/($V104-2009),0)+IF($W104>=AZ$2,$AT104/($W104-2009),0)+IF($X104>=AZ$2,$AU104/($X104-2009),0)+IF($Y104>=AZ$2,$AV104/($Y104-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D104>=DL$2,$AA104/($D104-2009),0)+IF($E104>=DL$2,$AB104/($E104-2009),0)+IF($F104>=DL$2,$AC104/($F104-2009),0)+IF($G104>=DL$2,$AD104/($G104-2009),0)+IF($H104>=DL$2,$AE104/($H104-2009),0)+IF($I104>=DL$2,$AF104/($I104-2009),0)+IF($J104>=DL$2,$AG104/($J104-2009),0)+IF($K104>=DL$2,$AH104/($K104-2009),0)+IF($L104>=DL$2,$AI104/($L104-2009),0)+IF($M104>=DL$2,$AJ104/($M104-2009),0)+IF($N104>=DL$2,$AK104/($N104-2009),0)+IF($O104>=DL$2,$AL104/($O104-2009),0)+IF($P104>=DL$2,$AM104/($P104-2009),0)+IF($Q104>=DL$2,$AN104/($Q104-2009),0)+IF($R104>=DL$2,$AO104/($R104-2009),0)+IF($S104>=DL$2,$AP104/($S104-2009),0)+IF($T104>=DL$2,$AQ104/($T104-2009),0)+IF($U104>=DL$2,$AR104/($U104-2009),0)+IF($V104>=DL$2,$AS104/($V104-2009),0)+IF($W104>=DL$2,$AT104/($W104-2009),0)+IF($X104>=DL$2,$AU104/($X104-2009),0)+IF($Y104>=DL$2,$AV104/($Y104-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B143","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E143","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU105","v":0},{"$f":"Distributionsanlæg!BV105","v":0},{"$f":"Distributionsanlæg!BW105","v":0},{"$f":"Distributionsanlæg!BX105","v":0},{"$f":"Distributionsanlæg!BY105","v":0},{"$f":"Distributionsanlæg!BZ105","v":0},{"$f":"Distributionsanlæg!CA105","v":0},{"$f":"Distributionsanlæg!CB105","v":0},{"$f":"Distributionsanlæg!CC105","v":0},{"$f":"Distributionsanlæg!CD105","v":0},{"$f":"Distributionsanlæg!CE105","v":0},{"$f":"Distributionsanlæg!CF105","v":0},{"$f":"Distributionsanlæg!CG105","v":0},{"$f":"Distributionsanlæg!CH105","v":0},{"$f":"Distributionsanlæg!CI105","v":0},{"$f":"Distributionsanlæg!CJ105","v":0},{"$f":"Distributionsanlæg!CK105","v":0},{"$f":"Distributionsanlæg!CL105","v":0},{"$f":"Distributionsanlæg!CM105","v":0},{"$f":"Distributionsanlæg!CN105","v":0},{"$f":"Distributionsanlæg!CO105","v":0},{"$f":"Distributionsanlæg!CP105","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D105>=AY$2,$AA105/($D105-2009),0)+IF($E105>=AY$2,$AB105/($E105-2009),0)+IF($F105>=AY$2,$AC105/($F105-2009),0)+IF($G105>=AY$2,$AD105/($G105-2009),0)+IF($H105>=AY$2,$AE105/($H105-2009),0)+IF($I105>=AY$2,$AF105/($I105-2009),0)+IF($J105>=AY$2,$AG105/($J105-2009),0)+IF($K105>=AY$2,$AH105/($K105-2009),0)+IF($L105>=AY$2,$AI105/($L105-2009),0)+IF($M105>=AY$2,$AJ105/($M105-2009),0)+IF($N105>=AY$2,$AK105/($N105-2009),0)+IF($O105>=AY$2,$AL105/($O105-2009),0)+IF($P105>=AY$2,$AM105/($P105-2009),0)+IF($Q105>=AY$2,$AN105/($Q105-2009),0)+IF($R105>=AY$2,$AO105/($R105-2009),0)+IF($S105>=AY$2,$AP105/($S105-2009),0)+IF($T105>=AY$2,$AQ105/($T105-2009),0)+IF($U105>=AY$2,$AR105/($U105-2009),0)+IF($V105>=AY$2,$AS105/($V105-2009),0)+IF($W105>=AY$2,$AT105/($W105-2009),0)+IF($X105>=AY$2,$AU105/($X105-2009),0)+IF($Y105>=AY$2,$AV105/($Y105-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B144","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E144","v":50},{"$f":"D$3+$C106+Distributionsanlæg!D107","v":1955},{"$f":"E$3+$C106+Distributionsanlæg!E107","v":1965},{"$f":"F$3+$C106+Distributionsanlæg!F107","v":1975},{"$f":"G$3+$C106+Distributionsanlæg!G107","v":1985},{"$f":"H$3+$C106+Distributionsanlæg!H107","v":1995},{"$f":"I$3+$C106+Distributionsanlæg!I107","v":2005},{"$f":"J$3+$C106+Distributionsanlæg!J107","v":2015},{"$f":"K$3+$C106+Distributionsanlæg!K107","v":2025},{"$f":"L$3+$C106+Distributionsanlæg!L107","v":2032},{"$f":"M$3+$C106+Distributionsanlæg!M107","v":2037},{"$f":"N$3+$C106+Distributionsanlæg!N107","v":2042},{"$f":"O$3+$C106+Distributionsanlæg!O107","v":2047},{"$f":"P$3+$C106+Distributionsanlæg!P107","v":2050},{"$f":"Q$3+$C106+Distributionsanlæg!Q107","v":2051},{"$f":"R$3+$C106+Distributionsanlæg!R107","v":2052},{"$f":"S$3+$C106+Distributionsanlæg!S107","v":2053},{"$f":"T$3+$C106+Distributionsanlæg!T107","v":2054},{"$f":"U$3+$C106+Distributionsanlæg!U107","v":2055},{"$f":"V$3+$C106+Distributionsanlæg!V107","v":2056},{"$f":"W$3+$C106+Distributionsanlæg!W107","v":2057},{"$f":"X$3+$C106+Distributionsanlæg!X107","v":2058},{"$f":"Y$3+$C106+Distributionsanlæg!Y107","v":2059},null,{"$f":"Distributionsanlæg!BU106","v":0},{"$f":"Distributionsanlæg!BV106","v":0},{"$f":"Distributionsanlæg!BW106","v":0},{"$f":"Distributionsanlæg!BX106","v":0},{"$f":"Distributionsanlæg!BY106","v":0},{"$f":"Distributionsanlæg!BZ106","v":0},{"$f":"Distributionsanlæg!CA106","v":0},{"$f":"Distributionsanlæg!CB106","v":0},{"$f":"Distributionsanlæg!CC106","v":0},{"$f":"Distributionsanlæg!CD106","v":0},{"$f":"Distributionsanlæg!CE106","v":0},{"$f":"Distributionsanlæg!CF106","v":0},{"$f":"Distributionsanlæg!CG106","v":0},{"$f":"Distributionsanlæg!CH106","v":0},{"$f":"Distributionsanlæg!CI106","v":0},{"$f":"Distributionsanlæg!CJ106","v":0},{"$f":"Distributionsanlæg!CK106","v":0},{"$f":"Distributionsanlæg!CL106","v":0},{"$f":"Distributionsanlæg!CM106","v":0},{"$f":"Distributionsanlæg!CN106","v":0},{"$f":"Distributionsanlæg!CO106","v":0},{"$f":"Distributionsanlæg!CP106","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D106>=AY$2,$AA106/($D106-2009),0)+IF($E106>=AY$2,$AB106/($E106-2009),0)+IF($F106>=AY$2,$AC106/($F106-2009),0)+IF($G106>=AY$2,$AD106/($G106-2009),0)+IF($H106>=AY$2,$AE106/($H106-2009),0)+IF($I106>=AY$2,$AF106/($I106-2009),0)+IF($J106>=AY$2,$AG106/($J106-2009),0)+IF($K106>=AY$2,$AH106/($K106-2009),0)+IF($L106>=AY$2,$AI106/($L106-2009),0)+IF($M106>=AY$2,$AJ106/($M106-2009),0)+IF($N106>=AY$2,$AK106/($N106-2009),0)+IF($O106>=AY$2,$AL106/($O106-2009),0)+IF($P106>=AY$2,$AM106/($P106-2009),0)+IF($Q106>=AY$2,$AN106/($Q106-2009),0)+IF($R106>=AY$2,$AO106/($R106-2009),0)+IF($S106>=AY$2,$AP106/($S106-2009),0)+IF($T106>=AY$2,$AQ106/($T106-2009),0)+IF($U106>=AY$2,$AR106/($U106-2009),0)+IF($V106>=AY$2,$AS106/($V106-2009),0)+IF($W106>=AY$2,$AT106/($W106-2009),0)+IF($X106>=AY$2,$AU106/($X106-2009),0)+IF($Y106>=AY$2,$AV106/($Y106-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B145","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E145","v":20},{"$f":"D$3+$C108","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C108","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU108","v":0},{"$f":"Distributionsanlæg!BV108","v":0},{"$f":"Distributionsanlæg!BW108","v":0},{"$f":"Distributionsanlæg!BX108","v":0},{"$f":"Distributionsanlæg!BY108","v":0},{"$f":"Distributionsanlæg!BZ108","v":0},{"$f":"Distributionsanlæg!CA108","v":0},{"$f":"Distributionsanlæg!CB108","v":0},{"$f":"Distributionsanlæg!CC108","v":0},{"$f":"Distributionsanlæg!CD108","v":0},{"$f":"Distributionsanlæg!CE108","v":0},{"$f":"Distributionsanlæg!CF108","v":0},{"$f":"Distributionsanlæg!CG108","v":0},{"$f":"Distributionsanlæg!CH108","v":0},{"$f":"Distributionsanlæg!CI108","v":0},{"$f":"Distributionsanlæg!CJ108","v":0},{"$f":"Distributionsanlæg!CK108","v":0},{"$f":"Distributionsanlæg!CL108","v":0},{"$f":"Distributionsanlæg!CM108","v":0},{"$f":"Distributionsanlæg!CN108","v":0},{"$f":"Distributionsanlæg!CO108","v":0},{"$f":"Distributionsanlæg!CP108","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D108>=AY$2,$AA108/($D108-2009),0)+IF($E108>=AY$2,$AB108/($E108-2009),0)+IF($F108>=AY$2,$AC108/($F108-2009),0)+IF($G108>=AY$2,$AD108/($G108-2009),0)+IF($H108>=AY$2,$AE108/($H108-2009),0)+IF($I108>=AY$2,$AF108/($I108-2009),0)+IF($J108>=AY$2,$AG108/($J108-2009),0)+IF($K108>=AY$2,$AH108/($K108-2009),0)+IF($L108>=AY$2,$AI108/($L108-2009),0)+IF($M108>=AY$2,$AJ108/($M108-2009),0)+IF($N108>=AY$2,$AK108/($N108-2009),0)+IF($O108>=AY$2,$AL108/($O108-2009),0)+IF($P108>=AY$2,$AM108/($P108-2009),0)+IF($Q108>=AY$2,$AN108/($Q108-2009),0)+IF($R108>=AY$2,$AO108/($R108-2009),0)+IF($S108>=AY$2,$AP108/($S108-2009),0)+IF($T108>=AY$2,$AQ108/($T108-2009),0)+IF($U108>=AY$2,$AR108/($U108-2009),0)+IF($V108>=AY$2,$AS108/($V108-2009),0)+IF($W108>=AY$2,$AT108/($W108-2009),0)+IF($X108>=AY$2,$AU108/($X108-2009),0)+IF($Y108>=AY$2,$AV108/($Y108-2009),0)","v":0},{"$f":"IF($D108>=AZ$2,$AA108/($D108-2009),0)+IF($E108>=AZ$2,$AB108/($E108-2009),0)+IF($F108>=AZ$2,$AC108/($F108-2009),0)+IF($G108>=AZ$2,$AD108/($G108-2009),0)+IF($H108>=AZ$2,$AE108/($H108-2009),0)+IF($I108>=AZ$2,$AF108/($I108-2009),0)+IF($J108>=AZ$2,$AG108/($J108-2009),0)+IF($K108>=AZ$2,$AH108/($K108-2009),0)+IF($L108>=AZ$2,$AI108/($L108-2009),0)+IF($M108>=AZ$2,$AJ108/($M108-2009),0)+IF($N108>=AZ$2,$AK108/($N108-2009),0)+IF($O108>=AZ$2,$AL108/($O108-2009),0)+IF($P108>=AZ$2,$AM108/($P108-2009),0)+IF($Q108>=AZ$2,$AN108/($Q108-2009),0)+IF($R108>=AZ$2,$AO108/($R108-2009),0)+IF($S108>=AZ$2,$AP108/($S108-2009),0)+IF($T108>=AZ$2,$AQ108/($T108-2009),0)+IF($U108>=AZ$2,$AR108/($U108-2009),0)+IF($V108>=AZ$2,$AS108/($V108-2009),0)+IF($W108>=AZ$2,$AT108/($W108-2009),0)+IF($X108>=AZ$2,$AU108/($X108-2009),0)+IF($Y108>=AZ$2,$AV108/($Y108-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D108>=DL$2,$AA108/($D108-2009),0)+IF($E108>=DL$2,$AB108/($E108-2009),0)+IF($F108>=DL$2,$AC108/($F108-2009),0)+IF($G108>=DL$2,$AD108/($G108-2009),0)+IF($H108>=DL$2,$AE108/($H108-2009),0)+IF($I108>=DL$2,$AF108/($I108-2009),0)+IF($J108>=DL$2,$AG108/($J108-2009),0)+IF($K108>=DL$2,$AH108/($K108-2009),0)+IF($L108>=DL$2,$AI108/($L108-2009),0)+IF($M108>=DL$2,$AJ108/($M108-2009),0)+IF($N108>=DL$2,$AK108/($N108-2009),0)+IF($O108>=DL$2,$AL108/($O108-2009),0)+IF($P108>=DL$2,$AM108/($P108-2009),0)+IF($Q108>=DL$2,$AN108/($Q108-2009),0)+IF($R108>=DL$2,$AO108/($R108-2009),0)+IF($S108>=DL$2,$AP108/($S108-2009),0)+IF($T108>=DL$2,$AQ108/($T108-2009),0)+IF($U108>=DL$2,$AR108/($U108-2009),0)+IF($V108>=DL$2,$AS108/($V108-2009),0)+IF($W108>=DL$2,$AT108/($W108-2009),0)+IF($X108>=DL$2,$AU108/($X108-2009),0)+IF($Y108>=DL$2,$AV108/($Y108-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B146","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E146","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU109","v":0},{"$f":"Distributionsanlæg!BV109","v":0},{"$f":"Distributionsanlæg!BW109","v":0},{"$f":"Distributionsanlæg!BX109","v":0},{"$f":"Distributionsanlæg!BY109","v":0},{"$f":"Distributionsanlæg!BZ109","v":0},{"$f":"Distributionsanlæg!CA109","v":0},{"$f":"Distributionsanlæg!CB109","v":0},{"$f":"Distributionsanlæg!CC109","v":0},{"$f":"Distributionsanlæg!CD109","v":0},{"$f":"Distributionsanlæg!CE109","v":0},{"$f":"Distributionsanlæg!CF109","v":0},{"$f":"Distributionsanlæg!CG109","v":0},{"$f":"Distributionsanlæg!CH109","v":0},{"$f":"Distributionsanlæg!CI109","v":0},{"$f":"Distributionsanlæg!CJ109","v":0},{"$f":"Distributionsanlæg!CK109","v":0},{"$f":"Distributionsanlæg!CL109","v":0},{"$f":"Distributionsanlæg!CM109","v":0},{"$f":"Distributionsanlæg!CN109","v":0},{"$f":"Distributionsanlæg!CO109","v":0},{"$f":"Distributionsanlæg!CP109","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D109>=AY$2,$AA109/($D109-2009),0)+IF($E109>=AY$2,$AB109/($E109-2009),0)+IF($F109>=AY$2,$AC109/($F109-2009),0)+IF($G109>=AY$2,$AD109/($G109-2009),0)+IF($H109>=AY$2,$AE109/($H109-2009),0)+IF($I109>=AY$2,$AF109/($I109-2009),0)+IF($J109>=AY$2,$AG109/($J109-2009),0)+IF($K109>=AY$2,$AH109/($K109-2009),0)+IF($L109>=AY$2,$AI109/($L109-2009),0)+IF($M109>=AY$2,$AJ109/($M109-2009),0)+IF($N109>=AY$2,$AK109/($N109-2009),0)+IF($O109>=AY$2,$AL109/($O109-2009),0)+IF($P109>=AY$2,$AM109/($P109-2009),0)+IF($Q109>=AY$2,$AN109/($Q109-2009),0)+IF($R109>=AY$2,$AO109/($R109-2009),0)+IF($S109>=AY$2,$AP109/($S109-2009),0)+IF($T109>=AY$2,$AQ109/($T109-2009),0)+IF($U109>=AY$2,$AR109/($U109-2009),0)+IF($V109>=AY$2,$AS109/($V109-2009),0)+IF($W109>=AY$2,$AT109/($W109-2009),0)+IF($X109>=AY$2,$AU109/($X109-2009),0)+IF($Y109>=AY$2,$AV109/($Y109-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Små pumpestationer inkl. SRO-anlæg - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW111:AW124)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY111:AY124)","v":0},{"$f":"SUM(AZ111:AZ124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL111:DL124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B148","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E148","v":30},{"$f":"D$3+$C111+Distributionsanlæg!D112","v":1935},{"$f":"E$3+$C111+Distributionsanlæg!E112","v":1945},{"$f":"F$3+$C111+Distributionsanlæg!F112","v":1955},{"$f":"G$3+$C111+Distributionsanlæg!G112","v":1965},{"$f":"H$3+$C111+Distributionsanlæg!H112","v":1975},{"$f":"I$3+$C111+Distributionsanlæg!I112","v":1985},{"$f":"J$3+$C111+Distributionsanlæg!J112","v":1995},{"$f":"K$3+$C111+Distributionsanlæg!K112","v":2005},{"$f":"L$3+$C111+Distributionsanlæg!L112","v":2012},{"$f":"M$3+$C111+Distributionsanlæg!M112","v":2017},{"$f":"N$3+$C111+Distributionsanlæg!N112","v":2022},{"$f":"O$3+$C111+Distributionsanlæg!O112","v":2027},{"$f":"P$3+$C111+Distributionsanlæg!P112","v":2030},{"$f":"Q$3+$C111+Distributionsanlæg!Q112","v":2031},{"$f":"R$3+$C111+Distributionsanlæg!R112","v":2032},{"$f":"S$3+$C111+Distributionsanlæg!S112","v":2033},{"$f":"T$3+$C111+Distributionsanlæg!T112","v":2034},{"$f":"U$3+$C111+Distributionsanlæg!U112","v":2035},{"$f":"V$3+$C111+Distributionsanlæg!V112","v":2036},{"$f":"W$3+$C111+Distributionsanlæg!W112","v":2037},{"$f":"X$3+$C111+Distributionsanlæg!X112","v":2038},{"$f":"Y$3+$C111+Distributionsanlæg!Y112","v":2039},null,{"$f":"Distributionsanlæg!BU111","v":0},{"$f":"Distributionsanlæg!BV111","v":0},{"$f":"Distributionsanlæg!BW111","v":0},{"$f":"Distributionsanlæg!BX111","v":0},{"$f":"Distributionsanlæg!BY111","v":0},{"$f":"Distributionsanlæg!BZ111","v":0},{"$f":"Distributionsanlæg!CA111","v":0},{"$f":"Distributionsanlæg!CB111","v":0},{"$f":"Distributionsanlæg!CC111","v":0},{"$f":"Distributionsanlæg!CD111","v":0},{"$f":"Distributionsanlæg!CE111","v":0},{"$f":"Distributionsanlæg!CF111","v":0},{"$f":"Distributionsanlæg!CG111","v":0},{"$f":"Distributionsanlæg!CH111","v":0},{"$f":"Distributionsanlæg!CI111","v":0},{"$f":"Distributionsanlæg!CJ111","v":0},{"$f":"Distributionsanlæg!CK111","v":0},{"$f":"Distributionsanlæg!CL111","v":0},{"$f":"Distributionsanlæg!CM111","v":0},{"$f":"Distributionsanlæg!CN111","v":0},{"$f":"Distributionsanlæg!CO111","v":0},{"$f":"Distributionsanlæg!CP111","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D111>=AY$2,$AA111/($D111-2009),0)+IF($E111>=AY$2,$AB111/($E111-2009),0)+IF($F111>=AY$2,$AC111/($F111-2009),0)+IF($G111>=AY$2,$AD111/($G111-2009),0)+IF($H111>=AY$2,$AE111/($H111-2009),0)+IF($I111>=AY$2,$AF111/($I111-2009),0)+IF($J111>=AY$2,$AG111/($J111-2009),0)+IF($K111>=AY$2,$AH111/($K111-2009),0)+IF($L111>=AY$2,$AI111/($L111-2009),0)+IF($M111>=AY$2,$AJ111/($M111-2009),0)+IF($N111>=AY$2,$AK111/($N111-2009),0)+IF($O111>=AY$2,$AL111/($O111-2009),0)+IF($P111>=AY$2,$AM111/($P111-2009),0)+IF($Q111>=AY$2,$AN111/($Q111-2009),0)+IF($R111>=AY$2,$AO111/($R111-2009),0)+IF($S111>=AY$2,$AP111/($S111-2009),0)+IF($T111>=AY$2,$AQ111/($T111-2009),0)+IF($U111>=AY$2,$AR111/($U111-2009),0)+IF($V111>=AY$2,$AS111/($V111-2009),0)+IF($W111>=AY$2,$AT111/($W111-2009),0)+IF($X111>=AY$2,$AU111/($X111-2009),0)+IF($Y111>=AY$2,$AV111/($Y111-2009),0)","v":0},{"$f":"IF($D111>=AZ$2,$AA111/($D111-2009),0)+IF($E111>=AZ$2,$AB111/($E111-2009),0)+IF($F111>=AZ$2,$AC111/($F111-2009),0)+IF($G111>=AZ$2,$AD111/($G111-2009),0)+IF($H111>=AZ$2,$AE111/($H111-2009),0)+IF($I111>=AZ$2,$AF111/($I111-2009),0)+IF($J111>=AZ$2,$AG111/($J111-2009),0)+IF($K111>=AZ$2,$AH111/($K111-2009),0)+IF($L111>=AZ$2,$AI111/($L111-2009),0)+IF($M111>=AZ$2,$AJ111/($M111-2009),0)+IF($N111>=AZ$2,$AK111/($N111-2009),0)+IF($O111>=AZ$2,$AL111/($O111-2009),0)+IF($P111>=AZ$2,$AM111/($P111-2009),0)+IF($Q111>=AZ$2,$AN111/($Q111-2009),0)+IF($R111>=AZ$2,$AO111/($R111-2009),0)+IF($S111>=AZ$2,$AP111/($S111-2009),0)+IF($T111>=AZ$2,$AQ111/($T111-2009),0)+IF($U111>=AZ$2,$AR111/($U111-2009),0)+IF($V111>=AZ$2,$AS111/($V111-2009),0)+IF($W111>=AZ$2,$AT111/($W111-2009),0)+IF($X111>=AZ$2,$AU111/($X111-2009),0)+IF($Y111>=AZ$2,$AV111/($Y111-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D111>=DL$2,$AA111/($D111-2009),0)+IF($E111>=DL$2,$AB111/($E111-2009),0)+IF($F111>=DL$2,$AC111/($F111-2009),0)+IF($G111>=DL$2,$AD111/($G111-2009),0)+IF($H111>=DL$2,$AE111/($H111-2009),0)+IF($I111>=DL$2,$AF111/($I111-2009),0)+IF($J111>=DL$2,$AG111/($J111-2009),0)+IF($K111>=DL$2,$AH111/($K111-2009),0)+IF($L111>=DL$2,$AI111/($L111-2009),0)+IF($M111>=DL$2,$AJ111/($M111-2009),0)+IF($N111>=DL$2,$AK111/($N111-2009),0)+IF($O111>=DL$2,$AL111/($O111-2009),0)+IF($P111>=DL$2,$AM111/($P111-2009),0)+IF($Q111>=DL$2,$AN111/($Q111-2009),0)+IF($R111>=DL$2,$AO111/($R111-2009),0)+IF($S111>=DL$2,$AP111/($S111-2009),0)+IF($T111>=DL$2,$AQ111/($T111-2009),0)+IF($U111>=DL$2,$AR111/($U111-2009),0)+IF($V111>=DL$2,$AS111/($V111-2009),0)+IF($W111>=DL$2,$AT111/($W111-2009),0)+IF($X111>=DL$2,$AU111/($X111-2009),0)+IF($Y111>=DL$2,$AV111/($Y111-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B149","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E149","v":50},{"$f":"D$3+$C113+Distributionsanlæg!D114","v":1955},{"$f":"E$3+$C113+Distributionsanlæg!E114","v":1965},{"$f":"F$3+$C113+Distributionsanlæg!F114","v":1975},{"$f":"G$3+$C113+Distributionsanlæg!G114","v":1985},{"$f":"H$3+$C113+Distributionsanlæg!H114","v":1995},{"$f":"I$3+$C113+Distributionsanlæg!I114","v":2005},{"$f":"J$3+$C113+Distributionsanlæg!J114","v":2015},{"$f":"K$3+$C113+Distributionsanlæg!K114","v":2025},{"$f":"L$3+$C113+Distributionsanlæg!L114","v":2032},{"$f":"M$3+$C113+Distributionsanlæg!M114","v":2037},{"$f":"N$3+$C113+Distributionsanlæg!N114","v":2042},{"$f":"O$3+$C113+Distributionsanlæg!O114","v":2047},{"$f":"P$3+$C113+Distributionsanlæg!P114","v":2050},{"$f":"Q$3+$C113+Distributionsanlæg!Q114","v":2051},{"$f":"R$3+$C113+Distributionsanlæg!R114","v":2052},{"$f":"S$3+$C113+Distributionsanlæg!S114","v":2053},{"$f":"T$3+$C113+Distributionsanlæg!T114","v":2054},{"$f":"U$3+$C113+Distributionsanlæg!U114","v":2055},{"$f":"V$3+$C113+Distributionsanlæg!V114","v":2056},{"$f":"W$3+$C113+Distributionsanlæg!W114","v":2057},{"$f":"X$3+$C113+Distributionsanlæg!X114","v":2058},{"$f":"Y$3+$C113+Distributionsanlæg!Y114","v":2059},null,{"$f":"Distributionsanlæg!BU113","v":0},{"$f":"Distributionsanlæg!BV113","v":0},{"$f":"Distributionsanlæg!BW113","v":0},{"$f":"Distributionsanlæg!BX113","v":0},{"$f":"Distributionsanlæg!BY113","v":0},{"$f":"Distributionsanlæg!BZ113","v":0},{"$f":"Distributionsanlæg!CA113","v":0},{"$f":"Distributionsanlæg!CB113","v":0},{"$f":"Distributionsanlæg!CC113","v":0},{"$f":"Distributionsanlæg!CD113","v":0},{"$f":"Distributionsanlæg!CE113","v":0},{"$f":"Distributionsanlæg!CF113","v":0},{"$f":"Distributionsanlæg!CG113","v":0},{"$f":"Distributionsanlæg!CH113","v":0},{"$f":"Distributionsanlæg!CI113","v":0},{"$f":"Distributionsanlæg!CJ113","v":0},{"$f":"Distributionsanlæg!CK113","v":0},{"$f":"Distributionsanlæg!CL113","v":0},{"$f":"Distributionsanlæg!CM113","v":0},{"$f":"Distributionsanlæg!CN113","v":0},{"$f":"Distributionsanlæg!CO113","v":0},{"$f":"Distributionsanlæg!CP113","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D113>=AY$2,$AA113/($D113-2009),0)+IF($E113>=AY$2,$AB113/($E113-2009),0)+IF($F113>=AY$2,$AC113/($F113-2009),0)+IF($G113>=AY$2,$AD113/($G113-2009),0)+IF($H113>=AY$2,$AE113/($H113-2009),0)+IF($I113>=AY$2,$AF113/($I113-2009),0)+IF($J113>=AY$2,$AG113/($J113-2009),0)+IF($K113>=AY$2,$AH113/($K113-2009),0)+IF($L113>=AY$2,$AI113/($L113-2009),0)+IF($M113>=AY$2,$AJ113/($M113-2009),0)+IF($N113>=AY$2,$AK113/($N113-2009),0)+IF($O113>=AY$2,$AL113/($O113-2009),0)+IF($P113>=AY$2,$AM113/($P113-2009),0)+IF($Q113>=AY$2,$AN113/($Q113-2009),0)+IF($R113>=AY$2,$AO113/($R113-2009),0)+IF($S113>=AY$2,$AP113/($S113-2009),0)+IF($T113>=AY$2,$AQ113/($T113-2009),0)+IF($U113>=AY$2,$AR113/($U113-2009),0)+IF($V113>=AY$2,$AS113/($V113-2009),0)+IF($W113>=AY$2,$AT113/($W113-2009),0)+IF($X113>=AY$2,$AU113/($X113-2009),0)+IF($Y113>=AY$2,$AV113/($Y113-2009),0)","v":0},{"$f":"IF($D113>=AZ$2,$AA113/($D113-2009),0)+IF($E113>=AZ$2,$AB113/($E113-2009),0)+IF($F113>=AZ$2,$AC113/($F113-2009),0)+IF($G113>=AZ$2,$AD113/($G113-2009),0)+IF($H113>=AZ$2,$AE113/($H113-2009),0)+IF($I113>=AZ$2,$AF113/($I113-2009),0)+IF($J113>=AZ$2,$AG113/($J113-2009),0)+IF($K113>=AZ$2,$AH113/($K113-2009),0)+IF($L113>=AZ$2,$AI113/($L113-2009),0)+IF($M113>=AZ$2,$AJ113/($M113-2009),0)+IF($N113>=AZ$2,$AK113/($N113-2009),0)+IF($O113>=AZ$2,$AL113/($O113-2009),0)+IF($P113>=AZ$2,$AM113/($P113-2009),0)+IF($Q113>=AZ$2,$AN113/($Q113-2009),0)+IF($R113>=AZ$2,$AO113/($R113-2009),0)+IF($S113>=AZ$2,$AP113/($S113-2009),0)+IF($T113>=AZ$2,$AQ113/($T113-2009),0)+IF($U113>=AZ$2,$AR113/($U113-2009),0)+IF($V113>=AZ$2,$AS113/($V113-2009),0)+IF($W113>=AZ$2,$AT113/($W113-2009),0)+IF($X113>=AZ$2,$AU113/($X113-2009),0)+IF($Y113>=AZ$2,$AV113/($Y113-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D113>=DL$2,$AA113/($D113-2009),0)+IF($E113>=DL$2,$AB113/($E113-2009),0)+IF($F113>=DL$2,$AC113/($F113-2009),0)+IF($G113>=DL$2,$AD113/($G113-2009),0)+IF($H113>=DL$2,$AE113/($H113-2009),0)+IF($I113>=DL$2,$AF113/($I113-2009),0)+IF($J113>=DL$2,$AG113/($J113-2009),0)+IF($K113>=DL$2,$AH113/($K113-2009),0)+IF($L113>=DL$2,$AI113/($L113-2009),0)+IF($M113>=DL$2,$AJ113/($M113-2009),0)+IF($N113>=DL$2,$AK113/($N113-2009),0)+IF($O113>=DL$2,$AL113/($O113-2009),0)+IF($P113>=DL$2,$AM113/($P113-2009),0)+IF($Q113>=DL$2,$AN113/($Q113-2009),0)+IF($R113>=DL$2,$AO113/($R113-2009),0)+IF($S113>=DL$2,$AP113/($S113-2009),0)+IF($T113>=DL$2,$AQ113/($T113-2009),0)+IF($U113>=DL$2,$AR113/($U113-2009),0)+IF($V113>=DL$2,$AS113/($V113-2009),0)+IF($W113>=DL$2,$AT113/($W113-2009),0)+IF($X113>=DL$2,$AU113/($X113-2009),0)+IF($Y113>=DL$2,$AV113/($Y113-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B150","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E150","v":20},{"$f":"D$3+$C115","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C115","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU115","v":0},{"$f":"Distributionsanlæg!BV115","v":0},{"$f":"Distributionsanlæg!BW115","v":0},{"$f":"Distributionsanlæg!BX115","v":0},{"$f":"Distributionsanlæg!BY115","v":0},{"$f":"Distributionsanlæg!BZ115","v":0},{"$f":"Distributionsanlæg!CA115","v":0},{"$f":"Distributionsanlæg!CB115","v":0},{"$f":"Distributionsanlæg!CC115","v":0},{"$f":"Distributionsanlæg!CD115","v":0},{"$f":"Distributionsanlæg!CE115","v":0},{"$f":"Distributionsanlæg!CF115","v":0},{"$f":"Distributionsanlæg!CG115","v":0},{"$f":"Distributionsanlæg!CH115","v":0},{"$f":"Distributionsanlæg!CI115","v":0},{"$f":"Distributionsanlæg!CJ115","v":0},{"$f":"Distributionsanlæg!CK115","v":0},{"$f":"Distributionsanlæg!CL115","v":0},{"$f":"Distributionsanlæg!CM115","v":0},{"$f":"Distributionsanlæg!CN115","v":0},{"$f":"Distributionsanlæg!CO115","v":0},{"$f":"Distributionsanlæg!CP115","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D115>=AY$2,$AA115/($D115-2009),0)+IF($E115>=AY$2,$AB115/($E115-2009),0)+IF($F115>=AY$2,$AC115/($F115-2009),0)+IF($G115>=AY$2,$AD115/($G115-2009),0)+IF($H115>=AY$2,$AE115/($H115-2009),0)+IF($I115>=AY$2,$AF115/($I115-2009),0)+IF($J115>=AY$2,$AG115/($J115-2009),0)+IF($K115>=AY$2,$AH115/($K115-2009),0)+IF($L115>=AY$2,$AI115/($L115-2009),0)+IF($M115>=AY$2,$AJ115/($M115-2009),0)+IF($N115>=AY$2,$AK115/($N115-2009),0)+IF($O115>=AY$2,$AL115/($O115-2009),0)+IF($P115>=AY$2,$AM115/($P115-2009),0)+IF($Q115>=AY$2,$AN115/($Q115-2009),0)+IF($R115>=AY$2,$AO115/($R115-2009),0)+IF($S115>=AY$2,$AP115/($S115-2009),0)+IF($T115>=AY$2,$AQ115/($T115-2009),0)+IF($U115>=AY$2,$AR115/($U115-2009),0)+IF($V115>=AY$2,$AS115/($V115-2009),0)+IF($W115>=AY$2,$AT115/($W115-2009),0)+IF($X115>=AY$2,$AU115/($X115-2009),0)+IF($Y115>=AY$2,$AV115/($Y115-2009),0)","v":0},{"$f":"IF($D115>=AZ$2,$AA115/($D115-2009),0)+IF($E115>=AZ$2,$AB115/($E115-2009),0)+IF($F115>=AZ$2,$AC115/($F115-2009),0)+IF($G115>=AZ$2,$AD115/($G115-2009),0)+IF($H115>=AZ$2,$AE115/($H115-2009),0)+IF($I115>=AZ$2,$AF115/($I115-2009),0)+IF($J115>=AZ$2,$AG115/($J115-2009),0)+IF($K115>=AZ$2,$AH115/($K115-2009),0)+IF($L115>=AZ$2,$AI115/($L115-2009),0)+IF($M115>=AZ$2,$AJ115/($M115-2009),0)+IF($N115>=AZ$2,$AK115/($N115-2009),0)+IF($O115>=AZ$2,$AL115/($O115-2009),0)+IF($P115>=AZ$2,$AM115/($P115-2009),0)+IF($Q115>=AZ$2,$AN115/($Q115-2009),0)+IF($R115>=AZ$2,$AO115/($R115-2009),0)+IF($S115>=AZ$2,$AP115/($S115-2009),0)+IF($T115>=AZ$2,$AQ115/($T115-2009),0)+IF($U115>=AZ$2,$AR115/($U115-2009),0)+IF($V115>=AZ$2,$AS115/($V115-2009),0)+IF($W115>=AZ$2,$AT115/($W115-2009),0)+IF($X115>=AZ$2,$AU115/($X115-2009),0)+IF($Y115>=AZ$2,$AV115/($Y115-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D115>=DL$2,$AA115/($D115-2009),0)+IF($E115>=DL$2,$AB115/($E115-2009),0)+IF($F115>=DL$2,$AC115/($F115-2009),0)+IF($G115>=DL$2,$AD115/($G115-2009),0)+IF($H115>=DL$2,$AE115/($H115-2009),0)+IF($I115>=DL$2,$AF115/($I115-2009),0)+IF($J115>=DL$2,$AG115/($J115-2009),0)+IF($K115>=DL$2,$AH115/($K115-2009),0)+IF($L115>=DL$2,$AI115/($L115-2009),0)+IF($M115>=DL$2,$AJ115/($M115-2009),0)+IF($N115>=DL$2,$AK115/($N115-2009),0)+IF($O115>=DL$2,$AL115/($O115-2009),0)+IF($P115>=DL$2,$AM115/($P115-2009),0)+IF($Q115>=DL$2,$AN115/($Q115-2009),0)+IF($R115>=DL$2,$AO115/($R115-2009),0)+IF($S115>=DL$2,$AP115/($S115-2009),0)+IF($T115>=DL$2,$AQ115/($T115-2009),0)+IF($U115>=DL$2,$AR115/($U115-2009),0)+IF($V115>=DL$2,$AS115/($V115-2009),0)+IF($W115>=DL$2,$AT115/($W115-2009),0)+IF($X115>=DL$2,$AU115/($X115-2009),0)+IF($Y115>=DL$2,$AV115/($Y115-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B151","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E151","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU116","v":0},{"$f":"Distributionsanlæg!BV116","v":0},{"$f":"Distributionsanlæg!BW116","v":0},{"$f":"Distributionsanlæg!BX116","v":0},{"$f":"Distributionsanlæg!BY116","v":0},{"$f":"Distributionsanlæg!BZ116","v":0},{"$f":"Distributionsanlæg!CA116","v":0},{"$f":"Distributionsanlæg!CB116","v":0},{"$f":"Distributionsanlæg!CC116","v":0},{"$f":"Distributionsanlæg!CD116","v":0},{"$f":"Distributionsanlæg!CE116","v":0},{"$f":"Distributionsanlæg!CF116","v":0},{"$f":"Distributionsanlæg!CG116","v":0},{"$f":"Distributionsanlæg!CH116","v":0},{"$f":"Distributionsanlæg!CI116","v":0},{"$f":"Distributionsanlæg!CJ116","v":0},{"$f":"Distributionsanlæg!CK116","v":0},{"$f":"Distributionsanlæg!CL116","v":0},{"$f":"Distributionsanlæg!CM116","v":0},{"$f":"Distributionsanlæg!CN116","v":0},{"$f":"Distributionsanlæg!CO116","v":0},{"$f":"Distributionsanlæg!CP116","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D116>=AY$2,$AA116/($D116-2009),0)+IF($E116>=AY$2,$AB116/($E116-2009),0)+IF($F116>=AY$2,$AC116/($F116-2009),0)+IF($G116>=AY$2,$AD116/($G116-2009),0)+IF($H116>=AY$2,$AE116/($H116-2009),0)+IF($I116>=AY$2,$AF116/($I116-2009),0)+IF($J116>=AY$2,$AG116/($J116-2009),0)+IF($K116>=AY$2,$AH116/($K116-2009),0)+IF($L116>=AY$2,$AI116/($L116-2009),0)+IF($M116>=AY$2,$AJ116/($M116-2009),0)+IF($N116>=AY$2,$AK116/($N116-2009),0)+IF($O116>=AY$2,$AL116/($O116-2009),0)+IF($P116>=AY$2,$AM116/($P116-2009),0)+IF($Q116>=AY$2,$AN116/($Q116-2009),0)+IF($R116>=AY$2,$AO116/($R116-2009),0)+IF($S116>=AY$2,$AP116/($S116-2009),0)+IF($T116>=AY$2,$AQ116/($T116-2009),0)+IF($U116>=AY$2,$AR116/($U116-2009),0)+IF($V116>=AY$2,$AS116/($V116-2009),0)+IF($W116>=AY$2,$AT116/($W116-2009),0)+IF($X116>=AY$2,$AU116/($X116-2009),0)+IF($Y116>=AY$2,$AV116/($Y116-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B152","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E152","v":50},{"$f":"D$3+$C117+Distributionsanlæg!D118","v":1955},{"$f":"E$3+$C117+Distributionsanlæg!E118","v":1965},{"$f":"F$3+$C117+Distributionsanlæg!F118","v":1975},{"$f":"G$3+$C117+Distributionsanlæg!G118","v":1985},{"$f":"H$3+$C117+Distributionsanlæg!H118","v":1995},{"$f":"I$3+$C117+Distributionsanlæg!I118","v":2005},{"$f":"J$3+$C117+Distributionsanlæg!J118","v":2015},{"$f":"K$3+$C117+Distributionsanlæg!K118","v":2025},{"$f":"L$3+$C117+Distributionsanlæg!L118","v":2032},{"$f":"M$3+$C117+Distributionsanlæg!M118","v":2037},{"$f":"N$3+$C117+Distributionsanlæg!N118","v":2042},{"$f":"O$3+$C117+Distributionsanlæg!O118","v":2047},{"$f":"P$3+$C117+Distributionsanlæg!P118","v":2050},{"$f":"Q$3+$C117+Distributionsanlæg!Q118","v":2051},{"$f":"R$3+$C117+Distributionsanlæg!R118","v":2052},{"$f":"S$3+$C117+Distributionsanlæg!S118","v":2053},{"$f":"T$3+$C117+Distributionsanlæg!T118","v":2054},{"$f":"U$3+$C117+Distributionsanlæg!U118","v":2055},{"$f":"V$3+$C117+Distributionsanlæg!V118","v":2056},{"$f":"W$3+$C117+Distributionsanlæg!W118","v":2057},{"$f":"X$3+$C117+Distributionsanlæg!X118","v":2058},{"$f":"Y$3+$C117+Distributionsanlæg!Y118","v":2059},null,{"$f":"Distributionsanlæg!BU117","v":0},{"$f":"Distributionsanlæg!BV117","v":0},{"$f":"Distributionsanlæg!BW117","v":0},{"$f":"Distributionsanlæg!BX117","v":0},{"$f":"Distributionsanlæg!BY117","v":0},{"$f":"Distributionsanlæg!BZ117","v":0},{"$f":"Distributionsanlæg!CA117","v":0},{"$f":"Distributionsanlæg!CB117","v":0},{"$f":"Distributionsanlæg!CC117","v":0},{"$f":"Distributionsanlæg!CD117","v":0},{"$f":"Distributionsanlæg!CE117","v":0},{"$f":"Distributionsanlæg!CF117","v":0},{"$f":"Distributionsanlæg!CG117","v":0},{"$f":"Distributionsanlæg!CH117","v":0},{"$f":"Distributionsanlæg!CI117","v":0},{"$f":"Distributionsanlæg!CJ117","v":0},{"$f":"Distributionsanlæg!CK117","v":0},{"$f":"Distributionsanlæg!CL117","v":0},{"$f":"Distributionsanlæg!CM117","v":0},{"$f":"Distributionsanlæg!CN117","v":0},{"$f":"Distributionsanlæg!CO117","v":0},{"$f":"Distributionsanlæg!CP117","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D117>=AY$2,$AA117/($D117-2009),0)+IF($E117>=AY$2,$AB117/($E117-2009),0)+IF($F117>=AY$2,$AC117/($F117-2009),0)+IF($G117>=AY$2,$AD117/($G117-2009),0)+IF($H117>=AY$2,$AE117/($H117-2009),0)+IF($I117>=AY$2,$AF117/($I117-2009),0)+IF($J117>=AY$2,$AG117/($J117-2009),0)+IF($K117>=AY$2,$AH117/($K117-2009),0)+IF($L117>=AY$2,$AI117/($L117-2009),0)+IF($M117>=AY$2,$AJ117/($M117-2009),0)+IF($N117>=AY$2,$AK117/($N117-2009),0)+IF($O117>=AY$2,$AL117/($O117-2009),0)+IF($P117>=AY$2,$AM117/($P117-2009),0)+IF($Q117>=AY$2,$AN117/($Q117-2009),0)+IF($R117>=AY$2,$AO117/($R117-2009),0)+IF($S117>=AY$2,$AP117/($S117-2009),0)+IF($T117>=AY$2,$AQ117/($T117-2009),0)+IF($U117>=AY$2,$AR117/($U117-2009),0)+IF($V117>=AY$2,$AS117/($V117-2009),0)+IF($W117>=AY$2,$AT117/($W117-2009),0)+IF($X117>=AY$2,$AU117/($X117-2009),0)+IF($Y117>=AY$2,$AV117/($Y117-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B153","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E153","v":20},{"$f":"D$3+$C119","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C119","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU119","v":0},{"$f":"Distributionsanlæg!BV119","v":0},{"$f":"Distributionsanlæg!BW119","v":0},{"$f":"Distributionsanlæg!BX119","v":0},{"$f":"Distributionsanlæg!BY119","v":0},{"$f":"Distributionsanlæg!BZ119","v":0},{"$f":"Distributionsanlæg!CA119","v":0},{"$f":"Distributionsanlæg!CB119","v":0},{"$f":"Distributionsanlæg!CC119","v":0},{"$f":"Distributionsanlæg!CD119","v":0},{"$f":"Distributionsanlæg!CE119","v":0},{"$f":"Distributionsanlæg!CF119","v":0},{"$f":"Distributionsanlæg!CG119","v":0},{"$f":"Distributionsanlæg!CH119","v":0},{"$f":"Distributionsanlæg!CI119","v":0},{"$f":"Distributionsanlæg!CJ119","v":0},{"$f":"Distributionsanlæg!CK119","v":0},{"$f":"Distributionsanlæg!CL119","v":0},{"$f":"Distributionsanlæg!CM119","v":0},{"$f":"Distributionsanlæg!CN119","v":0},{"$f":"Distributionsanlæg!CO119","v":0},{"$f":"Distributionsanlæg!CP119","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D119>=AY$2,$AA119/($D119-2009),0)+IF($E119>=AY$2,$AB119/($E119-2009),0)+IF($F119>=AY$2,$AC119/($F119-2009),0)+IF($G119>=AY$2,$AD119/($G119-2009),0)+IF($H119>=AY$2,$AE119/($H119-2009),0)+IF($I119>=AY$2,$AF119/($I119-2009),0)+IF($J119>=AY$2,$AG119/($J119-2009),0)+IF($K119>=AY$2,$AH119/($K119-2009),0)+IF($L119>=AY$2,$AI119/($L119-2009),0)+IF($M119>=AY$2,$AJ119/($M119-2009),0)+IF($N119>=AY$2,$AK119/($N119-2009),0)+IF($O119>=AY$2,$AL119/($O119-2009),0)+IF($P119>=AY$2,$AM119/($P119-2009),0)+IF($Q119>=AY$2,$AN119/($Q119-2009),0)+IF($R119>=AY$2,$AO119/($R119-2009),0)+IF($S119>=AY$2,$AP119/($S119-2009),0)+IF($T119>=AY$2,$AQ119/($T119-2009),0)+IF($U119>=AY$2,$AR119/($U119-2009),0)+IF($V119>=AY$2,$AS119/($V119-2009),0)+IF($W119>=AY$2,$AT119/($W119-2009),0)+IF($X119>=AY$2,$AU119/($X119-2009),0)+IF($Y119>=AY$2,$AV119/($Y119-2009),0)","v":0},{"$f":"IF($D119>=AZ$2,$AA119/($D119-2009),0)+IF($E119>=AZ$2,$AB119/($E119-2009),0)+IF($F119>=AZ$2,$AC119/($F119-2009),0)+IF($G119>=AZ$2,$AD119/($G119-2009),0)+IF($H119>=AZ$2,$AE119/($H119-2009),0)+IF($I119>=AZ$2,$AF119/($I119-2009),0)+IF($J119>=AZ$2,$AG119/($J119-2009),0)+IF($K119>=AZ$2,$AH119/($K119-2009),0)+IF($L119>=AZ$2,$AI119/($L119-2009),0)+IF($M119>=AZ$2,$AJ119/($M119-2009),0)+IF($N119>=AZ$2,$AK119/($N119-2009),0)+IF($O119>=AZ$2,$AL119/($O119-2009),0)+IF($P119>=AZ$2,$AM119/($P119-2009),0)+IF($Q119>=AZ$2,$AN119/($Q119-2009),0)+IF($R119>=AZ$2,$AO119/($R119-2009),0)+IF($S119>=AZ$2,$AP119/($S119-2009),0)+IF($T119>=AZ$2,$AQ119/($T119-2009),0)+IF($U119>=AZ$2,$AR119/($U119-2009),0)+IF($V119>=AZ$2,$AS119/($V119-2009),0)+IF($W119>=AZ$2,$AT119/($W119-2009),0)+IF($X119>=AZ$2,$AU119/($X119-2009),0)+IF($Y119>=AZ$2,$AV119/($Y119-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D119>=DL$2,$AA119/($D119-2009),0)+IF($E119>=DL$2,$AB119/($E119-2009),0)+IF($F119>=DL$2,$AC119/($F119-2009),0)+IF($G119>=DL$2,$AD119/($G119-2009),0)+IF($H119>=DL$2,$AE119/($H119-2009),0)+IF($I119>=DL$2,$AF119/($I119-2009),0)+IF($J119>=DL$2,$AG119/($J119-2009),0)+IF($K119>=DL$2,$AH119/($K119-2009),0)+IF($L119>=DL$2,$AI119/($L119-2009),0)+IF($M119>=DL$2,$AJ119/($M119-2009),0)+IF($N119>=DL$2,$AK119/($N119-2009),0)+IF($O119>=DL$2,$AL119/($O119-2009),0)+IF($P119>=DL$2,$AM119/($P119-2009),0)+IF($Q119>=DL$2,$AN119/($Q119-2009),0)+IF($R119>=DL$2,$AO119/($R119-2009),0)+IF($S119>=DL$2,$AP119/($S119-2009),0)+IF($T119>=DL$2,$AQ119/($T119-2009),0)+IF($U119>=DL$2,$AR119/($U119-2009),0)+IF($V119>=DL$2,$AS119/($V119-2009),0)+IF($W119>=DL$2,$AT119/($W119-2009),0)+IF($X119>=DL$2,$AU119/($X119-2009),0)+IF($Y119>=DL$2,$AV119/($Y119-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B154","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E154","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU120","v":0},{"$f":"Distributionsanlæg!BV120","v":0},{"$f":"Distributionsanlæg!BW120","v":0},{"$f":"Distributionsanlæg!BX120","v":0},{"$f":"Distributionsanlæg!BY120","v":0},{"$f":"Distributionsanlæg!BZ120","v":0},{"$f":"Distributionsanlæg!CA120","v":0},{"$f":"Distributionsanlæg!CB120","v":0},{"$f":"Distributionsanlæg!CC120","v":0},{"$f":"Distributionsanlæg!CD120","v":0},{"$f":"Distributionsanlæg!CE120","v":0},{"$f":"Distributionsanlæg!CF120","v":0},{"$f":"Distributionsanlæg!CG120","v":0},{"$f":"Distributionsanlæg!CH120","v":0},{"$f":"Distributionsanlæg!CI120","v":0},{"$f":"Distributionsanlæg!CJ120","v":0},{"$f":"Distributionsanlæg!CK120","v":0},{"$f":"Distributionsanlæg!CL120","v":0},{"$f":"Distributionsanlæg!CM120","v":0},{"$f":"Distributionsanlæg!CN120","v":0},{"$f":"Distributionsanlæg!CO120","v":0},{"$f":"Distributionsanlæg!CP120","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D120>=AY$2,$AA120/($D120-2009),0)+IF($E120>=AY$2,$AB120/($E120-2009),0)+IF($F120>=AY$2,$AC120/($F120-2009),0)+IF($G120>=AY$2,$AD120/($G120-2009),0)+IF($H120>=AY$2,$AE120/($H120-2009),0)+IF($I120>=AY$2,$AF120/($I120-2009),0)+IF($J120>=AY$2,$AG120/($J120-2009),0)+IF($K120>=AY$2,$AH120/($K120-2009),0)+IF($L120>=AY$2,$AI120/($L120-2009),0)+IF($M120>=AY$2,$AJ120/($M120-2009),0)+IF($N120>=AY$2,$AK120/($N120-2009),0)+IF($O120>=AY$2,$AL120/($O120-2009),0)+IF($P120>=AY$2,$AM120/($P120-2009),0)+IF($Q120>=AY$2,$AN120/($Q120-2009),0)+IF($R120>=AY$2,$AO120/($R120-2009),0)+IF($S120>=AY$2,$AP120/($S120-2009),0)+IF($T120>=AY$2,$AQ120/($T120-2009),0)+IF($U120>=AY$2,$AR120/($U120-2009),0)+IF($V120>=AY$2,$AS120/($V120-2009),0)+IF($W120>=AY$2,$AT120/($W120-2009),0)+IF($X120>=AY$2,$AU120/($X120-2009),0)+IF($Y120>=AY$2,$AV120/($Y120-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B155","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E155","v":50},{"$f":"D$3+$C121+Distributionsanlæg!D122","v":1955},{"$f":"E$3+$C121+Distributionsanlæg!E122","v":1965},{"$f":"F$3+$C121+Distributionsanlæg!F122","v":1975},{"$f":"G$3+$C121+Distributionsanlæg!G122","v":1985},{"$f":"H$3+$C121+Distributionsanlæg!H122","v":1995},{"$f":"I$3+$C121+Distributionsanlæg!I122","v":2005},{"$f":"J$3+$C121+Distributionsanlæg!J122","v":2015},{"$f":"K$3+$C121+Distributionsanlæg!K122","v":2025},{"$f":"L$3+$C121+Distributionsanlæg!L122","v":2032},{"$f":"M$3+$C121+Distributionsanlæg!M122","v":2037},{"$f":"N$3+$C121+Distributionsanlæg!N122","v":2042},{"$f":"O$3+$C121+Distributionsanlæg!O122","v":2047},{"$f":"P$3+$C121+Distributionsanlæg!P122","v":2050},{"$f":"Q$3+$C121+Distributionsanlæg!Q122","v":2051},{"$f":"R$3+$C121+Distributionsanlæg!R122","v":2052},{"$f":"S$3+$C121+Distributionsanlæg!S122","v":2053},{"$f":"T$3+$C121+Distributionsanlæg!T122","v":2054},{"$f":"U$3+$C121+Distributionsanlæg!U122","v":2055},{"$f":"V$3+$C121+Distributionsanlæg!V122","v":2056},{"$f":"W$3+$C121+Distributionsanlæg!W122","v":2057},{"$f":"X$3+$C121+Distributionsanlæg!X122","v":2058},{"$f":"Y$3+$C121+Distributionsanlæg!Y122","v":2059},null,{"$f":"Distributionsanlæg!BU121","v":0},{"$f":"Distributionsanlæg!BV121","v":0},{"$f":"Distributionsanlæg!BW121","v":0},{"$f":"Distributionsanlæg!BX121","v":0},{"$f":"Distributionsanlæg!BY121","v":0},{"$f":"Distributionsanlæg!BZ121","v":0},{"$f":"Distributionsanlæg!CA121","v":0},{"$f":"Distributionsanlæg!CB121","v":0},{"$f":"Distributionsanlæg!CC121","v":0},{"$f":"Distributionsanlæg!CD121","v":0},{"$f":"Distributionsanlæg!CE121","v":0},{"$f":"Distributionsanlæg!CF121","v":0},{"$f":"Distributionsanlæg!CG121","v":0},{"$f":"Distributionsanlæg!CH121","v":0},{"$f":"Distributionsanlæg!CI121","v":0},{"$f":"Distributionsanlæg!CJ121","v":0},{"$f":"Distributionsanlæg!CK121","v":0},{"$f":"Distributionsanlæg!CL121","v":0},{"$f":"Distributionsanlæg!CM121","v":0},{"$f":"Distributionsanlæg!CN121","v":0},{"$f":"Distributionsanlæg!CO121","v":0},{"$f":"Distributionsanlæg!CP121","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D121>=AY$2,$AA121/($D121-2009),0)+IF($E121>=AY$2,$AB121/($E121-2009),0)+IF($F121>=AY$2,$AC121/($F121-2009),0)+IF($G121>=AY$2,$AD121/($G121-2009),0)+IF($H121>=AY$2,$AE121/($H121-2009),0)+IF($I121>=AY$2,$AF121/($I121-2009),0)+IF($J121>=AY$2,$AG121/($J121-2009),0)+IF($K121>=AY$2,$AH121/($K121-2009),0)+IF($L121>=AY$2,$AI121/($L121-2009),0)+IF($M121>=AY$2,$AJ121/($M121-2009),0)+IF($N121>=AY$2,$AK121/($N121-2009),0)+IF($O121>=AY$2,$AL121/($O121-2009),0)+IF($P121>=AY$2,$AM121/($P121-2009),0)+IF($Q121>=AY$2,$AN121/($Q121-2009),0)+IF($R121>=AY$2,$AO121/($R121-2009),0)+IF($S121>=AY$2,$AP121/($S121-2009),0)+IF($T121>=AY$2,$AQ121/($T121-2009),0)+IF($U121>=AY$2,$AR121/($U121-2009),0)+IF($V121>=AY$2,$AS121/($V121-2009),0)+IF($W121>=AY$2,$AT121/($W121-2009),0)+IF($X121>=AY$2,$AU121/($X121-2009),0)+IF($Y121>=AY$2,$AV121/($Y121-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B156","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E156","v":20},{"$f":"D$3+$C123","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C123","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU123","v":0},{"$f":"Distributionsanlæg!BV123","v":0},{"$f":"Distributionsanlæg!BW123","v":0},{"$f":"Distributionsanlæg!BX123","v":0},{"$f":"Distributionsanlæg!BY123","v":0},{"$f":"Distributionsanlæg!BZ123","v":0},{"$f":"Distributionsanlæg!CA123","v":0},{"$f":"Distributionsanlæg!CB123","v":0},{"$f":"Distributionsanlæg!CC123","v":0},{"$f":"Distributionsanlæg!CD123","v":0},{"$f":"Distributionsanlæg!CE123","v":0},{"$f":"Distributionsanlæg!CF123","v":0},{"$f":"Distributionsanlæg!CG123","v":0},{"$f":"Distributionsanlæg!CH123","v":0},{"$f":"Distributionsanlæg!CI123","v":0},{"$f":"Distributionsanlæg!CJ123","v":0},{"$f":"Distributionsanlæg!CK123","v":0},{"$f":"Distributionsanlæg!CL123","v":0},{"$f":"Distributionsanlæg!CM123","v":0},{"$f":"Distributionsanlæg!CN123","v":0},{"$f":"Distributionsanlæg!CO123","v":0},{"$f":"Distributionsanlæg!CP123","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D123>=AY$2,$AA123/($D123-2009),0)+IF($E123>=AY$2,$AB123/($E123-2009),0)+IF($F123>=AY$2,$AC123/($F123-2009),0)+IF($G123>=AY$2,$AD123/($G123-2009),0)+IF($H123>=AY$2,$AE123/($H123-2009),0)+IF($I123>=AY$2,$AF123/($I123-2009),0)+IF($J123>=AY$2,$AG123/($J123-2009),0)+IF($K123>=AY$2,$AH123/($K123-2009),0)+IF($L123>=AY$2,$AI123/($L123-2009),0)+IF($M123>=AY$2,$AJ123/($M123-2009),0)+IF($N123>=AY$2,$AK123/($N123-2009),0)+IF($O123>=AY$2,$AL123/($O123-2009),0)+IF($P123>=AY$2,$AM123/($P123-2009),0)+IF($Q123>=AY$2,$AN123/($Q123-2009),0)+IF($R123>=AY$2,$AO123/($R123-2009),0)+IF($S123>=AY$2,$AP123/($S123-2009),0)+IF($T123>=AY$2,$AQ123/($T123-2009),0)+IF($U123>=AY$2,$AR123/($U123-2009),0)+IF($V123>=AY$2,$AS123/($V123-2009),0)+IF($W123>=AY$2,$AT123/($W123-2009),0)+IF($X123>=AY$2,$AU123/($X123-2009),0)+IF($Y123>=AY$2,$AV123/($Y123-2009),0)","v":0},{"$f":"IF($D123>=AZ$2,$AA123/($D123-2009),0)+IF($E123>=AZ$2,$AB123/($E123-2009),0)+IF($F123>=AZ$2,$AC123/($F123-2009),0)+IF($G123>=AZ$2,$AD123/($G123-2009),0)+IF($H123>=AZ$2,$AE123/($H123-2009),0)+IF($I123>=AZ$2,$AF123/($I123-2009),0)+IF($J123>=AZ$2,$AG123/($J123-2009),0)+IF($K123>=AZ$2,$AH123/($K123-2009),0)+IF($L123>=AZ$2,$AI123/($L123-2009),0)+IF($M123>=AZ$2,$AJ123/($M123-2009),0)+IF($N123>=AZ$2,$AK123/($N123-2009),0)+IF($O123>=AZ$2,$AL123/($O123-2009),0)+IF($P123>=AZ$2,$AM123/($P123-2009),0)+IF($Q123>=AZ$2,$AN123/($Q123-2009),0)+IF($R123>=AZ$2,$AO123/($R123-2009),0)+IF($S123>=AZ$2,$AP123/($S123-2009),0)+IF($T123>=AZ$2,$AQ123/($T123-2009),0)+IF($U123>=AZ$2,$AR123/($U123-2009),0)+IF($V123>=AZ$2,$AS123/($V123-2009),0)+IF($W123>=AZ$2,$AT123/($W123-2009),0)+IF($X123>=AZ$2,$AU123/($X123-2009),0)+IF($Y123>=AZ$2,$AV123/($Y123-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D123>=DL$2,$AA123/($D123-2009),0)+IF($E123>=DL$2,$AB123/($E123-2009),0)+IF($F123>=DL$2,$AC123/($F123-2009),0)+IF($G123>=DL$2,$AD123/($G123-2009),0)+IF($H123>=DL$2,$AE123/($H123-2009),0)+IF($I123>=DL$2,$AF123/($I123-2009),0)+IF($J123>=DL$2,$AG123/($J123-2009),0)+IF($K123>=DL$2,$AH123/($K123-2009),0)+IF($L123>=DL$2,$AI123/($L123-2009),0)+IF($M123>=DL$2,$AJ123/($M123-2009),0)+IF($N123>=DL$2,$AK123/($N123-2009),0)+IF($O123>=DL$2,$AL123/($O123-2009),0)+IF($P123>=DL$2,$AM123/($P123-2009),0)+IF($Q123>=DL$2,$AN123/($Q123-2009),0)+IF($R123>=DL$2,$AO123/($R123-2009),0)+IF($S123>=DL$2,$AP123/($S123-2009),0)+IF($T123>=DL$2,$AQ123/($T123-2009),0)+IF($U123>=DL$2,$AR123/($U123-2009),0)+IF($V123>=DL$2,$AS123/($V123-2009),0)+IF($W123>=DL$2,$AT123/($W123-2009),0)+IF($X123>=DL$2,$AU123/($X123-2009),0)+IF($Y123>=DL$2,$AV123/($Y123-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B157","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E157","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU124","v":0},{"$f":"Distributionsanlæg!BV124","v":0},{"$f":"Distributionsanlæg!BW124","v":0},{"$f":"Distributionsanlæg!BX124","v":0},{"$f":"Distributionsanlæg!BY124","v":0},{"$f":"Distributionsanlæg!BZ124","v":0},{"$f":"Distributionsanlæg!CA124","v":0},{"$f":"Distributionsanlæg!CB124","v":0},{"$f":"Distributionsanlæg!CC124","v":0},{"$f":"Distributionsanlæg!CD124","v":0},{"$f":"Distributionsanlæg!CE124","v":0},{"$f":"Distributionsanlæg!CF124","v":0},{"$f":"Distributionsanlæg!CG124","v":0},{"$f":"Distributionsanlæg!CH124","v":0},{"$f":"Distributionsanlæg!CI124","v":0},{"$f":"Distributionsanlæg!CJ124","v":0},{"$f":"Distributionsanlæg!CK124","v":0},{"$f":"Distributionsanlæg!CL124","v":0},{"$f":"Distributionsanlæg!CM124","v":0},{"$f":"Distributionsanlæg!CN124","v":0},{"$f":"Distributionsanlæg!CO124","v":0},{"$f":"Distributionsanlæg!CP124","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D124>=AY$2,$AA124/($D124-2009),0)+IF($E124>=AY$2,$AB124/($E124-2009),0)+IF($F124>=AY$2,$AC124/($F124-2009),0)+IF($G124>=AY$2,$AD124/($G124-2009),0)+IF($H124>=AY$2,$AE124/($H124-2009),0)+IF($I124>=AY$2,$AF124/($I124-2009),0)+IF($J124>=AY$2,$AG124/($J124-2009),0)+IF($K124>=AY$2,$AH124/($K124-2009),0)+IF($L124>=AY$2,$AI124/($L124-2009),0)+IF($M124>=AY$2,$AJ124/($M124-2009),0)+IF($N124>=AY$2,$AK124/($N124-2009),0)+IF($O124>=AY$2,$AL124/($O124-2009),0)+IF($P124>=AY$2,$AM124/($P124-2009),0)+IF($Q124>=AY$2,$AN124/($Q124-2009),0)+IF($R124>=AY$2,$AO124/($R124-2009),0)+IF($S124>=AY$2,$AP124/($S124-2009),0)+IF($T124>=AY$2,$AQ124/($T124-2009),0)+IF($U124>=AY$2,$AR124/($U124-2009),0)+IF($V124>=AY$2,$AS124/($V124-2009),0)+IF($W124>=AY$2,$AT124/($W124-2009),0)+IF($X124>=AY$2,$AU124/($X124-2009),0)+IF($Y124>=AY$2,$AV124/($Y124-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Små pumpestationer inkl. SRO-anlæg - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW126:AW139)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY126:AY139)","v":0},{"$f":"SUM(AZ126:AZ139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL126:DL139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B159","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E159","v":30},{"$f":"D$3+$C126+Distributionsanlæg!D127","v":1935},{"$f":"E$3+$C126+Distributionsanlæg!E127","v":1945},{"$f":"F$3+$C126+Distributionsanlæg!F127","v":1955},{"$f":"G$3+$C126+Distributionsanlæg!G127","v":1965},{"$f":"H$3+$C126+Distributionsanlæg!H127","v":1975},{"$f":"I$3+$C126+Distributionsanlæg!I127","v":1985},{"$f":"J$3+$C126+Distributionsanlæg!J127","v":1995},{"$f":"K$3+$C126+Distributionsanlæg!K127","v":2005},{"$f":"L$3+$C126+Distributionsanlæg!L127","v":2012},{"$f":"M$3+$C126+Distributionsanlæg!M127","v":2017},{"$f":"N$3+$C126+Distributionsanlæg!N127","v":2022},{"$f":"O$3+$C126+Distributionsanlæg!O127","v":2027},{"$f":"P$3+$C126+Distributionsanlæg!P127","v":2030},{"$f":"Q$3+$C126+Distributionsanlæg!Q127","v":2031},{"$f":"R$3+$C126+Distributionsanlæg!R127","v":2032},{"$f":"S$3+$C126+Distributionsanlæg!S127","v":2033},{"$f":"T$3+$C126+Distributionsanlæg!T127","v":2034},{"$f":"U$3+$C126+Distributionsanlæg!U127","v":2035},{"$f":"V$3+$C126+Distributionsanlæg!V127","v":2036},{"$f":"W$3+$C126+Distributionsanlæg!W127","v":2037},{"$f":"X$3+$C126+Distributionsanlæg!X127","v":2038},{"$f":"Y$3+$C126+Distributionsanlæg!Y127","v":2039},null,{"$f":"Distributionsanlæg!BU126","v":0},{"$f":"Distributionsanlæg!BV126","v":0},{"$f":"Distributionsanlæg!BW126","v":0},{"$f":"Distributionsanlæg!BX126","v":0},{"$f":"Distributionsanlæg!BY126","v":0},{"$f":"Distributionsanlæg!BZ126","v":0},{"$f":"Distributionsanlæg!CA126","v":0},{"$f":"Distributionsanlæg!CB126","v":0},{"$f":"Distributionsanlæg!CC126","v":0},{"$f":"Distributionsanlæg!CD126","v":0},{"$f":"Distributionsanlæg!CE126","v":0},{"$f":"Distributionsanlæg!CF126","v":0},{"$f":"Distributionsanlæg!CG126","v":0},{"$f":"Distributionsanlæg!CH126","v":0},{"$f":"Distributionsanlæg!CI126","v":0},{"$f":"Distributionsanlæg!CJ126","v":0},{"$f":"Distributionsanlæg!CK126","v":0},{"$f":"Distributionsanlæg!CL126","v":0},{"$f":"Distributionsanlæg!CM126","v":0},{"$f":"Distributionsanlæg!CN126","v":0},{"$f":"Distributionsanlæg!CO126","v":0},{"$f":"Distributionsanlæg!CP126","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D126>=AY$2,$AA126/($D126-2009),0)+IF($E126>=AY$2,$AB126/($E126-2009),0)+IF($F126>=AY$2,$AC126/($F126-2009),0)+IF($G126>=AY$2,$AD126/($G126-2009),0)+IF($H126>=AY$2,$AE126/($H126-2009),0)+IF($I126>=AY$2,$AF126/($I126-2009),0)+IF($J126>=AY$2,$AG126/($J126-2009),0)+IF($K126>=AY$2,$AH126/($K126-2009),0)+IF($L126>=AY$2,$AI126/($L126-2009),0)+IF($M126>=AY$2,$AJ126/($M126-2009),0)+IF($N126>=AY$2,$AK126/($N126-2009),0)+IF($O126>=AY$2,$AL126/($O126-2009),0)+IF($P126>=AY$2,$AM126/($P126-2009),0)+IF($Q126>=AY$2,$AN126/($Q126-2009),0)+IF($R126>=AY$2,$AO126/($R126-2009),0)+IF($S126>=AY$2,$AP126/($S126-2009),0)+IF($T126>=AY$2,$AQ126/($T126-2009),0)+IF($U126>=AY$2,$AR126/($U126-2009),0)+IF($V126>=AY$2,$AS126/($V126-2009),0)+IF($W126>=AY$2,$AT126/($W126-2009),0)+IF($X126>=AY$2,$AU126/($X126-2009),0)+IF($Y126>=AY$2,$AV126/($Y126-2009),0)","v":0},{"$f":"IF($D126>=AZ$2,$AA126/($D126-2009),0)+IF($E126>=AZ$2,$AB126/($E126-2009),0)+IF($F126>=AZ$2,$AC126/($F126-2009),0)+IF($G126>=AZ$2,$AD126/($G126-2009),0)+IF($H126>=AZ$2,$AE126/($H126-2009),0)+IF($I126>=AZ$2,$AF126/($I126-2009),0)+IF($J126>=AZ$2,$AG126/($J126-2009),0)+IF($K126>=AZ$2,$AH126/($K126-2009),0)+IF($L126>=AZ$2,$AI126/($L126-2009),0)+IF($M126>=AZ$2,$AJ126/($M126-2009),0)+IF($N126>=AZ$2,$AK126/($N126-2009),0)+IF($O126>=AZ$2,$AL126/($O126-2009),0)+IF($P126>=AZ$2,$AM126/($P126-2009),0)+IF($Q126>=AZ$2,$AN126/($Q126-2009),0)+IF($R126>=AZ$2,$AO126/($R126-2009),0)+IF($S126>=AZ$2,$AP126/($S126-2009),0)+IF($T126>=AZ$2,$AQ126/($T126-2009),0)+IF($U126>=AZ$2,$AR126/($U126-2009),0)+IF($V126>=AZ$2,$AS126/($V126-2009),0)+IF($W126>=AZ$2,$AT126/($W126-2009),0)+IF($X126>=AZ$2,$AU126/($X126-2009),0)+IF($Y126>=AZ$2,$AV126/($Y126-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D126>=DL$2,$AA126/($D126-2009),0)+IF($E126>=DL$2,$AB126/($E126-2009),0)+IF($F126>=DL$2,$AC126/($F126-2009),0)+IF($G126>=DL$2,$AD126/($G126-2009),0)+IF($H126>=DL$2,$AE126/($H126-2009),0)+IF($I126>=DL$2,$AF126/($I126-2009),0)+IF($J126>=DL$2,$AG126/($J126-2009),0)+IF($K126>=DL$2,$AH126/($K126-2009),0)+IF($L126>=DL$2,$AI126/($L126-2009),0)+IF($M126>=DL$2,$AJ126/($M126-2009),0)+IF($N126>=DL$2,$AK126/($N126-2009),0)+IF($O126>=DL$2,$AL126/($O126-2009),0)+IF($P126>=DL$2,$AM126/($P126-2009),0)+IF($Q126>=DL$2,$AN126/($Q126-2009),0)+IF($R126>=DL$2,$AO126/($R126-2009),0)+IF($S126>=DL$2,$AP126/($S126-2009),0)+IF($T126>=DL$2,$AQ126/($T126-2009),0)+IF($U126>=DL$2,$AR126/($U126-2009),0)+IF($V126>=DL$2,$AS126/($V126-2009),0)+IF($W126>=DL$2,$AT126/($W126-2009),0)+IF($X126>=DL$2,$AU126/($X126-2009),0)+IF($Y126>=DL$2,$AV126/($Y126-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B160","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E160","v":50},{"$f":"D$3+$C128+Distributionsanlæg!D129","v":1955},{"$f":"E$3+$C128+Distributionsanlæg!E129","v":1965},{"$f":"F$3+$C128+Distributionsanlæg!F129","v":1975},{"$f":"G$3+$C128+Distributionsanlæg!G129","v":1985},{"$f":"H$3+$C128+Distributionsanlæg!H129","v":1995},{"$f":"I$3+$C128+Distributionsanlæg!I129","v":2005},{"$f":"J$3+$C128+Distributionsanlæg!J129","v":2015},{"$f":"K$3+$C128+Distributionsanlæg!K129","v":2025},{"$f":"L$3+$C128+Distributionsanlæg!L129","v":2032},{"$f":"M$3+$C128+Distributionsanlæg!M129","v":2037},{"$f":"N$3+$C128+Distributionsanlæg!N129","v":2042},{"$f":"O$3+$C128+Distributionsanlæg!O129","v":2047},{"$f":"P$3+$C128+Distributionsanlæg!P129","v":2050},{"$f":"Q$3+$C128+Distributionsanlæg!Q129","v":2051},{"$f":"R$3+$C128+Distributionsanlæg!R129","v":2052},{"$f":"S$3+$C128+Distributionsanlæg!S129","v":2053},{"$f":"T$3+$C128+Distributionsanlæg!T129","v":2054},{"$f":"U$3+$C128+Distributionsanlæg!U129","v":2055},{"$f":"V$3+$C128+Distributionsanlæg!V129","v":2056},{"$f":"W$3+$C128+Distributionsanlæg!W129","v":2057},{"$f":"X$3+$C128+Distributionsanlæg!X129","v":2058},{"$f":"Y$3+$C128+Distributionsanlæg!Y129","v":2059},null,{"$f":"Distributionsanlæg!BU128","v":0},{"$f":"Distributionsanlæg!BV128","v":0},{"$f":"Distributionsanlæg!BW128","v":0},{"$f":"Distributionsanlæg!BX128","v":0},{"$f":"Distributionsanlæg!BY128","v":0},{"$f":"Distributionsanlæg!BZ128","v":0},{"$f":"Distributionsanlæg!CA128","v":0},{"$f":"Distributionsanlæg!CB128","v":0},{"$f":"Distributionsanlæg!CC128","v":0},{"$f":"Distributionsanlæg!CD128","v":0},{"$f":"Distributionsanlæg!CE128","v":0},{"$f":"Distributionsanlæg!CF128","v":0},{"$f":"Distributionsanlæg!CG128","v":0},{"$f":"Distributionsanlæg!CH128","v":0},{"$f":"Distributionsanlæg!CI128","v":0},{"$f":"Distributionsanlæg!CJ128","v":0},{"$f":"Distributionsanlæg!CK128","v":0},{"$f":"Distributionsanlæg!CL128","v":0},{"$f":"Distributionsanlæg!CM128","v":0},{"$f":"Distributionsanlæg!CN128","v":0},{"$f":"Distributionsanlæg!CO128","v":0},{"$f":"Distributionsanlæg!CP128","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D128>=AY$2,$AA128/($D128-2009),0)+IF($E128>=AY$2,$AB128/($E128-2009),0)+IF($F128>=AY$2,$AC128/($F128-2009),0)+IF($G128>=AY$2,$AD128/($G128-2009),0)+IF($H128>=AY$2,$AE128/($H128-2009),0)+IF($I128>=AY$2,$AF128/($I128-2009),0)+IF($J128>=AY$2,$AG128/($J128-2009),0)+IF($K128>=AY$2,$AH128/($K128-2009),0)+IF($L128>=AY$2,$AI128/($L128-2009),0)+IF($M128>=AY$2,$AJ128/($M128-2009),0)+IF($N128>=AY$2,$AK128/($N128-2009),0)+IF($O128>=AY$2,$AL128/($O128-2009),0)+IF($P128>=AY$2,$AM128/($P128-2009),0)+IF($Q128>=AY$2,$AN128/($Q128-2009),0)+IF($R128>=AY$2,$AO128/($R128-2009),0)+IF($S128>=AY$2,$AP128/($S128-2009),0)+IF($T128>=AY$2,$AQ128/($T128-2009),0)+IF($U128>=AY$2,$AR128/($U128-2009),0)+IF($V128>=AY$2,$AS128/($V128-2009),0)+IF($W128>=AY$2,$AT128/($W128-2009),0)+IF($X128>=AY$2,$AU128/($X128-2009),0)+IF($Y128>=AY$2,$AV128/($Y128-2009),0)","v":0},{"$f":"IF($D128>=AZ$2,$AA128/($D128-2009),0)+IF($E128>=AZ$2,$AB128/($E128-2009),0)+IF($F128>=AZ$2,$AC128/($F128-2009),0)+IF($G128>=AZ$2,$AD128/($G128-2009),0)+IF($H128>=AZ$2,$AE128/($H128-2009),0)+IF($I128>=AZ$2,$AF128/($I128-2009),0)+IF($J128>=AZ$2,$AG128/($J128-2009),0)+IF($K128>=AZ$2,$AH128/($K128-2009),0)+IF($L128>=AZ$2,$AI128/($L128-2009),0)+IF($M128>=AZ$2,$AJ128/($M128-2009),0)+IF($N128>=AZ$2,$AK128/($N128-2009),0)+IF($O128>=AZ$2,$AL128/($O128-2009),0)+IF($P128>=AZ$2,$AM128/($P128-2009),0)+IF($Q128>=AZ$2,$AN128/($Q128-2009),0)+IF($R128>=AZ$2,$AO128/($R128-2009),0)+IF($S128>=AZ$2,$AP128/($S128-2009),0)+IF($T128>=AZ$2,$AQ128/($T128-2009),0)+IF($U128>=AZ$2,$AR128/($U128-2009),0)+IF($V128>=AZ$2,$AS128/($V128-2009),0)+IF($W128>=AZ$2,$AT128/($W128-2009),0)+IF($X128>=AZ$2,$AU128/($X128-2009),0)+IF($Y128>=AZ$2,$AV128/($Y128-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D128>=DL$2,$AA128/($D128-2009),0)+IF($E128>=DL$2,$AB128/($E128-2009),0)+IF($F128>=DL$2,$AC128/($F128-2009),0)+IF($G128>=DL$2,$AD128/($G128-2009),0)+IF($H128>=DL$2,$AE128/($H128-2009),0)+IF($I128>=DL$2,$AF128/($I128-2009),0)+IF($J128>=DL$2,$AG128/($J128-2009),0)+IF($K128>=DL$2,$AH128/($K128-2009),0)+IF($L128>=DL$2,$AI128/($L128-2009),0)+IF($M128>=DL$2,$AJ128/($M128-2009),0)+IF($N128>=DL$2,$AK128/($N128-2009),0)+IF($O128>=DL$2,$AL128/($O128-2009),0)+IF($P128>=DL$2,$AM128/($P128-2009),0)+IF($Q128>=DL$2,$AN128/($Q128-2009),0)+IF($R128>=DL$2,$AO128/($R128-2009),0)+IF($S128>=DL$2,$AP128/($S128-2009),0)+IF($T128>=DL$2,$AQ128/($T128-2009),0)+IF($U128>=DL$2,$AR128/($U128-2009),0)+IF($V128>=DL$2,$AS128/($V128-2009),0)+IF($W128>=DL$2,$AT128/($W128-2009),0)+IF($X128>=DL$2,$AU128/($X128-2009),0)+IF($Y128>=DL$2,$AV128/($Y128-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B161","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E161","v":20},{"$f":"D$3+$C130","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C130","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU130","v":0},{"$f":"Distributionsanlæg!BV130","v":0},{"$f":"Distributionsanlæg!BW130","v":0},{"$f":"Distributionsanlæg!BX130","v":0},{"$f":"Distributionsanlæg!BY130","v":0},{"$f":"Distributionsanlæg!BZ130","v":0},{"$f":"Distributionsanlæg!CA130","v":0},{"$f":"Distributionsanlæg!CB130","v":0},{"$f":"Distributionsanlæg!CC130","v":0},{"$f":"Distributionsanlæg!CD130","v":0},{"$f":"Distributionsanlæg!CE130","v":0},{"$f":"Distributionsanlæg!CF130","v":0},{"$f":"Distributionsanlæg!CG130","v":0},{"$f":"Distributionsanlæg!CH130","v":0},{"$f":"Distributionsanlæg!CI130","v":0},{"$f":"Distributionsanlæg!CJ130","v":0},{"$f":"Distributionsanlæg!CK130","v":0},{"$f":"Distributionsanlæg!CL130","v":0},{"$f":"Distributionsanlæg!CM130","v":0},{"$f":"Distributionsanlæg!CN130","v":0},{"$f":"Distributionsanlæg!CO130","v":0},{"$f":"Distributionsanlæg!CP130","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D130>=AY$2,$AA130/($D130-2009),0)+IF($E130>=AY$2,$AB130/($E130-2009),0)+IF($F130>=AY$2,$AC130/($F130-2009),0)+IF($G130>=AY$2,$AD130/($G130-2009),0)+IF($H130>=AY$2,$AE130/($H130-2009),0)+IF($I130>=AY$2,$AF130/($I130-2009),0)+IF($J130>=AY$2,$AG130/($J130-2009),0)+IF($K130>=AY$2,$AH130/($K130-2009),0)+IF($L130>=AY$2,$AI130/($L130-2009),0)+IF($M130>=AY$2,$AJ130/($M130-2009),0)+IF($N130>=AY$2,$AK130/($N130-2009),0)+IF($O130>=AY$2,$AL130/($O130-2009),0)+IF($P130>=AY$2,$AM130/($P130-2009),0)+IF($Q130>=AY$2,$AN130/($Q130-2009),0)+IF($R130>=AY$2,$AO130/($R130-2009),0)+IF($S130>=AY$2,$AP130/($S130-2009),0)+IF($T130>=AY$2,$AQ130/($T130-2009),0)+IF($U130>=AY$2,$AR130/($U130-2009),0)+IF($V130>=AY$2,$AS130/($V130-2009),0)+IF($W130>=AY$2,$AT130/($W130-2009),0)+IF($X130>=AY$2,$AU130/($X130-2009),0)+IF($Y130>=AY$2,$AV130/($Y130-2009),0)","v":0},{"$f":"IF($D130>=AZ$2,$AA130/($D130-2009),0)+IF($E130>=AZ$2,$AB130/($E130-2009),0)+IF($F130>=AZ$2,$AC130/($F130-2009),0)+IF($G130>=AZ$2,$AD130/($G130-2009),0)+IF($H130>=AZ$2,$AE130/($H130-2009),0)+IF($I130>=AZ$2,$AF130/($I130-2009),0)+IF($J130>=AZ$2,$AG130/($J130-2009),0)+IF($K130>=AZ$2,$AH130/($K130-2009),0)+IF($L130>=AZ$2,$AI130/($L130-2009),0)+IF($M130>=AZ$2,$AJ130/($M130-2009),0)+IF($N130>=AZ$2,$AK130/($N130-2009),0)+IF($O130>=AZ$2,$AL130/($O130-2009),0)+IF($P130>=AZ$2,$AM130/($P130-2009),0)+IF($Q130>=AZ$2,$AN130/($Q130-2009),0)+IF($R130>=AZ$2,$AO130/($R130-2009),0)+IF($S130>=AZ$2,$AP130/($S130-2009),0)+IF($T130>=AZ$2,$AQ130/($T130-2009),0)+IF($U130>=AZ$2,$AR130/($U130-2009),0)+IF($V130>=AZ$2,$AS130/($V130-2009),0)+IF($W130>=AZ$2,$AT130/($W130-2009),0)+IF($X130>=AZ$2,$AU130/($X130-2009),0)+IF($Y130>=AZ$2,$AV130/($Y130-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D130>=DL$2,$AA130/($D130-2009),0)+IF($E130>=DL$2,$AB130/($E130-2009),0)+IF($F130>=DL$2,$AC130/($F130-2009),0)+IF($G130>=DL$2,$AD130/($G130-2009),0)+IF($H130>=DL$2,$AE130/($H130-2009),0)+IF($I130>=DL$2,$AF130/($I130-2009),0)+IF($J130>=DL$2,$AG130/($J130-2009),0)+IF($K130>=DL$2,$AH130/($K130-2009),0)+IF($L130>=DL$2,$AI130/($L130-2009),0)+IF($M130>=DL$2,$AJ130/($M130-2009),0)+IF($N130>=DL$2,$AK130/($N130-2009),0)+IF($O130>=DL$2,$AL130/($O130-2009),0)+IF($P130>=DL$2,$AM130/($P130-2009),0)+IF($Q130>=DL$2,$AN130/($Q130-2009),0)+IF($R130>=DL$2,$AO130/($R130-2009),0)+IF($S130>=DL$2,$AP130/($S130-2009),0)+IF($T130>=DL$2,$AQ130/($T130-2009),0)+IF($U130>=DL$2,$AR130/($U130-2009),0)+IF($V130>=DL$2,$AS130/($V130-2009),0)+IF($W130>=DL$2,$AT130/($W130-2009),0)+IF($X130>=DL$2,$AU130/($X130-2009),0)+IF($Y130>=DL$2,$AV130/($Y130-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B162","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E162","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU131","v":0},{"$f":"Distributionsanlæg!BV131","v":0},{"$f":"Distributionsanlæg!BW131","v":0},{"$f":"Distributionsanlæg!BX131","v":0},{"$f":"Distributionsanlæg!BY131","v":0},{"$f":"Distributionsanlæg!BZ131","v":0},{"$f":"Distributionsanlæg!CA131","v":0},{"$f":"Distributionsanlæg!CB131","v":0},{"$f":"Distributionsanlæg!CC131","v":0},{"$f":"Distributionsanlæg!CD131","v":0},{"$f":"Distributionsanlæg!CE131","v":0},{"$f":"Distributionsanlæg!CF131","v":0},{"$f":"Distributionsanlæg!CG131","v":0},{"$f":"Distributionsanlæg!CH131","v":0},{"$f":"Distributionsanlæg!CI131","v":0},{"$f":"Distributionsanlæg!CJ131","v":0},{"$f":"Distributionsanlæg!CK131","v":0},{"$f":"Distributionsanlæg!CL131","v":0},{"$f":"Distributionsanlæg!CM131","v":0},{"$f":"Distributionsanlæg!CN131","v":0},{"$f":"Distributionsanlæg!CO131","v":0},{"$f":"Distributionsanlæg!CP131","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D131>=AY$2,$AA131/($D131-2009),0)+IF($E131>=AY$2,$AB131/($E131-2009),0)+IF($F131>=AY$2,$AC131/($F131-2009),0)+IF($G131>=AY$2,$AD131/($G131-2009),0)+IF($H131>=AY$2,$AE131/($H131-2009),0)+IF($I131>=AY$2,$AF131/($I131-2009),0)+IF($J131>=AY$2,$AG131/($J131-2009),0)+IF($K131>=AY$2,$AH131/($K131-2009),0)+IF($L131>=AY$2,$AI131/($L131-2009),0)+IF($M131>=AY$2,$AJ131/($M131-2009),0)+IF($N131>=AY$2,$AK131/($N131-2009),0)+IF($O131>=AY$2,$AL131/($O131-2009),0)+IF($P131>=AY$2,$AM131/($P131-2009),0)+IF($Q131>=AY$2,$AN131/($Q131-2009),0)+IF($R131>=AY$2,$AO131/($R131-2009),0)+IF($S131>=AY$2,$AP131/($S131-2009),0)+IF($T131>=AY$2,$AQ131/($T131-2009),0)+IF($U131>=AY$2,$AR131/($U131-2009),0)+IF($V131>=AY$2,$AS131/($V131-2009),0)+IF($W131>=AY$2,$AT131/($W131-2009),0)+IF($X131>=AY$2,$AU131/($X131-2009),0)+IF($Y131>=AY$2,$AV131/($Y131-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B163","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E163","v":50},{"$f":"D$3+$C132+Distributionsanlæg!D133","v":1955},{"$f":"E$3+$C132+Distributionsanlæg!E133","v":1965},{"$f":"F$3+$C132+Distributionsanlæg!F133","v":1975},{"$f":"G$3+$C132+Distributionsanlæg!G133","v":1985},{"$f":"H$3+$C132+Distributionsanlæg!H133","v":1995},{"$f":"I$3+$C132+Distributionsanlæg!I133","v":2005},{"$f":"J$3+$C132+Distributionsanlæg!J133","v":2015},{"$f":"K$3+$C132+Distributionsanlæg!K133","v":2025},{"$f":"L$3+$C132+Distributionsanlæg!L133","v":2032},{"$f":"M$3+$C132+Distributionsanlæg!M133","v":2037},{"$f":"N$3+$C132+Distributionsanlæg!N133","v":2042},{"$f":"O$3+$C132+Distributionsanlæg!O133","v":2047},{"$f":"P$3+$C132+Distributionsanlæg!P133","v":2050},{"$f":"Q$3+$C132+Distributionsanlæg!Q133","v":2051},{"$f":"R$3+$C132+Distributionsanlæg!R133","v":2052},{"$f":"S$3+$C132+Distributionsanlæg!S133","v":2053},{"$f":"T$3+$C132+Distributionsanlæg!T133","v":2054},{"$f":"U$3+$C132+Distributionsanlæg!U133","v":2055},{"$f":"V$3+$C132+Distributionsanlæg!V133","v":2056},{"$f":"W$3+$C132+Distributionsanlæg!W133","v":2057},{"$f":"X$3+$C132+Distributionsanlæg!X133","v":2058},{"$f":"Y$3+$C132+Distributionsanlæg!Y133","v":2059},null,{"$f":"Distributionsanlæg!BU132","v":0},{"$f":"Distributionsanlæg!BV132","v":0},{"$f":"Distributionsanlæg!BW132","v":0},{"$f":"Distributionsanlæg!BX132","v":0},{"$f":"Distributionsanlæg!BY132","v":0},{"$f":"Distributionsanlæg!BZ132","v":0},{"$f":"Distributionsanlæg!CA132","v":0},{"$f":"Distributionsanlæg!CB132","v":0},{"$f":"Distributionsanlæg!CC132","v":0},{"$f":"Distributionsanlæg!CD132","v":0},{"$f":"Distributionsanlæg!CE132","v":0},{"$f":"Distributionsanlæg!CF132","v":0},{"$f":"Distributionsanlæg!CG132","v":0},{"$f":"Distributionsanlæg!CH132","v":0},{"$f":"Distributionsanlæg!CI132","v":0},{"$f":"Distributionsanlæg!CJ132","v":0},{"$f":"Distributionsanlæg!CK132","v":0},{"$f":"Distributionsanlæg!CL132","v":0},{"$f":"Distributionsanlæg!CM132","v":0},{"$f":"Distributionsanlæg!CN132","v":0},{"$f":"Distributionsanlæg!CO132","v":0},{"$f":"Distributionsanlæg!CP132","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D132>=AY$2,$AA132/($D132-2009),0)+IF($E132>=AY$2,$AB132/($E132-2009),0)+IF($F132>=AY$2,$AC132/($F132-2009),0)+IF($G132>=AY$2,$AD132/($G132-2009),0)+IF($H132>=AY$2,$AE132/($H132-2009),0)+IF($I132>=AY$2,$AF132/($I132-2009),0)+IF($J132>=AY$2,$AG132/($J132-2009),0)+IF($K132>=AY$2,$AH132/($K132-2009),0)+IF($L132>=AY$2,$AI132/($L132-2009),0)+IF($M132>=AY$2,$AJ132/($M132-2009),0)+IF($N132>=AY$2,$AK132/($N132-2009),0)+IF($O132>=AY$2,$AL132/($O132-2009),0)+IF($P132>=AY$2,$AM132/($P132-2009),0)+IF($Q132>=AY$2,$AN132/($Q132-2009),0)+IF($R132>=AY$2,$AO132/($R132-2009),0)+IF($S132>=AY$2,$AP132/($S132-2009),0)+IF($T132>=AY$2,$AQ132/($T132-2009),0)+IF($U132>=AY$2,$AR132/($U132-2009),0)+IF($V132>=AY$2,$AS132/($V132-2009),0)+IF($W132>=AY$2,$AT132/($W132-2009),0)+IF($X132>=AY$2,$AU132/($X132-2009),0)+IF($Y132>=AY$2,$AV132/($Y132-2009),0)","v":0},{"$f":"IF($D132>=AZ$2,$AA132/($D132-2009),0)+IF($E132>=AZ$2,$AB132/($E132-2009),0)+IF($F132>=AZ$2,$AC132/($F132-2009),0)+IF($G132>=AZ$2,$AD132/($G132-2009),0)+IF($H132>=AZ$2,$AE132/($H132-2009),0)+IF($I132>=AZ$2,$AF132/($I132-2009),0)+IF($J132>=AZ$2,$AG132/($J132-2009),0)+IF($K132>=AZ$2,$AH132/($K132-2009),0)+IF($L132>=AZ$2,$AI132/($L132-2009),0)+IF($M132>=AZ$2,$AJ132/($M132-2009),0)+IF($N132>=AZ$2,$AK132/($N132-2009),0)+IF($O132>=AZ$2,$AL132/($O132-2009),0)+IF($P132>=AZ$2,$AM132/($P132-2009),0)+IF($Q132>=AZ$2,$AN132/($Q132-2009),0)+IF($R132>=AZ$2,$AO132/($R132-2009),0)+IF($S132>=AZ$2,$AP132/($S132-2009),0)+IF($T132>=AZ$2,$AQ132/($T132-2009),0)+IF($U132>=AZ$2,$AR132/($U132-2009),0)+IF($V132>=AZ$2,$AS132/($V132-2009),0)+IF($W132>=AZ$2,$AT132/($W132-2009),0)+IF($X132>=AZ$2,$AU132/($X132-2009),0)+IF($Y132>=AZ$2,$AV132/($Y132-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B164","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E164","v":20},{"$f":"D$3+$C134","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU134","v":0},{"$f":"Distributionsanlæg!BV134","v":0},{"$f":"Distributionsanlæg!BW134","v":0},{"$f":"Distributionsanlæg!BX134","v":0},{"$f":"Distributionsanlæg!BY134","v":0},{"$f":"Distributionsanlæg!BZ134","v":0},{"$f":"Distributionsanlæg!CA134","v":0},{"$f":"Distributionsanlæg!CB134","v":0},{"$f":"Distributionsanlæg!CC134","v":0},{"$f":"Distributionsanlæg!CD134","v":0},{"$f":"Distributionsanlæg!CE134","v":0},{"$f":"Distributionsanlæg!CF134","v":0},{"$f":"Distributionsanlæg!CG134","v":0},{"$f":"Distributionsanlæg!CH134","v":0},{"$f":"Distributionsanlæg!CI134","v":0},{"$f":"Distributionsanlæg!CJ134","v":0},{"$f":"Distributionsanlæg!CK134","v":0},{"$f":"Distributionsanlæg!CL134","v":0},{"$f":"Distributionsanlæg!CM134","v":0},{"$f":"Distributionsanlæg!CN134","v":0},{"$f":"Distributionsanlæg!CO134","v":0},{"$f":"Distributionsanlæg!CP134","v":0},{"$f":"SUM(AA134:AV134)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D134>=AY$2,$AA134/($D134-2009),0)+IF($E134>=AY$2,$AB134/($E134-2009),0)+IF($F134>=AY$2,$AC134/($F134-2009),0)+IF($G134>=AY$2,$AD134/($G134-2009),0)+IF($H134>=AY$2,$AE134/($H134-2009),0)+IF($I134>=AY$2,$AF134/($I134-2009),0)+IF($J134>=AY$2,$AG134/($J134-2009),0)+IF($K134>=AY$2,$AH134/($K134-2009),0)+IF($L134>=AY$2,$AI134/($L134-2009),0)+IF($M134>=AY$2,$AJ134/($M134-2009),0)+IF($N134>=AY$2,$AK134/($N134-2009),0)+IF($O134>=AY$2,$AL134/($O134-2009),0)+IF($P134>=AY$2,$AM134/($P134-2009),0)+IF($Q134>=AY$2,$AN134/($Q134-2009),0)+IF($R134>=AY$2,$AO134/($R134-2009),0)+IF($S134>=AY$2,$AP134/($S134-2009),0)+IF($T134>=AY$2,$AQ134/($T134-2009),0)+IF($U134>=AY$2,$AR134/($U134-2009),0)+IF($V134>=AY$2,$AS134/($V134-2009),0)+IF($W134>=AY$2,$AT134/($W134-2009),0)+IF($X134>=AY$2,$AU134/($X134-2009),0)+IF($Y134>=AY$2,$AV134/($Y134-2009),0)","v":0},{"$f":"IF($D134>=AZ$2,$AA134/($D134-2009),0)+IF($E134>=AZ$2,$AB134/($E134-2009),0)+IF($F134>=AZ$2,$AC134/($F134-2009),0)+IF($G134>=AZ$2,$AD134/($G134-2009),0)+IF($H134>=AZ$2,$AE134/($H134-2009),0)+IF($I134>=AZ$2,$AF134/($I134-2009),0)+IF($J134>=AZ$2,$AG134/($J134-2009),0)+IF($K134>=AZ$2,$AH134/($K134-2009),0)+IF($L134>=AZ$2,$AI134/($L134-2009),0)+IF($M134>=AZ$2,$AJ134/($M134-2009),0)+IF($N134>=AZ$2,$AK134/($N134-2009),0)+IF($O134>=AZ$2,$AL134/($O134-2009),0)+IF($P134>=AZ$2,$AM134/($P134-2009),0)+IF($Q134>=AZ$2,$AN134/($Q134-2009),0)+IF($R134>=AZ$2,$AO134/($R134-2009),0)+IF($S134>=AZ$2,$AP134/($S134-2009),0)+IF($T134>=AZ$2,$AQ134/($T134-2009),0)+IF($U134>=AZ$2,$AR134/($U134-2009),0)+IF($V134>=AZ$2,$AS134/($V134-2009),0)+IF($W134>=AZ$2,$AT134/($W134-2009),0)+IF($X134>=AZ$2,$AU134/($X134-2009),0)+IF($Y134>=AZ$2,$AV134/($Y134-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D134>=DL$2,$AA134/($D134-2009),0)+IF($E134>=DL$2,$AB134/($E134-2009),0)+IF($F134>=DL$2,$AC134/($F134-2009),0)+IF($G134>=DL$2,$AD134/($G134-2009),0)+IF($H134>=DL$2,$AE134/($H134-2009),0)+IF($I134>=DL$2,$AF134/($I134-2009),0)+IF($J134>=DL$2,$AG134/($J134-2009),0)+IF($K134>=DL$2,$AH134/($K134-2009),0)+IF($L134>=DL$2,$AI134/($L134-2009),0)+IF($M134>=DL$2,$AJ134/($M134-2009),0)+IF($N134>=DL$2,$AK134/($N134-2009),0)+IF($O134>=DL$2,$AL134/($O134-2009),0)+IF($P134>=DL$2,$AM134/($P134-2009),0)+IF($Q134>=DL$2,$AN134/($Q134-2009),0)+IF($R134>=DL$2,$AO134/($R134-2009),0)+IF($S134>=DL$2,$AP134/($S134-2009),0)+IF($T134>=DL$2,$AQ134/($T134-2009),0)+IF($U134>=DL$2,$AR134/($U134-2009),0)+IF($V134>=DL$2,$AS134/($V134-2009),0)+IF($W134>=DL$2,$AT134/($W134-2009),0)+IF($X134>=DL$2,$AU134/($X134-2009),0)+IF($Y134>=DL$2,$AV134/($Y134-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B165","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E165","v":10},{"$f":"D$3+$C135","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,{"$f":"T$3+$C135","v":2014},2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU135","v":0},{"$f":"Distributionsanlæg!BV135","v":0},{"$f":"Distributionsanlæg!BW135","v":0},{"$f":"Distributionsanlæg!BX135","v":0},{"$f":"Distributionsanlæg!BY135","v":0},{"$f":"Distributionsanlæg!BZ135","v":0},{"$f":"Distributionsanlæg!CA135","v":0},{"$f":"Distributionsanlæg!CB135","v":0},{"$f":"Distributionsanlæg!CC135","v":0},{"$f":"Distributionsanlæg!CD135","v":0},{"$f":"Distributionsanlæg!CE135","v":0},{"$f":"Distributionsanlæg!CF135","v":0},{"$f":"Distributionsanlæg!CG135","v":0},{"$f":"Distributionsanlæg!CH135","v":0},{"$f":"Distributionsanlæg!CI135","v":0},{"$f":"Distributionsanlæg!CJ135","v":0},{"$f":"Distributionsanlæg!CK135","v":0},{"$f":"Distributionsanlæg!CL135","v":0},{"$f":"Distributionsanlæg!CM135","v":0},{"$f":"Distributionsanlæg!CN135","v":0},{"$f":"Distributionsanlæg!CO135","v":0},{"$f":"Distributionsanlæg!CP135","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D135>=AY$2,$AA135/($D135-2009),0)+IF($E135>=AY$2,$AB135/($E135-2009),0)+IF($F135>=AY$2,$AC135/($F135-2009),0)+IF($G135>=AY$2,$AD135/($G135-2009),0)+IF($H135>=AY$2,$AE135/($H135-2009),0)+IF($I135>=AY$2,$AF135/($I135-2009),0)+IF($J135>=AY$2,$AG135/($J135-2009),0)+IF($K135>=AY$2,$AH135/($K135-2009),0)+IF($L135>=AY$2,$AI135/($L135-2009),0)+IF($M135>=AY$2,$AJ135/($M135-2009),0)+IF($N135>=AY$2,$AK135/($N135-2009),0)+IF($O135>=AY$2,$AL135/($O135-2009),0)+IF($P135>=AY$2,$AM135/($P135-2009),0)+IF($Q135>=AY$2,$AN135/($Q135-2009),0)+IF($R135>=AY$2,$AO135/($R135-2009),0)+IF($S135>=AY$2,$AP135/($S135-2009),0)+IF($T135>=AY$2,$AQ135/($T135-2009),0)+IF($U135>=AY$2,$AR135/($U135-2009),0)+IF($V135>=AY$2,$AS135/($V135-2009),0)+IF($W135>=AY$2,$AT135/($W135-2009),0)+IF($X135>=AY$2,$AU135/($X135-2009),0)+IF($Y135>=AY$2,$AV135/($Y135-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B166","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E166","v":50},{"$f":"D$3+$C136+Distributionsanlæg!D137","v":1955},{"$f":"E$3+$C136+Distributionsanlæg!E137","v":1965},{"$f":"F$3+$C136+Distributionsanlæg!F137","v":1975},{"$f":"G$3+$C136+Distributionsanlæg!G137","v":1985},{"$f":"H$3+$C136+Distributionsanlæg!H137","v":1995},{"$f":"I$3+$C136+Distributionsanlæg!I137","v":2005},{"$f":"J$3+$C136+Distributionsanlæg!J137","v":2015},{"$f":"K$3+$C136+Distributionsanlæg!K137","v":2025},{"$f":"L$3+$C136+Distributionsanlæg!L137","v":2032},{"$f":"M$3+$C136+Distributionsanlæg!M137","v":2037},{"$f":"N$3+$C136+Distributionsanlæg!N137","v":2042},{"$f":"O$3+$C136+Distributionsanlæg!O137","v":2047},{"$f":"P$3+$C136+Distributionsanlæg!P137","v":2050},{"$f":"Q$3+$C136+Distributionsanlæg!Q137","v":2051},{"$f":"R$3+$C136+Distributionsanlæg!R137","v":2052},{"$f":"S$3+$C136+Distributionsanlæg!S137","v":2053},{"$f":"T$3+$C136+Distributionsanlæg!T137","v":2054},{"$f":"U$3+$C136+Distributionsanlæg!U137","v":2055},{"$f":"V$3+$C136+Distributionsanlæg!V137","v":2056},{"$f":"W$3+$C136+Distributionsanlæg!W137","v":2057},{"$f":"X$3+$C136+Distributionsanlæg!X137","v":2058},{"$f":"Y$3+$C136+Distributionsanlæg!Y137","v":2059},null,{"$f":"Distributionsanlæg!BU136","v":0},{"$f":"Distributionsanlæg!BV136","v":0},{"$f":"Distributionsanlæg!BW136","v":0},{"$f":"Distributionsanlæg!BX136","v":0},{"$f":"Distributionsanlæg!BY136","v":0},{"$f":"Distributionsanlæg!BZ136","v":0},{"$f":"Distributionsanlæg!CA136","v":0},{"$f":"Distributionsanlæg!CB136","v":0},{"$f":"Distributionsanlæg!CC136","v":0},{"$f":"Distributionsanlæg!CD136","v":0},{"$f":"Distributionsanlæg!CE136","v":0},{"$f":"Distributionsanlæg!CF136","v":0},{"$f":"Distributionsanlæg!CG136","v":0},{"$f":"Distributionsanlæg!CH136","v":0},{"$f":"Distributionsanlæg!CI136","v":0},{"$f":"Distributionsanlæg!CJ136","v":0},{"$f":"Distributionsanlæg!CK136","v":0},{"$f":"Distributionsanlæg!CL136","v":0},{"$f":"Distributionsanlæg!CM136","v":0},{"$f":"Distributionsanlæg!CN136","v":0},{"$f":"Distributionsanlæg!CO136","v":0},{"$f":"Distributionsanlæg!CP136","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D136>=AY$2,$AA136/($D136-2009),0)+IF($E136>=AY$2,$AB136/($E136-2009),0)+IF($F136>=AY$2,$AC136/($F136-2009),0)+IF($G136>=AY$2,$AD136/($G136-2009),0)+IF($H136>=AY$2,$AE136/($H136-2009),0)+IF($I136>=AY$2,$AF136/($I136-2009),0)+IF($J136>=AY$2,$AG136/($J136-2009),0)+IF($K136>=AY$2,$AH136/($K136-2009),0)+IF($L136>=AY$2,$AI136/($L136-2009),0)+IF($M136>=AY$2,$AJ136/($M136-2009),0)+IF($N136>=AY$2,$AK136/($N136-2009),0)+IF($O136>=AY$2,$AL136/($O136-2009),0)+IF($P136>=AY$2,$AM136/($P136-2009),0)+IF($Q136>=AY$2,$AN136/($Q136-2009),0)+IF($R136>=AY$2,$AO136/($R136-2009),0)+IF($S136>=AY$2,$AP136/($S136-2009),0)+IF($T136>=AY$2,$AQ136/($T136-2009),0)+IF($U136>=AY$2,$AR136/($U136-2009),0)+IF($V136>=AY$2,$AS136/($V136-2009),0)+IF($W136>=AY$2,$AT136/($W136-2009),0)+IF($X136>=AY$2,$AU136/($X136-2009),0)+IF($Y136>=AY$2,$AV136/($Y136-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B167","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E167","v":20},{"$f":"D$3+$C138","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU138","v":0},{"$f":"Distributionsanlæg!BV138","v":0},{"$f":"Distributionsanlæg!BW138","v":0},{"$f":"Distributionsanlæg!BX138","v":0},{"$f":"Distributionsanlæg!BY138","v":0},{"$f":"Distributionsanlæg!BZ138","v":0},{"$f":"Distributionsanlæg!CA138","v":0},{"$f":"Distributionsanlæg!CB138","v":0},{"$f":"Distributionsanlæg!CC138","v":0},{"$f":"Distributionsanlæg!CD138","v":0},{"$f":"Distributionsanlæg!CE138","v":0},{"$f":"Distributionsanlæg!CF138","v":0},{"$f":"Distributionsanlæg!CG138","v":0},{"$f":"Distributionsanlæg!CH138","v":0},{"$f":"Distributionsanlæg!CI138","v":0},{"$f":"Distributionsanlæg!CJ138","v":0},{"$f":"Distributionsanlæg!CK138","v":0},{"$f":"Distributionsanlæg!CL138","v":0},{"$f":"Distributionsanlæg!CM138","v":0},{"$f":"Distributionsanlæg!CN138","v":0},{"$f":"Distributionsanlæg!CO138","v":0},{"$f":"Distributionsanlæg!CP138","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D138>=AY$2,$AA138/($D138-2009),0)+IF($E138>=AY$2,$AB138/($E138-2009),0)+IF($F138>=AY$2,$AC138/($F138-2009),0)+IF($G138>=AY$2,$AD138/($G138-2009),0)+IF($H138>=AY$2,$AE138/($H138-2009),0)+IF($I138>=AY$2,$AF138/($I138-2009),0)+IF($J138>=AY$2,$AG138/($J138-2009),0)+IF($K138>=AY$2,$AH138/($K138-2009),0)+IF($L138>=AY$2,$AI138/($L138-2009),0)+IF($M138>=AY$2,$AJ138/($M138-2009),0)+IF($N138>=AY$2,$AK138/($N138-2009),0)+IF($O138>=AY$2,$AL138/($O138-2009),0)+IF($P138>=AY$2,$AM138/($P138-2009),0)+IF($Q138>=AY$2,$AN138/($Q138-2009),0)+IF($R138>=AY$2,$AO138/($R138-2009),0)+IF($S138>=AY$2,$AP138/($S138-2009),0)+IF($T138>=AY$2,$AQ138/($T138-2009),0)+IF($U138>=AY$2,$AR138/($U138-2009),0)+IF($V138>=AY$2,$AS138/($V138-2009),0)+IF($W138>=AY$2,$AT138/($W138-2009),0)+IF($X138>=AY$2,$AU138/($X138-2009),0)+IF($Y138>=AY$2,$AV138/($Y138-2009),0)","v":0},{"$f":"IF($D138>=AZ$2,$AA138/($D138-2009),0)+IF($E138>=AZ$2,$AB138/($E138-2009),0)+IF($F138>=AZ$2,$AC138/($F138-2009),0)+IF($G138>=AZ$2,$AD138/($G138-2009),0)+IF($H138>=AZ$2,$AE138/($H138-2009),0)+IF($I138>=AZ$2,$AF138/($I138-2009),0)+IF($J138>=AZ$2,$AG138/($J138-2009),0)+IF($K138>=AZ$2,$AH138/($K138-2009),0)+IF($L138>=AZ$2,$AI138/($L138-2009),0)+IF($M138>=AZ$2,$AJ138/($M138-2009),0)+IF($N138>=AZ$2,$AK138/($N138-2009),0)+IF($O138>=AZ$2,$AL138/($O138-2009),0)+IF($P138>=AZ$2,$AM138/($P138-2009),0)+IF($Q138>=AZ$2,$AN138/($Q138-2009),0)+IF($R138>=AZ$2,$AO138/($R138-2009),0)+IF($S138>=AZ$2,$AP138/($S138-2009),0)+IF($T138>=AZ$2,$AQ138/($T138-2009),0)+IF($U138>=AZ$2,$AR138/($U138-2009),0)+IF($V138>=AZ$2,$AS138/($V138-2009),0)+IF($W138>=AZ$2,$AT138/($W138-2009),0)+IF($X138>=AZ$2,$AU138/($X138-2009),0)+IF($Y138>=AZ$2,$AV138/($Y138-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D138>=DL$2,$AA138/($D138-2009),0)+IF($E138>=DL$2,$AB138/($E138-2009),0)+IF($F138>=DL$2,$AC138/($F138-2009),0)+IF($G138>=DL$2,$AD138/($G138-2009),0)+IF($H138>=DL$2,$AE138/($H138-2009),0)+IF($I138>=DL$2,$AF138/($I138-2009),0)+IF($J138>=DL$2,$AG138/($J138-2009),0)+IF($K138>=DL$2,$AH138/($K138-2009),0)+IF($L138>=DL$2,$AI138/($L138-2009),0)+IF($M138>=DL$2,$AJ138/($M138-2009),0)+IF($N138>=DL$2,$AK138/($N138-2009),0)+IF($O138>=DL$2,$AL138/($O138-2009),0)+IF($P138>=DL$2,$AM138/($P138-2009),0)+IF($Q138>=DL$2,$AN138/($Q138-2009),0)+IF($R138>=DL$2,$AO138/($R138-2009),0)+IF($S138>=DL$2,$AP138/($S138-2009),0)+IF($T138>=DL$2,$AQ138/($T138-2009),0)+IF($U138>=DL$2,$AR138/($U138-2009),0)+IF($V138>=DL$2,$AS138/($V138-2009),0)+IF($W138>=DL$2,$AT138/($W138-2009),0)+IF($X138>=DL$2,$AU138/($X138-2009),0)+IF($Y138>=DL$2,$AV138/($Y138-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B168","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E168","v":10},{"$f":"D$3+$C139","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU139","v":0},{"$f":"Distributionsanlæg!BV139","v":0},{"$f":"Distributionsanlæg!BW139","v":0},{"$f":"Distributionsanlæg!BX139","v":0},{"$f":"Distributionsanlæg!BY139","v":0},{"$f":"Distributionsanlæg!BZ139","v":0},{"$f":"Distributionsanlæg!CA139","v":0},{"$f":"Distributionsanlæg!CB139","v":0},{"$f":"Distributionsanlæg!CC139","v":0},{"$f":"Distributionsanlæg!CD139","v":0},{"$f":"Distributionsanlæg!CE139","v":0},{"$f":"Distributionsanlæg!CF139","v":0},{"$f":"Distributionsanlæg!CG139","v":0},{"$f":"Distributionsanlæg!CH139","v":0},{"$f":"Distributionsanlæg!CI139","v":0},{"$f":"Distributionsanlæg!CJ139","v":0},{"$f":"Distributionsanlæg!CK139","v":0},{"$f":"Distributionsanlæg!CL139","v":0},{"$f":"Distributionsanlæg!CM139","v":0},{"$f":"Distributionsanlæg!CN139","v":0},{"$f":"Distributionsanlæg!CO139","v":0},{"$f":"Distributionsanlæg!CP139","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D139>=AY$2,$AA139/($D139-2009),0)+IF($E139>=AY$2,$AB139/($E139-2009),0)+IF($F139>=AY$2,$AC139/($F139-2009),0)+IF($G139>=AY$2,$AD139/($G139-2009),0)+IF($H139>=AY$2,$AE139/($H139-2009),0)+IF($I139>=AY$2,$AF139/($I139-2009),0)+IF($J139>=AY$2,$AG139/($J139-2009),0)+IF($K139>=AY$2,$AH139/($K139-2009),0)+IF($L139>=AY$2,$AI139/($L139-2009),0)+IF($M139>=AY$2,$AJ139/($M139-2009),0)+IF($N139>=AY$2,$AK139/($N139-2009),0)+IF($O139>=AY$2,$AL139/($O139-2009),0)+IF($P139>=AY$2,$AM139/($P139-2009),0)+IF($Q139>=AY$2,$AN139/($Q139-2009),0)+IF($R139>=AY$2,$AO139/($R139-2009),0)+IF($S139>=AY$2,$AP139/($S139-2009),0)+IF($T139>=AY$2,$AQ139/($T139-2009),0)+IF($U139>=AY$2,$AR139/($U139-2009),0)+IF($V139>=AY$2,$AS139/($V139-2009),0)+IF($W139>=AY$2,$AT139/($W139-2009),0)+IF($X139>=AY$2,$AU139/($X139-2009),0)+IF($Y139>=AY$2,$AV139/($Y139-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Store pumpestationer: inkl. SRO-anlæg - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW141:AW159)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY141:AY160)","v":0},{"$f":"SUM(AZ141:AZ160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL141:DL160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B170","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E170","v":75},{"$f":"D$3+$C141+Distributionsanlæg!D142","v":1980},{"$f":"E$3+$C141+Distributionsanlæg!E142","v":1990},{"$f":"F$3+$C141+Distributionsanlæg!F142","v":2000},{"$f":"G$3+$C141+Distributionsanlæg!G142","v":2010},{"$f":"H$3+$C141+Distributionsanlæg!H142","v":2020},{"$f":"I$3+$C141+Distributionsanlæg!I142","v":2030},{"$f":"J$3+$C141+Distributionsanlæg!J142","v":2040},{"$f":"K$3+$C141+Distributionsanlæg!K142","v":2050},{"$f":"L$3+$C141+Distributionsanlæg!L142","v":2057},{"$f":"M$3+$C141+Distributionsanlæg!M142","v":2062},{"$f":"N$3+$C141+Distributionsanlæg!N142","v":2067},{"$f":"O$3+$C141+Distributionsanlæg!O142","v":2072},{"$f":"P$3+$C141+Distributionsanlæg!P142","v":2075},{"$f":"Q$3+$C141+Distributionsanlæg!Q142","v":2076},{"$f":"R$3+$C141+Distributionsanlæg!R142","v":2077},{"$f":"S$3+$C141+Distributionsanlæg!S142","v":2078},{"$f":"T$3+$C141+Distributionsanlæg!T142","v":2079},{"$f":"U$3+$C141+Distributionsanlæg!U142","v":2080},{"$f":"V$3+$C141+Distributionsanlæg!V142","v":2081},{"$f":"W$3+$C141+Distributionsanlæg!W142","v":2082},{"$f":"X$3+$C141+Distributionsanlæg!X142","v":2083},{"$f":"Y$3+$C141+Distributionsanlæg!Y142","v":2084},null,{"$f":"Distributionsanlæg!BU141","v":0},{"$f":"Distributionsanlæg!BV141","v":0},{"$f":"Distributionsanlæg!BW141","v":0},{"$f":"Distributionsanlæg!BX141","v":0},{"$f":"Distributionsanlæg!BY141","v":0},{"$f":"Distributionsanlæg!BZ141","v":0},{"$f":"Distributionsanlæg!CA141","v":0},{"$f":"Distributionsanlæg!CB141","v":0},{"$f":"Distributionsanlæg!CC141","v":0},{"$f":"Distributionsanlæg!CD141","v":0},{"$f":"Distributionsanlæg!CE141","v":0},{"$f":"Distributionsanlæg!CF141","v":0},{"$f":"Distributionsanlæg!CG141","v":0},{"$f":"Distributionsanlæg!CH141","v":0},{"$f":"Distributionsanlæg!CI141","v":0},{"$f":"Distributionsanlæg!CJ141","v":0},{"$f":"Distributionsanlæg!CK141","v":0},{"$f":"Distributionsanlæg!CL141","v":0},{"$f":"Distributionsanlæg!CM141","v":0},{"$f":"Distributionsanlæg!CN141","v":0},{"$f":"Distributionsanlæg!CO141","v":0},{"$f":"Distributionsanlæg!CP141","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D141>=AY$2,$AA141/($D141-2009),0)+IF($E141>=AY$2,$AB141/($E141-2009),0)+IF($F141>=AY$2,$AC141/($F141-2009),0)+IF($G141>=AY$2,$AD141/($G141-2009),0)+IF($H141>=AY$2,$AE141/($H141-2009),0)+IF($I141>=AY$2,$AF141/($I141-2009),0)+IF($J141>=AY$2,$AG141/($J141-2009),0)+IF($K141>=AY$2,$AH141/($K141-2009),0)+IF($L141>=AY$2,$AI141/($L141-2009),0)+IF($M141>=AY$2,$AJ141/($M141-2009),0)+IF($N141>=AY$2,$AK141/($N141-2009),0)+IF($O141>=AY$2,$AL141/($O141-2009),0)+IF($P141>=AY$2,$AM141/($P141-2009),0)+IF($Q141>=AY$2,$AN141/($Q141-2009),0)+IF($R141>=AY$2,$AO141/($R141-2009),0)+IF($S141>=AY$2,$AP141/($S141-2009),0)+IF($T141>=AY$2,$AQ141/($T141-2009),0)+IF($U141>=AY$2,$AR141/($U141-2009),0)+IF($V141>=AY$2,$AS141/($V141-2009),0)+IF($W141>=AY$2,$AT141/($W141-2009),0)+IF($X141>=AY$2,$AU141/($X141-2009),0)+IF($Y141>=AY$2,$AV141/($Y141-2009),0)","v":0},{"$f":"IF($D141>=AZ$2,$AA141/($D141-2009),0)+IF($E141>=AZ$2,$AB141/($E141-2009),0)+IF($F141>=AZ$2,$AC141/($F141-2009),0)+IF($G141>=AZ$2,$AD141/($G141-2009),0)+IF($H141>=AZ$2,$AE141/($H141-2009),0)+IF($I141>=AZ$2,$AF141/($I141-2009),0)+IF($J141>=AZ$2,$AG141/($J141-2009),0)+IF($K141>=AZ$2,$AH141/($K141-2009),0)+IF($L141>=AZ$2,$AI141/($L141-2009),0)+IF($M141>=AZ$2,$AJ141/($M141-2009),0)+IF($N141>=AZ$2,$AK141/($N141-2009),0)+IF($O141>=AZ$2,$AL141/($O141-2009),0)+IF($P141>=AZ$2,$AM141/($P141-2009),0)+IF($Q141>=AZ$2,$AN141/($Q141-2009),0)+IF($R141>=AZ$2,$AO141/($R141-2009),0)+IF($S141>=AZ$2,$AP141/($S141-2009),0)+IF($T141>=AZ$2,$AQ141/($T141-2009),0)+IF($U141>=AZ$2,$AR141/($U141-2009),0)+IF($V141>=AZ$2,$AS141/($V141-2009),0)+IF($W141>=AZ$2,$AT141/($W141-2009),0)+IF($X141>=AZ$2,$AU141/($X141-2009),0)+IF($Y141>=AZ$2,$AV141/($Y141-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D141>=DL$2,$AA141/($D141-2009),0)+IF($E141>=DL$2,$AB141/($E141-2009),0)+IF($F141>=DL$2,$AC141/($F141-2009),0)+IF($G141>=DL$2,$AD141/($G141-2009),0)+IF($H141>=DL$2,$AE141/($H141-2009),0)+IF($I141>=DL$2,$AF141/($I141-2009),0)+IF($J141>=DL$2,$AG141/($J141-2009),0)+IF($K141>=DL$2,$AH141/($K141-2009),0)+IF($L141>=DL$2,$AI141/($L141-2009),0)+IF($M141>=DL$2,$AJ141/($M141-2009),0)+IF($N141>=DL$2,$AK141/($N141-2009),0)+IF($O141>=DL$2,$AL141/($O141-2009),0)+IF($P141>=DL$2,$AM141/($P141-2009),0)+IF($Q141>=DL$2,$AN141/($Q141-2009),0)+IF($R141>=DL$2,$AO141/($R141-2009),0)+IF($S141>=DL$2,$AP141/($S141-2009),0)+IF($T141>=DL$2,$AQ141/($T141-2009),0)+IF($U141>=DL$2,$AR141/($U141-2009),0)+IF($V141>=DL$2,$AS141/($V141-2009),0)+IF($W141>=DL$2,$AT141/($W141-2009),0)+IF($X141>=DL$2,$AU141/($X141-2009),0)+IF($Y141>=DL$2,$AV141/($Y141-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B171","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E171","v":20},{"$f":"D$3+$C143","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU143","v":0},{"$f":"Distributionsanlæg!BV143","v":0},{"$f":"Distributionsanlæg!BW143","v":0},{"$f":"Distributionsanlæg!BX143","v":0},{"$f":"Distributionsanlæg!BY143","v":0},{"$f":"Distributionsanlæg!BZ143","v":0},{"$f":"Distributionsanlæg!CA143","v":0},{"$f":"Distributionsanlæg!CB143","v":0},{"$f":"Distributionsanlæg!CC143","v":0},{"$f":"Distributionsanlæg!CD143","v":0},{"$f":"Distributionsanlæg!CE143","v":0},{"$f":"Distributionsanlæg!CF143","v":0},{"$f":"Distributionsanlæg!CG143","v":0},{"$f":"Distributionsanlæg!CH143","v":0},{"$f":"Distributionsanlæg!CI143","v":0},{"$f":"Distributionsanlæg!CJ143","v":0},{"$f":"Distributionsanlæg!CK143","v":0},{"$f":"Distributionsanlæg!CL143","v":0},{"$f":"Distributionsanlæg!CM143","v":0},{"$f":"Distributionsanlæg!CN143","v":0},{"$f":"Distributionsanlæg!CO143","v":0},{"$f":"Distributionsanlæg!CP143","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D143>=AY$2,$AA143/($D143-2009),0)+IF($E143>=AY$2,$AB143/($E143-2009),0)+IF($F143>=AY$2,$AC143/($F143-2009),0)+IF($G143>=AY$2,$AD143/($G143-2009),0)+IF($H143>=AY$2,$AE143/($H143-2009),0)+IF($I143>=AY$2,$AF143/($I143-2009),0)+IF($J143>=AY$2,$AG143/($J143-2009),0)+IF($K143>=AY$2,$AH143/($K143-2009),0)+IF($L143>=AY$2,$AI143/($L143-2009),0)+IF($M143>=AY$2,$AJ143/($M143-2009),0)+IF($N143>=AY$2,$AK143/($N143-2009),0)+IF($O143>=AY$2,$AL143/($O143-2009),0)+IF($P143>=AY$2,$AM143/($P143-2009),0)+IF($Q143>=AY$2,$AN143/($Q143-2009),0)+IF($R143>=AY$2,$AO143/($R143-2009),0)+IF($S143>=AY$2,$AP143/($S143-2009),0)+IF($T143>=AY$2,$AQ143/($T143-2009),0)+IF($U143>=AY$2,$AR143/($U143-2009),0)+IF($V143>=AY$2,$AS143/($V143-2009),0)+IF($W143>=AY$2,$AT143/($W143-2009),0)+IF($X143>=AY$2,$AU143/($X143-2009),0)+IF($Y143>=AY$2,$AV143/($Y143-2009),0)","v":0},{"$f":"IF($D143>=AZ$2,$AA143/($D143-2009),0)+IF($E143>=AZ$2,$AB143/($E143-2009),0)+IF($F143>=AZ$2,$AC143/($F143-2009),0)+IF($G143>=AZ$2,$AD143/($G143-2009),0)+IF($H143>=AZ$2,$AE143/($H143-2009),0)+IF($I143>=AZ$2,$AF143/($I143-2009),0)+IF($J143>=AZ$2,$AG143/($J143-2009),0)+IF($K143>=AZ$2,$AH143/($K143-2009),0)+IF($L143>=AZ$2,$AI143/($L143-2009),0)+IF($M143>=AZ$2,$AJ143/($M143-2009),0)+IF($N143>=AZ$2,$AK143/($N143-2009),0)+IF($O143>=AZ$2,$AL143/($O143-2009),0)+IF($P143>=AZ$2,$AM143/($P143-2009),0)+IF($Q143>=AZ$2,$AN143/($Q143-2009),0)+IF($R143>=AZ$2,$AO143/($R143-2009),0)+IF($S143>=AZ$2,$AP143/($S143-2009),0)+IF($T143>=AZ$2,$AQ143/($T143-2009),0)+IF($U143>=AZ$2,$AR143/($U143-2009),0)+IF($V143>=AZ$2,$AS143/($V143-2009),0)+IF($W143>=AZ$2,$AT143/($W143-2009),0)+IF($X143>=AZ$2,$AU143/($X143-2009),0)+IF($Y143>=AZ$2,$AV143/($Y143-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D143>=DL$2,$AA143/($D143-2009),0)+IF($E143>=DL$2,$AB143/($E143-2009),0)+IF($F143>=DL$2,$AC143/($F143-2009),0)+IF($G143>=DL$2,$AD143/($G143-2009),0)+IF($H143>=DL$2,$AE143/($H143-2009),0)+IF($I143>=DL$2,$AF143/($I143-2009),0)+IF($J143>=DL$2,$AG143/($J143-2009),0)+IF($K143>=DL$2,$AH143/($K143-2009),0)+IF($L143>=DL$2,$AI143/($L143-2009),0)+IF($M143>=DL$2,$AJ143/($M143-2009),0)+IF($N143>=DL$2,$AK143/($N143-2009),0)+IF($O143>=DL$2,$AL143/($O143-2009),0)+IF($P143>=DL$2,$AM143/($P143-2009),0)+IF($Q143>=DL$2,$AN143/($Q143-2009),0)+IF($R143>=DL$2,$AO143/($R143-2009),0)+IF($S143>=DL$2,$AP143/($S143-2009),0)+IF($T143>=DL$2,$AQ143/($T143-2009),0)+IF($U143>=DL$2,$AR143/($U143-2009),0)+IF($V143>=DL$2,$AS143/($V143-2009),0)+IF($W143>=DL$2,$AT143/($W143-2009),0)+IF($X143>=DL$2,$AU143/($X143-2009),0)+IF($Y143>=DL$2,$AV143/($Y143-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B172","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E172","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU144","v":0},{"$f":"Distributionsanlæg!BV144","v":0},{"$f":"Distributionsanlæg!BW144","v":0},{"$f":"Distributionsanlæg!BX144","v":0},{"$f":"Distributionsanlæg!BY144","v":0},{"$f":"Distributionsanlæg!BZ144","v":0},{"$f":"Distributionsanlæg!CA144","v":0},{"$f":"Distributionsanlæg!CB144","v":0},{"$f":"Distributionsanlæg!CC144","v":0},{"$f":"Distributionsanlæg!CD144","v":0},{"$f":"Distributionsanlæg!CE144","v":0},{"$f":"Distributionsanlæg!CF144","v":0},{"$f":"Distributionsanlæg!CG144","v":0},{"$f":"Distributionsanlæg!CH144","v":0},{"$f":"Distributionsanlæg!CI144","v":0},{"$f":"Distributionsanlæg!CJ144","v":0},{"$f":"Distributionsanlæg!CK144","v":0},{"$f":"Distributionsanlæg!CL144","v":0},{"$f":"Distributionsanlæg!CM144","v":0},{"$f":"Distributionsanlæg!CN144","v":0},{"$f":"Distributionsanlæg!CO144","v":0},{"$f":"Distributionsanlæg!CP144","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B173","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E173","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU145","v":0},{"$f":"Distributionsanlæg!BV145","v":0},{"$f":"Distributionsanlæg!BW145","v":0},{"$f":"Distributionsanlæg!BX145","v":0},{"$f":"Distributionsanlæg!BY145","v":0},{"$f":"Distributionsanlæg!BZ145","v":0},{"$f":"Distributionsanlæg!CA145","v":0},{"$f":"Distributionsanlæg!CB145","v":0},{"$f":"Distributionsanlæg!CC145","v":0},{"$f":"Distributionsanlæg!CD145","v":0},{"$f":"Distributionsanlæg!CE145","v":0},{"$f":"Distributionsanlæg!CF145","v":0},{"$f":"Distributionsanlæg!CG145","v":0},{"$f":"Distributionsanlæg!CH145","v":0},{"$f":"Distributionsanlæg!CI145","v":0},{"$f":"Distributionsanlæg!CJ145","v":0},{"$f":"Distributionsanlæg!CK145","v":0},{"$f":"Distributionsanlæg!CL145","v":0},{"$f":"Distributionsanlæg!CM145","v":0},{"$f":"Distributionsanlæg!CN145","v":0},{"$f":"Distributionsanlæg!CO145","v":0},{"$f":"Distributionsanlæg!CP145","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B174","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E174","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU146","v":0},{"$f":"Distributionsanlæg!BV146","v":0},{"$f":"Distributionsanlæg!BW146","v":0},{"$f":"Distributionsanlæg!BX146","v":0},{"$f":"Distributionsanlæg!BY146","v":0},{"$f":"Distributionsanlæg!BZ146","v":0},{"$f":"Distributionsanlæg!CA146","v":0},{"$f":"Distributionsanlæg!CB146","v":0},{"$f":"Distributionsanlæg!CC146","v":0},{"$f":"Distributionsanlæg!CD146","v":0},{"$f":"Distributionsanlæg!CE146","v":0},{"$f":"Distributionsanlæg!CF146","v":0},{"$f":"Distributionsanlæg!CG146","v":0},{"$f":"Distributionsanlæg!CH146","v":0},{"$f":"Distributionsanlæg!CI146","v":0},{"$f":"Distributionsanlæg!CJ146","v":0},{"$f":"Distributionsanlæg!CK146","v":0},{"$f":"Distributionsanlæg!CL146","v":0},{"$f":"Distributionsanlæg!CM146","v":0},{"$f":"Distributionsanlæg!CN146","v":0},{"$f":"Distributionsanlæg!CO146","v":0},{"$f":"Distributionsanlæg!CP146","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D146>=DK$2,$AA146/($D146-2009),0)+IF($E146>=DK$2,$AB146/($E146-2009),0)+IF($F146>=DK$2,$AC146/($F146-2009),0)+IF($G146>=DK$2,$AD146/($G146-2009),0)+IF($H146>=DK$2,$AE146/($H146-2009),0)+IF($I146>=DK$2,$AF146/($I146-2009),0)+IF($J146>=DK$2,$AG146/($J146-2009),0)+IF($K146>=DK$2,$AH146/($K146-2009),0)+IF($L146>=DK$2,$AI146/($L146-2009),0)+IF($M146>=DK$2,$AJ146/($M146-2009),0)+IF($N146>=DK$2,$AK146/($N146-2009),0)+IF($O146>=DK$2,$AL146/($O146-2009),0)+IF($P146>=DK$2,$AM146/($P146-2009),0)+IF($Q146>=DK$2,$AN146/($Q146-2009),0)+IF($R146>=DK$2,$AO146/($R146-2009),0)+IF($S146>=DK$2,$AP146/($S146-2009),0)+IF($T146>=DK$2,$AQ146/($T146-2009),0)+IF($U146>=DK$2,$AR146/($U146-2009),0)+IF($V146>=DK$2,$AS146/($V146-2009),0)+IF($W146>=DK$2,$AT146/($W146-2009),0)+IF($X146>=DK$2,$AU146/($X146-2009),0)+IF($Y146>=DK$2,$AV146/($Y146-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B175","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E175","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU147","v":0},{"$f":"Distributionsanlæg!BV147","v":0},{"$f":"Distributionsanlæg!BW147","v":0},{"$f":"Distributionsanlæg!BX147","v":0},{"$f":"Distributionsanlæg!BY147","v":0},{"$f":"Distributionsanlæg!BZ147","v":0},{"$f":"Distributionsanlæg!CA147","v":0},{"$f":"Distributionsanlæg!CB147","v":0},{"$f":"Distributionsanlæg!CC147","v":0},{"$f":"Distributionsanlæg!CD147","v":0},{"$f":"Distributionsanlæg!CE147","v":0},{"$f":"Distributionsanlæg!CF147","v":0},{"$f":"Distributionsanlæg!CG147","v":0},{"$f":"Distributionsanlæg!CH147","v":0},{"$f":"Distributionsanlæg!CI147","v":0},{"$f":"Distributionsanlæg!CJ147","v":0},{"$f":"Distributionsanlæg!CK147","v":0},{"$f":"Distributionsanlæg!CL147","v":0},{"$f":"Distributionsanlæg!CM147","v":0},{"$f":"Distributionsanlæg!CN147","v":0},{"$f":"Distributionsanlæg!CO147","v":0},{"$f":"Distributionsanlæg!CP147","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D147>=AZ$2,$AA147/($D147-2009),0)+IF($E147>=AZ$2,$AB147/($E147-2009),0)+IF($F147>=AZ$2,$AC147/($F147-2009),0)+IF($G147>=AZ$2,$AD147/($G147-2009),0)+IF($H147>=AZ$2,$AE147/($H147-2009),0)+IF($I147>=AZ$2,$AF147/($I147-2009),0)+IF($J147>=AZ$2,$AG147/($J147-2009),0)+IF($K147>=AZ$2,$AH147/($K147-2009),0)+IF($L147>=AZ$2,$AI147/($L147-2009),0)+IF($M147>=AZ$2,$AJ147/($M147-2009),0)+IF($N147>=AZ$2,$AK147/($N147-2009),0)+IF($O147>=AZ$2,$AL147/($O147-2009),0)+IF($P147>=AZ$2,$AM147/($P147-2009),0)+IF($Q147>=AZ$2,$AN147/($Q147-2009),0)+IF($R147>=AZ$2,$AO147/($R147-2009),0)+IF($S147>=AZ$2,$AP147/($S147-2009),0)+IF($T147>=AZ$2,$AQ147/($T147-2009),0)+IF($U147>=AZ$2,$AR147/($U147-2009),0)+IF($V147>=AZ$2,$AS147/($V147-2009),0)+IF($W147>=AZ$2,$AT147/($W147-2009),0)+IF($X147>=AZ$2,$AU147/($X147-2009),0)+IF($Y147>=AZ$2,$AV147/($Y147-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B176","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E176","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU148","v":0},{"$f":"Distributionsanlæg!BV148","v":0},{"$f":"Distributionsanlæg!BW148","v":0},{"$f":"Distributionsanlæg!BX148","v":0},{"$f":"Distributionsanlæg!BY148","v":0},{"$f":"Distributionsanlæg!BZ148","v":0},{"$f":"Distributionsanlæg!CA148","v":0},{"$f":"Distributionsanlæg!CB148","v":0},{"$f":"Distributionsanlæg!CC148","v":0},{"$f":"Distributionsanlæg!CD148","v":0},{"$f":"Distributionsanlæg!CE148","v":0},{"$f":"Distributionsanlæg!CF148","v":0},{"$f":"Distributionsanlæg!CG148","v":0},{"$f":"Distributionsanlæg!CH148","v":0},{"$f":"Distributionsanlæg!CI148","v":0},{"$f":"Distributionsanlæg!CJ148","v":0},{"$f":"Distributionsanlæg!CK148","v":0},{"$f":"Distributionsanlæg!CL148","v":0},{"$f":"Distributionsanlæg!CM148","v":0},{"$f":"Distributionsanlæg!CN148","v":0},{"$f":"Distributionsanlæg!CO148","v":0},{"$f":"Distributionsanlæg!CP148","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B177","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E177","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU149","v":0},{"$f":"Distributionsanlæg!BV149","v":0},{"$f":"Distributionsanlæg!BW149","v":0},{"$f":"Distributionsanlæg!BX149","v":0},{"$f":"Distributionsanlæg!BY149","v":0},{"$f":"Distributionsanlæg!BZ149","v":0},{"$f":"Distributionsanlæg!CA149","v":0},{"$f":"Distributionsanlæg!CB149","v":0},{"$f":"Distributionsanlæg!CC149","v":0},{"$f":"Distributionsanlæg!CD149","v":0},{"$f":"Distributionsanlæg!CE149","v":0},{"$f":"Distributionsanlæg!CF149","v":0},{"$f":"Distributionsanlæg!CG149","v":0},{"$f":"Distributionsanlæg!CH149","v":0},{"$f":"Distributionsanlæg!CI149","v":0},{"$f":"Distributionsanlæg!CJ149","v":0},{"$f":"Distributionsanlæg!CK149","v":0},{"$f":"Distributionsanlæg!CL149","v":0},{"$f":"Distributionsanlæg!CM149","v":0},{"$f":"Distributionsanlæg!CN149","v":0},{"$f":"Distributionsanlæg!CO149","v":0},{"$f":"Distributionsanlæg!CP149","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B178","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E178","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU150","v":0},{"$f":"Distributionsanlæg!BV150","v":0},{"$f":"Distributionsanlæg!BW150","v":0},{"$f":"Distributionsanlæg!BX150","v":0},{"$f":"Distributionsanlæg!BY150","v":0},{"$f":"Distributionsanlæg!BZ150","v":0},{"$f":"Distributionsanlæg!CA150","v":0},{"$f":"Distributionsanlæg!CB150","v":0},{"$f":"Distributionsanlæg!CC150","v":0},{"$f":"Distributionsanlæg!CD150","v":0},{"$f":"Distributionsanlæg!CE150","v":0},{"$f":"Distributionsanlæg!CF150","v":0},{"$f":"Distributionsanlæg!CG150","v":0},{"$f":"Distributionsanlæg!CH150","v":0},{"$f":"Distributionsanlæg!CI150","v":0},{"$f":"Distributionsanlæg!CJ150","v":0},{"$f":"Distributionsanlæg!CK150","v":0},{"$f":"Distributionsanlæg!CL150","v":0},{"$f":"Distributionsanlæg!CM150","v":0},{"$f":"Distributionsanlæg!CN150","v":0},{"$f":"Distributionsanlæg!CO150","v":0},{"$f":"Distributionsanlæg!CP150","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D150>=DK$2,$AA150/($D150-2009),0)+IF($E150>=DK$2,$AB150/($E150-2009),0)+IF($F150>=DK$2,$AC150/($F150-2009),0)+IF($G150>=DK$2,$AD150/($G150-2009),0)+IF($H150>=DK$2,$AE150/($H150-2009),0)+IF($I150>=DK$2,$AF150/($I150-2009),0)+IF($J150>=DK$2,$AG150/($J150-2009),0)+IF($K150>=DK$2,$AH150/($K150-2009),0)+IF($L150>=DK$2,$AI150/($L150-2009),0)+IF($M150>=DK$2,$AJ150/($M150-2009),0)+IF($N150>=DK$2,$AK150/($N150-2009),0)+IF($O150>=DK$2,$AL150/($O150-2009),0)+IF($P150>=DK$2,$AM150/($P150-2009),0)+IF($Q150>=DK$2,$AN150/($Q150-2009),0)+IF($R150>=DK$2,$AO150/($R150-2009),0)+IF($S150>=DK$2,$AP150/($S150-2009),0)+IF($T150>=DK$2,$AQ150/($T150-2009),0)+IF($U150>=DK$2,$AR150/($U150-2009),0)+IF($V150>=DK$2,$AS150/($V150-2009),0)+IF($W150>=DK$2,$AT150/($W150-2009),0)+IF($X150>=DK$2,$AU150/($X150-2009),0)+IF($Y150>=DK$2,$AV150/($Y150-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B179","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E179","v":20},1925,{"$f":"E$3+$C151","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU151","v":0},{"$f":"Distributionsanlæg!BV151","v":0},{"$f":"Distributionsanlæg!BW151","v":0},{"$f":"Distributionsanlæg!BX151","v":0},{"$f":"Distributionsanlæg!BY151","v":0},{"$f":"Distributionsanlæg!BZ151","v":0},{"$f":"Distributionsanlæg!CA151","v":0},{"$f":"Distributionsanlæg!CB151","v":0},{"$f":"Distributionsanlæg!CC151","v":0},{"$f":"Distributionsanlæg!CD151","v":0},{"$f":"Distributionsanlæg!CE151","v":0},{"$f":"Distributionsanlæg!CF151","v":0},{"$f":"Distributionsanlæg!CG151","v":0},{"$f":"Distributionsanlæg!CH151","v":0},{"$f":"Distributionsanlæg!CI151","v":0},{"$f":"Distributionsanlæg!CJ151","v":0},{"$f":"Distributionsanlæg!CK151","v":0},{"$f":"Distributionsanlæg!CL151","v":0},{"$f":"Distributionsanlæg!CM151","v":0},{"$f":"Distributionsanlæg!CN151","v":0},{"$f":"Distributionsanlæg!CO151","v":0},{"$f":"Distributionsanlæg!CP151","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D151>=AZ$2,$AA151/($D151-2009),0)+IF($E151>=AZ$2,$AB151/($E151-2009),0)+IF($F151>=AZ$2,$AC151/($F151-2009),0)+IF($G151>=AZ$2,$AD151/($G151-2009),0)+IF($H151>=AZ$2,$AE151/($H151-2009),0)+IF($I151>=AZ$2,$AF151/($I151-2009),0)+IF($J151>=AZ$2,$AG151/($J151-2009),0)+IF($K151>=AZ$2,$AH151/($K151-2009),0)+IF($L151>=AZ$2,$AI151/($L151-2009),0)+IF($M151>=AZ$2,$AJ151/($M151-2009),0)+IF($N151>=AZ$2,$AK151/($N151-2009),0)+IF($O151>=AZ$2,$AL151/($O151-2009),0)+IF($P151>=AZ$2,$AM151/($P151-2009),0)+IF($Q151>=AZ$2,$AN151/($Q151-2009),0)+IF($R151>=AZ$2,$AO151/($R151-2009),0)+IF($S151>=AZ$2,$AP151/($S151-2009),0)+IF($T151>=AZ$2,$AQ151/($T151-2009),0)+IF($U151>=AZ$2,$AR151/($U151-2009),0)+IF($V151>=AZ$2,$AS151/($V151-2009),0)+IF($W151>=AZ$2,$AT151/($W151-2009),0)+IF($X151>=AZ$2,$AU151/($X151-2009),0)+IF($Y151>=AZ$2,$AV151/($Y151-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B180","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E180","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU152","v":0},{"$f":"Distributionsanlæg!BV152","v":0},{"$f":"Distributionsanlæg!BW152","v":0},{"$f":"Distributionsanlæg!BX152","v":0},{"$f":"Distributionsanlæg!BY152","v":0},{"$f":"Distributionsanlæg!BZ152","v":0},{"$f":"Distributionsanlæg!CA152","v":0},{"$f":"Distributionsanlæg!CB152","v":0},{"$f":"Distributionsanlæg!CC152","v":0},{"$f":"Distributionsanlæg!CD152","v":0},{"$f":"Distributionsanlæg!CE152","v":0},{"$f":"Distributionsanlæg!CF152","v":0},{"$f":"Distributionsanlæg!CG152","v":0},{"$f":"Distributionsanlæg!CH152","v":0},{"$f":"Distributionsanlæg!CI152","v":0},{"$f":"Distributionsanlæg!CJ152","v":0},{"$f":"Distributionsanlæg!CK152","v":0},{"$f":"Distributionsanlæg!CL152","v":0},{"$f":"Distributionsanlæg!CM152","v":0},{"$f":"Distributionsanlæg!CN152","v":0},{"$f":"Distributionsanlæg!CO152","v":0},{"$f":"Distributionsanlæg!CP152","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B181","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E181","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU153","v":0},{"$f":"Distributionsanlæg!BV153","v":0},{"$f":"Distributionsanlæg!BW153","v":0},{"$f":"Distributionsanlæg!BX153","v":0},{"$f":"Distributionsanlæg!BY153","v":0},{"$f":"Distributionsanlæg!BZ153","v":0},{"$f":"Distributionsanlæg!CA153","v":0},{"$f":"Distributionsanlæg!CB153","v":0},{"$f":"Distributionsanlæg!CC153","v":0},{"$f":"Distributionsanlæg!CD153","v":0},{"$f":"Distributionsanlæg!CE153","v":0},{"$f":"Distributionsanlæg!CF153","v":0},{"$f":"Distributionsanlæg!CG153","v":0},{"$f":"Distributionsanlæg!CH153","v":0},{"$f":"Distributionsanlæg!CI153","v":0},{"$f":"Distributionsanlæg!CJ153","v":0},{"$f":"Distributionsanlæg!CK153","v":0},{"$f":"Distributionsanlæg!CL153","v":0},{"$f":"Distributionsanlæg!CM153","v":0},{"$f":"Distributionsanlæg!CN153","v":0},{"$f":"Distributionsanlæg!CO153","v":0},{"$f":"Distributionsanlæg!CP153","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B182","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E182","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU154","v":0},{"$f":"Distributionsanlæg!BV154","v":0},{"$f":"Distributionsanlæg!BW154","v":0},{"$f":"Distributionsanlæg!BX154","v":0},{"$f":"Distributionsanlæg!BY154","v":0},{"$f":"Distributionsanlæg!BZ154","v":0},{"$f":"Distributionsanlæg!CA154","v":0},{"$f":"Distributionsanlæg!CB154","v":0},{"$f":"Distributionsanlæg!CC154","v":0},{"$f":"Distributionsanlæg!CD154","v":0},{"$f":"Distributionsanlæg!CE154","v":0},{"$f":"Distributionsanlæg!CF154","v":0},{"$f":"Distributionsanlæg!CG154","v":0},{"$f":"Distributionsanlæg!CH154","v":0},{"$f":"Distributionsanlæg!CI154","v":0},{"$f":"Distributionsanlæg!CJ154","v":0},{"$f":"Distributionsanlæg!CK154","v":0},{"$f":"Distributionsanlæg!CL154","v":0},{"$f":"Distributionsanlæg!CM154","v":0},{"$f":"Distributionsanlæg!CN154","v":0},{"$f":"Distributionsanlæg!CO154","v":0},{"$f":"Distributionsanlæg!CP154","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D154>=DK$2,$AA154/($D154-2009),0)+IF($E154>=DK$2,$AB154/($E154-2009),0)+IF($F154>=DK$2,$AC154/($F154-2009),0)+IF($G154>=DK$2,$AD154/($G154-2009),0)+IF($H154>=DK$2,$AE154/($H154-2009),0)+IF($I154>=DK$2,$AF154/($I154-2009),0)+IF($J154>=DK$2,$AG154/($J154-2009),0)+IF($K154>=DK$2,$AH154/($K154-2009),0)+IF($L154>=DK$2,$AI154/($L154-2009),0)+IF($M154>=DK$2,$AJ154/($M154-2009),0)+IF($N154>=DK$2,$AK154/($N154-2009),0)+IF($O154>=DK$2,$AL154/($O154-2009),0)+IF($P154>=DK$2,$AM154/($P154-2009),0)+IF($Q154>=DK$2,$AN154/($Q154-2009),0)+IF($R154>=DK$2,$AO154/($R154-2009),0)+IF($S154>=DK$2,$AP154/($S154-2009),0)+IF($T154>=DK$2,$AQ154/($T154-2009),0)+IF($U154>=DK$2,$AR154/($U154-2009),0)+IF($V154>=DK$2,$AS154/($V154-2009),0)+IF($W154>=DK$2,$AT154/($W154-2009),0)+IF($X154>=DK$2,$AU154/($X154-2009),0)+IF($Y154>=DK$2,$AV154/($Y154-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B183","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E183","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU155","v":0},{"$f":"Distributionsanlæg!BV155","v":0},{"$f":"Distributionsanlæg!BW155","v":0},{"$f":"Distributionsanlæg!BX155","v":0},{"$f":"Distributionsanlæg!BY155","v":0},{"$f":"Distributionsanlæg!BZ155","v":0},{"$f":"Distributionsanlæg!CA155","v":0},{"$f":"Distributionsanlæg!CB155","v":0},{"$f":"Distributionsanlæg!CC155","v":0},{"$f":"Distributionsanlæg!CD155","v":0},{"$f":"Distributionsanlæg!CE155","v":0},{"$f":"Distributionsanlæg!CF155","v":0},{"$f":"Distributionsanlæg!CG155","v":0},{"$f":"Distributionsanlæg!CH155","v":0},{"$f":"Distributionsanlæg!CI155","v":0},{"$f":"Distributionsanlæg!CJ155","v":0},{"$f":"Distributionsanlæg!CK155","v":0},{"$f":"Distributionsanlæg!CL155","v":0},{"$f":"Distributionsanlæg!CM155","v":0},{"$f":"Distributionsanlæg!CN155","v":0},{"$f":"Distributionsanlæg!CO155","v":0},{"$f":"Distributionsanlæg!CP155","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D155>=AZ$2,$AA155/($D155-2009),0)+IF($E155>=AZ$2,$AB155/($E155-2009),0)+IF($F155>=AZ$2,$AC155/($F155-2009),0)+IF($G155>=AZ$2,$AD155/($G155-2009),0)+IF($H155>=AZ$2,$AE155/($H155-2009),0)+IF($I155>=AZ$2,$AF155/($I155-2009),0)+IF($J155>=AZ$2,$AG155/($J155-2009),0)+IF($K155>=AZ$2,$AH155/($K155-2009),0)+IF($L155>=AZ$2,$AI155/($L155-2009),0)+IF($M155>=AZ$2,$AJ155/($M155-2009),0)+IF($N155>=AZ$2,$AK155/($N155-2009),0)+IF($O155>=AZ$2,$AL155/($O155-2009),0)+IF($P155>=AZ$2,$AM155/($P155-2009),0)+IF($Q155>=AZ$2,$AN155/($Q155-2009),0)+IF($R155>=AZ$2,$AO155/($R155-2009),0)+IF($S155>=AZ$2,$AP155/($S155-2009),0)+IF($T155>=AZ$2,$AQ155/($T155-2009),0)+IF($U155>=AZ$2,$AR155/($U155-2009),0)+IF($V155>=AZ$2,$AS155/($V155-2009),0)+IF($W155>=AZ$2,$AT155/($W155-2009),0)+IF($X155>=AZ$2,$AU155/($X155-2009),0)+IF($Y155>=AZ$2,$AV155/($Y155-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B184","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E184","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU156","v":0},{"$f":"Distributionsanlæg!BV156","v":0},{"$f":"Distributionsanlæg!BW156","v":0},{"$f":"Distributionsanlæg!BX156","v":0},{"$f":"Distributionsanlæg!BY156","v":0},{"$f":"Distributionsanlæg!BZ156","v":0},{"$f":"Distributionsanlæg!CA156","v":0},{"$f":"Distributionsanlæg!CB156","v":0},{"$f":"Distributionsanlæg!CC156","v":0},{"$f":"Distributionsanlæg!CD156","v":0},{"$f":"Distributionsanlæg!CE156","v":0},{"$f":"Distributionsanlæg!CF156","v":0},{"$f":"Distributionsanlæg!CG156","v":0},{"$f":"Distributionsanlæg!CH156","v":0},{"$f":"Distributionsanlæg!CI156","v":0},{"$f":"Distributionsanlæg!CJ156","v":0},{"$f":"Distributionsanlæg!CK156","v":0},{"$f":"Distributionsanlæg!CL156","v":0},{"$f":"Distributionsanlæg!CM156","v":0},{"$f":"Distributionsanlæg!CN156","v":0},{"$f":"Distributionsanlæg!CO156","v":0},{"$f":"Distributionsanlæg!CP156","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B185","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E185","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU157","v":0},{"$f":"Distributionsanlæg!BV157","v":0},{"$f":"Distributionsanlæg!BW157","v":0},{"$f":"Distributionsanlæg!BX157","v":0},{"$f":"Distributionsanlæg!BY157","v":0},{"$f":"Distributionsanlæg!BZ157","v":0},{"$f":"Distributionsanlæg!CA157","v":0},{"$f":"Distributionsanlæg!CB157","v":0},{"$f":"Distributionsanlæg!CC157","v":0},{"$f":"Distributionsanlæg!CD157","v":0},{"$f":"Distributionsanlæg!CE157","v":0},{"$f":"Distributionsanlæg!CF157","v":0},{"$f":"Distributionsanlæg!CG157","v":0},{"$f":"Distributionsanlæg!CH157","v":0},{"$f":"Distributionsanlæg!CI157","v":0},{"$f":"Distributionsanlæg!CJ157","v":0},{"$f":"Distributionsanlæg!CK157","v":0},{"$f":"Distributionsanlæg!CL157","v":0},{"$f":"Distributionsanlæg!CM157","v":0},{"$f":"Distributionsanlæg!CN157","v":0},{"$f":"Distributionsanlæg!CO157","v":0},{"$f":"Distributionsanlæg!CP157","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B186","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E186","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU158","v":0},{"$f":"Distributionsanlæg!BV158","v":0},{"$f":"Distributionsanlæg!BW158","v":0},{"$f":"Distributionsanlæg!BX158","v":0},{"$f":"Distributionsanlæg!BY158","v":0},{"$f":"Distributionsanlæg!BZ158","v":0},{"$f":"Distributionsanlæg!CA158","v":0},{"$f":"Distributionsanlæg!CB158","v":0},{"$f":"Distributionsanlæg!CC158","v":0},{"$f":"Distributionsanlæg!CD158","v":0},{"$f":"Distributionsanlæg!CE158","v":0},{"$f":"Distributionsanlæg!CF158","v":0},{"$f":"Distributionsanlæg!CG158","v":0},{"$f":"Distributionsanlæg!CH158","v":0},{"$f":"Distributionsanlæg!CI158","v":0},{"$f":"Distributionsanlæg!CJ158","v":0},{"$f":"Distributionsanlæg!CK158","v":0},{"$f":"Distributionsanlæg!CL158","v":0},{"$f":"Distributionsanlæg!CM158","v":0},{"$f":"Distributionsanlæg!CN158","v":0},{"$f":"Distributionsanlæg!CO158","v":0},{"$f":"Distributionsanlæg!CP158","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D158>=DK$2,$AA158/($D158-2009),0)+IF($E158>=DK$2,$AB158/($E158-2009),0)+IF($F158>=DK$2,$AC158/($F158-2009),0)+IF($G158>=DK$2,$AD158/($G158-2009),0)+IF($H158>=DK$2,$AE158/($H158-2009),0)+IF($I158>=DK$2,$AF158/($I158-2009),0)+IF($J158>=DK$2,$AG158/($J158-2009),0)+IF($K158>=DK$2,$AH158/($K158-2009),0)+IF($L158>=DK$2,$AI158/($L158-2009),0)+IF($M158>=DK$2,$AJ158/($M158-2009),0)+IF($N158>=DK$2,$AK158/($N158-2009),0)+IF($O158>=DK$2,$AL158/($O158-2009),0)+IF($P158>=DK$2,$AM158/($P158-2009),0)+IF($Q158>=DK$2,$AN158/($Q158-2009),0)+IF($R158>=DK$2,$AO158/($R158-2009),0)+IF($S158>=DK$2,$AP158/($S158-2009),0)+IF($T158>=DK$2,$AQ158/($T158-2009),0)+IF($U158>=DK$2,$AR158/($U158-2009),0)+IF($V158>=DK$2,$AS158/($V158-2009),0)+IF($W158>=DK$2,$AT158/($W158-2009),0)+IF($X158>=DK$2,$AU158/($X158-2009),0)+IF($Y158>=DK$2,$AV158/($Y158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B187","v":"Overbygning"},"m2",{"$f":"+Genanskaffelsespriser!E187","v":75},{"$f":"D$3+$C159+Distributionsanlæg!D160","v":1980},{"$f":"E$3+$C159+Distributionsanlæg!E160","v":1990},{"$f":"F$3+$C159+Distributionsanlæg!F160","v":2000},{"$f":"G$3+$C159+Distributionsanlæg!G160","v":2010},{"$f":"H$3+$C159+Distributionsanlæg!H160","v":2020},{"$f":"I$3+$C159+Distributionsanlæg!I160","v":2030},{"$f":"J$3+$C159+Distributionsanlæg!J160","v":2040},{"$f":"K$3+$C159+Distributionsanlæg!K160","v":2050},{"$f":"L$3+$C159+Distributionsanlæg!L160","v":2057},{"$f":"M$3+$C159+Distributionsanlæg!M160","v":2062},{"$f":"N$3+$C159+Distributionsanlæg!N160","v":2067},{"$f":"O$3+$C159+Distributionsanlæg!O160","v":2072},{"$f":"P$3+$C159+Distributionsanlæg!P160","v":2075},{"$f":"Q$3+$C159+Distributionsanlæg!Q160","v":2076},{"$f":"R$3+$C159+Distributionsanlæg!R160","v":2077},{"$f":"S$3+$C159+Distributionsanlæg!S160","v":2078},{"$f":"T$3+$C159+Distributionsanlæg!T160","v":2079},{"$f":"U$3+$C159+Distributionsanlæg!U160","v":2080},{"$f":"V$3+$C159+Distributionsanlæg!V160","v":2081},{"$f":"W$3+$C159+Distributionsanlæg!W160","v":2082},{"$f":"X$3+$C159+Distributionsanlæg!X160","v":2083},{"$f":"Y$3+$C159+Distributionsanlæg!Y160","v":2084},null,{"$f":"Distributionsanlæg!BU159","v":0},{"$f":"Distributionsanlæg!BV159","v":0},{"$f":"Distributionsanlæg!BW159","v":0},{"$f":"Distributionsanlæg!BX159","v":0},{"$f":"Distributionsanlæg!BY159","v":0},{"$f":"Distributionsanlæg!BZ159","v":0},{"$f":"Distributionsanlæg!CA159","v":0},{"$f":"Distributionsanlæg!CB159","v":0},{"$f":"Distributionsanlæg!CC159","v":0},{"$f":"Distributionsanlæg!CD159","v":0},{"$f":"Distributionsanlæg!CE159","v":0},{"$f":"Distributionsanlæg!CF159","v":0},{"$f":"Distributionsanlæg!CG159","v":0},{"$f":"Distributionsanlæg!CH159","v":0},{"$f":"Distributionsanlæg!CI159","v":0},{"$f":"Distributionsanlæg!CJ159","v":0},{"$f":"Distributionsanlæg!CK159","v":0},{"$f":"Distributionsanlæg!CL159","v":0},{"$f":"Distributionsanlæg!CM159","v":0},{"$f":"Distributionsanlæg!CN159","v":0},{"$f":"Distributionsanlæg!CO159","v":0},{"$f":"Distributionsanlæg!CP159","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D159>=AZ$2,$AA159/($D159-2009),0)+IF($E159>=AZ$2,$AB159/($E159-2009),0)+IF($F159>=AZ$2,$AC159/($F159-2009),0)+IF($G159>=AZ$2,$AD159/($G159-2009),0)+IF($H159>=AZ$2,$AE159/($H159-2009),0)+IF($I159>=AZ$2,$AF159/($I159-2009),0)+IF($J159>=AZ$2,$AG159/($J159-2009),0)+IF($K159>=AZ$2,$AH159/($K159-2009),0)+IF($L159>=AZ$2,$AI159/($L159-2009),0)+IF($M159>=AZ$2,$AJ159/($M159-2009),0)+IF($N159>=AZ$2,$AK159/($N159-2009),0)+IF($O159>=AZ$2,$AL159/($O159-2009),0)+IF($P159>=AZ$2,$AM159/($P159-2009),0)+IF($Q159>=AZ$2,$AN159/($Q159-2009),0)+IF($R159>=AZ$2,$AO159/($R159-2009),0)+IF($S159>=AZ$2,$AP159/($S159-2009),0)+IF($T159>=AZ$2,$AQ159/($T159-2009),0)+IF($U159>=AZ$2,$AR159/($U159-2009),0)+IF($V159>=AZ$2,$AS159/($V159-2009),0)+IF($W159>=AZ$2,$AT159/($W159-2009),0)+IF($X159>=AZ$2,$AU159/($X159-2009),0)+IF($Y159>=AZ$2,$AV159/($Y159-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Store pumpestationer: inkl. SRO-anlæg - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW162:AW180)","v":42802002.718029901},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY162:AY181)","v":1667295.7799227715},{"$f":"SUM(AZ162:AZ181)","v":1667295.7799227715},1667295.7799227715,1667295.7799227715,1667295.7799227715,1667295.7799227715,1667295.7799227715,1667295.7799227715,1216378.1272580149,1216378.1272580149,1216378.1272580149,1216378.1272580149,1216378.1272580149,1216378.1272580149,1216378.1272580149,1216378.1272580149,1216378.1272580149,1216378.1272580149,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,{"$f":"SUM(DL162:DL181)","v":314542.82192850148},314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B189","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E189","v":75},{"$f":"D$3+$C162+Distributionsanlæg!D163","v":1980},{"$f":"E$3+$C162+Distributionsanlæg!E163","v":1990},{"$f":"F$3+$C162+Distributionsanlæg!F163","v":2000},{"$f":"G$3+$C162+Distributionsanlæg!G163","v":2010},{"$f":"H$3+$C162+Distributionsanlæg!H163","v":2020},{"$f":"I$3+$C162+Distributionsanlæg!I163","v":2030},{"$f":"J$3+$C162+Distributionsanlæg!J163","v":2040},{"$f":"K$3+$C162+Distributionsanlæg!K163","v":2050},{"$f":"L$3+$C162+Distributionsanlæg!L163","v":2057},{"$f":"M$3+$C162+Distributionsanlæg!M163","v":2062},{"$f":"N$3+$C162+Distributionsanlæg!N163","v":2067},{"$f":"O$3+$C162+Distributionsanlæg!O163","v":2072},{"$f":"P$3+$C162+Distributionsanlæg!P163","v":2075},{"$f":"Q$3+$C162+Distributionsanlæg!Q163","v":2076},{"$f":"R$3+$C162+Distributionsanlæg!R163","v":2077},{"$f":"S$3+$C162+Distributionsanlæg!S163","v":2078},{"$f":"T$3+$C162+Distributionsanlæg!T163","v":2079},{"$f":"U$3+$C162+Distributionsanlæg!U163","v":2080},{"$f":"V$3+$C162+Distributionsanlæg!V163","v":2081},{"$f":"W$3+$C162+Distributionsanlæg!W163","v":2082},{"$f":"X$3+$C162+Distributionsanlæg!X163","v":2083},{"$f":"Y$3+$C162+Distributionsanlæg!Y163","v":2084},null,{"$f":"Distributionsanlæg!BU162","v":0},{"$f":"Distributionsanlæg!BV162","v":0},{"$f":"Distributionsanlæg!BW162","v":0},{"$f":"Distributionsanlæg!BX162","v":0},{"$f":"Distributionsanlæg!BY162","v":0},{"$f":"Distributionsanlæg!BZ162","v":0},{"$f":"Distributionsanlæg!CA162","v":0},{"$f":"Distributionsanlæg!CB162","v":0},{"$f":"Distributionsanlæg!CC162","v":0},{"$f":"Distributionsanlæg!CD162","v":0},{"$f":"Distributionsanlæg!CE162","v":0},{"$f":"Distributionsanlæg!CF162","v":0},{"$f":"Distributionsanlæg!CG162","v":0},{"$f":"Distributionsanlæg!CH162","v":0},{"$f":"Distributionsanlæg!CI162","v":0},{"$f":"Distributionsanlæg!CJ162","v":0},{"$f":"Distributionsanlæg!CK162","v":0},{"$f":"Distributionsanlæg!CL162","v":0},{"$f":"Distributionsanlæg!CM162","v":0},{"$f":"Distributionsanlæg!CN162","v":22961626.000780609},{"$f":"Distributionsanlæg!CO162","v":0},{"$f":"Distributionsanlæg!CP162","v":0},22961626.000780609,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D162>=AY$2,$AA162/($D162-2009),0)+IF($E162>=AY$2,$AB162/($E162-2009),0)+IF($F162>=AY$2,$AC162/($F162-2009),0)+IF($G162>=AY$2,$AD162/($G162-2009),0)+IF($H162>=AY$2,$AE162/($H162-2009),0)+IF($I162>=AY$2,$AF162/($I162-2009),0)+IF($J162>=AY$2,$AG162/($J162-2009),0)+IF($K162>=AY$2,$AH162/($K162-2009),0)+IF($L162>=AY$2,$AI162/($L162-2009),0)+IF($M162>=AY$2,$AJ162/($M162-2009),0)+IF($N162>=AY$2,$AK162/($N162-2009),0)+IF($O162>=AY$2,$AL162/($O162-2009),0)+IF($P162>=AY$2,$AM162/($P162-2009),0)+IF($Q162>=AY$2,$AN162/($Q162-2009),0)+IF($R162>=AY$2,$AO162/($R162-2009),0)+IF($S162>=AY$2,$AP162/($S162-2009),0)+IF($T162>=AY$2,$AQ162/($T162-2009),0)+IF($U162>=AY$2,$AR162/($U162-2009),0)+IF($V162>=AY$2,$AS162/($V162-2009),0)+IF($W162>=AY$2,$AT162/($W162-2009),0)+IF($X162>=AY$2,$AU162/($X162-2009),0)+IF($Y162>=AY$2,$AV162/($Y162-2009),0)","v":314542.82192850148},{"$f":"IF($D162>=AZ$2,$AA162/($D162-2009),0)+IF($E162>=AZ$2,$AB162/($E162-2009),0)+IF($F162>=AZ$2,$AC162/($F162-2009),0)+IF($G162>=AZ$2,$AD162/($G162-2009),0)+IF($H162>=AZ$2,$AE162/($H162-2009),0)+IF($I162>=AZ$2,$AF162/($I162-2009),0)+IF($J162>=AZ$2,$AG162/($J162-2009),0)+IF($K162>=AZ$2,$AH162/($K162-2009),0)+IF($L162>=AZ$2,$AI162/($L162-2009),0)+IF($M162>=AZ$2,$AJ162/($M162-2009),0)+IF($N162>=AZ$2,$AK162/($N162-2009),0)+IF($O162>=AZ$2,$AL162/($O162-2009),0)+IF($P162>=AZ$2,$AM162/($P162-2009),0)+IF($Q162>=AZ$2,$AN162/($Q162-2009),0)+IF($R162>=AZ$2,$AO162/($R162-2009),0)+IF($S162>=AZ$2,$AP162/($S162-2009),0)+IF($T162>=AZ$2,$AQ162/($T162-2009),0)+IF($U162>=AZ$2,$AR162/($U162-2009),0)+IF($V162>=AZ$2,$AS162/($V162-2009),0)+IF($W162>=AZ$2,$AT162/($W162-2009),0)+IF($X162>=AZ$2,$AU162/($X162-2009),0)+IF($Y162>=AZ$2,$AV162/($Y162-2009),0)","v":314542.82192850148},314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,{"$f":"IF($D162>=DL$2,$AA162/($D162-2009),0)+IF($E162>=DL$2,$AB162/($E162-2009),0)+IF($F162>=DL$2,$AC162/($F162-2009),0)+IF($G162>=DL$2,$AD162/($G162-2009),0)+IF($H162>=DL$2,$AE162/($H162-2009),0)+IF($I162>=DL$2,$AF162/($I162-2009),0)+IF($J162>=DL$2,$AG162/($J162-2009),0)+IF($K162>=DL$2,$AH162/($K162-2009),0)+IF($L162>=DL$2,$AI162/($L162-2009),0)+IF($M162>=DL$2,$AJ162/($M162-2009),0)+IF($N162>=DL$2,$AK162/($N162-2009),0)+IF($O162>=DL$2,$AL162/($O162-2009),0)+IF($P162>=DL$2,$AM162/($P162-2009),0)+IF($Q162>=DL$2,$AN162/($Q162-2009),0)+IF($R162>=DL$2,$AO162/($R162-2009),0)+IF($S162>=DL$2,$AP162/($S162-2009),0)+IF($T162>=DL$2,$AQ162/($T162-2009),0)+IF($U162>=DL$2,$AR162/($U162-2009),0)+IF($V162>=DL$2,$AS162/($V162-2009),0)+IF($W162>=DL$2,$AT162/($W162-2009),0)+IF($X162>=DL$2,$AU162/($X162-2009),0)+IF($Y162>=DL$2,$AV162/($Y162-2009),0)","v":314542.82192850148},314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B190","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E190","v":20},{"$f":"D$3+$C164","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU164","v":0},{"$f":"Distributionsanlæg!BV164","v":0},{"$f":"Distributionsanlæg!BW164","v":0},{"$f":"Distributionsanlæg!BX164","v":0},{"$f":"Distributionsanlæg!BY164","v":0},{"$f":"Distributionsanlæg!BZ164","v":0},{"$f":"Distributionsanlæg!CA164","v":0},{"$f":"Distributionsanlæg!CB164","v":0},{"$f":"Distributionsanlæg!CC164","v":0},{"$f":"Distributionsanlæg!CD164","v":0},{"$f":"Distributionsanlæg!CE164","v":0},{"$f":"Distributionsanlæg!CF164","v":0},{"$f":"Distributionsanlæg!CG164","v":0},{"$f":"Distributionsanlæg!CH164","v":0},{"$f":"Distributionsanlæg!CI164","v":0},{"$f":"Distributionsanlæg!CJ164","v":0},{"$f":"Distributionsanlæg!CK164","v":0},{"$f":"Distributionsanlæg!CL164","v":0},{"$f":"Distributionsanlæg!CM164","v":0},{"$f":"Distributionsanlæg!CN164","v":0},{"$f":"Distributionsanlæg!CO164","v":0},{"$f":"Distributionsanlæg!CP164","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D164>=AY$2,$AA164/($D164-2009),0)+IF($E164>=AY$2,$AB164/($E164-2009),0)+IF($F164>=AY$2,$AC164/($F164-2009),0)+IF($G164>=AY$2,$AD164/($G164-2009),0)+IF($H164>=AY$2,$AE164/($H164-2009),0)+IF($I164>=AY$2,$AF164/($I164-2009),0)+IF($J164>=AY$2,$AG164/($J164-2009),0)+IF($K164>=AY$2,$AH164/($K164-2009),0)+IF($L164>=AY$2,$AI164/($L164-2009),0)+IF($M164>=AY$2,$AJ164/($M164-2009),0)+IF($N164>=AY$2,$AK164/($N164-2009),0)+IF($O164>=AY$2,$AL164/($O164-2009),0)+IF($P164>=AY$2,$AM164/($P164-2009),0)+IF($Q164>=AY$2,$AN164/($Q164-2009),0)+IF($R164>=AY$2,$AO164/($R164-2009),0)+IF($S164>=AY$2,$AP164/($S164-2009),0)+IF($T164>=AY$2,$AQ164/($T164-2009),0)+IF($U164>=AY$2,$AR164/($U164-2009),0)+IF($V164>=AY$2,$AS164/($V164-2009),0)+IF($W164>=AY$2,$AT164/($W164-2009),0)+IF($X164>=AY$2,$AU164/($X164-2009),0)+IF($Y164>=AY$2,$AV164/($Y164-2009),0)","v":0},{"$f":"IF($D164>=AZ$2,$AA164/($D164-2009),0)+IF($E164>=AZ$2,$AB164/($E164-2009),0)+IF($F164>=AZ$2,$AC164/($F164-2009),0)+IF($G164>=AZ$2,$AD164/($G164-2009),0)+IF($H164>=AZ$2,$AE164/($H164-2009),0)+IF($I164>=AZ$2,$AF164/($I164-2009),0)+IF($J164>=AZ$2,$AG164/($J164-2009),0)+IF($K164>=AZ$2,$AH164/($K164-2009),0)+IF($L164>=AZ$2,$AI164/($L164-2009),0)+IF($M164>=AZ$2,$AJ164/($M164-2009),0)+IF($N164>=AZ$2,$AK164/($N164-2009),0)+IF($O164>=AZ$2,$AL164/($O164-2009),0)+IF($P164>=AZ$2,$AM164/($P164-2009),0)+IF($Q164>=AZ$2,$AN164/($Q164-2009),0)+IF($R164>=AZ$2,$AO164/($R164-2009),0)+IF($S164>=AZ$2,$AP164/($S164-2009),0)+IF($T164>=AZ$2,$AQ164/($T164-2009),0)+IF($U164>=AZ$2,$AR164/($U164-2009),0)+IF($V164>=AZ$2,$AS164/($V164-2009),0)+IF($W164>=AZ$2,$AT164/($W164-2009),0)+IF($X164>=AZ$2,$AU164/($X164-2009),0)+IF($Y164>=AZ$2,$AV164/($Y164-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D164>=DL$2,$AA164/($D164-2009),0)+IF($E164>=DL$2,$AB164/($E164-2009),0)+IF($F164>=DL$2,$AC164/($F164-2009),0)+IF($G164>=DL$2,$AD164/($G164-2009),0)+IF($H164>=DL$2,$AE164/($H164-2009),0)+IF($I164>=DL$2,$AF164/($I164-2009),0)+IF($J164>=DL$2,$AG164/($J164-2009),0)+IF($K164>=DL$2,$AH164/($K164-2009),0)+IF($L164>=DL$2,$AI164/($L164-2009),0)+IF($M164>=DL$2,$AJ164/($M164-2009),0)+IF($N164>=DL$2,$AK164/($N164-2009),0)+IF($O164>=DL$2,$AL164/($O164-2009),0)+IF($P164>=DL$2,$AM164/($P164-2009),0)+IF($Q164>=DL$2,$AN164/($Q164-2009),0)+IF($R164>=DL$2,$AO164/($R164-2009),0)+IF($S164>=DL$2,$AP164/($S164-2009),0)+IF($T164>=DL$2,$AQ164/($T164-2009),0)+IF($U164>=DL$2,$AR164/($U164-2009),0)+IF($V164>=DL$2,$AS164/($V164-2009),0)+IF($W164>=DL$2,$AT164/($W164-2009),0)+IF($X164>=DL$2,$AU164/($X164-2009),0)+IF($Y164>=DL$2,$AV164/($Y164-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B191","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E191","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU165","v":0},{"$f":"Distributionsanlæg!BV165","v":0},{"$f":"Distributionsanlæg!BW165","v":0},{"$f":"Distributionsanlæg!BX165","v":0},{"$f":"Distributionsanlæg!BY165","v":0},{"$f":"Distributionsanlæg!BZ165","v":0},{"$f":"Distributionsanlæg!CA165","v":0},{"$f":"Distributionsanlæg!CB165","v":0},{"$f":"Distributionsanlæg!CC165","v":0},{"$f":"Distributionsanlæg!CD165","v":0},{"$f":"Distributionsanlæg!CE165","v":0},{"$f":"Distributionsanlæg!CF165","v":0},{"$f":"Distributionsanlæg!CG165","v":0},{"$f":"Distributionsanlæg!CH165","v":0},{"$f":"Distributionsanlæg!CI165","v":0},{"$f":"Distributionsanlæg!CJ165","v":0},{"$f":"Distributionsanlæg!CK165","v":0},{"$f":"Distributionsanlæg!CL165","v":0},{"$f":"Distributionsanlæg!CM165","v":0},{"$f":"Distributionsanlæg!CN165","v":0},{"$f":"Distributionsanlæg!CO165","v":0},{"$f":"Distributionsanlæg!CP165","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B192","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E192","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU166","v":0},{"$f":"Distributionsanlæg!BV166","v":0},{"$f":"Distributionsanlæg!BW166","v":0},{"$f":"Distributionsanlæg!BX166","v":0},{"$f":"Distributionsanlæg!BY166","v":0},{"$f":"Distributionsanlæg!BZ166","v":0},{"$f":"Distributionsanlæg!CA166","v":0},{"$f":"Distributionsanlæg!CB166","v":0},{"$f":"Distributionsanlæg!CC166","v":0},{"$f":"Distributionsanlæg!CD166","v":0},{"$f":"Distributionsanlæg!CE166","v":0},{"$f":"Distributionsanlæg!CF166","v":0},{"$f":"Distributionsanlæg!CG166","v":0},{"$f":"Distributionsanlæg!CH166","v":0},{"$f":"Distributionsanlæg!CI166","v":0},{"$f":"Distributionsanlæg!CJ166","v":0},{"$f":"Distributionsanlæg!CK166","v":0},{"$f":"Distributionsanlæg!CL166","v":0},{"$f":"Distributionsanlæg!CM166","v":0},{"$f":"Distributionsanlæg!CN166","v":0},{"$f":"Distributionsanlæg!CO166","v":0},{"$f":"Distributionsanlæg!CP166","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B193","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E193","v":10},1915,{"$f":"E$3+$C167","v":1925},1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU167","v":0},{"$f":"Distributionsanlæg!BV167","v":0},{"$f":"Distributionsanlæg!BW167","v":0},{"$f":"Distributionsanlæg!BX167","v":0},{"$f":"Distributionsanlæg!BY167","v":0},{"$f":"Distributionsanlæg!BZ167","v":0},{"$f":"Distributionsanlæg!CA167","v":0},{"$f":"Distributionsanlæg!CB167","v":0},{"$f":"Distributionsanlæg!CC167","v":0},{"$f":"Distributionsanlæg!CD167","v":0},{"$f":"Distributionsanlæg!CE167","v":0},{"$f":"Distributionsanlæg!CF167","v":0},{"$f":"Distributionsanlæg!CG167","v":0},{"$f":"Distributionsanlæg!CH167","v":0},{"$f":"Distributionsanlæg!CI167","v":0},{"$f":"Distributionsanlæg!CJ167","v":0},{"$f":"Distributionsanlæg!CK167","v":0},{"$f":"Distributionsanlæg!CL167","v":0},{"$f":"Distributionsanlæg!CM167","v":0},{"$f":"Distributionsanlæg!CN167","v":0},{"$f":"Distributionsanlæg!CO167","v":0},{"$f":"Distributionsanlæg!CP167","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D167>=DK$2,$AA167/($D167-2009),0)+IF($E167>=DK$2,$AB167/($E167-2009),0)+IF($F167>=DK$2,$AC167/($F167-2009),0)+IF($G167>=DK$2,$AD167/($G167-2009),0)+IF($H167>=DK$2,$AE167/($H167-2009),0)+IF($I167>=DK$2,$AF167/($I167-2009),0)+IF($J167>=DK$2,$AG167/($J167-2009),0)+IF($K167>=DK$2,$AH167/($K167-2009),0)+IF($L167>=DK$2,$AI167/($L167-2009),0)+IF($M167>=DK$2,$AJ167/($M167-2009),0)+IF($N167>=DK$2,$AK167/($N167-2009),0)+IF($O167>=DK$2,$AL167/($O167-2009),0)+IF($P167>=DK$2,$AM167/($P167-2009),0)+IF($Q167>=DK$2,$AN167/($Q167-2009),0)+IF($R167>=DK$2,$AO167/($R167-2009),0)+IF($S167>=DK$2,$AP167/($S167-2009),0)+IF($T167>=DK$2,$AQ167/($T167-2009),0)+IF($U167>=DK$2,$AR167/($U167-2009),0)+IF($V167>=DK$2,$AS167/($V167-2009),0)+IF($W167>=DK$2,$AT167/($W167-2009),0)+IF($X167>=DK$2,$AU167/($X167-2009),0)+IF($Y167>=DK$2,$AV167/($Y167-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B194","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E194","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU168","v":0},{"$f":"Distributionsanlæg!BV168","v":0},{"$f":"Distributionsanlæg!BW168","v":0},{"$f":"Distributionsanlæg!BX168","v":0},{"$f":"Distributionsanlæg!BY168","v":0},{"$f":"Distributionsanlæg!BZ168","v":0},{"$f":"Distributionsanlæg!CA168","v":0},{"$f":"Distributionsanlæg!CB168","v":0},{"$f":"Distributionsanlæg!CC168","v":0},{"$f":"Distributionsanlæg!CD168","v":0},{"$f":"Distributionsanlæg!CE168","v":0},{"$f":"Distributionsanlæg!CF168","v":0},{"$f":"Distributionsanlæg!CG168","v":0},{"$f":"Distributionsanlæg!CH168","v":0},{"$f":"Distributionsanlæg!CI168","v":0},{"$f":"Distributionsanlæg!CJ168","v":0},{"$f":"Distributionsanlæg!CK168","v":0},{"$f":"Distributionsanlæg!CL168","v":0},{"$f":"Distributionsanlæg!CM168","v":0},{"$f":"Distributionsanlæg!CN168","v":0},{"$f":"Distributionsanlæg!CO168","v":0},{"$f":"Distributionsanlæg!CP168","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D168>=AZ$2,$AA168/($D168-2009),0)+IF($E168>=AZ$2,$AB168/($E168-2009),0)+IF($F168>=AZ$2,$AC168/($F168-2009),0)+IF($G168>=AZ$2,$AD168/($G168-2009),0)+IF($H168>=AZ$2,$AE168/($H168-2009),0)+IF($I168>=AZ$2,$AF168/($I168-2009),0)+IF($J168>=AZ$2,$AG168/($J168-2009),0)+IF($K168>=AZ$2,$AH168/($K168-2009),0)+IF($L168>=AZ$2,$AI168/($L168-2009),0)+IF($M168>=AZ$2,$AJ168/($M168-2009),0)+IF($N168>=AZ$2,$AK168/($N168-2009),0)+IF($O168>=AZ$2,$AL168/($O168-2009),0)+IF($P168>=AZ$2,$AM168/($P168-2009),0)+IF($Q168>=AZ$2,$AN168/($Q168-2009),0)+IF($R168>=AZ$2,$AO168/($R168-2009),0)+IF($S168>=AZ$2,$AP168/($S168-2009),0)+IF($T168>=AZ$2,$AQ168/($T168-2009),0)+IF($U168>=AZ$2,$AR168/($U168-2009),0)+IF($V168>=AZ$2,$AS168/($V168-2009),0)+IF($W168>=AZ$2,$AT168/($W168-2009),0)+IF($X168>=AZ$2,$AU168/($X168-2009),0)+IF($Y168>=AZ$2,$AV168/($Y168-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B195","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E195","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU169","v":0},{"$f":"Distributionsanlæg!BV169","v":0},{"$f":"Distributionsanlæg!BW169","v":0},{"$f":"Distributionsanlæg!BX169","v":0},{"$f":"Distributionsanlæg!BY169","v":0},{"$f":"Distributionsanlæg!BZ169","v":0},{"$f":"Distributionsanlæg!CA169","v":0},{"$f":"Distributionsanlæg!CB169","v":0},{"$f":"Distributionsanlæg!CC169","v":0},{"$f":"Distributionsanlæg!CD169","v":0},{"$f":"Distributionsanlæg!CE169","v":0},{"$f":"Distributionsanlæg!CF169","v":0},{"$f":"Distributionsanlæg!CG169","v":0},{"$f":"Distributionsanlæg!CH169","v":0},{"$f":"Distributionsanlæg!CI169","v":0},{"$f":"Distributionsanlæg!CJ169","v":0},{"$f":"Distributionsanlæg!CK169","v":0},{"$f":"Distributionsanlæg!CL169","v":0},{"$f":"Distributionsanlæg!CM169","v":0},{"$f":"Distributionsanlæg!CN169","v":0},{"$f":"Distributionsanlæg!CO169","v":0},{"$f":"Distributionsanlæg!CP169","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B196","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E196","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU170","v":0},{"$f":"Distributionsanlæg!BV170","v":0},{"$f":"Distributionsanlæg!BW170","v":0},{"$f":"Distributionsanlæg!BX170","v":0},{"$f":"Distributionsanlæg!BY170","v":0},{"$f":"Distributionsanlæg!BZ170","v":0},{"$f":"Distributionsanlæg!CA170","v":0},{"$f":"Distributionsanlæg!CB170","v":0},{"$f":"Distributionsanlæg!CC170","v":0},{"$f":"Distributionsanlæg!CD170","v":0},{"$f":"Distributionsanlæg!CE170","v":0},{"$f":"Distributionsanlæg!CF170","v":0},{"$f":"Distributionsanlæg!CG170","v":0},{"$f":"Distributionsanlæg!CH170","v":0},{"$f":"Distributionsanlæg!CI170","v":0},{"$f":"Distributionsanlæg!CJ170","v":0},{"$f":"Distributionsanlæg!CK170","v":0},{"$f":"Distributionsanlæg!CL170","v":0},{"$f":"Distributionsanlæg!CM170","v":0},{"$f":"Distributionsanlæg!CN170","v":0},{"$f":"Distributionsanlæg!CO170","v":0},{"$f":"Distributionsanlæg!CP170","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B197","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E197","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU171","v":0},{"$f":"Distributionsanlæg!BV171","v":0},{"$f":"Distributionsanlæg!BW171","v":0},{"$f":"Distributionsanlæg!BX171","v":0},{"$f":"Distributionsanlæg!BY171","v":0},{"$f":"Distributionsanlæg!BZ171","v":0},{"$f":"Distributionsanlæg!CA171","v":0},{"$f":"Distributionsanlæg!CB171","v":0},{"$f":"Distributionsanlæg!CC171","v":0},{"$f":"Distributionsanlæg!CD171","v":0},{"$f":"Distributionsanlæg!CE171","v":0},{"$f":"Distributionsanlæg!CF171","v":0},{"$f":"Distributionsanlæg!CG171","v":0},{"$f":"Distributionsanlæg!CH171","v":0},{"$f":"Distributionsanlæg!CI171","v":0},{"$f":"Distributionsanlæg!CJ171","v":0},{"$f":"Distributionsanlæg!CK171","v":0},{"$f":"Distributionsanlæg!CL171","v":0},{"$f":"Distributionsanlæg!CM171","v":0},{"$f":"Distributionsanlæg!CN171","v":0},{"$f":"Distributionsanlæg!CO171","v":0},{"$f":"Distributionsanlæg!CP171","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D171>=DK$2,$AA171/($D171-2009),0)+IF($E171>=DK$2,$AB171/($E171-2009),0)+IF($F171>=DK$2,$AC171/($F171-2009),0)+IF($G171>=DK$2,$AD171/($G171-2009),0)+IF($H171>=DK$2,$AE171/($H171-2009),0)+IF($I171>=DK$2,$AF171/($I171-2009),0)+IF($J171>=DK$2,$AG171/($J171-2009),0)+IF($K171>=DK$2,$AH171/($K171-2009),0)+IF($L171>=DK$2,$AI171/($L171-2009),0)+IF($M171>=DK$2,$AJ171/($M171-2009),0)+IF($N171>=DK$2,$AK171/($N171-2009),0)+IF($O171>=DK$2,$AL171/($O171-2009),0)+IF($P171>=DK$2,$AM171/($P171-2009),0)+IF($Q171>=DK$2,$AN171/($Q171-2009),0)+IF($R171>=DK$2,$AO171/($R171-2009),0)+IF($S171>=DK$2,$AP171/($S171-2009),0)+IF($T171>=DK$2,$AQ171/($T171-2009),0)+IF($U171>=DK$2,$AR171/($U171-2009),0)+IF($V171>=DK$2,$AS171/($V171-2009),0)+IF($W171>=DK$2,$AT171/($W171-2009),0)+IF($X171>=DK$2,$AU171/($X171-2009),0)+IF($Y171>=DK$2,$AV171/($Y171-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B198","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E198","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU172","v":0},{"$f":"Distributionsanlæg!BV172","v":0},{"$f":"Distributionsanlæg!BW172","v":0},{"$f":"Distributionsanlæg!BX172","v":0},{"$f":"Distributionsanlæg!BY172","v":0},{"$f":"Distributionsanlæg!BZ172","v":0},{"$f":"Distributionsanlæg!CA172","v":0},{"$f":"Distributionsanlæg!CB172","v":0},{"$f":"Distributionsanlæg!CC172","v":0},{"$f":"Distributionsanlæg!CD172","v":0},{"$f":"Distributionsanlæg!CE172","v":0},{"$f":"Distributionsanlæg!CF172","v":0},{"$f":"Distributionsanlæg!CG172","v":0},{"$f":"Distributionsanlæg!CH172","v":0},{"$f":"Distributionsanlæg!CI172","v":0},{"$f":"Distributionsanlæg!CJ172","v":0},{"$f":"Distributionsanlæg!CK172","v":0},{"$f":"Distributionsanlæg!CL172","v":0},{"$f":"Distributionsanlæg!CM172","v":0},{"$f":"Distributionsanlæg!CN172","v":0},{"$f":"Distributionsanlæg!CO172","v":0},{"$f":"Distributionsanlæg!CP172","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D172>=AZ$2,$AA172/($D172-2009),0)+IF($E172>=AZ$2,$AB172/($E172-2009),0)+IF($F172>=AZ$2,$AC172/($F172-2009),0)+IF($G172>=AZ$2,$AD172/($G172-2009),0)+IF($H172>=AZ$2,$AE172/($H172-2009),0)+IF($I172>=AZ$2,$AF172/($I172-2009),0)+IF($J172>=AZ$2,$AG172/($J172-2009),0)+IF($K172>=AZ$2,$AH172/($K172-2009),0)+IF($L172>=AZ$2,$AI172/($L172-2009),0)+IF($M172>=AZ$2,$AJ172/($M172-2009),0)+IF($N172>=AZ$2,$AK172/($N172-2009),0)+IF($O172>=AZ$2,$AL172/($O172-2009),0)+IF($P172>=AZ$2,$AM172/($P172-2009),0)+IF($Q172>=AZ$2,$AN172/($Q172-2009),0)+IF($R172>=AZ$2,$AO172/($R172-2009),0)+IF($S172>=AZ$2,$AP172/($S172-2009),0)+IF($T172>=AZ$2,$AQ172/($T172-2009),0)+IF($U172>=AZ$2,$AR172/($U172-2009),0)+IF($V172>=AZ$2,$AS172/($V172-2009),0)+IF($W172>=AZ$2,$AT172/($W172-2009),0)+IF($X172>=AZ$2,$AU172/($X172-2009),0)+IF($Y172>=AZ$2,$AV172/($Y172-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B199","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E199","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU173","v":0},{"$f":"Distributionsanlæg!BV173","v":0},{"$f":"Distributionsanlæg!BW173","v":0},{"$f":"Distributionsanlæg!BX173","v":0},{"$f":"Distributionsanlæg!BY173","v":0},{"$f":"Distributionsanlæg!BZ173","v":0},{"$f":"Distributionsanlæg!CA173","v":0},{"$f":"Distributionsanlæg!CB173","v":0},{"$f":"Distributionsanlæg!CC173","v":0},{"$f":"Distributionsanlæg!CD173","v":0},{"$f":"Distributionsanlæg!CE173","v":0},{"$f":"Distributionsanlæg!CF173","v":0},{"$f":"Distributionsanlæg!CG173","v":0},{"$f":"Distributionsanlæg!CH173","v":0},{"$f":"Distributionsanlæg!CI173","v":0},{"$f":"Distributionsanlæg!CJ173","v":0},{"$f":"Distributionsanlæg!CK173","v":0},{"$f":"Distributionsanlæg!CL173","v":0},{"$f":"Distributionsanlæg!CM173","v":0},{"$f":"Distributionsanlæg!CN173","v":0},{"$f":"Distributionsanlæg!CO173","v":0},{"$f":"Distributionsanlæg!CP173","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B200","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E200","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU174","v":0},{"$f":"Distributionsanlæg!BV174","v":0},{"$f":"Distributionsanlæg!BW174","v":0},{"$f":"Distributionsanlæg!BX174","v":0},{"$f":"Distributionsanlæg!BY174","v":0},{"$f":"Distributionsanlæg!BZ174","v":0},{"$f":"Distributionsanlæg!CA174","v":0},{"$f":"Distributionsanlæg!CB174","v":0},{"$f":"Distributionsanlæg!CC174","v":0},{"$f":"Distributionsanlæg!CD174","v":0},{"$f":"Distributionsanlæg!CE174","v":0},{"$f":"Distributionsanlæg!CF174","v":0},{"$f":"Distributionsanlæg!CG174","v":0},{"$f":"Distributionsanlæg!CH174","v":0},{"$f":"Distributionsanlæg!CI174","v":0},{"$f":"Distributionsanlæg!CJ174","v":0},{"$f":"Distributionsanlæg!CK174","v":0},{"$f":"Distributionsanlæg!CL174","v":0},{"$f":"Distributionsanlæg!CM174","v":0},{"$f":"Distributionsanlæg!CN174","v":0},{"$f":"Distributionsanlæg!CO174","v":0},{"$f":"Distributionsanlæg!CP174","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B201","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E201","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU175","v":0},{"$f":"Distributionsanlæg!BV175","v":0},{"$f":"Distributionsanlæg!BW175","v":0},{"$f":"Distributionsanlæg!BX175","v":0},{"$f":"Distributionsanlæg!BY175","v":0},{"$f":"Distributionsanlæg!BZ175","v":0},{"$f":"Distributionsanlæg!CA175","v":0},{"$f":"Distributionsanlæg!CB175","v":0},{"$f":"Distributionsanlæg!CC175","v":0},{"$f":"Distributionsanlæg!CD175","v":0},{"$f":"Distributionsanlæg!CE175","v":0},{"$f":"Distributionsanlæg!CF175","v":0},{"$f":"Distributionsanlæg!CG175","v":0},{"$f":"Distributionsanlæg!CH175","v":0},{"$f":"Distributionsanlæg!CI175","v":0},{"$f":"Distributionsanlæg!CJ175","v":0},{"$f":"Distributionsanlæg!CK175","v":0},{"$f":"Distributionsanlæg!CL175","v":0},{"$f":"Distributionsanlæg!CM175","v":0},{"$f":"Distributionsanlæg!CN175","v":0},{"$f":"Distributionsanlæg!CO175","v":0},{"$f":"Distributionsanlæg!CP175","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D175>=DK$2,$AA175/($D175-2009),0)+IF($E175>=DK$2,$AB175/($E175-2009),0)+IF($F175>=DK$2,$AC175/($F175-2009),0)+IF($G175>=DK$2,$AD175/($G175-2009),0)+IF($H175>=DK$2,$AE175/($H175-2009),0)+IF($I175>=DK$2,$AF175/($I175-2009),0)+IF($J175>=DK$2,$AG175/($J175-2009),0)+IF($K175>=DK$2,$AH175/($K175-2009),0)+IF($L175>=DK$2,$AI175/($L175-2009),0)+IF($M175>=DK$2,$AJ175/($M175-2009),0)+IF($N175>=DK$2,$AK175/($N175-2009),0)+IF($O175>=DK$2,$AL175/($O175-2009),0)+IF($P175>=DK$2,$AM175/($P175-2009),0)+IF($Q175>=DK$2,$AN175/($Q175-2009),0)+IF($R175>=DK$2,$AO175/($R175-2009),0)+IF($S175>=DK$2,$AP175/($S175-2009),0)+IF($T175>=DK$2,$AQ175/($T175-2009),0)+IF($U175>=DK$2,$AR175/($U175-2009),0)+IF($V175>=DK$2,$AS175/($V175-2009),0)+IF($W175>=DK$2,$AT175/($W175-2009),0)+IF($X175>=DK$2,$AU175/($X175-2009),0)+IF($Y175>=DK$2,$AV175/($Y175-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B202","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E202","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU176","v":0},{"$f":"Distributionsanlæg!BV176","v":0},{"$f":"Distributionsanlæg!BW176","v":0},{"$f":"Distributionsanlæg!BX176","v":0},{"$f":"Distributionsanlæg!BY176","v":0},{"$f":"Distributionsanlæg!BZ176","v":0},{"$f":"Distributionsanlæg!CA176","v":0},{"$f":"Distributionsanlæg!CB176","v":0},{"$f":"Distributionsanlæg!CC176","v":0},{"$f":"Distributionsanlæg!CD176","v":0},{"$f":"Distributionsanlæg!CE176","v":0},{"$f":"Distributionsanlæg!CF176","v":0},{"$f":"Distributionsanlæg!CG176","v":0},{"$f":"Distributionsanlæg!CH176","v":0},{"$f":"Distributionsanlæg!CI176","v":0},{"$f":"Distributionsanlæg!CJ176","v":0},{"$f":"Distributionsanlæg!CK176","v":0},{"$f":"Distributionsanlæg!CL176","v":0},{"$f":"Distributionsanlæg!CM176","v":0},{"$f":"Distributionsanlæg!CN176","v":0},{"$f":"Distributionsanlæg!CO176","v":0},{"$f":"Distributionsanlæg!CP176","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D176>=AZ$2,$AA176/($D176-2009),0)+IF($E176>=AZ$2,$AB176/($E176-2009),0)+IF($F176>=AZ$2,$AC176/($F176-2009),0)+IF($G176>=AZ$2,$AD176/($G176-2009),0)+IF($H176>=AZ$2,$AE176/($H176-2009),0)+IF($I176>=AZ$2,$AF176/($I176-2009),0)+IF($J176>=AZ$2,$AG176/($J176-2009),0)+IF($K176>=AZ$2,$AH176/($K176-2009),0)+IF($L176>=AZ$2,$AI176/($L176-2009),0)+IF($M176>=AZ$2,$AJ176/($M176-2009),0)+IF($N176>=AZ$2,$AK176/($N176-2009),0)+IF($O176>=AZ$2,$AL176/($O176-2009),0)+IF($P176>=AZ$2,$AM176/($P176-2009),0)+IF($Q176>=AZ$2,$AN176/($Q176-2009),0)+IF($R176>=AZ$2,$AO176/($R176-2009),0)+IF($S176>=AZ$2,$AP176/($S176-2009),0)+IF($T176>=AZ$2,$AQ176/($T176-2009),0)+IF($U176>=AZ$2,$AR176/($U176-2009),0)+IF($V176>=AZ$2,$AS176/($V176-2009),0)+IF($W176>=AZ$2,$AT176/($W176-2009),0)+IF($X176>=AZ$2,$AU176/($X176-2009),0)+IF($Y176>=AZ$2,$AV176/($Y176-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B203","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E203","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU177","v":0},{"$f":"Distributionsanlæg!BV177","v":0},{"$f":"Distributionsanlæg!BW177","v":0},{"$f":"Distributionsanlæg!BX177","v":0},{"$f":"Distributionsanlæg!BY177","v":0},{"$f":"Distributionsanlæg!BZ177","v":0},{"$f":"Distributionsanlæg!CA177","v":0},{"$f":"Distributionsanlæg!CB177","v":0},{"$f":"Distributionsanlæg!CC177","v":0},{"$f":"Distributionsanlæg!CD177","v":0},{"$f":"Distributionsanlæg!CE177","v":0},{"$f":"Distributionsanlæg!CF177","v":0},{"$f":"Distributionsanlæg!CG177","v":0},{"$f":"Distributionsanlæg!CH177","v":0},{"$f":"Distributionsanlæg!CI177","v":0},{"$f":"Distributionsanlæg!CJ177","v":0},{"$f":"Distributionsanlæg!CK177","v":0},{"$f":"Distributionsanlæg!CL177","v":0},{"$f":"Distributionsanlæg!CM177","v":0},{"$f":"Distributionsanlæg!CN177","v":0},{"$f":"Distributionsanlæg!CO177","v":0},{"$f":"Distributionsanlæg!CP177","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B204","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E204","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU178","v":0},{"$f":"Distributionsanlæg!BV178","v":0},{"$f":"Distributionsanlæg!BW178","v":0},{"$f":"Distributionsanlæg!BX178","v":0},{"$f":"Distributionsanlæg!BY178","v":0},{"$f":"Distributionsanlæg!BZ178","v":0},{"$f":"Distributionsanlæg!CA178","v":0},{"$f":"Distributionsanlæg!CB178","v":0},{"$f":"Distributionsanlæg!CC178","v":0},{"$f":"Distributionsanlæg!CD178","v":0},{"$f":"Distributionsanlæg!CE178","v":0},{"$f":"Distributionsanlæg!CF178","v":0},{"$f":"Distributionsanlæg!CG178","v":0},{"$f":"Distributionsanlæg!CH178","v":0},{"$f":"Distributionsanlæg!CI178","v":0},{"$f":"Distributionsanlæg!CJ178","v":0},{"$f":"Distributionsanlæg!CK178","v":0},{"$f":"Distributionsanlæg!CL178","v":0},{"$f":"Distributionsanlæg!CM178","v":0},{"$f":"Distributionsanlæg!CN178","v":16233035.495931242},{"$f":"Distributionsanlæg!CO178","v":0},{"$f":"Distributionsanlæg!CP178","v":0},16233035.495931242,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,901835.30532951339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B205","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E205","v":10},1915,1925,1935,1945,{"$f":"H$3+$C179","v":1955},1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU179","v":0},{"$f":"Distributionsanlæg!BV179","v":0},{"$f":"Distributionsanlæg!BW179","v":0},{"$f":"Distributionsanlæg!BX179","v":0},{"$f":"Distributionsanlæg!BY179","v":0},{"$f":"Distributionsanlæg!BZ179","v":0},{"$f":"Distributionsanlæg!CA179","v":0},{"$f":"Distributionsanlæg!CB179","v":0},{"$f":"Distributionsanlæg!CC179","v":0},{"$f":"Distributionsanlæg!CD179","v":0},{"$f":"Distributionsanlæg!CE179","v":0},{"$f":"Distributionsanlæg!CF179","v":0},{"$f":"Distributionsanlæg!CG179","v":0},{"$f":"Distributionsanlæg!CH179","v":0},{"$f":"Distributionsanlæg!CI179","v":0},{"$f":"Distributionsanlæg!CJ179","v":0},{"$f":"Distributionsanlæg!CK179","v":0},{"$f":"Distributionsanlæg!CL179","v":0},{"$f":"Distributionsanlæg!CM179","v":0},{"$f":"Distributionsanlæg!CN179","v":3607341.2213180535},{"$f":"Distributionsanlæg!CO179","v":0},{"$f":"Distributionsanlæg!CP179","v":0},3607341.2213180535,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},450917.65266475669,450917.65266475669,450917.65266475669,450917.65266475669,450917.65266475669,450917.65266475669,450917.65266475669,450917.65266475669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D179>=DK$2,$AA179/($D179-2009),0)+IF($E179>=DK$2,$AB179/($E179-2009),0)+IF($F179>=DK$2,$AC179/($F179-2009),0)+IF($G179>=DK$2,$AD179/($G179-2009),0)+IF($H179>=DK$2,$AE179/($H179-2009),0)+IF($I179>=DK$2,$AF179/($I179-2009),0)+IF($J179>=DK$2,$AG179/($J179-2009),0)+IF($K179>=DK$2,$AH179/($K179-2009),0)+IF($L179>=DK$2,$AI179/($L179-2009),0)+IF($M179>=DK$2,$AJ179/($M179-2009),0)+IF($N179>=DK$2,$AK179/($N179-2009),0)+IF($O179>=DK$2,$AL179/($O179-2009),0)+IF($P179>=DK$2,$AM179/($P179-2009),0)+IF($Q179>=DK$2,$AN179/($Q179-2009),0)+IF($R179>=DK$2,$AO179/($R179-2009),0)+IF($S179>=DK$2,$AP179/($S179-2009),0)+IF($T179>=DK$2,$AQ179/($T179-2009),0)+IF($U179>=DK$2,$AR179/($U179-2009),0)+IF($V179>=DK$2,$AS179/($V179-2009),0)+IF($W179>=DK$2,$AT179/($W179-2009),0)+IF($X179>=DK$2,$AU179/($X179-2009),0)+IF($Y179>=DK$2,$AV179/($Y179-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B206","v":"Overbygning "},"m2",{"$f":"+Genanskaffelsespriser!E206","v":75},{"$f":"D$3+$C180+Distributionsanlæg!D181","v":1980},{"$f":"E$3+$C180+Distributionsanlæg!E181","v":1990},{"$f":"F$3+$C180+Distributionsanlæg!F181","v":2000},{"$f":"G$3+$C180+Distributionsanlæg!G181","v":2010},{"$f":"H$3+$C180+Distributionsanlæg!H181","v":2020},{"$f":"I$3+$C180+Distributionsanlæg!I181","v":2030},{"$f":"J$3+$C180+Distributionsanlæg!J181","v":2040},{"$f":"K$3+$C180+Distributionsanlæg!K181","v":2050},{"$f":"L$3+$C180+Distributionsanlæg!L181","v":2057},{"$f":"M$3+$C180+Distributionsanlæg!M181","v":2062},{"$f":"N$3+$C180+Distributionsanlæg!N181","v":2067},{"$f":"O$3+$C180+Distributionsanlæg!O181","v":2072},{"$f":"P$3+$C180+Distributionsanlæg!P181","v":2075},{"$f":"Q$3+$C180+Distributionsanlæg!Q181","v":2076},{"$f":"R$3+$C180+Distributionsanlæg!R181","v":2077},{"$f":"S$3+$C180+Distributionsanlæg!S181","v":2078},{"$f":"T$3+$C180+Distributionsanlæg!T181","v":2079},{"$f":"U$3+$C180+Distributionsanlæg!U181","v":2080},{"$f":"V$3+$C180+Distributionsanlæg!V181","v":2081},{"$f":"W$3+$C180+Distributionsanlæg!W181","v":2082},{"$f":"X$3+$C180+Distributionsanlæg!X181","v":2083},{"$f":"Y$3+$C180+Distributionsanlæg!Y181","v":2084},null,{"$f":"Distributionsanlæg!BU180","v":0},{"$f":"Distributionsanlæg!BV180","v":0},{"$f":"Distributionsanlæg!BW180","v":0},{"$f":"Distributionsanlæg!BX180","v":0},{"$f":"Distributionsanlæg!BY180","v":0},{"$f":"Distributionsanlæg!BZ180","v":0},{"$f":"Distributionsanlæg!CA180","v":0},{"$f":"Distributionsanlæg!CB180","v":0},{"$f":"Distributionsanlæg!CC180","v":0},{"$f":"Distributionsanlæg!CD180","v":0},{"$f":"Distributionsanlæg!CE180","v":0},{"$f":"Distributionsanlæg!CF180","v":0},{"$f":"Distributionsanlæg!CG180","v":0},{"$f":"Distributionsanlæg!CH180","v":0},{"$f":"Distributionsanlæg!CI180","v":0},{"$f":"Distributionsanlæg!CJ180","v":0},{"$f":"Distributionsanlæg!CK180","v":0},{"$f":"Distributionsanlæg!CL180","v":0},{"$f":"Distributionsanlæg!CM180","v":0},{"$f":"Distributionsanlæg!CN180","v":0},{"$f":"Distributionsanlæg!CO180","v":0},{"$f":"Distributionsanlæg!CP180","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D180>=AZ$2,$AA180/($D180-2009),0)+IF($E180>=AZ$2,$AB180/($E180-2009),0)+IF($F180>=AZ$2,$AC180/($F180-2009),0)+IF($G180>=AZ$2,$AD180/($G180-2009),0)+IF($H180>=AZ$2,$AE180/($H180-2009),0)+IF($I180>=AZ$2,$AF180/($I180-2009),0)+IF($J180>=AZ$2,$AG180/($J180-2009),0)+IF($K180>=AZ$2,$AH180/($K180-2009),0)+IF($L180>=AZ$2,$AI180/($L180-2009),0)+IF($M180>=AZ$2,$AJ180/($M180-2009),0)+IF($N180>=AZ$2,$AK180/($N180-2009),0)+IF($O180>=AZ$2,$AL180/($O180-2009),0)+IF($P180>=AZ$2,$AM180/($P180-2009),0)+IF($Q180>=AZ$2,$AN180/($Q180-2009),0)+IF($R180>=AZ$2,$AO180/($R180-2009),0)+IF($S180>=AZ$2,$AP180/($S180-2009),0)+IF($T180>=AZ$2,$AQ180/($T180-2009),0)+IF($U180>=AZ$2,$AR180/($U180-2009),0)+IF($V180>=AZ$2,$AS180/($V180-2009),0)+IF($W180>=AZ$2,$AT180/($W180-2009),0)+IF($X180>=AZ$2,$AU180/($X180-2009),0)+IF($Y180>=AZ$2,$AV180/($Y180-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Store pumpestationer: inkl. SRO-anlæg - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW183:AW201)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY183:AY202)","v":0},{"$f":"SUM(AZ183:AZ202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL183:DL202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B208","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E208","v":75},{"$f":"D$3+$C183+Distributionsanlæg!D184","v":1980},{"$f":"E$3+$C183+Distributionsanlæg!E184","v":1990},{"$f":"F$3+$C183+Distributionsanlæg!F184","v":2000},{"$f":"G$3+$C183+Distributionsanlæg!G184","v":2010},{"$f":"H$3+$C183+Distributionsanlæg!H184","v":2020},{"$f":"I$3+$C183+Distributionsanlæg!I184","v":2030},{"$f":"J$3+$C183+Distributionsanlæg!J184","v":2040},{"$f":"K$3+$C183+Distributionsanlæg!K184","v":2050},{"$f":"L$3+$C183+Distributionsanlæg!L184","v":2057},{"$f":"M$3+$C183+Distributionsanlæg!M184","v":2062},{"$f":"N$3+$C183+Distributionsanlæg!N184","v":2067},{"$f":"O$3+$C183+Distributionsanlæg!O184","v":2072},{"$f":"P$3+$C183+Distributionsanlæg!P184","v":2075},{"$f":"Q$3+$C183+Distributionsanlæg!Q184","v":2076},{"$f":"R$3+$C183+Distributionsanlæg!R184","v":2077},{"$f":"S$3+$C183+Distributionsanlæg!S184","v":2078},{"$f":"T$3+$C183+Distributionsanlæg!T184","v":2079},{"$f":"U$3+$C183+Distributionsanlæg!U184","v":2080},{"$f":"V$3+$C183+Distributionsanlæg!V184","v":2081},{"$f":"W$3+$C183+Distributionsanlæg!W184","v":2082},{"$f":"X$3+$C183+Distributionsanlæg!X184","v":2083},{"$f":"Y$3+$C183+Distributionsanlæg!Y184","v":2084},null,{"$f":"Distributionsanlæg!BU183","v":0},{"$f":"Distributionsanlæg!BV183","v":0},{"$f":"Distributionsanlæg!BW183","v":0},{"$f":"Distributionsanlæg!BX183","v":0},{"$f":"Distributionsanlæg!BY183","v":0},{"$f":"Distributionsanlæg!BZ183","v":0},{"$f":"Distributionsanlæg!CA183","v":0},{"$f":"Distributionsanlæg!CB183","v":0},{"$f":"Distributionsanlæg!CC183","v":0},{"$f":"Distributionsanlæg!CD183","v":0},{"$f":"Distributionsanlæg!CE183","v":0},{"$f":"Distributionsanlæg!CF183","v":0},{"$f":"Distributionsanlæg!CG183","v":0},{"$f":"Distributionsanlæg!CH183","v":0},{"$f":"Distributionsanlæg!CI183","v":0},{"$f":"Distributionsanlæg!CJ183","v":0},{"$f":"Distributionsanlæg!CK183","v":0},{"$f":"Distributionsanlæg!CL183","v":0},{"$f":"Distributionsanlæg!CM183","v":0},{"$f":"Distributionsanlæg!CN183","v":0},{"$f":"Distributionsanlæg!CO183","v":0},{"$f":"Distributionsanlæg!CP183","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D183>=AY$2,$AA183/($D183-2009),0)+IF($E183>=AY$2,$AB183/($E183-2009),0)+IF($F183>=AY$2,$AC183/($F183-2009),0)+IF($G183>=AY$2,$AD183/($G183-2009),0)+IF($H183>=AY$2,$AE183/($H183-2009),0)+IF($I183>=AY$2,$AF183/($I183-2009),0)+IF($J183>=AY$2,$AG183/($J183-2009),0)+IF($K183>=AY$2,$AH183/($K183-2009),0)+IF($L183>=AY$2,$AI183/($L183-2009),0)+IF($M183>=AY$2,$AJ183/($M183-2009),0)+IF($N183>=AY$2,$AK183/($N183-2009),0)+IF($O183>=AY$2,$AL183/($O183-2009),0)+IF($P183>=AY$2,$AM183/($P183-2009),0)+IF($Q183>=AY$2,$AN183/($Q183-2009),0)+IF($R183>=AY$2,$AO183/($R183-2009),0)+IF($S183>=AY$2,$AP183/($S183-2009),0)+IF($T183>=AY$2,$AQ183/($T183-2009),0)+IF($U183>=AY$2,$AR183/($U183-2009),0)+IF($V183>=AY$2,$AS183/($V183-2009),0)+IF($W183>=AY$2,$AT183/($W183-2009),0)+IF($X183>=AY$2,$AU183/($X183-2009),0)+IF($Y183>=AY$2,$AV183/($Y183-2009),0)","v":0},{"$f":"IF($D183>=AZ$2,$AA183/($D183-2009),0)+IF($E183>=AZ$2,$AB183/($E183-2009),0)+IF($F183>=AZ$2,$AC183/($F183-2009),0)+IF($G183>=AZ$2,$AD183/($G183-2009),0)+IF($H183>=AZ$2,$AE183/($H183-2009),0)+IF($I183>=AZ$2,$AF183/($I183-2009),0)+IF($J183>=AZ$2,$AG183/($J183-2009),0)+IF($K183>=AZ$2,$AH183/($K183-2009),0)+IF($L183>=AZ$2,$AI183/($L183-2009),0)+IF($M183>=AZ$2,$AJ183/($M183-2009),0)+IF($N183>=AZ$2,$AK183/($N183-2009),0)+IF($O183>=AZ$2,$AL183/($O183-2009),0)+IF($P183>=AZ$2,$AM183/($P183-2009),0)+IF($Q183>=AZ$2,$AN183/($Q183-2009),0)+IF($R183>=AZ$2,$AO183/($R183-2009),0)+IF($S183>=AZ$2,$AP183/($S183-2009),0)+IF($T183>=AZ$2,$AQ183/($T183-2009),0)+IF($U183>=AZ$2,$AR183/($U183-2009),0)+IF($V183>=AZ$2,$AS183/($V183-2009),0)+IF($W183>=AZ$2,$AT183/($W183-2009),0)+IF($X183>=AZ$2,$AU183/($X183-2009),0)+IF($Y183>=AZ$2,$AV183/($Y183-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D183>=DL$2,$AA183/($D183-2009),0)+IF($E183>=DL$2,$AB183/($E183-2009),0)+IF($F183>=DL$2,$AC183/($F183-2009),0)+IF($G183>=DL$2,$AD183/($G183-2009),0)+IF($H183>=DL$2,$AE183/($H183-2009),0)+IF($I183>=DL$2,$AF183/($I183-2009),0)+IF($J183>=DL$2,$AG183/($J183-2009),0)+IF($K183>=DL$2,$AH183/($K183-2009),0)+IF($L183>=DL$2,$AI183/($L183-2009),0)+IF($M183>=DL$2,$AJ183/($M183-2009),0)+IF($N183>=DL$2,$AK183/($N183-2009),0)+IF($O183>=DL$2,$AL183/($O183-2009),0)+IF($P183>=DL$2,$AM183/($P183-2009),0)+IF($Q183>=DL$2,$AN183/($Q183-2009),0)+IF($R183>=DL$2,$AO183/($R183-2009),0)+IF($S183>=DL$2,$AP183/($S183-2009),0)+IF($T183>=DL$2,$AQ183/($T183-2009),0)+IF($U183>=DL$2,$AR183/($U183-2009),0)+IF($V183>=DL$2,$AS183/($V183-2009),0)+IF($W183>=DL$2,$AT183/($W183-2009),0)+IF($X183>=DL$2,$AU183/($X183-2009),0)+IF($Y183>=DL$2,$AV183/($Y183-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B209","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E209","v":20},{"$f":"D$3+$C185","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU185","v":0},{"$f":"Distributionsanlæg!BV185","v":0},{"$f":"Distributionsanlæg!BW185","v":0},{"$f":"Distributionsanlæg!BX185","v":0},{"$f":"Distributionsanlæg!BY185","v":0},{"$f":"Distributionsanlæg!BZ185","v":0},{"$f":"Distributionsanlæg!CA185","v":0},{"$f":"Distributionsanlæg!CB185","v":0},{"$f":"Distributionsanlæg!CC185","v":0},{"$f":"Distributionsanlæg!CD185","v":0},{"$f":"Distributionsanlæg!CE185","v":0},{"$f":"Distributionsanlæg!CF185","v":0},{"$f":"Distributionsanlæg!CG185","v":0},{"$f":"Distributionsanlæg!CH185","v":0},{"$f":"Distributionsanlæg!CI185","v":0},{"$f":"Distributionsanlæg!CJ185","v":0},{"$f":"Distributionsanlæg!CK185","v":0},{"$f":"Distributionsanlæg!CL185","v":0},{"$f":"Distributionsanlæg!CM185","v":0},{"$f":"Distributionsanlæg!CN185","v":0},{"$f":"Distributionsanlæg!CO185","v":0},{"$f":"Distributionsanlæg!CP185","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D185>=AY$2,$AA185/($D185-2009),0)+IF($E185>=AY$2,$AB185/($E185-2009),0)+IF($F185>=AY$2,$AC185/($F185-2009),0)+IF($G185>=AY$2,$AD185/($G185-2009),0)+IF($H185>=AY$2,$AE185/($H185-2009),0)+IF($I185>=AY$2,$AF185/($I185-2009),0)+IF($J185>=AY$2,$AG185/($J185-2009),0)+IF($K185>=AY$2,$AH185/($K185-2009),0)+IF($L185>=AY$2,$AI185/($L185-2009),0)+IF($M185>=AY$2,$AJ185/($M185-2009),0)+IF($N185>=AY$2,$AK185/($N185-2009),0)+IF($O185>=AY$2,$AL185/($O185-2009),0)+IF($P185>=AY$2,$AM185/($P185-2009),0)+IF($Q185>=AY$2,$AN185/($Q185-2009),0)+IF($R185>=AY$2,$AO185/($R185-2009),0)+IF($S185>=AY$2,$AP185/($S185-2009),0)+IF($T185>=AY$2,$AQ185/($T185-2009),0)+IF($U185>=AY$2,$AR185/($U185-2009),0)+IF($V185>=AY$2,$AS185/($V185-2009),0)+IF($W185>=AY$2,$AT185/($W185-2009),0)+IF($X185>=AY$2,$AU185/($X185-2009),0)+IF($Y185>=AY$2,$AV185/($Y185-2009),0)","v":0},{"$f":"IF($D185>=AZ$2,$AA185/($D185-2009),0)+IF($E185>=AZ$2,$AB185/($E185-2009),0)+IF($F185>=AZ$2,$AC185/($F185-2009),0)+IF($G185>=AZ$2,$AD185/($G185-2009),0)+IF($H185>=AZ$2,$AE185/($H185-2009),0)+IF($I185>=AZ$2,$AF185/($I185-2009),0)+IF($J185>=AZ$2,$AG185/($J185-2009),0)+IF($K185>=AZ$2,$AH185/($K185-2009),0)+IF($L185>=AZ$2,$AI185/($L185-2009),0)+IF($M185>=AZ$2,$AJ185/($M185-2009),0)+IF($N185>=AZ$2,$AK185/($N185-2009),0)+IF($O185>=AZ$2,$AL185/($O185-2009),0)+IF($P185>=AZ$2,$AM185/($P185-2009),0)+IF($Q185>=AZ$2,$AN185/($Q185-2009),0)+IF($R185>=AZ$2,$AO185/($R185-2009),0)+IF($S185>=AZ$2,$AP185/($S185-2009),0)+IF($T185>=AZ$2,$AQ185/($T185-2009),0)+IF($U185>=AZ$2,$AR185/($U185-2009),0)+IF($V185>=AZ$2,$AS185/($V185-2009),0)+IF($W185>=AZ$2,$AT185/($W185-2009),0)+IF($X185>=AZ$2,$AU185/($X185-2009),0)+IF($Y185>=AZ$2,$AV185/($Y185-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D185>=DL$2,$AA185/($D185-2009),0)+IF($E185>=DL$2,$AB185/($E185-2009),0)+IF($F185>=DL$2,$AC185/($F185-2009),0)+IF($G185>=DL$2,$AD185/($G185-2009),0)+IF($H185>=DL$2,$AE185/($H185-2009),0)+IF($I185>=DL$2,$AF185/($I185-2009),0)+IF($J185>=DL$2,$AG185/($J185-2009),0)+IF($K185>=DL$2,$AH185/($K185-2009),0)+IF($L185>=DL$2,$AI185/($L185-2009),0)+IF($M185>=DL$2,$AJ185/($M185-2009),0)+IF($N185>=DL$2,$AK185/($N185-2009),0)+IF($O185>=DL$2,$AL185/($O185-2009),0)+IF($P185>=DL$2,$AM185/($P185-2009),0)+IF($Q185>=DL$2,$AN185/($Q185-2009),0)+IF($R185>=DL$2,$AO185/($R185-2009),0)+IF($S185>=DL$2,$AP185/($S185-2009),0)+IF($T185>=DL$2,$AQ185/($T185-2009),0)+IF($U185>=DL$2,$AR185/($U185-2009),0)+IF($V185>=DL$2,$AS185/($V185-2009),0)+IF($W185>=DL$2,$AT185/($W185-2009),0)+IF($X185>=DL$2,$AU185/($X185-2009),0)+IF($Y185>=DL$2,$AV185/($Y185-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B210","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E210","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU186","v":0},{"$f":"Distributionsanlæg!BV186","v":0},{"$f":"Distributionsanlæg!BW186","v":0},{"$f":"Distributionsanlæg!BX186","v":0},{"$f":"Distributionsanlæg!BY186","v":0},{"$f":"Distributionsanlæg!BZ186","v":0},{"$f":"Distributionsanlæg!CA186","v":0},{"$f":"Distributionsanlæg!CB186","v":0},{"$f":"Distributionsanlæg!CC186","v":0},{"$f":"Distributionsanlæg!CD186","v":0},{"$f":"Distributionsanlæg!CE186","v":0},{"$f":"Distributionsanlæg!CF186","v":0},{"$f":"Distributionsanlæg!CG186","v":0},{"$f":"Distributionsanlæg!CH186","v":0},{"$f":"Distributionsanlæg!CI186","v":0},{"$f":"Distributionsanlæg!CJ186","v":0},{"$f":"Distributionsanlæg!CK186","v":0},{"$f":"Distributionsanlæg!CL186","v":0},{"$f":"Distributionsanlæg!CM186","v":0},{"$f":"Distributionsanlæg!CN186","v":0},{"$f":"Distributionsanlæg!CO186","v":0},{"$f":"Distributionsanlæg!CP186","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B211","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E211","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU187","v":0},{"$f":"Distributionsanlæg!BV187","v":0},{"$f":"Distributionsanlæg!BW187","v":0},{"$f":"Distributionsanlæg!BX187","v":0},{"$f":"Distributionsanlæg!BY187","v":0},{"$f":"Distributionsanlæg!BZ187","v":0},{"$f":"Distributionsanlæg!CA187","v":0},{"$f":"Distributionsanlæg!CB187","v":0},{"$f":"Distributionsanlæg!CC187","v":0},{"$f":"Distributionsanlæg!CD187","v":0},{"$f":"Distributionsanlæg!CE187","v":0},{"$f":"Distributionsanlæg!CF187","v":0},{"$f":"Distributionsanlæg!CG187","v":0},{"$f":"Distributionsanlæg!CH187","v":0},{"$f":"Distributionsanlæg!CI187","v":0},{"$f":"Distributionsanlæg!CJ187","v":0},{"$f":"Distributionsanlæg!CK187","v":0},{"$f":"Distributionsanlæg!CL187","v":0},{"$f":"Distributionsanlæg!CM187","v":0},{"$f":"Distributionsanlæg!CN187","v":0},{"$f":"Distributionsanlæg!CO187","v":0},{"$f":"Distributionsanlæg!CP187","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B212","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E212","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU188","v":0},{"$f":"Distributionsanlæg!BV188","v":0},{"$f":"Distributionsanlæg!BW188","v":0},{"$f":"Distributionsanlæg!BX188","v":0},{"$f":"Distributionsanlæg!BY188","v":0},{"$f":"Distributionsanlæg!BZ188","v":0},{"$f":"Distributionsanlæg!CA188","v":0},{"$f":"Distributionsanlæg!CB188","v":0},{"$f":"Distributionsanlæg!CC188","v":0},{"$f":"Distributionsanlæg!CD188","v":0},{"$f":"Distributionsanlæg!CE188","v":0},{"$f":"Distributionsanlæg!CF188","v":0},{"$f":"Distributionsanlæg!CG188","v":0},{"$f":"Distributionsanlæg!CH188","v":0},{"$f":"Distributionsanlæg!CI188","v":0},{"$f":"Distributionsanlæg!CJ188","v":0},{"$f":"Distributionsanlæg!CK188","v":0},{"$f":"Distributionsanlæg!CL188","v":0},{"$f":"Distributionsanlæg!CM188","v":0},{"$f":"Distributionsanlæg!CN188","v":0},{"$f":"Distributionsanlæg!CO188","v":0},{"$f":"Distributionsanlæg!CP188","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D188>=DK$2,$AA188/($D188-2009),0)+IF($E188>=DK$2,$AB188/($E188-2009),0)+IF($F188>=DK$2,$AC188/($F188-2009),0)+IF($G188>=DK$2,$AD188/($G188-2009),0)+IF($H188>=DK$2,$AE188/($H188-2009),0)+IF($I188>=DK$2,$AF188/($I188-2009),0)+IF($J188>=DK$2,$AG188/($J188-2009),0)+IF($K188>=DK$2,$AH188/($K188-2009),0)+IF($L188>=DK$2,$AI188/($L188-2009),0)+IF($M188>=DK$2,$AJ188/($M188-2009),0)+IF($N188>=DK$2,$AK188/($N188-2009),0)+IF($O188>=DK$2,$AL188/($O188-2009),0)+IF($P188>=DK$2,$AM188/($P188-2009),0)+IF($Q188>=DK$2,$AN188/($Q188-2009),0)+IF($R188>=DK$2,$AO188/($R188-2009),0)+IF($S188>=DK$2,$AP188/($S188-2009),0)+IF($T188>=DK$2,$AQ188/($T188-2009),0)+IF($U188>=DK$2,$AR188/($U188-2009),0)+IF($V188>=DK$2,$AS188/($V188-2009),0)+IF($W188>=DK$2,$AT188/($W188-2009),0)+IF($X188>=DK$2,$AU188/($X188-2009),0)+IF($Y188>=DK$2,$AV188/($Y188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B213","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E213","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU189","v":0},{"$f":"Distributionsanlæg!BV189","v":0},{"$f":"Distributionsanlæg!BW189","v":0},{"$f":"Distributionsanlæg!BX189","v":0},{"$f":"Distributionsanlæg!BY189","v":0},{"$f":"Distributionsanlæg!BZ189","v":0},{"$f":"Distributionsanlæg!CA189","v":0},{"$f":"Distributionsanlæg!CB189","v":0},{"$f":"Distributionsanlæg!CC189","v":0},{"$f":"Distributionsanlæg!CD189","v":0},{"$f":"Distributionsanlæg!CE189","v":0},{"$f":"Distributionsanlæg!CF189","v":0},{"$f":"Distributionsanlæg!CG189","v":0},{"$f":"Distributionsanlæg!CH189","v":0},{"$f":"Distributionsanlæg!CI189","v":0},{"$f":"Distributionsanlæg!CJ189","v":0},{"$f":"Distributionsanlæg!CK189","v":0},{"$f":"Distributionsanlæg!CL189","v":0},{"$f":"Distributionsanlæg!CM189","v":0},{"$f":"Distributionsanlæg!CN189","v":0},{"$f":"Distributionsanlæg!CO189","v":0},{"$f":"Distributionsanlæg!CP189","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D189>=AZ$2,$AA189/($D189-2009),0)+IF($E189>=AZ$2,$AB189/($E189-2009),0)+IF($F189>=AZ$2,$AC189/($F189-2009),0)+IF($G189>=AZ$2,$AD189/($G189-2009),0)+IF($H189>=AZ$2,$AE189/($H189-2009),0)+IF($I189>=AZ$2,$AF189/($I189-2009),0)+IF($J189>=AZ$2,$AG189/($J189-2009),0)+IF($K189>=AZ$2,$AH189/($K189-2009),0)+IF($L189>=AZ$2,$AI189/($L189-2009),0)+IF($M189>=AZ$2,$AJ189/($M189-2009),0)+IF($N189>=AZ$2,$AK189/($N189-2009),0)+IF($O189>=AZ$2,$AL189/($O189-2009),0)+IF($P189>=AZ$2,$AM189/($P189-2009),0)+IF($Q189>=AZ$2,$AN189/($Q189-2009),0)+IF($R189>=AZ$2,$AO189/($R189-2009),0)+IF($S189>=AZ$2,$AP189/($S189-2009),0)+IF($T189>=AZ$2,$AQ189/($T189-2009),0)+IF($U189>=AZ$2,$AR189/($U189-2009),0)+IF($V189>=AZ$2,$AS189/($V189-2009),0)+IF($W189>=AZ$2,$AT189/($W189-2009),0)+IF($X189>=AZ$2,$AU189/($X189-2009),0)+IF($Y189>=AZ$2,$AV189/($Y189-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B214","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E214","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU190","v":0},{"$f":"Distributionsanlæg!BV190","v":0},{"$f":"Distributionsanlæg!BW190","v":0},{"$f":"Distributionsanlæg!BX190","v":0},{"$f":"Distributionsanlæg!BY190","v":0},{"$f":"Distributionsanlæg!BZ190","v":0},{"$f":"Distributionsanlæg!CA190","v":0},{"$f":"Distributionsanlæg!CB190","v":0},{"$f":"Distributionsanlæg!CC190","v":0},{"$f":"Distributionsanlæg!CD190","v":0},{"$f":"Distributionsanlæg!CE190","v":0},{"$f":"Distributionsanlæg!CF190","v":0},{"$f":"Distributionsanlæg!CG190","v":0},{"$f":"Distributionsanlæg!CH190","v":0},{"$f":"Distributionsanlæg!CI190","v":0},{"$f":"Distributionsanlæg!CJ190","v":0},{"$f":"Distributionsanlæg!CK190","v":0},{"$f":"Distributionsanlæg!CL190","v":0},{"$f":"Distributionsanlæg!CM190","v":0},{"$f":"Distributionsanlæg!CN190","v":0},{"$f":"Distributionsanlæg!CO190","v":0},{"$f":"Distributionsanlæg!CP190","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B215","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E215","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU191","v":0},{"$f":"Distributionsanlæg!BV191","v":0},{"$f":"Distributionsanlæg!BW191","v":0},{"$f":"Distributionsanlæg!BX191","v":0},{"$f":"Distributionsanlæg!BY191","v":0},{"$f":"Distributionsanlæg!BZ191","v":0},{"$f":"Distributionsanlæg!CA191","v":0},{"$f":"Distributionsanlæg!CB191","v":0},{"$f":"Distributionsanlæg!CC191","v":0},{"$f":"Distributionsanlæg!CD191","v":0},{"$f":"Distributionsanlæg!CE191","v":0},{"$f":"Distributionsanlæg!CF191","v":0},{"$f":"Distributionsanlæg!CG191","v":0},{"$f":"Distributionsanlæg!CH191","v":0},{"$f":"Distributionsanlæg!CI191","v":0},{"$f":"Distributionsanlæg!CJ191","v":0},{"$f":"Distributionsanlæg!CK191","v":0},{"$f":"Distributionsanlæg!CL191","v":0},{"$f":"Distributionsanlæg!CM191","v":0},{"$f":"Distributionsanlæg!CN191","v":0},{"$f":"Distributionsanlæg!CO191","v":0},{"$f":"Distributionsanlæg!CP191","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B216","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E216","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU192","v":0},{"$f":"Distributionsanlæg!BV192","v":0},{"$f":"Distributionsanlæg!BW192","v":0},{"$f":"Distributionsanlæg!BX192","v":0},{"$f":"Distributionsanlæg!BY192","v":0},{"$f":"Distributionsanlæg!BZ192","v":0},{"$f":"Distributionsanlæg!CA192","v":0},{"$f":"Distributionsanlæg!CB192","v":0},{"$f":"Distributionsanlæg!CC192","v":0},{"$f":"Distributionsanlæg!CD192","v":0},{"$f":"Distributionsanlæg!CE192","v":0},{"$f":"Distributionsanlæg!CF192","v":0},{"$f":"Distributionsanlæg!CG192","v":0},{"$f":"Distributionsanlæg!CH192","v":0},{"$f":"Distributionsanlæg!CI192","v":0},{"$f":"Distributionsanlæg!CJ192","v":0},{"$f":"Distributionsanlæg!CK192","v":0},{"$f":"Distributionsanlæg!CL192","v":0},{"$f":"Distributionsanlæg!CM192","v":0},{"$f":"Distributionsanlæg!CN192","v":0},{"$f":"Distributionsanlæg!CO192","v":0},{"$f":"Distributionsanlæg!CP192","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D192>=DK$2,$AA192/($D192-2009),0)+IF($E192>=DK$2,$AB192/($E192-2009),0)+IF($F192>=DK$2,$AC192/($F192-2009),0)+IF($G192>=DK$2,$AD192/($G192-2009),0)+IF($H192>=DK$2,$AE192/($H192-2009),0)+IF($I192>=DK$2,$AF192/($I192-2009),0)+IF($J192>=DK$2,$AG192/($J192-2009),0)+IF($K192>=DK$2,$AH192/($K192-2009),0)+IF($L192>=DK$2,$AI192/($L192-2009),0)+IF($M192>=DK$2,$AJ192/($M192-2009),0)+IF($N192>=DK$2,$AK192/($N192-2009),0)+IF($O192>=DK$2,$AL192/($O192-2009),0)+IF($P192>=DK$2,$AM192/($P192-2009),0)+IF($Q192>=DK$2,$AN192/($Q192-2009),0)+IF($R192>=DK$2,$AO192/($R192-2009),0)+IF($S192>=DK$2,$AP192/($S192-2009),0)+IF($T192>=DK$2,$AQ192/($T192-2009),0)+IF($U192>=DK$2,$AR192/($U192-2009),0)+IF($V192>=DK$2,$AS192/($V192-2009),0)+IF($W192>=DK$2,$AT192/($W192-2009),0)+IF($X192>=DK$2,$AU192/($X192-2009),0)+IF($Y192>=DK$2,$AV192/($Y192-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B217","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E217","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU193","v":0},{"$f":"Distributionsanlæg!BV193","v":0},{"$f":"Distributionsanlæg!BW193","v":0},{"$f":"Distributionsanlæg!BX193","v":0},{"$f":"Distributionsanlæg!BY193","v":0},{"$f":"Distributionsanlæg!BZ193","v":0},{"$f":"Distributionsanlæg!CA193","v":0},{"$f":"Distributionsanlæg!CB193","v":0},{"$f":"Distributionsanlæg!CC193","v":0},{"$f":"Distributionsanlæg!CD193","v":0},{"$f":"Distributionsanlæg!CE193","v":0},{"$f":"Distributionsanlæg!CF193","v":0},{"$f":"Distributionsanlæg!CG193","v":0},{"$f":"Distributionsanlæg!CH193","v":0},{"$f":"Distributionsanlæg!CI193","v":0},{"$f":"Distributionsanlæg!CJ193","v":0},{"$f":"Distributionsanlæg!CK193","v":0},{"$f":"Distributionsanlæg!CL193","v":0},{"$f":"Distributionsanlæg!CM193","v":0},{"$f":"Distributionsanlæg!CN193","v":0},{"$f":"Distributionsanlæg!CO193","v":0},{"$f":"Distributionsanlæg!CP193","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D193>=AZ$2,$AA193/($D193-2009),0)+IF($E193>=AZ$2,$AB193/($E193-2009),0)+IF($F193>=AZ$2,$AC193/($F193-2009),0)+IF($G193>=AZ$2,$AD193/($G193-2009),0)+IF($H193>=AZ$2,$AE193/($H193-2009),0)+IF($I193>=AZ$2,$AF193/($I193-2009),0)+IF($J193>=AZ$2,$AG193/($J193-2009),0)+IF($K193>=AZ$2,$AH193/($K193-2009),0)+IF($L193>=AZ$2,$AI193/($L193-2009),0)+IF($M193>=AZ$2,$AJ193/($M193-2009),0)+IF($N193>=AZ$2,$AK193/($N193-2009),0)+IF($O193>=AZ$2,$AL193/($O193-2009),0)+IF($P193>=AZ$2,$AM193/($P193-2009),0)+IF($Q193>=AZ$2,$AN193/($Q193-2009),0)+IF($R193>=AZ$2,$AO193/($R193-2009),0)+IF($S193>=AZ$2,$AP193/($S193-2009),0)+IF($T193>=AZ$2,$AQ193/($T193-2009),0)+IF($U193>=AZ$2,$AR193/($U193-2009),0)+IF($V193>=AZ$2,$AS193/($V193-2009),0)+IF($W193>=AZ$2,$AT193/($W193-2009),0)+IF($X193>=AZ$2,$AU193/($X193-2009),0)+IF($Y193>=AZ$2,$AV193/($Y193-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B218","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E218","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU194","v":0},{"$f":"Distributionsanlæg!BV194","v":0},{"$f":"Distributionsanlæg!BW194","v":0},{"$f":"Distributionsanlæg!BX194","v":0},{"$f":"Distributionsanlæg!BY194","v":0},{"$f":"Distributionsanlæg!BZ194","v":0},{"$f":"Distributionsanlæg!CA194","v":0},{"$f":"Distributionsanlæg!CB194","v":0},{"$f":"Distributionsanlæg!CC194","v":0},{"$f":"Distributionsanlæg!CD194","v":0},{"$f":"Distributionsanlæg!CE194","v":0},{"$f":"Distributionsanlæg!CF194","v":0},{"$f":"Distributionsanlæg!CG194","v":0},{"$f":"Distributionsanlæg!CH194","v":0},{"$f":"Distributionsanlæg!CI194","v":0},{"$f":"Distributionsanlæg!CJ194","v":0},{"$f":"Distributionsanlæg!CK194","v":0},{"$f":"Distributionsanlæg!CL194","v":0},{"$f":"Distributionsanlæg!CM194","v":0},{"$f":"Distributionsanlæg!CN194","v":0},{"$f":"Distributionsanlæg!CO194","v":0},{"$f":"Distributionsanlæg!CP194","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B219","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E219","v":20},1925,{"$f":"E$3+$C195","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU195","v":0},{"$f":"Distributionsanlæg!BV195","v":0},{"$f":"Distributionsanlæg!BW195","v":0},{"$f":"Distributionsanlæg!BX195","v":0},{"$f":"Distributionsanlæg!BY195","v":0},{"$f":"Distributionsanlæg!BZ195","v":0},{"$f":"Distributionsanlæg!CA195","v":0},{"$f":"Distributionsanlæg!CB195","v":0},{"$f":"Distributionsanlæg!CC195","v":0},{"$f":"Distributionsanlæg!CD195","v":0},{"$f":"Distributionsanlæg!CE195","v":0},{"$f":"Distributionsanlæg!CF195","v":0},{"$f":"Distributionsanlæg!CG195","v":0},{"$f":"Distributionsanlæg!CH195","v":0},{"$f":"Distributionsanlæg!CI195","v":0},{"$f":"Distributionsanlæg!CJ195","v":0},{"$f":"Distributionsanlæg!CK195","v":0},{"$f":"Distributionsanlæg!CL195","v":0},{"$f":"Distributionsanlæg!CM195","v":0},{"$f":"Distributionsanlæg!CN195","v":0},{"$f":"Distributionsanlæg!CO195","v":0},{"$f":"Distributionsanlæg!CP195","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B220","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E220","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU196","v":0},{"$f":"Distributionsanlæg!BV196","v":0},{"$f":"Distributionsanlæg!BW196","v":0},{"$f":"Distributionsanlæg!BX196","v":0},{"$f":"Distributionsanlæg!BY196","v":0},{"$f":"Distributionsanlæg!BZ196","v":0},{"$f":"Distributionsanlæg!CA196","v":0},{"$f":"Distributionsanlæg!CB196","v":0},{"$f":"Distributionsanlæg!CC196","v":0},{"$f":"Distributionsanlæg!CD196","v":0},{"$f":"Distributionsanlæg!CE196","v":0},{"$f":"Distributionsanlæg!CF196","v":0},{"$f":"Distributionsanlæg!CG196","v":0},{"$f":"Distributionsanlæg!CH196","v":0},{"$f":"Distributionsanlæg!CI196","v":0},{"$f":"Distributionsanlæg!CJ196","v":0},{"$f":"Distributionsanlæg!CK196","v":0},{"$f":"Distributionsanlæg!CL196","v":0},{"$f":"Distributionsanlæg!CM196","v":0},{"$f":"Distributionsanlæg!CN196","v":0},{"$f":"Distributionsanlæg!CO196","v":0},{"$f":"Distributionsanlæg!CP196","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D196>=AZ$2,$AA196/($D196-2009),0)+IF($E196>=AZ$2,$AB196/($E196-2009),0)+IF($F196>=AZ$2,$AC196/($F196-2009),0)+IF($G196>=AZ$2,$AD196/($G196-2009),0)+IF($H196>=AZ$2,$AE196/($H196-2009),0)+IF($I196>=AZ$2,$AF196/($I196-2009),0)+IF($J196>=AZ$2,$AG196/($J196-2009),0)+IF($K196>=AZ$2,$AH196/($K196-2009),0)+IF($L196>=AZ$2,$AI196/($L196-2009),0)+IF($M196>=AZ$2,$AJ196/($M196-2009),0)+IF($N196>=AZ$2,$AK196/($N196-2009),0)+IF($O196>=AZ$2,$AL196/($O196-2009),0)+IF($P196>=AZ$2,$AM196/($P196-2009),0)+IF($Q196>=AZ$2,$AN196/($Q196-2009),0)+IF($R196>=AZ$2,$AO196/($R196-2009),0)+IF($S196>=AZ$2,$AP196/($S196-2009),0)+IF($T196>=AZ$2,$AQ196/($T196-2009),0)+IF($U196>=AZ$2,$AR196/($U196-2009),0)+IF($V196>=AZ$2,$AS196/($V196-2009),0)+IF($W196>=AZ$2,$AT196/($W196-2009),0)+IF($X196>=AZ$2,$AU196/($X196-2009),0)+IF($Y196>=AZ$2,$AV196/($Y196-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B221","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E221","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU197","v":0},{"$f":"Distributionsanlæg!BV197","v":0},{"$f":"Distributionsanlæg!BW197","v":0},{"$f":"Distributionsanlæg!BX197","v":0},{"$f":"Distributionsanlæg!BY197","v":0},{"$f":"Distributionsanlæg!BZ197","v":0},{"$f":"Distributionsanlæg!CA197","v":0},{"$f":"Distributionsanlæg!CB197","v":0},{"$f":"Distributionsanlæg!CC197","v":0},{"$f":"Distributionsanlæg!CD197","v":0},{"$f":"Distributionsanlæg!CE197","v":0},{"$f":"Distributionsanlæg!CF197","v":0},{"$f":"Distributionsanlæg!CG197","v":0},{"$f":"Distributionsanlæg!CH197","v":0},{"$f":"Distributionsanlæg!CI197","v":0},{"$f":"Distributionsanlæg!CJ197","v":0},{"$f":"Distributionsanlæg!CK197","v":0},{"$f":"Distributionsanlæg!CL197","v":0},{"$f":"Distributionsanlæg!CM197","v":0},{"$f":"Distributionsanlæg!CN197","v":0},{"$f":"Distributionsanlæg!CO197","v":0},{"$f":"Distributionsanlæg!CP197","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D197>=AZ$2,$AA197/($D197-2009),0)+IF($E197>=AZ$2,$AB197/($E197-2009),0)+IF($F197>=AZ$2,$AC197/($F197-2009),0)+IF($G197>=AZ$2,$AD197/($G197-2009),0)+IF($H197>=AZ$2,$AE197/($H197-2009),0)+IF($I197>=AZ$2,$AF197/($I197-2009),0)+IF($J197>=AZ$2,$AG197/($J197-2009),0)+IF($K197>=AZ$2,$AH197/($K197-2009),0)+IF($L197>=AZ$2,$AI197/($L197-2009),0)+IF($M197>=AZ$2,$AJ197/($M197-2009),0)+IF($N197>=AZ$2,$AK197/($N197-2009),0)+IF($O197>=AZ$2,$AL197/($O197-2009),0)+IF($P197>=AZ$2,$AM197/($P197-2009),0)+IF($Q197>=AZ$2,$AN197/($Q197-2009),0)+IF($R197>=AZ$2,$AO197/($R197-2009),0)+IF($S197>=AZ$2,$AP197/($S197-2009),0)+IF($T197>=AZ$2,$AQ197/($T197-2009),0)+IF($U197>=AZ$2,$AR197/($U197-2009),0)+IF($V197>=AZ$2,$AS197/($V197-2009),0)+IF($W197>=AZ$2,$AT197/($W197-2009),0)+IF($X197>=AZ$2,$AU197/($X197-2009),0)+IF($Y197>=AZ$2,$AV197/($Y197-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B222","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E222","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU198","v":0},{"$f":"Distributionsanlæg!BV198","v":0},{"$f":"Distributionsanlæg!BW198","v":0},{"$f":"Distributionsanlæg!BX198","v":0},{"$f":"Distributionsanlæg!BY198","v":0},{"$f":"Distributionsanlæg!BZ198","v":0},{"$f":"Distributionsanlæg!CA198","v":0},{"$f":"Distributionsanlæg!CB198","v":0},{"$f":"Distributionsanlæg!CC198","v":0},{"$f":"Distributionsanlæg!CD198","v":0},{"$f":"Distributionsanlæg!CE198","v":0},{"$f":"Distributionsanlæg!CF198","v":0},{"$f":"Distributionsanlæg!CG198","v":0},{"$f":"Distributionsanlæg!CH198","v":0},{"$f":"Distributionsanlæg!CI198","v":0},{"$f":"Distributionsanlæg!CJ198","v":0},{"$f":"Distributionsanlæg!CK198","v":0},{"$f":"Distributionsanlæg!CL198","v":0},{"$f":"Distributionsanlæg!CM198","v":0},{"$f":"Distributionsanlæg!CN198","v":0},{"$f":"Distributionsanlæg!CO198","v":0},{"$f":"Distributionsanlæg!CP198","v":0},{"$f":"SUM(AA198:AV198)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D198>=ER$2,$AA198/($D198-2009),0)+IF($E198>=ER$2,$AB198/($E198-2009),0)+IF($F198>=ER$2,$AC198/($F198-2009),0)+IF($G198>=ER$2,$AD198/($G198-2009),0)+IF($H198>=ER$2,$AE198/($H198-2009),0)+IF($I198>=ER$2,$AF198/($I198-2009),0)+IF($J198>=ER$2,$AG198/($J198-2009),0)+IF($K198>=ER$2,$AH198/($K198-2009),0)+IF($L198>=ER$2,$AI198/($L198-2009),0)+IF($M198>=ER$2,$AJ198/($M198-2009),0)+IF($N198>=ER$2,$AK198/($N198-2009),0)+IF($O198>=ER$2,$AL198/($O198-2009),0)+IF($P198>=ER$2,$AM198/($P198-2009),0)+IF($Q198>=ER$2,$AN198/($Q198-2009),0)+IF($R198>=ER$2,$AO198/($R198-2009),0)+IF($S198>=ER$2,$AP198/($S198-2009),0)+IF($T198>=ER$2,$AQ198/($T198-2009),0)+IF($U198>=ER$2,$AR198/($U198-2009),0)+IF($V198>=ER$2,$AS198/($V198-2009),0)+IF($W198>=ER$2,$AT198/($W198-2009),0)+IF($X198>=ER$2,$AU198/($X198-2009),0)+IF($Y198>=ER$2,$AV198/($Y198-2009),0)","v":0},{"$f":"IF($D198>=ES$2,$AA198/($D198-2009),0)+IF($E198>=ES$2,$AB198/($E198-2009),0)+IF($F198>=ES$2,$AC198/($F198-2009),0)+IF($G198>=ES$2,$AD198/($G198-2009),0)+IF($H198>=ES$2,$AE198/($H198-2009),0)+IF($I198>=ES$2,$AF198/($I198-2009),0)+IF($J198>=ES$2,$AG198/($J198-2009),0)+IF($K198>=ES$2,$AH198/($K198-2009),0)+IF($L198>=ES$2,$AI198/($L198-2009),0)+IF($M198>=ES$2,$AJ198/($M198-2009),0)+IF($N198>=ES$2,$AK198/($N198-2009),0)+IF($O198>=ES$2,$AL198/($O198-2009),0)+IF($P198>=ES$2,$AM198/($P198-2009),0)+IF($Q198>=ES$2,$AN198/($Q198-2009),0)+IF($R198>=ES$2,$AO198/($R198-2009),0)+IF($S198>=ES$2,$AP198/($S198-2009),0)+IF($T198>=ES$2,$AQ198/($T198-2009),0)+IF($U198>=ES$2,$AR198/($U198-2009),0)+IF($V198>=ES$2,$AS198/($V198-2009),0)+IF($W198>=ES$2,$AT198/($W198-2009),0)+IF($X198>=ES$2,$AU198/($X198-2009),0)+IF($Y198>=ES$2,$AV198/($Y198-2009),0)","v":0},{"$f":"IF($D198>=ET$2,$AA198/($D198-2009),0)+IF($E198>=ET$2,$AB198/($E198-2009),0)+IF($F198>=ET$2,$AC198/($F198-2009),0)+IF($G198>=ET$2,$AD198/($G198-2009),0)+IF($H198>=ET$2,$AE198/($H198-2009),0)+IF($I198>=ET$2,$AF198/($I198-2009),0)+IF($J198>=ET$2,$AG198/($J198-2009),0)+IF($K198>=ET$2,$AH198/($K198-2009),0)+IF($L198>=ET$2,$AI198/($L198-2009),0)+IF($M198>=ET$2,$AJ198/($M198-2009),0)+IF($N198>=ET$2,$AK198/($N198-2009),0)+IF($O198>=ET$2,$AL198/($O198-2009),0)+IF($P198>=ET$2,$AM198/($P198-2009),0)+IF($Q198>=ET$2,$AN198/($Q198-2009),0)+IF($R198>=ET$2,$AO198/($R198-2009),0)+IF($S198>=ET$2,$AP198/($S198-2009),0)+IF($T198>=ET$2,$AQ198/($T198-2009),0)+IF($U198>=ET$2,$AR198/($U198-2009),0)+IF($V198>=ET$2,$AS198/($V198-2009),0)+IF($W198>=ET$2,$AT198/($W198-2009),0)+IF($X198>=ET$2,$AU198/($X198-2009),0)+IF($Y198>=ET$2,$AV198/($Y198-2009),0)","v":0},{"$f":"IF($D198>=EU$2,$AA198/($D198-2009),0)+IF($E198>=EU$2,$AB198/($E198-2009),0)+IF($F198>=EU$2,$AC198/($F198-2009),0)+IF($G198>=EU$2,$AD198/($G198-2009),0)+IF($H198>=EU$2,$AE198/($H198-2009),0)+IF($I198>=EU$2,$AF198/($I198-2009),0)+IF($J198>=EU$2,$AG198/($J198-2009),0)+IF($K198>=EU$2,$AH198/($K198-2009),0)+IF($L198>=EU$2,$AI198/($L198-2009),0)+IF($M198>=EU$2,$AJ198/($M198-2009),0)+IF($N198>=EU$2,$AK198/($N198-2009),0)+IF($O198>=EU$2,$AL198/($O198-2009),0)+IF($P198>=EU$2,$AM198/($P198-2009),0)+IF($Q198>=EU$2,$AN198/($Q198-2009),0)+IF($R198>=EU$2,$AO198/($R198-2009),0)+IF($S198>=EU$2,$AP198/($S198-2009),0)+IF($T198>=EU$2,$AQ198/($T198-2009),0)+IF($U198>=EU$2,$AR198/($U198-2009),0)+IF($V198>=EU$2,$AS198/($V198-2009),0)+IF($W198>=EU$2,$AT198/($W198-2009),0)+IF($X198>=EU$2,$AU198/($X198-2009),0)+IF($Y198>=EU$2,$AV198/($Y198-2009),0)","v":0}]
[{"$f":"+Genanskaffelsespriser!B223","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E223","v":20},1925,{"$f":"E$3+$C199","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU199","v":0},{"$f":"Distributionsanlæg!BV199","v":0},{"$f":"Distributionsanlæg!BW199","v":0},{"$f":"Distributionsanlæg!BX199","v":0},{"$f":"Distributionsanlæg!BY199","v":0},{"$f":"Distributionsanlæg!BZ199","v":0},{"$f":"Distributionsanlæg!CA199","v":0},{"$f":"Distributionsanlæg!CB199","v":0},{"$f":"Distributionsanlæg!CC199","v":0},{"$f":"Distributionsanlæg!CD199","v":0},{"$f":"Distributionsanlæg!CE199","v":0},{"$f":"Distributionsanlæg!CF199","v":0},{"$f":"Distributionsanlæg!CG199","v":0},{"$f":"Distributionsanlæg!CH199","v":0},{"$f":"Distributionsanlæg!CI199","v":0},{"$f":"Distributionsanlæg!CJ199","v":0},{"$f":"Distributionsanlæg!CK199","v":0},{"$f":"Distributionsanlæg!CL199","v":0},{"$f":"Distributionsanlæg!CM199","v":0},{"$f":"Distributionsanlæg!CN199","v":0},{"$f":"Distributionsanlæg!CO199","v":0},{"$f":"Distributionsanlæg!CP199","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D199>=DL$2,$AA199/($D199-2009),0)+IF($E199>=DL$2,$AB199/($E199-2009),0)+IF($F199>=DL$2,$AC199/($F199-2009),0)+IF($G199>=DL$2,$AD199/($G199-2009),0)+IF($H199>=DL$2,$AE199/($H199-2009),0)+IF($I199>=DL$2,$AF199/($I199-2009),0)+IF($J199>=DL$2,$AG199/($J199-2009),0)+IF($K199>=DL$2,$AH199/($K199-2009),0)+IF($L199>=DL$2,$AI199/($L199-2009),0)+IF($M199>=DL$2,$AJ199/($M199-2009),0)+IF($N199>=DL$2,$AK199/($N199-2009),0)+IF($O199>=DL$2,$AL199/($O199-2009),0)+IF($P199>=DL$2,$AM199/($P199-2009),0)+IF($Q199>=DL$2,$AN199/($Q199-2009),0)+IF($R199>=DL$2,$AO199/($R199-2009),0)+IF($S199>=DL$2,$AP199/($S199-2009),0)+IF($T199>=DL$2,$AQ199/($T199-2009),0)+IF($U199>=DL$2,$AR199/($U199-2009),0)+IF($V199>=DL$2,$AS199/($V199-2009),0)+IF($W199>=DL$2,$AT199/($W199-2009),0)+IF($X199>=DL$2,$AU199/($X199-2009),0)+IF($Y199>=DL$2,$AV199/($Y199-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B224","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E224","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU200","v":0},{"$f":"Distributionsanlæg!BV200","v":0},{"$f":"Distributionsanlæg!BW200","v":0},{"$f":"Distributionsanlæg!BX200","v":0},{"$f":"Distributionsanlæg!BY200","v":0},{"$f":"Distributionsanlæg!BZ200","v":0},{"$f":"Distributionsanlæg!CA200","v":0},{"$f":"Distributionsanlæg!CB200","v":0},{"$f":"Distributionsanlæg!CC200","v":0},{"$f":"Distributionsanlæg!CD200","v":0},{"$f":"Distributionsanlæg!CE200","v":0},{"$f":"Distributionsanlæg!CF200","v":0},{"$f":"Distributionsanlæg!CG200","v":0},{"$f":"Distributionsanlæg!CH200","v":0},{"$f":"Distributionsanlæg!CI200","v":0},{"$f":"Distributionsanlæg!CJ200","v":0},{"$f":"Distributionsanlæg!CK200","v":0},{"$f":"Distributionsanlæg!CL200","v":0},{"$f":"Distributionsanlæg!CM200","v":0},{"$f":"Distributionsanlæg!CN200","v":0},{"$f":"Distributionsanlæg!CO200","v":0},{"$f":"Distributionsanlæg!CP200","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D200>=DK$2,$AA200/($D200-2009),0)+IF($E200>=DK$2,$AB200/($E200-2009),0)+IF($F200>=DK$2,$AC200/($F200-2009),0)+IF($G200>=DK$2,$AD200/($G200-2009),0)+IF($H200>=DK$2,$AE200/($H200-2009),0)+IF($I200>=DK$2,$AF200/($I200-2009),0)+IF($J200>=DK$2,$AG200/($J200-2009),0)+IF($K200>=DK$2,$AH200/($K200-2009),0)+IF($L200>=DK$2,$AI200/($L200-2009),0)+IF($M200>=DK$2,$AJ200/($M200-2009),0)+IF($N200>=DK$2,$AK200/($N200-2009),0)+IF($O200>=DK$2,$AL200/($O200-2009),0)+IF($P200>=DK$2,$AM200/($P200-2009),0)+IF($Q200>=DK$2,$AN200/($Q200-2009),0)+IF($R200>=DK$2,$AO200/($R200-2009),0)+IF($S200>=DK$2,$AP200/($S200-2009),0)+IF($T200>=DK$2,$AQ200/($T200-2009),0)+IF($U200>=DK$2,$AR200/($U200-2009),0)+IF($V200>=DK$2,$AS200/($V200-2009),0)+IF($W200>=DK$2,$AT200/($W200-2009),0)+IF($X200>=DK$2,$AU200/($X200-2009),0)+IF($Y200>=DK$2,$AV200/($Y200-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B225","v":"Overbygning "},"m2",{"$f":"+Genanskaffelsespriser!E225","v":75},{"$f":"D$3+$C201+Distributionsanlæg!D202","v":1980},{"$f":"E$3+$C201+Distributionsanlæg!E202","v":1990},{"$f":"F$3+$C201+Distributionsanlæg!F202","v":2000},{"$f":"G$3+$C201+Distributionsanlæg!G202","v":2010},{"$f":"H$3+$C201+Distributionsanlæg!H202","v":2020},{"$f":"I$3+$C201+Distributionsanlæg!I202","v":2030},{"$f":"J$3+$C201+Distributionsanlæg!J202","v":2040},{"$f":"K$3+$C201+Distributionsanlæg!K202","v":2050},{"$f":"L$3+$C201+Distributionsanlæg!L202","v":2057},{"$f":"M$3+$C201+Distributionsanlæg!M202","v":2062},{"$f":"N$3+$C201+Distributionsanlæg!N202","v":2067},{"$f":"O$3+$C201+Distributionsanlæg!O202","v":2072},{"$f":"P$3+$C201+Distributionsanlæg!P202","v":2075},{"$f":"Q$3+$C201+Distributionsanlæg!Q202","v":2076},{"$f":"R$3+$C201+Distributionsanlæg!R202","v":2077},{"$f":"S$3+$C201+Distributionsanlæg!S202","v":2078},{"$f":"T$3+$C201+Distributionsanlæg!T202","v":2079},{"$f":"U$3+$C201+Distributionsanlæg!U202","v":2080},{"$f":"V$3+$C201+Distributionsanlæg!V202","v":2081},{"$f":"W$3+$C201+Distributionsanlæg!W202","v":2082},{"$f":"X$3+$C201+Distributionsanlæg!X202","v":2083},{"$f":"Y$3+$C201+Distributionsanlæg!Y202","v":2084},null,{"$f":"Distributionsanlæg!BU201","v":0},{"$f":"Distributionsanlæg!BV201","v":0},{"$f":"Distributionsanlæg!BW201","v":0},{"$f":"Distributionsanlæg!BX201","v":0},{"$f":"Distributionsanlæg!BY201","v":0},{"$f":"Distributionsanlæg!BZ201","v":0},{"$f":"Distributionsanlæg!CA201","v":0},{"$f":"Distributionsanlæg!CB201","v":0},{"$f":"Distributionsanlæg!CC201","v":0},{"$f":"Distributionsanlæg!CD201","v":0},{"$f":"Distributionsanlæg!CE201","v":0},{"$f":"Distributionsanlæg!CF201","v":0},{"$f":"Distributionsanlæg!CG201","v":0},{"$f":"Distributionsanlæg!CH201","v":0},{"$f":"Distributionsanlæg!CI201","v":0},{"$f":"Distributionsanlæg!CJ201","v":0},{"$f":"Distributionsanlæg!CK201","v":0},{"$f":"Distributionsanlæg!CL201","v":0},{"$f":"Distributionsanlæg!CM201","v":0},{"$f":"Distributionsanlæg!CN201","v":0},{"$f":"Distributionsanlæg!CO201","v":0},{"$f":"Distributionsanlæg!CP201","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D201>=AZ$2,$AA201/($D201-2009),0)+IF($E201>=AZ$2,$AB201/($E201-2009),0)+IF($F201>=AZ$2,$AC201/($F201-2009),0)+IF($G201>=AZ$2,$AD201/($G201-2009),0)+IF($H201>=AZ$2,$AE201/($H201-2009),0)+IF($I201>=AZ$2,$AF201/($I201-2009),0)+IF($J201>=AZ$2,$AG201/($J201-2009),0)+IF($K201>=AZ$2,$AH201/($K201-2009),0)+IF($L201>=AZ$2,$AI201/($L201-2009),0)+IF($M201>=AZ$2,$AJ201/($M201-2009),0)+IF($N201>=AZ$2,$AK201/($N201-2009),0)+IF($O201>=AZ$2,$AL201/($O201-2009),0)+IF($P201>=AZ$2,$AM201/($P201-2009),0)+IF($Q201>=AZ$2,$AN201/($Q201-2009),0)+IF($R201>=AZ$2,$AO201/($R201-2009),0)+IF($S201>=AZ$2,$AP201/($S201-2009),0)+IF($T201>=AZ$2,$AQ201/($T201-2009),0)+IF($U201>=AZ$2,$AR201/($U201-2009),0)+IF($V201>=AZ$2,$AS201/($V201-2009),0)+IF($W201>=AZ$2,$AT201/($W201-2009),0)+IF($X201>=AZ$2,$AU201/($X201-2009),0)+IF($Y201>=AZ$2,$AV201/($Y201-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Store pumpestationer: inkl. SRO-anlæg - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW204:AW222)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY204:AY223)","v":0},{"$f":"SUM(AZ204:AZ223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL204:DL223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B227","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E227","v":75},{"$f":"D$3+$C204+Distributionsanlæg!D205","v":1980},{"$f":"E$3+$C204+Distributionsanlæg!E205","v":1990},{"$f":"F$3+$C204+Distributionsanlæg!F205","v":2000},{"$f":"G$3+$C204+Distributionsanlæg!G205","v":2010},{"$f":"H$3+$C204+Distributionsanlæg!H205","v":2020},{"$f":"I$3+$C204+Distributionsanlæg!I205","v":2030},{"$f":"J$3+$C204+Distributionsanlæg!J205","v":2040},{"$f":"K$3+$C204+Distributionsanlæg!K205","v":2050},{"$f":"L$3+$C204+Distributionsanlæg!L205","v":2057},{"$f":"M$3+$C204+Distributionsanlæg!M205","v":2062},{"$f":"N$3+$C204+Distributionsanlæg!N205","v":2067},{"$f":"O$3+$C204+Distributionsanlæg!O205","v":2072},{"$f":"P$3+$C204+Distributionsanlæg!P205","v":2075},{"$f":"Q$3+$C204+Distributionsanlæg!Q205","v":2076},{"$f":"R$3+$C204+Distributionsanlæg!R205","v":2077},{"$f":"S$3+$C204+Distributionsanlæg!S205","v":2078},{"$f":"T$3+$C204+Distributionsanlæg!T205","v":2079},{"$f":"U$3+$C204+Distributionsanlæg!U205","v":2080},{"$f":"V$3+$C204+Distributionsanlæg!V205","v":2081},{"$f":"W$3+$C204+Distributionsanlæg!W205","v":2082},{"$f":"X$3+$C204+Distributionsanlæg!X205","v":2083},{"$f":"Y$3+$C204+Distributionsanlæg!Y205","v":2084},null,{"$f":"Distributionsanlæg!BU204","v":0},{"$f":"Distributionsanlæg!BV204","v":0},{"$f":"Distributionsanlæg!BW204","v":0},{"$f":"Distributionsanlæg!BX204","v":0},{"$f":"Distributionsanlæg!BY204","v":0},{"$f":"Distributionsanlæg!BZ204","v":0},{"$f":"Distributionsanlæg!CA204","v":0},{"$f":"Distributionsanlæg!CB204","v":0},{"$f":"Distributionsanlæg!CC204","v":0},{"$f":"Distributionsanlæg!CD204","v":0},{"$f":"Distributionsanlæg!CE204","v":0},{"$f":"Distributionsanlæg!CF204","v":0},{"$f":"Distributionsanlæg!CG204","v":0},{"$f":"Distributionsanlæg!CH204","v":0},{"$f":"Distributionsanlæg!CI204","v":0},{"$f":"Distributionsanlæg!CJ204","v":0},{"$f":"Distributionsanlæg!CK204","v":0},{"$f":"Distributionsanlæg!CL204","v":0},{"$f":"Distributionsanlæg!CM204","v":0},{"$f":"Distributionsanlæg!CN204","v":0},{"$f":"Distributionsanlæg!CO204","v":0},{"$f":"Distributionsanlæg!CP204","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D204>=AY$2,$AA204/($D204-2009),0)+IF($E204>=AY$2,$AB204/($E204-2009),0)+IF($F204>=AY$2,$AC204/($F204-2009),0)+IF($G204>=AY$2,$AD204/($G204-2009),0)+IF($H204>=AY$2,$AE204/($H204-2009),0)+IF($I204>=AY$2,$AF204/($I204-2009),0)+IF($J204>=AY$2,$AG204/($J204-2009),0)+IF($K204>=AY$2,$AH204/($K204-2009),0)+IF($L204>=AY$2,$AI204/($L204-2009),0)+IF($M204>=AY$2,$AJ204/($M204-2009),0)+IF($N204>=AY$2,$AK204/($N204-2009),0)+IF($O204>=AY$2,$AL204/($O204-2009),0)+IF($P204>=AY$2,$AM204/($P204-2009),0)+IF($Q204>=AY$2,$AN204/($Q204-2009),0)+IF($R204>=AY$2,$AO204/($R204-2009),0)+IF($S204>=AY$2,$AP204/($S204-2009),0)+IF($T204>=AY$2,$AQ204/($T204-2009),0)+IF($U204>=AY$2,$AR204/($U204-2009),0)+IF($V204>=AY$2,$AS204/($V204-2009),0)+IF($W204>=AY$2,$AT204/($W204-2009),0)+IF($X204>=AY$2,$AU204/($X204-2009),0)+IF($Y204>=AY$2,$AV204/($Y204-2009),0)","v":0},{"$f":"IF($D204>=AZ$2,$AA204/($D204-2009),0)+IF($E204>=AZ$2,$AB204/($E204-2009),0)+IF($F204>=AZ$2,$AC204/($F204-2009),0)+IF($G204>=AZ$2,$AD204/($G204-2009),0)+IF($H204>=AZ$2,$AE204/($H204-2009),0)+IF($I204>=AZ$2,$AF204/($I204-2009),0)+IF($J204>=AZ$2,$AG204/($J204-2009),0)+IF($K204>=AZ$2,$AH204/($K204-2009),0)+IF($L204>=AZ$2,$AI204/($L204-2009),0)+IF($M204>=AZ$2,$AJ204/($M204-2009),0)+IF($N204>=AZ$2,$AK204/($N204-2009),0)+IF($O204>=AZ$2,$AL204/($O204-2009),0)+IF($P204>=AZ$2,$AM204/($P204-2009),0)+IF($Q204>=AZ$2,$AN204/($Q204-2009),0)+IF($R204>=AZ$2,$AO204/($R204-2009),0)+IF($S204>=AZ$2,$AP204/($S204-2009),0)+IF($T204>=AZ$2,$AQ204/($T204-2009),0)+IF($U204>=AZ$2,$AR204/($U204-2009),0)+IF($V204>=AZ$2,$AS204/($V204-2009),0)+IF($W204>=AZ$2,$AT204/($W204-2009),0)+IF($X204>=AZ$2,$AU204/($X204-2009),0)+IF($Y204>=AZ$2,$AV204/($Y204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D204>=DL$2,$AA204/($D204-2009),0)+IF($E204>=DL$2,$AB204/($E204-2009),0)+IF($F204>=DL$2,$AC204/($F204-2009),0)+IF($G204>=DL$2,$AD204/($G204-2009),0)+IF($H204>=DL$2,$AE204/($H204-2009),0)+IF($I204>=DL$2,$AF204/($I204-2009),0)+IF($J204>=DL$2,$AG204/($J204-2009),0)+IF($K204>=DL$2,$AH204/($K204-2009),0)+IF($L204>=DL$2,$AI204/($L204-2009),0)+IF($M204>=DL$2,$AJ204/($M204-2009),0)+IF($N204>=DL$2,$AK204/($N204-2009),0)+IF($O204>=DL$2,$AL204/($O204-2009),0)+IF($P204>=DL$2,$AM204/($P204-2009),0)+IF($Q204>=DL$2,$AN204/($Q204-2009),0)+IF($R204>=DL$2,$AO204/($R204-2009),0)+IF($S204>=DL$2,$AP204/($S204-2009),0)+IF($T204>=DL$2,$AQ204/($T204-2009),0)+IF($U204>=DL$2,$AR204/($U204-2009),0)+IF($V204>=DL$2,$AS204/($V204-2009),0)+IF($W204>=DL$2,$AT204/($W204-2009),0)+IF($X204>=DL$2,$AU204/($X204-2009),0)+IF($Y204>=DL$2,$AV204/($Y204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B228","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E228","v":20},{"$f":"D$3+$C206","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU206","v":0},{"$f":"Distributionsanlæg!BV206","v":0},{"$f":"Distributionsanlæg!BW206","v":0},{"$f":"Distributionsanlæg!BX206","v":0},{"$f":"Distributionsanlæg!BY206","v":0},{"$f":"Distributionsanlæg!BZ206","v":0},{"$f":"Distributionsanlæg!CA206","v":0},{"$f":"Distributionsanlæg!CB206","v":0},{"$f":"Distributionsanlæg!CC206","v":0},{"$f":"Distributionsanlæg!CD206","v":0},{"$f":"Distributionsanlæg!CE206","v":0},{"$f":"Distributionsanlæg!CF206","v":0},{"$f":"Distributionsanlæg!CG206","v":0},{"$f":"Distributionsanlæg!CH206","v":0},{"$f":"Distributionsanlæg!CI206","v":0},{"$f":"Distributionsanlæg!CJ206","v":0},{"$f":"Distributionsanlæg!CK206","v":0},{"$f":"Distributionsanlæg!CL206","v":0},{"$f":"Distributionsanlæg!CM206","v":0},{"$f":"Distributionsanlæg!CN206","v":0},{"$f":"Distributionsanlæg!CO206","v":0},{"$f":"Distributionsanlæg!CP206","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D206>=AY$2,$AA206/($D206-2009),0)+IF($E206>=AY$2,$AB206/($E206-2009),0)+IF($F206>=AY$2,$AC206/($F206-2009),0)+IF($G206>=AY$2,$AD206/($G206-2009),0)+IF($H206>=AY$2,$AE206/($H206-2009),0)+IF($I206>=AY$2,$AF206/($I206-2009),0)+IF($J206>=AY$2,$AG206/($J206-2009),0)+IF($K206>=AY$2,$AH206/($K206-2009),0)+IF($L206>=AY$2,$AI206/($L206-2009),0)+IF($M206>=AY$2,$AJ206/($M206-2009),0)+IF($N206>=AY$2,$AK206/($N206-2009),0)+IF($O206>=AY$2,$AL206/($O206-2009),0)+IF($P206>=AY$2,$AM206/($P206-2009),0)+IF($Q206>=AY$2,$AN206/($Q206-2009),0)+IF($R206>=AY$2,$AO206/($R206-2009),0)+IF($S206>=AY$2,$AP206/($S206-2009),0)+IF($T206>=AY$2,$AQ206/($T206-2009),0)+IF($U206>=AY$2,$AR206/($U206-2009),0)+IF($V206>=AY$2,$AS206/($V206-2009),0)+IF($W206>=AY$2,$AT206/($W206-2009),0)+IF($X206>=AY$2,$AU206/($X206-2009),0)+IF($Y206>=AY$2,$AV206/($Y206-2009),0)","v":0},{"$f":"IF($D206>=AZ$2,$AA206/($D206-2009),0)+IF($E206>=AZ$2,$AB206/($E206-2009),0)+IF($F206>=AZ$2,$AC206/($F206-2009),0)+IF($G206>=AZ$2,$AD206/($G206-2009),0)+IF($H206>=AZ$2,$AE206/($H206-2009),0)+IF($I206>=AZ$2,$AF206/($I206-2009),0)+IF($J206>=AZ$2,$AG206/($J206-2009),0)+IF($K206>=AZ$2,$AH206/($K206-2009),0)+IF($L206>=AZ$2,$AI206/($L206-2009),0)+IF($M206>=AZ$2,$AJ206/($M206-2009),0)+IF($N206>=AZ$2,$AK206/($N206-2009),0)+IF($O206>=AZ$2,$AL206/($O206-2009),0)+IF($P206>=AZ$2,$AM206/($P206-2009),0)+IF($Q206>=AZ$2,$AN206/($Q206-2009),0)+IF($R206>=AZ$2,$AO206/($R206-2009),0)+IF($S206>=AZ$2,$AP206/($S206-2009),0)+IF($T206>=AZ$2,$AQ206/($T206-2009),0)+IF($U206>=AZ$2,$AR206/($U206-2009),0)+IF($V206>=AZ$2,$AS206/($V206-2009),0)+IF($W206>=AZ$2,$AT206/($W206-2009),0)+IF($X206>=AZ$2,$AU206/($X206-2009),0)+IF($Y206>=AZ$2,$AV206/($Y206-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D206>=DL$2,$AA206/($D206-2009),0)+IF($E206>=DL$2,$AB206/($E206-2009),0)+IF($F206>=DL$2,$AC206/($F206-2009),0)+IF($G206>=DL$2,$AD206/($G206-2009),0)+IF($H206>=DL$2,$AE206/($H206-2009),0)+IF($I206>=DL$2,$AF206/($I206-2009),0)+IF($J206>=DL$2,$AG206/($J206-2009),0)+IF($K206>=DL$2,$AH206/($K206-2009),0)+IF($L206>=DL$2,$AI206/($L206-2009),0)+IF($M206>=DL$2,$AJ206/($M206-2009),0)+IF($N206>=DL$2,$AK206/($N206-2009),0)+IF($O206>=DL$2,$AL206/($O206-2009),0)+IF($P206>=DL$2,$AM206/($P206-2009),0)+IF($Q206>=DL$2,$AN206/($Q206-2009),0)+IF($R206>=DL$2,$AO206/($R206-2009),0)+IF($S206>=DL$2,$AP206/($S206-2009),0)+IF($T206>=DL$2,$AQ206/($T206-2009),0)+IF($U206>=DL$2,$AR206/($U206-2009),0)+IF($V206>=DL$2,$AS206/($V206-2009),0)+IF($W206>=DL$2,$AT206/($W206-2009),0)+IF($X206>=DL$2,$AU206/($X206-2009),0)+IF($Y206>=DL$2,$AV206/($Y206-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B229","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E229","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU207","v":0},{"$f":"Distributionsanlæg!BV207","v":0},{"$f":"Distributionsanlæg!BW207","v":0},{"$f":"Distributionsanlæg!BX207","v":0},{"$f":"Distributionsanlæg!BY207","v":0},{"$f":"Distributionsanlæg!BZ207","v":0},{"$f":"Distributionsanlæg!CA207","v":0},{"$f":"Distributionsanlæg!CB207","v":0},{"$f":"Distributionsanlæg!CC207","v":0},{"$f":"Distributionsanlæg!CD207","v":0},{"$f":"Distributionsanlæg!CE207","v":0},{"$f":"Distributionsanlæg!CF207","v":0},{"$f":"Distributionsanlæg!CG207","v":0},{"$f":"Distributionsanlæg!CH207","v":0},{"$f":"Distributionsanlæg!CI207","v":0},{"$f":"Distributionsanlæg!CJ207","v":0},{"$f":"Distributionsanlæg!CK207","v":0},{"$f":"Distributionsanlæg!CL207","v":0},{"$f":"Distributionsanlæg!CM207","v":0},{"$f":"Distributionsanlæg!CN207","v":0},{"$f":"Distributionsanlæg!CO207","v":0},{"$f":"Distributionsanlæg!CP207","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B230","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E230","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU208","v":0},{"$f":"Distributionsanlæg!BV208","v":0},{"$f":"Distributionsanlæg!BW208","v":0},{"$f":"Distributionsanlæg!BX208","v":0},{"$f":"Distributionsanlæg!BY208","v":0},{"$f":"Distributionsanlæg!BZ208","v":0},{"$f":"Distributionsanlæg!CA208","v":0},{"$f":"Distributionsanlæg!CB208","v":0},{"$f":"Distributionsanlæg!CC208","v":0},{"$f":"Distributionsanlæg!CD208","v":0},{"$f":"Distributionsanlæg!CE208","v":0},{"$f":"Distributionsanlæg!CF208","v":0},{"$f":"Distributionsanlæg!CG208","v":0},{"$f":"Distributionsanlæg!CH208","v":0},{"$f":"Distributionsanlæg!CI208","v":0},{"$f":"Distributionsanlæg!CJ208","v":0},{"$f":"Distributionsanlæg!CK208","v":0},{"$f":"Distributionsanlæg!CL208","v":0},{"$f":"Distributionsanlæg!CM208","v":0},{"$f":"Distributionsanlæg!CN208","v":0},{"$f":"Distributionsanlæg!CO208","v":0},{"$f":"Distributionsanlæg!CP208","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B231","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E231","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU209","v":0},{"$f":"Distributionsanlæg!BV209","v":0},{"$f":"Distributionsanlæg!BW209","v":0},{"$f":"Distributionsanlæg!BX209","v":0},{"$f":"Distributionsanlæg!BY209","v":0},{"$f":"Distributionsanlæg!BZ209","v":0},{"$f":"Distributionsanlæg!CA209","v":0},{"$f":"Distributionsanlæg!CB209","v":0},{"$f":"Distributionsanlæg!CC209","v":0},{"$f":"Distributionsanlæg!CD209","v":0},{"$f":"Distributionsanlæg!CE209","v":0},{"$f":"Distributionsanlæg!CF209","v":0},{"$f":"Distributionsanlæg!CG209","v":0},{"$f":"Distributionsanlæg!CH209","v":0},{"$f":"Distributionsanlæg!CI209","v":0},{"$f":"Distributionsanlæg!CJ209","v":0},{"$f":"Distributionsanlæg!CK209","v":0},{"$f":"Distributionsanlæg!CL209","v":0},{"$f":"Distributionsanlæg!CM209","v":0},{"$f":"Distributionsanlæg!CN209","v":0},{"$f":"Distributionsanlæg!CO209","v":0},{"$f":"Distributionsanlæg!CP209","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D209>=DK$2,$AA209/($D209-2009),0)+IF($E209>=DK$2,$AB209/($E209-2009),0)+IF($F209>=DK$2,$AC209/($F209-2009),0)+IF($G209>=DK$2,$AD209/($G209-2009),0)+IF($H209>=DK$2,$AE209/($H209-2009),0)+IF($I209>=DK$2,$AF209/($I209-2009),0)+IF($J209>=DK$2,$AG209/($J209-2009),0)+IF($K209>=DK$2,$AH209/($K209-2009),0)+IF($L209>=DK$2,$AI209/($L209-2009),0)+IF($M209>=DK$2,$AJ209/($M209-2009),0)+IF($N209>=DK$2,$AK209/($N209-2009),0)+IF($O209>=DK$2,$AL209/($O209-2009),0)+IF($P209>=DK$2,$AM209/($P209-2009),0)+IF($Q209>=DK$2,$AN209/($Q209-2009),0)+IF($R209>=DK$2,$AO209/($R209-2009),0)+IF($S209>=DK$2,$AP209/($S209-2009),0)+IF($T209>=DK$2,$AQ209/($T209-2009),0)+IF($U209>=DK$2,$AR209/($U209-2009),0)+IF($V209>=DK$2,$AS209/($V209-2009),0)+IF($W209>=DK$2,$AT209/($W209-2009),0)+IF($X209>=DK$2,$AU209/($X209-2009),0)+IF($Y209>=DK$2,$AV209/($Y209-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B232","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E232","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU210","v":0},{"$f":"Distributionsanlæg!BV210","v":0},{"$f":"Distributionsanlæg!BW210","v":0},{"$f":"Distributionsanlæg!BX210","v":0},{"$f":"Distributionsanlæg!BY210","v":0},{"$f":"Distributionsanlæg!BZ210","v":0},{"$f":"Distributionsanlæg!CA210","v":0},{"$f":"Distributionsanlæg!CB210","v":0},{"$f":"Distributionsanlæg!CC210","v":0},{"$f":"Distributionsanlæg!CD210","v":0},{"$f":"Distributionsanlæg!CE210","v":0},{"$f":"Distributionsanlæg!CF210","v":0},{"$f":"Distributionsanlæg!CG210","v":0},{"$f":"Distributionsanlæg!CH210","v":0},{"$f":"Distributionsanlæg!CI210","v":0},{"$f":"Distributionsanlæg!CJ210","v":0},{"$f":"Distributionsanlæg!CK210","v":0},{"$f":"Distributionsanlæg!CL210","v":0},{"$f":"Distributionsanlæg!CM210","v":0},{"$f":"Distributionsanlæg!CN210","v":0},{"$f":"Distributionsanlæg!CO210","v":0},{"$f":"Distributionsanlæg!CP210","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D210>=AZ$2,$AA210/($D210-2009),0)+IF($E210>=AZ$2,$AB210/($E210-2009),0)+IF($F210>=AZ$2,$AC210/($F210-2009),0)+IF($G210>=AZ$2,$AD210/($G210-2009),0)+IF($H210>=AZ$2,$AE210/($H210-2009),0)+IF($I210>=AZ$2,$AF210/($I210-2009),0)+IF($J210>=AZ$2,$AG210/($J210-2009),0)+IF($K210>=AZ$2,$AH210/($K210-2009),0)+IF($L210>=AZ$2,$AI210/($L210-2009),0)+IF($M210>=AZ$2,$AJ210/($M210-2009),0)+IF($N210>=AZ$2,$AK210/($N210-2009),0)+IF($O210>=AZ$2,$AL210/($O210-2009),0)+IF($P210>=AZ$2,$AM210/($P210-2009),0)+IF($Q210>=AZ$2,$AN210/($Q210-2009),0)+IF($R210>=AZ$2,$AO210/($R210-2009),0)+IF($S210>=AZ$2,$AP210/($S210-2009),0)+IF($T210>=AZ$2,$AQ210/($T210-2009),0)+IF($U210>=AZ$2,$AR210/($U210-2009),0)+IF($V210>=AZ$2,$AS210/($V210-2009),0)+IF($W210>=AZ$2,$AT210/($W210-2009),0)+IF($X210>=AZ$2,$AU210/($X210-2009),0)+IF($Y210>=AZ$2,$AV210/($Y210-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B233","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E233","v":10},1915,{"$f":"E$3+$C211","v":1925},1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU211","v":0},{"$f":"Distributionsanlæg!BV211","v":0},{"$f":"Distributionsanlæg!BW211","v":0},{"$f":"Distributionsanlæg!BX211","v":0},{"$f":"Distributionsanlæg!BY211","v":0},{"$f":"Distributionsanlæg!BZ211","v":0},{"$f":"Distributionsanlæg!CA211","v":0},{"$f":"Distributionsanlæg!CB211","v":0},{"$f":"Distributionsanlæg!CC211","v":0},{"$f":"Distributionsanlæg!CD211","v":0},{"$f":"Distributionsanlæg!CE211","v":0},{"$f":"Distributionsanlæg!CF211","v":0},{"$f":"Distributionsanlæg!CG211","v":0},{"$f":"Distributionsanlæg!CH211","v":0},{"$f":"Distributionsanlæg!CI211","v":0},{"$f":"Distributionsanlæg!CJ211","v":0},{"$f":"Distributionsanlæg!CK211","v":0},{"$f":"Distributionsanlæg!CL211","v":0},{"$f":"Distributionsanlæg!CM211","v":0},{"$f":"Distributionsanlæg!CN211","v":0},{"$f":"Distributionsanlæg!CO211","v":0},{"$f":"Distributionsanlæg!CP211","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B234","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E234","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU212","v":0},{"$f":"Distributionsanlæg!BV212","v":0},{"$f":"Distributionsanlæg!BW212","v":0},{"$f":"Distributionsanlæg!BX212","v":0},{"$f":"Distributionsanlæg!BY212","v":0},{"$f":"Distributionsanlæg!BZ212","v":0},{"$f":"Distributionsanlæg!CA212","v":0},{"$f":"Distributionsanlæg!CB212","v":0},{"$f":"Distributionsanlæg!CC212","v":0},{"$f":"Distributionsanlæg!CD212","v":0},{"$f":"Distributionsanlæg!CE212","v":0},{"$f":"Distributionsanlæg!CF212","v":0},{"$f":"Distributionsanlæg!CG212","v":0},{"$f":"Distributionsanlæg!CH212","v":0},{"$f":"Distributionsanlæg!CI212","v":0},{"$f":"Distributionsanlæg!CJ212","v":0},{"$f":"Distributionsanlæg!CK212","v":0},{"$f":"Distributionsanlæg!CL212","v":0},{"$f":"Distributionsanlæg!CM212","v":0},{"$f":"Distributionsanlæg!CN212","v":0},{"$f":"Distributionsanlæg!CO212","v":0},{"$f":"Distributionsanlæg!CP212","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B235","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E235","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU213","v":0},{"$f":"Distributionsanlæg!BV213","v":0},{"$f":"Distributionsanlæg!BW213","v":0},{"$f":"Distributionsanlæg!BX213","v":0},{"$f":"Distributionsanlæg!BY213","v":0},{"$f":"Distributionsanlæg!BZ213","v":0},{"$f":"Distributionsanlæg!CA213","v":0},{"$f":"Distributionsanlæg!CB213","v":0},{"$f":"Distributionsanlæg!CC213","v":0},{"$f":"Distributionsanlæg!CD213","v":0},{"$f":"Distributionsanlæg!CE213","v":0},{"$f":"Distributionsanlæg!CF213","v":0},{"$f":"Distributionsanlæg!CG213","v":0},{"$f":"Distributionsanlæg!CH213","v":0},{"$f":"Distributionsanlæg!CI213","v":0},{"$f":"Distributionsanlæg!CJ213","v":0},{"$f":"Distributionsanlæg!CK213","v":0},{"$f":"Distributionsanlæg!CL213","v":0},{"$f":"Distributionsanlæg!CM213","v":0},{"$f":"Distributionsanlæg!CN213","v":0},{"$f":"Distributionsanlæg!CO213","v":0},{"$f":"Distributionsanlæg!CP213","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D213>=DK$2,$AA213/($D213-2009),0)+IF($E213>=DK$2,$AB213/($E213-2009),0)+IF($F213>=DK$2,$AC213/($F213-2009),0)+IF($G213>=DK$2,$AD213/($G213-2009),0)+IF($H213>=DK$2,$AE213/($H213-2009),0)+IF($I213>=DK$2,$AF213/($I213-2009),0)+IF($J213>=DK$2,$AG213/($J213-2009),0)+IF($K213>=DK$2,$AH213/($K213-2009),0)+IF($L213>=DK$2,$AI213/($L213-2009),0)+IF($M213>=DK$2,$AJ213/($M213-2009),0)+IF($N213>=DK$2,$AK213/($N213-2009),0)+IF($O213>=DK$2,$AL213/($O213-2009),0)+IF($P213>=DK$2,$AM213/($P213-2009),0)+IF($Q213>=DK$2,$AN213/($Q213-2009),0)+IF($R213>=DK$2,$AO213/($R213-2009),0)+IF($S213>=DK$2,$AP213/($S213-2009),0)+IF($T213>=DK$2,$AQ213/($T213-2009),0)+IF($U213>=DK$2,$AR213/($U213-2009),0)+IF($V213>=DK$2,$AS213/($V213-2009),0)+IF($W213>=DK$2,$AT213/($W213-2009),0)+IF($X213>=DK$2,$AU213/($X213-2009),0)+IF($Y213>=DK$2,$AV213/($Y213-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B236","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E236","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU214","v":0},{"$f":"Distributionsanlæg!BV214","v":0},{"$f":"Distributionsanlæg!BW214","v":0},{"$f":"Distributionsanlæg!BX214","v":0},{"$f":"Distributionsanlæg!BY214","v":0},{"$f":"Distributionsanlæg!BZ214","v":0},{"$f":"Distributionsanlæg!CA214","v":0},{"$f":"Distributionsanlæg!CB214","v":0},{"$f":"Distributionsanlæg!CC214","v":0},{"$f":"Distributionsanlæg!CD214","v":0},{"$f":"Distributionsanlæg!CE214","v":0},{"$f":"Distributionsanlæg!CF214","v":0},{"$f":"Distributionsanlæg!CG214","v":0},{"$f":"Distributionsanlæg!CH214","v":0},{"$f":"Distributionsanlæg!CI214","v":0},{"$f":"Distributionsanlæg!CJ214","v":0},{"$f":"Distributionsanlæg!CK214","v":0},{"$f":"Distributionsanlæg!CL214","v":0},{"$f":"Distributionsanlæg!CM214","v":0},{"$f":"Distributionsanlæg!CN214","v":0},{"$f":"Distributionsanlæg!CO214","v":0},{"$f":"Distributionsanlæg!CP214","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D214>=AZ$2,$AA214/($D214-2009),0)+IF($E214>=AZ$2,$AB214/($E214-2009),0)+IF($F214>=AZ$2,$AC214/($F214-2009),0)+IF($G214>=AZ$2,$AD214/($G214-2009),0)+IF($H214>=AZ$2,$AE214/($H214-2009),0)+IF($I214>=AZ$2,$AF214/($I214-2009),0)+IF($J214>=AZ$2,$AG214/($J214-2009),0)+IF($K214>=AZ$2,$AH214/($K214-2009),0)+IF($L214>=AZ$2,$AI214/($L214-2009),0)+IF($M214>=AZ$2,$AJ214/($M214-2009),0)+IF($N214>=AZ$2,$AK214/($N214-2009),0)+IF($O214>=AZ$2,$AL214/($O214-2009),0)+IF($P214>=AZ$2,$AM214/($P214-2009),0)+IF($Q214>=AZ$2,$AN214/($Q214-2009),0)+IF($R214>=AZ$2,$AO214/($R214-2009),0)+IF($S214>=AZ$2,$AP214/($S214-2009),0)+IF($T214>=AZ$2,$AQ214/($T214-2009),0)+IF($U214>=AZ$2,$AR214/($U214-2009),0)+IF($V214>=AZ$2,$AS214/($V214-2009),0)+IF($W214>=AZ$2,$AT214/($W214-2009),0)+IF($X214>=AZ$2,$AU214/($X214-2009),0)+IF($Y214>=AZ$2,$AV214/($Y214-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B237","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E237","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU215","v":0},{"$f":"Distributionsanlæg!BV215","v":0},{"$f":"Distributionsanlæg!BW215","v":0},{"$f":"Distributionsanlæg!BX215","v":0},{"$f":"Distributionsanlæg!BY215","v":0},{"$f":"Distributionsanlæg!BZ215","v":0},{"$f":"Distributionsanlæg!CA215","v":0},{"$f":"Distributionsanlæg!CB215","v":0},{"$f":"Distributionsanlæg!CC215","v":0},{"$f":"Distributionsanlæg!CD215","v":0},{"$f":"Distributionsanlæg!CE215","v":0},{"$f":"Distributionsanlæg!CF215","v":0},{"$f":"Distributionsanlæg!CG215","v":0},{"$f":"Distributionsanlæg!CH215","v":0},{"$f":"Distributionsanlæg!CI215","v":0},{"$f":"Distributionsanlæg!CJ215","v":0},{"$f":"Distributionsanlæg!CK215","v":0},{"$f":"Distributionsanlæg!CL215","v":0},{"$f":"Distributionsanlæg!CM215","v":0},{"$f":"Distributionsanlæg!CN215","v":0},{"$f":"Distributionsanlæg!CO215","v":0},{"$f":"Distributionsanlæg!CP215","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B238","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E238","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU216","v":0},{"$f":"Distributionsanlæg!BV216","v":0},{"$f":"Distributionsanlæg!BW216","v":0},{"$f":"Distributionsanlæg!BX216","v":0},{"$f":"Distributionsanlæg!BY216","v":0},{"$f":"Distributionsanlæg!BZ216","v":0},{"$f":"Distributionsanlæg!CA216","v":0},{"$f":"Distributionsanlæg!CB216","v":0},{"$f":"Distributionsanlæg!CC216","v":0},{"$f":"Distributionsanlæg!CD216","v":0},{"$f":"Distributionsanlæg!CE216","v":0},{"$f":"Distributionsanlæg!CF216","v":0},{"$f":"Distributionsanlæg!CG216","v":0},{"$f":"Distributionsanlæg!CH216","v":0},{"$f":"Distributionsanlæg!CI216","v":0},{"$f":"Distributionsanlæg!CJ216","v":0},{"$f":"Distributionsanlæg!CK216","v":0},{"$f":"Distributionsanlæg!CL216","v":0},{"$f":"Distributionsanlæg!CM216","v":0},{"$f":"Distributionsanlæg!CN216","v":0},{"$f":"Distributionsanlæg!CO216","v":0},{"$f":"Distributionsanlæg!CP216","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B239","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E239","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU217","v":0},{"$f":"Distributionsanlæg!BV217","v":0},{"$f":"Distributionsanlæg!BW217","v":0},{"$f":"Distributionsanlæg!BX217","v":0},{"$f":"Distributionsanlæg!BY217","v":0},{"$f":"Distributionsanlæg!BZ217","v":0},{"$f":"Distributionsanlæg!CA217","v":0},{"$f":"Distributionsanlæg!CB217","v":0},{"$f":"Distributionsanlæg!CC217","v":0},{"$f":"Distributionsanlæg!CD217","v":0},{"$f":"Distributionsanlæg!CE217","v":0},{"$f":"Distributionsanlæg!CF217","v":0},{"$f":"Distributionsanlæg!CG217","v":0},{"$f":"Distributionsanlæg!CH217","v":0},{"$f":"Distributionsanlæg!CI217","v":0},{"$f":"Distributionsanlæg!CJ217","v":0},{"$f":"Distributionsanlæg!CK217","v":0},{"$f":"Distributionsanlæg!CL217","v":0},{"$f":"Distributionsanlæg!CM217","v":0},{"$f":"Distributionsanlæg!CN217","v":0},{"$f":"Distributionsanlæg!CO217","v":0},{"$f":"Distributionsanlæg!CP217","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D217>=DK$2,$AA217/($D217-2009),0)+IF($E217>=DK$2,$AB217/($E217-2009),0)+IF($F217>=DK$2,$AC217/($F217-2009),0)+IF($G217>=DK$2,$AD217/($G217-2009),0)+IF($H217>=DK$2,$AE217/($H217-2009),0)+IF($I217>=DK$2,$AF217/($I217-2009),0)+IF($J217>=DK$2,$AG217/($J217-2009),0)+IF($K217>=DK$2,$AH217/($K217-2009),0)+IF($L217>=DK$2,$AI217/($L217-2009),0)+IF($M217>=DK$2,$AJ217/($M217-2009),0)+IF($N217>=DK$2,$AK217/($N217-2009),0)+IF($O217>=DK$2,$AL217/($O217-2009),0)+IF($P217>=DK$2,$AM217/($P217-2009),0)+IF($Q217>=DK$2,$AN217/($Q217-2009),0)+IF($R217>=DK$2,$AO217/($R217-2009),0)+IF($S217>=DK$2,$AP217/($S217-2009),0)+IF($T217>=DK$2,$AQ217/($T217-2009),0)+IF($U217>=DK$2,$AR217/($U217-2009),0)+IF($V217>=DK$2,$AS217/($V217-2009),0)+IF($W217>=DK$2,$AT217/($W217-2009),0)+IF($X217>=DK$2,$AU217/($X217-2009),0)+IF($Y217>=DK$2,$AV217/($Y217-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B240","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E240","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU218","v":0},{"$f":"Distributionsanlæg!BV218","v":0},{"$f":"Distributionsanlæg!BW218","v":0},{"$f":"Distributionsanlæg!BX218","v":0},{"$f":"Distributionsanlæg!BY218","v":0},{"$f":"Distributionsanlæg!BZ218","v":0},{"$f":"Distributionsanlæg!CA218","v":0},{"$f":"Distributionsanlæg!CB218","v":0},{"$f":"Distributionsanlæg!CC218","v":0},{"$f":"Distributionsanlæg!CD218","v":0},{"$f":"Distributionsanlæg!CE218","v":0},{"$f":"Distributionsanlæg!CF218","v":0},{"$f":"Distributionsanlæg!CG218","v":0},{"$f":"Distributionsanlæg!CH218","v":0},{"$f":"Distributionsanlæg!CI218","v":0},{"$f":"Distributionsanlæg!CJ218","v":0},{"$f":"Distributionsanlæg!CK218","v":0},{"$f":"Distributionsanlæg!CL218","v":0},{"$f":"Distributionsanlæg!CM218","v":0},{"$f":"Distributionsanlæg!CN218","v":0},{"$f":"Distributionsanlæg!CO218","v":0},{"$f":"Distributionsanlæg!CP218","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D218>=AZ$2,$AA218/($D218-2009),0)+IF($E218>=AZ$2,$AB218/($E218-2009),0)+IF($F218>=AZ$2,$AC218/($F218-2009),0)+IF($G218>=AZ$2,$AD218/($G218-2009),0)+IF($H218>=AZ$2,$AE218/($H218-2009),0)+IF($I218>=AZ$2,$AF218/($I218-2009),0)+IF($J218>=AZ$2,$AG218/($J218-2009),0)+IF($K218>=AZ$2,$AH218/($K218-2009),0)+IF($L218>=AZ$2,$AI218/($L218-2009),0)+IF($M218>=AZ$2,$AJ218/($M218-2009),0)+IF($N218>=AZ$2,$AK218/($N218-2009),0)+IF($O218>=AZ$2,$AL218/($O218-2009),0)+IF($P218>=AZ$2,$AM218/($P218-2009),0)+IF($Q218>=AZ$2,$AN218/($Q218-2009),0)+IF($R218>=AZ$2,$AO218/($R218-2009),0)+IF($S218>=AZ$2,$AP218/($S218-2009),0)+IF($T218>=AZ$2,$AQ218/($T218-2009),0)+IF($U218>=AZ$2,$AR218/($U218-2009),0)+IF($V218>=AZ$2,$AS218/($V218-2009),0)+IF($W218>=AZ$2,$AT218/($W218-2009),0)+IF($X218>=AZ$2,$AU218/($X218-2009),0)+IF($Y218>=AZ$2,$AV218/($Y218-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B241","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E241","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU219","v":0},{"$f":"Distributionsanlæg!BV219","v":0},{"$f":"Distributionsanlæg!BW219","v":0},{"$f":"Distributionsanlæg!BX219","v":0},{"$f":"Distributionsanlæg!BY219","v":0},{"$f":"Distributionsanlæg!BZ219","v":0},{"$f":"Distributionsanlæg!CA219","v":0},{"$f":"Distributionsanlæg!CB219","v":0},{"$f":"Distributionsanlæg!CC219","v":0},{"$f":"Distributionsanlæg!CD219","v":0},{"$f":"Distributionsanlæg!CE219","v":0},{"$f":"Distributionsanlæg!CF219","v":0},{"$f":"Distributionsanlæg!CG219","v":0},{"$f":"Distributionsanlæg!CH219","v":0},{"$f":"Distributionsanlæg!CI219","v":0},{"$f":"Distributionsanlæg!CJ219","v":0},{"$f":"Distributionsanlæg!CK219","v":0},{"$f":"Distributionsanlæg!CL219","v":0},{"$f":"Distributionsanlæg!CM219","v":0},{"$f":"Distributionsanlæg!CN219","v":0},{"$f":"Distributionsanlæg!CO219","v":0},{"$f":"Distributionsanlæg!CP219","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B242","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E242","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU220","v":0},{"$f":"Distributionsanlæg!BV220","v":0},{"$f":"Distributionsanlæg!BW220","v":0},{"$f":"Distributionsanlæg!BX220","v":0},{"$f":"Distributionsanlæg!BY220","v":0},{"$f":"Distributionsanlæg!BZ220","v":0},{"$f":"Distributionsanlæg!CA220","v":0},{"$f":"Distributionsanlæg!CB220","v":0},{"$f":"Distributionsanlæg!CC220","v":0},{"$f":"Distributionsanlæg!CD220","v":0},{"$f":"Distributionsanlæg!CE220","v":0},{"$f":"Distributionsanlæg!CF220","v":0},{"$f":"Distributionsanlæg!CG220","v":0},{"$f":"Distributionsanlæg!CH220","v":0},{"$f":"Distributionsanlæg!CI220","v":0},{"$f":"Distributionsanlæg!CJ220","v":0},{"$f":"Distributionsanlæg!CK220","v":0},{"$f":"Distributionsanlæg!CL220","v":0},{"$f":"Distributionsanlæg!CM220","v":0},{"$f":"Distributionsanlæg!CN220","v":0},{"$f":"Distributionsanlæg!CO220","v":0},{"$f":"Distributionsanlæg!CP220","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B243","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E243","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU221","v":0},{"$f":"Distributionsanlæg!BV221","v":0},{"$f":"Distributionsanlæg!BW221","v":0},{"$f":"Distributionsanlæg!BX221","v":0},{"$f":"Distributionsanlæg!BY221","v":0},{"$f":"Distributionsanlæg!BZ221","v":0},{"$f":"Distributionsanlæg!CA221","v":0},{"$f":"Distributionsanlæg!CB221","v":0},{"$f":"Distributionsanlæg!CC221","v":0},{"$f":"Distributionsanlæg!CD221","v":0},{"$f":"Distributionsanlæg!CE221","v":0},{"$f":"Distributionsanlæg!CF221","v":0},{"$f":"Distributionsanlæg!CG221","v":0},{"$f":"Distributionsanlæg!CH221","v":0},{"$f":"Distributionsanlæg!CI221","v":0},{"$f":"Distributionsanlæg!CJ221","v":0},{"$f":"Distributionsanlæg!CK221","v":0},{"$f":"Distributionsanlæg!CL221","v":0},{"$f":"Distributionsanlæg!CM221","v":0},{"$f":"Distributionsanlæg!CN221","v":0},{"$f":"Distributionsanlæg!CO221","v":0},{"$f":"Distributionsanlæg!CP221","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D221>=DK$2,$AA221/($D221-2009),0)+IF($E221>=DK$2,$AB221/($E221-2009),0)+IF($F221>=DK$2,$AC221/($F221-2009),0)+IF($G221>=DK$2,$AD221/($G221-2009),0)+IF($H221>=DK$2,$AE221/($H221-2009),0)+IF($I221>=DK$2,$AF221/($I221-2009),0)+IF($J221>=DK$2,$AG221/($J221-2009),0)+IF($K221>=DK$2,$AH221/($K221-2009),0)+IF($L221>=DK$2,$AI221/($L221-2009),0)+IF($M221>=DK$2,$AJ221/($M221-2009),0)+IF($N221>=DK$2,$AK221/($N221-2009),0)+IF($O221>=DK$2,$AL221/($O221-2009),0)+IF($P221>=DK$2,$AM221/($P221-2009),0)+IF($Q221>=DK$2,$AN221/($Q221-2009),0)+IF($R221>=DK$2,$AO221/($R221-2009),0)+IF($S221>=DK$2,$AP221/($S221-2009),0)+IF($T221>=DK$2,$AQ221/($T221-2009),0)+IF($U221>=DK$2,$AR221/($U221-2009),0)+IF($V221>=DK$2,$AS221/($V221-2009),0)+IF($W221>=DK$2,$AT221/($W221-2009),0)+IF($X221>=DK$2,$AU221/($X221-2009),0)+IF($Y221>=DK$2,$AV221/($Y221-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B244","v":"Overbygning"},"m2",{"$f":"+Genanskaffelsespriser!E244","v":75},{"$f":"D$3+$C222+Distributionsanlæg!D223","v":1980},{"$f":"E$3+$C222+Distributionsanlæg!E223","v":1990},{"$f":"F$3+$C222+Distributionsanlæg!F223","v":2000},{"$f":"G$3+$C222+Distributionsanlæg!G223","v":2010},{"$f":"H$3+$C222+Distributionsanlæg!H223","v":2020},{"$f":"I$3+$C222+Distributionsanlæg!I223","v":2030},{"$f":"J$3+$C222+Distributionsanlæg!J223","v":2040},{"$f":"K$3+$C222+Distributionsanlæg!K223","v":2050},{"$f":"L$3+$C222+Distributionsanlæg!L223","v":2057},{"$f":"M$3+$C222+Distributionsanlæg!M223","v":2062},{"$f":"N$3+$C222+Distributionsanlæg!N223","v":2067},{"$f":"O$3+$C222+Distributionsanlæg!O223","v":2072},{"$f":"P$3+$C222+Distributionsanlæg!P223","v":2075},{"$f":"Q$3+$C222+Distributionsanlæg!Q223","v":2076},{"$f":"R$3+$C222+Distributionsanlæg!R223","v":2077},{"$f":"S$3+$C222+Distributionsanlæg!S223","v":2078},{"$f":"T$3+$C222+Distributionsanlæg!T223","v":2079},{"$f":"U$3+$C222+Distributionsanlæg!U223","v":2080},{"$f":"V$3+$C222+Distributionsanlæg!V223","v":2081},{"$f":"W$3+$C222+Distributionsanlæg!W223","v":2082},{"$f":"X$3+$C222+Distributionsanlæg!X223","v":2083},{"$f":"Y$3+$C222+Distributionsanlæg!Y223","v":2084},null,{"$f":"Distributionsanlæg!BU222","v":0},{"$f":"Distributionsanlæg!BV222","v":0},{"$f":"Distributionsanlæg!BW222","v":0},{"$f":"Distributionsanlæg!BX222","v":0},{"$f":"Distributionsanlæg!BY222","v":0},{"$f":"Distributionsanlæg!BZ222","v":0},{"$f":"Distributionsanlæg!CA222","v":0},{"$f":"Distributionsanlæg!CB222","v":0},{"$f":"Distributionsanlæg!CC222","v":0},{"$f":"Distributionsanlæg!CD222","v":0},{"$f":"Distributionsanlæg!CE222","v":0},{"$f":"Distributionsanlæg!CF222","v":0},{"$f":"Distributionsanlæg!CG222","v":0},{"$f":"Distributionsanlæg!CH222","v":0},{"$f":"Distributionsanlæg!CI222","v":0},{"$f":"Distributionsanlæg!CJ222","v":0},{"$f":"Distributionsanlæg!CK222","v":0},{"$f":"Distributionsanlæg!CL222","v":0},{"$f":"Distributionsanlæg!CM222","v":0},{"$f":"Distributionsanlæg!CN222","v":0},{"$f":"Distributionsanlæg!CO222","v":0},{"$f":"Distributionsanlæg!CP222","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D222>=AZ$2,$AA222/($D222-2009),0)+IF($E222>=AZ$2,$AB222/($E222-2009),0)+IF($F222>=AZ$2,$AC222/($F222-2009),0)+IF($G222>=AZ$2,$AD222/($G222-2009),0)+IF($H222>=AZ$2,$AE222/($H222-2009),0)+IF($I222>=AZ$2,$AF222/($I222-2009),0)+IF($J222>=AZ$2,$AG222/($J222-2009),0)+IF($K222>=AZ$2,$AH222/($K222-2009),0)+IF($L222>=AZ$2,$AI222/($L222-2009),0)+IF($M222>=AZ$2,$AJ222/($M222-2009),0)+IF($N222>=AZ$2,$AK222/($N222-2009),0)+IF($O222>=AZ$2,$AL222/($O222-2009),0)+IF($P222>=AZ$2,$AM222/($P222-2009),0)+IF($Q222>=AZ$2,$AN222/($Q222-2009),0)+IF($R222>=AZ$2,$AO222/($R222-2009),0)+IF($S222>=AZ$2,$AP222/($S222-2009),0)+IF($T222>=AZ$2,$AQ222/($T222-2009),0)+IF($U222>=AZ$2,$AR222/($U222-2009),0)+IF($V222>=AZ$2,$AS222/($V222-2009),0)+IF($W222>=AZ$2,$AT222/($W222-2009),0)+IF($X222>=AZ$2,$AU222/($X222-2009),0)+IF($Y222>=AZ$2,$AV222/($Y222-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Overløbsbygværker - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW225:AW240)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY225:AY241)","v":0},{"$f":"SUM(AZ225:AZ241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL225:DL241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B246","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E246","v":75},{"$f":"D$3+$C225+Distributionsanlæg!D226","v":1980},{"$f":"E$3+$C225+Distributionsanlæg!E226","v":1990},{"$f":"F$3+$C225+Distributionsanlæg!F226","v":2000},{"$f":"G$3+$C225+Distributionsanlæg!G226","v":2010},{"$f":"H$3+$C225+Distributionsanlæg!H226","v":2020},{"$f":"I$3+$C225+Distributionsanlæg!I226","v":2030},{"$f":"J$3+$C225+Distributionsanlæg!J226","v":2040},{"$f":"K$3+$C225+Distributionsanlæg!K226","v":2050},{"$f":"L$3+$C225+Distributionsanlæg!L226","v":2057},{"$f":"M$3+$C225+Distributionsanlæg!M226","v":2062},{"$f":"N$3+$C225+Distributionsanlæg!N226","v":2067},{"$f":"O$3+$C225+Distributionsanlæg!O226","v":2072},{"$f":"P$3+$C225+Distributionsanlæg!P226","v":2075},{"$f":"Q$3+$C225+Distributionsanlæg!Q226","v":2076},{"$f":"R$3+$C225+Distributionsanlæg!R226","v":2077},{"$f":"S$3+$C225+Distributionsanlæg!S226","v":2078},{"$f":"T$3+$C225+Distributionsanlæg!T226","v":2079},{"$f":"U$3+$C225+Distributionsanlæg!U226","v":2080},{"$f":"V$3+$C225+Distributionsanlæg!V226","v":2081},{"$f":"W$3+$C225+Distributionsanlæg!W226","v":2082},{"$f":"X$3+$C225+Distributionsanlæg!X226","v":2083},{"$f":"Y$3+$C225+Distributionsanlæg!Y226","v":2084},null,{"$f":"Distributionsanlæg!BU225","v":0},{"$f":"Distributionsanlæg!BV225","v":0},{"$f":"Distributionsanlæg!BW225","v":0},{"$f":"Distributionsanlæg!BX225","v":0},{"$f":"Distributionsanlæg!BY225","v":0},{"$f":"Distributionsanlæg!BZ225","v":0},{"$f":"Distributionsanlæg!CA225","v":0},{"$f":"Distributionsanlæg!CB225","v":0},{"$f":"Distributionsanlæg!CC225","v":0},{"$f":"Distributionsanlæg!CD225","v":0},{"$f":"Distributionsanlæg!CE225","v":0},{"$f":"Distributionsanlæg!CF225","v":0},{"$f":"Distributionsanlæg!CG225","v":0},{"$f":"Distributionsanlæg!CH225","v":0},{"$f":"Distributionsanlæg!CI225","v":0},{"$f":"Distributionsanlæg!CJ225","v":0},{"$f":"Distributionsanlæg!CK225","v":0},{"$f":"Distributionsanlæg!CL225","v":0},{"$f":"Distributionsanlæg!CM225","v":0},{"$f":"Distributionsanlæg!CN225","v":0},{"$f":"Distributionsanlæg!CO225","v":0},{"$f":"Distributionsanlæg!CP225","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D225>=AY$2,$AA225/($D225-2009),0)+IF($E225>=AY$2,$AB225/($E225-2009),0)+IF($F225>=AY$2,$AC225/($F225-2009),0)+IF($G225>=AY$2,$AD225/($G225-2009),0)+IF($H225>=AY$2,$AE225/($H225-2009),0)+IF($I225>=AY$2,$AF225/($I225-2009),0)+IF($J225>=AY$2,$AG225/($J225-2009),0)+IF($K225>=AY$2,$AH225/($K225-2009),0)+IF($L225>=AY$2,$AI225/($L225-2009),0)+IF($M225>=AY$2,$AJ225/($M225-2009),0)+IF($N225>=AY$2,$AK225/($N225-2009),0)+IF($O225>=AY$2,$AL225/($O225-2009),0)+IF($P225>=AY$2,$AM225/($P225-2009),0)+IF($Q225>=AY$2,$AN225/($Q225-2009),0)+IF($R225>=AY$2,$AO225/($R225-2009),0)+IF($S225>=AY$2,$AP225/($S225-2009),0)+IF($T225>=AY$2,$AQ225/($T225-2009),0)+IF($U225>=AY$2,$AR225/($U225-2009),0)+IF($V225>=AY$2,$AS225/($V225-2009),0)+IF($W225>=AY$2,$AT225/($W225-2009),0)+IF($X225>=AY$2,$AU225/($X225-2009),0)+IF($Y225>=AY$2,$AV225/($Y225-2009),0)","v":0},{"$f":"IF($D225>=AZ$2,$AA225/($D225-2009),0)+IF($E225>=AZ$2,$AB225/($E225-2009),0)+IF($F225>=AZ$2,$AC225/($F225-2009),0)+IF($G225>=AZ$2,$AD225/($G225-2009),0)+IF($H225>=AZ$2,$AE225/($H225-2009),0)+IF($I225>=AZ$2,$AF225/($I225-2009),0)+IF($J225>=AZ$2,$AG225/($J225-2009),0)+IF($K225>=AZ$2,$AH225/($K225-2009),0)+IF($L225>=AZ$2,$AI225/($L225-2009),0)+IF($M225>=AZ$2,$AJ225/($M225-2009),0)+IF($N225>=AZ$2,$AK225/($N225-2009),0)+IF($O225>=AZ$2,$AL225/($O225-2009),0)+IF($P225>=AZ$2,$AM225/($P225-2009),0)+IF($Q225>=AZ$2,$AN225/($Q225-2009),0)+IF($R225>=AZ$2,$AO225/($R225-2009),0)+IF($S225>=AZ$2,$AP225/($S225-2009),0)+IF($T225>=AZ$2,$AQ225/($T225-2009),0)+IF($U225>=AZ$2,$AR225/($U225-2009),0)+IF($V225>=AZ$2,$AS225/($V225-2009),0)+IF($W225>=AZ$2,$AT225/($W225-2009),0)+IF($X225>=AZ$2,$AU225/($X225-2009),0)+IF($Y225>=AZ$2,$AV225/($Y225-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D225>=DL$2,$AA225/($D225-2009),0)+IF($E225>=DL$2,$AB225/($E225-2009),0)+IF($F225>=DL$2,$AC225/($F225-2009),0)+IF($G225>=DL$2,$AD225/($G225-2009),0)+IF($H225>=DL$2,$AE225/($H225-2009),0)+IF($I225>=DL$2,$AF225/($I225-2009),0)+IF($J225>=DL$2,$AG225/($J225-2009),0)+IF($K225>=DL$2,$AH225/($K225-2009),0)+IF($L225>=DL$2,$AI225/($L225-2009),0)+IF($M225>=DL$2,$AJ225/($M225-2009),0)+IF($N225>=DL$2,$AK225/($N225-2009),0)+IF($O225>=DL$2,$AL225/($O225-2009),0)+IF($P225>=DL$2,$AM225/($P225-2009),0)+IF($Q225>=DL$2,$AN225/($Q225-2009),0)+IF($R225>=DL$2,$AO225/($R225-2009),0)+IF($S225>=DL$2,$AP225/($S225-2009),0)+IF($T225>=DL$2,$AQ225/($T225-2009),0)+IF($U225>=DL$2,$AR225/($U225-2009),0)+IF($V225>=DL$2,$AS225/($V225-2009),0)+IF($W225>=DL$2,$AT225/($W225-2009),0)+IF($X225>=DL$2,$AU225/($X225-2009),0)+IF($Y225>=DL$2,$AV225/($Y225-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B247","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E247","v":75},{"$f":"D$3+$C227+Distributionsanlæg!D228","v":1980},{"$f":"E$3+$C227+Distributionsanlæg!E228","v":1990},{"$f":"F$3+$C227+Distributionsanlæg!F228","v":2000},{"$f":"G$3+$C227+Distributionsanlæg!G228","v":2010},{"$f":"H$3+$C227+Distributionsanlæg!H228","v":2020},{"$f":"I$3+$C227+Distributionsanlæg!I228","v":2030},{"$f":"J$3+$C227+Distributionsanlæg!J228","v":2040},{"$f":"K$3+$C227+Distributionsanlæg!K228","v":2050},{"$f":"L$3+$C227+Distributionsanlæg!L228","v":2057},{"$f":"M$3+$C227+Distributionsanlæg!M228","v":2062},{"$f":"N$3+$C227+Distributionsanlæg!N228","v":2067},{"$f":"O$3+$C227+Distributionsanlæg!O228","v":2072},{"$f":"P$3+$C227+Distributionsanlæg!P228","v":2075},{"$f":"Q$3+$C227+Distributionsanlæg!Q228","v":2076},{"$f":"R$3+$C227+Distributionsanlæg!R228","v":2077},{"$f":"S$3+$C227+Distributionsanlæg!S228","v":2078},{"$f":"T$3+$C227+Distributionsanlæg!T228","v":2079},{"$f":"U$3+$C227+Distributionsanlæg!U228","v":2080},{"$f":"V$3+$C227+Distributionsanlæg!V228","v":2081},{"$f":"W$3+$C227+Distributionsanlæg!W228","v":2082},{"$f":"X$3+$C227+Distributionsanlæg!X228","v":2083},{"$f":"Y$3+$C227+Distributionsanlæg!Y228","v":2084},null,{"$f":"Distributionsanlæg!BU227","v":0},{"$f":"Distributionsanlæg!BV227","v":0},{"$f":"Distributionsanlæg!BW227","v":0},{"$f":"Distributionsanlæg!BX227","v":0},{"$f":"Distributionsanlæg!BY227","v":0},{"$f":"Distributionsanlæg!BZ227","v":0},{"$f":"Distributionsanlæg!CA227","v":0},{"$f":"Distributionsanlæg!CB227","v":0},{"$f":"Distributionsanlæg!CC227","v":0},{"$f":"Distributionsanlæg!CD227","v":0},{"$f":"Distributionsanlæg!CE227","v":0},{"$f":"Distributionsanlæg!CF227","v":0},{"$f":"Distributionsanlæg!CG227","v":0},{"$f":"Distributionsanlæg!CH227","v":0},{"$f":"Distributionsanlæg!CI227","v":0},{"$f":"Distributionsanlæg!CJ227","v":0},{"$f":"Distributionsanlæg!CK227","v":0},{"$f":"Distributionsanlæg!CL227","v":0},{"$f":"Distributionsanlæg!CM227","v":0},{"$f":"Distributionsanlæg!CN227","v":0},{"$f":"Distributionsanlæg!CO227","v":0},{"$f":"Distributionsanlæg!CP227","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D227>=AY$2,$AA227/($D227-2009),0)+IF($E227>=AY$2,$AB227/($E227-2009),0)+IF($F227>=AY$2,$AC227/($F227-2009),0)+IF($G227>=AY$2,$AD227/($G227-2009),0)+IF($H227>=AY$2,$AE227/($H227-2009),0)+IF($I227>=AY$2,$AF227/($I227-2009),0)+IF($J227>=AY$2,$AG227/($J227-2009),0)+IF($K227>=AY$2,$AH227/($K227-2009),0)+IF($L227>=AY$2,$AI227/($L227-2009),0)+IF($M227>=AY$2,$AJ227/($M227-2009),0)+IF($N227>=AY$2,$AK227/($N227-2009),0)+IF($O227>=AY$2,$AL227/($O227-2009),0)+IF($P227>=AY$2,$AM227/($P227-2009),0)+IF($Q227>=AY$2,$AN227/($Q227-2009),0)+IF($R227>=AY$2,$AO227/($R227-2009),0)+IF($S227>=AY$2,$AP227/($S227-2009),0)+IF($T227>=AY$2,$AQ227/($T227-2009),0)+IF($U227>=AY$2,$AR227/($U227-2009),0)+IF($V227>=AY$2,$AS227/($V227-2009),0)+IF($W227>=AY$2,$AT227/($W227-2009),0)+IF($X227>=AY$2,$AU227/($X227-2009),0)+IF($Y227>=AY$2,$AV227/($Y227-2009),0)","v":0},{"$f":"IF($D227>=AZ$2,$AA227/($D227-2009),0)+IF($E227>=AZ$2,$AB227/($E227-2009),0)+IF($F227>=AZ$2,$AC227/($F227-2009),0)+IF($G227>=AZ$2,$AD227/($G227-2009),0)+IF($H227>=AZ$2,$AE227/($H227-2009),0)+IF($I227>=AZ$2,$AF227/($I227-2009),0)+IF($J227>=AZ$2,$AG227/($J227-2009),0)+IF($K227>=AZ$2,$AH227/($K227-2009),0)+IF($L227>=AZ$2,$AI227/($L227-2009),0)+IF($M227>=AZ$2,$AJ227/($M227-2009),0)+IF($N227>=AZ$2,$AK227/($N227-2009),0)+IF($O227>=AZ$2,$AL227/($O227-2009),0)+IF($P227>=AZ$2,$AM227/($P227-2009),0)+IF($Q227>=AZ$2,$AN227/($Q227-2009),0)+IF($R227>=AZ$2,$AO227/($R227-2009),0)+IF($S227>=AZ$2,$AP227/($S227-2009),0)+IF($T227>=AZ$2,$AQ227/($T227-2009),0)+IF($U227>=AZ$2,$AR227/($U227-2009),0)+IF($V227>=AZ$2,$AS227/($V227-2009),0)+IF($W227>=AZ$2,$AT227/($W227-2009),0)+IF($X227>=AZ$2,$AU227/($X227-2009),0)+IF($Y227>=AZ$2,$AV227/($Y227-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D227>=DL$2,$AA227/($D227-2009),0)+IF($E227>=DL$2,$AB227/($E227-2009),0)+IF($F227>=DL$2,$AC227/($F227-2009),0)+IF($G227>=DL$2,$AD227/($G227-2009),0)+IF($H227>=DL$2,$AE227/($H227-2009),0)+IF($I227>=DL$2,$AF227/($I227-2009),0)+IF($J227>=DL$2,$AG227/($J227-2009),0)+IF($K227>=DL$2,$AH227/($K227-2009),0)+IF($L227>=DL$2,$AI227/($L227-2009),0)+IF($M227>=DL$2,$AJ227/($M227-2009),0)+IF($N227>=DL$2,$AK227/($N227-2009),0)+IF($O227>=DL$2,$AL227/($O227-2009),0)+IF($P227>=DL$2,$AM227/($P227-2009),0)+IF($Q227>=DL$2,$AN227/($Q227-2009),0)+IF($R227>=DL$2,$AO227/($R227-2009),0)+IF($S227>=DL$2,$AP227/($S227-2009),0)+IF($T227>=DL$2,$AQ227/($T227-2009),0)+IF($U227>=DL$2,$AR227/($U227-2009),0)+IF($V227>=DL$2,$AS227/($V227-2009),0)+IF($W227>=DL$2,$AT227/($W227-2009),0)+IF($X227>=DL$2,$AU227/($X227-2009),0)+IF($Y227>=DL$2,$AV227/($Y227-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B248","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E248","v":75},{"$f":"D$3+$C229+Distributionsanlæg!D230","v":1980},{"$f":"E$3+$C229+Distributionsanlæg!E230","v":1990},{"$f":"F$3+$C229+Distributionsanlæg!F230","v":2000},{"$f":"G$3+$C229+Distributionsanlæg!G230","v":2010},{"$f":"H$3+$C229+Distributionsanlæg!H230","v":2020},{"$f":"I$3+$C229+Distributionsanlæg!I230","v":2030},{"$f":"J$3+$C229+Distributionsanlæg!J230","v":2040},{"$f":"K$3+$C229+Distributionsanlæg!K230","v":2050},{"$f":"L$3+$C229+Distributionsanlæg!L230","v":2057},{"$f":"M$3+$C229+Distributionsanlæg!M230","v":2062},{"$f":"N$3+$C229+Distributionsanlæg!N230","v":2067},{"$f":"O$3+$C229+Distributionsanlæg!O230","v":2072},{"$f":"P$3+$C229+Distributionsanlæg!P230","v":2075},{"$f":"Q$3+$C229+Distributionsanlæg!Q230","v":2076},{"$f":"R$3+$C229+Distributionsanlæg!R230","v":2077},{"$f":"S$3+$C229+Distributionsanlæg!S230","v":2078},{"$f":"T$3+$C229+Distributionsanlæg!T230","v":2079},{"$f":"U$3+$C229+Distributionsanlæg!U230","v":2080},{"$f":"V$3+$C229+Distributionsanlæg!V230","v":2081},{"$f":"W$3+$C229+Distributionsanlæg!W230","v":2082},{"$f":"X$3+$C229+Distributionsanlæg!X230","v":2083},{"$f":"Y$3+$C229+Distributionsanlæg!Y230","v":2084},null,{"$f":"Distributionsanlæg!BU229","v":0},{"$f":"Distributionsanlæg!BV229","v":0},{"$f":"Distributionsanlæg!BW229","v":0},{"$f":"Distributionsanlæg!BX229","v":0},{"$f":"Distributionsanlæg!BY229","v":0},{"$f":"Distributionsanlæg!BZ229","v":0},{"$f":"Distributionsanlæg!CA229","v":0},{"$f":"Distributionsanlæg!CB229","v":0},{"$f":"Distributionsanlæg!CC229","v":0},{"$f":"Distributionsanlæg!CD229","v":0},{"$f":"Distributionsanlæg!CE229","v":0},{"$f":"Distributionsanlæg!CF229","v":0},{"$f":"Distributionsanlæg!CG229","v":0},{"$f":"Distributionsanlæg!CH229","v":0},{"$f":"Distributionsanlæg!CI229","v":0},{"$f":"Distributionsanlæg!CJ229","v":0},{"$f":"Distributionsanlæg!CK229","v":0},{"$f":"Distributionsanlæg!CL229","v":0},{"$f":"Distributionsanlæg!CM229","v":0},{"$f":"Distributionsanlæg!CN229","v":0},{"$f":"Distributionsanlæg!CO229","v":0},{"$f":"Distributionsanlæg!CP229","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D229>=AY$2,$AA229/($D229-2009),0)+IF($E229>=AY$2,$AB229/($E229-2009),0)+IF($F229>=AY$2,$AC229/($F229-2009),0)+IF($G229>=AY$2,$AD229/($G229-2009),0)+IF($H229>=AY$2,$AE229/($H229-2009),0)+IF($I229>=AY$2,$AF229/($I229-2009),0)+IF($J229>=AY$2,$AG229/($J229-2009),0)+IF($K229>=AY$2,$AH229/($K229-2009),0)+IF($L229>=AY$2,$AI229/($L229-2009),0)+IF($M229>=AY$2,$AJ229/($M229-2009),0)+IF($N229>=AY$2,$AK229/($N229-2009),0)+IF($O229>=AY$2,$AL229/($O229-2009),0)+IF($P229>=AY$2,$AM229/($P229-2009),0)+IF($Q229>=AY$2,$AN229/($Q229-2009),0)+IF($R229>=AY$2,$AO229/($R229-2009),0)+IF($S229>=AY$2,$AP229/($S229-2009),0)+IF($T229>=AY$2,$AQ229/($T229-2009),0)+IF($U229>=AY$2,$AR229/($U229-2009),0)+IF($V229>=AY$2,$AS229/($V229-2009),0)+IF($W229>=AY$2,$AT229/($W229-2009),0)+IF($X229>=AY$2,$AU229/($X229-2009),0)+IF($Y229>=AY$2,$AV229/($Y229-2009),0)","v":0},{"$f":"IF($D229>=AZ$2,$AA229/($D229-2009),0)+IF($E229>=AZ$2,$AB229/($E229-2009),0)+IF($F229>=AZ$2,$AC229/($F229-2009),0)+IF($G229>=AZ$2,$AD229/($G229-2009),0)+IF($H229>=AZ$2,$AE229/($H229-2009),0)+IF($I229>=AZ$2,$AF229/($I229-2009),0)+IF($J229>=AZ$2,$AG229/($J229-2009),0)+IF($K229>=AZ$2,$AH229/($K229-2009),0)+IF($L229>=AZ$2,$AI229/($L229-2009),0)+IF($M229>=AZ$2,$AJ229/($M229-2009),0)+IF($N229>=AZ$2,$AK229/($N229-2009),0)+IF($O229>=AZ$2,$AL229/($O229-2009),0)+IF($P229>=AZ$2,$AM229/($P229-2009),0)+IF($Q229>=AZ$2,$AN229/($Q229-2009),0)+IF($R229>=AZ$2,$AO229/($R229-2009),0)+IF($S229>=AZ$2,$AP229/($S229-2009),0)+IF($T229>=AZ$2,$AQ229/($T229-2009),0)+IF($U229>=AZ$2,$AR229/($U229-2009),0)+IF($V229>=AZ$2,$AS229/($V229-2009),0)+IF($W229>=AZ$2,$AT229/($W229-2009),0)+IF($X229>=AZ$2,$AU229/($X229-2009),0)+IF($Y229>=AZ$2,$AV229/($Y229-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D229>=DL$2,$AA229/($D229-2009),0)+IF($E229>=DL$2,$AB229/($E229-2009),0)+IF($F229>=DL$2,$AC229/($F229-2009),0)+IF($G229>=DL$2,$AD229/($G229-2009),0)+IF($H229>=DL$2,$AE229/($H229-2009),0)+IF($I229>=DL$2,$AF229/($I229-2009),0)+IF($J229>=DL$2,$AG229/($J229-2009),0)+IF($K229>=DL$2,$AH229/($K229-2009),0)+IF($L229>=DL$2,$AI229/($L229-2009),0)+IF($M229>=DL$2,$AJ229/($M229-2009),0)+IF($N229>=DL$2,$AK229/($N229-2009),0)+IF($O229>=DL$2,$AL229/($O229-2009),0)+IF($P229>=DL$2,$AM229/($P229-2009),0)+IF($Q229>=DL$2,$AN229/($Q229-2009),0)+IF($R229>=DL$2,$AO229/($R229-2009),0)+IF($S229>=DL$2,$AP229/($S229-2009),0)+IF($T229>=DL$2,$AQ229/($T229-2009),0)+IF($U229>=DL$2,$AR229/($U229-2009),0)+IF($V229>=DL$2,$AS229/($V229-2009),0)+IF($W229>=DL$2,$AT229/($W229-2009),0)+IF($X229>=DL$2,$AU229/($X229-2009),0)+IF($Y229>=DL$2,$AV229/($Y229-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B249","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E249","v":20},{"$f":"D$3+$C231","v":1925},{"$f":"E$3+$C231","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU231","v":0},{"$f":"Distributionsanlæg!BV231","v":0},{"$f":"Distributionsanlæg!BW231","v":0},{"$f":"Distributionsanlæg!BX231","v":0},{"$f":"Distributionsanlæg!BY231","v":0},{"$f":"Distributionsanlæg!BZ231","v":0},{"$f":"Distributionsanlæg!CA231","v":0},{"$f":"Distributionsanlæg!CB231","v":0},{"$f":"Distributionsanlæg!CC231","v":0},{"$f":"Distributionsanlæg!CD231","v":0},{"$f":"Distributionsanlæg!CE231","v":0},{"$f":"Distributionsanlæg!CF231","v":0},{"$f":"Distributionsanlæg!CG231","v":0},{"$f":"Distributionsanlæg!CH231","v":0},{"$f":"Distributionsanlæg!CI231","v":0},{"$f":"Distributionsanlæg!CJ231","v":0},{"$f":"Distributionsanlæg!CK231","v":0},{"$f":"Distributionsanlæg!CL231","v":0},{"$f":"Distributionsanlæg!CM231","v":0},{"$f":"Distributionsanlæg!CN231","v":0},{"$f":"Distributionsanlæg!CO231","v":0},{"$f":"Distributionsanlæg!CP231","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D231>=AY$2,$AA231/($D231-2009),0)+IF($E231>=AY$2,$AB231/($E231-2009),0)+IF($F231>=AY$2,$AC231/($F231-2009),0)+IF($G231>=AY$2,$AD231/($G231-2009),0)+IF($H231>=AY$2,$AE231/($H231-2009),0)+IF($I231>=AY$2,$AF231/($I231-2009),0)+IF($J231>=AY$2,$AG231/($J231-2009),0)+IF($K231>=AY$2,$AH231/($K231-2009),0)+IF($L231>=AY$2,$AI231/($L231-2009),0)+IF($M231>=AY$2,$AJ231/($M231-2009),0)+IF($N231>=AY$2,$AK231/($N231-2009),0)+IF($O231>=AY$2,$AL231/($O231-2009),0)+IF($P231>=AY$2,$AM231/($P231-2009),0)+IF($Q231>=AY$2,$AN231/($Q231-2009),0)+IF($R231>=AY$2,$AO231/($R231-2009),0)+IF($S231>=AY$2,$AP231/($S231-2009),0)+IF($T231>=AY$2,$AQ231/($T231-2009),0)+IF($U231>=AY$2,$AR231/($U231-2009),0)+IF($V231>=AY$2,$AS231/($V231-2009),0)+IF($W231>=AY$2,$AT231/($W231-2009),0)+IF($X231>=AY$2,$AU231/($X231-2009),0)+IF($Y231>=AY$2,$AV231/($Y231-2009),0)","v":0},{"$f":"IF($D231>=AZ$2,$AA231/($D231-2009),0)+IF($E231>=AZ$2,$AB231/($E231-2009),0)+IF($F231>=AZ$2,$AC231/($F231-2009),0)+IF($G231>=AZ$2,$AD231/($G231-2009),0)+IF($H231>=AZ$2,$AE231/($H231-2009),0)+IF($I231>=AZ$2,$AF231/($I231-2009),0)+IF($J231>=AZ$2,$AG231/($J231-2009),0)+IF($K231>=AZ$2,$AH231/($K231-2009),0)+IF($L231>=AZ$2,$AI231/($L231-2009),0)+IF($M231>=AZ$2,$AJ231/($M231-2009),0)+IF($N231>=AZ$2,$AK231/($N231-2009),0)+IF($O231>=AZ$2,$AL231/($O231-2009),0)+IF($P231>=AZ$2,$AM231/($P231-2009),0)+IF($Q231>=AZ$2,$AN231/($Q231-2009),0)+IF($R231>=AZ$2,$AO231/($R231-2009),0)+IF($S231>=AZ$2,$AP231/($S231-2009),0)+IF($T231>=AZ$2,$AQ231/($T231-2009),0)+IF($U231>=AZ$2,$AR231/($U231-2009),0)+IF($V231>=AZ$2,$AS231/($V231-2009),0)+IF($W231>=AZ$2,$AT231/($W231-2009),0)+IF($X231>=AZ$2,$AU231/($X231-2009),0)+IF($Y231>=AZ$2,$AV231/($Y231-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D231>=DL$2,$AA231/($D231-2009),0)+IF($E231>=DL$2,$AB231/($E231-2009),0)+IF($F231>=DL$2,$AC231/($F231-2009),0)+IF($G231>=DL$2,$AD231/($G231-2009),0)+IF($H231>=DL$2,$AE231/($H231-2009),0)+IF($I231>=DL$2,$AF231/($I231-2009),0)+IF($J231>=DL$2,$AG231/($J231-2009),0)+IF($K231>=DL$2,$AH231/($K231-2009),0)+IF($L231>=DL$2,$AI231/($L231-2009),0)+IF($M231>=DL$2,$AJ231/($M231-2009),0)+IF($N231>=DL$2,$AK231/($N231-2009),0)+IF($O231>=DL$2,$AL231/($O231-2009),0)+IF($P231>=DL$2,$AM231/($P231-2009),0)+IF($Q231>=DL$2,$AN231/($Q231-2009),0)+IF($R231>=DL$2,$AO231/($R231-2009),0)+IF($S231>=DL$2,$AP231/($S231-2009),0)+IF($T231>=DL$2,$AQ231/($T231-2009),0)+IF($U231>=DL$2,$AR231/($U231-2009),0)+IF($V231>=DL$2,$AS231/($V231-2009),0)+IF($W231>=DL$2,$AT231/($W231-2009),0)+IF($X231>=DL$2,$AU231/($X231-2009),0)+IF($Y231>=DL$2,$AV231/($Y231-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B250","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E250","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU232","v":0},{"$f":"Distributionsanlæg!BV232","v":0},{"$f":"Distributionsanlæg!BW232","v":0},{"$f":"Distributionsanlæg!BX232","v":0},{"$f":"Distributionsanlæg!BY232","v":0},{"$f":"Distributionsanlæg!BZ232","v":0},{"$f":"Distributionsanlæg!CA232","v":0},{"$f":"Distributionsanlæg!CB232","v":0},{"$f":"Distributionsanlæg!CC232","v":0},{"$f":"Distributionsanlæg!CD232","v":0},{"$f":"Distributionsanlæg!CE232","v":0},{"$f":"Distributionsanlæg!CF232","v":0},{"$f":"Distributionsanlæg!CG232","v":0},{"$f":"Distributionsanlæg!CH232","v":0},{"$f":"Distributionsanlæg!CI232","v":0},{"$f":"Distributionsanlæg!CJ232","v":0},{"$f":"Distributionsanlæg!CK232","v":0},{"$f":"Distributionsanlæg!CL232","v":0},{"$f":"Distributionsanlæg!CM232","v":0},{"$f":"Distributionsanlæg!CN232","v":0},{"$f":"Distributionsanlæg!CO232","v":0},{"$f":"Distributionsanlæg!CP232","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B251","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E251","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU233","v":0},{"$f":"Distributionsanlæg!BV233","v":0},{"$f":"Distributionsanlæg!BW233","v":0},{"$f":"Distributionsanlæg!BX233","v":0},{"$f":"Distributionsanlæg!BY233","v":0},{"$f":"Distributionsanlæg!BZ233","v":0},{"$f":"Distributionsanlæg!CA233","v":0},{"$f":"Distributionsanlæg!CB233","v":0},{"$f":"Distributionsanlæg!CC233","v":0},{"$f":"Distributionsanlæg!CD233","v":0},{"$f":"Distributionsanlæg!CE233","v":0},{"$f":"Distributionsanlæg!CF233","v":0},{"$f":"Distributionsanlæg!CG233","v":0},{"$f":"Distributionsanlæg!CH233","v":0},{"$f":"Distributionsanlæg!CI233","v":0},{"$f":"Distributionsanlæg!CJ233","v":0},{"$f":"Distributionsanlæg!CK233","v":0},{"$f":"Distributionsanlæg!CL233","v":0},{"$f":"Distributionsanlæg!CM233","v":0},{"$f":"Distributionsanlæg!CN233","v":0},{"$f":"Distributionsanlæg!CO233","v":0},{"$f":"Distributionsanlæg!CP233","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B252","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E252","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU234","v":0},{"$f":"Distributionsanlæg!BV234","v":0},{"$f":"Distributionsanlæg!BW234","v":0},{"$f":"Distributionsanlæg!BX234","v":0},{"$f":"Distributionsanlæg!BY234","v":0},{"$f":"Distributionsanlæg!BZ234","v":0},{"$f":"Distributionsanlæg!CA234","v":0},{"$f":"Distributionsanlæg!CB234","v":0},{"$f":"Distributionsanlæg!CC234","v":0},{"$f":"Distributionsanlæg!CD234","v":0},{"$f":"Distributionsanlæg!CE234","v":0},{"$f":"Distributionsanlæg!CF234","v":0},{"$f":"Distributionsanlæg!CG234","v":0},{"$f":"Distributionsanlæg!CH234","v":0},{"$f":"Distributionsanlæg!CI234","v":0},{"$f":"Distributionsanlæg!CJ234","v":0},{"$f":"Distributionsanlæg!CK234","v":0},{"$f":"Distributionsanlæg!CL234","v":0},{"$f":"Distributionsanlæg!CM234","v":0},{"$f":"Distributionsanlæg!CN234","v":0},{"$f":"Distributionsanlæg!CO234","v":0},{"$f":"Distributionsanlæg!CP234","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D234>=DK$2,$AA234/($D234-2009),0)+IF($E234>=DK$2,$AB234/($E234-2009),0)+IF($F234>=DK$2,$AC234/($F234-2009),0)+IF($G234>=DK$2,$AD234/($G234-2009),0)+IF($H234>=DK$2,$AE234/($H234-2009),0)+IF($I234>=DK$2,$AF234/($I234-2009),0)+IF($J234>=DK$2,$AG234/($J234-2009),0)+IF($K234>=DK$2,$AH234/($K234-2009),0)+IF($L234>=DK$2,$AI234/($L234-2009),0)+IF($M234>=DK$2,$AJ234/($M234-2009),0)+IF($N234>=DK$2,$AK234/($N234-2009),0)+IF($O234>=DK$2,$AL234/($O234-2009),0)+IF($P234>=DK$2,$AM234/($P234-2009),0)+IF($Q234>=DK$2,$AN234/($Q234-2009),0)+IF($R234>=DK$2,$AO234/($R234-2009),0)+IF($S234>=DK$2,$AP234/($S234-2009),0)+IF($T234>=DK$2,$AQ234/($T234-2009),0)+IF($U234>=DK$2,$AR234/($U234-2009),0)+IF($V234>=DK$2,$AS234/($V234-2009),0)+IF($W234>=DK$2,$AT234/($W234-2009),0)+IF($X234>=DK$2,$AU234/($X234-2009),0)+IF($Y234>=DK$2,$AV234/($Y234-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B253","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E253","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU235","v":0},{"$f":"Distributionsanlæg!BV235","v":0},{"$f":"Distributionsanlæg!BW235","v":0},{"$f":"Distributionsanlæg!BX235","v":0},{"$f":"Distributionsanlæg!BY235","v":0},{"$f":"Distributionsanlæg!BZ235","v":0},{"$f":"Distributionsanlæg!CA235","v":0},{"$f":"Distributionsanlæg!CB235","v":0},{"$f":"Distributionsanlæg!CC235","v":0},{"$f":"Distributionsanlæg!CD235","v":0},{"$f":"Distributionsanlæg!CE235","v":0},{"$f":"Distributionsanlæg!CF235","v":0},{"$f":"Distributionsanlæg!CG235","v":0},{"$f":"Distributionsanlæg!CH235","v":0},{"$f":"Distributionsanlæg!CI235","v":0},{"$f":"Distributionsanlæg!CJ235","v":0},{"$f":"Distributionsanlæg!CK235","v":0},{"$f":"Distributionsanlæg!CL235","v":0},{"$f":"Distributionsanlæg!CM235","v":0},{"$f":"Distributionsanlæg!CN235","v":0},{"$f":"Distributionsanlæg!CO235","v":0},{"$f":"Distributionsanlæg!CP235","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D235>=AZ$2,$AA235/($D235-2009),0)+IF($E235>=AZ$2,$AB235/($E235-2009),0)+IF($F235>=AZ$2,$AC235/($F235-2009),0)+IF($G235>=AZ$2,$AD235/($G235-2009),0)+IF($H235>=AZ$2,$AE235/($H235-2009),0)+IF($I235>=AZ$2,$AF235/($I235-2009),0)+IF($J235>=AZ$2,$AG235/($J235-2009),0)+IF($K235>=AZ$2,$AH235/($K235-2009),0)+IF($L235>=AZ$2,$AI235/($L235-2009),0)+IF($M235>=AZ$2,$AJ235/($M235-2009),0)+IF($N235>=AZ$2,$AK235/($N235-2009),0)+IF($O235>=AZ$2,$AL235/($O235-2009),0)+IF($P235>=AZ$2,$AM235/($P235-2009),0)+IF($Q235>=AZ$2,$AN235/($Q235-2009),0)+IF($R235>=AZ$2,$AO235/($R235-2009),0)+IF($S235>=AZ$2,$AP235/($S235-2009),0)+IF($T235>=AZ$2,$AQ235/($T235-2009),0)+IF($U235>=AZ$2,$AR235/($U235-2009),0)+IF($V235>=AZ$2,$AS235/($V235-2009),0)+IF($W235>=AZ$2,$AT235/($W235-2009),0)+IF($X235>=AZ$2,$AU235/($X235-2009),0)+IF($Y235>=AZ$2,$AV235/($Y235-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B254","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E254","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU236","v":0},{"$f":"Distributionsanlæg!BV236","v":0},{"$f":"Distributionsanlæg!BW236","v":0},{"$f":"Distributionsanlæg!BX236","v":0},{"$f":"Distributionsanlæg!BY236","v":0},{"$f":"Distributionsanlæg!BZ236","v":0},{"$f":"Distributionsanlæg!CA236","v":0},{"$f":"Distributionsanlæg!CB236","v":0},{"$f":"Distributionsanlæg!CC236","v":0},{"$f":"Distributionsanlæg!CD236","v":0},{"$f":"Distributionsanlæg!CE236","v":0},{"$f":"Distributionsanlæg!CF236","v":0},{"$f":"Distributionsanlæg!CG236","v":0},{"$f":"Distributionsanlæg!CH236","v":0},{"$f":"Distributionsanlæg!CI236","v":0},{"$f":"Distributionsanlæg!CJ236","v":0},{"$f":"Distributionsanlæg!CK236","v":0},{"$f":"Distributionsanlæg!CL236","v":0},{"$f":"Distributionsanlæg!CM236","v":0},{"$f":"Distributionsanlæg!CN236","v":0},{"$f":"Distributionsanlæg!CO236","v":0},{"$f":"Distributionsanlæg!CP236","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B255","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E255","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU237","v":0},{"$f":"Distributionsanlæg!BV237","v":0},{"$f":"Distributionsanlæg!BW237","v":0},{"$f":"Distributionsanlæg!BX237","v":0},{"$f":"Distributionsanlæg!BY237","v":0},{"$f":"Distributionsanlæg!BZ237","v":0},{"$f":"Distributionsanlæg!CA237","v":0},{"$f":"Distributionsanlæg!CB237","v":0},{"$f":"Distributionsanlæg!CC237","v":0},{"$f":"Distributionsanlæg!CD237","v":0},{"$f":"Distributionsanlæg!CE237","v":0},{"$f":"Distributionsanlæg!CF237","v":0},{"$f":"Distributionsanlæg!CG237","v":0},{"$f":"Distributionsanlæg!CH237","v":0},{"$f":"Distributionsanlæg!CI237","v":0},{"$f":"Distributionsanlæg!CJ237","v":0},{"$f":"Distributionsanlæg!CK237","v":0},{"$f":"Distributionsanlæg!CL237","v":0},{"$f":"Distributionsanlæg!CM237","v":0},{"$f":"Distributionsanlæg!CN237","v":0},{"$f":"Distributionsanlæg!CO237","v":0},{"$f":"Distributionsanlæg!CP237","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B256","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E256","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU238","v":0},{"$f":"Distributionsanlæg!BV238","v":0},{"$f":"Distributionsanlæg!BW238","v":0},{"$f":"Distributionsanlæg!BX238","v":0},{"$f":"Distributionsanlæg!BY238","v":0},{"$f":"Distributionsanlæg!BZ238","v":0},{"$f":"Distributionsanlæg!CA238","v":0},{"$f":"Distributionsanlæg!CB238","v":0},{"$f":"Distributionsanlæg!CC238","v":0},{"$f":"Distributionsanlæg!CD238","v":0},{"$f":"Distributionsanlæg!CE238","v":0},{"$f":"Distributionsanlæg!CF238","v":0},{"$f":"Distributionsanlæg!CG238","v":0},{"$f":"Distributionsanlæg!CH238","v":0},{"$f":"Distributionsanlæg!CI238","v":0},{"$f":"Distributionsanlæg!CJ238","v":0},{"$f":"Distributionsanlæg!CK238","v":0},{"$f":"Distributionsanlæg!CL238","v":0},{"$f":"Distributionsanlæg!CM238","v":0},{"$f":"Distributionsanlæg!CN238","v":0},{"$f":"Distributionsanlæg!CO238","v":0},{"$f":"Distributionsanlæg!CP238","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D238>=DK$2,$AA238/($D238-2009),0)+IF($E238>=DK$2,$AB238/($E238-2009),0)+IF($F238>=DK$2,$AC238/($F238-2009),0)+IF($G238>=DK$2,$AD238/($G238-2009),0)+IF($H238>=DK$2,$AE238/($H238-2009),0)+IF($I238>=DK$2,$AF238/($I238-2009),0)+IF($J238>=DK$2,$AG238/($J238-2009),0)+IF($K238>=DK$2,$AH238/($K238-2009),0)+IF($L238>=DK$2,$AI238/($L238-2009),0)+IF($M238>=DK$2,$AJ238/($M238-2009),0)+IF($N238>=DK$2,$AK238/($N238-2009),0)+IF($O238>=DK$2,$AL238/($O238-2009),0)+IF($P238>=DK$2,$AM238/($P238-2009),0)+IF($Q238>=DK$2,$AN238/($Q238-2009),0)+IF($R238>=DK$2,$AO238/($R238-2009),0)+IF($S238>=DK$2,$AP238/($S238-2009),0)+IF($T238>=DK$2,$AQ238/($T238-2009),0)+IF($U238>=DK$2,$AR238/($U238-2009),0)+IF($V238>=DK$2,$AS238/($V238-2009),0)+IF($W238>=DK$2,$AT238/($W238-2009),0)+IF($X238>=DK$2,$AU238/($X238-2009),0)+IF($Y238>=DK$2,$AV238/($Y238-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B257","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E257","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU239","v":0},{"$f":"Distributionsanlæg!BV239","v":0},{"$f":"Distributionsanlæg!BW239","v":0},{"$f":"Distributionsanlæg!BX239","v":0},{"$f":"Distributionsanlæg!BY239","v":0},{"$f":"Distributionsanlæg!BZ239","v":0},{"$f":"Distributionsanlæg!CA239","v":0},{"$f":"Distributionsanlæg!CB239","v":0},{"$f":"Distributionsanlæg!CC239","v":0},{"$f":"Distributionsanlæg!CD239","v":0},{"$f":"Distributionsanlæg!CE239","v":0},{"$f":"Distributionsanlæg!CF239","v":0},{"$f":"Distributionsanlæg!CG239","v":0},{"$f":"Distributionsanlæg!CH239","v":0},{"$f":"Distributionsanlæg!CI239","v":0},{"$f":"Distributionsanlæg!CJ239","v":0},{"$f":"Distributionsanlæg!CK239","v":0},{"$f":"Distributionsanlæg!CL239","v":0},{"$f":"Distributionsanlæg!CM239","v":0},{"$f":"Distributionsanlæg!CN239","v":0},{"$f":"Distributionsanlæg!CO239","v":0},{"$f":"Distributionsanlæg!CP239","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D239>=AZ$2,$AA239/($D239-2009),0)+IF($E239>=AZ$2,$AB239/($E239-2009),0)+IF($F239>=AZ$2,$AC239/($F239-2009),0)+IF($G239>=AZ$2,$AD239/($G239-2009),0)+IF($H239>=AZ$2,$AE239/($H239-2009),0)+IF($I239>=AZ$2,$AF239/($I239-2009),0)+IF($J239>=AZ$2,$AG239/($J239-2009),0)+IF($K239>=AZ$2,$AH239/($K239-2009),0)+IF($L239>=AZ$2,$AI239/($L239-2009),0)+IF($M239>=AZ$2,$AJ239/($M239-2009),0)+IF($N239>=AZ$2,$AK239/($N239-2009),0)+IF($O239>=AZ$2,$AL239/($O239-2009),0)+IF($P239>=AZ$2,$AM239/($P239-2009),0)+IF($Q239>=AZ$2,$AN239/($Q239-2009),0)+IF($R239>=AZ$2,$AO239/($R239-2009),0)+IF($S239>=AZ$2,$AP239/($S239-2009),0)+IF($T239>=AZ$2,$AQ239/($T239-2009),0)+IF($U239>=AZ$2,$AR239/($U239-2009),0)+IF($V239>=AZ$2,$AS239/($V239-2009),0)+IF($W239>=AZ$2,$AT239/($W239-2009),0)+IF($X239>=AZ$2,$AU239/($X239-2009),0)+IF($Y239>=AZ$2,$AV239/($Y239-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B258","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E258","v":75},{"$f":"D$3+$C240+Distributionsanlæg!D241","v":1980},{"$f":"E$3+$C240+Distributionsanlæg!E241","v":1990},{"$f":"F$3+$C240+Distributionsanlæg!F241","v":2000},{"$f":"G$3+$C240+Distributionsanlæg!G241","v":2010},{"$f":"H$3+$C240+Distributionsanlæg!H241","v":2020},{"$f":"I$3+$C240+Distributionsanlæg!I241","v":2030},{"$f":"J$3+$C240+Distributionsanlæg!J241","v":2040},{"$f":"K$3+$C240+Distributionsanlæg!K241","v":2050},{"$f":"L$3+$C240+Distributionsanlæg!L241","v":2057},{"$f":"M$3+$C240+Distributionsanlæg!M241","v":2062},{"$f":"N$3+$C240+Distributionsanlæg!N241","v":2067},{"$f":"O$3+$C240+Distributionsanlæg!O241","v":2072},{"$f":"P$3+$C240+Distributionsanlæg!P241","v":2075},{"$f":"Q$3+$C240+Distributionsanlæg!Q241","v":2076},{"$f":"R$3+$C240+Distributionsanlæg!R241","v":2077},{"$f":"S$3+$C240+Distributionsanlæg!S241","v":2078},{"$f":"T$3+$C240+Distributionsanlæg!T241","v":2079},{"$f":"U$3+$C240+Distributionsanlæg!U241","v":2080},{"$f":"V$3+$C240+Distributionsanlæg!V241","v":2081},{"$f":"W$3+$C240+Distributionsanlæg!W241","v":2082},{"$f":"X$3+$C240+Distributionsanlæg!X241","v":2083},{"$f":"Y$3+$C240+Distributionsanlæg!Y241","v":2084},null,{"$f":"Distributionsanlæg!BU240","v":0},{"$f":"Distributionsanlæg!BV240","v":0},{"$f":"Distributionsanlæg!BW240","v":0},{"$f":"Distributionsanlæg!BX240","v":0},{"$f":"Distributionsanlæg!BY240","v":0},{"$f":"Distributionsanlæg!BZ240","v":0},{"$f":"Distributionsanlæg!CA240","v":0},{"$f":"Distributionsanlæg!CB240","v":0},{"$f":"Distributionsanlæg!CC240","v":0},{"$f":"Distributionsanlæg!CD240","v":0},{"$f":"Distributionsanlæg!CE240","v":0},{"$f":"Distributionsanlæg!CF240","v":0},{"$f":"Distributionsanlæg!CG240","v":0},{"$f":"Distributionsanlæg!CH240","v":0},{"$f":"Distributionsanlæg!CI240","v":0},{"$f":"Distributionsanlæg!CJ240","v":0},{"$f":"Distributionsanlæg!CK240","v":0},{"$f":"Distributionsanlæg!CL240","v":0},{"$f":"Distributionsanlæg!CM240","v":0},{"$f":"Distributionsanlæg!CN240","v":0},{"$f":"Distributionsanlæg!CO240","v":0},{"$f":"Distributionsanlæg!CP240","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Overløbsbygværker - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW243:AW258)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY243:AY259)","v":0},{"$f":"SUM(AZ243:AZ259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL243:DL259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B260","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E260","v":75},{"$f":"D$3+$C243+Distributionsanlæg!D244","v":1980},{"$f":"E$3+$C243+Distributionsanlæg!E244","v":1990},{"$f":"F$3+$C243+Distributionsanlæg!F244","v":2000},{"$f":"G$3+$C243+Distributionsanlæg!G244","v":2010},{"$f":"H$3+$C243+Distributionsanlæg!H244","v":2020},{"$f":"I$3+$C243+Distributionsanlæg!I244","v":2030},{"$f":"J$3+$C243+Distributionsanlæg!J244","v":2040},{"$f":"K$3+$C243+Distributionsanlæg!K244","v":2050},{"$f":"L$3+$C243+Distributionsanlæg!L244","v":2057},{"$f":"M$3+$C243+Distributionsanlæg!M244","v":2062},{"$f":"N$3+$C243+Distributionsanlæg!N244","v":2067},{"$f":"O$3+$C243+Distributionsanlæg!O244","v":2072},{"$f":"P$3+$C243+Distributionsanlæg!P244","v":2075},{"$f":"Q$3+$C243+Distributionsanlæg!Q244","v":2076},{"$f":"R$3+$C243+Distributionsanlæg!R244","v":2077},{"$f":"S$3+$C243+Distributionsanlæg!S244","v":2078},{"$f":"T$3+$C243+Distributionsanlæg!T244","v":2079},{"$f":"U$3+$C243+Distributionsanlæg!U244","v":2080},{"$f":"V$3+$C243+Distributionsanlæg!V244","v":2081},{"$f":"W$3+$C243+Distributionsanlæg!W244","v":2082},{"$f":"X$3+$C243+Distributionsanlæg!X244","v":2083},{"$f":"Y$3+$C243+Distributionsanlæg!Y244","v":2084},null,{"$f":"Distributionsanlæg!BU243","v":0},{"$f":"Distributionsanlæg!BV243","v":0},{"$f":"Distributionsanlæg!BW243","v":0},{"$f":"Distributionsanlæg!BX243","v":0},{"$f":"Distributionsanlæg!BY243","v":0},{"$f":"Distributionsanlæg!BZ243","v":0},{"$f":"Distributionsanlæg!CA243","v":0},{"$f":"Distributionsanlæg!CB243","v":0},{"$f":"Distributionsanlæg!CC243","v":0},{"$f":"Distributionsanlæg!CD243","v":0},{"$f":"Distributionsanlæg!CE243","v":0},{"$f":"Distributionsanlæg!CF243","v":0},{"$f":"Distributionsanlæg!CG243","v":0},{"$f":"Distributionsanlæg!CH243","v":0},{"$f":"Distributionsanlæg!CI243","v":0},{"$f":"Distributionsanlæg!CJ243","v":0},{"$f":"Distributionsanlæg!CK243","v":0},{"$f":"Distributionsanlæg!CL243","v":0},{"$f":"Distributionsanlæg!CM243","v":0},{"$f":"Distributionsanlæg!CN243","v":0},{"$f":"Distributionsanlæg!CO243","v":0},{"$f":"Distributionsanlæg!CP243","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D243>=AY$2,$AA243/($D243-2009),0)+IF($E243>=AY$2,$AB243/($E243-2009),0)+IF($F243>=AY$2,$AC243/($F243-2009),0)+IF($G243>=AY$2,$AD243/($G243-2009),0)+IF($H243>=AY$2,$AE243/($H243-2009),0)+IF($I243>=AY$2,$AF243/($I243-2009),0)+IF($J243>=AY$2,$AG243/($J243-2009),0)+IF($K243>=AY$2,$AH243/($K243-2009),0)+IF($L243>=AY$2,$AI243/($L243-2009),0)+IF($M243>=AY$2,$AJ243/($M243-2009),0)+IF($N243>=AY$2,$AK243/($N243-2009),0)+IF($O243>=AY$2,$AL243/($O243-2009),0)+IF($P243>=AY$2,$AM243/($P243-2009),0)+IF($Q243>=AY$2,$AN243/($Q243-2009),0)+IF($R243>=AY$2,$AO243/($R243-2009),0)+IF($S243>=AY$2,$AP243/($S243-2009),0)+IF($T243>=AY$2,$AQ243/($T243-2009),0)+IF($U243>=AY$2,$AR243/($U243-2009),0)+IF($V243>=AY$2,$AS243/($V243-2009),0)+IF($W243>=AY$2,$AT243/($W243-2009),0)+IF($X243>=AY$2,$AU243/($X243-2009),0)+IF($Y243>=AY$2,$AV243/($Y243-2009),0)","v":0},{"$f":"IF($D243>=AZ$2,$AA243/($D243-2009),0)+IF($E243>=AZ$2,$AB243/($E243-2009),0)+IF($F243>=AZ$2,$AC243/($F243-2009),0)+IF($G243>=AZ$2,$AD243/($G243-2009),0)+IF($H243>=AZ$2,$AE243/($H243-2009),0)+IF($I243>=AZ$2,$AF243/($I243-2009),0)+IF($J243>=AZ$2,$AG243/($J243-2009),0)+IF($K243>=AZ$2,$AH243/($K243-2009),0)+IF($L243>=AZ$2,$AI243/($L243-2009),0)+IF($M243>=AZ$2,$AJ243/($M243-2009),0)+IF($N243>=AZ$2,$AK243/($N243-2009),0)+IF($O243>=AZ$2,$AL243/($O243-2009),0)+IF($P243>=AZ$2,$AM243/($P243-2009),0)+IF($Q243>=AZ$2,$AN243/($Q243-2009),0)+IF($R243>=AZ$2,$AO243/($R243-2009),0)+IF($S243>=AZ$2,$AP243/($S243-2009),0)+IF($T243>=AZ$2,$AQ243/($T243-2009),0)+IF($U243>=AZ$2,$AR243/($U243-2009),0)+IF($V243>=AZ$2,$AS243/($V243-2009),0)+IF($W243>=AZ$2,$AT243/($W243-2009),0)+IF($X243>=AZ$2,$AU243/($X243-2009),0)+IF($Y243>=AZ$2,$AV243/($Y243-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D243>=DL$2,$AA243/($D243-2009),0)+IF($E243>=DL$2,$AB243/($E243-2009),0)+IF($F243>=DL$2,$AC243/($F243-2009),0)+IF($G243>=DL$2,$AD243/($G243-2009),0)+IF($H243>=DL$2,$AE243/($H243-2009),0)+IF($I243>=DL$2,$AF243/($I243-2009),0)+IF($J243>=DL$2,$AG243/($J243-2009),0)+IF($K243>=DL$2,$AH243/($K243-2009),0)+IF($L243>=DL$2,$AI243/($L243-2009),0)+IF($M243>=DL$2,$AJ243/($M243-2009),0)+IF($N243>=DL$2,$AK243/($N243-2009),0)+IF($O243>=DL$2,$AL243/($O243-2009),0)+IF($P243>=DL$2,$AM243/($P243-2009),0)+IF($Q243>=DL$2,$AN243/($Q243-2009),0)+IF($R243>=DL$2,$AO243/($R243-2009),0)+IF($S243>=DL$2,$AP243/($S243-2009),0)+IF($T243>=DL$2,$AQ243/($T243-2009),0)+IF($U243>=DL$2,$AR243/($U243-2009),0)+IF($V243>=DL$2,$AS243/($V243-2009),0)+IF($W243>=DL$2,$AT243/($W243-2009),0)+IF($X243>=DL$2,$AU243/($X243-2009),0)+IF($Y243>=DL$2,$AV243/($Y243-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B261","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E261","v":75},{"$f":"D$3+$C245+Distributionsanlæg!D246","v":1980},{"$f":"E$3+$C245+Distributionsanlæg!E246","v":1990},{"$f":"F$3+$C245+Distributionsanlæg!F246","v":2000},{"$f":"G$3+$C245+Distributionsanlæg!G246","v":2010},{"$f":"H$3+$C245+Distributionsanlæg!H246","v":2020},{"$f":"I$3+$C245+Distributionsanlæg!I246","v":2030},{"$f":"J$3+$C245+Distributionsanlæg!J246","v":2040},{"$f":"K$3+$C245+Distributionsanlæg!K246","v":2050},{"$f":"L$3+$C245+Distributionsanlæg!L246","v":2057},{"$f":"M$3+$C245+Distributionsanlæg!M246","v":2062},{"$f":"N$3+$C245+Distributionsanlæg!N246","v":2067},{"$f":"O$3+$C245+Distributionsanlæg!O246","v":2072},{"$f":"P$3+$C245+Distributionsanlæg!P246","v":2075},{"$f":"Q$3+$C245+Distributionsanlæg!Q246","v":2076},{"$f":"R$3+$C245+Distributionsanlæg!R246","v":2077},{"$f":"S$3+$C245+Distributionsanlæg!S246","v":2078},{"$f":"T$3+$C245+Distributionsanlæg!T246","v":2079},{"$f":"U$3+$C245+Distributionsanlæg!U246","v":2080},{"$f":"V$3+$C245+Distributionsanlæg!V246","v":2081},{"$f":"W$3+$C245+Distributionsanlæg!W246","v":2082},{"$f":"X$3+$C245+Distributionsanlæg!X246","v":2083},{"$f":"Y$3+$C245+Distributionsanlæg!Y246","v":2084},null,{"$f":"Distributionsanlæg!BU245","v":0},{"$f":"Distributionsanlæg!BV245","v":0},{"$f":"Distributionsanlæg!BW245","v":0},{"$f":"Distributionsanlæg!BX245","v":0},{"$f":"Distributionsanlæg!BY245","v":0},{"$f":"Distributionsanlæg!BZ245","v":0},{"$f":"Distributionsanlæg!CA245","v":0},{"$f":"Distributionsanlæg!CB245","v":0},{"$f":"Distributionsanlæg!CC245","v":0},{"$f":"Distributionsanlæg!CD245","v":0},{"$f":"Distributionsanlæg!CE245","v":0},{"$f":"Distributionsanlæg!CF245","v":0},{"$f":"Distributionsanlæg!CG245","v":0},{"$f":"Distributionsanlæg!CH245","v":0},{"$f":"Distributionsanlæg!CI245","v":0},{"$f":"Distributionsanlæg!CJ245","v":0},{"$f":"Distributionsanlæg!CK245","v":0},{"$f":"Distributionsanlæg!CL245","v":0},{"$f":"Distributionsanlæg!CM245","v":0},{"$f":"Distributionsanlæg!CN245","v":0},{"$f":"Distributionsanlæg!CO245","v":0},{"$f":"Distributionsanlæg!CP245","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D245>=AY$2,$AA245/($D245-2009),0)+IF($E245>=AY$2,$AB245/($E245-2009),0)+IF($F245>=AY$2,$AC245/($F245-2009),0)+IF($G245>=AY$2,$AD245/($G245-2009),0)+IF($H245>=AY$2,$AE245/($H245-2009),0)+IF($I245>=AY$2,$AF245/($I245-2009),0)+IF($J245>=AY$2,$AG245/($J245-2009),0)+IF($K245>=AY$2,$AH245/($K245-2009),0)+IF($L245>=AY$2,$AI245/($L245-2009),0)+IF($M245>=AY$2,$AJ245/($M245-2009),0)+IF($N245>=AY$2,$AK245/($N245-2009),0)+IF($O245>=AY$2,$AL245/($O245-2009),0)+IF($P245>=AY$2,$AM245/($P245-2009),0)+IF($Q245>=AY$2,$AN245/($Q245-2009),0)+IF($R245>=AY$2,$AO245/($R245-2009),0)+IF($S245>=AY$2,$AP245/($S245-2009),0)+IF($T245>=AY$2,$AQ245/($T245-2009),0)+IF($U245>=AY$2,$AR245/($U245-2009),0)+IF($V245>=AY$2,$AS245/($V245-2009),0)+IF($W245>=AY$2,$AT245/($W245-2009),0)+IF($X245>=AY$2,$AU245/($X245-2009),0)+IF($Y245>=AY$2,$AV245/($Y245-2009),0)","v":0},{"$f":"IF($D245>=AZ$2,$AA245/($D245-2009),0)+IF($E245>=AZ$2,$AB245/($E245-2009),0)+IF($F245>=AZ$2,$AC245/($F245-2009),0)+IF($G245>=AZ$2,$AD245/($G245-2009),0)+IF($H245>=AZ$2,$AE245/($H245-2009),0)+IF($I245>=AZ$2,$AF245/($I245-2009),0)+IF($J245>=AZ$2,$AG245/($J245-2009),0)+IF($K245>=AZ$2,$AH245/($K245-2009),0)+IF($L245>=AZ$2,$AI245/($L245-2009),0)+IF($M245>=AZ$2,$AJ245/($M245-2009),0)+IF($N245>=AZ$2,$AK245/($N245-2009),0)+IF($O245>=AZ$2,$AL245/($O245-2009),0)+IF($P245>=AZ$2,$AM245/($P245-2009),0)+IF($Q245>=AZ$2,$AN245/($Q245-2009),0)+IF($R245>=AZ$2,$AO245/($R245-2009),0)+IF($S245>=AZ$2,$AP245/($S245-2009),0)+IF($T245>=AZ$2,$AQ245/($T245-2009),0)+IF($U245>=AZ$2,$AR245/($U245-2009),0)+IF($V245>=AZ$2,$AS245/($V245-2009),0)+IF($W245>=AZ$2,$AT245/($W245-2009),0)+IF($X245>=AZ$2,$AU245/($X245-2009),0)+IF($Y245>=AZ$2,$AV245/($Y245-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D245>=DL$2,$AA245/($D245-2009),0)+IF($E245>=DL$2,$AB245/($E245-2009),0)+IF($F245>=DL$2,$AC245/($F245-2009),0)+IF($G245>=DL$2,$AD245/($G245-2009),0)+IF($H245>=DL$2,$AE245/($H245-2009),0)+IF($I245>=DL$2,$AF245/($I245-2009),0)+IF($J245>=DL$2,$AG245/($J245-2009),0)+IF($K245>=DL$2,$AH245/($K245-2009),0)+IF($L245>=DL$2,$AI245/($L245-2009),0)+IF($M245>=DL$2,$AJ245/($M245-2009),0)+IF($N245>=DL$2,$AK245/($N245-2009),0)+IF($O245>=DL$2,$AL245/($O245-2009),0)+IF($P245>=DL$2,$AM245/($P245-2009),0)+IF($Q245>=DL$2,$AN245/($Q245-2009),0)+IF($R245>=DL$2,$AO245/($R245-2009),0)+IF($S245>=DL$2,$AP245/($S245-2009),0)+IF($T245>=DL$2,$AQ245/($T245-2009),0)+IF($U245>=DL$2,$AR245/($U245-2009),0)+IF($V245>=DL$2,$AS245/($V245-2009),0)+IF($W245>=DL$2,$AT245/($W245-2009),0)+IF($X245>=DL$2,$AU245/($X245-2009),0)+IF($Y245>=DL$2,$AV245/($Y245-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B262","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E262","v":75},{"$f":"D$3+$C247+Distributionsanlæg!D248","v":1980},{"$f":"E$3+$C247+Distributionsanlæg!E248","v":1990},{"$f":"F$3+$C247+Distributionsanlæg!F248","v":2000},{"$f":"G$3+$C247+Distributionsanlæg!G248","v":2010},{"$f":"H$3+$C247+Distributionsanlæg!H248","v":2020},{"$f":"I$3+$C247+Distributionsanlæg!I248","v":2030},{"$f":"J$3+$C247+Distributionsanlæg!J248","v":2040},{"$f":"K$3+$C247+Distributionsanlæg!K248","v":2050},{"$f":"L$3+$C247+Distributionsanlæg!L248","v":2057},{"$f":"M$3+$C247+Distributionsanlæg!M248","v":2062},{"$f":"N$3+$C247+Distributionsanlæg!N248","v":2067},{"$f":"O$3+$C247+Distributionsanlæg!O248","v":2072},{"$f":"P$3+$C247+Distributionsanlæg!P248","v":2075},{"$f":"Q$3+$C247+Distributionsanlæg!Q248","v":2076},{"$f":"R$3+$C247+Distributionsanlæg!R248","v":2077},{"$f":"S$3+$C247+Distributionsanlæg!S248","v":2078},{"$f":"T$3+$C247+Distributionsanlæg!T248","v":2079},{"$f":"U$3+$C247+Distributionsanlæg!U248","v":2080},{"$f":"V$3+$C247+Distributionsanlæg!V248","v":2081},{"$f":"W$3+$C247+Distributionsanlæg!W248","v":2082},{"$f":"X$3+$C247+Distributionsanlæg!X248","v":2083},{"$f":"Y$3+$C247+Distributionsanlæg!Y248","v":2084},null,{"$f":"Distributionsanlæg!BU247","v":0},{"$f":"Distributionsanlæg!BV247","v":0},{"$f":"Distributionsanlæg!BW247","v":0},{"$f":"Distributionsanlæg!BX247","v":0},{"$f":"Distributionsanlæg!BY247","v":0},{"$f":"Distributionsanlæg!BZ247","v":0},{"$f":"Distributionsanlæg!CA247","v":0},{"$f":"Distributionsanlæg!CB247","v":0},{"$f":"Distributionsanlæg!CC247","v":0},{"$f":"Distributionsanlæg!CD247","v":0},{"$f":"Distributionsanlæg!CE247","v":0},{"$f":"Distributionsanlæg!CF247","v":0},{"$f":"Distributionsanlæg!CG247","v":0},{"$f":"Distributionsanlæg!CH247","v":0},{"$f":"Distributionsanlæg!CI247","v":0},{"$f":"Distributionsanlæg!CJ247","v":0},{"$f":"Distributionsanlæg!CK247","v":0},{"$f":"Distributionsanlæg!CL247","v":0},{"$f":"Distributionsanlæg!CM247","v":0},{"$f":"Distributionsanlæg!CN247","v":0},{"$f":"Distributionsanlæg!CO247","v":0},{"$f":"Distributionsanlæg!CP247","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D247>=AY$2,$AA247/($D247-2009),0)+IF($E247>=AY$2,$AB247/($E247-2009),0)+IF($F247>=AY$2,$AC247/($F247-2009),0)+IF($G247>=AY$2,$AD247/($G247-2009),0)+IF($H247>=AY$2,$AE247/($H247-2009),0)+IF($I247>=AY$2,$AF247/($I247-2009),0)+IF($J247>=AY$2,$AG247/($J247-2009),0)+IF($K247>=AY$2,$AH247/($K247-2009),0)+IF($L247>=AY$2,$AI247/($L247-2009),0)+IF($M247>=AY$2,$AJ247/($M247-2009),0)+IF($N247>=AY$2,$AK247/($N247-2009),0)+IF($O247>=AY$2,$AL247/($O247-2009),0)+IF($P247>=AY$2,$AM247/($P247-2009),0)+IF($Q247>=AY$2,$AN247/($Q247-2009),0)+IF($R247>=AY$2,$AO247/($R247-2009),0)+IF($S247>=AY$2,$AP247/($S247-2009),0)+IF($T247>=AY$2,$AQ247/($T247-2009),0)+IF($U247>=AY$2,$AR247/($U247-2009),0)+IF($V247>=AY$2,$AS247/($V247-2009),0)+IF($W247>=AY$2,$AT247/($W247-2009),0)+IF($X247>=AY$2,$AU247/($X247-2009),0)+IF($Y247>=AY$2,$AV247/($Y247-2009),0)","v":0},{"$f":"IF($D247>=AZ$2,$AA247/($D247-2009),0)+IF($E247>=AZ$2,$AB247/($E247-2009),0)+IF($F247>=AZ$2,$AC247/($F247-2009),0)+IF($G247>=AZ$2,$AD247/($G247-2009),0)+IF($H247>=AZ$2,$AE247/($H247-2009),0)+IF($I247>=AZ$2,$AF247/($I247-2009),0)+IF($J247>=AZ$2,$AG247/($J247-2009),0)+IF($K247>=AZ$2,$AH247/($K247-2009),0)+IF($L247>=AZ$2,$AI247/($L247-2009),0)+IF($M247>=AZ$2,$AJ247/($M247-2009),0)+IF($N247>=AZ$2,$AK247/($N247-2009),0)+IF($O247>=AZ$2,$AL247/($O247-2009),0)+IF($P247>=AZ$2,$AM247/($P247-2009),0)+IF($Q247>=AZ$2,$AN247/($Q247-2009),0)+IF($R247>=AZ$2,$AO247/($R247-2009),0)+IF($S247>=AZ$2,$AP247/($S247-2009),0)+IF($T247>=AZ$2,$AQ247/($T247-2009),0)+IF($U247>=AZ$2,$AR247/($U247-2009),0)+IF($V247>=AZ$2,$AS247/($V247-2009),0)+IF($W247>=AZ$2,$AT247/($W247-2009),0)+IF($X247>=AZ$2,$AU247/($X247-2009),0)+IF($Y247>=AZ$2,$AV247/($Y247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D247>=DL$2,$AA247/($D247-2009),0)+IF($E247>=DL$2,$AB247/($E247-2009),0)+IF($F247>=DL$2,$AC247/($F247-2009),0)+IF($G247>=DL$2,$AD247/($G247-2009),0)+IF($H247>=DL$2,$AE247/($H247-2009),0)+IF($I247>=DL$2,$AF247/($I247-2009),0)+IF($J247>=DL$2,$AG247/($J247-2009),0)+IF($K247>=DL$2,$AH247/($K247-2009),0)+IF($L247>=DL$2,$AI247/($L247-2009),0)+IF($M247>=DL$2,$AJ247/($M247-2009),0)+IF($N247>=DL$2,$AK247/($N247-2009),0)+IF($O247>=DL$2,$AL247/($O247-2009),0)+IF($P247>=DL$2,$AM247/($P247-2009),0)+IF($Q247>=DL$2,$AN247/($Q247-2009),0)+IF($R247>=DL$2,$AO247/($R247-2009),0)+IF($S247>=DL$2,$AP247/($S247-2009),0)+IF($T247>=DL$2,$AQ247/($T247-2009),0)+IF($U247>=DL$2,$AR247/($U247-2009),0)+IF($V247>=DL$2,$AS247/($V247-2009),0)+IF($W247>=DL$2,$AT247/($W247-2009),0)+IF($X247>=DL$2,$AU247/($X247-2009),0)+IF($Y247>=DL$2,$AV247/($Y247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B263","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E263","v":20},{"$f":"D$3+$C249","v":1925},{"$f":"E$3+$C249","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU249","v":0},{"$f":"Distributionsanlæg!BV249","v":0},{"$f":"Distributionsanlæg!BW249","v":0},{"$f":"Distributionsanlæg!BX249","v":0},{"$f":"Distributionsanlæg!BY249","v":0},{"$f":"Distributionsanlæg!BZ249","v":0},{"$f":"Distributionsanlæg!CA249","v":0},{"$f":"Distributionsanlæg!CB249","v":0},{"$f":"Distributionsanlæg!CC249","v":0},{"$f":"Distributionsanlæg!CD249","v":0},{"$f":"Distributionsanlæg!CE249","v":0},{"$f":"Distributionsanlæg!CF249","v":0},{"$f":"Distributionsanlæg!CG249","v":0},{"$f":"Distributionsanlæg!CH249","v":0},{"$f":"Distributionsanlæg!CI249","v":0},{"$f":"Distributionsanlæg!CJ249","v":0},{"$f":"Distributionsanlæg!CK249","v":0},{"$f":"Distributionsanlæg!CL249","v":0},{"$f":"Distributionsanlæg!CM249","v":0},{"$f":"Distributionsanlæg!CN249","v":0},{"$f":"Distributionsanlæg!CO249","v":0},{"$f":"Distributionsanlæg!CP249","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D249>=AY$2,$AA249/($D249-2009),0)+IF($E249>=AY$2,$AB249/($E249-2009),0)+IF($F249>=AY$2,$AC249/($F249-2009),0)+IF($G249>=AY$2,$AD249/($G249-2009),0)+IF($H249>=AY$2,$AE249/($H249-2009),0)+IF($I249>=AY$2,$AF249/($I249-2009),0)+IF($J249>=AY$2,$AG249/($J249-2009),0)+IF($K249>=AY$2,$AH249/($K249-2009),0)+IF($L249>=AY$2,$AI249/($L249-2009),0)+IF($M249>=AY$2,$AJ249/($M249-2009),0)+IF($N249>=AY$2,$AK249/($N249-2009),0)+IF($O249>=AY$2,$AL249/($O249-2009),0)+IF($P249>=AY$2,$AM249/($P249-2009),0)+IF($Q249>=AY$2,$AN249/($Q249-2009),0)+IF($R249>=AY$2,$AO249/($R249-2009),0)+IF($S249>=AY$2,$AP249/($S249-2009),0)+IF($T249>=AY$2,$AQ249/($T249-2009),0)+IF($U249>=AY$2,$AR249/($U249-2009),0)+IF($V249>=AY$2,$AS249/($V249-2009),0)+IF($W249>=AY$2,$AT249/($W249-2009),0)+IF($X249>=AY$2,$AU249/($X249-2009),0)+IF($Y249>=AY$2,$AV249/($Y249-2009),0)","v":0},{"$f":"IF($D249>=AZ$2,$AA249/($D249-2009),0)+IF($E249>=AZ$2,$AB249/($E249-2009),0)+IF($F249>=AZ$2,$AC249/($F249-2009),0)+IF($G249>=AZ$2,$AD249/($G249-2009),0)+IF($H249>=AZ$2,$AE249/($H249-2009),0)+IF($I249>=AZ$2,$AF249/($I249-2009),0)+IF($J249>=AZ$2,$AG249/($J249-2009),0)+IF($K249>=AZ$2,$AH249/($K249-2009),0)+IF($L249>=AZ$2,$AI249/($L249-2009),0)+IF($M249>=AZ$2,$AJ249/($M249-2009),0)+IF($N249>=AZ$2,$AK249/($N249-2009),0)+IF($O249>=AZ$2,$AL249/($O249-2009),0)+IF($P249>=AZ$2,$AM249/($P249-2009),0)+IF($Q249>=AZ$2,$AN249/($Q249-2009),0)+IF($R249>=AZ$2,$AO249/($R249-2009),0)+IF($S249>=AZ$2,$AP249/($S249-2009),0)+IF($T249>=AZ$2,$AQ249/($T249-2009),0)+IF($U249>=AZ$2,$AR249/($U249-2009),0)+IF($V249>=AZ$2,$AS249/($V249-2009),0)+IF($W249>=AZ$2,$AT249/($W249-2009),0)+IF($X249>=AZ$2,$AU249/($X249-2009),0)+IF($Y249>=AZ$2,$AV249/($Y249-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D249>=DL$2,$AA249/($D249-2009),0)+IF($E249>=DL$2,$AB249/($E249-2009),0)+IF($F249>=DL$2,$AC249/($F249-2009),0)+IF($G249>=DL$2,$AD249/($G249-2009),0)+IF($H249>=DL$2,$AE249/($H249-2009),0)+IF($I249>=DL$2,$AF249/($I249-2009),0)+IF($J249>=DL$2,$AG249/($J249-2009),0)+IF($K249>=DL$2,$AH249/($K249-2009),0)+IF($L249>=DL$2,$AI249/($L249-2009),0)+IF($M249>=DL$2,$AJ249/($M249-2009),0)+IF($N249>=DL$2,$AK249/($N249-2009),0)+IF($O249>=DL$2,$AL249/($O249-2009),0)+IF($P249>=DL$2,$AM249/($P249-2009),0)+IF($Q249>=DL$2,$AN249/($Q249-2009),0)+IF($R249>=DL$2,$AO249/($R249-2009),0)+IF($S249>=DL$2,$AP249/($S249-2009),0)+IF($T249>=DL$2,$AQ249/($T249-2009),0)+IF($U249>=DL$2,$AR249/($U249-2009),0)+IF($V249>=DL$2,$AS249/($V249-2009),0)+IF($W249>=DL$2,$AT249/($W249-2009),0)+IF($X249>=DL$2,$AU249/($X249-2009),0)+IF($Y249>=DL$2,$AV249/($Y249-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B264","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E264","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU250","v":0},{"$f":"Distributionsanlæg!BV250","v":0},{"$f":"Distributionsanlæg!BW250","v":0},{"$f":"Distributionsanlæg!BX250","v":0},{"$f":"Distributionsanlæg!BY250","v":0},{"$f":"Distributionsanlæg!BZ250","v":0},{"$f":"Distributionsanlæg!CA250","v":0},{"$f":"Distributionsanlæg!CB250","v":0},{"$f":"Distributionsanlæg!CC250","v":0},{"$f":"Distributionsanlæg!CD250","v":0},{"$f":"Distributionsanlæg!CE250","v":0},{"$f":"Distributionsanlæg!CF250","v":0},{"$f":"Distributionsanlæg!CG250","v":0},{"$f":"Distributionsanlæg!CH250","v":0},{"$f":"Distributionsanlæg!CI250","v":0},{"$f":"Distributionsanlæg!CJ250","v":0},{"$f":"Distributionsanlæg!CK250","v":0},{"$f":"Distributionsanlæg!CL250","v":0},{"$f":"Distributionsanlæg!CM250","v":0},{"$f":"Distributionsanlæg!CN250","v":0},{"$f":"Distributionsanlæg!CO250","v":0},{"$f":"Distributionsanlæg!CP250","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B265","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E265","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU251","v":0},{"$f":"Distributionsanlæg!BV251","v":0},{"$f":"Distributionsanlæg!BW251","v":0},{"$f":"Distributionsanlæg!BX251","v":0},{"$f":"Distributionsanlæg!BY251","v":0},{"$f":"Distributionsanlæg!BZ251","v":0},{"$f":"Distributionsanlæg!CA251","v":0},{"$f":"Distributionsanlæg!CB251","v":0},{"$f":"Distributionsanlæg!CC251","v":0},{"$f":"Distributionsanlæg!CD251","v":0},{"$f":"Distributionsanlæg!CE251","v":0},{"$f":"Distributionsanlæg!CF251","v":0},{"$f":"Distributionsanlæg!CG251","v":0},{"$f":"Distributionsanlæg!CH251","v":0},{"$f":"Distributionsanlæg!CI251","v":0},{"$f":"Distributionsanlæg!CJ251","v":0},{"$f":"Distributionsanlæg!CK251","v":0},{"$f":"Distributionsanlæg!CL251","v":0},{"$f":"Distributionsanlæg!CM251","v":0},{"$f":"Distributionsanlæg!CN251","v":0},{"$f":"Distributionsanlæg!CO251","v":0},{"$f":"Distributionsanlæg!CP251","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B266","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E266","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU252","v":0},{"$f":"Distributionsanlæg!BV252","v":0},{"$f":"Distributionsanlæg!BW252","v":0},{"$f":"Distributionsanlæg!BX252","v":0},{"$f":"Distributionsanlæg!BY252","v":0},{"$f":"Distributionsanlæg!BZ252","v":0},{"$f":"Distributionsanlæg!CA252","v":0},{"$f":"Distributionsanlæg!CB252","v":0},{"$f":"Distributionsanlæg!CC252","v":0},{"$f":"Distributionsanlæg!CD252","v":0},{"$f":"Distributionsanlæg!CE252","v":0},{"$f":"Distributionsanlæg!CF252","v":0},{"$f":"Distributionsanlæg!CG252","v":0},{"$f":"Distributionsanlæg!CH252","v":0},{"$f":"Distributionsanlæg!CI252","v":0},{"$f":"Distributionsanlæg!CJ252","v":0},{"$f":"Distributionsanlæg!CK252","v":0},{"$f":"Distributionsanlæg!CL252","v":0},{"$f":"Distributionsanlæg!CM252","v":0},{"$f":"Distributionsanlæg!CN252","v":0},{"$f":"Distributionsanlæg!CO252","v":0},{"$f":"Distributionsanlæg!CP252","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D252>=DK$2,$AA252/($D252-2009),0)+IF($E252>=DK$2,$AB252/($E252-2009),0)+IF($F252>=DK$2,$AC252/($F252-2009),0)+IF($G252>=DK$2,$AD252/($G252-2009),0)+IF($H252>=DK$2,$AE252/($H252-2009),0)+IF($I252>=DK$2,$AF252/($I252-2009),0)+IF($J252>=DK$2,$AG252/($J252-2009),0)+IF($K252>=DK$2,$AH252/($K252-2009),0)+IF($L252>=DK$2,$AI252/($L252-2009),0)+IF($M252>=DK$2,$AJ252/($M252-2009),0)+IF($N252>=DK$2,$AK252/($N252-2009),0)+IF($O252>=DK$2,$AL252/($O252-2009),0)+IF($P252>=DK$2,$AM252/($P252-2009),0)+IF($Q252>=DK$2,$AN252/($Q252-2009),0)+IF($R252>=DK$2,$AO252/($R252-2009),0)+IF($S252>=DK$2,$AP252/($S252-2009),0)+IF($T252>=DK$2,$AQ252/($T252-2009),0)+IF($U252>=DK$2,$AR252/($U252-2009),0)+IF($V252>=DK$2,$AS252/($V252-2009),0)+IF($W252>=DK$2,$AT252/($W252-2009),0)+IF($X252>=DK$2,$AU252/($X252-2009),0)+IF($Y252>=DK$2,$AV252/($Y252-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B267","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E267","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU253","v":0},{"$f":"Distributionsanlæg!BV253","v":0},{"$f":"Distributionsanlæg!BW253","v":0},{"$f":"Distributionsanlæg!BX253","v":0},{"$f":"Distributionsanlæg!BY253","v":0},{"$f":"Distributionsanlæg!BZ253","v":0},{"$f":"Distributionsanlæg!CA253","v":0},{"$f":"Distributionsanlæg!CB253","v":0},{"$f":"Distributionsanlæg!CC253","v":0},{"$f":"Distributionsanlæg!CD253","v":0},{"$f":"Distributionsanlæg!CE253","v":0},{"$f":"Distributionsanlæg!CF253","v":0},{"$f":"Distributionsanlæg!CG253","v":0},{"$f":"Distributionsanlæg!CH253","v":0},{"$f":"Distributionsanlæg!CI253","v":0},{"$f":"Distributionsanlæg!CJ253","v":0},{"$f":"Distributionsanlæg!CK253","v":0},{"$f":"Distributionsanlæg!CL253","v":0},{"$f":"Distributionsanlæg!CM253","v":0},{"$f":"Distributionsanlæg!CN253","v":0},{"$f":"Distributionsanlæg!CO253","v":0},{"$f":"Distributionsanlæg!CP253","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D253>=AZ$2,$AA253/($D253-2009),0)+IF($E253>=AZ$2,$AB253/($E253-2009),0)+IF($F253>=AZ$2,$AC253/($F253-2009),0)+IF($G253>=AZ$2,$AD253/($G253-2009),0)+IF($H253>=AZ$2,$AE253/($H253-2009),0)+IF($I253>=AZ$2,$AF253/($I253-2009),0)+IF($J253>=AZ$2,$AG253/($J253-2009),0)+IF($K253>=AZ$2,$AH253/($K253-2009),0)+IF($L253>=AZ$2,$AI253/($L253-2009),0)+IF($M253>=AZ$2,$AJ253/($M253-2009),0)+IF($N253>=AZ$2,$AK253/($N253-2009),0)+IF($O253>=AZ$2,$AL253/($O253-2009),0)+IF($P253>=AZ$2,$AM253/($P253-2009),0)+IF($Q253>=AZ$2,$AN253/($Q253-2009),0)+IF($R253>=AZ$2,$AO253/($R253-2009),0)+IF($S253>=AZ$2,$AP253/($S253-2009),0)+IF($T253>=AZ$2,$AQ253/($T253-2009),0)+IF($U253>=AZ$2,$AR253/($U253-2009),0)+IF($V253>=AZ$2,$AS253/($V253-2009),0)+IF($W253>=AZ$2,$AT253/($W253-2009),0)+IF($X253>=AZ$2,$AU253/($X253-2009),0)+IF($Y253>=AZ$2,$AV253/($Y253-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B268","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E268","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU254","v":0},{"$f":"Distributionsanlæg!BV254","v":0},{"$f":"Distributionsanlæg!BW254","v":0},{"$f":"Distributionsanlæg!BX254","v":0},{"$f":"Distributionsanlæg!BY254","v":0},{"$f":"Distributionsanlæg!BZ254","v":0},{"$f":"Distributionsanlæg!CA254","v":0},{"$f":"Distributionsanlæg!CB254","v":0},{"$f":"Distributionsanlæg!CC254","v":0},{"$f":"Distributionsanlæg!CD254","v":0},{"$f":"Distributionsanlæg!CE254","v":0},{"$f":"Distributionsanlæg!CF254","v":0},{"$f":"Distributionsanlæg!CG254","v":0},{"$f":"Distributionsanlæg!CH254","v":0},{"$f":"Distributionsanlæg!CI254","v":0},{"$f":"Distributionsanlæg!CJ254","v":0},{"$f":"Distributionsanlæg!CK254","v":0},{"$f":"Distributionsanlæg!CL254","v":0},{"$f":"Distributionsanlæg!CM254","v":0},{"$f":"Distributionsanlæg!CN254","v":0},{"$f":"Distributionsanlæg!CO254","v":0},{"$f":"Distributionsanlæg!CP254","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B269","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E269","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU255","v":0},{"$f":"Distributionsanlæg!BV255","v":0},{"$f":"Distributionsanlæg!BW255","v":0},{"$f":"Distributionsanlæg!BX255","v":0},{"$f":"Distributionsanlæg!BY255","v":0},{"$f":"Distributionsanlæg!BZ255","v":0},{"$f":"Distributionsanlæg!CA255","v":0},{"$f":"Distributionsanlæg!CB255","v":0},{"$f":"Distributionsanlæg!CC255","v":0},{"$f":"Distributionsanlæg!CD255","v":0},{"$f":"Distributionsanlæg!CE255","v":0},{"$f":"Distributionsanlæg!CF255","v":0},{"$f":"Distributionsanlæg!CG255","v":0},{"$f":"Distributionsanlæg!CH255","v":0},{"$f":"Distributionsanlæg!CI255","v":0},{"$f":"Distributionsanlæg!CJ255","v":0},{"$f":"Distributionsanlæg!CK255","v":0},{"$f":"Distributionsanlæg!CL255","v":0},{"$f":"Distributionsanlæg!CM255","v":0},{"$f":"Distributionsanlæg!CN255","v":0},{"$f":"Distributionsanlæg!CO255","v":0},{"$f":"Distributionsanlæg!CP255","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B270","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E270","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU256","v":0},{"$f":"Distributionsanlæg!BV256","v":0},{"$f":"Distributionsanlæg!BW256","v":0},{"$f":"Distributionsanlæg!BX256","v":0},{"$f":"Distributionsanlæg!BY256","v":0},{"$f":"Distributionsanlæg!BZ256","v":0},{"$f":"Distributionsanlæg!CA256","v":0},{"$f":"Distributionsanlæg!CB256","v":0},{"$f":"Distributionsanlæg!CC256","v":0},{"$f":"Distributionsanlæg!CD256","v":0},{"$f":"Distributionsanlæg!CE256","v":0},{"$f":"Distributionsanlæg!CF256","v":0},{"$f":"Distributionsanlæg!CG256","v":0},{"$f":"Distributionsanlæg!CH256","v":0},{"$f":"Distributionsanlæg!CI256","v":0},{"$f":"Distributionsanlæg!CJ256","v":0},{"$f":"Distributionsanlæg!CK256","v":0},{"$f":"Distributionsanlæg!CL256","v":0},{"$f":"Distributionsanlæg!CM256","v":0},{"$f":"Distributionsanlæg!CN256","v":0},{"$f":"Distributionsanlæg!CO256","v":0},{"$f":"Distributionsanlæg!CP256","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D256>=DK$2,$AA256/($D256-2009),0)+IF($E256>=DK$2,$AB256/($E256-2009),0)+IF($F256>=DK$2,$AC256/($F256-2009),0)+IF($G256>=DK$2,$AD256/($G256-2009),0)+IF($H256>=DK$2,$AE256/($H256-2009),0)+IF($I256>=DK$2,$AF256/($I256-2009),0)+IF($J256>=DK$2,$AG256/($J256-2009),0)+IF($K256>=DK$2,$AH256/($K256-2009),0)+IF($L256>=DK$2,$AI256/($L256-2009),0)+IF($M256>=DK$2,$AJ256/($M256-2009),0)+IF($N256>=DK$2,$AK256/($N256-2009),0)+IF($O256>=DK$2,$AL256/($O256-2009),0)+IF($P256>=DK$2,$AM256/($P256-2009),0)+IF($Q256>=DK$2,$AN256/($Q256-2009),0)+IF($R256>=DK$2,$AO256/($R256-2009),0)+IF($S256>=DK$2,$AP256/($S256-2009),0)+IF($T256>=DK$2,$AQ256/($T256-2009),0)+IF($U256>=DK$2,$AR256/($U256-2009),0)+IF($V256>=DK$2,$AS256/($V256-2009),0)+IF($W256>=DK$2,$AT256/($W256-2009),0)+IF($X256>=DK$2,$AU256/($X256-2009),0)+IF($Y256>=DK$2,$AV256/($Y256-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B271","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E271","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU257","v":0},{"$f":"Distributionsanlæg!BV257","v":0},{"$f":"Distributionsanlæg!BW257","v":0},{"$f":"Distributionsanlæg!BX257","v":0},{"$f":"Distributionsanlæg!BY257","v":0},{"$f":"Distributionsanlæg!BZ257","v":0},{"$f":"Distributionsanlæg!CA257","v":0},{"$f":"Distributionsanlæg!CB257","v":0},{"$f":"Distributionsanlæg!CC257","v":0},{"$f":"Distributionsanlæg!CD257","v":0},{"$f":"Distributionsanlæg!CE257","v":0},{"$f":"Distributionsanlæg!CF257","v":0},{"$f":"Distributionsanlæg!CG257","v":0},{"$f":"Distributionsanlæg!CH257","v":0},{"$f":"Distributionsanlæg!CI257","v":0},{"$f":"Distributionsanlæg!CJ257","v":0},{"$f":"Distributionsanlæg!CK257","v":0},{"$f":"Distributionsanlæg!CL257","v":0},{"$f":"Distributionsanlæg!CM257","v":0},{"$f":"Distributionsanlæg!CN257","v":0},{"$f":"Distributionsanlæg!CO257","v":0},{"$f":"Distributionsanlæg!CP257","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D257>=AZ$2,$AA257/($D257-2009),0)+IF($E257>=AZ$2,$AB257/($E257-2009),0)+IF($F257>=AZ$2,$AC257/($F257-2009),0)+IF($G257>=AZ$2,$AD257/($G257-2009),0)+IF($H257>=AZ$2,$AE257/($H257-2009),0)+IF($I257>=AZ$2,$AF257/($I257-2009),0)+IF($J257>=AZ$2,$AG257/($J257-2009),0)+IF($K257>=AZ$2,$AH257/($K257-2009),0)+IF($L257>=AZ$2,$AI257/($L257-2009),0)+IF($M257>=AZ$2,$AJ257/($M257-2009),0)+IF($N257>=AZ$2,$AK257/($N257-2009),0)+IF($O257>=AZ$2,$AL257/($O257-2009),0)+IF($P257>=AZ$2,$AM257/($P257-2009),0)+IF($Q257>=AZ$2,$AN257/($Q257-2009),0)+IF($R257>=AZ$2,$AO257/($R257-2009),0)+IF($S257>=AZ$2,$AP257/($S257-2009),0)+IF($T257>=AZ$2,$AQ257/($T257-2009),0)+IF($U257>=AZ$2,$AR257/($U257-2009),0)+IF($V257>=AZ$2,$AS257/($V257-2009),0)+IF($W257>=AZ$2,$AT257/($W257-2009),0)+IF($X257>=AZ$2,$AU257/($X257-2009),0)+IF($Y257>=AZ$2,$AV257/($Y257-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B272","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E272","v":75},{"$f":"D$3+$C258+Distributionsanlæg!D259","v":1980},{"$f":"E$3+$C258+Distributionsanlæg!E259","v":1990},{"$f":"F$3+$C258+Distributionsanlæg!F259","v":2000},{"$f":"G$3+$C258+Distributionsanlæg!G259","v":2010},{"$f":"H$3+$C258+Distributionsanlæg!H259","v":2020},{"$f":"I$3+$C258+Distributionsanlæg!I259","v":2030},{"$f":"J$3+$C258+Distributionsanlæg!J259","v":2040},{"$f":"K$3+$C258+Distributionsanlæg!K259","v":2050},{"$f":"L$3+$C258+Distributionsanlæg!L259","v":2057},{"$f":"M$3+$C258+Distributionsanlæg!M259","v":2062},{"$f":"N$3+$C258+Distributionsanlæg!N259","v":2067},{"$f":"O$3+$C258+Distributionsanlæg!O259","v":2072},{"$f":"P$3+$C258+Distributionsanlæg!P259","v":2075},{"$f":"Q$3+$C258+Distributionsanlæg!Q259","v":2076},{"$f":"R$3+$C258+Distributionsanlæg!R259","v":2077},{"$f":"S$3+$C258+Distributionsanlæg!S259","v":2078},{"$f":"T$3+$C258+Distributionsanlæg!T259","v":2079},{"$f":"U$3+$C258+Distributionsanlæg!U259","v":2080},{"$f":"V$3+$C258+Distributionsanlæg!V259","v":2081},{"$f":"W$3+$C258+Distributionsanlæg!W259","v":2082},{"$f":"X$3+$C258+Distributionsanlæg!X259","v":2083},{"$f":"Y$3+$C258+Distributionsanlæg!Y259","v":2084},null,{"$f":"Distributionsanlæg!BU258","v":0},{"$f":"Distributionsanlæg!BV258","v":0},{"$f":"Distributionsanlæg!BW258","v":0},{"$f":"Distributionsanlæg!BX258","v":0},{"$f":"Distributionsanlæg!BY258","v":0},{"$f":"Distributionsanlæg!BZ258","v":0},{"$f":"Distributionsanlæg!CA258","v":0},{"$f":"Distributionsanlæg!CB258","v":0},{"$f":"Distributionsanlæg!CC258","v":0},{"$f":"Distributionsanlæg!CD258","v":0},{"$f":"Distributionsanlæg!CE258","v":0},{"$f":"Distributionsanlæg!CF258","v":0},{"$f":"Distributionsanlæg!CG258","v":0},{"$f":"Distributionsanlæg!CH258","v":0},{"$f":"Distributionsanlæg!CI258","v":0},{"$f":"Distributionsanlæg!CJ258","v":0},{"$f":"Distributionsanlæg!CK258","v":0},{"$f":"Distributionsanlæg!CL258","v":0},{"$f":"Distributionsanlæg!CM258","v":0},{"$f":"Distributionsanlæg!CN258","v":0},{"$f":"Distributionsanlæg!CO258","v":0},{"$f":"Distributionsanlæg!CP258","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Overløbsbygværker - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW261:AW276)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY261:AY277)","v":0},{"$f":"SUM(AZ261:AZ277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL261:DL277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B274","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E274","v":75},{"$f":"D$3+$C261+Distributionsanlæg!D262","v":1980},{"$f":"E$3+$C261+Distributionsanlæg!E262","v":1990},{"$f":"F$3+$C261+Distributionsanlæg!F262","v":2000},{"$f":"G$3+$C261+Distributionsanlæg!G262","v":2010},{"$f":"H$3+$C261+Distributionsanlæg!H262","v":2020},{"$f":"I$3+$C261+Distributionsanlæg!I262","v":2030},{"$f":"J$3+$C261+Distributionsanlæg!J262","v":2040},{"$f":"K$3+$C261+Distributionsanlæg!K262","v":2050},{"$f":"L$3+$C261+Distributionsanlæg!L262","v":2057},{"$f":"M$3+$C261+Distributionsanlæg!M262","v":2062},{"$f":"N$3+$C261+Distributionsanlæg!N262","v":2067},{"$f":"O$3+$C261+Distributionsanlæg!O262","v":2072},{"$f":"P$3+$C261+Distributionsanlæg!P262","v":2075},{"$f":"Q$3+$C261+Distributionsanlæg!Q262","v":2076},{"$f":"R$3+$C261+Distributionsanlæg!R262","v":2077},{"$f":"S$3+$C261+Distributionsanlæg!S262","v":2078},{"$f":"T$3+$C261+Distributionsanlæg!T262","v":2079},{"$f":"U$3+$C261+Distributionsanlæg!U262","v":2080},{"$f":"V$3+$C261+Distributionsanlæg!V262","v":2081},{"$f":"W$3+$C261+Distributionsanlæg!W262","v":2082},{"$f":"X$3+$C261+Distributionsanlæg!X262","v":2083},{"$f":"Y$3+$C261+Distributionsanlæg!Y262","v":2084},null,{"$f":"Distributionsanlæg!BU261","v":0},{"$f":"Distributionsanlæg!BV261","v":0},{"$f":"Distributionsanlæg!BW261","v":0},{"$f":"Distributionsanlæg!BX261","v":0},{"$f":"Distributionsanlæg!BY261","v":0},{"$f":"Distributionsanlæg!BZ261","v":0},{"$f":"Distributionsanlæg!CA261","v":0},{"$f":"Distributionsanlæg!CB261","v":0},{"$f":"Distributionsanlæg!CC261","v":0},{"$f":"Distributionsanlæg!CD261","v":0},{"$f":"Distributionsanlæg!CE261","v":0},{"$f":"Distributionsanlæg!CF261","v":0},{"$f":"Distributionsanlæg!CG261","v":0},{"$f":"Distributionsanlæg!CH261","v":0},{"$f":"Distributionsanlæg!CI261","v":0},{"$f":"Distributionsanlæg!CJ261","v":0},{"$f":"Distributionsanlæg!CK261","v":0},{"$f":"Distributionsanlæg!CL261","v":0},{"$f":"Distributionsanlæg!CM261","v":0},{"$f":"Distributionsanlæg!CN261","v":0},{"$f":"Distributionsanlæg!CO261","v":0},{"$f":"Distributionsanlæg!CP261","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D261>=AY$2,$AA261/($D261-2009),0)+IF($E261>=AY$2,$AB261/($E261-2009),0)+IF($F261>=AY$2,$AC261/($F261-2009),0)+IF($G261>=AY$2,$AD261/($G261-2009),0)+IF($H261>=AY$2,$AE261/($H261-2009),0)+IF($I261>=AY$2,$AF261/($I261-2009),0)+IF($J261>=AY$2,$AG261/($J261-2009),0)+IF($K261>=AY$2,$AH261/($K261-2009),0)+IF($L261>=AY$2,$AI261/($L261-2009),0)+IF($M261>=AY$2,$AJ261/($M261-2009),0)+IF($N261>=AY$2,$AK261/($N261-2009),0)+IF($O261>=AY$2,$AL261/($O261-2009),0)+IF($P261>=AY$2,$AM261/($P261-2009),0)+IF($Q261>=AY$2,$AN261/($Q261-2009),0)+IF($R261>=AY$2,$AO261/($R261-2009),0)+IF($S261>=AY$2,$AP261/($S261-2009),0)+IF($T261>=AY$2,$AQ261/($T261-2009),0)+IF($U261>=AY$2,$AR261/($U261-2009),0)+IF($V261>=AY$2,$AS261/($V261-2009),0)+IF($W261>=AY$2,$AT261/($W261-2009),0)+IF($X261>=AY$2,$AU261/($X261-2009),0)+IF($Y261>=AY$2,$AV261/($Y261-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D261>=BO$2,$AA261/($D261-2009),0)+IF($E261>=BO$2,$AB261/($E261-2009),0)+IF($F261>=BO$2,$AC261/($F261-2009),0)+IF($G261>=BO$2,$AD261/($G261-2009),0)+IF($H261>=BO$2,$AE261/($H261-2009),0)+IF($I261>=BO$2,$AF261/($I261-2009),0)+IF($J261>=BO$2,$AG261/($J261-2009),0)+IF($K261>=BO$2,$AH261/($K261-2009),0)+IF($L261>=BO$2,$AI261/($L261-2009),0)+IF($M261>=BO$2,$AJ261/($M261-2009),0)+IF($N261>=BO$2,$AK261/($N261-2009),0)+IF($O261>=BO$2,$AL261/($O261-2009),0)+IF($P261>=BO$2,$AM261/($P261-2009),0)+IF($Q261>=BO$2,$AN261/($Q261-2009),0)+IF($R261>=BO$2,$AO261/($R261-2009),0)+IF($S261>=BO$2,$AP261/($S261-2009),0)+IF($T261>=BO$2,$AQ261/($T261-2009),0)+IF($U261>=BO$2,$AR261/($U261-2009),0)+IF($V261>=BO$2,$AS261/($V261-2009),0)+IF($W261>=BO$2,$AT261/($W261-2009),0)+IF($X261>=BO$2,$AU261/($X261-2009),0)+IF($Y261>=BO$2,$AV261/($Y261-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D261>=EA$2,$AA261/($D261-2009),0)+IF($E261>=EA$2,$AB261/($E261-2009),0)+IF($F261>=EA$2,$AC261/($F261-2009),0)+IF($G261>=EA$2,$AD261/($G261-2009),0)+IF($H261>=EA$2,$AE261/($H261-2009),0)+IF($I261>=EA$2,$AF261/($I261-2009),0)+IF($J261>=EA$2,$AG261/($J261-2009),0)+IF($K261>=EA$2,$AH261/($K261-2009),0)+IF($L261>=EA$2,$AI261/($L261-2009),0)+IF($M261>=EA$2,$AJ261/($M261-2009),0)+IF($N261>=EA$2,$AK261/($N261-2009),0)+IF($O261>=EA$2,$AL261/($O261-2009),0)+IF($P261>=EA$2,$AM261/($P261-2009),0)+IF($Q261>=EA$2,$AN261/($Q261-2009),0)+IF($R261>=EA$2,$AO261/($R261-2009),0)+IF($S261>=EA$2,$AP261/($S261-2009),0)+IF($T261>=EA$2,$AQ261/($T261-2009),0)+IF($U261>=EA$2,$AR261/($U261-2009),0)+IF($V261>=EA$2,$AS261/($V261-2009),0)+IF($W261>=EA$2,$AT261/($W261-2009),0)+IF($X261>=EA$2,$AU261/($X261-2009),0)+IF($Y261>=EA$2,$AV261/($Y261-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B275","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E275","v":75},{"$f":"D$3+$C263+Distributionsanlæg!D264","v":1980},{"$f":"E$3+$C263+Distributionsanlæg!E264","v":1990},{"$f":"F$3+$C263+Distributionsanlæg!F264","v":2000},{"$f":"G$3+$C263+Distributionsanlæg!G264","v":2010},{"$f":"H$3+$C263+Distributionsanlæg!H264","v":2020},{"$f":"I$3+$C263+Distributionsanlæg!I264","v":2030},{"$f":"J$3+$C263+Distributionsanlæg!J264","v":2040},{"$f":"K$3+$C263+Distributionsanlæg!K264","v":2050},{"$f":"L$3+$C263+Distributionsanlæg!L264","v":2057},{"$f":"M$3+$C263+Distributionsanlæg!M264","v":2062},{"$f":"N$3+$C263+Distributionsanlæg!N264","v":2067},{"$f":"O$3+$C263+Distributionsanlæg!O264","v":2072},{"$f":"P$3+$C263+Distributionsanlæg!P264","v":2075},{"$f":"Q$3+$C263+Distributionsanlæg!Q264","v":2076},{"$f":"R$3+$C263+Distributionsanlæg!R264","v":2077},{"$f":"S$3+$C263+Distributionsanlæg!S264","v":2078},{"$f":"T$3+$C263+Distributionsanlæg!T264","v":2079},{"$f":"U$3+$C263+Distributionsanlæg!U264","v":2080},{"$f":"V$3+$C263+Distributionsanlæg!V264","v":2081},{"$f":"W$3+$C263+Distributionsanlæg!W264","v":2082},{"$f":"X$3+$C263+Distributionsanlæg!X264","v":2083},{"$f":"Y$3+$C263+Distributionsanlæg!Y264","v":2084},null,{"$f":"Distributionsanlæg!BU263","v":0},{"$f":"Distributionsanlæg!BV263","v":0},{"$f":"Distributionsanlæg!BW263","v":0},{"$f":"Distributionsanlæg!BX263","v":0},{"$f":"Distributionsanlæg!BY263","v":0},{"$f":"Distributionsanlæg!BZ263","v":0},{"$f":"Distributionsanlæg!CA263","v":0},{"$f":"Distributionsanlæg!CB263","v":0},{"$f":"Distributionsanlæg!CC263","v":0},{"$f":"Distributionsanlæg!CD263","v":0},{"$f":"Distributionsanlæg!CE263","v":0},{"$f":"Distributionsanlæg!CF263","v":0},{"$f":"Distributionsanlæg!CG263","v":0},{"$f":"Distributionsanlæg!CH263","v":0},{"$f":"Distributionsanlæg!CI263","v":0},{"$f":"Distributionsanlæg!CJ263","v":0},{"$f":"Distributionsanlæg!CK263","v":0},{"$f":"Distributionsanlæg!CL263","v":0},{"$f":"Distributionsanlæg!CM263","v":0},{"$f":"Distributionsanlæg!CN263","v":0},{"$f":"Distributionsanlæg!CO263","v":0},{"$f":"Distributionsanlæg!CP263","v":0},{"$f":"SUM(AA263:AV263)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D263>=AY$2,$AA263/($D263-2009),0)+IF($E263>=AY$2,$AB263/($E263-2009),0)+IF($F263>=AY$2,$AC263/($F263-2009),0)+IF($G263>=AY$2,$AD263/($G263-2009),0)+IF($H263>=AY$2,$AE263/($H263-2009),0)+IF($I263>=AY$2,$AF263/($I263-2009),0)+IF($J263>=AY$2,$AG263/($J263-2009),0)+IF($K263>=AY$2,$AH263/($K263-2009),0)+IF($L263>=AY$2,$AI263/($L263-2009),0)+IF($M263>=AY$2,$AJ263/($M263-2009),0)+IF($N263>=AY$2,$AK263/($N263-2009),0)+IF($O263>=AY$2,$AL263/($O263-2009),0)+IF($P263>=AY$2,$AM263/($P263-2009),0)+IF($Q263>=AY$2,$AN263/($Q263-2009),0)+IF($R263>=AY$2,$AO263/($R263-2009),0)+IF($S263>=AY$2,$AP263/($S263-2009),0)+IF($T263>=AY$2,$AQ263/($T263-2009),0)+IF($U263>=AY$2,$AR263/($U263-2009),0)+IF($V263>=AY$2,$AS263/($V263-2009),0)+IF($W263>=AY$2,$AT263/($W263-2009),0)+IF($X263>=AY$2,$AU263/($X263-2009),0)+IF($Y263>=AY$2,$AV263/($Y263-2009),0)","v":0},{"$f":"IF($D263>=AZ$2,$AA263/($D263-2009),0)+IF($E263>=AZ$2,$AB263/($E263-2009),0)+IF($F263>=AZ$2,$AC263/($F263-2009),0)+IF($G263>=AZ$2,$AD263/($G263-2009),0)+IF($H263>=AZ$2,$AE263/($H263-2009),0)+IF($I263>=AZ$2,$AF263/($I263-2009),0)+IF($J263>=AZ$2,$AG263/($J263-2009),0)+IF($K263>=AZ$2,$AH263/($K263-2009),0)+IF($L263>=AZ$2,$AI263/($L263-2009),0)+IF($M263>=AZ$2,$AJ263/($M263-2009),0)+IF($N263>=AZ$2,$AK263/($N263-2009),0)+IF($O263>=AZ$2,$AL263/($O263-2009),0)+IF($P263>=AZ$2,$AM263/($P263-2009),0)+IF($Q263>=AZ$2,$AN263/($Q263-2009),0)+IF($R263>=AZ$2,$AO263/($R263-2009),0)+IF($S263>=AZ$2,$AP263/($S263-2009),0)+IF($T263>=AZ$2,$AQ263/($T263-2009),0)+IF($U263>=AZ$2,$AR263/($U263-2009),0)+IF($V263>=AZ$2,$AS263/($V263-2009),0)+IF($W263>=AZ$2,$AT263/($W263-2009),0)+IF($X263>=AZ$2,$AU263/($X263-2009),0)+IF($Y263>=AZ$2,$AV263/($Y263-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D263>=DL$2,$AA263/($D263-2009),0)+IF($E263>=DL$2,$AB263/($E263-2009),0)+IF($F263>=DL$2,$AC263/($F263-2009),0)+IF($G263>=DL$2,$AD263/($G263-2009),0)+IF($H263>=DL$2,$AE263/($H263-2009),0)+IF($I263>=DL$2,$AF263/($I263-2009),0)+IF($J263>=DL$2,$AG263/($J263-2009),0)+IF($K263>=DL$2,$AH263/($K263-2009),0)+IF($L263>=DL$2,$AI263/($L263-2009),0)+IF($M263>=DL$2,$AJ263/($M263-2009),0)+IF($N263>=DL$2,$AK263/($N263-2009),0)+IF($O263>=DL$2,$AL263/($O263-2009),0)+IF($P263>=DL$2,$AM263/($P263-2009),0)+IF($Q263>=DL$2,$AN263/($Q263-2009),0)+IF($R263>=DL$2,$AO263/($R263-2009),0)+IF($S263>=DL$2,$AP263/($S263-2009),0)+IF($T263>=DL$2,$AQ263/($T263-2009),0)+IF($U263>=DL$2,$AR263/($U263-2009),0)+IF($V263>=DL$2,$AS263/($V263-2009),0)+IF($W263>=DL$2,$AT263/($W263-2009),0)+IF($X263>=DL$2,$AU263/($X263-2009),0)+IF($Y263>=DL$2,$AV263/($Y263-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B276","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E276","v":75},{"$f":"D$3+$C265+Distributionsanlæg!D266","v":1980},{"$f":"E$3+$C265+Distributionsanlæg!E266","v":1990},{"$f":"F$3+$C265+Distributionsanlæg!F266","v":2000},{"$f":"G$3+$C265+Distributionsanlæg!G266","v":2010},{"$f":"H$3+$C265+Distributionsanlæg!H266","v":2020},{"$f":"I$3+$C265+Distributionsanlæg!I266","v":2030},{"$f":"J$3+$C265+Distributionsanlæg!J266","v":2040},{"$f":"K$3+$C265+Distributionsanlæg!K266","v":2050},{"$f":"L$3+$C265+Distributionsanlæg!L266","v":2057},{"$f":"M$3+$C265+Distributionsanlæg!M266","v":2062},{"$f":"N$3+$C265+Distributionsanlæg!N266","v":2067},{"$f":"O$3+$C265+Distributionsanlæg!O266","v":2072},{"$f":"P$3+$C265+Distributionsanlæg!P266","v":2075},{"$f":"Q$3+$C265+Distributionsanlæg!Q266","v":2076},{"$f":"R$3+$C265+Distributionsanlæg!R266","v":2077},{"$f":"S$3+$C265+Distributionsanlæg!S266","v":2078},{"$f":"T$3+$C265+Distributionsanlæg!T266","v":2079},{"$f":"U$3+$C265+Distributionsanlæg!U266","v":2080},{"$f":"V$3+$C265+Distributionsanlæg!V266","v":2081},{"$f":"W$3+$C265+Distributionsanlæg!W266","v":2082},{"$f":"X$3+$C265+Distributionsanlæg!X266","v":2083},{"$f":"Y$3+$C265+Distributionsanlæg!Y266","v":2084},null,{"$f":"Distributionsanlæg!BU265","v":0},{"$f":"Distributionsanlæg!BV265","v":0},{"$f":"Distributionsanlæg!BW265","v":0},{"$f":"Distributionsanlæg!BX265","v":0},{"$f":"Distributionsanlæg!BY265","v":0},{"$f":"Distributionsanlæg!BZ265","v":0},{"$f":"Distributionsanlæg!CA265","v":0},{"$f":"Distributionsanlæg!CB265","v":0},{"$f":"Distributionsanlæg!CC265","v":0},{"$f":"Distributionsanlæg!CD265","v":0},{"$f":"Distributionsanlæg!CE265","v":0},{"$f":"Distributionsanlæg!CF265","v":0},{"$f":"Distributionsanlæg!CG265","v":0},{"$f":"Distributionsanlæg!CH265","v":0},{"$f":"Distributionsanlæg!CI265","v":0},{"$f":"Distributionsanlæg!CJ265","v":0},{"$f":"Distributionsanlæg!CK265","v":0},{"$f":"Distributionsanlæg!CL265","v":0},{"$f":"Distributionsanlæg!CM265","v":0},{"$f":"Distributionsanlæg!CN265","v":0},{"$f":"Distributionsanlæg!CO265","v":0},{"$f":"Distributionsanlæg!CP265","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D265>=AY$2,$AA265/($D265-2009),0)+IF($E265>=AY$2,$AB265/($E265-2009),0)+IF($F265>=AY$2,$AC265/($F265-2009),0)+IF($G265>=AY$2,$AD265/($G265-2009),0)+IF($H265>=AY$2,$AE265/($H265-2009),0)+IF($I265>=AY$2,$AF265/($I265-2009),0)+IF($J265>=AY$2,$AG265/($J265-2009),0)+IF($K265>=AY$2,$AH265/($K265-2009),0)+IF($L265>=AY$2,$AI265/($L265-2009),0)+IF($M265>=AY$2,$AJ265/($M265-2009),0)+IF($N265>=AY$2,$AK265/($N265-2009),0)+IF($O265>=AY$2,$AL265/($O265-2009),0)+IF($P265>=AY$2,$AM265/($P265-2009),0)+IF($Q265>=AY$2,$AN265/($Q265-2009),0)+IF($R265>=AY$2,$AO265/($R265-2009),0)+IF($S265>=AY$2,$AP265/($S265-2009),0)+IF($T265>=AY$2,$AQ265/($T265-2009),0)+IF($U265>=AY$2,$AR265/($U265-2009),0)+IF($V265>=AY$2,$AS265/($V265-2009),0)+IF($W265>=AY$2,$AT265/($W265-2009),0)+IF($X265>=AY$2,$AU265/($X265-2009),0)+IF($Y265>=AY$2,$AV265/($Y265-2009),0)","v":0},{"$f":"IF($D265>=AZ$2,$AA265/($D265-2009),0)+IF($E265>=AZ$2,$AB265/($E265-2009),0)+IF($F265>=AZ$2,$AC265/($F265-2009),0)+IF($G265>=AZ$2,$AD265/($G265-2009),0)+IF($H265>=AZ$2,$AE265/($H265-2009),0)+IF($I265>=AZ$2,$AF265/($I265-2009),0)+IF($J265>=AZ$2,$AG265/($J265-2009),0)+IF($K265>=AZ$2,$AH265/($K265-2009),0)+IF($L265>=AZ$2,$AI265/($L265-2009),0)+IF($M265>=AZ$2,$AJ265/($M265-2009),0)+IF($N265>=AZ$2,$AK265/($N265-2009),0)+IF($O265>=AZ$2,$AL265/($O265-2009),0)+IF($P265>=AZ$2,$AM265/($P265-2009),0)+IF($Q265>=AZ$2,$AN265/($Q265-2009),0)+IF($R265>=AZ$2,$AO265/($R265-2009),0)+IF($S265>=AZ$2,$AP265/($S265-2009),0)+IF($T265>=AZ$2,$AQ265/($T265-2009),0)+IF($U265>=AZ$2,$AR265/($U265-2009),0)+IF($V265>=AZ$2,$AS265/($V265-2009),0)+IF($W265>=AZ$2,$AT265/($W265-2009),0)+IF($X265>=AZ$2,$AU265/($X265-2009),0)+IF($Y265>=AZ$2,$AV265/($Y265-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D265>=DL$2,$AA265/($D265-2009),0)+IF($E265>=DL$2,$AB265/($E265-2009),0)+IF($F265>=DL$2,$AC265/($F265-2009),0)+IF($G265>=DL$2,$AD265/($G265-2009),0)+IF($H265>=DL$2,$AE265/($H265-2009),0)+IF($I265>=DL$2,$AF265/($I265-2009),0)+IF($J265>=DL$2,$AG265/($J265-2009),0)+IF($K265>=DL$2,$AH265/($K265-2009),0)+IF($L265>=DL$2,$AI265/($L265-2009),0)+IF($M265>=DL$2,$AJ265/($M265-2009),0)+IF($N265>=DL$2,$AK265/($N265-2009),0)+IF($O265>=DL$2,$AL265/($O265-2009),0)+IF($P265>=DL$2,$AM265/($P265-2009),0)+IF($Q265>=DL$2,$AN265/($Q265-2009),0)+IF($R265>=DL$2,$AO265/($R265-2009),0)+IF($S265>=DL$2,$AP265/($S265-2009),0)+IF($T265>=DL$2,$AQ265/($T265-2009),0)+IF($U265>=DL$2,$AR265/($U265-2009),0)+IF($V265>=DL$2,$AS265/($V265-2009),0)+IF($W265>=DL$2,$AT265/($W265-2009),0)+IF($X265>=DL$2,$AU265/($X265-2009),0)+IF($Y265>=DL$2,$AV265/($Y265-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B277","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E277","v":20},{"$f":"D$3+$C267","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,{"$f":"T$3+$C267","v":2024},2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU267","v":0},{"$f":"Distributionsanlæg!BV267","v":0},{"$f":"Distributionsanlæg!BW267","v":0},{"$f":"Distributionsanlæg!BX267","v":0},{"$f":"Distributionsanlæg!BY267","v":0},{"$f":"Distributionsanlæg!BZ267","v":0},{"$f":"Distributionsanlæg!CA267","v":0},{"$f":"Distributionsanlæg!CB267","v":0},{"$f":"Distributionsanlæg!CC267","v":0},{"$f":"Distributionsanlæg!CD267","v":0},{"$f":"Distributionsanlæg!CE267","v":0},{"$f":"Distributionsanlæg!CF267","v":0},{"$f":"Distributionsanlæg!CG267","v":0},{"$f":"Distributionsanlæg!CH267","v":0},{"$f":"Distributionsanlæg!CI267","v":0},{"$f":"Distributionsanlæg!CJ267","v":0},{"$f":"Distributionsanlæg!CK267","v":0},{"$f":"Distributionsanlæg!CL267","v":0},{"$f":"Distributionsanlæg!CM267","v":0},{"$f":"Distributionsanlæg!CN267","v":0},{"$f":"Distributionsanlæg!CO267","v":0},{"$f":"Distributionsanlæg!CP267","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D267>=AY$2,$AA267/($D267-2009),0)+IF($E267>=AY$2,$AB267/($E267-2009),0)+IF($F267>=AY$2,$AC267/($F267-2009),0)+IF($G267>=AY$2,$AD267/($G267-2009),0)+IF($H267>=AY$2,$AE267/($H267-2009),0)+IF($I267>=AY$2,$AF267/($I267-2009),0)+IF($J267>=AY$2,$AG267/($J267-2009),0)+IF($K267>=AY$2,$AH267/($K267-2009),0)+IF($L267>=AY$2,$AI267/($L267-2009),0)+IF($M267>=AY$2,$AJ267/($M267-2009),0)+IF($N267>=AY$2,$AK267/($N267-2009),0)+IF($O267>=AY$2,$AL267/($O267-2009),0)+IF($P267>=AY$2,$AM267/($P267-2009),0)+IF($Q267>=AY$2,$AN267/($Q267-2009),0)+IF($R267>=AY$2,$AO267/($R267-2009),0)+IF($S267>=AY$2,$AP267/($S267-2009),0)+IF($T267>=AY$2,$AQ267/($T267-2009),0)+IF($U267>=AY$2,$AR267/($U267-2009),0)+IF($V267>=AY$2,$AS267/($V267-2009),0)+IF($W267>=AY$2,$AT267/($W267-2009),0)+IF($X267>=AY$2,$AU267/($X267-2009),0)+IF($Y267>=AY$2,$AV267/($Y267-2009),0)","v":0},{"$f":"IF($D267>=AZ$2,$AA267/($D267-2009),0)+IF($E267>=AZ$2,$AB267/($E267-2009),0)+IF($F267>=AZ$2,$AC267/($F267-2009),0)+IF($G267>=AZ$2,$AD267/($G267-2009),0)+IF($H267>=AZ$2,$AE267/($H267-2009),0)+IF($I267>=AZ$2,$AF267/($I267-2009),0)+IF($J267>=AZ$2,$AG267/($J267-2009),0)+IF($K267>=AZ$2,$AH267/($K267-2009),0)+IF($L267>=AZ$2,$AI267/($L267-2009),0)+IF($M267>=AZ$2,$AJ267/($M267-2009),0)+IF($N267>=AZ$2,$AK267/($N267-2009),0)+IF($O267>=AZ$2,$AL267/($O267-2009),0)+IF($P267>=AZ$2,$AM267/($P267-2009),0)+IF($Q267>=AZ$2,$AN267/($Q267-2009),0)+IF($R267>=AZ$2,$AO267/($R267-2009),0)+IF($S267>=AZ$2,$AP267/($S267-2009),0)+IF($T267>=AZ$2,$AQ267/($T267-2009),0)+IF($U267>=AZ$2,$AR267/($U267-2009),0)+IF($V267>=AZ$2,$AS267/($V267-2009),0)+IF($W267>=AZ$2,$AT267/($W267-2009),0)+IF($X267>=AZ$2,$AU267/($X267-2009),0)+IF($Y267>=AZ$2,$AV267/($Y267-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D267>=DL$2,$AA267/($D267-2009),0)+IF($E267>=DL$2,$AB267/($E267-2009),0)+IF($F267>=DL$2,$AC267/($F267-2009),0)+IF($G267>=DL$2,$AD267/($G267-2009),0)+IF($H267>=DL$2,$AE267/($H267-2009),0)+IF($I267>=DL$2,$AF267/($I267-2009),0)+IF($J267>=DL$2,$AG267/($J267-2009),0)+IF($K267>=DL$2,$AH267/($K267-2009),0)+IF($L267>=DL$2,$AI267/($L267-2009),0)+IF($M267>=DL$2,$AJ267/($M267-2009),0)+IF($N267>=DL$2,$AK267/($N267-2009),0)+IF($O267>=DL$2,$AL267/($O267-2009),0)+IF($P267>=DL$2,$AM267/($P267-2009),0)+IF($Q267>=DL$2,$AN267/($Q267-2009),0)+IF($R267>=DL$2,$AO267/($R267-2009),0)+IF($S267>=DL$2,$AP267/($S267-2009),0)+IF($T267>=DL$2,$AQ267/($T267-2009),0)+IF($U267>=DL$2,$AR267/($U267-2009),0)+IF($V267>=DL$2,$AS267/($V267-2009),0)+IF($W267>=DL$2,$AT267/($W267-2009),0)+IF($X267>=DL$2,$AU267/($X267-2009),0)+IF($Y267>=DL$2,$AV267/($Y267-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B278","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E278","v":20},{"$f":"D$3+$C268","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU268","v":0},{"$f":"Distributionsanlæg!BV268","v":0},{"$f":"Distributionsanlæg!BW268","v":0},{"$f":"Distributionsanlæg!BX268","v":0},{"$f":"Distributionsanlæg!BY268","v":0},{"$f":"Distributionsanlæg!BZ268","v":0},{"$f":"Distributionsanlæg!CA268","v":0},{"$f":"Distributionsanlæg!CB268","v":0},{"$f":"Distributionsanlæg!CC268","v":0},{"$f":"Distributionsanlæg!CD268","v":0},{"$f":"Distributionsanlæg!CE268","v":0},{"$f":"Distributionsanlæg!CF268","v":0},{"$f":"Distributionsanlæg!CG268","v":0},{"$f":"Distributionsanlæg!CH268","v":0},{"$f":"Distributionsanlæg!CI268","v":0},{"$f":"Distributionsanlæg!CJ268","v":0},{"$f":"Distributionsanlæg!CK268","v":0},{"$f":"Distributionsanlæg!CL268","v":0},{"$f":"Distributionsanlæg!CM268","v":0},{"$f":"Distributionsanlæg!CN268","v":0},{"$f":"Distributionsanlæg!CO268","v":0},{"$f":"Distributionsanlæg!CP268","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B279","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E279","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU269","v":0},{"$f":"Distributionsanlæg!BV269","v":0},{"$f":"Distributionsanlæg!BW269","v":0},{"$f":"Distributionsanlæg!BX269","v":0},{"$f":"Distributionsanlæg!BY269","v":0},{"$f":"Distributionsanlæg!BZ269","v":0},{"$f":"Distributionsanlæg!CA269","v":0},{"$f":"Distributionsanlæg!CB269","v":0},{"$f":"Distributionsanlæg!CC269","v":0},{"$f":"Distributionsanlæg!CD269","v":0},{"$f":"Distributionsanlæg!CE269","v":0},{"$f":"Distributionsanlæg!CF269","v":0},{"$f":"Distributionsanlæg!CG269","v":0},{"$f":"Distributionsanlæg!CH269","v":0},{"$f":"Distributionsanlæg!CI269","v":0},{"$f":"Distributionsanlæg!CJ269","v":0},{"$f":"Distributionsanlæg!CK269","v":0},{"$f":"Distributionsanlæg!CL269","v":0},{"$f":"Distributionsanlæg!CM269","v":0},{"$f":"Distributionsanlæg!CN269","v":0},{"$f":"Distributionsanlæg!CO269","v":0},{"$f":"Distributionsanlæg!CP269","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B280","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E280","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU270","v":0},{"$f":"Distributionsanlæg!BV270","v":0},{"$f":"Distributionsanlæg!BW270","v":0},{"$f":"Distributionsanlæg!BX270","v":0},{"$f":"Distributionsanlæg!BY270","v":0},{"$f":"Distributionsanlæg!BZ270","v":0},{"$f":"Distributionsanlæg!CA270","v":0},{"$f":"Distributionsanlæg!CB270","v":0},{"$f":"Distributionsanlæg!CC270","v":0},{"$f":"Distributionsanlæg!CD270","v":0},{"$f":"Distributionsanlæg!CE270","v":0},{"$f":"Distributionsanlæg!CF270","v":0},{"$f":"Distributionsanlæg!CG270","v":0},{"$f":"Distributionsanlæg!CH270","v":0},{"$f":"Distributionsanlæg!CI270","v":0},{"$f":"Distributionsanlæg!CJ270","v":0},{"$f":"Distributionsanlæg!CK270","v":0},{"$f":"Distributionsanlæg!CL270","v":0},{"$f":"Distributionsanlæg!CM270","v":0},{"$f":"Distributionsanlæg!CN270","v":0},{"$f":"Distributionsanlæg!CO270","v":0},{"$f":"Distributionsanlæg!CP270","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D270>=DK$2,$AA270/($D270-2009),0)+IF($E270>=DK$2,$AB270/($E270-2009),0)+IF($F270>=DK$2,$AC270/($F270-2009),0)+IF($G270>=DK$2,$AD270/($G270-2009),0)+IF($H270>=DK$2,$AE270/($H270-2009),0)+IF($I270>=DK$2,$AF270/($I270-2009),0)+IF($J270>=DK$2,$AG270/($J270-2009),0)+IF($K270>=DK$2,$AH270/($K270-2009),0)+IF($L270>=DK$2,$AI270/($L270-2009),0)+IF($M270>=DK$2,$AJ270/($M270-2009),0)+IF($N270>=DK$2,$AK270/($N270-2009),0)+IF($O270>=DK$2,$AL270/($O270-2009),0)+IF($P270>=DK$2,$AM270/($P270-2009),0)+IF($Q270>=DK$2,$AN270/($Q270-2009),0)+IF($R270>=DK$2,$AO270/($R270-2009),0)+IF($S270>=DK$2,$AP270/($S270-2009),0)+IF($T270>=DK$2,$AQ270/($T270-2009),0)+IF($U270>=DK$2,$AR270/($U270-2009),0)+IF($V270>=DK$2,$AS270/($V270-2009),0)+IF($W270>=DK$2,$AT270/($W270-2009),0)+IF($X270>=DK$2,$AU270/($X270-2009),0)+IF($Y270>=DK$2,$AV270/($Y270-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B281","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E281","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU271","v":0},{"$f":"Distributionsanlæg!BV271","v":0},{"$f":"Distributionsanlæg!BW271","v":0},{"$f":"Distributionsanlæg!BX271","v":0},{"$f":"Distributionsanlæg!BY271","v":0},{"$f":"Distributionsanlæg!BZ271","v":0},{"$f":"Distributionsanlæg!CA271","v":0},{"$f":"Distributionsanlæg!CB271","v":0},{"$f":"Distributionsanlæg!CC271","v":0},{"$f":"Distributionsanlæg!CD271","v":0},{"$f":"Distributionsanlæg!CE271","v":0},{"$f":"Distributionsanlæg!CF271","v":0},{"$f":"Distributionsanlæg!CG271","v":0},{"$f":"Distributionsanlæg!CH271","v":0},{"$f":"Distributionsanlæg!CI271","v":0},{"$f":"Distributionsanlæg!CJ271","v":0},{"$f":"Distributionsanlæg!CK271","v":0},{"$f":"Distributionsanlæg!CL271","v":0},{"$f":"Distributionsanlæg!CM271","v":0},{"$f":"Distributionsanlæg!CN271","v":0},{"$f":"Distributionsanlæg!CO271","v":0},{"$f":"Distributionsanlæg!CP271","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D271>=AZ$2,$AA271/($D271-2009),0)+IF($E271>=AZ$2,$AB271/($E271-2009),0)+IF($F271>=AZ$2,$AC271/($F271-2009),0)+IF($G271>=AZ$2,$AD271/($G271-2009),0)+IF($H271>=AZ$2,$AE271/($H271-2009),0)+IF($I271>=AZ$2,$AF271/($I271-2009),0)+IF($J271>=AZ$2,$AG271/($J271-2009),0)+IF($K271>=AZ$2,$AH271/($K271-2009),0)+IF($L271>=AZ$2,$AI271/($L271-2009),0)+IF($M271>=AZ$2,$AJ271/($M271-2009),0)+IF($N271>=AZ$2,$AK271/($N271-2009),0)+IF($O271>=AZ$2,$AL271/($O271-2009),0)+IF($P271>=AZ$2,$AM271/($P271-2009),0)+IF($Q271>=AZ$2,$AN271/($Q271-2009),0)+IF($R271>=AZ$2,$AO271/($R271-2009),0)+IF($S271>=AZ$2,$AP271/($S271-2009),0)+IF($T271>=AZ$2,$AQ271/($T271-2009),0)+IF($U271>=AZ$2,$AR271/($U271-2009),0)+IF($V271>=AZ$2,$AS271/($V271-2009),0)+IF($W271>=AZ$2,$AT271/($W271-2009),0)+IF($X271>=AZ$2,$AU271/($X271-2009),0)+IF($Y271>=AZ$2,$AV271/($Y271-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B282","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E282","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU272","v":0},{"$f":"Distributionsanlæg!BV272","v":0},{"$f":"Distributionsanlæg!BW272","v":0},{"$f":"Distributionsanlæg!BX272","v":0},{"$f":"Distributionsanlæg!BY272","v":0},{"$f":"Distributionsanlæg!BZ272","v":0},{"$f":"Distributionsanlæg!CA272","v":0},{"$f":"Distributionsanlæg!CB272","v":0},{"$f":"Distributionsanlæg!CC272","v":0},{"$f":"Distributionsanlæg!CD272","v":0},{"$f":"Distributionsanlæg!CE272","v":0},{"$f":"Distributionsanlæg!CF272","v":0},{"$f":"Distributionsanlæg!CG272","v":0},{"$f":"Distributionsanlæg!CH272","v":0},{"$f":"Distributionsanlæg!CI272","v":0},{"$f":"Distributionsanlæg!CJ272","v":0},{"$f":"Distributionsanlæg!CK272","v":0},{"$f":"Distributionsanlæg!CL272","v":0},{"$f":"Distributionsanlæg!CM272","v":0},{"$f":"Distributionsanlæg!CN272","v":0},{"$f":"Distributionsanlæg!CO272","v":0},{"$f":"Distributionsanlæg!CP272","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B283","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E283","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU273","v":0},{"$f":"Distributionsanlæg!BV273","v":0},{"$f":"Distributionsanlæg!BW273","v":0},{"$f":"Distributionsanlæg!BX273","v":0},{"$f":"Distributionsanlæg!BY273","v":0},{"$f":"Distributionsanlæg!BZ273","v":0},{"$f":"Distributionsanlæg!CA273","v":0},{"$f":"Distributionsanlæg!CB273","v":0},{"$f":"Distributionsanlæg!CC273","v":0},{"$f":"Distributionsanlæg!CD273","v":0},{"$f":"Distributionsanlæg!CE273","v":0},{"$f":"Distributionsanlæg!CF273","v":0},{"$f":"Distributionsanlæg!CG273","v":0},{"$f":"Distributionsanlæg!CH273","v":0},{"$f":"Distributionsanlæg!CI273","v":0},{"$f":"Distributionsanlæg!CJ273","v":0},{"$f":"Distributionsanlæg!CK273","v":0},{"$f":"Distributionsanlæg!CL273","v":0},{"$f":"Distributionsanlæg!CM273","v":0},{"$f":"Distributionsanlæg!CN273","v":0},{"$f":"Distributionsanlæg!CO273","v":0},{"$f":"Distributionsanlæg!CP273","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B284","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E284","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU274","v":0},{"$f":"Distributionsanlæg!BV274","v":0},{"$f":"Distributionsanlæg!BW274","v":0},{"$f":"Distributionsanlæg!BX274","v":0},{"$f":"Distributionsanlæg!BY274","v":0},{"$f":"Distributionsanlæg!BZ274","v":0},{"$f":"Distributionsanlæg!CA274","v":0},{"$f":"Distributionsanlæg!CB274","v":0},{"$f":"Distributionsanlæg!CC274","v":0},{"$f":"Distributionsanlæg!CD274","v":0},{"$f":"Distributionsanlæg!CE274","v":0},{"$f":"Distributionsanlæg!CF274","v":0},{"$f":"Distributionsanlæg!CG274","v":0},{"$f":"Distributionsanlæg!CH274","v":0},{"$f":"Distributionsanlæg!CI274","v":0},{"$f":"Distributionsanlæg!CJ274","v":0},{"$f":"Distributionsanlæg!CK274","v":0},{"$f":"Distributionsanlæg!CL274","v":0},{"$f":"Distributionsanlæg!CM274","v":0},{"$f":"Distributionsanlæg!CN274","v":0},{"$f":"Distributionsanlæg!CO274","v":0},{"$f":"Distributionsanlæg!CP274","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D274>=DK$2,$AA274/($D274-2009),0)+IF($E274>=DK$2,$AB274/($E274-2009),0)+IF($F274>=DK$2,$AC274/($F274-2009),0)+IF($G274>=DK$2,$AD274/($G274-2009),0)+IF($H274>=DK$2,$AE274/($H274-2009),0)+IF($I274>=DK$2,$AF274/($I274-2009),0)+IF($J274>=DK$2,$AG274/($J274-2009),0)+IF($K274>=DK$2,$AH274/($K274-2009),0)+IF($L274>=DK$2,$AI274/($L274-2009),0)+IF($M274>=DK$2,$AJ274/($M274-2009),0)+IF($N274>=DK$2,$AK274/($N274-2009),0)+IF($O274>=DK$2,$AL274/($O274-2009),0)+IF($P274>=DK$2,$AM274/($P274-2009),0)+IF($Q274>=DK$2,$AN274/($Q274-2009),0)+IF($R274>=DK$2,$AO274/($R274-2009),0)+IF($S274>=DK$2,$AP274/($S274-2009),0)+IF($T274>=DK$2,$AQ274/($T274-2009),0)+IF($U274>=DK$2,$AR274/($U274-2009),0)+IF($V274>=DK$2,$AS274/($V274-2009),0)+IF($W274>=DK$2,$AT274/($W274-2009),0)+IF($X274>=DK$2,$AU274/($X274-2009),0)+IF($Y274>=DK$2,$AV274/($Y274-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B285","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E285","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU275","v":0},{"$f":"Distributionsanlæg!BV275","v":0},{"$f":"Distributionsanlæg!BW275","v":0},{"$f":"Distributionsanlæg!BX275","v":0},{"$f":"Distributionsanlæg!BY275","v":0},{"$f":"Distributionsanlæg!BZ275","v":0},{"$f":"Distributionsanlæg!CA275","v":0},{"$f":"Distributionsanlæg!CB275","v":0},{"$f":"Distributionsanlæg!CC275","v":0},{"$f":"Distributionsanlæg!CD275","v":0},{"$f":"Distributionsanlæg!CE275","v":0},{"$f":"Distributionsanlæg!CF275","v":0},{"$f":"Distributionsanlæg!CG275","v":0},{"$f":"Distributionsanlæg!CH275","v":0},{"$f":"Distributionsanlæg!CI275","v":0},{"$f":"Distributionsanlæg!CJ275","v":0},{"$f":"Distributionsanlæg!CK275","v":0},{"$f":"Distributionsanlæg!CL275","v":0},{"$f":"Distributionsanlæg!CM275","v":0},{"$f":"Distributionsanlæg!CN275","v":0},{"$f":"Distributionsanlæg!CO275","v":0},{"$f":"Distributionsanlæg!CP275","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D275>=AZ$2,$AA275/($D275-2009),0)+IF($E275>=AZ$2,$AB275/($E275-2009),0)+IF($F275>=AZ$2,$AC275/($F275-2009),0)+IF($G275>=AZ$2,$AD275/($G275-2009),0)+IF($H275>=AZ$2,$AE275/($H275-2009),0)+IF($I275>=AZ$2,$AF275/($I275-2009),0)+IF($J275>=AZ$2,$AG275/($J275-2009),0)+IF($K275>=AZ$2,$AH275/($K275-2009),0)+IF($L275>=AZ$2,$AI275/($L275-2009),0)+IF($M275>=AZ$2,$AJ275/($M275-2009),0)+IF($N275>=AZ$2,$AK275/($N275-2009),0)+IF($O275>=AZ$2,$AL275/($O275-2009),0)+IF($P275>=AZ$2,$AM275/($P275-2009),0)+IF($Q275>=AZ$2,$AN275/($Q275-2009),0)+IF($R275>=AZ$2,$AO275/($R275-2009),0)+IF($S275>=AZ$2,$AP275/($S275-2009),0)+IF($T275>=AZ$2,$AQ275/($T275-2009),0)+IF($U275>=AZ$2,$AR275/($U275-2009),0)+IF($V275>=AZ$2,$AS275/($V275-2009),0)+IF($W275>=AZ$2,$AT275/($W275-2009),0)+IF($X275>=AZ$2,$AU275/($X275-2009),0)+IF($Y275>=AZ$2,$AV275/($Y275-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B286","v":"Overbygning (efter beliggenhed) "},"stk.",{"$f":"+Genanskaffelsespriser!E286","v":75},{"$f":"D$3+$C276+Distributionsanlæg!D277","v":1980},{"$f":"E$3+$C276+Distributionsanlæg!E277","v":1990},{"$f":"F$3+$C276+Distributionsanlæg!F277","v":2000},{"$f":"G$3+$C276+Distributionsanlæg!G277","v":2010},{"$f":"H$3+$C276+Distributionsanlæg!H277","v":2020},{"$f":"I$3+$C276+Distributionsanlæg!I277","v":2030},{"$f":"J$3+$C276+Distributionsanlæg!J277","v":2040},{"$f":"K$3+$C276+Distributionsanlæg!K277","v":2050},{"$f":"L$3+$C276+Distributionsanlæg!L277","v":2057},{"$f":"M$3+$C276+Distributionsanlæg!M277","v":2062},{"$f":"N$3+$C276+Distributionsanlæg!N277","v":2067},{"$f":"O$3+$C276+Distributionsanlæg!O277","v":2072},{"$f":"P$3+$C276+Distributionsanlæg!P277","v":2075},{"$f":"Q$3+$C276+Distributionsanlæg!Q277","v":2076},{"$f":"R$3+$C276+Distributionsanlæg!R277","v":2077},{"$f":"S$3+$C276+Distributionsanlæg!S277","v":2078},{"$f":"T$3+$C276+Distributionsanlæg!T277","v":2079},{"$f":"U$3+$C276+Distributionsanlæg!U277","v":2080},{"$f":"V$3+$C276+Distributionsanlæg!V277","v":2081},{"$f":"W$3+$C276+Distributionsanlæg!W277","v":2082},{"$f":"X$3+$C276+Distributionsanlæg!X277","v":2083},{"$f":"Y$3+$C276+Distributionsanlæg!Y277","v":2084},null,{"$f":"Distributionsanlæg!BU276","v":0},{"$f":"Distributionsanlæg!BV276","v":0},{"$f":"Distributionsanlæg!BW276","v":0},{"$f":"Distributionsanlæg!BX276","v":0},{"$f":"Distributionsanlæg!BY276","v":0},{"$f":"Distributionsanlæg!BZ276","v":0},{"$f":"Distributionsanlæg!CA276","v":0},{"$f":"Distributionsanlæg!CB276","v":0},{"$f":"Distributionsanlæg!CC276","v":0},{"$f":"Distributionsanlæg!CD276","v":0},{"$f":"Distributionsanlæg!CE276","v":0},{"$f":"Distributionsanlæg!CF276","v":0},{"$f":"Distributionsanlæg!CG276","v":0},{"$f":"Distributionsanlæg!CH276","v":0},{"$f":"Distributionsanlæg!CI276","v":0},{"$f":"Distributionsanlæg!CJ276","v":0},{"$f":"Distributionsanlæg!CK276","v":0},{"$f":"Distributionsanlæg!CL276","v":0},{"$f":"Distributionsanlæg!CM276","v":0},{"$f":"Distributionsanlæg!CN276","v":0},{"$f":"Distributionsanlæg!CO276","v":0},{"$f":"Distributionsanlæg!CP276","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Overløbsbygværker - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW279:AW294)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY279:AY295)","v":0},{"$f":"SUM(AZ279:AZ295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL279:DL295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B288","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E288","v":75},{"$f":"D$3+$C279+Distributionsanlæg!D280","v":1980},{"$f":"E$3+$C279+Distributionsanlæg!E280","v":1990},{"$f":"F$3+$C279+Distributionsanlæg!F280","v":2000},{"$f":"G$3+$C279+Distributionsanlæg!G280","v":2010},{"$f":"H$3+$C279+Distributionsanlæg!H280","v":2020},{"$f":"I$3+$C279+Distributionsanlæg!I280","v":2030},{"$f":"J$3+$C279+Distributionsanlæg!J280","v":2040},{"$f":"K$3+$C279+Distributionsanlæg!K280","v":2050},{"$f":"L$3+$C279+Distributionsanlæg!L280","v":2057},{"$f":"M$3+$C279+Distributionsanlæg!M280","v":2062},{"$f":"N$3+$C279+Distributionsanlæg!N280","v":2067},{"$f":"O$3+$C279+Distributionsanlæg!O280","v":2072},{"$f":"P$3+$C279+Distributionsanlæg!P280","v":2075},{"$f":"Q$3+$C279+Distributionsanlæg!Q280","v":2076},{"$f":"R$3+$C279+Distributionsanlæg!R280","v":2077},{"$f":"S$3+$C279+Distributionsanlæg!S280","v":2078},{"$f":"T$3+$C279+Distributionsanlæg!T280","v":2079},{"$f":"U$3+$C279+Distributionsanlæg!U280","v":2080},{"$f":"V$3+$C279+Distributionsanlæg!V280","v":2081},{"$f":"W$3+$C279+Distributionsanlæg!W280","v":2082},{"$f":"X$3+$C279+Distributionsanlæg!X280","v":2083},{"$f":"Y$3+$C279+Distributionsanlæg!Y280","v":2084},null,{"$f":"Distributionsanlæg!BU279","v":0},{"$f":"Distributionsanlæg!BV279","v":0},{"$f":"Distributionsanlæg!BW279","v":0},{"$f":"Distributionsanlæg!BX279","v":0},{"$f":"Distributionsanlæg!BY279","v":0},{"$f":"Distributionsanlæg!BZ279","v":0},{"$f":"Distributionsanlæg!CA279","v":0},{"$f":"Distributionsanlæg!CB279","v":0},{"$f":"Distributionsanlæg!CC279","v":0},{"$f":"Distributionsanlæg!CD279","v":0},{"$f":"Distributionsanlæg!CE279","v":0},{"$f":"Distributionsanlæg!CF279","v":0},{"$f":"Distributionsanlæg!CG279","v":0},{"$f":"Distributionsanlæg!CH279","v":0},{"$f":"Distributionsanlæg!CI279","v":0},{"$f":"Distributionsanlæg!CJ279","v":0},{"$f":"Distributionsanlæg!CK279","v":0},{"$f":"Distributionsanlæg!CL279","v":0},{"$f":"Distributionsanlæg!CM279","v":0},{"$f":"Distributionsanlæg!CN279","v":0},{"$f":"Distributionsanlæg!CO279","v":0},{"$f":"Distributionsanlæg!CP279","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D279>=AY$2,$AA279/($D279-2009),0)+IF($E279>=AY$2,$AB279/($E279-2009),0)+IF($F279>=AY$2,$AC279/($F279-2009),0)+IF($G279>=AY$2,$AD279/($G279-2009),0)+IF($H279>=AY$2,$AE279/($H279-2009),0)+IF($I279>=AY$2,$AF279/($I279-2009),0)+IF($J279>=AY$2,$AG279/($J279-2009),0)+IF($K279>=AY$2,$AH279/($K279-2009),0)+IF($L279>=AY$2,$AI279/($L279-2009),0)+IF($M279>=AY$2,$AJ279/($M279-2009),0)+IF($N279>=AY$2,$AK279/($N279-2009),0)+IF($O279>=AY$2,$AL279/($O279-2009),0)+IF($P279>=AY$2,$AM279/($P279-2009),0)+IF($Q279>=AY$2,$AN279/($Q279-2009),0)+IF($R279>=AY$2,$AO279/($R279-2009),0)+IF($S279>=AY$2,$AP279/($S279-2009),0)+IF($T279>=AY$2,$AQ279/($T279-2009),0)+IF($U279>=AY$2,$AR279/($U279-2009),0)+IF($V279>=AY$2,$AS279/($V279-2009),0)+IF($W279>=AY$2,$AT279/($W279-2009),0)+IF($X279>=AY$2,$AU279/($X279-2009),0)+IF($Y279>=AY$2,$AV279/($Y279-2009),0)","v":0},{"$f":"IF($D279>=AZ$2,$AA279/($D279-2009),0)+IF($E279>=AZ$2,$AB279/($E279-2009),0)+IF($F279>=AZ$2,$AC279/($F279-2009),0)+IF($G279>=AZ$2,$AD279/($G279-2009),0)+IF($H279>=AZ$2,$AE279/($H279-2009),0)+IF($I279>=AZ$2,$AF279/($I279-2009),0)+IF($J279>=AZ$2,$AG279/($J279-2009),0)+IF($K279>=AZ$2,$AH279/($K279-2009),0)+IF($L279>=AZ$2,$AI279/($L279-2009),0)+IF($M279>=AZ$2,$AJ279/($M279-2009),0)+IF($N279>=AZ$2,$AK279/($N279-2009),0)+IF($O279>=AZ$2,$AL279/($O279-2009),0)+IF($P279>=AZ$2,$AM279/($P279-2009),0)+IF($Q279>=AZ$2,$AN279/($Q279-2009),0)+IF($R279>=AZ$2,$AO279/($R279-2009),0)+IF($S279>=AZ$2,$AP279/($S279-2009),0)+IF($T279>=AZ$2,$AQ279/($T279-2009),0)+IF($U279>=AZ$2,$AR279/($U279-2009),0)+IF($V279>=AZ$2,$AS279/($V279-2009),0)+IF($W279>=AZ$2,$AT279/($W279-2009),0)+IF($X279>=AZ$2,$AU279/($X279-2009),0)+IF($Y279>=AZ$2,$AV279/($Y279-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D279>=DL$2,$AA279/($D279-2009),0)+IF($E279>=DL$2,$AB279/($E279-2009),0)+IF($F279>=DL$2,$AC279/($F279-2009),0)+IF($G279>=DL$2,$AD279/($G279-2009),0)+IF($H279>=DL$2,$AE279/($H279-2009),0)+IF($I279>=DL$2,$AF279/($I279-2009),0)+IF($J279>=DL$2,$AG279/($J279-2009),0)+IF($K279>=DL$2,$AH279/($K279-2009),0)+IF($L279>=DL$2,$AI279/($L279-2009),0)+IF($M279>=DL$2,$AJ279/($M279-2009),0)+IF($N279>=DL$2,$AK279/($N279-2009),0)+IF($O279>=DL$2,$AL279/($O279-2009),0)+IF($P279>=DL$2,$AM279/($P279-2009),0)+IF($Q279>=DL$2,$AN279/($Q279-2009),0)+IF($R279>=DL$2,$AO279/($R279-2009),0)+IF($S279>=DL$2,$AP279/($S279-2009),0)+IF($T279>=DL$2,$AQ279/($T279-2009),0)+IF($U279>=DL$2,$AR279/($U279-2009),0)+IF($V279>=DL$2,$AS279/($V279-2009),0)+IF($W279>=DL$2,$AT279/($W279-2009),0)+IF($X279>=DL$2,$AU279/($X279-2009),0)+IF($Y279>=DL$2,$AV279/($Y279-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B289","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E289","v":75},{"$f":"D$3+$C281+Distributionsanlæg!D282","v":1980},{"$f":"E$3+$C281+Distributionsanlæg!E282","v":1990},{"$f":"F$3+$C281+Distributionsanlæg!F282","v":2000},{"$f":"G$3+$C281+Distributionsanlæg!G282","v":2010},{"$f":"H$3+$C281+Distributionsanlæg!H282","v":2020},{"$f":"I$3+$C281+Distributionsanlæg!I282","v":2030},{"$f":"J$3+$C281+Distributionsanlæg!J282","v":2040},{"$f":"K$3+$C281+Distributionsanlæg!K282","v":2050},{"$f":"L$3+$C281+Distributionsanlæg!L282","v":2057},{"$f":"M$3+$C281+Distributionsanlæg!M282","v":2062},{"$f":"N$3+$C281+Distributionsanlæg!N282","v":2067},{"$f":"O$3+$C281+Distributionsanlæg!O282","v":2072},{"$f":"P$3+$C281+Distributionsanlæg!P282","v":2075},{"$f":"Q$3+$C281+Distributionsanlæg!Q282","v":2076},{"$f":"R$3+$C281+Distributionsanlæg!R282","v":2077},{"$f":"S$3+$C281+Distributionsanlæg!S282","v":2078},{"$f":"T$3+$C281+Distributionsanlæg!T282","v":2079},{"$f":"U$3+$C281+Distributionsanlæg!U282","v":2080},{"$f":"V$3+$C281+Distributionsanlæg!V282","v":2081},{"$f":"W$3+$C281+Distributionsanlæg!W282","v":2082},{"$f":"X$3+$C281+Distributionsanlæg!X282","v":2083},{"$f":"Y$3+$C281+Distributionsanlæg!Y282","v":2084},null,{"$f":"Distributionsanlæg!BU281","v":0},{"$f":"Distributionsanlæg!BV281","v":0},{"$f":"Distributionsanlæg!BW281","v":0},{"$f":"Distributionsanlæg!BX281","v":0},{"$f":"Distributionsanlæg!BY281","v":0},{"$f":"Distributionsanlæg!BZ281","v":0},{"$f":"Distributionsanlæg!CA281","v":0},{"$f":"Distributionsanlæg!CB281","v":0},{"$f":"Distributionsanlæg!CC281","v":0},{"$f":"Distributionsanlæg!CD281","v":0},{"$f":"Distributionsanlæg!CE281","v":0},{"$f":"Distributionsanlæg!CF281","v":0},{"$f":"Distributionsanlæg!CG281","v":0},{"$f":"Distributionsanlæg!CH281","v":0},{"$f":"Distributionsanlæg!CI281","v":0},{"$f":"Distributionsanlæg!CJ281","v":0},{"$f":"Distributionsanlæg!CK281","v":0},{"$f":"Distributionsanlæg!CL281","v":0},{"$f":"Distributionsanlæg!CM281","v":0},{"$f":"Distributionsanlæg!CN281","v":0},{"$f":"Distributionsanlæg!CO281","v":0},{"$f":"Distributionsanlæg!CP281","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D281>=AY$2,$AA281/($D281-2009),0)+IF($E281>=AY$2,$AB281/($E281-2009),0)+IF($F281>=AY$2,$AC281/($F281-2009),0)+IF($G281>=AY$2,$AD281/($G281-2009),0)+IF($H281>=AY$2,$AE281/($H281-2009),0)+IF($I281>=AY$2,$AF281/($I281-2009),0)+IF($J281>=AY$2,$AG281/($J281-2009),0)+IF($K281>=AY$2,$AH281/($K281-2009),0)+IF($L281>=AY$2,$AI281/($L281-2009),0)+IF($M281>=AY$2,$AJ281/($M281-2009),0)+IF($N281>=AY$2,$AK281/($N281-2009),0)+IF($O281>=AY$2,$AL281/($O281-2009),0)+IF($P281>=AY$2,$AM281/($P281-2009),0)+IF($Q281>=AY$2,$AN281/($Q281-2009),0)+IF($R281>=AY$2,$AO281/($R281-2009),0)+IF($S281>=AY$2,$AP281/($S281-2009),0)+IF($T281>=AY$2,$AQ281/($T281-2009),0)+IF($U281>=AY$2,$AR281/($U281-2009),0)+IF($V281>=AY$2,$AS281/($V281-2009),0)+IF($W281>=AY$2,$AT281/($W281-2009),0)+IF($X281>=AY$2,$AU281/($X281-2009),0)+IF($Y281>=AY$2,$AV281/($Y281-2009),0)","v":0},{"$f":"IF($D281>=AZ$2,$AA281/($D281-2009),0)+IF($E281>=AZ$2,$AB281/($E281-2009),0)+IF($F281>=AZ$2,$AC281/($F281-2009),0)+IF($G281>=AZ$2,$AD281/($G281-2009),0)+IF($H281>=AZ$2,$AE281/($H281-2009),0)+IF($I281>=AZ$2,$AF281/($I281-2009),0)+IF($J281>=AZ$2,$AG281/($J281-2009),0)+IF($K281>=AZ$2,$AH281/($K281-2009),0)+IF($L281>=AZ$2,$AI281/($L281-2009),0)+IF($M281>=AZ$2,$AJ281/($M281-2009),0)+IF($N281>=AZ$2,$AK281/($N281-2009),0)+IF($O281>=AZ$2,$AL281/($O281-2009),0)+IF($P281>=AZ$2,$AM281/($P281-2009),0)+IF($Q281>=AZ$2,$AN281/($Q281-2009),0)+IF($R281>=AZ$2,$AO281/($R281-2009),0)+IF($S281>=AZ$2,$AP281/($S281-2009),0)+IF($T281>=AZ$2,$AQ281/($T281-2009),0)+IF($U281>=AZ$2,$AR281/($U281-2009),0)+IF($V281>=AZ$2,$AS281/($V281-2009),0)+IF($W281>=AZ$2,$AT281/($W281-2009),0)+IF($X281>=AZ$2,$AU281/($X281-2009),0)+IF($Y281>=AZ$2,$AV281/($Y281-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D281>=DL$2,$AA281/($D281-2009),0)+IF($E281>=DL$2,$AB281/($E281-2009),0)+IF($F281>=DL$2,$AC281/($F281-2009),0)+IF($G281>=DL$2,$AD281/($G281-2009),0)+IF($H281>=DL$2,$AE281/($H281-2009),0)+IF($I281>=DL$2,$AF281/($I281-2009),0)+IF($J281>=DL$2,$AG281/($J281-2009),0)+IF($K281>=DL$2,$AH281/($K281-2009),0)+IF($L281>=DL$2,$AI281/($L281-2009),0)+IF($M281>=DL$2,$AJ281/($M281-2009),0)+IF($N281>=DL$2,$AK281/($N281-2009),0)+IF($O281>=DL$2,$AL281/($O281-2009),0)+IF($P281>=DL$2,$AM281/($P281-2009),0)+IF($Q281>=DL$2,$AN281/($Q281-2009),0)+IF($R281>=DL$2,$AO281/($R281-2009),0)+IF($S281>=DL$2,$AP281/($S281-2009),0)+IF($T281>=DL$2,$AQ281/($T281-2009),0)+IF($U281>=DL$2,$AR281/($U281-2009),0)+IF($V281>=DL$2,$AS281/($V281-2009),0)+IF($W281>=DL$2,$AT281/($W281-2009),0)+IF($X281>=DL$2,$AU281/($X281-2009),0)+IF($Y281>=DL$2,$AV281/($Y281-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B290","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E290","v":75},{"$f":"D$3+$C283+Distributionsanlæg!D284","v":1980},{"$f":"E$3+$C283+Distributionsanlæg!E284","v":1990},{"$f":"F$3+$C283+Distributionsanlæg!F284","v":2000},{"$f":"G$3+$C283+Distributionsanlæg!G284","v":2010},{"$f":"H$3+$C283+Distributionsanlæg!H284","v":2020},{"$f":"I$3+$C283+Distributionsanlæg!I284","v":2030},{"$f":"J$3+$C283+Distributionsanlæg!J284","v":2040},{"$f":"K$3+$C283+Distributionsanlæg!K284","v":2050},{"$f":"L$3+$C283+Distributionsanlæg!L284","v":2057},{"$f":"M$3+$C283+Distributionsanlæg!M284","v":2062},{"$f":"N$3+$C283+Distributionsanlæg!N284","v":2067},{"$f":"O$3+$C283+Distributionsanlæg!O284","v":2072},{"$f":"P$3+$C283+Distributionsanlæg!P284","v":2075},{"$f":"Q$3+$C283+Distributionsanlæg!Q284","v":2076},{"$f":"R$3+$C283+Distributionsanlæg!R284","v":2077},{"$f":"S$3+$C283+Distributionsanlæg!S284","v":2078},{"$f":"T$3+$C283+Distributionsanlæg!T284","v":2079},{"$f":"U$3+$C283+Distributionsanlæg!U284","v":2080},{"$f":"V$3+$C283+Distributionsanlæg!V284","v":2081},{"$f":"W$3+$C283+Distributionsanlæg!W284","v":2082},{"$f":"X$3+$C283+Distributionsanlæg!X284","v":2083},{"$f":"Y$3+$C283+Distributionsanlæg!Y284","v":2084},null,{"$f":"Distributionsanlæg!BU283","v":0},{"$f":"Distributionsanlæg!BV283","v":0},{"$f":"Distributionsanlæg!BW283","v":0},{"$f":"Distributionsanlæg!BX283","v":0},{"$f":"Distributionsanlæg!BY283","v":0},{"$f":"Distributionsanlæg!BZ283","v":0},{"$f":"Distributionsanlæg!CA283","v":0},{"$f":"Distributionsanlæg!CB283","v":0},{"$f":"Distributionsanlæg!CC283","v":0},{"$f":"Distributionsanlæg!CD283","v":0},{"$f":"Distributionsanlæg!CE283","v":0},{"$f":"Distributionsanlæg!CF283","v":0},{"$f":"Distributionsanlæg!CG283","v":0},{"$f":"Distributionsanlæg!CH283","v":0},{"$f":"Distributionsanlæg!CI283","v":0},{"$f":"Distributionsanlæg!CJ283","v":0},{"$f":"Distributionsanlæg!CK283","v":0},{"$f":"Distributionsanlæg!CL283","v":0},{"$f":"Distributionsanlæg!CM283","v":0},{"$f":"Distributionsanlæg!CN283","v":0},{"$f":"Distributionsanlæg!CO283","v":0},{"$f":"Distributionsanlæg!CP283","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D283>=AY$2,$AA283/($D283-2009),0)+IF($E283>=AY$2,$AB283/($E283-2009),0)+IF($F283>=AY$2,$AC283/($F283-2009),0)+IF($G283>=AY$2,$AD283/($G283-2009),0)+IF($H283>=AY$2,$AE283/($H283-2009),0)+IF($I283>=AY$2,$AF283/($I283-2009),0)+IF($J283>=AY$2,$AG283/($J283-2009),0)+IF($K283>=AY$2,$AH283/($K283-2009),0)+IF($L283>=AY$2,$AI283/($L283-2009),0)+IF($M283>=AY$2,$AJ283/($M283-2009),0)+IF($N283>=AY$2,$AK283/($N283-2009),0)+IF($O283>=AY$2,$AL283/($O283-2009),0)+IF($P283>=AY$2,$AM283/($P283-2009),0)+IF($Q283>=AY$2,$AN283/($Q283-2009),0)+IF($R283>=AY$2,$AO283/($R283-2009),0)+IF($S283>=AY$2,$AP283/($S283-2009),0)+IF($T283>=AY$2,$AQ283/($T283-2009),0)+IF($U283>=AY$2,$AR283/($U283-2009),0)+IF($V283>=AY$2,$AS283/($V283-2009),0)+IF($W283>=AY$2,$AT283/($W283-2009),0)+IF($X283>=AY$2,$AU283/($X283-2009),0)+IF($Y283>=AY$2,$AV283/($Y283-2009),0)","v":0},{"$f":"IF($D283>=AZ$2,$AA283/($D283-2009),0)+IF($E283>=AZ$2,$AB283/($E283-2009),0)+IF($F283>=AZ$2,$AC283/($F283-2009),0)+IF($G283>=AZ$2,$AD283/($G283-2009),0)+IF($H283>=AZ$2,$AE283/($H283-2009),0)+IF($I283>=AZ$2,$AF283/($I283-2009),0)+IF($J283>=AZ$2,$AG283/($J283-2009),0)+IF($K283>=AZ$2,$AH283/($K283-2009),0)+IF($L283>=AZ$2,$AI283/($L283-2009),0)+IF($M283>=AZ$2,$AJ283/($M283-2009),0)+IF($N283>=AZ$2,$AK283/($N283-2009),0)+IF($O283>=AZ$2,$AL283/($O283-2009),0)+IF($P283>=AZ$2,$AM283/($P283-2009),0)+IF($Q283>=AZ$2,$AN283/($Q283-2009),0)+IF($R283>=AZ$2,$AO283/($R283-2009),0)+IF($S283>=AZ$2,$AP283/($S283-2009),0)+IF($T283>=AZ$2,$AQ283/($T283-2009),0)+IF($U283>=AZ$2,$AR283/($U283-2009),0)+IF($V283>=AZ$2,$AS283/($V283-2009),0)+IF($W283>=AZ$2,$AT283/($W283-2009),0)+IF($X283>=AZ$2,$AU283/($X283-2009),0)+IF($Y283>=AZ$2,$AV283/($Y283-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D283>=DL$2,$AA283/($D283-2009),0)+IF($E283>=DL$2,$AB283/($E283-2009),0)+IF($F283>=DL$2,$AC283/($F283-2009),0)+IF($G283>=DL$2,$AD283/($G283-2009),0)+IF($H283>=DL$2,$AE283/($H283-2009),0)+IF($I283>=DL$2,$AF283/($I283-2009),0)+IF($J283>=DL$2,$AG283/($J283-2009),0)+IF($K283>=DL$2,$AH283/($K283-2009),0)+IF($L283>=DL$2,$AI283/($L283-2009),0)+IF($M283>=DL$2,$AJ283/($M283-2009),0)+IF($N283>=DL$2,$AK283/($N283-2009),0)+IF($O283>=DL$2,$AL283/($O283-2009),0)+IF($P283>=DL$2,$AM283/($P283-2009),0)+IF($Q283>=DL$2,$AN283/($Q283-2009),0)+IF($R283>=DL$2,$AO283/($R283-2009),0)+IF($S283>=DL$2,$AP283/($S283-2009),0)+IF($T283>=DL$2,$AQ283/($T283-2009),0)+IF($U283>=DL$2,$AR283/($U283-2009),0)+IF($V283>=DL$2,$AS283/($V283-2009),0)+IF($W283>=DL$2,$AT283/($W283-2009),0)+IF($X283>=DL$2,$AU283/($X283-2009),0)+IF($Y283>=DL$2,$AV283/($Y283-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B291","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E291","v":20},{"$f":"D$3+$C285","v":1925},{"$f":"E$3+$C285","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU285","v":0},{"$f":"Distributionsanlæg!BV285","v":0},{"$f":"Distributionsanlæg!BW285","v":0},{"$f":"Distributionsanlæg!BX285","v":0},{"$f":"Distributionsanlæg!BY285","v":0},{"$f":"Distributionsanlæg!BZ285","v":0},{"$f":"Distributionsanlæg!CA285","v":0},{"$f":"Distributionsanlæg!CB285","v":0},{"$f":"Distributionsanlæg!CC285","v":0},{"$f":"Distributionsanlæg!CD285","v":0},{"$f":"Distributionsanlæg!CE285","v":0},{"$f":"Distributionsanlæg!CF285","v":0},{"$f":"Distributionsanlæg!CG285","v":0},{"$f":"Distributionsanlæg!CH285","v":0},{"$f":"Distributionsanlæg!CI285","v":0},{"$f":"Distributionsanlæg!CJ285","v":0},{"$f":"Distributionsanlæg!CK285","v":0},{"$f":"Distributionsanlæg!CL285","v":0},{"$f":"Distributionsanlæg!CM285","v":0},{"$f":"Distributionsanlæg!CN285","v":0},{"$f":"Distributionsanlæg!CO285","v":0},{"$f":"Distributionsanlæg!CP285","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D285>=AY$2,$AA285/($D285-2009),0)+IF($E285>=AY$2,$AB285/($E285-2009),0)+IF($F285>=AY$2,$AC285/($F285-2009),0)+IF($G285>=AY$2,$AD285/($G285-2009),0)+IF($H285>=AY$2,$AE285/($H285-2009),0)+IF($I285>=AY$2,$AF285/($I285-2009),0)+IF($J285>=AY$2,$AG285/($J285-2009),0)+IF($K285>=AY$2,$AH285/($K285-2009),0)+IF($L285>=AY$2,$AI285/($L285-2009),0)+IF($M285>=AY$2,$AJ285/($M285-2009),0)+IF($N285>=AY$2,$AK285/($N285-2009),0)+IF($O285>=AY$2,$AL285/($O285-2009),0)+IF($P285>=AY$2,$AM285/($P285-2009),0)+IF($Q285>=AY$2,$AN285/($Q285-2009),0)+IF($R285>=AY$2,$AO285/($R285-2009),0)+IF($S285>=AY$2,$AP285/($S285-2009),0)+IF($T285>=AY$2,$AQ285/($T285-2009),0)+IF($U285>=AY$2,$AR285/($U285-2009),0)+IF($V285>=AY$2,$AS285/($V285-2009),0)+IF($W285>=AY$2,$AT285/($W285-2009),0)+IF($X285>=AY$2,$AU285/($X285-2009),0)+IF($Y285>=AY$2,$AV285/($Y285-2009),0)","v":0},{"$f":"IF($D285>=AZ$2,$AA285/($D285-2009),0)+IF($E285>=AZ$2,$AB285/($E285-2009),0)+IF($F285>=AZ$2,$AC285/($F285-2009),0)+IF($G285>=AZ$2,$AD285/($G285-2009),0)+IF($H285>=AZ$2,$AE285/($H285-2009),0)+IF($I285>=AZ$2,$AF285/($I285-2009),0)+IF($J285>=AZ$2,$AG285/($J285-2009),0)+IF($K285>=AZ$2,$AH285/($K285-2009),0)+IF($L285>=AZ$2,$AI285/($L285-2009),0)+IF($M285>=AZ$2,$AJ285/($M285-2009),0)+IF($N285>=AZ$2,$AK285/($N285-2009),0)+IF($O285>=AZ$2,$AL285/($O285-2009),0)+IF($P285>=AZ$2,$AM285/($P285-2009),0)+IF($Q285>=AZ$2,$AN285/($Q285-2009),0)+IF($R285>=AZ$2,$AO285/($R285-2009),0)+IF($S285>=AZ$2,$AP285/($S285-2009),0)+IF($T285>=AZ$2,$AQ285/($T285-2009),0)+IF($U285>=AZ$2,$AR285/($U285-2009),0)+IF($V285>=AZ$2,$AS285/($V285-2009),0)+IF($W285>=AZ$2,$AT285/($W285-2009),0)+IF($X285>=AZ$2,$AU285/($X285-2009),0)+IF($Y285>=AZ$2,$AV285/($Y285-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D285>=DL$2,$AA285/($D285-2009),0)+IF($E285>=DL$2,$AB285/($E285-2009),0)+IF($F285>=DL$2,$AC285/($F285-2009),0)+IF($G285>=DL$2,$AD285/($G285-2009),0)+IF($H285>=DL$2,$AE285/($H285-2009),0)+IF($I285>=DL$2,$AF285/($I285-2009),0)+IF($J285>=DL$2,$AG285/($J285-2009),0)+IF($K285>=DL$2,$AH285/($K285-2009),0)+IF($L285>=DL$2,$AI285/($L285-2009),0)+IF($M285>=DL$2,$AJ285/($M285-2009),0)+IF($N285>=DL$2,$AK285/($N285-2009),0)+IF($O285>=DL$2,$AL285/($O285-2009),0)+IF($P285>=DL$2,$AM285/($P285-2009),0)+IF($Q285>=DL$2,$AN285/($Q285-2009),0)+IF($R285>=DL$2,$AO285/($R285-2009),0)+IF($S285>=DL$2,$AP285/($S285-2009),0)+IF($T285>=DL$2,$AQ285/($T285-2009),0)+IF($U285>=DL$2,$AR285/($U285-2009),0)+IF($V285>=DL$2,$AS285/($V285-2009),0)+IF($W285>=DL$2,$AT285/($W285-2009),0)+IF($X285>=DL$2,$AU285/($X285-2009),0)+IF($Y285>=DL$2,$AV285/($Y285-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B292","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E292","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU286","v":0},{"$f":"Distributionsanlæg!BV286","v":0},{"$f":"Distributionsanlæg!BW286","v":0},{"$f":"Distributionsanlæg!BX286","v":0},{"$f":"Distributionsanlæg!BY286","v":0},{"$f":"Distributionsanlæg!BZ286","v":0},{"$f":"Distributionsanlæg!CA286","v":0},{"$f":"Distributionsanlæg!CB286","v":0},{"$f":"Distributionsanlæg!CC286","v":0},{"$f":"Distributionsanlæg!CD286","v":0},{"$f":"Distributionsanlæg!CE286","v":0},{"$f":"Distributionsanlæg!CF286","v":0},{"$f":"Distributionsanlæg!CG286","v":0},{"$f":"Distributionsanlæg!CH286","v":0},{"$f":"Distributionsanlæg!CI286","v":0},{"$f":"Distributionsanlæg!CJ286","v":0},{"$f":"Distributionsanlæg!CK286","v":0},{"$f":"Distributionsanlæg!CL286","v":0},{"$f":"Distributionsanlæg!CM286","v":0},{"$f":"Distributionsanlæg!CN286","v":0},{"$f":"Distributionsanlæg!CO286","v":0},{"$f":"Distributionsanlæg!CP286","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B293","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E293","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU287","v":0},{"$f":"Distributionsanlæg!BV287","v":0},{"$f":"Distributionsanlæg!BW287","v":0},{"$f":"Distributionsanlæg!BX287","v":0},{"$f":"Distributionsanlæg!BY287","v":0},{"$f":"Distributionsanlæg!BZ287","v":0},{"$f":"Distributionsanlæg!CA287","v":0},{"$f":"Distributionsanlæg!CB287","v":0},{"$f":"Distributionsanlæg!CC287","v":0},{"$f":"Distributionsanlæg!CD287","v":0},{"$f":"Distributionsanlæg!CE287","v":0},{"$f":"Distributionsanlæg!CF287","v":0},{"$f":"Distributionsanlæg!CG287","v":0},{"$f":"Distributionsanlæg!CH287","v":0},{"$f":"Distributionsanlæg!CI287","v":0},{"$f":"Distributionsanlæg!CJ287","v":0},{"$f":"Distributionsanlæg!CK287","v":0},{"$f":"Distributionsanlæg!CL287","v":0},{"$f":"Distributionsanlæg!CM287","v":0},{"$f":"Distributionsanlæg!CN287","v":0},{"$f":"Distributionsanlæg!CO287","v":0},{"$f":"Distributionsanlæg!CP287","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B294","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E294","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU288","v":0},{"$f":"Distributionsanlæg!BV288","v":0},{"$f":"Distributionsanlæg!BW288","v":0},{"$f":"Distributionsanlæg!BX288","v":0},{"$f":"Distributionsanlæg!BY288","v":0},{"$f":"Distributionsanlæg!BZ288","v":0},{"$f":"Distributionsanlæg!CA288","v":0},{"$f":"Distributionsanlæg!CB288","v":0},{"$f":"Distributionsanlæg!CC288","v":0},{"$f":"Distributionsanlæg!CD288","v":0},{"$f":"Distributionsanlæg!CE288","v":0},{"$f":"Distributionsanlæg!CF288","v":0},{"$f":"Distributionsanlæg!CG288","v":0},{"$f":"Distributionsanlæg!CH288","v":0},{"$f":"Distributionsanlæg!CI288","v":0},{"$f":"Distributionsanlæg!CJ288","v":0},{"$f":"Distributionsanlæg!CK288","v":0},{"$f":"Distributionsanlæg!CL288","v":0},{"$f":"Distributionsanlæg!CM288","v":0},{"$f":"Distributionsanlæg!CN288","v":0},{"$f":"Distributionsanlæg!CO288","v":0},{"$f":"Distributionsanlæg!CP288","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D288>=DK$2,$AA288/($D288-2009),0)+IF($E288>=DK$2,$AB288/($E288-2009),0)+IF($F288>=DK$2,$AC288/($F288-2009),0)+IF($G288>=DK$2,$AD288/($G288-2009),0)+IF($H288>=DK$2,$AE288/($H288-2009),0)+IF($I288>=DK$2,$AF288/($I288-2009),0)+IF($J288>=DK$2,$AG288/($J288-2009),0)+IF($K288>=DK$2,$AH288/($K288-2009),0)+IF($L288>=DK$2,$AI288/($L288-2009),0)+IF($M288>=DK$2,$AJ288/($M288-2009),0)+IF($N288>=DK$2,$AK288/($N288-2009),0)+IF($O288>=DK$2,$AL288/($O288-2009),0)+IF($P288>=DK$2,$AM288/($P288-2009),0)+IF($Q288>=DK$2,$AN288/($Q288-2009),0)+IF($R288>=DK$2,$AO288/($R288-2009),0)+IF($S288>=DK$2,$AP288/($S288-2009),0)+IF($T288>=DK$2,$AQ288/($T288-2009),0)+IF($U288>=DK$2,$AR288/($U288-2009),0)+IF($V288>=DK$2,$AS288/($V288-2009),0)+IF($W288>=DK$2,$AT288/($W288-2009),0)+IF($X288>=DK$2,$AU288/($X288-2009),0)+IF($Y288>=DK$2,$AV288/($Y288-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B295","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E295","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU289","v":0},{"$f":"Distributionsanlæg!BV289","v":0},{"$f":"Distributionsanlæg!BW289","v":0},{"$f":"Distributionsanlæg!BX289","v":0},{"$f":"Distributionsanlæg!BY289","v":0},{"$f":"Distributionsanlæg!BZ289","v":0},{"$f":"Distributionsanlæg!CA289","v":0},{"$f":"Distributionsanlæg!CB289","v":0},{"$f":"Distributionsanlæg!CC289","v":0},{"$f":"Distributionsanlæg!CD289","v":0},{"$f":"Distributionsanlæg!CE289","v":0},{"$f":"Distributionsanlæg!CF289","v":0},{"$f":"Distributionsanlæg!CG289","v":0},{"$f":"Distributionsanlæg!CH289","v":0},{"$f":"Distributionsanlæg!CI289","v":0},{"$f":"Distributionsanlæg!CJ289","v":0},{"$f":"Distributionsanlæg!CK289","v":0},{"$f":"Distributionsanlæg!CL289","v":0},{"$f":"Distributionsanlæg!CM289","v":0},{"$f":"Distributionsanlæg!CN289","v":0},{"$f":"Distributionsanlæg!CO289","v":0},{"$f":"Distributionsanlæg!CP289","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D289>=AZ$2,$AA289/($D289-2009),0)+IF($E289>=AZ$2,$AB289/($E289-2009),0)+IF($F289>=AZ$2,$AC289/($F289-2009),0)+IF($G289>=AZ$2,$AD289/($G289-2009),0)+IF($H289>=AZ$2,$AE289/($H289-2009),0)+IF($I289>=AZ$2,$AF289/($I289-2009),0)+IF($J289>=AZ$2,$AG289/($J289-2009),0)+IF($K289>=AZ$2,$AH289/($K289-2009),0)+IF($L289>=AZ$2,$AI289/($L289-2009),0)+IF($M289>=AZ$2,$AJ289/($M289-2009),0)+IF($N289>=AZ$2,$AK289/($N289-2009),0)+IF($O289>=AZ$2,$AL289/($O289-2009),0)+IF($P289>=AZ$2,$AM289/($P289-2009),0)+IF($Q289>=AZ$2,$AN289/($Q289-2009),0)+IF($R289>=AZ$2,$AO289/($R289-2009),0)+IF($S289>=AZ$2,$AP289/($S289-2009),0)+IF($T289>=AZ$2,$AQ289/($T289-2009),0)+IF($U289>=AZ$2,$AR289/($U289-2009),0)+IF($V289>=AZ$2,$AS289/($V289-2009),0)+IF($W289>=AZ$2,$AT289/($W289-2009),0)+IF($X289>=AZ$2,$AU289/($X289-2009),0)+IF($Y289>=AZ$2,$AV289/($Y289-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B296","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E296","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU290","v":0},{"$f":"Distributionsanlæg!BV290","v":0},{"$f":"Distributionsanlæg!BW290","v":0},{"$f":"Distributionsanlæg!BX290","v":0},{"$f":"Distributionsanlæg!BY290","v":0},{"$f":"Distributionsanlæg!BZ290","v":0},{"$f":"Distributionsanlæg!CA290","v":0},{"$f":"Distributionsanlæg!CB290","v":0},{"$f":"Distributionsanlæg!CC290","v":0},{"$f":"Distributionsanlæg!CD290","v":0},{"$f":"Distributionsanlæg!CE290","v":0},{"$f":"Distributionsanlæg!CF290","v":0},{"$f":"Distributionsanlæg!CG290","v":0},{"$f":"Distributionsanlæg!CH290","v":0},{"$f":"Distributionsanlæg!CI290","v":0},{"$f":"Distributionsanlæg!CJ290","v":0},{"$f":"Distributionsanlæg!CK290","v":0},{"$f":"Distributionsanlæg!CL290","v":0},{"$f":"Distributionsanlæg!CM290","v":0},{"$f":"Distributionsanlæg!CN290","v":0},{"$f":"Distributionsanlæg!CO290","v":0},{"$f":"Distributionsanlæg!CP290","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B297","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E297","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU291","v":0},{"$f":"Distributionsanlæg!BV291","v":0},{"$f":"Distributionsanlæg!BW291","v":0},{"$f":"Distributionsanlæg!BX291","v":0},{"$f":"Distributionsanlæg!BY291","v":0},{"$f":"Distributionsanlæg!BZ291","v":0},{"$f":"Distributionsanlæg!CA291","v":0},{"$f":"Distributionsanlæg!CB291","v":0},{"$f":"Distributionsanlæg!CC291","v":0},{"$f":"Distributionsanlæg!CD291","v":0},{"$f":"Distributionsanlæg!CE291","v":0},{"$f":"Distributionsanlæg!CF291","v":0},{"$f":"Distributionsanlæg!CG291","v":0},{"$f":"Distributionsanlæg!CH291","v":0},{"$f":"Distributionsanlæg!CI291","v":0},{"$f":"Distributionsanlæg!CJ291","v":0},{"$f":"Distributionsanlæg!CK291","v":0},{"$f":"Distributionsanlæg!CL291","v":0},{"$f":"Distributionsanlæg!CM291","v":0},{"$f":"Distributionsanlæg!CN291","v":0},{"$f":"Distributionsanlæg!CO291","v":0},{"$f":"Distributionsanlæg!CP291","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B298","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E298","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU292","v":0},{"$f":"Distributionsanlæg!BV292","v":0},{"$f":"Distributionsanlæg!BW292","v":0},{"$f":"Distributionsanlæg!BX292","v":0},{"$f":"Distributionsanlæg!BY292","v":0},{"$f":"Distributionsanlæg!BZ292","v":0},{"$f":"Distributionsanlæg!CA292","v":0},{"$f":"Distributionsanlæg!CB292","v":0},{"$f":"Distributionsanlæg!CC292","v":0},{"$f":"Distributionsanlæg!CD292","v":0},{"$f":"Distributionsanlæg!CE292","v":0},{"$f":"Distributionsanlæg!CF292","v":0},{"$f":"Distributionsanlæg!CG292","v":0},{"$f":"Distributionsanlæg!CH292","v":0},{"$f":"Distributionsanlæg!CI292","v":0},{"$f":"Distributionsanlæg!CJ292","v":0},{"$f":"Distributionsanlæg!CK292","v":0},{"$f":"Distributionsanlæg!CL292","v":0},{"$f":"Distributionsanlæg!CM292","v":0},{"$f":"Distributionsanlæg!CN292","v":0},{"$f":"Distributionsanlæg!CO292","v":0},{"$f":"Distributionsanlæg!CP292","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D292>=DK$2,$AA292/($D292-2009),0)+IF($E292>=DK$2,$AB292/($E292-2009),0)+IF($F292>=DK$2,$AC292/($F292-2009),0)+IF($G292>=DK$2,$AD292/($G292-2009),0)+IF($H292>=DK$2,$AE292/($H292-2009),0)+IF($I292>=DK$2,$AF292/($I292-2009),0)+IF($J292>=DK$2,$AG292/($J292-2009),0)+IF($K292>=DK$2,$AH292/($K292-2009),0)+IF($L292>=DK$2,$AI292/($L292-2009),0)+IF($M292>=DK$2,$AJ292/($M292-2009),0)+IF($N292>=DK$2,$AK292/($N292-2009),0)+IF($O292>=DK$2,$AL292/($O292-2009),0)+IF($P292>=DK$2,$AM292/($P292-2009),0)+IF($Q292>=DK$2,$AN292/($Q292-2009),0)+IF($R292>=DK$2,$AO292/($R292-2009),0)+IF($S292>=DK$2,$AP292/($S292-2009),0)+IF($T292>=DK$2,$AQ292/($T292-2009),0)+IF($U292>=DK$2,$AR292/($U292-2009),0)+IF($V292>=DK$2,$AS292/($V292-2009),0)+IF($W292>=DK$2,$AT292/($W292-2009),0)+IF($X292>=DK$2,$AU292/($X292-2009),0)+IF($Y292>=DK$2,$AV292/($Y292-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B299","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E299","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU293","v":0},{"$f":"Distributionsanlæg!BV293","v":0},{"$f":"Distributionsanlæg!BW293","v":0},{"$f":"Distributionsanlæg!BX293","v":0},{"$f":"Distributionsanlæg!BY293","v":0},{"$f":"Distributionsanlæg!BZ293","v":0},{"$f":"Distributionsanlæg!CA293","v":0},{"$f":"Distributionsanlæg!CB293","v":0},{"$f":"Distributionsanlæg!CC293","v":0},{"$f":"Distributionsanlæg!CD293","v":0},{"$f":"Distributionsanlæg!CE293","v":0},{"$f":"Distributionsanlæg!CF293","v":0},{"$f":"Distributionsanlæg!CG293","v":0},{"$f":"Distributionsanlæg!CH293","v":0},{"$f":"Distributionsanlæg!CI293","v":0},{"$f":"Distributionsanlæg!CJ293","v":0},{"$f":"Distributionsanlæg!CK293","v":0},{"$f":"Distributionsanlæg!CL293","v":0},{"$f":"Distributionsanlæg!CM293","v":0},{"$f":"Distributionsanlæg!CN293","v":0},{"$f":"Distributionsanlæg!CO293","v":0},{"$f":"Distributionsanlæg!CP293","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D293>=AZ$2,$AA293/($D293-2009),0)+IF($E293>=AZ$2,$AB293/($E293-2009),0)+IF($F293>=AZ$2,$AC293/($F293-2009),0)+IF($G293>=AZ$2,$AD293/($G293-2009),0)+IF($H293>=AZ$2,$AE293/($H293-2009),0)+IF($I293>=AZ$2,$AF293/($I293-2009),0)+IF($J293>=AZ$2,$AG293/($J293-2009),0)+IF($K293>=AZ$2,$AH293/($K293-2009),0)+IF($L293>=AZ$2,$AI293/($L293-2009),0)+IF($M293>=AZ$2,$AJ293/($M293-2009),0)+IF($N293>=AZ$2,$AK293/($N293-2009),0)+IF($O293>=AZ$2,$AL293/($O293-2009),0)+IF($P293>=AZ$2,$AM293/($P293-2009),0)+IF($Q293>=AZ$2,$AN293/($Q293-2009),0)+IF($R293>=AZ$2,$AO293/($R293-2009),0)+IF($S293>=AZ$2,$AP293/($S293-2009),0)+IF($T293>=AZ$2,$AQ293/($T293-2009),0)+IF($U293>=AZ$2,$AR293/($U293-2009),0)+IF($V293>=AZ$2,$AS293/($V293-2009),0)+IF($W293>=AZ$2,$AT293/($W293-2009),0)+IF($X293>=AZ$2,$AU293/($X293-2009),0)+IF($Y293>=AZ$2,$AV293/($Y293-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B300","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E300","v":75},{"$f":"D$3+$C294+Distributionsanlæg!D295","v":1980},{"$f":"E$3+$C294+Distributionsanlæg!E295","v":1990},{"$f":"F$3+$C294+Distributionsanlæg!F295","v":2000},{"$f":"G$3+$C294+Distributionsanlæg!G295","v":2010},{"$f":"H$3+$C294+Distributionsanlæg!H295","v":2020},{"$f":"I$3+$C294+Distributionsanlæg!I295","v":2030},{"$f":"J$3+$C294+Distributionsanlæg!J295","v":2040},{"$f":"K$3+$C294+Distributionsanlæg!K295","v":2050},{"$f":"L$3+$C294+Distributionsanlæg!L295","v":2057},{"$f":"M$3+$C294+Distributionsanlæg!M295","v":2062},{"$f":"N$3+$C294+Distributionsanlæg!N295","v":2067},{"$f":"O$3+$C294+Distributionsanlæg!O295","v":2072},{"$f":"P$3+$C294+Distributionsanlæg!P295","v":2075},{"$f":"Q$3+$C294+Distributionsanlæg!Q295","v":2076},{"$f":"R$3+$C294+Distributionsanlæg!R295","v":2077},{"$f":"S$3+$C294+Distributionsanlæg!S295","v":2078},{"$f":"T$3+$C294+Distributionsanlæg!T295","v":2079},{"$f":"U$3+$C294+Distributionsanlæg!U295","v":2080},{"$f":"V$3+$C294+Distributionsanlæg!V295","v":2081},{"$f":"W$3+$C294+Distributionsanlæg!W295","v":2082},{"$f":"X$3+$C294+Distributionsanlæg!X295","v":2083},{"$f":"Y$3+$C294+Distributionsanlæg!Y295","v":2084},null,{"$f":"Distributionsanlæg!BU294","v":0},{"$f":"Distributionsanlæg!BV294","v":0},{"$f":"Distributionsanlæg!BW294","v":0},{"$f":"Distributionsanlæg!BX294","v":0},{"$f":"Distributionsanlæg!BY294","v":0},{"$f":"Distributionsanlæg!BZ294","v":0},{"$f":"Distributionsanlæg!CA294","v":0},{"$f":"Distributionsanlæg!CB294","v":0},{"$f":"Distributionsanlæg!CC294","v":0},{"$f":"Distributionsanlæg!CD294","v":0},{"$f":"Distributionsanlæg!CE294","v":0},{"$f":"Distributionsanlæg!CF294","v":0},{"$f":"Distributionsanlæg!CG294","v":0},{"$f":"Distributionsanlæg!CH294","v":0},{"$f":"Distributionsanlæg!CI294","v":0},{"$f":"Distributionsanlæg!CJ294","v":0},{"$f":"Distributionsanlæg!CK294","v":0},{"$f":"Distributionsanlæg!CL294","v":0},{"$f":"Distributionsanlæg!CM294","v":0},{"$f":"Distributionsanlæg!CN294","v":0},{"$f":"Distributionsanlæg!CO294","v":0},{"$f":"Distributionsanlæg!CP294","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Forsinkelsesbassiner - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW297:AW314)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY297:AY314)","v":0},{"$f":"SUM(AZ297:AZ314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL297:DL314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B302","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E302","v":50},{"$f":"D$3+$C297+Distributionsanlæg!D298","v":1955},{"$f":"E$3+$C297+Distributionsanlæg!E298","v":1965},{"$f":"F$3+$C297+Distributionsanlæg!F298","v":1975},{"$f":"G$3+$C297+Distributionsanlæg!G298","v":1985},{"$f":"H$3+$C297+Distributionsanlæg!H298","v":1995},{"$f":"I$3+$C297+Distributionsanlæg!I298","v":2005},{"$f":"J$3+$C297+Distributionsanlæg!J298","v":2015},{"$f":"K$3+$C297+Distributionsanlæg!K298","v":2025},{"$f":"L$3+$C297+Distributionsanlæg!L298","v":2032},{"$f":"M$3+$C297+Distributionsanlæg!M298","v":2037},{"$f":"N$3+$C297+Distributionsanlæg!N298","v":2042},{"$f":"O$3+$C297+Distributionsanlæg!O298","v":2047},{"$f":"P$3+$C297+Distributionsanlæg!P298","v":2050},{"$f":"Q$3+$C297+Distributionsanlæg!Q298","v":2051},{"$f":"R$3+$C297+Distributionsanlæg!R298","v":2052},{"$f":"S$3+$C297+Distributionsanlæg!S298","v":2053},{"$f":"T$3+$C297+Distributionsanlæg!T298","v":2054},{"$f":"U$3+$C297+Distributionsanlæg!U298","v":2055},{"$f":"V$3+$C297+Distributionsanlæg!V298","v":2056},{"$f":"W$3+$C297+Distributionsanlæg!W298","v":2057},{"$f":"X$3+$C297+Distributionsanlæg!X298","v":2058},{"$f":"Y$3+$C297+Distributionsanlæg!Y298","v":2059},null,{"$f":"Distributionsanlæg!BU297","v":0},{"$f":"Distributionsanlæg!BV297","v":0},{"$f":"Distributionsanlæg!BW297","v":0},{"$f":"Distributionsanlæg!BX297","v":0},{"$f":"Distributionsanlæg!BY297","v":0},{"$f":"Distributionsanlæg!BZ297","v":0},{"$f":"Distributionsanlæg!CA297","v":0},{"$f":"Distributionsanlæg!CB297","v":0},{"$f":"Distributionsanlæg!CC297","v":0},{"$f":"Distributionsanlæg!CD297","v":0},{"$f":"Distributionsanlæg!CE297","v":0},{"$f":"Distributionsanlæg!CF297","v":0},{"$f":"Distributionsanlæg!CG297","v":0},{"$f":"Distributionsanlæg!CH297","v":0},{"$f":"Distributionsanlæg!CI297","v":0},{"$f":"Distributionsanlæg!CJ297","v":0},{"$f":"Distributionsanlæg!CK297","v":0},{"$f":"Distributionsanlæg!CL297","v":0},{"$f":"Distributionsanlæg!CM297","v":0},{"$f":"Distributionsanlæg!CN297","v":0},{"$f":"Distributionsanlæg!CO297","v":0},{"$f":"Distributionsanlæg!CP297","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D297>=AY$2,$AA297/($D297-2009),0)+IF($E297>=AY$2,$AB297/($E297-2009),0)+IF($F297>=AY$2,$AC297/($F297-2009),0)+IF($G297>=AY$2,$AD297/($G297-2009),0)+IF($H297>=AY$2,$AE297/($H297-2009),0)+IF($I297>=AY$2,$AF297/($I297-2009),0)+IF($J297>=AY$2,$AG297/($J297-2009),0)+IF($K297>=AY$2,$AH297/($K297-2009),0)+IF($L297>=AY$2,$AI297/($L297-2009),0)+IF($M297>=AY$2,$AJ297/($M297-2009),0)+IF($N297>=AY$2,$AK297/($N297-2009),0)+IF($O297>=AY$2,$AL297/($O297-2009),0)+IF($P297>=AY$2,$AM297/($P297-2009),0)+IF($Q297>=AY$2,$AN297/($Q297-2009),0)+IF($R297>=AY$2,$AO297/($R297-2009),0)+IF($S297>=AY$2,$AP297/($S297-2009),0)+IF($T297>=AY$2,$AQ297/($T297-2009),0)+IF($U297>=AY$2,$AR297/($U297-2009),0)+IF($V297>=AY$2,$AS297/($V297-2009),0)+IF($W297>=AY$2,$AT297/($W297-2009),0)+IF($X297>=AY$2,$AU297/($X297-2009),0)+IF($Y297>=AY$2,$AV297/($Y297-2009),0)","v":0},{"$f":"IF($D297>=AZ$2,$AA297/($D297-2009),0)+IF($E297>=AZ$2,$AB297/($E297-2009),0)+IF($F297>=AZ$2,$AC297/($F297-2009),0)+IF($G297>=AZ$2,$AD297/($G297-2009),0)+IF($H297>=AZ$2,$AE297/($H297-2009),0)+IF($I297>=AZ$2,$AF297/($I297-2009),0)+IF($J297>=AZ$2,$AG297/($J297-2009),0)+IF($K297>=AZ$2,$AH297/($K297-2009),0)+IF($L297>=AZ$2,$AI297/($L297-2009),0)+IF($M297>=AZ$2,$AJ297/($M297-2009),0)+IF($N297>=AZ$2,$AK297/($N297-2009),0)+IF($O297>=AZ$2,$AL297/($O297-2009),0)+IF($P297>=AZ$2,$AM297/($P297-2009),0)+IF($Q297>=AZ$2,$AN297/($Q297-2009),0)+IF($R297>=AZ$2,$AO297/($R297-2009),0)+IF($S297>=AZ$2,$AP297/($S297-2009),0)+IF($T297>=AZ$2,$AQ297/($T297-2009),0)+IF($U297>=AZ$2,$AR297/($U297-2009),0)+IF($V297>=AZ$2,$AS297/($V297-2009),0)+IF($W297>=AZ$2,$AT297/($W297-2009),0)+IF($X297>=AZ$2,$AU297/($X297-2009),0)+IF($Y297>=AZ$2,$AV297/($Y297-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D297>=DL$2,$AA297/($D297-2009),0)+IF($E297>=DL$2,$AB297/($E297-2009),0)+IF($F297>=DL$2,$AC297/($F297-2009),0)+IF($G297>=DL$2,$AD297/($G297-2009),0)+IF($H297>=DL$2,$AE297/($H297-2009),0)+IF($I297>=DL$2,$AF297/($I297-2009),0)+IF($J297>=DL$2,$AG297/($J297-2009),0)+IF($K297>=DL$2,$AH297/($K297-2009),0)+IF($L297>=DL$2,$AI297/($L297-2009),0)+IF($M297>=DL$2,$AJ297/($M297-2009),0)+IF($N297>=DL$2,$AK297/($N297-2009),0)+IF($O297>=DL$2,$AL297/($O297-2009),0)+IF($P297>=DL$2,$AM297/($P297-2009),0)+IF($Q297>=DL$2,$AN297/($Q297-2009),0)+IF($R297>=DL$2,$AO297/($R297-2009),0)+IF($S297>=DL$2,$AP297/($S297-2009),0)+IF($T297>=DL$2,$AQ297/($T297-2009),0)+IF($U297>=DL$2,$AR297/($U297-2009),0)+IF($V297>=DL$2,$AS297/($V297-2009),0)+IF($W297>=DL$2,$AT297/($W297-2009),0)+IF($X297>=DL$2,$AU297/($X297-2009),0)+IF($Y297>=DL$2,$AV297/($Y297-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B303","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E303","v":75},{"$f":"D$3+$C299+Distributionsanlæg!D300","v":1980},{"$f":"E$3+$C299+Distributionsanlæg!E300","v":1990},{"$f":"F$3+$C299+Distributionsanlæg!F300","v":2000},{"$f":"G$3+$C299+Distributionsanlæg!G300","v":2010},{"$f":"H$3+$C299+Distributionsanlæg!H300","v":2020},{"$f":"I$3+$C299+Distributionsanlæg!I300","v":2030},{"$f":"J$3+$C299+Distributionsanlæg!J300","v":2040},{"$f":"K$3+$C299+Distributionsanlæg!K300","v":2050},{"$f":"L$3+$C299+Distributionsanlæg!L300","v":2057},{"$f":"M$3+$C299+Distributionsanlæg!M300","v":2062},{"$f":"N$3+$C299+Distributionsanlæg!N300","v":2067},{"$f":"O$3+$C299+Distributionsanlæg!O300","v":2072},{"$f":"P$3+$C299+Distributionsanlæg!P300","v":2075},{"$f":"Q$3+$C299+Distributionsanlæg!Q300","v":2076},{"$f":"R$3+$C299+Distributionsanlæg!R300","v":2077},{"$f":"S$3+$C299+Distributionsanlæg!S300","v":2078},{"$f":"T$3+$C299+Distributionsanlæg!T300","v":2079},{"$f":"U$3+$C299+Distributionsanlæg!U300","v":2080},{"$f":"V$3+$C299+Distributionsanlæg!V300","v":2081},{"$f":"W$3+$C299+Distributionsanlæg!W300","v":2082},{"$f":"X$3+$C299+Distributionsanlæg!X300","v":2083},{"$f":"Y$3+$C299+Distributionsanlæg!Y300","v":2084},null,{"$f":"Distributionsanlæg!BU299","v":0},{"$f":"Distributionsanlæg!BV299","v":0},{"$f":"Distributionsanlæg!BW299","v":0},{"$f":"Distributionsanlæg!BX299","v":0},{"$f":"Distributionsanlæg!BY299","v":0},{"$f":"Distributionsanlæg!BZ299","v":0},{"$f":"Distributionsanlæg!CA299","v":0},{"$f":"Distributionsanlæg!CB299","v":0},{"$f":"Distributionsanlæg!CC299","v":0},{"$f":"Distributionsanlæg!CD299","v":0},{"$f":"Distributionsanlæg!CE299","v":0},{"$f":"Distributionsanlæg!CF299","v":0},{"$f":"Distributionsanlæg!CG299","v":0},{"$f":"Distributionsanlæg!CH299","v":0},{"$f":"Distributionsanlæg!CI299","v":0},{"$f":"Distributionsanlæg!CJ299","v":0},{"$f":"Distributionsanlæg!CK299","v":0},{"$f":"Distributionsanlæg!CL299","v":0},{"$f":"Distributionsanlæg!CM299","v":0},{"$f":"Distributionsanlæg!CN299","v":0},{"$f":"Distributionsanlæg!CO299","v":0},{"$f":"Distributionsanlæg!CP299","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D299>=AY$2,$AA299/($D299-2009),0)+IF($E299>=AY$2,$AB299/($E299-2009),0)+IF($F299>=AY$2,$AC299/($F299-2009),0)+IF($G299>=AY$2,$AD299/($G299-2009),0)+IF($H299>=AY$2,$AE299/($H299-2009),0)+IF($I299>=AY$2,$AF299/($I299-2009),0)+IF($J299>=AY$2,$AG299/($J299-2009),0)+IF($K299>=AY$2,$AH299/($K299-2009),0)+IF($L299>=AY$2,$AI299/($L299-2009),0)+IF($M299>=AY$2,$AJ299/($M299-2009),0)+IF($N299>=AY$2,$AK299/($N299-2009),0)+IF($O299>=AY$2,$AL299/($O299-2009),0)+IF($P299>=AY$2,$AM299/($P299-2009),0)+IF($Q299>=AY$2,$AN299/($Q299-2009),0)+IF($R299>=AY$2,$AO299/($R299-2009),0)+IF($S299>=AY$2,$AP299/($S299-2009),0)+IF($T299>=AY$2,$AQ299/($T299-2009),0)+IF($U299>=AY$2,$AR299/($U299-2009),0)+IF($V299>=AY$2,$AS299/($V299-2009),0)+IF($W299>=AY$2,$AT299/($W299-2009),0)+IF($X299>=AY$2,$AU299/($X299-2009),0)+IF($Y299>=AY$2,$AV299/($Y299-2009),0)","v":0},{"$f":"IF($D299>=AZ$2,$AA299/($D299-2009),0)+IF($E299>=AZ$2,$AB299/($E299-2009),0)+IF($F299>=AZ$2,$AC299/($F299-2009),0)+IF($G299>=AZ$2,$AD299/($G299-2009),0)+IF($H299>=AZ$2,$AE299/($H299-2009),0)+IF($I299>=AZ$2,$AF299/($I299-2009),0)+IF($J299>=AZ$2,$AG299/($J299-2009),0)+IF($K299>=AZ$2,$AH299/($K299-2009),0)+IF($L299>=AZ$2,$AI299/($L299-2009),0)+IF($M299>=AZ$2,$AJ299/($M299-2009),0)+IF($N299>=AZ$2,$AK299/($N299-2009),0)+IF($O299>=AZ$2,$AL299/($O299-2009),0)+IF($P299>=AZ$2,$AM299/($P299-2009),0)+IF($Q299>=AZ$2,$AN299/($Q299-2009),0)+IF($R299>=AZ$2,$AO299/($R299-2009),0)+IF($S299>=AZ$2,$AP299/($S299-2009),0)+IF($T299>=AZ$2,$AQ299/($T299-2009),0)+IF($U299>=AZ$2,$AR299/($U299-2009),0)+IF($V299>=AZ$2,$AS299/($V299-2009),0)+IF($W299>=AZ$2,$AT299/($W299-2009),0)+IF($X299>=AZ$2,$AU299/($X299-2009),0)+IF($Y299>=AZ$2,$AV299/($Y299-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D299>=DL$2,$AA299/($D299-2009),0)+IF($E299>=DL$2,$AB299/($E299-2009),0)+IF($F299>=DL$2,$AC299/($F299-2009),0)+IF($G299>=DL$2,$AD299/($G299-2009),0)+IF($H299>=DL$2,$AE299/($H299-2009),0)+IF($I299>=DL$2,$AF299/($I299-2009),0)+IF($J299>=DL$2,$AG299/($J299-2009),0)+IF($K299>=DL$2,$AH299/($K299-2009),0)+IF($L299>=DL$2,$AI299/($L299-2009),0)+IF($M299>=DL$2,$AJ299/($M299-2009),0)+IF($N299>=DL$2,$AK299/($N299-2009),0)+IF($O299>=DL$2,$AL299/($O299-2009),0)+IF($P299>=DL$2,$AM299/($P299-2009),0)+IF($Q299>=DL$2,$AN299/($Q299-2009),0)+IF($R299>=DL$2,$AO299/($R299-2009),0)+IF($S299>=DL$2,$AP299/($S299-2009),0)+IF($T299>=DL$2,$AQ299/($T299-2009),0)+IF($U299>=DL$2,$AR299/($U299-2009),0)+IF($V299>=DL$2,$AS299/($V299-2009),0)+IF($W299>=DL$2,$AT299/($W299-2009),0)+IF($X299>=DL$2,$AU299/($X299-2009),0)+IF($Y299>=DL$2,$AV299/($Y299-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B304","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E304","v":20},{"$f":"D$3+$C301","v":1925},{"$f":"E$3+$C301","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU301","v":0},{"$f":"Distributionsanlæg!BV301","v":0},{"$f":"Distributionsanlæg!BW301","v":0},{"$f":"Distributionsanlæg!BX301","v":0},{"$f":"Distributionsanlæg!BY301","v":0},{"$f":"Distributionsanlæg!BZ301","v":0},{"$f":"Distributionsanlæg!CA301","v":0},{"$f":"Distributionsanlæg!CB301","v":0},{"$f":"Distributionsanlæg!CC301","v":0},{"$f":"Distributionsanlæg!CD301","v":0},{"$f":"Distributionsanlæg!CE301","v":0},{"$f":"Distributionsanlæg!CF301","v":0},{"$f":"Distributionsanlæg!CG301","v":0},{"$f":"Distributionsanlæg!CH301","v":0},{"$f":"Distributionsanlæg!CI301","v":0},{"$f":"Distributionsanlæg!CJ301","v":0},{"$f":"Distributionsanlæg!CK301","v":0},{"$f":"Distributionsanlæg!CL301","v":0},{"$f":"Distributionsanlæg!CM301","v":0},{"$f":"Distributionsanlæg!CN301","v":0},{"$f":"Distributionsanlæg!CO301","v":0},{"$f":"Distributionsanlæg!CP301","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D301>=AY$2,$AA301/($D301-2009),0)+IF($E301>=AY$2,$AB301/($E301-2009),0)+IF($F301>=AY$2,$AC301/($F301-2009),0)+IF($G301>=AY$2,$AD301/($G301-2009),0)+IF($H301>=AY$2,$AE301/($H301-2009),0)+IF($I301>=AY$2,$AF301/($I301-2009),0)+IF($J301>=AY$2,$AG301/($J301-2009),0)+IF($K301>=AY$2,$AH301/($K301-2009),0)+IF($L301>=AY$2,$AI301/($L301-2009),0)+IF($M301>=AY$2,$AJ301/($M301-2009),0)+IF($N301>=AY$2,$AK301/($N301-2009),0)+IF($O301>=AY$2,$AL301/($O301-2009),0)+IF($P301>=AY$2,$AM301/($P301-2009),0)+IF($Q301>=AY$2,$AN301/($Q301-2009),0)+IF($R301>=AY$2,$AO301/($R301-2009),0)+IF($S301>=AY$2,$AP301/($S301-2009),0)+IF($T301>=AY$2,$AQ301/($T301-2009),0)+IF($U301>=AY$2,$AR301/($U301-2009),0)+IF($V301>=AY$2,$AS301/($V301-2009),0)+IF($W301>=AY$2,$AT301/($W301-2009),0)+IF($X301>=AY$2,$AU301/($X301-2009),0)+IF($Y301>=AY$2,$AV301/($Y301-2009),0)","v":0},{"$f":"IF($D301>=AZ$2,$AA301/($D301-2009),0)+IF($E301>=AZ$2,$AB301/($E301-2009),0)+IF($F301>=AZ$2,$AC301/($F301-2009),0)+IF($G301>=AZ$2,$AD301/($G301-2009),0)+IF($H301>=AZ$2,$AE301/($H301-2009),0)+IF($I301>=AZ$2,$AF301/($I301-2009),0)+IF($J301>=AZ$2,$AG301/($J301-2009),0)+IF($K301>=AZ$2,$AH301/($K301-2009),0)+IF($L301>=AZ$2,$AI301/($L301-2009),0)+IF($M301>=AZ$2,$AJ301/($M301-2009),0)+IF($N301>=AZ$2,$AK301/($N301-2009),0)+IF($O301>=AZ$2,$AL301/($O301-2009),0)+IF($P301>=AZ$2,$AM301/($P301-2009),0)+IF($Q301>=AZ$2,$AN301/($Q301-2009),0)+IF($R301>=AZ$2,$AO301/($R301-2009),0)+IF($S301>=AZ$2,$AP301/($S301-2009),0)+IF($T301>=AZ$2,$AQ301/($T301-2009),0)+IF($U301>=AZ$2,$AR301/($U301-2009),0)+IF($V301>=AZ$2,$AS301/($V301-2009),0)+IF($W301>=AZ$2,$AT301/($W301-2009),0)+IF($X301>=AZ$2,$AU301/($X301-2009),0)+IF($Y301>=AZ$2,$AV301/($Y301-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D301>=DL$2,$AA301/($D301-2009),0)+IF($E301>=DL$2,$AB301/($E301-2009),0)+IF($F301>=DL$2,$AC301/($F301-2009),0)+IF($G301>=DL$2,$AD301/($G301-2009),0)+IF($H301>=DL$2,$AE301/($H301-2009),0)+IF($I301>=DL$2,$AF301/($I301-2009),0)+IF($J301>=DL$2,$AG301/($J301-2009),0)+IF($K301>=DL$2,$AH301/($K301-2009),0)+IF($L301>=DL$2,$AI301/($L301-2009),0)+IF($M301>=DL$2,$AJ301/($M301-2009),0)+IF($N301>=DL$2,$AK301/($N301-2009),0)+IF($O301>=DL$2,$AL301/($O301-2009),0)+IF($P301>=DL$2,$AM301/($P301-2009),0)+IF($Q301>=DL$2,$AN301/($Q301-2009),0)+IF($R301>=DL$2,$AO301/($R301-2009),0)+IF($S301>=DL$2,$AP301/($S301-2009),0)+IF($T301>=DL$2,$AQ301/($T301-2009),0)+IF($U301>=DL$2,$AR301/($U301-2009),0)+IF($V301>=DL$2,$AS301/($V301-2009),0)+IF($W301>=DL$2,$AT301/($W301-2009),0)+IF($X301>=DL$2,$AU301/($X301-2009),0)+IF($Y301>=DL$2,$AV301/($Y301-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B305","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E305","v":10},{"$f":"D$3+$C302","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU302","v":0},{"$f":"Distributionsanlæg!BV302","v":0},{"$f":"Distributionsanlæg!BW302","v":0},{"$f":"Distributionsanlæg!BX302","v":0},{"$f":"Distributionsanlæg!BY302","v":0},{"$f":"Distributionsanlæg!BZ302","v":0},{"$f":"Distributionsanlæg!CA302","v":0},{"$f":"Distributionsanlæg!CB302","v":0},{"$f":"Distributionsanlæg!CC302","v":0},{"$f":"Distributionsanlæg!CD302","v":0},{"$f":"Distributionsanlæg!CE302","v":0},{"$f":"Distributionsanlæg!CF302","v":0},{"$f":"Distributionsanlæg!CG302","v":0},{"$f":"Distributionsanlæg!CH302","v":0},{"$f":"Distributionsanlæg!CI302","v":0},{"$f":"Distributionsanlæg!CJ302","v":0},{"$f":"Distributionsanlæg!CK302","v":0},{"$f":"Distributionsanlæg!CL302","v":0},{"$f":"Distributionsanlæg!CM302","v":0},{"$f":"Distributionsanlæg!CN302","v":0},{"$f":"Distributionsanlæg!CO302","v":0},{"$f":"Distributionsanlæg!CP302","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D302>=AY$2,$AA302/($D302-2009),0)+IF($E302>=AY$2,$AB302/($E302-2009),0)+IF($F302>=AY$2,$AC302/($F302-2009),0)+IF($G302>=AY$2,$AD302/($G302-2009),0)+IF($H302>=AY$2,$AE302/($H302-2009),0)+IF($I302>=AY$2,$AF302/($I302-2009),0)+IF($J302>=AY$2,$AG302/($J302-2009),0)+IF($K302>=AY$2,$AH302/($K302-2009),0)+IF($L302>=AY$2,$AI302/($L302-2009),0)+IF($M302>=AY$2,$AJ302/($M302-2009),0)+IF($N302>=AY$2,$AK302/($N302-2009),0)+IF($O302>=AY$2,$AL302/($O302-2009),0)+IF($P302>=AY$2,$AM302/($P302-2009),0)+IF($Q302>=AY$2,$AN302/($Q302-2009),0)+IF($R302>=AY$2,$AO302/($R302-2009),0)+IF($S302>=AY$2,$AP302/($S302-2009),0)+IF($T302>=AY$2,$AQ302/($T302-2009),0)+IF($U302>=AY$2,$AR302/($U302-2009),0)+IF($V302>=AY$2,$AS302/($V302-2009),0)+IF($W302>=AY$2,$AT302/($W302-2009),0)+IF($X302>=AY$2,$AU302/($X302-2009),0)+IF($Y302>=AY$2,$AV302/($Y302-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B306","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E306","v":75},{"$f":"D$3+$C303+Distributionsanlæg!D304","v":1980},{"$f":"E$3+$C303+Distributionsanlæg!E304","v":1990},{"$f":"F$3+$C303+Distributionsanlæg!F304","v":2000},{"$f":"G$3+$C303+Distributionsanlæg!G304","v":2010},{"$f":"H$3+$C303+Distributionsanlæg!H304","v":2020},{"$f":"I$3+$C303+Distributionsanlæg!I304","v":2030},{"$f":"J$3+$C303+Distributionsanlæg!J304","v":2040},{"$f":"K$3+$C303+Distributionsanlæg!K304","v":2050},{"$f":"L$3+$C303+Distributionsanlæg!L304","v":2057},{"$f":"M$3+$C303+Distributionsanlæg!M304","v":2062},{"$f":"N$3+$C303+Distributionsanlæg!N304","v":2067},{"$f":"O$3+$C303+Distributionsanlæg!O304","v":2072},{"$f":"P$3+$C303+Distributionsanlæg!P304","v":2075},{"$f":"Q$3+$C303+Distributionsanlæg!Q304","v":2076},{"$f":"R$3+$C303+Distributionsanlæg!R304","v":2077},{"$f":"S$3+$C303+Distributionsanlæg!S304","v":2078},{"$f":"T$3+$C303+Distributionsanlæg!T304","v":2079},{"$f":"U$3+$C303+Distributionsanlæg!U304","v":2080},{"$f":"V$3+$C303+Distributionsanlæg!V304","v":2081},{"$f":"W$3+$C303+Distributionsanlæg!W304","v":2082},{"$f":"X$3+$C303+Distributionsanlæg!X304","v":2083},{"$f":"Y$3+$C303+Distributionsanlæg!Y304","v":2084},null,{"$f":"Distributionsanlæg!BU303","v":0},{"$f":"Distributionsanlæg!BV303","v":0},{"$f":"Distributionsanlæg!BW303","v":0},{"$f":"Distributionsanlæg!BX303","v":0},{"$f":"Distributionsanlæg!BY303","v":0},{"$f":"Distributionsanlæg!BZ303","v":0},{"$f":"Distributionsanlæg!CA303","v":0},{"$f":"Distributionsanlæg!CB303","v":0},{"$f":"Distributionsanlæg!CC303","v":0},{"$f":"Distributionsanlæg!CD303","v":0},{"$f":"Distributionsanlæg!CE303","v":0},{"$f":"Distributionsanlæg!CF303","v":0},{"$f":"Distributionsanlæg!CG303","v":0},{"$f":"Distributionsanlæg!CH303","v":0},{"$f":"Distributionsanlæg!CI303","v":0},{"$f":"Distributionsanlæg!CJ303","v":0},{"$f":"Distributionsanlæg!CK303","v":0},{"$f":"Distributionsanlæg!CL303","v":0},{"$f":"Distributionsanlæg!CM303","v":0},{"$f":"Distributionsanlæg!CN303","v":0},{"$f":"Distributionsanlæg!CO303","v":0},{"$f":"Distributionsanlæg!CP303","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D303>=AY$2,$AA303/($D303-2009),0)+IF($E303>=AY$2,$AB303/($E303-2009),0)+IF($F303>=AY$2,$AC303/($F303-2009),0)+IF($G303>=AY$2,$AD303/($G303-2009),0)+IF($H303>=AY$2,$AE303/($H303-2009),0)+IF($I303>=AY$2,$AF303/($I303-2009),0)+IF($J303>=AY$2,$AG303/($J303-2009),0)+IF($K303>=AY$2,$AH303/($K303-2009),0)+IF($L303>=AY$2,$AI303/($L303-2009),0)+IF($M303>=AY$2,$AJ303/($M303-2009),0)+IF($N303>=AY$2,$AK303/($N303-2009),0)+IF($O303>=AY$2,$AL303/($O303-2009),0)+IF($P303>=AY$2,$AM303/($P303-2009),0)+IF($Q303>=AY$2,$AN303/($Q303-2009),0)+IF($R303>=AY$2,$AO303/($R303-2009),0)+IF($S303>=AY$2,$AP303/($S303-2009),0)+IF($T303>=AY$2,$AQ303/($T303-2009),0)+IF($U303>=AY$2,$AR303/($U303-2009),0)+IF($V303>=AY$2,$AS303/($V303-2009),0)+IF($W303>=AY$2,$AT303/($W303-2009),0)+IF($X303>=AY$2,$AU303/($X303-2009),0)+IF($Y303>=AY$2,$AV303/($Y303-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B307","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E307","v":20},{"$f":"D$3+$C305","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU305","v":0},{"$f":"Distributionsanlæg!BV305","v":0},{"$f":"Distributionsanlæg!BW305","v":0},{"$f":"Distributionsanlæg!BX305","v":0},{"$f":"Distributionsanlæg!BY305","v":0},{"$f":"Distributionsanlæg!BZ305","v":0},{"$f":"Distributionsanlæg!CA305","v":0},{"$f":"Distributionsanlæg!CB305","v":0},{"$f":"Distributionsanlæg!CC305","v":0},{"$f":"Distributionsanlæg!CD305","v":0},{"$f":"Distributionsanlæg!CE305","v":0},{"$f":"Distributionsanlæg!CF305","v":0},{"$f":"Distributionsanlæg!CG305","v":0},{"$f":"Distributionsanlæg!CH305","v":0},{"$f":"Distributionsanlæg!CI305","v":0},{"$f":"Distributionsanlæg!CJ305","v":0},{"$f":"Distributionsanlæg!CK305","v":0},{"$f":"Distributionsanlæg!CL305","v":0},{"$f":"Distributionsanlæg!CM305","v":0},{"$f":"Distributionsanlæg!CN305","v":0},{"$f":"Distributionsanlæg!CO305","v":0},{"$f":"Distributionsanlæg!CP305","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D305>=AY$2,$AA305/($D305-2009),0)+IF($E305>=AY$2,$AB305/($E305-2009),0)+IF($F305>=AY$2,$AC305/($F305-2009),0)+IF($G305>=AY$2,$AD305/($G305-2009),0)+IF($H305>=AY$2,$AE305/($H305-2009),0)+IF($I305>=AY$2,$AF305/($I305-2009),0)+IF($J305>=AY$2,$AG305/($J305-2009),0)+IF($K305>=AY$2,$AH305/($K305-2009),0)+IF($L305>=AY$2,$AI305/($L305-2009),0)+IF($M305>=AY$2,$AJ305/($M305-2009),0)+IF($N305>=AY$2,$AK305/($N305-2009),0)+IF($O305>=AY$2,$AL305/($O305-2009),0)+IF($P305>=AY$2,$AM305/($P305-2009),0)+IF($Q305>=AY$2,$AN305/($Q305-2009),0)+IF($R305>=AY$2,$AO305/($R305-2009),0)+IF($S305>=AY$2,$AP305/($S305-2009),0)+IF($T305>=AY$2,$AQ305/($T305-2009),0)+IF($U305>=AY$2,$AR305/($U305-2009),0)+IF($V305>=AY$2,$AS305/($V305-2009),0)+IF($W305>=AY$2,$AT305/($W305-2009),0)+IF($X305>=AY$2,$AU305/($X305-2009),0)+IF($Y305>=AY$2,$AV305/($Y305-2009),0)","v":0},{"$f":"IF($D305>=AZ$2,$AA305/($D305-2009),0)+IF($E305>=AZ$2,$AB305/($E305-2009),0)+IF($F305>=AZ$2,$AC305/($F305-2009),0)+IF($G305>=AZ$2,$AD305/($G305-2009),0)+IF($H305>=AZ$2,$AE305/($H305-2009),0)+IF($I305>=AZ$2,$AF305/($I305-2009),0)+IF($J305>=AZ$2,$AG305/($J305-2009),0)+IF($K305>=AZ$2,$AH305/($K305-2009),0)+IF($L305>=AZ$2,$AI305/($L305-2009),0)+IF($M305>=AZ$2,$AJ305/($M305-2009),0)+IF($N305>=AZ$2,$AK305/($N305-2009),0)+IF($O305>=AZ$2,$AL305/($O305-2009),0)+IF($P305>=AZ$2,$AM305/($P305-2009),0)+IF($Q305>=AZ$2,$AN305/($Q305-2009),0)+IF($R305>=AZ$2,$AO305/($R305-2009),0)+IF($S305>=AZ$2,$AP305/($S305-2009),0)+IF($T305>=AZ$2,$AQ305/($T305-2009),0)+IF($U305>=AZ$2,$AR305/($U305-2009),0)+IF($V305>=AZ$2,$AS305/($V305-2009),0)+IF($W305>=AZ$2,$AT305/($W305-2009),0)+IF($X305>=AZ$2,$AU305/($X305-2009),0)+IF($Y305>=AZ$2,$AV305/($Y305-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D305>=DL$2,$AA305/($D305-2009),0)+IF($E305>=DL$2,$AB305/($E305-2009),0)+IF($F305>=DL$2,$AC305/($F305-2009),0)+IF($G305>=DL$2,$AD305/($G305-2009),0)+IF($H305>=DL$2,$AE305/($H305-2009),0)+IF($I305>=DL$2,$AF305/($I305-2009),0)+IF($J305>=DL$2,$AG305/($J305-2009),0)+IF($K305>=DL$2,$AH305/($K305-2009),0)+IF($L305>=DL$2,$AI305/($L305-2009),0)+IF($M305>=DL$2,$AJ305/($M305-2009),0)+IF($N305>=DL$2,$AK305/($N305-2009),0)+IF($O305>=DL$2,$AL305/($O305-2009),0)+IF($P305>=DL$2,$AM305/($P305-2009),0)+IF($Q305>=DL$2,$AN305/($Q305-2009),0)+IF($R305>=DL$2,$AO305/($R305-2009),0)+IF($S305>=DL$2,$AP305/($S305-2009),0)+IF($T305>=DL$2,$AQ305/($T305-2009),0)+IF($U305>=DL$2,$AR305/($U305-2009),0)+IF($V305>=DL$2,$AS305/($V305-2009),0)+IF($W305>=DL$2,$AT305/($W305-2009),0)+IF($X305>=DL$2,$AU305/($X305-2009),0)+IF($Y305>=DL$2,$AV305/($Y305-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B308","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E308","v":10},{"$f":"D$3+$C306","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU306","v":0},{"$f":"Distributionsanlæg!BV306","v":0},{"$f":"Distributionsanlæg!BW306","v":0},{"$f":"Distributionsanlæg!BX306","v":0},{"$f":"Distributionsanlæg!BY306","v":0},{"$f":"Distributionsanlæg!BZ306","v":0},{"$f":"Distributionsanlæg!CA306","v":0},{"$f":"Distributionsanlæg!CB306","v":0},{"$f":"Distributionsanlæg!CC306","v":0},{"$f":"Distributionsanlæg!CD306","v":0},{"$f":"Distributionsanlæg!CE306","v":0},{"$f":"Distributionsanlæg!CF306","v":0},{"$f":"Distributionsanlæg!CG306","v":0},{"$f":"Distributionsanlæg!CH306","v":0},{"$f":"Distributionsanlæg!CI306","v":0},{"$f":"Distributionsanlæg!CJ306","v":0},{"$f":"Distributionsanlæg!CK306","v":0},{"$f":"Distributionsanlæg!CL306","v":0},{"$f":"Distributionsanlæg!CM306","v":0},{"$f":"Distributionsanlæg!CN306","v":0},{"$f":"Distributionsanlæg!CO306","v":0},{"$f":"Distributionsanlæg!CP306","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D306>=AY$2,$AA306/($D306-2009),0)+IF($E306>=AY$2,$AB306/($E306-2009),0)+IF($F306>=AY$2,$AC306/($F306-2009),0)+IF($G306>=AY$2,$AD306/($G306-2009),0)+IF($H306>=AY$2,$AE306/($H306-2009),0)+IF($I306>=AY$2,$AF306/($I306-2009),0)+IF($J306>=AY$2,$AG306/($J306-2009),0)+IF($K306>=AY$2,$AH306/($K306-2009),0)+IF($L306>=AY$2,$AI306/($L306-2009),0)+IF($M306>=AY$2,$AJ306/($M306-2009),0)+IF($N306>=AY$2,$AK306/($N306-2009),0)+IF($O306>=AY$2,$AL306/($O306-2009),0)+IF($P306>=AY$2,$AM306/($P306-2009),0)+IF($Q306>=AY$2,$AN306/($Q306-2009),0)+IF($R306>=AY$2,$AO306/($R306-2009),0)+IF($S306>=AY$2,$AP306/($S306-2009),0)+IF($T306>=AY$2,$AQ306/($T306-2009),0)+IF($U306>=AY$2,$AR306/($U306-2009),0)+IF($V306>=AY$2,$AS306/($V306-2009),0)+IF($W306>=AY$2,$AT306/($W306-2009),0)+IF($X306>=AY$2,$AU306/($X306-2009),0)+IF($Y306>=AY$2,$AV306/($Y306-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B309","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E309","v":75},{"$f":"D$3+$C307+Distributionsanlæg!D308","v":1980},{"$f":"E$3+$C307+Distributionsanlæg!E308","v":1990},{"$f":"F$3+$C307+Distributionsanlæg!F308","v":2000},{"$f":"G$3+$C307+Distributionsanlæg!G308","v":2010},{"$f":"H$3+$C307+Distributionsanlæg!H308","v":2020},{"$f":"I$3+$C307+Distributionsanlæg!I308","v":2030},{"$f":"J$3+$C307+Distributionsanlæg!J308","v":2040},{"$f":"K$3+$C307+Distributionsanlæg!K308","v":2050},{"$f":"L$3+$C307+Distributionsanlæg!L308","v":2057},{"$f":"M$3+$C307+Distributionsanlæg!M308","v":2062},{"$f":"N$3+$C307+Distributionsanlæg!N308","v":2067},{"$f":"O$3+$C307+Distributionsanlæg!O308","v":2072},{"$f":"P$3+$C307+Distributionsanlæg!P308","v":2075},{"$f":"Q$3+$C307+Distributionsanlæg!Q308","v":2076},{"$f":"R$3+$C307+Distributionsanlæg!R308","v":2077},{"$f":"S$3+$C307+Distributionsanlæg!S308","v":2078},{"$f":"T$3+$C307+Distributionsanlæg!T308","v":2079},{"$f":"U$3+$C307+Distributionsanlæg!U308","v":2080},{"$f":"V$3+$C307+Distributionsanlæg!V308","v":2081},{"$f":"W$3+$C307+Distributionsanlæg!W308","v":2082},{"$f":"X$3+$C307+Distributionsanlæg!X308","v":2083},{"$f":"Y$3+$C307+Distributionsanlæg!Y308","v":2084},null,{"$f":"Distributionsanlæg!BU307","v":0},{"$f":"Distributionsanlæg!BV307","v":0},{"$f":"Distributionsanlæg!BW307","v":0},{"$f":"Distributionsanlæg!BX307","v":0},{"$f":"Distributionsanlæg!BY307","v":0},{"$f":"Distributionsanlæg!BZ307","v":0},{"$f":"Distributionsanlæg!CA307","v":0},{"$f":"Distributionsanlæg!CB307","v":0},{"$f":"Distributionsanlæg!CC307","v":0},{"$f":"Distributionsanlæg!CD307","v":0},{"$f":"Distributionsanlæg!CE307","v":0},{"$f":"Distributionsanlæg!CF307","v":0},{"$f":"Distributionsanlæg!CG307","v":0},{"$f":"Distributionsanlæg!CH307","v":0},{"$f":"Distributionsanlæg!CI307","v":0},{"$f":"Distributionsanlæg!CJ307","v":0},{"$f":"Distributionsanlæg!CK307","v":0},{"$f":"Distributionsanlæg!CL307","v":0},{"$f":"Distributionsanlæg!CM307","v":0},{"$f":"Distributionsanlæg!CN307","v":0},{"$f":"Distributionsanlæg!CO307","v":0},{"$f":"Distributionsanlæg!CP307","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D307>=AY$2,$AA307/($D307-2009),0)+IF($E307>=AY$2,$AB307/($E307-2009),0)+IF($F307>=AY$2,$AC307/($F307-2009),0)+IF($G307>=AY$2,$AD307/($G307-2009),0)+IF($H307>=AY$2,$AE307/($H307-2009),0)+IF($I307>=AY$2,$AF307/($I307-2009),0)+IF($J307>=AY$2,$AG307/($J307-2009),0)+IF($K307>=AY$2,$AH307/($K307-2009),0)+IF($L307>=AY$2,$AI307/($L307-2009),0)+IF($M307>=AY$2,$AJ307/($M307-2009),0)+IF($N307>=AY$2,$AK307/($N307-2009),0)+IF($O307>=AY$2,$AL307/($O307-2009),0)+IF($P307>=AY$2,$AM307/($P307-2009),0)+IF($Q307>=AY$2,$AN307/($Q307-2009),0)+IF($R307>=AY$2,$AO307/($R307-2009),0)+IF($S307>=AY$2,$AP307/($S307-2009),0)+IF($T307>=AY$2,$AQ307/($T307-2009),0)+IF($U307>=AY$2,$AR307/($U307-2009),0)+IF($V307>=AY$2,$AS307/($V307-2009),0)+IF($W307>=AY$2,$AT307/($W307-2009),0)+IF($X307>=AY$2,$AU307/($X307-2009),0)+IF($Y307>=AY$2,$AV307/($Y307-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B310","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E310","v":20},{"$f":"D$3+$C309","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU309","v":0},{"$f":"Distributionsanlæg!BV309","v":0},{"$f":"Distributionsanlæg!BW309","v":0},{"$f":"Distributionsanlæg!BX309","v":0},{"$f":"Distributionsanlæg!BY309","v":0},{"$f":"Distributionsanlæg!BZ309","v":0},{"$f":"Distributionsanlæg!CA309","v":0},{"$f":"Distributionsanlæg!CB309","v":0},{"$f":"Distributionsanlæg!CC309","v":0},{"$f":"Distributionsanlæg!CD309","v":0},{"$f":"Distributionsanlæg!CE309","v":0},{"$f":"Distributionsanlæg!CF309","v":0},{"$f":"Distributionsanlæg!CG309","v":0},{"$f":"Distributionsanlæg!CH309","v":0},{"$f":"Distributionsanlæg!CI309","v":0},{"$f":"Distributionsanlæg!CJ309","v":0},{"$f":"Distributionsanlæg!CK309","v":0},{"$f":"Distributionsanlæg!CL309","v":0},{"$f":"Distributionsanlæg!CM309","v":0},{"$f":"Distributionsanlæg!CN309","v":0},{"$f":"Distributionsanlæg!CO309","v":0},{"$f":"Distributionsanlæg!CP309","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D309>=AY$2,$AA309/($D309-2009),0)+IF($E309>=AY$2,$AB309/($E309-2009),0)+IF($F309>=AY$2,$AC309/($F309-2009),0)+IF($G309>=AY$2,$AD309/($G309-2009),0)+IF($H309>=AY$2,$AE309/($H309-2009),0)+IF($I309>=AY$2,$AF309/($I309-2009),0)+IF($J309>=AY$2,$AG309/($J309-2009),0)+IF($K309>=AY$2,$AH309/($K309-2009),0)+IF($L309>=AY$2,$AI309/($L309-2009),0)+IF($M309>=AY$2,$AJ309/($M309-2009),0)+IF($N309>=AY$2,$AK309/($N309-2009),0)+IF($O309>=AY$2,$AL309/($O309-2009),0)+IF($P309>=AY$2,$AM309/($P309-2009),0)+IF($Q309>=AY$2,$AN309/($Q309-2009),0)+IF($R309>=AY$2,$AO309/($R309-2009),0)+IF($S309>=AY$2,$AP309/($S309-2009),0)+IF($T309>=AY$2,$AQ309/($T309-2009),0)+IF($U309>=AY$2,$AR309/($U309-2009),0)+IF($V309>=AY$2,$AS309/($V309-2009),0)+IF($W309>=AY$2,$AT309/($W309-2009),0)+IF($X309>=AY$2,$AU309/($X309-2009),0)+IF($Y309>=AY$2,$AV309/($Y309-2009),0)","v":0},{"$f":"IF($D309>=AZ$2,$AA309/($D309-2009),0)+IF($E309>=AZ$2,$AB309/($E309-2009),0)+IF($F309>=AZ$2,$AC309/($F309-2009),0)+IF($G309>=AZ$2,$AD309/($G309-2009),0)+IF($H309>=AZ$2,$AE309/($H309-2009),0)+IF($I309>=AZ$2,$AF309/($I309-2009),0)+IF($J309>=AZ$2,$AG309/($J309-2009),0)+IF($K309>=AZ$2,$AH309/($K309-2009),0)+IF($L309>=AZ$2,$AI309/($L309-2009),0)+IF($M309>=AZ$2,$AJ309/($M309-2009),0)+IF($N309>=AZ$2,$AK309/($N309-2009),0)+IF($O309>=AZ$2,$AL309/($O309-2009),0)+IF($P309>=AZ$2,$AM309/($P309-2009),0)+IF($Q309>=AZ$2,$AN309/($Q309-2009),0)+IF($R309>=AZ$2,$AO309/($R309-2009),0)+IF($S309>=AZ$2,$AP309/($S309-2009),0)+IF($T309>=AZ$2,$AQ309/($T309-2009),0)+IF($U309>=AZ$2,$AR309/($U309-2009),0)+IF($V309>=AZ$2,$AS309/($V309-2009),0)+IF($W309>=AZ$2,$AT309/($W309-2009),0)+IF($X309>=AZ$2,$AU309/($X309-2009),0)+IF($Y309>=AZ$2,$AV309/($Y309-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D309>=DL$2,$AA309/($D309-2009),0)+IF($E309>=DL$2,$AB309/($E309-2009),0)+IF($F309>=DL$2,$AC309/($F309-2009),0)+IF($G309>=DL$2,$AD309/($G309-2009),0)+IF($H309>=DL$2,$AE309/($H309-2009),0)+IF($I309>=DL$2,$AF309/($I309-2009),0)+IF($J309>=DL$2,$AG309/($J309-2009),0)+IF($K309>=DL$2,$AH309/($K309-2009),0)+IF($L309>=DL$2,$AI309/($L309-2009),0)+IF($M309>=DL$2,$AJ309/($M309-2009),0)+IF($N309>=DL$2,$AK309/($N309-2009),0)+IF($O309>=DL$2,$AL309/($O309-2009),0)+IF($P309>=DL$2,$AM309/($P309-2009),0)+IF($Q309>=DL$2,$AN309/($Q309-2009),0)+IF($R309>=DL$2,$AO309/($R309-2009),0)+IF($S309>=DL$2,$AP309/($S309-2009),0)+IF($T309>=DL$2,$AQ309/($T309-2009),0)+IF($U309>=DL$2,$AR309/($U309-2009),0)+IF($V309>=DL$2,$AS309/($V309-2009),0)+IF($W309>=DL$2,$AT309/($W309-2009),0)+IF($X309>=DL$2,$AU309/($X309-2009),0)+IF($Y309>=DL$2,$AV309/($Y309-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B311","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E311","v":10},{"$f":"D$3+$C310","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU310","v":0},{"$f":"Distributionsanlæg!BV310","v":0},{"$f":"Distributionsanlæg!BW310","v":0},{"$f":"Distributionsanlæg!BX310","v":0},{"$f":"Distributionsanlæg!BY310","v":0},{"$f":"Distributionsanlæg!BZ310","v":0},{"$f":"Distributionsanlæg!CA310","v":0},{"$f":"Distributionsanlæg!CB310","v":0},{"$f":"Distributionsanlæg!CC310","v":0},{"$f":"Distributionsanlæg!CD310","v":0},{"$f":"Distributionsanlæg!CE310","v":0},{"$f":"Distributionsanlæg!CF310","v":0},{"$f":"Distributionsanlæg!CG310","v":0},{"$f":"Distributionsanlæg!CH310","v":0},{"$f":"Distributionsanlæg!CI310","v":0},{"$f":"Distributionsanlæg!CJ310","v":0},{"$f":"Distributionsanlæg!CK310","v":0},{"$f":"Distributionsanlæg!CL310","v":0},{"$f":"Distributionsanlæg!CM310","v":0},{"$f":"Distributionsanlæg!CN310","v":0},{"$f":"Distributionsanlæg!CO310","v":0},{"$f":"Distributionsanlæg!CP310","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D310>=AY$2,$AA310/($D310-2009),0)+IF($E310>=AY$2,$AB310/($E310-2009),0)+IF($F310>=AY$2,$AC310/($F310-2009),0)+IF($G310>=AY$2,$AD310/($G310-2009),0)+IF($H310>=AY$2,$AE310/($H310-2009),0)+IF($I310>=AY$2,$AF310/($I310-2009),0)+IF($J310>=AY$2,$AG310/($J310-2009),0)+IF($K310>=AY$2,$AH310/($K310-2009),0)+IF($L310>=AY$2,$AI310/($L310-2009),0)+IF($M310>=AY$2,$AJ310/($M310-2009),0)+IF($N310>=AY$2,$AK310/($N310-2009),0)+IF($O310>=AY$2,$AL310/($O310-2009),0)+IF($P310>=AY$2,$AM310/($P310-2009),0)+IF($Q310>=AY$2,$AN310/($Q310-2009),0)+IF($R310>=AY$2,$AO310/($R310-2009),0)+IF($S310>=AY$2,$AP310/($S310-2009),0)+IF($T310>=AY$2,$AQ310/($T310-2009),0)+IF($U310>=AY$2,$AR310/($U310-2009),0)+IF($V310>=AY$2,$AS310/($V310-2009),0)+IF($W310>=AY$2,$AT310/($W310-2009),0)+IF($X310>=AY$2,$AU310/($X310-2009),0)+IF($Y310>=AY$2,$AV310/($Y310-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B312","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E312","v":75},{"$f":"D$3+$C311+Distributionsanlæg!D312","v":1980},{"$f":"E$3+$C311+Distributionsanlæg!E312","v":1990},{"$f":"F$3+$C311+Distributionsanlæg!F312","v":2000},{"$f":"G$3+$C311+Distributionsanlæg!G312","v":2010},{"$f":"H$3+$C311+Distributionsanlæg!H312","v":2020},{"$f":"I$3+$C311+Distributionsanlæg!I312","v":2030},{"$f":"J$3+$C311+Distributionsanlæg!J312","v":2040},{"$f":"K$3+$C311+Distributionsanlæg!K312","v":2050},{"$f":"L$3+$C311+Distributionsanlæg!L312","v":2057},{"$f":"M$3+$C311+Distributionsanlæg!M312","v":2062},{"$f":"N$3+$C311+Distributionsanlæg!N312","v":2067},{"$f":"O$3+$C311+Distributionsanlæg!O312","v":2072},{"$f":"P$3+$C311+Distributionsanlæg!P312","v":2075},{"$f":"Q$3+$C311+Distributionsanlæg!Q312","v":2076},{"$f":"R$3+$C311+Distributionsanlæg!R312","v":2077},{"$f":"S$3+$C311+Distributionsanlæg!S312","v":2078},{"$f":"T$3+$C311+Distributionsanlæg!T312","v":2079},{"$f":"U$3+$C311+Distributionsanlæg!U312","v":2080},{"$f":"V$3+$C311+Distributionsanlæg!V312","v":2081},{"$f":"W$3+$C311+Distributionsanlæg!W312","v":2082},{"$f":"X$3+$C311+Distributionsanlæg!X312","v":2083},{"$f":"Y$3+$C311+Distributionsanlæg!Y312","v":2084},null,{"$f":"Distributionsanlæg!BU311","v":0},{"$f":"Distributionsanlæg!BV311","v":0},{"$f":"Distributionsanlæg!BW311","v":0},{"$f":"Distributionsanlæg!BX311","v":0},{"$f":"Distributionsanlæg!BY311","v":0},{"$f":"Distributionsanlæg!BZ311","v":0},{"$f":"Distributionsanlæg!CA311","v":0},{"$f":"Distributionsanlæg!CB311","v":0},{"$f":"Distributionsanlæg!CC311","v":0},{"$f":"Distributionsanlæg!CD311","v":0},{"$f":"Distributionsanlæg!CE311","v":0},{"$f":"Distributionsanlæg!CF311","v":0},{"$f":"Distributionsanlæg!CG311","v":0},{"$f":"Distributionsanlæg!CH311","v":0},{"$f":"Distributionsanlæg!CI311","v":0},{"$f":"Distributionsanlæg!CJ311","v":0},{"$f":"Distributionsanlæg!CK311","v":0},{"$f":"Distributionsanlæg!CL311","v":0},{"$f":"Distributionsanlæg!CM311","v":0},{"$f":"Distributionsanlæg!CN311","v":0},{"$f":"Distributionsanlæg!CO311","v":0},{"$f":"Distributionsanlæg!CP311","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D311>=AY$2,$AA311/($D311-2009),0)+IF($E311>=AY$2,$AB311/($E311-2009),0)+IF($F311>=AY$2,$AC311/($F311-2009),0)+IF($G311>=AY$2,$AD311/($G311-2009),0)+IF($H311>=AY$2,$AE311/($H311-2009),0)+IF($I311>=AY$2,$AF311/($I311-2009),0)+IF($J311>=AY$2,$AG311/($J311-2009),0)+IF($K311>=AY$2,$AH311/($K311-2009),0)+IF($L311>=AY$2,$AI311/($L311-2009),0)+IF($M311>=AY$2,$AJ311/($M311-2009),0)+IF($N311>=AY$2,$AK311/($N311-2009),0)+IF($O311>=AY$2,$AL311/($O311-2009),0)+IF($P311>=AY$2,$AM311/($P311-2009),0)+IF($Q311>=AY$2,$AN311/($Q311-2009),0)+IF($R311>=AY$2,$AO311/($R311-2009),0)+IF($S311>=AY$2,$AP311/($S311-2009),0)+IF($T311>=AY$2,$AQ311/($T311-2009),0)+IF($U311>=AY$2,$AR311/($U311-2009),0)+IF($V311>=AY$2,$AS311/($V311-2009),0)+IF($W311>=AY$2,$AT311/($W311-2009),0)+IF($X311>=AY$2,$AU311/($X311-2009),0)+IF($Y311>=AY$2,$AV311/($Y311-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B313","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E313","v":20},{"$f":"D$3+$C313","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU313","v":0},{"$f":"Distributionsanlæg!BV313","v":0},{"$f":"Distributionsanlæg!BW313","v":0},{"$f":"Distributionsanlæg!BX313","v":0},{"$f":"Distributionsanlæg!BY313","v":0},{"$f":"Distributionsanlæg!BZ313","v":0},{"$f":"Distributionsanlæg!CA313","v":0},{"$f":"Distributionsanlæg!CB313","v":0},{"$f":"Distributionsanlæg!CC313","v":0},{"$f":"Distributionsanlæg!CD313","v":0},{"$f":"Distributionsanlæg!CE313","v":0},{"$f":"Distributionsanlæg!CF313","v":0},{"$f":"Distributionsanlæg!CG313","v":0},{"$f":"Distributionsanlæg!CH313","v":0},{"$f":"Distributionsanlæg!CI313","v":0},{"$f":"Distributionsanlæg!CJ313","v":0},{"$f":"Distributionsanlæg!CK313","v":0},{"$f":"Distributionsanlæg!CL313","v":0},{"$f":"Distributionsanlæg!CM313","v":0},{"$f":"Distributionsanlæg!CN313","v":0},{"$f":"Distributionsanlæg!CO313","v":0},{"$f":"Distributionsanlæg!CP313","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D313>=AY$2,$AA313/($D313-2009),0)+IF($E313>=AY$2,$AB313/($E313-2009),0)+IF($F313>=AY$2,$AC313/($F313-2009),0)+IF($G313>=AY$2,$AD313/($G313-2009),0)+IF($H313>=AY$2,$AE313/($H313-2009),0)+IF($I313>=AY$2,$AF313/($I313-2009),0)+IF($J313>=AY$2,$AG313/($J313-2009),0)+IF($K313>=AY$2,$AH313/($K313-2009),0)+IF($L313>=AY$2,$AI313/($L313-2009),0)+IF($M313>=AY$2,$AJ313/($M313-2009),0)+IF($N313>=AY$2,$AK313/($N313-2009),0)+IF($O313>=AY$2,$AL313/($O313-2009),0)+IF($P313>=AY$2,$AM313/($P313-2009),0)+IF($Q313>=AY$2,$AN313/($Q313-2009),0)+IF($R313>=AY$2,$AO313/($R313-2009),0)+IF($S313>=AY$2,$AP313/($S313-2009),0)+IF($T313>=AY$2,$AQ313/($T313-2009),0)+IF($U313>=AY$2,$AR313/($U313-2009),0)+IF($V313>=AY$2,$AS313/($V313-2009),0)+IF($W313>=AY$2,$AT313/($W313-2009),0)+IF($X313>=AY$2,$AU313/($X313-2009),0)+IF($Y313>=AY$2,$AV313/($Y313-2009),0)","v":0},{"$f":"IF($D313>=AZ$2,$AA313/($D313-2009),0)+IF($E313>=AZ$2,$AB313/($E313-2009),0)+IF($F313>=AZ$2,$AC313/($F313-2009),0)+IF($G313>=AZ$2,$AD313/($G313-2009),0)+IF($H313>=AZ$2,$AE313/($H313-2009),0)+IF($I313>=AZ$2,$AF313/($I313-2009),0)+IF($J313>=AZ$2,$AG313/($J313-2009),0)+IF($K313>=AZ$2,$AH313/($K313-2009),0)+IF($L313>=AZ$2,$AI313/($L313-2009),0)+IF($M313>=AZ$2,$AJ313/($M313-2009),0)+IF($N313>=AZ$2,$AK313/($N313-2009),0)+IF($O313>=AZ$2,$AL313/($O313-2009),0)+IF($P313>=AZ$2,$AM313/($P313-2009),0)+IF($Q313>=AZ$2,$AN313/($Q313-2009),0)+IF($R313>=AZ$2,$AO313/($R313-2009),0)+IF($S313>=AZ$2,$AP313/($S313-2009),0)+IF($T313>=AZ$2,$AQ313/($T313-2009),0)+IF($U313>=AZ$2,$AR313/($U313-2009),0)+IF($V313>=AZ$2,$AS313/($V313-2009),0)+IF($W313>=AZ$2,$AT313/($W313-2009),0)+IF($X313>=AZ$2,$AU313/($X313-2009),0)+IF($Y313>=AZ$2,$AV313/($Y313-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D313>=DL$2,$AA313/($D313-2009),0)+IF($E313>=DL$2,$AB313/($E313-2009),0)+IF($F313>=DL$2,$AC313/($F313-2009),0)+IF($G313>=DL$2,$AD313/($G313-2009),0)+IF($H313>=DL$2,$AE313/($H313-2009),0)+IF($I313>=DL$2,$AF313/($I313-2009),0)+IF($J313>=DL$2,$AG313/($J313-2009),0)+IF($K313>=DL$2,$AH313/($K313-2009),0)+IF($L313>=DL$2,$AI313/($L313-2009),0)+IF($M313>=DL$2,$AJ313/($M313-2009),0)+IF($N313>=DL$2,$AK313/($N313-2009),0)+IF($O313>=DL$2,$AL313/($O313-2009),0)+IF($P313>=DL$2,$AM313/($P313-2009),0)+IF($Q313>=DL$2,$AN313/($Q313-2009),0)+IF($R313>=DL$2,$AO313/($R313-2009),0)+IF($S313>=DL$2,$AP313/($S313-2009),0)+IF($T313>=DL$2,$AQ313/($T313-2009),0)+IF($U313>=DL$2,$AR313/($U313-2009),0)+IF($V313>=DL$2,$AS313/($V313-2009),0)+IF($W313>=DL$2,$AT313/($W313-2009),0)+IF($X313>=DL$2,$AU313/($X313-2009),0)+IF($Y313>=DL$2,$AV313/($Y313-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B314","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E314","v":10},{"$f":"D$3+$C314","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU314","v":0},{"$f":"Distributionsanlæg!BV314","v":0},{"$f":"Distributionsanlæg!BW314","v":0},{"$f":"Distributionsanlæg!BX314","v":0},{"$f":"Distributionsanlæg!BY314","v":0},{"$f":"Distributionsanlæg!BZ314","v":0},{"$f":"Distributionsanlæg!CA314","v":0},{"$f":"Distributionsanlæg!CB314","v":0},{"$f":"Distributionsanlæg!CC314","v":0},{"$f":"Distributionsanlæg!CD314","v":0},{"$f":"Distributionsanlæg!CE314","v":0},{"$f":"Distributionsanlæg!CF314","v":0},{"$f":"Distributionsanlæg!CG314","v":0},{"$f":"Distributionsanlæg!CH314","v":0},{"$f":"Distributionsanlæg!CI314","v":0},{"$f":"Distributionsanlæg!CJ314","v":0},{"$f":"Distributionsanlæg!CK314","v":0},{"$f":"Distributionsanlæg!CL314","v":0},{"$f":"Distributionsanlæg!CM314","v":0},{"$f":"Distributionsanlæg!CN314","v":0},{"$f":"Distributionsanlæg!CO314","v":0},{"$f":"Distributionsanlæg!CP314","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D314>=AY$2,$AA314/($D314-2009),0)+IF($E314>=AY$2,$AB314/($E314-2009),0)+IF($F314>=AY$2,$AC314/($F314-2009),0)+IF($G314>=AY$2,$AD314/($G314-2009),0)+IF($H314>=AY$2,$AE314/($H314-2009),0)+IF($I314>=AY$2,$AF314/($I314-2009),0)+IF($J314>=AY$2,$AG314/($J314-2009),0)+IF($K314>=AY$2,$AH314/($K314-2009),0)+IF($L314>=AY$2,$AI314/($L314-2009),0)+IF($M314>=AY$2,$AJ314/($M314-2009),0)+IF($N314>=AY$2,$AK314/($N314-2009),0)+IF($O314>=AY$2,$AL314/($O314-2009),0)+IF($P314>=AY$2,$AM314/($P314-2009),0)+IF($Q314>=AY$2,$AN314/($Q314-2009),0)+IF($R314>=AY$2,$AO314/($R314-2009),0)+IF($S314>=AY$2,$AP314/($S314-2009),0)+IF($T314>=AY$2,$AQ314/($T314-2009),0)+IF($U314>=AY$2,$AR314/($U314-2009),0)+IF($V314>=AY$2,$AS314/($V314-2009),0)+IF($W314>=AY$2,$AT314/($W314-2009),0)+IF($X314>=AY$2,$AU314/($X314-2009),0)+IF($Y314>=AY$2,$AV314/($Y314-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forsinkelsesbassiner - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW316:AW333)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY316:AY333)","v":0},{"$f":"SUM(AZ316:AZ333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL316:DL333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B316","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E316","v":50},{"$f":"D$3+$C316+Distributionsanlæg!D317","v":1955},{"$f":"E$3+$C316+Distributionsanlæg!E317","v":1965},{"$f":"F$3+$C316+Distributionsanlæg!F317","v":1975},{"$f":"G$3+$C316+Distributionsanlæg!G317","v":1985},{"$f":"H$3+$C316+Distributionsanlæg!H317","v":1995},{"$f":"I$3+$C316+Distributionsanlæg!I317","v":2005},{"$f":"J$3+$C316+Distributionsanlæg!J317","v":2015},{"$f":"K$3+$C316+Distributionsanlæg!K317","v":2025},{"$f":"L$3+$C316+Distributionsanlæg!L317","v":2032},{"$f":"M$3+$C316+Distributionsanlæg!M317","v":2037},{"$f":"N$3+$C316+Distributionsanlæg!N317","v":2042},{"$f":"O$3+$C316+Distributionsanlæg!O317","v":2047},{"$f":"P$3+$C316+Distributionsanlæg!P317","v":2050},{"$f":"Q$3+$C316+Distributionsanlæg!Q317","v":2051},{"$f":"R$3+$C316+Distributionsanlæg!R317","v":2052},{"$f":"S$3+$C316+Distributionsanlæg!S317","v":2053},{"$f":"T$3+$C316+Distributionsanlæg!T317","v":2054},{"$f":"U$3+$C316+Distributionsanlæg!U317","v":2055},{"$f":"V$3+$C316+Distributionsanlæg!V317","v":2056},{"$f":"W$3+$C316+Distributionsanlæg!W317","v":2057},{"$f":"X$3+$C316+Distributionsanlæg!X317","v":2058},{"$f":"Y$3+$C316+Distributionsanlæg!Y317","v":2059},null,{"$f":"Distributionsanlæg!BU316","v":0},{"$f":"Distributionsanlæg!BV316","v":0},{"$f":"Distributionsanlæg!BW316","v":0},{"$f":"Distributionsanlæg!BX316","v":0},{"$f":"Distributionsanlæg!BY316","v":0},{"$f":"Distributionsanlæg!BZ316","v":0},{"$f":"Distributionsanlæg!CA316","v":0},{"$f":"Distributionsanlæg!CB316","v":0},{"$f":"Distributionsanlæg!CC316","v":0},{"$f":"Distributionsanlæg!CD316","v":0},{"$f":"Distributionsanlæg!CE316","v":0},{"$f":"Distributionsanlæg!CF316","v":0},{"$f":"Distributionsanlæg!CG316","v":0},{"$f":"Distributionsanlæg!CH316","v":0},{"$f":"Distributionsanlæg!CI316","v":0},{"$f":"Distributionsanlæg!CJ316","v":0},{"$f":"Distributionsanlæg!CK316","v":0},{"$f":"Distributionsanlæg!CL316","v":0},{"$f":"Distributionsanlæg!CM316","v":0},{"$f":"Distributionsanlæg!CN316","v":0},{"$f":"Distributionsanlæg!CO316","v":0},{"$f":"Distributionsanlæg!CP316","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D316>=AY$2,$AA316/($D316-2009),0)+IF($E316>=AY$2,$AB316/($E316-2009),0)+IF($F316>=AY$2,$AC316/($F316-2009),0)+IF($G316>=AY$2,$AD316/($G316-2009),0)+IF($H316>=AY$2,$AE316/($H316-2009),0)+IF($I316>=AY$2,$AF316/($I316-2009),0)+IF($J316>=AY$2,$AG316/($J316-2009),0)+IF($K316>=AY$2,$AH316/($K316-2009),0)+IF($L316>=AY$2,$AI316/($L316-2009),0)+IF($M316>=AY$2,$AJ316/($M316-2009),0)+IF($N316>=AY$2,$AK316/($N316-2009),0)+IF($O316>=AY$2,$AL316/($O316-2009),0)+IF($P316>=AY$2,$AM316/($P316-2009),0)+IF($Q316>=AY$2,$AN316/($Q316-2009),0)+IF($R316>=AY$2,$AO316/($R316-2009),0)+IF($S316>=AY$2,$AP316/($S316-2009),0)+IF($T316>=AY$2,$AQ316/($T316-2009),0)+IF($U316>=AY$2,$AR316/($U316-2009),0)+IF($V316>=AY$2,$AS316/($V316-2009),0)+IF($W316>=AY$2,$AT316/($W316-2009),0)+IF($X316>=AY$2,$AU316/($X316-2009),0)+IF($Y316>=AY$2,$AV316/($Y316-2009),0)","v":0},{"$f":"IF($D316>=AZ$2,$AA316/($D316-2009),0)+IF($E316>=AZ$2,$AB316/($E316-2009),0)+IF($F316>=AZ$2,$AC316/($F316-2009),0)+IF($G316>=AZ$2,$AD316/($G316-2009),0)+IF($H316>=AZ$2,$AE316/($H316-2009),0)+IF($I316>=AZ$2,$AF316/($I316-2009),0)+IF($J316>=AZ$2,$AG316/($J316-2009),0)+IF($K316>=AZ$2,$AH316/($K316-2009),0)+IF($L316>=AZ$2,$AI316/($L316-2009),0)+IF($M316>=AZ$2,$AJ316/($M316-2009),0)+IF($N316>=AZ$2,$AK316/($N316-2009),0)+IF($O316>=AZ$2,$AL316/($O316-2009),0)+IF($P316>=AZ$2,$AM316/($P316-2009),0)+IF($Q316>=AZ$2,$AN316/($Q316-2009),0)+IF($R316>=AZ$2,$AO316/($R316-2009),0)+IF($S316>=AZ$2,$AP316/($S316-2009),0)+IF($T316>=AZ$2,$AQ316/($T316-2009),0)+IF($U316>=AZ$2,$AR316/($U316-2009),0)+IF($V316>=AZ$2,$AS316/($V316-2009),0)+IF($W316>=AZ$2,$AT316/($W316-2009),0)+IF($X316>=AZ$2,$AU316/($X316-2009),0)+IF($Y316>=AZ$2,$AV316/($Y316-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D316>=DL$2,$AA316/($D316-2009),0)+IF($E316>=DL$2,$AB316/($E316-2009),0)+IF($F316>=DL$2,$AC316/($F316-2009),0)+IF($G316>=DL$2,$AD316/($G316-2009),0)+IF($H316>=DL$2,$AE316/($H316-2009),0)+IF($I316>=DL$2,$AF316/($I316-2009),0)+IF($J316>=DL$2,$AG316/($J316-2009),0)+IF($K316>=DL$2,$AH316/($K316-2009),0)+IF($L316>=DL$2,$AI316/($L316-2009),0)+IF($M316>=DL$2,$AJ316/($M316-2009),0)+IF($N316>=DL$2,$AK316/($N316-2009),0)+IF($O316>=DL$2,$AL316/($O316-2009),0)+IF($P316>=DL$2,$AM316/($P316-2009),0)+IF($Q316>=DL$2,$AN316/($Q316-2009),0)+IF($R316>=DL$2,$AO316/($R316-2009),0)+IF($S316>=DL$2,$AP316/($S316-2009),0)+IF($T316>=DL$2,$AQ316/($T316-2009),0)+IF($U316>=DL$2,$AR316/($U316-2009),0)+IF($V316>=DL$2,$AS316/($V316-2009),0)+IF($W316>=DL$2,$AT316/($W316-2009),0)+IF($X316>=DL$2,$AU316/($X316-2009),0)+IF($Y316>=DL$2,$AV316/($Y316-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B317","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E317","v":75},{"$f":"D$3+$C318+Distributionsanlæg!D319","v":1980},{"$f":"E$3+$C318+Distributionsanlæg!E319","v":1990},{"$f":"F$3+$C318+Distributionsanlæg!F319","v":2000},{"$f":"G$3+$C318+Distributionsanlæg!G319","v":2010},{"$f":"H$3+$C318+Distributionsanlæg!H319","v":2020},{"$f":"I$3+$C318+Distributionsanlæg!I319","v":2030},{"$f":"J$3+$C318+Distributionsanlæg!J319","v":2040},{"$f":"K$3+$C318+Distributionsanlæg!K319","v":2050},{"$f":"L$3+$C318+Distributionsanlæg!L319","v":2057},{"$f":"M$3+$C318+Distributionsanlæg!M319","v":2062},{"$f":"N$3+$C318+Distributionsanlæg!N319","v":2067},{"$f":"O$3+$C318+Distributionsanlæg!O319","v":2072},{"$f":"P$3+$C318+Distributionsanlæg!P319","v":2075},{"$f":"Q$3+$C318+Distributionsanlæg!Q319","v":2076},{"$f":"R$3+$C318+Distributionsanlæg!R319","v":2077},{"$f":"S$3+$C318+Distributionsanlæg!S319","v":2078},{"$f":"T$3+$C318+Distributionsanlæg!T319","v":2079},{"$f":"U$3+$C318+Distributionsanlæg!U319","v":2080},{"$f":"V$3+$C318+Distributionsanlæg!V319","v":2081},{"$f":"W$3+$C318+Distributionsanlæg!W319","v":2082},{"$f":"X$3+$C318+Distributionsanlæg!X319","v":2083},{"$f":"Y$3+$C318+Distributionsanlæg!Y319","v":2084},null,{"$f":"Distributionsanlæg!BU318","v":0},{"$f":"Distributionsanlæg!BV318","v":0},{"$f":"Distributionsanlæg!BW318","v":0},{"$f":"Distributionsanlæg!BX318","v":0},{"$f":"Distributionsanlæg!BY318","v":0},{"$f":"Distributionsanlæg!BZ318","v":0},{"$f":"Distributionsanlæg!CA318","v":0},{"$f":"Distributionsanlæg!CB318","v":0},{"$f":"Distributionsanlæg!CC318","v":0},{"$f":"Distributionsanlæg!CD318","v":0},{"$f":"Distributionsanlæg!CE318","v":0},{"$f":"Distributionsanlæg!CF318","v":0},{"$f":"Distributionsanlæg!CG318","v":0},{"$f":"Distributionsanlæg!CH318","v":0},{"$f":"Distributionsanlæg!CI318","v":0},{"$f":"Distributionsanlæg!CJ318","v":0},{"$f":"Distributionsanlæg!CK318","v":0},{"$f":"Distributionsanlæg!CL318","v":0},{"$f":"Distributionsanlæg!CM318","v":0},{"$f":"Distributionsanlæg!CN318","v":0},{"$f":"Distributionsanlæg!CO318","v":0},{"$f":"Distributionsanlæg!CP318","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D318>=AY$2,$AA318/($D318-2009),0)+IF($E318>=AY$2,$AB318/($E318-2009),0)+IF($F318>=AY$2,$AC318/($F318-2009),0)+IF($G318>=AY$2,$AD318/($G318-2009),0)+IF($H318>=AY$2,$AE318/($H318-2009),0)+IF($I318>=AY$2,$AF318/($I318-2009),0)+IF($J318>=AY$2,$AG318/($J318-2009),0)+IF($K318>=AY$2,$AH318/($K318-2009),0)+IF($L318>=AY$2,$AI318/($L318-2009),0)+IF($M318>=AY$2,$AJ318/($M318-2009),0)+IF($N318>=AY$2,$AK318/($N318-2009),0)+IF($O318>=AY$2,$AL318/($O318-2009),0)+IF($P318>=AY$2,$AM318/($P318-2009),0)+IF($Q318>=AY$2,$AN318/($Q318-2009),0)+IF($R318>=AY$2,$AO318/($R318-2009),0)+IF($S318>=AY$2,$AP318/($S318-2009),0)+IF($T318>=AY$2,$AQ318/($T318-2009),0)+IF($U318>=AY$2,$AR318/($U318-2009),0)+IF($V318>=AY$2,$AS318/($V318-2009),0)+IF($W318>=AY$2,$AT318/($W318-2009),0)+IF($X318>=AY$2,$AU318/($X318-2009),0)+IF($Y318>=AY$2,$AV318/($Y318-2009),0)","v":0},{"$f":"IF($D318>=AZ$2,$AA318/($D318-2009),0)+IF($E318>=AZ$2,$AB318/($E318-2009),0)+IF($F318>=AZ$2,$AC318/($F318-2009),0)+IF($G318>=AZ$2,$AD318/($G318-2009),0)+IF($H318>=AZ$2,$AE318/($H318-2009),0)+IF($I318>=AZ$2,$AF318/($I318-2009),0)+IF($J318>=AZ$2,$AG318/($J318-2009),0)+IF($K318>=AZ$2,$AH318/($K318-2009),0)+IF($L318>=AZ$2,$AI318/($L318-2009),0)+IF($M318>=AZ$2,$AJ318/($M318-2009),0)+IF($N318>=AZ$2,$AK318/($N318-2009),0)+IF($O318>=AZ$2,$AL318/($O318-2009),0)+IF($P318>=AZ$2,$AM318/($P318-2009),0)+IF($Q318>=AZ$2,$AN318/($Q318-2009),0)+IF($R318>=AZ$2,$AO318/($R318-2009),0)+IF($S318>=AZ$2,$AP318/($S318-2009),0)+IF($T318>=AZ$2,$AQ318/($T318-2009),0)+IF($U318>=AZ$2,$AR318/($U318-2009),0)+IF($V318>=AZ$2,$AS318/($V318-2009),0)+IF($W318>=AZ$2,$AT318/($W318-2009),0)+IF($X318>=AZ$2,$AU318/($X318-2009),0)+IF($Y318>=AZ$2,$AV318/($Y318-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D318>=DL$2,$AA318/($D318-2009),0)+IF($E318>=DL$2,$AB318/($E318-2009),0)+IF($F318>=DL$2,$AC318/($F318-2009),0)+IF($G318>=DL$2,$AD318/($G318-2009),0)+IF($H318>=DL$2,$AE318/($H318-2009),0)+IF($I318>=DL$2,$AF318/($I318-2009),0)+IF($J318>=DL$2,$AG318/($J318-2009),0)+IF($K318>=DL$2,$AH318/($K318-2009),0)+IF($L318>=DL$2,$AI318/($L318-2009),0)+IF($M318>=DL$2,$AJ318/($M318-2009),0)+IF($N318>=DL$2,$AK318/($N318-2009),0)+IF($O318>=DL$2,$AL318/($O318-2009),0)+IF($P318>=DL$2,$AM318/($P318-2009),0)+IF($Q318>=DL$2,$AN318/($Q318-2009),0)+IF($R318>=DL$2,$AO318/($R318-2009),0)+IF($S318>=DL$2,$AP318/($S318-2009),0)+IF($T318>=DL$2,$AQ318/($T318-2009),0)+IF($U318>=DL$2,$AR318/($U318-2009),0)+IF($V318>=DL$2,$AS318/($V318-2009),0)+IF($W318>=DL$2,$AT318/($W318-2009),0)+IF($X318>=DL$2,$AU318/($X318-2009),0)+IF($Y318>=DL$2,$AV318/($Y318-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B318","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E318","v":20},{"$f":"D$3+$C320","v":1925},{"$f":"E$3+$C320","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU320","v":0},{"$f":"Distributionsanlæg!BV320","v":0},{"$f":"Distributionsanlæg!BW320","v":0},{"$f":"Distributionsanlæg!BX320","v":0},{"$f":"Distributionsanlæg!BY320","v":0},{"$f":"Distributionsanlæg!BZ320","v":0},{"$f":"Distributionsanlæg!CA320","v":0},{"$f":"Distributionsanlæg!CB320","v":0},{"$f":"Distributionsanlæg!CC320","v":0},{"$f":"Distributionsanlæg!CD320","v":0},{"$f":"Distributionsanlæg!CE320","v":0},{"$f":"Distributionsanlæg!CF320","v":0},{"$f":"Distributionsanlæg!CG320","v":0},{"$f":"Distributionsanlæg!CH320","v":0},{"$f":"Distributionsanlæg!CI320","v":0},{"$f":"Distributionsanlæg!CJ320","v":0},{"$f":"Distributionsanlæg!CK320","v":0},{"$f":"Distributionsanlæg!CL320","v":0},{"$f":"Distributionsanlæg!CM320","v":0},{"$f":"Distributionsanlæg!CN320","v":0},{"$f":"Distributionsanlæg!CO320","v":0},{"$f":"Distributionsanlæg!CP320","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D320>=AY$2,$AA320/($D320-2009),0)+IF($E320>=AY$2,$AB320/($E320-2009),0)+IF($F320>=AY$2,$AC320/($F320-2009),0)+IF($G320>=AY$2,$AD320/($G320-2009),0)+IF($H320>=AY$2,$AE320/($H320-2009),0)+IF($I320>=AY$2,$AF320/($I320-2009),0)+IF($J320>=AY$2,$AG320/($J320-2009),0)+IF($K320>=AY$2,$AH320/($K320-2009),0)+IF($L320>=AY$2,$AI320/($L320-2009),0)+IF($M320>=AY$2,$AJ320/($M320-2009),0)+IF($N320>=AY$2,$AK320/($N320-2009),0)+IF($O320>=AY$2,$AL320/($O320-2009),0)+IF($P320>=AY$2,$AM320/($P320-2009),0)+IF($Q320>=AY$2,$AN320/($Q320-2009),0)+IF($R320>=AY$2,$AO320/($R320-2009),0)+IF($S320>=AY$2,$AP320/($S320-2009),0)+IF($T320>=AY$2,$AQ320/($T320-2009),0)+IF($U320>=AY$2,$AR320/($U320-2009),0)+IF($V320>=AY$2,$AS320/($V320-2009),0)+IF($W320>=AY$2,$AT320/($W320-2009),0)+IF($X320>=AY$2,$AU320/($X320-2009),0)+IF($Y320>=AY$2,$AV320/($Y320-2009),0)","v":0},{"$f":"IF($D320>=AZ$2,$AA320/($D320-2009),0)+IF($E320>=AZ$2,$AB320/($E320-2009),0)+IF($F320>=AZ$2,$AC320/($F320-2009),0)+IF($G320>=AZ$2,$AD320/($G320-2009),0)+IF($H320>=AZ$2,$AE320/($H320-2009),0)+IF($I320>=AZ$2,$AF320/($I320-2009),0)+IF($J320>=AZ$2,$AG320/($J320-2009),0)+IF($K320>=AZ$2,$AH320/($K320-2009),0)+IF($L320>=AZ$2,$AI320/($L320-2009),0)+IF($M320>=AZ$2,$AJ320/($M320-2009),0)+IF($N320>=AZ$2,$AK320/($N320-2009),0)+IF($O320>=AZ$2,$AL320/($O320-2009),0)+IF($P320>=AZ$2,$AM320/($P320-2009),0)+IF($Q320>=AZ$2,$AN320/($Q320-2009),0)+IF($R320>=AZ$2,$AO320/($R320-2009),0)+IF($S320>=AZ$2,$AP320/($S320-2009),0)+IF($T320>=AZ$2,$AQ320/($T320-2009),0)+IF($U320>=AZ$2,$AR320/($U320-2009),0)+IF($V320>=AZ$2,$AS320/($V320-2009),0)+IF($W320>=AZ$2,$AT320/($W320-2009),0)+IF($X320>=AZ$2,$AU320/($X320-2009),0)+IF($Y320>=AZ$2,$AV320/($Y320-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D320>=DL$2,$AA320/($D320-2009),0)+IF($E320>=DL$2,$AB320/($E320-2009),0)+IF($F320>=DL$2,$AC320/($F320-2009),0)+IF($G320>=DL$2,$AD320/($G320-2009),0)+IF($H320>=DL$2,$AE320/($H320-2009),0)+IF($I320>=DL$2,$AF320/($I320-2009),0)+IF($J320>=DL$2,$AG320/($J320-2009),0)+IF($K320>=DL$2,$AH320/($K320-2009),0)+IF($L320>=DL$2,$AI320/($L320-2009),0)+IF($M320>=DL$2,$AJ320/($M320-2009),0)+IF($N320>=DL$2,$AK320/($N320-2009),0)+IF($O320>=DL$2,$AL320/($O320-2009),0)+IF($P320>=DL$2,$AM320/($P320-2009),0)+IF($Q320>=DL$2,$AN320/($Q320-2009),0)+IF($R320>=DL$2,$AO320/($R320-2009),0)+IF($S320>=DL$2,$AP320/($S320-2009),0)+IF($T320>=DL$2,$AQ320/($T320-2009),0)+IF($U320>=DL$2,$AR320/($U320-2009),0)+IF($V320>=DL$2,$AS320/($V320-2009),0)+IF($W320>=DL$2,$AT320/($W320-2009),0)+IF($X320>=DL$2,$AU320/($X320-2009),0)+IF($Y320>=DL$2,$AV320/($Y320-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B319","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E319","v":10},{"$f":"D$3+$C321","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU321","v":0},{"$f":"Distributionsanlæg!BV321","v":0},{"$f":"Distributionsanlæg!BW321","v":0},{"$f":"Distributionsanlæg!BX321","v":0},{"$f":"Distributionsanlæg!BY321","v":0},{"$f":"Distributionsanlæg!BZ321","v":0},{"$f":"Distributionsanlæg!CA321","v":0},{"$f":"Distributionsanlæg!CB321","v":0},{"$f":"Distributionsanlæg!CC321","v":0},{"$f":"Distributionsanlæg!CD321","v":0},{"$f":"Distributionsanlæg!CE321","v":0},{"$f":"Distributionsanlæg!CF321","v":0},{"$f":"Distributionsanlæg!CG321","v":0},{"$f":"Distributionsanlæg!CH321","v":0},{"$f":"Distributionsanlæg!CI321","v":0},{"$f":"Distributionsanlæg!CJ321","v":0},{"$f":"Distributionsanlæg!CK321","v":0},{"$f":"Distributionsanlæg!CL321","v":0},{"$f":"Distributionsanlæg!CM321","v":0},{"$f":"Distributionsanlæg!CN321","v":0},{"$f":"Distributionsanlæg!CO321","v":0},{"$f":"Distributionsanlæg!CP321","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D321>=AY$2,$AA321/($D321-2009),0)+IF($E321>=AY$2,$AB321/($E321-2009),0)+IF($F321>=AY$2,$AC321/($F321-2009),0)+IF($G321>=AY$2,$AD321/($G321-2009),0)+IF($H321>=AY$2,$AE321/($H321-2009),0)+IF($I321>=AY$2,$AF321/($I321-2009),0)+IF($J321>=AY$2,$AG321/($J321-2009),0)+IF($K321>=AY$2,$AH321/($K321-2009),0)+IF($L321>=AY$2,$AI321/($L321-2009),0)+IF($M321>=AY$2,$AJ321/($M321-2009),0)+IF($N321>=AY$2,$AK321/($N321-2009),0)+IF($O321>=AY$2,$AL321/($O321-2009),0)+IF($P321>=AY$2,$AM321/($P321-2009),0)+IF($Q321>=AY$2,$AN321/($Q321-2009),0)+IF($R321>=AY$2,$AO321/($R321-2009),0)+IF($S321>=AY$2,$AP321/($S321-2009),0)+IF($T321>=AY$2,$AQ321/($T321-2009),0)+IF($U321>=AY$2,$AR321/($U321-2009),0)+IF($V321>=AY$2,$AS321/($V321-2009),0)+IF($W321>=AY$2,$AT321/($W321-2009),0)+IF($X321>=AY$2,$AU321/($X321-2009),0)+IF($Y321>=AY$2,$AV321/($Y321-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B320","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E320","v":75},{"$f":"D$3+$C322+Distributionsanlæg!D323","v":1980},{"$f":"E$3+$C322+Distributionsanlæg!E323","v":1990},{"$f":"F$3+$C322+Distributionsanlæg!F323","v":2000},{"$f":"G$3+$C322+Distributionsanlæg!G323","v":2010},{"$f":"H$3+$C322+Distributionsanlæg!H323","v":2020},{"$f":"I$3+$C322+Distributionsanlæg!I323","v":2030},{"$f":"J$3+$C322+Distributionsanlæg!J323","v":2040},{"$f":"K$3+$C322+Distributionsanlæg!K323","v":2050},{"$f":"L$3+$C322+Distributionsanlæg!L323","v":2057},{"$f":"M$3+$C322+Distributionsanlæg!M323","v":2062},{"$f":"N$3+$C322+Distributionsanlæg!N323","v":2067},{"$f":"O$3+$C322+Distributionsanlæg!O323","v":2072},{"$f":"P$3+$C322+Distributionsanlæg!P323","v":2075},{"$f":"Q$3+$C322+Distributionsanlæg!Q323","v":2076},{"$f":"R$3+$C322+Distributionsanlæg!R323","v":2077},{"$f":"S$3+$C322+Distributionsanlæg!S323","v":2078},{"$f":"T$3+$C322+Distributionsanlæg!T323","v":2079},{"$f":"U$3+$C322+Distributionsanlæg!U323","v":2080},{"$f":"V$3+$C322+Distributionsanlæg!V323","v":2081},{"$f":"W$3+$C322+Distributionsanlæg!W323","v":2082},{"$f":"X$3+$C322+Distributionsanlæg!X323","v":2083},{"$f":"Y$3+$C322+Distributionsanlæg!Y323","v":2084},null,{"$f":"Distributionsanlæg!BU322","v":0},{"$f":"Distributionsanlæg!BV322","v":0},{"$f":"Distributionsanlæg!BW322","v":0},{"$f":"Distributionsanlæg!BX322","v":0},{"$f":"Distributionsanlæg!BY322","v":0},{"$f":"Distributionsanlæg!BZ322","v":0},{"$f":"Distributionsanlæg!CA322","v":0},{"$f":"Distributionsanlæg!CB322","v":0},{"$f":"Distributionsanlæg!CC322","v":0},{"$f":"Distributionsanlæg!CD322","v":0},{"$f":"Distributionsanlæg!CE322","v":0},{"$f":"Distributionsanlæg!CF322","v":0},{"$f":"Distributionsanlæg!CG322","v":0},{"$f":"Distributionsanlæg!CH322","v":0},{"$f":"Distributionsanlæg!CI322","v":0},{"$f":"Distributionsanlæg!CJ322","v":0},{"$f":"Distributionsanlæg!CK322","v":0},{"$f":"Distributionsanlæg!CL322","v":0},{"$f":"Distributionsanlæg!CM322","v":0},{"$f":"Distributionsanlæg!CN322","v":0},{"$f":"Distributionsanlæg!CO322","v":0},{"$f":"Distributionsanlæg!CP322","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D322>=AY$2,$AA322/($D322-2009),0)+IF($E322>=AY$2,$AB322/($E322-2009),0)+IF($F322>=AY$2,$AC322/($F322-2009),0)+IF($G322>=AY$2,$AD322/($G322-2009),0)+IF($H322>=AY$2,$AE322/($H322-2009),0)+IF($I322>=AY$2,$AF322/($I322-2009),0)+IF($J322>=AY$2,$AG322/($J322-2009),0)+IF($K322>=AY$2,$AH322/($K322-2009),0)+IF($L322>=AY$2,$AI322/($L322-2009),0)+IF($M322>=AY$2,$AJ322/($M322-2009),0)+IF($N322>=AY$2,$AK322/($N322-2009),0)+IF($O322>=AY$2,$AL322/($O322-2009),0)+IF($P322>=AY$2,$AM322/($P322-2009),0)+IF($Q322>=AY$2,$AN322/($Q322-2009),0)+IF($R322>=AY$2,$AO322/($R322-2009),0)+IF($S322>=AY$2,$AP322/($S322-2009),0)+IF($T322>=AY$2,$AQ322/($T322-2009),0)+IF($U322>=AY$2,$AR322/($U322-2009),0)+IF($V322>=AY$2,$AS322/($V322-2009),0)+IF($W322>=AY$2,$AT322/($W322-2009),0)+IF($X322>=AY$2,$AU322/($X322-2009),0)+IF($Y322>=AY$2,$AV322/($Y322-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B321","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E321","v":20},{"$f":"D$3+$C324","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU324","v":0},{"$f":"Distributionsanlæg!BV324","v":0},{"$f":"Distributionsanlæg!BW324","v":0},{"$f":"Distributionsanlæg!BX324","v":0},{"$f":"Distributionsanlæg!BY324","v":0},{"$f":"Distributionsanlæg!BZ324","v":0},{"$f":"Distributionsanlæg!CA324","v":0},{"$f":"Distributionsanlæg!CB324","v":0},{"$f":"Distributionsanlæg!CC324","v":0},{"$f":"Distributionsanlæg!CD324","v":0},{"$f":"Distributionsanlæg!CE324","v":0},{"$f":"Distributionsanlæg!CF324","v":0},{"$f":"Distributionsanlæg!CG324","v":0},{"$f":"Distributionsanlæg!CH324","v":0},{"$f":"Distributionsanlæg!CI324","v":0},{"$f":"Distributionsanlæg!CJ324","v":0},{"$f":"Distributionsanlæg!CK324","v":0},{"$f":"Distributionsanlæg!CL324","v":0},{"$f":"Distributionsanlæg!CM324","v":0},{"$f":"Distributionsanlæg!CN324","v":0},{"$f":"Distributionsanlæg!CO324","v":0},{"$f":"Distributionsanlæg!CP324","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D324>=AY$2,$AA324/($D324-2009),0)+IF($E324>=AY$2,$AB324/($E324-2009),0)+IF($F324>=AY$2,$AC324/($F324-2009),0)+IF($G324>=AY$2,$AD324/($G324-2009),0)+IF($H324>=AY$2,$AE324/($H324-2009),0)+IF($I324>=AY$2,$AF324/($I324-2009),0)+IF($J324>=AY$2,$AG324/($J324-2009),0)+IF($K324>=AY$2,$AH324/($K324-2009),0)+IF($L324>=AY$2,$AI324/($L324-2009),0)+IF($M324>=AY$2,$AJ324/($M324-2009),0)+IF($N324>=AY$2,$AK324/($N324-2009),0)+IF($O324>=AY$2,$AL324/($O324-2009),0)+IF($P324>=AY$2,$AM324/($P324-2009),0)+IF($Q324>=AY$2,$AN324/($Q324-2009),0)+IF($R324>=AY$2,$AO324/($R324-2009),0)+IF($S324>=AY$2,$AP324/($S324-2009),0)+IF($T324>=AY$2,$AQ324/($T324-2009),0)+IF($U324>=AY$2,$AR324/($U324-2009),0)+IF($V324>=AY$2,$AS324/($V324-2009),0)+IF($W324>=AY$2,$AT324/($W324-2009),0)+IF($X324>=AY$2,$AU324/($X324-2009),0)+IF($Y324>=AY$2,$AV324/($Y324-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D324>=CE$2,$AA324/($D324-2009),0)+IF($E324>=CE$2,$AB324/($E324-2009),0)+IF($F324>=CE$2,$AC324/($F324-2009),0)+IF($G324>=CE$2,$AD324/($G324-2009),0)+IF($H324>=CE$2,$AE324/($H324-2009),0)+IF($I324>=CE$2,$AF324/($I324-2009),0)+IF($J324>=CE$2,$AG324/($J324-2009),0)+IF($K324>=CE$2,$AH324/($K324-2009),0)+IF($L324>=CE$2,$AI324/($L324-2009),0)+IF($M324>=CE$2,$AJ324/($M324-2009),0)+IF($N324>=CE$2,$AK324/($N324-2009),0)+IF($O324>=CE$2,$AL324/($O324-2009),0)+IF($P324>=CE$2,$AM324/($P324-2009),0)+IF($Q324>=CE$2,$AN324/($Q324-2009),0)+IF($R324>=CE$2,$AO324/($R324-2009),0)+IF($S324>=CE$2,$AP324/($S324-2009),0)+IF($T324>=CE$2,$AQ324/($T324-2009),0)+IF($U324>=CE$2,$AR324/($U324-2009),0)+IF($V324>=CE$2,$AS324/($V324-2009),0)+IF($W324>=CE$2,$AT324/($W324-2009),0)+IF($X324>=CE$2,$AU324/($X324-2009),0)+IF($Y324>=CE$2,$AV324/($Y324-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D324>=DK$2,$AA324/($D324-2009),0)+IF($E324>=DK$2,$AB324/($E324-2009),0)+IF($F324>=DK$2,$AC324/($F324-2009),0)+IF($G324>=DK$2,$AD324/($G324-2009),0)+IF($H324>=DK$2,$AE324/($H324-2009),0)+IF($I324>=DK$2,$AF324/($I324-2009),0)+IF($J324>=DK$2,$AG324/($J324-2009),0)+IF($K324>=DK$2,$AH324/($K324-2009),0)+IF($L324>=DK$2,$AI324/($L324-2009),0)+IF($M324>=DK$2,$AJ324/($M324-2009),0)+IF($N324>=DK$2,$AK324/($N324-2009),0)+IF($O324>=DK$2,$AL324/($O324-2009),0)+IF($P324>=DK$2,$AM324/($P324-2009),0)+IF($Q324>=DK$2,$AN324/($Q324-2009),0)+IF($R324>=DK$2,$AO324/($R324-2009),0)+IF($S324>=DK$2,$AP324/($S324-2009),0)+IF($T324>=DK$2,$AQ324/($T324-2009),0)+IF($U324>=DK$2,$AR324/($U324-2009),0)+IF($V324>=DK$2,$AS324/($V324-2009),0)+IF($W324>=DK$2,$AT324/($W324-2009),0)+IF($X324>=DK$2,$AU324/($X324-2009),0)+IF($Y324>=DK$2,$AV324/($Y324-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D324>=EA$2,$AA324/($D324-2009),0)+IF($E324>=EA$2,$AB324/($E324-2009),0)+IF($F324>=EA$2,$AC324/($F324-2009),0)+IF($G324>=EA$2,$AD324/($G324-2009),0)+IF($H324>=EA$2,$AE324/($H324-2009),0)+IF($I324>=EA$2,$AF324/($I324-2009),0)+IF($J324>=EA$2,$AG324/($J324-2009),0)+IF($K324>=EA$2,$AH324/($K324-2009),0)+IF($L324>=EA$2,$AI324/($L324-2009),0)+IF($M324>=EA$2,$AJ324/($M324-2009),0)+IF($N324>=EA$2,$AK324/($N324-2009),0)+IF($O324>=EA$2,$AL324/($O324-2009),0)+IF($P324>=EA$2,$AM324/($P324-2009),0)+IF($Q324>=EA$2,$AN324/($Q324-2009),0)+IF($R324>=EA$2,$AO324/($R324-2009),0)+IF($S324>=EA$2,$AP324/($S324-2009),0)+IF($T324>=EA$2,$AQ324/($T324-2009),0)+IF($U324>=EA$2,$AR324/($U324-2009),0)+IF($V324>=EA$2,$AS324/($V324-2009),0)+IF($W324>=EA$2,$AT324/($W324-2009),0)+IF($X324>=EA$2,$AU324/($X324-2009),0)+IF($Y324>=EA$2,$AV324/($Y324-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B322","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E322","v":10},{"$f":"D$3+$C325","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU325","v":0},{"$f":"Distributionsanlæg!BV325","v":0},{"$f":"Distributionsanlæg!BW325","v":0},{"$f":"Distributionsanlæg!BX325","v":0},{"$f":"Distributionsanlæg!BY325","v":0},{"$f":"Distributionsanlæg!BZ325","v":0},{"$f":"Distributionsanlæg!CA325","v":0},{"$f":"Distributionsanlæg!CB325","v":0},{"$f":"Distributionsanlæg!CC325","v":0},{"$f":"Distributionsanlæg!CD325","v":0},{"$f":"Distributionsanlæg!CE325","v":0},{"$f":"Distributionsanlæg!CF325","v":0},{"$f":"Distributionsanlæg!CG325","v":0},{"$f":"Distributionsanlæg!CH325","v":0},{"$f":"Distributionsanlæg!CI325","v":0},{"$f":"Distributionsanlæg!CJ325","v":0},{"$f":"Distributionsanlæg!CK325","v":0},{"$f":"Distributionsanlæg!CL325","v":0},{"$f":"Distributionsanlæg!CM325","v":0},{"$f":"Distributionsanlæg!CN325","v":0},{"$f":"Distributionsanlæg!CO325","v":0},{"$f":"Distributionsanlæg!CP325","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D325>=AY$2,$AA325/($D325-2009),0)+IF($E325>=AY$2,$AB325/($E325-2009),0)+IF($F325>=AY$2,$AC325/($F325-2009),0)+IF($G325>=AY$2,$AD325/($G325-2009),0)+IF($H325>=AY$2,$AE325/($H325-2009),0)+IF($I325>=AY$2,$AF325/($I325-2009),0)+IF($J325>=AY$2,$AG325/($J325-2009),0)+IF($K325>=AY$2,$AH325/($K325-2009),0)+IF($L325>=AY$2,$AI325/($L325-2009),0)+IF($M325>=AY$2,$AJ325/($M325-2009),0)+IF($N325>=AY$2,$AK325/($N325-2009),0)+IF($O325>=AY$2,$AL325/($O325-2009),0)+IF($P325>=AY$2,$AM325/($P325-2009),0)+IF($Q325>=AY$2,$AN325/($Q325-2009),0)+IF($R325>=AY$2,$AO325/($R325-2009),0)+IF($S325>=AY$2,$AP325/($S325-2009),0)+IF($T325>=AY$2,$AQ325/($T325-2009),0)+IF($U325>=AY$2,$AR325/($U325-2009),0)+IF($V325>=AY$2,$AS325/($V325-2009),0)+IF($W325>=AY$2,$AT325/($W325-2009),0)+IF($X325>=AY$2,$AU325/($X325-2009),0)+IF($Y325>=AY$2,$AV325/($Y325-2009),0)","v":0},{"$f":"IF($D325>=AZ$2,$AA325/($D325-2009),0)+IF($E325>=AZ$2,$AB325/($E325-2009),0)+IF($F325>=AZ$2,$AC325/($F325-2009),0)+IF($G325>=AZ$2,$AD325/($G325-2009),0)+IF($H325>=AZ$2,$AE325/($H325-2009),0)+IF($I325>=AZ$2,$AF325/($I325-2009),0)+IF($J325>=AZ$2,$AG325/($J325-2009),0)+IF($K325>=AZ$2,$AH325/($K325-2009),0)+IF($L325>=AZ$2,$AI325/($L325-2009),0)+IF($M325>=AZ$2,$AJ325/($M325-2009),0)+IF($N325>=AZ$2,$AK325/($N325-2009),0)+IF($O325>=AZ$2,$AL325/($O325-2009),0)+IF($P325>=AZ$2,$AM325/($P325-2009),0)+IF($Q325>=AZ$2,$AN325/($Q325-2009),0)+IF($R325>=AZ$2,$AO325/($R325-2009),0)+IF($S325>=AZ$2,$AP325/($S325-2009),0)+IF($T325>=AZ$2,$AQ325/($T325-2009),0)+IF($U325>=AZ$2,$AR325/($U325-2009),0)+IF($V325>=AZ$2,$AS325/($V325-2009),0)+IF($W325>=AZ$2,$AT325/($W325-2009),0)+IF($X325>=AZ$2,$AU325/($X325-2009),0)+IF($Y325>=AZ$2,$AV325/($Y325-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D325>=DL$2,$AA325/($D325-2009),0)+IF($E325>=DL$2,$AB325/($E325-2009),0)+IF($F325>=DL$2,$AC325/($F325-2009),0)+IF($G325>=DL$2,$AD325/($G325-2009),0)+IF($H325>=DL$2,$AE325/($H325-2009),0)+IF($I325>=DL$2,$AF325/($I325-2009),0)+IF($J325>=DL$2,$AG325/($J325-2009),0)+IF($K325>=DL$2,$AH325/($K325-2009),0)+IF($L325>=DL$2,$AI325/($L325-2009),0)+IF($M325>=DL$2,$AJ325/($M325-2009),0)+IF($N325>=DL$2,$AK325/($N325-2009),0)+IF($O325>=DL$2,$AL325/($O325-2009),0)+IF($P325>=DL$2,$AM325/($P325-2009),0)+IF($Q325>=DL$2,$AN325/($Q325-2009),0)+IF($R325>=DL$2,$AO325/($R325-2009),0)+IF($S325>=DL$2,$AP325/($S325-2009),0)+IF($T325>=DL$2,$AQ325/($T325-2009),0)+IF($U325>=DL$2,$AR325/($U325-2009),0)+IF($V325>=DL$2,$AS325/($V325-2009),0)+IF($W325>=DL$2,$AT325/($W325-2009),0)+IF($X325>=DL$2,$AU325/($X325-2009),0)+IF($Y325>=DL$2,$AV325/($Y325-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B323","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E323","v":75},{"$f":"D$3+$C326+Distributionsanlæg!D327","v":1980},{"$f":"E$3+$C326+Distributionsanlæg!E327","v":1990},{"$f":"F$3+$C326+Distributionsanlæg!F327","v":2000},{"$f":"G$3+$C326+Distributionsanlæg!G327","v":2010},{"$f":"H$3+$C326+Distributionsanlæg!H327","v":2020},{"$f":"I$3+$C326+Distributionsanlæg!I327","v":2030},{"$f":"J$3+$C326+Distributionsanlæg!J327","v":2040},{"$f":"K$3+$C326+Distributionsanlæg!K327","v":2050},{"$f":"L$3+$C326+Distributionsanlæg!L327","v":2057},{"$f":"M$3+$C326+Distributionsanlæg!M327","v":2062},{"$f":"N$3+$C326+Distributionsanlæg!N327","v":2067},{"$f":"O$3+$C326+Distributionsanlæg!O327","v":2072},{"$f":"P$3+$C326+Distributionsanlæg!P327","v":2075},{"$f":"Q$3+$C326+Distributionsanlæg!Q327","v":2076},{"$f":"R$3+$C326+Distributionsanlæg!R327","v":2077},{"$f":"S$3+$C326+Distributionsanlæg!S327","v":2078},{"$f":"T$3+$C326+Distributionsanlæg!T327","v":2079},{"$f":"U$3+$C326+Distributionsanlæg!U327","v":2080},{"$f":"V$3+$C326+Distributionsanlæg!V327","v":2081},{"$f":"W$3+$C326+Distributionsanlæg!W327","v":2082},{"$f":"X$3+$C326+Distributionsanlæg!X327","v":2083},{"$f":"Y$3+$C326+Distributionsanlæg!Y327","v":2084},null,{"$f":"Distributionsanlæg!BU326","v":0},{"$f":"Distributionsanlæg!BV326","v":0},{"$f":"Distributionsanlæg!BW326","v":0},{"$f":"Distributionsanlæg!BX326","v":0},{"$f":"Distributionsanlæg!BY326","v":0},{"$f":"Distributionsanlæg!BZ326","v":0},{"$f":"Distributionsanlæg!CA326","v":0},{"$f":"Distributionsanlæg!CB326","v":0},{"$f":"Distributionsanlæg!CC326","v":0},{"$f":"Distributionsanlæg!CD326","v":0},{"$f":"Distributionsanlæg!CE326","v":0},{"$f":"Distributionsanlæg!CF326","v":0},{"$f":"Distributionsanlæg!CG326","v":0},{"$f":"Distributionsanlæg!CH326","v":0},{"$f":"Distributionsanlæg!CI326","v":0},{"$f":"Distributionsanlæg!CJ326","v":0},{"$f":"Distributionsanlæg!CK326","v":0},{"$f":"Distributionsanlæg!CL326","v":0},{"$f":"Distributionsanlæg!CM326","v":0},{"$f":"Distributionsanlæg!CN326","v":0},{"$f":"Distributionsanlæg!CO326","v":0},{"$f":"Distributionsanlæg!CP326","v":0},{"$f":"SUM(AA326:AV326)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D326>=AY$2,$AA326/($D326-2009),0)+IF($E326>=AY$2,$AB326/($E326-2009),0)+IF($F326>=AY$2,$AC326/($F326-2009),0)+IF($G326>=AY$2,$AD326/($G326-2009),0)+IF($H326>=AY$2,$AE326/($H326-2009),0)+IF($I326>=AY$2,$AF326/($I326-2009),0)+IF($J326>=AY$2,$AG326/($J326-2009),0)+IF($K326>=AY$2,$AH326/($K326-2009),0)+IF($L326>=AY$2,$AI326/($L326-2009),0)+IF($M326>=AY$2,$AJ326/($M326-2009),0)+IF($N326>=AY$2,$AK326/($N326-2009),0)+IF($O326>=AY$2,$AL326/($O326-2009),0)+IF($P326>=AY$2,$AM326/($P326-2009),0)+IF($Q326>=AY$2,$AN326/($Q326-2009),0)+IF($R326>=AY$2,$AO326/($R326-2009),0)+IF($S326>=AY$2,$AP326/($S326-2009),0)+IF($T326>=AY$2,$AQ326/($T326-2009),0)+IF($U326>=AY$2,$AR326/($U326-2009),0)+IF($V326>=AY$2,$AS326/($V326-2009),0)+IF($W326>=AY$2,$AT326/($W326-2009),0)+IF($X326>=AY$2,$AU326/($X326-2009),0)+IF($Y326>=AY$2,$AV326/($Y326-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B324","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E324","v":20},{"$f":"D$3+$C328","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C328","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU328","v":0},{"$f":"Distributionsanlæg!BV328","v":0},{"$f":"Distributionsanlæg!BW328","v":0},{"$f":"Distributionsanlæg!BX328","v":0},{"$f":"Distributionsanlæg!BY328","v":0},{"$f":"Distributionsanlæg!BZ328","v":0},{"$f":"Distributionsanlæg!CA328","v":0},{"$f":"Distributionsanlæg!CB328","v":0},{"$f":"Distributionsanlæg!CC328","v":0},{"$f":"Distributionsanlæg!CD328","v":0},{"$f":"Distributionsanlæg!CE328","v":0},{"$f":"Distributionsanlæg!CF328","v":0},{"$f":"Distributionsanlæg!CG328","v":0},{"$f":"Distributionsanlæg!CH328","v":0},{"$f":"Distributionsanlæg!CI328","v":0},{"$f":"Distributionsanlæg!CJ328","v":0},{"$f":"Distributionsanlæg!CK328","v":0},{"$f":"Distributionsanlæg!CL328","v":0},{"$f":"Distributionsanlæg!CM328","v":0},{"$f":"Distributionsanlæg!CN328","v":0},{"$f":"Distributionsanlæg!CO328","v":0},{"$f":"Distributionsanlæg!CP328","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D328>=AY$2,$AA328/($D328-2009),0)+IF($E328>=AY$2,$AB328/($E328-2009),0)+IF($F328>=AY$2,$AC328/($F328-2009),0)+IF($G328>=AY$2,$AD328/($G328-2009),0)+IF($H328>=AY$2,$AE328/($H328-2009),0)+IF($I328>=AY$2,$AF328/($I328-2009),0)+IF($J328>=AY$2,$AG328/($J328-2009),0)+IF($K328>=AY$2,$AH328/($K328-2009),0)+IF($L328>=AY$2,$AI328/($L328-2009),0)+IF($M328>=AY$2,$AJ328/($M328-2009),0)+IF($N328>=AY$2,$AK328/($N328-2009),0)+IF($O328>=AY$2,$AL328/($O328-2009),0)+IF($P328>=AY$2,$AM328/($P328-2009),0)+IF($Q328>=AY$2,$AN328/($Q328-2009),0)+IF($R328>=AY$2,$AO328/($R328-2009),0)+IF($S328>=AY$2,$AP328/($S328-2009),0)+IF($T328>=AY$2,$AQ328/($T328-2009),0)+IF($U328>=AY$2,$AR328/($U328-2009),0)+IF($V328>=AY$2,$AS328/($V328-2009),0)+IF($W328>=AY$2,$AT328/($W328-2009),0)+IF($X328>=AY$2,$AU328/($X328-2009),0)+IF($Y328>=AY$2,$AV328/($Y328-2009),0)","v":0},{"$f":"IF($D328>=AZ$2,$AA328/($D328-2009),0)+IF($E328>=AZ$2,$AB328/($E328-2009),0)+IF($F328>=AZ$2,$AC328/($F328-2009),0)+IF($G328>=AZ$2,$AD328/($G328-2009),0)+IF($H328>=AZ$2,$AE328/($H328-2009),0)+IF($I328>=AZ$2,$AF328/($I328-2009),0)+IF($J328>=AZ$2,$AG328/($J328-2009),0)+IF($K328>=AZ$2,$AH328/($K328-2009),0)+IF($L328>=AZ$2,$AI328/($L328-2009),0)+IF($M328>=AZ$2,$AJ328/($M328-2009),0)+IF($N328>=AZ$2,$AK328/($N328-2009),0)+IF($O328>=AZ$2,$AL328/($O328-2009),0)+IF($P328>=AZ$2,$AM328/($P328-2009),0)+IF($Q328>=AZ$2,$AN328/($Q328-2009),0)+IF($R328>=AZ$2,$AO328/($R328-2009),0)+IF($S328>=AZ$2,$AP328/($S328-2009),0)+IF($T328>=AZ$2,$AQ328/($T328-2009),0)+IF($U328>=AZ$2,$AR328/($U328-2009),0)+IF($V328>=AZ$2,$AS328/($V328-2009),0)+IF($W328>=AZ$2,$AT328/($W328-2009),0)+IF($X328>=AZ$2,$AU328/($X328-2009),0)+IF($Y328>=AZ$2,$AV328/($Y328-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D328>=DL$2,$AA328/($D328-2009),0)+IF($E328>=DL$2,$AB328/($E328-2009),0)+IF($F328>=DL$2,$AC328/($F328-2009),0)+IF($G328>=DL$2,$AD328/($G328-2009),0)+IF($H328>=DL$2,$AE328/($H328-2009),0)+IF($I328>=DL$2,$AF328/($I328-2009),0)+IF($J328>=DL$2,$AG328/($J328-2009),0)+IF($K328>=DL$2,$AH328/($K328-2009),0)+IF($L328>=DL$2,$AI328/($L328-2009),0)+IF($M328>=DL$2,$AJ328/($M328-2009),0)+IF($N328>=DL$2,$AK328/($N328-2009),0)+IF($O328>=DL$2,$AL328/($O328-2009),0)+IF($P328>=DL$2,$AM328/($P328-2009),0)+IF($Q328>=DL$2,$AN328/($Q328-2009),0)+IF($R328>=DL$2,$AO328/($R328-2009),0)+IF($S328>=DL$2,$AP328/($S328-2009),0)+IF($T328>=DL$2,$AQ328/($T328-2009),0)+IF($U328>=DL$2,$AR328/($U328-2009),0)+IF($V328>=DL$2,$AS328/($V328-2009),0)+IF($W328>=DL$2,$AT328/($W328-2009),0)+IF($X328>=DL$2,$AU328/($X328-2009),0)+IF($Y328>=DL$2,$AV328/($Y328-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B325","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E325","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU329","v":0},{"$f":"Distributionsanlæg!BV329","v":0},{"$f":"Distributionsanlæg!BW329","v":0},{"$f":"Distributionsanlæg!BX329","v":0},{"$f":"Distributionsanlæg!BY329","v":0},{"$f":"Distributionsanlæg!BZ329","v":0},{"$f":"Distributionsanlæg!CA329","v":0},{"$f":"Distributionsanlæg!CB329","v":0},{"$f":"Distributionsanlæg!CC329","v":0},{"$f":"Distributionsanlæg!CD329","v":0},{"$f":"Distributionsanlæg!CE329","v":0},{"$f":"Distributionsanlæg!CF329","v":0},{"$f":"Distributionsanlæg!CG329","v":0},{"$f":"Distributionsanlæg!CH329","v":0},{"$f":"Distributionsanlæg!CI329","v":0},{"$f":"Distributionsanlæg!CJ329","v":0},{"$f":"Distributionsanlæg!CK329","v":0},{"$f":"Distributionsanlæg!CL329","v":0},{"$f":"Distributionsanlæg!CM329","v":0},{"$f":"Distributionsanlæg!CN329","v":0},{"$f":"Distributionsanlæg!CO329","v":0},{"$f":"Distributionsanlæg!CP329","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D329>=AY$2,$AA329/($D329-2009),0)+IF($E329>=AY$2,$AB329/($E329-2009),0)+IF($F329>=AY$2,$AC329/($F329-2009),0)+IF($G329>=AY$2,$AD329/($G329-2009),0)+IF($H329>=AY$2,$AE329/($H329-2009),0)+IF($I329>=AY$2,$AF329/($I329-2009),0)+IF($J329>=AY$2,$AG329/($J329-2009),0)+IF($K329>=AY$2,$AH329/($K329-2009),0)+IF($L329>=AY$2,$AI329/($L329-2009),0)+IF($M329>=AY$2,$AJ329/($M329-2009),0)+IF($N329>=AY$2,$AK329/($N329-2009),0)+IF($O329>=AY$2,$AL329/($O329-2009),0)+IF($P329>=AY$2,$AM329/($P329-2009),0)+IF($Q329>=AY$2,$AN329/($Q329-2009),0)+IF($R329>=AY$2,$AO329/($R329-2009),0)+IF($S329>=AY$2,$AP329/($S329-2009),0)+IF($T329>=AY$2,$AQ329/($T329-2009),0)+IF($U329>=AY$2,$AR329/($U329-2009),0)+IF($V329>=AY$2,$AS329/($V329-2009),0)+IF($W329>=AY$2,$AT329/($W329-2009),0)+IF($X329>=AY$2,$AU329/($X329-2009),0)+IF($Y329>=AY$2,$AV329/($Y329-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B326","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E326","v":75},{"$f":"D$3+$C330+Distributionsanlæg!D331","v":1980},{"$f":"E$3+$C330+Distributionsanlæg!E331","v":1990},{"$f":"F$3+$C330+Distributionsanlæg!F331","v":2000},{"$f":"G$3+$C330+Distributionsanlæg!G331","v":2010},{"$f":"H$3+$C330+Distributionsanlæg!H331","v":2020},{"$f":"I$3+$C330+Distributionsanlæg!I331","v":2030},{"$f":"J$3+$C330+Distributionsanlæg!J331","v":2040},{"$f":"K$3+$C330+Distributionsanlæg!K331","v":2050},{"$f":"L$3+$C330+Distributionsanlæg!L331","v":2057},{"$f":"M$3+$C330+Distributionsanlæg!M331","v":2062},{"$f":"N$3+$C330+Distributionsanlæg!N331","v":2067},{"$f":"O$3+$C330+Distributionsanlæg!O331","v":2072},{"$f":"P$3+$C330+Distributionsanlæg!P331","v":2075},{"$f":"Q$3+$C330+Distributionsanlæg!Q331","v":2076},{"$f":"R$3+$C330+Distributionsanlæg!R331","v":2077},{"$f":"S$3+$C330+Distributionsanlæg!S331","v":2078},{"$f":"T$3+$C330+Distributionsanlæg!T331","v":2079},{"$f":"U$3+$C330+Distributionsanlæg!U331","v":2080},{"$f":"V$3+$C330+Distributionsanlæg!V331","v":2081},{"$f":"W$3+$C330+Distributionsanlæg!W331","v":2082},{"$f":"X$3+$C330+Distributionsanlæg!X331","v":2083},{"$f":"Y$3+$C330+Distributionsanlæg!Y331","v":2084},null,{"$f":"Distributionsanlæg!BU330","v":0},{"$f":"Distributionsanlæg!BV330","v":0},{"$f":"Distributionsanlæg!BW330","v":0},{"$f":"Distributionsanlæg!BX330","v":0},{"$f":"Distributionsanlæg!BY330","v":0},{"$f":"Distributionsanlæg!BZ330","v":0},{"$f":"Distributionsanlæg!CA330","v":0},{"$f":"Distributionsanlæg!CB330","v":0},{"$f":"Distributionsanlæg!CC330","v":0},{"$f":"Distributionsanlæg!CD330","v":0},{"$f":"Distributionsanlæg!CE330","v":0},{"$f":"Distributionsanlæg!CF330","v":0},{"$f":"Distributionsanlæg!CG330","v":0},{"$f":"Distributionsanlæg!CH330","v":0},{"$f":"Distributionsanlæg!CI330","v":0},{"$f":"Distributionsanlæg!CJ330","v":0},{"$f":"Distributionsanlæg!CK330","v":0},{"$f":"Distributionsanlæg!CL330","v":0},{"$f":"Distributionsanlæg!CM330","v":0},{"$f":"Distributionsanlæg!CN330","v":0},{"$f":"Distributionsanlæg!CO330","v":0},{"$f":"Distributionsanlæg!CP330","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D330>=AY$2,$AA330/($D330-2009),0)+IF($E330>=AY$2,$AB330/($E330-2009),0)+IF($F330>=AY$2,$AC330/($F330-2009),0)+IF($G330>=AY$2,$AD330/($G330-2009),0)+IF($H330>=AY$2,$AE330/($H330-2009),0)+IF($I330>=AY$2,$AF330/($I330-2009),0)+IF($J330>=AY$2,$AG330/($J330-2009),0)+IF($K330>=AY$2,$AH330/($K330-2009),0)+IF($L330>=AY$2,$AI330/($L330-2009),0)+IF($M330>=AY$2,$AJ330/($M330-2009),0)+IF($N330>=AY$2,$AK330/($N330-2009),0)+IF($O330>=AY$2,$AL330/($O330-2009),0)+IF($P330>=AY$2,$AM330/($P330-2009),0)+IF($Q330>=AY$2,$AN330/($Q330-2009),0)+IF($R330>=AY$2,$AO330/($R330-2009),0)+IF($S330>=AY$2,$AP330/($S330-2009),0)+IF($T330>=AY$2,$AQ330/($T330-2009),0)+IF($U330>=AY$2,$AR330/($U330-2009),0)+IF($V330>=AY$2,$AS330/($V330-2009),0)+IF($W330>=AY$2,$AT330/($W330-2009),0)+IF($X330>=AY$2,$AU330/($X330-2009),0)+IF($Y330>=AY$2,$AV330/($Y330-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B327","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E327","v":20},{"$f":"D$3+$C332","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C332","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU332","v":0},{"$f":"Distributionsanlæg!BV332","v":0},{"$f":"Distributionsanlæg!BW332","v":0},{"$f":"Distributionsanlæg!BX332","v":0},{"$f":"Distributionsanlæg!BY332","v":0},{"$f":"Distributionsanlæg!BZ332","v":0},{"$f":"Distributionsanlæg!CA332","v":0},{"$f":"Distributionsanlæg!CB332","v":0},{"$f":"Distributionsanlæg!CC332","v":0},{"$f":"Distributionsanlæg!CD332","v":0},{"$f":"Distributionsanlæg!CE332","v":0},{"$f":"Distributionsanlæg!CF332","v":0},{"$f":"Distributionsanlæg!CG332","v":0},{"$f":"Distributionsanlæg!CH332","v":0},{"$f":"Distributionsanlæg!CI332","v":0},{"$f":"Distributionsanlæg!CJ332","v":0},{"$f":"Distributionsanlæg!CK332","v":0},{"$f":"Distributionsanlæg!CL332","v":0},{"$f":"Distributionsanlæg!CM332","v":0},{"$f":"Distributionsanlæg!CN332","v":0},{"$f":"Distributionsanlæg!CO332","v":0},{"$f":"Distributionsanlæg!CP332","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D332>=AY$2,$AA332/($D332-2009),0)+IF($E332>=AY$2,$AB332/($E332-2009),0)+IF($F332>=AY$2,$AC332/($F332-2009),0)+IF($G332>=AY$2,$AD332/($G332-2009),0)+IF($H332>=AY$2,$AE332/($H332-2009),0)+IF($I332>=AY$2,$AF332/($I332-2009),0)+IF($J332>=AY$2,$AG332/($J332-2009),0)+IF($K332>=AY$2,$AH332/($K332-2009),0)+IF($L332>=AY$2,$AI332/($L332-2009),0)+IF($M332>=AY$2,$AJ332/($M332-2009),0)+IF($N332>=AY$2,$AK332/($N332-2009),0)+IF($O332>=AY$2,$AL332/($O332-2009),0)+IF($P332>=AY$2,$AM332/($P332-2009),0)+IF($Q332>=AY$2,$AN332/($Q332-2009),0)+IF($R332>=AY$2,$AO332/($R332-2009),0)+IF($S332>=AY$2,$AP332/($S332-2009),0)+IF($T332>=AY$2,$AQ332/($T332-2009),0)+IF($U332>=AY$2,$AR332/($U332-2009),0)+IF($V332>=AY$2,$AS332/($V332-2009),0)+IF($W332>=AY$2,$AT332/($W332-2009),0)+IF($X332>=AY$2,$AU332/($X332-2009),0)+IF($Y332>=AY$2,$AV332/($Y332-2009),0)","v":0},{"$f":"IF($D332>=AZ$2,$AA332/($D332-2009),0)+IF($E332>=AZ$2,$AB332/($E332-2009),0)+IF($F332>=AZ$2,$AC332/($F332-2009),0)+IF($G332>=AZ$2,$AD332/($G332-2009),0)+IF($H332>=AZ$2,$AE332/($H332-2009),0)+IF($I332>=AZ$2,$AF332/($I332-2009),0)+IF($J332>=AZ$2,$AG332/($J332-2009),0)+IF($K332>=AZ$2,$AH332/($K332-2009),0)+IF($L332>=AZ$2,$AI332/($L332-2009),0)+IF($M332>=AZ$2,$AJ332/($M332-2009),0)+IF($N332>=AZ$2,$AK332/($N332-2009),0)+IF($O332>=AZ$2,$AL332/($O332-2009),0)+IF($P332>=AZ$2,$AM332/($P332-2009),0)+IF($Q332>=AZ$2,$AN332/($Q332-2009),0)+IF($R332>=AZ$2,$AO332/($R332-2009),0)+IF($S332>=AZ$2,$AP332/($S332-2009),0)+IF($T332>=AZ$2,$AQ332/($T332-2009),0)+IF($U332>=AZ$2,$AR332/($U332-2009),0)+IF($V332>=AZ$2,$AS332/($V332-2009),0)+IF($W332>=AZ$2,$AT332/($W332-2009),0)+IF($X332>=AZ$2,$AU332/($X332-2009),0)+IF($Y332>=AZ$2,$AV332/($Y332-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D332>=DL$2,$AA332/($D332-2009),0)+IF($E332>=DL$2,$AB332/($E332-2009),0)+IF($F332>=DL$2,$AC332/($F332-2009),0)+IF($G332>=DL$2,$AD332/($G332-2009),0)+IF($H332>=DL$2,$AE332/($H332-2009),0)+IF($I332>=DL$2,$AF332/($I332-2009),0)+IF($J332>=DL$2,$AG332/($J332-2009),0)+IF($K332>=DL$2,$AH332/($K332-2009),0)+IF($L332>=DL$2,$AI332/($L332-2009),0)+IF($M332>=DL$2,$AJ332/($M332-2009),0)+IF($N332>=DL$2,$AK332/($N332-2009),0)+IF($O332>=DL$2,$AL332/($O332-2009),0)+IF($P332>=DL$2,$AM332/($P332-2009),0)+IF($Q332>=DL$2,$AN332/($Q332-2009),0)+IF($R332>=DL$2,$AO332/($R332-2009),0)+IF($S332>=DL$2,$AP332/($S332-2009),0)+IF($T332>=DL$2,$AQ332/($T332-2009),0)+IF($U332>=DL$2,$AR332/($U332-2009),0)+IF($V332>=DL$2,$AS332/($V332-2009),0)+IF($W332>=DL$2,$AT332/($W332-2009),0)+IF($X332>=DL$2,$AU332/($X332-2009),0)+IF($Y332>=DL$2,$AV332/($Y332-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B328","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E328","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU333","v":0},{"$f":"Distributionsanlæg!BV333","v":0},{"$f":"Distributionsanlæg!BW333","v":0},{"$f":"Distributionsanlæg!BX333","v":0},{"$f":"Distributionsanlæg!BY333","v":0},{"$f":"Distributionsanlæg!BZ333","v":0},{"$f":"Distributionsanlæg!CA333","v":0},{"$f":"Distributionsanlæg!CB333","v":0},{"$f":"Distributionsanlæg!CC333","v":0},{"$f":"Distributionsanlæg!CD333","v":0},{"$f":"Distributionsanlæg!CE333","v":0},{"$f":"Distributionsanlæg!CF333","v":0},{"$f":"Distributionsanlæg!CG333","v":0},{"$f":"Distributionsanlæg!CH333","v":0},{"$f":"Distributionsanlæg!CI333","v":0},{"$f":"Distributionsanlæg!CJ333","v":0},{"$f":"Distributionsanlæg!CK333","v":0},{"$f":"Distributionsanlæg!CL333","v":0},{"$f":"Distributionsanlæg!CM333","v":0},{"$f":"Distributionsanlæg!CN333","v":0},{"$f":"Distributionsanlæg!CO333","v":0},{"$f":"Distributionsanlæg!CP333","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D333>=AY$2,$AA333/($D333-2009),0)+IF($E333>=AY$2,$AB333/($E333-2009),0)+IF($F333>=AY$2,$AC333/($F333-2009),0)+IF($G333>=AY$2,$AD333/($G333-2009),0)+IF($H333>=AY$2,$AE333/($H333-2009),0)+IF($I333>=AY$2,$AF333/($I333-2009),0)+IF($J333>=AY$2,$AG333/($J333-2009),0)+IF($K333>=AY$2,$AH333/($K333-2009),0)+IF($L333>=AY$2,$AI333/($L333-2009),0)+IF($M333>=AY$2,$AJ333/($M333-2009),0)+IF($N333>=AY$2,$AK333/($N333-2009),0)+IF($O333>=AY$2,$AL333/($O333-2009),0)+IF($P333>=AY$2,$AM333/($P333-2009),0)+IF($Q333>=AY$2,$AN333/($Q333-2009),0)+IF($R333>=AY$2,$AO333/($R333-2009),0)+IF($S333>=AY$2,$AP333/($S333-2009),0)+IF($T333>=AY$2,$AQ333/($T333-2009),0)+IF($U333>=AY$2,$AR333/($U333-2009),0)+IF($V333>=AY$2,$AS333/($V333-2009),0)+IF($W333>=AY$2,$AT333/($W333-2009),0)+IF($X333>=AY$2,$AU333/($X333-2009),0)+IF($Y333>=AY$2,$AV333/($Y333-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forsinkelsesbassiner - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW335:AW352)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY335:AY352)","v":0},{"$f":"SUM(AZ335:AZ352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL335:DL352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B330","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E330","v":50},{"$f":"D$3+$C335+Distributionsanlæg!D336","v":1955},{"$f":"E$3+$C335+Distributionsanlæg!E336","v":1965},{"$f":"F$3+$C335+Distributionsanlæg!F336","v":1975},{"$f":"G$3+$C335+Distributionsanlæg!G336","v":1985},{"$f":"H$3+$C335+Distributionsanlæg!H336","v":1995},{"$f":"I$3+$C335+Distributionsanlæg!I336","v":2005},{"$f":"J$3+$C335+Distributionsanlæg!J336","v":2015},{"$f":"K$3+$C335+Distributionsanlæg!K336","v":2025},{"$f":"L$3+$C335+Distributionsanlæg!L336","v":2032},{"$f":"M$3+$C335+Distributionsanlæg!M336","v":2037},{"$f":"N$3+$C335+Distributionsanlæg!N336","v":2042},{"$f":"O$3+$C335+Distributionsanlæg!O336","v":2047},{"$f":"P$3+$C335+Distributionsanlæg!P336","v":2050},{"$f":"Q$3+$C335+Distributionsanlæg!Q336","v":2051},{"$f":"R$3+$C335+Distributionsanlæg!R336","v":2052},{"$f":"S$3+$C335+Distributionsanlæg!S336","v":2053},{"$f":"T$3+$C335+Distributionsanlæg!T336","v":2054},{"$f":"U$3+$C335+Distributionsanlæg!U336","v":2055},{"$f":"V$3+$C335+Distributionsanlæg!V336","v":2056},{"$f":"W$3+$C335+Distributionsanlæg!W336","v":2057},{"$f":"X$3+$C335+Distributionsanlæg!X336","v":2058},{"$f":"Y$3+$C335+Distributionsanlæg!Y336","v":2059},null,{"$f":"Distributionsanlæg!BU335","v":0},{"$f":"Distributionsanlæg!BV335","v":0},{"$f":"Distributionsanlæg!BW335","v":0},{"$f":"Distributionsanlæg!BX335","v":0},{"$f":"Distributionsanlæg!BY335","v":0},{"$f":"Distributionsanlæg!BZ335","v":0},{"$f":"Distributionsanlæg!CA335","v":0},{"$f":"Distributionsanlæg!CB335","v":0},{"$f":"Distributionsanlæg!CC335","v":0},{"$f":"Distributionsanlæg!CD335","v":0},{"$f":"Distributionsanlæg!CE335","v":0},{"$f":"Distributionsanlæg!CF335","v":0},{"$f":"Distributionsanlæg!CG335","v":0},{"$f":"Distributionsanlæg!CH335","v":0},{"$f":"Distributionsanlæg!CI335","v":0},{"$f":"Distributionsanlæg!CJ335","v":0},{"$f":"Distributionsanlæg!CK335","v":0},{"$f":"Distributionsanlæg!CL335","v":0},{"$f":"Distributionsanlæg!CM335","v":0},{"$f":"Distributionsanlæg!CN335","v":0},{"$f":"Distributionsanlæg!CO335","v":0},{"$f":"Distributionsanlæg!CP335","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D335>=AY$2,$AA335/($D335-2009),0)+IF($E335>=AY$2,$AB335/($E335-2009),0)+IF($F335>=AY$2,$AC335/($F335-2009),0)+IF($G335>=AY$2,$AD335/($G335-2009),0)+IF($H335>=AY$2,$AE335/($H335-2009),0)+IF($I335>=AY$2,$AF335/($I335-2009),0)+IF($J335>=AY$2,$AG335/($J335-2009),0)+IF($K335>=AY$2,$AH335/($K335-2009),0)+IF($L335>=AY$2,$AI335/($L335-2009),0)+IF($M335>=AY$2,$AJ335/($M335-2009),0)+IF($N335>=AY$2,$AK335/($N335-2009),0)+IF($O335>=AY$2,$AL335/($O335-2009),0)+IF($P335>=AY$2,$AM335/($P335-2009),0)+IF($Q335>=AY$2,$AN335/($Q335-2009),0)+IF($R335>=AY$2,$AO335/($R335-2009),0)+IF($S335>=AY$2,$AP335/($S335-2009),0)+IF($T335>=AY$2,$AQ335/($T335-2009),0)+IF($U335>=AY$2,$AR335/($U335-2009),0)+IF($V335>=AY$2,$AS335/($V335-2009),0)+IF($W335>=AY$2,$AT335/($W335-2009),0)+IF($X335>=AY$2,$AU335/($X335-2009),0)+IF($Y335>=AY$2,$AV335/($Y335-2009),0)","v":0},{"$f":"IF($D335>=AZ$2,$AA335/($D335-2009),0)+IF($E335>=AZ$2,$AB335/($E335-2009),0)+IF($F335>=AZ$2,$AC335/($F335-2009),0)+IF($G335>=AZ$2,$AD335/($G335-2009),0)+IF($H335>=AZ$2,$AE335/($H335-2009),0)+IF($I335>=AZ$2,$AF335/($I335-2009),0)+IF($J335>=AZ$2,$AG335/($J335-2009),0)+IF($K335>=AZ$2,$AH335/($K335-2009),0)+IF($L335>=AZ$2,$AI335/($L335-2009),0)+IF($M335>=AZ$2,$AJ335/($M335-2009),0)+IF($N335>=AZ$2,$AK335/($N335-2009),0)+IF($O335>=AZ$2,$AL335/($O335-2009),0)+IF($P335>=AZ$2,$AM335/($P335-2009),0)+IF($Q335>=AZ$2,$AN335/($Q335-2009),0)+IF($R335>=AZ$2,$AO335/($R335-2009),0)+IF($S335>=AZ$2,$AP335/($S335-2009),0)+IF($T335>=AZ$2,$AQ335/($T335-2009),0)+IF($U335>=AZ$2,$AR335/($U335-2009),0)+IF($V335>=AZ$2,$AS335/($V335-2009),0)+IF($W335>=AZ$2,$AT335/($W335-2009),0)+IF($X335>=AZ$2,$AU335/($X335-2009),0)+IF($Y335>=AZ$2,$AV335/($Y335-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D335>=DL$2,$AA335/($D335-2009),0)+IF($E335>=DL$2,$AB335/($E335-2009),0)+IF($F335>=DL$2,$AC335/($F335-2009),0)+IF($G335>=DL$2,$AD335/($G335-2009),0)+IF($H335>=DL$2,$AE335/($H335-2009),0)+IF($I335>=DL$2,$AF335/($I335-2009),0)+IF($J335>=DL$2,$AG335/($J335-2009),0)+IF($K335>=DL$2,$AH335/($K335-2009),0)+IF($L335>=DL$2,$AI335/($L335-2009),0)+IF($M335>=DL$2,$AJ335/($M335-2009),0)+IF($N335>=DL$2,$AK335/($N335-2009),0)+IF($O335>=DL$2,$AL335/($O335-2009),0)+IF($P335>=DL$2,$AM335/($P335-2009),0)+IF($Q335>=DL$2,$AN335/($Q335-2009),0)+IF($R335>=DL$2,$AO335/($R335-2009),0)+IF($S335>=DL$2,$AP335/($S335-2009),0)+IF($T335>=DL$2,$AQ335/($T335-2009),0)+IF($U335>=DL$2,$AR335/($U335-2009),0)+IF($V335>=DL$2,$AS335/($V335-2009),0)+IF($W335>=DL$2,$AT335/($W335-2009),0)+IF($X335>=DL$2,$AU335/($X335-2009),0)+IF($Y335>=DL$2,$AV335/($Y335-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B331","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E331","v":75},{"$f":"D$3+$C337+Distributionsanlæg!D338","v":1980},{"$f":"E$3+$C337+Distributionsanlæg!E338","v":1990},{"$f":"F$3+$C337+Distributionsanlæg!F338","v":2000},{"$f":"G$3+$C337+Distributionsanlæg!G338","v":2010},{"$f":"H$3+$C337+Distributionsanlæg!H338","v":2020},{"$f":"I$3+$C337+Distributionsanlæg!I338","v":2030},{"$f":"J$3+$C337+Distributionsanlæg!J338","v":2040},{"$f":"K$3+$C337+Distributionsanlæg!K338","v":2050},{"$f":"L$3+$C337+Distributionsanlæg!L338","v":2057},{"$f":"M$3+$C337+Distributionsanlæg!M338","v":2062},{"$f":"N$3+$C337+Distributionsanlæg!N338","v":2067},{"$f":"O$3+$C337+Distributionsanlæg!O338","v":2072},{"$f":"P$3+$C337+Distributionsanlæg!P338","v":2075},{"$f":"Q$3+$C337+Distributionsanlæg!Q338","v":2076},{"$f":"R$3+$C337+Distributionsanlæg!R338","v":2077},{"$f":"S$3+$C337+Distributionsanlæg!S338","v":2078},{"$f":"T$3+$C337+Distributionsanlæg!T338","v":2079},{"$f":"U$3+$C337+Distributionsanlæg!U338","v":2080},{"$f":"V$3+$C337+Distributionsanlæg!V338","v":2081},{"$f":"W$3+$C337+Distributionsanlæg!W338","v":2082},{"$f":"X$3+$C337+Distributionsanlæg!X338","v":2083},{"$f":"Y$3+$C337+Distributionsanlæg!Y338","v":2084},null,{"$f":"Distributionsanlæg!BU337","v":0},{"$f":"Distributionsanlæg!BV337","v":0},{"$f":"Distributionsanlæg!BW337","v":0},{"$f":"Distributionsanlæg!BX337","v":0},{"$f":"Distributionsanlæg!BY337","v":0},{"$f":"Distributionsanlæg!BZ337","v":0},{"$f":"Distributionsanlæg!CA337","v":0},{"$f":"Distributionsanlæg!CB337","v":0},{"$f":"Distributionsanlæg!CC337","v":0},{"$f":"Distributionsanlæg!CD337","v":0},{"$f":"Distributionsanlæg!CE337","v":0},{"$f":"Distributionsanlæg!CF337","v":0},{"$f":"Distributionsanlæg!CG337","v":0},{"$f":"Distributionsanlæg!CH337","v":0},{"$f":"Distributionsanlæg!CI337","v":0},{"$f":"Distributionsanlæg!CJ337","v":0},{"$f":"Distributionsanlæg!CK337","v":0},{"$f":"Distributionsanlæg!CL337","v":0},{"$f":"Distributionsanlæg!CM337","v":0},{"$f":"Distributionsanlæg!CN337","v":0},{"$f":"Distributionsanlæg!CO337","v":0},{"$f":"Distributionsanlæg!CP337","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D337>=AY$2,$AA337/($D337-2009),0)+IF($E337>=AY$2,$AB337/($E337-2009),0)+IF($F337>=AY$2,$AC337/($F337-2009),0)+IF($G337>=AY$2,$AD337/($G337-2009),0)+IF($H337>=AY$2,$AE337/($H337-2009),0)+IF($I337>=AY$2,$AF337/($I337-2009),0)+IF($J337>=AY$2,$AG337/($J337-2009),0)+IF($K337>=AY$2,$AH337/($K337-2009),0)+IF($L337>=AY$2,$AI337/($L337-2009),0)+IF($M337>=AY$2,$AJ337/($M337-2009),0)+IF($N337>=AY$2,$AK337/($N337-2009),0)+IF($O337>=AY$2,$AL337/($O337-2009),0)+IF($P337>=AY$2,$AM337/($P337-2009),0)+IF($Q337>=AY$2,$AN337/($Q337-2009),0)+IF($R337>=AY$2,$AO337/($R337-2009),0)+IF($S337>=AY$2,$AP337/($S337-2009),0)+IF($T337>=AY$2,$AQ337/($T337-2009),0)+IF($U337>=AY$2,$AR337/($U337-2009),0)+IF($V337>=AY$2,$AS337/($V337-2009),0)+IF($W337>=AY$2,$AT337/($W337-2009),0)+IF($X337>=AY$2,$AU337/($X337-2009),0)+IF($Y337>=AY$2,$AV337/($Y337-2009),0)","v":0},{"$f":"IF($D337>=AZ$2,$AA337/($D337-2009),0)+IF($E337>=AZ$2,$AB337/($E337-2009),0)+IF($F337>=AZ$2,$AC337/($F337-2009),0)+IF($G337>=AZ$2,$AD337/($G337-2009),0)+IF($H337>=AZ$2,$AE337/($H337-2009),0)+IF($I337>=AZ$2,$AF337/($I337-2009),0)+IF($J337>=AZ$2,$AG337/($J337-2009),0)+IF($K337>=AZ$2,$AH337/($K337-2009),0)+IF($L337>=AZ$2,$AI337/($L337-2009),0)+IF($M337>=AZ$2,$AJ337/($M337-2009),0)+IF($N337>=AZ$2,$AK337/($N337-2009),0)+IF($O337>=AZ$2,$AL337/($O337-2009),0)+IF($P337>=AZ$2,$AM337/($P337-2009),0)+IF($Q337>=AZ$2,$AN337/($Q337-2009),0)+IF($R337>=AZ$2,$AO337/($R337-2009),0)+IF($S337>=AZ$2,$AP337/($S337-2009),0)+IF($T337>=AZ$2,$AQ337/($T337-2009),0)+IF($U337>=AZ$2,$AR337/($U337-2009),0)+IF($V337>=AZ$2,$AS337/($V337-2009),0)+IF($W337>=AZ$2,$AT337/($W337-2009),0)+IF($X337>=AZ$2,$AU337/($X337-2009),0)+IF($Y337>=AZ$2,$AV337/($Y337-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D337>=DL$2,$AA337/($D337-2009),0)+IF($E337>=DL$2,$AB337/($E337-2009),0)+IF($F337>=DL$2,$AC337/($F337-2009),0)+IF($G337>=DL$2,$AD337/($G337-2009),0)+IF($H337>=DL$2,$AE337/($H337-2009),0)+IF($I337>=DL$2,$AF337/($I337-2009),0)+IF($J337>=DL$2,$AG337/($J337-2009),0)+IF($K337>=DL$2,$AH337/($K337-2009),0)+IF($L337>=DL$2,$AI337/($L337-2009),0)+IF($M337>=DL$2,$AJ337/($M337-2009),0)+IF($N337>=DL$2,$AK337/($N337-2009),0)+IF($O337>=DL$2,$AL337/($O337-2009),0)+IF($P337>=DL$2,$AM337/($P337-2009),0)+IF($Q337>=DL$2,$AN337/($Q337-2009),0)+IF($R337>=DL$2,$AO337/($R337-2009),0)+IF($S337>=DL$2,$AP337/($S337-2009),0)+IF($T337>=DL$2,$AQ337/($T337-2009),0)+IF($U337>=DL$2,$AR337/($U337-2009),0)+IF($V337>=DL$2,$AS337/($V337-2009),0)+IF($W337>=DL$2,$AT337/($W337-2009),0)+IF($X337>=DL$2,$AU337/($X337-2009),0)+IF($Y337>=DL$2,$AV337/($Y337-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B332","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E332","v":20},{"$f":"D$3+$C339","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C339","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU339","v":0},{"$f":"Distributionsanlæg!BV339","v":0},{"$f":"Distributionsanlæg!BW339","v":0},{"$f":"Distributionsanlæg!BX339","v":0},{"$f":"Distributionsanlæg!BY339","v":0},{"$f":"Distributionsanlæg!BZ339","v":0},{"$f":"Distributionsanlæg!CA339","v":0},{"$f":"Distributionsanlæg!CB339","v":0},{"$f":"Distributionsanlæg!CC339","v":0},{"$f":"Distributionsanlæg!CD339","v":0},{"$f":"Distributionsanlæg!CE339","v":0},{"$f":"Distributionsanlæg!CF339","v":0},{"$f":"Distributionsanlæg!CG339","v":0},{"$f":"Distributionsanlæg!CH339","v":0},{"$f":"Distributionsanlæg!CI339","v":0},{"$f":"Distributionsanlæg!CJ339","v":0},{"$f":"Distributionsanlæg!CK339","v":0},{"$f":"Distributionsanlæg!CL339","v":0},{"$f":"Distributionsanlæg!CM339","v":0},{"$f":"Distributionsanlæg!CN339","v":0},{"$f":"Distributionsanlæg!CO339","v":0},{"$f":"Distributionsanlæg!CP339","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D339>=AY$2,$AA339/($D339-2009),0)+IF($E339>=AY$2,$AB339/($E339-2009),0)+IF($F339>=AY$2,$AC339/($F339-2009),0)+IF($G339>=AY$2,$AD339/($G339-2009),0)+IF($H339>=AY$2,$AE339/($H339-2009),0)+IF($I339>=AY$2,$AF339/($I339-2009),0)+IF($J339>=AY$2,$AG339/($J339-2009),0)+IF($K339>=AY$2,$AH339/($K339-2009),0)+IF($L339>=AY$2,$AI339/($L339-2009),0)+IF($M339>=AY$2,$AJ339/($M339-2009),0)+IF($N339>=AY$2,$AK339/($N339-2009),0)+IF($O339>=AY$2,$AL339/($O339-2009),0)+IF($P339>=AY$2,$AM339/($P339-2009),0)+IF($Q339>=AY$2,$AN339/($Q339-2009),0)+IF($R339>=AY$2,$AO339/($R339-2009),0)+IF($S339>=AY$2,$AP339/($S339-2009),0)+IF($T339>=AY$2,$AQ339/($T339-2009),0)+IF($U339>=AY$2,$AR339/($U339-2009),0)+IF($V339>=AY$2,$AS339/($V339-2009),0)+IF($W339>=AY$2,$AT339/($W339-2009),0)+IF($X339>=AY$2,$AU339/($X339-2009),0)+IF($Y339>=AY$2,$AV339/($Y339-2009),0)","v":0},{"$f":"IF($D339>=AZ$2,$AA339/($D339-2009),0)+IF($E339>=AZ$2,$AB339/($E339-2009),0)+IF($F339>=AZ$2,$AC339/($F339-2009),0)+IF($G339>=AZ$2,$AD339/($G339-2009),0)+IF($H339>=AZ$2,$AE339/($H339-2009),0)+IF($I339>=AZ$2,$AF339/($I339-2009),0)+IF($J339>=AZ$2,$AG339/($J339-2009),0)+IF($K339>=AZ$2,$AH339/($K339-2009),0)+IF($L339>=AZ$2,$AI339/($L339-2009),0)+IF($M339>=AZ$2,$AJ339/($M339-2009),0)+IF($N339>=AZ$2,$AK339/($N339-2009),0)+IF($O339>=AZ$2,$AL339/($O339-2009),0)+IF($P339>=AZ$2,$AM339/($P339-2009),0)+IF($Q339>=AZ$2,$AN339/($Q339-2009),0)+IF($R339>=AZ$2,$AO339/($R339-2009),0)+IF($S339>=AZ$2,$AP339/($S339-2009),0)+IF($T339>=AZ$2,$AQ339/($T339-2009),0)+IF($U339>=AZ$2,$AR339/($U339-2009),0)+IF($V339>=AZ$2,$AS339/($V339-2009),0)+IF($W339>=AZ$2,$AT339/($W339-2009),0)+IF($X339>=AZ$2,$AU339/($X339-2009),0)+IF($Y339>=AZ$2,$AV339/($Y339-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D339>=DL$2,$AA339/($D339-2009),0)+IF($E339>=DL$2,$AB339/($E339-2009),0)+IF($F339>=DL$2,$AC339/($F339-2009),0)+IF($G339>=DL$2,$AD339/($G339-2009),0)+IF($H339>=DL$2,$AE339/($H339-2009),0)+IF($I339>=DL$2,$AF339/($I339-2009),0)+IF($J339>=DL$2,$AG339/($J339-2009),0)+IF($K339>=DL$2,$AH339/($K339-2009),0)+IF($L339>=DL$2,$AI339/($L339-2009),0)+IF($M339>=DL$2,$AJ339/($M339-2009),0)+IF($N339>=DL$2,$AK339/($N339-2009),0)+IF($O339>=DL$2,$AL339/($O339-2009),0)+IF($P339>=DL$2,$AM339/($P339-2009),0)+IF($Q339>=DL$2,$AN339/($Q339-2009),0)+IF($R339>=DL$2,$AO339/($R339-2009),0)+IF($S339>=DL$2,$AP339/($S339-2009),0)+IF($T339>=DL$2,$AQ339/($T339-2009),0)+IF($U339>=DL$2,$AR339/($U339-2009),0)+IF($V339>=DL$2,$AS339/($V339-2009),0)+IF($W339>=DL$2,$AT339/($W339-2009),0)+IF($X339>=DL$2,$AU339/($X339-2009),0)+IF($Y339>=DL$2,$AV339/($Y339-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B333","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E333","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU340","v":0},{"$f":"Distributionsanlæg!BV340","v":0},{"$f":"Distributionsanlæg!BW340","v":0},{"$f":"Distributionsanlæg!BX340","v":0},{"$f":"Distributionsanlæg!BY340","v":0},{"$f":"Distributionsanlæg!BZ340","v":0},{"$f":"Distributionsanlæg!CA340","v":0},{"$f":"Distributionsanlæg!CB340","v":0},{"$f":"Distributionsanlæg!CC340","v":0},{"$f":"Distributionsanlæg!CD340","v":0},{"$f":"Distributionsanlæg!CE340","v":0},{"$f":"Distributionsanlæg!CF340","v":0},{"$f":"Distributionsanlæg!CG340","v":0},{"$f":"Distributionsanlæg!CH340","v":0},{"$f":"Distributionsanlæg!CI340","v":0},{"$f":"Distributionsanlæg!CJ340","v":0},{"$f":"Distributionsanlæg!CK340","v":0},{"$f":"Distributionsanlæg!CL340","v":0},{"$f":"Distributionsanlæg!CM340","v":0},{"$f":"Distributionsanlæg!CN340","v":0},{"$f":"Distributionsanlæg!CO340","v":0},{"$f":"Distributionsanlæg!CP340","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D340>=AY$2,$AA340/($D340-2009),0)+IF($E340>=AY$2,$AB340/($E340-2009),0)+IF($F340>=AY$2,$AC340/($F340-2009),0)+IF($G340>=AY$2,$AD340/($G340-2009),0)+IF($H340>=AY$2,$AE340/($H340-2009),0)+IF($I340>=AY$2,$AF340/($I340-2009),0)+IF($J340>=AY$2,$AG340/($J340-2009),0)+IF($K340>=AY$2,$AH340/($K340-2009),0)+IF($L340>=AY$2,$AI340/($L340-2009),0)+IF($M340>=AY$2,$AJ340/($M340-2009),0)+IF($N340>=AY$2,$AK340/($N340-2009),0)+IF($O340>=AY$2,$AL340/($O340-2009),0)+IF($P340>=AY$2,$AM340/($P340-2009),0)+IF($Q340>=AY$2,$AN340/($Q340-2009),0)+IF($R340>=AY$2,$AO340/($R340-2009),0)+IF($S340>=AY$2,$AP340/($S340-2009),0)+IF($T340>=AY$2,$AQ340/($T340-2009),0)+IF($U340>=AY$2,$AR340/($U340-2009),0)+IF($V340>=AY$2,$AS340/($V340-2009),0)+IF($W340>=AY$2,$AT340/($W340-2009),0)+IF($X340>=AY$2,$AU340/($X340-2009),0)+IF($Y340>=AY$2,$AV340/($Y340-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B334","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E334","v":75},{"$f":"D$3+$C341+Distributionsanlæg!D342","v":1980},{"$f":"E$3+$C341+Distributionsanlæg!E342","v":1990},{"$f":"F$3+$C341+Distributionsanlæg!F342","v":2000},{"$f":"G$3+$C341+Distributionsanlæg!G342","v":2010},{"$f":"H$3+$C341+Distributionsanlæg!H342","v":2020},{"$f":"I$3+$C341+Distributionsanlæg!I342","v":2030},{"$f":"J$3+$C341+Distributionsanlæg!J342","v":2040},{"$f":"K$3+$C341+Distributionsanlæg!K342","v":2050},{"$f":"L$3+$C341+Distributionsanlæg!L342","v":2057},{"$f":"M$3+$C341+Distributionsanlæg!M342","v":2062},{"$f":"N$3+$C341+Distributionsanlæg!N342","v":2067},{"$f":"O$3+$C341+Distributionsanlæg!O342","v":2072},{"$f":"P$3+$C341+Distributionsanlæg!P342","v":2075},{"$f":"Q$3+$C341+Distributionsanlæg!Q342","v":2076},{"$f":"R$3+$C341+Distributionsanlæg!R342","v":2077},{"$f":"S$3+$C341+Distributionsanlæg!S342","v":2078},{"$f":"T$3+$C341+Distributionsanlæg!T342","v":2079},{"$f":"U$3+$C341+Distributionsanlæg!U342","v":2080},{"$f":"V$3+$C341+Distributionsanlæg!V342","v":2081},{"$f":"W$3+$C341+Distributionsanlæg!W342","v":2082},{"$f":"X$3+$C341+Distributionsanlæg!X342","v":2083},{"$f":"Y$3+$C341+Distributionsanlæg!Y342","v":2084},null,{"$f":"Distributionsanlæg!BU341","v":0},{"$f":"Distributionsanlæg!BV341","v":0},{"$f":"Distributionsanlæg!BW341","v":0},{"$f":"Distributionsanlæg!BX341","v":0},{"$f":"Distributionsanlæg!BY341","v":0},{"$f":"Distributionsanlæg!BZ341","v":0},{"$f":"Distributionsanlæg!CA341","v":0},{"$f":"Distributionsanlæg!CB341","v":0},{"$f":"Distributionsanlæg!CC341","v":0},{"$f":"Distributionsanlæg!CD341","v":0},{"$f":"Distributionsanlæg!CE341","v":0},{"$f":"Distributionsanlæg!CF341","v":0},{"$f":"Distributionsanlæg!CG341","v":0},{"$f":"Distributionsanlæg!CH341","v":0},{"$f":"Distributionsanlæg!CI341","v":0},{"$f":"Distributionsanlæg!CJ341","v":0},{"$f":"Distributionsanlæg!CK341","v":0},{"$f":"Distributionsanlæg!CL341","v":0},{"$f":"Distributionsanlæg!CM341","v":0},{"$f":"Distributionsanlæg!CN341","v":0},{"$f":"Distributionsanlæg!CO341","v":0},{"$f":"Distributionsanlæg!CP341","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D341>=AY$2,$AA341/($D341-2009),0)+IF($E341>=AY$2,$AB341/($E341-2009),0)+IF($F341>=AY$2,$AC341/($F341-2009),0)+IF($G341>=AY$2,$AD341/($G341-2009),0)+IF($H341>=AY$2,$AE341/($H341-2009),0)+IF($I341>=AY$2,$AF341/($I341-2009),0)+IF($J341>=AY$2,$AG341/($J341-2009),0)+IF($K341>=AY$2,$AH341/($K341-2009),0)+IF($L341>=AY$2,$AI341/($L341-2009),0)+IF($M341>=AY$2,$AJ341/($M341-2009),0)+IF($N341>=AY$2,$AK341/($N341-2009),0)+IF($O341>=AY$2,$AL341/($O341-2009),0)+IF($P341>=AY$2,$AM341/($P341-2009),0)+IF($Q341>=AY$2,$AN341/($Q341-2009),0)+IF($R341>=AY$2,$AO341/($R341-2009),0)+IF($S341>=AY$2,$AP341/($S341-2009),0)+IF($T341>=AY$2,$AQ341/($T341-2009),0)+IF($U341>=AY$2,$AR341/($U341-2009),0)+IF($V341>=AY$2,$AS341/($V341-2009),0)+IF($W341>=AY$2,$AT341/($W341-2009),0)+IF($X341>=AY$2,$AU341/($X341-2009),0)+IF($Y341>=AY$2,$AV341/($Y341-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B335","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E335","v":20},{"$f":"D$3+$C343","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C343","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU343","v":0},{"$f":"Distributionsanlæg!BV343","v":0},{"$f":"Distributionsanlæg!BW343","v":0},{"$f":"Distributionsanlæg!BX343","v":0},{"$f":"Distributionsanlæg!BY343","v":0},{"$f":"Distributionsanlæg!BZ343","v":0},{"$f":"Distributionsanlæg!CA343","v":0},{"$f":"Distributionsanlæg!CB343","v":0},{"$f":"Distributionsanlæg!CC343","v":0},{"$f":"Distributionsanlæg!CD343","v":0},{"$f":"Distributionsanlæg!CE343","v":0},{"$f":"Distributionsanlæg!CF343","v":0},{"$f":"Distributionsanlæg!CG343","v":0},{"$f":"Distributionsanlæg!CH343","v":0},{"$f":"Distributionsanlæg!CI343","v":0},{"$f":"Distributionsanlæg!CJ343","v":0},{"$f":"Distributionsanlæg!CK343","v":0},{"$f":"Distributionsanlæg!CL343","v":0},{"$f":"Distributionsanlæg!CM343","v":0},{"$f":"Distributionsanlæg!CN343","v":0},{"$f":"Distributionsanlæg!CO343","v":0},{"$f":"Distributionsanlæg!CP343","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D343>=AY$2,$AA343/($D343-2009),0)+IF($E343>=AY$2,$AB343/($E343-2009),0)+IF($F343>=AY$2,$AC343/($F343-2009),0)+IF($G343>=AY$2,$AD343/($G343-2009),0)+IF($H343>=AY$2,$AE343/($H343-2009),0)+IF($I343>=AY$2,$AF343/($I343-2009),0)+IF($J343>=AY$2,$AG343/($J343-2009),0)+IF($K343>=AY$2,$AH343/($K343-2009),0)+IF($L343>=AY$2,$AI343/($L343-2009),0)+IF($M343>=AY$2,$AJ343/($M343-2009),0)+IF($N343>=AY$2,$AK343/($N343-2009),0)+IF($O343>=AY$2,$AL343/($O343-2009),0)+IF($P343>=AY$2,$AM343/($P343-2009),0)+IF($Q343>=AY$2,$AN343/($Q343-2009),0)+IF($R343>=AY$2,$AO343/($R343-2009),0)+IF($S343>=AY$2,$AP343/($S343-2009),0)+IF($T343>=AY$2,$AQ343/($T343-2009),0)+IF($U343>=AY$2,$AR343/($U343-2009),0)+IF($V343>=AY$2,$AS343/($V343-2009),0)+IF($W343>=AY$2,$AT343/($W343-2009),0)+IF($X343>=AY$2,$AU343/($X343-2009),0)+IF($Y343>=AY$2,$AV343/($Y343-2009),0)","v":0},{"$f":"IF($D343>=AZ$2,$AA343/($D343-2009),0)+IF($E343>=AZ$2,$AB343/($E343-2009),0)+IF($F343>=AZ$2,$AC343/($F343-2009),0)+IF($G343>=AZ$2,$AD343/($G343-2009),0)+IF($H343>=AZ$2,$AE343/($H343-2009),0)+IF($I343>=AZ$2,$AF343/($I343-2009),0)+IF($J343>=AZ$2,$AG343/($J343-2009),0)+IF($K343>=AZ$2,$AH343/($K343-2009),0)+IF($L343>=AZ$2,$AI343/($L343-2009),0)+IF($M343>=AZ$2,$AJ343/($M343-2009),0)+IF($N343>=AZ$2,$AK343/($N343-2009),0)+IF($O343>=AZ$2,$AL343/($O343-2009),0)+IF($P343>=AZ$2,$AM343/($P343-2009),0)+IF($Q343>=AZ$2,$AN343/($Q343-2009),0)+IF($R343>=AZ$2,$AO343/($R343-2009),0)+IF($S343>=AZ$2,$AP343/($S343-2009),0)+IF($T343>=AZ$2,$AQ343/($T343-2009),0)+IF($U343>=AZ$2,$AR343/($U343-2009),0)+IF($V343>=AZ$2,$AS343/($V343-2009),0)+IF($W343>=AZ$2,$AT343/($W343-2009),0)+IF($X343>=AZ$2,$AU343/($X343-2009),0)+IF($Y343>=AZ$2,$AV343/($Y343-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D343>=DL$2,$AA343/($D343-2009),0)+IF($E343>=DL$2,$AB343/($E343-2009),0)+IF($F343>=DL$2,$AC343/($F343-2009),0)+IF($G343>=DL$2,$AD343/($G343-2009),0)+IF($H343>=DL$2,$AE343/($H343-2009),0)+IF($I343>=DL$2,$AF343/($I343-2009),0)+IF($J343>=DL$2,$AG343/($J343-2009),0)+IF($K343>=DL$2,$AH343/($K343-2009),0)+IF($L343>=DL$2,$AI343/($L343-2009),0)+IF($M343>=DL$2,$AJ343/($M343-2009),0)+IF($N343>=DL$2,$AK343/($N343-2009),0)+IF($O343>=DL$2,$AL343/($O343-2009),0)+IF($P343>=DL$2,$AM343/($P343-2009),0)+IF($Q343>=DL$2,$AN343/($Q343-2009),0)+IF($R343>=DL$2,$AO343/($R343-2009),0)+IF($S343>=DL$2,$AP343/($S343-2009),0)+IF($T343>=DL$2,$AQ343/($T343-2009),0)+IF($U343>=DL$2,$AR343/($U343-2009),0)+IF($V343>=DL$2,$AS343/($V343-2009),0)+IF($W343>=DL$2,$AT343/($W343-2009),0)+IF($X343>=DL$2,$AU343/($X343-2009),0)+IF($Y343>=DL$2,$AV343/($Y343-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B336","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E336","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU344","v":0},{"$f":"Distributionsanlæg!BV344","v":0},{"$f":"Distributionsanlæg!BW344","v":0},{"$f":"Distributionsanlæg!BX344","v":0},{"$f":"Distributionsanlæg!BY344","v":0},{"$f":"Distributionsanlæg!BZ344","v":0},{"$f":"Distributionsanlæg!CA344","v":0},{"$f":"Distributionsanlæg!CB344","v":0},{"$f":"Distributionsanlæg!CC344","v":0},{"$f":"Distributionsanlæg!CD344","v":0},{"$f":"Distributionsanlæg!CE344","v":0},{"$f":"Distributionsanlæg!CF344","v":0},{"$f":"Distributionsanlæg!CG344","v":0},{"$f":"Distributionsanlæg!CH344","v":0},{"$f":"Distributionsanlæg!CI344","v":0},{"$f":"Distributionsanlæg!CJ344","v":0},{"$f":"Distributionsanlæg!CK344","v":0},{"$f":"Distributionsanlæg!CL344","v":0},{"$f":"Distributionsanlæg!CM344","v":0},{"$f":"Distributionsanlæg!CN344","v":0},{"$f":"Distributionsanlæg!CO344","v":0},{"$f":"Distributionsanlæg!CP344","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D344>=AY$2,$AA344/($D344-2009),0)+IF($E344>=AY$2,$AB344/($E344-2009),0)+IF($F344>=AY$2,$AC344/($F344-2009),0)+IF($G344>=AY$2,$AD344/($G344-2009),0)+IF($H344>=AY$2,$AE344/($H344-2009),0)+IF($I344>=AY$2,$AF344/($I344-2009),0)+IF($J344>=AY$2,$AG344/($J344-2009),0)+IF($K344>=AY$2,$AH344/($K344-2009),0)+IF($L344>=AY$2,$AI344/($L344-2009),0)+IF($M344>=AY$2,$AJ344/($M344-2009),0)+IF($N344>=AY$2,$AK344/($N344-2009),0)+IF($O344>=AY$2,$AL344/($O344-2009),0)+IF($P344>=AY$2,$AM344/($P344-2009),0)+IF($Q344>=AY$2,$AN344/($Q344-2009),0)+IF($R344>=AY$2,$AO344/($R344-2009),0)+IF($S344>=AY$2,$AP344/($S344-2009),0)+IF($T344>=AY$2,$AQ344/($T344-2009),0)+IF($U344>=AY$2,$AR344/($U344-2009),0)+IF($V344>=AY$2,$AS344/($V344-2009),0)+IF($W344>=AY$2,$AT344/($W344-2009),0)+IF($X344>=AY$2,$AU344/($X344-2009),0)+IF($Y344>=AY$2,$AV344/($Y344-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B337","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E337","v":75},{"$f":"D$3+$C345+Distributionsanlæg!D346","v":1980},{"$f":"E$3+$C345+Distributionsanlæg!E346","v":1990},{"$f":"F$3+$C345+Distributionsanlæg!F346","v":2000},{"$f":"G$3+$C345+Distributionsanlæg!G346","v":2010},{"$f":"H$3+$C345+Distributionsanlæg!H346","v":2020},{"$f":"I$3+$C345+Distributionsanlæg!I346","v":2030},{"$f":"J$3+$C345+Distributionsanlæg!J346","v":2040},{"$f":"K$3+$C345+Distributionsanlæg!K346","v":2050},{"$f":"L$3+$C345+Distributionsanlæg!L346","v":2057},{"$f":"M$3+$C345+Distributionsanlæg!M346","v":2062},{"$f":"N$3+$C345+Distributionsanlæg!N346","v":2067},{"$f":"O$3+$C345+Distributionsanlæg!O346","v":2072},{"$f":"P$3+$C345+Distributionsanlæg!P346","v":2075},{"$f":"Q$3+$C345+Distributionsanlæg!Q346","v":2076},{"$f":"R$3+$C345+Distributionsanlæg!R346","v":2077},{"$f":"S$3+$C345+Distributionsanlæg!S346","v":2078},{"$f":"T$3+$C345+Distributionsanlæg!T346","v":2079},{"$f":"U$3+$C345+Distributionsanlæg!U346","v":2080},{"$f":"V$3+$C345+Distributionsanlæg!V346","v":2081},{"$f":"W$3+$C345+Distributionsanlæg!W346","v":2082},{"$f":"X$3+$C345+Distributionsanlæg!X346","v":2083},{"$f":"Y$3+$C345+Distributionsanlæg!Y346","v":2084},null,{"$f":"Distributionsanlæg!BU345","v":0},{"$f":"Distributionsanlæg!BV345","v":0},{"$f":"Distributionsanlæg!BW345","v":0},{"$f":"Distributionsanlæg!BX345","v":0},{"$f":"Distributionsanlæg!BY345","v":0},{"$f":"Distributionsanlæg!BZ345","v":0},{"$f":"Distributionsanlæg!CA345","v":0},{"$f":"Distributionsanlæg!CB345","v":0},{"$f":"Distributionsanlæg!CC345","v":0},{"$f":"Distributionsanlæg!CD345","v":0},{"$f":"Distributionsanlæg!CE345","v":0},{"$f":"Distributionsanlæg!CF345","v":0},{"$f":"Distributionsanlæg!CG345","v":0},{"$f":"Distributionsanlæg!CH345","v":0},{"$f":"Distributionsanlæg!CI345","v":0},{"$f":"Distributionsanlæg!CJ345","v":0},{"$f":"Distributionsanlæg!CK345","v":0},{"$f":"Distributionsanlæg!CL345","v":0},{"$f":"Distributionsanlæg!CM345","v":0},{"$f":"Distributionsanlæg!CN345","v":0},{"$f":"Distributionsanlæg!CO345","v":0},{"$f":"Distributionsanlæg!CP345","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D345>=AY$2,$AA345/($D345-2009),0)+IF($E345>=AY$2,$AB345/($E345-2009),0)+IF($F345>=AY$2,$AC345/($F345-2009),0)+IF($G345>=AY$2,$AD345/($G345-2009),0)+IF($H345>=AY$2,$AE345/($H345-2009),0)+IF($I345>=AY$2,$AF345/($I345-2009),0)+IF($J345>=AY$2,$AG345/($J345-2009),0)+IF($K345>=AY$2,$AH345/($K345-2009),0)+IF($L345>=AY$2,$AI345/($L345-2009),0)+IF($M345>=AY$2,$AJ345/($M345-2009),0)+IF($N345>=AY$2,$AK345/($N345-2009),0)+IF($O345>=AY$2,$AL345/($O345-2009),0)+IF($P345>=AY$2,$AM345/($P345-2009),0)+IF($Q345>=AY$2,$AN345/($Q345-2009),0)+IF($R345>=AY$2,$AO345/($R345-2009),0)+IF($S345>=AY$2,$AP345/($S345-2009),0)+IF($T345>=AY$2,$AQ345/($T345-2009),0)+IF($U345>=AY$2,$AR345/($U345-2009),0)+IF($V345>=AY$2,$AS345/($V345-2009),0)+IF($W345>=AY$2,$AT345/($W345-2009),0)+IF($X345>=AY$2,$AU345/($X345-2009),0)+IF($Y345>=AY$2,$AV345/($Y345-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B338","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E338","v":20},{"$f":"D$3+$C347","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C347","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU347","v":0},{"$f":"Distributionsanlæg!BV347","v":0},{"$f":"Distributionsanlæg!BW347","v":0},{"$f":"Distributionsanlæg!BX347","v":0},{"$f":"Distributionsanlæg!BY347","v":0},{"$f":"Distributionsanlæg!BZ347","v":0},{"$f":"Distributionsanlæg!CA347","v":0},{"$f":"Distributionsanlæg!CB347","v":0},{"$f":"Distributionsanlæg!CC347","v":0},{"$f":"Distributionsanlæg!CD347","v":0},{"$f":"Distributionsanlæg!CE347","v":0},{"$f":"Distributionsanlæg!CF347","v":0},{"$f":"Distributionsanlæg!CG347","v":0},{"$f":"Distributionsanlæg!CH347","v":0},{"$f":"Distributionsanlæg!CI347","v":0},{"$f":"Distributionsanlæg!CJ347","v":0},{"$f":"Distributionsanlæg!CK347","v":0},{"$f":"Distributionsanlæg!CL347","v":0},{"$f":"Distributionsanlæg!CM347","v":0},{"$f":"Distributionsanlæg!CN347","v":0},{"$f":"Distributionsanlæg!CO347","v":0},{"$f":"Distributionsanlæg!CP347","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D347>=AY$2,$AA347/($D347-2009),0)+IF($E347>=AY$2,$AB347/($E347-2009),0)+IF($F347>=AY$2,$AC347/($F347-2009),0)+IF($G347>=AY$2,$AD347/($G347-2009),0)+IF($H347>=AY$2,$AE347/($H347-2009),0)+IF($I347>=AY$2,$AF347/($I347-2009),0)+IF($J347>=AY$2,$AG347/($J347-2009),0)+IF($K347>=AY$2,$AH347/($K347-2009),0)+IF($L347>=AY$2,$AI347/($L347-2009),0)+IF($M347>=AY$2,$AJ347/($M347-2009),0)+IF($N347>=AY$2,$AK347/($N347-2009),0)+IF($O347>=AY$2,$AL347/($O347-2009),0)+IF($P347>=AY$2,$AM347/($P347-2009),0)+IF($Q347>=AY$2,$AN347/($Q347-2009),0)+IF($R347>=AY$2,$AO347/($R347-2009),0)+IF($S347>=AY$2,$AP347/($S347-2009),0)+IF($T347>=AY$2,$AQ347/($T347-2009),0)+IF($U347>=AY$2,$AR347/($U347-2009),0)+IF($V347>=AY$2,$AS347/($V347-2009),0)+IF($W347>=AY$2,$AT347/($W347-2009),0)+IF($X347>=AY$2,$AU347/($X347-2009),0)+IF($Y347>=AY$2,$AV347/($Y347-2009),0)","v":0},{"$f":"IF($D347>=AZ$2,$AA347/($D347-2009),0)+IF($E347>=AZ$2,$AB347/($E347-2009),0)+IF($F347>=AZ$2,$AC347/($F347-2009),0)+IF($G347>=AZ$2,$AD347/($G347-2009),0)+IF($H347>=AZ$2,$AE347/($H347-2009),0)+IF($I347>=AZ$2,$AF347/($I347-2009),0)+IF($J347>=AZ$2,$AG347/($J347-2009),0)+IF($K347>=AZ$2,$AH347/($K347-2009),0)+IF($L347>=AZ$2,$AI347/($L347-2009),0)+IF($M347>=AZ$2,$AJ347/($M347-2009),0)+IF($N347>=AZ$2,$AK347/($N347-2009),0)+IF($O347>=AZ$2,$AL347/($O347-2009),0)+IF($P347>=AZ$2,$AM347/($P347-2009),0)+IF($Q347>=AZ$2,$AN347/($Q347-2009),0)+IF($R347>=AZ$2,$AO347/($R347-2009),0)+IF($S347>=AZ$2,$AP347/($S347-2009),0)+IF($T347>=AZ$2,$AQ347/($T347-2009),0)+IF($U347>=AZ$2,$AR347/($U347-2009),0)+IF($V347>=AZ$2,$AS347/($V347-2009),0)+IF($W347>=AZ$2,$AT347/($W347-2009),0)+IF($X347>=AZ$2,$AU347/($X347-2009),0)+IF($Y347>=AZ$2,$AV347/($Y347-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D347>=DL$2,$AA347/($D347-2009),0)+IF($E347>=DL$2,$AB347/($E347-2009),0)+IF($F347>=DL$2,$AC347/($F347-2009),0)+IF($G347>=DL$2,$AD347/($G347-2009),0)+IF($H347>=DL$2,$AE347/($H347-2009),0)+IF($I347>=DL$2,$AF347/($I347-2009),0)+IF($J347>=DL$2,$AG347/($J347-2009),0)+IF($K347>=DL$2,$AH347/($K347-2009),0)+IF($L347>=DL$2,$AI347/($L347-2009),0)+IF($M347>=DL$2,$AJ347/($M347-2009),0)+IF($N347>=DL$2,$AK347/($N347-2009),0)+IF($O347>=DL$2,$AL347/($O347-2009),0)+IF($P347>=DL$2,$AM347/($P347-2009),0)+IF($Q347>=DL$2,$AN347/($Q347-2009),0)+IF($R347>=DL$2,$AO347/($R347-2009),0)+IF($S347>=DL$2,$AP347/($S347-2009),0)+IF($T347>=DL$2,$AQ347/($T347-2009),0)+IF($U347>=DL$2,$AR347/($U347-2009),0)+IF($V347>=DL$2,$AS347/($V347-2009),0)+IF($W347>=DL$2,$AT347/($W347-2009),0)+IF($X347>=DL$2,$AU347/($X347-2009),0)+IF($Y347>=DL$2,$AV347/($Y347-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B339","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E339","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU348","v":0},{"$f":"Distributionsanlæg!BV348","v":0},{"$f":"Distributionsanlæg!BW348","v":0},{"$f":"Distributionsanlæg!BX348","v":0},{"$f":"Distributionsanlæg!BY348","v":0},{"$f":"Distributionsanlæg!BZ348","v":0},{"$f":"Distributionsanlæg!CA348","v":0},{"$f":"Distributionsanlæg!CB348","v":0},{"$f":"Distributionsanlæg!CC348","v":0},{"$f":"Distributionsanlæg!CD348","v":0},{"$f":"Distributionsanlæg!CE348","v":0},{"$f":"Distributionsanlæg!CF348","v":0},{"$f":"Distributionsanlæg!CG348","v":0},{"$f":"Distributionsanlæg!CH348","v":0},{"$f":"Distributionsanlæg!CI348","v":0},{"$f":"Distributionsanlæg!CJ348","v":0},{"$f":"Distributionsanlæg!CK348","v":0},{"$f":"Distributionsanlæg!CL348","v":0},{"$f":"Distributionsanlæg!CM348","v":0},{"$f":"Distributionsanlæg!CN348","v":0},{"$f":"Distributionsanlæg!CO348","v":0},{"$f":"Distributionsanlæg!CP348","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D348>=AY$2,$AA348/($D348-2009),0)+IF($E348>=AY$2,$AB348/($E348-2009),0)+IF($F348>=AY$2,$AC348/($F348-2009),0)+IF($G348>=AY$2,$AD348/($G348-2009),0)+IF($H348>=AY$2,$AE348/($H348-2009),0)+IF($I348>=AY$2,$AF348/($I348-2009),0)+IF($J348>=AY$2,$AG348/($J348-2009),0)+IF($K348>=AY$2,$AH348/($K348-2009),0)+IF($L348>=AY$2,$AI348/($L348-2009),0)+IF($M348>=AY$2,$AJ348/($M348-2009),0)+IF($N348>=AY$2,$AK348/($N348-2009),0)+IF($O348>=AY$2,$AL348/($O348-2009),0)+IF($P348>=AY$2,$AM348/($P348-2009),0)+IF($Q348>=AY$2,$AN348/($Q348-2009),0)+IF($R348>=AY$2,$AO348/($R348-2009),0)+IF($S348>=AY$2,$AP348/($S348-2009),0)+IF($T348>=AY$2,$AQ348/($T348-2009),0)+IF($U348>=AY$2,$AR348/($U348-2009),0)+IF($V348>=AY$2,$AS348/($V348-2009),0)+IF($W348>=AY$2,$AT348/($W348-2009),0)+IF($X348>=AY$2,$AU348/($X348-2009),0)+IF($Y348>=AY$2,$AV348/($Y348-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B340","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E340","v":75},{"$f":"D$3+$C349+Distributionsanlæg!D350","v":1980},{"$f":"E$3+$C349+Distributionsanlæg!E350","v":1990},{"$f":"F$3+$C349+Distributionsanlæg!F350","v":2000},{"$f":"G$3+$C349+Distributionsanlæg!G350","v":2010},{"$f":"H$3+$C349+Distributionsanlæg!H350","v":2020},{"$f":"I$3+$C349+Distributionsanlæg!I350","v":2030},{"$f":"J$3+$C349+Distributionsanlæg!J350","v":2040},{"$f":"K$3+$C349+Distributionsanlæg!K350","v":2050},{"$f":"L$3+$C349+Distributionsanlæg!L350","v":2057},{"$f":"M$3+$C349+Distributionsanlæg!M350","v":2062},{"$f":"N$3+$C349+Distributionsanlæg!N350","v":2067},{"$f":"O$3+$C349+Distributionsanlæg!O350","v":2072},{"$f":"P$3+$C349+Distributionsanlæg!P350","v":2075},{"$f":"Q$3+$C349+Distributionsanlæg!Q350","v":2076},{"$f":"R$3+$C349+Distributionsanlæg!R350","v":2077},{"$f":"S$3+$C349+Distributionsanlæg!S350","v":2078},{"$f":"T$3+$C349+Distributionsanlæg!T350","v":2079},{"$f":"U$3+$C349+Distributionsanlæg!U350","v":2080},{"$f":"V$3+$C349+Distributionsanlæg!V350","v":2081},{"$f":"W$3+$C349+Distributionsanlæg!W350","v":2082},{"$f":"X$3+$C349+Distributionsanlæg!X350","v":2083},{"$f":"Y$3+$C349+Distributionsanlæg!Y350","v":2084},null,{"$f":"Distributionsanlæg!BU349","v":0},{"$f":"Distributionsanlæg!BV349","v":0},{"$f":"Distributionsanlæg!BW349","v":0},{"$f":"Distributionsanlæg!BX349","v":0},{"$f":"Distributionsanlæg!BY349","v":0},{"$f":"Distributionsanlæg!BZ349","v":0},{"$f":"Distributionsanlæg!CA349","v":0},{"$f":"Distributionsanlæg!CB349","v":0},{"$f":"Distributionsanlæg!CC349","v":0},{"$f":"Distributionsanlæg!CD349","v":0},{"$f":"Distributionsanlæg!CE349","v":0},{"$f":"Distributionsanlæg!CF349","v":0},{"$f":"Distributionsanlæg!CG349","v":0},{"$f":"Distributionsanlæg!CH349","v":0},{"$f":"Distributionsanlæg!CI349","v":0},{"$f":"Distributionsanlæg!CJ349","v":0},{"$f":"Distributionsanlæg!CK349","v":0},{"$f":"Distributionsanlæg!CL349","v":0},{"$f":"Distributionsanlæg!CM349","v":0},{"$f":"Distributionsanlæg!CN349","v":0},{"$f":"Distributionsanlæg!CO349","v":0},{"$f":"Distributionsanlæg!CP349","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D349>=AY$2,$AA349/($D349-2009),0)+IF($E349>=AY$2,$AB349/($E349-2009),0)+IF($F349>=AY$2,$AC349/($F349-2009),0)+IF($G349>=AY$2,$AD349/($G349-2009),0)+IF($H349>=AY$2,$AE349/($H349-2009),0)+IF($I349>=AY$2,$AF349/($I349-2009),0)+IF($J349>=AY$2,$AG349/($J349-2009),0)+IF($K349>=AY$2,$AH349/($K349-2009),0)+IF($L349>=AY$2,$AI349/($L349-2009),0)+IF($M349>=AY$2,$AJ349/($M349-2009),0)+IF($N349>=AY$2,$AK349/($N349-2009),0)+IF($O349>=AY$2,$AL349/($O349-2009),0)+IF($P349>=AY$2,$AM349/($P349-2009),0)+IF($Q349>=AY$2,$AN349/($Q349-2009),0)+IF($R349>=AY$2,$AO349/($R349-2009),0)+IF($S349>=AY$2,$AP349/($S349-2009),0)+IF($T349>=AY$2,$AQ349/($T349-2009),0)+IF($U349>=AY$2,$AR349/($U349-2009),0)+IF($V349>=AY$2,$AS349/($V349-2009),0)+IF($W349>=AY$2,$AT349/($W349-2009),0)+IF($X349>=AY$2,$AU349/($X349-2009),0)+IF($Y349>=AY$2,$AV349/($Y349-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B341","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E341","v":20},{"$f":"D$3+$C351","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C351","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU351","v":0},{"$f":"Distributionsanlæg!BV351","v":0},{"$f":"Distributionsanlæg!BW351","v":0},{"$f":"Distributionsanlæg!BX351","v":0},{"$f":"Distributionsanlæg!BY351","v":0},{"$f":"Distributionsanlæg!BZ351","v":0},{"$f":"Distributionsanlæg!CA351","v":0},{"$f":"Distributionsanlæg!CB351","v":0},{"$f":"Distributionsanlæg!CC351","v":0},{"$f":"Distributionsanlæg!CD351","v":0},{"$f":"Distributionsanlæg!CE351","v":0},{"$f":"Distributionsanlæg!CF351","v":0},{"$f":"Distributionsanlæg!CG351","v":0},{"$f":"Distributionsanlæg!CH351","v":0},{"$f":"Distributionsanlæg!CI351","v":0},{"$f":"Distributionsanlæg!CJ351","v":0},{"$f":"Distributionsanlæg!CK351","v":0},{"$f":"Distributionsanlæg!CL351","v":0},{"$f":"Distributionsanlæg!CM351","v":0},{"$f":"Distributionsanlæg!CN351","v":0},{"$f":"Distributionsanlæg!CO351","v":0},{"$f":"Distributionsanlæg!CP351","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D351>=AY$2,$AA351/($D351-2009),0)+IF($E351>=AY$2,$AB351/($E351-2009),0)+IF($F351>=AY$2,$AC351/($F351-2009),0)+IF($G351>=AY$2,$AD351/($G351-2009),0)+IF($H351>=AY$2,$AE351/($H351-2009),0)+IF($I351>=AY$2,$AF351/($I351-2009),0)+IF($J351>=AY$2,$AG351/($J351-2009),0)+IF($K351>=AY$2,$AH351/($K351-2009),0)+IF($L351>=AY$2,$AI351/($L351-2009),0)+IF($M351>=AY$2,$AJ351/($M351-2009),0)+IF($N351>=AY$2,$AK351/($N351-2009),0)+IF($O351>=AY$2,$AL351/($O351-2009),0)+IF($P351>=AY$2,$AM351/($P351-2009),0)+IF($Q351>=AY$2,$AN351/($Q351-2009),0)+IF($R351>=AY$2,$AO351/($R351-2009),0)+IF($S351>=AY$2,$AP351/($S351-2009),0)+IF($T351>=AY$2,$AQ351/($T351-2009),0)+IF($U351>=AY$2,$AR351/($U351-2009),0)+IF($V351>=AY$2,$AS351/($V351-2009),0)+IF($W351>=AY$2,$AT351/($W351-2009),0)+IF($X351>=AY$2,$AU351/($X351-2009),0)+IF($Y351>=AY$2,$AV351/($Y351-2009),0)","v":0},{"$f":"IF($D351>=AZ$2,$AA351/($D351-2009),0)+IF($E351>=AZ$2,$AB351/($E351-2009),0)+IF($F351>=AZ$2,$AC351/($F351-2009),0)+IF($G351>=AZ$2,$AD351/($G351-2009),0)+IF($H351>=AZ$2,$AE351/($H351-2009),0)+IF($I351>=AZ$2,$AF351/($I351-2009),0)+IF($J351>=AZ$2,$AG351/($J351-2009),0)+IF($K351>=AZ$2,$AH351/($K351-2009),0)+IF($L351>=AZ$2,$AI351/($L351-2009),0)+IF($M351>=AZ$2,$AJ351/($M351-2009),0)+IF($N351>=AZ$2,$AK351/($N351-2009),0)+IF($O351>=AZ$2,$AL351/($O351-2009),0)+IF($P351>=AZ$2,$AM351/($P351-2009),0)+IF($Q351>=AZ$2,$AN351/($Q351-2009),0)+IF($R351>=AZ$2,$AO351/($R351-2009),0)+IF($S351>=AZ$2,$AP351/($S351-2009),0)+IF($T351>=AZ$2,$AQ351/($T351-2009),0)+IF($U351>=AZ$2,$AR351/($U351-2009),0)+IF($V351>=AZ$2,$AS351/($V351-2009),0)+IF($W351>=AZ$2,$AT351/($W351-2009),0)+IF($X351>=AZ$2,$AU351/($X351-2009),0)+IF($Y351>=AZ$2,$AV351/($Y351-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D351>=DL$2,$AA351/($D351-2009),0)+IF($E351>=DL$2,$AB351/($E351-2009),0)+IF($F351>=DL$2,$AC351/($F351-2009),0)+IF($G351>=DL$2,$AD351/($G351-2009),0)+IF($H351>=DL$2,$AE351/($H351-2009),0)+IF($I351>=DL$2,$AF351/($I351-2009),0)+IF($J351>=DL$2,$AG351/($J351-2009),0)+IF($K351>=DL$2,$AH351/($K351-2009),0)+IF($L351>=DL$2,$AI351/($L351-2009),0)+IF($M351>=DL$2,$AJ351/($M351-2009),0)+IF($N351>=DL$2,$AK351/($N351-2009),0)+IF($O351>=DL$2,$AL351/($O351-2009),0)+IF($P351>=DL$2,$AM351/($P351-2009),0)+IF($Q351>=DL$2,$AN351/($Q351-2009),0)+IF($R351>=DL$2,$AO351/($R351-2009),0)+IF($S351>=DL$2,$AP351/($S351-2009),0)+IF($T351>=DL$2,$AQ351/($T351-2009),0)+IF($U351>=DL$2,$AR351/($U351-2009),0)+IF($V351>=DL$2,$AS351/($V351-2009),0)+IF($W351>=DL$2,$AT351/($W351-2009),0)+IF($X351>=DL$2,$AU351/($X351-2009),0)+IF($Y351>=DL$2,$AV351/($Y351-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B342","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E342","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU352","v":0},{"$f":"Distributionsanlæg!BV352","v":0},{"$f":"Distributionsanlæg!BW352","v":0},{"$f":"Distributionsanlæg!BX352","v":0},{"$f":"Distributionsanlæg!BY352","v":0},{"$f":"Distributionsanlæg!BZ352","v":0},{"$f":"Distributionsanlæg!CA352","v":0},{"$f":"Distributionsanlæg!CB352","v":0},{"$f":"Distributionsanlæg!CC352","v":0},{"$f":"Distributionsanlæg!CD352","v":0},{"$f":"Distributionsanlæg!CE352","v":0},{"$f":"Distributionsanlæg!CF352","v":0},{"$f":"Distributionsanlæg!CG352","v":0},{"$f":"Distributionsanlæg!CH352","v":0},{"$f":"Distributionsanlæg!CI352","v":0},{"$f":"Distributionsanlæg!CJ352","v":0},{"$f":"Distributionsanlæg!CK352","v":0},{"$f":"Distributionsanlæg!CL352","v":0},{"$f":"Distributionsanlæg!CM352","v":0},{"$f":"Distributionsanlæg!CN352","v":0},{"$f":"Distributionsanlæg!CO352","v":0},{"$f":"Distributionsanlæg!CP352","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D352>=AY$2,$AA352/($D352-2009),0)+IF($E352>=AY$2,$AB352/($E352-2009),0)+IF($F352>=AY$2,$AC352/($F352-2009),0)+IF($G352>=AY$2,$AD352/($G352-2009),0)+IF($H352>=AY$2,$AE352/($H352-2009),0)+IF($I352>=AY$2,$AF352/($I352-2009),0)+IF($J352>=AY$2,$AG352/($J352-2009),0)+IF($K352>=AY$2,$AH352/($K352-2009),0)+IF($L352>=AY$2,$AI352/($L352-2009),0)+IF($M352>=AY$2,$AJ352/($M352-2009),0)+IF($N352>=AY$2,$AK352/($N352-2009),0)+IF($O352>=AY$2,$AL352/($O352-2009),0)+IF($P352>=AY$2,$AM352/($P352-2009),0)+IF($Q352>=AY$2,$AN352/($Q352-2009),0)+IF($R352>=AY$2,$AO352/($R352-2009),0)+IF($S352>=AY$2,$AP352/($S352-2009),0)+IF($T352>=AY$2,$AQ352/($T352-2009),0)+IF($U352>=AY$2,$AR352/($U352-2009),0)+IF($V352>=AY$2,$AS352/($V352-2009),0)+IF($W352>=AY$2,$AT352/($W352-2009),0)+IF($X352>=AY$2,$AU352/($X352-2009),0)+IF($Y352>=AY$2,$AV352/($Y352-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forsinkelsesbassiner - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW354:AW371)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY354:AY371)","v":0},{"$f":"SUM(AZ354:AZ371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL354:DL371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B344","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E344","v":50},{"$f":"D$3+$C354+Distributionsanlæg!D355","v":1955},{"$f":"E$3+$C354+Distributionsanlæg!E355","v":1965},{"$f":"F$3+$C354+Distributionsanlæg!F355","v":1975},{"$f":"G$3+$C354+Distributionsanlæg!G355","v":1985},{"$f":"H$3+$C354+Distributionsanlæg!H355","v":1995},{"$f":"I$3+$C354+Distributionsanlæg!I355","v":2005},{"$f":"J$3+$C354+Distributionsanlæg!J355","v":2015},{"$f":"K$3+$C354+Distributionsanlæg!K355","v":2025},{"$f":"L$3+$C354+Distributionsanlæg!L355","v":2032},{"$f":"M$3+$C354+Distributionsanlæg!M355","v":2037},{"$f":"N$3+$C354+Distributionsanlæg!N355","v":2042},{"$f":"O$3+$C354+Distributionsanlæg!O355","v":2047},{"$f":"P$3+$C354+Distributionsanlæg!P355","v":2050},{"$f":"Q$3+$C354+Distributionsanlæg!Q355","v":2051},{"$f":"R$3+$C354+Distributionsanlæg!R355","v":2052},{"$f":"S$3+$C354+Distributionsanlæg!S355","v":2053},{"$f":"T$3+$C354+Distributionsanlæg!T355","v":2054},{"$f":"U$3+$C354+Distributionsanlæg!U355","v":2055},{"$f":"V$3+$C354+Distributionsanlæg!V355","v":2056},{"$f":"W$3+$C354+Distributionsanlæg!W355","v":2057},{"$f":"X$3+$C354+Distributionsanlæg!X355","v":2058},{"$f":"Y$3+$C354+Distributionsanlæg!Y355","v":2059},null,{"$f":"Distributionsanlæg!BU354","v":0},{"$f":"Distributionsanlæg!BV354","v":0},{"$f":"Distributionsanlæg!BW354","v":0},{"$f":"Distributionsanlæg!BX354","v":0},{"$f":"Distributionsanlæg!BY354","v":0},{"$f":"Distributionsanlæg!BZ354","v":0},{"$f":"Distributionsanlæg!CA354","v":0},{"$f":"Distributionsanlæg!CB354","v":0},{"$f":"Distributionsanlæg!CC354","v":0},{"$f":"Distributionsanlæg!CD354","v":0},{"$f":"Distributionsanlæg!CE354","v":0},{"$f":"Distributionsanlæg!CF354","v":0},{"$f":"Distributionsanlæg!CG354","v":0},{"$f":"Distributionsanlæg!CH354","v":0},{"$f":"Distributionsanlæg!CI354","v":0},{"$f":"Distributionsanlæg!CJ354","v":0},{"$f":"Distributionsanlæg!CK354","v":0},{"$f":"Distributionsanlæg!CL354","v":0},{"$f":"Distributionsanlæg!CM354","v":0},{"$f":"Distributionsanlæg!CN354","v":0},{"$f":"Distributionsanlæg!CO354","v":0},{"$f":"Distributionsanlæg!CP354","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D354>=AY$2,$AA354/($D354-2009),0)+IF($E354>=AY$2,$AB354/($E354-2009),0)+IF($F354>=AY$2,$AC354/($F354-2009),0)+IF($G354>=AY$2,$AD354/($G354-2009),0)+IF($H354>=AY$2,$AE354/($H354-2009),0)+IF($I354>=AY$2,$AF354/($I354-2009),0)+IF($J354>=AY$2,$AG354/($J354-2009),0)+IF($K354>=AY$2,$AH354/($K354-2009),0)+IF($L354>=AY$2,$AI354/($L354-2009),0)+IF($M354>=AY$2,$AJ354/($M354-2009),0)+IF($N354>=AY$2,$AK354/($N354-2009),0)+IF($O354>=AY$2,$AL354/($O354-2009),0)+IF($P354>=AY$2,$AM354/($P354-2009),0)+IF($Q354>=AY$2,$AN354/($Q354-2009),0)+IF($R354>=AY$2,$AO354/($R354-2009),0)+IF($S354>=AY$2,$AP354/($S354-2009),0)+IF($T354>=AY$2,$AQ354/($T354-2009),0)+IF($U354>=AY$2,$AR354/($U354-2009),0)+IF($V354>=AY$2,$AS354/($V354-2009),0)+IF($W354>=AY$2,$AT354/($W354-2009),0)+IF($X354>=AY$2,$AU354/($X354-2009),0)+IF($Y354>=AY$2,$AV354/($Y354-2009),0)","v":0},{"$f":"IF($D354>=AZ$2,$AA354/($D354-2009),0)+IF($E354>=AZ$2,$AB354/($E354-2009),0)+IF($F354>=AZ$2,$AC354/($F354-2009),0)+IF($G354>=AZ$2,$AD354/($G354-2009),0)+IF($H354>=AZ$2,$AE354/($H354-2009),0)+IF($I354>=AZ$2,$AF354/($I354-2009),0)+IF($J354>=AZ$2,$AG354/($J354-2009),0)+IF($K354>=AZ$2,$AH354/($K354-2009),0)+IF($L354>=AZ$2,$AI354/($L354-2009),0)+IF($M354>=AZ$2,$AJ354/($M354-2009),0)+IF($N354>=AZ$2,$AK354/($N354-2009),0)+IF($O354>=AZ$2,$AL354/($O354-2009),0)+IF($P354>=AZ$2,$AM354/($P354-2009),0)+IF($Q354>=AZ$2,$AN354/($Q354-2009),0)+IF($R354>=AZ$2,$AO354/($R354-2009),0)+IF($S354>=AZ$2,$AP354/($S354-2009),0)+IF($T354>=AZ$2,$AQ354/($T354-2009),0)+IF($U354>=AZ$2,$AR354/($U354-2009),0)+IF($V354>=AZ$2,$AS354/($V354-2009),0)+IF($W354>=AZ$2,$AT354/($W354-2009),0)+IF($X354>=AZ$2,$AU354/($X354-2009),0)+IF($Y354>=AZ$2,$AV354/($Y354-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D354>=DL$2,$AA354/($D354-2009),0)+IF($E354>=DL$2,$AB354/($E354-2009),0)+IF($F354>=DL$2,$AC354/($F354-2009),0)+IF($G354>=DL$2,$AD354/($G354-2009),0)+IF($H354>=DL$2,$AE354/($H354-2009),0)+IF($I354>=DL$2,$AF354/($I354-2009),0)+IF($J354>=DL$2,$AG354/($J354-2009),0)+IF($K354>=DL$2,$AH354/($K354-2009),0)+IF($L354>=DL$2,$AI354/($L354-2009),0)+IF($M354>=DL$2,$AJ354/($M354-2009),0)+IF($N354>=DL$2,$AK354/($N354-2009),0)+IF($O354>=DL$2,$AL354/($O354-2009),0)+IF($P354>=DL$2,$AM354/($P354-2009),0)+IF($Q354>=DL$2,$AN354/($Q354-2009),0)+IF($R354>=DL$2,$AO354/($R354-2009),0)+IF($S354>=DL$2,$AP354/($S354-2009),0)+IF($T354>=DL$2,$AQ354/($T354-2009),0)+IF($U354>=DL$2,$AR354/($U354-2009),0)+IF($V354>=DL$2,$AS354/($V354-2009),0)+IF($W354>=DL$2,$AT354/($W354-2009),0)+IF($X354>=DL$2,$AU354/($X354-2009),0)+IF($Y354>=DL$2,$AV354/($Y354-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B345","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E345","v":75},{"$f":"D$3+$C356+Distributionsanlæg!D357","v":1980},{"$f":"E$3+$C356+Distributionsanlæg!E357","v":1990},{"$f":"F$3+$C356+Distributionsanlæg!F357","v":2000},{"$f":"G$3+$C356+Distributionsanlæg!G357","v":2010},{"$f":"H$3+$C356+Distributionsanlæg!H357","v":2020},{"$f":"I$3+$C356+Distributionsanlæg!I357","v":2030},{"$f":"J$3+$C356+Distributionsanlæg!J357","v":2040},{"$f":"K$3+$C356+Distributionsanlæg!K357","v":2050},{"$f":"L$3+$C356+Distributionsanlæg!L357","v":2057},{"$f":"M$3+$C356+Distributionsanlæg!M357","v":2062},{"$f":"N$3+$C356+Distributionsanlæg!N357","v":2067},{"$f":"O$3+$C356+Distributionsanlæg!O357","v":2072},{"$f":"P$3+$C356+Distributionsanlæg!P357","v":2075},{"$f":"Q$3+$C356+Distributionsanlæg!Q357","v":2076},{"$f":"R$3+$C356+Distributionsanlæg!R357","v":2077},{"$f":"S$3+$C356+Distributionsanlæg!S357","v":2078},{"$f":"T$3+$C356+Distributionsanlæg!T357","v":2079},{"$f":"U$3+$C356+Distributionsanlæg!U357","v":2080},{"$f":"V$3+$C356+Distributionsanlæg!V357","v":2081},{"$f":"W$3+$C356+Distributionsanlæg!W357","v":2082},{"$f":"X$3+$C356+Distributionsanlæg!X357","v":2083},{"$f":"Y$3+$C356+Distributionsanlæg!Y357","v":2084},null,{"$f":"Distributionsanlæg!BU356","v":0},{"$f":"Distributionsanlæg!BV356","v":0},{"$f":"Distributionsanlæg!BW356","v":0},{"$f":"Distributionsanlæg!BX356","v":0},{"$f":"Distributionsanlæg!BY356","v":0},{"$f":"Distributionsanlæg!BZ356","v":0},{"$f":"Distributionsanlæg!CA356","v":0},{"$f":"Distributionsanlæg!CB356","v":0},{"$f":"Distributionsanlæg!CC356","v":0},{"$f":"Distributionsanlæg!CD356","v":0},{"$f":"Distributionsanlæg!CE356","v":0},{"$f":"Distributionsanlæg!CF356","v":0},{"$f":"Distributionsanlæg!CG356","v":0},{"$f":"Distributionsanlæg!CH356","v":0},{"$f":"Distributionsanlæg!CI356","v":0},{"$f":"Distributionsanlæg!CJ356","v":0},{"$f":"Distributionsanlæg!CK356","v":0},{"$f":"Distributionsanlæg!CL356","v":0},{"$f":"Distributionsanlæg!CM356","v":0},{"$f":"Distributionsanlæg!CN356","v":0},{"$f":"Distributionsanlæg!CO356","v":0},{"$f":"Distributionsanlæg!CP356","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D356>=AY$2,$AA356/($D356-2009),0)+IF($E356>=AY$2,$AB356/($E356-2009),0)+IF($F356>=AY$2,$AC356/($F356-2009),0)+IF($G356>=AY$2,$AD356/($G356-2009),0)+IF($H356>=AY$2,$AE356/($H356-2009),0)+IF($I356>=AY$2,$AF356/($I356-2009),0)+IF($J356>=AY$2,$AG356/($J356-2009),0)+IF($K356>=AY$2,$AH356/($K356-2009),0)+IF($L356>=AY$2,$AI356/($L356-2009),0)+IF($M356>=AY$2,$AJ356/($M356-2009),0)+IF($N356>=AY$2,$AK356/($N356-2009),0)+IF($O356>=AY$2,$AL356/($O356-2009),0)+IF($P356>=AY$2,$AM356/($P356-2009),0)+IF($Q356>=AY$2,$AN356/($Q356-2009),0)+IF($R356>=AY$2,$AO356/($R356-2009),0)+IF($S356>=AY$2,$AP356/($S356-2009),0)+IF($T356>=AY$2,$AQ356/($T356-2009),0)+IF($U356>=AY$2,$AR356/($U356-2009),0)+IF($V356>=AY$2,$AS356/($V356-2009),0)+IF($W356>=AY$2,$AT356/($W356-2009),0)+IF($X356>=AY$2,$AU356/($X356-2009),0)+IF($Y356>=AY$2,$AV356/($Y356-2009),0)","v":0},{"$f":"IF($D356>=AZ$2,$AA356/($D356-2009),0)+IF($E356>=AZ$2,$AB356/($E356-2009),0)+IF($F356>=AZ$2,$AC356/($F356-2009),0)+IF($G356>=AZ$2,$AD356/($G356-2009),0)+IF($H356>=AZ$2,$AE356/($H356-2009),0)+IF($I356>=AZ$2,$AF356/($I356-2009),0)+IF($J356>=AZ$2,$AG356/($J356-2009),0)+IF($K356>=AZ$2,$AH356/($K356-2009),0)+IF($L356>=AZ$2,$AI356/($L356-2009),0)+IF($M356>=AZ$2,$AJ356/($M356-2009),0)+IF($N356>=AZ$2,$AK356/($N356-2009),0)+IF($O356>=AZ$2,$AL356/($O356-2009),0)+IF($P356>=AZ$2,$AM356/($P356-2009),0)+IF($Q356>=AZ$2,$AN356/($Q356-2009),0)+IF($R356>=AZ$2,$AO356/($R356-2009),0)+IF($S356>=AZ$2,$AP356/($S356-2009),0)+IF($T356>=AZ$2,$AQ356/($T356-2009),0)+IF($U356>=AZ$2,$AR356/($U356-2009),0)+IF($V356>=AZ$2,$AS356/($V356-2009),0)+IF($W356>=AZ$2,$AT356/($W356-2009),0)+IF($X356>=AZ$2,$AU356/($X356-2009),0)+IF($Y356>=AZ$2,$AV356/($Y356-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D356>=DL$2,$AA356/($D356-2009),0)+IF($E356>=DL$2,$AB356/($E356-2009),0)+IF($F356>=DL$2,$AC356/($F356-2009),0)+IF($G356>=DL$2,$AD356/($G356-2009),0)+IF($H356>=DL$2,$AE356/($H356-2009),0)+IF($I356>=DL$2,$AF356/($I356-2009),0)+IF($J356>=DL$2,$AG356/($J356-2009),0)+IF($K356>=DL$2,$AH356/($K356-2009),0)+IF($L356>=DL$2,$AI356/($L356-2009),0)+IF($M356>=DL$2,$AJ356/($M356-2009),0)+IF($N356>=DL$2,$AK356/($N356-2009),0)+IF($O356>=DL$2,$AL356/($O356-2009),0)+IF($P356>=DL$2,$AM356/($P356-2009),0)+IF($Q356>=DL$2,$AN356/($Q356-2009),0)+IF($R356>=DL$2,$AO356/($R356-2009),0)+IF($S356>=DL$2,$AP356/($S356-2009),0)+IF($T356>=DL$2,$AQ356/($T356-2009),0)+IF($U356>=DL$2,$AR356/($U356-2009),0)+IF($V356>=DL$2,$AS356/($V356-2009),0)+IF($W356>=DL$2,$AT356/($W356-2009),0)+IF($X356>=DL$2,$AU356/($X356-2009),0)+IF($Y356>=DL$2,$AV356/($Y356-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B346","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E346","v":20},{"$f":"D$3+$C358","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C358","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU358","v":0},{"$f":"Distributionsanlæg!BV358","v":0},{"$f":"Distributionsanlæg!BW358","v":0},{"$f":"Distributionsanlæg!BX358","v":0},{"$f":"Distributionsanlæg!BY358","v":0},{"$f":"Distributionsanlæg!BZ358","v":0},{"$f":"Distributionsanlæg!CA358","v":0},{"$f":"Distributionsanlæg!CB358","v":0},{"$f":"Distributionsanlæg!CC358","v":0},{"$f":"Distributionsanlæg!CD358","v":0},{"$f":"Distributionsanlæg!CE358","v":0},{"$f":"Distributionsanlæg!CF358","v":0},{"$f":"Distributionsanlæg!CG358","v":0},{"$f":"Distributionsanlæg!CH358","v":0},{"$f":"Distributionsanlæg!CI358","v":0},{"$f":"Distributionsanlæg!CJ358","v":0},{"$f":"Distributionsanlæg!CK358","v":0},{"$f":"Distributionsanlæg!CL358","v":0},{"$f":"Distributionsanlæg!CM358","v":0},{"$f":"Distributionsanlæg!CN358","v":0},{"$f":"Distributionsanlæg!CO358","v":0},{"$f":"Distributionsanlæg!CP358","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D358>=AY$2,$AA358/($D358-2009),0)+IF($E358>=AY$2,$AB358/($E358-2009),0)+IF($F358>=AY$2,$AC358/($F358-2009),0)+IF($G358>=AY$2,$AD358/($G358-2009),0)+IF($H358>=AY$2,$AE358/($H358-2009),0)+IF($I358>=AY$2,$AF358/($I358-2009),0)+IF($J358>=AY$2,$AG358/($J358-2009),0)+IF($K358>=AY$2,$AH358/($K358-2009),0)+IF($L358>=AY$2,$AI358/($L358-2009),0)+IF($M358>=AY$2,$AJ358/($M358-2009),0)+IF($N358>=AY$2,$AK358/($N358-2009),0)+IF($O358>=AY$2,$AL358/($O358-2009),0)+IF($P358>=AY$2,$AM358/($P358-2009),0)+IF($Q358>=AY$2,$AN358/($Q358-2009),0)+IF($R358>=AY$2,$AO358/($R358-2009),0)+IF($S358>=AY$2,$AP358/($S358-2009),0)+IF($T358>=AY$2,$AQ358/($T358-2009),0)+IF($U358>=AY$2,$AR358/($U358-2009),0)+IF($V358>=AY$2,$AS358/($V358-2009),0)+IF($W358>=AY$2,$AT358/($W358-2009),0)+IF($X358>=AY$2,$AU358/($X358-2009),0)+IF($Y358>=AY$2,$AV358/($Y358-2009),0)","v":0},{"$f":"IF($D358>=AZ$2,$AA358/($D358-2009),0)+IF($E358>=AZ$2,$AB358/($E358-2009),0)+IF($F358>=AZ$2,$AC358/($F358-2009),0)+IF($G358>=AZ$2,$AD358/($G358-2009),0)+IF($H358>=AZ$2,$AE358/($H358-2009),0)+IF($I358>=AZ$2,$AF358/($I358-2009),0)+IF($J358>=AZ$2,$AG358/($J358-2009),0)+IF($K358>=AZ$2,$AH358/($K358-2009),0)+IF($L358>=AZ$2,$AI358/($L358-2009),0)+IF($M358>=AZ$2,$AJ358/($M358-2009),0)+IF($N358>=AZ$2,$AK358/($N358-2009),0)+IF($O358>=AZ$2,$AL358/($O358-2009),0)+IF($P358>=AZ$2,$AM358/($P358-2009),0)+IF($Q358>=AZ$2,$AN358/($Q358-2009),0)+IF($R358>=AZ$2,$AO358/($R358-2009),0)+IF($S358>=AZ$2,$AP358/($S358-2009),0)+IF($T358>=AZ$2,$AQ358/($T358-2009),0)+IF($U358>=AZ$2,$AR358/($U358-2009),0)+IF($V358>=AZ$2,$AS358/($V358-2009),0)+IF($W358>=AZ$2,$AT358/($W358-2009),0)+IF($X358>=AZ$2,$AU358/($X358-2009),0)+IF($Y358>=AZ$2,$AV358/($Y358-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D358>=DL$2,$AA358/($D358-2009),0)+IF($E358>=DL$2,$AB358/($E358-2009),0)+IF($F358>=DL$2,$AC358/($F358-2009),0)+IF($G358>=DL$2,$AD358/($G358-2009),0)+IF($H358>=DL$2,$AE358/($H358-2009),0)+IF($I358>=DL$2,$AF358/($I358-2009),0)+IF($J358>=DL$2,$AG358/($J358-2009),0)+IF($K358>=DL$2,$AH358/($K358-2009),0)+IF($L358>=DL$2,$AI358/($L358-2009),0)+IF($M358>=DL$2,$AJ358/($M358-2009),0)+IF($N358>=DL$2,$AK358/($N358-2009),0)+IF($O358>=DL$2,$AL358/($O358-2009),0)+IF($P358>=DL$2,$AM358/($P358-2009),0)+IF($Q358>=DL$2,$AN358/($Q358-2009),0)+IF($R358>=DL$2,$AO358/($R358-2009),0)+IF($S358>=DL$2,$AP358/($S358-2009),0)+IF($T358>=DL$2,$AQ358/($T358-2009),0)+IF($U358>=DL$2,$AR358/($U358-2009),0)+IF($V358>=DL$2,$AS358/($V358-2009),0)+IF($W358>=DL$2,$AT358/($W358-2009),0)+IF($X358>=DL$2,$AU358/($X358-2009),0)+IF($Y358>=DL$2,$AV358/($Y358-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B347","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E347","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU359","v":0},{"$f":"Distributionsanlæg!BV359","v":0},{"$f":"Distributionsanlæg!BW359","v":0},{"$f":"Distributionsanlæg!BX359","v":0},{"$f":"Distributionsanlæg!BY359","v":0},{"$f":"Distributionsanlæg!BZ359","v":0},{"$f":"Distributionsanlæg!CA359","v":0},{"$f":"Distributionsanlæg!CB359","v":0},{"$f":"Distributionsanlæg!CC359","v":0},{"$f":"Distributionsanlæg!CD359","v":0},{"$f":"Distributionsanlæg!CE359","v":0},{"$f":"Distributionsanlæg!CF359","v":0},{"$f":"Distributionsanlæg!CG359","v":0},{"$f":"Distributionsanlæg!CH359","v":0},{"$f":"Distributionsanlæg!CI359","v":0},{"$f":"Distributionsanlæg!CJ359","v":0},{"$f":"Distributionsanlæg!CK359","v":0},{"$f":"Distributionsanlæg!CL359","v":0},{"$f":"Distributionsanlæg!CM359","v":0},{"$f":"Distributionsanlæg!CN359","v":0},{"$f":"Distributionsanlæg!CO359","v":0},{"$f":"Distributionsanlæg!CP359","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D359>=AY$2,$AA359/($D359-2009),0)+IF($E359>=AY$2,$AB359/($E359-2009),0)+IF($F359>=AY$2,$AC359/($F359-2009),0)+IF($G359>=AY$2,$AD359/($G359-2009),0)+IF($H359>=AY$2,$AE359/($H359-2009),0)+IF($I359>=AY$2,$AF359/($I359-2009),0)+IF($J359>=AY$2,$AG359/($J359-2009),0)+IF($K359>=AY$2,$AH359/($K359-2009),0)+IF($L359>=AY$2,$AI359/($L359-2009),0)+IF($M359>=AY$2,$AJ359/($M359-2009),0)+IF($N359>=AY$2,$AK359/($N359-2009),0)+IF($O359>=AY$2,$AL359/($O359-2009),0)+IF($P359>=AY$2,$AM359/($P359-2009),0)+IF($Q359>=AY$2,$AN359/($Q359-2009),0)+IF($R359>=AY$2,$AO359/($R359-2009),0)+IF($S359>=AY$2,$AP359/($S359-2009),0)+IF($T359>=AY$2,$AQ359/($T359-2009),0)+IF($U359>=AY$2,$AR359/($U359-2009),0)+IF($V359>=AY$2,$AS359/($V359-2009),0)+IF($W359>=AY$2,$AT359/($W359-2009),0)+IF($X359>=AY$2,$AU359/($X359-2009),0)+IF($Y359>=AY$2,$AV359/($Y359-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B348","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E348","v":75},{"$f":"D$3+$C360+Distributionsanlæg!D361","v":1980},{"$f":"E$3+$C360+Distributionsanlæg!E361","v":1990},{"$f":"F$3+$C360+Distributionsanlæg!F361","v":2000},{"$f":"G$3+$C360+Distributionsanlæg!G361","v":2010},{"$f":"H$3+$C360+Distributionsanlæg!H361","v":2020},{"$f":"I$3+$C360+Distributionsanlæg!I361","v":2030},{"$f":"J$3+$C360+Distributionsanlæg!J361","v":2040},{"$f":"K$3+$C360+Distributionsanlæg!K361","v":2050},{"$f":"L$3+$C360+Distributionsanlæg!L361","v":2057},{"$f":"M$3+$C360+Distributionsanlæg!M361","v":2062},{"$f":"N$3+$C360+Distributionsanlæg!N361","v":2067},{"$f":"O$3+$C360+Distributionsanlæg!O361","v":2072},{"$f":"P$3+$C360+Distributionsanlæg!P361","v":2075},{"$f":"Q$3+$C360+Distributionsanlæg!Q361","v":2076},{"$f":"R$3+$C360+Distributionsanlæg!R361","v":2077},{"$f":"S$3+$C360+Distributionsanlæg!S361","v":2078},{"$f":"T$3+$C360+Distributionsanlæg!T361","v":2079},{"$f":"U$3+$C360+Distributionsanlæg!U361","v":2080},{"$f":"V$3+$C360+Distributionsanlæg!V361","v":2081},{"$f":"W$3+$C360+Distributionsanlæg!W361","v":2082},{"$f":"X$3+$C360+Distributionsanlæg!X361","v":2083},{"$f":"Y$3+$C360+Distributionsanlæg!Y361","v":2084},null,{"$f":"Distributionsanlæg!BU360","v":0},{"$f":"Distributionsanlæg!BV360","v":0},{"$f":"Distributionsanlæg!BW360","v":0},{"$f":"Distributionsanlæg!BX360","v":0},{"$f":"Distributionsanlæg!BY360","v":0},{"$f":"Distributionsanlæg!BZ360","v":0},{"$f":"Distributionsanlæg!CA360","v":0},{"$f":"Distributionsanlæg!CB360","v":0},{"$f":"Distributionsanlæg!CC360","v":0},{"$f":"Distributionsanlæg!CD360","v":0},{"$f":"Distributionsanlæg!CE360","v":0},{"$f":"Distributionsanlæg!CF360","v":0},{"$f":"Distributionsanlæg!CG360","v":0},{"$f":"Distributionsanlæg!CH360","v":0},{"$f":"Distributionsanlæg!CI360","v":0},{"$f":"Distributionsanlæg!CJ360","v":0},{"$f":"Distributionsanlæg!CK360","v":0},{"$f":"Distributionsanlæg!CL360","v":0},{"$f":"Distributionsanlæg!CM360","v":0},{"$f":"Distributionsanlæg!CN360","v":0},{"$f":"Distributionsanlæg!CO360","v":0},{"$f":"Distributionsanlæg!CP360","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D360>=AY$2,$AA360/($D360-2009),0)+IF($E360>=AY$2,$AB360/($E360-2009),0)+IF($F360>=AY$2,$AC360/($F360-2009),0)+IF($G360>=AY$2,$AD360/($G360-2009),0)+IF($H360>=AY$2,$AE360/($H360-2009),0)+IF($I360>=AY$2,$AF360/($I360-2009),0)+IF($J360>=AY$2,$AG360/($J360-2009),0)+IF($K360>=AY$2,$AH360/($K360-2009),0)+IF($L360>=AY$2,$AI360/($L360-2009),0)+IF($M360>=AY$2,$AJ360/($M360-2009),0)+IF($N360>=AY$2,$AK360/($N360-2009),0)+IF($O360>=AY$2,$AL360/($O360-2009),0)+IF($P360>=AY$2,$AM360/($P360-2009),0)+IF($Q360>=AY$2,$AN360/($Q360-2009),0)+IF($R360>=AY$2,$AO360/($R360-2009),0)+IF($S360>=AY$2,$AP360/($S360-2009),0)+IF($T360>=AY$2,$AQ360/($T360-2009),0)+IF($U360>=AY$2,$AR360/($U360-2009),0)+IF($V360>=AY$2,$AS360/($V360-2009),0)+IF($W360>=AY$2,$AT360/($W360-2009),0)+IF($X360>=AY$2,$AU360/($X360-2009),0)+IF($Y360>=AY$2,$AV360/($Y360-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B349","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E349","v":20},{"$f":"D$3+$C362","v":1925},{"$f":"E$3+$C362","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU362","v":0},{"$f":"Distributionsanlæg!BV362","v":0},{"$f":"Distributionsanlæg!BW362","v":0},{"$f":"Distributionsanlæg!BX362","v":0},{"$f":"Distributionsanlæg!BY362","v":0},{"$f":"Distributionsanlæg!BZ362","v":0},{"$f":"Distributionsanlæg!CA362","v":0},{"$f":"Distributionsanlæg!CB362","v":0},{"$f":"Distributionsanlæg!CC362","v":0},{"$f":"Distributionsanlæg!CD362","v":0},{"$f":"Distributionsanlæg!CE362","v":0},{"$f":"Distributionsanlæg!CF362","v":0},{"$f":"Distributionsanlæg!CG362","v":0},{"$f":"Distributionsanlæg!CH362","v":0},{"$f":"Distributionsanlæg!CI362","v":0},{"$f":"Distributionsanlæg!CJ362","v":0},{"$f":"Distributionsanlæg!CK362","v":0},{"$f":"Distributionsanlæg!CL362","v":0},{"$f":"Distributionsanlæg!CM362","v":0},{"$f":"Distributionsanlæg!CN362","v":0},{"$f":"Distributionsanlæg!CO362","v":0},{"$f":"Distributionsanlæg!CP362","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D362>=AY$2,$AA362/($D362-2009),0)+IF($E362>=AY$2,$AB362/($E362-2009),0)+IF($F362>=AY$2,$AC362/($F362-2009),0)+IF($G362>=AY$2,$AD362/($G362-2009),0)+IF($H362>=AY$2,$AE362/($H362-2009),0)+IF($I362>=AY$2,$AF362/($I362-2009),0)+IF($J362>=AY$2,$AG362/($J362-2009),0)+IF($K362>=AY$2,$AH362/($K362-2009),0)+IF($L362>=AY$2,$AI362/($L362-2009),0)+IF($M362>=AY$2,$AJ362/($M362-2009),0)+IF($N362>=AY$2,$AK362/($N362-2009),0)+IF($O362>=AY$2,$AL362/($O362-2009),0)+IF($P362>=AY$2,$AM362/($P362-2009),0)+IF($Q362>=AY$2,$AN362/($Q362-2009),0)+IF($R362>=AY$2,$AO362/($R362-2009),0)+IF($S362>=AY$2,$AP362/($S362-2009),0)+IF($T362>=AY$2,$AQ362/($T362-2009),0)+IF($U362>=AY$2,$AR362/($U362-2009),0)+IF($V362>=AY$2,$AS362/($V362-2009),0)+IF($W362>=AY$2,$AT362/($W362-2009),0)+IF($X362>=AY$2,$AU362/($X362-2009),0)+IF($Y362>=AY$2,$AV362/($Y362-2009),0)","v":0},{"$f":"IF($D362>=AZ$2,$AA362/($D362-2009),0)+IF($E362>=AZ$2,$AB362/($E362-2009),0)+IF($F362>=AZ$2,$AC362/($F362-2009),0)+IF($G362>=AZ$2,$AD362/($G362-2009),0)+IF($H362>=AZ$2,$AE362/($H362-2009),0)+IF($I362>=AZ$2,$AF362/($I362-2009),0)+IF($J362>=AZ$2,$AG362/($J362-2009),0)+IF($K362>=AZ$2,$AH362/($K362-2009),0)+IF($L362>=AZ$2,$AI362/($L362-2009),0)+IF($M362>=AZ$2,$AJ362/($M362-2009),0)+IF($N362>=AZ$2,$AK362/($N362-2009),0)+IF($O362>=AZ$2,$AL362/($O362-2009),0)+IF($P362>=AZ$2,$AM362/($P362-2009),0)+IF($Q362>=AZ$2,$AN362/($Q362-2009),0)+IF($R362>=AZ$2,$AO362/($R362-2009),0)+IF($S362>=AZ$2,$AP362/($S362-2009),0)+IF($T362>=AZ$2,$AQ362/($T362-2009),0)+IF($U362>=AZ$2,$AR362/($U362-2009),0)+IF($V362>=AZ$2,$AS362/($V362-2009),0)+IF($W362>=AZ$2,$AT362/($W362-2009),0)+IF($X362>=AZ$2,$AU362/($X362-2009),0)+IF($Y362>=AZ$2,$AV362/($Y362-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D362>=DL$2,$AA362/($D362-2009),0)+IF($E362>=DL$2,$AB362/($E362-2009),0)+IF($F362>=DL$2,$AC362/($F362-2009),0)+IF($G362>=DL$2,$AD362/($G362-2009),0)+IF($H362>=DL$2,$AE362/($H362-2009),0)+IF($I362>=DL$2,$AF362/($I362-2009),0)+IF($J362>=DL$2,$AG362/($J362-2009),0)+IF($K362>=DL$2,$AH362/($K362-2009),0)+IF($L362>=DL$2,$AI362/($L362-2009),0)+IF($M362>=DL$2,$AJ362/($M362-2009),0)+IF($N362>=DL$2,$AK362/($N362-2009),0)+IF($O362>=DL$2,$AL362/($O362-2009),0)+IF($P362>=DL$2,$AM362/($P362-2009),0)+IF($Q362>=DL$2,$AN362/($Q362-2009),0)+IF($R362>=DL$2,$AO362/($R362-2009),0)+IF($S362>=DL$2,$AP362/($S362-2009),0)+IF($T362>=DL$2,$AQ362/($T362-2009),0)+IF($U362>=DL$2,$AR362/($U362-2009),0)+IF($V362>=DL$2,$AS362/($V362-2009),0)+IF($W362>=DL$2,$AT362/($W362-2009),0)+IF($X362>=DL$2,$AU362/($X362-2009),0)+IF($Y362>=DL$2,$AV362/($Y362-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B350","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E350","v":10},{"$f":"D$3+$C363","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU363","v":0},{"$f":"Distributionsanlæg!BV363","v":0},{"$f":"Distributionsanlæg!BW363","v":0},{"$f":"Distributionsanlæg!BX363","v":0},{"$f":"Distributionsanlæg!BY363","v":0},{"$f":"Distributionsanlæg!BZ363","v":0},{"$f":"Distributionsanlæg!CA363","v":0},{"$f":"Distributionsanlæg!CB363","v":0},{"$f":"Distributionsanlæg!CC363","v":0},{"$f":"Distributionsanlæg!CD363","v":0},{"$f":"Distributionsanlæg!CE363","v":0},{"$f":"Distributionsanlæg!CF363","v":0},{"$f":"Distributionsanlæg!CG363","v":0},{"$f":"Distributionsanlæg!CH363","v":0},{"$f":"Distributionsanlæg!CI363","v":0},{"$f":"Distributionsanlæg!CJ363","v":0},{"$f":"Distributionsanlæg!CK363","v":0},{"$f":"Distributionsanlæg!CL363","v":0},{"$f":"Distributionsanlæg!CM363","v":0},{"$f":"Distributionsanlæg!CN363","v":0},{"$f":"Distributionsanlæg!CO363","v":0},{"$f":"Distributionsanlæg!CP363","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D363>=AY$2,$AA363/($D363-2009),0)+IF($E363>=AY$2,$AB363/($E363-2009),0)+IF($F363>=AY$2,$AC363/($F363-2009),0)+IF($G363>=AY$2,$AD363/($G363-2009),0)+IF($H363>=AY$2,$AE363/($H363-2009),0)+IF($I363>=AY$2,$AF363/($I363-2009),0)+IF($J363>=AY$2,$AG363/($J363-2009),0)+IF($K363>=AY$2,$AH363/($K363-2009),0)+IF($L363>=AY$2,$AI363/($L363-2009),0)+IF($M363>=AY$2,$AJ363/($M363-2009),0)+IF($N363>=AY$2,$AK363/($N363-2009),0)+IF($O363>=AY$2,$AL363/($O363-2009),0)+IF($P363>=AY$2,$AM363/($P363-2009),0)+IF($Q363>=AY$2,$AN363/($Q363-2009),0)+IF($R363>=AY$2,$AO363/($R363-2009),0)+IF($S363>=AY$2,$AP363/($S363-2009),0)+IF($T363>=AY$2,$AQ363/($T363-2009),0)+IF($U363>=AY$2,$AR363/($U363-2009),0)+IF($V363>=AY$2,$AS363/($V363-2009),0)+IF($W363>=AY$2,$AT363/($W363-2009),0)+IF($X363>=AY$2,$AU363/($X363-2009),0)+IF($Y363>=AY$2,$AV363/($Y363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B351","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E351","v":75},{"$f":"D$3+$C364+Distributionsanlæg!D365","v":1980},{"$f":"E$3+$C364+Distributionsanlæg!E365","v":1990},{"$f":"F$3+$C364+Distributionsanlæg!F365","v":2000},{"$f":"G$3+$C364+Distributionsanlæg!G365","v":2010},{"$f":"H$3+$C364+Distributionsanlæg!H365","v":2020},{"$f":"I$3+$C364+Distributionsanlæg!I365","v":2030},{"$f":"J$3+$C364+Distributionsanlæg!J365","v":2040},{"$f":"K$3+$C364+Distributionsanlæg!K365","v":2050},{"$f":"L$3+$C364+Distributionsanlæg!L365","v":2057},{"$f":"M$3+$C364+Distributionsanlæg!M365","v":2062},{"$f":"N$3+$C364+Distributionsanlæg!N365","v":2067},{"$f":"O$3+$C364+Distributionsanlæg!O365","v":2072},{"$f":"P$3+$C364+Distributionsanlæg!P365","v":2075},{"$f":"Q$3+$C364+Distributionsanlæg!Q365","v":2076},{"$f":"R$3+$C364+Distributionsanlæg!R365","v":2077},{"$f":"S$3+$C364+Distributionsanlæg!S365","v":2078},{"$f":"T$3+$C364+Distributionsanlæg!T365","v":2079},{"$f":"U$3+$C364+Distributionsanlæg!U365","v":2080},{"$f":"V$3+$C364+Distributionsanlæg!V365","v":2081},{"$f":"W$3+$C364+Distributionsanlæg!W365","v":2082},{"$f":"X$3+$C364+Distributionsanlæg!X365","v":2083},{"$f":"Y$3+$C364+Distributionsanlæg!Y365","v":2084},null,{"$f":"Distributionsanlæg!BU364","v":0},{"$f":"Distributionsanlæg!BV364","v":0},{"$f":"Distributionsanlæg!BW364","v":0},{"$f":"Distributionsanlæg!BX364","v":0},{"$f":"Distributionsanlæg!BY364","v":0},{"$f":"Distributionsanlæg!BZ364","v":0},{"$f":"Distributionsanlæg!CA364","v":0},{"$f":"Distributionsanlæg!CB364","v":0},{"$f":"Distributionsanlæg!CC364","v":0},{"$f":"Distributionsanlæg!CD364","v":0},{"$f":"Distributionsanlæg!CE364","v":0},{"$f":"Distributionsanlæg!CF364","v":0},{"$f":"Distributionsanlæg!CG364","v":0},{"$f":"Distributionsanlæg!CH364","v":0},{"$f":"Distributionsanlæg!CI364","v":0},{"$f":"Distributionsanlæg!CJ364","v":0},{"$f":"Distributionsanlæg!CK364","v":0},{"$f":"Distributionsanlæg!CL364","v":0},{"$f":"Distributionsanlæg!CM364","v":0},{"$f":"Distributionsanlæg!CN364","v":0},{"$f":"Distributionsanlæg!CO364","v":0},{"$f":"Distributionsanlæg!CP364","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D364>=AY$2,$AA364/($D364-2009),0)+IF($E364>=AY$2,$AB364/($E364-2009),0)+IF($F364>=AY$2,$AC364/($F364-2009),0)+IF($G364>=AY$2,$AD364/($G364-2009),0)+IF($H364>=AY$2,$AE364/($H364-2009),0)+IF($I364>=AY$2,$AF364/($I364-2009),0)+IF($J364>=AY$2,$AG364/($J364-2009),0)+IF($K364>=AY$2,$AH364/($K364-2009),0)+IF($L364>=AY$2,$AI364/($L364-2009),0)+IF($M364>=AY$2,$AJ364/($M364-2009),0)+IF($N364>=AY$2,$AK364/($N364-2009),0)+IF($O364>=AY$2,$AL364/($O364-2009),0)+IF($P364>=AY$2,$AM364/($P364-2009),0)+IF($Q364>=AY$2,$AN364/($Q364-2009),0)+IF($R364>=AY$2,$AO364/($R364-2009),0)+IF($S364>=AY$2,$AP364/($S364-2009),0)+IF($T364>=AY$2,$AQ364/($T364-2009),0)+IF($U364>=AY$2,$AR364/($U364-2009),0)+IF($V364>=AY$2,$AS364/($V364-2009),0)+IF($W364>=AY$2,$AT364/($W364-2009),0)+IF($X364>=AY$2,$AU364/($X364-2009),0)+IF($Y364>=AY$2,$AV364/($Y364-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B352","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E352","v":20},{"$f":"D$3+$C366","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU366","v":0},{"$f":"Distributionsanlæg!BV366","v":0},{"$f":"Distributionsanlæg!BW366","v":0},{"$f":"Distributionsanlæg!BX366","v":0},{"$f":"Distributionsanlæg!BY366","v":0},{"$f":"Distributionsanlæg!BZ366","v":0},{"$f":"Distributionsanlæg!CA366","v":0},{"$f":"Distributionsanlæg!CB366","v":0},{"$f":"Distributionsanlæg!CC366","v":0},{"$f":"Distributionsanlæg!CD366","v":0},{"$f":"Distributionsanlæg!CE366","v":0},{"$f":"Distributionsanlæg!CF366","v":0},{"$f":"Distributionsanlæg!CG366","v":0},{"$f":"Distributionsanlæg!CH366","v":0},{"$f":"Distributionsanlæg!CI366","v":0},{"$f":"Distributionsanlæg!CJ366","v":0},{"$f":"Distributionsanlæg!CK366","v":0},{"$f":"Distributionsanlæg!CL366","v":0},{"$f":"Distributionsanlæg!CM366","v":0},{"$f":"Distributionsanlæg!CN366","v":0},{"$f":"Distributionsanlæg!CO366","v":0},{"$f":"Distributionsanlæg!CP366","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D366>=AY$2,$AA366/($D366-2009),0)+IF($E366>=AY$2,$AB366/($E366-2009),0)+IF($F366>=AY$2,$AC366/($F366-2009),0)+IF($G366>=AY$2,$AD366/($G366-2009),0)+IF($H366>=AY$2,$AE366/($H366-2009),0)+IF($I366>=AY$2,$AF366/($I366-2009),0)+IF($J366>=AY$2,$AG366/($J366-2009),0)+IF($K366>=AY$2,$AH366/($K366-2009),0)+IF($L366>=AY$2,$AI366/($L366-2009),0)+IF($M366>=AY$2,$AJ366/($M366-2009),0)+IF($N366>=AY$2,$AK366/($N366-2009),0)+IF($O366>=AY$2,$AL366/($O366-2009),0)+IF($P366>=AY$2,$AM366/($P366-2009),0)+IF($Q366>=AY$2,$AN366/($Q366-2009),0)+IF($R366>=AY$2,$AO366/($R366-2009),0)+IF($S366>=AY$2,$AP366/($S366-2009),0)+IF($T366>=AY$2,$AQ366/($T366-2009),0)+IF($U366>=AY$2,$AR366/($U366-2009),0)+IF($V366>=AY$2,$AS366/($V366-2009),0)+IF($W366>=AY$2,$AT366/($W366-2009),0)+IF($X366>=AY$2,$AU366/($X366-2009),0)+IF($Y366>=AY$2,$AV366/($Y366-2009),0)","v":0},{"$f":"IF($D366>=AZ$2,$AA366/($D366-2009),0)+IF($E366>=AZ$2,$AB366/($E366-2009),0)+IF($F366>=AZ$2,$AC366/($F366-2009),0)+IF($G366>=AZ$2,$AD366/($G366-2009),0)+IF($H366>=AZ$2,$AE366/($H366-2009),0)+IF($I366>=AZ$2,$AF366/($I366-2009),0)+IF($J366>=AZ$2,$AG366/($J366-2009),0)+IF($K366>=AZ$2,$AH366/($K366-2009),0)+IF($L366>=AZ$2,$AI366/($L366-2009),0)+IF($M366>=AZ$2,$AJ366/($M366-2009),0)+IF($N366>=AZ$2,$AK366/($N366-2009),0)+IF($O366>=AZ$2,$AL366/($O366-2009),0)+IF($P366>=AZ$2,$AM366/($P366-2009),0)+IF($Q366>=AZ$2,$AN366/($Q366-2009),0)+IF($R366>=AZ$2,$AO366/($R366-2009),0)+IF($S366>=AZ$2,$AP366/($S366-2009),0)+IF($T366>=AZ$2,$AQ366/($T366-2009),0)+IF($U366>=AZ$2,$AR366/($U366-2009),0)+IF($V366>=AZ$2,$AS366/($V366-2009),0)+IF($W366>=AZ$2,$AT366/($W366-2009),0)+IF($X366>=AZ$2,$AU366/($X366-2009),0)+IF($Y366>=AZ$2,$AV366/($Y366-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D366>=DL$2,$AA366/($D366-2009),0)+IF($E366>=DL$2,$AB366/($E366-2009),0)+IF($F366>=DL$2,$AC366/($F366-2009),0)+IF($G366>=DL$2,$AD366/($G366-2009),0)+IF($H366>=DL$2,$AE366/($H366-2009),0)+IF($I366>=DL$2,$AF366/($I366-2009),0)+IF($J366>=DL$2,$AG366/($J366-2009),0)+IF($K366>=DL$2,$AH366/($K366-2009),0)+IF($L366>=DL$2,$AI366/($L366-2009),0)+IF($M366>=DL$2,$AJ366/($M366-2009),0)+IF($N366>=DL$2,$AK366/($N366-2009),0)+IF($O366>=DL$2,$AL366/($O366-2009),0)+IF($P366>=DL$2,$AM366/($P366-2009),0)+IF($Q366>=DL$2,$AN366/($Q366-2009),0)+IF($R366>=DL$2,$AO366/($R366-2009),0)+IF($S366>=DL$2,$AP366/($S366-2009),0)+IF($T366>=DL$2,$AQ366/($T366-2009),0)+IF($U366>=DL$2,$AR366/($U366-2009),0)+IF($V366>=DL$2,$AS366/($V366-2009),0)+IF($W366>=DL$2,$AT366/($W366-2009),0)+IF($X366>=DL$2,$AU366/($X366-2009),0)+IF($Y366>=DL$2,$AV366/($Y366-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B353","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E353","v":10},{"$f":"D$3+$C367","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU367","v":0},{"$f":"Distributionsanlæg!BV367","v":0},{"$f":"Distributionsanlæg!BW367","v":0},{"$f":"Distributionsanlæg!BX367","v":0},{"$f":"Distributionsanlæg!BY367","v":0},{"$f":"Distributionsanlæg!BZ367","v":0},{"$f":"Distributionsanlæg!CA367","v":0},{"$f":"Distributionsanlæg!CB367","v":0},{"$f":"Distributionsanlæg!CC367","v":0},{"$f":"Distributionsanlæg!CD367","v":0},{"$f":"Distributionsanlæg!CE367","v":0},{"$f":"Distributionsanlæg!CF367","v":0},{"$f":"Distributionsanlæg!CG367","v":0},{"$f":"Distributionsanlæg!CH367","v":0},{"$f":"Distributionsanlæg!CI367","v":0},{"$f":"Distributionsanlæg!CJ367","v":0},{"$f":"Distributionsanlæg!CK367","v":0},{"$f":"Distributionsanlæg!CL367","v":0},{"$f":"Distributionsanlæg!CM367","v":0},{"$f":"Distributionsanlæg!CN367","v":0},{"$f":"Distributionsanlæg!CO367","v":0},{"$f":"Distributionsanlæg!CP367","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D367>=AY$2,$AA367/($D367-2009),0)+IF($E367>=AY$2,$AB367/($E367-2009),0)+IF($F367>=AY$2,$AC367/($F367-2009),0)+IF($G367>=AY$2,$AD367/($G367-2009),0)+IF($H367>=AY$2,$AE367/($H367-2009),0)+IF($I367>=AY$2,$AF367/($I367-2009),0)+IF($J367>=AY$2,$AG367/($J367-2009),0)+IF($K367>=AY$2,$AH367/($K367-2009),0)+IF($L367>=AY$2,$AI367/($L367-2009),0)+IF($M367>=AY$2,$AJ367/($M367-2009),0)+IF($N367>=AY$2,$AK367/($N367-2009),0)+IF($O367>=AY$2,$AL367/($O367-2009),0)+IF($P367>=AY$2,$AM367/($P367-2009),0)+IF($Q367>=AY$2,$AN367/($Q367-2009),0)+IF($R367>=AY$2,$AO367/($R367-2009),0)+IF($S367>=AY$2,$AP367/($S367-2009),0)+IF($T367>=AY$2,$AQ367/($T367-2009),0)+IF($U367>=AY$2,$AR367/($U367-2009),0)+IF($V367>=AY$2,$AS367/($V367-2009),0)+IF($W367>=AY$2,$AT367/($W367-2009),0)+IF($X367>=AY$2,$AU367/($X367-2009),0)+IF($Y367>=AY$2,$AV367/($Y367-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B354","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E354","v":75},{"$f":"D$3+$C368+Distributionsanlæg!D369","v":1980},{"$f":"E$3+$C368+Distributionsanlæg!E369","v":1990},{"$f":"F$3+$C368+Distributionsanlæg!F369","v":2000},{"$f":"G$3+$C368+Distributionsanlæg!G369","v":2010},{"$f":"H$3+$C368+Distributionsanlæg!H369","v":2020},{"$f":"I$3+$C368+Distributionsanlæg!I369","v":2030},{"$f":"J$3+$C368+Distributionsanlæg!J369","v":2040},{"$f":"K$3+$C368+Distributionsanlæg!K369","v":2050},{"$f":"L$3+$C368+Distributionsanlæg!L369","v":2057},{"$f":"M$3+$C368+Distributionsanlæg!M369","v":2062},{"$f":"N$3+$C368+Distributionsanlæg!N369","v":2067},{"$f":"O$3+$C368+Distributionsanlæg!O369","v":2072},{"$f":"P$3+$C368+Distributionsanlæg!P369","v":2075},{"$f":"Q$3+$C368+Distributionsanlæg!Q369","v":2076},{"$f":"R$3+$C368+Distributionsanlæg!R369","v":2077},{"$f":"S$3+$C368+Distributionsanlæg!S369","v":2078},{"$f":"T$3+$C368+Distributionsanlæg!T369","v":2079},{"$f":"U$3+$C368+Distributionsanlæg!U369","v":2080},{"$f":"V$3+$C368+Distributionsanlæg!V369","v":2081},{"$f":"W$3+$C368+Distributionsanlæg!W369","v":2082},{"$f":"X$3+$C368+Distributionsanlæg!X369","v":2083},{"$f":"Y$3+$C368+Distributionsanlæg!Y369","v":2084},null,{"$f":"Distributionsanlæg!BU368","v":0},{"$f":"Distributionsanlæg!BV368","v":0},{"$f":"Distributionsanlæg!BW368","v":0},{"$f":"Distributionsanlæg!BX368","v":0},{"$f":"Distributionsanlæg!BY368","v":0},{"$f":"Distributionsanlæg!BZ368","v":0},{"$f":"Distributionsanlæg!CA368","v":0},{"$f":"Distributionsanlæg!CB368","v":0},{"$f":"Distributionsanlæg!CC368","v":0},{"$f":"Distributionsanlæg!CD368","v":0},{"$f":"Distributionsanlæg!CE368","v":0},{"$f":"Distributionsanlæg!CF368","v":0},{"$f":"Distributionsanlæg!CG368","v":0},{"$f":"Distributionsanlæg!CH368","v":0},{"$f":"Distributionsanlæg!CI368","v":0},{"$f":"Distributionsanlæg!CJ368","v":0},{"$f":"Distributionsanlæg!CK368","v":0},{"$f":"Distributionsanlæg!CL368","v":0},{"$f":"Distributionsanlæg!CM368","v":0},{"$f":"Distributionsanlæg!CN368","v":0},{"$f":"Distributionsanlæg!CO368","v":0},{"$f":"Distributionsanlæg!CP368","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D368>=AY$2,$AA368/($D368-2009),0)+IF($E368>=AY$2,$AB368/($E368-2009),0)+IF($F368>=AY$2,$AC368/($F368-2009),0)+IF($G368>=AY$2,$AD368/($G368-2009),0)+IF($H368>=AY$2,$AE368/($H368-2009),0)+IF($I368>=AY$2,$AF368/($I368-2009),0)+IF($J368>=AY$2,$AG368/($J368-2009),0)+IF($K368>=AY$2,$AH368/($K368-2009),0)+IF($L368>=AY$2,$AI368/($L368-2009),0)+IF($M368>=AY$2,$AJ368/($M368-2009),0)+IF($N368>=AY$2,$AK368/($N368-2009),0)+IF($O368>=AY$2,$AL368/($O368-2009),0)+IF($P368>=AY$2,$AM368/($P368-2009),0)+IF($Q368>=AY$2,$AN368/($Q368-2009),0)+IF($R368>=AY$2,$AO368/($R368-2009),0)+IF($S368>=AY$2,$AP368/($S368-2009),0)+IF($T368>=AY$2,$AQ368/($T368-2009),0)+IF($U368>=AY$2,$AR368/($U368-2009),0)+IF($V368>=AY$2,$AS368/($V368-2009),0)+IF($W368>=AY$2,$AT368/($W368-2009),0)+IF($X368>=AY$2,$AU368/($X368-2009),0)+IF($Y368>=AY$2,$AV368/($Y368-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B355","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E355","v":20},{"$f":"D$3+$C370","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU370","v":0},{"$f":"Distributionsanlæg!BV370","v":0},{"$f":"Distributionsanlæg!BW370","v":0},{"$f":"Distributionsanlæg!BX370","v":0},{"$f":"Distributionsanlæg!BY370","v":0},{"$f":"Distributionsanlæg!BZ370","v":0},{"$f":"Distributionsanlæg!CA370","v":0},{"$f":"Distributionsanlæg!CB370","v":0},{"$f":"Distributionsanlæg!CC370","v":0},{"$f":"Distributionsanlæg!CD370","v":0},{"$f":"Distributionsanlæg!CE370","v":0},{"$f":"Distributionsanlæg!CF370","v":0},{"$f":"Distributionsanlæg!CG370","v":0},{"$f":"Distributionsanlæg!CH370","v":0},{"$f":"Distributionsanlæg!CI370","v":0},{"$f":"Distributionsanlæg!CJ370","v":0},{"$f":"Distributionsanlæg!CK370","v":0},{"$f":"Distributionsanlæg!CL370","v":0},{"$f":"Distributionsanlæg!CM370","v":0},{"$f":"Distributionsanlæg!CN370","v":0},{"$f":"Distributionsanlæg!CO370","v":0},{"$f":"Distributionsanlæg!CP370","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D370>=AY$2,$AA370/($D370-2009),0)+IF($E370>=AY$2,$AB370/($E370-2009),0)+IF($F370>=AY$2,$AC370/($F370-2009),0)+IF($G370>=AY$2,$AD370/($G370-2009),0)+IF($H370>=AY$2,$AE370/($H370-2009),0)+IF($I370>=AY$2,$AF370/($I370-2009),0)+IF($J370>=AY$2,$AG370/($J370-2009),0)+IF($K370>=AY$2,$AH370/($K370-2009),0)+IF($L370>=AY$2,$AI370/($L370-2009),0)+IF($M370>=AY$2,$AJ370/($M370-2009),0)+IF($N370>=AY$2,$AK370/($N370-2009),0)+IF($O370>=AY$2,$AL370/($O370-2009),0)+IF($P370>=AY$2,$AM370/($P370-2009),0)+IF($Q370>=AY$2,$AN370/($Q370-2009),0)+IF($R370>=AY$2,$AO370/($R370-2009),0)+IF($S370>=AY$2,$AP370/($S370-2009),0)+IF($T370>=AY$2,$AQ370/($T370-2009),0)+IF($U370>=AY$2,$AR370/($U370-2009),0)+IF($V370>=AY$2,$AS370/($V370-2009),0)+IF($W370>=AY$2,$AT370/($W370-2009),0)+IF($X370>=AY$2,$AU370/($X370-2009),0)+IF($Y370>=AY$2,$AV370/($Y370-2009),0)","v":0},{"$f":"IF($D370>=AZ$2,$AA370/($D370-2009),0)+IF($E370>=AZ$2,$AB370/($E370-2009),0)+IF($F370>=AZ$2,$AC370/($F370-2009),0)+IF($G370>=AZ$2,$AD370/($G370-2009),0)+IF($H370>=AZ$2,$AE370/($H370-2009),0)+IF($I370>=AZ$2,$AF370/($I370-2009),0)+IF($J370>=AZ$2,$AG370/($J370-2009),0)+IF($K370>=AZ$2,$AH370/($K370-2009),0)+IF($L370>=AZ$2,$AI370/($L370-2009),0)+IF($M370>=AZ$2,$AJ370/($M370-2009),0)+IF($N370>=AZ$2,$AK370/($N370-2009),0)+IF($O370>=AZ$2,$AL370/($O370-2009),0)+IF($P370>=AZ$2,$AM370/($P370-2009),0)+IF($Q370>=AZ$2,$AN370/($Q370-2009),0)+IF($R370>=AZ$2,$AO370/($R370-2009),0)+IF($S370>=AZ$2,$AP370/($S370-2009),0)+IF($T370>=AZ$2,$AQ370/($T370-2009),0)+IF($U370>=AZ$2,$AR370/($U370-2009),0)+IF($V370>=AZ$2,$AS370/($V370-2009),0)+IF($W370>=AZ$2,$AT370/($W370-2009),0)+IF($X370>=AZ$2,$AU370/($X370-2009),0)+IF($Y370>=AZ$2,$AV370/($Y370-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D370>=DL$2,$AA370/($D370-2009),0)+IF($E370>=DL$2,$AB370/($E370-2009),0)+IF($F370>=DL$2,$AC370/($F370-2009),0)+IF($G370>=DL$2,$AD370/($G370-2009),0)+IF($H370>=DL$2,$AE370/($H370-2009),0)+IF($I370>=DL$2,$AF370/($I370-2009),0)+IF($J370>=DL$2,$AG370/($J370-2009),0)+IF($K370>=DL$2,$AH370/($K370-2009),0)+IF($L370>=DL$2,$AI370/($L370-2009),0)+IF($M370>=DL$2,$AJ370/($M370-2009),0)+IF($N370>=DL$2,$AK370/($N370-2009),0)+IF($O370>=DL$2,$AL370/($O370-2009),0)+IF($P370>=DL$2,$AM370/($P370-2009),0)+IF($Q370>=DL$2,$AN370/($Q370-2009),0)+IF($R370>=DL$2,$AO370/($R370-2009),0)+IF($S370>=DL$2,$AP370/($S370-2009),0)+IF($T370>=DL$2,$AQ370/($T370-2009),0)+IF($U370>=DL$2,$AR370/($U370-2009),0)+IF($V370>=DL$2,$AS370/($V370-2009),0)+IF($W370>=DL$2,$AT370/($W370-2009),0)+IF($X370>=DL$2,$AU370/($X370-2009),0)+IF($Y370>=DL$2,$AV370/($Y370-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B356","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E356","v":10},{"$f":"D$3+$C371","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU371","v":0},{"$f":"Distributionsanlæg!BV371","v":0},{"$f":"Distributionsanlæg!BW371","v":0},{"$f":"Distributionsanlæg!BX371","v":0},{"$f":"Distributionsanlæg!BY371","v":0},{"$f":"Distributionsanlæg!BZ371","v":0},{"$f":"Distributionsanlæg!CA371","v":0},{"$f":"Distributionsanlæg!CB371","v":0},{"$f":"Distributionsanlæg!CC371","v":0},{"$f":"Distributionsanlæg!CD371","v":0},{"$f":"Distributionsanlæg!CE371","v":0},{"$f":"Distributionsanlæg!CF371","v":0},{"$f":"Distributionsanlæg!CG371","v":0},{"$f":"Distributionsanlæg!CH371","v":0},{"$f":"Distributionsanlæg!CI371","v":0},{"$f":"Distributionsanlæg!CJ371","v":0},{"$f":"Distributionsanlæg!CK371","v":0},{"$f":"Distributionsanlæg!CL371","v":0},{"$f":"Distributionsanlæg!CM371","v":0},{"$f":"Distributionsanlæg!CN371","v":0},{"$f":"Distributionsanlæg!CO371","v":0},{"$f":"Distributionsanlæg!CP371","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D371>=AY$2,$AA371/($D371-2009),0)+IF($E371>=AY$2,$AB371/($E371-2009),0)+IF($F371>=AY$2,$AC371/($F371-2009),0)+IF($G371>=AY$2,$AD371/($G371-2009),0)+IF($H371>=AY$2,$AE371/($H371-2009),0)+IF($I371>=AY$2,$AF371/($I371-2009),0)+IF($J371>=AY$2,$AG371/($J371-2009),0)+IF($K371>=AY$2,$AH371/($K371-2009),0)+IF($L371>=AY$2,$AI371/($L371-2009),0)+IF($M371>=AY$2,$AJ371/($M371-2009),0)+IF($N371>=AY$2,$AK371/($N371-2009),0)+IF($O371>=AY$2,$AL371/($O371-2009),0)+IF($P371>=AY$2,$AM371/($P371-2009),0)+IF($Q371>=AY$2,$AN371/($Q371-2009),0)+IF($R371>=AY$2,$AO371/($R371-2009),0)+IF($S371>=AY$2,$AP371/($S371-2009),0)+IF($T371>=AY$2,$AQ371/($T371-2009),0)+IF($U371>=AY$2,$AR371/($U371-2009),0)+IF($V371>=AY$2,$AS371/($V371-2009),0)+IF($W371>=AY$2,$AT371/($W371-2009),0)+IF($X371>=AY$2,$AU371/($X371-2009),0)+IF($Y371>=AY$2,$AV371/($Y371-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sparebassin/laguner - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW373:AW379)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY373:AY380)","v":0},{"$f":"SUM(AZ373:AZ380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL373:DL380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B358","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E358","v":50},{"$f":"D$3+$C373+Distributionsanlæg!D374","v":1955},{"$f":"E$3+$C373+Distributionsanlæg!E374","v":1965},{"$f":"F$3+$C373+Distributionsanlæg!F374","v":1975},{"$f":"G$3+$C373+Distributionsanlæg!G374","v":1985},{"$f":"H$3+$C373+Distributionsanlæg!H374","v":1995},{"$f":"I$3+$C373+Distributionsanlæg!I374","v":2005},{"$f":"J$3+$C373+Distributionsanlæg!J374","v":2015},{"$f":"K$3+$C373+Distributionsanlæg!K374","v":2025},{"$f":"L$3+$C373+Distributionsanlæg!L374","v":2032},{"$f":"M$3+$C373+Distributionsanlæg!M374","v":2037},{"$f":"N$3+$C373+Distributionsanlæg!N374","v":2042},{"$f":"O$3+$C373+Distributionsanlæg!O374","v":2047},{"$f":"P$3+$C373+Distributionsanlæg!P374","v":2050},{"$f":"Q$3+$C373+Distributionsanlæg!Q374","v":2051},{"$f":"R$3+$C373+Distributionsanlæg!R374","v":2052},{"$f":"S$3+$C373+Distributionsanlæg!S374","v":2053},{"$f":"T$3+$C373+Distributionsanlæg!T374","v":2054},{"$f":"U$3+$C373+Distributionsanlæg!U374","v":2055},{"$f":"V$3+$C373+Distributionsanlæg!V374","v":2056},{"$f":"W$3+$C373+Distributionsanlæg!W374","v":2057},{"$f":"X$3+$C373+Distributionsanlæg!X374","v":2058},{"$f":"Y$3+$C373+Distributionsanlæg!Y374","v":2059},null,{"$f":"Distributionsanlæg!BU373","v":0},{"$f":"Distributionsanlæg!BV373","v":0},{"$f":"Distributionsanlæg!BW373","v":0},{"$f":"Distributionsanlæg!BX373","v":0},{"$f":"Distributionsanlæg!BY373","v":0},{"$f":"Distributionsanlæg!BZ373","v":0},{"$f":"Distributionsanlæg!CA373","v":0},{"$f":"Distributionsanlæg!CB373","v":0},{"$f":"Distributionsanlæg!CC373","v":0},{"$f":"Distributionsanlæg!CD373","v":0},{"$f":"Distributionsanlæg!CE373","v":0},{"$f":"Distributionsanlæg!CF373","v":0},{"$f":"Distributionsanlæg!CG373","v":0},{"$f":"Distributionsanlæg!CH373","v":0},{"$f":"Distributionsanlæg!CI373","v":0},{"$f":"Distributionsanlæg!CJ373","v":0},{"$f":"Distributionsanlæg!CK373","v":0},{"$f":"Distributionsanlæg!CL373","v":0},{"$f":"Distributionsanlæg!CM373","v":0},{"$f":"Distributionsanlæg!CN373","v":0},{"$f":"Distributionsanlæg!CO373","v":0},{"$f":"Distributionsanlæg!CP373","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D373>=AY$2,$AA373/($D373-2009),0)+IF($E373>=AY$2,$AB373/($E373-2009),0)+IF($F373>=AY$2,$AC373/($F373-2009),0)+IF($G373>=AY$2,$AD373/($G373-2009),0)+IF($H373>=AY$2,$AE373/($H373-2009),0)+IF($I373>=AY$2,$AF373/($I373-2009),0)+IF($J373>=AY$2,$AG373/($J373-2009),0)+IF($K373>=AY$2,$AH373/($K373-2009),0)+IF($L373>=AY$2,$AI373/($L373-2009),0)+IF($M373>=AY$2,$AJ373/($M373-2009),0)+IF($N373>=AY$2,$AK373/($N373-2009),0)+IF($O373>=AY$2,$AL373/($O373-2009),0)+IF($P373>=AY$2,$AM373/($P373-2009),0)+IF($Q373>=AY$2,$AN373/($Q373-2009),0)+IF($R373>=AY$2,$AO373/($R373-2009),0)+IF($S373>=AY$2,$AP373/($S373-2009),0)+IF($T373>=AY$2,$AQ373/($T373-2009),0)+IF($U373>=AY$2,$AR373/($U373-2009),0)+IF($V373>=AY$2,$AS373/($V373-2009),0)+IF($W373>=AY$2,$AT373/($W373-2009),0)+IF($X373>=AY$2,$AU373/($X373-2009),0)+IF($Y373>=AY$2,$AV373/($Y373-2009),0)","v":0},{"$f":"IF($D373>=AZ$2,$AA373/($D373-2009),0)+IF($E373>=AZ$2,$AB373/($E373-2009),0)+IF($F373>=AZ$2,$AC373/($F373-2009),0)+IF($G373>=AZ$2,$AD373/($G373-2009),0)+IF($H373>=AZ$2,$AE373/($H373-2009),0)+IF($I373>=AZ$2,$AF373/($I373-2009),0)+IF($J373>=AZ$2,$AG373/($J373-2009),0)+IF($K373>=AZ$2,$AH373/($K373-2009),0)+IF($L373>=AZ$2,$AI373/($L373-2009),0)+IF($M373>=AZ$2,$AJ373/($M373-2009),0)+IF($N373>=AZ$2,$AK373/($N373-2009),0)+IF($O373>=AZ$2,$AL373/($O373-2009),0)+IF($P373>=AZ$2,$AM373/($P373-2009),0)+IF($Q373>=AZ$2,$AN373/($Q373-2009),0)+IF($R373>=AZ$2,$AO373/($R373-2009),0)+IF($S373>=AZ$2,$AP373/($S373-2009),0)+IF($T373>=AZ$2,$AQ373/($T373-2009),0)+IF($U373>=AZ$2,$AR373/($U373-2009),0)+IF($V373>=AZ$2,$AS373/($V373-2009),0)+IF($W373>=AZ$2,$AT373/($W373-2009),0)+IF($X373>=AZ$2,$AU373/($X373-2009),0)+IF($Y373>=AZ$2,$AV373/($Y373-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D373>=DL$2,$AA373/($D373-2009),0)+IF($E373>=DL$2,$AB373/($E373-2009),0)+IF($F373>=DL$2,$AC373/($F373-2009),0)+IF($G373>=DL$2,$AD373/($G373-2009),0)+IF($H373>=DL$2,$AE373/($H373-2009),0)+IF($I373>=DL$2,$AF373/($I373-2009),0)+IF($J373>=DL$2,$AG373/($J373-2009),0)+IF($K373>=DL$2,$AH373/($K373-2009),0)+IF($L373>=DL$2,$AI373/($L373-2009),0)+IF($M373>=DL$2,$AJ373/($M373-2009),0)+IF($N373>=DL$2,$AK373/($N373-2009),0)+IF($O373>=DL$2,$AL373/($O373-2009),0)+IF($P373>=DL$2,$AM373/($P373-2009),0)+IF($Q373>=DL$2,$AN373/($Q373-2009),0)+IF($R373>=DL$2,$AO373/($R373-2009),0)+IF($S373>=DL$2,$AP373/($S373-2009),0)+IF($T373>=DL$2,$AQ373/($T373-2009),0)+IF($U373>=DL$2,$AR373/($U373-2009),0)+IF($V373>=DL$2,$AS373/($V373-2009),0)+IF($W373>=DL$2,$AT373/($W373-2009),0)+IF($X373>=DL$2,$AU373/($X373-2009),0)+IF($Y373>=DL$2,$AV373/($Y373-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B359","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E359","v":50},{"$f":"D$3+$C375+Distributionsanlæg!D376","v":1955},{"$f":"E$3+$C375+Distributionsanlæg!E376","v":1965},{"$f":"F$3+$C375+Distributionsanlæg!F376","v":1975},{"$f":"G$3+$C375+Distributionsanlæg!G376","v":1985},{"$f":"H$3+$C375+Distributionsanlæg!H376","v":1995},{"$f":"I$3+$C375+Distributionsanlæg!I376","v":2005},{"$f":"J$3+$C375+Distributionsanlæg!J376","v":2015},{"$f":"K$3+$C375+Distributionsanlæg!K376","v":2025},{"$f":"L$3+$C375+Distributionsanlæg!L376","v":2032},{"$f":"M$3+$C375+Distributionsanlæg!M376","v":2037},{"$f":"N$3+$C375+Distributionsanlæg!N376","v":2042},{"$f":"O$3+$C375+Distributionsanlæg!O376","v":2047},{"$f":"P$3+$C375+Distributionsanlæg!P376","v":2050},{"$f":"Q$3+$C375+Distributionsanlæg!Q376","v":2051},{"$f":"R$3+$C375+Distributionsanlæg!R376","v":2052},{"$f":"S$3+$C375+Distributionsanlæg!S376","v":2053},{"$f":"T$3+$C375+Distributionsanlæg!T376","v":2054},{"$f":"U$3+$C375+Distributionsanlæg!U376","v":2055},{"$f":"V$3+$C375+Distributionsanlæg!V376","v":2056},{"$f":"W$3+$C375+Distributionsanlæg!W376","v":2057},{"$f":"X$3+$C375+Distributionsanlæg!X376","v":2058},{"$f":"Y$3+$C375+Distributionsanlæg!Y376","v":2059},null,{"$f":"Distributionsanlæg!BU375","v":0},{"$f":"Distributionsanlæg!BV375","v":0},{"$f":"Distributionsanlæg!BW375","v":0},{"$f":"Distributionsanlæg!BX375","v":0},{"$f":"Distributionsanlæg!BY375","v":0},{"$f":"Distributionsanlæg!BZ375","v":0},{"$f":"Distributionsanlæg!CA375","v":0},{"$f":"Distributionsanlæg!CB375","v":0},{"$f":"Distributionsanlæg!CC375","v":0},{"$f":"Distributionsanlæg!CD375","v":0},{"$f":"Distributionsanlæg!CE375","v":0},{"$f":"Distributionsanlæg!CF375","v":0},{"$f":"Distributionsanlæg!CG375","v":0},{"$f":"Distributionsanlæg!CH375","v":0},{"$f":"Distributionsanlæg!CI375","v":0},{"$f":"Distributionsanlæg!CJ375","v":0},{"$f":"Distributionsanlæg!CK375","v":0},{"$f":"Distributionsanlæg!CL375","v":0},{"$f":"Distributionsanlæg!CM375","v":0},{"$f":"Distributionsanlæg!CN375","v":0},{"$f":"Distributionsanlæg!CO375","v":0},{"$f":"Distributionsanlæg!CP375","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D375>=AY$2,$AA375/($D375-2009),0)+IF($E375>=AY$2,$AB375/($E375-2009),0)+IF($F375>=AY$2,$AC375/($F375-2009),0)+IF($G375>=AY$2,$AD375/($G375-2009),0)+IF($H375>=AY$2,$AE375/($H375-2009),0)+IF($I375>=AY$2,$AF375/($I375-2009),0)+IF($J375>=AY$2,$AG375/($J375-2009),0)+IF($K375>=AY$2,$AH375/($K375-2009),0)+IF($L375>=AY$2,$AI375/($L375-2009),0)+IF($M375>=AY$2,$AJ375/($M375-2009),0)+IF($N375>=AY$2,$AK375/($N375-2009),0)+IF($O375>=AY$2,$AL375/($O375-2009),0)+IF($P375>=AY$2,$AM375/($P375-2009),0)+IF($Q375>=AY$2,$AN375/($Q375-2009),0)+IF($R375>=AY$2,$AO375/($R375-2009),0)+IF($S375>=AY$2,$AP375/($S375-2009),0)+IF($T375>=AY$2,$AQ375/($T375-2009),0)+IF($U375>=AY$2,$AR375/($U375-2009),0)+IF($V375>=AY$2,$AS375/($V375-2009),0)+IF($W375>=AY$2,$AT375/($W375-2009),0)+IF($X375>=AY$2,$AU375/($X375-2009),0)+IF($Y375>=AY$2,$AV375/($Y375-2009),0)","v":0},{"$f":"IF($D375>=AZ$2,$AA375/($D375-2009),0)+IF($E375>=AZ$2,$AB375/($E375-2009),0)+IF($F375>=AZ$2,$AC375/($F375-2009),0)+IF($G375>=AZ$2,$AD375/($G375-2009),0)+IF($H375>=AZ$2,$AE375/($H375-2009),0)+IF($I375>=AZ$2,$AF375/($I375-2009),0)+IF($J375>=AZ$2,$AG375/($J375-2009),0)+IF($K375>=AZ$2,$AH375/($K375-2009),0)+IF($L375>=AZ$2,$AI375/($L375-2009),0)+IF($M375>=AZ$2,$AJ375/($M375-2009),0)+IF($N375>=AZ$2,$AK375/($N375-2009),0)+IF($O375>=AZ$2,$AL375/($O375-2009),0)+IF($P375>=AZ$2,$AM375/($P375-2009),0)+IF($Q375>=AZ$2,$AN375/($Q375-2009),0)+IF($R375>=AZ$2,$AO375/($R375-2009),0)+IF($S375>=AZ$2,$AP375/($S375-2009),0)+IF($T375>=AZ$2,$AQ375/($T375-2009),0)+IF($U375>=AZ$2,$AR375/($U375-2009),0)+IF($V375>=AZ$2,$AS375/($V375-2009),0)+IF($W375>=AZ$2,$AT375/($W375-2009),0)+IF($X375>=AZ$2,$AU375/($X375-2009),0)+IF($Y375>=AZ$2,$AV375/($Y375-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D375>=DL$2,$AA375/($D375-2009),0)+IF($E375>=DL$2,$AB375/($E375-2009),0)+IF($F375>=DL$2,$AC375/($F375-2009),0)+IF($G375>=DL$2,$AD375/($G375-2009),0)+IF($H375>=DL$2,$AE375/($H375-2009),0)+IF($I375>=DL$2,$AF375/($I375-2009),0)+IF($J375>=DL$2,$AG375/($J375-2009),0)+IF($K375>=DL$2,$AH375/($K375-2009),0)+IF($L375>=DL$2,$AI375/($L375-2009),0)+IF($M375>=DL$2,$AJ375/($M375-2009),0)+IF($N375>=DL$2,$AK375/($N375-2009),0)+IF($O375>=DL$2,$AL375/($O375-2009),0)+IF($P375>=DL$2,$AM375/($P375-2009),0)+IF($Q375>=DL$2,$AN375/($Q375-2009),0)+IF($R375>=DL$2,$AO375/($R375-2009),0)+IF($S375>=DL$2,$AP375/($S375-2009),0)+IF($T375>=DL$2,$AQ375/($T375-2009),0)+IF($U375>=DL$2,$AR375/($U375-2009),0)+IF($V375>=DL$2,$AS375/($V375-2009),0)+IF($W375>=DL$2,$AT375/($W375-2009),0)+IF($X375>=DL$2,$AU375/($X375-2009),0)+IF($Y375>=DL$2,$AV375/($Y375-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B360","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E360","v":75},{"$f":"D$3+$C377+Distributionsanlæg!D378","v":1980},{"$f":"E$3+$C377+Distributionsanlæg!E378","v":1990},{"$f":"F$3+$C377+Distributionsanlæg!F378","v":2000},{"$f":"G$3+$C377+Distributionsanlæg!G378","v":2010},{"$f":"H$3+$C377+Distributionsanlæg!H378","v":2020},{"$f":"I$3+$C377+Distributionsanlæg!I378","v":2030},{"$f":"J$3+$C377+Distributionsanlæg!J378","v":2040},{"$f":"K$3+$C377+Distributionsanlæg!K378","v":2050},{"$f":"L$3+$C377+Distributionsanlæg!L378","v":2057},{"$f":"M$3+$C377+Distributionsanlæg!M378","v":2062},{"$f":"N$3+$C377+Distributionsanlæg!N378","v":2067},{"$f":"O$3+$C377+Distributionsanlæg!O378","v":2072},{"$f":"P$3+$C377+Distributionsanlæg!P378","v":2075},{"$f":"Q$3+$C377+Distributionsanlæg!Q378","v":2076},{"$f":"R$3+$C377+Distributionsanlæg!R378","v":2077},{"$f":"S$3+$C377+Distributionsanlæg!S378","v":2078},{"$f":"T$3+$C377+Distributionsanlæg!T378","v":2079},{"$f":"U$3+$C377+Distributionsanlæg!U378","v":2080},{"$f":"V$3+$C377+Distributionsanlæg!V378","v":2081},{"$f":"W$3+$C377+Distributionsanlæg!W378","v":2082},{"$f":"X$3+$C377+Distributionsanlæg!X378","v":2083},{"$f":"Y$3+$C377+Distributionsanlæg!Y378","v":2084},null,{"$f":"Distributionsanlæg!BU377","v":0},{"$f":"Distributionsanlæg!BV377","v":0},{"$f":"Distributionsanlæg!BW377","v":0},{"$f":"Distributionsanlæg!BX377","v":0},{"$f":"Distributionsanlæg!BY377","v":0},{"$f":"Distributionsanlæg!BZ377","v":0},{"$f":"Distributionsanlæg!CA377","v":0},{"$f":"Distributionsanlæg!CB377","v":0},{"$f":"Distributionsanlæg!CC377","v":0},{"$f":"Distributionsanlæg!CD377","v":0},{"$f":"Distributionsanlæg!CE377","v":0},{"$f":"Distributionsanlæg!CF377","v":0},{"$f":"Distributionsanlæg!CG377","v":0},{"$f":"Distributionsanlæg!CH377","v":0},{"$f":"Distributionsanlæg!CI377","v":0},{"$f":"Distributionsanlæg!CJ377","v":0},{"$f":"Distributionsanlæg!CK377","v":0},{"$f":"Distributionsanlæg!CL377","v":0},{"$f":"Distributionsanlæg!CM377","v":0},{"$f":"Distributionsanlæg!CN377","v":0},{"$f":"Distributionsanlæg!CO377","v":0},{"$f":"Distributionsanlæg!CP377","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D377>=AY$2,$AA377/($D377-2009),0)+IF($E377>=AY$2,$AB377/($E377-2009),0)+IF($F377>=AY$2,$AC377/($F377-2009),0)+IF($G377>=AY$2,$AD377/($G377-2009),0)+IF($H377>=AY$2,$AE377/($H377-2009),0)+IF($I377>=AY$2,$AF377/($I377-2009),0)+IF($J377>=AY$2,$AG377/($J377-2009),0)+IF($K377>=AY$2,$AH377/($K377-2009),0)+IF($L377>=AY$2,$AI377/($L377-2009),0)+IF($M377>=AY$2,$AJ377/($M377-2009),0)+IF($N377>=AY$2,$AK377/($N377-2009),0)+IF($O377>=AY$2,$AL377/($O377-2009),0)+IF($P377>=AY$2,$AM377/($P377-2009),0)+IF($Q377>=AY$2,$AN377/($Q377-2009),0)+IF($R377>=AY$2,$AO377/($R377-2009),0)+IF($S377>=AY$2,$AP377/($S377-2009),0)+IF($T377>=AY$2,$AQ377/($T377-2009),0)+IF($U377>=AY$2,$AR377/($U377-2009),0)+IF($V377>=AY$2,$AS377/($V377-2009),0)+IF($W377>=AY$2,$AT377/($W377-2009),0)+IF($X377>=AY$2,$AU377/($X377-2009),0)+IF($Y377>=AY$2,$AV377/($Y377-2009),0)","v":0},{"$f":"IF($D377>=AZ$2,$AA377/($D377-2009),0)+IF($E377>=AZ$2,$AB377/($E377-2009),0)+IF($F377>=AZ$2,$AC377/($F377-2009),0)+IF($G377>=AZ$2,$AD377/($G377-2009),0)+IF($H377>=AZ$2,$AE377/($H377-2009),0)+IF($I377>=AZ$2,$AF377/($I377-2009),0)+IF($J377>=AZ$2,$AG377/($J377-2009),0)+IF($K377>=AZ$2,$AH377/($K377-2009),0)+IF($L377>=AZ$2,$AI377/($L377-2009),0)+IF($M377>=AZ$2,$AJ377/($M377-2009),0)+IF($N377>=AZ$2,$AK377/($N377-2009),0)+IF($O377>=AZ$2,$AL377/($O377-2009),0)+IF($P377>=AZ$2,$AM377/($P377-2009),0)+IF($Q377>=AZ$2,$AN377/($Q377-2009),0)+IF($R377>=AZ$2,$AO377/($R377-2009),0)+IF($S377>=AZ$2,$AP377/($S377-2009),0)+IF($T377>=AZ$2,$AQ377/($T377-2009),0)+IF($U377>=AZ$2,$AR377/($U377-2009),0)+IF($V377>=AZ$2,$AS377/($V377-2009),0)+IF($W377>=AZ$2,$AT377/($W377-2009),0)+IF($X377>=AZ$2,$AU377/($X377-2009),0)+IF($Y377>=AZ$2,$AV377/($Y377-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D377>=DL$2,$AA377/($D377-2009),0)+IF($E377>=DL$2,$AB377/($E377-2009),0)+IF($F377>=DL$2,$AC377/($F377-2009),0)+IF($G377>=DL$2,$AD377/($G377-2009),0)+IF($H377>=DL$2,$AE377/($H377-2009),0)+IF($I377>=DL$2,$AF377/($I377-2009),0)+IF($J377>=DL$2,$AG377/($J377-2009),0)+IF($K377>=DL$2,$AH377/($K377-2009),0)+IF($L377>=DL$2,$AI377/($L377-2009),0)+IF($M377>=DL$2,$AJ377/($M377-2009),0)+IF($N377>=DL$2,$AK377/($N377-2009),0)+IF($O377>=DL$2,$AL377/($O377-2009),0)+IF($P377>=DL$2,$AM377/($P377-2009),0)+IF($Q377>=DL$2,$AN377/($Q377-2009),0)+IF($R377>=DL$2,$AO377/($R377-2009),0)+IF($S377>=DL$2,$AP377/($S377-2009),0)+IF($T377>=DL$2,$AQ377/($T377-2009),0)+IF($U377>=DL$2,$AR377/($U377-2009),0)+IF($V377>=DL$2,$AS377/($V377-2009),0)+IF($W377>=DL$2,$AT377/($W377-2009),0)+IF($X377>=DL$2,$AU377/($X377-2009),0)+IF($Y377>=DL$2,$AV377/($Y377-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B361","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E361","v":75},{"$f":"D$3+$C379+Distributionsanlæg!D380","v":1980},{"$f":"E$3+$C379+Distributionsanlæg!E380","v":1990},{"$f":"F$3+$C379+Distributionsanlæg!F380","v":2000},{"$f":"G$3+$C379+Distributionsanlæg!G380","v":2010},{"$f":"H$3+$C379+Distributionsanlæg!H380","v":2020},{"$f":"I$3+$C379+Distributionsanlæg!I380","v":2030},{"$f":"J$3+$C379+Distributionsanlæg!J380","v":2040},{"$f":"K$3+$C379+Distributionsanlæg!K380","v":2050},{"$f":"L$3+$C379+Distributionsanlæg!L380","v":2057},{"$f":"M$3+$C379+Distributionsanlæg!M380","v":2062},{"$f":"N$3+$C379+Distributionsanlæg!N380","v":2067},{"$f":"O$3+$C379+Distributionsanlæg!O380","v":2072},{"$f":"P$3+$C379+Distributionsanlæg!P380","v":2075},{"$f":"Q$3+$C379+Distributionsanlæg!Q380","v":2076},{"$f":"R$3+$C379+Distributionsanlæg!R380","v":2077},{"$f":"S$3+$C379+Distributionsanlæg!S380","v":2078},{"$f":"T$3+$C379+Distributionsanlæg!T380","v":2079},{"$f":"U$3+$C379+Distributionsanlæg!U380","v":2080},{"$f":"V$3+$C379+Distributionsanlæg!V380","v":2081},{"$f":"W$3+$C379+Distributionsanlæg!W380","v":2082},{"$f":"X$3+$C379+Distributionsanlæg!X380","v":2083},{"$f":"Y$3+$C379+Distributionsanlæg!Y380","v":2084},null,{"$f":"Distributionsanlæg!BU379","v":0},{"$f":"Distributionsanlæg!BV379","v":0},{"$f":"Distributionsanlæg!BW379","v":0},{"$f":"Distributionsanlæg!BX379","v":0},{"$f":"Distributionsanlæg!BY379","v":0},{"$f":"Distributionsanlæg!BZ379","v":0},{"$f":"Distributionsanlæg!CA379","v":0},{"$f":"Distributionsanlæg!CB379","v":0},{"$f":"Distributionsanlæg!CC379","v":0},{"$f":"Distributionsanlæg!CD379","v":0},{"$f":"Distributionsanlæg!CE379","v":0},{"$f":"Distributionsanlæg!CF379","v":0},{"$f":"Distributionsanlæg!CG379","v":0},{"$f":"Distributionsanlæg!CH379","v":0},{"$f":"Distributionsanlæg!CI379","v":0},{"$f":"Distributionsanlæg!CJ379","v":0},{"$f":"Distributionsanlæg!CK379","v":0},{"$f":"Distributionsanlæg!CL379","v":0},{"$f":"Distributionsanlæg!CM379","v":0},{"$f":"Distributionsanlæg!CN379","v":0},{"$f":"Distributionsanlæg!CO379","v":0},{"$f":"Distributionsanlæg!CP379","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D379>=AY$2,$AA379/($D379-2009),0)+IF($E379>=AY$2,$AB379/($E379-2009),0)+IF($F379>=AY$2,$AC379/($F379-2009),0)+IF($G379>=AY$2,$AD379/($G379-2009),0)+IF($H379>=AY$2,$AE379/($H379-2009),0)+IF($I379>=AY$2,$AF379/($I379-2009),0)+IF($J379>=AY$2,$AG379/($J379-2009),0)+IF($K379>=AY$2,$AH379/($K379-2009),0)+IF($L379>=AY$2,$AI379/($L379-2009),0)+IF($M379>=AY$2,$AJ379/($M379-2009),0)+IF($N379>=AY$2,$AK379/($N379-2009),0)+IF($O379>=AY$2,$AL379/($O379-2009),0)+IF($P379>=AY$2,$AM379/($P379-2009),0)+IF($Q379>=AY$2,$AN379/($Q379-2009),0)+IF($R379>=AY$2,$AO379/($R379-2009),0)+IF($S379>=AY$2,$AP379/($S379-2009),0)+IF($T379>=AY$2,$AQ379/($T379-2009),0)+IF($U379>=AY$2,$AR379/($U379-2009),0)+IF($V379>=AY$2,$AS379/($V379-2009),0)+IF($W379>=AY$2,$AT379/($W379-2009),0)+IF($X379>=AY$2,$AU379/($X379-2009),0)+IF($Y379>=AY$2,$AV379/($Y379-2009),0)","v":0},{"$f":"IF($D379>=AZ$2,$AA379/($D379-2009),0)+IF($E379>=AZ$2,$AB379/($E379-2009),0)+IF($F379>=AZ$2,$AC379/($F379-2009),0)+IF($G379>=AZ$2,$AD379/($G379-2009),0)+IF($H379>=AZ$2,$AE379/($H379-2009),0)+IF($I379>=AZ$2,$AF379/($I379-2009),0)+IF($J379>=AZ$2,$AG379/($J379-2009),0)+IF($K379>=AZ$2,$AH379/($K379-2009),0)+IF($L379>=AZ$2,$AI379/($L379-2009),0)+IF($M379>=AZ$2,$AJ379/($M379-2009),0)+IF($N379>=AZ$2,$AK379/($N379-2009),0)+IF($O379>=AZ$2,$AL379/($O379-2009),0)+IF($P379>=AZ$2,$AM379/($P379-2009),0)+IF($Q379>=AZ$2,$AN379/($Q379-2009),0)+IF($R379>=AZ$2,$AO379/($R379-2009),0)+IF($S379>=AZ$2,$AP379/($S379-2009),0)+IF($T379>=AZ$2,$AQ379/($T379-2009),0)+IF($U379>=AZ$2,$AR379/($U379-2009),0)+IF($V379>=AZ$2,$AS379/($V379-2009),0)+IF($W379>=AZ$2,$AT379/($W379-2009),0)+IF($X379>=AZ$2,$AU379/($X379-2009),0)+IF($Y379>=AZ$2,$AV379/($Y379-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D379>=DL$2,$AA379/($D379-2009),0)+IF($E379>=DL$2,$AB379/($E379-2009),0)+IF($F379>=DL$2,$AC379/($F379-2009),0)+IF($G379>=DL$2,$AD379/($G379-2009),0)+IF($H379>=DL$2,$AE379/($H379-2009),0)+IF($I379>=DL$2,$AF379/($I379-2009),0)+IF($J379>=DL$2,$AG379/($J379-2009),0)+IF($K379>=DL$2,$AH379/($K379-2009),0)+IF($L379>=DL$2,$AI379/($L379-2009),0)+IF($M379>=DL$2,$AJ379/($M379-2009),0)+IF($N379>=DL$2,$AK379/($N379-2009),0)+IF($O379>=DL$2,$AL379/($O379-2009),0)+IF($P379>=DL$2,$AM379/($P379-2009),0)+IF($Q379>=DL$2,$AN379/($Q379-2009),0)+IF($R379>=DL$2,$AO379/($R379-2009),0)+IF($S379>=DL$2,$AP379/($S379-2009),0)+IF($T379>=DL$2,$AQ379/($T379-2009),0)+IF($U379>=DL$2,$AR379/($U379-2009),0)+IF($V379>=DL$2,$AS379/($V379-2009),0)+IF($W379>=DL$2,$AT379/($W379-2009),0)+IF($X379>=DL$2,$AU379/($X379-2009),0)+IF($Y379>=DL$2,$AV379/($Y379-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Sparebassin/laguner - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW382:AW388)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY382:AY389)","v":0},{"$f":"SUM(AZ382:AZ389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL382:DL389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B363","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E363","v":50},{"$f":"D$3+$C382+Distributionsanlæg!D383","v":1955},{"$f":"E$3+$C382+Distributionsanlæg!E383","v":1965},{"$f":"F$3+$C382+Distributionsanlæg!F383","v":1975},{"$f":"G$3+$C382+Distributionsanlæg!G383","v":1985},{"$f":"H$3+$C382+Distributionsanlæg!H383","v":1995},{"$f":"I$3+$C382+Distributionsanlæg!I383","v":2005},{"$f":"J$3+$C382+Distributionsanlæg!J383","v":2015},{"$f":"K$3+$C382+Distributionsanlæg!K383","v":2025},{"$f":"L$3+$C382+Distributionsanlæg!L383","v":2032},{"$f":"M$3+$C382+Distributionsanlæg!M383","v":2037},{"$f":"N$3+$C382+Distributionsanlæg!N383","v":2042},{"$f":"O$3+$C382+Distributionsanlæg!O383","v":2047},{"$f":"P$3+$C382+Distributionsanlæg!P383","v":2050},{"$f":"Q$3+$C382+Distributionsanlæg!Q383","v":2051},{"$f":"R$3+$C382+Distributionsanlæg!R383","v":2052},{"$f":"S$3+$C382+Distributionsanlæg!S383","v":2053},{"$f":"T$3+$C382+Distributionsanlæg!T383","v":2054},{"$f":"U$3+$C382+Distributionsanlæg!U383","v":2055},{"$f":"V$3+$C382+Distributionsanlæg!V383","v":2056},{"$f":"W$3+$C382+Distributionsanlæg!W383","v":2057},{"$f":"X$3+$C382+Distributionsanlæg!X383","v":2058},{"$f":"Y$3+$C382+Distributionsanlæg!Y383","v":2059},null,{"$f":"Distributionsanlæg!BU382","v":0},{"$f":"Distributionsanlæg!BV382","v":0},{"$f":"Distributionsanlæg!BW382","v":0},{"$f":"Distributionsanlæg!BX382","v":0},{"$f":"Distributionsanlæg!BY382","v":0},{"$f":"Distributionsanlæg!BZ382","v":0},{"$f":"Distributionsanlæg!CA382","v":0},{"$f":"Distributionsanlæg!CB382","v":0},{"$f":"Distributionsanlæg!CC382","v":0},{"$f":"Distributionsanlæg!CD382","v":0},{"$f":"Distributionsanlæg!CE382","v":0},{"$f":"Distributionsanlæg!CF382","v":0},{"$f":"Distributionsanlæg!CG382","v":0},{"$f":"Distributionsanlæg!CH382","v":0},{"$f":"Distributionsanlæg!CI382","v":0},{"$f":"Distributionsanlæg!CJ382","v":0},{"$f":"Distributionsanlæg!CK382","v":0},{"$f":"Distributionsanlæg!CL382","v":0},{"$f":"Distributionsanlæg!CM382","v":0},{"$f":"Distributionsanlæg!CN382","v":0},{"$f":"Distributionsanlæg!CO382","v":0},{"$f":"Distributionsanlæg!CP382","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D382>=AY$2,$AA382/($D382-2009),0)+IF($E382>=AY$2,$AB382/($E382-2009),0)+IF($F382>=AY$2,$AC382/($F382-2009),0)+IF($G382>=AY$2,$AD382/($G382-2009),0)+IF($H382>=AY$2,$AE382/($H382-2009),0)+IF($I382>=AY$2,$AF382/($I382-2009),0)+IF($J382>=AY$2,$AG382/($J382-2009),0)+IF($K382>=AY$2,$AH382/($K382-2009),0)+IF($L382>=AY$2,$AI382/($L382-2009),0)+IF($M382>=AY$2,$AJ382/($M382-2009),0)+IF($N382>=AY$2,$AK382/($N382-2009),0)+IF($O382>=AY$2,$AL382/($O382-2009),0)+IF($P382>=AY$2,$AM382/($P382-2009),0)+IF($Q382>=AY$2,$AN382/($Q382-2009),0)+IF($R382>=AY$2,$AO382/($R382-2009),0)+IF($S382>=AY$2,$AP382/($S382-2009),0)+IF($T382>=AY$2,$AQ382/($T382-2009),0)+IF($U382>=AY$2,$AR382/($U382-2009),0)+IF($V382>=AY$2,$AS382/($V382-2009),0)+IF($W382>=AY$2,$AT382/($W382-2009),0)+IF($X382>=AY$2,$AU382/($X382-2009),0)+IF($Y382>=AY$2,$AV382/($Y382-2009),0)","v":0},{"$f":"IF($D382>=AZ$2,$AA382/($D382-2009),0)+IF($E382>=AZ$2,$AB382/($E382-2009),0)+IF($F382>=AZ$2,$AC382/($F382-2009),0)+IF($G382>=AZ$2,$AD382/($G382-2009),0)+IF($H382>=AZ$2,$AE382/($H382-2009),0)+IF($I382>=AZ$2,$AF382/($I382-2009),0)+IF($J382>=AZ$2,$AG382/($J382-2009),0)+IF($K382>=AZ$2,$AH382/($K382-2009),0)+IF($L382>=AZ$2,$AI382/($L382-2009),0)+IF($M382>=AZ$2,$AJ382/($M382-2009),0)+IF($N382>=AZ$2,$AK382/($N382-2009),0)+IF($O382>=AZ$2,$AL382/($O382-2009),0)+IF($P382>=AZ$2,$AM382/($P382-2009),0)+IF($Q382>=AZ$2,$AN382/($Q382-2009),0)+IF($R382>=AZ$2,$AO382/($R382-2009),0)+IF($S382>=AZ$2,$AP382/($S382-2009),0)+IF($T382>=AZ$2,$AQ382/($T382-2009),0)+IF($U382>=AZ$2,$AR382/($U382-2009),0)+IF($V382>=AZ$2,$AS382/($V382-2009),0)+IF($W382>=AZ$2,$AT382/($W382-2009),0)+IF($X382>=AZ$2,$AU382/($X382-2009),0)+IF($Y382>=AZ$2,$AV382/($Y382-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D382>=DL$2,$AA382/($D382-2009),0)+IF($E382>=DL$2,$AB382/($E382-2009),0)+IF($F382>=DL$2,$AC382/($F382-2009),0)+IF($G382>=DL$2,$AD382/($G382-2009),0)+IF($H382>=DL$2,$AE382/($H382-2009),0)+IF($I382>=DL$2,$AF382/($I382-2009),0)+IF($J382>=DL$2,$AG382/($J382-2009),0)+IF($K382>=DL$2,$AH382/($K382-2009),0)+IF($L382>=DL$2,$AI382/($L382-2009),0)+IF($M382>=DL$2,$AJ382/($M382-2009),0)+IF($N382>=DL$2,$AK382/($N382-2009),0)+IF($O382>=DL$2,$AL382/($O382-2009),0)+IF($P382>=DL$2,$AM382/($P382-2009),0)+IF($Q382>=DL$2,$AN382/($Q382-2009),0)+IF($R382>=DL$2,$AO382/($R382-2009),0)+IF($S382>=DL$2,$AP382/($S382-2009),0)+IF($T382>=DL$2,$AQ382/($T382-2009),0)+IF($U382>=DL$2,$AR382/($U382-2009),0)+IF($V382>=DL$2,$AS382/($V382-2009),0)+IF($W382>=DL$2,$AT382/($W382-2009),0)+IF($X382>=DL$2,$AU382/($X382-2009),0)+IF($Y382>=DL$2,$AV382/($Y382-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B364","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E364","v":50},{"$f":"D$3+$C384+Distributionsanlæg!D385","v":1955},{"$f":"E$3+$C384+Distributionsanlæg!E385","v":1965},{"$f":"F$3+$C384+Distributionsanlæg!F385","v":1975},{"$f":"G$3+$C384+Distributionsanlæg!G385","v":1985},{"$f":"H$3+$C384+Distributionsanlæg!H385","v":1995},{"$f":"I$3+$C384+Distributionsanlæg!I385","v":2005},{"$f":"J$3+$C384+Distributionsanlæg!J385","v":2015},{"$f":"K$3+$C384+Distributionsanlæg!K385","v":2025},{"$f":"L$3+$C384+Distributionsanlæg!L385","v":2032},{"$f":"M$3+$C384+Distributionsanlæg!M385","v":2037},{"$f":"N$3+$C384+Distributionsanlæg!N385","v":2042},{"$f":"O$3+$C384+Distributionsanlæg!O385","v":2047},{"$f":"P$3+$C384+Distributionsanlæg!P385","v":2050},{"$f":"Q$3+$C384+Distributionsanlæg!Q385","v":2051},{"$f":"R$3+$C384+Distributionsanlæg!R385","v":2052},{"$f":"S$3+$C384+Distributionsanlæg!S385","v":2053},{"$f":"T$3+$C384+Distributionsanlæg!T385","v":2054},{"$f":"U$3+$C384+Distributionsanlæg!U385","v":2055},{"$f":"V$3+$C384+Distributionsanlæg!V385","v":2056},{"$f":"W$3+$C384+Distributionsanlæg!W385","v":2057},{"$f":"X$3+$C384+Distributionsanlæg!X385","v":2058},{"$f":"Y$3+$C384+Distributionsanlæg!Y385","v":2059},null,{"$f":"Distributionsanlæg!BU384","v":0},{"$f":"Distributionsanlæg!BV384","v":0},{"$f":"Distributionsanlæg!BW384","v":0},{"$f":"Distributionsanlæg!BX384","v":0},{"$f":"Distributionsanlæg!BY384","v":0},{"$f":"Distributionsanlæg!BZ384","v":0},{"$f":"Distributionsanlæg!CA384","v":0},{"$f":"Distributionsanlæg!CB384","v":0},{"$f":"Distributionsanlæg!CC384","v":0},{"$f":"Distributionsanlæg!CD384","v":0},{"$f":"Distributionsanlæg!CE384","v":0},{"$f":"Distributionsanlæg!CF384","v":0},{"$f":"Distributionsanlæg!CG384","v":0},{"$f":"Distributionsanlæg!CH384","v":0},{"$f":"Distributionsanlæg!CI384","v":0},{"$f":"Distributionsanlæg!CJ384","v":0},{"$f":"Distributionsanlæg!CK384","v":0},{"$f":"Distributionsanlæg!CL384","v":0},{"$f":"Distributionsanlæg!CM384","v":0},{"$f":"Distributionsanlæg!CN384","v":0},{"$f":"Distributionsanlæg!CO384","v":0},{"$f":"Distributionsanlæg!CP384","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D384>=AY$2,$AA384/($D384-2009),0)+IF($E384>=AY$2,$AB384/($E384-2009),0)+IF($F384>=AY$2,$AC384/($F384-2009),0)+IF($G384>=AY$2,$AD384/($G384-2009),0)+IF($H384>=AY$2,$AE384/($H384-2009),0)+IF($I384>=AY$2,$AF384/($I384-2009),0)+IF($J384>=AY$2,$AG384/($J384-2009),0)+IF($K384>=AY$2,$AH384/($K384-2009),0)+IF($L384>=AY$2,$AI384/($L384-2009),0)+IF($M384>=AY$2,$AJ384/($M384-2009),0)+IF($N384>=AY$2,$AK384/($N384-2009),0)+IF($O384>=AY$2,$AL384/($O384-2009),0)+IF($P384>=AY$2,$AM384/($P384-2009),0)+IF($Q384>=AY$2,$AN384/($Q384-2009),0)+IF($R384>=AY$2,$AO384/($R384-2009),0)+IF($S384>=AY$2,$AP384/($S384-2009),0)+IF($T384>=AY$2,$AQ384/($T384-2009),0)+IF($U384>=AY$2,$AR384/($U384-2009),0)+IF($V384>=AY$2,$AS384/($V384-2009),0)+IF($W384>=AY$2,$AT384/($W384-2009),0)+IF($X384>=AY$2,$AU384/($X384-2009),0)+IF($Y384>=AY$2,$AV384/($Y384-2009),0)","v":0},{"$f":"IF($D384>=AZ$2,$AA384/($D384-2009),0)+IF($E384>=AZ$2,$AB384/($E384-2009),0)+IF($F384>=AZ$2,$AC384/($F384-2009),0)+IF($G384>=AZ$2,$AD384/($G384-2009),0)+IF($H384>=AZ$2,$AE384/($H384-2009),0)+IF($I384>=AZ$2,$AF384/($I384-2009),0)+IF($J384>=AZ$2,$AG384/($J384-2009),0)+IF($K384>=AZ$2,$AH384/($K384-2009),0)+IF($L384>=AZ$2,$AI384/($L384-2009),0)+IF($M384>=AZ$2,$AJ384/($M384-2009),0)+IF($N384>=AZ$2,$AK384/($N384-2009),0)+IF($O384>=AZ$2,$AL384/($O384-2009),0)+IF($P384>=AZ$2,$AM384/($P384-2009),0)+IF($Q384>=AZ$2,$AN384/($Q384-2009),0)+IF($R384>=AZ$2,$AO384/($R384-2009),0)+IF($S384>=AZ$2,$AP384/($S384-2009),0)+IF($T384>=AZ$2,$AQ384/($T384-2009),0)+IF($U384>=AZ$2,$AR384/($U384-2009),0)+IF($V384>=AZ$2,$AS384/($V384-2009),0)+IF($W384>=AZ$2,$AT384/($W384-2009),0)+IF($X384>=AZ$2,$AU384/($X384-2009),0)+IF($Y384>=AZ$2,$AV384/($Y384-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D384>=DL$2,$AA384/($D384-2009),0)+IF($E384>=DL$2,$AB384/($E384-2009),0)+IF($F384>=DL$2,$AC384/($F384-2009),0)+IF($G384>=DL$2,$AD384/($G384-2009),0)+IF($H384>=DL$2,$AE384/($H384-2009),0)+IF($I384>=DL$2,$AF384/($I384-2009),0)+IF($J384>=DL$2,$AG384/($J384-2009),0)+IF($K384>=DL$2,$AH384/($K384-2009),0)+IF($L384>=DL$2,$AI384/($L384-2009),0)+IF($M384>=DL$2,$AJ384/($M384-2009),0)+IF($N384>=DL$2,$AK384/($N384-2009),0)+IF($O384>=DL$2,$AL384/($O384-2009),0)+IF($P384>=DL$2,$AM384/($P384-2009),0)+IF($Q384>=DL$2,$AN384/($Q384-2009),0)+IF($R384>=DL$2,$AO384/($R384-2009),0)+IF($S384>=DL$2,$AP384/($S384-2009),0)+IF($T384>=DL$2,$AQ384/($T384-2009),0)+IF($U384>=DL$2,$AR384/($U384-2009),0)+IF($V384>=DL$2,$AS384/($V384-2009),0)+IF($W384>=DL$2,$AT384/($W384-2009),0)+IF($X384>=DL$2,$AU384/($X384-2009),0)+IF($Y384>=DL$2,$AV384/($Y384-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B365","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E365","v":75},{"$f":"D$3+$C386+Distributionsanlæg!D387","v":1980},{"$f":"E$3+$C386+Distributionsanlæg!E387","v":1990},{"$f":"F$3+$C386+Distributionsanlæg!F387","v":2000},{"$f":"G$3+$C386+Distributionsanlæg!G387","v":2010},{"$f":"H$3+$C386+Distributionsanlæg!H387","v":2020},{"$f":"I$3+$C386+Distributionsanlæg!I387","v":2030},{"$f":"J$3+$C386+Distributionsanlæg!J387","v":2040},{"$f":"K$3+$C386+Distributionsanlæg!K387","v":2050},{"$f":"L$3+$C386+Distributionsanlæg!L387","v":2057},{"$f":"M$3+$C386+Distributionsanlæg!M387","v":2062},{"$f":"N$3+$C386+Distributionsanlæg!N387","v":2067},{"$f":"O$3+$C386+Distributionsanlæg!O387","v":2072},{"$f":"P$3+$C386+Distributionsanlæg!P387","v":2075},{"$f":"Q$3+$C386+Distributionsanlæg!Q387","v":2076},{"$f":"R$3+$C386+Distributionsanlæg!R387","v":2077},{"$f":"S$3+$C386+Distributionsanlæg!S387","v":2078},{"$f":"T$3+$C386+Distributionsanlæg!T387","v":2079},{"$f":"U$3+$C386+Distributionsanlæg!U387","v":2080},{"$f":"V$3+$C386+Distributionsanlæg!V387","v":2081},{"$f":"W$3+$C386+Distributionsanlæg!W387","v":2082},{"$f":"X$3+$C386+Distributionsanlæg!X387","v":2083},{"$f":"Y$3+$C386+Distributionsanlæg!Y387","v":2084},null,{"$f":"Distributionsanlæg!BU386","v":0},{"$f":"Distributionsanlæg!BV386","v":0},{"$f":"Distributionsanlæg!BW386","v":0},{"$f":"Distributionsanlæg!BX386","v":0},{"$f":"Distributionsanlæg!BY386","v":0},{"$f":"Distributionsanlæg!BZ386","v":0},{"$f":"Distributionsanlæg!CA386","v":0},{"$f":"Distributionsanlæg!CB386","v":0},{"$f":"Distributionsanlæg!CC386","v":0},{"$f":"Distributionsanlæg!CD386","v":0},{"$f":"Distributionsanlæg!CE386","v":0},{"$f":"Distributionsanlæg!CF386","v":0},{"$f":"Distributionsanlæg!CG386","v":0},{"$f":"Distributionsanlæg!CH386","v":0},{"$f":"Distributionsanlæg!CI386","v":0},{"$f":"Distributionsanlæg!CJ386","v":0},{"$f":"Distributionsanlæg!CK386","v":0},{"$f":"Distributionsanlæg!CL386","v":0},{"$f":"Distributionsanlæg!CM386","v":0},{"$f":"Distributionsanlæg!CN386","v":0},{"$f":"Distributionsanlæg!CO386","v":0},{"$f":"Distributionsanlæg!CP386","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D386>=AY$2,$AA386/($D386-2009),0)+IF($E386>=AY$2,$AB386/($E386-2009),0)+IF($F386>=AY$2,$AC386/($F386-2009),0)+IF($G386>=AY$2,$AD386/($G386-2009),0)+IF($H386>=AY$2,$AE386/($H386-2009),0)+IF($I386>=AY$2,$AF386/($I386-2009),0)+IF($J386>=AY$2,$AG386/($J386-2009),0)+IF($K386>=AY$2,$AH386/($K386-2009),0)+IF($L386>=AY$2,$AI386/($L386-2009),0)+IF($M386>=AY$2,$AJ386/($M386-2009),0)+IF($N386>=AY$2,$AK386/($N386-2009),0)+IF($O386>=AY$2,$AL386/($O386-2009),0)+IF($P386>=AY$2,$AM386/($P386-2009),0)+IF($Q386>=AY$2,$AN386/($Q386-2009),0)+IF($R386>=AY$2,$AO386/($R386-2009),0)+IF($S386>=AY$2,$AP386/($S386-2009),0)+IF($T386>=AY$2,$AQ386/($T386-2009),0)+IF($U386>=AY$2,$AR386/($U386-2009),0)+IF($V386>=AY$2,$AS386/($V386-2009),0)+IF($W386>=AY$2,$AT386/($W386-2009),0)+IF($X386>=AY$2,$AU386/($X386-2009),0)+IF($Y386>=AY$2,$AV386/($Y386-2009),0)","v":0},{"$f":"IF($D386>=AZ$2,$AA386/($D386-2009),0)+IF($E386>=AZ$2,$AB386/($E386-2009),0)+IF($F386>=AZ$2,$AC386/($F386-2009),0)+IF($G386>=AZ$2,$AD386/($G386-2009),0)+IF($H386>=AZ$2,$AE386/($H386-2009),0)+IF($I386>=AZ$2,$AF386/($I386-2009),0)+IF($J386>=AZ$2,$AG386/($J386-2009),0)+IF($K386>=AZ$2,$AH386/($K386-2009),0)+IF($L386>=AZ$2,$AI386/($L386-2009),0)+IF($M386>=AZ$2,$AJ386/($M386-2009),0)+IF($N386>=AZ$2,$AK386/($N386-2009),0)+IF($O386>=AZ$2,$AL386/($O386-2009),0)+IF($P386>=AZ$2,$AM386/($P386-2009),0)+IF($Q386>=AZ$2,$AN386/($Q386-2009),0)+IF($R386>=AZ$2,$AO386/($R386-2009),0)+IF($S386>=AZ$2,$AP386/($S386-2009),0)+IF($T386>=AZ$2,$AQ386/($T386-2009),0)+IF($U386>=AZ$2,$AR386/($U386-2009),0)+IF($V386>=AZ$2,$AS386/($V386-2009),0)+IF($W386>=AZ$2,$AT386/($W386-2009),0)+IF($X386>=AZ$2,$AU386/($X386-2009),0)+IF($Y386>=AZ$2,$AV386/($Y386-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D386>=DL$2,$AA386/($D386-2009),0)+IF($E386>=DL$2,$AB386/($E386-2009),0)+IF($F386>=DL$2,$AC386/($F386-2009),0)+IF($G386>=DL$2,$AD386/($G386-2009),0)+IF($H386>=DL$2,$AE386/($H386-2009),0)+IF($I386>=DL$2,$AF386/($I386-2009),0)+IF($J386>=DL$2,$AG386/($J386-2009),0)+IF($K386>=DL$2,$AH386/($K386-2009),0)+IF($L386>=DL$2,$AI386/($L386-2009),0)+IF($M386>=DL$2,$AJ386/($M386-2009),0)+IF($N386>=DL$2,$AK386/($N386-2009),0)+IF($O386>=DL$2,$AL386/($O386-2009),0)+IF($P386>=DL$2,$AM386/($P386-2009),0)+IF($Q386>=DL$2,$AN386/($Q386-2009),0)+IF($R386>=DL$2,$AO386/($R386-2009),0)+IF($S386>=DL$2,$AP386/($S386-2009),0)+IF($T386>=DL$2,$AQ386/($T386-2009),0)+IF($U386>=DL$2,$AR386/($U386-2009),0)+IF($V386>=DL$2,$AS386/($V386-2009),0)+IF($W386>=DL$2,$AT386/($W386-2009),0)+IF($X386>=DL$2,$AU386/($X386-2009),0)+IF($Y386>=DL$2,$AV386/($Y386-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B366","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E366","v":75},{"$f":"D$3+$C388+Distributionsanlæg!D389","v":1980},{"$f":"E$3+$C388+Distributionsanlæg!E389","v":1990},{"$f":"F$3+$C388+Distributionsanlæg!F389","v":2000},{"$f":"G$3+$C388+Distributionsanlæg!G389","v":2010},{"$f":"H$3+$C388+Distributionsanlæg!H389","v":2020},{"$f":"I$3+$C388+Distributionsanlæg!I389","v":2030},{"$f":"J$3+$C388+Distributionsanlæg!J389","v":2040},{"$f":"K$3+$C388+Distributionsanlæg!K389","v":2050},{"$f":"L$3+$C388+Distributionsanlæg!L389","v":2057},{"$f":"M$3+$C388+Distributionsanlæg!M389","v":2062},{"$f":"N$3+$C388+Distributionsanlæg!N389","v":2067},{"$f":"O$3+$C388+Distributionsanlæg!O389","v":2072},{"$f":"P$3+$C388+Distributionsanlæg!P389","v":2075},{"$f":"Q$3+$C388+Distributionsanlæg!Q389","v":2076},{"$f":"R$3+$C388+Distributionsanlæg!R389","v":2077},{"$f":"S$3+$C388+Distributionsanlæg!S389","v":2078},{"$f":"T$3+$C388+Distributionsanlæg!T389","v":2079},{"$f":"U$3+$C388+Distributionsanlæg!U389","v":2080},{"$f":"V$3+$C388+Distributionsanlæg!V389","v":2081},{"$f":"W$3+$C388+Distributionsanlæg!W389","v":2082},{"$f":"X$3+$C388+Distributionsanlæg!X389","v":2083},{"$f":"Y$3+$C388+Distributionsanlæg!Y389","v":2084},null,{"$f":"Distributionsanlæg!BU388","v":0},{"$f":"Distributionsanlæg!BV388","v":0},{"$f":"Distributionsanlæg!BW388","v":0},{"$f":"Distributionsanlæg!BX388","v":0},{"$f":"Distributionsanlæg!BY388","v":0},{"$f":"Distributionsanlæg!BZ388","v":0},{"$f":"Distributionsanlæg!CA388","v":0},{"$f":"Distributionsanlæg!CB388","v":0},{"$f":"Distributionsanlæg!CC388","v":0},{"$f":"Distributionsanlæg!CD388","v":0},{"$f":"Distributionsanlæg!CE388","v":0},{"$f":"Distributionsanlæg!CF388","v":0},{"$f":"Distributionsanlæg!CG388","v":0},{"$f":"Distributionsanlæg!CH388","v":0},{"$f":"Distributionsanlæg!CI388","v":0},{"$f":"Distributionsanlæg!CJ388","v":0},{"$f":"Distributionsanlæg!CK388","v":0},{"$f":"Distributionsanlæg!CL388","v":0},{"$f":"Distributionsanlæg!CM388","v":0},{"$f":"Distributionsanlæg!CN388","v":0},{"$f":"Distributionsanlæg!CO388","v":0},{"$f":"Distributionsanlæg!CP388","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D388>=AY$2,$AA388/($D388-2009),0)+IF($E388>=AY$2,$AB388/($E388-2009),0)+IF($F388>=AY$2,$AC388/($F388-2009),0)+IF($G388>=AY$2,$AD388/($G388-2009),0)+IF($H388>=AY$2,$AE388/($H388-2009),0)+IF($I388>=AY$2,$AF388/($I388-2009),0)+IF($J388>=AY$2,$AG388/($J388-2009),0)+IF($K388>=AY$2,$AH388/($K388-2009),0)+IF($L388>=AY$2,$AI388/($L388-2009),0)+IF($M388>=AY$2,$AJ388/($M388-2009),0)+IF($N388>=AY$2,$AK388/($N388-2009),0)+IF($O388>=AY$2,$AL388/($O388-2009),0)+IF($P388>=AY$2,$AM388/($P388-2009),0)+IF($Q388>=AY$2,$AN388/($Q388-2009),0)+IF($R388>=AY$2,$AO388/($R388-2009),0)+IF($S388>=AY$2,$AP388/($S388-2009),0)+IF($T388>=AY$2,$AQ388/($T388-2009),0)+IF($U388>=AY$2,$AR388/($U388-2009),0)+IF($V388>=AY$2,$AS388/($V388-2009),0)+IF($W388>=AY$2,$AT388/($W388-2009),0)+IF($X388>=AY$2,$AU388/($X388-2009),0)+IF($Y388>=AY$2,$AV388/($Y388-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D388>=BO$2,$AA388/($D388-2009),0)+IF($E388>=BO$2,$AB388/($E388-2009),0)+IF($F388>=BO$2,$AC388/($F388-2009),0)+IF($G388>=BO$2,$AD388/($G388-2009),0)+IF($H388>=BO$2,$AE388/($H388-2009),0)+IF($I388>=BO$2,$AF388/($I388-2009),0)+IF($J388>=BO$2,$AG388/($J388-2009),0)+IF($K388>=BO$2,$AH388/($K388-2009),0)+IF($L388>=BO$2,$AI388/($L388-2009),0)+IF($M388>=BO$2,$AJ388/($M388-2009),0)+IF($N388>=BO$2,$AK388/($N388-2009),0)+IF($O388>=BO$2,$AL388/($O388-2009),0)+IF($P388>=BO$2,$AM388/($P388-2009),0)+IF($Q388>=BO$2,$AN388/($Q388-2009),0)+IF($R388>=BO$2,$AO388/($R388-2009),0)+IF($S388>=BO$2,$AP388/($S388-2009),0)+IF($T388>=BO$2,$AQ388/($T388-2009),0)+IF($U388>=BO$2,$AR388/($U388-2009),0)+IF($V388>=BO$2,$AS388/($V388-2009),0)+IF($W388>=BO$2,$AT388/($W388-2009),0)+IF($X388>=BO$2,$AU388/($X388-2009),0)+IF($Y388>=BO$2,$AV388/($Y388-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D388>=EA$2,$AA388/($D388-2009),0)+IF($E388>=EA$2,$AB388/($E388-2009),0)+IF($F388>=EA$2,$AC388/($F388-2009),0)+IF($G388>=EA$2,$AD388/($G388-2009),0)+IF($H388>=EA$2,$AE388/($H388-2009),0)+IF($I388>=EA$2,$AF388/($I388-2009),0)+IF($J388>=EA$2,$AG388/($J388-2009),0)+IF($K388>=EA$2,$AH388/($K388-2009),0)+IF($L388>=EA$2,$AI388/($L388-2009),0)+IF($M388>=EA$2,$AJ388/($M388-2009),0)+IF($N388>=EA$2,$AK388/($N388-2009),0)+IF($O388>=EA$2,$AL388/($O388-2009),0)+IF($P388>=EA$2,$AM388/($P388-2009),0)+IF($Q388>=EA$2,$AN388/($Q388-2009),0)+IF($R388>=EA$2,$AO388/($R388-2009),0)+IF($S388>=EA$2,$AP388/($S388-2009),0)+IF($T388>=EA$2,$AQ388/($T388-2009),0)+IF($U388>=EA$2,$AR388/($U388-2009),0)+IF($V388>=EA$2,$AS388/($V388-2009),0)+IF($W388>=EA$2,$AT388/($W388-2009),0)+IF($X388>=EA$2,$AU388/($X388-2009),0)+IF($Y388>=EA$2,$AV388/($Y388-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Sparebassin/laguner - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW391:AW397)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY391:AY398)","v":0},{"$f":"SUM(AZ391:AZ398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL391:DL398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B368","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E368","v":50},{"$f":"D$3+$C391+Distributionsanlæg!D392","v":1955},{"$f":"E$3+$C391+Distributionsanlæg!E392","v":1965},{"$f":"F$3+$C391+Distributionsanlæg!F392","v":1975},{"$f":"G$3+$C391+Distributionsanlæg!G392","v":1985},{"$f":"H$3+$C391+Distributionsanlæg!H392","v":1995},{"$f":"I$3+$C391+Distributionsanlæg!I392","v":2005},{"$f":"J$3+$C391+Distributionsanlæg!J392","v":2015},{"$f":"K$3+$C391+Distributionsanlæg!K392","v":2025},{"$f":"L$3+$C391+Distributionsanlæg!L392","v":2032},{"$f":"M$3+$C391+Distributionsanlæg!M392","v":2037},{"$f":"N$3+$C391+Distributionsanlæg!N392","v":2042},{"$f":"O$3+$C391+Distributionsanlæg!O392","v":2047},{"$f":"P$3+$C391+Distributionsanlæg!P392","v":2050},{"$f":"Q$3+$C391+Distributionsanlæg!Q392","v":2051},{"$f":"R$3+$C391+Distributionsanlæg!R392","v":2052},{"$f":"S$3+$C391+Distributionsanlæg!S392","v":2053},{"$f":"T$3+$C391+Distributionsanlæg!T392","v":2054},{"$f":"U$3+$C391+Distributionsanlæg!U392","v":2055},{"$f":"V$3+$C391+Distributionsanlæg!V392","v":2056},{"$f":"W$3+$C391+Distributionsanlæg!W392","v":2057},{"$f":"X$3+$C391+Distributionsanlæg!X392","v":2058},{"$f":"Y$3+$C391+Distributionsanlæg!Y392","v":2059},null,{"$f":"Distributionsanlæg!BU391","v":0},{"$f":"Distributionsanlæg!BV391","v":0},{"$f":"Distributionsanlæg!BW391","v":0},{"$f":"Distributionsanlæg!BX391","v":0},{"$f":"Distributionsanlæg!BY391","v":0},{"$f":"Distributionsanlæg!BZ391","v":0},{"$f":"Distributionsanlæg!CA391","v":0},{"$f":"Distributionsanlæg!CB391","v":0},{"$f":"Distributionsanlæg!CC391","v":0},{"$f":"Distributionsanlæg!CD391","v":0},{"$f":"Distributionsanlæg!CE391","v":0},{"$f":"Distributionsanlæg!CF391","v":0},{"$f":"Distributionsanlæg!CG391","v":0},{"$f":"Distributionsanlæg!CH391","v":0},{"$f":"Distributionsanlæg!CI391","v":0},{"$f":"Distributionsanlæg!CJ391","v":0},{"$f":"Distributionsanlæg!CK391","v":0},{"$f":"Distributionsanlæg!CL391","v":0},{"$f":"Distributionsanlæg!CM391","v":0},{"$f":"Distributionsanlæg!CN391","v":0},{"$f":"Distributionsanlæg!CO391","v":0},{"$f":"Distributionsanlæg!CP391","v":0},{"$f":"SUM(AA391:AV391)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D391>=AY$2,$AA391/($D391-2009),0)+IF($E391>=AY$2,$AB391/($E391-2009),0)+IF($F391>=AY$2,$AC391/($F391-2009),0)+IF($G391>=AY$2,$AD391/($G391-2009),0)+IF($H391>=AY$2,$AE391/($H391-2009),0)+IF($I391>=AY$2,$AF391/($I391-2009),0)+IF($J391>=AY$2,$AG391/($J391-2009),0)+IF($K391>=AY$2,$AH391/($K391-2009),0)+IF($L391>=AY$2,$AI391/($L391-2009),0)+IF($M391>=AY$2,$AJ391/($M391-2009),0)+IF($N391>=AY$2,$AK391/($N391-2009),0)+IF($O391>=AY$2,$AL391/($O391-2009),0)+IF($P391>=AY$2,$AM391/($P391-2009),0)+IF($Q391>=AY$2,$AN391/($Q391-2009),0)+IF($R391>=AY$2,$AO391/($R391-2009),0)+IF($S391>=AY$2,$AP391/($S391-2009),0)+IF($T391>=AY$2,$AQ391/($T391-2009),0)+IF($U391>=AY$2,$AR391/($U391-2009),0)+IF($V391>=AY$2,$AS391/($V391-2009),0)+IF($W391>=AY$2,$AT391/($W391-2009),0)+IF($X391>=AY$2,$AU391/($X391-2009),0)+IF($Y391>=AY$2,$AV391/($Y391-2009),0)","v":0},{"$f":"IF($D391>=AZ$2,$AA391/($D391-2009),0)+IF($E391>=AZ$2,$AB391/($E391-2009),0)+IF($F391>=AZ$2,$AC391/($F391-2009),0)+IF($G391>=AZ$2,$AD391/($G391-2009),0)+IF($H391>=AZ$2,$AE391/($H391-2009),0)+IF($I391>=AZ$2,$AF391/($I391-2009),0)+IF($J391>=AZ$2,$AG391/($J391-2009),0)+IF($K391>=AZ$2,$AH391/($K391-2009),0)+IF($L391>=AZ$2,$AI391/($L391-2009),0)+IF($M391>=AZ$2,$AJ391/($M391-2009),0)+IF($N391>=AZ$2,$AK391/($N391-2009),0)+IF($O391>=AZ$2,$AL391/($O391-2009),0)+IF($P391>=AZ$2,$AM391/($P391-2009),0)+IF($Q391>=AZ$2,$AN391/($Q391-2009),0)+IF($R391>=AZ$2,$AO391/($R391-2009),0)+IF($S391>=AZ$2,$AP391/($S391-2009),0)+IF($T391>=AZ$2,$AQ391/($T391-2009),0)+IF($U391>=AZ$2,$AR391/($U391-2009),0)+IF($V391>=AZ$2,$AS391/($V391-2009),0)+IF($W391>=AZ$2,$AT391/($W391-2009),0)+IF($X391>=AZ$2,$AU391/($X391-2009),0)+IF($Y391>=AZ$2,$AV391/($Y391-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D391>=DL$2,$AA391/($D391-2009),0)+IF($E391>=DL$2,$AB391/($E391-2009),0)+IF($F391>=DL$2,$AC391/($F391-2009),0)+IF($G391>=DL$2,$AD391/($G391-2009),0)+IF($H391>=DL$2,$AE391/($H391-2009),0)+IF($I391>=DL$2,$AF391/($I391-2009),0)+IF($J391>=DL$2,$AG391/($J391-2009),0)+IF($K391>=DL$2,$AH391/($K391-2009),0)+IF($L391>=DL$2,$AI391/($L391-2009),0)+IF($M391>=DL$2,$AJ391/($M391-2009),0)+IF($N391>=DL$2,$AK391/($N391-2009),0)+IF($O391>=DL$2,$AL391/($O391-2009),0)+IF($P391>=DL$2,$AM391/($P391-2009),0)+IF($Q391>=DL$2,$AN391/($Q391-2009),0)+IF($R391>=DL$2,$AO391/($R391-2009),0)+IF($S391>=DL$2,$AP391/($S391-2009),0)+IF($T391>=DL$2,$AQ391/($T391-2009),0)+IF($U391>=DL$2,$AR391/($U391-2009),0)+IF($V391>=DL$2,$AS391/($V391-2009),0)+IF($W391>=DL$2,$AT391/($W391-2009),0)+IF($X391>=DL$2,$AU391/($X391-2009),0)+IF($Y391>=DL$2,$AV391/($Y391-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B369","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E369","v":50},{"$f":"D$3+$C393+Distributionsanlæg!D394","v":1955},{"$f":"E$3+$C393+Distributionsanlæg!E394","v":1965},{"$f":"F$3+$C393+Distributionsanlæg!F394","v":1975},{"$f":"G$3+$C393+Distributionsanlæg!G394","v":1985},{"$f":"H$3+$C393+Distributionsanlæg!H394","v":1995},{"$f":"I$3+$C393+Distributionsanlæg!I394","v":2005},{"$f":"J$3+$C393+Distributionsanlæg!J394","v":2015},{"$f":"K$3+$C393+Distributionsanlæg!K394","v":2025},{"$f":"L$3+$C393+Distributionsanlæg!L394","v":2032},{"$f":"M$3+$C393+Distributionsanlæg!M394","v":2037},{"$f":"N$3+$C393+Distributionsanlæg!N394","v":2042},{"$f":"O$3+$C393+Distributionsanlæg!O394","v":2047},{"$f":"P$3+$C393+Distributionsanlæg!P394","v":2050},{"$f":"Q$3+$C393+Distributionsanlæg!Q394","v":2051},{"$f":"R$3+$C393+Distributionsanlæg!R394","v":2052},{"$f":"S$3+$C393+Distributionsanlæg!S394","v":2053},{"$f":"T$3+$C393+Distributionsanlæg!T394","v":2054},{"$f":"U$3+$C393+Distributionsanlæg!U394","v":2055},{"$f":"V$3+$C393+Distributionsanlæg!V394","v":2056},{"$f":"W$3+$C393+Distributionsanlæg!W394","v":2057},{"$f":"X$3+$C393+Distributionsanlæg!X394","v":2058},{"$f":"Y$3+$C393+Distributionsanlæg!Y394","v":2059},null,{"$f":"Distributionsanlæg!BU393","v":0},{"$f":"Distributionsanlæg!BV393","v":0},{"$f":"Distributionsanlæg!BW393","v":0},{"$f":"Distributionsanlæg!BX393","v":0},{"$f":"Distributionsanlæg!BY393","v":0},{"$f":"Distributionsanlæg!BZ393","v":0},{"$f":"Distributionsanlæg!CA393","v":0},{"$f":"Distributionsanlæg!CB393","v":0},{"$f":"Distributionsanlæg!CC393","v":0},{"$f":"Distributionsanlæg!CD393","v":0},{"$f":"Distributionsanlæg!CE393","v":0},{"$f":"Distributionsanlæg!CF393","v":0},{"$f":"Distributionsanlæg!CG393","v":0},{"$f":"Distributionsanlæg!CH393","v":0},{"$f":"Distributionsanlæg!CI393","v":0},{"$f":"Distributionsanlæg!CJ393","v":0},{"$f":"Distributionsanlæg!CK393","v":0},{"$f":"Distributionsanlæg!CL393","v":0},{"$f":"Distributionsanlæg!CM393","v":0},{"$f":"Distributionsanlæg!CN393","v":0},{"$f":"Distributionsanlæg!CO393","v":0},{"$f":"Distributionsanlæg!CP393","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D393>=AY$2,$AA393/($D393-2009),0)+IF($E393>=AY$2,$AB393/($E393-2009),0)+IF($F393>=AY$2,$AC393/($F393-2009),0)+IF($G393>=AY$2,$AD393/($G393-2009),0)+IF($H393>=AY$2,$AE393/($H393-2009),0)+IF($I393>=AY$2,$AF393/($I393-2009),0)+IF($J393>=AY$2,$AG393/($J393-2009),0)+IF($K393>=AY$2,$AH393/($K393-2009),0)+IF($L393>=AY$2,$AI393/($L393-2009),0)+IF($M393>=AY$2,$AJ393/($M393-2009),0)+IF($N393>=AY$2,$AK393/($N393-2009),0)+IF($O393>=AY$2,$AL393/($O393-2009),0)+IF($P393>=AY$2,$AM393/($P393-2009),0)+IF($Q393>=AY$2,$AN393/($Q393-2009),0)+IF($R393>=AY$2,$AO393/($R393-2009),0)+IF($S393>=AY$2,$AP393/($S393-2009),0)+IF($T393>=AY$2,$AQ393/($T393-2009),0)+IF($U393>=AY$2,$AR393/($U393-2009),0)+IF($V393>=AY$2,$AS393/($V393-2009),0)+IF($W393>=AY$2,$AT393/($W393-2009),0)+IF($X393>=AY$2,$AU393/($X393-2009),0)+IF($Y393>=AY$2,$AV393/($Y393-2009),0)","v":0},{"$f":"IF($D393>=AZ$2,$AA393/($D393-2009),0)+IF($E393>=AZ$2,$AB393/($E393-2009),0)+IF($F393>=AZ$2,$AC393/($F393-2009),0)+IF($G393>=AZ$2,$AD393/($G393-2009),0)+IF($H393>=AZ$2,$AE393/($H393-2009),0)+IF($I393>=AZ$2,$AF393/($I393-2009),0)+IF($J393>=AZ$2,$AG393/($J393-2009),0)+IF($K393>=AZ$2,$AH393/($K393-2009),0)+IF($L393>=AZ$2,$AI393/($L393-2009),0)+IF($M393>=AZ$2,$AJ393/($M393-2009),0)+IF($N393>=AZ$2,$AK393/($N393-2009),0)+IF($O393>=AZ$2,$AL393/($O393-2009),0)+IF($P393>=AZ$2,$AM393/($P393-2009),0)+IF($Q393>=AZ$2,$AN393/($Q393-2009),0)+IF($R393>=AZ$2,$AO393/($R393-2009),0)+IF($S393>=AZ$2,$AP393/($S393-2009),0)+IF($T393>=AZ$2,$AQ393/($T393-2009),0)+IF($U393>=AZ$2,$AR393/($U393-2009),0)+IF($V393>=AZ$2,$AS393/($V393-2009),0)+IF($W393>=AZ$2,$AT393/($W393-2009),0)+IF($X393>=AZ$2,$AU393/($X393-2009),0)+IF($Y393>=AZ$2,$AV393/($Y393-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D393>=DL$2,$AA393/($D393-2009),0)+IF($E393>=DL$2,$AB393/($E393-2009),0)+IF($F393>=DL$2,$AC393/($F393-2009),0)+IF($G393>=DL$2,$AD393/($G393-2009),0)+IF($H393>=DL$2,$AE393/($H393-2009),0)+IF($I393>=DL$2,$AF393/($I393-2009),0)+IF($J393>=DL$2,$AG393/($J393-2009),0)+IF($K393>=DL$2,$AH393/($K393-2009),0)+IF($L393>=DL$2,$AI393/($L393-2009),0)+IF($M393>=DL$2,$AJ393/($M393-2009),0)+IF($N393>=DL$2,$AK393/($N393-2009),0)+IF($O393>=DL$2,$AL393/($O393-2009),0)+IF($P393>=DL$2,$AM393/($P393-2009),0)+IF($Q393>=DL$2,$AN393/($Q393-2009),0)+IF($R393>=DL$2,$AO393/($R393-2009),0)+IF($S393>=DL$2,$AP393/($S393-2009),0)+IF($T393>=DL$2,$AQ393/($T393-2009),0)+IF($U393>=DL$2,$AR393/($U393-2009),0)+IF($V393>=DL$2,$AS393/($V393-2009),0)+IF($W393>=DL$2,$AT393/($W393-2009),0)+IF($X393>=DL$2,$AU393/($X393-2009),0)+IF($Y393>=DL$2,$AV393/($Y393-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B370","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E370","v":75},{"$f":"D$3+$C395+Distributionsanlæg!D396","v":1980},{"$f":"E$3+$C395+Distributionsanlæg!E396","v":1990},{"$f":"F$3+$C395+Distributionsanlæg!F396","v":2000},{"$f":"G$3+$C395+Distributionsanlæg!G396","v":2010},{"$f":"H$3+$C395+Distributionsanlæg!H396","v":2020},{"$f":"I$3+$C395+Distributionsanlæg!I396","v":2030},{"$f":"J$3+$C395+Distributionsanlæg!J396","v":2040},{"$f":"K$3+$C395+Distributionsanlæg!K396","v":2050},{"$f":"L$3+$C395+Distributionsanlæg!L396","v":2057},{"$f":"M$3+$C395+Distributionsanlæg!M396","v":2062},{"$f":"N$3+$C395+Distributionsanlæg!N396","v":2067},{"$f":"O$3+$C395+Distributionsanlæg!O396","v":2072},{"$f":"P$3+$C395+Distributionsanlæg!P396","v":2075},{"$f":"Q$3+$C395+Distributionsanlæg!Q396","v":2076},{"$f":"R$3+$C395+Distributionsanlæg!R396","v":2077},{"$f":"S$3+$C395+Distributionsanlæg!S396","v":2078},{"$f":"T$3+$C395+Distributionsanlæg!T396","v":2079},{"$f":"U$3+$C395+Distributionsanlæg!U396","v":2080},{"$f":"V$3+$C395+Distributionsanlæg!V396","v":2081},{"$f":"W$3+$C395+Distributionsanlæg!W396","v":2082},{"$f":"X$3+$C395+Distributionsanlæg!X396","v":2083},{"$f":"Y$3+$C395+Distributionsanlæg!Y396","v":2084},null,{"$f":"Distributionsanlæg!BU395","v":0},{"$f":"Distributionsanlæg!BV395","v":0},{"$f":"Distributionsanlæg!BW395","v":0},{"$f":"Distributionsanlæg!BX395","v":0},{"$f":"Distributionsanlæg!BY395","v":0},{"$f":"Distributionsanlæg!BZ395","v":0},{"$f":"Distributionsanlæg!CA395","v":0},{"$f":"Distributionsanlæg!CB395","v":0},{"$f":"Distributionsanlæg!CC395","v":0},{"$f":"Distributionsanlæg!CD395","v":0},{"$f":"Distributionsanlæg!CE395","v":0},{"$f":"Distributionsanlæg!CF395","v":0},{"$f":"Distributionsanlæg!CG395","v":0},{"$f":"Distributionsanlæg!CH395","v":0},{"$f":"Distributionsanlæg!CI395","v":0},{"$f":"Distributionsanlæg!CJ395","v":0},{"$f":"Distributionsanlæg!CK395","v":0},{"$f":"Distributionsanlæg!CL395","v":0},{"$f":"Distributionsanlæg!CM395","v":0},{"$f":"Distributionsanlæg!CN395","v":0},{"$f":"Distributionsanlæg!CO395","v":0},{"$f":"Distributionsanlæg!CP395","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D395>=AY$2,$AA395/($D395-2009),0)+IF($E395>=AY$2,$AB395/($E395-2009),0)+IF($F395>=AY$2,$AC395/($F395-2009),0)+IF($G395>=AY$2,$AD395/($G395-2009),0)+IF($H395>=AY$2,$AE395/($H395-2009),0)+IF($I395>=AY$2,$AF395/($I395-2009),0)+IF($J395>=AY$2,$AG395/($J395-2009),0)+IF($K395>=AY$2,$AH395/($K395-2009),0)+IF($L395>=AY$2,$AI395/($L395-2009),0)+IF($M395>=AY$2,$AJ395/($M395-2009),0)+IF($N395>=AY$2,$AK395/($N395-2009),0)+IF($O395>=AY$2,$AL395/($O395-2009),0)+IF($P395>=AY$2,$AM395/($P395-2009),0)+IF($Q395>=AY$2,$AN395/($Q395-2009),0)+IF($R395>=AY$2,$AO395/($R395-2009),0)+IF($S395>=AY$2,$AP395/($S395-2009),0)+IF($T395>=AY$2,$AQ395/($T395-2009),0)+IF($U395>=AY$2,$AR395/($U395-2009),0)+IF($V395>=AY$2,$AS395/($V395-2009),0)+IF($W395>=AY$2,$AT395/($W395-2009),0)+IF($X395>=AY$2,$AU395/($X395-2009),0)+IF($Y395>=AY$2,$AV395/($Y395-2009),0)","v":0},{"$f":"IF($D395>=AZ$2,$AA395/($D395-2009),0)+IF($E395>=AZ$2,$AB395/($E395-2009),0)+IF($F395>=AZ$2,$AC395/($F395-2009),0)+IF($G395>=AZ$2,$AD395/($G395-2009),0)+IF($H395>=AZ$2,$AE395/($H395-2009),0)+IF($I395>=AZ$2,$AF395/($I395-2009),0)+IF($J395>=AZ$2,$AG395/($J395-2009),0)+IF($K395>=AZ$2,$AH395/($K395-2009),0)+IF($L395>=AZ$2,$AI395/($L395-2009),0)+IF($M395>=AZ$2,$AJ395/($M395-2009),0)+IF($N395>=AZ$2,$AK395/($N395-2009),0)+IF($O395>=AZ$2,$AL395/($O395-2009),0)+IF($P395>=AZ$2,$AM395/($P395-2009),0)+IF($Q395>=AZ$2,$AN395/($Q395-2009),0)+IF($R395>=AZ$2,$AO395/($R395-2009),0)+IF($S395>=AZ$2,$AP395/($S395-2009),0)+IF($T395>=AZ$2,$AQ395/($T395-2009),0)+IF($U395>=AZ$2,$AR395/($U395-2009),0)+IF($V395>=AZ$2,$AS395/($V395-2009),0)+IF($W395>=AZ$2,$AT395/($W395-2009),0)+IF($X395>=AZ$2,$AU395/($X395-2009),0)+IF($Y395>=AZ$2,$AV395/($Y395-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D395>=DL$2,$AA395/($D395-2009),0)+IF($E395>=DL$2,$AB395/($E395-2009),0)+IF($F395>=DL$2,$AC395/($F395-2009),0)+IF($G395>=DL$2,$AD395/($G395-2009),0)+IF($H395>=DL$2,$AE395/($H395-2009),0)+IF($I395>=DL$2,$AF395/($I395-2009),0)+IF($J395>=DL$2,$AG395/($J395-2009),0)+IF($K395>=DL$2,$AH395/($K395-2009),0)+IF($L395>=DL$2,$AI395/($L395-2009),0)+IF($M395>=DL$2,$AJ395/($M395-2009),0)+IF($N395>=DL$2,$AK395/($N395-2009),0)+IF($O395>=DL$2,$AL395/($O395-2009),0)+IF($P395>=DL$2,$AM395/($P395-2009),0)+IF($Q395>=DL$2,$AN395/($Q395-2009),0)+IF($R395>=DL$2,$AO395/($R395-2009),0)+IF($S395>=DL$2,$AP395/($S395-2009),0)+IF($T395>=DL$2,$AQ395/($T395-2009),0)+IF($U395>=DL$2,$AR395/($U395-2009),0)+IF($V395>=DL$2,$AS395/($V395-2009),0)+IF($W395>=DL$2,$AT395/($W395-2009),0)+IF($X395>=DL$2,$AU395/($X395-2009),0)+IF($Y395>=DL$2,$AV395/($Y395-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B371","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E371","v":75},{"$f":"D$3+$C397+Distributionsanlæg!D398","v":1980},{"$f":"E$3+$C397+Distributionsanlæg!E398","v":1990},{"$f":"F$3+$C397+Distributionsanlæg!F398","v":2000},{"$f":"G$3+$C397+Distributionsanlæg!G398","v":2010},{"$f":"H$3+$C397+Distributionsanlæg!H398","v":2020},{"$f":"I$3+$C397+Distributionsanlæg!I398","v":2030},{"$f":"J$3+$C397+Distributionsanlæg!J398","v":2040},{"$f":"K$3+$C397+Distributionsanlæg!K398","v":2050},{"$f":"L$3+$C397+Distributionsanlæg!L398","v":2057},{"$f":"M$3+$C397+Distributionsanlæg!M398","v":2062},{"$f":"N$3+$C397+Distributionsanlæg!N398","v":2067},{"$f":"O$3+$C397+Distributionsanlæg!O398","v":2072},{"$f":"P$3+$C397+Distributionsanlæg!P398","v":2075},{"$f":"Q$3+$C397+Distributionsanlæg!Q398","v":2076},{"$f":"R$3+$C397+Distributionsanlæg!R398","v":2077},{"$f":"S$3+$C397+Distributionsanlæg!S398","v":2078},{"$f":"T$3+$C397+Distributionsanlæg!T398","v":2079},{"$f":"U$3+$C397+Distributionsanlæg!U398","v":2080},{"$f":"V$3+$C397+Distributionsanlæg!V398","v":2081},{"$f":"W$3+$C397+Distributionsanlæg!W398","v":2082},{"$f":"X$3+$C397+Distributionsanlæg!X398","v":2083},{"$f":"Y$3+$C397+Distributionsanlæg!Y398","v":2084},null,{"$f":"Distributionsanlæg!BU397","v":0},{"$f":"Distributionsanlæg!BV397","v":0},{"$f":"Distributionsanlæg!BW397","v":0},{"$f":"Distributionsanlæg!BX397","v":0},{"$f":"Distributionsanlæg!BY397","v":0},{"$f":"Distributionsanlæg!BZ397","v":0},{"$f":"Distributionsanlæg!CA397","v":0},{"$f":"Distributionsanlæg!CB397","v":0},{"$f":"Distributionsanlæg!CC397","v":0},{"$f":"Distributionsanlæg!CD397","v":0},{"$f":"Distributionsanlæg!CE397","v":0},{"$f":"Distributionsanlæg!CF397","v":0},{"$f":"Distributionsanlæg!CG397","v":0},{"$f":"Distributionsanlæg!CH397","v":0},{"$f":"Distributionsanlæg!CI397","v":0},{"$f":"Distributionsanlæg!CJ397","v":0},{"$f":"Distributionsanlæg!CK397","v":0},{"$f":"Distributionsanlæg!CL397","v":0},{"$f":"Distributionsanlæg!CM397","v":0},{"$f":"Distributionsanlæg!CN397","v":0},{"$f":"Distributionsanlæg!CO397","v":0},{"$f":"Distributionsanlæg!CP397","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D397>=AY$2,$AA397/($D397-2009),0)+IF($E397>=AY$2,$AB397/($E397-2009),0)+IF($F397>=AY$2,$AC397/($F397-2009),0)+IF($G397>=AY$2,$AD397/($G397-2009),0)+IF($H397>=AY$2,$AE397/($H397-2009),0)+IF($I397>=AY$2,$AF397/($I397-2009),0)+IF($J397>=AY$2,$AG397/($J397-2009),0)+IF($K397>=AY$2,$AH397/($K397-2009),0)+IF($L397>=AY$2,$AI397/($L397-2009),0)+IF($M397>=AY$2,$AJ397/($M397-2009),0)+IF($N397>=AY$2,$AK397/($N397-2009),0)+IF($O397>=AY$2,$AL397/($O397-2009),0)+IF($P397>=AY$2,$AM397/($P397-2009),0)+IF($Q397>=AY$2,$AN397/($Q397-2009),0)+IF($R397>=AY$2,$AO397/($R397-2009),0)+IF($S397>=AY$2,$AP397/($S397-2009),0)+IF($T397>=AY$2,$AQ397/($T397-2009),0)+IF($U397>=AY$2,$AR397/($U397-2009),0)+IF($V397>=AY$2,$AS397/($V397-2009),0)+IF($W397>=AY$2,$AT397/($W397-2009),0)+IF($X397>=AY$2,$AU397/($X397-2009),0)+IF($Y397>=AY$2,$AV397/($Y397-2009),0)","v":0},{"$f":"IF($D397>=AZ$2,$AA397/($D397-2009),0)+IF($E397>=AZ$2,$AB397/($E397-2009),0)+IF($F397>=AZ$2,$AC397/($F397-2009),0)+IF($G397>=AZ$2,$AD397/($G397-2009),0)+IF($H397>=AZ$2,$AE397/($H397-2009),0)+IF($I397>=AZ$2,$AF397/($I397-2009),0)+IF($J397>=AZ$2,$AG397/($J397-2009),0)+IF($K397>=AZ$2,$AH397/($K397-2009),0)+IF($L397>=AZ$2,$AI397/($L397-2009),0)+IF($M397>=AZ$2,$AJ397/($M397-2009),0)+IF($N397>=AZ$2,$AK397/($N397-2009),0)+IF($O397>=AZ$2,$AL397/($O397-2009),0)+IF($P397>=AZ$2,$AM397/($P397-2009),0)+IF($Q397>=AZ$2,$AN397/($Q397-2009),0)+IF($R397>=AZ$2,$AO397/($R397-2009),0)+IF($S397>=AZ$2,$AP397/($S397-2009),0)+IF($T397>=AZ$2,$AQ397/($T397-2009),0)+IF($U397>=AZ$2,$AR397/($U397-2009),0)+IF($V397>=AZ$2,$AS397/($V397-2009),0)+IF($W397>=AZ$2,$AT397/($W397-2009),0)+IF($X397>=AZ$2,$AU397/($X397-2009),0)+IF($Y397>=AZ$2,$AV397/($Y397-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D397>=DL$2,$AA397/($D397-2009),0)+IF($E397>=DL$2,$AB397/($E397-2009),0)+IF($F397>=DL$2,$AC397/($F397-2009),0)+IF($G397>=DL$2,$AD397/($G397-2009),0)+IF($H397>=DL$2,$AE397/($H397-2009),0)+IF($I397>=DL$2,$AF397/($I397-2009),0)+IF($J397>=DL$2,$AG397/($J397-2009),0)+IF($K397>=DL$2,$AH397/($K397-2009),0)+IF($L397>=DL$2,$AI397/($L397-2009),0)+IF($M397>=DL$2,$AJ397/($M397-2009),0)+IF($N397>=DL$2,$AK397/($N397-2009),0)+IF($O397>=DL$2,$AL397/($O397-2009),0)+IF($P397>=DL$2,$AM397/($P397-2009),0)+IF($Q397>=DL$2,$AN397/($Q397-2009),0)+IF($R397>=DL$2,$AO397/($R397-2009),0)+IF($S397>=DL$2,$AP397/($S397-2009),0)+IF($T397>=DL$2,$AQ397/($T397-2009),0)+IF($U397>=DL$2,$AR397/($U397-2009),0)+IF($V397>=DL$2,$AS397/($V397-2009),0)+IF($W397>=DL$2,$AT397/($W397-2009),0)+IF($X397>=DL$2,$AU397/($X397-2009),0)+IF($Y397>=DL$2,$AV397/($Y397-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Sparebassin/laguner  - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW400:AW406)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY400:AY407)","v":0},{"$f":"SUM(AZ400:AZ407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL400:DL407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B373","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E373","v":50},{"$f":"D$3+$C400+Distributionsanlæg!D401","v":1955},{"$f":"E$3+$C400+Distributionsanlæg!E401","v":1965},{"$f":"F$3+$C400+Distributionsanlæg!F401","v":1975},{"$f":"G$3+$C400+Distributionsanlæg!G401","v":1985},{"$f":"H$3+$C400+Distributionsanlæg!H401","v":1995},{"$f":"I$3+$C400+Distributionsanlæg!I401","v":2005},{"$f":"J$3+$C400+Distributionsanlæg!J401","v":2015},{"$f":"K$3+$C400+Distributionsanlæg!K401","v":2025},{"$f":"L$3+$C400+Distributionsanlæg!L401","v":2032},{"$f":"M$3+$C400+Distributionsanlæg!M401","v":2037},{"$f":"N$3+$C400+Distributionsanlæg!N401","v":2042},{"$f":"O$3+$C400+Distributionsanlæg!O401","v":2047},{"$f":"P$3+$C400+Distributionsanlæg!P401","v":2050},{"$f":"Q$3+$C400+Distributionsanlæg!Q401","v":2051},{"$f":"R$3+$C400+Distributionsanlæg!R401","v":2052},{"$f":"S$3+$C400+Distributionsanlæg!S401","v":2053},{"$f":"T$3+$C400+Distributionsanlæg!T401","v":2054},{"$f":"U$3+$C400+Distributionsanlæg!U401","v":2055},{"$f":"V$3+$C400+Distributionsanlæg!V401","v":2056},{"$f":"W$3+$C400+Distributionsanlæg!W401","v":2057},{"$f":"X$3+$C400+Distributionsanlæg!X401","v":2058},{"$f":"Y$3+$C400+Distributionsanlæg!Y401","v":2059},null,{"$f":"Distributionsanlæg!BU400","v":0},{"$f":"Distributionsanlæg!BV400","v":0},{"$f":"Distributionsanlæg!BW400","v":0},{"$f":"Distributionsanlæg!BX400","v":0},{"$f":"Distributionsanlæg!BY400","v":0},{"$f":"Distributionsanlæg!BZ400","v":0},{"$f":"Distributionsanlæg!CA400","v":0},{"$f":"Distributionsanlæg!CB400","v":0},{"$f":"Distributionsanlæg!CC400","v":0},{"$f":"Distributionsanlæg!CD400","v":0},{"$f":"Distributionsanlæg!CE400","v":0},{"$f":"Distributionsanlæg!CF400","v":0},{"$f":"Distributionsanlæg!CG400","v":0},{"$f":"Distributionsanlæg!CH400","v":0},{"$f":"Distributionsanlæg!CI400","v":0},{"$f":"Distributionsanlæg!CJ400","v":0},{"$f":"Distributionsanlæg!CK400","v":0},{"$f":"Distributionsanlæg!CL400","v":0},{"$f":"Distributionsanlæg!CM400","v":0},{"$f":"Distributionsanlæg!CN400","v":0},{"$f":"Distributionsanlæg!CO400","v":0},{"$f":"Distributionsanlæg!CP400","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D400>=AY$2,$AA400/($D400-2009),0)+IF($E400>=AY$2,$AB400/($E400-2009),0)+IF($F400>=AY$2,$AC400/($F400-2009),0)+IF($G400>=AY$2,$AD400/($G400-2009),0)+IF($H400>=AY$2,$AE400/($H400-2009),0)+IF($I400>=AY$2,$AF400/($I400-2009),0)+IF($J400>=AY$2,$AG400/($J400-2009),0)+IF($K400>=AY$2,$AH400/($K400-2009),0)+IF($L400>=AY$2,$AI400/($L400-2009),0)+IF($M400>=AY$2,$AJ400/($M400-2009),0)+IF($N400>=AY$2,$AK400/($N400-2009),0)+IF($O400>=AY$2,$AL400/($O400-2009),0)+IF($P400>=AY$2,$AM400/($P400-2009),0)+IF($Q400>=AY$2,$AN400/($Q400-2009),0)+IF($R400>=AY$2,$AO400/($R400-2009),0)+IF($S400>=AY$2,$AP400/($S400-2009),0)+IF($T400>=AY$2,$AQ400/($T400-2009),0)+IF($U400>=AY$2,$AR400/($U400-2009),0)+IF($V400>=AY$2,$AS400/($V400-2009),0)+IF($W400>=AY$2,$AT400/($W400-2009),0)+IF($X400>=AY$2,$AU400/($X400-2009),0)+IF($Y400>=AY$2,$AV400/($Y400-2009),0)","v":0},{"$f":"IF($D400>=AZ$2,$AA400/($D400-2009),0)+IF($E400>=AZ$2,$AB400/($E400-2009),0)+IF($F400>=AZ$2,$AC400/($F400-2009),0)+IF($G400>=AZ$2,$AD400/($G400-2009),0)+IF($H400>=AZ$2,$AE400/($H400-2009),0)+IF($I400>=AZ$2,$AF400/($I400-2009),0)+IF($J400>=AZ$2,$AG400/($J400-2009),0)+IF($K400>=AZ$2,$AH400/($K400-2009),0)+IF($L400>=AZ$2,$AI400/($L400-2009),0)+IF($M400>=AZ$2,$AJ400/($M400-2009),0)+IF($N400>=AZ$2,$AK400/($N400-2009),0)+IF($O400>=AZ$2,$AL400/($O400-2009),0)+IF($P400>=AZ$2,$AM400/($P400-2009),0)+IF($Q400>=AZ$2,$AN400/($Q400-2009),0)+IF($R400>=AZ$2,$AO400/($R400-2009),0)+IF($S400>=AZ$2,$AP400/($S400-2009),0)+IF($T400>=AZ$2,$AQ400/($T400-2009),0)+IF($U400>=AZ$2,$AR400/($U400-2009),0)+IF($V400>=AZ$2,$AS400/($V400-2009),0)+IF($W400>=AZ$2,$AT400/($W400-2009),0)+IF($X400>=AZ$2,$AU400/($X400-2009),0)+IF($Y400>=AZ$2,$AV400/($Y400-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D400>=DL$2,$AA400/($D400-2009),0)+IF($E400>=DL$2,$AB400/($E400-2009),0)+IF($F400>=DL$2,$AC400/($F400-2009),0)+IF($G400>=DL$2,$AD400/($G400-2009),0)+IF($H400>=DL$2,$AE400/($H400-2009),0)+IF($I400>=DL$2,$AF400/($I400-2009),0)+IF($J400>=DL$2,$AG400/($J400-2009),0)+IF($K400>=DL$2,$AH400/($K400-2009),0)+IF($L400>=DL$2,$AI400/($L400-2009),0)+IF($M400>=DL$2,$AJ400/($M400-2009),0)+IF($N400>=DL$2,$AK400/($N400-2009),0)+IF($O400>=DL$2,$AL400/($O400-2009),0)+IF($P400>=DL$2,$AM400/($P400-2009),0)+IF($Q400>=DL$2,$AN400/($Q400-2009),0)+IF($R400>=DL$2,$AO400/($R400-2009),0)+IF($S400>=DL$2,$AP400/($S400-2009),0)+IF($T400>=DL$2,$AQ400/($T400-2009),0)+IF($U400>=DL$2,$AR400/($U400-2009),0)+IF($V400>=DL$2,$AS400/($V400-2009),0)+IF($W400>=DL$2,$AT400/($W400-2009),0)+IF($X400>=DL$2,$AU400/($X400-2009),0)+IF($Y400>=DL$2,$AV400/($Y400-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B374","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E374","v":50},{"$f":"D$3+$C402+Distributionsanlæg!D403","v":1955},{"$f":"E$3+$C402+Distributionsanlæg!E403","v":1965},{"$f":"F$3+$C402+Distributionsanlæg!F403","v":1975},{"$f":"G$3+$C402+Distributionsanlæg!G403","v":1985},{"$f":"H$3+$C402+Distributionsanlæg!H403","v":1995},{"$f":"I$3+$C402+Distributionsanlæg!I403","v":2005},{"$f":"J$3+$C402+Distributionsanlæg!J403","v":2015},{"$f":"K$3+$C402+Distributionsanlæg!K403","v":2025},{"$f":"L$3+$C402+Distributionsanlæg!L403","v":2032},{"$f":"M$3+$C402+Distributionsanlæg!M403","v":2037},{"$f":"N$3+$C402+Distributionsanlæg!N403","v":2042},{"$f":"O$3+$C402+Distributionsanlæg!O403","v":2047},{"$f":"P$3+$C402+Distributionsanlæg!P403","v":2050},{"$f":"Q$3+$C402+Distributionsanlæg!Q403","v":2051},{"$f":"R$3+$C402+Distributionsanlæg!R403","v":2052},{"$f":"S$3+$C402+Distributionsanlæg!S403","v":2053},{"$f":"T$3+$C402+Distributionsanlæg!T403","v":2054},{"$f":"U$3+$C402+Distributionsanlæg!U403","v":2055},{"$f":"V$3+$C402+Distributionsanlæg!V403","v":2056},{"$f":"W$3+$C402+Distributionsanlæg!W403","v":2057},{"$f":"X$3+$C402+Distributionsanlæg!X403","v":2058},{"$f":"Y$3+$C402+Distributionsanlæg!Y403","v":2059},null,{"$f":"Distributionsanlæg!BU402","v":0},{"$f":"Distributionsanlæg!BV402","v":0},{"$f":"Distributionsanlæg!BW402","v":0},{"$f":"Distributionsanlæg!BX402","v":0},{"$f":"Distributionsanlæg!BY402","v":0},{"$f":"Distributionsanlæg!BZ402","v":0},{"$f":"Distributionsanlæg!CA402","v":0},{"$f":"Distributionsanlæg!CB402","v":0},{"$f":"Distributionsanlæg!CC402","v":0},{"$f":"Distributionsanlæg!CD402","v":0},{"$f":"Distributionsanlæg!CE402","v":0},{"$f":"Distributionsanlæg!CF402","v":0},{"$f":"Distributionsanlæg!CG402","v":0},{"$f":"Distributionsanlæg!CH402","v":0},{"$f":"Distributionsanlæg!CI402","v":0},{"$f":"Distributionsanlæg!CJ402","v":0},{"$f":"Distributionsanlæg!CK402","v":0},{"$f":"Distributionsanlæg!CL402","v":0},{"$f":"Distributionsanlæg!CM402","v":0},{"$f":"Distributionsanlæg!CN402","v":0},{"$f":"Distributionsanlæg!CO402","v":0},{"$f":"Distributionsanlæg!CP402","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D402>=AY$2,$AA402/($D402-2009),0)+IF($E402>=AY$2,$AB402/($E402-2009),0)+IF($F402>=AY$2,$AC402/($F402-2009),0)+IF($G402>=AY$2,$AD402/($G402-2009),0)+IF($H402>=AY$2,$AE402/($H402-2009),0)+IF($I402>=AY$2,$AF402/($I402-2009),0)+IF($J402>=AY$2,$AG402/($J402-2009),0)+IF($K402>=AY$2,$AH402/($K402-2009),0)+IF($L402>=AY$2,$AI402/($L402-2009),0)+IF($M402>=AY$2,$AJ402/($M402-2009),0)+IF($N402>=AY$2,$AK402/($N402-2009),0)+IF($O402>=AY$2,$AL402/($O402-2009),0)+IF($P402>=AY$2,$AM402/($P402-2009),0)+IF($Q402>=AY$2,$AN402/($Q402-2009),0)+IF($R402>=AY$2,$AO402/($R402-2009),0)+IF($S402>=AY$2,$AP402/($S402-2009),0)+IF($T402>=AY$2,$AQ402/($T402-2009),0)+IF($U402>=AY$2,$AR402/($U402-2009),0)+IF($V402>=AY$2,$AS402/($V402-2009),0)+IF($W402>=AY$2,$AT402/($W402-2009),0)+IF($X402>=AY$2,$AU402/($X402-2009),0)+IF($Y402>=AY$2,$AV402/($Y402-2009),0)","v":0},{"$f":"IF($D402>=AZ$2,$AA402/($D402-2009),0)+IF($E402>=AZ$2,$AB402/($E402-2009),0)+IF($F402>=AZ$2,$AC402/($F402-2009),0)+IF($G402>=AZ$2,$AD402/($G402-2009),0)+IF($H402>=AZ$2,$AE402/($H402-2009),0)+IF($I402>=AZ$2,$AF402/($I402-2009),0)+IF($J402>=AZ$2,$AG402/($J402-2009),0)+IF($K402>=AZ$2,$AH402/($K402-2009),0)+IF($L402>=AZ$2,$AI402/($L402-2009),0)+IF($M402>=AZ$2,$AJ402/($M402-2009),0)+IF($N402>=AZ$2,$AK402/($N402-2009),0)+IF($O402>=AZ$2,$AL402/($O402-2009),0)+IF($P402>=AZ$2,$AM402/($P402-2009),0)+IF($Q402>=AZ$2,$AN402/($Q402-2009),0)+IF($R402>=AZ$2,$AO402/($R402-2009),0)+IF($S402>=AZ$2,$AP402/($S402-2009),0)+IF($T402>=AZ$2,$AQ402/($T402-2009),0)+IF($U402>=AZ$2,$AR402/($U402-2009),0)+IF($V402>=AZ$2,$AS402/($V402-2009),0)+IF($W402>=AZ$2,$AT402/($W402-2009),0)+IF($X402>=AZ$2,$AU402/($X402-2009),0)+IF($Y402>=AZ$2,$AV402/($Y402-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D402>=DL$2,$AA402/($D402-2009),0)+IF($E402>=DL$2,$AB402/($E402-2009),0)+IF($F402>=DL$2,$AC402/($F402-2009),0)+IF($G402>=DL$2,$AD402/($G402-2009),0)+IF($H402>=DL$2,$AE402/($H402-2009),0)+IF($I402>=DL$2,$AF402/($I402-2009),0)+IF($J402>=DL$2,$AG402/($J402-2009),0)+IF($K402>=DL$2,$AH402/($K402-2009),0)+IF($L402>=DL$2,$AI402/($L402-2009),0)+IF($M402>=DL$2,$AJ402/($M402-2009),0)+IF($N402>=DL$2,$AK402/($N402-2009),0)+IF($O402>=DL$2,$AL402/($O402-2009),0)+IF($P402>=DL$2,$AM402/($P402-2009),0)+IF($Q402>=DL$2,$AN402/($Q402-2009),0)+IF($R402>=DL$2,$AO402/($R402-2009),0)+IF($S402>=DL$2,$AP402/($S402-2009),0)+IF($T402>=DL$2,$AQ402/($T402-2009),0)+IF($U402>=DL$2,$AR402/($U402-2009),0)+IF($V402>=DL$2,$AS402/($V402-2009),0)+IF($W402>=DL$2,$AT402/($W402-2009),0)+IF($X402>=DL$2,$AU402/($X402-2009),0)+IF($Y402>=DL$2,$AV402/($Y402-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B375","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E375","v":75},{"$f":"D$3+$C404+Distributionsanlæg!D405","v":1980},{"$f":"E$3+$C404+Distributionsanlæg!E405","v":1990},{"$f":"F$3+$C404+Distributionsanlæg!F405","v":2000},{"$f":"G$3+$C404+Distributionsanlæg!G405","v":2010},{"$f":"H$3+$C404+Distributionsanlæg!H405","v":2020},{"$f":"I$3+$C404+Distributionsanlæg!I405","v":2030},{"$f":"J$3+$C404+Distributionsanlæg!J405","v":2040},{"$f":"K$3+$C404+Distributionsanlæg!K405","v":2050},{"$f":"L$3+$C404+Distributionsanlæg!L405","v":2057},{"$f":"M$3+$C404+Distributionsanlæg!M405","v":2062},{"$f":"N$3+$C404+Distributionsanlæg!N405","v":2067},{"$f":"O$3+$C404+Distributionsanlæg!O405","v":2072},{"$f":"P$3+$C404+Distributionsanlæg!P405","v":2075},{"$f":"Q$3+$C404+Distributionsanlæg!Q405","v":2076},{"$f":"R$3+$C404+Distributionsanlæg!R405","v":2077},{"$f":"S$3+$C404+Distributionsanlæg!S405","v":2078},{"$f":"T$3+$C404+Distributionsanlæg!T405","v":2079},{"$f":"U$3+$C404+Distributionsanlæg!U405","v":2080},{"$f":"V$3+$C404+Distributionsanlæg!V405","v":2081},{"$f":"W$3+$C404+Distributionsanlæg!W405","v":2082},{"$f":"X$3+$C404+Distributionsanlæg!X405","v":2083},{"$f":"Y$3+$C404+Distributionsanlæg!Y405","v":2084},null,{"$f":"Distributionsanlæg!BU404","v":0},{"$f":"Distributionsanlæg!BV404","v":0},{"$f":"Distributionsanlæg!BW404","v":0},{"$f":"Distributionsanlæg!BX404","v":0},{"$f":"Distributionsanlæg!BY404","v":0},{"$f":"Distributionsanlæg!BZ404","v":0},{"$f":"Distributionsanlæg!CA404","v":0},{"$f":"Distributionsanlæg!CB404","v":0},{"$f":"Distributionsanlæg!CC404","v":0},{"$f":"Distributionsanlæg!CD404","v":0},{"$f":"Distributionsanlæg!CE404","v":0},{"$f":"Distributionsanlæg!CF404","v":0},{"$f":"Distributionsanlæg!CG404","v":0},{"$f":"Distributionsanlæg!CH404","v":0},{"$f":"Distributionsanlæg!CI404","v":0},{"$f":"Distributionsanlæg!CJ404","v":0},{"$f":"Distributionsanlæg!CK404","v":0},{"$f":"Distributionsanlæg!CL404","v":0},{"$f":"Distributionsanlæg!CM404","v":0},{"$f":"Distributionsanlæg!CN404","v":0},{"$f":"Distributionsanlæg!CO404","v":0},{"$f":"Distributionsanlæg!CP404","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D404>=AY$2,$AA404/($D404-2009),0)+IF($E404>=AY$2,$AB404/($E404-2009),0)+IF($F404>=AY$2,$AC404/($F404-2009),0)+IF($G404>=AY$2,$AD404/($G404-2009),0)+IF($H404>=AY$2,$AE404/($H404-2009),0)+IF($I404>=AY$2,$AF404/($I404-2009),0)+IF($J404>=AY$2,$AG404/($J404-2009),0)+IF($K404>=AY$2,$AH404/($K404-2009),0)+IF($L404>=AY$2,$AI404/($L404-2009),0)+IF($M404>=AY$2,$AJ404/($M404-2009),0)+IF($N404>=AY$2,$AK404/($N404-2009),0)+IF($O404>=AY$2,$AL404/($O404-2009),0)+IF($P404>=AY$2,$AM404/($P404-2009),0)+IF($Q404>=AY$2,$AN404/($Q404-2009),0)+IF($R404>=AY$2,$AO404/($R404-2009),0)+IF($S404>=AY$2,$AP404/($S404-2009),0)+IF($T404>=AY$2,$AQ404/($T404-2009),0)+IF($U404>=AY$2,$AR404/($U404-2009),0)+IF($V404>=AY$2,$AS404/($V404-2009),0)+IF($W404>=AY$2,$AT404/($W404-2009),0)+IF($X404>=AY$2,$AU404/($X404-2009),0)+IF($Y404>=AY$2,$AV404/($Y404-2009),0)","v":0},{"$f":"IF($D404>=AZ$2,$AA404/($D404-2009),0)+IF($E404>=AZ$2,$AB404/($E404-2009),0)+IF($F404>=AZ$2,$AC404/($F404-2009),0)+IF($G404>=AZ$2,$AD404/($G404-2009),0)+IF($H404>=AZ$2,$AE404/($H404-2009),0)+IF($I404>=AZ$2,$AF404/($I404-2009),0)+IF($J404>=AZ$2,$AG404/($J404-2009),0)+IF($K404>=AZ$2,$AH404/($K404-2009),0)+IF($L404>=AZ$2,$AI404/($L404-2009),0)+IF($M404>=AZ$2,$AJ404/($M404-2009),0)+IF($N404>=AZ$2,$AK404/($N404-2009),0)+IF($O404>=AZ$2,$AL404/($O404-2009),0)+IF($P404>=AZ$2,$AM404/($P404-2009),0)+IF($Q404>=AZ$2,$AN404/($Q404-2009),0)+IF($R404>=AZ$2,$AO404/($R404-2009),0)+IF($S404>=AZ$2,$AP404/($S404-2009),0)+IF($T404>=AZ$2,$AQ404/($T404-2009),0)+IF($U404>=AZ$2,$AR404/($U404-2009),0)+IF($V404>=AZ$2,$AS404/($V404-2009),0)+IF($W404>=AZ$2,$AT404/($W404-2009),0)+IF($X404>=AZ$2,$AU404/($X404-2009),0)+IF($Y404>=AZ$2,$AV404/($Y404-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D404>=DL$2,$AA404/($D404-2009),0)+IF($E404>=DL$2,$AB404/($E404-2009),0)+IF($F404>=DL$2,$AC404/($F404-2009),0)+IF($G404>=DL$2,$AD404/($G404-2009),0)+IF($H404>=DL$2,$AE404/($H404-2009),0)+IF($I404>=DL$2,$AF404/($I404-2009),0)+IF($J404>=DL$2,$AG404/($J404-2009),0)+IF($K404>=DL$2,$AH404/($K404-2009),0)+IF($L404>=DL$2,$AI404/($L404-2009),0)+IF($M404>=DL$2,$AJ404/($M404-2009),0)+IF($N404>=DL$2,$AK404/($N404-2009),0)+IF($O404>=DL$2,$AL404/($O404-2009),0)+IF($P404>=DL$2,$AM404/($P404-2009),0)+IF($Q404>=DL$2,$AN404/($Q404-2009),0)+IF($R404>=DL$2,$AO404/($R404-2009),0)+IF($S404>=DL$2,$AP404/($S404-2009),0)+IF($T404>=DL$2,$AQ404/($T404-2009),0)+IF($U404>=DL$2,$AR404/($U404-2009),0)+IF($V404>=DL$2,$AS404/($V404-2009),0)+IF($W404>=DL$2,$AT404/($W404-2009),0)+IF($X404>=DL$2,$AU404/($X404-2009),0)+IF($Y404>=DL$2,$AV404/($Y404-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B376","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E376","v":75},{"$f":"D$3+$C406+Distributionsanlæg!D407","v":1980},{"$f":"E$3+$C406+Distributionsanlæg!E407","v":1990},{"$f":"F$3+$C406+Distributionsanlæg!F407","v":2000},{"$f":"G$3+$C406+Distributionsanlæg!G407","v":2010},{"$f":"H$3+$C406+Distributionsanlæg!H407","v":2020},{"$f":"I$3+$C406+Distributionsanlæg!I407","v":2030},{"$f":"J$3+$C406+Distributionsanlæg!J407","v":2040},{"$f":"K$3+$C406+Distributionsanlæg!K407","v":2050},{"$f":"L$3+$C406+Distributionsanlæg!L407","v":2057},{"$f":"M$3+$C406+Distributionsanlæg!M407","v":2062},{"$f":"N$3+$C406+Distributionsanlæg!N407","v":2067},{"$f":"O$3+$C406+Distributionsanlæg!O407","v":2072},{"$f":"P$3+$C406+Distributionsanlæg!P407","v":2075},{"$f":"Q$3+$C406+Distributionsanlæg!Q407","v":2076},{"$f":"R$3+$C406+Distributionsanlæg!R407","v":2077},{"$f":"S$3+$C406+Distributionsanlæg!S407","v":2078},{"$f":"T$3+$C406+Distributionsanlæg!T407","v":2079},{"$f":"U$3+$C406+Distributionsanlæg!U407","v":2080},{"$f":"V$3+$C406+Distributionsanlæg!V407","v":2081},{"$f":"W$3+$C406+Distributionsanlæg!W407","v":2082},{"$f":"X$3+$C406+Distributionsanlæg!X407","v":2083},{"$f":"Y$3+$C406+Distributionsanlæg!Y407","v":2084},null,{"$f":"Distributionsanlæg!BU406","v":0},{"$f":"Distributionsanlæg!BV406","v":0},{"$f":"Distributionsanlæg!BW406","v":0},{"$f":"Distributionsanlæg!BX406","v":0},{"$f":"Distributionsanlæg!BY406","v":0},{"$f":"Distributionsanlæg!BZ406","v":0},{"$f":"Distributionsanlæg!CA406","v":0},{"$f":"Distributionsanlæg!CB406","v":0},{"$f":"Distributionsanlæg!CC406","v":0},{"$f":"Distributionsanlæg!CD406","v":0},{"$f":"Distributionsanlæg!CE406","v":0},{"$f":"Distributionsanlæg!CF406","v":0},{"$f":"Distributionsanlæg!CG406","v":0},{"$f":"Distributionsanlæg!CH406","v":0},{"$f":"Distributionsanlæg!CI406","v":0},{"$f":"Distributionsanlæg!CJ406","v":0},{"$f":"Distributionsanlæg!CK406","v":0},{"$f":"Distributionsanlæg!CL406","v":0},{"$f":"Distributionsanlæg!CM406","v":0},{"$f":"Distributionsanlæg!CN406","v":0},{"$f":"Distributionsanlæg!CO406","v":0},{"$f":"Distributionsanlæg!CP406","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D406>=AY$2,$AA406/($D406-2009),0)+IF($E406>=AY$2,$AB406/($E406-2009),0)+IF($F406>=AY$2,$AC406/($F406-2009),0)+IF($G406>=AY$2,$AD406/($G406-2009),0)+IF($H406>=AY$2,$AE406/($H406-2009),0)+IF($I406>=AY$2,$AF406/($I406-2009),0)+IF($J406>=AY$2,$AG406/($J406-2009),0)+IF($K406>=AY$2,$AH406/($K406-2009),0)+IF($L406>=AY$2,$AI406/($L406-2009),0)+IF($M406>=AY$2,$AJ406/($M406-2009),0)+IF($N406>=AY$2,$AK406/($N406-2009),0)+IF($O406>=AY$2,$AL406/($O406-2009),0)+IF($P406>=AY$2,$AM406/($P406-2009),0)+IF($Q406>=AY$2,$AN406/($Q406-2009),0)+IF($R406>=AY$2,$AO406/($R406-2009),0)+IF($S406>=AY$2,$AP406/($S406-2009),0)+IF($T406>=AY$2,$AQ406/($T406-2009),0)+IF($U406>=AY$2,$AR406/($U406-2009),0)+IF($V406>=AY$2,$AS406/($V406-2009),0)+IF($W406>=AY$2,$AT406/($W406-2009),0)+IF($X406>=AY$2,$AU406/($X406-2009),0)+IF($Y406>=AY$2,$AV406/($Y406-2009),0)","v":0},{"$f":"IF($D406>=AZ$2,$AA406/($D406-2009),0)+IF($E406>=AZ$2,$AB406/($E406-2009),0)+IF($F406>=AZ$2,$AC406/($F406-2009),0)+IF($G406>=AZ$2,$AD406/($G406-2009),0)+IF($H406>=AZ$2,$AE406/($H406-2009),0)+IF($I406>=AZ$2,$AF406/($I406-2009),0)+IF($J406>=AZ$2,$AG406/($J406-2009),0)+IF($K406>=AZ$2,$AH406/($K406-2009),0)+IF($L406>=AZ$2,$AI406/($L406-2009),0)+IF($M406>=AZ$2,$AJ406/($M406-2009),0)+IF($N406>=AZ$2,$AK406/($N406-2009),0)+IF($O406>=AZ$2,$AL406/($O406-2009),0)+IF($P406>=AZ$2,$AM406/($P406-2009),0)+IF($Q406>=AZ$2,$AN406/($Q406-2009),0)+IF($R406>=AZ$2,$AO406/($R406-2009),0)+IF($S406>=AZ$2,$AP406/($S406-2009),0)+IF($T406>=AZ$2,$AQ406/($T406-2009),0)+IF($U406>=AZ$2,$AR406/($U406-2009),0)+IF($V406>=AZ$2,$AS406/($V406-2009),0)+IF($W406>=AZ$2,$AT406/($W406-2009),0)+IF($X406>=AZ$2,$AU406/($X406-2009),0)+IF($Y406>=AZ$2,$AV406/($Y406-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D406>=DL$2,$AA406/($D406-2009),0)+IF($E406>=DL$2,$AB406/($E406-2009),0)+IF($F406>=DL$2,$AC406/($F406-2009),0)+IF($G406>=DL$2,$AD406/($G406-2009),0)+IF($H406>=DL$2,$AE406/($H406-2009),0)+IF($I406>=DL$2,$AF406/($I406-2009),0)+IF($J406>=DL$2,$AG406/($J406-2009),0)+IF($K406>=DL$2,$AH406/($K406-2009),0)+IF($L406>=DL$2,$AI406/($L406-2009),0)+IF($M406>=DL$2,$AJ406/($M406-2009),0)+IF($N406>=DL$2,$AK406/($N406-2009),0)+IF($O406>=DL$2,$AL406/($O406-2009),0)+IF($P406>=DL$2,$AM406/($P406-2009),0)+IF($Q406>=DL$2,$AN406/($Q406-2009),0)+IF($R406>=DL$2,$AO406/($R406-2009),0)+IF($S406>=DL$2,$AP406/($S406-2009),0)+IF($T406>=DL$2,$AQ406/($T406-2009),0)+IF($U406>=DL$2,$AR406/($U406-2009),0)+IF($V406>=DL$2,$AS406/($V406-2009),0)+IF($W406>=DL$2,$AT406/($W406-2009),0)+IF($X406>=DL$2,$AU406/($X406-2009),0)+IF($Y406>=DL$2,$AV406/($Y406-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW4+AW18+AW32+AW46+AW60+AW65+AW70+AW75+AW80+AW95+AW110+AW125+AW140+AW161+AW182+AW203+AW224+AW242+AW260+AW278+AW296+AW315+AW334+AW353+AW372+AW381+AW390+AW399)","v":42802002.718029901},null,{"$f":"SUM(AY4+AY18+AY32+AY46+AY60+AY65+AY70+AY75+AY80+AY95+AY110+AY125+AY140+AY161+AY182+AY203+AY224+AY242+AY260+AY278+AY296+AY315+AY334+AY353+AY372+AY381+AY390+AY399)","v":1667295.7799227715},{"$f":"SUM(AZ4+AZ18+AZ32+AZ46+AZ60+AZ65+AZ70+AZ75+AZ80+AZ95+AZ110+AZ125+AZ140+AZ161+AZ182+AZ203+AZ224+AZ242+AZ260+AZ278+AZ296+AZ315+AZ334+AZ353+AZ372+AZ381+AZ390+AZ399)","v":1667295.7799227715},1667295.7799227715,1667295.7799227715,1667295.7799227715,1667295.7799227715,1667295.7799227715,1667295.7799227715,1216378.1272580149,1216378.1272580149,1216378.1272580149,1216378.1272580149,1216378.1272580149,1216378.1272580149,1216378.1272580149,1216378.1272580149,1216378.1272580149,1216378.1272580149,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,{"$f":"SUM(DL4+DL18+DL32+DL46+DL60+DL65+DL70+DL75+DL80+DL95+DL110+DL125+DL140+DL161+DL182+DL203+DL224+DL242+DL260+DL278+DL296+DL315+DL334+DL353+DL372+DL381+DL390+DL399)","v":314542.82192850148},314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,314542.82192850148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Afs. Fællesfunktion","index":10,"n_rows":16,"n_cols":151,"rows_kept":16,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,48,1,48],[0,3,0,24],[0,25,1,25],[0,26,0,47]]}
["Fællesfunktionsanlæg","Enhed","Standard-levetid","Afskrivningshorisont",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afskrivningshorisont","Standardværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet standardværdi\ni alt",null,"Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AM2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"mængde",2010,{"$f":"AY2+1","v":2011},{"$f":"AZ2+1","v":2012},{"$f":"BA2+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"CO2+1","v":2053},{"$f":"CP2+1","v":2054},{"$f":"CQ2+1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"DL2+1","v":2076},{"$f":"DM2+1","v":2077},{"$f":"DN2+1","v":2078},2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,{"$f":"EI2+1","v":2099},{"$f":"EJ2+1","v":2100},{"$f":"EK2+1","v":2101},2102,2103,2104,2105,2106,2107,2108,2109,2110]
[null,null,null,1905,{"$f":"+D3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AA3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+AI3+10","v":1992},1997,{"$f":"+AM2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Andre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW5:AW13)","v":79108106.837632179},null,{"$f":"SUM(AY5:AY13)","v":1595614.3660439881},{"$f":"SUM(AZ5:AZ13)","v":1595614.3660439881},1505898.5659995065,1505898.5659995065,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,661496.10442362609,661496.10442362609,661496.10442362609,661496.10442362609,661496.10442362609,661496.10442362609,661496.10442362609,661496.10442362609,661496.10442362609,661496.10442362609,447815.68672055262,447815.68672055262,447815.68672055262,447815.68672055262,447815.68672055262,447815.68672055262,447815.68672055262,{"$f":"SUM(DL5:DL13)","v":447815.68672055262},287818.76228480309,163777.8129451928,163777.8129451928,163777.8129451928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B380","v":"Administrationbygninger"},"m2",{"$f":"Genanskaffelsespriser!E380","v":75},{"$f":"D$3+$C5+Fællesfunktionsanlæg!D6","v":1980},{"$f":"E$3+$C5+Fællesfunktionsanlæg!E6","v":1990},{"$f":"F$3+$C5+Fællesfunktionsanlæg!F6","v":2000},{"$f":"G$3+$C5+Fællesfunktionsanlæg!G6","v":2010},{"$f":"H$3+$C5+Fællesfunktionsanlæg!H6","v":2020},{"$f":"I$3+$C5+Fællesfunktionsanlæg!I6","v":2030},{"$f":"J$3+$C5+Fællesfunktionsanlæg!J6","v":2040},{"$f":"K$3+$C5+Fællesfunktionsanlæg!K6","v":2050},{"$f":"L$3+$C5+Fællesfunktionsanlæg!L6","v":2057},{"$f":"M$3+$C5+Fællesfunktionsanlæg!M6","v":2062},{"$f":"N$3+$C5+Fællesfunktionsanlæg!N6","v":2067},{"$f":"O$3+$C5+Fællesfunktionsanlæg!O6","v":2072},{"$f":"P$3+$C5+Fællesfunktionsanlæg!P6","v":2075},{"$f":"Q$3+$C5+Fællesfunktionsanlæg!Q6","v":2076},{"$f":"R$3+$C5+Fællesfunktionsanlæg!R6","v":2077},{"$f":"S$3+$C5+Fællesfunktionsanlæg!S6","v":2078},{"$f":"T$3+$C5+Fællesfunktionsanlæg!T6","v":2079},{"$f":"U$3+$C5+Fællesfunktionsanlæg!U6","v":2080},{"$f":"V$3+$C5+Fællesfunktionsanlæg!V6","v":2081},{"$f":"W$3+$C5+Fællesfunktionsanlæg!W6","v":2082},{"$f":"X$3+$C5+Fællesfunktionsanlæg!X6","v":2083},{"$f":"Y$3+$C5+Fællesfunktionsanlæg!Y6","v":2084},null,{"$f":"Fællesfunktionsanlæg!BT5","v":0},{"$f":"Fællesfunktionsanlæg!BU5","v":0},{"$f":"Fællesfunktionsanlæg!BV5","v":0},{"$f":"Fællesfunktionsanlæg!BW5","v":0},{"$f":"Fællesfunktionsanlæg!BX5","v":0},{"$f":"Fællesfunktionsanlæg!BY5","v":0},{"$f":"Fællesfunktionsanlæg!BZ5","v":0},{"$f":"Fællesfunktionsanlæg!CA5","v":0},{"$f":"Fællesfunktionsanlæg!CB5","v":23356714.026115052},{"$f":"Fællesfunktionsanlæg!CC5","v":0},{"$f":"Fællesfunktionsanlæg!CD5","v":12393464.226778258},{"$f":"Fællesfunktionsanlæg!CE5","v":0},{"$f":"Fællesfunktionsanlæg!CF5","v":0},{"$f":"Fællesfunktionsanlæg!CG5","v":0},{"$f":"Fællesfunktionsanlæg!CH5","v":0},{"$f":"Fællesfunktionsanlæg!CI5","v":0},{"$f":"Fællesfunktionsanlæg!CJ5","v":11464446.906163495},{"$f":"Fællesfunktionsanlæg!CK5","v":0},{"$f":"Fællesfunktionsanlæg!CL5","v":0},{"$f":"Fællesfunktionsanlæg!CM5","v":0},{"$f":"Fællesfunktionsanlæg!CN5","v":0},{"$f":"Fællesfunktionsanlæg!CO5","v":0},{"$f":"SUM(AA5:AV5)","v":47214625.159056813},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D5>=AY$2,$AA5/($D5-2009),0)+IF($E5>=AY$2,$AB5/($E5-2009),0)+IF($F5>=AY$2,$AC5/($F5-2009),0)+IF($G5>=AY$2,$AD5/($G5-2009),0)+IF($H5>=AY$2,$AE5/($H5-2009),0)+IF($I5>=AY$2,$AF5/($I5-2009),0)+IF($J5>=AY$2,$AG5/($J5-2009),0)+IF($K5>=AY$2,$AH5/($K5-2009),0)+IF($L5>=AY$2,$AI5/($L5-2009),0)+IF($M5>=AY$2,$AJ5/($M5-2009),0)+IF($N5>=AY$2,$AK5/($N5-2009),0)+IF($O5>=AY$2,$AL5/($O5-2009),0)+IF($P5>=AY$2,$AM5/($P5-2009),0)+IF($Q5>=AY$2,$AN5/($Q5-2009),0)+IF($R5>=AY$2,$AO5/($R5-2009),0)+IF($S5>=AY$2,$AP5/($S5-2009),0)+IF($T5>=AY$2,$AQ5/($T5-2009),0)+IF($U5>=AY$2,$AR5/($U5-2009),0)+IF($V5>=AY$2,$AS5/($V5-2009),0)+IF($W5>=AY$2,$AT5/($W5-2009),0)+IF($X5>=AY$2,$AU5/($X5-2009),0)+IF($Y5>=AY$2,$AV5/($Y5-2009),0)","v":864056.43952566315},{"$f":"IF($D5>=AZ$2,$AA5/($D5-2009),0)+IF($E5>=AZ$2,$AB5/($E5-2009),0)+IF($F5>=AZ$2,$AC5/($F5-2009),0)+IF($G5>=AZ$2,$AD5/($G5-2009),0)+IF($H5>=AZ$2,$AE5/($H5-2009),0)+IF($I5>=AZ$2,$AF5/($I5-2009),0)+IF($J5>=AZ$2,$AG5/($J5-2009),0)+IF($K5>=AZ$2,$AH5/($K5-2009),0)+IF($L5>=AZ$2,$AI5/($L5-2009),0)+IF($M5>=AZ$2,$AJ5/($M5-2009),0)+IF($N5>=AZ$2,$AK5/($N5-2009),0)+IF($O5>=AZ$2,$AL5/($O5-2009),0)+IF($P5>=AZ$2,$AM5/($P5-2009),0)+IF($Q5>=AZ$2,$AN5/($Q5-2009),0)+IF($R5>=AZ$2,$AO5/($R5-2009),0)+IF($S5>=AZ$2,$AP5/($S5-2009),0)+IF($T5>=AZ$2,$AQ5/($T5-2009),0)+IF($U5>=AZ$2,$AR5/($U5-2009),0)+IF($V5>=AZ$2,$AS5/($V5-2009),0)+IF($W5>=AZ$2,$AT5/($W5-2009),0)+IF($X5>=AZ$2,$AU5/($X5-2009),0)+IF($Y5>=AZ$2,$AV5/($Y5-2009),0)","v":864056.43952566315},864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,864056.43952566315,377458.23064826621,377458.23064826621,377458.23064826621,377458.23064826621,377458.23064826621,377458.23064826621,377458.23064826621,377458.23064826621,377458.23064826621,377458.23064826621,163777.8129451928,163777.8129451928,163777.8129451928,163777.8129451928,163777.8129451928,163777.8129451928,163777.8129451928,{"$f":"IF($D5>=DL$2,$AA5/($D5-2009),0)+IF($E5>=DL$2,$AB5/($E5-2009),0)+IF($F5>=DL$2,$AC5/($F5-2009),0)+IF($G5>=DL$2,$AD5/($G5-2009),0)+IF($H5>=DL$2,$AE5/($H5-2009),0)+IF($I5>=DL$2,$AF5/($I5-2009),0)+IF($J5>=DL$2,$AG5/($J5-2009),0)+IF($K5>=DL$2,$AH5/($K5-2009),0)+IF($L5>=DL$2,$AI5/($L5-2009),0)+IF($M5>=DL$2,$AJ5/($M5-2009),0)+IF($N5>=DL$2,$AK5/($N5-2009),0)+IF($O5>=DL$2,$AL5/($O5-2009),0)+IF($P5>=DL$2,$AM5/($P5-2009),0)+IF($Q5>=DL$2,$AN5/($Q5-2009),0)+IF($R5>=DL$2,$AO5/($R5-2009),0)+IF($S5>=DL$2,$AP5/($S5-2009),0)+IF($T5>=DL$2,$AQ5/($T5-2009),0)+IF($U5>=DL$2,$AR5/($U5-2009),0)+IF($V5>=DL$2,$AS5/($V5-2009),0)+IF($W5>=DL$2,$AT5/($W5-2009),0)+IF($X5>=DL$2,$AU5/($X5-2009),0)+IF($Y5>=DL$2,$AV5/($Y5-2009),0)","v":163777.8129451928},163777.8129451928,163777.8129451928,163777.8129451928,163777.8129451928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B381","v":"Arbejdsplads"},"stk.",{"$f":"Genanskaffelsespriser!E381","v":5},{"$f":"D$3+$C7","v":1910},{"$f":"E$3+$C7","v":1920},1930,1940,1950,1960,1970,1980,1987,1992,1997,2002,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,null,{"$f":"Fællesfunktionsanlæg!BT7","v":0},{"$f":"Fællesfunktionsanlæg!BU7","v":0},{"$f":"Fællesfunktionsanlæg!BV7","v":0},{"$f":"Fællesfunktionsanlæg!BW7","v":0},{"$f":"Fællesfunktionsanlæg!BX7","v":0},{"$f":"Fællesfunktionsanlæg!BY7","v":0},{"$f":"Fællesfunktionsanlæg!BZ7","v":0},{"$f":"Fællesfunktionsanlæg!CA7","v":0},{"$f":"Fællesfunktionsanlæg!CB7","v":0},{"$f":"Fællesfunktionsanlæg!CC7","v":0},{"$f":"Fællesfunktionsanlæg!CD7","v":0},{"$f":"Fællesfunktionsanlæg!CE7","v":0},{"$f":"Fællesfunktionsanlæg!CF7","v":0},{"$f":"Fællesfunktionsanlæg!CG7","v":0},{"$f":"Fællesfunktionsanlæg!CH7","v":0},{"$f":"Fællesfunktionsanlæg!CI7","v":0},{"$f":"Fællesfunktionsanlæg!CJ7","v":0},{"$f":"Fællesfunktionsanlæg!CK7","v":0},{"$f":"Fællesfunktionsanlæg!CL7","v":0},{"$f":"Fællesfunktionsanlæg!CM7","v":0},{"$f":"Fællesfunktionsanlæg!CN7","v":0},{"$f":"Fællesfunktionsanlæg!CO7","v":0},{"$f":"SUM(AA7:AV7)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D7>=AY$2,$AA7/($D7-2009),0)+IF($E7>=AY$2,$AB7/($E7-2009),0)+IF($F7>=AY$2,$AC7/($F7-2009),0)+IF($G7>=AY$2,$AD7/($G7-2009),0)+IF($H7>=AY$2,$AE7/($H7-2009),0)+IF($I7>=AY$2,$AF7/($I7-2009),0)+IF($J7>=AY$2,$AG7/($J7-2009),0)+IF($K7>=AY$2,$AH7/($K7-2009),0)+IF($L7>=AY$2,$AI7/($L7-2009),0)+IF($M7>=AY$2,$AJ7/($M7-2009),0)+IF($N7>=AY$2,$AK7/($N7-2009),0)+IF($O7>=AY$2,$AL7/($O7-2009),0)+IF($P7>=AY$2,$AM7/($P7-2009),0)+IF($Q7>=AY$2,$AN7/($Q7-2009),0)+IF($R7>=AY$2,$AO7/($R7-2009),0)+IF($S7>=AY$2,$AP7/($S7-2009),0)+IF($T7>=AY$2,$AQ7/($T7-2009),0)+IF($U7>=AY$2,$AR7/($U7-2009),0)+IF($V7>=AY$2,$AS7/($V7-2009),0)+IF($W7>=AY$2,$AT7/($W7-2009),0)+IF($X7>=AY$2,$AU7/($X7-2009),0)+IF($Y7>=AY$2,$AV7/($Y7-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D7>=CE$2,$AA7/($D7-2009),0)+IF($E7>=CE$2,$AB7/($E7-2009),0)+IF($F7>=CE$2,$AC7/($F7-2009),0)+IF($G7>=CE$2,$AD7/($G7-2009),0)+IF($H7>=CE$2,$AE7/($H7-2009),0)+IF($I7>=CE$2,$AF7/($I7-2009),0)+IF($J7>=CE$2,$AG7/($J7-2009),0)+IF($K7>=CE$2,$AH7/($K7-2009),0)+IF($L7>=CE$2,$AI7/($L7-2009),0)+IF($M7>=CE$2,$AJ7/($M7-2009),0)+IF($N7>=CE$2,$AK7/($N7-2009),0)+IF($O7>=CE$2,$AL7/($O7-2009),0)+IF($P7>=CE$2,$AM7/($P7-2009),0)+IF($Q7>=CE$2,$AN7/($Q7-2009),0)+IF($R7>=CE$2,$AO7/($R7-2009),0)+IF($S7>=CE$2,$AP7/($S7-2009),0)+IF($T7>=CE$2,$AQ7/($T7-2009),0)+IF($U7>=CE$2,$AR7/($U7-2009),0)+IF($V7>=CE$2,$AS7/($V7-2009),0)+IF($W7>=CE$2,$AT7/($W7-2009),0)+IF($X7>=CE$2,$AU7/($X7-2009),0)+IF($Y7>=CE$2,$AV7/($Y7-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D7>=DK$2,$AA7/($D7-2009),0)+IF($E7>=DK$2,$AB7/($E7-2009),0)+IF($F7>=DK$2,$AC7/($F7-2009),0)+IF($G7>=DK$2,$AD7/($G7-2009),0)+IF($H7>=DK$2,$AE7/($H7-2009),0)+IF($I7>=DK$2,$AF7/($I7-2009),0)+IF($J7>=DK$2,$AG7/($J7-2009),0)+IF($K7>=DK$2,$AH7/($K7-2009),0)+IF($L7>=DK$2,$AI7/($L7-2009),0)+IF($M7>=DK$2,$AJ7/($M7-2009),0)+IF($N7>=DK$2,$AK7/($N7-2009),0)+IF($O7>=DK$2,$AL7/($O7-2009),0)+IF($P7>=DK$2,$AM7/($P7-2009),0)+IF($Q7>=DK$2,$AN7/($Q7-2009),0)+IF($R7>=DK$2,$AO7/($R7-2009),0)+IF($S7>=DK$2,$AP7/($S7-2009),0)+IF($T7>=DK$2,$AQ7/($T7-2009),0)+IF($U7>=DK$2,$AR7/($U7-2009),0)+IF($V7>=DK$2,$AS7/($V7-2009),0)+IF($W7>=DK$2,$AT7/($W7-2009),0)+IF($X7>=DK$2,$AU7/($X7-2009),0)+IF($Y7>=DK$2,$AV7/($Y7-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D7>=EA$2,$AA7/($D7-2009),0)+IF($E7>=EA$2,$AB7/($E7-2009),0)+IF($F7>=EA$2,$AC7/($F7-2009),0)+IF($G7>=EA$2,$AD7/($G7-2009),0)+IF($H7>=EA$2,$AE7/($H7-2009),0)+IF($I7>=EA$2,$AF7/($I7-2009),0)+IF($J7>=EA$2,$AG7/($J7-2009),0)+IF($K7>=EA$2,$AH7/($K7-2009),0)+IF($L7>=EA$2,$AI7/($L7-2009),0)+IF($M7>=EA$2,$AJ7/($M7-2009),0)+IF($N7>=EA$2,$AK7/($N7-2009),0)+IF($O7>=EA$2,$AL7/($O7-2009),0)+IF($P7>=EA$2,$AM7/($P7-2009),0)+IF($Q7>=EA$2,$AN7/($Q7-2009),0)+IF($R7>=EA$2,$AO7/($R7-2009),0)+IF($S7>=EA$2,$AP7/($S7-2009),0)+IF($T7>=EA$2,$AQ7/($T7-2009),0)+IF($U7>=EA$2,$AR7/($U7-2009),0)+IF($V7>=EA$2,$AS7/($V7-2009),0)+IF($W7>=EA$2,$AT7/($W7-2009),0)+IF($X7>=EA$2,$AU7/($X7-2009),0)+IF($Y7>=EA$2,$AV7/($Y7-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B382","v":"Køretøjer, personbil"},"stk.",{"$f":"Genanskaffelsespriser!E382","v":5},1910,{"$f":"E$3+$C8","v":1920},1930,1940,1950,1960,1970,1980,1987,1992,1997,2002,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,null,{"$f":"Fællesfunktionsanlæg!BT8","v":0},{"$f":"Fællesfunktionsanlæg!BU8","v":0},{"$f":"Fællesfunktionsanlæg!BV8","v":0},{"$f":"Fællesfunktionsanlæg!BW8","v":0},{"$f":"Fællesfunktionsanlæg!BX8","v":0},{"$f":"Fællesfunktionsanlæg!BY8","v":0},{"$f":"Fællesfunktionsanlæg!BZ8","v":0},{"$f":"Fællesfunktionsanlæg!CA8","v":0},{"$f":"Fællesfunktionsanlæg!CB8","v":0},{"$f":"Fællesfunktionsanlæg!CC8","v":0},{"$f":"Fællesfunktionsanlæg!CD8","v":0},{"$f":"Fællesfunktionsanlæg!CE8","v":0},{"$f":"Fællesfunktionsanlæg!CF8","v":0},{"$f":"Fællesfunktionsanlæg!CG8","v":0},{"$f":"Fællesfunktionsanlæg!CH8","v":0},{"$f":"Fællesfunktionsanlæg!CI8","v":0},{"$f":"Fællesfunktionsanlæg!CJ8","v":0},{"$f":"Fællesfunktionsanlæg!CK8","v":0},{"$f":"Fællesfunktionsanlæg!CL8","v":179431.60008896355},{"$f":"Fællesfunktionsanlæg!CM8","v":0},{"$f":"Fællesfunktionsanlæg!CN8","v":186506.46902386349},{"$f":"Fællesfunktionsanlæg!CO8","v":0},365938.06911282707,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D8>=AY$2,$AA8/($D8-2009),0)+IF($E8>=AY$2,$AB8/($E8-2009),0)+IF($F8>=AY$2,$AC8/($F8-2009),0)+IF($G8>=AY$2,$AD8/($G8-2009),0)+IF($H8>=AY$2,$AE8/($H8-2009),0)+IF($I8>=AY$2,$AF8/($I8-2009),0)+IF($J8>=AY$2,$AG8/($J8-2009),0)+IF($K8>=AY$2,$AH8/($K8-2009),0)+IF($L8>=AY$2,$AI8/($L8-2009),0)+IF($M8>=AY$2,$AJ8/($M8-2009),0)+IF($N8>=AY$2,$AK8/($N8-2009),0)+IF($O8>=AY$2,$AL8/($O8-2009),0)+IF($P8>=AY$2,$AM8/($P8-2009),0)+IF($Q8>=AY$2,$AN8/($Q8-2009),0)+IF($R8>=AY$2,$AO8/($R8-2009),0)+IF($S8>=AY$2,$AP8/($S8-2009),0)+IF($T8>=AY$2,$AQ8/($T8-2009),0)+IF($U8>=AY$2,$AR8/($U8-2009),0)+IF($V8>=AY$2,$AS8/($V8-2009),0)+IF($W8>=AY$2,$AT8/($W8-2009),0)+IF($X8>=AY$2,$AU8/($X8-2009),0)+IF($Y8>=AY$2,$AV8/($Y8-2009),0)","v":136342.41730044765},{"$f":"IF($D8>=AZ$2,$AA8/($D8-2009),0)+IF($E8>=AZ$2,$AB8/($E8-2009),0)+IF($F8>=AZ$2,$AC8/($F8-2009),0)+IF($G8>=AZ$2,$AD8/($G8-2009),0)+IF($H8>=AZ$2,$AE8/($H8-2009),0)+IF($I8>=AZ$2,$AF8/($I8-2009),0)+IF($J8>=AZ$2,$AG8/($J8-2009),0)+IF($K8>=AZ$2,$AH8/($K8-2009),0)+IF($L8>=AZ$2,$AI8/($L8-2009),0)+IF($M8>=AZ$2,$AJ8/($M8-2009),0)+IF($N8>=AZ$2,$AK8/($N8-2009),0)+IF($O8>=AZ$2,$AL8/($O8-2009),0)+IF($P8>=AZ$2,$AM8/($P8-2009),0)+IF($Q8>=AZ$2,$AN8/($Q8-2009),0)+IF($R8>=AZ$2,$AO8/($R8-2009),0)+IF($S8>=AZ$2,$AP8/($S8-2009),0)+IF($T8>=AZ$2,$AQ8/($T8-2009),0)+IF($U8>=AZ$2,$AR8/($U8-2009),0)+IF($V8>=AZ$2,$AS8/($V8-2009),0)+IF($W8>=AZ$2,$AT8/($W8-2009),0)+IF($X8>=AZ$2,$AU8/($X8-2009),0)+IF($Y8>=AZ$2,$AV8/($Y8-2009),0)","v":136342.41730044765},46626.617255965873,46626.617255965873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D8>=DL$2,$AA8/($D8-2009),0)+IF($E8>=DL$2,$AB8/($E8-2009),0)+IF($F8>=DL$2,$AC8/($F8-2009),0)+IF($G8>=DL$2,$AD8/($G8-2009),0)+IF($H8>=DL$2,$AE8/($H8-2009),0)+IF($I8>=DL$2,$AF8/($I8-2009),0)+IF($J8>=DL$2,$AG8/($J8-2009),0)+IF($K8>=DL$2,$AH8/($K8-2009),0)+IF($L8>=DL$2,$AI8/($L8-2009),0)+IF($M8>=DL$2,$AJ8/($M8-2009),0)+IF($N8>=DL$2,$AK8/($N8-2009),0)+IF($O8>=DL$2,$AL8/($O8-2009),0)+IF($P8>=DL$2,$AM8/($P8-2009),0)+IF($Q8>=DL$2,$AN8/($Q8-2009),0)+IF($R8>=DL$2,$AO8/($R8-2009),0)+IF($S8>=DL$2,$AP8/($S8-2009),0)+IF($T8>=DL$2,$AQ8/($T8-2009),0)+IF($U8>=DL$2,$AR8/($U8-2009),0)+IF($V8>=DL$2,$AS8/($V8-2009),0)+IF($W8>=DL$2,$AT8/($W8-2009),0)+IF($X8>=DL$2,$AU8/($X8-2009),0)+IF($Y8>=DL$2,$AV8/($Y8-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B383","v":"Køretøjer, små lastvogne (< 3.500 kg.)"},"stk.",{"$f":"Genanskaffelsespriser!E383","v":5},1910,1920,1930,1940,1950,1960,1970,1980,1987,1992,1997,2002,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,null,{"$f":"Fællesfunktionsanlæg!BT9","v":0},{"$f":"Fællesfunktionsanlæg!BU9","v":0},{"$f":"Fællesfunktionsanlæg!BV9","v":0},{"$f":"Fællesfunktionsanlæg!BW9","v":0},{"$f":"Fællesfunktionsanlæg!BX9","v":0},{"$f":"Fællesfunktionsanlæg!BY9","v":0},{"$f":"Fællesfunktionsanlæg!BZ9","v":0},{"$f":"Fællesfunktionsanlæg!CA9","v":0},{"$f":"Fællesfunktionsanlæg!CB9","v":0},{"$f":"Fællesfunktionsanlæg!CC9","v":0},{"$f":"Fællesfunktionsanlæg!CD9","v":0},{"$f":"Fællesfunktionsanlæg!CE9","v":0},{"$f":"Fællesfunktionsanlæg!CF9","v":0},{"$f":"Fællesfunktionsanlæg!CG9","v":0},{"$f":"Fællesfunktionsanlæg!CH9","v":0},{"$f":"Fællesfunktionsanlæg!CI9","v":0},{"$f":"Fællesfunktionsanlæg!CJ9","v":0},{"$f":"Fællesfunktionsanlæg!CK9","v":0},{"$f":"Fællesfunktionsanlæg!CL9","v":0},{"$f":"Fællesfunktionsanlæg!CM9","v":0},{"$f":"Fællesfunktionsanlæg!CN9","v":207229.41002651496},{"$f":"Fællesfunktionsanlæg!CO9","v":0},207229.41002651496,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},51807.35250662874,51807.35250662874,51807.35250662874,51807.35250662874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B384","v":"Køretøjer, store lastvogne (> 3.500 kg.)"},"stk.",{"$f":"Genanskaffelsespriser!E384","v":5},1910,1920,1930,1940,1950,1960,1970,1980,1987,1992,1997,2002,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,null,{"$f":"Fællesfunktionsanlæg!BT10","v":0},{"$f":"Fællesfunktionsanlæg!BU10","v":0},{"$f":"Fællesfunktionsanlæg!BV10","v":0},{"$f":"Fællesfunktionsanlæg!BW10","v":0},{"$f":"Fællesfunktionsanlæg!BX10","v":0},{"$f":"Fællesfunktionsanlæg!BY10","v":0},{"$f":"Fællesfunktionsanlæg!BZ10","v":0},{"$f":"Fællesfunktionsanlæg!CA10","v":0},{"$f":"Fællesfunktionsanlæg!CB10","v":0},{"$f":"Fællesfunktionsanlæg!CC10","v":0},{"$f":"Fællesfunktionsanlæg!CD10","v":0},{"$f":"Fællesfunktionsanlæg!CE10","v":0},{"$f":"Fællesfunktionsanlæg!CF10","v":0},{"$f":"Fællesfunktionsanlæg!CG10","v":0},{"$f":"Fællesfunktionsanlæg!CH10","v":0},{"$f":"Fællesfunktionsanlæg!CI10","v":0},{"$f":"Fællesfunktionsanlæg!CJ10","v":0},{"$f":"Fællesfunktionsanlæg!CK10","v":0},{"$f":"Fællesfunktionsanlæg!CL10","v":0},{"$f":"Fællesfunktionsanlæg!CM10","v":0},{"$f":"Fællesfunktionsanlæg!CN10","v":0},{"$f":"Fællesfunktionsanlæg!CO10","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B385","v":"Køretøjer, entreprenørmaskiner"},"stk.",{"$f":"Genanskaffelsespriser!E385","v":5},1910,1920,1930,1940,1950,1960,1970,1980,1987,1992,1997,2002,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,null,{"$f":"Fællesfunktionsanlæg!BT11","v":0},{"$f":"Fællesfunktionsanlæg!BU11","v":0},{"$f":"Fællesfunktionsanlæg!BV11","v":0},{"$f":"Fællesfunktionsanlæg!BW11","v":0},{"$f":"Fællesfunktionsanlæg!BX11","v":0},{"$f":"Fællesfunktionsanlæg!BY11","v":0},{"$f":"Fællesfunktionsanlæg!BZ11","v":0},{"$f":"Fællesfunktionsanlæg!CA11","v":0},{"$f":"Fællesfunktionsanlæg!CB11","v":0},{"$f":"Fællesfunktionsanlæg!CC11","v":0},{"$f":"Fællesfunktionsanlæg!CD11","v":0},{"$f":"Fællesfunktionsanlæg!CE11","v":0},{"$f":"Fællesfunktionsanlæg!CF11","v":0},{"$f":"Fællesfunktionsanlæg!CG11","v":0},{"$f":"Fællesfunktionsanlæg!CH11","v":0},{"$f":"Fællesfunktionsanlæg!CI11","v":0},{"$f":"Fællesfunktionsanlæg!CJ11","v":0},{"$f":"Fællesfunktionsanlæg!CK11","v":0},{"$f":"Fællesfunktionsanlæg!CL11","v":0},{"$f":"Fællesfunktionsanlæg!CM11","v":0},{"$f":"Fællesfunktionsanlæg!CN11","v":0},{"$f":"Fællesfunktionsanlæg!CO11","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D11>=DK$2,$AA11/($D11-2009),0)+IF($E11>=DK$2,$AB11/($E11-2009),0)+IF($F11>=DK$2,$AC11/($F11-2009),0)+IF($G11>=DK$2,$AD11/($G11-2009),0)+IF($H11>=DK$2,$AE11/($H11-2009),0)+IF($I11>=DK$2,$AF11/($I11-2009),0)+IF($J11>=DK$2,$AG11/($J11-2009),0)+IF($K11>=DK$2,$AH11/($K11-2009),0)+IF($L11>=DK$2,$AI11/($L11-2009),0)+IF($M11>=DK$2,$AJ11/($M11-2009),0)+IF($N11>=DK$2,$AK11/($N11-2009),0)+IF($O11>=DK$2,$AL11/($O11-2009),0)+IF($P11>=DK$2,$AM11/($P11-2009),0)+IF($Q11>=DK$2,$AN11/($Q11-2009),0)+IF($R11>=DK$2,$AO11/($R11-2009),0)+IF($S11>=DK$2,$AP11/($S11-2009),0)+IF($T11>=DK$2,$AQ11/($T11-2009),0)+IF($U11>=DK$2,$AR11/($U11-2009),0)+IF($V11>=DK$2,$AS11/($V11-2009),0)+IF($W11>=DK$2,$AT11/($W11-2009),0)+IF($X11>=DK$2,$AU11/($X11-2009),0)+IF($Y11>=DK$2,$AV11/($Y11-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B386","v":"Slamsugere"},"stk.",{"$f":"Genanskaffelsespriser!E386","v":5},1910,1920,1930,1940,1950,1960,1970,1980,1987,1992,1997,2002,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,null,{"$f":"Fællesfunktionsanlæg!BT12","v":0},{"$f":"Fællesfunktionsanlæg!BU12","v":0},{"$f":"Fællesfunktionsanlæg!BV12","v":0},{"$f":"Fællesfunktionsanlæg!BW12","v":0},{"$f":"Fællesfunktionsanlæg!BX12","v":0},{"$f":"Fællesfunktionsanlæg!BY12","v":0},{"$f":"Fællesfunktionsanlæg!BZ12","v":0},{"$f":"Fællesfunktionsanlæg!CA12","v":0},{"$f":"Fællesfunktionsanlæg!CB12","v":0},{"$f":"Fællesfunktionsanlæg!CC12","v":0},{"$f":"Fællesfunktionsanlæg!CD12","v":0},{"$f":"Fællesfunktionsanlæg!CE12","v":0},{"$f":"Fællesfunktionsanlæg!CF12","v":0},{"$f":"Fællesfunktionsanlæg!CG12","v":0},{"$f":"Fællesfunktionsanlæg!CH12","v":0},{"$f":"Fællesfunktionsanlæg!CI12","v":0},{"$f":"Fællesfunktionsanlæg!CJ12","v":0},{"$f":"Fællesfunktionsanlæg!CK12","v":0},{"$f":"Fællesfunktionsanlæg!CL12","v":0},{"$f":"Fællesfunktionsanlæg!CM12","v":0},{"$f":"Fællesfunktionsanlæg!CN12","v":0},{"$f":"Fællesfunktionsanlæg!CO12","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D12>=AZ$2,$AA12/($D12-2009),0)+IF($E12>=AZ$2,$AB12/($E12-2009),0)+IF($F12>=AZ$2,$AC12/($F12-2009),0)+IF($G12>=AZ$2,$AD12/($G12-2009),0)+IF($H12>=AZ$2,$AE12/($H12-2009),0)+IF($I12>=AZ$2,$AF12/($I12-2009),0)+IF($J12>=AZ$2,$AG12/($J12-2009),0)+IF($K12>=AZ$2,$AH12/($K12-2009),0)+IF($L12>=AZ$2,$AI12/($L12-2009),0)+IF($M12>=AZ$2,$AJ12/($M12-2009),0)+IF($N12>=AZ$2,$AK12/($N12-2009),0)+IF($O12>=AZ$2,$AL12/($O12-2009),0)+IF($P12>=AZ$2,$AM12/($P12-2009),0)+IF($Q12>=AZ$2,$AN12/($Q12-2009),0)+IF($R12>=AZ$2,$AO12/($R12-2009),0)+IF($S12>=AZ$2,$AP12/($S12-2009),0)+IF($T12>=AZ$2,$AQ12/($T12-2009),0)+IF($U12>=AZ$2,$AR12/($U12-2009),0)+IF($V12>=AZ$2,$AS12/($V12-2009),0)+IF($W12>=AZ$2,$AT12/($W12-2009),0)+IF($X12>=AZ$2,$AU12/($X12-2009),0)+IF($Y12>=AZ$2,$AV12/($Y12-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B387","v":"Værksteder, garager"},"m2",{"$f":"Genanskaffelsespriser!E387","v":75},{"$f":"D$3+$C13+Fællesfunktionsanlæg!D14","v":1980},{"$f":"E$3+$C13+Fællesfunktionsanlæg!E14","v":1990},{"$f":"F$3+$C13+Fællesfunktionsanlæg!F14","v":2000},{"$f":"G$3+$C13+Fællesfunktionsanlæg!G14","v":2010},{"$f":"H$3+$C13+Fællesfunktionsanlæg!H14","v":2020},{"$f":"I$3+$C13+Fællesfunktionsanlæg!I14","v":2030},{"$f":"J$3+$C13+Fællesfunktionsanlæg!J14","v":2040},{"$f":"K$3+$C13+Fællesfunktionsanlæg!K14","v":2050},{"$f":"L$3+$C13+Fællesfunktionsanlæg!L14","v":2057},{"$f":"M$3+$C13+Fællesfunktionsanlæg!M14","v":2062},{"$f":"N$3+$C13+Fællesfunktionsanlæg!N14","v":2067},{"$f":"O$3+$C13+Fællesfunktionsanlæg!O14","v":2072},{"$f":"P$3+$C13+Fællesfunktionsanlæg!P14","v":2075},{"$f":"Q$3+$C13+Fællesfunktionsanlæg!Q14","v":2076},{"$f":"R$3+$C13+Fællesfunktionsanlæg!R14","v":2077},{"$f":"S$3+$C13+Fællesfunktionsanlæg!S14","v":2078},{"$f":"T$3+$C13+Fællesfunktionsanlæg!T14","v":2079},{"$f":"U$3+$C13+Fællesfunktionsanlæg!U14","v":2080},{"$f":"V$3+$C13+Fællesfunktionsanlæg!V14","v":2081},{"$f":"W$3+$C13+Fællesfunktionsanlæg!W14","v":2082},{"$f":"X$3+$C13+Fællesfunktionsanlæg!X14","v":2083},{"$f":"Y$3+$C13+Fællesfunktionsanlæg!Y14","v":2084},null,{"$f":"Fællesfunktionsanlæg!BT13","v":0},{"$f":"Fællesfunktionsanlæg!BU13","v":0},{"$f":"Fællesfunktionsanlæg!BV13","v":0},{"$f":"Fællesfunktionsanlæg!BW13","v":0},{"$f":"Fællesfunktionsanlæg!BX13","v":0},{"$f":"Fællesfunktionsanlæg!BY13","v":0},{"$f":"Fællesfunktionsanlæg!BZ13","v":0},{"$f":"Fællesfunktionsanlæg!CA13","v":0},{"$f":"Fællesfunktionsanlæg!CB13","v":12449773.580922665},{"$f":"Fællesfunktionsanlæg!CC13","v":0},{"$f":"Fællesfunktionsanlæg!CD13","v":0},{"$f":"Fællesfunktionsanlæg!CE13","v":0},{"$f":"Fællesfunktionsanlæg!CF13","v":10559797.012759466},{"$f":"Fællesfunktionsanlæg!CG13","v":8310743.6057538912},{"$f":"Fællesfunktionsanlæg!CH13","v":0},{"$f":"Fællesfunktionsanlæg!CI13","v":0},{"$f":"Fællesfunktionsanlæg!CJ13","v":0},{"$f":"Fællesfunktionsanlæg!CK13","v":0},{"$f":"Fællesfunktionsanlæg!CL13","v":0},{"$f":"Fællesfunktionsanlæg!CM13","v":0},{"$f":"Fællesfunktionsanlæg!CN13","v":0},{"$f":"Fællesfunktionsanlæg!CO13","v":0},31320314.199436024,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,543408.15671124868,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,284037.87377535983,124040.94933961032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW4)","v":79108106.837632179},null,{"$f":"SUM(AY4)","v":1595614.3660439881},{"$f":"SUM(AZ4)","v":1595614.3660439881},1505898.5659995065,1505898.5659995065,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,1407464.5962369118,661496.10442362609,661496.10442362609,661496.10442362609,661496.10442362609,661496.10442362609,661496.10442362609,661496.10442362609,661496.10442362609,661496.10442362609,661496.10442362609,447815.68672055262,447815.68672055262,447815.68672055262,447815.68672055262,447815.68672055262,447815.68672055262,447815.68672055262,{"$f":"SUM(DL4)","v":447815.68672055262},287818.76228480309,163777.8129451928,163777.8129451928,163777.8129451928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Afskrivninger i alt","index":11,"n_rows":24,"n_cols":102,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[null,"Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning"]
[null,2010,{"$f":"B2+1","v":2011},{"$f":"C2+1","v":2012},{"$f":"D2+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"AR2+1","v":2053},{"$f":"AS2+1","v":2054},{"$f":"AT2+1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BO2+1","v":2076},{"$f":"BP2+1","v":2077},{"$f":"BQ2+1","v":2078},2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,{"$f":"CL2+1","v":2099},{"$f":"CM2+1","v":2100},{"$f":"CN2+1","v":2101},2102,2103,2104,2105,2106,2107,2108,2109,2110]
["Produktionsanlæg",{"$f":"'Afs. Produktion'!AY1010","v":82385615.37428844},{"$f":"'Afs. Produktion'!AZ1010","v":78293162.568710148},{"$f":"'Afs. Produktion'!BA1010","v":78293162.568710148},{"$f":"'Afs. Produktion'!BB1010","v":78293162.568710148},{"$f":"'Afs. Produktion'!BC1010","v":78293162.568710148},{"$f":"'Afs. Produktion'!BD1010","v":78293162.568710148},{"$f":"'Afs. Produktion'!BE1010","v":78293162.568710148},{"$f":"'Afs. Produktion'!BF1010","v":78293162.568710148},{"$f":"'Afs. Produktion'!BG1010","v":48708940.628301486},{"$f":"'Afs. Produktion'!BH1010","v":48708940.628301486},{"$f":"'Afs. Produktion'!BI1010","v":48708940.628301486},{"$f":"'Afs. Produktion'!BJ1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BK1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BL1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BM1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BN1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BO1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BP1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BQ1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BR1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BS1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BT1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BU1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BV1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BW1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BX1010","v":29474412.44208353},{"$f":"'Afs. Produktion'!BY1010","v":28952923.769674048},{"$f":"'Afs. Produktion'!BZ1010","v":28952923.769674048},{"$f":"'Afs. Produktion'!CA1010","v":28952923.769674048},{"$f":"'Afs. Produktion'!CB1010","v":28952923.769674048},{"$f":"'Afs. Produktion'!CC1010","v":28952923.769674048},{"$f":"'Afs. Produktion'!CD1010","v":28952923.769674048},{"$f":"'Afs. Produktion'!CE1010","v":28952923.769674048},{"$f":"'Afs. Produktion'!CF1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CG1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CH1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CI1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CJ1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CK1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CL1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CM1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CN1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CO1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CP1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CQ1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CR1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CS1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CT1010","v":13339591.16371768},{"$f":"'Afs. Produktion'!CU1010","v":0},{"$f":"'Afs. Produktion'!CV1010","v":0},{"$f":"'Afs. Produktion'!CW1010","v":0},{"$f":"'Afs. Produktion'!CX1010","v":0},{"$f":"'Afs. Produktion'!CY1010","v":0},{"$f":"'Afs. Produktion'!CZ1010","v":0},{"$f":"'Afs. Produktion'!DA1010","v":0},{"$f":"'Afs. Produktion'!DB1010","v":0},{"$f":"'Afs. Produktion'!DC1010","v":0},{"$f":"'Afs. Produktion'!DD1010","v":0},{"$f":"'Afs. Produktion'!DE1010","v":0},{"$f":"'Afs. Produktion'!DF1010","v":0},{"$f":"'Afs. Produktion'!DG1010","v":0},{"$f":"'Afs. Produktion'!DH1010","v":0},{"$f":"'Afs. Produktion'!DI1010","v":0},{"$f":"'Afs. Produktion'!DJ1010","v":0},{"$f":"'Afs. Produktion'!DK1010","v":0},{"$f":"'Afs. Produktion'!DL1010","v":0},{"$f":"'Afs. Produktion'!DM1010","v":0},{"$f":"'Afs. Produktion'!DN1010","v":0},{"$f":"'Afs. Produktion'!DO1010","v":0},{"$f":"'Afs. Produktion'!DP1010","v":0},{"$f":"'Afs. Produktion'!DQ1010","v":0},{"$f":"'Afs. Produktion'!DR1010","v":0},{"$f":"'Afs. Produktion'!DS1010","v":0},{"$f":"'Afs. Produktion'!DT1010","v":0},{"$f":"'Afs. Produktion'!DU1010","v":0},{"$f":"'Afs. Produktion'!DV1010","v":0},{"$f":"'Afs. Produktion'!DW1010","v":0},{"$f":"'Afs. Produktion'!DX1010","v":0},{"$f":"'Afs. Produktion'!DY1010","v":0},{"$f":"'Afs. Produktion'!DZ1010","v":0},{"$f":"'Afs. Produktion'!EA1010","v":0},{"$f":"'Afs. Produktion'!EB1010","v":0},{"$f":"'Afs. Produktion'!EC1010","v":0},{"$f":"'Afs. Produktion'!ED1010","v":0},{"$f":"'Afs. Produktion'!EE1010","v":0},{"$f":"'Afs. Produktion'!EF1010","v":0},{"$f":"'Afs. Produktion'!EG1010","v":0},{"$f":"'Afs. Produktion'!EH1010","v":0},{"$f":"'Afs. Produktion'!EI1010","v":0},{"$f":"'Afs. Produktion'!EJ1010","v":0},{"$f":"'Afs. Produktion'!EK1010","v":0},{"$f":"'Afs. Produktion'!EL1010","v":0},{"$f":"'Afs. Produktion'!EM1010","v":0},{"$f":"'Afs. Produktion'!EN1010","v":0},{"$f":"'Afs. Produktion'!EO1010","v":0},{"$f":"'Afs. Produktion'!EP1010","v":0},{"$f":"'Afs. Produktion'!EQ1010","v":0},{"$f":"'Afs. Produktion'!ER1010","v":0},{"$f":"'Afs. Produktion'!ES1010","v":0},{"$f":"'Afs. Produktion'!ET1010","v":0},{"$f":"'Afs. Produktion'!EU1010","v":0}]
["Distributionsanlæg",{"$f":"'Afs. Distribution'!AY409","v":1667295.7799227715},{"$f":"'Afs. Distribution'!AZ409","v":1667295.7799227715},{"$f":"'Afs. Distribution'!BA409","v":1667295.7799227715},{"$f":"'Afs. Distribution'!BB409","v":1667295.7799227715},{"$f":"'Afs. Distribution'!BC409","v":1667295.7799227715},{"$f":"'Afs. Distribution'!BD409","v":1667295.7799227715},{"$f":"'Afs. Distribution'!BE409","v":1667295.7799227715},{"$f":"'Afs. Distribution'!BF409","v":1667295.7799227715},{"$f":"'Afs. Distribution'!BG409","v":1216378.1272580149},{"$f":"'Afs. Distribution'!BH409","v":1216378.1272580149},{"$f":"'Afs. Distribution'!BI409","v":1216378.1272580149},{"$f":"'Afs. Distribution'!BJ409","v":1216378.1272580149},{"$f":"'Afs. Distribution'!BK409","v":1216378.1272580149},{"$f":"'Afs. Distribution'!BL409","v":1216378.1272580149},{"$f":"'Afs. Distribution'!BM409","v":1216378.1272580149},{"$f":"'Afs. Distribution'!BN409","v":1216378.1272580149},{"$f":"'Afs. Distribution'!BO409","v":1216378.1272580149},{"$f":"'Afs. Distribution'!BP409","v":1216378.1272580149},{"$f":"'Afs. Distribution'!BQ409","v":314542.82192850148},{"$f":"'Afs. Distribution'!BR409","v":314542.82192850148},{"$f":"'Afs. Distribution'!BS409","v":314542.82192850148},{"$f":"'Afs. Distribution'!BT409","v":314542.82192850148},{"$f":"'Afs. Distribution'!BU409","v":314542.82192850148},{"$f":"'Afs. Distribution'!BV409","v":314542.82192850148},{"$f":"'Afs. Distribution'!BW409","v":314542.82192850148},{"$f":"'Afs. Distribution'!BX409","v":314542.82192850148},{"$f":"'Afs. Distribution'!BY409","v":314542.82192850148},{"$f":"'Afs. Distribution'!BZ409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CA409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CB409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CC409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CD409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CE409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CF409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CG409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CH409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CI409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CJ409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CK409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CL409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CM409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CN409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CO409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CP409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CQ409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CR409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CS409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CT409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CU409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CV409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CW409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CX409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CY409","v":314542.82192850148},{"$f":"'Afs. Distribution'!CZ409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DA409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DB409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DC409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DD409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DE409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DF409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DG409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DH409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DI409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DJ409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DK409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DL409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DM409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DN409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DO409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DP409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DQ409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DR409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DS409","v":314542.82192850148},{"$f":"'Afs. Distribution'!DT409","v":0},{"$f":"'Afs. Distribution'!DU409","v":0},{"$f":"'Afs. Distribution'!DV409","v":0},{"$f":"'Afs. Distribution'!DW409","v":0},{"$f":"'Afs. Distribution'!DX409","v":0},{"$f":"'Afs. Distribution'!DY409","v":0},{"$f":"'Afs. Distribution'!DZ409","v":0},{"$f":"'Afs. Distribution'!EA409","v":0},{"$f":"'Afs. Distribution'!EB409","v":0},{"$f":"'Afs. Distribution'!EC409","v":0},{"$f":"'Afs. Distribution'!ED409","v":0},{"$f":"'Afs. Distribution'!EE409","v":0},{"$f":"'Afs. Distribution'!EF409","v":0},{"$f":"'Afs. Distribution'!EG409","v":0},{"$f":"'Afs. Distribution'!EH409","v":0},{"$f":"'Afs. Distribution'!EI409","v":0},{"$f":"'Afs. Distribution'!EJ409","v":0},{"$f":"'Afs. Distribution'!EK409","v":0},{"$f":"'Afs. Distribution'!EL409","v":0},{"$f":"'Afs. Distribution'!EM409","v":0},{"$f":"'Afs. Distribution'!EN409","v":0},{"$f":"'Afs. Distribution'!EO409","v":0},{"$f":"'Afs. Distribution'!EP409","v":0},{"$f":"'Afs. Distribution'!EQ409","v":0},{"$f":"'Afs. Distribution'!ER409","v":0},{"$f":"'Afs. Distribution'!ES409","v":0},{"$f":"'Afs. Distribution'!ET409","v":0},{"$f":"'Afs. Distribution'!EU409","v":0}]
["Fællesfunktionsanlæg",{"$f":"'Afs. Fællesfunktion'!AY16","v":1595614.3660439881},{"$f":"'Afs. Fællesfunktion'!AZ16","v":1595614.3660439881},{"$f":"'Afs. Fællesfunktion'!BA16","v":1505898.5659995065},{"$f":"'Afs. Fællesfunktion'!BB16","v":1505898.5659995065},{"$f":"'Afs. Fællesfunktion'!BC16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BD16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BE16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BF16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BG16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BH16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BI16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BJ16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BK16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BL16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BM16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BN16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BO16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BP16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BQ16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BR16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BS16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BT16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BU16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BV16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BW16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BX16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BY16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!BZ16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CA16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CB16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CC16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CD16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CE16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CF16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CG16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CH16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CI16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CJ16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CK16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CL16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CM16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CN16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CO16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CP16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CQ16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CR16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CS16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CT16","v":1407464.5962369118},{"$f":"'Afs. Fællesfunktion'!CU16","v":661496.10442362609},{"$f":"'Afs. Fællesfunktion'!CV16","v":661496.10442362609},{"$f":"'Afs. Fællesfunktion'!CW16","v":661496.10442362609},{"$f":"'Afs. Fællesfunktion'!CX16","v":661496.10442362609},{"$f":"'Afs. Fællesfunktion'!CY16","v":661496.10442362609},{"$f":"'Afs. Fællesfunktion'!CZ16","v":661496.10442362609},{"$f":"'Afs. Fællesfunktion'!DA16","v":661496.10442362609},{"$f":"'Afs. Fællesfunktion'!DB16","v":661496.10442362609},{"$f":"'Afs. Fællesfunktion'!DC16","v":661496.10442362609},{"$f":"'Afs. Fællesfunktion'!DD16","v":661496.10442362609},{"$f":"'Afs. Fællesfunktion'!DE16","v":447815.68672055262},{"$f":"'Afs. Fællesfunktion'!DF16","v":447815.68672055262},{"$f":"'Afs. Fællesfunktion'!DG16","v":447815.68672055262},{"$f":"'Afs. Fællesfunktion'!DH16","v":447815.68672055262},{"$f":"'Afs. Fællesfunktion'!DI16","v":447815.68672055262},{"$f":"'Afs. Fællesfunktion'!DJ16","v":447815.68672055262},{"$f":"'Afs. Fællesfunktion'!DK16","v":447815.68672055262},{"$f":"'Afs. Fællesfunktion'!DL16","v":447815.68672055262},{"$f":"'Afs. Fællesfunktion'!DM16","v":287818.76228480309},{"$f":"'Afs. Fællesfunktion'!DN16","v":163777.8129451928},{"$f":"'Afs. Fællesfunktion'!DO16","v":163777.8129451928},{"$f":"'Afs. Fællesfunktion'!DP16","v":163777.8129451928},{"$f":"'Afs. Fællesfunktion'!DQ16","v":0},{"$f":"'Afs. Fællesfunktion'!DR16","v":0},{"$f":"'Afs. Fællesfunktion'!DS16","v":0},{"$f":"'Afs. Fællesfunktion'!DT16","v":0},{"$f":"'Afs. Fællesfunktion'!DU16","v":0},{"$f":"'Afs. Fællesfunktion'!DV16","v":0},{"$f":"'Afs. Fællesfunktion'!DW16","v":0},{"$f":"'Afs. Fællesfunktion'!DX16","v":0},{"$f":"'Afs. Fællesfunktion'!DY16","v":0},{"$f":"'Afs. Fællesfunktion'!DZ16","v":0},{"$f":"'Afs. Fællesfunktion'!EA16","v":0},{"$f":"'Afs. Fællesfunktion'!EB16","v":0},{"$f":"'Afs. Fællesfunktion'!EC16","v":0},{"$f":"'Afs. Fællesfunktion'!ED16","v":0},{"$f":"'Afs. Fællesfunktion'!EE16","v":0},{"$f":"'Afs. Fællesfunktion'!EF16","v":0},{"$f":"'Afs. Fællesfunktion'!EG16","v":0},{"$f":"'Afs. Fællesfunktion'!EH16","v":0},{"$f":"'Afs. Fællesfunktion'!EI16","v":0},{"$f":"'Afs. Fællesfunktion'!EJ16","v":0},{"$f":"'Afs. Fællesfunktion'!EK16","v":0},{"$f":"'Afs. Fællesfunktion'!EL16","v":0},{"$f":"'Afs. Fællesfunktion'!EM16","v":0},{"$f":"'Afs. Fællesfunktion'!EN16","v":0},{"$f":"'Afs. Fællesfunktion'!EO16","v":0},{"$f":"'Afs. Fællesfunktion'!EP16","v":0},{"$f":"'Afs. Fællesfunktion'!EQ16","v":0},{"$f":"'Afs. Fællesfunktion'!ER16","v":0},{"$f":"'Afs. Fællesfunktion'!ES16","v":0},{"$f":"'Afs. Fællesfunktion'!ET16","v":0},{"$f":"'Afs. Fællesfunktion'!EU16","v":0}]
["Øvirge aktiver",{"$f":"'Øvrige aktiver'!F56","v":1370615.4703286984},{"$f":"'Øvrige aktiver'!G56","v":1370615.4703286984},{"$f":"'Øvrige aktiver'!H56","v":1370615.4703286984},{"$f":"'Øvrige aktiver'!I56","v":1370615.4703286984},{"$f":"'Øvrige aktiver'!J56","v":1370615.4703286984},{"$f":"'Øvrige aktiver'!K56","v":1370615.4703286984},{"$f":"'Øvrige aktiver'!L56","v":1370615.4703286984},{"$f":"'Øvrige aktiver'!M56","v":1370615.4703286984},{"$f":"'Øvrige aktiver'!N56","v":1370615.4703286984},{"$f":"'Øvrige aktiver'!O56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!P56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!Q56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!R56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!S56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!T56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!U56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!V56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!W56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!X56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!Y56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!Z56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!AA56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!AB56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!AC56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!AD56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!AE56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!AF56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!AG56","v":894804.69255092065},{"$f":"'Øvrige aktiver'!AH56","v":810667.12112234929},{"$f":"'Øvrige aktiver'!AI56","v":810667.12112234929},{"$f":"'Øvrige aktiver'!AJ56","v":810667.12112234929},{"$f":"'Øvrige aktiver'!AK56","v":800402.25015460735},{"$f":"'Øvrige aktiver'!AL56","v":800402.25015460735},{"$f":"'Øvrige aktiver'!AM56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!AN56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!AO56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!AP56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!AQ56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!AR56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!AS56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!AT56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!AU56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!AV56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!AW56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!AX56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!AY56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!AZ56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!BA56","v":569344.09863945586},{"$f":"'Øvrige aktiver'!BB56","v":49738.265306122448},{"$f":"'Øvrige aktiver'!BC56","v":0},{"$f":"'Øvrige aktiver'!BD56","v":0},{"$f":"'Øvrige aktiver'!BE56","v":0},{"$f":"'Øvrige aktiver'!BF56","v":0},{"$f":"'Øvrige aktiver'!BG56","v":0},{"$f":"'Øvrige aktiver'!BH56","v":0},{"$f":"'Øvrige aktiver'!BI56","v":0},{"$f":"'Øvrige aktiver'!BJ56","v":0},{"$f":"'Øvrige aktiver'!BK56","v":0},{"$f":"'Øvrige aktiver'!BL56","v":0},{"$f":"'Øvrige aktiver'!BM56","v":0},{"$f":"'Øvrige aktiver'!BN56","v":0},{"$f":"'Øvrige aktiver'!BO56","v":0},{"$f":"'Øvrige aktiver'!BP56","v":0},{"$f":"'Øvrige aktiver'!BQ56","v":0},{"$f":"'Øvrige aktiver'!BR56","v":0},{"$f":"'Øvrige aktiver'!BS56","v":0},{"$f":"'Øvrige aktiver'!BT56","v":0},{"$f":"'Øvrige aktiver'!BU56","v":0},{"$f":"'Øvrige aktiver'!BV56","v":0},{"$f":"'Øvrige aktiver'!BW56","v":0},{"$f":"'Øvrige aktiver'!BX56","v":0},{"$f":"'Øvrige aktiver'!BY56","v":0},{"$f":"'Øvrige aktiver'!BZ56","v":0},{"$f":"'Øvrige aktiver'!CA56","v":0},{"$f":"'Øvrige aktiver'!CB56","v":0},{"$f":"'Øvrige aktiver'!CC56","v":0},{"$f":"'Øvrige aktiver'!CD56","v":0},{"$f":"'Øvrige aktiver'!CE56","v":0},{"$f":"'Øvrige aktiver'!CF56","v":0},{"$f":"'Øvrige aktiver'!CG56","v":0},{"$f":"'Øvrige aktiver'!CH56","v":0},{"$f":"'Øvrige aktiver'!CI56","v":0},{"$f":"'Øvrige aktiver'!CJ56","v":0},{"$f":"'Øvrige aktiver'!CK56","v":0},{"$f":"'Øvrige aktiver'!CL56","v":0},{"$f":"'Øvrige aktiver'!CM56","v":0},{"$f":"'Øvrige aktiver'!CN56","v":0},{"$f":"'Øvrige aktiver'!CO56","v":0},{"$f":"'Øvrige aktiver'!CP56","v":0},{"$f":"'Øvrige aktiver'!CQ56","v":0},{"$f":"'Øvrige aktiver'!CR56","v":0},{"$f":"'Øvrige aktiver'!CS56","v":0},{"$f":"'Øvrige aktiver'!CT56","v":0},{"$f":"'Øvrige aktiver'!CU56","v":0},{"$f":"'Øvrige aktiver'!CV56","v":0},{"$f":"'Øvrige aktiver'!CW56","v":0},{"$f":"'Øvrige aktiver'!CX56","v":0},{"$f":"'Øvrige aktiver'!CY56","v":0},{"$f":"'Øvrige aktiver'!CZ56","v":0},{"$f":"'Øvrige aktiver'!DA56","v":0},{"$f":"'Øvrige aktiver'!DB56","v":0}]
[]
["Afskrivninger i alt",{"$f":"SUM(B3:B6)","v":87019140.990583897},{"$f":"SUM(C3:C6)","v":82926688.185005605},82836972.384961128,82836972.384961128,82738538.415198535,82738538.415198535,82738538.415198535,82738538.415198535,52703398.822125115,52227588.044347338,52227588.044347338,32993059.858129375,32993059.858129375,32993059.858129375,32993059.858129375,32993059.858129375,32993059.858129375,32993059.858129375,32091224.552799862,32091224.552799862,32091224.552799862,32091224.552799862,32091224.552799862,32091224.552799862,32091224.552799862,32091224.552799862,31569735.88039038,31569735.88039038,31485598.308961809,31485598.308961809,31485598.308961809,31475333.437994067,31475333.437994067,15630942.68052255,15630942.68052255,15630942.68052255,15630942.68052255,15630942.68052255,15630942.68052255,15630942.68052255,15630942.68052255,15630942.68052255,15630942.68052255,15630942.68052255,15630942.68052255,15630942.68052255,15630942.68052255,15630942.68052255,1025777.1916582501,976038.92635212757,976038.92635212757,976038.92635212757,976038.92635212757,976038.92635212757,976038.92635212757,976038.92635212757,976038.92635212757,976038.92635212757,762358.5086490541,762358.5086490541,762358.5086490541,762358.5086490541,762358.5086490541,762358.5086490541,762358.5086490541,{"$f":"SUM(BO3:BO6)","v":762358.5086490541},602361.58421330457,478320.63487369427,478320.63487369427,478320.63487369427,314542.82192850148,314542.82192850148,314542.82192850148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,71226032]
[]
["2010-indberetning",80014448.32814002,75921995.522561729,75832279.722517252,75832279.722517252,75733845.752754658,75733845.752754658,75733845.752754658,75733845.752754658,46072662.807991624,45596852.030213848,45596852.030213848,26362323.843995892,25409576.510662559,25409576.510662559,25409576.510662559,25409576.510662559,25206861.698162556,25206861.698162556,21137336.281721935,21093561.755406145,21093561.755406145,21093561.755406145,21093561.755406145,21093561.755406145,21093561.755406145,21093561.755406145,21093561.755406145,21093561.755406145,21009424.183977574,21009424.183977574,21009424.183977574,20999159.313009832,20999159.313009832,15594241.726944458,15594241.726944458,15594241.726944458,15594241.726944458,15594241.726944458,15594241.726944458,15594241.726944458,15594241.726944458,15594241.726944458,15594241.726944458,15594241.726944458,15594241.726944458,15594241.726944458,15594241.726944458,15594241.726944458,1264928.8401993641,1215190.5748932417,1215190.5748932417,1215190.5748932417,998451.30566247238,998451.30566247238,998451.30566247238,998451.30566247238,998451.30566247238,998451.30566247238,762358.5086490541,762358.5086490541,762358.5086490541,762358.5086490541,762358.5086490541,762358.5086490541,762358.5086490541,762358.5086490541,602361.58421330457,478320.63487369427,478320.63487369427,478320.63487369427,314542.82192850148,314542.82192850148,314542.82192850148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2011-indberetning",75318485.146338671,71226032.34076038,71136316.540715903,71136316.540715903,71037882.57095331,71037882.57095331,71037882.57095331,71037882.57095331,41466584.376190275,40990773.598412499,40990773.598412499,21756245.412194543,21756245.412194543,21756245.412194543,21756245.412194543,21756245.412194543,21756245.412194543,21756245.412194543,20854410.10686503,20854410.10686503,20854410.10686503,20854410.10686503,20854410.10686503,20854410.10686503,20854410.10686503,20854410.10686503,20854410.10686503,20854410.10686503,20770272.535436459,20770272.535436459,20770272.535436459,20760007.664468717,20760007.664468717,15355090.078403344,15355090.078403344,15355090.078403344,15355090.078403344,15355090.078403344,15355090.078403344,15355090.078403344,15355090.078403344,15355090.078403344,15355090.078403344,15355090.078403344,15355090.078403344,15355090.078403344,15355090.078403344,15355090.078403344,1025777.1916582501,976038.92635212757,976038.92635212757,976038.92635212757,976038.92635212757,976038.92635212757,976038.92635212757,976038.92635212757,976038.92635212757,976038.92635212757,762358.5086490541,762358.5086490541,762358.5086490541,762358.5086490541,762358.5086490541,762358.5086490541,762358.5086490541,762358.5086490541,602361.58421330457,478320.63487369427,478320.63487369427,478320.63487369427,314542.82192850148,314542.82192850148,314542.82192850148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Forskel i afskrivninger",{"$f":"B12-B13","v":4695963.1818013489},{"$f":"C12-C13","v":4695963.1818013489},4695963.1818013489,4695963.1818013489,4695963.1818013489,4695963.1818013489,4695963.1818013489,4695963.1818013489,4606078.4318013489,4606078.4318013489,4606078.4318013489,4606078.4318013489,3653331.0984680168,3653331.0984680168,3653331.0984680168,3653331.0984680168,3450616.2859680131,3450616.2859680131,282926.17485690489,239151.64854111522,239151.64854111522,239151.64854111522,239151.64854111522,239151.64854111522,239151.64854111522,239151.64854111522,239151.64854111522,239151.64854111522,239151.64854111522,239151.64854111522,239151.64854111522,239151.64854111522,239151.64854111522,239151.64854111336,239151.64854111336,239151.64854111336,239151.64854111336,239151.64854111336,239151.64854111336,239151.64854111336,239151.64854111336,239151.64854111336,239151.64854111336,239151.64854111336,239151.64854111336,239151.64854111336,239151.64854111336,239151.64854111336,239151.64854111406,239151.64854111418,239151.64854111418,239151.64854111418,22412.379310344812,22412.379310344812,22412.379310344812,22412.379310344812,22412.379310344812,22412.379310344812,0,0,0,0,0,0,0,{"$f":"BO12-BO13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Restafskrivning i 2012",{"$f":"SUM(D15:CX15)","v":76424054.636397287}]
["Salgssum i alt",0]
[]
["Nettorestafskrivning i 2012",{"$f":"B18-B19","v":76424054.636397287}]
[]
[]
["Afskrivning plus nettorestafskrivning i 2012",{"$f":"D8+B21","v":159261027.02135843}]

{"sheet":"Anskaffelsesår","index":12,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["Geenmsnitligt anskaffelsesår","Indexår"]
[2009,2009]
[2008,2008]
[2007,2007]
[2006,2006]
[2005,2005]
[2004,2004]
[2003,2003]
[2001,2001]
[2000,2000]
["1995 - 1999",1997]
["1990 - 1994",1992]
["1985 - 1989",1987]
["1980 - 1984",1982]
["1970 - 1979",1975]
["1960 - 1969",1965]
["1950 - 1959",1955]
["1940 - 1949",1945]
["1930 - 1939",1935]
["1920 - 1929",1925]
["1910 - 1919",1915]
["1900 - 1909",1905]

{"sheet":"Kontrol Pro.","index":13,"n_rows":1020,"n_cols":73,"rows_kept":1020,"cut":false,"hidden":true,"merged":[[0,72,1,72],[0,49,0,70],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,25,1,25],[0,26,0,47],[0,48,1,48]]}
["Produktionsanlæg","Enhed","Standard-levetid","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Beregnet\nenhedspris","Nedskrevet genanskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genanskaffelses værdi \ni alt","Nedskrevet anskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levetidsforslængelser"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},{"$f":"+Q2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AM2+1","v":2001},{"$f":"+AN2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+BJ2+1","v":2001},{"$f":"+BK2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,"Mængde"]
[null,null,null,1905,{"$f":"+D3+10","v":1915},{"$f":"+E3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AA3+10","v":1915},{"$f":"+AB3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+AI3+10","v":1992},1997,{"$f":"+AM2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AX3+10","v":1915},{"$f":"+AY3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+BF3+10","v":1992},1997,{"$f":"+BJ2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Renseanlæg 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW5,AW8,AW33,AW58)","v":3960687366.3001661}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW6:AW7)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D6","v":0},{"$f":"Produktionsanlæg!E6","v":0},{"$f":"Produktionsanlæg!F6","v":0},{"$f":"Produktionsanlæg!G6","v":0},{"$f":"Produktionsanlæg!H6","v":0},{"$f":"Produktionsanlæg!I6","v":0},{"$f":"Produktionsanlæg!J6","v":0},{"$f":"Produktionsanlæg!K6","v":0},{"$f":"Produktionsanlæg!L6","v":0},{"$f":"Produktionsanlæg!M6","v":0},{"$f":"Produktionsanlæg!N6","v":0},{"$f":"Produktionsanlæg!O6","v":0},{"$f":"Produktionsanlæg!P6","v":0},{"$f":"Produktionsanlæg!Q6","v":0},{"$f":"Produktionsanlæg!R6","v":0},{"$f":"Produktionsanlæg!S6","v":0},{"$f":"Produktionsanlæg!T6","v":0},{"$f":"Produktionsanlæg!U6","v":0},{"$f":"Produktionsanlæg!V6","v":0},{"$f":"Produktionsanlæg!W6","v":0},{"$f":"Produktionsanlæg!X6","v":0},{"$f":"Produktionsanlæg!Y6","v":0},{"$f":"IF(COUNTIF(D6:Y6,\"<>0\")<=1,IF(SUM(D6:Y6)=0,0,(IF(SUM(D6:Y6)>0,IF(SUM(D6:Y6)<400,(1.2675*45967*SUM(D6:Y6)^(-0.4664)),(IF(SUM(D6:Y6)<2000,(39128*SUM(D6:Y6)^(-0.37661)),IF(SUM(D6:Y6)<5000,18893*SUM(D6:Y6)^(-0.28083),IF(SUM(D6:Y6)<100000,29680*SUM(D6:Y6)^(-0.24475),1773.1))))*100/115)*SUM(D6:Y6)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D6:Y6)),$A$73)","v":0},{"$f":"D6*$Z6","v":0},{"$f":"E6*$Z6","v":0},{"$f":"F6*$Z6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA6:AV6)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA6","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB6","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC6","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD6","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE6","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF6","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG6","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH6","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI6","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ6","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK6","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL6","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM6","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN6","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO6","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP6","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ6","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR6","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS6","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT6","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU6","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV6","v":0},{"$f":"SUM(D6:Y6)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D7","v":0},{"$f":"Produktionsanlæg!E7","v":0},{"$f":"Produktionsanlæg!F7","v":0},{"$f":"Produktionsanlæg!G7","v":0},{"$f":"Produktionsanlæg!H7","v":0},{"$f":"Produktionsanlæg!I7","v":0},{"$f":"Produktionsanlæg!J7","v":0},{"$f":"Produktionsanlæg!K7","v":0},{"$f":"Produktionsanlæg!L7","v":0},{"$f":"Produktionsanlæg!M7","v":0},{"$f":"Produktionsanlæg!N7","v":0},{"$f":"Produktionsanlæg!O7","v":0},{"$f":"Produktionsanlæg!P7","v":0},{"$f":"Produktionsanlæg!Q7","v":0},{"$f":"Produktionsanlæg!R7","v":0},{"$f":"Produktionsanlæg!S7","v":0},{"$f":"Produktionsanlæg!T7","v":0},{"$f":"Produktionsanlæg!U7","v":0},{"$f":"Produktionsanlæg!V7","v":0},{"$f":"Produktionsanlæg!W7","v":0},{"$f":"Produktionsanlæg!X7","v":0},{"$f":"Produktionsanlæg!Y7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D7:Y7,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW9:AW32)","v":1113622723.9925029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D8:Y8)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D9","v":0},{"$f":"Produktionsanlæg!E9","v":0},{"$f":"Produktionsanlæg!F9","v":0},{"$f":"Produktionsanlæg!G9","v":0},{"$f":"Produktionsanlæg!H9","v":0},{"$f":"Produktionsanlæg!I9","v":0},{"$f":"Produktionsanlæg!J9","v":0},{"$f":"Produktionsanlæg!K9","v":0},{"$f":"Produktionsanlæg!L9","v":1200000},{"$f":"Produktionsanlæg!M9","v":0},{"$f":"Produktionsanlæg!N9","v":0},{"$f":"Produktionsanlæg!O9","v":0},{"$f":"Produktionsanlæg!P9","v":0},{"$f":"Produktionsanlæg!Q9","v":0},{"$f":"Produktionsanlæg!R9","v":0},{"$f":"Produktionsanlæg!S9","v":0},{"$f":"Produktionsanlæg!T9","v":0},{"$f":"Produktionsanlæg!U9","v":0},{"$f":"Produktionsanlæg!V9","v":0},{"$f":"Produktionsanlæg!W9","v":0},{"$f":"Produktionsanlæg!X9","v":0},{"$f":"Produktionsanlæg!Y9","v":0},{"$f":"IF(COUNTIF(D9:Y9,\"<>0\")<=1,IF(SUM(D9:Y9)=0,0,(IF(SUM(D9:Y9)>0,IF(SUM(D9:Y9)<400,(1.2675*45967*SUM(D9:Y9)^(-0.4664)),(IF(SUM(D9:Y9)<2000,(39128*SUM(D9:Y9)^(-0.37661)),IF(SUM(D9:Y9)<5000,18893*SUM(D9:Y9)^(-0.28083),IF(SUM(D9:Y9)<100000,29680*SUM(D9:Y9)^(-0.24475),1773.1))))*100/115)*SUM(D9:Y9)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D9:Y9)),$A$73)","v":65.389855246099998},{"$f":"D9*$Z9","v":0},{"$f":"E9*$Z9","v":0},{"$f":"F9*$Z9","v":0},0,0,0,0,0,78467826.295320004,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA9:AV9)","v":78467826.295320004},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA9","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB9","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC9","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD9","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE9","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF9","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG9","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH9","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI9","v":36979574.621245481},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ9","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK9","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL9","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM9","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN9","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO9","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP9","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ9","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR9","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS9","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT9","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU9","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV9","v":0},1200000]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D10","v":0},{"$f":"Produktionsanlæg!E10","v":0},{"$f":"Produktionsanlæg!F10","v":0},{"$f":"Produktionsanlæg!G10","v":0},{"$f":"Produktionsanlæg!H10","v":0},{"$f":"Produktionsanlæg!I10","v":0},{"$f":"Produktionsanlæg!J10","v":0},{"$f":"Produktionsanlæg!K10","v":0},{"$f":"Produktionsanlæg!L10","v":0},{"$f":"Produktionsanlæg!M10","v":0},{"$f":"Produktionsanlæg!N10","v":0},{"$f":"Produktionsanlæg!O10","v":0},{"$f":"Produktionsanlæg!P10","v":0},{"$f":"Produktionsanlæg!Q10","v":0},{"$f":"Produktionsanlæg!R10","v":0},{"$f":"Produktionsanlæg!S10","v":0},{"$f":"Produktionsanlæg!T10","v":0},{"$f":"Produktionsanlæg!U10","v":0},{"$f":"Produktionsanlæg!V10","v":0},{"$f":"Produktionsanlæg!W10","v":0},{"$f":"Produktionsanlæg!X10","v":0},{"$f":"Produktionsanlæg!Y10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D10:Y10,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D11","v":0},{"$f":"Produktionsanlæg!E11","v":0},{"$f":"Produktionsanlæg!F11","v":0},{"$f":"Produktionsanlæg!G11","v":0},{"$f":"Produktionsanlæg!H11","v":0},{"$f":"Produktionsanlæg!I11","v":0},{"$f":"Produktionsanlæg!J11","v":0},{"$f":"Produktionsanlæg!K11","v":0},{"$f":"Produktionsanlæg!L11","v":1200000},{"$f":"Produktionsanlæg!M11","v":0},{"$f":"Produktionsanlæg!N11","v":0},{"$f":"Produktionsanlæg!O11","v":0},{"$f":"Produktionsanlæg!P11","v":0},{"$f":"Produktionsanlæg!Q11","v":0},{"$f":"Produktionsanlæg!R11","v":0},{"$f":"Produktionsanlæg!S11","v":0},{"$f":"Produktionsanlæg!T11","v":0},{"$f":"Produktionsanlæg!U11","v":0},{"$f":"Produktionsanlæg!V11","v":0},{"$f":"Produktionsanlæg!W11","v":0},{"$f":"Produktionsanlæg!X11","v":0},{"$f":"Produktionsanlæg!Y11","v":0},{"$f":"IF(COUNTIF(D11:Y11,\"<>0\")<=1,IF(SUM(D11:Y11)=0,0,(IF(SUM(D11:Y11)>0,IF(SUM(D11:Y11)<400,(1.2675*45967*SUM(D11:Y11)^(-0.4664)),(IF(SUM(D11:Y11)<2000,(39128*SUM(D11:Y11)^(-0.37661)),IF(SUM(D11:Y11)<5000,18893*SUM(D11:Y11)^(-0.28083),IF(SUM(D11:Y11)<100000,29680*SUM(D11:Y11)^(-0.24475),1773.1))))*100/115)*SUM(D11:Y11)*0.061,0)*1.15*1.06*0.43)/SUM(D11:Y11)),$A$73)","v":49.298917779999996},{"$f":"D11*$Z11","v":0},0,{"$f":"F11*$Z11","v":0},0,0,0,0,0,59158701.335999995,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA11:AV11)","v":59158701.335999995},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA11","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB11","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC11","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD11","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE11","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF11","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG11","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH11","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI11","v":27879752.936154213},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ11","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK11","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL11","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM11","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN11","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO11","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP11","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ11","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR11","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS11","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT11","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU11","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV11","v":0},1200000]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D12","v":0},{"$f":"Produktionsanlæg!E12","v":0},{"$f":"Produktionsanlæg!F12","v":0},{"$f":"Produktionsanlæg!G12","v":0},{"$f":"Produktionsanlæg!H12","v":0},{"$f":"Produktionsanlæg!I12","v":0},{"$f":"Produktionsanlæg!J12","v":0},{"$f":"Produktionsanlæg!K12","v":0},{"$f":"Produktionsanlæg!L12","v":1200000},{"$f":"Produktionsanlæg!M12","v":0},{"$f":"Produktionsanlæg!N12","v":0},{"$f":"Produktionsanlæg!O12","v":0},{"$f":"Produktionsanlæg!P12","v":0},{"$f":"Produktionsanlæg!Q12","v":0},{"$f":"Produktionsanlæg!R12","v":0},{"$f":"Produktionsanlæg!S12","v":0},{"$f":"Produktionsanlæg!T12","v":0},{"$f":"Produktionsanlæg!U12","v":0},{"$f":"Produktionsanlæg!V12","v":0},{"$f":"Produktionsanlæg!W12","v":0},{"$f":"Produktionsanlæg!X12","v":0},{"$f":"Produktionsanlæg!Y12","v":0},{"$f":"IF(COUNTIF(D12:Y12,\"<>0\")<=1,IF(SUM(D12:Y12)=0,0,(IF(SUM(D12:Y12)>0,IF(SUM(D12:Y12)<400,(1.2675*45967*SUM(D12:Y12)^(-0.4664)),(IF(SUM(D12:Y12)<2000,(39128*SUM(D12:Y12)^(-0.37661)),IF(SUM(D12:Y12)<5000,18893*SUM(D12:Y12)^(-0.28083),IF(SUM(D12:Y12)<100000,29680*SUM(D12:Y12)^(-0.24475),1773.1))))*100/115)*SUM(D12:Y12)*0.061,0)*1.15*1.06*0.02)/SUM(D12:Y12)),$A$73)","v":2.29297292},0,0,0,0,0,0,0,0,2751567.5040000002,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA12:AV12)","v":2751567.5040000002},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA12","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB12","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC12","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD12","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE12","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF12","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG12","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH12","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI12","v":1296732.6947048474},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ12","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK12","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL12","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM12","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN12","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO12","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP12","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ12","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR12","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS12","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT12","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU12","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV12","v":0},1200000]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D13","v":0},{"$f":"Produktionsanlæg!E13","v":0},{"$f":"Produktionsanlæg!F13","v":0},{"$f":"Produktionsanlæg!G13","v":0},{"$f":"Produktionsanlæg!H13","v":0},{"$f":"Produktionsanlæg!I13","v":0},{"$f":"Produktionsanlæg!J13","v":0},{"$f":"Produktionsanlæg!K13","v":0},{"$f":"Produktionsanlæg!L13","v":1200000},{"$f":"Produktionsanlæg!M13","v":0},{"$f":"Produktionsanlæg!N13","v":0},{"$f":"Produktionsanlæg!O13","v":0},{"$f":"Produktionsanlæg!P13","v":0},{"$f":"Produktionsanlæg!Q13","v":0},{"$f":"Produktionsanlæg!R13","v":0},{"$f":"Produktionsanlæg!S13","v":0},{"$f":"Produktionsanlæg!T13","v":0},{"$f":"Produktionsanlæg!U13","v":0},{"$f":"Produktionsanlæg!V13","v":0},{"$f":"Produktionsanlæg!W13","v":0},{"$f":"Produktionsanlæg!X13","v":0},{"$f":"Produktionsanlæg!Y13","v":0},{"$f":"IF(COUNTIF(D13:Y13,\"<>0\")<=1,IF(SUM(D13:Y13)=0,0,(IF(SUM(D13:Y13)>0,IF(SUM(D13:Y13)<400,(1.2675*45967*SUM(D13:Y13)^(-0.4664)),(IF(SUM(D13:Y13)<2000,(39128*SUM(D13:Y13)^(-0.37661)),IF(SUM(D13:Y13)<5000,18893*SUM(D13:Y13)^(-0.28083),IF(SUM(D13:Y13)<100000,29680*SUM(D13:Y13)^(-0.24475),1773.1))))*100/115)*SUM(D13:Y13)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D13:Y13)),$A$73)","v":18.544991733729997},0,0,0,0,0,0,0,0,22253990.080475997,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA13:AV13)","v":22253990.080475997},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA13","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB13","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC13","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD13","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE13","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF13","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG13","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH13","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI13","v":10487649.851599127},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ13","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK13","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL13","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM13","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN13","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO13","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP13","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ13","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR13","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS13","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT13","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU13","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV13","v":0},1200000]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D14","v":0},{"$f":"Produktionsanlæg!E14","v":0},{"$f":"Produktionsanlæg!F14","v":0},{"$f":"Produktionsanlæg!G14","v":0},{"$f":"Produktionsanlæg!H14","v":0},{"$f":"Produktionsanlæg!I14","v":0},{"$f":"Produktionsanlæg!J14","v":0},{"$f":"Produktionsanlæg!K14","v":0},{"$f":"Produktionsanlæg!L14","v":0},{"$f":"Produktionsanlæg!M14","v":0},{"$f":"Produktionsanlæg!N14","v":0},{"$f":"Produktionsanlæg!O14","v":0},{"$f":"Produktionsanlæg!P14","v":0},{"$f":"Produktionsanlæg!Q14","v":0},{"$f":"Produktionsanlæg!R14","v":0},{"$f":"Produktionsanlæg!S14","v":0},{"$f":"Produktionsanlæg!T14","v":0},{"$f":"Produktionsanlæg!U14","v":0},{"$f":"Produktionsanlæg!V14","v":0},{"$f":"Produktionsanlæg!W14","v":0},{"$f":"Produktionsanlæg!X14","v":0},{"$f":"Produktionsanlæg!Y14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D14:Y14,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D15","v":0},{"$f":"Produktionsanlæg!E15","v":0},{"$f":"Produktionsanlæg!F15","v":0},{"$f":"Produktionsanlæg!G15","v":0},{"$f":"Produktionsanlæg!H15","v":0},{"$f":"Produktionsanlæg!I15","v":0},{"$f":"Produktionsanlæg!J15","v":0},{"$f":"Produktionsanlæg!K15","v":0},{"$f":"Produktionsanlæg!L15","v":1200000},{"$f":"Produktionsanlæg!M15","v":0},{"$f":"Produktionsanlæg!N15","v":0},{"$f":"Produktionsanlæg!O15","v":0},{"$f":"Produktionsanlæg!P15","v":0},{"$f":"Produktionsanlæg!Q15","v":0},{"$f":"Produktionsanlæg!R15","v":0},{"$f":"Produktionsanlæg!S15","v":0},{"$f":"Produktionsanlæg!T15","v":0},{"$f":"Produktionsanlæg!U15","v":0},{"$f":"Produktionsanlæg!V15","v":0},{"$f":"Produktionsanlæg!W15","v":0},{"$f":"Produktionsanlæg!X15","v":0},{"$f":"Produktionsanlæg!Y15","v":0},{"$f":"IF(COUNTIF(D15:Y15,\"<>0\")<=1,IF(SUM(D15:Y15)=0,0,(IF(SUM(D15:Y15)>0,IF(SUM(D15:Y15)<400,(1.2675*45967*SUM(D15:Y15)^(-0.4664)),(IF(SUM(D15:Y15)<2000,(39128*SUM(D15:Y15)^(-0.37661)),IF(SUM(D15:Y15)<5000,18893*SUM(D15:Y15)^(-0.28083),IF(SUM(D15:Y15)<100000,29680*SUM(D15:Y15)^(-0.24475),1773.1))))*100/115)*SUM(D15:Y15)*0.0173,0)*1.15*1.06*0.43)/SUM(D15:Y15)),$A$73)","v":13.981496353999997},{"$f":"D15*$Z15","v":0},0,{"$f":"F15*$Z15","v":0},0,0,0,0,0,16777795.624799997,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA15:AV15)","v":16777795.624799997},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA15","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB15","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC15","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD15","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE15","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF15","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG15","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH15","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI15","v":7906880.7507453747},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ15","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK15","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL15","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM15","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN15","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO15","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP15","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ15","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR15","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS15","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT15","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU15","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV15","v":0},1200000]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D16","v":0},{"$f":"Produktionsanlæg!E16","v":0},{"$f":"Produktionsanlæg!F16","v":0},{"$f":"Produktionsanlæg!G16","v":0},{"$f":"Produktionsanlæg!H16","v":0},{"$f":"Produktionsanlæg!I16","v":0},{"$f":"Produktionsanlæg!J16","v":0},{"$f":"Produktionsanlæg!K16","v":0},{"$f":"Produktionsanlæg!L16","v":1200000},{"$f":"Produktionsanlæg!M16","v":0},{"$f":"Produktionsanlæg!N16","v":0},{"$f":"Produktionsanlæg!O16","v":0},{"$f":"Produktionsanlæg!P16","v":0},{"$f":"Produktionsanlæg!Q16","v":0},{"$f":"Produktionsanlæg!R16","v":0},{"$f":"Produktionsanlæg!S16","v":0},{"$f":"Produktionsanlæg!T16","v":0},{"$f":"Produktionsanlæg!U16","v":0},{"$f":"Produktionsanlæg!V16","v":0},{"$f":"Produktionsanlæg!W16","v":0},{"$f":"Produktionsanlæg!X16","v":0},{"$f":"Produktionsanlæg!Y16","v":0},{"$f":"IF(COUNTIF(D16:Y16,\"<>0\")<=1,IF(SUM(D16:Y16)=0,0,(IF(SUM(D16:Y16)>0,IF(SUM(D16:Y16)<400,(1.2675*45967*SUM(D16:Y16)^(-0.4664)),(IF(SUM(D16:Y16)<2000,(39128*SUM(D16:Y16)^(-0.37661)),IF(SUM(D16:Y16)<5000,18893*SUM(D16:Y16)^(-0.28083),IF(SUM(D16:Y16)<100000,29680*SUM(D16:Y16)^(-0.24475),1773.1))))*100/115)*SUM(D16:Y16)*0.0173,0)*1.15*1.06*0.02)/SUM(D16:Y16)),$A$73)","v":0.65030215599999985},0,0,0,0,0,0,0,0,780362.58719999983,0,0,0,0,0,0,0,0,0,0,0,0,0,780362.58719999983,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA16","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB16","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC16","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD16","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE16","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF16","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG16","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH16","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI16","v":367761.89538350579},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ16","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK16","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL16","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM16","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN16","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO16","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP16","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ16","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR16","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS16","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT16","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU16","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV16","v":0},1200000]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D17","v":0},{"$f":"Produktionsanlæg!E17","v":0},{"$f":"Produktionsanlæg!F17","v":0},{"$f":"Produktionsanlæg!G17","v":0},{"$f":"Produktionsanlæg!H17","v":0},{"$f":"Produktionsanlæg!I17","v":0},{"$f":"Produktionsanlæg!J17","v":0},{"$f":"Produktionsanlæg!K17","v":0},{"$f":"Produktionsanlæg!L17","v":1200000},{"$f":"Produktionsanlæg!M17","v":0},{"$f":"Produktionsanlæg!N17","v":0},{"$f":"Produktionsanlæg!O17","v":0},{"$f":"Produktionsanlæg!P17","v":0},{"$f":"Produktionsanlæg!Q17","v":0},{"$f":"Produktionsanlæg!R17","v":0},{"$f":"Produktionsanlæg!S17","v":0},{"$f":"Produktionsanlæg!T17","v":0},{"$f":"Produktionsanlæg!U17","v":0},{"$f":"Produktionsanlæg!V17","v":0},{"$f":"Produktionsanlæg!W17","v":0},{"$f":"Produktionsanlæg!X17","v":0},{"$f":"Produktionsanlæg!Y17","v":0},{"$f":"IF(COUNTIF(D17:Y17,\"<>0\")<=1,IF(SUM(D17:Y17)=0,0,(IF(SUM(D17:Y17)>0,IF(SUM(D17:Y17)<400,(1.2675*45967*SUM(D17:Y17)^(-0.4664)),(IF(SUM(D17:Y17)<2000,(39128*SUM(D17:Y17)^(-0.37661)),IF(SUM(D17:Y17)<5000,18893*SUM(D17:Y17)^(-0.28083),IF(SUM(D17:Y17)<100000,29680*SUM(D17:Y17)^(-0.24475),1773.1))))*100/115)*SUM(D17:Y17)*(IF(SUM(D17:Y17)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D17:Y17)),$A$73)","v":62.91459097896},0,0,0,0,0,0,0,0,75497509.174751997,0,0,0,0,0,0,0,0,0,0,0,0,0,75497509.174751997,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA17","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB17","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC17","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD17","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE17","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF17","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG17","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH17","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI17","v":35579751.677311599},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ17","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK17","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL17","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM17","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN17","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO17","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP17","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ17","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR17","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS17","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT17","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU17","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV17","v":0},1200000]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D18","v":0},{"$f":"Produktionsanlæg!E18","v":0},{"$f":"Produktionsanlæg!F18","v":0},{"$f":"Produktionsanlæg!G18","v":0},{"$f":"Produktionsanlæg!H18","v":0},{"$f":"Produktionsanlæg!I18","v":0},{"$f":"Produktionsanlæg!J18","v":0},{"$f":"Produktionsanlæg!K18","v":0},{"$f":"Produktionsanlæg!L18","v":0},{"$f":"Produktionsanlæg!M18","v":0},{"$f":"Produktionsanlæg!N18","v":0},{"$f":"Produktionsanlæg!O18","v":0},{"$f":"Produktionsanlæg!P18","v":0},{"$f":"Produktionsanlæg!Q18","v":0},{"$f":"Produktionsanlæg!R18","v":0},{"$f":"Produktionsanlæg!S18","v":0},{"$f":"Produktionsanlæg!T18","v":0},{"$f":"Produktionsanlæg!U18","v":0},{"$f":"Produktionsanlæg!V18","v":0},{"$f":"Produktionsanlæg!W18","v":0},{"$f":"Produktionsanlæg!X18","v":0},{"$f":"Produktionsanlæg!Y18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D18:Y18,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D19","v":0},{"$f":"Produktionsanlæg!E19","v":0},{"$f":"Produktionsanlæg!F19","v":0},{"$f":"Produktionsanlæg!G19","v":0},{"$f":"Produktionsanlæg!H19","v":0},{"$f":"Produktionsanlæg!I19","v":0},{"$f":"Produktionsanlæg!J19","v":0},{"$f":"Produktionsanlæg!K19","v":0},{"$f":"Produktionsanlæg!L19","v":1200000},{"$f":"Produktionsanlæg!M19","v":0},{"$f":"Produktionsanlæg!N19","v":0},{"$f":"Produktionsanlæg!O19","v":0},{"$f":"Produktionsanlæg!P19","v":0},{"$f":"Produktionsanlæg!Q19","v":0},{"$f":"Produktionsanlæg!R19","v":0},{"$f":"Produktionsanlæg!S19","v":0},{"$f":"Produktionsanlæg!T19","v":0},{"$f":"Produktionsanlæg!U19","v":0},{"$f":"Produktionsanlæg!V19","v":0},{"$f":"Produktionsanlæg!W19","v":0},{"$f":"Produktionsanlæg!X19","v":0},{"$f":"Produktionsanlæg!Y19","v":0},{"$f":"IF(COUNTIF(D19:Y19,\"<>0\")<=1,IF(SUM(D19:Y19)=0,0,(IF(SUM(D19:Y19)>0,IF(SUM(D19:Y19)<400,(1.2675*45967*SUM(D19:Y19)^(-0.4664)),(IF(SUM(D19:Y19)<2000,(39128*SUM(D19:Y19)^(-0.37661)),IF(SUM(D19:Y19)<5000,18893*SUM(D19:Y19)^(-0.28083),IF(SUM(D19:Y19)<100000,29680*SUM(D19:Y19)^(-0.24475),1773.1))))*100/115)*SUM(D19:Y19)*(IF(SUM(D19:Y19)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D19:Y19)),$A$73)","v":39.435375252000007},{"$f":"D19*$Z19","v":0},0,{"$f":"F19*$Z19","v":0},0,0,0,0,0,47322450.302400008,0,0,0,0,0,0,0,0,0,0,0,0,0,47322450.302400008,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA19","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB19","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC19","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD19","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE19","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF19","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG19","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH19","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI19","v":22301676.557620581},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ19","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK19","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL19","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM19","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN19","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO19","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP19","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ19","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR19","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS19","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT19","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU19","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV19","v":0},1200000]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D20","v":0},{"$f":"Produktionsanlæg!E20","v":0},{"$f":"Produktionsanlæg!F20","v":0},{"$f":"Produktionsanlæg!G20","v":0},{"$f":"Produktionsanlæg!H20","v":0},{"$f":"Produktionsanlæg!I20","v":0},{"$f":"Produktionsanlæg!J20","v":0},{"$f":"Produktionsanlæg!K20","v":0},{"$f":"Produktionsanlæg!L20","v":1200000},{"$f":"Produktionsanlæg!M20","v":0},{"$f":"Produktionsanlæg!N20","v":0},{"$f":"Produktionsanlæg!O20","v":0},{"$f":"Produktionsanlæg!P20","v":0},{"$f":"Produktionsanlæg!Q20","v":0},{"$f":"Produktionsanlæg!R20","v":0},{"$f":"Produktionsanlæg!S20","v":0},{"$f":"Produktionsanlæg!T20","v":0},{"$f":"Produktionsanlæg!U20","v":0},{"$f":"Produktionsanlæg!V20","v":0},{"$f":"Produktionsanlæg!W20","v":0},{"$f":"Produktionsanlæg!X20","v":0},{"$f":"Produktionsanlæg!Y20","v":0},{"$f":"IF(COUNTIF(D20:Y20,\"<>0\")<=1,IF(SUM(D20:Y20)=0,0,(IF(SUM(D20:Y20)>0,IF(SUM(D20:Y20)<400,(1.2675*45967*SUM(D20:Y20)^(-0.4664)),(IF(SUM(D20:Y20)<2000,(39128*SUM(D20:Y20)^(-0.37661)),IF(SUM(D20:Y20)<5000,18893*SUM(D20:Y20)^(-0.28083),IF(SUM(D20:Y20)<100000,29680*SUM(D20:Y20)^(-0.24475),1773.1))))*100/115)*SUM(D20:Y20)*(IF(SUM(D20:Y20)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D20:Y20)),$A$73)","v":1.0111634680000001},0,0,0,0,0,0,0,0,1213396.1616000002,0,0,0,0,0,0,0,0,0,0,0,0,0,1213396.1616000002,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA20","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB20","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC20","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD20","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE20","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF20","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG20","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH20","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI20","v":571837.86045180983},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ20","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK20","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL20","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM20","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN20","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO20","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP20","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ20","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR20","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS20","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT20","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU20","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV20","v":0},1200000]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D21","v":0},{"$f":"Produktionsanlæg!E21","v":0},{"$f":"Produktionsanlæg!F21","v":0},{"$f":"Produktionsanlæg!G21","v":0},{"$f":"Produktionsanlæg!H21","v":0},{"$f":"Produktionsanlæg!I21","v":0},{"$f":"Produktionsanlæg!J21","v":0},{"$f":"Produktionsanlæg!K21","v":0},{"$f":"Produktionsanlæg!L21","v":0},{"$f":"Produktionsanlæg!M21","v":0},{"$f":"Produktionsanlæg!N21","v":0},{"$f":"Produktionsanlæg!O21","v":750000},{"$f":"Produktionsanlæg!P21","v":0},{"$f":"Produktionsanlæg!Q21","v":0},{"$f":"Produktionsanlæg!R21","v":0},{"$f":"Produktionsanlæg!S21","v":0},{"$f":"Produktionsanlæg!T21","v":0},{"$f":"Produktionsanlæg!U21","v":0},{"$f":"Produktionsanlæg!V21","v":0},{"$f":"Produktionsanlæg!W21","v":0},{"$f":"Produktionsanlæg!X21","v":0},{"$f":"Produktionsanlæg!Y21","v":0},{"$f":"IF(COUNTIF(D21:Y21,\"<>0\")<=1,IF(SUM(D21:Y21)=0,0,(IF(SUM(D21:Y21)>0,IF(SUM(D21:Y21)<400,(1.2675*45967*SUM(D21:Y21)^(-0.4664)),(IF(SUM(D21:Y21)<2000,(39128*SUM(D21:Y21)^(-0.37661)),IF(SUM(D21:Y21)<5000,18893*SUM(D21:Y21)^(-0.28083),IF(SUM(D21:Y21)<100000,29680*SUM(D21:Y21)^(-0.24475),1773.1))))*100/115)*SUM(D21:Y21)*(IF(SUM(D17:Y17)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D21:Y21)),$A$73)","v":373.73371990642812},0,0,0,0,0,0,0,0,0,0,0,280300289.92982107,0,0,0,0,0,0,0,0,0,0,280300289.92982107,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA21","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB21","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC21","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD21","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE21","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF21","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG21","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH21","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI21","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ21","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK21","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL21","v":226189652.14097592},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM21","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN21","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO21","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP21","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ21","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR21","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS21","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT21","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU21","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV21","v":0},750000]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D22","v":0},{"$f":"Produktionsanlæg!E22","v":0},{"$f":"Produktionsanlæg!F22","v":0},{"$f":"Produktionsanlæg!G22","v":0},{"$f":"Produktionsanlæg!H22","v":0},{"$f":"Produktionsanlæg!I22","v":0},{"$f":"Produktionsanlæg!J22","v":0},{"$f":"Produktionsanlæg!K22","v":0},{"$f":"Produktionsanlæg!L22","v":0},{"$f":"Produktionsanlæg!M22","v":0},{"$f":"Produktionsanlæg!N22","v":0},{"$f":"Produktionsanlæg!O22","v":0},{"$f":"Produktionsanlæg!P22","v":0},{"$f":"Produktionsanlæg!Q22","v":0},{"$f":"Produktionsanlæg!R22","v":0},{"$f":"Produktionsanlæg!S22","v":0},{"$f":"Produktionsanlæg!T22","v":0},{"$f":"Produktionsanlæg!U22","v":0},{"$f":"Produktionsanlæg!V22","v":0},{"$f":"Produktionsanlæg!W22","v":0},{"$f":"Produktionsanlæg!X22","v":0},{"$f":"Produktionsanlæg!Y22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D22:Y22,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D23","v":0},{"$f":"Produktionsanlæg!E23","v":0},{"$f":"Produktionsanlæg!F23","v":0},{"$f":"Produktionsanlæg!G23","v":0},{"$f":"Produktionsanlæg!H23","v":0},{"$f":"Produktionsanlæg!I23","v":0},{"$f":"Produktionsanlæg!J23","v":0},{"$f":"Produktionsanlæg!K23","v":0},{"$f":"Produktionsanlæg!L23","v":0},{"$f":"Produktionsanlæg!M23","v":0},{"$f":"Produktionsanlæg!N23","v":0},{"$f":"Produktionsanlæg!O23","v":750000},{"$f":"Produktionsanlæg!P23","v":0},{"$f":"Produktionsanlæg!Q23","v":0},{"$f":"Produktionsanlæg!R23","v":0},{"$f":"Produktionsanlæg!S23","v":0},{"$f":"Produktionsanlæg!T23","v":0},{"$f":"Produktionsanlæg!U23","v":0},{"$f":"Produktionsanlæg!V23","v":0},{"$f":"Produktionsanlæg!W23","v":0},{"$f":"Produktionsanlæg!X23","v":0},{"$f":"Produktionsanlæg!Y23","v":0},{"$f":"IF(COUNTIF(D23:Y23,\"<>0\")<=1,IF(SUM(D23:Y23)=0,0,(IF(SUM(D23:Y23)>0,IF(SUM(D23:Y23)<400,(1.2675*45967*SUM(D23:Y23)^(-0.4664)),(IF(SUM(D23:Y23)<2000,(39128*SUM(D23:Y23)^(-0.37661)),IF(SUM(D23:Y23)<5000,18893*SUM(D23:Y23)^(-0.28083),IF(SUM(D23:Y23)<100000,29680*SUM(D23:Y23)^(-0.24475),1773.1))))*100/115)*SUM(D23:Y23)*(IF(SUM(D19:Y19)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D23:Y23)),$A$73)","v":266.96219144000008},{"$f":"D23*$Z23","v":0},0,{"$f":"F23*$Z23","v":0},0,0,0,0,0,0,0,0,200221643.58000007,0,0,0,0,0,0,0,0,0,0,200221643.58000007,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA23","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB23","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC23","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD23","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE23","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF23","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG23","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH23","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI23","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ23","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK23","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL23","v":161569807.59382546},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM23","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN23","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO23","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP23","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ23","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR23","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS23","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT23","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU23","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV23","v":0},750000]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D24","v":0},{"$f":"Produktionsanlæg!E24","v":0},{"$f":"Produktionsanlæg!F24","v":0},{"$f":"Produktionsanlæg!G24","v":0},{"$f":"Produktionsanlæg!H24","v":0},{"$f":"Produktionsanlæg!I24","v":0},{"$f":"Produktionsanlæg!J24","v":0},{"$f":"Produktionsanlæg!K24","v":0},{"$f":"Produktionsanlæg!L24","v":0},{"$f":"Produktionsanlæg!M24","v":0},{"$f":"Produktionsanlæg!N24","v":0},{"$f":"Produktionsanlæg!O24","v":750000},{"$f":"Produktionsanlæg!P24","v":0},{"$f":"Produktionsanlæg!Q24","v":0},{"$f":"Produktionsanlæg!R24","v":0},{"$f":"Produktionsanlæg!S24","v":0},{"$f":"Produktionsanlæg!T24","v":0},{"$f":"Produktionsanlæg!U24","v":0},{"$f":"Produktionsanlæg!V24","v":0},{"$f":"Produktionsanlæg!W24","v":0},{"$f":"Produktionsanlæg!X24","v":0},{"$f":"Produktionsanlæg!Y24","v":0},{"$f":"IF(COUNTIF(D24:Y24,\"<>0\")<=1,IF(SUM(D24:Y24)=0,0,(IF(SUM(D24:Y24)>0,IF(SUM(D24:Y24)<400,(1.2675*45967*SUM(D24:Y24)^(-0.4664)),(IF(SUM(D24:Y24)<2000,(39128*SUM(D24:Y24)^(-0.37661)),IF(SUM(D24:Y24)<5000,18893*SUM(D24:Y24)^(-0.28083),IF(SUM(D24:Y24)<100000,29680*SUM(D24:Y24)^(-0.24475),1773.1))))*100/115)*SUM(D24:Y24)*(IF(SUM(D20:Y20)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D24:Y24)),$A$73)","v":40.044328716000003},0,0,0,0,0,0,0,0,0,0,0,30033246.537,0,0,0,0,0,0,0,0,0,0,30033246.537,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA24","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB24","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC24","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD24","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE24","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF24","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG24","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH24","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI24","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ24","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK24","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL24","v":24235471.139073808},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM24","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN24","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO24","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP24","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ24","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR24","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS24","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT24","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU24","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV24","v":0},750000]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D25","v":0},{"$f":"Produktionsanlæg!E25","v":0},{"$f":"Produktionsanlæg!F25","v":0},{"$f":"Produktionsanlæg!G25","v":0},{"$f":"Produktionsanlæg!H25","v":0},{"$f":"Produktionsanlæg!I25","v":0},{"$f":"Produktionsanlæg!J25","v":0},{"$f":"Produktionsanlæg!K25","v":0},{"$f":"Produktionsanlæg!L25","v":525000},{"$f":"Produktionsanlæg!M25","v":0},{"$f":"Produktionsanlæg!N25","v":0},{"$f":"Produktionsanlæg!O25","v":0},{"$f":"Produktionsanlæg!P25","v":0},{"$f":"Produktionsanlæg!Q25","v":0},{"$f":"Produktionsanlæg!R25","v":0},{"$f":"Produktionsanlæg!S25","v":0},{"$f":"Produktionsanlæg!T25","v":0},{"$f":"Produktionsanlæg!U25","v":0},{"$f":"Produktionsanlæg!V25","v":0},{"$f":"Produktionsanlæg!W25","v":0},{"$f":"Produktionsanlæg!X25","v":0},{"$f":"Produktionsanlæg!Y25","v":0},{"$f":"IF(COUNTIF(D25:Y25,\"<>0\")<=1,IF(SUM(D25:Y25)=0,0,(IF(SUM(D25:Y25)>0,IF(SUM(D25:Y25)<400,(1.2675*45967*SUM(D25:Y25)^(-0.4664)),(IF(SUM(D25:Y25)<2000,(39128*SUM(D25:Y25)^(-0.37661)),IF(SUM(D25:Y25)<5000,18893*SUM(D25:Y25)^(-0.28083),IF(SUM(D25:Y25)<100000,29680*SUM(D25:Y25)^(-0.24475),1773.1))))*100/115)*SUM(D25:Y25)*(IF(SUM(D17:Y17)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D25:Y25)),$A$73)","v":335.17417009453993},0,0,0,0,0,0,0,0,175966439.29963347,0,0,0,0,0,0,0,0,0,0,0,0,0,175966439.29963347,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA25","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB25","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC25","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD25","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE25","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF25","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG25","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH25","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI25","v":82927798.310933486},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ25","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK25","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL25","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM25","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN25","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO25","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP25","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ25","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR25","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS25","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT25","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU25","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV25","v":0},525000]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D26","v":0},{"$f":"Produktionsanlæg!E26","v":0},{"$f":"Produktionsanlæg!F26","v":0},{"$f":"Produktionsanlæg!G26","v":0},{"$f":"Produktionsanlæg!H26","v":0},{"$f":"Produktionsanlæg!I26","v":0},{"$f":"Produktionsanlæg!J26","v":0},{"$f":"Produktionsanlæg!K26","v":0},{"$f":"Produktionsanlæg!L26","v":0},{"$f":"Produktionsanlæg!M26","v":0},{"$f":"Produktionsanlæg!N26","v":0},{"$f":"Produktionsanlæg!O26","v":0},{"$f":"Produktionsanlæg!P26","v":0},{"$f":"Produktionsanlæg!Q26","v":0},{"$f":"Produktionsanlæg!R26","v":0},{"$f":"Produktionsanlæg!S26","v":0},{"$f":"Produktionsanlæg!T26","v":0},{"$f":"Produktionsanlæg!U26","v":0},{"$f":"Produktionsanlæg!V26","v":0},{"$f":"Produktionsanlæg!W26","v":0},{"$f":"Produktionsanlæg!X26","v":0},{"$f":"Produktionsanlæg!Y26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D26:Y26,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D27","v":0},{"$f":"Produktionsanlæg!E27","v":0},{"$f":"Produktionsanlæg!F27","v":0},{"$f":"Produktionsanlæg!G27","v":0},{"$f":"Produktionsanlæg!H27","v":0},{"$f":"Produktionsanlæg!I27","v":0},{"$f":"Produktionsanlæg!J27","v":0},{"$f":"Produktionsanlæg!K27","v":0},{"$f":"Produktionsanlæg!L27","v":525000},{"$f":"Produktionsanlæg!M27","v":0},{"$f":"Produktionsanlæg!N27","v":0},{"$f":"Produktionsanlæg!O27","v":0},{"$f":"Produktionsanlæg!P27","v":0},{"$f":"Produktionsanlæg!Q27","v":0},{"$f":"Produktionsanlæg!R27","v":0},{"$f":"Produktionsanlæg!S27","v":0},{"$f":"Produktionsanlæg!T27","v":0},{"$f":"Produktionsanlæg!U27","v":0},{"$f":"Produktionsanlæg!V27","v":0},{"$f":"Produktionsanlæg!W27","v":0},{"$f":"Produktionsanlæg!X27","v":0},{"$f":"Produktionsanlæg!Y27","v":0},{"$f":"IF(COUNTIF(D27:Y27,\"<>0\")<=1,IF(SUM(D27:Y27)=0,0,(IF(SUM(D27:Y27)>0,IF(SUM(D27:Y27)<400,(1.2675*45967*SUM(D27:Y27)^(-0.4664)),(IF(SUM(D27:Y27)<2000,(39128*SUM(D27:Y27)^(-0.37661)),IF(SUM(D27:Y27)<5000,18893*SUM(D27:Y27)^(-0.28083),IF(SUM(D27:Y27)<100000,29680*SUM(D27:Y27)^(-0.24475),1773.1))))*100/115)*SUM(D27:Y27)*(IF(SUM(D19:Y19)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D27:Y27)),$A$73)","v":206.18901162999995},{"$f":"D27*$Z27","v":0},0,{"$f":"F27*$Z27","v":0},0,0,0,0,0,108249231.10574998,0,0,0,0,0,0,0,0,0,0,0,0,0,108249231.10574998,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA27","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB27","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC27","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD27","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE27","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF27","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG27","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH27","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI27","v":51014673.253492147},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ27","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK27","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL27","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM27","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN27","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO27","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP27","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ27","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR27","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS27","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT27","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU27","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV27","v":0},525000]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D28","v":0},{"$f":"Produktionsanlæg!E28","v":0},{"$f":"Produktionsanlæg!F28","v":0},{"$f":"Produktionsanlæg!G28","v":0},{"$f":"Produktionsanlæg!H28","v":0},{"$f":"Produktionsanlæg!I28","v":0},{"$f":"Produktionsanlæg!J28","v":0},{"$f":"Produktionsanlæg!K28","v":0},{"$f":"Produktionsanlæg!L28","v":525000},{"$f":"Produktionsanlæg!M28","v":0},{"$f":"Produktionsanlæg!N28","v":0},{"$f":"Produktionsanlæg!O28","v":0},{"$f":"Produktionsanlæg!P28","v":0},{"$f":"Produktionsanlæg!Q28","v":0},{"$f":"Produktionsanlæg!R28","v":0},{"$f":"Produktionsanlæg!S28","v":0},{"$f":"Produktionsanlæg!T28","v":0},{"$f":"Produktionsanlæg!U28","v":0},{"$f":"Produktionsanlæg!V28","v":0},{"$f":"Produktionsanlæg!W28","v":0},{"$f":"Produktionsanlæg!X28","v":0},{"$f":"Produktionsanlæg!Y28","v":0},{"$f":"IF(COUNTIF(D28:Y28,\"<>0\")<=1,IF(SUM(D28:Y28)=0,0,(IF(SUM(D28:Y28)>0,IF(SUM(D28:Y28)<400,(1.2675*45967*SUM(D28:Y28)^(-0.4664)),(IF(SUM(D28:Y28)<2000,(39128*SUM(D28:Y28)^(-0.37661)),IF(SUM(D28:Y28)<5000,18893*SUM(D28:Y28)^(-0.28083),IF(SUM(D28:Y28)<100000,29680*SUM(D28:Y28)^(-0.24475),1773.1))))*100/115)*SUM(D28:Y28)*(IF(SUM(D20:Y20)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D28:Y28)),$A$73)","v":27.863379949999999},0,0,0,0,0,0,0,0,14628274.473749999,0,0,0,0,0,0,0,0,0,0,0,0,0,14628274.473749999,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA28","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB28","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC28","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD28","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE28","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF28","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG28","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH28","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI28","v":6893874.7639854262},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ28","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK28","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL28","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM28","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN28","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO28","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP28","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ28","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR28","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS28","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT28","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU28","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV28","v":0},525000]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D29","v":0},{"$f":"Produktionsanlæg!E29","v":0},{"$f":"Produktionsanlæg!F29","v":0},{"$f":"Produktionsanlæg!G29","v":0},{"$f":"Produktionsanlæg!H29","v":0},{"$f":"Produktionsanlæg!I29","v":0},{"$f":"Produktionsanlæg!J29","v":0},{"$f":"Produktionsanlæg!K29","v":0},{"$f":"Produktionsanlæg!L29","v":0},{"$f":"Produktionsanlæg!M29","v":0},{"$f":"Produktionsanlæg!N29","v":0},{"$f":"Produktionsanlæg!O29","v":0},{"$f":"Produktionsanlæg!P29","v":0},{"$f":"Produktionsanlæg!Q29","v":0},{"$f":"Produktionsanlæg!R29","v":0},{"$f":"Produktionsanlæg!S29","v":0},{"$f":"Produktionsanlæg!T29","v":0},{"$f":"Produktionsanlæg!U29","v":0},{"$f":"Produktionsanlæg!V29","v":0},{"$f":"Produktionsanlæg!W29","v":0},{"$f":"Produktionsanlæg!X29","v":0},{"$f":"Produktionsanlæg!Y29","v":0},{"$f":"IF(COUNTIF(D29:Y29,\"<>0\")<=1,IF(SUM(D29:Y29)=0,0,(IF(SUM(D29:Y29)>0,IF(SUM(D29:Y29)<400,(1.2675*45967*SUM(D29:Y29)^(-0.4664)),(IF(SUM(D29:Y29)<2000,(39128*SUM(D29:Y29)^(-0.37661)),IF(SUM(D29:Y29)<5000,18893*SUM(D29:Y29)^(-0.28083),IF(SUM(D29:Y29)<100000,29680*SUM(D29:Y29)^(-0.24475),1773.1))))*100/115)*SUM(D29:Y29)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D29:Y29)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA29","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB29","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC29","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD29","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE29","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF29","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG29","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH29","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI29","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ29","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK29","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL29","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM29","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN29","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO29","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP29","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ29","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR29","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS29","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT29","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU29","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV29","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D30","v":0},{"$f":"Produktionsanlæg!E30","v":0},{"$f":"Produktionsanlæg!F30","v":0},{"$f":"Produktionsanlæg!G30","v":0},{"$f":"Produktionsanlæg!H30","v":0},{"$f":"Produktionsanlæg!I30","v":0},{"$f":"Produktionsanlæg!J30","v":0},{"$f":"Produktionsanlæg!K30","v":0},{"$f":"Produktionsanlæg!L30","v":0},{"$f":"Produktionsanlæg!M30","v":0},{"$f":"Produktionsanlæg!N30","v":0},{"$f":"Produktionsanlæg!O30","v":0},{"$f":"Produktionsanlæg!P30","v":0},{"$f":"Produktionsanlæg!Q30","v":0},{"$f":"Produktionsanlæg!R30","v":0},{"$f":"Produktionsanlæg!S30","v":0},{"$f":"Produktionsanlæg!T30","v":0},{"$f":"Produktionsanlæg!U30","v":0},{"$f":"Produktionsanlæg!V30","v":0},{"$f":"Produktionsanlæg!W30","v":0},{"$f":"Produktionsanlæg!X30","v":0},{"$f":"Produktionsanlæg!Y30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D30:Y30,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D31","v":0},{"$f":"Produktionsanlæg!E31","v":0},{"$f":"Produktionsanlæg!F31","v":0},{"$f":"Produktionsanlæg!G31","v":0},{"$f":"Produktionsanlæg!H31","v":0},{"$f":"Produktionsanlæg!I31","v":0},{"$f":"Produktionsanlæg!J31","v":0},{"$f":"Produktionsanlæg!K31","v":0},{"$f":"Produktionsanlæg!L31","v":0},{"$f":"Produktionsanlæg!M31","v":0},{"$f":"Produktionsanlæg!N31","v":0},{"$f":"Produktionsanlæg!O31","v":0},{"$f":"Produktionsanlæg!P31","v":0},{"$f":"Produktionsanlæg!Q31","v":0},{"$f":"Produktionsanlæg!R31","v":0},{"$f":"Produktionsanlæg!S31","v":0},{"$f":"Produktionsanlæg!T31","v":0},{"$f":"Produktionsanlæg!U31","v":0},{"$f":"Produktionsanlæg!V31","v":0},{"$f":"Produktionsanlæg!W31","v":0},{"$f":"Produktionsanlæg!X31","v":0},{"$f":"Produktionsanlæg!Y31","v":0},{"$f":"IF(COUNTIF(D31:Y31,\"<>0\")<=1,IF(SUM(D31:Y31)=0,0,(IF(SUM(D31:Y31)>0,IF(SUM(D31:Y31)<400,(1.2675*45967*SUM(D31:Y31)^(-0.4664)),(IF(SUM(D31:Y31)<2000,(39128*SUM(D31:Y31)^(-0.37661)),IF(SUM(D31:Y31)<5000,18893*SUM(D31:Y31)^(-0.28083),IF(SUM(D31:Y31)<100000,29680*SUM(D31:Y31)^(-0.24475),1773.1))))*100/115)*SUM(D31:Y31)*(0.246),0)*1.15*1.06*0.4)/SUM(D31:Y31)),$A$73)","v":0},{"$f":"D31*$Z31","v":0},{"$f":"E31*$Z31","v":0},{"$f":"F31*$Z31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA31","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB31","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC31","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD31","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE31","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF31","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG31","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH31","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI31","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ31","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK31","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL31","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM31","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN31","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO31","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP31","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ31","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR31","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS31","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT31","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU31","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV31","v":0},0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D32","v":0},{"$f":"Produktionsanlæg!E32","v":0},{"$f":"Produktionsanlæg!F32","v":0},{"$f":"Produktionsanlæg!G32","v":0},{"$f":"Produktionsanlæg!H32","v":0},{"$f":"Produktionsanlæg!I32","v":0},{"$f":"Produktionsanlæg!J32","v":0},{"$f":"Produktionsanlæg!K32","v":0},{"$f":"Produktionsanlæg!L32","v":0},{"$f":"Produktionsanlæg!M32","v":0},{"$f":"Produktionsanlæg!N32","v":0},{"$f":"Produktionsanlæg!O32","v":0},{"$f":"Produktionsanlæg!P32","v":0},{"$f":"Produktionsanlæg!Q32","v":0},{"$f":"Produktionsanlæg!R32","v":0},{"$f":"Produktionsanlæg!S32","v":0},{"$f":"Produktionsanlæg!T32","v":0},{"$f":"Produktionsanlæg!U32","v":0},{"$f":"Produktionsanlæg!V32","v":0},{"$f":"Produktionsanlæg!W32","v":0},{"$f":"Produktionsanlæg!X32","v":0},{"$f":"Produktionsanlæg!Y32","v":0},{"$f":"IF(COUNTIF(D32:Y32,\"<>0\")<=1,IF(SUM(D32:Y32)=0,0,(IF(SUM(D32:Y32)>0,IF(SUM(D32:Y32)<400,(1.2675*45967*SUM(D32:Y32)^(-0.4664)),(IF(SUM(D32:Y32)<2000,(39128*SUM(D32:Y32)^(-0.37661)),IF(SUM(D32:Y32)<5000,18893*SUM(D32:Y32)^(-0.28083),IF(SUM(D32:Y32)<100000,29680*SUM(D32:Y32)^(-0.24475),1773.1))))*100/115)*SUM(D32:Y32)*(0.246),0)*1.15*1.06*0.05)/SUM(D32:Y32)),$A$73)","v":0},{"$f":"D32*$Z32","v":0},{"$f":"E32*$Z32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA32","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB32","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC32","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD32","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE32","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF32","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG32","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH32","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI32","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ32","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK32","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL32","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM32","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN32","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO32","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP32","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ32","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR32","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS32","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT32","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU32","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV32","v":0},0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW34:AW57)","v":410894273.37447304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D34","v":0},{"$f":"Produktionsanlæg!E34","v":0},{"$f":"Produktionsanlæg!F34","v":0},{"$f":"Produktionsanlæg!G34","v":0},{"$f":"Produktionsanlæg!H34","v":0},{"$f":"Produktionsanlæg!I34","v":0},{"$f":"Produktionsanlæg!J34","v":0},{"$f":"Produktionsanlæg!K34","v":0},{"$f":"Produktionsanlæg!L34","v":750000},{"$f":"Produktionsanlæg!M34","v":0},{"$f":"Produktionsanlæg!N34","v":0},{"$f":"Produktionsanlæg!O34","v":0},{"$f":"Produktionsanlæg!P34","v":0},{"$f":"Produktionsanlæg!Q34","v":0},{"$f":"Produktionsanlæg!R34","v":0},{"$f":"Produktionsanlæg!S34","v":0},{"$f":"Produktionsanlæg!T34","v":0},{"$f":"Produktionsanlæg!U34","v":0},{"$f":"Produktionsanlæg!V34","v":0},{"$f":"Produktionsanlæg!W34","v":0},{"$f":"Produktionsanlæg!X34","v":0},{"$f":"Produktionsanlæg!Y34","v":0},{"$f":"IF(COUNTIF(D34:Y34,\"<>0\")<=1,IF(SUM(D34:Y34)=0,0,(IF(SUM(D34:Y34)>0,IF(SUM(D34:Y34)<400,(1.2675*45967*SUM(D34:Y34)^(-0.4664)),(IF(SUM(D34:Y34)<2000,(39128*SUM(D34:Y34)^(-0.37661)),IF(SUM(D34:Y34)<5000,18893*SUM(D34:Y34)^(-0.28083),IF(SUM(D34:Y34)<100000,29680*SUM(D34:Y34)^(-0.24475),1773.1))))*100/115)*SUM(D34:Y34)*(IF(SUM(D17:Y17)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D34:Y34)),$A$73)","v":24.121157929232002},{"$f":"D34*$Z34","v":0},{"$f":"E34*$Z34","v":0},{"$f":"F34*$Z34","v":0},0,0,0,0,0,18090868.446924001,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA34:AV34)","v":18090868.446924001},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA34","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB34","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC34","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD34","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE34","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF34","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG34","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH34","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI34","v":8525693.2845106944},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ34","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK34","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL34","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM34","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN34","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO34","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP34","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ34","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR34","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS34","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT34","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU34","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV34","v":0},750000]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D35","v":0},{"$f":"Produktionsanlæg!E35","v":0},{"$f":"Produktionsanlæg!F35","v":0},{"$f":"Produktionsanlæg!G35","v":0},{"$f":"Produktionsanlæg!H35","v":0},{"$f":"Produktionsanlæg!I35","v":0},{"$f":"Produktionsanlæg!J35","v":0},{"$f":"Produktionsanlæg!K35","v":0},{"$f":"Produktionsanlæg!L35","v":0},{"$f":"Produktionsanlæg!M35","v":0},{"$f":"Produktionsanlæg!N35","v":0},{"$f":"Produktionsanlæg!O35","v":0},{"$f":"Produktionsanlæg!P35","v":0},{"$f":"Produktionsanlæg!Q35","v":0},{"$f":"Produktionsanlæg!R35","v":0},{"$f":"Produktionsanlæg!S35","v":0},{"$f":"Produktionsanlæg!T35","v":0},{"$f":"Produktionsanlæg!U35","v":0},{"$f":"Produktionsanlæg!V35","v":0},{"$f":"Produktionsanlæg!W35","v":0},{"$f":"Produktionsanlæg!X35","v":0},{"$f":"Produktionsanlæg!Y35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D35:Y35,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D36","v":0},{"$f":"Produktionsanlæg!E36","v":0},{"$f":"Produktionsanlæg!F36","v":0},{"$f":"Produktionsanlæg!G36","v":0},{"$f":"Produktionsanlæg!H36","v":0},{"$f":"Produktionsanlæg!I36","v":0},{"$f":"Produktionsanlæg!J36","v":0},{"$f":"Produktionsanlæg!K36","v":0},{"$f":"Produktionsanlæg!L36","v":0},{"$f":"Produktionsanlæg!M36","v":0},{"$f":"Produktionsanlæg!N36","v":0},{"$f":"Produktionsanlæg!O36","v":750000},{"$f":"Produktionsanlæg!P36","v":0},{"$f":"Produktionsanlæg!Q36","v":0},{"$f":"Produktionsanlæg!R36","v":0},{"$f":"Produktionsanlæg!S36","v":0},{"$f":"Produktionsanlæg!T36","v":0},{"$f":"Produktionsanlæg!U36","v":0},{"$f":"Produktionsanlæg!V36","v":0},{"$f":"Produktionsanlæg!W36","v":0},{"$f":"Produktionsanlæg!X36","v":0},{"$f":"Produktionsanlæg!Y36","v":0},{"$f":"IF(COUNTIF(D36:Y36,\"<>0\")<=1,IF(SUM(D36:Y36)=0,0,(IF(SUM(D36:Y36)>0,IF(SUM(D36:Y36)<400,(1.2675*45967*SUM(D36:Y36)^(-0.4664)),(IF(SUM(D36:Y36)<2000,(39128*SUM(D36:Y36)^(-0.37661)),IF(SUM(D36:Y36)<5000,18893*SUM(D36:Y36)^(-0.28083),IF(SUM(D36:Y36)<100000,29680*SUM(D36:Y36)^(-0.24475),1773.1))))*100/115)*SUM(D36:Y36)*(IF(SUM(D19:Y19)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D36:Y36)),$A$73)","v":20.129295060000004},{"$f":"D36*$Z36","v":0},0,{"$f":"F36*$Z36","v":0},0,0,0,0,0,0,0,0,15096971.295000004,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA36:AV36)","v":15096971.295000004},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA36","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB36","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC36","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD36","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE36","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF36","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG36","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH36","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI36","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ36","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK36","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL36","v":12182572.791677488},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM36","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN36","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO36","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP36","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ36","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR36","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS36","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT36","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU36","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV36","v":0},750000]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D37","v":0},{"$f":"Produktionsanlæg!E37","v":0},{"$f":"Produktionsanlæg!F37","v":0},{"$f":"Produktionsanlæg!G37","v":0},{"$f":"Produktionsanlæg!H37","v":0},{"$f":"Produktionsanlæg!I37","v":0},{"$f":"Produktionsanlæg!J37","v":0},{"$f":"Produktionsanlæg!K37","v":0},{"$f":"Produktionsanlæg!L37","v":0},{"$f":"Produktionsanlæg!M37","v":0},{"$f":"Produktionsanlæg!N37","v":0},{"$f":"Produktionsanlæg!O37","v":750000},{"$f":"Produktionsanlæg!P37","v":0},{"$f":"Produktionsanlæg!Q37","v":0},{"$f":"Produktionsanlæg!R37","v":0},{"$f":"Produktionsanlæg!S37","v":0},{"$f":"Produktionsanlæg!T37","v":0},{"$f":"Produktionsanlæg!U37","v":0},{"$f":"Produktionsanlæg!V37","v":0},{"$f":"Produktionsanlæg!W37","v":0},{"$f":"Produktionsanlæg!X37","v":0},{"$f":"Produktionsanlæg!Y37","v":0},{"$f":"IF(COUNTIF(D37:Y37,\"<>0\")<=1,IF(SUM(D37:Y37)=0,0,(IF(SUM(D37:Y37)>0,IF(SUM(D37:Y37)<400,(1.2675*45967*SUM(D37:Y37)^(-0.4664)),(IF(SUM(D37:Y37)<2000,(39128*SUM(D37:Y37)^(-0.37661)),IF(SUM(D37:Y37)<5000,18893*SUM(D37:Y37)^(-0.28083),IF(SUM(D37:Y37)<100000,29680*SUM(D37:Y37)^(-0.24475),1773.1))))*100/115)*SUM(D37:Y37)*(IF(SUM(D20:Y20)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D37:Y37)),$A$73)","v":1.3419530040000001},0,0,0,0,0,0,0,0,0,0,0,1006464.753,0,0,0,0,0,0,0,0,0,0,1006464.753,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA37","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB37","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC37","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD37","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE37","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF37","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG37","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH37","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI37","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ37","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK37","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL37","v":812171.51944516564},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM37","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN37","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO37","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP37","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ37","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR37","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS37","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT37","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU37","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV37","v":0},750000]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D38","v":0},{"$f":"Produktionsanlæg!E38","v":0},{"$f":"Produktionsanlæg!F38","v":0},{"$f":"Produktionsanlæg!G38","v":0},{"$f":"Produktionsanlæg!H38","v":0},{"$f":"Produktionsanlæg!I38","v":0},{"$f":"Produktionsanlæg!J38","v":0},{"$f":"Produktionsanlæg!K38","v":0},{"$f":"Produktionsanlæg!L38","v":0},{"$f":"Produktionsanlæg!M38","v":0},{"$f":"Produktionsanlæg!N38","v":0},{"$f":"Produktionsanlæg!O38","v":750000},{"$f":"Produktionsanlæg!P38","v":0},{"$f":"Produktionsanlæg!Q38","v":0},{"$f":"Produktionsanlæg!R38","v":0},{"$f":"Produktionsanlæg!S38","v":0},{"$f":"Produktionsanlæg!T38","v":0},{"$f":"Produktionsanlæg!U38","v":0},{"$f":"Produktionsanlæg!V38","v":0},{"$f":"Produktionsanlæg!W38","v":0},{"$f":"Produktionsanlæg!X38","v":0},{"$f":"Produktionsanlæg!Y38","v":0},{"$f":"IF(COUNTIF(D38:Y38,\"<>0\")<=1,IF(SUM(D38:Y38)=0,0,(IF(SUM(D38:Y38)>0,IF(SUM(D38:Y38)<400,(1.2675*45967*SUM(D38:Y38)^(-0.4664)),(IF(SUM(D38:Y38)<2000,(39128*SUM(D38:Y38)^(-0.37661)),IF(SUM(D38:Y38)<5000,18893*SUM(D38:Y38)^(-0.28083),IF(SUM(D38:Y38)<100000,29680*SUM(D38:Y38)^(-0.24475),1773.1))))*100/115)*SUM(D38:Y38)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D38:Y38)),$A$73)","v":175.58784080837998},0,0,0,0,0,0,0,0,0,0,0,131690880.60628499,0,0,0,0,0,0,0,0,0,0,131690880.60628499,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA38","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB38","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC38","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD38","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE38","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF38","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG38","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH38","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI38","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ38","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK38","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL38","v":106268582.46180269},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM38","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN38","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO38","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP38","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ38","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR38","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS38","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT38","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU38","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV38","v":0},750000]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D39","v":0},{"$f":"Produktionsanlæg!E39","v":0},{"$f":"Produktionsanlæg!F39","v":0},{"$f":"Produktionsanlæg!G39","v":0},{"$f":"Produktionsanlæg!H39","v":0},{"$f":"Produktionsanlæg!I39","v":0},{"$f":"Produktionsanlæg!J39","v":0},{"$f":"Produktionsanlæg!K39","v":0},{"$f":"Produktionsanlæg!L39","v":0},{"$f":"Produktionsanlæg!M39","v":0},{"$f":"Produktionsanlæg!N39","v":0},{"$f":"Produktionsanlæg!O39","v":0},{"$f":"Produktionsanlæg!P39","v":0},{"$f":"Produktionsanlæg!Q39","v":0},{"$f":"Produktionsanlæg!R39","v":0},{"$f":"Produktionsanlæg!S39","v":0},{"$f":"Produktionsanlæg!T39","v":0},{"$f":"Produktionsanlæg!U39","v":0},{"$f":"Produktionsanlæg!V39","v":0},{"$f":"Produktionsanlæg!W39","v":0},{"$f":"Produktionsanlæg!X39","v":0},{"$f":"Produktionsanlæg!Y39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D39:Y39,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D40","v":0},{"$f":"Produktionsanlæg!E40","v":0},{"$f":"Produktionsanlæg!F40","v":0},{"$f":"Produktionsanlæg!G40","v":0},{"$f":"Produktionsanlæg!H40","v":0},{"$f":"Produktionsanlæg!I40","v":0},{"$f":"Produktionsanlæg!J40","v":0},{"$f":"Produktionsanlæg!K40","v":0},{"$f":"Produktionsanlæg!L40","v":0},{"$f":"Produktionsanlæg!M40","v":0},{"$f":"Produktionsanlæg!N40","v":0},{"$f":"Produktionsanlæg!O40","v":750000},{"$f":"Produktionsanlæg!P40","v":0},{"$f":"Produktionsanlæg!Q40","v":0},{"$f":"Produktionsanlæg!R40","v":0},{"$f":"Produktionsanlæg!S40","v":0},{"$f":"Produktionsanlæg!T40","v":0},{"$f":"Produktionsanlæg!U40","v":0},{"$f":"Produktionsanlæg!V40","v":0},{"$f":"Produktionsanlæg!W40","v":0},{"$f":"Produktionsanlæg!X40","v":0},{"$f":"Produktionsanlæg!Y40","v":0},{"$f":"IF(COUNTIF(D40:Y40,\"<>0\")<=1,IF(SUM(D40:Y40)=0,0,(IF(SUM(D40:Y40)>0,IF(SUM(D40:Y40)<400,(1.2675*45967*SUM(D40:Y40)^(-0.4664)),(IF(SUM(D40:Y40)<2000,(39128*SUM(D40:Y40)^(-0.37661)),IF(SUM(D40:Y40)<5000,18893*SUM(D40:Y40)^(-0.28083),IF(SUM(D40:Y40)<100000,29680*SUM(D40:Y40)^(-0.24475),1773.1))))*100/115)*SUM(D40:Y40)*0.1638,0)*1.15*1.06*0.4)/SUM(D40:Y40)),$A$73)","v":123.14392272000001},{"$f":"D40*$Z40","v":0},0,{"$f":"F40*$Z40","v":0},0,0,0,0,0,0,0,0,92357942.040000007,0,0,0,0,0,0,0,0,0,0,92357942.040000007,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA40","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB40","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC40","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD40","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE40","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF40","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG40","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH40","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI40","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ40","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK40","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL40","v":74528680.607909322},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM40","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN40","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO40","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP40","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ40","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR40","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS40","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT40","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU40","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV40","v":0},750000]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D41","v":0},{"$f":"Produktionsanlæg!E41","v":0},{"$f":"Produktionsanlæg!F41","v":0},{"$f":"Produktionsanlæg!G41","v":0},{"$f":"Produktionsanlæg!H41","v":0},{"$f":"Produktionsanlæg!I41","v":0},{"$f":"Produktionsanlæg!J41","v":0},{"$f":"Produktionsanlæg!K41","v":0},{"$f":"Produktionsanlæg!L41","v":0},{"$f":"Produktionsanlæg!M41","v":0},{"$f":"Produktionsanlæg!N41","v":0},{"$f":"Produktionsanlæg!O41","v":750000},{"$f":"Produktionsanlæg!P41","v":0},{"$f":"Produktionsanlæg!Q41","v":0},{"$f":"Produktionsanlæg!R41","v":0},{"$f":"Produktionsanlæg!S41","v":0},{"$f":"Produktionsanlæg!T41","v":0},{"$f":"Produktionsanlæg!U41","v":0},{"$f":"Produktionsanlæg!V41","v":0},{"$f":"Produktionsanlæg!W41","v":0},{"$f":"Produktionsanlæg!X41","v":0},{"$f":"Produktionsanlæg!Y41","v":0},{"$f":"IF(COUNTIF(D41:Y41,\"<>0\")<=1,IF(SUM(D41:Y41)=0,0,(IF(SUM(D41:Y41)>0,IF(SUM(D41:Y41)<400,(1.2675*45967*SUM(D41:Y41)^(-0.4664)),(IF(SUM(D41:Y41)<2000,(39128*SUM(D41:Y41)^(-0.37661)),IF(SUM(D41:Y41)<5000,18893*SUM(D41:Y41)^(-0.28083),IF(SUM(D41:Y41)<100000,29680*SUM(D41:Y41)^(-0.24475),1773.1))))*100/115)*SUM(D41:Y41)*0.1638,0)*1.15*1.06*0.05)/SUM(D41:Y41)),$A$73)","v":15.392990340000001},0,0,0,0,0,0,0,0,0,0,0,11544742.755000001,0,0,0,0,0,0,0,0,0,0,11544742.755000001,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA41","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB41","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC41","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD41","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE41","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF41","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG41","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH41","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI41","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ41","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK41","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL41","v":9316085.0759886652},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM41","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN41","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO41","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP41","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ41","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR41","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS41","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT41","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU41","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV41","v":0},750000]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D42","v":0},{"$f":"Produktionsanlæg!E42","v":0},{"$f":"Produktionsanlæg!F42","v":0},{"$f":"Produktionsanlæg!G42","v":0},{"$f":"Produktionsanlæg!H42","v":0},{"$f":"Produktionsanlæg!I42","v":0},{"$f":"Produktionsanlæg!J42","v":0},{"$f":"Produktionsanlæg!K42","v":0},{"$f":"Produktionsanlæg!L42","v":0},{"$f":"Produktionsanlæg!M42","v":0},{"$f":"Produktionsanlæg!N42","v":0},{"$f":"Produktionsanlæg!O42","v":750000},{"$f":"Produktionsanlæg!P42","v":0},{"$f":"Produktionsanlæg!Q42","v":0},{"$f":"Produktionsanlæg!R42","v":0},{"$f":"Produktionsanlæg!S42","v":0},{"$f":"Produktionsanlæg!T42","v":0},{"$f":"Produktionsanlæg!U42","v":0},{"$f":"Produktionsanlæg!V42","v":0},{"$f":"Produktionsanlæg!W42","v":0},{"$f":"Produktionsanlæg!X42","v":0},{"$f":"Produktionsanlæg!Y42","v":0},{"$f":"IF(COUNTIF(D42:Y42,\"<>0\")<=1,IF(SUM(D42:Y42)=0,0,(IF(SUM(D42:Y42)>0,IF(SUM(D42:Y42)<400,(1.2675*45967*SUM(D42:Y42)^(-0.4664)),(IF(SUM(D42:Y42)<2000,(39128*SUM(D42:Y42)^(-0.37661)),IF(SUM(D42:Y42)<5000,18893*SUM(D42:Y42)^(-0.28083),IF(SUM(D42:Y42)<100000,29680*SUM(D42:Y42)^(-0.24475),1773.1))))*100/115)*SUM(D42:Y42)*(IF(SUM(D38:Y38)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D42:Y42)),$A$73)","v":47.084593831155999},0,0,0,0,0,0,0,0,0,0,0,35313445.373366997,0,0,0,0,0,0,0,0,0,0,35313445.373366997,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA42","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB42","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC42","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD42","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE42","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF42","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG42","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH42","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI42","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ42","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK42","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL42","v":28496352.704098452},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM42","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN42","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO42","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP42","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ42","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR42","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS42","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT42","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU42","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV42","v":0},750000]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D43","v":0},{"$f":"Produktionsanlæg!E43","v":0},{"$f":"Produktionsanlæg!F43","v":0},{"$f":"Produktionsanlæg!G43","v":0},{"$f":"Produktionsanlæg!H43","v":0},{"$f":"Produktionsanlæg!I43","v":0},{"$f":"Produktionsanlæg!J43","v":0},{"$f":"Produktionsanlæg!K43","v":0},{"$f":"Produktionsanlæg!L43","v":0},{"$f":"Produktionsanlæg!M43","v":0},{"$f":"Produktionsanlæg!N43","v":0},{"$f":"Produktionsanlæg!O43","v":0},{"$f":"Produktionsanlæg!P43","v":0},{"$f":"Produktionsanlæg!Q43","v":0},{"$f":"Produktionsanlæg!R43","v":0},{"$f":"Produktionsanlæg!S43","v":0},{"$f":"Produktionsanlæg!T43","v":0},{"$f":"Produktionsanlæg!U43","v":0},{"$f":"Produktionsanlæg!V43","v":0},{"$f":"Produktionsanlæg!W43","v":0},{"$f":"Produktionsanlæg!X43","v":0},{"$f":"Produktionsanlæg!Y43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D43:Y43,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D44","v":0},{"$f":"Produktionsanlæg!E44","v":0},{"$f":"Produktionsanlæg!F44","v":0},{"$f":"Produktionsanlæg!G44","v":0},{"$f":"Produktionsanlæg!H44","v":0},{"$f":"Produktionsanlæg!I44","v":0},{"$f":"Produktionsanlæg!J44","v":0},{"$f":"Produktionsanlæg!K44","v":0},{"$f":"Produktionsanlæg!L44","v":0},{"$f":"Produktionsanlæg!M44","v":0},{"$f":"Produktionsanlæg!N44","v":0},{"$f":"Produktionsanlæg!O44","v":750000},{"$f":"Produktionsanlæg!P44","v":0},{"$f":"Produktionsanlæg!Q44","v":0},{"$f":"Produktionsanlæg!R44","v":0},{"$f":"Produktionsanlæg!S44","v":0},{"$f":"Produktionsanlæg!T44","v":0},{"$f":"Produktionsanlæg!U44","v":0},{"$f":"Produktionsanlæg!V44","v":0},{"$f":"Produktionsanlæg!W44","v":0},{"$f":"Produktionsanlæg!X44","v":0},{"$f":"Produktionsanlæg!Y44","v":0},{"$f":"IF(COUNTIF(D44:Y44,\"<>0\")<=1,IF(SUM(D44:Y44)=0,0,(IF(SUM(D44:Y44)>0,IF(SUM(D44:Y44)<400,(1.2675*45967*SUM(D44:Y44)^(-0.4664)),(IF(SUM(D44:Y44)<2000,(39128*SUM(D44:Y44)^(-0.37661)),IF(SUM(D44:Y44)<5000,18893*SUM(D44:Y44)^(-0.28083),IF(SUM(D44:Y44)<100000,29680*SUM(D44:Y44)^(-0.24475),1773.1))))*100/115)*SUM(D44:Y44)*(IF(SUM(D40:Y40)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D44:Y44)),$A$73)","v":2.4151395099999999},{"$f":"D44*$Z44","v":0},0,{"$f":"F44*$Z44","v":0},0,0,0,0,0,0,0,0,1811354.6325000001,0,0,0,0,0,0,0,0,0,0,1811354.6325000001,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA44","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB44","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC44","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD44","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE44","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF44","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG44","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH44","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI44","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ44","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK44","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL44","v":1461681.2359762436},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM44","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN44","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO44","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP44","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ44","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR44","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS44","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT44","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU44","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV44","v":0},750000]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D45","v":0},{"$f":"Produktionsanlæg!E45","v":0},{"$f":"Produktionsanlæg!F45","v":0},{"$f":"Produktionsanlæg!G45","v":0},{"$f":"Produktionsanlæg!H45","v":0},{"$f":"Produktionsanlæg!I45","v":0},{"$f":"Produktionsanlæg!J45","v":0},{"$f":"Produktionsanlæg!K45","v":0},{"$f":"Produktionsanlæg!L45","v":0},{"$f":"Produktionsanlæg!M45","v":0},{"$f":"Produktionsanlæg!N45","v":0},{"$f":"Produktionsanlæg!O45","v":750000},{"$f":"Produktionsanlæg!P45","v":0},{"$f":"Produktionsanlæg!Q45","v":0},{"$f":"Produktionsanlæg!R45","v":0},{"$f":"Produktionsanlæg!S45","v":0},{"$f":"Produktionsanlæg!T45","v":0},{"$f":"Produktionsanlæg!U45","v":0},{"$f":"Produktionsanlæg!V45","v":0},{"$f":"Produktionsanlæg!W45","v":0},{"$f":"Produktionsanlæg!X45","v":0},{"$f":"Produktionsanlæg!Y45","v":0},{"$f":"IF(COUNTIF(D45:Y45,\"<>0\")<=1,IF(SUM(D45:Y45)=0,0,(IF(SUM(D45:Y45)>0,IF(SUM(D45:Y45)<400,(1.2675*45967*SUM(D45:Y45)^(-0.4664)),(IF(SUM(D45:Y45)<2000,(39128*SUM(D45:Y45)^(-0.37661)),IF(SUM(D45:Y45)<5000,18893*SUM(D45:Y45)^(-0.28083),IF(SUM(D45:Y45)<100000,29680*SUM(D45:Y45)^(-0.24475),1773.1))))*100/115)*SUM(D45:Y45)*(IF(SUM(D41:Y41)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D45:Y45)),$A$73)","v":0.48302790200000001},0,0,0,0,0,0,0,0,0,0,0,362270.9265,0,0,0,0,0,0,0,0,0,0,362270.9265,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA45","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB45","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC45","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD45","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE45","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF45","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG45","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH45","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI45","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ45","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK45","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL45","v":292336.24719524872},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM45","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN45","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO45","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP45","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ45","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR45","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS45","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT45","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU45","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV45","v":0},750000]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D46","v":0},{"$f":"Produktionsanlæg!E46","v":0},{"$f":"Produktionsanlæg!F46","v":0},{"$f":"Produktionsanlæg!G46","v":0},{"$f":"Produktionsanlæg!H46","v":0},{"$f":"Produktionsanlæg!I46","v":0},{"$f":"Produktionsanlæg!J46","v":0},{"$f":"Produktionsanlæg!K46","v":0},{"$f":"Produktionsanlæg!L46","v":0},{"$f":"Produktionsanlæg!M46","v":0},{"$f":"Produktionsanlæg!N46","v":0},{"$f":"Produktionsanlæg!O46","v":0},{"$f":"Produktionsanlæg!P46","v":0},{"$f":"Produktionsanlæg!Q46","v":0},{"$f":"Produktionsanlæg!R46","v":0},{"$f":"Produktionsanlæg!S46","v":0},{"$f":"Produktionsanlæg!T46","v":0},{"$f":"Produktionsanlæg!U46","v":0},{"$f":"Produktionsanlæg!V46","v":0},{"$f":"Produktionsanlæg!W46","v":0},{"$f":"Produktionsanlæg!X46","v":0},{"$f":"Produktionsanlæg!Y46","v":0},{"$f":"IF(COUNTIF(D46:Y46,\"<>0\")<=1,IF(SUM(D46:Y46)=0,0,(IF(SUM(D46:Y46)>0,IF(SUM(D46:Y46)<400,(1.2675*45967*SUM(D46:Y46)^(-0.4664)),(IF(SUM(D46:Y46)<2000,(39128*SUM(D46:Y46)^(-0.37661)),IF(SUM(D46:Y46)<5000,18893*SUM(D46:Y46)^(-0.28083),IF(SUM(D46:Y46)<100000,29680*SUM(D46:Y46)^(-0.24475),1773.1))))*100/115)*SUM(D46:Y46)*(IF(SUM(D38:Y38)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D46:Y46)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA46","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB46","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC46","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD46","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE46","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF46","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG46","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH46","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI46","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ46","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK46","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL46","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM46","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN46","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO46","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP46","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ46","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR46","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS46","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT46","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU46","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV46","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D47","v":0},{"$f":"Produktionsanlæg!E47","v":0},{"$f":"Produktionsanlæg!F47","v":0},{"$f":"Produktionsanlæg!G47","v":0},{"$f":"Produktionsanlæg!H47","v":0},{"$f":"Produktionsanlæg!I47","v":0},{"$f":"Produktionsanlæg!J47","v":0},{"$f":"Produktionsanlæg!K47","v":0},{"$f":"Produktionsanlæg!L47","v":0},{"$f":"Produktionsanlæg!M47","v":0},{"$f":"Produktionsanlæg!N47","v":0},{"$f":"Produktionsanlæg!O47","v":0},{"$f":"Produktionsanlæg!P47","v":0},{"$f":"Produktionsanlæg!Q47","v":0},{"$f":"Produktionsanlæg!R47","v":0},{"$f":"Produktionsanlæg!S47","v":0},{"$f":"Produktionsanlæg!T47","v":0},{"$f":"Produktionsanlæg!U47","v":0},{"$f":"Produktionsanlæg!V47","v":0},{"$f":"Produktionsanlæg!W47","v":0},{"$f":"Produktionsanlæg!X47","v":0},{"$f":"Produktionsanlæg!Y47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D47:Y47,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D48","v":0},{"$f":"Produktionsanlæg!E48","v":0},{"$f":"Produktionsanlæg!F48","v":0},{"$f":"Produktionsanlæg!G48","v":0},{"$f":"Produktionsanlæg!H48","v":0},{"$f":"Produktionsanlæg!I48","v":0},{"$f":"Produktionsanlæg!J48","v":0},{"$f":"Produktionsanlæg!K48","v":0},{"$f":"Produktionsanlæg!L48","v":0},{"$f":"Produktionsanlæg!M48","v":0},{"$f":"Produktionsanlæg!N48","v":0},{"$f":"Produktionsanlæg!O48","v":0},{"$f":"Produktionsanlæg!P48","v":0},{"$f":"Produktionsanlæg!Q48","v":0},{"$f":"Produktionsanlæg!R48","v":0},{"$f":"Produktionsanlæg!S48","v":0},{"$f":"Produktionsanlæg!T48","v":0},{"$f":"Produktionsanlæg!U48","v":0},{"$f":"Produktionsanlæg!V48","v":0},{"$f":"Produktionsanlæg!W48","v":0},{"$f":"Produktionsanlæg!X48","v":0},{"$f":"Produktionsanlæg!Y48","v":0},{"$f":"IF(COUNTIF(D48:Y48,\"<>0\")<=1,IF(SUM(D48:Y48)=0,0,(IF(SUM(D48:Y48)>0,IF(SUM(D48:Y48)<400,(1.2675*45967*SUM(D48:Y48)^(-0.4664)),(IF(SUM(D48:Y48)<2000,(39128*SUM(D48:Y48)^(-0.37661)),IF(SUM(D48:Y48)<5000,18893*SUM(D48:Y48)^(-0.28083),IF(SUM(D48:Y48)<100000,29680*SUM(D48:Y48)^(-0.24475),1773.1))))*100/115)*SUM(D48:Y48)*(IF(SUM(D40:Y40)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D48:Y48)),$A$73)","v":0},{"$f":"D48*$Z48","v":0},0,{"$f":"F48*$Z48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA48","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB48","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC48","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD48","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE48","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF48","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG48","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH48","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI48","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ48","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK48","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL48","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM48","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN48","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO48","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP48","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ48","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR48","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS48","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT48","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU48","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV48","v":0},0]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D49","v":0},{"$f":"Produktionsanlæg!E49","v":0},{"$f":"Produktionsanlæg!F49","v":0},{"$f":"Produktionsanlæg!G49","v":0},{"$f":"Produktionsanlæg!H49","v":0},{"$f":"Produktionsanlæg!I49","v":0},{"$f":"Produktionsanlæg!J49","v":0},{"$f":"Produktionsanlæg!K49","v":0},{"$f":"Produktionsanlæg!L49","v":0},{"$f":"Produktionsanlæg!M49","v":0},{"$f":"Produktionsanlæg!N49","v":0},{"$f":"Produktionsanlæg!O49","v":0},{"$f":"Produktionsanlæg!P49","v":0},{"$f":"Produktionsanlæg!Q49","v":0},{"$f":"Produktionsanlæg!R49","v":0},{"$f":"Produktionsanlæg!S49","v":0},{"$f":"Produktionsanlæg!T49","v":0},{"$f":"Produktionsanlæg!U49","v":0},{"$f":"Produktionsanlæg!V49","v":0},{"$f":"Produktionsanlæg!W49","v":0},{"$f":"Produktionsanlæg!X49","v":0},{"$f":"Produktionsanlæg!Y49","v":0},{"$f":"IF(COUNTIF(D49:Y49,\"<>0\")<=1,IF(SUM(D49:Y49)=0,0,(IF(SUM(D49:Y49)>0,IF(SUM(D49:Y49)<400,(1.2675*45967*SUM(D49:Y49)^(-0.4664)),(IF(SUM(D49:Y49)<2000,(39128*SUM(D49:Y49)^(-0.37661)),IF(SUM(D49:Y49)<5000,18893*SUM(D49:Y49)^(-0.28083),IF(SUM(D49:Y49)<100000,29680*SUM(D49:Y49)^(-0.24475),1773.1))))*100/115)*SUM(D49:Y49)*(IF(SUM(D41:Y41)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D49:Y49)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA49","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB49","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC49","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD49","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE49","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF49","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG49","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH49","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI49","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ49","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK49","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL49","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM49","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN49","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO49","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP49","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ49","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR49","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS49","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT49","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU49","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV49","v":0},0]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D50","v":0},{"$f":"Produktionsanlæg!E50","v":0},{"$f":"Produktionsanlæg!F50","v":0},{"$f":"Produktionsanlæg!G50","v":0},{"$f":"Produktionsanlæg!H50","v":0},{"$f":"Produktionsanlæg!I50","v":0},{"$f":"Produktionsanlæg!J50","v":0},{"$f":"Produktionsanlæg!K50","v":0},{"$f":"Produktionsanlæg!L50","v":0},{"$f":"Produktionsanlæg!M50","v":0},{"$f":"Produktionsanlæg!N50","v":0},{"$f":"Produktionsanlæg!O50","v":0},{"$f":"Produktionsanlæg!P50","v":0},{"$f":"Produktionsanlæg!Q50","v":0},{"$f":"Produktionsanlæg!R50","v":0},{"$f":"Produktionsanlæg!S50","v":0},{"$f":"Produktionsanlæg!T50","v":0},{"$f":"Produktionsanlæg!U50","v":0},{"$f":"Produktionsanlæg!V50","v":0},{"$f":"Produktionsanlæg!W50","v":0},{"$f":"Produktionsanlæg!X50","v":0},{"$f":"Produktionsanlæg!Y50","v":0},{"$f":"IF(COUNTIF(D50:Y50,\"<>0\")<=1,IF(SUM(D50:Y50)=0,0,(IF(SUM(D50:Y50)>0,IF(SUM(D50:Y50)<400,(1.2675*45967*SUM(D50:Y50)^(-0.4664)),(IF(SUM(D50:Y50)<2000,(39128*SUM(D50:Y50)^(-0.37661)),IF(SUM(D50:Y50)<5000,18893*SUM(D50:Y50)^(-0.28083),IF(SUM(D50:Y50)<100000,29680*SUM(D50:Y50)^(-0.24475),1773.1))))*100/115)*SUM(D50:Y50)*(IF(SUM(D38:Y38)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D50:Y50)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA50","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB50","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC50","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD50","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE50","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF50","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG50","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH50","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI50","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ50","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK50","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL50","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM50","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN50","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO50","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP50","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ50","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR50","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS50","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT50","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU50","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV50","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D51","v":0},{"$f":"Produktionsanlæg!E51","v":0},{"$f":"Produktionsanlæg!F51","v":0},{"$f":"Produktionsanlæg!G51","v":0},{"$f":"Produktionsanlæg!H51","v":0},{"$f":"Produktionsanlæg!I51","v":0},{"$f":"Produktionsanlæg!J51","v":0},{"$f":"Produktionsanlæg!K51","v":0},{"$f":"Produktionsanlæg!L51","v":0},{"$f":"Produktionsanlæg!M51","v":0},{"$f":"Produktionsanlæg!N51","v":0},{"$f":"Produktionsanlæg!O51","v":0},{"$f":"Produktionsanlæg!P51","v":0},{"$f":"Produktionsanlæg!Q51","v":0},{"$f":"Produktionsanlæg!R51","v":0},{"$f":"Produktionsanlæg!S51","v":0},{"$f":"Produktionsanlæg!T51","v":0},{"$f":"Produktionsanlæg!U51","v":0},{"$f":"Produktionsanlæg!V51","v":0},{"$f":"Produktionsanlæg!W51","v":0},{"$f":"Produktionsanlæg!X51","v":0},{"$f":"Produktionsanlæg!Y51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D51:Y51,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D52","v":0},{"$f":"Produktionsanlæg!E52","v":0},{"$f":"Produktionsanlæg!F52","v":0},{"$f":"Produktionsanlæg!G52","v":0},{"$f":"Produktionsanlæg!H52","v":0},{"$f":"Produktionsanlæg!I52","v":0},{"$f":"Produktionsanlæg!J52","v":0},{"$f":"Produktionsanlæg!K52","v":0},{"$f":"Produktionsanlæg!L52","v":0},{"$f":"Produktionsanlæg!M52","v":0},{"$f":"Produktionsanlæg!N52","v":0},{"$f":"Produktionsanlæg!O52","v":0},{"$f":"Produktionsanlæg!P52","v":0},{"$f":"Produktionsanlæg!Q52","v":0},{"$f":"Produktionsanlæg!R52","v":0},{"$f":"Produktionsanlæg!S52","v":0},{"$f":"Produktionsanlæg!T52","v":0},{"$f":"Produktionsanlæg!U52","v":0},{"$f":"Produktionsanlæg!V52","v":0},{"$f":"Produktionsanlæg!W52","v":0},{"$f":"Produktionsanlæg!X52","v":0},{"$f":"Produktionsanlæg!Y52","v":0},{"$f":"IF(COUNTIF(D52:Y52,\"<>0\")<=1,IF(SUM(D52:Y52)=0,0,(IF(SUM(D52:Y52)>0,IF(SUM(D52:Y52)<400,(1.2675*45967*SUM(D52:Y52)^(-0.4664)),(IF(SUM(D52:Y52)<2000,(39128*SUM(D52:Y52)^(-0.37661)),IF(SUM(D52:Y52)<5000,18893*SUM(D52:Y52)^(-0.28083),IF(SUM(D52:Y52)<100000,29680*SUM(D52:Y52)^(-0.24475),1773.1))))*100/115)*SUM(D52:Y52)*(IF(SUM(D40:Y40)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D52:Y52)),$A$73)","v":0},{"$f":"D52*$Z52","v":0},0,{"$f":"F52*$Z52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA52","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB52","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC52","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD52","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE52","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF52","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG52","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH52","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI52","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ52","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK52","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL52","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM52","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN52","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO52","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP52","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ52","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR52","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS52","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT52","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU52","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV52","v":0},0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D53","v":0},{"$f":"Produktionsanlæg!E53","v":0},{"$f":"Produktionsanlæg!F53","v":0},{"$f":"Produktionsanlæg!G53","v":0},{"$f":"Produktionsanlæg!H53","v":0},{"$f":"Produktionsanlæg!I53","v":0},{"$f":"Produktionsanlæg!J53","v":0},{"$f":"Produktionsanlæg!K53","v":0},{"$f":"Produktionsanlæg!L53","v":0},{"$f":"Produktionsanlæg!M53","v":0},{"$f":"Produktionsanlæg!N53","v":0},{"$f":"Produktionsanlæg!O53","v":0},{"$f":"Produktionsanlæg!P53","v":0},{"$f":"Produktionsanlæg!Q53","v":0},{"$f":"Produktionsanlæg!R53","v":0},{"$f":"Produktionsanlæg!S53","v":0},{"$f":"Produktionsanlæg!T53","v":0},{"$f":"Produktionsanlæg!U53","v":0},{"$f":"Produktionsanlæg!V53","v":0},{"$f":"Produktionsanlæg!W53","v":0},{"$f":"Produktionsanlæg!X53","v":0},{"$f":"Produktionsanlæg!Y53","v":0},{"$f":"IF(COUNTIF(D53:Y53,\"<>0\")<=1,IF(SUM(D53:Y53)=0,0,(IF(SUM(D53:Y53)>0,IF(SUM(D53:Y53)<400,(1.2675*45967*SUM(D53:Y53)^(-0.4664)),(IF(SUM(D53:Y53)<2000,(39128*SUM(D53:Y53)^(-0.37661)),IF(SUM(D53:Y53)<5000,18893*SUM(D53:Y53)^(-0.28083),IF(SUM(D53:Y53)<100000,29680*SUM(D53:Y53)^(-0.24475),1773.1))))*100/115)*SUM(D53:Y53)*(IF(SUM(D41:Y41)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D53:Y53)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA53","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB53","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC53","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD53","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE53","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF53","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG53","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH53","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI53","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ53","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK53","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL53","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM53","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN53","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO53","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP53","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ53","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR53","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS53","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT53","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU53","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV53","v":0},0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D54","v":0},{"$f":"Produktionsanlæg!E54","v":0},{"$f":"Produktionsanlæg!F54","v":0},{"$f":"Produktionsanlæg!G54","v":0},{"$f":"Produktionsanlæg!H54","v":0},{"$f":"Produktionsanlæg!I54","v":0},{"$f":"Produktionsanlæg!J54","v":0},{"$f":"Produktionsanlæg!K54","v":0},{"$f":"Produktionsanlæg!L54","v":750000},{"$f":"Produktionsanlæg!M54","v":0},{"$f":"Produktionsanlæg!N54","v":0},{"$f":"Produktionsanlæg!O54","v":0},{"$f":"Produktionsanlæg!P54","v":0},{"$f":"Produktionsanlæg!Q54","v":0},{"$f":"Produktionsanlæg!R54","v":0},{"$f":"Produktionsanlæg!S54","v":0},{"$f":"Produktionsanlæg!T54","v":0},{"$f":"Produktionsanlæg!U54","v":0},{"$f":"Produktionsanlæg!V54","v":0},{"$f":"Produktionsanlæg!W54","v":0},{"$f":"Produktionsanlæg!X54","v":0},{"$f":"Produktionsanlæg!Y54","v":0},{"$f":"IF(COUNTIF(D54:Y54,\"<>0\")<=1,IF(SUM(D54:Y54)=0,0,(IF(SUM(D54:Y54)>0,IF(SUM(D54:Y54)<400,(1.2675*45967*SUM(D54:Y54)^(-0.4664)),(IF(SUM(D54:Y54)<2000,(39128*SUM(D54:Y54)^(-0.37661)),IF(SUM(D54:Y54)<5000,18893*SUM(D54:Y54)^(-0.28083),IF(SUM(D54:Y54)<100000,29680*SUM(D54:Y54)^(-0.24475),1773.1))))*100/115)*SUM(D54:Y54)*(IF(SUM(D38:Y38)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D54:Y54)),$A$73)","v":68.952676569196001},0,0,0,0,0,0,0,0,51714507.426897004,0,0,0,0,0,0,0,0,0,0,0,0,0,51714507.426897004,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA54","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB54","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC54","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD54","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE54","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF54","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG54","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH54","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI54","v":24371523.676423673},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ54","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK54","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL54","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM54","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN54","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO54","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP54","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ54","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR54","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS54","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT54","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU54","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV54","v":0},750000]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D55","v":0},{"$f":"Produktionsanlæg!E55","v":0},{"$f":"Produktionsanlæg!F55","v":0},{"$f":"Produktionsanlæg!G55","v":0},{"$f":"Produktionsanlæg!H55","v":0},{"$f":"Produktionsanlæg!I55","v":0},{"$f":"Produktionsanlæg!J55","v":0},{"$f":"Produktionsanlæg!K55","v":0},{"$f":"Produktionsanlæg!L55","v":0},{"$f":"Produktionsanlæg!M55","v":0},{"$f":"Produktionsanlæg!N55","v":0},{"$f":"Produktionsanlæg!O55","v":0},{"$f":"Produktionsanlæg!P55","v":0},{"$f":"Produktionsanlæg!Q55","v":0},{"$f":"Produktionsanlæg!R55","v":0},{"$f":"Produktionsanlæg!S55","v":0},{"$f":"Produktionsanlæg!T55","v":0},{"$f":"Produktionsanlæg!U55","v":0},{"$f":"Produktionsanlæg!V55","v":0},{"$f":"Produktionsanlæg!W55","v":0},{"$f":"Produktionsanlæg!X55","v":0},{"$f":"Produktionsanlæg!Y55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D55:Y55,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D56","v":0},{"$f":"Produktionsanlæg!E56","v":0},{"$f":"Produktionsanlæg!F56","v":0},{"$f":"Produktionsanlæg!G56","v":0},{"$f":"Produktionsanlæg!H56","v":0},{"$f":"Produktionsanlæg!I56","v":0},{"$f":"Produktionsanlæg!J56","v":0},{"$f":"Produktionsanlæg!K56","v":0},{"$f":"Produktionsanlæg!L56","v":0},{"$f":"Produktionsanlæg!M56","v":0},{"$f":"Produktionsanlæg!N56","v":0},{"$f":"Produktionsanlæg!O56","v":750000},{"$f":"Produktionsanlæg!P56","v":0},{"$f":"Produktionsanlæg!Q56","v":0},{"$f":"Produktionsanlæg!R56","v":0},{"$f":"Produktionsanlæg!S56","v":0},{"$f":"Produktionsanlæg!T56","v":0},{"$f":"Produktionsanlæg!U56","v":0},{"$f":"Produktionsanlæg!V56","v":0},{"$f":"Produktionsanlæg!W56","v":0},{"$f":"Produktionsanlæg!X56","v":0},{"$f":"Produktionsanlæg!Y56","v":0},{"$f":"IF(COUNTIF(D56:Y56,\"<>0\")<=1,IF(SUM(D56:Y56)=0,0,(IF(SUM(D56:Y56)>0,IF(SUM(D56:Y56)<400,(1.2675*45967*SUM(D56:Y56)^(-0.4664)),(IF(SUM(D56:Y56)<2000,(39128*SUM(D56:Y56)^(-0.37661)),IF(SUM(D56:Y56)<5000,18893*SUM(D56:Y56)^(-0.28083),IF(SUM(D56:Y56)<100000,29680*SUM(D56:Y56)^(-0.24475),1773.1))))*100/115)*SUM(D56:Y56)*(IF(SUM(D40:Y40)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D56:Y56)),$A$73)","v":63.778477924000008},{"$f":"D56*$Z56","v":0},{"$f":"E56*$Z56","v":0},{"$f":"F56*$Z56","v":0},0,0,0,0,0,0,0,0,47833858.443000004,0,0,0,0,0,0,0,0,0,0,47833858.443000004,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA56","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB56","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC56","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD56","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE56","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF56","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG56","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH56","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI56","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ56","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK56","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL56","v":38599759.581025563},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM56","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN56","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO56","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP56","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ56","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR56","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS56","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT56","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU56","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV56","v":0},750000]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D57","v":0},{"$f":"Produktionsanlæg!E57","v":0},{"$f":"Produktionsanlæg!F57","v":0},{"$f":"Produktionsanlæg!G57","v":0},{"$f":"Produktionsanlæg!H57","v":0},{"$f":"Produktionsanlæg!I57","v":0},{"$f":"Produktionsanlæg!J57","v":0},{"$f":"Produktionsanlæg!K57","v":0},{"$f":"Produktionsanlæg!L57","v":0},{"$f":"Produktionsanlæg!M57","v":0},{"$f":"Produktionsanlæg!N57","v":0},{"$f":"Produktionsanlæg!O57","v":750000},{"$f":"Produktionsanlæg!P57","v":0},{"$f":"Produktionsanlæg!Q57","v":0},{"$f":"Produktionsanlæg!R57","v":0},{"$f":"Produktionsanlæg!S57","v":0},{"$f":"Produktionsanlæg!T57","v":0},{"$f":"Produktionsanlæg!U57","v":0},{"$f":"Produktionsanlæg!V57","v":0},{"$f":"Produktionsanlæg!W57","v":0},{"$f":"Produktionsanlæg!X57","v":0},{"$f":"Produktionsanlæg!Y57","v":0},{"$f":"IF(COUNTIF(D57:Y57,\"<>0\")<=1,IF(SUM(D57:Y57)=0,0,(IF(SUM(D57:Y57)>0,IF(SUM(D57:Y57)<400,(1.2675*45967*SUM(D57:Y57)^(-0.4664)),(IF(SUM(D57:Y57)<2000,(39128*SUM(D57:Y57)^(-0.37661)),IF(SUM(D57:Y57)<5000,18893*SUM(D57:Y57)^(-0.28083),IF(SUM(D57:Y57)<100000,29680*SUM(D57:Y57)^(-0.24475),1773.1))))*100/115)*SUM(D57:Y57)*(IF(SUM(D41:Y41)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D57:Y57)),$A$73)","v":5.4279555680000007},{"$f":"D57*$Z57","v":0},{"$f":"E57*$Z57","v":0},0,0,0,0,0,0,0,0,0,4070966.6760000004,0,0,0,0,0,0,0,0,0,0,4070966.6760000004,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA57","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB57","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC57","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD57","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE57","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF57","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG57","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH57","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI57","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ57","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK57","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL57","v":3285085.9217894101},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM57","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN57","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO57","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP57","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ57","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR57","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS57","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT57","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU57","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV57","v":0},750000]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW59:AW70)","v":2436170368.9331899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D59","v":0},{"$f":"Produktionsanlæg!E59","v":0},{"$f":"Produktionsanlæg!F59","v":0},{"$f":"Produktionsanlæg!G59","v":0},{"$f":"Produktionsanlæg!H59","v":0},{"$f":"Produktionsanlæg!I59","v":0},{"$f":"Produktionsanlæg!J59","v":0},{"$f":"Produktionsanlæg!K59","v":0},{"$f":"Produktionsanlæg!L59","v":0},{"$f":"Produktionsanlæg!M59","v":0},{"$f":"Produktionsanlæg!N59","v":0},{"$f":"Produktionsanlæg!O59","v":0},{"$f":"Produktionsanlæg!P59","v":0},{"$f":"Produktionsanlæg!Q59","v":0},{"$f":"Produktionsanlæg!R59","v":0},{"$f":"Produktionsanlæg!S59","v":0},{"$f":"Produktionsanlæg!T59","v":0},{"$f":"Produktionsanlæg!U59","v":0},{"$f":"Produktionsanlæg!V59","v":0},{"$f":"Produktionsanlæg!W59","v":0},{"$f":"Produktionsanlæg!X59","v":0},{"$f":"Produktionsanlæg!Y59","v":0},{"$f":"IF(COUNTIF(D59:Y59,\"<>0\")<=1,IF(SUM(D59:Y59)=0,0,(IF(SUM(D59:Y59)>0,IF(SUM(D59:Y59)<400,(1.2675*45967*SUM(D59:Y59)^(-0.4664)),(IF(SUM(D59:Y59)<2000,(39128*SUM(D59:Y59)^(-0.37661)),IF(SUM(D59:Y59)<5000,18893*SUM(D59:Y59)^(-0.28083),IF(SUM(D59:Y59)<100000,29680*SUM(D59:Y59)^(-0.24475),1773.1))))*100/115)*SUM(D59:Y59)*(IF(SUM(D38:Y38)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D59:Y59)),$A$73)","v":0},{"$f":"D59*$Z59","v":0},{"$f":"E59*$Z59","v":0},{"$f":"F59*$Z59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA59:AV59)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA59","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB59","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC59","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD59","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE59","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF59","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG59","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH59","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI59","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ59","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK59","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL59","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM59","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN59","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO59","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP59","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ59","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR59","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS59","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT59","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU59","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV59","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D60","v":0},{"$f":"Produktionsanlæg!E60","v":0},{"$f":"Produktionsanlæg!F60","v":0},{"$f":"Produktionsanlæg!G60","v":0},{"$f":"Produktionsanlæg!H60","v":0},{"$f":"Produktionsanlæg!I60","v":0},{"$f":"Produktionsanlæg!J60","v":0},{"$f":"Produktionsanlæg!K60","v":0},{"$f":"Produktionsanlæg!L60","v":0},{"$f":"Produktionsanlæg!M60","v":0},{"$f":"Produktionsanlæg!N60","v":0},{"$f":"Produktionsanlæg!O60","v":0},{"$f":"Produktionsanlæg!P60","v":0},{"$f":"Produktionsanlæg!Q60","v":0},{"$f":"Produktionsanlæg!R60","v":0},{"$f":"Produktionsanlæg!S60","v":0},{"$f":"Produktionsanlæg!T60","v":0},{"$f":"Produktionsanlæg!U60","v":0},{"$f":"Produktionsanlæg!V60","v":0},{"$f":"Produktionsanlæg!W60","v":0},{"$f":"Produktionsanlæg!X60","v":0},{"$f":"Produktionsanlæg!Y60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D60:Y60,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D61","v":0},{"$f":"Produktionsanlæg!E61","v":0},{"$f":"Produktionsanlæg!F61","v":0},{"$f":"Produktionsanlæg!G61","v":0},{"$f":"Produktionsanlæg!H61","v":0},{"$f":"Produktionsanlæg!I61","v":0},{"$f":"Produktionsanlæg!J61","v":0},{"$f":"Produktionsanlæg!K61","v":0},{"$f":"Produktionsanlæg!L61","v":0},{"$f":"Produktionsanlæg!M61","v":0},{"$f":"Produktionsanlæg!N61","v":0},{"$f":"Produktionsanlæg!O61","v":0},{"$f":"Produktionsanlæg!P61","v":0},{"$f":"Produktionsanlæg!Q61","v":0},{"$f":"Produktionsanlæg!R61","v":0},{"$f":"Produktionsanlæg!S61","v":0},{"$f":"Produktionsanlæg!T61","v":0},{"$f":"Produktionsanlæg!U61","v":0},{"$f":"Produktionsanlæg!V61","v":0},{"$f":"Produktionsanlæg!W61","v":0},{"$f":"Produktionsanlæg!X61","v":0},{"$f":"Produktionsanlæg!Y61","v":0},{"$f":"IF(COUNTIF(D61:Y61,\"<>0\")<=1,IF(SUM(D61:Y61)=0,0,(IF(SUM(D61:Y61)>0,IF(SUM(D61:Y61)<400,(1.2675*45967*SUM(D61:Y61)^(-0.4664)),(IF(SUM(D61:Y61)<2000,(39128*SUM(D61:Y61)^(-0.37661)),IF(SUM(D61:Y61)<5000,18893*SUM(D61:Y61)^(-0.28083),IF(SUM(D61:Y61)<100000,29680*SUM(D61:Y61)^(-0.24475),1773.1))))*100/115)*SUM(D61:Y61)*(IF(SUM(D40:Y40)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D61:Y61)),$A$73)","v":0},{"$f":"D61*$Z61","v":0},0,{"$f":"F61*$Z61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA61:AV61)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA61","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB61","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC61","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD61","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE61","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF61","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG61","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH61","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI61","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ61","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK61","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL61","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM61","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN61","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO61","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP61","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ61","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR61","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS61","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT61","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU61","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV61","v":0},0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D62","v":0},{"$f":"Produktionsanlæg!E62","v":0},{"$f":"Produktionsanlæg!F62","v":0},{"$f":"Produktionsanlæg!G62","v":0},{"$f":"Produktionsanlæg!H62","v":0},{"$f":"Produktionsanlæg!I62","v":0},{"$f":"Produktionsanlæg!J62","v":0},{"$f":"Produktionsanlæg!K62","v":0},{"$f":"Produktionsanlæg!L62","v":0},{"$f":"Produktionsanlæg!M62","v":0},{"$f":"Produktionsanlæg!N62","v":0},{"$f":"Produktionsanlæg!O62","v":0},{"$f":"Produktionsanlæg!P62","v":0},{"$f":"Produktionsanlæg!Q62","v":0},{"$f":"Produktionsanlæg!R62","v":0},{"$f":"Produktionsanlæg!S62","v":0},{"$f":"Produktionsanlæg!T62","v":0},{"$f":"Produktionsanlæg!U62","v":0},{"$f":"Produktionsanlæg!V62","v":0},{"$f":"Produktionsanlæg!W62","v":0},{"$f":"Produktionsanlæg!X62","v":0},{"$f":"Produktionsanlæg!Y62","v":0},{"$f":"IF(COUNTIF(D62:Y62,\"<>0\")<=1,IF(SUM(D62:Y62)=0,0,(IF(SUM(D62:Y62)>0,IF(SUM(D62:Y62)<400,(1.2675*45967*SUM(D62:Y62)^(-0.4664)),(IF(SUM(D62:Y62)<2000,(39128*SUM(D62:Y62)^(-0.37661)),IF(SUM(D62:Y62)<5000,18893*SUM(D62:Y62)^(-0.28083),IF(SUM(D62:Y62)<100000,29680*SUM(D62:Y62)^(-0.24475),1773.1))))*100/115)*SUM(D62:Y62)*(IF(SUM(D41:Y41)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D62:Y62)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA62","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB62","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC62","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD62","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE62","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF62","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG62","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH62","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI62","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ62","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK62","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL62","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM62","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN62","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO62","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP62","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ62","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR62","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS62","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT62","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU62","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV62","v":0},0]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D63","v":0},{"$f":"Produktionsanlæg!E63","v":0},{"$f":"Produktionsanlæg!F63","v":0},{"$f":"Produktionsanlæg!G63","v":0},{"$f":"Produktionsanlæg!H63","v":0},{"$f":"Produktionsanlæg!I63","v":0},{"$f":"Produktionsanlæg!J63","v":0},{"$f":"Produktionsanlæg!K63","v":0},{"$f":"Produktionsanlæg!L63","v":0},{"$f":"Produktionsanlæg!M63","v":0},{"$f":"Produktionsanlæg!N63","v":0},{"$f":"Produktionsanlæg!O63","v":0},{"$f":"Produktionsanlæg!P63","v":0},{"$f":"Produktionsanlæg!Q63","v":0},{"$f":"Produktionsanlæg!R63","v":0},{"$f":"Produktionsanlæg!S63","v":0},{"$f":"Produktionsanlæg!T63","v":0},{"$f":"Produktionsanlæg!U63","v":0},{"$f":"Produktionsanlæg!V63","v":0},{"$f":"Produktionsanlæg!W63","v":0},{"$f":"Produktionsanlæg!X63","v":0},{"$f":"Produktionsanlæg!Y63","v":0},{"$f":"IF(COUNTIF(D63:Y63,\"<>0\")<=1,IF(SUM(D63:Y63)=0,0,(IF(SUM(D63:Y63)>0,IF(SUM(D63:Y63)<400,(1.2675*45967*SUM(D63:Y63)^(-0.4664)),(IF(SUM(D63:Y63)<2000,(39128*SUM(D63:Y63)^(-0.37661)),IF(SUM(D63:Y63)<5000,18893*SUM(D63:Y63)^(-0.28083),IF(SUM(D63:Y63)<100000,29680*SUM(D63:Y63)^(-0.24475),1773.1))))*100/115)*SUM(D63:Y63)*(IF(SUM(D38:Y38)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D63:Y63)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA63","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB63","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC63","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD63","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE63","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF63","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG63","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH63","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI63","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ63","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK63","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL63","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM63","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN63","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO63","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP63","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ63","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR63","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS63","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT63","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU63","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV63","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D64","v":0},{"$f":"Produktionsanlæg!E64","v":0},{"$f":"Produktionsanlæg!F64","v":0},{"$f":"Produktionsanlæg!G64","v":0},{"$f":"Produktionsanlæg!H64","v":0},{"$f":"Produktionsanlæg!I64","v":0},{"$f":"Produktionsanlæg!J64","v":0},{"$f":"Produktionsanlæg!K64","v":0},{"$f":"Produktionsanlæg!L64","v":0},{"$f":"Produktionsanlæg!M64","v":0},{"$f":"Produktionsanlæg!N64","v":0},{"$f":"Produktionsanlæg!O64","v":0},{"$f":"Produktionsanlæg!P64","v":0},{"$f":"Produktionsanlæg!Q64","v":0},{"$f":"Produktionsanlæg!R64","v":0},{"$f":"Produktionsanlæg!S64","v":0},{"$f":"Produktionsanlæg!T64","v":0},{"$f":"Produktionsanlæg!U64","v":0},{"$f":"Produktionsanlæg!V64","v":0},{"$f":"Produktionsanlæg!W64","v":0},{"$f":"Produktionsanlæg!X64","v":0},{"$f":"Produktionsanlæg!Y64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D64:Y64,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D65","v":0},{"$f":"Produktionsanlæg!E65","v":0},{"$f":"Produktionsanlæg!F65","v":0},{"$f":"Produktionsanlæg!G65","v":0},{"$f":"Produktionsanlæg!H65","v":0},{"$f":"Produktionsanlæg!I65","v":0},{"$f":"Produktionsanlæg!J65","v":0},{"$f":"Produktionsanlæg!K65","v":0},{"$f":"Produktionsanlæg!L65","v":0},{"$f":"Produktionsanlæg!M65","v":0},{"$f":"Produktionsanlæg!N65","v":0},{"$f":"Produktionsanlæg!O65","v":0},{"$f":"Produktionsanlæg!P65","v":2400000},{"$f":"Produktionsanlæg!Q65","v":0},{"$f":"Produktionsanlæg!R65","v":0},{"$f":"Produktionsanlæg!S65","v":0},{"$f":"Produktionsanlæg!T65","v":0},{"$f":"Produktionsanlæg!U65","v":0},{"$f":"Produktionsanlæg!V65","v":0},{"$f":"Produktionsanlæg!W65","v":0},{"$f":"Produktionsanlæg!X65","v":0},{"$f":"Produktionsanlæg!Y65","v":0},{"$f":"IF(COUNTIF(D65:Y65,\"<>0\")<=1,IF(SUM(D65:Y65)=0,0,(IF(SUM(D65:Y65)>0,IF(SUM(D65:Y65)<400,(1.2675*45967*SUM(D65:Y65)^(-0.4664)),(IF(SUM(D65:Y65)<2000,(39128*SUM(D65:Y65)^(-0.37661)),IF(SUM(D65:Y65)<5000,18893*SUM(D65:Y65)^(-0.28083),IF(SUM(D65:Y65)<100000,29680*SUM(D65:Y65)^(-0.24475),1773.1))))*100/115)*SUM(D65:Y65)*(IF(SUM(D40:Y40)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D65:Y65)),$A$73)","v":169.78148832399998},{"$f":"D65*$Z65","v":0},0,{"$f":"F65*$Z65","v":0},0,0,0,0,0,0,0,0,0,407475571.97759998,0,0,0,0,0,0,0,0,0,407475571.97759998,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA65","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB65","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC65","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD65","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE65","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF65","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG65","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH65","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI65","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ65","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK65","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL65","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM65","v":361905555.47111821},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN65","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO65","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP65","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ65","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR65","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS65","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT65","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU65","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV65","v":0},2400000]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D66","v":0},{"$f":"Produktionsanlæg!E66","v":0},{"$f":"Produktionsanlæg!F66","v":0},{"$f":"Produktionsanlæg!G66","v":0},{"$f":"Produktionsanlæg!H66","v":0},{"$f":"Produktionsanlæg!I66","v":0},{"$f":"Produktionsanlæg!J66","v":0},{"$f":"Produktionsanlæg!K66","v":0},{"$f":"Produktionsanlæg!L66","v":0},{"$f":"Produktionsanlæg!M66","v":0},{"$f":"Produktionsanlæg!N66","v":0},{"$f":"Produktionsanlæg!O66","v":0},{"$f":"Produktionsanlæg!P66","v":2400000},{"$f":"Produktionsanlæg!Q66","v":0},{"$f":"Produktionsanlæg!R66","v":0},{"$f":"Produktionsanlæg!S66","v":0},{"$f":"Produktionsanlæg!T66","v":0},{"$f":"Produktionsanlæg!U66","v":0},{"$f":"Produktionsanlæg!V66","v":0},{"$f":"Produktionsanlæg!W66","v":0},{"$f":"Produktionsanlæg!X66","v":0},{"$f":"Produktionsanlæg!Y66","v":0},{"$f":"IF(COUNTIF(D66:Y66,\"<>0\")<=1,IF(SUM(D66:Y66)=0,0,(IF(SUM(D66:Y66)>0,IF(SUM(D66:Y66)<400,(1.2675*45967*SUM(D66:Y66)^(-0.4664)),(IF(SUM(D66:Y66)<2000,(39128*SUM(D66:Y66)^(-0.37661)),IF(SUM(D66:Y66)<5000,18893*SUM(D66:Y66)^(-0.28083),IF(SUM(D66:Y66)<100000,29680*SUM(D66:Y66)^(-0.24475),1773.1))))*100/115)*SUM(D66:Y66)*(IF(SUM(D41:Y41)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D66:Y66)),$A$73)","v":18.061860460000002},0,0,0,0,0,0,0,0,0,0,0,0,43348465.104000002,0,0,0,0,0,0,0,0,0,43348465.104000002,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA66","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB66","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC66","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD66","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE66","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF66","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG66","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH66","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI66","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ66","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK66","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL66","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM66","v":38500591.007565774},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN66","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO66","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP66","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ66","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR66","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS66","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT66","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU66","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV66","v":0},2400000]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D67","v":0},{"$f":"Produktionsanlæg!E67","v":0},{"$f":"Produktionsanlæg!F67","v":0},{"$f":"Produktionsanlæg!G67","v":0},{"$f":"Produktionsanlæg!H67","v":0},{"$f":"Produktionsanlæg!I67","v":0},{"$f":"Produktionsanlæg!J67","v":0},{"$f":"Produktionsanlæg!K67","v":0},{"$f":"Produktionsanlæg!L67","v":2400000},{"$f":"Produktionsanlæg!M67","v":0},{"$f":"Produktionsanlæg!N67","v":0},{"$f":"Produktionsanlæg!O67","v":0},{"$f":"Produktionsanlæg!P67","v":0},{"$f":"Produktionsanlæg!Q67","v":0},{"$f":"Produktionsanlæg!R67","v":0},{"$f":"Produktionsanlæg!S67","v":0},{"$f":"Produktionsanlæg!T67","v":0},{"$f":"Produktionsanlæg!U67","v":0},{"$f":"Produktionsanlæg!V67","v":0},{"$f":"Produktionsanlæg!W67","v":0},{"$f":"Produktionsanlæg!X67","v":0},{"$f":"Produktionsanlæg!Y67","v":0},{"$f":"IF(COUNTIF(D67:Y67,\"<>0\")<=1,IF(SUM(D67:Y67)=0,0,(IF(SUM(D67:Y67)>0,IF(SUM(D67:Y67)<400,(1.2675*45967*SUM(D67:Y67)^(-0.4664)),(IF(SUM(D67:Y67)<2000,(39128*SUM(D67:Y67)^(-0.37661)),IF(SUM(D67:Y67)<5000,18893*SUM(D67:Y67)^(-0.28083),IF(SUM(D67:Y67)<100000,29680*SUM(D67:Y67)^(-0.24475),1773.1))))*100/115)*SUM(D67:Y67)*(IF(SUM(D38:Y38)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D67:Y67)),$A$73)","v":354.77748347949591},0,0,0,0,0,0,0,0,851465960.35079014,0,0,0,0,0,0,0,0,0,0,0,0,0,851465960.35079014,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA67","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB67","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC67","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD67","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE67","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF67","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG67","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH67","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI67","v":401270820.21794754},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ67","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK67","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL67","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM67","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN67","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO67","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP67","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ67","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR67","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS67","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT67","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU67","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV67","v":0},2400000]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D68","v":0},{"$f":"Produktionsanlæg!E68","v":0},{"$f":"Produktionsanlæg!F68","v":0},{"$f":"Produktionsanlæg!G68","v":0},{"$f":"Produktionsanlæg!H68","v":0},{"$f":"Produktionsanlæg!I68","v":0},{"$f":"Produktionsanlæg!J68","v":0},{"$f":"Produktionsanlæg!K68","v":0},{"$f":"Produktionsanlæg!L68","v":0},{"$f":"Produktionsanlæg!M68","v":0},{"$f":"Produktionsanlæg!N68","v":0},{"$f":"Produktionsanlæg!O68","v":0},{"$f":"Produktionsanlæg!P68","v":0},{"$f":"Produktionsanlæg!Q68","v":0},{"$f":"Produktionsanlæg!R68","v":0},{"$f":"Produktionsanlæg!S68","v":0},{"$f":"Produktionsanlæg!T68","v":0},{"$f":"Produktionsanlæg!U68","v":0},{"$f":"Produktionsanlæg!V68","v":0},{"$f":"Produktionsanlæg!W68","v":0},{"$f":"Produktionsanlæg!X68","v":0},{"$f":"Produktionsanlæg!Y68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D68:Y68,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D69","v":0},{"$f":"Produktionsanlæg!E69","v":0},{"$f":"Produktionsanlæg!F69","v":0},{"$f":"Produktionsanlæg!G69","v":0},{"$f":"Produktionsanlæg!H69","v":0},{"$f":"Produktionsanlæg!I69","v":0},{"$f":"Produktionsanlæg!J69","v":0},{"$f":"Produktionsanlæg!K69","v":0},{"$f":"Produktionsanlæg!L69","v":2400000},{"$f":"Produktionsanlæg!M69","v":0},{"$f":"Produktionsanlæg!N69","v":0},{"$f":"Produktionsanlæg!O69","v":0},{"$f":"Produktionsanlæg!P69","v":0},{"$f":"Produktionsanlæg!Q69","v":0},{"$f":"Produktionsanlæg!R69","v":0},{"$f":"Produktionsanlæg!S69","v":0},{"$f":"Produktionsanlæg!T69","v":0},{"$f":"Produktionsanlæg!U69","v":0},{"$f":"Produktionsanlæg!V69","v":0},{"$f":"Produktionsanlæg!W69","v":0},{"$f":"Produktionsanlæg!X69","v":0},{"$f":"Produktionsanlæg!Y69","v":0},{"$f":"IF(COUNTIF(D69:Y69,\"<>0\")<=1,IF(SUM(D69:Y69)=0,0,(IF(SUM(D69:Y69)>0,IF(SUM(D69:Y69)<400,(1.2675*45967*SUM(D69:Y69)^(-0.4664)),(IF(SUM(D69:Y69)<2000,(39128*SUM(D69:Y69)^(-0.37661)),IF(SUM(D69:Y69)<5000,18893*SUM(D69:Y69)^(-0.28083),IF(SUM(D69:Y69)<100000,29680*SUM(D69:Y69)^(-0.24475),1773.1))))*100/115)*SUM(D69:Y69)*(IF(SUM(D40:Y40)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D69:Y69)),$A$73)","v":431.72169317199996},{"$f":"D69*$Z69","v":0},{"$f":"E69*$Z69","v":0},{"$f":"F69*$Z69","v":0},0,0,0,0,0,1036132063.6127999,0,0,0,0,0,0,0,0,0,0,0,0,0,1036132063.6127999,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA69","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB69","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC69","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD69","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE69","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF69","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG69","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH69","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI69","v":488298513.83457834},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ69","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK69","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL69","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM69","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN69","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO69","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP69","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ69","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR69","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS69","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT69","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU69","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV69","v":0},2400000]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D70","v":0},{"$f":"Produktionsanlæg!E70","v":0},{"$f":"Produktionsanlæg!F70","v":0},{"$f":"Produktionsanlæg!G70","v":0},{"$f":"Produktionsanlæg!H70","v":0},{"$f":"Produktionsanlæg!I70","v":0},{"$f":"Produktionsanlæg!J70","v":0},{"$f":"Produktionsanlæg!K70","v":0},{"$f":"Produktionsanlæg!L70","v":2400000},{"$f":"Produktionsanlæg!M70","v":0},{"$f":"Produktionsanlæg!N70","v":0},{"$f":"Produktionsanlæg!O70","v":0},{"$f":"Produktionsanlæg!P70","v":0},{"$f":"Produktionsanlæg!Q70","v":0},{"$f":"Produktionsanlæg!R70","v":0},{"$f":"Produktionsanlæg!S70","v":0},{"$f":"Produktionsanlæg!T70","v":0},{"$f":"Produktionsanlæg!U70","v":0},{"$f":"Produktionsanlæg!V70","v":0},{"$f":"Produktionsanlæg!W70","v":0},{"$f":"Produktionsanlæg!X70","v":0},{"$f":"Produktionsanlæg!Y70","v":0},{"$f":"IF(COUNTIF(D70:Y70,\"<>0\")<=1,IF(SUM(D70:Y70)=0,0,(IF(SUM(D70:Y70)>0,IF(SUM(D70:Y70)<400,(1.2675*45967*SUM(D70:Y70)^(-0.4664)),(IF(SUM(D70:Y70)<2000,(39128*SUM(D70:Y70)^(-0.37661)),IF(SUM(D70:Y70)<5000,18893*SUM(D70:Y70)^(-0.28083),IF(SUM(D70:Y70)<100000,29680*SUM(D70:Y70)^(-0.24475),1773.1))))*100/115)*SUM(D70:Y70)*(IF(SUM(D41:Y41)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D70:Y70)),$A$73)","v":40.728461619999997},{"$f":"D70*$Z70","v":0},{"$f":"E70*$Z70","v":0},0,0,0,0,0,0,97748307.887999997,0,0,0,0,0,0,0,0,0,0,0,0,0,97748307.887999997,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA70","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB70","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC70","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD70","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE70","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF70","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG70","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH70","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI70","v":46065897.531563997},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ70","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK70","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL70","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM70","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN70","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO70","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP70","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ70","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR70","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS70","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT70","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU70","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV70","v":0},2400000]
["Renseanlæg 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW72,AW75,AW100,AW125)","v":128335152.04566208}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW73:AW74)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D73","v":0},{"$f":"Produktionsanlæg!E73","v":0},{"$f":"Produktionsanlæg!F73","v":0},{"$f":"Produktionsanlæg!G73","v":0},{"$f":"Produktionsanlæg!H73","v":0},{"$f":"Produktionsanlæg!I73","v":0},{"$f":"Produktionsanlæg!J73","v":0},{"$f":"Produktionsanlæg!K73","v":0},{"$f":"Produktionsanlæg!L73","v":0},{"$f":"Produktionsanlæg!M73","v":0},{"$f":"Produktionsanlæg!N73","v":0},{"$f":"Produktionsanlæg!O73","v":0},{"$f":"Produktionsanlæg!P73","v":0},{"$f":"Produktionsanlæg!Q73","v":0},{"$f":"Produktionsanlæg!R73","v":0},{"$f":"Produktionsanlæg!S73","v":0},{"$f":"Produktionsanlæg!T73","v":0},{"$f":"Produktionsanlæg!U73","v":0},{"$f":"Produktionsanlæg!V73","v":0},{"$f":"Produktionsanlæg!W73","v":0},{"$f":"Produktionsanlæg!X73","v":0},{"$f":"Produktionsanlæg!Y73","v":0},{"$f":"IF(COUNTIF(D73:Y73,\"<>0\")<=1,IF(SUM(D73:Y73)=0,0,(IF(SUM(D73:Y73)>0,IF(SUM(D73:Y73)<400,(1.2675*45967*SUM(D73:Y73)^(-0.4664)),(IF(SUM(D73:Y73)<2000,(39128*SUM(D73:Y73)^(-0.37661)),IF(SUM(D73:Y73)<5000,18893*SUM(D73:Y73)^(-0.28083),IF(SUM(D73:Y73)<100000,29680*SUM(D73:Y73)^(-0.24475),1773.1))))*100/115)*SUM(D73:Y73)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D73:Y73)),$A$73)","v":0},{"$f":"D73*$Z73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA73:AV73)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA73","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB73","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC73","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD73","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE73","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF73","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG73","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH73","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI73","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ73","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK73","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL73","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM73","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN73","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO73","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP73","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ73","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR73","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS73","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT73","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU73","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV73","v":0},{"$f":"SUM(D73:Y73)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D74","v":0},{"$f":"Produktionsanlæg!E74","v":0},{"$f":"Produktionsanlæg!F74","v":0},{"$f":"Produktionsanlæg!G74","v":0},{"$f":"Produktionsanlæg!H74","v":0},{"$f":"Produktionsanlæg!I74","v":0},{"$f":"Produktionsanlæg!J74","v":0},{"$f":"Produktionsanlæg!K74","v":0},{"$f":"Produktionsanlæg!L74","v":0},{"$f":"Produktionsanlæg!M74","v":0},{"$f":"Produktionsanlæg!N74","v":0},{"$f":"Produktionsanlæg!O74","v":0},{"$f":"Produktionsanlæg!P74","v":0},{"$f":"Produktionsanlæg!Q74","v":0},{"$f":"Produktionsanlæg!R74","v":0},{"$f":"Produktionsanlæg!S74","v":0},{"$f":"Produktionsanlæg!T74","v":0},{"$f":"Produktionsanlæg!U74","v":0},{"$f":"Produktionsanlæg!V74","v":0},{"$f":"Produktionsanlæg!W74","v":0},{"$f":"Produktionsanlæg!X74","v":0},{"$f":"Produktionsanlæg!Y74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D74:Y74,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW76:AW99)","v":128335152.04566208},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D75:Y75)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D76","v":0},{"$f":"Produktionsanlæg!E76","v":0},{"$f":"Produktionsanlæg!F76","v":0},{"$f":"Produktionsanlæg!G76","v":0},{"$f":"Produktionsanlæg!H76","v":0},{"$f":"Produktionsanlæg!I76","v":0},{"$f":"Produktionsanlæg!J76","v":0},{"$f":"Produktionsanlæg!K76","v":0},{"$f":"Produktionsanlæg!L76","v":0},{"$f":"Produktionsanlæg!M76","v":0},{"$f":"Produktionsanlæg!N76","v":0},{"$f":"Produktionsanlæg!O76","v":0},{"$f":"Produktionsanlæg!P76","v":0},{"$f":"Produktionsanlæg!Q76","v":0},{"$f":"Produktionsanlæg!R76","v":0},{"$f":"Produktionsanlæg!S76","v":0},{"$f":"Produktionsanlæg!T76","v":0},{"$f":"Produktionsanlæg!U76","v":0},{"$f":"Produktionsanlæg!V76","v":0},{"$f":"Produktionsanlæg!W76","v":0},{"$f":"Produktionsanlæg!X76","v":0},{"$f":"Produktionsanlæg!Y76","v":0},{"$f":"IF(COUNTIF(D76:Y76,\"<>0\")<=1,IF(SUM(D76:Y76)=0,0,(IF(SUM(D76:Y76)>0,IF(SUM(D76:Y76)<400,(1.2675*45967*SUM(D76:Y76)^(-0.4664)),(IF(SUM(D76:Y76)<2000,(39128*SUM(D76:Y76)^(-0.37661)),IF(SUM(D76:Y76)<5000,18893*SUM(D76:Y76)^(-0.28083),IF(SUM(D76:Y76)<100000,29680*SUM(D76:Y76)^(-0.24475),1773.1))))*100/115)*SUM(D76:Y76)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D76:Y76)),$A$73)","v":0},{"$f":"D76*$Z76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA76:AV76)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA76","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB76","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC76","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD76","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE76","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF76","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG76","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH76","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI76","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ76","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK76","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL76","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM76","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN76","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO76","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP76","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ76","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR76","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS76","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT76","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU76","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV76","v":0},{"$f":"SUM(D76:Y76)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D77","v":0},{"$f":"Produktionsanlæg!E77","v":0},{"$f":"Produktionsanlæg!F77","v":0},{"$f":"Produktionsanlæg!G77","v":0},{"$f":"Produktionsanlæg!H77","v":0},{"$f":"Produktionsanlæg!I77","v":0},{"$f":"Produktionsanlæg!J77","v":0},{"$f":"Produktionsanlæg!K77","v":0},{"$f":"Produktionsanlæg!L77","v":0},{"$f":"Produktionsanlæg!M77","v":0},{"$f":"Produktionsanlæg!N77","v":0},{"$f":"Produktionsanlæg!O77","v":0},{"$f":"Produktionsanlæg!P77","v":0},{"$f":"Produktionsanlæg!Q77","v":0},{"$f":"Produktionsanlæg!R77","v":0},{"$f":"Produktionsanlæg!S77","v":0},{"$f":"Produktionsanlæg!T77","v":0},{"$f":"Produktionsanlæg!U77","v":0},{"$f":"Produktionsanlæg!V77","v":0},{"$f":"Produktionsanlæg!W77","v":0},{"$f":"Produktionsanlæg!X77","v":0},{"$f":"Produktionsanlæg!Y77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D77:Y77,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D78","v":0},{"$f":"Produktionsanlæg!E78","v":0},{"$f":"Produktionsanlæg!F78","v":0},{"$f":"Produktionsanlæg!G78","v":0},{"$f":"Produktionsanlæg!H78","v":0},{"$f":"Produktionsanlæg!I78","v":0},{"$f":"Produktionsanlæg!J78","v":0},{"$f":"Produktionsanlæg!K78","v":0},{"$f":"Produktionsanlæg!L78","v":0},{"$f":"Produktionsanlæg!M78","v":0},{"$f":"Produktionsanlæg!N78","v":0},{"$f":"Produktionsanlæg!O78","v":0},{"$f":"Produktionsanlæg!P78","v":0},{"$f":"Produktionsanlæg!Q78","v":0},{"$f":"Produktionsanlæg!R78","v":0},{"$f":"Produktionsanlæg!S78","v":0},{"$f":"Produktionsanlæg!T78","v":0},{"$f":"Produktionsanlæg!U78","v":0},{"$f":"Produktionsanlæg!V78","v":0},{"$f":"Produktionsanlæg!W78","v":0},{"$f":"Produktionsanlæg!X78","v":0},{"$f":"Produktionsanlæg!Y78","v":0},{"$f":"IF(COUNTIF(D78:Y78,\"<>0\")<=1,IF(SUM(D78:Y78)=0,0,(IF(SUM(D78:Y78)>0,IF(SUM(D78:Y78)<400,(1.2675*45967*SUM(D78:Y78)^(-0.4664)),(IF(SUM(D78:Y78)<2000,(39128*SUM(D78:Y78)^(-0.37661)),IF(SUM(D78:Y78)<5000,18893*SUM(D78:Y78)^(-0.28083),IF(SUM(D78:Y78)<100000,29680*SUM(D78:Y78)^(-0.24475),1773.1))))*100/115)*SUM(D78:Y78)*0.061,0)*1.15*1.06*0.43)/SUM(D78:Y78)),$A$73)","v":0},{"$f":"D78*$Z78","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N78*$Z78","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X78*$Z78","v":0},0,{"$f":"+SUM(AA78:AV78)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA78","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB78","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC78","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD78","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE78","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF78","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG78","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH78","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI78","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ78","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK78","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL78","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM78","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN78","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO78","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP78","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ78","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR78","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS78","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT78","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU78","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV78","v":0},{"$f":"SUM(D78:Y78)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D79","v":0},{"$f":"Produktionsanlæg!E79","v":0},{"$f":"Produktionsanlæg!F79","v":0},{"$f":"Produktionsanlæg!G79","v":0},{"$f":"Produktionsanlæg!H79","v":0},{"$f":"Produktionsanlæg!I79","v":0},{"$f":"Produktionsanlæg!J79","v":0},{"$f":"Produktionsanlæg!K79","v":0},{"$f":"Produktionsanlæg!L79","v":0},{"$f":"Produktionsanlæg!M79","v":0},{"$f":"Produktionsanlæg!N79","v":0},{"$f":"Produktionsanlæg!O79","v":0},{"$f":"Produktionsanlæg!P79","v":0},{"$f":"Produktionsanlæg!Q79","v":0},{"$f":"Produktionsanlæg!R79","v":0},{"$f":"Produktionsanlæg!S79","v":0},{"$f":"Produktionsanlæg!T79","v":0},{"$f":"Produktionsanlæg!U79","v":0},{"$f":"Produktionsanlæg!V79","v":0},{"$f":"Produktionsanlæg!W79","v":0},{"$f":"Produktionsanlæg!X79","v":0},{"$f":"Produktionsanlæg!Y79","v":0},{"$f":"IF(COUNTIF(D79:Y79,\"<>0\")<=1,IF(SUM(D79:Y79)=0,0,(IF(SUM(D79:Y79)>0,IF(SUM(D79:Y79)<400,(1.2675*45967*SUM(D79:Y79)^(-0.4664)),(IF(SUM(D79:Y79)<2000,(39128*SUM(D79:Y79)^(-0.37661)),IF(SUM(D79:Y79)<5000,18893*SUM(D79:Y79)^(-0.28083),IF(SUM(D79:Y79)<100000,29680*SUM(D79:Y79)^(-0.24475),1773.1))))*100/115)*SUM(D79:Y79)*0.061,0)*1.15*1.06*0.02)/SUM(D79:Y79)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA79:AV79)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA79","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB79","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC79","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD79","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE79","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF79","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG79","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH79","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI79","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ79","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK79","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL79","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM79","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN79","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO79","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP79","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ79","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR79","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS79","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT79","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU79","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV79","v":0},{"$f":"SUM(D79:Y79)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D80","v":0},{"$f":"Produktionsanlæg!E80","v":0},{"$f":"Produktionsanlæg!F80","v":0},{"$f":"Produktionsanlæg!G80","v":0},{"$f":"Produktionsanlæg!H80","v":0},{"$f":"Produktionsanlæg!I80","v":0},{"$f":"Produktionsanlæg!J80","v":0},{"$f":"Produktionsanlæg!K80","v":0},{"$f":"Produktionsanlæg!L80","v":0},{"$f":"Produktionsanlæg!M80","v":0},{"$f":"Produktionsanlæg!N80","v":0},{"$f":"Produktionsanlæg!O80","v":0},{"$f":"Produktionsanlæg!P80","v":0},{"$f":"Produktionsanlæg!Q80","v":0},{"$f":"Produktionsanlæg!R80","v":0},{"$f":"Produktionsanlæg!S80","v":0},{"$f":"Produktionsanlæg!T80","v":0},{"$f":"Produktionsanlæg!U80","v":0},{"$f":"Produktionsanlæg!V80","v":0},{"$f":"Produktionsanlæg!W80","v":0},{"$f":"Produktionsanlæg!X80","v":0},{"$f":"Produktionsanlæg!Y80","v":0},{"$f":"IF(COUNTIF(D80:Y80,\"<>0\")<=1,IF(SUM(D80:Y80)=0,0,(IF(SUM(D80:Y80)>0,IF(SUM(D80:Y80)<400,(1.2675*45967*SUM(D80:Y80)^(-0.4664)),(IF(SUM(D80:Y80)<2000,(39128*SUM(D80:Y80)^(-0.37661)),IF(SUM(D80:Y80)<5000,18893*SUM(D80:Y80)^(-0.28083),IF(SUM(D80:Y80)<100000,29680*SUM(D80:Y80)^(-0.24475),1773.1))))*100/115)*SUM(D80:Y80)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D80:Y80)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA80:AV80)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA80","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB80","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC80","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD80","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE80","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF80","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG80","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH80","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI80","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ80","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK80","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL80","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM80","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN80","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO80","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP80","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ80","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR80","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS80","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT80","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU80","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV80","v":0},{"$f":"SUM(D80:Y80)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D81","v":0},{"$f":"Produktionsanlæg!E81","v":0},{"$f":"Produktionsanlæg!F81","v":0},{"$f":"Produktionsanlæg!G81","v":0},{"$f":"Produktionsanlæg!H81","v":0},{"$f":"Produktionsanlæg!I81","v":0},{"$f":"Produktionsanlæg!J81","v":0},{"$f":"Produktionsanlæg!K81","v":0},{"$f":"Produktionsanlæg!L81","v":0},{"$f":"Produktionsanlæg!M81","v":0},{"$f":"Produktionsanlæg!N81","v":0},{"$f":"Produktionsanlæg!O81","v":0},{"$f":"Produktionsanlæg!P81","v":0},{"$f":"Produktionsanlæg!Q81","v":0},{"$f":"Produktionsanlæg!R81","v":0},{"$f":"Produktionsanlæg!S81","v":0},{"$f":"Produktionsanlæg!T81","v":0},{"$f":"Produktionsanlæg!U81","v":0},{"$f":"Produktionsanlæg!V81","v":0},{"$f":"Produktionsanlæg!W81","v":0},{"$f":"Produktionsanlæg!X81","v":0},{"$f":"Produktionsanlæg!Y81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D81:Y81,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D82","v":0},{"$f":"Produktionsanlæg!E82","v":0},{"$f":"Produktionsanlæg!F82","v":0},{"$f":"Produktionsanlæg!G82","v":0},{"$f":"Produktionsanlæg!H82","v":0},{"$f":"Produktionsanlæg!I82","v":0},{"$f":"Produktionsanlæg!J82","v":0},{"$f":"Produktionsanlæg!K82","v":0},{"$f":"Produktionsanlæg!L82","v":0},{"$f":"Produktionsanlæg!M82","v":0},{"$f":"Produktionsanlæg!N82","v":0},{"$f":"Produktionsanlæg!O82","v":0},{"$f":"Produktionsanlæg!P82","v":0},{"$f":"Produktionsanlæg!Q82","v":0},{"$f":"Produktionsanlæg!R82","v":0},{"$f":"Produktionsanlæg!S82","v":0},{"$f":"Produktionsanlæg!T82","v":0},{"$f":"Produktionsanlæg!U82","v":0},{"$f":"Produktionsanlæg!V82","v":0},{"$f":"Produktionsanlæg!W82","v":0},{"$f":"Produktionsanlæg!X82","v":0},{"$f":"Produktionsanlæg!Y82","v":0},{"$f":"IF(COUNTIF(D82:Y82,\"<>0\")<=1,IF(SUM(D82:Y82)=0,0,(IF(SUM(D82:Y82)>0,IF(SUM(D82:Y82)<400,(1.2675*45967*SUM(D82:Y82)^(-0.4664)),(IF(SUM(D82:Y82)<2000,(39128*SUM(D82:Y82)^(-0.37661)),IF(SUM(D82:Y82)<5000,18893*SUM(D82:Y82)^(-0.28083),IF(SUM(D82:Y82)<100000,29680*SUM(D82:Y82)^(-0.24475),1773.1))))*100/115)*SUM(D82:Y82)*0.0173,0)*1.15*1.06*0.43)/SUM(D82:Y82)),$A$73)","v":0},{"$f":"D82*$Z82","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N82*$Z82","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X82*$Z82","v":0},0,{"$f":"+SUM(AA82:AV82)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA82","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB82","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC82","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD82","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE82","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF82","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG82","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH82","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI82","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ82","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK82","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL82","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM82","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN82","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO82","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP82","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ82","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR82","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS82","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT82","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU82","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV82","v":0},{"$f":"SUM(D82:Y82)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D83","v":0},{"$f":"Produktionsanlæg!E83","v":0},{"$f":"Produktionsanlæg!F83","v":0},{"$f":"Produktionsanlæg!G83","v":0},{"$f":"Produktionsanlæg!H83","v":0},{"$f":"Produktionsanlæg!I83","v":0},{"$f":"Produktionsanlæg!J83","v":0},{"$f":"Produktionsanlæg!K83","v":0},{"$f":"Produktionsanlæg!L83","v":0},{"$f":"Produktionsanlæg!M83","v":0},{"$f":"Produktionsanlæg!N83","v":0},{"$f":"Produktionsanlæg!O83","v":0},{"$f":"Produktionsanlæg!P83","v":0},{"$f":"Produktionsanlæg!Q83","v":0},{"$f":"Produktionsanlæg!R83","v":0},{"$f":"Produktionsanlæg!S83","v":0},{"$f":"Produktionsanlæg!T83","v":0},{"$f":"Produktionsanlæg!U83","v":0},{"$f":"Produktionsanlæg!V83","v":0},{"$f":"Produktionsanlæg!W83","v":0},{"$f":"Produktionsanlæg!X83","v":0},{"$f":"Produktionsanlæg!Y83","v":0},{"$f":"IF(COUNTIF(D83:Y83,\"<>0\")<=1,IF(SUM(D83:Y83)=0,0,(IF(SUM(D83:Y83)>0,IF(SUM(D83:Y83)<400,(1.2675*45967*SUM(D83:Y83)^(-0.4664)),(IF(SUM(D83:Y83)<2000,(39128*SUM(D83:Y83)^(-0.37661)),IF(SUM(D83:Y83)<5000,18893*SUM(D83:Y83)^(-0.28083),IF(SUM(D83:Y83)<100000,29680*SUM(D83:Y83)^(-0.24475),1773.1))))*100/115)*SUM(D83:Y83)*0.0173,0)*1.15*1.06*0.02)/SUM(D83:Y83)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA83:AV83)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA83","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB83","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC83","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD83","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE83","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF83","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG83","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH83","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI83","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ83","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK83","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL83","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM83","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN83","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO83","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP83","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ83","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR83","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS83","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT83","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU83","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV83","v":0},{"$f":"SUM(D83:Y83)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D84","v":0},{"$f":"Produktionsanlæg!E84","v":0},{"$f":"Produktionsanlæg!F84","v":0},{"$f":"Produktionsanlæg!G84","v":0},{"$f":"Produktionsanlæg!H84","v":0},{"$f":"Produktionsanlæg!I84","v":0},{"$f":"Produktionsanlæg!J84","v":0},{"$f":"Produktionsanlæg!K84","v":0},{"$f":"Produktionsanlæg!L84","v":0},{"$f":"Produktionsanlæg!M84","v":0},{"$f":"Produktionsanlæg!N84","v":0},{"$f":"Produktionsanlæg!O84","v":0},{"$f":"Produktionsanlæg!P84","v":0},{"$f":"Produktionsanlæg!Q84","v":0},{"$f":"Produktionsanlæg!R84","v":0},{"$f":"Produktionsanlæg!S84","v":0},{"$f":"Produktionsanlæg!T84","v":0},{"$f":"Produktionsanlæg!U84","v":0},{"$f":"Produktionsanlæg!V84","v":0},{"$f":"Produktionsanlæg!W84","v":0},{"$f":"Produktionsanlæg!X84","v":0},{"$f":"Produktionsanlæg!Y84","v":0},{"$f":"IF(COUNTIF(D84:Y84,\"<>0\")<=1,IF(SUM(D84:Y84)=0,0,(IF(SUM(D84:Y84)>0,IF(SUM(D84:Y84)<400,(1.2675*45967*SUM(D84:Y84)^(-0.4664)),(IF(SUM(D84:Y84)<2000,(39128*SUM(D84:Y84)^(-0.37661)),IF(SUM(D84:Y84)<5000,18893*SUM(D84:Y84)^(-0.28083),IF(SUM(D84:Y84)<100000,29680*SUM(D84:Y84)^(-0.24475),1773.1))))*100/115)*SUM(D84:Y84)*(IF(SUM(D84:Y84)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D84:Y84)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA84:AV84)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA84","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB84","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC84","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD84","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE84","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF84","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG84","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH84","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI84","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ84","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK84","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL84","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM84","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN84","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO84","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP84","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ84","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR84","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS84","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT84","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU84","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV84","v":0},{"$f":"SUM(D84:Y84)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D85","v":0},{"$f":"Produktionsanlæg!E85","v":0},{"$f":"Produktionsanlæg!F85","v":0},{"$f":"Produktionsanlæg!G85","v":0},{"$f":"Produktionsanlæg!H85","v":0},{"$f":"Produktionsanlæg!I85","v":0},{"$f":"Produktionsanlæg!J85","v":0},{"$f":"Produktionsanlæg!K85","v":0},{"$f":"Produktionsanlæg!L85","v":0},{"$f":"Produktionsanlæg!M85","v":0},{"$f":"Produktionsanlæg!N85","v":0},{"$f":"Produktionsanlæg!O85","v":0},{"$f":"Produktionsanlæg!P85","v":0},{"$f":"Produktionsanlæg!Q85","v":0},{"$f":"Produktionsanlæg!R85","v":0},{"$f":"Produktionsanlæg!S85","v":0},{"$f":"Produktionsanlæg!T85","v":0},{"$f":"Produktionsanlæg!U85","v":0},{"$f":"Produktionsanlæg!V85","v":0},{"$f":"Produktionsanlæg!W85","v":0},{"$f":"Produktionsanlæg!X85","v":0},{"$f":"Produktionsanlæg!Y85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D85:Y85,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D86","v":0},{"$f":"Produktionsanlæg!E86","v":0},{"$f":"Produktionsanlæg!F86","v":0},{"$f":"Produktionsanlæg!G86","v":0},{"$f":"Produktionsanlæg!H86","v":0},{"$f":"Produktionsanlæg!I86","v":0},{"$f":"Produktionsanlæg!J86","v":0},{"$f":"Produktionsanlæg!K86","v":0},{"$f":"Produktionsanlæg!L86","v":0},{"$f":"Produktionsanlæg!M86","v":0},{"$f":"Produktionsanlæg!N86","v":0},{"$f":"Produktionsanlæg!O86","v":0},{"$f":"Produktionsanlæg!P86","v":0},{"$f":"Produktionsanlæg!Q86","v":0},{"$f":"Produktionsanlæg!R86","v":0},{"$f":"Produktionsanlæg!S86","v":0},{"$f":"Produktionsanlæg!T86","v":0},{"$f":"Produktionsanlæg!U86","v":0},{"$f":"Produktionsanlæg!V86","v":0},{"$f":"Produktionsanlæg!W86","v":0},{"$f":"Produktionsanlæg!X86","v":0},{"$f":"Produktionsanlæg!Y86","v":0},{"$f":"IF(COUNTIF(D86:Y86,\"<>0\")<=1,IF(SUM(D86:Y86)=0,0,(IF(SUM(D86:Y86)>0,IF(SUM(D86:Y86)<400,(1.2675*45967*SUM(D86:Y86)^(-0.4664)),(IF(SUM(D86:Y86)<2000,(39128*SUM(D86:Y86)^(-0.37661)),IF(SUM(D86:Y86)<5000,18893*SUM(D86:Y86)^(-0.28083),IF(SUM(D86:Y86)<100000,29680*SUM(D86:Y86)^(-0.24475),1773.1))))*100/115)*SUM(D86:Y86)*(IF(SUM(D86:Y86)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D86:Y86)),$A$73)","v":0},{"$f":"D86*$Z86","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N86*$Z86","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X86*$Z86","v":0},0,{"$f":"+SUM(AA86:AV86)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA86","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB86","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC86","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD86","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE86","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF86","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG86","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH86","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI86","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ86","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK86","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL86","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM86","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN86","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO86","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP86","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ86","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR86","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS86","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT86","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU86","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV86","v":0},{"$f":"SUM(D86:Y86)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D87","v":0},{"$f":"Produktionsanlæg!E87","v":0},{"$f":"Produktionsanlæg!F87","v":0},{"$f":"Produktionsanlæg!G87","v":0},{"$f":"Produktionsanlæg!H87","v":0},{"$f":"Produktionsanlæg!I87","v":0},{"$f":"Produktionsanlæg!J87","v":0},{"$f":"Produktionsanlæg!K87","v":0},{"$f":"Produktionsanlæg!L87","v":0},{"$f":"Produktionsanlæg!M87","v":0},{"$f":"Produktionsanlæg!N87","v":0},{"$f":"Produktionsanlæg!O87","v":0},{"$f":"Produktionsanlæg!P87","v":0},{"$f":"Produktionsanlæg!Q87","v":0},{"$f":"Produktionsanlæg!R87","v":0},{"$f":"Produktionsanlæg!S87","v":0},{"$f":"Produktionsanlæg!T87","v":0},{"$f":"Produktionsanlæg!U87","v":0},{"$f":"Produktionsanlæg!V87","v":0},{"$f":"Produktionsanlæg!W87","v":0},{"$f":"Produktionsanlæg!X87","v":0},{"$f":"Produktionsanlæg!Y87","v":0},{"$f":"IF(COUNTIF(D87:Y87,\"<>0\")<=1,IF(SUM(D87:Y87)=0,0,(IF(SUM(D87:Y87)>0,IF(SUM(D87:Y87)<400,(1.2675*45967*SUM(D87:Y87)^(-0.4664)),(IF(SUM(D87:Y87)<2000,(39128*SUM(D87:Y87)^(-0.37661)),IF(SUM(D87:Y87)<5000,18893*SUM(D87:Y87)^(-0.28083),IF(SUM(D87:Y87)<100000,29680*SUM(D87:Y87)^(-0.24475),1773.1))))*100/115)*SUM(D87:Y87)*(IF(SUM(D87:Y87)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D87:Y87)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA87:AV87)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA87","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB87","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC87","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD87","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE87","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF87","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG87","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH87","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI87","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ87","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK87","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL87","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM87","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN87","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO87","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP87","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ87","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR87","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS87","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT87","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU87","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV87","v":0},{"$f":"SUM(D87:Y87)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D88","v":0},{"$f":"Produktionsanlæg!E88","v":0},{"$f":"Produktionsanlæg!F88","v":0},{"$f":"Produktionsanlæg!G88","v":0},{"$f":"Produktionsanlæg!H88","v":0},{"$f":"Produktionsanlæg!I88","v":0},{"$f":"Produktionsanlæg!J88","v":0},{"$f":"Produktionsanlæg!K88","v":0},{"$f":"Produktionsanlæg!L88","v":0},{"$f":"Produktionsanlæg!M88","v":0},{"$f":"Produktionsanlæg!N88","v":0},{"$f":"Produktionsanlæg!O88","v":0},{"$f":"Produktionsanlæg!P88","v":0},{"$f":"Produktionsanlæg!Q88","v":0},{"$f":"Produktionsanlæg!R88","v":0},{"$f":"Produktionsanlæg!S88","v":0},{"$f":"Produktionsanlæg!T88","v":0},{"$f":"Produktionsanlæg!U88","v":0},{"$f":"Produktionsanlæg!V88","v":0},{"$f":"Produktionsanlæg!W88","v":0},{"$f":"Produktionsanlæg!X88","v":0},{"$f":"Produktionsanlæg!Y88","v":0},{"$f":"IF(COUNTIF(D88:Y88,\"<>0\")<=1,IF(SUM(D88:Y88)=0,0,(IF(SUM(D88:Y88)>0,IF(SUM(D88:Y88)<400,(1.2675*45967*SUM(D88:Y88)^(-0.4664)),(IF(SUM(D88:Y88)<2000,(39128*SUM(D88:Y88)^(-0.37661)),IF(SUM(D88:Y88)<5000,18893*SUM(D88:Y88)^(-0.28083),IF(SUM(D88:Y88)<100000,29680*SUM(D88:Y88)^(-0.24475),1773.1))))*100/115)*SUM(D88:Y88)*(IF(SUM(D84:Y84)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D88:Y88)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA88:AV88)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA88","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB88","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC88","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD88","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE88","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF88","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG88","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH88","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI88","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ88","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK88","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL88","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM88","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN88","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO88","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP88","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ88","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR88","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS88","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT88","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU88","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV88","v":0},{"$f":"SUM(D88:Y88)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D89","v":0},{"$f":"Produktionsanlæg!E89","v":0},{"$f":"Produktionsanlæg!F89","v":0},{"$f":"Produktionsanlæg!G89","v":0},{"$f":"Produktionsanlæg!H89","v":0},{"$f":"Produktionsanlæg!I89","v":0},{"$f":"Produktionsanlæg!J89","v":0},{"$f":"Produktionsanlæg!K89","v":0},{"$f":"Produktionsanlæg!L89","v":0},{"$f":"Produktionsanlæg!M89","v":0},{"$f":"Produktionsanlæg!N89","v":0},{"$f":"Produktionsanlæg!O89","v":0},{"$f":"Produktionsanlæg!P89","v":0},{"$f":"Produktionsanlæg!Q89","v":0},{"$f":"Produktionsanlæg!R89","v":0},{"$f":"Produktionsanlæg!S89","v":0},{"$f":"Produktionsanlæg!T89","v":0},{"$f":"Produktionsanlæg!U89","v":0},{"$f":"Produktionsanlæg!V89","v":0},{"$f":"Produktionsanlæg!W89","v":0},{"$f":"Produktionsanlæg!X89","v":0},{"$f":"Produktionsanlæg!Y89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D89:Y89,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D90","v":0},{"$f":"Produktionsanlæg!E90","v":0},{"$f":"Produktionsanlæg!F90","v":0},{"$f":"Produktionsanlæg!G90","v":0},{"$f":"Produktionsanlæg!H90","v":0},{"$f":"Produktionsanlæg!I90","v":0},{"$f":"Produktionsanlæg!J90","v":0},{"$f":"Produktionsanlæg!K90","v":0},{"$f":"Produktionsanlæg!L90","v":0},{"$f":"Produktionsanlæg!M90","v":0},{"$f":"Produktionsanlæg!N90","v":0},{"$f":"Produktionsanlæg!O90","v":0},{"$f":"Produktionsanlæg!P90","v":0},{"$f":"Produktionsanlæg!Q90","v":0},{"$f":"Produktionsanlæg!R90","v":0},{"$f":"Produktionsanlæg!S90","v":0},{"$f":"Produktionsanlæg!T90","v":0},{"$f":"Produktionsanlæg!U90","v":0},{"$f":"Produktionsanlæg!V90","v":0},{"$f":"Produktionsanlæg!W90","v":0},{"$f":"Produktionsanlæg!X90","v":0},{"$f":"Produktionsanlæg!Y90","v":0},{"$f":"IF(COUNTIF(D90:Y90,\"<>0\")<=1,IF(SUM(D90:Y90)=0,0,(IF(SUM(D90:Y90)>0,IF(SUM(D90:Y90)<400,(1.2675*45967*SUM(D90:Y90)^(-0.4664)),(IF(SUM(D90:Y90)<2000,(39128*SUM(D90:Y90)^(-0.37661)),IF(SUM(D90:Y90)<5000,18893*SUM(D90:Y90)^(-0.28083),IF(SUM(D90:Y90)<100000,29680*SUM(D90:Y90)^(-0.24475),1773.1))))*100/115)*SUM(D90:Y90)*(IF(SUM(D86:Y86)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D90:Y90)),$A$73)","v":0},{"$f":"D90*$Z90","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N90*$Z90","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X90*$Z90","v":0},0,{"$f":"+SUM(AA90:AV90)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA90","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB90","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC90","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD90","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE90","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF90","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG90","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH90","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI90","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ90","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK90","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL90","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM90","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN90","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO90","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP90","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ90","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR90","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS90","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT90","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU90","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV90","v":0},{"$f":"SUM(D90:Y90)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D91","v":0},{"$f":"Produktionsanlæg!E91","v":0},{"$f":"Produktionsanlæg!F91","v":0},{"$f":"Produktionsanlæg!G91","v":0},{"$f":"Produktionsanlæg!H91","v":0},{"$f":"Produktionsanlæg!I91","v":0},{"$f":"Produktionsanlæg!J91","v":0},{"$f":"Produktionsanlæg!K91","v":0},{"$f":"Produktionsanlæg!L91","v":0},{"$f":"Produktionsanlæg!M91","v":0},{"$f":"Produktionsanlæg!N91","v":0},{"$f":"Produktionsanlæg!O91","v":0},{"$f":"Produktionsanlæg!P91","v":0},{"$f":"Produktionsanlæg!Q91","v":0},{"$f":"Produktionsanlæg!R91","v":0},{"$f":"Produktionsanlæg!S91","v":0},{"$f":"Produktionsanlæg!T91","v":0},{"$f":"Produktionsanlæg!U91","v":0},{"$f":"Produktionsanlæg!V91","v":0},{"$f":"Produktionsanlæg!W91","v":0},{"$f":"Produktionsanlæg!X91","v":0},{"$f":"Produktionsanlæg!Y91","v":0},{"$f":"IF(COUNTIF(D91:Y91,\"<>0\")<=1,IF(SUM(D91:Y91)=0,0,(IF(SUM(D91:Y91)>0,IF(SUM(D91:Y91)<400,(1.2675*45967*SUM(D91:Y91)^(-0.4664)),(IF(SUM(D91:Y91)<2000,(39128*SUM(D91:Y91)^(-0.37661)),IF(SUM(D91:Y91)<5000,18893*SUM(D91:Y91)^(-0.28083),IF(SUM(D91:Y91)<100000,29680*SUM(D91:Y91)^(-0.24475),1773.1))))*100/115)*SUM(D91:Y91)*(IF(SUM(D87:Y87)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D91:Y91)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA91:AV91)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA91","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB91","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC91","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD91","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE91","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF91","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG91","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH91","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI91","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ91","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK91","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL91","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM91","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN91","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO91","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP91","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ91","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR91","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS91","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT91","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU91","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV91","v":0},{"$f":"SUM(D91:Y91)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D92","v":0},{"$f":"Produktionsanlæg!E92","v":0},{"$f":"Produktionsanlæg!F92","v":0},{"$f":"Produktionsanlæg!G92","v":0},{"$f":"Produktionsanlæg!H92","v":0},{"$f":"Produktionsanlæg!I92","v":0},{"$f":"Produktionsanlæg!J92","v":0},{"$f":"Produktionsanlæg!K92","v":0},{"$f":"Produktionsanlæg!L92","v":0},{"$f":"Produktionsanlæg!M92","v":0},{"$f":"Produktionsanlæg!N92","v":0},{"$f":"Produktionsanlæg!O92","v":225000},{"$f":"Produktionsanlæg!P92","v":0},{"$f":"Produktionsanlæg!Q92","v":0},{"$f":"Produktionsanlæg!R92","v":0},{"$f":"Produktionsanlæg!S92","v":0},{"$f":"Produktionsanlæg!T92","v":0},{"$f":"Produktionsanlæg!U92","v":0},{"$f":"Produktionsanlæg!V92","v":0},{"$f":"Produktionsanlæg!W92","v":0},{"$f":"Produktionsanlæg!X92","v":0},{"$f":"Produktionsanlæg!Y92","v":0},{"$f":"IF(COUNTIF(D92:Y92,\"<>0\")<=1,IF(SUM(D92:Y92)=0,0,(IF(SUM(D92:Y92)>0,IF(SUM(D92:Y92)<400,(1.2675*45967*SUM(D92:Y92)^(-0.4664)),(IF(SUM(D92:Y92)<2000,(39128*SUM(D92:Y92)^(-0.37661)),IF(SUM(D92:Y92)<5000,18893*SUM(D92:Y92)^(-0.28083),IF(SUM(D92:Y92)<100000,29680*SUM(D92:Y92)^(-0.24475),1773.1))))*100/115)*SUM(D92:Y92)*(IF(SUM(D84:Y84)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D92:Y92)),$A$73)","v":335.85243148427594},0,0,0,0,0,0,0,0,0,0,0,75566797.083962083,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA92:AV92)","v":75566797.083962083},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA92","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB92","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC92","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD92","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE92","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF92","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG92","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH92","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI92","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ92","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK92","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL92","v":60978986.322520524},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM92","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN92","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO92","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP92","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ92","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR92","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS92","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT92","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU92","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV92","v":0},{"$f":"SUM(D92:Y92)","v":225000}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D93","v":0},{"$f":"Produktionsanlæg!E93","v":0},{"$f":"Produktionsanlæg!F93","v":0},{"$f":"Produktionsanlæg!G93","v":0},{"$f":"Produktionsanlæg!H93","v":0},{"$f":"Produktionsanlæg!I93","v":0},{"$f":"Produktionsanlæg!J93","v":0},{"$f":"Produktionsanlæg!K93","v":0},{"$f":"Produktionsanlæg!L93","v":0},{"$f":"Produktionsanlæg!M93","v":0},{"$f":"Produktionsanlæg!N93","v":0},{"$f":"Produktionsanlæg!O93","v":0},{"$f":"Produktionsanlæg!P93","v":0},{"$f":"Produktionsanlæg!Q93","v":0},{"$f":"Produktionsanlæg!R93","v":0},{"$f":"Produktionsanlæg!S93","v":0},{"$f":"Produktionsanlæg!T93","v":0},{"$f":"Produktionsanlæg!U93","v":0},{"$f":"Produktionsanlæg!V93","v":0},{"$f":"Produktionsanlæg!W93","v":0},{"$f":"Produktionsanlæg!X93","v":0},{"$f":"Produktionsanlæg!Y93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D93:Y93,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D94","v":0},{"$f":"Produktionsanlæg!E94","v":0},{"$f":"Produktionsanlæg!F94","v":0},{"$f":"Produktionsanlæg!G94","v":0},{"$f":"Produktionsanlæg!H94","v":0},{"$f":"Produktionsanlæg!I94","v":0},{"$f":"Produktionsanlæg!J94","v":0},{"$f":"Produktionsanlæg!K94","v":0},{"$f":"Produktionsanlæg!L94","v":0},{"$f":"Produktionsanlæg!M94","v":0},{"$f":"Produktionsanlæg!N94","v":0},{"$f":"Produktionsanlæg!O94","v":225000},{"$f":"Produktionsanlæg!P94","v":0},{"$f":"Produktionsanlæg!Q94","v":0},{"$f":"Produktionsanlæg!R94","v":0},{"$f":"Produktionsanlæg!S94","v":0},{"$f":"Produktionsanlæg!T94","v":0},{"$f":"Produktionsanlæg!U94","v":0},{"$f":"Produktionsanlæg!V94","v":0},{"$f":"Produktionsanlæg!W94","v":0},{"$f":"Produktionsanlæg!X94","v":0},{"$f":"Produktionsanlæg!Y94","v":0},{"$f":"IF(COUNTIF(D94:Y94,\"<>0\")<=1,IF(SUM(D94:Y94)=0,0,(IF(SUM(D94:Y94)>0,IF(SUM(D94:Y94)<400,(1.2675*45967*SUM(D94:Y94)^(-0.4664)),(IF(SUM(D94:Y94)<2000,(39128*SUM(D94:Y94)^(-0.37661)),IF(SUM(D94:Y94)<5000,18893*SUM(D94:Y94)^(-0.28083),IF(SUM(D94:Y94)<100000,29680*SUM(D94:Y94)^(-0.24475),1773.1))))*100/115)*SUM(D94:Y94)*(IF(SUM(D86:Y86)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D94:Y94)),$A$73)","v":206.60625752199996},{"$f":"D94*$Z94","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N94*$Z94","v":0},46486407.942449994,0,0,0,0,0,0,0,0,{"$f":"X94*$Z94","v":0},0,{"$f":"+SUM(AA94:AV94)","v":46486407.942449994},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA94","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB94","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC94","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD94","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE94","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF94","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG94","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH94","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI94","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ94","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK94","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL94","v":37512427.99077677},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM94","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN94","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO94","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP94","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ94","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR94","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS94","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT94","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU94","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV94","v":0},{"$f":"SUM(D94:Y94)","v":225000}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D95","v":0},{"$f":"Produktionsanlæg!E95","v":0},{"$f":"Produktionsanlæg!F95","v":0},{"$f":"Produktionsanlæg!G95","v":0},{"$f":"Produktionsanlæg!H95","v":0},{"$f":"Produktionsanlæg!I95","v":0},{"$f":"Produktionsanlæg!J95","v":0},{"$f":"Produktionsanlæg!K95","v":0},{"$f":"Produktionsanlæg!L95","v":0},{"$f":"Produktionsanlæg!M95","v":0},{"$f":"Produktionsanlæg!N95","v":0},{"$f":"Produktionsanlæg!O95","v":225000},{"$f":"Produktionsanlæg!P95","v":0},{"$f":"Produktionsanlæg!Q95","v":0},{"$f":"Produktionsanlæg!R95","v":0},{"$f":"Produktionsanlæg!S95","v":0},{"$f":"Produktionsanlæg!T95","v":0},{"$f":"Produktionsanlæg!U95","v":0},{"$f":"Produktionsanlæg!V95","v":0},{"$f":"Produktionsanlæg!W95","v":0},{"$f":"Produktionsanlæg!X95","v":0},{"$f":"Produktionsanlæg!Y95","v":0},{"$f":"IF(COUNTIF(D95:Y95,\"<>0\")<=1,IF(SUM(D95:Y95)=0,0,(IF(SUM(D95:Y95)>0,IF(SUM(D95:Y95)<400,(1.2675*45967*SUM(D95:Y95)^(-0.4664)),(IF(SUM(D95:Y95)<2000,(39128*SUM(D95:Y95)^(-0.37661)),IF(SUM(D95:Y95)<5000,18893*SUM(D95:Y95)^(-0.28083),IF(SUM(D95:Y95)<100000,29680*SUM(D95:Y95)^(-0.24475),1773.1))))*100/115)*SUM(D95:Y95)*(IF(SUM(D87:Y87)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D95:Y95)),$A$73)","v":27.919764529999998},0,0,0,0,0,0,0,0,0,0,0,6281947.0192499999,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA95:AV95)","v":6281947.0192499999},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA95","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB95","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC95","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD95","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE95","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF95","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG95","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH95","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI95","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ95","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK95","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL95","v":5069247.0257806452},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM95","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN95","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO95","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP95","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ95","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR95","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS95","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT95","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU95","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV95","v":0},{"$f":"SUM(D95:Y95)","v":225000}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D96","v":0},{"$f":"Produktionsanlæg!E96","v":0},{"$f":"Produktionsanlæg!F96","v":0},{"$f":"Produktionsanlæg!G96","v":0},{"$f":"Produktionsanlæg!H96","v":0},{"$f":"Produktionsanlæg!I96","v":0},{"$f":"Produktionsanlæg!J96","v":0},{"$f":"Produktionsanlæg!K96","v":0},{"$f":"Produktionsanlæg!L96","v":0},{"$f":"Produktionsanlæg!M96","v":0},{"$f":"Produktionsanlæg!N96","v":0},{"$f":"Produktionsanlæg!O96","v":0},{"$f":"Produktionsanlæg!P96","v":0},{"$f":"Produktionsanlæg!Q96","v":0},{"$f":"Produktionsanlæg!R96","v":0},{"$f":"Produktionsanlæg!S96","v":0},{"$f":"Produktionsanlæg!T96","v":0},{"$f":"Produktionsanlæg!U96","v":0},{"$f":"Produktionsanlæg!V96","v":0},{"$f":"Produktionsanlæg!W96","v":0},{"$f":"Produktionsanlæg!X96","v":0},{"$f":"Produktionsanlæg!Y96","v":0},{"$f":"IF(COUNTIF(D96:Y96,\"<>0\")<=1,IF(SUM(D96:Y96)=0,0,(IF(SUM(D96:Y96)>0,IF(SUM(D96:Y96)<400,(1.2675*45967*SUM(D96:Y96)^(-0.4664)),(IF(SUM(D96:Y96)<2000,(39128*SUM(D96:Y96)^(-0.37661)),IF(SUM(D96:Y96)<5000,18893*SUM(D96:Y96)^(-0.28083),IF(SUM(D96:Y96)<100000,29680*SUM(D96:Y96)^(-0.24475),1773.1))))*100/115)*SUM(D96:Y96)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D96:Y96)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA96:AV96)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA96","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB96","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC96","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD96","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE96","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF96","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG96","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH96","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI96","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ96","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK96","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL96","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM96","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN96","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO96","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP96","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ96","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR96","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS96","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT96","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU96","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV96","v":0},{"$f":"SUM(D96:Y96)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D97","v":0},{"$f":"Produktionsanlæg!E97","v":0},{"$f":"Produktionsanlæg!F97","v":0},{"$f":"Produktionsanlæg!G97","v":0},{"$f":"Produktionsanlæg!H97","v":0},{"$f":"Produktionsanlæg!I97","v":0},{"$f":"Produktionsanlæg!J97","v":0},{"$f":"Produktionsanlæg!K97","v":0},{"$f":"Produktionsanlæg!L97","v":0},{"$f":"Produktionsanlæg!M97","v":0},{"$f":"Produktionsanlæg!N97","v":0},{"$f":"Produktionsanlæg!O97","v":0},{"$f":"Produktionsanlæg!P97","v":0},{"$f":"Produktionsanlæg!Q97","v":0},{"$f":"Produktionsanlæg!R97","v":0},{"$f":"Produktionsanlæg!S97","v":0},{"$f":"Produktionsanlæg!T97","v":0},{"$f":"Produktionsanlæg!U97","v":0},{"$f":"Produktionsanlæg!V97","v":0},{"$f":"Produktionsanlæg!W97","v":0},{"$f":"Produktionsanlæg!X97","v":0},{"$f":"Produktionsanlæg!Y97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D97:Y97,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D98","v":0},{"$f":"Produktionsanlæg!E98","v":0},{"$f":"Produktionsanlæg!F98","v":0},{"$f":"Produktionsanlæg!G98","v":0},{"$f":"Produktionsanlæg!H98","v":0},{"$f":"Produktionsanlæg!I98","v":0},{"$f":"Produktionsanlæg!J98","v":0},{"$f":"Produktionsanlæg!K98","v":0},{"$f":"Produktionsanlæg!L98","v":0},{"$f":"Produktionsanlæg!M98","v":0},{"$f":"Produktionsanlæg!N98","v":0},{"$f":"Produktionsanlæg!O98","v":0},{"$f":"Produktionsanlæg!P98","v":0},{"$f":"Produktionsanlæg!Q98","v":0},{"$f":"Produktionsanlæg!R98","v":0},{"$f":"Produktionsanlæg!S98","v":0},{"$f":"Produktionsanlæg!T98","v":0},{"$f":"Produktionsanlæg!U98","v":0},{"$f":"Produktionsanlæg!V98","v":0},{"$f":"Produktionsanlæg!W98","v":0},{"$f":"Produktionsanlæg!X98","v":0},{"$f":"Produktionsanlæg!Y98","v":0},{"$f":"IF(COUNTIF(D98:Y98,\"<>0\")<=1,IF(SUM(D98:Y98)=0,0,(IF(SUM(D98:Y98)>0,IF(SUM(D98:Y98)<400,(1.2675*45967*SUM(D98:Y98)^(-0.4664)),(IF(SUM(D98:Y98)<2000,(39128*SUM(D98:Y98)^(-0.37661)),IF(SUM(D98:Y98)<5000,18893*SUM(D98:Y98)^(-0.28083),IF(SUM(D98:Y98)<100000,29680*SUM(D98:Y98)^(-0.24475),1773.1))))*100/115)*SUM(D98:Y98)*(0.246),0)*1.15*1.06*0.4)/SUM(D98:Y98)),$A$73)","v":0},{"$f":"D98*$Z98","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N98*$Z98","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X98*$Z98","v":0},{"$f":"Y98*$Z98","v":0},{"$f":"+SUM(AA98:AV98)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA98","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB98","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC98","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD98","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE98","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF98","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG98","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH98","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI98","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ98","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK98","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL98","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM98","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN98","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO98","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP98","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ98","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR98","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS98","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT98","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU98","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV98","v":0},{"$f":"SUM(D98:Y98)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D99","v":0},{"$f":"Produktionsanlæg!E99","v":0},{"$f":"Produktionsanlæg!F99","v":0},{"$f":"Produktionsanlæg!G99","v":0},{"$f":"Produktionsanlæg!H99","v":0},{"$f":"Produktionsanlæg!I99","v":0},{"$f":"Produktionsanlæg!J99","v":0},{"$f":"Produktionsanlæg!K99","v":0},{"$f":"Produktionsanlæg!L99","v":0},{"$f":"Produktionsanlæg!M99","v":0},{"$f":"Produktionsanlæg!N99","v":0},{"$f":"Produktionsanlæg!O99","v":0},{"$f":"Produktionsanlæg!P99","v":0},{"$f":"Produktionsanlæg!Q99","v":0},{"$f":"Produktionsanlæg!R99","v":0},{"$f":"Produktionsanlæg!S99","v":0},{"$f":"Produktionsanlæg!T99","v":0},{"$f":"Produktionsanlæg!U99","v":0},{"$f":"Produktionsanlæg!V99","v":0},{"$f":"Produktionsanlæg!W99","v":0},{"$f":"Produktionsanlæg!X99","v":0},{"$f":"Produktionsanlæg!Y99","v":0},{"$f":"IF(COUNTIF(D99:Y99,\"<>0\")<=1,IF(SUM(D99:Y99)=0,0,(IF(SUM(D99:Y99)>0,IF(SUM(D99:Y99)<400,(1.2675*45967*SUM(D99:Y99)^(-0.4664)),(IF(SUM(D99:Y99)<2000,(39128*SUM(D99:Y99)^(-0.37661)),IF(SUM(D99:Y99)<5000,18893*SUM(D99:Y99)^(-0.28083),IF(SUM(D99:Y99)<100000,29680*SUM(D99:Y99)^(-0.24475),1773.1))))*100/115)*SUM(D99:Y99)*(0.246),0)*1.15*1.06*0.05)/SUM(D99:Y99)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X99*$Z99","v":0},{"$f":"Y99*$Z99","v":0},{"$f":"+SUM(AA99:AV99)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA99","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB99","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC99","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD99","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE99","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF99","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG99","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH99","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI99","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ99","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK99","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL99","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM99","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN99","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO99","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP99","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ99","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR99","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS99","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT99","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU99","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV99","v":0},{"$f":"SUM(D99:Y99)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW101:AW124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D100:Y100)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D101","v":0},{"$f":"Produktionsanlæg!E101","v":0},{"$f":"Produktionsanlæg!F101","v":0},{"$f":"Produktionsanlæg!G101","v":0},{"$f":"Produktionsanlæg!H101","v":0},{"$f":"Produktionsanlæg!I101","v":0},{"$f":"Produktionsanlæg!J101","v":0},{"$f":"Produktionsanlæg!K101","v":0},{"$f":"Produktionsanlæg!L101","v":0},{"$f":"Produktionsanlæg!M101","v":0},{"$f":"Produktionsanlæg!N101","v":0},{"$f":"Produktionsanlæg!O101","v":0},{"$f":"Produktionsanlæg!P101","v":0},{"$f":"Produktionsanlæg!Q101","v":0},{"$f":"Produktionsanlæg!R101","v":0},{"$f":"Produktionsanlæg!S101","v":0},{"$f":"Produktionsanlæg!T101","v":0},{"$f":"Produktionsanlæg!U101","v":0},{"$f":"Produktionsanlæg!V101","v":0},{"$f":"Produktionsanlæg!W101","v":0},{"$f":"Produktionsanlæg!X101","v":0},{"$f":"Produktionsanlæg!Y101","v":0},{"$f":"IF(COUNTIF(D101:Y101,\"<>0\")<=1,IF(SUM(D101:Y101)=0,0,(IF(SUM(D101:Y101)>0,IF(SUM(D101:Y101)<400,(1.2675*45967*SUM(D101:Y101)^(-0.4664)),(IF(SUM(D101:Y101)<2000,(39128*SUM(D101:Y101)^(-0.37661)),IF(SUM(D101:Y101)<5000,18893*SUM(D101:Y101)^(-0.28083),IF(SUM(D101:Y101)<100000,29680*SUM(D101:Y101)^(-0.24475),1773.1))))*100/115)*SUM(D101:Y101)*(IF(SUM(D84:Y84)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D101:Y101)),$A$73)","v":0},{"$f":"D101*$Z101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA101:AV101)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA101","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB101","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC101","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD101","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE101","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF101","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG101","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH101","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI101","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ101","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK101","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL101","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM101","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN101","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO101","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP101","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ101","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR101","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS101","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT101","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU101","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV101","v":0},{"$f":"SUM(D101:Y101)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D102","v":0},{"$f":"Produktionsanlæg!E102","v":0},{"$f":"Produktionsanlæg!F102","v":0},{"$f":"Produktionsanlæg!G102","v":0},{"$f":"Produktionsanlæg!H102","v":0},{"$f":"Produktionsanlæg!I102","v":0},{"$f":"Produktionsanlæg!J102","v":0},{"$f":"Produktionsanlæg!K102","v":0},{"$f":"Produktionsanlæg!L102","v":0},{"$f":"Produktionsanlæg!M102","v":0},{"$f":"Produktionsanlæg!N102","v":0},{"$f":"Produktionsanlæg!O102","v":0},{"$f":"Produktionsanlæg!P102","v":0},{"$f":"Produktionsanlæg!Q102","v":0},{"$f":"Produktionsanlæg!R102","v":0},{"$f":"Produktionsanlæg!S102","v":0},{"$f":"Produktionsanlæg!T102","v":0},{"$f":"Produktionsanlæg!U102","v":0},{"$f":"Produktionsanlæg!V102","v":0},{"$f":"Produktionsanlæg!W102","v":0},{"$f":"Produktionsanlæg!X102","v":0},{"$f":"Produktionsanlæg!Y102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D102:Y102,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D103","v":0},{"$f":"Produktionsanlæg!E103","v":0},{"$f":"Produktionsanlæg!F103","v":0},{"$f":"Produktionsanlæg!G103","v":0},{"$f":"Produktionsanlæg!H103","v":0},{"$f":"Produktionsanlæg!I103","v":0},{"$f":"Produktionsanlæg!J103","v":0},{"$f":"Produktionsanlæg!K103","v":0},{"$f":"Produktionsanlæg!L103","v":0},{"$f":"Produktionsanlæg!M103","v":0},{"$f":"Produktionsanlæg!N103","v":0},{"$f":"Produktionsanlæg!O103","v":0},{"$f":"Produktionsanlæg!P103","v":0},{"$f":"Produktionsanlæg!Q103","v":0},{"$f":"Produktionsanlæg!R103","v":0},{"$f":"Produktionsanlæg!S103","v":0},{"$f":"Produktionsanlæg!T103","v":0},{"$f":"Produktionsanlæg!U103","v":0},{"$f":"Produktionsanlæg!V103","v":0},{"$f":"Produktionsanlæg!W103","v":0},{"$f":"Produktionsanlæg!X103","v":0},{"$f":"Produktionsanlæg!Y103","v":0},{"$f":"IF(COUNTIF(D103:Y103,\"<>0\")<=1,IF(SUM(D103:Y103)=0,0,(IF(SUM(D103:Y103)>0,IF(SUM(D103:Y103)<400,(1.2675*45967*SUM(D103:Y103)^(-0.4664)),(IF(SUM(D103:Y103)<2000,(39128*SUM(D103:Y103)^(-0.37661)),IF(SUM(D103:Y103)<5000,18893*SUM(D103:Y103)^(-0.28083),IF(SUM(D103:Y103)<100000,29680*SUM(D103:Y103)^(-0.24475),1773.1))))*100/115)*SUM(D103:Y103)*(IF(SUM(D86:Y86)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D103:Y103)),$A$73)","v":0},{"$f":"D103*$Z103","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N103*$Z103","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X103*$Z103","v":0},0,{"$f":"+SUM(AA103:AV103)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA103","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB103","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC103","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD103","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE103","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF103","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG103","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH103","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI103","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ103","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK103","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL103","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM103","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN103","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO103","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP103","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ103","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR103","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS103","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT103","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU103","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV103","v":0},{"$f":"SUM(D103:Y103)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D104","v":0},{"$f":"Produktionsanlæg!E104","v":0},{"$f":"Produktionsanlæg!F104","v":0},{"$f":"Produktionsanlæg!G104","v":0},{"$f":"Produktionsanlæg!H104","v":0},{"$f":"Produktionsanlæg!I104","v":0},{"$f":"Produktionsanlæg!J104","v":0},{"$f":"Produktionsanlæg!K104","v":0},{"$f":"Produktionsanlæg!L104","v":0},{"$f":"Produktionsanlæg!M104","v":0},{"$f":"Produktionsanlæg!N104","v":0},{"$f":"Produktionsanlæg!O104","v":0},{"$f":"Produktionsanlæg!P104","v":0},{"$f":"Produktionsanlæg!Q104","v":0},{"$f":"Produktionsanlæg!R104","v":0},{"$f":"Produktionsanlæg!S104","v":0},{"$f":"Produktionsanlæg!T104","v":0},{"$f":"Produktionsanlæg!U104","v":0},{"$f":"Produktionsanlæg!V104","v":0},{"$f":"Produktionsanlæg!W104","v":0},{"$f":"Produktionsanlæg!X104","v":0},{"$f":"Produktionsanlæg!Y104","v":0},{"$f":"IF(COUNTIF(D104:Y104,\"<>0\")<=1,IF(SUM(D104:Y104)=0,0,(IF(SUM(D104:Y104)>0,IF(SUM(D104:Y104)<400,(1.2675*45967*SUM(D104:Y104)^(-0.4664)),(IF(SUM(D104:Y104)<2000,(39128*SUM(D104:Y104)^(-0.37661)),IF(SUM(D104:Y104)<5000,18893*SUM(D104:Y104)^(-0.28083),IF(SUM(D104:Y104)<100000,29680*SUM(D104:Y104)^(-0.24475),1773.1))))*100/115)*SUM(D104:Y104)*(IF(SUM(D87:Y87)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D104:Y104)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA104:AV104)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA104","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB104","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC104","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD104","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE104","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF104","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG104","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH104","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI104","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ104","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK104","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL104","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM104","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN104","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO104","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP104","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ104","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR104","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS104","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT104","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU104","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV104","v":0},{"$f":"SUM(D104:Y104)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D105","v":0},{"$f":"Produktionsanlæg!E105","v":0},{"$f":"Produktionsanlæg!F105","v":0},{"$f":"Produktionsanlæg!G105","v":0},{"$f":"Produktionsanlæg!H105","v":0},{"$f":"Produktionsanlæg!I105","v":0},{"$f":"Produktionsanlæg!J105","v":0},{"$f":"Produktionsanlæg!K105","v":0},{"$f":"Produktionsanlæg!L105","v":0},{"$f":"Produktionsanlæg!M105","v":0},{"$f":"Produktionsanlæg!N105","v":0},{"$f":"Produktionsanlæg!O105","v":0},{"$f":"Produktionsanlæg!P105","v":0},{"$f":"Produktionsanlæg!Q105","v":0},{"$f":"Produktionsanlæg!R105","v":0},{"$f":"Produktionsanlæg!S105","v":0},{"$f":"Produktionsanlæg!T105","v":0},{"$f":"Produktionsanlæg!U105","v":0},{"$f":"Produktionsanlæg!V105","v":0},{"$f":"Produktionsanlæg!W105","v":0},{"$f":"Produktionsanlæg!X105","v":0},{"$f":"Produktionsanlæg!Y105","v":0},{"$f":"IF(COUNTIF(D105:Y105,\"<>0\")<=1,IF(SUM(D105:Y105)=0,0,(IF(SUM(D105:Y105)>0,IF(SUM(D105:Y105)<400,(1.2675*45967*SUM(D105:Y105)^(-0.4664)),(IF(SUM(D105:Y105)<2000,(39128*SUM(D105:Y105)^(-0.37661)),IF(SUM(D105:Y105)<5000,18893*SUM(D105:Y105)^(-0.28083),IF(SUM(D105:Y105)<100000,29680*SUM(D105:Y105)^(-0.24475),1773.1))))*100/115)*SUM(D105:Y105)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D105:Y105)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA105:AV105)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA105","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB105","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC105","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD105","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE105","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF105","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG105","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH105","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI105","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ105","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK105","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL105","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM105","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN105","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO105","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP105","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ105","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR105","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS105","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT105","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU105","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV105","v":0},{"$f":"SUM(D105:Y105)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D106","v":0},{"$f":"Produktionsanlæg!E106","v":0},{"$f":"Produktionsanlæg!F106","v":0},{"$f":"Produktionsanlæg!G106","v":0},{"$f":"Produktionsanlæg!H106","v":0},{"$f":"Produktionsanlæg!I106","v":0},{"$f":"Produktionsanlæg!J106","v":0},{"$f":"Produktionsanlæg!K106","v":0},{"$f":"Produktionsanlæg!L106","v":0},{"$f":"Produktionsanlæg!M106","v":0},{"$f":"Produktionsanlæg!N106","v":0},{"$f":"Produktionsanlæg!O106","v":0},{"$f":"Produktionsanlæg!P106","v":0},{"$f":"Produktionsanlæg!Q106","v":0},{"$f":"Produktionsanlæg!R106","v":0},{"$f":"Produktionsanlæg!S106","v":0},{"$f":"Produktionsanlæg!T106","v":0},{"$f":"Produktionsanlæg!U106","v":0},{"$f":"Produktionsanlæg!V106","v":0},{"$f":"Produktionsanlæg!W106","v":0},{"$f":"Produktionsanlæg!X106","v":0},{"$f":"Produktionsanlæg!Y106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D106:Y106,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D107","v":0},{"$f":"Produktionsanlæg!E107","v":0},{"$f":"Produktionsanlæg!F107","v":0},{"$f":"Produktionsanlæg!G107","v":0},{"$f":"Produktionsanlæg!H107","v":0},{"$f":"Produktionsanlæg!I107","v":0},{"$f":"Produktionsanlæg!J107","v":0},{"$f":"Produktionsanlæg!K107","v":0},{"$f":"Produktionsanlæg!L107","v":0},{"$f":"Produktionsanlæg!M107","v":0},{"$f":"Produktionsanlæg!N107","v":0},{"$f":"Produktionsanlæg!O107","v":0},{"$f":"Produktionsanlæg!P107","v":0},{"$f":"Produktionsanlæg!Q107","v":0},{"$f":"Produktionsanlæg!R107","v":0},{"$f":"Produktionsanlæg!S107","v":0},{"$f":"Produktionsanlæg!T107","v":0},{"$f":"Produktionsanlæg!U107","v":0},{"$f":"Produktionsanlæg!V107","v":0},{"$f":"Produktionsanlæg!W107","v":0},{"$f":"Produktionsanlæg!X107","v":0},{"$f":"Produktionsanlæg!Y107","v":0},{"$f":"IF(COUNTIF(D107:Y107,\"<>0\")<=1,IF(SUM(D107:Y107)=0,0,(IF(SUM(D107:Y107)>0,IF(SUM(D107:Y107)<400,(1.2675*45967*SUM(D107:Y107)^(-0.4664)),(IF(SUM(D107:Y107)<2000,(39128*SUM(D107:Y107)^(-0.37661)),IF(SUM(D107:Y107)<5000,18893*SUM(D107:Y107)^(-0.28083),IF(SUM(D107:Y107)<100000,29680*SUM(D107:Y107)^(-0.24475),1773.1))))*100/115)*SUM(D107:Y107)*0.1638,0)*1.15*1.06*0.4)/SUM(D107:Y107)),$A$73)","v":0},{"$f":"D107*$Z107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N107*$Z107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X107*$Z107","v":0},0,{"$f":"+SUM(AA107:AV107)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA107","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB107","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC107","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD107","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE107","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF107","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG107","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH107","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI107","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ107","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK107","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL107","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM107","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN107","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO107","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP107","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ107","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR107","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS107","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT107","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU107","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV107","v":0},{"$f":"SUM(D107:Y107)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D108","v":0},{"$f":"Produktionsanlæg!E108","v":0},{"$f":"Produktionsanlæg!F108","v":0},{"$f":"Produktionsanlæg!G108","v":0},{"$f":"Produktionsanlæg!H108","v":0},{"$f":"Produktionsanlæg!I108","v":0},{"$f":"Produktionsanlæg!J108","v":0},{"$f":"Produktionsanlæg!K108","v":0},{"$f":"Produktionsanlæg!L108","v":0},{"$f":"Produktionsanlæg!M108","v":0},{"$f":"Produktionsanlæg!N108","v":0},{"$f":"Produktionsanlæg!O108","v":0},{"$f":"Produktionsanlæg!P108","v":0},{"$f":"Produktionsanlæg!Q108","v":0},{"$f":"Produktionsanlæg!R108","v":0},{"$f":"Produktionsanlæg!S108","v":0},{"$f":"Produktionsanlæg!T108","v":0},{"$f":"Produktionsanlæg!U108","v":0},{"$f":"Produktionsanlæg!V108","v":0},{"$f":"Produktionsanlæg!W108","v":0},{"$f":"Produktionsanlæg!X108","v":0},{"$f":"Produktionsanlæg!Y108","v":0},{"$f":"IF(COUNTIF(D108:Y108,\"<>0\")<=1,IF(SUM(D108:Y108)=0,0,(IF(SUM(D108:Y108)>0,IF(SUM(D108:Y108)<400,(1.2675*45967*SUM(D108:Y108)^(-0.4664)),(IF(SUM(D108:Y108)<2000,(39128*SUM(D108:Y108)^(-0.37661)),IF(SUM(D108:Y108)<5000,18893*SUM(D108:Y108)^(-0.28083),IF(SUM(D108:Y108)<100000,29680*SUM(D108:Y108)^(-0.24475),1773.1))))*100/115)*SUM(D108:Y108)*0.1638,0)*1.15*1.06*0.05)/SUM(D108:Y108)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA108:AV108)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA108","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB108","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC108","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD108","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE108","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF108","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG108","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH108","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI108","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ108","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK108","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL108","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM108","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN108","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO108","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP108","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ108","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR108","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS108","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT108","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU108","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV108","v":0},{"$f":"SUM(D108:Y108)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D109","v":0},{"$f":"Produktionsanlæg!E109","v":0},{"$f":"Produktionsanlæg!F109","v":0},{"$f":"Produktionsanlæg!G109","v":0},{"$f":"Produktionsanlæg!H109","v":0},{"$f":"Produktionsanlæg!I109","v":0},{"$f":"Produktionsanlæg!J109","v":0},{"$f":"Produktionsanlæg!K109","v":0},{"$f":"Produktionsanlæg!L109","v":0},{"$f":"Produktionsanlæg!M109","v":0},{"$f":"Produktionsanlæg!N109","v":0},{"$f":"Produktionsanlæg!O109","v":0},{"$f":"Produktionsanlæg!P109","v":0},{"$f":"Produktionsanlæg!Q109","v":0},{"$f":"Produktionsanlæg!R109","v":0},{"$f":"Produktionsanlæg!S109","v":0},{"$f":"Produktionsanlæg!T109","v":0},{"$f":"Produktionsanlæg!U109","v":0},{"$f":"Produktionsanlæg!V109","v":0},{"$f":"Produktionsanlæg!W109","v":0},{"$f":"Produktionsanlæg!X109","v":0},{"$f":"Produktionsanlæg!Y109","v":0},{"$f":"IF(COUNTIF(D109:Y109,\"<>0\")<=1,IF(SUM(D109:Y109)=0,0,(IF(SUM(D109:Y109)>0,IF(SUM(D109:Y109)<400,(1.2675*45967*SUM(D109:Y109)^(-0.4664)),(IF(SUM(D109:Y109)<2000,(39128*SUM(D109:Y109)^(-0.37661)),IF(SUM(D109:Y109)<5000,18893*SUM(D109:Y109)^(-0.28083),IF(SUM(D109:Y109)<100000,29680*SUM(D109:Y109)^(-0.24475),1773.1))))*100/115)*SUM(D109:Y109)*(IF(SUM(D105:Y105)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D109:Y109)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA109:AV109)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA109","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB109","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC109","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD109","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE109","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF109","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG109","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH109","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI109","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ109","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK109","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL109","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM109","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN109","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO109","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP109","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ109","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR109","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS109","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT109","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU109","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV109","v":0},{"$f":"SUM(D109:Y109)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D110","v":0},{"$f":"Produktionsanlæg!E110","v":0},{"$f":"Produktionsanlæg!F110","v":0},{"$f":"Produktionsanlæg!G110","v":0},{"$f":"Produktionsanlæg!H110","v":0},{"$f":"Produktionsanlæg!I110","v":0},{"$f":"Produktionsanlæg!J110","v":0},{"$f":"Produktionsanlæg!K110","v":0},{"$f":"Produktionsanlæg!L110","v":0},{"$f":"Produktionsanlæg!M110","v":0},{"$f":"Produktionsanlæg!N110","v":0},{"$f":"Produktionsanlæg!O110","v":0},{"$f":"Produktionsanlæg!P110","v":0},{"$f":"Produktionsanlæg!Q110","v":0},{"$f":"Produktionsanlæg!R110","v":0},{"$f":"Produktionsanlæg!S110","v":0},{"$f":"Produktionsanlæg!T110","v":0},{"$f":"Produktionsanlæg!U110","v":0},{"$f":"Produktionsanlæg!V110","v":0},{"$f":"Produktionsanlæg!W110","v":0},{"$f":"Produktionsanlæg!X110","v":0},{"$f":"Produktionsanlæg!Y110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D110:Y110,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D111","v":0},{"$f":"Produktionsanlæg!E111","v":0},{"$f":"Produktionsanlæg!F111","v":0},{"$f":"Produktionsanlæg!G111","v":0},{"$f":"Produktionsanlæg!H111","v":0},{"$f":"Produktionsanlæg!I111","v":0},{"$f":"Produktionsanlæg!J111","v":0},{"$f":"Produktionsanlæg!K111","v":0},{"$f":"Produktionsanlæg!L111","v":0},{"$f":"Produktionsanlæg!M111","v":0},{"$f":"Produktionsanlæg!N111","v":0},{"$f":"Produktionsanlæg!O111","v":0},{"$f":"Produktionsanlæg!P111","v":0},{"$f":"Produktionsanlæg!Q111","v":0},{"$f":"Produktionsanlæg!R111","v":0},{"$f":"Produktionsanlæg!S111","v":0},{"$f":"Produktionsanlæg!T111","v":0},{"$f":"Produktionsanlæg!U111","v":0},{"$f":"Produktionsanlæg!V111","v":0},{"$f":"Produktionsanlæg!W111","v":0},{"$f":"Produktionsanlæg!X111","v":0},{"$f":"Produktionsanlæg!Y111","v":0},{"$f":"IF(COUNTIF(D111:Y111,\"<>0\")<=1,IF(SUM(D111:Y111)=0,0,(IF(SUM(D111:Y111)>0,IF(SUM(D111:Y111)<400,(1.2675*45967*SUM(D111:Y111)^(-0.4664)),(IF(SUM(D111:Y111)<2000,(39128*SUM(D111:Y111)^(-0.37661)),IF(SUM(D111:Y111)<5000,18893*SUM(D111:Y111)^(-0.28083),IF(SUM(D111:Y111)<100000,29680*SUM(D111:Y111)^(-0.24475),1773.1))))*100/115)*SUM(D111:Y111)*(IF(SUM(D107:Y107)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D111:Y111)),$A$73)","v":0},{"$f":"D111*$Z111","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N111*$Z111","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X111*$Z111","v":0},0,{"$f":"+SUM(AA111:AV111)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA111","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB111","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC111","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD111","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE111","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF111","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG111","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH111","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI111","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ111","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK111","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL111","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM111","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN111","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO111","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP111","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ111","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR111","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS111","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT111","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU111","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV111","v":0},{"$f":"SUM(D111:Y111)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D112","v":0},{"$f":"Produktionsanlæg!E112","v":0},{"$f":"Produktionsanlæg!F112","v":0},{"$f":"Produktionsanlæg!G112","v":0},{"$f":"Produktionsanlæg!H112","v":0},{"$f":"Produktionsanlæg!I112","v":0},{"$f":"Produktionsanlæg!J112","v":0},{"$f":"Produktionsanlæg!K112","v":0},{"$f":"Produktionsanlæg!L112","v":0},{"$f":"Produktionsanlæg!M112","v":0},{"$f":"Produktionsanlæg!N112","v":0},{"$f":"Produktionsanlæg!O112","v":0},{"$f":"Produktionsanlæg!P112","v":0},{"$f":"Produktionsanlæg!Q112","v":0},{"$f":"Produktionsanlæg!R112","v":0},{"$f":"Produktionsanlæg!S112","v":0},{"$f":"Produktionsanlæg!T112","v":0},{"$f":"Produktionsanlæg!U112","v":0},{"$f":"Produktionsanlæg!V112","v":0},{"$f":"Produktionsanlæg!W112","v":0},{"$f":"Produktionsanlæg!X112","v":0},{"$f":"Produktionsanlæg!Y112","v":0},{"$f":"IF(COUNTIF(D112:Y112,\"<>0\")<=1,IF(SUM(D112:Y112)=0,0,(IF(SUM(D112:Y112)>0,IF(SUM(D112:Y112)<400,(1.2675*45967*SUM(D112:Y112)^(-0.4664)),(IF(SUM(D112:Y112)<2000,(39128*SUM(D112:Y112)^(-0.37661)),IF(SUM(D112:Y112)<5000,18893*SUM(D112:Y112)^(-0.28083),IF(SUM(D112:Y112)<100000,29680*SUM(D112:Y112)^(-0.24475),1773.1))))*100/115)*SUM(D112:Y112)*(IF(SUM(D108:Y108)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D112:Y112)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA112:AV112)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA112","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB112","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC112","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD112","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE112","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF112","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG112","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH112","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI112","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ112","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK112","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL112","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM112","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN112","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO112","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP112","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ112","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR112","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS112","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT112","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU112","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV112","v":0},{"$f":"SUM(D112:Y112)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D113","v":0},{"$f":"Produktionsanlæg!E113","v":0},{"$f":"Produktionsanlæg!F113","v":0},{"$f":"Produktionsanlæg!G113","v":0},{"$f":"Produktionsanlæg!H113","v":0},{"$f":"Produktionsanlæg!I113","v":0},{"$f":"Produktionsanlæg!J113","v":0},{"$f":"Produktionsanlæg!K113","v":0},{"$f":"Produktionsanlæg!L113","v":0},{"$f":"Produktionsanlæg!M113","v":0},{"$f":"Produktionsanlæg!N113","v":0},{"$f":"Produktionsanlæg!O113","v":0},{"$f":"Produktionsanlæg!P113","v":0},{"$f":"Produktionsanlæg!Q113","v":0},{"$f":"Produktionsanlæg!R113","v":0},{"$f":"Produktionsanlæg!S113","v":0},{"$f":"Produktionsanlæg!T113","v":0},{"$f":"Produktionsanlæg!U113","v":0},{"$f":"Produktionsanlæg!V113","v":0},{"$f":"Produktionsanlæg!W113","v":0},{"$f":"Produktionsanlæg!X113","v":0},{"$f":"Produktionsanlæg!Y113","v":0},{"$f":"IF(COUNTIF(D113:Y113,\"<>0\")<=1,IF(SUM(D113:Y113)=0,0,(IF(SUM(D113:Y113)>0,IF(SUM(D113:Y113)<400,(1.2675*45967*SUM(D113:Y113)^(-0.4664)),(IF(SUM(D113:Y113)<2000,(39128*SUM(D113:Y113)^(-0.37661)),IF(SUM(D113:Y113)<5000,18893*SUM(D113:Y113)^(-0.28083),IF(SUM(D113:Y113)<100000,29680*SUM(D113:Y113)^(-0.24475),1773.1))))*100/115)*SUM(D113:Y113)*(IF(SUM(D105:Y105)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D113:Y113)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA113:AV113)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA113","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB113","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC113","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD113","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE113","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF113","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG113","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH113","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI113","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ113","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK113","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL113","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM113","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN113","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO113","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP113","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ113","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR113","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS113","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT113","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU113","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV113","v":0},{"$f":"SUM(D113:Y113)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D114","v":0},{"$f":"Produktionsanlæg!E114","v":0},{"$f":"Produktionsanlæg!F114","v":0},{"$f":"Produktionsanlæg!G114","v":0},{"$f":"Produktionsanlæg!H114","v":0},{"$f":"Produktionsanlæg!I114","v":0},{"$f":"Produktionsanlæg!J114","v":0},{"$f":"Produktionsanlæg!K114","v":0},{"$f":"Produktionsanlæg!L114","v":0},{"$f":"Produktionsanlæg!M114","v":0},{"$f":"Produktionsanlæg!N114","v":0},{"$f":"Produktionsanlæg!O114","v":0},{"$f":"Produktionsanlæg!P114","v":0},{"$f":"Produktionsanlæg!Q114","v":0},{"$f":"Produktionsanlæg!R114","v":0},{"$f":"Produktionsanlæg!S114","v":0},{"$f":"Produktionsanlæg!T114","v":0},{"$f":"Produktionsanlæg!U114","v":0},{"$f":"Produktionsanlæg!V114","v":0},{"$f":"Produktionsanlæg!W114","v":0},{"$f":"Produktionsanlæg!X114","v":0},{"$f":"Produktionsanlæg!Y114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D114:Y114,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D115","v":0},{"$f":"Produktionsanlæg!E115","v":0},{"$f":"Produktionsanlæg!F115","v":0},{"$f":"Produktionsanlæg!G115","v":0},{"$f":"Produktionsanlæg!H115","v":0},{"$f":"Produktionsanlæg!I115","v":0},{"$f":"Produktionsanlæg!J115","v":0},{"$f":"Produktionsanlæg!K115","v":0},{"$f":"Produktionsanlæg!L115","v":0},{"$f":"Produktionsanlæg!M115","v":0},{"$f":"Produktionsanlæg!N115","v":0},{"$f":"Produktionsanlæg!O115","v":0},{"$f":"Produktionsanlæg!P115","v":0},{"$f":"Produktionsanlæg!Q115","v":0},{"$f":"Produktionsanlæg!R115","v":0},{"$f":"Produktionsanlæg!S115","v":0},{"$f":"Produktionsanlæg!T115","v":0},{"$f":"Produktionsanlæg!U115","v":0},{"$f":"Produktionsanlæg!V115","v":0},{"$f":"Produktionsanlæg!W115","v":0},{"$f":"Produktionsanlæg!X115","v":0},{"$f":"Produktionsanlæg!Y115","v":0},{"$f":"IF(COUNTIF(D115:Y115,\"<>0\")<=1,IF(SUM(D115:Y115)=0,0,(IF(SUM(D115:Y115)>0,IF(SUM(D115:Y115)<400,(1.2675*45967*SUM(D115:Y115)^(-0.4664)),(IF(SUM(D115:Y115)<2000,(39128*SUM(D115:Y115)^(-0.37661)),IF(SUM(D115:Y115)<5000,18893*SUM(D115:Y115)^(-0.28083),IF(SUM(D115:Y115)<100000,29680*SUM(D115:Y115)^(-0.24475),1773.1))))*100/115)*SUM(D115:Y115)*(IF(SUM(D107:Y107)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D115:Y115)),$A$73)","v":0},{"$f":"D115*$Z115","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N115*$Z115","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X115*$Z115","v":0},0,{"$f":"+SUM(AA115:AV115)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA115","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB115","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC115","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD115","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE115","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF115","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG115","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH115","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI115","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ115","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK115","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL115","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM115","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN115","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO115","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP115","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ115","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR115","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS115","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT115","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU115","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV115","v":0},{"$f":"SUM(D115:Y115)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D116","v":0},{"$f":"Produktionsanlæg!E116","v":0},{"$f":"Produktionsanlæg!F116","v":0},{"$f":"Produktionsanlæg!G116","v":0},{"$f":"Produktionsanlæg!H116","v":0},{"$f":"Produktionsanlæg!I116","v":0},{"$f":"Produktionsanlæg!J116","v":0},{"$f":"Produktionsanlæg!K116","v":0},{"$f":"Produktionsanlæg!L116","v":0},{"$f":"Produktionsanlæg!M116","v":0},{"$f":"Produktionsanlæg!N116","v":0},{"$f":"Produktionsanlæg!O116","v":0},{"$f":"Produktionsanlæg!P116","v":0},{"$f":"Produktionsanlæg!Q116","v":0},{"$f":"Produktionsanlæg!R116","v":0},{"$f":"Produktionsanlæg!S116","v":0},{"$f":"Produktionsanlæg!T116","v":0},{"$f":"Produktionsanlæg!U116","v":0},{"$f":"Produktionsanlæg!V116","v":0},{"$f":"Produktionsanlæg!W116","v":0},{"$f":"Produktionsanlæg!X116","v":0},{"$f":"Produktionsanlæg!Y116","v":0},{"$f":"IF(COUNTIF(D116:Y116,\"<>0\")<=1,IF(SUM(D116:Y116)=0,0,(IF(SUM(D116:Y116)>0,IF(SUM(D116:Y116)<400,(1.2675*45967*SUM(D116:Y116)^(-0.4664)),(IF(SUM(D116:Y116)<2000,(39128*SUM(D116:Y116)^(-0.37661)),IF(SUM(D116:Y116)<5000,18893*SUM(D116:Y116)^(-0.28083),IF(SUM(D116:Y116)<100000,29680*SUM(D116:Y116)^(-0.24475),1773.1))))*100/115)*SUM(D116:Y116)*(IF(SUM(D108:Y108)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D116:Y116)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA116:AV116)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA116","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB116","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC116","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD116","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE116","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF116","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG116","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH116","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI116","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ116","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK116","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL116","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM116","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN116","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO116","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP116","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ116","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR116","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS116","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT116","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU116","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV116","v":0},{"$f":"SUM(D116:Y116)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D117","v":0},{"$f":"Produktionsanlæg!E117","v":0},{"$f":"Produktionsanlæg!F117","v":0},{"$f":"Produktionsanlæg!G117","v":0},{"$f":"Produktionsanlæg!H117","v":0},{"$f":"Produktionsanlæg!I117","v":0},{"$f":"Produktionsanlæg!J117","v":0},{"$f":"Produktionsanlæg!K117","v":0},{"$f":"Produktionsanlæg!L117","v":0},{"$f":"Produktionsanlæg!M117","v":0},{"$f":"Produktionsanlæg!N117","v":0},{"$f":"Produktionsanlæg!O117","v":0},{"$f":"Produktionsanlæg!P117","v":0},{"$f":"Produktionsanlæg!Q117","v":0},{"$f":"Produktionsanlæg!R117","v":0},{"$f":"Produktionsanlæg!S117","v":0},{"$f":"Produktionsanlæg!T117","v":0},{"$f":"Produktionsanlæg!U117","v":0},{"$f":"Produktionsanlæg!V117","v":0},{"$f":"Produktionsanlæg!W117","v":0},{"$f":"Produktionsanlæg!X117","v":0},{"$f":"Produktionsanlæg!Y117","v":0},{"$f":"IF(COUNTIF(D117:Y117,\"<>0\")<=1,IF(SUM(D117:Y117)=0,0,(IF(SUM(D117:Y117)>0,IF(SUM(D117:Y117)<400,(1.2675*45967*SUM(D117:Y117)^(-0.4664)),(IF(SUM(D117:Y117)<2000,(39128*SUM(D117:Y117)^(-0.37661)),IF(SUM(D117:Y117)<5000,18893*SUM(D117:Y117)^(-0.28083),IF(SUM(D117:Y117)<100000,29680*SUM(D117:Y117)^(-0.24475),1773.1))))*100/115)*SUM(D117:Y117)*(IF(SUM(D105:Y105)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D117:Y117)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA117:AV117)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA117","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB117","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC117","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD117","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE117","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF117","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG117","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH117","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI117","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ117","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK117","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL117","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM117","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN117","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO117","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP117","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ117","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR117","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS117","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT117","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU117","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV117","v":0},{"$f":"SUM(D117:Y117)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D118","v":0},{"$f":"Produktionsanlæg!E118","v":0},{"$f":"Produktionsanlæg!F118","v":0},{"$f":"Produktionsanlæg!G118","v":0},{"$f":"Produktionsanlæg!H118","v":0},{"$f":"Produktionsanlæg!I118","v":0},{"$f":"Produktionsanlæg!J118","v":0},{"$f":"Produktionsanlæg!K118","v":0},{"$f":"Produktionsanlæg!L118","v":0},{"$f":"Produktionsanlæg!M118","v":0},{"$f":"Produktionsanlæg!N118","v":0},{"$f":"Produktionsanlæg!O118","v":0},{"$f":"Produktionsanlæg!P118","v":0},{"$f":"Produktionsanlæg!Q118","v":0},{"$f":"Produktionsanlæg!R118","v":0},{"$f":"Produktionsanlæg!S118","v":0},{"$f":"Produktionsanlæg!T118","v":0},{"$f":"Produktionsanlæg!U118","v":0},{"$f":"Produktionsanlæg!V118","v":0},{"$f":"Produktionsanlæg!W118","v":0},{"$f":"Produktionsanlæg!X118","v":0},{"$f":"Produktionsanlæg!Y118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D118:Y118,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D119","v":0},{"$f":"Produktionsanlæg!E119","v":0},{"$f":"Produktionsanlæg!F119","v":0},{"$f":"Produktionsanlæg!G119","v":0},{"$f":"Produktionsanlæg!H119","v":0},{"$f":"Produktionsanlæg!I119","v":0},{"$f":"Produktionsanlæg!J119","v":0},{"$f":"Produktionsanlæg!K119","v":0},{"$f":"Produktionsanlæg!L119","v":0},{"$f":"Produktionsanlæg!M119","v":0},{"$f":"Produktionsanlæg!N119","v":0},{"$f":"Produktionsanlæg!O119","v":0},{"$f":"Produktionsanlæg!P119","v":0},{"$f":"Produktionsanlæg!Q119","v":0},{"$f":"Produktionsanlæg!R119","v":0},{"$f":"Produktionsanlæg!S119","v":0},{"$f":"Produktionsanlæg!T119","v":0},{"$f":"Produktionsanlæg!U119","v":0},{"$f":"Produktionsanlæg!V119","v":0},{"$f":"Produktionsanlæg!W119","v":0},{"$f":"Produktionsanlæg!X119","v":0},{"$f":"Produktionsanlæg!Y119","v":0},{"$f":"IF(COUNTIF(D119:Y119,\"<>0\")<=1,IF(SUM(D119:Y119)=0,0,(IF(SUM(D119:Y119)>0,IF(SUM(D119:Y119)<400,(1.2675*45967*SUM(D119:Y119)^(-0.4664)),(IF(SUM(D119:Y119)<2000,(39128*SUM(D119:Y119)^(-0.37661)),IF(SUM(D119:Y119)<5000,18893*SUM(D119:Y119)^(-0.28083),IF(SUM(D119:Y119)<100000,29680*SUM(D119:Y119)^(-0.24475),1773.1))))*100/115)*SUM(D119:Y119)*(IF(SUM(D107:Y107)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D119:Y119)),$A$73)","v":0},{"$f":"D119*$Z119","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N119*$Z119","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X119*$Z119","v":0},0,{"$f":"+SUM(AA119:AV119)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA119","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB119","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC119","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD119","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE119","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF119","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG119","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH119","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI119","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ119","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK119","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL119","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM119","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN119","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO119","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP119","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ119","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR119","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS119","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT119","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU119","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV119","v":0},{"$f":"SUM(D119:Y119)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D120","v":0},{"$f":"Produktionsanlæg!E120","v":0},{"$f":"Produktionsanlæg!F120","v":0},{"$f":"Produktionsanlæg!G120","v":0},{"$f":"Produktionsanlæg!H120","v":0},{"$f":"Produktionsanlæg!I120","v":0},{"$f":"Produktionsanlæg!J120","v":0},{"$f":"Produktionsanlæg!K120","v":0},{"$f":"Produktionsanlæg!L120","v":0},{"$f":"Produktionsanlæg!M120","v":0},{"$f":"Produktionsanlæg!N120","v":0},{"$f":"Produktionsanlæg!O120","v":0},{"$f":"Produktionsanlæg!P120","v":0},{"$f":"Produktionsanlæg!Q120","v":0},{"$f":"Produktionsanlæg!R120","v":0},{"$f":"Produktionsanlæg!S120","v":0},{"$f":"Produktionsanlæg!T120","v":0},{"$f":"Produktionsanlæg!U120","v":0},{"$f":"Produktionsanlæg!V120","v":0},{"$f":"Produktionsanlæg!W120","v":0},{"$f":"Produktionsanlæg!X120","v":0},{"$f":"Produktionsanlæg!Y120","v":0},{"$f":"IF(COUNTIF(D120:Y120,\"<>0\")<=1,IF(SUM(D120:Y120)=0,0,(IF(SUM(D120:Y120)>0,IF(SUM(D120:Y120)<400,(1.2675*45967*SUM(D120:Y120)^(-0.4664)),(IF(SUM(D120:Y120)<2000,(39128*SUM(D120:Y120)^(-0.37661)),IF(SUM(D120:Y120)<5000,18893*SUM(D120:Y120)^(-0.28083),IF(SUM(D120:Y120)<100000,29680*SUM(D120:Y120)^(-0.24475),1773.1))))*100/115)*SUM(D120:Y120)*(IF(SUM(D108:Y108)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D120:Y120)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA120:AV120)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA120","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB120","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC120","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD120","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE120","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF120","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG120","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH120","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI120","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ120","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK120","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL120","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM120","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN120","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO120","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP120","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ120","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR120","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS120","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT120","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU120","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV120","v":0},{"$f":"SUM(D120:Y120)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D121","v":0},{"$f":"Produktionsanlæg!E121","v":0},{"$f":"Produktionsanlæg!F121","v":0},{"$f":"Produktionsanlæg!G121","v":0},{"$f":"Produktionsanlæg!H121","v":0},{"$f":"Produktionsanlæg!I121","v":0},{"$f":"Produktionsanlæg!J121","v":0},{"$f":"Produktionsanlæg!K121","v":0},{"$f":"Produktionsanlæg!L121","v":0},{"$f":"Produktionsanlæg!M121","v":0},{"$f":"Produktionsanlæg!N121","v":0},{"$f":"Produktionsanlæg!O121","v":0},{"$f":"Produktionsanlæg!P121","v":0},{"$f":"Produktionsanlæg!Q121","v":0},{"$f":"Produktionsanlæg!R121","v":0},{"$f":"Produktionsanlæg!S121","v":0},{"$f":"Produktionsanlæg!T121","v":0},{"$f":"Produktionsanlæg!U121","v":0},{"$f":"Produktionsanlæg!V121","v":0},{"$f":"Produktionsanlæg!W121","v":0},{"$f":"Produktionsanlæg!X121","v":0},{"$f":"Produktionsanlæg!Y121","v":0},{"$f":"IF(COUNTIF(D121:Y121,\"<>0\")<=1,IF(SUM(D121:Y121)=0,0,(IF(SUM(D121:Y121)>0,IF(SUM(D121:Y121)<400,(1.2675*45967*SUM(D121:Y121)^(-0.4664)),(IF(SUM(D121:Y121)<2000,(39128*SUM(D121:Y121)^(-0.37661)),IF(SUM(D121:Y121)<5000,18893*SUM(D121:Y121)^(-0.28083),IF(SUM(D121:Y121)<100000,29680*SUM(D121:Y121)^(-0.24475),1773.1))))*100/115)*SUM(D121:Y121)*(IF(SUM(D105:Y105)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D121:Y121)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA121:AV121)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA121","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB121","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC121","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD121","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE121","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF121","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG121","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH121","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI121","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ121","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK121","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL121","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM121","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN121","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO121","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP121","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ121","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR121","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS121","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT121","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU121","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV121","v":0},{"$f":"SUM(D121:Y121)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D122","v":0},{"$f":"Produktionsanlæg!E122","v":0},{"$f":"Produktionsanlæg!F122","v":0},{"$f":"Produktionsanlæg!G122","v":0},{"$f":"Produktionsanlæg!H122","v":0},{"$f":"Produktionsanlæg!I122","v":0},{"$f":"Produktionsanlæg!J122","v":0},{"$f":"Produktionsanlæg!K122","v":0},{"$f":"Produktionsanlæg!L122","v":0},{"$f":"Produktionsanlæg!M122","v":0},{"$f":"Produktionsanlæg!N122","v":0},{"$f":"Produktionsanlæg!O122","v":0},{"$f":"Produktionsanlæg!P122","v":0},{"$f":"Produktionsanlæg!Q122","v":0},{"$f":"Produktionsanlæg!R122","v":0},{"$f":"Produktionsanlæg!S122","v":0},{"$f":"Produktionsanlæg!T122","v":0},{"$f":"Produktionsanlæg!U122","v":0},{"$f":"Produktionsanlæg!V122","v":0},{"$f":"Produktionsanlæg!W122","v":0},{"$f":"Produktionsanlæg!X122","v":0},{"$f":"Produktionsanlæg!Y122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D122:Y122,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D123","v":0},{"$f":"Produktionsanlæg!E123","v":0},{"$f":"Produktionsanlæg!F123","v":0},{"$f":"Produktionsanlæg!G123","v":0},{"$f":"Produktionsanlæg!H123","v":0},{"$f":"Produktionsanlæg!I123","v":0},{"$f":"Produktionsanlæg!J123","v":0},{"$f":"Produktionsanlæg!K123","v":0},{"$f":"Produktionsanlæg!L123","v":0},{"$f":"Produktionsanlæg!M123","v":0},{"$f":"Produktionsanlæg!N123","v":0},{"$f":"Produktionsanlæg!O123","v":0},{"$f":"Produktionsanlæg!P123","v":0},{"$f":"Produktionsanlæg!Q123","v":0},{"$f":"Produktionsanlæg!R123","v":0},{"$f":"Produktionsanlæg!S123","v":0},{"$f":"Produktionsanlæg!T123","v":0},{"$f":"Produktionsanlæg!U123","v":0},{"$f":"Produktionsanlæg!V123","v":0},{"$f":"Produktionsanlæg!W123","v":0},{"$f":"Produktionsanlæg!X123","v":0},{"$f":"Produktionsanlæg!Y123","v":0},{"$f":"IF(COUNTIF(D123:Y123,\"<>0\")<=1,IF(SUM(D123:Y123)=0,0,(IF(SUM(D123:Y123)>0,IF(SUM(D123:Y123)<400,(1.2675*45967*SUM(D123:Y123)^(-0.4664)),(IF(SUM(D123:Y123)<2000,(39128*SUM(D123:Y123)^(-0.37661)),IF(SUM(D123:Y123)<5000,18893*SUM(D123:Y123)^(-0.28083),IF(SUM(D123:Y123)<100000,29680*SUM(D123:Y123)^(-0.24475),1773.1))))*100/115)*SUM(D123:Y123)*(IF(SUM(D107:Y107)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D123:Y123)),$A$73)","v":0},{"$f":"D123*$Z123","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N123*$Z123","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X123*$Z123","v":0},{"$f":"Y123*$Z123","v":0},{"$f":"+SUM(AA123:AV123)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA123","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB123","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC123","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD123","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE123","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF123","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG123","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH123","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI123","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ123","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK123","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL123","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM123","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN123","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO123","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP123","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ123","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR123","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS123","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT123","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU123","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV123","v":0},{"$f":"SUM(D123:Y123)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D124","v":0},{"$f":"Produktionsanlæg!E124","v":0},{"$f":"Produktionsanlæg!F124","v":0},{"$f":"Produktionsanlæg!G124","v":0},{"$f":"Produktionsanlæg!H124","v":0},{"$f":"Produktionsanlæg!I124","v":0},{"$f":"Produktionsanlæg!J124","v":0},{"$f":"Produktionsanlæg!K124","v":0},{"$f":"Produktionsanlæg!L124","v":0},{"$f":"Produktionsanlæg!M124","v":0},{"$f":"Produktionsanlæg!N124","v":0},{"$f":"Produktionsanlæg!O124","v":0},{"$f":"Produktionsanlæg!P124","v":0},{"$f":"Produktionsanlæg!Q124","v":0},{"$f":"Produktionsanlæg!R124","v":0},{"$f":"Produktionsanlæg!S124","v":0},{"$f":"Produktionsanlæg!T124","v":0},{"$f":"Produktionsanlæg!U124","v":0},{"$f":"Produktionsanlæg!V124","v":0},{"$f":"Produktionsanlæg!W124","v":0},{"$f":"Produktionsanlæg!X124","v":0},{"$f":"Produktionsanlæg!Y124","v":0},{"$f":"IF(COUNTIF(D124:Y124,\"<>0\")<=1,IF(SUM(D124:Y124)=0,0,(IF(SUM(D124:Y124)>0,IF(SUM(D124:Y124)<400,(1.2675*45967*SUM(D124:Y124)^(-0.4664)),(IF(SUM(D124:Y124)<2000,(39128*SUM(D124:Y124)^(-0.37661)),IF(SUM(D124:Y124)<5000,18893*SUM(D124:Y124)^(-0.28083),IF(SUM(D124:Y124)<100000,29680*SUM(D124:Y124)^(-0.24475),1773.1))))*100/115)*SUM(D124:Y124)*(IF(SUM(D108:Y108)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D124:Y124)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X124*$Z124","v":0},{"$f":"Y124*$Z124","v":0},{"$f":"+SUM(AA124:AV124)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA124","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB124","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC124","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD124","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE124","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF124","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG124","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH124","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI124","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ124","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK124","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL124","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM124","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN124","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO124","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP124","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ124","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR124","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS124","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT124","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU124","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV124","v":0},{"$f":"SUM(D124:Y124)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW126:AW137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D125:Y125)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D126","v":0},{"$f":"Produktionsanlæg!E126","v":0},{"$f":"Produktionsanlæg!F126","v":0},{"$f":"Produktionsanlæg!G126","v":0},{"$f":"Produktionsanlæg!H126","v":0},{"$f":"Produktionsanlæg!I126","v":0},{"$f":"Produktionsanlæg!J126","v":0},{"$f":"Produktionsanlæg!K126","v":0},{"$f":"Produktionsanlæg!L126","v":0},{"$f":"Produktionsanlæg!M126","v":0},{"$f":"Produktionsanlæg!N126","v":0},{"$f":"Produktionsanlæg!O126","v":0},{"$f":"Produktionsanlæg!P126","v":0},{"$f":"Produktionsanlæg!Q126","v":0},{"$f":"Produktionsanlæg!R126","v":0},{"$f":"Produktionsanlæg!S126","v":0},{"$f":"Produktionsanlæg!T126","v":0},{"$f":"Produktionsanlæg!U126","v":0},{"$f":"Produktionsanlæg!V126","v":0},{"$f":"Produktionsanlæg!W126","v":0},{"$f":"Produktionsanlæg!X126","v":0},{"$f":"Produktionsanlæg!Y126","v":0},{"$f":"IF(COUNTIF(D126:Y126,\"<>0\")<=1,IF(SUM(D126:Y126)=0,0,(IF(SUM(D126:Y126)>0,IF(SUM(D126:Y126)<400,(1.2675*45967*SUM(D126:Y126)^(-0.4664)),(IF(SUM(D126:Y126)<2000,(39128*SUM(D126:Y126)^(-0.37661)),IF(SUM(D126:Y126)<5000,18893*SUM(D126:Y126)^(-0.28083),IF(SUM(D126:Y126)<100000,29680*SUM(D126:Y126)^(-0.24475),1773.1))))*100/115)*SUM(D126:Y126)*(IF(SUM(D105:Y105)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D126:Y126)),$A$73)","v":0},{"$f":"D126*$Z126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA126:AV126)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA126","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB126","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC126","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD126","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE126","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF126","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG126","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH126","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI126","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ126","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK126","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL126","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM126","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN126","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO126","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP126","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ126","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR126","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS126","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT126","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU126","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV126","v":0},{"$f":"SUM(D126:Y126)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D127","v":0},{"$f":"Produktionsanlæg!E127","v":0},{"$f":"Produktionsanlæg!F127","v":0},{"$f":"Produktionsanlæg!G127","v":0},{"$f":"Produktionsanlæg!H127","v":0},{"$f":"Produktionsanlæg!I127","v":0},{"$f":"Produktionsanlæg!J127","v":0},{"$f":"Produktionsanlæg!K127","v":0},{"$f":"Produktionsanlæg!L127","v":0},{"$f":"Produktionsanlæg!M127","v":0},{"$f":"Produktionsanlæg!N127","v":0},{"$f":"Produktionsanlæg!O127","v":0},{"$f":"Produktionsanlæg!P127","v":0},{"$f":"Produktionsanlæg!Q127","v":0},{"$f":"Produktionsanlæg!R127","v":0},{"$f":"Produktionsanlæg!S127","v":0},{"$f":"Produktionsanlæg!T127","v":0},{"$f":"Produktionsanlæg!U127","v":0},{"$f":"Produktionsanlæg!V127","v":0},{"$f":"Produktionsanlæg!W127","v":0},{"$f":"Produktionsanlæg!X127","v":0},{"$f":"Produktionsanlæg!Y127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D127:Y127,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D128","v":0},{"$f":"Produktionsanlæg!E128","v":0},{"$f":"Produktionsanlæg!F128","v":0},{"$f":"Produktionsanlæg!G128","v":0},{"$f":"Produktionsanlæg!H128","v":0},{"$f":"Produktionsanlæg!I128","v":0},{"$f":"Produktionsanlæg!J128","v":0},{"$f":"Produktionsanlæg!K128","v":0},{"$f":"Produktionsanlæg!L128","v":0},{"$f":"Produktionsanlæg!M128","v":0},{"$f":"Produktionsanlæg!N128","v":0},{"$f":"Produktionsanlæg!O128","v":0},{"$f":"Produktionsanlæg!P128","v":0},{"$f":"Produktionsanlæg!Q128","v":0},{"$f":"Produktionsanlæg!R128","v":0},{"$f":"Produktionsanlæg!S128","v":0},{"$f":"Produktionsanlæg!T128","v":0},{"$f":"Produktionsanlæg!U128","v":0},{"$f":"Produktionsanlæg!V128","v":0},{"$f":"Produktionsanlæg!W128","v":0},{"$f":"Produktionsanlæg!X128","v":0},{"$f":"Produktionsanlæg!Y128","v":0},{"$f":"IF(COUNTIF(D128:Y128,\"<>0\")<=1,IF(SUM(D128:Y128)=0,0,(IF(SUM(D128:Y128)>0,IF(SUM(D128:Y128)<400,(1.2675*45967*SUM(D128:Y128)^(-0.4664)),(IF(SUM(D128:Y128)<2000,(39128*SUM(D128:Y128)^(-0.37661)),IF(SUM(D128:Y128)<5000,18893*SUM(D128:Y128)^(-0.28083),IF(SUM(D128:Y128)<100000,29680*SUM(D128:Y128)^(-0.24475),1773.1))))*100/115)*SUM(D128:Y128)*(IF(SUM(D107:Y107)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D128:Y128)),$A$73)","v":0},{"$f":"D128*$Z128","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N128*$Z128","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X128*$Z128","v":0},0,{"$f":"+SUM(AA128:AV128)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA128","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB128","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC128","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD128","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE128","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF128","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG128","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH128","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI128","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ128","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK128","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL128","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM128","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN128","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO128","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP128","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ128","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR128","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS128","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT128","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU128","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV128","v":0},{"$f":"SUM(D128:Y128)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D129","v":0},{"$f":"Produktionsanlæg!E129","v":0},{"$f":"Produktionsanlæg!F129","v":0},{"$f":"Produktionsanlæg!G129","v":0},{"$f":"Produktionsanlæg!H129","v":0},{"$f":"Produktionsanlæg!I129","v":0},{"$f":"Produktionsanlæg!J129","v":0},{"$f":"Produktionsanlæg!K129","v":0},{"$f":"Produktionsanlæg!L129","v":0},{"$f":"Produktionsanlæg!M129","v":0},{"$f":"Produktionsanlæg!N129","v":0},{"$f":"Produktionsanlæg!O129","v":0},{"$f":"Produktionsanlæg!P129","v":0},{"$f":"Produktionsanlæg!Q129","v":0},{"$f":"Produktionsanlæg!R129","v":0},{"$f":"Produktionsanlæg!S129","v":0},{"$f":"Produktionsanlæg!T129","v":0},{"$f":"Produktionsanlæg!U129","v":0},{"$f":"Produktionsanlæg!V129","v":0},{"$f":"Produktionsanlæg!W129","v":0},{"$f":"Produktionsanlæg!X129","v":0},{"$f":"Produktionsanlæg!Y129","v":0},{"$f":"IF(COUNTIF(D129:Y129,\"<>0\")<=1,IF(SUM(D129:Y129)=0,0,(IF(SUM(D129:Y129)>0,IF(SUM(D129:Y129)<400,(1.2675*45967*SUM(D129:Y129)^(-0.4664)),(IF(SUM(D129:Y129)<2000,(39128*SUM(D129:Y129)^(-0.37661)),IF(SUM(D129:Y129)<5000,18893*SUM(D129:Y129)^(-0.28083),IF(SUM(D129:Y129)<100000,29680*SUM(D129:Y129)^(-0.24475),1773.1))))*100/115)*SUM(D129:Y129)*(IF(SUM(D108:Y108)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D129:Y129)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA129:AV129)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA129","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB129","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC129","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD129","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE129","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF129","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG129","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH129","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI129","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ129","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK129","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL129","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM129","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN129","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO129","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP129","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ129","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR129","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS129","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT129","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU129","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV129","v":0},{"$f":"SUM(D129:Y129)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D130","v":0},{"$f":"Produktionsanlæg!E130","v":0},{"$f":"Produktionsanlæg!F130","v":0},{"$f":"Produktionsanlæg!G130","v":0},{"$f":"Produktionsanlæg!H130","v":0},{"$f":"Produktionsanlæg!I130","v":0},{"$f":"Produktionsanlæg!J130","v":0},{"$f":"Produktionsanlæg!K130","v":0},{"$f":"Produktionsanlæg!L130","v":0},{"$f":"Produktionsanlæg!M130","v":0},{"$f":"Produktionsanlæg!N130","v":0},{"$f":"Produktionsanlæg!O130","v":0},{"$f":"Produktionsanlæg!P130","v":0},{"$f":"Produktionsanlæg!Q130","v":0},{"$f":"Produktionsanlæg!R130","v":0},{"$f":"Produktionsanlæg!S130","v":0},{"$f":"Produktionsanlæg!T130","v":0},{"$f":"Produktionsanlæg!U130","v":0},{"$f":"Produktionsanlæg!V130","v":0},{"$f":"Produktionsanlæg!W130","v":0},{"$f":"Produktionsanlæg!X130","v":0},{"$f":"Produktionsanlæg!Y130","v":0},{"$f":"IF(COUNTIF(D130:Y130,\"<>0\")<=1,IF(SUM(D130:Y130)=0,0,(IF(SUM(D130:Y130)>0,IF(SUM(D130:Y130)<400,(1.2675*45967*SUM(D130:Y130)^(-0.4664)),(IF(SUM(D130:Y130)<2000,(39128*SUM(D130:Y130)^(-0.37661)),IF(SUM(D130:Y130)<5000,18893*SUM(D130:Y130)^(-0.28083),IF(SUM(D130:Y130)<100000,29680*SUM(D130:Y130)^(-0.24475),1773.1))))*100/115)*SUM(D130:Y130)*(IF(SUM(D105:Y105)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D130:Y130)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA130:AV130)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA130","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB130","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC130","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD130","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE130","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF130","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG130","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH130","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI130","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ130","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK130","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL130","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM130","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN130","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO130","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP130","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ130","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR130","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS130","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT130","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU130","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV130","v":0},{"$f":"SUM(D130:Y130)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D131","v":0},{"$f":"Produktionsanlæg!E131","v":0},{"$f":"Produktionsanlæg!F131","v":0},{"$f":"Produktionsanlæg!G131","v":0},{"$f":"Produktionsanlæg!H131","v":0},{"$f":"Produktionsanlæg!I131","v":0},{"$f":"Produktionsanlæg!J131","v":0},{"$f":"Produktionsanlæg!K131","v":0},{"$f":"Produktionsanlæg!L131","v":0},{"$f":"Produktionsanlæg!M131","v":0},{"$f":"Produktionsanlæg!N131","v":0},{"$f":"Produktionsanlæg!O131","v":0},{"$f":"Produktionsanlæg!P131","v":0},{"$f":"Produktionsanlæg!Q131","v":0},{"$f":"Produktionsanlæg!R131","v":0},{"$f":"Produktionsanlæg!S131","v":0},{"$f":"Produktionsanlæg!T131","v":0},{"$f":"Produktionsanlæg!U131","v":0},{"$f":"Produktionsanlæg!V131","v":0},{"$f":"Produktionsanlæg!W131","v":0},{"$f":"Produktionsanlæg!X131","v":0},{"$f":"Produktionsanlæg!Y131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D131:Y131,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D132","v":0},{"$f":"Produktionsanlæg!E132","v":0},{"$f":"Produktionsanlæg!F132","v":0},{"$f":"Produktionsanlæg!G132","v":0},{"$f":"Produktionsanlæg!H132","v":0},{"$f":"Produktionsanlæg!I132","v":0},{"$f":"Produktionsanlæg!J132","v":0},{"$f":"Produktionsanlæg!K132","v":0},{"$f":"Produktionsanlæg!L132","v":0},{"$f":"Produktionsanlæg!M132","v":0},{"$f":"Produktionsanlæg!N132","v":0},{"$f":"Produktionsanlæg!O132","v":0},{"$f":"Produktionsanlæg!P132","v":0},{"$f":"Produktionsanlæg!Q132","v":0},{"$f":"Produktionsanlæg!R132","v":0},{"$f":"Produktionsanlæg!S132","v":0},{"$f":"Produktionsanlæg!T132","v":0},{"$f":"Produktionsanlæg!U132","v":0},{"$f":"Produktionsanlæg!V132","v":0},{"$f":"Produktionsanlæg!W132","v":0},{"$f":"Produktionsanlæg!X132","v":0},{"$f":"Produktionsanlæg!Y132","v":0},{"$f":"IF(COUNTIF(D132:Y132,\"<>0\")<=1,IF(SUM(D132:Y132)=0,0,(IF(SUM(D132:Y132)>0,IF(SUM(D132:Y132)<400,(1.2675*45967*SUM(D132:Y132)^(-0.4664)),(IF(SUM(D132:Y132)<2000,(39128*SUM(D132:Y132)^(-0.37661)),IF(SUM(D132:Y132)<5000,18893*SUM(D132:Y132)^(-0.28083),IF(SUM(D132:Y132)<100000,29680*SUM(D132:Y132)^(-0.24475),1773.1))))*100/115)*SUM(D132:Y132)*(IF(SUM(D107:Y107)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D132:Y132)),$A$73)","v":0},{"$f":"D132*$Z132","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N132*$Z132","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X132*$Z132","v":0},0,{"$f":"+SUM(AA132:AV132)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA132","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB132","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC132","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD132","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE132","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF132","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG132","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH132","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI132","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ132","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK132","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL132","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM132","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN132","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO132","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP132","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ132","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR132","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS132","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT132","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU132","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV132","v":0},{"$f":"SUM(D132:Y132)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D133","v":0},{"$f":"Produktionsanlæg!E133","v":0},{"$f":"Produktionsanlæg!F133","v":0},{"$f":"Produktionsanlæg!G133","v":0},{"$f":"Produktionsanlæg!H133","v":0},{"$f":"Produktionsanlæg!I133","v":0},{"$f":"Produktionsanlæg!J133","v":0},{"$f":"Produktionsanlæg!K133","v":0},{"$f":"Produktionsanlæg!L133","v":0},{"$f":"Produktionsanlæg!M133","v":0},{"$f":"Produktionsanlæg!N133","v":0},{"$f":"Produktionsanlæg!O133","v":0},{"$f":"Produktionsanlæg!P133","v":0},{"$f":"Produktionsanlæg!Q133","v":0},{"$f":"Produktionsanlæg!R133","v":0},{"$f":"Produktionsanlæg!S133","v":0},{"$f":"Produktionsanlæg!T133","v":0},{"$f":"Produktionsanlæg!U133","v":0},{"$f":"Produktionsanlæg!V133","v":0},{"$f":"Produktionsanlæg!W133","v":0},{"$f":"Produktionsanlæg!X133","v":0},{"$f":"Produktionsanlæg!Y133","v":0},{"$f":"IF(COUNTIF(D133:Y133,\"<>0\")<=1,IF(SUM(D133:Y133)=0,0,(IF(SUM(D133:Y133)>0,IF(SUM(D133:Y133)<400,(1.2675*45967*SUM(D133:Y133)^(-0.4664)),(IF(SUM(D133:Y133)<2000,(39128*SUM(D133:Y133)^(-0.37661)),IF(SUM(D133:Y133)<5000,18893*SUM(D133:Y133)^(-0.28083),IF(SUM(D133:Y133)<100000,29680*SUM(D133:Y133)^(-0.24475),1773.1))))*100/115)*SUM(D133:Y133)*(IF(SUM(D108:Y108)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D133:Y133)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA133:AV133)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA133","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB133","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC133","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD133","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE133","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF133","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG133","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH133","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI133","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ133","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK133","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL133","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM133","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN133","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO133","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP133","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ133","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR133","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS133","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT133","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU133","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV133","v":0},{"$f":"SUM(D133:Y133)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D134","v":0},{"$f":"Produktionsanlæg!E134","v":0},{"$f":"Produktionsanlæg!F134","v":0},{"$f":"Produktionsanlæg!G134","v":0},{"$f":"Produktionsanlæg!H134","v":0},{"$f":"Produktionsanlæg!I134","v":0},{"$f":"Produktionsanlæg!J134","v":0},{"$f":"Produktionsanlæg!K134","v":0},{"$f":"Produktionsanlæg!L134","v":0},{"$f":"Produktionsanlæg!M134","v":0},{"$f":"Produktionsanlæg!N134","v":0},{"$f":"Produktionsanlæg!O134","v":0},{"$f":"Produktionsanlæg!P134","v":0},{"$f":"Produktionsanlæg!Q134","v":0},{"$f":"Produktionsanlæg!R134","v":0},{"$f":"Produktionsanlæg!S134","v":0},{"$f":"Produktionsanlæg!T134","v":0},{"$f":"Produktionsanlæg!U134","v":0},{"$f":"Produktionsanlæg!V134","v":0},{"$f":"Produktionsanlæg!W134","v":0},{"$f":"Produktionsanlæg!X134","v":0},{"$f":"Produktionsanlæg!Y134","v":0},{"$f":"IF(COUNTIF(D134:Y134,\"<>0\")<=1,IF(SUM(D134:Y134)=0,0,(IF(SUM(D134:Y134)>0,IF(SUM(D134:Y134)<400,(1.2675*45967*SUM(D134:Y134)^(-0.4664)),(IF(SUM(D134:Y134)<2000,(39128*SUM(D134:Y134)^(-0.37661)),IF(SUM(D134:Y134)<5000,18893*SUM(D134:Y134)^(-0.28083),IF(SUM(D134:Y134)<100000,29680*SUM(D134:Y134)^(-0.24475),1773.1))))*100/115)*SUM(D134:Y134)*(IF(SUM(D105:Y105)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D134:Y134)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA134:AV134)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA134","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB134","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC134","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD134","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE134","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF134","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG134","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH134","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI134","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ134","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK134","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL134","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM134","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN134","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO134","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP134","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ134","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR134","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS134","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT134","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU134","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV134","v":0},{"$f":"SUM(D134:Y134)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D135","v":0},{"$f":"Produktionsanlæg!E135","v":0},{"$f":"Produktionsanlæg!F135","v":0},{"$f":"Produktionsanlæg!G135","v":0},{"$f":"Produktionsanlæg!H135","v":0},{"$f":"Produktionsanlæg!I135","v":0},{"$f":"Produktionsanlæg!J135","v":0},{"$f":"Produktionsanlæg!K135","v":0},{"$f":"Produktionsanlæg!L135","v":0},{"$f":"Produktionsanlæg!M135","v":0},{"$f":"Produktionsanlæg!N135","v":0},{"$f":"Produktionsanlæg!O135","v":0},{"$f":"Produktionsanlæg!P135","v":0},{"$f":"Produktionsanlæg!Q135","v":0},{"$f":"Produktionsanlæg!R135","v":0},{"$f":"Produktionsanlæg!S135","v":0},{"$f":"Produktionsanlæg!T135","v":0},{"$f":"Produktionsanlæg!U135","v":0},{"$f":"Produktionsanlæg!V135","v":0},{"$f":"Produktionsanlæg!W135","v":0},{"$f":"Produktionsanlæg!X135","v":0},{"$f":"Produktionsanlæg!Y135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D135:Y135,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D136","v":0},{"$f":"Produktionsanlæg!E136","v":0},{"$f":"Produktionsanlæg!F136","v":0},{"$f":"Produktionsanlæg!G136","v":0},{"$f":"Produktionsanlæg!H136","v":0},{"$f":"Produktionsanlæg!I136","v":0},{"$f":"Produktionsanlæg!J136","v":0},{"$f":"Produktionsanlæg!K136","v":0},{"$f":"Produktionsanlæg!L136","v":0},{"$f":"Produktionsanlæg!M136","v":0},{"$f":"Produktionsanlæg!N136","v":0},{"$f":"Produktionsanlæg!O136","v":0},{"$f":"Produktionsanlæg!P136","v":0},{"$f":"Produktionsanlæg!Q136","v":0},{"$f":"Produktionsanlæg!R136","v":0},{"$f":"Produktionsanlæg!S136","v":0},{"$f":"Produktionsanlæg!T136","v":0},{"$f":"Produktionsanlæg!U136","v":0},{"$f":"Produktionsanlæg!V136","v":0},{"$f":"Produktionsanlæg!W136","v":0},{"$f":"Produktionsanlæg!X136","v":0},{"$f":"Produktionsanlæg!Y136","v":0},{"$f":"IF(COUNTIF(D136:Y136,\"<>0\")<=1,IF(SUM(D136:Y136)=0,0,(IF(SUM(D136:Y136)>0,IF(SUM(D136:Y136)<400,(1.2675*45967*SUM(D136:Y136)^(-0.4664)),(IF(SUM(D136:Y136)<2000,(39128*SUM(D136:Y136)^(-0.37661)),IF(SUM(D136:Y136)<5000,18893*SUM(D136:Y136)^(-0.28083),IF(SUM(D136:Y136)<100000,29680*SUM(D136:Y136)^(-0.24475),1773.1))))*100/115)*SUM(D136:Y136)*(IF(SUM(D107:Y107)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D136:Y136)),$A$73)","v":0},{"$f":"D136*$Z136","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N136*$Z136","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X136*$Z136","v":0},{"$f":"Y136*$Z136","v":0},{"$f":"+SUM(AA136:AV136)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA136","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB136","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC136","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD136","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE136","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF136","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG136","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH136","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI136","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ136","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK136","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL136","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM136","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN136","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO136","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP136","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ136","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR136","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS136","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT136","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU136","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV136","v":0},{"$f":"SUM(D136:Y136)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D137","v":0},{"$f":"Produktionsanlæg!E137","v":0},{"$f":"Produktionsanlæg!F137","v":0},{"$f":"Produktionsanlæg!G137","v":0},{"$f":"Produktionsanlæg!H137","v":0},{"$f":"Produktionsanlæg!I137","v":0},{"$f":"Produktionsanlæg!J137","v":0},{"$f":"Produktionsanlæg!K137","v":0},{"$f":"Produktionsanlæg!L137","v":0},{"$f":"Produktionsanlæg!M137","v":0},{"$f":"Produktionsanlæg!N137","v":0},{"$f":"Produktionsanlæg!O137","v":0},{"$f":"Produktionsanlæg!P137","v":0},{"$f":"Produktionsanlæg!Q137","v":0},{"$f":"Produktionsanlæg!R137","v":0},{"$f":"Produktionsanlæg!S137","v":0},{"$f":"Produktionsanlæg!T137","v":0},{"$f":"Produktionsanlæg!U137","v":0},{"$f":"Produktionsanlæg!V137","v":0},{"$f":"Produktionsanlæg!W137","v":0},{"$f":"Produktionsanlæg!X137","v":0},{"$f":"Produktionsanlæg!Y137","v":0},{"$f":"IF(COUNTIF(D137:Y137,\"<>0\")<=1,IF(SUM(D137:Y137)=0,0,(IF(SUM(D137:Y137)>0,IF(SUM(D137:Y137)<400,(1.2675*45967*SUM(D137:Y137)^(-0.4664)),(IF(SUM(D137:Y137)<2000,(39128*SUM(D137:Y137)^(-0.37661)),IF(SUM(D137:Y137)<5000,18893*SUM(D137:Y137)^(-0.28083),IF(SUM(D137:Y137)<100000,29680*SUM(D137:Y137)^(-0.24475),1773.1))))*100/115)*SUM(D137:Y137)*(IF(SUM(D108:Y108)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D137:Y137)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X137*$Z137","v":0},{"$f":"Y137*$Z137","v":0},{"$f":"+SUM(AA137:AV137)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA137","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB137","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC137","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD137","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE137","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF137","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG137","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH137","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI137","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ137","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK137","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL137","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM137","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN137","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO137","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP137","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ137","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR137","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS137","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT137","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU137","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV137","v":0},{"$f":"SUM(D137:Y137)","v":0}]
["Renseanlæg 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW139,AW142,AW167,AW192)","v":735013152.13531518}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW140:AW141)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D140","v":0},{"$f":"Produktionsanlæg!E140","v":0},{"$f":"Produktionsanlæg!F140","v":0},{"$f":"Produktionsanlæg!G140","v":0},{"$f":"Produktionsanlæg!H140","v":0},{"$f":"Produktionsanlæg!I140","v":0},{"$f":"Produktionsanlæg!J140","v":0},{"$f":"Produktionsanlæg!K140","v":0},{"$f":"Produktionsanlæg!L140","v":0},{"$f":"Produktionsanlæg!M140","v":0},{"$f":"Produktionsanlæg!N140","v":0},{"$f":"Produktionsanlæg!O140","v":0},{"$f":"Produktionsanlæg!P140","v":0},{"$f":"Produktionsanlæg!Q140","v":0},{"$f":"Produktionsanlæg!R140","v":0},{"$f":"Produktionsanlæg!S140","v":0},{"$f":"Produktionsanlæg!T140","v":0},{"$f":"Produktionsanlæg!U140","v":0},{"$f":"Produktionsanlæg!V140","v":0},{"$f":"Produktionsanlæg!W140","v":0},{"$f":"Produktionsanlæg!X140","v":0},{"$f":"Produktionsanlæg!Y140","v":0},{"$f":"IF(COUNTIF(D140:Y140,\"<>0\")<=1,IF(SUM(D140:Y140)=0,0,(IF(SUM(D140:Y140)>0,IF(SUM(D140:Y140)<400,(1.2675*45967*SUM(D140:Y140)^(-0.4664)),(IF(SUM(D140:Y140)<2000,(39128*SUM(D140:Y140)^(-0.37661)),IF(SUM(D140:Y140)<5000,18893*SUM(D140:Y140)^(-0.28083),IF(SUM(D140:Y140)<100000,29680*SUM(D140:Y140)^(-0.24475),1773.1))))*100/115)*SUM(D140:Y140)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D140:Y140)),$A$73)","v":0},{"$f":"D140*$Z140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA140:AV140)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA140","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB140","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC140","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD140","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE140","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF140","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG140","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH140","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI140","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ140","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK140","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL140","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM140","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN140","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO140","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP140","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ140","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR140","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS140","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT140","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU140","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV140","v":0},{"$f":"SUM(D140:Y140)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D141","v":0},{"$f":"Produktionsanlæg!E141","v":0},{"$f":"Produktionsanlæg!F141","v":0},{"$f":"Produktionsanlæg!G141","v":0},{"$f":"Produktionsanlæg!H141","v":0},{"$f":"Produktionsanlæg!I141","v":0},{"$f":"Produktionsanlæg!J141","v":0},{"$f":"Produktionsanlæg!K141","v":0},{"$f":"Produktionsanlæg!L141","v":0},{"$f":"Produktionsanlæg!M141","v":0},{"$f":"Produktionsanlæg!N141","v":0},{"$f":"Produktionsanlæg!O141","v":0},{"$f":"Produktionsanlæg!P141","v":0},{"$f":"Produktionsanlæg!Q141","v":0},{"$f":"Produktionsanlæg!R141","v":0},{"$f":"Produktionsanlæg!S141","v":0},{"$f":"Produktionsanlæg!T141","v":0},{"$f":"Produktionsanlæg!U141","v":0},{"$f":"Produktionsanlæg!V141","v":0},{"$f":"Produktionsanlæg!W141","v":0},{"$f":"Produktionsanlæg!X141","v":0},{"$f":"Produktionsanlæg!Y141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D141:Y141,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW143:AW166)","v":526220263.66901523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D142:Y142)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D143","v":0},{"$f":"Produktionsanlæg!E143","v":0},{"$f":"Produktionsanlæg!F143","v":0},{"$f":"Produktionsanlæg!G143","v":0},{"$f":"Produktionsanlæg!H143","v":0},{"$f":"Produktionsanlæg!I143","v":0},{"$f":"Produktionsanlæg!J143","v":0},{"$f":"Produktionsanlæg!K143","v":350000},{"$f":"Produktionsanlæg!L143","v":0},{"$f":"Produktionsanlæg!M143","v":0},{"$f":"Produktionsanlæg!N143","v":0},{"$f":"Produktionsanlæg!O143","v":0},{"$f":"Produktionsanlæg!P143","v":0},{"$f":"Produktionsanlæg!Q143","v":0},{"$f":"Produktionsanlæg!R143","v":0},{"$f":"Produktionsanlæg!S143","v":0},{"$f":"Produktionsanlæg!T143","v":0},{"$f":"Produktionsanlæg!U143","v":0},{"$f":"Produktionsanlæg!V143","v":0},{"$f":"Produktionsanlæg!W143","v":0},{"$f":"Produktionsanlæg!X143","v":0},{"$f":"Produktionsanlæg!Y143","v":0},{"$f":"IF(COUNTIF(D143:Y143,\"<>0\")<=1,IF(SUM(D143:Y143)=0,0,(IF(SUM(D143:Y143)>0,IF(SUM(D143:Y143)<400,(1.2675*45967*SUM(D143:Y143)^(-0.4664)),(IF(SUM(D143:Y143)<2000,(39128*SUM(D143:Y143)^(-0.37661)),IF(SUM(D143:Y143)<5000,18893*SUM(D143:Y143)^(-0.28083),IF(SUM(D143:Y143)<100000,29680*SUM(D143:Y143)^(-0.24475),1773.1))))*100/115)*SUM(D143:Y143)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D143:Y143)),$A$73)","v":65.389855246099984},{"$f":"D143*$Z143","v":0},0,0,0,0,0,0,22886449.336134993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA143:AV143)","v":22886449.336134993},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA143","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB143","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC143","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD143","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE143","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF143","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG143","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH143","v":4978882.0743180476},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI143","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ143","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK143","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL143","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM143","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN143","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO143","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP143","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ143","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR143","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS143","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT143","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU143","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV143","v":0},{"$f":"SUM(D143:Y143)","v":350000}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D144","v":0},{"$f":"Produktionsanlæg!E144","v":0},{"$f":"Produktionsanlæg!F144","v":0},{"$f":"Produktionsanlæg!G144","v":0},{"$f":"Produktionsanlæg!H144","v":0},{"$f":"Produktionsanlæg!I144","v":0},{"$f":"Produktionsanlæg!J144","v":0},{"$f":"Produktionsanlæg!K144","v":0},{"$f":"Produktionsanlæg!L144","v":0},{"$f":"Produktionsanlæg!M144","v":0},{"$f":"Produktionsanlæg!N144","v":0},{"$f":"Produktionsanlæg!O144","v":0},{"$f":"Produktionsanlæg!P144","v":0},{"$f":"Produktionsanlæg!Q144","v":0},{"$f":"Produktionsanlæg!R144","v":0},{"$f":"Produktionsanlæg!S144","v":0},{"$f":"Produktionsanlæg!T144","v":0},{"$f":"Produktionsanlæg!U144","v":0},{"$f":"Produktionsanlæg!V144","v":0},{"$f":"Produktionsanlæg!W144","v":0},{"$f":"Produktionsanlæg!X144","v":0},{"$f":"Produktionsanlæg!Y144","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D144:Y144,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D145","v":0},{"$f":"Produktionsanlæg!E145","v":0},{"$f":"Produktionsanlæg!F145","v":0},{"$f":"Produktionsanlæg!G145","v":0},{"$f":"Produktionsanlæg!H145","v":0},{"$f":"Produktionsanlæg!I145","v":0},{"$f":"Produktionsanlæg!J145","v":0},{"$f":"Produktionsanlæg!K145","v":350000},{"$f":"Produktionsanlæg!L145","v":0},{"$f":"Produktionsanlæg!M145","v":0},{"$f":"Produktionsanlæg!N145","v":0},{"$f":"Produktionsanlæg!O145","v":0},{"$f":"Produktionsanlæg!P145","v":0},{"$f":"Produktionsanlæg!Q145","v":0},{"$f":"Produktionsanlæg!R145","v":0},{"$f":"Produktionsanlæg!S145","v":0},{"$f":"Produktionsanlæg!T145","v":0},{"$f":"Produktionsanlæg!U145","v":0},{"$f":"Produktionsanlæg!V145","v":0},{"$f":"Produktionsanlæg!W145","v":0},{"$f":"Produktionsanlæg!X145","v":0},{"$f":"Produktionsanlæg!Y145","v":0},{"$f":"IF(COUNTIF(D145:Y145,\"<>0\")<=1,IF(SUM(D145:Y145)=0,0,(IF(SUM(D145:Y145)>0,IF(SUM(D145:Y145)<400,(1.2675*45967*SUM(D145:Y145)^(-0.4664)),(IF(SUM(D145:Y145)<2000,(39128*SUM(D145:Y145)^(-0.37661)),IF(SUM(D145:Y145)<5000,18893*SUM(D145:Y145)^(-0.28083),IF(SUM(D145:Y145)<100000,29680*SUM(D145:Y145)^(-0.24475),1773.1))))*100/115)*SUM(D145:Y145)*0.061,0)*1.15*1.06*0.43)/SUM(D145:Y145)),$A$73)","v":49.298917779999989},{"$f":"D145*$Z145","v":0},0,0,0,0,0,0,17254621.222999997,0,0,{"$f":"N145*$Z145","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X145*$Z145","v":0},0,{"$f":"+SUM(AA145:AV145)","v":17254621.222999997},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA145","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB145","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC145","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD145","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE145","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF145","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG145","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH145","v":3753693.8580814605},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI145","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ145","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK145","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL145","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM145","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN145","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO145","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP145","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ145","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR145","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS145","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT145","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU145","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV145","v":0},{"$f":"SUM(D145:Y145)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D146","v":0},{"$f":"Produktionsanlæg!E146","v":0},{"$f":"Produktionsanlæg!F146","v":0},{"$f":"Produktionsanlæg!G146","v":0},{"$f":"Produktionsanlæg!H146","v":0},{"$f":"Produktionsanlæg!I146","v":0},{"$f":"Produktionsanlæg!J146","v":0},{"$f":"Produktionsanlæg!K146","v":350000},{"$f":"Produktionsanlæg!L146","v":0},{"$f":"Produktionsanlæg!M146","v":0},{"$f":"Produktionsanlæg!N146","v":0},{"$f":"Produktionsanlæg!O146","v":0},{"$f":"Produktionsanlæg!P146","v":0},{"$f":"Produktionsanlæg!Q146","v":0},{"$f":"Produktionsanlæg!R146","v":0},{"$f":"Produktionsanlæg!S146","v":0},{"$f":"Produktionsanlæg!T146","v":0},{"$f":"Produktionsanlæg!U146","v":0},{"$f":"Produktionsanlæg!V146","v":0},{"$f":"Produktionsanlæg!W146","v":0},{"$f":"Produktionsanlæg!X146","v":0},{"$f":"Produktionsanlæg!Y146","v":0},{"$f":"IF(COUNTIF(D146:Y146,\"<>0\")<=1,IF(SUM(D146:Y146)=0,0,(IF(SUM(D146:Y146)>0,IF(SUM(D146:Y146)<400,(1.2675*45967*SUM(D146:Y146)^(-0.4664)),(IF(SUM(D146:Y146)<2000,(39128*SUM(D146:Y146)^(-0.37661)),IF(SUM(D146:Y146)<5000,18893*SUM(D146:Y146)^(-0.28083),IF(SUM(D146:Y146)<100000,29680*SUM(D146:Y146)^(-0.24475),1773.1))))*100/115)*SUM(D146:Y146)*0.061,0)*1.15*1.06*0.02)/SUM(D146:Y146)),$A$73)","v":2.2929729199999995},0,0,0,0,0,0,0,802540.52199999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA146:AV146)","v":802540.52199999988},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA146","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB146","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC146","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD146","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE146","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF146","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG146","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH146","v":174590.41200378886},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI146","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ146","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK146","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL146","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM146","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN146","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO146","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP146","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ146","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR146","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS146","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT146","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU146","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV146","v":0},{"$f":"SUM(D146:Y146)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D147","v":0},{"$f":"Produktionsanlæg!E147","v":0},{"$f":"Produktionsanlæg!F147","v":0},{"$f":"Produktionsanlæg!G147","v":0},{"$f":"Produktionsanlæg!H147","v":0},{"$f":"Produktionsanlæg!I147","v":0},{"$f":"Produktionsanlæg!J147","v":0},{"$f":"Produktionsanlæg!K147","v":350000},{"$f":"Produktionsanlæg!L147","v":0},{"$f":"Produktionsanlæg!M147","v":0},{"$f":"Produktionsanlæg!N147","v":0},{"$f":"Produktionsanlæg!O147","v":0},{"$f":"Produktionsanlæg!P147","v":0},{"$f":"Produktionsanlæg!Q147","v":0},{"$f":"Produktionsanlæg!R147","v":0},{"$f":"Produktionsanlæg!S147","v":0},{"$f":"Produktionsanlæg!T147","v":0},{"$f":"Produktionsanlæg!U147","v":0},{"$f":"Produktionsanlæg!V147","v":0},{"$f":"Produktionsanlæg!W147","v":0},{"$f":"Produktionsanlæg!X147","v":0},{"$f":"Produktionsanlæg!Y147","v":0},{"$f":"IF(COUNTIF(D147:Y147,\"<>0\")<=1,IF(SUM(D147:Y147)=0,0,(IF(SUM(D147:Y147)>0,IF(SUM(D147:Y147)<400,(1.2675*45967*SUM(D147:Y147)^(-0.4664)),(IF(SUM(D147:Y147)<2000,(39128*SUM(D147:Y147)^(-0.37661)),IF(SUM(D147:Y147)<5000,18893*SUM(D147:Y147)^(-0.28083),IF(SUM(D147:Y147)<100000,29680*SUM(D147:Y147)^(-0.24475),1773.1))))*100/115)*SUM(D147:Y147)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D147:Y147)),$A$73)","v":18.544991733729997},0,0,0,0,0,0,0,6490747.1068054987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA147:AV147)","v":6490747.1068054987},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA147","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB147","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC147","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD147","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE147","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF147","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG147","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH147","v":1412043.6046836432},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI147","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ147","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK147","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL147","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM147","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN147","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO147","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP147","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ147","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR147","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS147","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT147","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU147","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV147","v":0},{"$f":"SUM(D147:Y147)","v":350000}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D148","v":0},{"$f":"Produktionsanlæg!E148","v":0},{"$f":"Produktionsanlæg!F148","v":0},{"$f":"Produktionsanlæg!G148","v":0},{"$f":"Produktionsanlæg!H148","v":0},{"$f":"Produktionsanlæg!I148","v":0},{"$f":"Produktionsanlæg!J148","v":0},{"$f":"Produktionsanlæg!K148","v":0},{"$f":"Produktionsanlæg!L148","v":0},{"$f":"Produktionsanlæg!M148","v":0},{"$f":"Produktionsanlæg!N148","v":0},{"$f":"Produktionsanlæg!O148","v":0},{"$f":"Produktionsanlæg!P148","v":0},{"$f":"Produktionsanlæg!Q148","v":0},{"$f":"Produktionsanlæg!R148","v":0},{"$f":"Produktionsanlæg!S148","v":0},{"$f":"Produktionsanlæg!T148","v":0},{"$f":"Produktionsanlæg!U148","v":0},{"$f":"Produktionsanlæg!V148","v":0},{"$f":"Produktionsanlæg!W148","v":0},{"$f":"Produktionsanlæg!X148","v":0},{"$f":"Produktionsanlæg!Y148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D148:Y148,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D149","v":0},{"$f":"Produktionsanlæg!E149","v":0},{"$f":"Produktionsanlæg!F149","v":0},{"$f":"Produktionsanlæg!G149","v":0},{"$f":"Produktionsanlæg!H149","v":0},{"$f":"Produktionsanlæg!I149","v":0},{"$f":"Produktionsanlæg!J149","v":0},{"$f":"Produktionsanlæg!K149","v":350000},{"$f":"Produktionsanlæg!L149","v":0},{"$f":"Produktionsanlæg!M149","v":0},{"$f":"Produktionsanlæg!N149","v":0},{"$f":"Produktionsanlæg!O149","v":0},{"$f":"Produktionsanlæg!P149","v":0},{"$f":"Produktionsanlæg!Q149","v":0},{"$f":"Produktionsanlæg!R149","v":0},{"$f":"Produktionsanlæg!S149","v":0},{"$f":"Produktionsanlæg!T149","v":0},{"$f":"Produktionsanlæg!U149","v":0},{"$f":"Produktionsanlæg!V149","v":0},{"$f":"Produktionsanlæg!W149","v":0},{"$f":"Produktionsanlæg!X149","v":0},{"$f":"Produktionsanlæg!Y149","v":0},{"$f":"IF(COUNTIF(D149:Y149,\"<>0\")<=1,IF(SUM(D149:Y149)=0,0,(IF(SUM(D149:Y149)>0,IF(SUM(D149:Y149)<400,(1.2675*45967*SUM(D149:Y149)^(-0.4664)),(IF(SUM(D149:Y149)<2000,(39128*SUM(D149:Y149)^(-0.37661)),IF(SUM(D149:Y149)<5000,18893*SUM(D149:Y149)^(-0.28083),IF(SUM(D149:Y149)<100000,29680*SUM(D149:Y149)^(-0.24475),1773.1))))*100/115)*SUM(D149:Y149)*0.0173,0)*1.15*1.06*0.43)/SUM(D149:Y149)),$A$73)","v":13.981496353999999},{"$f":"D149*$Z149","v":0},0,0,0,0,0,0,4893523.7238999996,0,0,{"$f":"N149*$Z149","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X149*$Z149","v":0},0,{"$f":"+SUM(AA149:AV149)","v":4893523.7238999996},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA149","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB149","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC149","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD149","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE149","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF149","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG149","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH149","v":1064572.1925378568},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI149","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ149","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK149","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL149","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM149","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN149","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO149","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP149","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ149","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR149","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS149","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT149","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU149","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV149","v":0},{"$f":"SUM(D149:Y149)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D150","v":0},{"$f":"Produktionsanlæg!E150","v":0},{"$f":"Produktionsanlæg!F150","v":0},{"$f":"Produktionsanlæg!G150","v":0},{"$f":"Produktionsanlæg!H150","v":0},{"$f":"Produktionsanlæg!I150","v":0},{"$f":"Produktionsanlæg!J150","v":0},{"$f":"Produktionsanlæg!K150","v":350000},{"$f":"Produktionsanlæg!L150","v":0},{"$f":"Produktionsanlæg!M150","v":0},{"$f":"Produktionsanlæg!N150","v":0},{"$f":"Produktionsanlæg!O150","v":0},{"$f":"Produktionsanlæg!P150","v":0},{"$f":"Produktionsanlæg!Q150","v":0},{"$f":"Produktionsanlæg!R150","v":0},{"$f":"Produktionsanlæg!S150","v":0},{"$f":"Produktionsanlæg!T150","v":0},{"$f":"Produktionsanlæg!U150","v":0},{"$f":"Produktionsanlæg!V150","v":0},{"$f":"Produktionsanlæg!W150","v":0},{"$f":"Produktionsanlæg!X150","v":0},{"$f":"Produktionsanlæg!Y150","v":0},{"$f":"IF(COUNTIF(D150:Y150,\"<>0\")<=1,IF(SUM(D150:Y150)=0,0,(IF(SUM(D150:Y150)>0,IF(SUM(D150:Y150)<400,(1.2675*45967*SUM(D150:Y150)^(-0.4664)),(IF(SUM(D150:Y150)<2000,(39128*SUM(D150:Y150)^(-0.37661)),IF(SUM(D150:Y150)<5000,18893*SUM(D150:Y150)^(-0.28083),IF(SUM(D150:Y150)<100000,29680*SUM(D150:Y150)^(-0.24475),1773.1))))*100/115)*SUM(D150:Y150)*0.0173,0)*1.15*1.06*0.02)/SUM(D150:Y150)),$A$73)","v":0.65030215599999996},0,0,0,0,0,0,0,227605.75459999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA150:AV150)","v":227605.75459999999},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA150","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB150","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC150","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD150","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE150","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF150","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG150","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH150","v":49514.985699435201},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI150","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ150","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK150","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL150","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM150","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN150","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO150","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP150","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ150","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR150","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS150","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT150","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU150","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV150","v":0},{"$f":"SUM(D150:Y150)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D151","v":0},{"$f":"Produktionsanlæg!E151","v":0},{"$f":"Produktionsanlæg!F151","v":0},{"$f":"Produktionsanlæg!G151","v":0},{"$f":"Produktionsanlæg!H151","v":0},{"$f":"Produktionsanlæg!I151","v":0},{"$f":"Produktionsanlæg!J151","v":0},{"$f":"Produktionsanlæg!K151","v":350000},{"$f":"Produktionsanlæg!L151","v":0},{"$f":"Produktionsanlæg!M151","v":0},{"$f":"Produktionsanlæg!N151","v":0},{"$f":"Produktionsanlæg!O151","v":0},{"$f":"Produktionsanlæg!P151","v":0},{"$f":"Produktionsanlæg!Q151","v":0},{"$f":"Produktionsanlæg!R151","v":0},{"$f":"Produktionsanlæg!S151","v":0},{"$f":"Produktionsanlæg!T151","v":0},{"$f":"Produktionsanlæg!U151","v":0},{"$f":"Produktionsanlæg!V151","v":0},{"$f":"Produktionsanlæg!W151","v":0},{"$f":"Produktionsanlæg!X151","v":0},{"$f":"Produktionsanlæg!Y151","v":0},{"$f":"IF(COUNTIF(D151:Y151,\"<>0\")<=1,IF(SUM(D151:Y151)=0,0,(IF(SUM(D151:Y151)>0,IF(SUM(D151:Y151)<400,(1.2675*45967*SUM(D151:Y151)^(-0.4664)),(IF(SUM(D151:Y151)<2000,(39128*SUM(D151:Y151)^(-0.37661)),IF(SUM(D151:Y151)<5000,18893*SUM(D151:Y151)^(-0.28083),IF(SUM(D151:Y151)<100000,29680*SUM(D151:Y151)^(-0.24475),1773.1))))*100/115)*SUM(D151:Y151)*(IF(SUM(D151:Y151)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D151:Y151)),$A$73)","v":62.914590978959993},0,0,0,0,0,0,0,22020106.842635997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA151:AV151)","v":22020106.842635997},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA151","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB151","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC151","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD151","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE151","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF151","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG151","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH151","v":4790411.7245599581},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI151","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ151","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK151","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL151","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM151","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN151","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO151","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP151","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ151","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR151","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS151","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT151","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU151","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV151","v":0},{"$f":"SUM(D151:Y151)","v":350000}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D152","v":0},{"$f":"Produktionsanlæg!E152","v":0},{"$f":"Produktionsanlæg!F152","v":0},{"$f":"Produktionsanlæg!G152","v":0},{"$f":"Produktionsanlæg!H152","v":0},{"$f":"Produktionsanlæg!I152","v":0},{"$f":"Produktionsanlæg!J152","v":0},{"$f":"Produktionsanlæg!K152","v":0},{"$f":"Produktionsanlæg!L152","v":0},{"$f":"Produktionsanlæg!M152","v":0},{"$f":"Produktionsanlæg!N152","v":0},{"$f":"Produktionsanlæg!O152","v":0},{"$f":"Produktionsanlæg!P152","v":0},{"$f":"Produktionsanlæg!Q152","v":0},{"$f":"Produktionsanlæg!R152","v":0},{"$f":"Produktionsanlæg!S152","v":0},{"$f":"Produktionsanlæg!T152","v":0},{"$f":"Produktionsanlæg!U152","v":0},{"$f":"Produktionsanlæg!V152","v":0},{"$f":"Produktionsanlæg!W152","v":0},{"$f":"Produktionsanlæg!X152","v":0},{"$f":"Produktionsanlæg!Y152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D152:Y152,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D153","v":0},{"$f":"Produktionsanlæg!E153","v":0},{"$f":"Produktionsanlæg!F153","v":0},{"$f":"Produktionsanlæg!G153","v":0},{"$f":"Produktionsanlæg!H153","v":0},{"$f":"Produktionsanlæg!I153","v":0},{"$f":"Produktionsanlæg!J153","v":0},{"$f":"Produktionsanlæg!K153","v":350000},{"$f":"Produktionsanlæg!L153","v":0},{"$f":"Produktionsanlæg!M153","v":0},{"$f":"Produktionsanlæg!N153","v":0},{"$f":"Produktionsanlæg!O153","v":0},{"$f":"Produktionsanlæg!P153","v":0},{"$f":"Produktionsanlæg!Q153","v":0},{"$f":"Produktionsanlæg!R153","v":0},{"$f":"Produktionsanlæg!S153","v":0},{"$f":"Produktionsanlæg!T153","v":0},{"$f":"Produktionsanlæg!U153","v":0},{"$f":"Produktionsanlæg!V153","v":0},{"$f":"Produktionsanlæg!W153","v":0},{"$f":"Produktionsanlæg!X153","v":0},{"$f":"Produktionsanlæg!Y153","v":0},{"$f":"IF(COUNTIF(D153:Y153,\"<>0\")<=1,IF(SUM(D153:Y153)=0,0,(IF(SUM(D153:Y153)>0,IF(SUM(D153:Y153)<400,(1.2675*45967*SUM(D153:Y153)^(-0.4664)),(IF(SUM(D153:Y153)<2000,(39128*SUM(D153:Y153)^(-0.37661)),IF(SUM(D153:Y153)<5000,18893*SUM(D153:Y153)^(-0.28083),IF(SUM(D153:Y153)<100000,29680*SUM(D153:Y153)^(-0.24475),1773.1))))*100/115)*SUM(D153:Y153)*(IF(SUM(D153:Y153)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D153:Y153)),$A$73)","v":39.435375252},{"$f":"D153*$Z153","v":0},0,0,0,0,0,0,13802381.338199999,0,0,{"$f":"N153*$Z153","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X153*$Z153","v":0},0,{"$f":"+SUM(AA153:AV153)","v":13802381.338199999},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA153","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB153","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC153","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD153","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE153","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF153","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG153","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH153","v":3002668.8726749984},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI153","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ153","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK153","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL153","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM153","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN153","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO153","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP153","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ153","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR153","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS153","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT153","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU153","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV153","v":0},{"$f":"SUM(D153:Y153)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D154","v":0},{"$f":"Produktionsanlæg!E154","v":0},{"$f":"Produktionsanlæg!F154","v":0},{"$f":"Produktionsanlæg!G154","v":0},{"$f":"Produktionsanlæg!H154","v":0},{"$f":"Produktionsanlæg!I154","v":0},{"$f":"Produktionsanlæg!J154","v":0},{"$f":"Produktionsanlæg!K154","v":350000},{"$f":"Produktionsanlæg!L154","v":0},{"$f":"Produktionsanlæg!M154","v":0},{"$f":"Produktionsanlæg!N154","v":0},{"$f":"Produktionsanlæg!O154","v":0},{"$f":"Produktionsanlæg!P154","v":0},{"$f":"Produktionsanlæg!Q154","v":0},{"$f":"Produktionsanlæg!R154","v":0},{"$f":"Produktionsanlæg!S154","v":0},{"$f":"Produktionsanlæg!T154","v":0},{"$f":"Produktionsanlæg!U154","v":0},{"$f":"Produktionsanlæg!V154","v":0},{"$f":"Produktionsanlæg!W154","v":0},{"$f":"Produktionsanlæg!X154","v":0},{"$f":"Produktionsanlæg!Y154","v":0},{"$f":"IF(COUNTIF(D154:Y154,\"<>0\")<=1,IF(SUM(D154:Y154)=0,0,(IF(SUM(D154:Y154)>0,IF(SUM(D154:Y154)<400,(1.2675*45967*SUM(D154:Y154)^(-0.4664)),(IF(SUM(D154:Y154)<2000,(39128*SUM(D154:Y154)^(-0.37661)),IF(SUM(D154:Y154)<5000,18893*SUM(D154:Y154)^(-0.28083),IF(SUM(D154:Y154)<100000,29680*SUM(D154:Y154)^(-0.24475),1773.1))))*100/115)*SUM(D154:Y154)*(IF(SUM(D154:Y154)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D154:Y154)),$A$73)","v":1.0111634679999999},0,0,0,0,0,0,0,353907.21379999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA154:AV154)","v":353907.21379999997},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA154","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB154","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC154","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD154","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE154","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF154","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG154","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH154","v":76991.509555769182},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI154","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ154","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK154","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL154","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM154","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN154","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO154","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP154","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ154","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR154","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS154","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT154","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU154","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV154","v":0},{"$f":"SUM(D154:Y154)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D155","v":0},{"$f":"Produktionsanlæg!E155","v":0},{"$f":"Produktionsanlæg!F155","v":0},{"$f":"Produktionsanlæg!G155","v":0},{"$f":"Produktionsanlæg!H155","v":0},{"$f":"Produktionsanlæg!I155","v":0},{"$f":"Produktionsanlæg!J155","v":0},{"$f":"Produktionsanlæg!K155","v":0},{"$f":"Produktionsanlæg!L155","v":0},{"$f":"Produktionsanlæg!M155","v":0},{"$f":"Produktionsanlæg!N155","v":0},{"$f":"Produktionsanlæg!O155","v":350000},{"$f":"Produktionsanlæg!P155","v":0},{"$f":"Produktionsanlæg!Q155","v":0},{"$f":"Produktionsanlæg!R155","v":0},{"$f":"Produktionsanlæg!S155","v":0},{"$f":"Produktionsanlæg!T155","v":0},{"$f":"Produktionsanlæg!U155","v":0},{"$f":"Produktionsanlæg!V155","v":0},{"$f":"Produktionsanlæg!W155","v":0},{"$f":"Produktionsanlæg!X155","v":0},{"$f":"Produktionsanlæg!Y155","v":0},{"$f":"IF(COUNTIF(D155:Y155,\"<>0\")<=1,IF(SUM(D155:Y155)=0,0,(IF(SUM(D155:Y155)>0,IF(SUM(D155:Y155)<400,(1.2675*45967*SUM(D155:Y155)^(-0.4664)),(IF(SUM(D155:Y155)<2000,(39128*SUM(D155:Y155)^(-0.37661)),IF(SUM(D155:Y155)<5000,18893*SUM(D155:Y155)^(-0.28083),IF(SUM(D155:Y155)<100000,29680*SUM(D155:Y155)^(-0.24475),1773.1))))*100/115)*SUM(D155:Y155)*(IF(SUM(D151:Y151)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D155:Y155)),$A$73)","v":373.73371990642801},0,0,0,0,0,0,0,0,0,0,0,130806801.9672498,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA155:AV155)","v":130806801.9672498},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA155","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB155","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC155","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD155","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE155","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF155","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG155","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH155","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI155","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ155","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK155","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL155","v":105555170.99912207},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM155","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN155","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO155","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP155","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ155","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR155","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS155","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT155","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU155","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV155","v":0},{"$f":"SUM(D155:Y155)","v":350000}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D156","v":0},{"$f":"Produktionsanlæg!E156","v":0},{"$f":"Produktionsanlæg!F156","v":0},{"$f":"Produktionsanlæg!G156","v":0},{"$f":"Produktionsanlæg!H156","v":0},{"$f":"Produktionsanlæg!I156","v":0},{"$f":"Produktionsanlæg!J156","v":0},{"$f":"Produktionsanlæg!K156","v":0},{"$f":"Produktionsanlæg!L156","v":0},{"$f":"Produktionsanlæg!M156","v":0},{"$f":"Produktionsanlæg!N156","v":0},{"$f":"Produktionsanlæg!O156","v":0},{"$f":"Produktionsanlæg!P156","v":0},{"$f":"Produktionsanlæg!Q156","v":0},{"$f":"Produktionsanlæg!R156","v":0},{"$f":"Produktionsanlæg!S156","v":0},{"$f":"Produktionsanlæg!T156","v":0},{"$f":"Produktionsanlæg!U156","v":0},{"$f":"Produktionsanlæg!V156","v":0},{"$f":"Produktionsanlæg!W156","v":0},{"$f":"Produktionsanlæg!X156","v":0},{"$f":"Produktionsanlæg!Y156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D156:Y156,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D157","v":0},{"$f":"Produktionsanlæg!E157","v":0},{"$f":"Produktionsanlæg!F157","v":0},{"$f":"Produktionsanlæg!G157","v":0},{"$f":"Produktionsanlæg!H157","v":0},{"$f":"Produktionsanlæg!I157","v":0},{"$f":"Produktionsanlæg!J157","v":0},{"$f":"Produktionsanlæg!K157","v":0},{"$f":"Produktionsanlæg!L157","v":0},{"$f":"Produktionsanlæg!M157","v":0},{"$f":"Produktionsanlæg!N157","v":0},{"$f":"Produktionsanlæg!O157","v":350000},{"$f":"Produktionsanlæg!P157","v":0},{"$f":"Produktionsanlæg!Q157","v":0},{"$f":"Produktionsanlæg!R157","v":0},{"$f":"Produktionsanlæg!S157","v":0},{"$f":"Produktionsanlæg!T157","v":0},{"$f":"Produktionsanlæg!U157","v":0},{"$f":"Produktionsanlæg!V157","v":0},{"$f":"Produktionsanlæg!W157","v":0},{"$f":"Produktionsanlæg!X157","v":0},{"$f":"Produktionsanlæg!Y157","v":0},{"$f":"IF(COUNTIF(D157:Y157,\"<>0\")<=1,IF(SUM(D157:Y157)=0,0,(IF(SUM(D157:Y157)>0,IF(SUM(D157:Y157)<400,(1.2675*45967*SUM(D157:Y157)^(-0.4664)),(IF(SUM(D157:Y157)<2000,(39128*SUM(D157:Y157)^(-0.37661)),IF(SUM(D157:Y157)<5000,18893*SUM(D157:Y157)^(-0.28083),IF(SUM(D157:Y157)<100000,29680*SUM(D157:Y157)^(-0.24475),1773.1))))*100/115)*SUM(D157:Y157)*(IF(SUM(D153:Y153)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D157:Y157)),$A$73)","v":266.96219144000003},{"$f":"D157*$Z157","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N157*$Z157","v":0},93436767.004000008,0,0,0,0,0,0,0,0,{"$f":"X157*$Z157","v":0},0,{"$f":"+SUM(AA157:AV157)","v":93436767.004000008},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA157","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB157","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC157","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD157","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE157","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF157","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG157","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH157","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI157","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ157","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK157","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL157","v":75399243.543785185},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM157","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN157","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO157","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP157","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ157","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR157","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS157","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT157","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU157","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV157","v":0},{"$f":"SUM(D157:Y157)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D158","v":0},{"$f":"Produktionsanlæg!E158","v":0},{"$f":"Produktionsanlæg!F158","v":0},{"$f":"Produktionsanlæg!G158","v":0},{"$f":"Produktionsanlæg!H158","v":0},{"$f":"Produktionsanlæg!I158","v":0},{"$f":"Produktionsanlæg!J158","v":0},{"$f":"Produktionsanlæg!K158","v":0},{"$f":"Produktionsanlæg!L158","v":0},{"$f":"Produktionsanlæg!M158","v":0},{"$f":"Produktionsanlæg!N158","v":0},{"$f":"Produktionsanlæg!O158","v":350000},{"$f":"Produktionsanlæg!P158","v":0},{"$f":"Produktionsanlæg!Q158","v":0},{"$f":"Produktionsanlæg!R158","v":0},{"$f":"Produktionsanlæg!S158","v":0},{"$f":"Produktionsanlæg!T158","v":0},{"$f":"Produktionsanlæg!U158","v":0},{"$f":"Produktionsanlæg!V158","v":0},{"$f":"Produktionsanlæg!W158","v":0},{"$f":"Produktionsanlæg!X158","v":0},{"$f":"Produktionsanlæg!Y158","v":0},{"$f":"IF(COUNTIF(D158:Y158,\"<>0\")<=1,IF(SUM(D158:Y158)=0,0,(IF(SUM(D158:Y158)>0,IF(SUM(D158:Y158)<400,(1.2675*45967*SUM(D158:Y158)^(-0.4664)),(IF(SUM(D158:Y158)<2000,(39128*SUM(D158:Y158)^(-0.37661)),IF(SUM(D158:Y158)<5000,18893*SUM(D158:Y158)^(-0.28083),IF(SUM(D158:Y158)<100000,29680*SUM(D158:Y158)^(-0.24475),1773.1))))*100/115)*SUM(D158:Y158)*(IF(SUM(D154:Y154)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D158:Y158)),$A$73)","v":40.044328716000003},0,0,0,0,0,0,0,0,0,0,0,14015515.050600002,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA158:AV158)","v":14015515.050600002},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA158","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB158","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC158","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD158","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE158","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF158","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG158","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH158","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI158","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ158","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK158","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL158","v":11309886.531567778},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM158","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN158","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO158","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP158","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ158","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR158","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS158","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT158","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU158","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV158","v":0},{"$f":"SUM(D158:Y158)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D159","v":0},{"$f":"Produktionsanlæg!E159","v":0},{"$f":"Produktionsanlæg!F159","v":0},{"$f":"Produktionsanlæg!G159","v":0},{"$f":"Produktionsanlæg!H159","v":0},{"$f":"Produktionsanlæg!I159","v":0},{"$f":"Produktionsanlæg!J159","v":0},{"$f":"Produktionsanlæg!K159","v":0},{"$f":"Produktionsanlæg!L159","v":0},{"$f":"Produktionsanlæg!M159","v":0},{"$f":"Produktionsanlæg!N159","v":0},{"$f":"Produktionsanlæg!O159","v":350000},{"$f":"Produktionsanlæg!P159","v":0},{"$f":"Produktionsanlæg!Q159","v":0},{"$f":"Produktionsanlæg!R159","v":0},{"$f":"Produktionsanlæg!S159","v":0},{"$f":"Produktionsanlæg!T159","v":0},{"$f":"Produktionsanlæg!U159","v":0},{"$f":"Produktionsanlæg!V159","v":0},{"$f":"Produktionsanlæg!W159","v":0},{"$f":"Produktionsanlæg!X159","v":0},{"$f":"Produktionsanlæg!Y159","v":0},{"$f":"IF(COUNTIF(D159:Y159,\"<>0\")<=1,IF(SUM(D159:Y159)=0,0,(IF(SUM(D159:Y159)>0,IF(SUM(D159:Y159)<400,(1.2675*45967*SUM(D159:Y159)^(-0.4664)),(IF(SUM(D159:Y159)<2000,(39128*SUM(D159:Y159)^(-0.37661)),IF(SUM(D159:Y159)<5000,18893*SUM(D159:Y159)^(-0.28083),IF(SUM(D159:Y159)<100000,29680*SUM(D159:Y159)^(-0.24475),1773.1))))*100/115)*SUM(D159:Y159)*(IF(SUM(D151:Y151)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D159:Y159)),$A$73)","v":335.17417009453993},0,0,0,0,0,0,0,0,0,0,0,117310959.53308898,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA159:AV159)","v":117310959.53308898},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA159","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB159","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC159","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD159","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE159","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF159","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG159","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH159","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI159","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ159","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK159","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL159","v":94664636.757089913},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM159","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN159","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO159","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP159","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ159","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR159","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS159","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT159","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU159","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV159","v":0},{"$f":"SUM(D159:Y159)","v":350000}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D160","v":0},{"$f":"Produktionsanlæg!E160","v":0},{"$f":"Produktionsanlæg!F160","v":0},{"$f":"Produktionsanlæg!G160","v":0},{"$f":"Produktionsanlæg!H160","v":0},{"$f":"Produktionsanlæg!I160","v":0},{"$f":"Produktionsanlæg!J160","v":0},{"$f":"Produktionsanlæg!K160","v":0},{"$f":"Produktionsanlæg!L160","v":0},{"$f":"Produktionsanlæg!M160","v":0},{"$f":"Produktionsanlæg!N160","v":0},{"$f":"Produktionsanlæg!O160","v":0},{"$f":"Produktionsanlæg!P160","v":0},{"$f":"Produktionsanlæg!Q160","v":0},{"$f":"Produktionsanlæg!R160","v":0},{"$f":"Produktionsanlæg!S160","v":0},{"$f":"Produktionsanlæg!T160","v":0},{"$f":"Produktionsanlæg!U160","v":0},{"$f":"Produktionsanlæg!V160","v":0},{"$f":"Produktionsanlæg!W160","v":0},{"$f":"Produktionsanlæg!X160","v":0},{"$f":"Produktionsanlæg!Y160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D160:Y160,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D161","v":0},{"$f":"Produktionsanlæg!E161","v":0},{"$f":"Produktionsanlæg!F161","v":0},{"$f":"Produktionsanlæg!G161","v":0},{"$f":"Produktionsanlæg!H161","v":0},{"$f":"Produktionsanlæg!I161","v":0},{"$f":"Produktionsanlæg!J161","v":0},{"$f":"Produktionsanlæg!K161","v":0},{"$f":"Produktionsanlæg!L161","v":0},{"$f":"Produktionsanlæg!M161","v":0},{"$f":"Produktionsanlæg!N161","v":0},{"$f":"Produktionsanlæg!O161","v":350000},{"$f":"Produktionsanlæg!P161","v":0},{"$f":"Produktionsanlæg!Q161","v":0},{"$f":"Produktionsanlæg!R161","v":0},{"$f":"Produktionsanlæg!S161","v":0},{"$f":"Produktionsanlæg!T161","v":0},{"$f":"Produktionsanlæg!U161","v":0},{"$f":"Produktionsanlæg!V161","v":0},{"$f":"Produktionsanlæg!W161","v":0},{"$f":"Produktionsanlæg!X161","v":0},{"$f":"Produktionsanlæg!Y161","v":0},{"$f":"IF(COUNTIF(D161:Y161,\"<>0\")<=1,IF(SUM(D161:Y161)=0,0,(IF(SUM(D161:Y161)>0,IF(SUM(D161:Y161)<400,(1.2675*45967*SUM(D161:Y161)^(-0.4664)),(IF(SUM(D161:Y161)<2000,(39128*SUM(D161:Y161)^(-0.37661)),IF(SUM(D161:Y161)<5000,18893*SUM(D161:Y161)^(-0.28083),IF(SUM(D161:Y161)<100000,29680*SUM(D161:Y161)^(-0.24475),1773.1))))*100/115)*SUM(D161:Y161)*(IF(SUM(D153:Y153)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D161:Y161)),$A$73)","v":206.18901162999995},{"$f":"D161*$Z161","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N161*$Z161","v":0},72166154.070499986,0,0,0,0,0,0,0,0,{"$f":"X161*$Z161","v":0},0,{"$f":"+SUM(AA161:AV161)","v":72166154.070499986},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA161","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB161","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC161","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD161","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE161","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF161","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG161","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH161","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI161","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ161","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK161","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL161","v":58234821.268452212},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM161","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN161","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO161","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP161","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ161","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR161","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS161","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT161","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU161","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV161","v":0},{"$f":"SUM(D161:Y161)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D162","v":0},{"$f":"Produktionsanlæg!E162","v":0},{"$f":"Produktionsanlæg!F162","v":0},{"$f":"Produktionsanlæg!G162","v":0},{"$f":"Produktionsanlæg!H162","v":0},{"$f":"Produktionsanlæg!I162","v":0},{"$f":"Produktionsanlæg!J162","v":0},{"$f":"Produktionsanlæg!K162","v":0},{"$f":"Produktionsanlæg!L162","v":0},{"$f":"Produktionsanlæg!M162","v":0},{"$f":"Produktionsanlæg!N162","v":0},{"$f":"Produktionsanlæg!O162","v":350000},{"$f":"Produktionsanlæg!P162","v":0},{"$f":"Produktionsanlæg!Q162","v":0},{"$f":"Produktionsanlæg!R162","v":0},{"$f":"Produktionsanlæg!S162","v":0},{"$f":"Produktionsanlæg!T162","v":0},{"$f":"Produktionsanlæg!U162","v":0},{"$f":"Produktionsanlæg!V162","v":0},{"$f":"Produktionsanlæg!W162","v":0},{"$f":"Produktionsanlæg!X162","v":0},{"$f":"Produktionsanlæg!Y162","v":0},{"$f":"IF(COUNTIF(D162:Y162,\"<>0\")<=1,IF(SUM(D162:Y162)=0,0,(IF(SUM(D162:Y162)>0,IF(SUM(D162:Y162)<400,(1.2675*45967*SUM(D162:Y162)^(-0.4664)),(IF(SUM(D162:Y162)<2000,(39128*SUM(D162:Y162)^(-0.37661)),IF(SUM(D162:Y162)<5000,18893*SUM(D162:Y162)^(-0.28083),IF(SUM(D162:Y162)<100000,29680*SUM(D162:Y162)^(-0.24475),1773.1))))*100/115)*SUM(D162:Y162)*(IF(SUM(D154:Y154)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D162:Y162)),$A$73)","v":27.863379949999999},0,0,0,0,0,0,0,0,0,0,0,9752182.9824999999,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA162:AV162)","v":9752182.9824999999},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA162","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB162","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC162","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD162","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE162","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF162","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG162","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH162","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI162","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ162","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK162","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL162","v":7869570.4416827327},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM162","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN162","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO162","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP162","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ162","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR162","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS162","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT162","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU162","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV162","v":0},{"$f":"SUM(D162:Y162)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D163","v":0},{"$f":"Produktionsanlæg!E163","v":0},{"$f":"Produktionsanlæg!F163","v":0},{"$f":"Produktionsanlæg!G163","v":0},{"$f":"Produktionsanlæg!H163","v":0},{"$f":"Produktionsanlæg!I163","v":0},{"$f":"Produktionsanlæg!J163","v":0},{"$f":"Produktionsanlæg!K163","v":0},{"$f":"Produktionsanlæg!L163","v":0},{"$f":"Produktionsanlæg!M163","v":0},{"$f":"Produktionsanlæg!N163","v":0},{"$f":"Produktionsanlæg!O163","v":0},{"$f":"Produktionsanlæg!P163","v":0},{"$f":"Produktionsanlæg!Q163","v":0},{"$f":"Produktionsanlæg!R163","v":0},{"$f":"Produktionsanlæg!S163","v":0},{"$f":"Produktionsanlæg!T163","v":0},{"$f":"Produktionsanlæg!U163","v":0},{"$f":"Produktionsanlæg!V163","v":0},{"$f":"Produktionsanlæg!W163","v":0},{"$f":"Produktionsanlæg!X163","v":0},{"$f":"Produktionsanlæg!Y163","v":0},{"$f":"IF(COUNTIF(D163:Y163,\"<>0\")<=1,IF(SUM(D163:Y163)=0,0,(IF(SUM(D163:Y163)>0,IF(SUM(D163:Y163)<400,(1.2675*45967*SUM(D163:Y163)^(-0.4664)),(IF(SUM(D163:Y163)<2000,(39128*SUM(D163:Y163)^(-0.37661)),IF(SUM(D163:Y163)<5000,18893*SUM(D163:Y163)^(-0.28083),IF(SUM(D163:Y163)<100000,29680*SUM(D163:Y163)^(-0.24475),1773.1))))*100/115)*SUM(D163:Y163)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D163:Y163)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA163:AV163)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA163","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB163","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC163","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD163","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE163","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF163","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG163","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH163","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI163","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ163","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK163","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL163","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM163","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN163","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO163","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP163","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ163","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR163","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS163","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT163","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU163","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV163","v":0},{"$f":"SUM(D163:Y163)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D164","v":0},{"$f":"Produktionsanlæg!E164","v":0},{"$f":"Produktionsanlæg!F164","v":0},{"$f":"Produktionsanlæg!G164","v":0},{"$f":"Produktionsanlæg!H164","v":0},{"$f":"Produktionsanlæg!I164","v":0},{"$f":"Produktionsanlæg!J164","v":0},{"$f":"Produktionsanlæg!K164","v":0},{"$f":"Produktionsanlæg!L164","v":0},{"$f":"Produktionsanlæg!M164","v":0},{"$f":"Produktionsanlæg!N164","v":0},{"$f":"Produktionsanlæg!O164","v":0},{"$f":"Produktionsanlæg!P164","v":0},{"$f":"Produktionsanlæg!Q164","v":0},{"$f":"Produktionsanlæg!R164","v":0},{"$f":"Produktionsanlæg!S164","v":0},{"$f":"Produktionsanlæg!T164","v":0},{"$f":"Produktionsanlæg!U164","v":0},{"$f":"Produktionsanlæg!V164","v":0},{"$f":"Produktionsanlæg!W164","v":0},{"$f":"Produktionsanlæg!X164","v":0},{"$f":"Produktionsanlæg!Y164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D164:Y164,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D165","v":0},{"$f":"Produktionsanlæg!E165","v":0},{"$f":"Produktionsanlæg!F165","v":0},{"$f":"Produktionsanlæg!G165","v":0},{"$f":"Produktionsanlæg!H165","v":0},{"$f":"Produktionsanlæg!I165","v":0},{"$f":"Produktionsanlæg!J165","v":0},{"$f":"Produktionsanlæg!K165","v":0},{"$f":"Produktionsanlæg!L165","v":0},{"$f":"Produktionsanlæg!M165","v":0},{"$f":"Produktionsanlæg!N165","v":0},{"$f":"Produktionsanlæg!O165","v":0},{"$f":"Produktionsanlæg!P165","v":0},{"$f":"Produktionsanlæg!Q165","v":0},{"$f":"Produktionsanlæg!R165","v":0},{"$f":"Produktionsanlæg!S165","v":0},{"$f":"Produktionsanlæg!T165","v":0},{"$f":"Produktionsanlæg!U165","v":0},{"$f":"Produktionsanlæg!V165","v":0},{"$f":"Produktionsanlæg!W165","v":0},{"$f":"Produktionsanlæg!X165","v":0},{"$f":"Produktionsanlæg!Y165","v":0},{"$f":"IF(COUNTIF(D165:Y165,\"<>0\")<=1,IF(SUM(D165:Y165)=0,0,(IF(SUM(D165:Y165)>0,IF(SUM(D165:Y165)<400,(1.2675*45967*SUM(D165:Y165)^(-0.4664)),(IF(SUM(D165:Y165)<2000,(39128*SUM(D165:Y165)^(-0.37661)),IF(SUM(D165:Y165)<5000,18893*SUM(D165:Y165)^(-0.28083),IF(SUM(D165:Y165)<100000,29680*SUM(D165:Y165)^(-0.24475),1773.1))))*100/115)*SUM(D165:Y165)*(0.246),0)*1.15*1.06*0.4)/SUM(D165:Y165)),$A$73)","v":0},{"$f":"D165*$Z165","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N165*$Z165","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X165*$Z165","v":0},{"$f":"Y165*$Z165","v":0},{"$f":"+SUM(AA165:AV165)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA165","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB165","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC165","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD165","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE165","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF165","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG165","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH165","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI165","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ165","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK165","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL165","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM165","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN165","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO165","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP165","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ165","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR165","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS165","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT165","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU165","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV165","v":0},{"$f":"SUM(D165:Y165)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D166","v":0},{"$f":"Produktionsanlæg!E166","v":0},{"$f":"Produktionsanlæg!F166","v":0},{"$f":"Produktionsanlæg!G166","v":0},{"$f":"Produktionsanlæg!H166","v":0},{"$f":"Produktionsanlæg!I166","v":0},{"$f":"Produktionsanlæg!J166","v":0},{"$f":"Produktionsanlæg!K166","v":0},{"$f":"Produktionsanlæg!L166","v":0},{"$f":"Produktionsanlæg!M166","v":0},{"$f":"Produktionsanlæg!N166","v":0},{"$f":"Produktionsanlæg!O166","v":0},{"$f":"Produktionsanlæg!P166","v":0},{"$f":"Produktionsanlæg!Q166","v":0},{"$f":"Produktionsanlæg!R166","v":0},{"$f":"Produktionsanlæg!S166","v":0},{"$f":"Produktionsanlæg!T166","v":0},{"$f":"Produktionsanlæg!U166","v":0},{"$f":"Produktionsanlæg!V166","v":0},{"$f":"Produktionsanlæg!W166","v":0},{"$f":"Produktionsanlæg!X166","v":0},{"$f":"Produktionsanlæg!Y166","v":0},{"$f":"IF(COUNTIF(D166:Y166,\"<>0\")<=1,IF(SUM(D166:Y166)=0,0,(IF(SUM(D166:Y166)>0,IF(SUM(D166:Y166)<400,(1.2675*45967*SUM(D166:Y166)^(-0.4664)),(IF(SUM(D166:Y166)<2000,(39128*SUM(D166:Y166)^(-0.37661)),IF(SUM(D166:Y166)<5000,18893*SUM(D166:Y166)^(-0.28083),IF(SUM(D166:Y166)<100000,29680*SUM(D166:Y166)^(-0.24475),1773.1))))*100/115)*SUM(D166:Y166)*(0.246),0)*1.15*1.06*0.05)/SUM(D166:Y166)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*$Z166","v":0},{"$f":"Y166*$Z166","v":0},{"$f":"+SUM(AA166:AV166)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA166","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB166","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC166","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD166","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE166","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF166","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG166","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH166","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI166","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ166","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK166","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL166","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM166","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN166","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO166","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP166","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ166","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR166","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS166","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT166","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU166","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV166","v":0},{"$f":"SUM(D166:Y166)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW168:AW191)","v":208792888.46629992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D167:Y167)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D168","v":0},{"$f":"Produktionsanlæg!E168","v":0},{"$f":"Produktionsanlæg!F168","v":0},{"$f":"Produktionsanlæg!G168","v":0},{"$f":"Produktionsanlæg!H168","v":0},{"$f":"Produktionsanlæg!I168","v":0},{"$f":"Produktionsanlæg!J168","v":0},{"$f":"Produktionsanlæg!K168","v":0},{"$f":"Produktionsanlæg!L168","v":0},{"$f":"Produktionsanlæg!M168","v":0},{"$f":"Produktionsanlæg!N168","v":0},{"$f":"Produktionsanlæg!O168","v":350000},{"$f":"Produktionsanlæg!P168","v":0},{"$f":"Produktionsanlæg!Q168","v":0},{"$f":"Produktionsanlæg!R168","v":0},{"$f":"Produktionsanlæg!S168","v":0},{"$f":"Produktionsanlæg!T168","v":0},{"$f":"Produktionsanlæg!U168","v":0},{"$f":"Produktionsanlæg!V168","v":0},{"$f":"Produktionsanlæg!W168","v":0},{"$f":"Produktionsanlæg!X168","v":0},{"$f":"Produktionsanlæg!Y168","v":0},{"$f":"IF(COUNTIF(D168:Y168,\"<>0\")<=1,IF(SUM(D168:Y168)=0,0,(IF(SUM(D168:Y168)>0,IF(SUM(D168:Y168)<400,(1.2675*45967*SUM(D168:Y168)^(-0.4664)),(IF(SUM(D168:Y168)<2000,(39128*SUM(D168:Y168)^(-0.37661)),IF(SUM(D168:Y168)<5000,18893*SUM(D168:Y168)^(-0.28083),IF(SUM(D168:Y168)<100000,29680*SUM(D168:Y168)^(-0.24475),1773.1))))*100/115)*SUM(D168:Y168)*(IF(SUM(D151:Y151)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D168:Y168)),$A$73)","v":24.121157929232002},{"$f":"D168*$Z168","v":0},0,0,0,0,0,0,0,0,0,0,8442405.2752312012,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA168:AV168)","v":8442405.2752312012},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA168","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB168","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC168","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD168","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE168","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF168","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG168","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH168","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI168","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ168","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK168","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL168","v":6812639.0911539523},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM168","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN168","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO168","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP168","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ168","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR168","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS168","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT168","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU168","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV168","v":0},{"$f":"SUM(D168:Y168)","v":350000}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D169","v":0},{"$f":"Produktionsanlæg!E169","v":0},{"$f":"Produktionsanlæg!F169","v":0},{"$f":"Produktionsanlæg!G169","v":0},{"$f":"Produktionsanlæg!H169","v":0},{"$f":"Produktionsanlæg!I169","v":0},{"$f":"Produktionsanlæg!J169","v":0},{"$f":"Produktionsanlæg!K169","v":0},{"$f":"Produktionsanlæg!L169","v":0},{"$f":"Produktionsanlæg!M169","v":0},{"$f":"Produktionsanlæg!N169","v":0},{"$f":"Produktionsanlæg!O169","v":0},{"$f":"Produktionsanlæg!P169","v":0},{"$f":"Produktionsanlæg!Q169","v":0},{"$f":"Produktionsanlæg!R169","v":0},{"$f":"Produktionsanlæg!S169","v":0},{"$f":"Produktionsanlæg!T169","v":0},{"$f":"Produktionsanlæg!U169","v":0},{"$f":"Produktionsanlæg!V169","v":0},{"$f":"Produktionsanlæg!W169","v":0},{"$f":"Produktionsanlæg!X169","v":0},{"$f":"Produktionsanlæg!Y169","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D169:Y169,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D170","v":0},{"$f":"Produktionsanlæg!E170","v":0},{"$f":"Produktionsanlæg!F170","v":0},{"$f":"Produktionsanlæg!G170","v":0},{"$f":"Produktionsanlæg!H170","v":0},{"$f":"Produktionsanlæg!I170","v":0},{"$f":"Produktionsanlæg!J170","v":0},{"$f":"Produktionsanlæg!K170","v":0},{"$f":"Produktionsanlæg!L170","v":0},{"$f":"Produktionsanlæg!M170","v":0},{"$f":"Produktionsanlæg!N170","v":0},{"$f":"Produktionsanlæg!O170","v":350000},{"$f":"Produktionsanlæg!P170","v":0},{"$f":"Produktionsanlæg!Q170","v":0},{"$f":"Produktionsanlæg!R170","v":0},{"$f":"Produktionsanlæg!S170","v":0},{"$f":"Produktionsanlæg!T170","v":0},{"$f":"Produktionsanlæg!U170","v":0},{"$f":"Produktionsanlæg!V170","v":0},{"$f":"Produktionsanlæg!W170","v":0},{"$f":"Produktionsanlæg!X170","v":0},{"$f":"Produktionsanlæg!Y170","v":0},{"$f":"IF(COUNTIF(D170:Y170,\"<>0\")<=1,IF(SUM(D170:Y170)=0,0,(IF(SUM(D170:Y170)>0,IF(SUM(D170:Y170)<400,(1.2675*45967*SUM(D170:Y170)^(-0.4664)),(IF(SUM(D170:Y170)<2000,(39128*SUM(D170:Y170)^(-0.37661)),IF(SUM(D170:Y170)<5000,18893*SUM(D170:Y170)^(-0.28083),IF(SUM(D170:Y170)<100000,29680*SUM(D170:Y170)^(-0.24475),1773.1))))*100/115)*SUM(D170:Y170)*(IF(SUM(D153:Y153)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D170:Y170)),$A$73)","v":20.129295060000004},{"$f":"D170*$Z170","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N170*$Z170","v":0},7045253.2710000016,0,0,0,0,0,0,0,0,{"$f":"X170*$Z170","v":0},0,{"$f":"+SUM(AA170:AV170)","v":7045253.2710000016},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA170","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB170","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC170","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD170","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE170","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF170","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG170","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH170","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI170","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ170","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK170","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL170","v":5685200.636116161},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM170","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN170","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO170","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP170","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ170","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR170","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS170","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT170","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU170","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV170","v":0},{"$f":"SUM(D170:Y170)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D171","v":0},{"$f":"Produktionsanlæg!E171","v":0},{"$f":"Produktionsanlæg!F171","v":0},{"$f":"Produktionsanlæg!G171","v":0},{"$f":"Produktionsanlæg!H171","v":0},{"$f":"Produktionsanlæg!I171","v":0},{"$f":"Produktionsanlæg!J171","v":0},{"$f":"Produktionsanlæg!K171","v":0},{"$f":"Produktionsanlæg!L171","v":0},{"$f":"Produktionsanlæg!M171","v":0},{"$f":"Produktionsanlæg!N171","v":0},{"$f":"Produktionsanlæg!O171","v":335000},{"$f":"Produktionsanlæg!P171","v":0},{"$f":"Produktionsanlæg!Q171","v":0},{"$f":"Produktionsanlæg!R171","v":0},{"$f":"Produktionsanlæg!S171","v":0},{"$f":"Produktionsanlæg!T171","v":0},{"$f":"Produktionsanlæg!U171","v":0},{"$f":"Produktionsanlæg!V171","v":0},{"$f":"Produktionsanlæg!W171","v":0},{"$f":"Produktionsanlæg!X171","v":0},{"$f":"Produktionsanlæg!Y171","v":0},{"$f":"IF(COUNTIF(D171:Y171,\"<>0\")<=1,IF(SUM(D171:Y171)=0,0,(IF(SUM(D171:Y171)>0,IF(SUM(D171:Y171)<400,(1.2675*45967*SUM(D171:Y171)^(-0.4664)),(IF(SUM(D171:Y171)<2000,(39128*SUM(D171:Y171)^(-0.37661)),IF(SUM(D171:Y171)<5000,18893*SUM(D171:Y171)^(-0.28083),IF(SUM(D171:Y171)<100000,29680*SUM(D171:Y171)^(-0.24475),1773.1))))*100/115)*SUM(D171:Y171)*(IF(SUM(D154:Y154)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D171:Y171)),$A$73)","v":1.3419530040000003},0,0,0,0,0,0,0,0,0,0,0,449554.25634000008,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA171:AV171)","v":449554.25634000008},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA171","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB171","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC171","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD171","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE171","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF171","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG171","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH171","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI171","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ171","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK171","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL171","v":362769.94535217405},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM171","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN171","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO171","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP171","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ171","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR171","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS171","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT171","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU171","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV171","v":0},{"$f":"SUM(D171:Y171)","v":335000}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D172","v":0},{"$f":"Produktionsanlæg!E172","v":0},{"$f":"Produktionsanlæg!F172","v":0},{"$f":"Produktionsanlæg!G172","v":0},{"$f":"Produktionsanlæg!H172","v":0},{"$f":"Produktionsanlæg!I172","v":0},{"$f":"Produktionsanlæg!J172","v":0},{"$f":"Produktionsanlæg!K172","v":0},{"$f":"Produktionsanlæg!L172","v":0},{"$f":"Produktionsanlæg!M172","v":0},{"$f":"Produktionsanlæg!N172","v":0},{"$f":"Produktionsanlæg!O172","v":350000},{"$f":"Produktionsanlæg!P172","v":0},{"$f":"Produktionsanlæg!Q172","v":0},{"$f":"Produktionsanlæg!R172","v":0},{"$f":"Produktionsanlæg!S172","v":0},{"$f":"Produktionsanlæg!T172","v":0},{"$f":"Produktionsanlæg!U172","v":0},{"$f":"Produktionsanlæg!V172","v":0},{"$f":"Produktionsanlæg!W172","v":0},{"$f":"Produktionsanlæg!X172","v":0},{"$f":"Produktionsanlæg!Y172","v":0},{"$f":"IF(COUNTIF(D172:Y172,\"<>0\")<=1,IF(SUM(D172:Y172)=0,0,(IF(SUM(D172:Y172)>0,IF(SUM(D172:Y172)<400,(1.2675*45967*SUM(D172:Y172)^(-0.4664)),(IF(SUM(D172:Y172)<2000,(39128*SUM(D172:Y172)^(-0.37661)),IF(SUM(D172:Y172)<5000,18893*SUM(D172:Y172)^(-0.28083),IF(SUM(D172:Y172)<100000,29680*SUM(D172:Y172)^(-0.24475),1773.1))))*100/115)*SUM(D172:Y172)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D172:Y172)),$A$73)","v":175.58784080837998},0,0,0,0,0,0,0,0,0,0,0,61455744.282932989,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA172:AV172)","v":61455744.282932989},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA172","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB172","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC172","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD172","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE172","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF172","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG172","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH172","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI172","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ172","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK172","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL172","v":49592005.148841254},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM172","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN172","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO172","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP172","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ172","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR172","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS172","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT172","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU172","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV172","v":0},{"$f":"SUM(D172:Y172)","v":350000}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D173","v":0},{"$f":"Produktionsanlæg!E173","v":0},{"$f":"Produktionsanlæg!F173","v":0},{"$f":"Produktionsanlæg!G173","v":0},{"$f":"Produktionsanlæg!H173","v":0},{"$f":"Produktionsanlæg!I173","v":0},{"$f":"Produktionsanlæg!J173","v":0},{"$f":"Produktionsanlæg!K173","v":0},{"$f":"Produktionsanlæg!L173","v":0},{"$f":"Produktionsanlæg!M173","v":0},{"$f":"Produktionsanlæg!N173","v":0},{"$f":"Produktionsanlæg!O173","v":0},{"$f":"Produktionsanlæg!P173","v":0},{"$f":"Produktionsanlæg!Q173","v":0},{"$f":"Produktionsanlæg!R173","v":0},{"$f":"Produktionsanlæg!S173","v":0},{"$f":"Produktionsanlæg!T173","v":0},{"$f":"Produktionsanlæg!U173","v":0},{"$f":"Produktionsanlæg!V173","v":0},{"$f":"Produktionsanlæg!W173","v":0},{"$f":"Produktionsanlæg!X173","v":0},{"$f":"Produktionsanlæg!Y173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D173:Y173,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D174","v":0},{"$f":"Produktionsanlæg!E174","v":0},{"$f":"Produktionsanlæg!F174","v":0},{"$f":"Produktionsanlæg!G174","v":0},{"$f":"Produktionsanlæg!H174","v":0},{"$f":"Produktionsanlæg!I174","v":0},{"$f":"Produktionsanlæg!J174","v":0},{"$f":"Produktionsanlæg!K174","v":0},{"$f":"Produktionsanlæg!L174","v":0},{"$f":"Produktionsanlæg!M174","v":0},{"$f":"Produktionsanlæg!N174","v":0},{"$f":"Produktionsanlæg!O174","v":350000},{"$f":"Produktionsanlæg!P174","v":0},{"$f":"Produktionsanlæg!Q174","v":0},{"$f":"Produktionsanlæg!R174","v":0},{"$f":"Produktionsanlæg!S174","v":0},{"$f":"Produktionsanlæg!T174","v":0},{"$f":"Produktionsanlæg!U174","v":0},{"$f":"Produktionsanlæg!V174","v":0},{"$f":"Produktionsanlæg!W174","v":0},{"$f":"Produktionsanlæg!X174","v":0},{"$f":"Produktionsanlæg!Y174","v":0},{"$f":"IF(COUNTIF(D174:Y174,\"<>0\")<=1,IF(SUM(D174:Y174)=0,0,(IF(SUM(D174:Y174)>0,IF(SUM(D174:Y174)<400,(1.2675*45967*SUM(D174:Y174)^(-0.4664)),(IF(SUM(D174:Y174)<2000,(39128*SUM(D174:Y174)^(-0.37661)),IF(SUM(D174:Y174)<5000,18893*SUM(D174:Y174)^(-0.28083),IF(SUM(D174:Y174)<100000,29680*SUM(D174:Y174)^(-0.24475),1773.1))))*100/115)*SUM(D174:Y174)*0.1638,0)*1.15*1.06*0.4)/SUM(D174:Y174)),$A$73)","v":123.14392271999999},{"$f":"D174*$Z174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N174*$Z174","v":0},43100372.952,0,0,0,0,0,0,0,0,{"$f":"X174*$Z174","v":0},0,{"$f":"+SUM(AA174:AV174)","v":43100372.952},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA174","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB174","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC174","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD174","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE174","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF174","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG174","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH174","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI174","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ174","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK174","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL174","v":34780050.950357683},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM174","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN174","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO174","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP174","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ174","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR174","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS174","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT174","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU174","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV174","v":0},{"$f":"SUM(D174:Y174)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D175","v":0},{"$f":"Produktionsanlæg!E175","v":0},{"$f":"Produktionsanlæg!F175","v":0},{"$f":"Produktionsanlæg!G175","v":0},{"$f":"Produktionsanlæg!H175","v":0},{"$f":"Produktionsanlæg!I175","v":0},{"$f":"Produktionsanlæg!J175","v":0},{"$f":"Produktionsanlæg!K175","v":0},{"$f":"Produktionsanlæg!L175","v":0},{"$f":"Produktionsanlæg!M175","v":0},{"$f":"Produktionsanlæg!N175","v":0},{"$f":"Produktionsanlæg!O175","v":350000},{"$f":"Produktionsanlæg!P175","v":0},{"$f":"Produktionsanlæg!Q175","v":0},{"$f":"Produktionsanlæg!R175","v":0},{"$f":"Produktionsanlæg!S175","v":0},{"$f":"Produktionsanlæg!T175","v":0},{"$f":"Produktionsanlæg!U175","v":0},{"$f":"Produktionsanlæg!V175","v":0},{"$f":"Produktionsanlæg!W175","v":0},{"$f":"Produktionsanlæg!X175","v":0},{"$f":"Produktionsanlæg!Y175","v":0},{"$f":"IF(COUNTIF(D175:Y175,\"<>0\")<=1,IF(SUM(D175:Y175)=0,0,(IF(SUM(D175:Y175)>0,IF(SUM(D175:Y175)<400,(1.2675*45967*SUM(D175:Y175)^(-0.4664)),(IF(SUM(D175:Y175)<2000,(39128*SUM(D175:Y175)^(-0.37661)),IF(SUM(D175:Y175)<5000,18893*SUM(D175:Y175)^(-0.28083),IF(SUM(D175:Y175)<100000,29680*SUM(D175:Y175)^(-0.24475),1773.1))))*100/115)*SUM(D175:Y175)*0.1638,0)*1.15*1.06*0.05)/SUM(D175:Y175)),$A$73)","v":15.392990339999999},0,0,0,0,0,0,0,0,0,0,0,5387546.6189999999,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA175:AV175)","v":5387546.6189999999},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA175","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB175","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC175","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD175","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE175","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF175","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG175","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH175","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI175","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ175","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK175","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL175","v":4347506.3687947104},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM175","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN175","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO175","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP175","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ175","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR175","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS175","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT175","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU175","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV175","v":0},{"$f":"SUM(D175:Y175)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D176","v":0},{"$f":"Produktionsanlæg!E176","v":0},{"$f":"Produktionsanlæg!F176","v":0},{"$f":"Produktionsanlæg!G176","v":0},{"$f":"Produktionsanlæg!H176","v":0},{"$f":"Produktionsanlæg!I176","v":0},{"$f":"Produktionsanlæg!J176","v":0},{"$f":"Produktionsanlæg!K176","v":0},{"$f":"Produktionsanlæg!L176","v":0},{"$f":"Produktionsanlæg!M176","v":0},{"$f":"Produktionsanlæg!N176","v":0},{"$f":"Produktionsanlæg!O176","v":350000},{"$f":"Produktionsanlæg!P176","v":0},{"$f":"Produktionsanlæg!Q176","v":0},{"$f":"Produktionsanlæg!R176","v":0},{"$f":"Produktionsanlæg!S176","v":0},{"$f":"Produktionsanlæg!T176","v":0},{"$f":"Produktionsanlæg!U176","v":0},{"$f":"Produktionsanlæg!V176","v":0},{"$f":"Produktionsanlæg!W176","v":0},{"$f":"Produktionsanlæg!X176","v":0},{"$f":"Produktionsanlæg!Y176","v":0},{"$f":"IF(COUNTIF(D176:Y176,\"<>0\")<=1,IF(SUM(D176:Y176)=0,0,(IF(SUM(D176:Y176)>0,IF(SUM(D176:Y176)<400,(1.2675*45967*SUM(D176:Y176)^(-0.4664)),(IF(SUM(D176:Y176)<2000,(39128*SUM(D176:Y176)^(-0.37661)),IF(SUM(D176:Y176)<5000,18893*SUM(D176:Y176)^(-0.28083),IF(SUM(D176:Y176)<100000,29680*SUM(D176:Y176)^(-0.24475),1773.1))))*100/115)*SUM(D176:Y176)*(IF(SUM(D172:Y172)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D176:Y176)),$A$73)","v":47.084593831155999},0,0,0,0,0,0,0,0,0,0,0,16479607.840904599,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA176:AV176)","v":16479607.840904599},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA176","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB176","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC176","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD176","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE176","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF176","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG176","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH176","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI176","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ176","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK176","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL176","v":13298297.928579278},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM176","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN176","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO176","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP176","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ176","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR176","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS176","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT176","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU176","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV176","v":0},{"$f":"SUM(D176:Y176)","v":350000}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D177","v":0},{"$f":"Produktionsanlæg!E177","v":0},{"$f":"Produktionsanlæg!F177","v":0},{"$f":"Produktionsanlæg!G177","v":0},{"$f":"Produktionsanlæg!H177","v":0},{"$f":"Produktionsanlæg!I177","v":0},{"$f":"Produktionsanlæg!J177","v":0},{"$f":"Produktionsanlæg!K177","v":0},{"$f":"Produktionsanlæg!L177","v":0},{"$f":"Produktionsanlæg!M177","v":0},{"$f":"Produktionsanlæg!N177","v":0},{"$f":"Produktionsanlæg!O177","v":0},{"$f":"Produktionsanlæg!P177","v":0},{"$f":"Produktionsanlæg!Q177","v":0},{"$f":"Produktionsanlæg!R177","v":0},{"$f":"Produktionsanlæg!S177","v":0},{"$f":"Produktionsanlæg!T177","v":0},{"$f":"Produktionsanlæg!U177","v":0},{"$f":"Produktionsanlæg!V177","v":0},{"$f":"Produktionsanlæg!W177","v":0},{"$f":"Produktionsanlæg!X177","v":0},{"$f":"Produktionsanlæg!Y177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D177:Y177,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D178","v":0},{"$f":"Produktionsanlæg!E178","v":0},{"$f":"Produktionsanlæg!F178","v":0},{"$f":"Produktionsanlæg!G178","v":0},{"$f":"Produktionsanlæg!H178","v":0},{"$f":"Produktionsanlæg!I178","v":0},{"$f":"Produktionsanlæg!J178","v":0},{"$f":"Produktionsanlæg!K178","v":0},{"$f":"Produktionsanlæg!L178","v":0},{"$f":"Produktionsanlæg!M178","v":0},{"$f":"Produktionsanlæg!N178","v":0},{"$f":"Produktionsanlæg!O178","v":350000},{"$f":"Produktionsanlæg!P178","v":0},{"$f":"Produktionsanlæg!Q178","v":0},{"$f":"Produktionsanlæg!R178","v":0},{"$f":"Produktionsanlæg!S178","v":0},{"$f":"Produktionsanlæg!T178","v":0},{"$f":"Produktionsanlæg!U178","v":0},{"$f":"Produktionsanlæg!V178","v":0},{"$f":"Produktionsanlæg!W178","v":0},{"$f":"Produktionsanlæg!X178","v":0},{"$f":"Produktionsanlæg!Y178","v":0},{"$f":"IF(COUNTIF(D178:Y178,\"<>0\")<=1,IF(SUM(D178:Y178)=0,0,(IF(SUM(D178:Y178)>0,IF(SUM(D178:Y178)<400,(1.2675*45967*SUM(D178:Y178)^(-0.4664)),(IF(SUM(D178:Y178)<2000,(39128*SUM(D178:Y178)^(-0.37661)),IF(SUM(D178:Y178)<5000,18893*SUM(D178:Y178)^(-0.28083),IF(SUM(D178:Y178)<100000,29680*SUM(D178:Y178)^(-0.24475),1773.1))))*100/115)*SUM(D178:Y178)*(IF(SUM(D174:Y174)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D178:Y178)),$A$73)","v":2.4151395100000004},{"$f":"D178*$Z178","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N178*$Z178","v":0},845298.82850000018,0,0,0,0,0,0,0,0,{"$f":"X178*$Z178","v":0},0,{"$f":"+SUM(AA178:AV178)","v":845298.82850000018},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA178","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB178","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC178","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD178","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE178","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF178","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG178","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH178","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI178","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ178","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK178","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL178","v":682117.91012224718},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM178","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN178","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO178","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP178","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ178","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR178","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS178","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT178","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU178","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV178","v":0},{"$f":"SUM(D178:Y178)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D179","v":0},{"$f":"Produktionsanlæg!E179","v":0},{"$f":"Produktionsanlæg!F179","v":0},{"$f":"Produktionsanlæg!G179","v":0},{"$f":"Produktionsanlæg!H179","v":0},{"$f":"Produktionsanlæg!I179","v":0},{"$f":"Produktionsanlæg!J179","v":0},{"$f":"Produktionsanlæg!K179","v":0},{"$f":"Produktionsanlæg!L179","v":0},{"$f":"Produktionsanlæg!M179","v":0},{"$f":"Produktionsanlæg!N179","v":0},{"$f":"Produktionsanlæg!O179","v":350000},{"$f":"Produktionsanlæg!P179","v":0},{"$f":"Produktionsanlæg!Q179","v":0},{"$f":"Produktionsanlæg!R179","v":0},{"$f":"Produktionsanlæg!S179","v":0},{"$f":"Produktionsanlæg!T179","v":0},{"$f":"Produktionsanlæg!U179","v":0},{"$f":"Produktionsanlæg!V179","v":0},{"$f":"Produktionsanlæg!W179","v":0},{"$f":"Produktionsanlæg!X179","v":0},{"$f":"Produktionsanlæg!Y179","v":0},{"$f":"IF(COUNTIF(D179:Y179,\"<>0\")<=1,IF(SUM(D179:Y179)=0,0,(IF(SUM(D179:Y179)>0,IF(SUM(D179:Y179)<400,(1.2675*45967*SUM(D179:Y179)^(-0.4664)),(IF(SUM(D179:Y179)<2000,(39128*SUM(D179:Y179)^(-0.37661)),IF(SUM(D179:Y179)<5000,18893*SUM(D179:Y179)^(-0.28083),IF(SUM(D179:Y179)<100000,29680*SUM(D179:Y179)^(-0.24475),1773.1))))*100/115)*SUM(D179:Y179)*(IF(SUM(D175:Y175)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D179:Y179)),$A$73)","v":0.48302790200000006},0,0,0,0,0,0,0,0,0,0,0,169059.76570000002,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA179:AV179)","v":169059.76570000002},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA179","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB179","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC179","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD179","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE179","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF179","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG179","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH179","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI179","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ179","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK179","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL179","v":136423.58202444942},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM179","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN179","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO179","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP179","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ179","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR179","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS179","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT179","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU179","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV179","v":0},{"$f":"SUM(D179:Y179)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D180","v":0},{"$f":"Produktionsanlæg!E180","v":0},{"$f":"Produktionsanlæg!F180","v":0},{"$f":"Produktionsanlæg!G180","v":0},{"$f":"Produktionsanlæg!H180","v":0},{"$f":"Produktionsanlæg!I180","v":0},{"$f":"Produktionsanlæg!J180","v":0},{"$f":"Produktionsanlæg!K180","v":0},{"$f":"Produktionsanlæg!L180","v":0},{"$f":"Produktionsanlæg!M180","v":0},{"$f":"Produktionsanlæg!N180","v":0},{"$f":"Produktionsanlæg!O180","v":350000},{"$f":"Produktionsanlæg!P180","v":0},{"$f":"Produktionsanlæg!Q180","v":0},{"$f":"Produktionsanlæg!R180","v":0},{"$f":"Produktionsanlæg!S180","v":0},{"$f":"Produktionsanlæg!T180","v":0},{"$f":"Produktionsanlæg!U180","v":0},{"$f":"Produktionsanlæg!V180","v":0},{"$f":"Produktionsanlæg!W180","v":0},{"$f":"Produktionsanlæg!X180","v":0},{"$f":"Produktionsanlæg!Y180","v":0},{"$f":"IF(COUNTIF(D180:Y180,\"<>0\")<=1,IF(SUM(D180:Y180)=0,0,(IF(SUM(D180:Y180)>0,IF(SUM(D180:Y180)<400,(1.2675*45967*SUM(D180:Y180)^(-0.4664)),(IF(SUM(D180:Y180)<2000,(39128*SUM(D180:Y180)^(-0.37661)),IF(SUM(D180:Y180)<5000,18893*SUM(D180:Y180)^(-0.28083),IF(SUM(D180:Y180)<100000,29680*SUM(D180:Y180)^(-0.24475),1773.1))))*100/115)*SUM(D180:Y180)*(IF(SUM(D172:Y172)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D180:Y180)),$A$73)","v":12.522498359349997},0,0,0,0,0,0,0,0,0,0,0,4382874.4257724993,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA180:AV180)","v":4382874.4257724993},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA180","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB180","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC180","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD180","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE180","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF180","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG180","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH180","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI180","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ180","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK180","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL180","v":3536781.36398385},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM180","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN180","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO180","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP180","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ180","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR180","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS180","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT180","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU180","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV180","v":0},{"$f":"SUM(D180:Y180)","v":350000}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D181","v":0},{"$f":"Produktionsanlæg!E181","v":0},{"$f":"Produktionsanlæg!F181","v":0},{"$f":"Produktionsanlæg!G181","v":0},{"$f":"Produktionsanlæg!H181","v":0},{"$f":"Produktionsanlæg!I181","v":0},{"$f":"Produktionsanlæg!J181","v":0},{"$f":"Produktionsanlæg!K181","v":0},{"$f":"Produktionsanlæg!L181","v":0},{"$f":"Produktionsanlæg!M181","v":0},{"$f":"Produktionsanlæg!N181","v":0},{"$f":"Produktionsanlæg!O181","v":0},{"$f":"Produktionsanlæg!P181","v":0},{"$f":"Produktionsanlæg!Q181","v":0},{"$f":"Produktionsanlæg!R181","v":0},{"$f":"Produktionsanlæg!S181","v":0},{"$f":"Produktionsanlæg!T181","v":0},{"$f":"Produktionsanlæg!U181","v":0},{"$f":"Produktionsanlæg!V181","v":0},{"$f":"Produktionsanlæg!W181","v":0},{"$f":"Produktionsanlæg!X181","v":0},{"$f":"Produktionsanlæg!Y181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D181:Y181,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D182","v":0},{"$f":"Produktionsanlæg!E182","v":0},{"$f":"Produktionsanlæg!F182","v":0},{"$f":"Produktionsanlæg!G182","v":0},{"$f":"Produktionsanlæg!H182","v":0},{"$f":"Produktionsanlæg!I182","v":0},{"$f":"Produktionsanlæg!J182","v":0},{"$f":"Produktionsanlæg!K182","v":0},{"$f":"Produktionsanlæg!L182","v":0},{"$f":"Produktionsanlæg!M182","v":0},{"$f":"Produktionsanlæg!N182","v":0},{"$f":"Produktionsanlæg!O182","v":350000},{"$f":"Produktionsanlæg!P182","v":0},{"$f":"Produktionsanlæg!Q182","v":0},{"$f":"Produktionsanlæg!R182","v":0},{"$f":"Produktionsanlæg!S182","v":0},{"$f":"Produktionsanlæg!T182","v":0},{"$f":"Produktionsanlæg!U182","v":0},{"$f":"Produktionsanlæg!V182","v":0},{"$f":"Produktionsanlæg!W182","v":0},{"$f":"Produktionsanlæg!X182","v":0},{"$f":"Produktionsanlæg!Y182","v":0},{"$f":"IF(COUNTIF(D182:Y182,\"<>0\")<=1,IF(SUM(D182:Y182)=0,0,(IF(SUM(D182:Y182)>0,IF(SUM(D182:Y182)<400,(1.2675*45967*SUM(D182:Y182)^(-0.4664)),(IF(SUM(D182:Y182)<2000,(39128*SUM(D182:Y182)^(-0.37661)),IF(SUM(D182:Y182)<5000,18893*SUM(D182:Y182)^(-0.28083),IF(SUM(D182:Y182)<100000,29680*SUM(D182:Y182)^(-0.24475),1773.1))))*100/115)*SUM(D182:Y182)*(IF(SUM(D174:Y174)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D182:Y182)),$A$73)","v":34.778008944},{"$f":"D182*$Z182","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N182*$Z182","v":0},12172303.1304,0,0,0,0,0,0,0,0,{"$f":"X182*$Z182","v":0},0,{"$f":"+SUM(AA182:AV182)","v":12172303.1304},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA182","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB182","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC182","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD182","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE182","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF182","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG182","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH182","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI182","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ182","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK182","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL182","v":9822497.9057603572},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM182","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN182","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO182","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP182","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ182","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR182","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS182","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT182","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU182","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV182","v":0},{"$f":"SUM(D182:Y182)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D183","v":0},{"$f":"Produktionsanlæg!E183","v":0},{"$f":"Produktionsanlæg!F183","v":0},{"$f":"Produktionsanlæg!G183","v":0},{"$f":"Produktionsanlæg!H183","v":0},{"$f":"Produktionsanlæg!I183","v":0},{"$f":"Produktionsanlæg!J183","v":0},{"$f":"Produktionsanlæg!K183","v":0},{"$f":"Produktionsanlæg!L183","v":0},{"$f":"Produktionsanlæg!M183","v":0},{"$f":"Produktionsanlæg!N183","v":0},{"$f":"Produktionsanlæg!O183","v":350000},{"$f":"Produktionsanlæg!P183","v":0},{"$f":"Produktionsanlæg!Q183","v":0},{"$f":"Produktionsanlæg!R183","v":0},{"$f":"Produktionsanlæg!S183","v":0},{"$f":"Produktionsanlæg!T183","v":0},{"$f":"Produktionsanlæg!U183","v":0},{"$f":"Produktionsanlæg!V183","v":0},{"$f":"Produktionsanlæg!W183","v":0},{"$f":"Produktionsanlæg!X183","v":0},{"$f":"Produktionsanlæg!Y183","v":0},{"$f":"IF(COUNTIF(D183:Y183,\"<>0\")<=1,IF(SUM(D183:Y183)=0,0,(IF(SUM(D183:Y183)>0,IF(SUM(D183:Y183)<400,(1.2675*45967*SUM(D183:Y183)^(-0.4664)),(IF(SUM(D183:Y183)<2000,(39128*SUM(D183:Y183)^(-0.37661)),IF(SUM(D183:Y183)<5000,18893*SUM(D183:Y183)^(-0.28083),IF(SUM(D183:Y183)<100000,29680*SUM(D183:Y183)^(-0.24475),1773.1))))*100/115)*SUM(D183:Y183)*(IF(SUM(D175:Y175)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D183:Y183)),$A$73)","v":1.4490837059999999},0,0,0,0,0,0,0,0,0,0,0,507179.29709999997,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA183:AV183)","v":507179.29709999997},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA183","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB183","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC183","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD183","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE183","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF183","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG183","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH183","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI183","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ183","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK183","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL183","v":409270.74607334816},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM183","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN183","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO183","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP183","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ183","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR183","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS183","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT183","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU183","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV183","v":0},{"$f":"SUM(D183:Y183)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D184","v":0},{"$f":"Produktionsanlæg!E184","v":0},{"$f":"Produktionsanlæg!F184","v":0},{"$f":"Produktionsanlæg!G184","v":0},{"$f":"Produktionsanlæg!H184","v":0},{"$f":"Produktionsanlæg!I184","v":0},{"$f":"Produktionsanlæg!J184","v":0},{"$f":"Produktionsanlæg!K184","v":0},{"$f":"Produktionsanlæg!L184","v":0},{"$f":"Produktionsanlæg!M184","v":0},{"$f":"Produktionsanlæg!N184","v":0},{"$f":"Produktionsanlæg!O184","v":0},{"$f":"Produktionsanlæg!P184","v":0},{"$f":"Produktionsanlæg!Q184","v":0},{"$f":"Produktionsanlæg!R184","v":0},{"$f":"Produktionsanlæg!S184","v":0},{"$f":"Produktionsanlæg!T184","v":0},{"$f":"Produktionsanlæg!U184","v":0},{"$f":"Produktionsanlæg!V184","v":0},{"$f":"Produktionsanlæg!W184","v":0},{"$f":"Produktionsanlæg!X184","v":0},{"$f":"Produktionsanlæg!Y184","v":0},{"$f":"IF(COUNTIF(D184:Y184,\"<>0\")<=1,IF(SUM(D184:Y184)=0,0,(IF(SUM(D184:Y184)>0,IF(SUM(D184:Y184)<400,(1.2675*45967*SUM(D184:Y184)^(-0.4664)),(IF(SUM(D184:Y184)<2000,(39128*SUM(D184:Y184)^(-0.37661)),IF(SUM(D184:Y184)<5000,18893*SUM(D184:Y184)^(-0.28083),IF(SUM(D184:Y184)<100000,29680*SUM(D184:Y184)^(-0.24475),1773.1))))*100/115)*SUM(D184:Y184)*(IF(SUM(D172:Y172)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D184:Y184)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA184:AV184)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA184","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB184","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC184","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD184","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE184","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF184","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG184","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH184","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI184","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ184","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK184","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL184","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM184","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN184","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO184","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP184","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ184","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR184","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS184","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT184","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU184","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV184","v":0},{"$f":"SUM(D184:Y184)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D185","v":0},{"$f":"Produktionsanlæg!E185","v":0},{"$f":"Produktionsanlæg!F185","v":0},{"$f":"Produktionsanlæg!G185","v":0},{"$f":"Produktionsanlæg!H185","v":0},{"$f":"Produktionsanlæg!I185","v":0},{"$f":"Produktionsanlæg!J185","v":0},{"$f":"Produktionsanlæg!K185","v":0},{"$f":"Produktionsanlæg!L185","v":0},{"$f":"Produktionsanlæg!M185","v":0},{"$f":"Produktionsanlæg!N185","v":0},{"$f":"Produktionsanlæg!O185","v":0},{"$f":"Produktionsanlæg!P185","v":0},{"$f":"Produktionsanlæg!Q185","v":0},{"$f":"Produktionsanlæg!R185","v":0},{"$f":"Produktionsanlæg!S185","v":0},{"$f":"Produktionsanlæg!T185","v":0},{"$f":"Produktionsanlæg!U185","v":0},{"$f":"Produktionsanlæg!V185","v":0},{"$f":"Produktionsanlæg!W185","v":0},{"$f":"Produktionsanlæg!X185","v":0},{"$f":"Produktionsanlæg!Y185","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D185:Y185,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D186","v":0},{"$f":"Produktionsanlæg!E186","v":0},{"$f":"Produktionsanlæg!F186","v":0},{"$f":"Produktionsanlæg!G186","v":0},{"$f":"Produktionsanlæg!H186","v":0},{"$f":"Produktionsanlæg!I186","v":0},{"$f":"Produktionsanlæg!J186","v":0},{"$f":"Produktionsanlæg!K186","v":0},{"$f":"Produktionsanlæg!L186","v":0},{"$f":"Produktionsanlæg!M186","v":0},{"$f":"Produktionsanlæg!N186","v":0},{"$f":"Produktionsanlæg!O186","v":0},{"$f":"Produktionsanlæg!P186","v":0},{"$f":"Produktionsanlæg!Q186","v":0},{"$f":"Produktionsanlæg!R186","v":0},{"$f":"Produktionsanlæg!S186","v":0},{"$f":"Produktionsanlæg!T186","v":0},{"$f":"Produktionsanlæg!U186","v":0},{"$f":"Produktionsanlæg!V186","v":0},{"$f":"Produktionsanlæg!W186","v":0},{"$f":"Produktionsanlæg!X186","v":0},{"$f":"Produktionsanlæg!Y186","v":0},{"$f":"IF(COUNTIF(D186:Y186,\"<>0\")<=1,IF(SUM(D186:Y186)=0,0,(IF(SUM(D186:Y186)>0,IF(SUM(D186:Y186)<400,(1.2675*45967*SUM(D186:Y186)^(-0.4664)),(IF(SUM(D186:Y186)<2000,(39128*SUM(D186:Y186)^(-0.37661)),IF(SUM(D186:Y186)<5000,18893*SUM(D186:Y186)^(-0.28083),IF(SUM(D186:Y186)<100000,29680*SUM(D186:Y186)^(-0.24475),1773.1))))*100/115)*SUM(D186:Y186)*(IF(SUM(D174:Y174)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D186:Y186)),$A$73)","v":0},{"$f":"D186*$Z186","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N186*$Z186","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X186*$Z186","v":0},0,{"$f":"+SUM(AA186:AV186)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA186","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB186","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC186","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD186","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE186","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF186","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG186","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH186","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI186","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ186","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK186","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL186","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM186","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN186","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO186","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP186","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ186","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR186","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS186","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT186","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU186","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV186","v":0},{"$f":"SUM(D186:Y186)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D187","v":0},{"$f":"Produktionsanlæg!E187","v":0},{"$f":"Produktionsanlæg!F187","v":0},{"$f":"Produktionsanlæg!G187","v":0},{"$f":"Produktionsanlæg!H187","v":0},{"$f":"Produktionsanlæg!I187","v":0},{"$f":"Produktionsanlæg!J187","v":0},{"$f":"Produktionsanlæg!K187","v":0},{"$f":"Produktionsanlæg!L187","v":0},{"$f":"Produktionsanlæg!M187","v":0},{"$f":"Produktionsanlæg!N187","v":0},{"$f":"Produktionsanlæg!O187","v":0},{"$f":"Produktionsanlæg!P187","v":0},{"$f":"Produktionsanlæg!Q187","v":0},{"$f":"Produktionsanlæg!R187","v":0},{"$f":"Produktionsanlæg!S187","v":0},{"$f":"Produktionsanlæg!T187","v":0},{"$f":"Produktionsanlæg!U187","v":0},{"$f":"Produktionsanlæg!V187","v":0},{"$f":"Produktionsanlæg!W187","v":0},{"$f":"Produktionsanlæg!X187","v":0},{"$f":"Produktionsanlæg!Y187","v":0},{"$f":"IF(COUNTIF(D187:Y187,\"<>0\")<=1,IF(SUM(D187:Y187)=0,0,(IF(SUM(D187:Y187)>0,IF(SUM(D187:Y187)<400,(1.2675*45967*SUM(D187:Y187)^(-0.4664)),(IF(SUM(D187:Y187)<2000,(39128*SUM(D187:Y187)^(-0.37661)),IF(SUM(D187:Y187)<5000,18893*SUM(D187:Y187)^(-0.28083),IF(SUM(D187:Y187)<100000,29680*SUM(D187:Y187)^(-0.24475),1773.1))))*100/115)*SUM(D187:Y187)*(IF(SUM(D175:Y175)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D187:Y187)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA187:AV187)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA187","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB187","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC187","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD187","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE187","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF187","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG187","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH187","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI187","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ187","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK187","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL187","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM187","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN187","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO187","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP187","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ187","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR187","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS187","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT187","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU187","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV187","v":0},{"$f":"SUM(D187:Y187)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D188","v":0},{"$f":"Produktionsanlæg!E188","v":0},{"$f":"Produktionsanlæg!F188","v":0},{"$f":"Produktionsanlæg!G188","v":0},{"$f":"Produktionsanlæg!H188","v":0},{"$f":"Produktionsanlæg!I188","v":0},{"$f":"Produktionsanlæg!J188","v":0},{"$f":"Produktionsanlæg!K188","v":0},{"$f":"Produktionsanlæg!L188","v":0},{"$f":"Produktionsanlæg!M188","v":0},{"$f":"Produktionsanlæg!N188","v":0},{"$f":"Produktionsanlæg!O188","v":350000},{"$f":"Produktionsanlæg!P188","v":0},{"$f":"Produktionsanlæg!Q188","v":0},{"$f":"Produktionsanlæg!R188","v":0},{"$f":"Produktionsanlæg!S188","v":0},{"$f":"Produktionsanlæg!T188","v":0},{"$f":"Produktionsanlæg!U188","v":0},{"$f":"Produktionsanlæg!V188","v":0},{"$f":"Produktionsanlæg!W188","v":0},{"$f":"Produktionsanlæg!X188","v":0},{"$f":"Produktionsanlæg!Y188","v":0},{"$f":"IF(COUNTIF(D188:Y188,\"<>0\")<=1,IF(SUM(D188:Y188)=0,0,(IF(SUM(D188:Y188)>0,IF(SUM(D188:Y188)<400,(1.2675*45967*SUM(D188:Y188)^(-0.4664)),(IF(SUM(D188:Y188)<2000,(39128*SUM(D188:Y188)^(-0.37661)),IF(SUM(D188:Y188)<5000,18893*SUM(D188:Y188)^(-0.28083),IF(SUM(D188:Y188)<100000,29680*SUM(D188:Y188)^(-0.24475),1773.1))))*100/115)*SUM(D188:Y188)*(IF(SUM(D172:Y172)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D188:Y188)),$A$73)","v":68.952676569196001},0,0,0,0,0,0,0,0,0,0,0,24133436.799218599,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA188:AV188)","v":24133436.799218599},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA188","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB188","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC188","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD188","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE188","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF188","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG188","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH188","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI188","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ188","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK188","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL188","v":19474591.610119946},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM188","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN188","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO188","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP188","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ188","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR188","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS188","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT188","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU188","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV188","v":0},{"$f":"SUM(D188:Y188)","v":350000}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D189","v":0},{"$f":"Produktionsanlæg!E189","v":0},{"$f":"Produktionsanlæg!F189","v":0},{"$f":"Produktionsanlæg!G189","v":0},{"$f":"Produktionsanlæg!H189","v":0},{"$f":"Produktionsanlæg!I189","v":0},{"$f":"Produktionsanlæg!J189","v":0},{"$f":"Produktionsanlæg!K189","v":0},{"$f":"Produktionsanlæg!L189","v":0},{"$f":"Produktionsanlæg!M189","v":0},{"$f":"Produktionsanlæg!N189","v":0},{"$f":"Produktionsanlæg!O189","v":0},{"$f":"Produktionsanlæg!P189","v":0},{"$f":"Produktionsanlæg!Q189","v":0},{"$f":"Produktionsanlæg!R189","v":0},{"$f":"Produktionsanlæg!S189","v":0},{"$f":"Produktionsanlæg!T189","v":0},{"$f":"Produktionsanlæg!U189","v":0},{"$f":"Produktionsanlæg!V189","v":0},{"$f":"Produktionsanlæg!W189","v":0},{"$f":"Produktionsanlæg!X189","v":0},{"$f":"Produktionsanlæg!Y189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D189:Y189,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D190","v":0},{"$f":"Produktionsanlæg!E190","v":0},{"$f":"Produktionsanlæg!F190","v":0},{"$f":"Produktionsanlæg!G190","v":0},{"$f":"Produktionsanlæg!H190","v":0},{"$f":"Produktionsanlæg!I190","v":0},{"$f":"Produktionsanlæg!J190","v":0},{"$f":"Produktionsanlæg!K190","v":0},{"$f":"Produktionsanlæg!L190","v":0},{"$f":"Produktionsanlæg!M190","v":0},{"$f":"Produktionsanlæg!N190","v":0},{"$f":"Produktionsanlæg!O190","v":350000},{"$f":"Produktionsanlæg!P190","v":0},{"$f":"Produktionsanlæg!Q190","v":0},{"$f":"Produktionsanlæg!R190","v":0},{"$f":"Produktionsanlæg!S190","v":0},{"$f":"Produktionsanlæg!T190","v":0},{"$f":"Produktionsanlæg!U190","v":0},{"$f":"Produktionsanlæg!V190","v":0},{"$f":"Produktionsanlæg!W190","v":0},{"$f":"Produktionsanlæg!X190","v":0},{"$f":"Produktionsanlæg!Y190","v":0},{"$f":"IF(COUNTIF(D190:Y190,\"<>0\")<=1,IF(SUM(D190:Y190)=0,0,(IF(SUM(D190:Y190)>0,IF(SUM(D190:Y190)<400,(1.2675*45967*SUM(D190:Y190)^(-0.4664)),(IF(SUM(D190:Y190)<2000,(39128*SUM(D190:Y190)^(-0.37661)),IF(SUM(D190:Y190)<5000,18893*SUM(D190:Y190)^(-0.28083),IF(SUM(D190:Y190)<100000,29680*SUM(D190:Y190)^(-0.24475),1773.1))))*100/115)*SUM(D190:Y190)*(IF(SUM(D174:Y174)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D190:Y190)),$A$73)","v":63.778477923999993},{"$f":"D190*$Z190","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N190*$Z190","v":0},22322467.273399998,0,0,0,0,0,0,0,0,{"$f":"X190*$Z190","v":0},{"$f":"Y190*$Z190","v":0},{"$f":"+SUM(AA190:AV190)","v":22322467.273399998},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA190","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB190","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC190","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD190","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE190","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF190","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG190","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH190","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI190","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ190","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK190","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL190","v":18013221.137811929},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM190","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN190","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO190","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP190","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ190","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR190","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS190","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT190","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU190","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV190","v":0},{"$f":"SUM(D190:Y190)","v":350000}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D191","v":0},{"$f":"Produktionsanlæg!E191","v":0},{"$f":"Produktionsanlæg!F191","v":0},{"$f":"Produktionsanlæg!G191","v":0},{"$f":"Produktionsanlæg!H191","v":0},{"$f":"Produktionsanlæg!I191","v":0},{"$f":"Produktionsanlæg!J191","v":0},{"$f":"Produktionsanlæg!K191","v":0},{"$f":"Produktionsanlæg!L191","v":0},{"$f":"Produktionsanlæg!M191","v":0},{"$f":"Produktionsanlæg!N191","v":0},{"$f":"Produktionsanlæg!O191","v":350000},{"$f":"Produktionsanlæg!P191","v":0},{"$f":"Produktionsanlæg!Q191","v":0},{"$f":"Produktionsanlæg!R191","v":0},{"$f":"Produktionsanlæg!S191","v":0},{"$f":"Produktionsanlæg!T191","v":0},{"$f":"Produktionsanlæg!U191","v":0},{"$f":"Produktionsanlæg!V191","v":0},{"$f":"Produktionsanlæg!W191","v":0},{"$f":"Produktionsanlæg!X191","v":0},{"$f":"Produktionsanlæg!Y191","v":0},{"$f":"IF(COUNTIF(D191:Y191,\"<>0\")<=1,IF(SUM(D191:Y191)=0,0,(IF(SUM(D191:Y191)>0,IF(SUM(D191:Y191)<400,(1.2675*45967*SUM(D191:Y191)^(-0.4664)),(IF(SUM(D191:Y191)<2000,(39128*SUM(D191:Y191)^(-0.37661)),IF(SUM(D191:Y191)<5000,18893*SUM(D191:Y191)^(-0.28083),IF(SUM(D191:Y191)<100000,29680*SUM(D191:Y191)^(-0.24475),1773.1))))*100/115)*SUM(D191:Y191)*(IF(SUM(D175:Y175)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D191:Y191)),$A$73)","v":5.4279555679999998},0,0,0,0,0,0,0,0,0,0,0,1899784.4487999999,0,0,0,0,0,0,0,0,{"$f":"X191*$Z191","v":0},{"$f":"Y191*$Z191","v":0},{"$f":"+SUM(AA191:AV191)","v":1899784.4487999999},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA191","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB191","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC191","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD191","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE191","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF191","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG191","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH191","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI191","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ191","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK191","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL191","v":1533040.0968350577},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM191","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN191","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO191","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP191","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ191","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR191","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS191","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT191","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU191","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV191","v":0},{"$f":"SUM(D191:Y191)","v":350000}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW193:AW204)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D192:Y192)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D193","v":0},{"$f":"Produktionsanlæg!E193","v":0},{"$f":"Produktionsanlæg!F193","v":0},{"$f":"Produktionsanlæg!G193","v":0},{"$f":"Produktionsanlæg!H193","v":0},{"$f":"Produktionsanlæg!I193","v":0},{"$f":"Produktionsanlæg!J193","v":0},{"$f":"Produktionsanlæg!K193","v":0},{"$f":"Produktionsanlæg!L193","v":0},{"$f":"Produktionsanlæg!M193","v":0},{"$f":"Produktionsanlæg!N193","v":0},{"$f":"Produktionsanlæg!O193","v":0},{"$f":"Produktionsanlæg!P193","v":0},{"$f":"Produktionsanlæg!Q193","v":0},{"$f":"Produktionsanlæg!R193","v":0},{"$f":"Produktionsanlæg!S193","v":0},{"$f":"Produktionsanlæg!T193","v":0},{"$f":"Produktionsanlæg!U193","v":0},{"$f":"Produktionsanlæg!V193","v":0},{"$f":"Produktionsanlæg!W193","v":0},{"$f":"Produktionsanlæg!X193","v":0},{"$f":"Produktionsanlæg!Y193","v":0},{"$f":"IF(COUNTIF(D193:Y193,\"<>0\")<=1,IF(SUM(D193:Y193)=0,0,(IF(SUM(D193:Y193)>0,IF(SUM(D193:Y193)<400,(1.2675*45967*SUM(D193:Y193)^(-0.4664)),(IF(SUM(D193:Y193)<2000,(39128*SUM(D193:Y193)^(-0.37661)),IF(SUM(D193:Y193)<5000,18893*SUM(D193:Y193)^(-0.28083),IF(SUM(D193:Y193)<100000,29680*SUM(D193:Y193)^(-0.24475),1773.1))))*100/115)*SUM(D193:Y193)*(IF(SUM(D172:Y172)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D193:Y193)),$A$73)","v":0},{"$f":"D193*$Z193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA193:AV193)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA193","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB193","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC193","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD193","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE193","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF193","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG193","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH193","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI193","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ193","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK193","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL193","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM193","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN193","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO193","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP193","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ193","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR193","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS193","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT193","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU193","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV193","v":0},{"$f":"SUM(D193:Y193)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D194","v":0},{"$f":"Produktionsanlæg!E194","v":0},{"$f":"Produktionsanlæg!F194","v":0},{"$f":"Produktionsanlæg!G194","v":0},{"$f":"Produktionsanlæg!H194","v":0},{"$f":"Produktionsanlæg!I194","v":0},{"$f":"Produktionsanlæg!J194","v":0},{"$f":"Produktionsanlæg!K194","v":0},{"$f":"Produktionsanlæg!L194","v":0},{"$f":"Produktionsanlæg!M194","v":0},{"$f":"Produktionsanlæg!N194","v":0},{"$f":"Produktionsanlæg!O194","v":0},{"$f":"Produktionsanlæg!P194","v":0},{"$f":"Produktionsanlæg!Q194","v":0},{"$f":"Produktionsanlæg!R194","v":0},{"$f":"Produktionsanlæg!S194","v":0},{"$f":"Produktionsanlæg!T194","v":0},{"$f":"Produktionsanlæg!U194","v":0},{"$f":"Produktionsanlæg!V194","v":0},{"$f":"Produktionsanlæg!W194","v":0},{"$f":"Produktionsanlæg!X194","v":0},{"$f":"Produktionsanlæg!Y194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D194:Y194,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D195","v":0},{"$f":"Produktionsanlæg!E195","v":0},{"$f":"Produktionsanlæg!F195","v":0},{"$f":"Produktionsanlæg!G195","v":0},{"$f":"Produktionsanlæg!H195","v":0},{"$f":"Produktionsanlæg!I195","v":0},{"$f":"Produktionsanlæg!J195","v":0},{"$f":"Produktionsanlæg!K195","v":0},{"$f":"Produktionsanlæg!L195","v":0},{"$f":"Produktionsanlæg!M195","v":0},{"$f":"Produktionsanlæg!N195","v":0},{"$f":"Produktionsanlæg!O195","v":0},{"$f":"Produktionsanlæg!P195","v":0},{"$f":"Produktionsanlæg!Q195","v":0},{"$f":"Produktionsanlæg!R195","v":0},{"$f":"Produktionsanlæg!S195","v":0},{"$f":"Produktionsanlæg!T195","v":0},{"$f":"Produktionsanlæg!U195","v":0},{"$f":"Produktionsanlæg!V195","v":0},{"$f":"Produktionsanlæg!W195","v":0},{"$f":"Produktionsanlæg!X195","v":0},{"$f":"Produktionsanlæg!Y195","v":0},{"$f":"IF(COUNTIF(D195:Y195,\"<>0\")<=1,IF(SUM(D195:Y195)=0,0,(IF(SUM(D195:Y195)>0,IF(SUM(D195:Y195)<400,(1.2675*45967*SUM(D195:Y195)^(-0.4664)),(IF(SUM(D195:Y195)<2000,(39128*SUM(D195:Y195)^(-0.37661)),IF(SUM(D195:Y195)<5000,18893*SUM(D195:Y195)^(-0.28083),IF(SUM(D195:Y195)<100000,29680*SUM(D195:Y195)^(-0.24475),1773.1))))*100/115)*SUM(D195:Y195)*(IF(SUM(D174:Y174)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D195:Y195)),$A$73)","v":0},{"$f":"D195*$Z195","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N195*$Z195","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X195*$Z195","v":0},0,{"$f":"+SUM(AA195:AV195)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA195","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB195","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC195","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD195","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE195","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF195","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG195","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH195","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI195","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ195","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK195","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL195","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM195","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN195","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO195","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP195","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ195","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR195","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS195","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT195","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU195","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV195","v":0},{"$f":"SUM(D195:Y195)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D196","v":0},{"$f":"Produktionsanlæg!E196","v":0},{"$f":"Produktionsanlæg!F196","v":0},{"$f":"Produktionsanlæg!G196","v":0},{"$f":"Produktionsanlæg!H196","v":0},{"$f":"Produktionsanlæg!I196","v":0},{"$f":"Produktionsanlæg!J196","v":0},{"$f":"Produktionsanlæg!K196","v":0},{"$f":"Produktionsanlæg!L196","v":0},{"$f":"Produktionsanlæg!M196","v":0},{"$f":"Produktionsanlæg!N196","v":0},{"$f":"Produktionsanlæg!O196","v":0},{"$f":"Produktionsanlæg!P196","v":0},{"$f":"Produktionsanlæg!Q196","v":0},{"$f":"Produktionsanlæg!R196","v":0},{"$f":"Produktionsanlæg!S196","v":0},{"$f":"Produktionsanlæg!T196","v":0},{"$f":"Produktionsanlæg!U196","v":0},{"$f":"Produktionsanlæg!V196","v":0},{"$f":"Produktionsanlæg!W196","v":0},{"$f":"Produktionsanlæg!X196","v":0},{"$f":"Produktionsanlæg!Y196","v":0},{"$f":"IF(COUNTIF(D196:Y196,\"<>0\")<=1,IF(SUM(D196:Y196)=0,0,(IF(SUM(D196:Y196)>0,IF(SUM(D196:Y196)<400,(1.2675*45967*SUM(D196:Y196)^(-0.4664)),(IF(SUM(D196:Y196)<2000,(39128*SUM(D196:Y196)^(-0.37661)),IF(SUM(D196:Y196)<5000,18893*SUM(D196:Y196)^(-0.28083),IF(SUM(D196:Y196)<100000,29680*SUM(D196:Y196)^(-0.24475),1773.1))))*100/115)*SUM(D196:Y196)*(IF(SUM(D175:Y175)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D196:Y196)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA196:AV196)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA196","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB196","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC196","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD196","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE196","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF196","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG196","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH196","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI196","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ196","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK196","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL196","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM196","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN196","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO196","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP196","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ196","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR196","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS196","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT196","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU196","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV196","v":0},{"$f":"SUM(D196:Y196)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D197","v":0},{"$f":"Produktionsanlæg!E197","v":0},{"$f":"Produktionsanlæg!F197","v":0},{"$f":"Produktionsanlæg!G197","v":0},{"$f":"Produktionsanlæg!H197","v":0},{"$f":"Produktionsanlæg!I197","v":0},{"$f":"Produktionsanlæg!J197","v":0},{"$f":"Produktionsanlæg!K197","v":0},{"$f":"Produktionsanlæg!L197","v":0},{"$f":"Produktionsanlæg!M197","v":0},{"$f":"Produktionsanlæg!N197","v":0},{"$f":"Produktionsanlæg!O197","v":0},{"$f":"Produktionsanlæg!P197","v":0},{"$f":"Produktionsanlæg!Q197","v":0},{"$f":"Produktionsanlæg!R197","v":0},{"$f":"Produktionsanlæg!S197","v":0},{"$f":"Produktionsanlæg!T197","v":0},{"$f":"Produktionsanlæg!U197","v":0},{"$f":"Produktionsanlæg!V197","v":0},{"$f":"Produktionsanlæg!W197","v":0},{"$f":"Produktionsanlæg!X197","v":0},{"$f":"Produktionsanlæg!Y197","v":0},{"$f":"IF(COUNTIF(D197:Y197,\"<>0\")<=1,IF(SUM(D197:Y197)=0,0,(IF(SUM(D197:Y197)>0,IF(SUM(D197:Y197)<400,(1.2675*45967*SUM(D197:Y197)^(-0.4664)),(IF(SUM(D197:Y197)<2000,(39128*SUM(D197:Y197)^(-0.37661)),IF(SUM(D197:Y197)<5000,18893*SUM(D197:Y197)^(-0.28083),IF(SUM(D197:Y197)<100000,29680*SUM(D197:Y197)^(-0.24475),1773.1))))*100/115)*SUM(D197:Y197)*(IF(SUM(D172:Y172)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D197:Y197)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA197:AV197)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA197","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB197","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC197","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD197","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE197","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF197","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG197","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH197","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI197","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ197","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK197","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL197","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM197","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN197","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO197","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP197","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ197","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR197","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS197","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT197","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU197","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV197","v":0},{"$f":"SUM(D197:Y197)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D198","v":0},{"$f":"Produktionsanlæg!E198","v":0},{"$f":"Produktionsanlæg!F198","v":0},{"$f":"Produktionsanlæg!G198","v":0},{"$f":"Produktionsanlæg!H198","v":0},{"$f":"Produktionsanlæg!I198","v":0},{"$f":"Produktionsanlæg!J198","v":0},{"$f":"Produktionsanlæg!K198","v":0},{"$f":"Produktionsanlæg!L198","v":0},{"$f":"Produktionsanlæg!M198","v":0},{"$f":"Produktionsanlæg!N198","v":0},{"$f":"Produktionsanlæg!O198","v":0},{"$f":"Produktionsanlæg!P198","v":0},{"$f":"Produktionsanlæg!Q198","v":0},{"$f":"Produktionsanlæg!R198","v":0},{"$f":"Produktionsanlæg!S198","v":0},{"$f":"Produktionsanlæg!T198","v":0},{"$f":"Produktionsanlæg!U198","v":0},{"$f":"Produktionsanlæg!V198","v":0},{"$f":"Produktionsanlæg!W198","v":0},{"$f":"Produktionsanlæg!X198","v":0},{"$f":"Produktionsanlæg!Y198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D198:Y198,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D199","v":0},{"$f":"Produktionsanlæg!E199","v":0},{"$f":"Produktionsanlæg!F199","v":0},{"$f":"Produktionsanlæg!G199","v":0},{"$f":"Produktionsanlæg!H199","v":0},{"$f":"Produktionsanlæg!I199","v":0},{"$f":"Produktionsanlæg!J199","v":0},{"$f":"Produktionsanlæg!K199","v":0},{"$f":"Produktionsanlæg!L199","v":0},{"$f":"Produktionsanlæg!M199","v":0},{"$f":"Produktionsanlæg!N199","v":0},{"$f":"Produktionsanlæg!O199","v":0},{"$f":"Produktionsanlæg!P199","v":0},{"$f":"Produktionsanlæg!Q199","v":0},{"$f":"Produktionsanlæg!R199","v":0},{"$f":"Produktionsanlæg!S199","v":0},{"$f":"Produktionsanlæg!T199","v":0},{"$f":"Produktionsanlæg!U199","v":0},{"$f":"Produktionsanlæg!V199","v":0},{"$f":"Produktionsanlæg!W199","v":0},{"$f":"Produktionsanlæg!X199","v":0},{"$f":"Produktionsanlæg!Y199","v":0},{"$f":"IF(COUNTIF(D199:Y199,\"<>0\")<=1,IF(SUM(D199:Y199)=0,0,(IF(SUM(D199:Y199)>0,IF(SUM(D199:Y199)<400,(1.2675*45967*SUM(D199:Y199)^(-0.4664)),(IF(SUM(D199:Y199)<2000,(39128*SUM(D199:Y199)^(-0.37661)),IF(SUM(D199:Y199)<5000,18893*SUM(D199:Y199)^(-0.28083),IF(SUM(D199:Y199)<100000,29680*SUM(D199:Y199)^(-0.24475),1773.1))))*100/115)*SUM(D199:Y199)*(IF(SUM(D174:Y174)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D199:Y199)),$A$73)","v":0},{"$f":"D199*$Z199","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N199*$Z199","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X199*$Z199","v":0},0,{"$f":"+SUM(AA199:AV199)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA199","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB199","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC199","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD199","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE199","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF199","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG199","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH199","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI199","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ199","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK199","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL199","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM199","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN199","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO199","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP199","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ199","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR199","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS199","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT199","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU199","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV199","v":0},{"$f":"SUM(D199:Y199)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D200","v":0},{"$f":"Produktionsanlæg!E200","v":0},{"$f":"Produktionsanlæg!F200","v":0},{"$f":"Produktionsanlæg!G200","v":0},{"$f":"Produktionsanlæg!H200","v":0},{"$f":"Produktionsanlæg!I200","v":0},{"$f":"Produktionsanlæg!J200","v":0},{"$f":"Produktionsanlæg!K200","v":0},{"$f":"Produktionsanlæg!L200","v":0},{"$f":"Produktionsanlæg!M200","v":0},{"$f":"Produktionsanlæg!N200","v":0},{"$f":"Produktionsanlæg!O200","v":0},{"$f":"Produktionsanlæg!P200","v":0},{"$f":"Produktionsanlæg!Q200","v":0},{"$f":"Produktionsanlæg!R200","v":0},{"$f":"Produktionsanlæg!S200","v":0},{"$f":"Produktionsanlæg!T200","v":0},{"$f":"Produktionsanlæg!U200","v":0},{"$f":"Produktionsanlæg!V200","v":0},{"$f":"Produktionsanlæg!W200","v":0},{"$f":"Produktionsanlæg!X200","v":0},{"$f":"Produktionsanlæg!Y200","v":0},{"$f":"IF(COUNTIF(D200:Y200,\"<>0\")<=1,IF(SUM(D200:Y200)=0,0,(IF(SUM(D200:Y200)>0,IF(SUM(D200:Y200)<400,(1.2675*45967*SUM(D200:Y200)^(-0.4664)),(IF(SUM(D200:Y200)<2000,(39128*SUM(D200:Y200)^(-0.37661)),IF(SUM(D200:Y200)<5000,18893*SUM(D200:Y200)^(-0.28083),IF(SUM(D200:Y200)<100000,29680*SUM(D200:Y200)^(-0.24475),1773.1))))*100/115)*SUM(D200:Y200)*(IF(SUM(D175:Y175)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D200:Y200)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA200:AV200)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA200","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB200","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC200","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD200","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE200","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF200","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG200","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH200","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI200","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ200","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK200","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL200","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM200","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN200","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO200","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP200","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ200","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR200","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS200","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT200","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU200","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV200","v":0},{"$f":"SUM(D200:Y200)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D201","v":0},{"$f":"Produktionsanlæg!E201","v":0},{"$f":"Produktionsanlæg!F201","v":0},{"$f":"Produktionsanlæg!G201","v":0},{"$f":"Produktionsanlæg!H201","v":0},{"$f":"Produktionsanlæg!I201","v":0},{"$f":"Produktionsanlæg!J201","v":0},{"$f":"Produktionsanlæg!K201","v":0},{"$f":"Produktionsanlæg!L201","v":0},{"$f":"Produktionsanlæg!M201","v":0},{"$f":"Produktionsanlæg!N201","v":0},{"$f":"Produktionsanlæg!O201","v":0},{"$f":"Produktionsanlæg!P201","v":0},{"$f":"Produktionsanlæg!Q201","v":0},{"$f":"Produktionsanlæg!R201","v":0},{"$f":"Produktionsanlæg!S201","v":0},{"$f":"Produktionsanlæg!T201","v":0},{"$f":"Produktionsanlæg!U201","v":0},{"$f":"Produktionsanlæg!V201","v":0},{"$f":"Produktionsanlæg!W201","v":0},{"$f":"Produktionsanlæg!X201","v":0},{"$f":"Produktionsanlæg!Y201","v":0},{"$f":"IF(COUNTIF(D201:Y201,\"<>0\")<=1,IF(SUM(D201:Y201)=0,0,(IF(SUM(D201:Y201)>0,IF(SUM(D201:Y201)<400,(1.2675*45967*SUM(D201:Y201)^(-0.4664)),(IF(SUM(D201:Y201)<2000,(39128*SUM(D201:Y201)^(-0.37661)),IF(SUM(D201:Y201)<5000,18893*SUM(D201:Y201)^(-0.28083),IF(SUM(D201:Y201)<100000,29680*SUM(D201:Y201)^(-0.24475),1773.1))))*100/115)*SUM(D201:Y201)*(IF(SUM(D172:Y172)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D201:Y201)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA201:AV201)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA201","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB201","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC201","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD201","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE201","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF201","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG201","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH201","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI201","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ201","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK201","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL201","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM201","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN201","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO201","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP201","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ201","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR201","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS201","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT201","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU201","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV201","v":0},{"$f":"SUM(D201:Y201)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D202","v":0},{"$f":"Produktionsanlæg!E202","v":0},{"$f":"Produktionsanlæg!F202","v":0},{"$f":"Produktionsanlæg!G202","v":0},{"$f":"Produktionsanlæg!H202","v":0},{"$f":"Produktionsanlæg!I202","v":0},{"$f":"Produktionsanlæg!J202","v":0},{"$f":"Produktionsanlæg!K202","v":0},{"$f":"Produktionsanlæg!L202","v":0},{"$f":"Produktionsanlæg!M202","v":0},{"$f":"Produktionsanlæg!N202","v":0},{"$f":"Produktionsanlæg!O202","v":0},{"$f":"Produktionsanlæg!P202","v":0},{"$f":"Produktionsanlæg!Q202","v":0},{"$f":"Produktionsanlæg!R202","v":0},{"$f":"Produktionsanlæg!S202","v":0},{"$f":"Produktionsanlæg!T202","v":0},{"$f":"Produktionsanlæg!U202","v":0},{"$f":"Produktionsanlæg!V202","v":0},{"$f":"Produktionsanlæg!W202","v":0},{"$f":"Produktionsanlæg!X202","v":0},{"$f":"Produktionsanlæg!Y202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D202:Y202,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D203","v":0},{"$f":"Produktionsanlæg!E203","v":0},{"$f":"Produktionsanlæg!F203","v":0},{"$f":"Produktionsanlæg!G203","v":0},{"$f":"Produktionsanlæg!H203","v":0},{"$f":"Produktionsanlæg!I203","v":0},{"$f":"Produktionsanlæg!J203","v":0},{"$f":"Produktionsanlæg!K203","v":0},{"$f":"Produktionsanlæg!L203","v":0},{"$f":"Produktionsanlæg!M203","v":0},{"$f":"Produktionsanlæg!N203","v":0},{"$f":"Produktionsanlæg!O203","v":0},{"$f":"Produktionsanlæg!P203","v":0},{"$f":"Produktionsanlæg!Q203","v":0},{"$f":"Produktionsanlæg!R203","v":0},{"$f":"Produktionsanlæg!S203","v":0},{"$f":"Produktionsanlæg!T203","v":0},{"$f":"Produktionsanlæg!U203","v":0},{"$f":"Produktionsanlæg!V203","v":0},{"$f":"Produktionsanlæg!W203","v":0},{"$f":"Produktionsanlæg!X203","v":0},{"$f":"Produktionsanlæg!Y203","v":0},{"$f":"IF(COUNTIF(D203:Y203,\"<>0\")<=1,IF(SUM(D203:Y203)=0,0,(IF(SUM(D203:Y203)>0,IF(SUM(D203:Y203)<400,(1.2675*45967*SUM(D203:Y203)^(-0.4664)),(IF(SUM(D203:Y203)<2000,(39128*SUM(D203:Y203)^(-0.37661)),IF(SUM(D203:Y203)<5000,18893*SUM(D203:Y203)^(-0.28083),IF(SUM(D203:Y203)<100000,29680*SUM(D203:Y203)^(-0.24475),1773.1))))*100/115)*SUM(D203:Y203)*(IF(SUM(D174:Y174)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D203:Y203)),$A$73)","v":0},{"$f":"D203*$Z203","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N203*$Z203","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X203*$Z203","v":0},{"$f":"Y203*$Z203","v":0},{"$f":"+SUM(AA203:AV203)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA203","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB203","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC203","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD203","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE203","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF203","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG203","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH203","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI203","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ203","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK203","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL203","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM203","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN203","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO203","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP203","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ203","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR203","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS203","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT203","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU203","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV203","v":0},{"$f":"SUM(D203:Y203)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D204","v":0},{"$f":"Produktionsanlæg!E204","v":0},{"$f":"Produktionsanlæg!F204","v":0},{"$f":"Produktionsanlæg!G204","v":0},{"$f":"Produktionsanlæg!H204","v":0},{"$f":"Produktionsanlæg!I204","v":0},{"$f":"Produktionsanlæg!J204","v":0},{"$f":"Produktionsanlæg!K204","v":0},{"$f":"Produktionsanlæg!L204","v":0},{"$f":"Produktionsanlæg!M204","v":0},{"$f":"Produktionsanlæg!N204","v":0},{"$f":"Produktionsanlæg!O204","v":0},{"$f":"Produktionsanlæg!P204","v":0},{"$f":"Produktionsanlæg!Q204","v":0},{"$f":"Produktionsanlæg!R204","v":0},{"$f":"Produktionsanlæg!S204","v":0},{"$f":"Produktionsanlæg!T204","v":0},{"$f":"Produktionsanlæg!U204","v":0},{"$f":"Produktionsanlæg!V204","v":0},{"$f":"Produktionsanlæg!W204","v":0},{"$f":"Produktionsanlæg!X204","v":0},{"$f":"Produktionsanlæg!Y204","v":0},{"$f":"IF(COUNTIF(D204:Y204,\"<>0\")<=1,IF(SUM(D204:Y204)=0,0,(IF(SUM(D204:Y204)>0,IF(SUM(D204:Y204)<400,(1.2675*45967*SUM(D204:Y204)^(-0.4664)),(IF(SUM(D204:Y204)<2000,(39128*SUM(D204:Y204)^(-0.37661)),IF(SUM(D204:Y204)<5000,18893*SUM(D204:Y204)^(-0.28083),IF(SUM(D204:Y204)<100000,29680*SUM(D204:Y204)^(-0.24475),1773.1))))*100/115)*SUM(D204:Y204)*(IF(SUM(D175:Y175)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D204:Y204)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X204*$Z204","v":0},{"$f":"Y204*$Z204","v":0},{"$f":"+SUM(AA204:AV204)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA204","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB204","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC204","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD204","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE204","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF204","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG204","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH204","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI204","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ204","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK204","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL204","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM204","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN204","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO204","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP204","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ204","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR204","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS204","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT204","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU204","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV204","v":0},{"$f":"SUM(D204:Y204)","v":0}]
["Renseanlæg 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW206,AW209,AW234,AW259)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW207:AW208)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D207","v":0},{"$f":"Produktionsanlæg!E207","v":0},{"$f":"Produktionsanlæg!F207","v":0},{"$f":"Produktionsanlæg!G207","v":0},{"$f":"Produktionsanlæg!H207","v":0},{"$f":"Produktionsanlæg!I207","v":0},{"$f":"Produktionsanlæg!J207","v":0},{"$f":"Produktionsanlæg!K207","v":0},{"$f":"Produktionsanlæg!L207","v":0},{"$f":"Produktionsanlæg!M207","v":0},{"$f":"Produktionsanlæg!N207","v":0},{"$f":"Produktionsanlæg!O207","v":0},{"$f":"Produktionsanlæg!P207","v":0},{"$f":"Produktionsanlæg!Q207","v":0},{"$f":"Produktionsanlæg!R207","v":0},{"$f":"Produktionsanlæg!S207","v":0},{"$f":"Produktionsanlæg!T207","v":0},{"$f":"Produktionsanlæg!U207","v":0},{"$f":"Produktionsanlæg!V207","v":0},{"$f":"Produktionsanlæg!W207","v":0},{"$f":"Produktionsanlæg!X207","v":0},{"$f":"Produktionsanlæg!Y207","v":0},{"$f":"IF(COUNTIF(D207:Y207,\"<>0\")<=1,IF(SUM(D207:Y207)=0,0,(IF(SUM(D207:Y207)>0,IF(SUM(D207:Y207)<400,(1.2675*45967*SUM(D207:Y207)^(-0.4664)),(IF(SUM(D207:Y207)<2000,(39128*SUM(D207:Y207)^(-0.37661)),IF(SUM(D207:Y207)<5000,18893*SUM(D207:Y207)^(-0.28083),IF(SUM(D207:Y207)<100000,29680*SUM(D207:Y207)^(-0.24475),1773.1))))*100/115)*SUM(D207:Y207)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D207:Y207)),$A$73)","v":0},{"$f":"D207*$Z207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA207:AV207)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA207","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB207","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC207","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD207","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE207","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF207","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG207","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH207","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI207","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ207","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK207","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL207","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM207","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN207","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO207","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP207","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ207","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR207","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS207","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT207","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU207","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV207","v":0},{"$f":"SUM(D207:Y207)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D208","v":0},{"$f":"Produktionsanlæg!E208","v":0},{"$f":"Produktionsanlæg!F208","v":0},{"$f":"Produktionsanlæg!G208","v":0},{"$f":"Produktionsanlæg!H208","v":0},{"$f":"Produktionsanlæg!I208","v":0},{"$f":"Produktionsanlæg!J208","v":0},{"$f":"Produktionsanlæg!K208","v":0},{"$f":"Produktionsanlæg!L208","v":0},{"$f":"Produktionsanlæg!M208","v":0},{"$f":"Produktionsanlæg!N208","v":0},{"$f":"Produktionsanlæg!O208","v":0},{"$f":"Produktionsanlæg!P208","v":0},{"$f":"Produktionsanlæg!Q208","v":0},{"$f":"Produktionsanlæg!R208","v":0},{"$f":"Produktionsanlæg!S208","v":0},{"$f":"Produktionsanlæg!T208","v":0},{"$f":"Produktionsanlæg!U208","v":0},{"$f":"Produktionsanlæg!V208","v":0},{"$f":"Produktionsanlæg!W208","v":0},{"$f":"Produktionsanlæg!X208","v":0},{"$f":"Produktionsanlæg!Y208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D208:Y208,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW210:AW233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D209:Y209)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D210","v":0},{"$f":"Produktionsanlæg!E210","v":0},{"$f":"Produktionsanlæg!F210","v":0},{"$f":"Produktionsanlæg!G210","v":0},{"$f":"Produktionsanlæg!H210","v":0},{"$f":"Produktionsanlæg!I210","v":0},{"$f":"Produktionsanlæg!J210","v":0},{"$f":"Produktionsanlæg!K210","v":0},{"$f":"Produktionsanlæg!L210","v":0},{"$f":"Produktionsanlæg!M210","v":0},{"$f":"Produktionsanlæg!N210","v":0},{"$f":"Produktionsanlæg!O210","v":0},{"$f":"Produktionsanlæg!P210","v":0},{"$f":"Produktionsanlæg!Q210","v":0},{"$f":"Produktionsanlæg!R210","v":0},{"$f":"Produktionsanlæg!S210","v":0},{"$f":"Produktionsanlæg!T210","v":0},{"$f":"Produktionsanlæg!U210","v":0},{"$f":"Produktionsanlæg!V210","v":0},{"$f":"Produktionsanlæg!W210","v":0},{"$f":"Produktionsanlæg!X210","v":0},{"$f":"Produktionsanlæg!Y210","v":0},{"$f":"IF(COUNTIF(D210:Y210,\"<>0\")<=1,IF(SUM(D210:Y210)=0,0,(IF(SUM(D210:Y210)>0,IF(SUM(D210:Y210)<400,(1.2675*45967*SUM(D210:Y210)^(-0.4664)),(IF(SUM(D210:Y210)<2000,(39128*SUM(D210:Y210)^(-0.37661)),IF(SUM(D210:Y210)<5000,18893*SUM(D210:Y210)^(-0.28083),IF(SUM(D210:Y210)<100000,29680*SUM(D210:Y210)^(-0.24475),1773.1))))*100/115)*SUM(D210:Y210)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D210:Y210)),$A$73)","v":0},{"$f":"D210*$Z210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA210:AV210)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA210","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB210","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC210","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD210","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE210","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF210","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG210","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH210","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI210","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ210","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK210","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL210","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM210","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN210","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO210","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP210","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ210","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR210","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS210","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT210","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU210","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV210","v":0},{"$f":"SUM(D210:Y210)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D211","v":0},{"$f":"Produktionsanlæg!E211","v":0},{"$f":"Produktionsanlæg!F211","v":0},{"$f":"Produktionsanlæg!G211","v":0},{"$f":"Produktionsanlæg!H211","v":0},{"$f":"Produktionsanlæg!I211","v":0},{"$f":"Produktionsanlæg!J211","v":0},{"$f":"Produktionsanlæg!K211","v":0},{"$f":"Produktionsanlæg!L211","v":0},{"$f":"Produktionsanlæg!M211","v":0},{"$f":"Produktionsanlæg!N211","v":0},{"$f":"Produktionsanlæg!O211","v":0},{"$f":"Produktionsanlæg!P211","v":0},{"$f":"Produktionsanlæg!Q211","v":0},{"$f":"Produktionsanlæg!R211","v":0},{"$f":"Produktionsanlæg!S211","v":0},{"$f":"Produktionsanlæg!T211","v":0},{"$f":"Produktionsanlæg!U211","v":0},{"$f":"Produktionsanlæg!V211","v":0},{"$f":"Produktionsanlæg!W211","v":0},{"$f":"Produktionsanlæg!X211","v":0},{"$f":"Produktionsanlæg!Y211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D211:Y211,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D212","v":0},{"$f":"Produktionsanlæg!E212","v":0},{"$f":"Produktionsanlæg!F212","v":0},{"$f":"Produktionsanlæg!G212","v":0},{"$f":"Produktionsanlæg!H212","v":0},{"$f":"Produktionsanlæg!I212","v":0},{"$f":"Produktionsanlæg!J212","v":0},{"$f":"Produktionsanlæg!K212","v":0},{"$f":"Produktionsanlæg!L212","v":0},{"$f":"Produktionsanlæg!M212","v":0},{"$f":"Produktionsanlæg!N212","v":0},{"$f":"Produktionsanlæg!O212","v":0},{"$f":"Produktionsanlæg!P212","v":0},{"$f":"Produktionsanlæg!Q212","v":0},{"$f":"Produktionsanlæg!R212","v":0},{"$f":"Produktionsanlæg!S212","v":0},{"$f":"Produktionsanlæg!T212","v":0},{"$f":"Produktionsanlæg!U212","v":0},{"$f":"Produktionsanlæg!V212","v":0},{"$f":"Produktionsanlæg!W212","v":0},{"$f":"Produktionsanlæg!X212","v":0},{"$f":"Produktionsanlæg!Y212","v":0},{"$f":"IF(COUNTIF(D212:Y212,\"<>0\")<=1,IF(SUM(D212:Y212)=0,0,(IF(SUM(D212:Y212)>0,IF(SUM(D212:Y212)<400,(1.2675*45967*SUM(D212:Y212)^(-0.4664)),(IF(SUM(D212:Y212)<2000,(39128*SUM(D212:Y212)^(-0.37661)),IF(SUM(D212:Y212)<5000,18893*SUM(D212:Y212)^(-0.28083),IF(SUM(D212:Y212)<100000,29680*SUM(D212:Y212)^(-0.24475),1773.1))))*100/115)*SUM(D212:Y212)*0.061,0)*1.15*1.06*0.43)/SUM(D212:Y212)),$A$73)","v":0},{"$f":"D212*$Z212","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N212*$Z212","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X212*$Z212","v":0},0,{"$f":"+SUM(AA212:AV212)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA212","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB212","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC212","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD212","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE212","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF212","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG212","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH212","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI212","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ212","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK212","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL212","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM212","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN212","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO212","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP212","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ212","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR212","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS212","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT212","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU212","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV212","v":0},{"$f":"SUM(D212:Y212)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D213","v":0},{"$f":"Produktionsanlæg!E213","v":0},{"$f":"Produktionsanlæg!F213","v":0},{"$f":"Produktionsanlæg!G213","v":0},{"$f":"Produktionsanlæg!H213","v":0},{"$f":"Produktionsanlæg!I213","v":0},{"$f":"Produktionsanlæg!J213","v":0},{"$f":"Produktionsanlæg!K213","v":0},{"$f":"Produktionsanlæg!L213","v":0},{"$f":"Produktionsanlæg!M213","v":0},{"$f":"Produktionsanlæg!N213","v":0},{"$f":"Produktionsanlæg!O213","v":0},{"$f":"Produktionsanlæg!P213","v":0},{"$f":"Produktionsanlæg!Q213","v":0},{"$f":"Produktionsanlæg!R213","v":0},{"$f":"Produktionsanlæg!S213","v":0},{"$f":"Produktionsanlæg!T213","v":0},{"$f":"Produktionsanlæg!U213","v":0},{"$f":"Produktionsanlæg!V213","v":0},{"$f":"Produktionsanlæg!W213","v":0},{"$f":"Produktionsanlæg!X213","v":0},{"$f":"Produktionsanlæg!Y213","v":0},{"$f":"IF(COUNTIF(D213:Y213,\"<>0\")<=1,IF(SUM(D213:Y213)=0,0,(IF(SUM(D213:Y213)>0,IF(SUM(D213:Y213)<400,(1.2675*45967*SUM(D213:Y213)^(-0.4664)),(IF(SUM(D213:Y213)<2000,(39128*SUM(D213:Y213)^(-0.37661)),IF(SUM(D213:Y213)<5000,18893*SUM(D213:Y213)^(-0.28083),IF(SUM(D213:Y213)<100000,29680*SUM(D213:Y213)^(-0.24475),1773.1))))*100/115)*SUM(D213:Y213)*0.061,0)*1.15*1.06*0.02)/SUM(D213:Y213)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA213:AV213)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA213","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB213","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC213","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD213","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE213","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF213","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG213","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH213","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI213","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ213","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK213","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL213","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM213","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN213","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO213","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP213","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ213","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR213","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS213","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT213","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU213","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV213","v":0},{"$f":"SUM(D213:Y213)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D214","v":0},{"$f":"Produktionsanlæg!E214","v":0},{"$f":"Produktionsanlæg!F214","v":0},{"$f":"Produktionsanlæg!G214","v":0},{"$f":"Produktionsanlæg!H214","v":0},{"$f":"Produktionsanlæg!I214","v":0},{"$f":"Produktionsanlæg!J214","v":0},{"$f":"Produktionsanlæg!K214","v":0},{"$f":"Produktionsanlæg!L214","v":0},{"$f":"Produktionsanlæg!M214","v":0},{"$f":"Produktionsanlæg!N214","v":0},{"$f":"Produktionsanlæg!O214","v":0},{"$f":"Produktionsanlæg!P214","v":0},{"$f":"Produktionsanlæg!Q214","v":0},{"$f":"Produktionsanlæg!R214","v":0},{"$f":"Produktionsanlæg!S214","v":0},{"$f":"Produktionsanlæg!T214","v":0},{"$f":"Produktionsanlæg!U214","v":0},{"$f":"Produktionsanlæg!V214","v":0},{"$f":"Produktionsanlæg!W214","v":0},{"$f":"Produktionsanlæg!X214","v":0},{"$f":"Produktionsanlæg!Y214","v":0},{"$f":"IF(COUNTIF(D214:Y214,\"<>0\")<=1,IF(SUM(D214:Y214)=0,0,(IF(SUM(D214:Y214)>0,IF(SUM(D214:Y214)<400,(1.2675*45967*SUM(D214:Y214)^(-0.4664)),(IF(SUM(D214:Y214)<2000,(39128*SUM(D214:Y214)^(-0.37661)),IF(SUM(D214:Y214)<5000,18893*SUM(D214:Y214)^(-0.28083),IF(SUM(D214:Y214)<100000,29680*SUM(D214:Y214)^(-0.24475),1773.1))))*100/115)*SUM(D214:Y214)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D214:Y214)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA214:AV214)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA214","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB214","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC214","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD214","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE214","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF214","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG214","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH214","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI214","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ214","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK214","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL214","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM214","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN214","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO214","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP214","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ214","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR214","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS214","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT214","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU214","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV214","v":0},{"$f":"SUM(D214:Y214)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D215","v":0},{"$f":"Produktionsanlæg!E215","v":0},{"$f":"Produktionsanlæg!F215","v":0},{"$f":"Produktionsanlæg!G215","v":0},{"$f":"Produktionsanlæg!H215","v":0},{"$f":"Produktionsanlæg!I215","v":0},{"$f":"Produktionsanlæg!J215","v":0},{"$f":"Produktionsanlæg!K215","v":0},{"$f":"Produktionsanlæg!L215","v":0},{"$f":"Produktionsanlæg!M215","v":0},{"$f":"Produktionsanlæg!N215","v":0},{"$f":"Produktionsanlæg!O215","v":0},{"$f":"Produktionsanlæg!P215","v":0},{"$f":"Produktionsanlæg!Q215","v":0},{"$f":"Produktionsanlæg!R215","v":0},{"$f":"Produktionsanlæg!S215","v":0},{"$f":"Produktionsanlæg!T215","v":0},{"$f":"Produktionsanlæg!U215","v":0},{"$f":"Produktionsanlæg!V215","v":0},{"$f":"Produktionsanlæg!W215","v":0},{"$f":"Produktionsanlæg!X215","v":0},{"$f":"Produktionsanlæg!Y215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D215:Y215,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D216","v":0},{"$f":"Produktionsanlæg!E216","v":0},{"$f":"Produktionsanlæg!F216","v":0},{"$f":"Produktionsanlæg!G216","v":0},{"$f":"Produktionsanlæg!H216","v":0},{"$f":"Produktionsanlæg!I216","v":0},{"$f":"Produktionsanlæg!J216","v":0},{"$f":"Produktionsanlæg!K216","v":0},{"$f":"Produktionsanlæg!L216","v":0},{"$f":"Produktionsanlæg!M216","v":0},{"$f":"Produktionsanlæg!N216","v":0},{"$f":"Produktionsanlæg!O216","v":0},{"$f":"Produktionsanlæg!P216","v":0},{"$f":"Produktionsanlæg!Q216","v":0},{"$f":"Produktionsanlæg!R216","v":0},{"$f":"Produktionsanlæg!S216","v":0},{"$f":"Produktionsanlæg!T216","v":0},{"$f":"Produktionsanlæg!U216","v":0},{"$f":"Produktionsanlæg!V216","v":0},{"$f":"Produktionsanlæg!W216","v":0},{"$f":"Produktionsanlæg!X216","v":0},{"$f":"Produktionsanlæg!Y216","v":0},{"$f":"IF(COUNTIF(D216:Y216,\"<>0\")<=1,IF(SUM(D216:Y216)=0,0,(IF(SUM(D216:Y216)>0,IF(SUM(D216:Y216)<400,(1.2675*45967*SUM(D216:Y216)^(-0.4664)),(IF(SUM(D216:Y216)<2000,(39128*SUM(D216:Y216)^(-0.37661)),IF(SUM(D216:Y216)<5000,18893*SUM(D216:Y216)^(-0.28083),IF(SUM(D216:Y216)<100000,29680*SUM(D216:Y216)^(-0.24475),1773.1))))*100/115)*SUM(D216:Y216)*0.0173,0)*1.15*1.06*0.43)/SUM(D216:Y216)),$A$73)","v":0},{"$f":"D216*$Z216","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N216*$Z216","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X216*$Z216","v":0},0,{"$f":"+SUM(AA216:AV216)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA216","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB216","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC216","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD216","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE216","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF216","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG216","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH216","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI216","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ216","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK216","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL216","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM216","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN216","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO216","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP216","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ216","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR216","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS216","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT216","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU216","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV216","v":0},{"$f":"SUM(D216:Y216)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D217","v":0},{"$f":"Produktionsanlæg!E217","v":0},{"$f":"Produktionsanlæg!F217","v":0},{"$f":"Produktionsanlæg!G217","v":0},{"$f":"Produktionsanlæg!H217","v":0},{"$f":"Produktionsanlæg!I217","v":0},{"$f":"Produktionsanlæg!J217","v":0},{"$f":"Produktionsanlæg!K217","v":0},{"$f":"Produktionsanlæg!L217","v":0},{"$f":"Produktionsanlæg!M217","v":0},{"$f":"Produktionsanlæg!N217","v":0},{"$f":"Produktionsanlæg!O217","v":0},{"$f":"Produktionsanlæg!P217","v":0},{"$f":"Produktionsanlæg!Q217","v":0},{"$f":"Produktionsanlæg!R217","v":0},{"$f":"Produktionsanlæg!S217","v":0},{"$f":"Produktionsanlæg!T217","v":0},{"$f":"Produktionsanlæg!U217","v":0},{"$f":"Produktionsanlæg!V217","v":0},{"$f":"Produktionsanlæg!W217","v":0},{"$f":"Produktionsanlæg!X217","v":0},{"$f":"Produktionsanlæg!Y217","v":0},{"$f":"IF(COUNTIF(D217:Y217,\"<>0\")<=1,IF(SUM(D217:Y217)=0,0,(IF(SUM(D217:Y217)>0,IF(SUM(D217:Y217)<400,(1.2675*45967*SUM(D217:Y217)^(-0.4664)),(IF(SUM(D217:Y217)<2000,(39128*SUM(D217:Y217)^(-0.37661)),IF(SUM(D217:Y217)<5000,18893*SUM(D217:Y217)^(-0.28083),IF(SUM(D217:Y217)<100000,29680*SUM(D217:Y217)^(-0.24475),1773.1))))*100/115)*SUM(D217:Y217)*0.0173,0)*1.15*1.06*0.02)/SUM(D217:Y217)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA217:AV217)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA217","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB217","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC217","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD217","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE217","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF217","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG217","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH217","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI217","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ217","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK217","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL217","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM217","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN217","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO217","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP217","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ217","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR217","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS217","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT217","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU217","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV217","v":0},{"$f":"SUM(D217:Y217)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D218","v":0},{"$f":"Produktionsanlæg!E218","v":0},{"$f":"Produktionsanlæg!F218","v":0},{"$f":"Produktionsanlæg!G218","v":0},{"$f":"Produktionsanlæg!H218","v":0},{"$f":"Produktionsanlæg!I218","v":0},{"$f":"Produktionsanlæg!J218","v":0},{"$f":"Produktionsanlæg!K218","v":0},{"$f":"Produktionsanlæg!L218","v":0},{"$f":"Produktionsanlæg!M218","v":0},{"$f":"Produktionsanlæg!N218","v":0},{"$f":"Produktionsanlæg!O218","v":0},{"$f":"Produktionsanlæg!P218","v":0},{"$f":"Produktionsanlæg!Q218","v":0},{"$f":"Produktionsanlæg!R218","v":0},{"$f":"Produktionsanlæg!S218","v":0},{"$f":"Produktionsanlæg!T218","v":0},{"$f":"Produktionsanlæg!U218","v":0},{"$f":"Produktionsanlæg!V218","v":0},{"$f":"Produktionsanlæg!W218","v":0},{"$f":"Produktionsanlæg!X218","v":0},{"$f":"Produktionsanlæg!Y218","v":0},{"$f":"IF(COUNTIF(D218:Y218,\"<>0\")<=1,IF(SUM(D218:Y218)=0,0,(IF(SUM(D218:Y218)>0,IF(SUM(D218:Y218)<400,(1.2675*45967*SUM(D218:Y218)^(-0.4664)),(IF(SUM(D218:Y218)<2000,(39128*SUM(D218:Y218)^(-0.37661)),IF(SUM(D218:Y218)<5000,18893*SUM(D218:Y218)^(-0.28083),IF(SUM(D218:Y218)<100000,29680*SUM(D218:Y218)^(-0.24475),1773.1))))*100/115)*SUM(D218:Y218)*(IF(SUM(D218:Y218)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D218:Y218)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA218:AV218)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA218","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB218","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC218","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD218","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE218","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF218","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG218","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH218","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI218","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ218","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK218","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL218","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM218","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN218","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO218","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP218","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ218","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR218","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS218","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT218","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU218","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV218","v":0},{"$f":"SUM(D218:Y218)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D219","v":0},{"$f":"Produktionsanlæg!E219","v":0},{"$f":"Produktionsanlæg!F219","v":0},{"$f":"Produktionsanlæg!G219","v":0},{"$f":"Produktionsanlæg!H219","v":0},{"$f":"Produktionsanlæg!I219","v":0},{"$f":"Produktionsanlæg!J219","v":0},{"$f":"Produktionsanlæg!K219","v":0},{"$f":"Produktionsanlæg!L219","v":0},{"$f":"Produktionsanlæg!M219","v":0},{"$f":"Produktionsanlæg!N219","v":0},{"$f":"Produktionsanlæg!O219","v":0},{"$f":"Produktionsanlæg!P219","v":0},{"$f":"Produktionsanlæg!Q219","v":0},{"$f":"Produktionsanlæg!R219","v":0},{"$f":"Produktionsanlæg!S219","v":0},{"$f":"Produktionsanlæg!T219","v":0},{"$f":"Produktionsanlæg!U219","v":0},{"$f":"Produktionsanlæg!V219","v":0},{"$f":"Produktionsanlæg!W219","v":0},{"$f":"Produktionsanlæg!X219","v":0},{"$f":"Produktionsanlæg!Y219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D219:Y219,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D220","v":0},{"$f":"Produktionsanlæg!E220","v":0},{"$f":"Produktionsanlæg!F220","v":0},{"$f":"Produktionsanlæg!G220","v":0},{"$f":"Produktionsanlæg!H220","v":0},{"$f":"Produktionsanlæg!I220","v":0},{"$f":"Produktionsanlæg!J220","v":0},{"$f":"Produktionsanlæg!K220","v":0},{"$f":"Produktionsanlæg!L220","v":0},{"$f":"Produktionsanlæg!M220","v":0},{"$f":"Produktionsanlæg!N220","v":0},{"$f":"Produktionsanlæg!O220","v":0},{"$f":"Produktionsanlæg!P220","v":0},{"$f":"Produktionsanlæg!Q220","v":0},{"$f":"Produktionsanlæg!R220","v":0},{"$f":"Produktionsanlæg!S220","v":0},{"$f":"Produktionsanlæg!T220","v":0},{"$f":"Produktionsanlæg!U220","v":0},{"$f":"Produktionsanlæg!V220","v":0},{"$f":"Produktionsanlæg!W220","v":0},{"$f":"Produktionsanlæg!X220","v":0},{"$f":"Produktionsanlæg!Y220","v":0},{"$f":"IF(COUNTIF(D220:Y220,\"<>0\")<=1,IF(SUM(D220:Y220)=0,0,(IF(SUM(D220:Y220)>0,IF(SUM(D220:Y220)<400,(1.2675*45967*SUM(D220:Y220)^(-0.4664)),(IF(SUM(D220:Y220)<2000,(39128*SUM(D220:Y220)^(-0.37661)),IF(SUM(D220:Y220)<5000,18893*SUM(D220:Y220)^(-0.28083),IF(SUM(D220:Y220)<100000,29680*SUM(D220:Y220)^(-0.24475),1773.1))))*100/115)*SUM(D220:Y220)*(IF(SUM(D220:Y220)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D220:Y220)),$A$73)","v":0},{"$f":"D220*$Z220","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N220*$Z220","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X220*$Z220","v":0},0,{"$f":"+SUM(AA220:AV220)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA220","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB220","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC220","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD220","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE220","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF220","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG220","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH220","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI220","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ220","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK220","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL220","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM220","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN220","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO220","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP220","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ220","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR220","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS220","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT220","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU220","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV220","v":0},{"$f":"SUM(D220:Y220)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D221","v":0},{"$f":"Produktionsanlæg!E221","v":0},{"$f":"Produktionsanlæg!F221","v":0},{"$f":"Produktionsanlæg!G221","v":0},{"$f":"Produktionsanlæg!H221","v":0},{"$f":"Produktionsanlæg!I221","v":0},{"$f":"Produktionsanlæg!J221","v":0},{"$f":"Produktionsanlæg!K221","v":0},{"$f":"Produktionsanlæg!L221","v":0},{"$f":"Produktionsanlæg!M221","v":0},{"$f":"Produktionsanlæg!N221","v":0},{"$f":"Produktionsanlæg!O221","v":0},{"$f":"Produktionsanlæg!P221","v":0},{"$f":"Produktionsanlæg!Q221","v":0},{"$f":"Produktionsanlæg!R221","v":0},{"$f":"Produktionsanlæg!S221","v":0},{"$f":"Produktionsanlæg!T221","v":0},{"$f":"Produktionsanlæg!U221","v":0},{"$f":"Produktionsanlæg!V221","v":0},{"$f":"Produktionsanlæg!W221","v":0},{"$f":"Produktionsanlæg!X221","v":0},{"$f":"Produktionsanlæg!Y221","v":0},{"$f":"IF(COUNTIF(D221:Y221,\"<>0\")<=1,IF(SUM(D221:Y221)=0,0,(IF(SUM(D221:Y221)>0,IF(SUM(D221:Y221)<400,(1.2675*45967*SUM(D221:Y221)^(-0.4664)),(IF(SUM(D221:Y221)<2000,(39128*SUM(D221:Y221)^(-0.37661)),IF(SUM(D221:Y221)<5000,18893*SUM(D221:Y221)^(-0.28083),IF(SUM(D221:Y221)<100000,29680*SUM(D221:Y221)^(-0.24475),1773.1))))*100/115)*SUM(D221:Y221)*(IF(SUM(D221:Y221)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D221:Y221)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA221:AV221)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA221","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB221","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC221","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD221","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE221","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF221","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG221","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH221","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI221","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ221","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK221","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL221","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM221","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN221","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO221","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP221","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ221","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR221","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS221","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT221","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU221","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV221","v":0},{"$f":"SUM(D221:Y221)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D222","v":0},{"$f":"Produktionsanlæg!E222","v":0},{"$f":"Produktionsanlæg!F222","v":0},{"$f":"Produktionsanlæg!G222","v":0},{"$f":"Produktionsanlæg!H222","v":0},{"$f":"Produktionsanlæg!I222","v":0},{"$f":"Produktionsanlæg!J222","v":0},{"$f":"Produktionsanlæg!K222","v":0},{"$f":"Produktionsanlæg!L222","v":0},{"$f":"Produktionsanlæg!M222","v":0},{"$f":"Produktionsanlæg!N222","v":0},{"$f":"Produktionsanlæg!O222","v":0},{"$f":"Produktionsanlæg!P222","v":0},{"$f":"Produktionsanlæg!Q222","v":0},{"$f":"Produktionsanlæg!R222","v":0},{"$f":"Produktionsanlæg!S222","v":0},{"$f":"Produktionsanlæg!T222","v":0},{"$f":"Produktionsanlæg!U222","v":0},{"$f":"Produktionsanlæg!V222","v":0},{"$f":"Produktionsanlæg!W222","v":0},{"$f":"Produktionsanlæg!X222","v":0},{"$f":"Produktionsanlæg!Y222","v":0},{"$f":"IF(COUNTIF(D222:Y222,\"<>0\")<=1,IF(SUM(D222:Y222)=0,0,(IF(SUM(D222:Y222)>0,IF(SUM(D222:Y222)<400,(1.2675*45967*SUM(D222:Y222)^(-0.4664)),(IF(SUM(D222:Y222)<2000,(39128*SUM(D222:Y222)^(-0.37661)),IF(SUM(D222:Y222)<5000,18893*SUM(D222:Y222)^(-0.28083),IF(SUM(D222:Y222)<100000,29680*SUM(D222:Y222)^(-0.24475),1773.1))))*100/115)*SUM(D222:Y222)*(IF(SUM(D218:Y218)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D222:Y222)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA222:AV222)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA222","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB222","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC222","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD222","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE222","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF222","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG222","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH222","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI222","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ222","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK222","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL222","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM222","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN222","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO222","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP222","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ222","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR222","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS222","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT222","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU222","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV222","v":0},{"$f":"SUM(D222:Y222)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D223","v":0},{"$f":"Produktionsanlæg!E223","v":0},{"$f":"Produktionsanlæg!F223","v":0},{"$f":"Produktionsanlæg!G223","v":0},{"$f":"Produktionsanlæg!H223","v":0},{"$f":"Produktionsanlæg!I223","v":0},{"$f":"Produktionsanlæg!J223","v":0},{"$f":"Produktionsanlæg!K223","v":0},{"$f":"Produktionsanlæg!L223","v":0},{"$f":"Produktionsanlæg!M223","v":0},{"$f":"Produktionsanlæg!N223","v":0},{"$f":"Produktionsanlæg!O223","v":0},{"$f":"Produktionsanlæg!P223","v":0},{"$f":"Produktionsanlæg!Q223","v":0},{"$f":"Produktionsanlæg!R223","v":0},{"$f":"Produktionsanlæg!S223","v":0},{"$f":"Produktionsanlæg!T223","v":0},{"$f":"Produktionsanlæg!U223","v":0},{"$f":"Produktionsanlæg!V223","v":0},{"$f":"Produktionsanlæg!W223","v":0},{"$f":"Produktionsanlæg!X223","v":0},{"$f":"Produktionsanlæg!Y223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D223:Y223,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D224","v":0},{"$f":"Produktionsanlæg!E224","v":0},{"$f":"Produktionsanlæg!F224","v":0},{"$f":"Produktionsanlæg!G224","v":0},{"$f":"Produktionsanlæg!H224","v":0},{"$f":"Produktionsanlæg!I224","v":0},{"$f":"Produktionsanlæg!J224","v":0},{"$f":"Produktionsanlæg!K224","v":0},{"$f":"Produktionsanlæg!L224","v":0},{"$f":"Produktionsanlæg!M224","v":0},{"$f":"Produktionsanlæg!N224","v":0},{"$f":"Produktionsanlæg!O224","v":0},{"$f":"Produktionsanlæg!P224","v":0},{"$f":"Produktionsanlæg!Q224","v":0},{"$f":"Produktionsanlæg!R224","v":0},{"$f":"Produktionsanlæg!S224","v":0},{"$f":"Produktionsanlæg!T224","v":0},{"$f":"Produktionsanlæg!U224","v":0},{"$f":"Produktionsanlæg!V224","v":0},{"$f":"Produktionsanlæg!W224","v":0},{"$f":"Produktionsanlæg!X224","v":0},{"$f":"Produktionsanlæg!Y224","v":0},{"$f":"IF(COUNTIF(D224:Y224,\"<>0\")<=1,IF(SUM(D224:Y224)=0,0,(IF(SUM(D224:Y224)>0,IF(SUM(D224:Y224)<400,(1.2675*45967*SUM(D224:Y224)^(-0.4664)),(IF(SUM(D224:Y224)<2000,(39128*SUM(D224:Y224)^(-0.37661)),IF(SUM(D224:Y224)<5000,18893*SUM(D224:Y224)^(-0.28083),IF(SUM(D224:Y224)<100000,29680*SUM(D224:Y224)^(-0.24475),1773.1))))*100/115)*SUM(D224:Y224)*(IF(SUM(D220:Y220)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D224:Y224)),$A$73)","v":0},{"$f":"D224*$Z224","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N224*$Z224","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X224*$Z224","v":0},0,{"$f":"+SUM(AA224:AV224)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA224","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB224","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC224","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD224","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE224","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF224","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG224","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH224","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI224","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ224","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK224","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL224","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM224","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN224","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO224","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP224","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ224","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR224","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS224","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT224","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU224","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV224","v":0},{"$f":"SUM(D224:Y224)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D225","v":0},{"$f":"Produktionsanlæg!E225","v":0},{"$f":"Produktionsanlæg!F225","v":0},{"$f":"Produktionsanlæg!G225","v":0},{"$f":"Produktionsanlæg!H225","v":0},{"$f":"Produktionsanlæg!I225","v":0},{"$f":"Produktionsanlæg!J225","v":0},{"$f":"Produktionsanlæg!K225","v":0},{"$f":"Produktionsanlæg!L225","v":0},{"$f":"Produktionsanlæg!M225","v":0},{"$f":"Produktionsanlæg!N225","v":0},{"$f":"Produktionsanlæg!O225","v":0},{"$f":"Produktionsanlæg!P225","v":0},{"$f":"Produktionsanlæg!Q225","v":0},{"$f":"Produktionsanlæg!R225","v":0},{"$f":"Produktionsanlæg!S225","v":0},{"$f":"Produktionsanlæg!T225","v":0},{"$f":"Produktionsanlæg!U225","v":0},{"$f":"Produktionsanlæg!V225","v":0},{"$f":"Produktionsanlæg!W225","v":0},{"$f":"Produktionsanlæg!X225","v":0},{"$f":"Produktionsanlæg!Y225","v":0},{"$f":"IF(COUNTIF(D225:Y225,\"<>0\")<=1,IF(SUM(D225:Y225)=0,0,(IF(SUM(D225:Y225)>0,IF(SUM(D225:Y225)<400,(1.2675*45967*SUM(D225:Y225)^(-0.4664)),(IF(SUM(D225:Y225)<2000,(39128*SUM(D225:Y225)^(-0.37661)),IF(SUM(D225:Y225)<5000,18893*SUM(D225:Y225)^(-0.28083),IF(SUM(D225:Y225)<100000,29680*SUM(D225:Y225)^(-0.24475),1773.1))))*100/115)*SUM(D225:Y225)*(IF(SUM(D221:Y221)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D225:Y225)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA225:AV225)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA225","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB225","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC225","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD225","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE225","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF225","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG225","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH225","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI225","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ225","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK225","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL225","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM225","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN225","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO225","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP225","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ225","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR225","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS225","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT225","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU225","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV225","v":0},{"$f":"SUM(D225:Y225)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D226","v":0},{"$f":"Produktionsanlæg!E226","v":0},{"$f":"Produktionsanlæg!F226","v":0},{"$f":"Produktionsanlæg!G226","v":0},{"$f":"Produktionsanlæg!H226","v":0},{"$f":"Produktionsanlæg!I226","v":0},{"$f":"Produktionsanlæg!J226","v":0},{"$f":"Produktionsanlæg!K226","v":0},{"$f":"Produktionsanlæg!L226","v":0},{"$f":"Produktionsanlæg!M226","v":0},{"$f":"Produktionsanlæg!N226","v":0},{"$f":"Produktionsanlæg!O226","v":0},{"$f":"Produktionsanlæg!P226","v":0},{"$f":"Produktionsanlæg!Q226","v":0},{"$f":"Produktionsanlæg!R226","v":0},{"$f":"Produktionsanlæg!S226","v":0},{"$f":"Produktionsanlæg!T226","v":0},{"$f":"Produktionsanlæg!U226","v":0},{"$f":"Produktionsanlæg!V226","v":0},{"$f":"Produktionsanlæg!W226","v":0},{"$f":"Produktionsanlæg!X226","v":0},{"$f":"Produktionsanlæg!Y226","v":0},{"$f":"IF(COUNTIF(D226:Y226,\"<>0\")<=1,IF(SUM(D226:Y226)=0,0,(IF(SUM(D226:Y226)>0,IF(SUM(D226:Y226)<400,(1.2675*45967*SUM(D226:Y226)^(-0.4664)),(IF(SUM(D226:Y226)<2000,(39128*SUM(D226:Y226)^(-0.37661)),IF(SUM(D226:Y226)<5000,18893*SUM(D226:Y226)^(-0.28083),IF(SUM(D226:Y226)<100000,29680*SUM(D226:Y226)^(-0.24475),1773.1))))*100/115)*SUM(D226:Y226)*(IF(SUM(D218:Y218)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D226:Y226)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA226:AV226)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA226","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB226","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC226","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD226","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE226","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF226","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG226","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH226","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI226","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ226","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK226","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL226","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM226","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN226","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO226","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP226","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ226","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR226","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS226","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT226","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU226","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV226","v":0},{"$f":"SUM(D226:Y226)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D227","v":0},{"$f":"Produktionsanlæg!E227","v":0},{"$f":"Produktionsanlæg!F227","v":0},{"$f":"Produktionsanlæg!G227","v":0},{"$f":"Produktionsanlæg!H227","v":0},{"$f":"Produktionsanlæg!I227","v":0},{"$f":"Produktionsanlæg!J227","v":0},{"$f":"Produktionsanlæg!K227","v":0},{"$f":"Produktionsanlæg!L227","v":0},{"$f":"Produktionsanlæg!M227","v":0},{"$f":"Produktionsanlæg!N227","v":0},{"$f":"Produktionsanlæg!O227","v":0},{"$f":"Produktionsanlæg!P227","v":0},{"$f":"Produktionsanlæg!Q227","v":0},{"$f":"Produktionsanlæg!R227","v":0},{"$f":"Produktionsanlæg!S227","v":0},{"$f":"Produktionsanlæg!T227","v":0},{"$f":"Produktionsanlæg!U227","v":0},{"$f":"Produktionsanlæg!V227","v":0},{"$f":"Produktionsanlæg!W227","v":0},{"$f":"Produktionsanlæg!X227","v":0},{"$f":"Produktionsanlæg!Y227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D227:Y227,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D228","v":0},{"$f":"Produktionsanlæg!E228","v":0},{"$f":"Produktionsanlæg!F228","v":0},{"$f":"Produktionsanlæg!G228","v":0},{"$f":"Produktionsanlæg!H228","v":0},{"$f":"Produktionsanlæg!I228","v":0},{"$f":"Produktionsanlæg!J228","v":0},{"$f":"Produktionsanlæg!K228","v":0},{"$f":"Produktionsanlæg!L228","v":0},{"$f":"Produktionsanlæg!M228","v":0},{"$f":"Produktionsanlæg!N228","v":0},{"$f":"Produktionsanlæg!O228","v":0},{"$f":"Produktionsanlæg!P228","v":0},{"$f":"Produktionsanlæg!Q228","v":0},{"$f":"Produktionsanlæg!R228","v":0},{"$f":"Produktionsanlæg!S228","v":0},{"$f":"Produktionsanlæg!T228","v":0},{"$f":"Produktionsanlæg!U228","v":0},{"$f":"Produktionsanlæg!V228","v":0},{"$f":"Produktionsanlæg!W228","v":0},{"$f":"Produktionsanlæg!X228","v":0},{"$f":"Produktionsanlæg!Y228","v":0},{"$f":"IF(COUNTIF(D228:Y228,\"<>0\")<=1,IF(SUM(D228:Y228)=0,0,(IF(SUM(D228:Y228)>0,IF(SUM(D228:Y228)<400,(1.2675*45967*SUM(D228:Y228)^(-0.4664)),(IF(SUM(D228:Y228)<2000,(39128*SUM(D228:Y228)^(-0.37661)),IF(SUM(D228:Y228)<5000,18893*SUM(D228:Y228)^(-0.28083),IF(SUM(D228:Y228)<100000,29680*SUM(D228:Y228)^(-0.24475),1773.1))))*100/115)*SUM(D228:Y228)*(IF(SUM(D220:Y220)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D228:Y228)),$A$73)","v":0},{"$f":"D228*$Z228","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N228*$Z228","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X228*$Z228","v":0},0,{"$f":"+SUM(AA228:AV228)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA228","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB228","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC228","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD228","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE228","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF228","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG228","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH228","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI228","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ228","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK228","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL228","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM228","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN228","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO228","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP228","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ228","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR228","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS228","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT228","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU228","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV228","v":0},{"$f":"SUM(D228:Y228)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D229","v":0},{"$f":"Produktionsanlæg!E229","v":0},{"$f":"Produktionsanlæg!F229","v":0},{"$f":"Produktionsanlæg!G229","v":0},{"$f":"Produktionsanlæg!H229","v":0},{"$f":"Produktionsanlæg!I229","v":0},{"$f":"Produktionsanlæg!J229","v":0},{"$f":"Produktionsanlæg!K229","v":0},{"$f":"Produktionsanlæg!L229","v":0},{"$f":"Produktionsanlæg!M229","v":0},{"$f":"Produktionsanlæg!N229","v":0},{"$f":"Produktionsanlæg!O229","v":0},{"$f":"Produktionsanlæg!P229","v":0},{"$f":"Produktionsanlæg!Q229","v":0},{"$f":"Produktionsanlæg!R229","v":0},{"$f":"Produktionsanlæg!S229","v":0},{"$f":"Produktionsanlæg!T229","v":0},{"$f":"Produktionsanlæg!U229","v":0},{"$f":"Produktionsanlæg!V229","v":0},{"$f":"Produktionsanlæg!W229","v":0},{"$f":"Produktionsanlæg!X229","v":0},{"$f":"Produktionsanlæg!Y229","v":0},{"$f":"IF(COUNTIF(D229:Y229,\"<>0\")<=1,IF(SUM(D229:Y229)=0,0,(IF(SUM(D229:Y229)>0,IF(SUM(D229:Y229)<400,(1.2675*45967*SUM(D229:Y229)^(-0.4664)),(IF(SUM(D229:Y229)<2000,(39128*SUM(D229:Y229)^(-0.37661)),IF(SUM(D229:Y229)<5000,18893*SUM(D229:Y229)^(-0.28083),IF(SUM(D229:Y229)<100000,29680*SUM(D229:Y229)^(-0.24475),1773.1))))*100/115)*SUM(D229:Y229)*(IF(SUM(D221:Y221)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D229:Y229)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA229:AV229)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA229","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB229","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC229","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD229","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE229","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF229","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG229","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH229","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI229","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ229","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK229","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL229","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM229","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN229","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO229","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP229","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ229","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR229","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS229","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT229","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU229","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV229","v":0},{"$f":"SUM(D229:Y229)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D230","v":0},{"$f":"Produktionsanlæg!E230","v":0},{"$f":"Produktionsanlæg!F230","v":0},{"$f":"Produktionsanlæg!G230","v":0},{"$f":"Produktionsanlæg!H230","v":0},{"$f":"Produktionsanlæg!I230","v":0},{"$f":"Produktionsanlæg!J230","v":0},{"$f":"Produktionsanlæg!K230","v":0},{"$f":"Produktionsanlæg!L230","v":0},{"$f":"Produktionsanlæg!M230","v":0},{"$f":"Produktionsanlæg!N230","v":0},{"$f":"Produktionsanlæg!O230","v":0},{"$f":"Produktionsanlæg!P230","v":0},{"$f":"Produktionsanlæg!Q230","v":0},{"$f":"Produktionsanlæg!R230","v":0},{"$f":"Produktionsanlæg!S230","v":0},{"$f":"Produktionsanlæg!T230","v":0},{"$f":"Produktionsanlæg!U230","v":0},{"$f":"Produktionsanlæg!V230","v":0},{"$f":"Produktionsanlæg!W230","v":0},{"$f":"Produktionsanlæg!X230","v":0},{"$f":"Produktionsanlæg!Y230","v":0},{"$f":"IF(COUNTIF(D230:Y230,\"<>0\")<=1,IF(SUM(D230:Y230)=0,0,(IF(SUM(D230:Y230)>0,IF(SUM(D230:Y230)<400,(1.2675*45967*SUM(D230:Y230)^(-0.4664)),(IF(SUM(D230:Y230)<2000,(39128*SUM(D230:Y230)^(-0.37661)),IF(SUM(D230:Y230)<5000,18893*SUM(D230:Y230)^(-0.28083),IF(SUM(D230:Y230)<100000,29680*SUM(D230:Y230)^(-0.24475),1773.1))))*100/115)*SUM(D230:Y230)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D230:Y230)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA230:AV230)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA230","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB230","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC230","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD230","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE230","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF230","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG230","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH230","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI230","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ230","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK230","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL230","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM230","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN230","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO230","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP230","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ230","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR230","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS230","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT230","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU230","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV230","v":0},{"$f":"SUM(D230:Y230)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D231","v":0},{"$f":"Produktionsanlæg!E231","v":0},{"$f":"Produktionsanlæg!F231","v":0},{"$f":"Produktionsanlæg!G231","v":0},{"$f":"Produktionsanlæg!H231","v":0},{"$f":"Produktionsanlæg!I231","v":0},{"$f":"Produktionsanlæg!J231","v":0},{"$f":"Produktionsanlæg!K231","v":0},{"$f":"Produktionsanlæg!L231","v":0},{"$f":"Produktionsanlæg!M231","v":0},{"$f":"Produktionsanlæg!N231","v":0},{"$f":"Produktionsanlæg!O231","v":0},{"$f":"Produktionsanlæg!P231","v":0},{"$f":"Produktionsanlæg!Q231","v":0},{"$f":"Produktionsanlæg!R231","v":0},{"$f":"Produktionsanlæg!S231","v":0},{"$f":"Produktionsanlæg!T231","v":0},{"$f":"Produktionsanlæg!U231","v":0},{"$f":"Produktionsanlæg!V231","v":0},{"$f":"Produktionsanlæg!W231","v":0},{"$f":"Produktionsanlæg!X231","v":0},{"$f":"Produktionsanlæg!Y231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D231:Y231,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D232","v":0},{"$f":"Produktionsanlæg!E232","v":0},{"$f":"Produktionsanlæg!F232","v":0},{"$f":"Produktionsanlæg!G232","v":0},{"$f":"Produktionsanlæg!H232","v":0},{"$f":"Produktionsanlæg!I232","v":0},{"$f":"Produktionsanlæg!J232","v":0},{"$f":"Produktionsanlæg!K232","v":0},{"$f":"Produktionsanlæg!L232","v":0},{"$f":"Produktionsanlæg!M232","v":0},{"$f":"Produktionsanlæg!N232","v":0},{"$f":"Produktionsanlæg!O232","v":0},{"$f":"Produktionsanlæg!P232","v":0},{"$f":"Produktionsanlæg!Q232","v":0},{"$f":"Produktionsanlæg!R232","v":0},{"$f":"Produktionsanlæg!S232","v":0},{"$f":"Produktionsanlæg!T232","v":0},{"$f":"Produktionsanlæg!U232","v":0},{"$f":"Produktionsanlæg!V232","v":0},{"$f":"Produktionsanlæg!W232","v":0},{"$f":"Produktionsanlæg!X232","v":0},{"$f":"Produktionsanlæg!Y232","v":0},{"$f":"IF(COUNTIF(D232:Y232,\"<>0\")<=1,IF(SUM(D232:Y232)=0,0,(IF(SUM(D232:Y232)>0,IF(SUM(D232:Y232)<400,(1.2675*45967*SUM(D232:Y232)^(-0.4664)),(IF(SUM(D232:Y232)<2000,(39128*SUM(D232:Y232)^(-0.37661)),IF(SUM(D232:Y232)<5000,18893*SUM(D232:Y232)^(-0.28083),IF(SUM(D232:Y232)<100000,29680*SUM(D232:Y232)^(-0.24475),1773.1))))*100/115)*SUM(D232:Y232)*(0.246),0)*1.15*1.06*0.4)/SUM(D232:Y232)),$A$73)","v":0},{"$f":"D232*$Z232","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N232*$Z232","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X232*$Z232","v":0},{"$f":"Y232*$Z232","v":0},{"$f":"+SUM(AA232:AV232)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA232","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB232","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC232","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD232","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE232","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF232","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG232","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH232","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI232","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ232","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK232","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL232","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM232","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN232","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO232","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP232","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ232","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR232","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS232","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT232","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU232","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV232","v":0},{"$f":"SUM(D232:Y232)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D233","v":0},{"$f":"Produktionsanlæg!E233","v":0},{"$f":"Produktionsanlæg!F233","v":0},{"$f":"Produktionsanlæg!G233","v":0},{"$f":"Produktionsanlæg!H233","v":0},{"$f":"Produktionsanlæg!I233","v":0},{"$f":"Produktionsanlæg!J233","v":0},{"$f":"Produktionsanlæg!K233","v":0},{"$f":"Produktionsanlæg!L233","v":0},{"$f":"Produktionsanlæg!M233","v":0},{"$f":"Produktionsanlæg!N233","v":0},{"$f":"Produktionsanlæg!O233","v":0},{"$f":"Produktionsanlæg!P233","v":0},{"$f":"Produktionsanlæg!Q233","v":0},{"$f":"Produktionsanlæg!R233","v":0},{"$f":"Produktionsanlæg!S233","v":0},{"$f":"Produktionsanlæg!T233","v":0},{"$f":"Produktionsanlæg!U233","v":0},{"$f":"Produktionsanlæg!V233","v":0},{"$f":"Produktionsanlæg!W233","v":0},{"$f":"Produktionsanlæg!X233","v":0},{"$f":"Produktionsanlæg!Y233","v":0},{"$f":"IF(COUNTIF(D233:Y233,\"<>0\")<=1,IF(SUM(D233:Y233)=0,0,(IF(SUM(D233:Y233)>0,IF(SUM(D233:Y233)<400,(1.2675*45967*SUM(D233:Y233)^(-0.4664)),(IF(SUM(D233:Y233)<2000,(39128*SUM(D233:Y233)^(-0.37661)),IF(SUM(D233:Y233)<5000,18893*SUM(D233:Y233)^(-0.28083),IF(SUM(D233:Y233)<100000,29680*SUM(D233:Y233)^(-0.24475),1773.1))))*100/115)*SUM(D233:Y233)*(0.246),0)*1.15*1.06*0.05)/SUM(D233:Y233)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X233*$Z233","v":0},{"$f":"Y233*$Z233","v":0},{"$f":"+SUM(AA233:AV233)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA233","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB233","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC233","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD233","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE233","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF233","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG233","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH233","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI233","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ233","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK233","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL233","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM233","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN233","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO233","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP233","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ233","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR233","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS233","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT233","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU233","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV233","v":0},{"$f":"SUM(D233:Y233)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW235:AW258)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D234:Y234)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D235","v":0},{"$f":"Produktionsanlæg!E235","v":0},{"$f":"Produktionsanlæg!F235","v":0},{"$f":"Produktionsanlæg!G235","v":0},{"$f":"Produktionsanlæg!H235","v":0},{"$f":"Produktionsanlæg!I235","v":0},{"$f":"Produktionsanlæg!J235","v":0},{"$f":"Produktionsanlæg!K235","v":0},{"$f":"Produktionsanlæg!L235","v":0},{"$f":"Produktionsanlæg!M235","v":0},{"$f":"Produktionsanlæg!N235","v":0},{"$f":"Produktionsanlæg!O235","v":0},{"$f":"Produktionsanlæg!P235","v":0},{"$f":"Produktionsanlæg!Q235","v":0},{"$f":"Produktionsanlæg!R235","v":0},{"$f":"Produktionsanlæg!S235","v":0},{"$f":"Produktionsanlæg!T235","v":0},{"$f":"Produktionsanlæg!U235","v":0},{"$f":"Produktionsanlæg!V235","v":0},{"$f":"Produktionsanlæg!W235","v":0},{"$f":"Produktionsanlæg!X235","v":0},{"$f":"Produktionsanlæg!Y235","v":0},{"$f":"IF(COUNTIF(D235:Y235,\"<>0\")<=1,IF(SUM(D235:Y235)=0,0,(IF(SUM(D235:Y235)>0,IF(SUM(D235:Y235)<400,(1.2675*45967*SUM(D235:Y235)^(-0.4664)),(IF(SUM(D235:Y235)<2000,(39128*SUM(D235:Y235)^(-0.37661)),IF(SUM(D235:Y235)<5000,18893*SUM(D235:Y235)^(-0.28083),IF(SUM(D235:Y235)<100000,29680*SUM(D235:Y235)^(-0.24475),1773.1))))*100/115)*SUM(D235:Y235)*(IF(SUM(D218:Y218)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D235:Y235)),$A$73)","v":0},{"$f":"D235*$Z235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA235:AV235)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA235","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB235","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC235","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD235","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE235","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF235","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG235","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH235","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI235","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ235","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK235","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL235","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM235","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN235","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO235","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP235","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ235","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR235","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS235","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT235","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU235","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV235","v":0},{"$f":"SUM(D235:Y235)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D236","v":0},{"$f":"Produktionsanlæg!E236","v":0},{"$f":"Produktionsanlæg!F236","v":0},{"$f":"Produktionsanlæg!G236","v":0},{"$f":"Produktionsanlæg!H236","v":0},{"$f":"Produktionsanlæg!I236","v":0},{"$f":"Produktionsanlæg!J236","v":0},{"$f":"Produktionsanlæg!K236","v":0},{"$f":"Produktionsanlæg!L236","v":0},{"$f":"Produktionsanlæg!M236","v":0},{"$f":"Produktionsanlæg!N236","v":0},{"$f":"Produktionsanlæg!O236","v":0},{"$f":"Produktionsanlæg!P236","v":0},{"$f":"Produktionsanlæg!Q236","v":0},{"$f":"Produktionsanlæg!R236","v":0},{"$f":"Produktionsanlæg!S236","v":0},{"$f":"Produktionsanlæg!T236","v":0},{"$f":"Produktionsanlæg!U236","v":0},{"$f":"Produktionsanlæg!V236","v":0},{"$f":"Produktionsanlæg!W236","v":0},{"$f":"Produktionsanlæg!X236","v":0},{"$f":"Produktionsanlæg!Y236","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D236:Y236,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D237","v":0},{"$f":"Produktionsanlæg!E237","v":0},{"$f":"Produktionsanlæg!F237","v":0},{"$f":"Produktionsanlæg!G237","v":0},{"$f":"Produktionsanlæg!H237","v":0},{"$f":"Produktionsanlæg!I237","v":0},{"$f":"Produktionsanlæg!J237","v":0},{"$f":"Produktionsanlæg!K237","v":0},{"$f":"Produktionsanlæg!L237","v":0},{"$f":"Produktionsanlæg!M237","v":0},{"$f":"Produktionsanlæg!N237","v":0},{"$f":"Produktionsanlæg!O237","v":0},{"$f":"Produktionsanlæg!P237","v":0},{"$f":"Produktionsanlæg!Q237","v":0},{"$f":"Produktionsanlæg!R237","v":0},{"$f":"Produktionsanlæg!S237","v":0},{"$f":"Produktionsanlæg!T237","v":0},{"$f":"Produktionsanlæg!U237","v":0},{"$f":"Produktionsanlæg!V237","v":0},{"$f":"Produktionsanlæg!W237","v":0},{"$f":"Produktionsanlæg!X237","v":0},{"$f":"Produktionsanlæg!Y237","v":0},{"$f":"IF(COUNTIF(D237:Y237,\"<>0\")<=1,IF(SUM(D237:Y237)=0,0,(IF(SUM(D237:Y237)>0,IF(SUM(D237:Y237)<400,(1.2675*45967*SUM(D237:Y237)^(-0.4664)),(IF(SUM(D237:Y237)<2000,(39128*SUM(D237:Y237)^(-0.37661)),IF(SUM(D237:Y237)<5000,18893*SUM(D237:Y237)^(-0.28083),IF(SUM(D237:Y237)<100000,29680*SUM(D237:Y237)^(-0.24475),1773.1))))*100/115)*SUM(D237:Y237)*(IF(SUM(D220:Y220)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D237:Y237)),$A$73)","v":0},{"$f":"D237*$Z237","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N237*$Z237","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X237*$Z237","v":0},0,{"$f":"+SUM(AA237:AV237)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA237","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB237","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC237","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD237","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE237","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF237","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG237","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH237","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI237","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ237","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK237","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL237","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM237","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN237","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO237","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP237","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ237","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR237","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS237","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT237","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU237","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV237","v":0},{"$f":"SUM(D237:Y237)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D238","v":0},{"$f":"Produktionsanlæg!E238","v":0},{"$f":"Produktionsanlæg!F238","v":0},{"$f":"Produktionsanlæg!G238","v":0},{"$f":"Produktionsanlæg!H238","v":0},{"$f":"Produktionsanlæg!I238","v":0},{"$f":"Produktionsanlæg!J238","v":0},{"$f":"Produktionsanlæg!K238","v":0},{"$f":"Produktionsanlæg!L238","v":0},{"$f":"Produktionsanlæg!M238","v":0},{"$f":"Produktionsanlæg!N238","v":0},{"$f":"Produktionsanlæg!O238","v":0},{"$f":"Produktionsanlæg!P238","v":0},{"$f":"Produktionsanlæg!Q238","v":0},{"$f":"Produktionsanlæg!R238","v":0},{"$f":"Produktionsanlæg!S238","v":0},{"$f":"Produktionsanlæg!T238","v":0},{"$f":"Produktionsanlæg!U238","v":0},{"$f":"Produktionsanlæg!V238","v":0},{"$f":"Produktionsanlæg!W238","v":0},{"$f":"Produktionsanlæg!X238","v":0},{"$f":"Produktionsanlæg!Y238","v":0},{"$f":"IF(COUNTIF(D238:Y238,\"<>0\")<=1,IF(SUM(D238:Y238)=0,0,(IF(SUM(D238:Y238)>0,IF(SUM(D238:Y238)<400,(1.2675*45967*SUM(D238:Y238)^(-0.4664)),(IF(SUM(D238:Y238)<2000,(39128*SUM(D238:Y238)^(-0.37661)),IF(SUM(D238:Y238)<5000,18893*SUM(D238:Y238)^(-0.28083),IF(SUM(D238:Y238)<100000,29680*SUM(D238:Y238)^(-0.24475),1773.1))))*100/115)*SUM(D238:Y238)*(IF(SUM(D221:Y221)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D238:Y238)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA238:AV238)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA238","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB238","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC238","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD238","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE238","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF238","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG238","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH238","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI238","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ238","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK238","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL238","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM238","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN238","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO238","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP238","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ238","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR238","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS238","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT238","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU238","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV238","v":0},{"$f":"SUM(D238:Y238)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D239","v":0},{"$f":"Produktionsanlæg!E239","v":0},{"$f":"Produktionsanlæg!F239","v":0},{"$f":"Produktionsanlæg!G239","v":0},{"$f":"Produktionsanlæg!H239","v":0},{"$f":"Produktionsanlæg!I239","v":0},{"$f":"Produktionsanlæg!J239","v":0},{"$f":"Produktionsanlæg!K239","v":0},{"$f":"Produktionsanlæg!L239","v":0},{"$f":"Produktionsanlæg!M239","v":0},{"$f":"Produktionsanlæg!N239","v":0},{"$f":"Produktionsanlæg!O239","v":0},{"$f":"Produktionsanlæg!P239","v":0},{"$f":"Produktionsanlæg!Q239","v":0},{"$f":"Produktionsanlæg!R239","v":0},{"$f":"Produktionsanlæg!S239","v":0},{"$f":"Produktionsanlæg!T239","v":0},{"$f":"Produktionsanlæg!U239","v":0},{"$f":"Produktionsanlæg!V239","v":0},{"$f":"Produktionsanlæg!W239","v":0},{"$f":"Produktionsanlæg!X239","v":0},{"$f":"Produktionsanlæg!Y239","v":0},{"$f":"IF(COUNTIF(D239:Y239,\"<>0\")<=1,IF(SUM(D239:Y239)=0,0,(IF(SUM(D239:Y239)>0,IF(SUM(D239:Y239)<400,(1.2675*45967*SUM(D239:Y239)^(-0.4664)),(IF(SUM(D239:Y239)<2000,(39128*SUM(D239:Y239)^(-0.37661)),IF(SUM(D239:Y239)<5000,18893*SUM(D239:Y239)^(-0.28083),IF(SUM(D239:Y239)<100000,29680*SUM(D239:Y239)^(-0.24475),1773.1))))*100/115)*SUM(D239:Y239)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D239:Y239)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA239:AV239)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA239","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB239","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC239","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD239","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE239","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF239","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG239","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH239","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI239","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ239","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK239","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL239","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM239","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN239","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO239","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP239","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ239","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR239","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS239","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT239","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU239","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV239","v":0},{"$f":"SUM(D239:Y239)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D240","v":0},{"$f":"Produktionsanlæg!E240","v":0},{"$f":"Produktionsanlæg!F240","v":0},{"$f":"Produktionsanlæg!G240","v":0},{"$f":"Produktionsanlæg!H240","v":0},{"$f":"Produktionsanlæg!I240","v":0},{"$f":"Produktionsanlæg!J240","v":0},{"$f":"Produktionsanlæg!K240","v":0},{"$f":"Produktionsanlæg!L240","v":0},{"$f":"Produktionsanlæg!M240","v":0},{"$f":"Produktionsanlæg!N240","v":0},{"$f":"Produktionsanlæg!O240","v":0},{"$f":"Produktionsanlæg!P240","v":0},{"$f":"Produktionsanlæg!Q240","v":0},{"$f":"Produktionsanlæg!R240","v":0},{"$f":"Produktionsanlæg!S240","v":0},{"$f":"Produktionsanlæg!T240","v":0},{"$f":"Produktionsanlæg!U240","v":0},{"$f":"Produktionsanlæg!V240","v":0},{"$f":"Produktionsanlæg!W240","v":0},{"$f":"Produktionsanlæg!X240","v":0},{"$f":"Produktionsanlæg!Y240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D240:Y240,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D241","v":0},{"$f":"Produktionsanlæg!E241","v":0},{"$f":"Produktionsanlæg!F241","v":0},{"$f":"Produktionsanlæg!G241","v":0},{"$f":"Produktionsanlæg!H241","v":0},{"$f":"Produktionsanlæg!I241","v":0},{"$f":"Produktionsanlæg!J241","v":0},{"$f":"Produktionsanlæg!K241","v":0},{"$f":"Produktionsanlæg!L241","v":0},{"$f":"Produktionsanlæg!M241","v":0},{"$f":"Produktionsanlæg!N241","v":0},{"$f":"Produktionsanlæg!O241","v":0},{"$f":"Produktionsanlæg!P241","v":0},{"$f":"Produktionsanlæg!Q241","v":0},{"$f":"Produktionsanlæg!R241","v":0},{"$f":"Produktionsanlæg!S241","v":0},{"$f":"Produktionsanlæg!T241","v":0},{"$f":"Produktionsanlæg!U241","v":0},{"$f":"Produktionsanlæg!V241","v":0},{"$f":"Produktionsanlæg!W241","v":0},{"$f":"Produktionsanlæg!X241","v":0},{"$f":"Produktionsanlæg!Y241","v":0},{"$f":"IF(COUNTIF(D241:Y241,\"<>0\")<=1,IF(SUM(D241:Y241)=0,0,(IF(SUM(D241:Y241)>0,IF(SUM(D241:Y241)<400,(1.2675*45967*SUM(D241:Y241)^(-0.4664)),(IF(SUM(D241:Y241)<2000,(39128*SUM(D241:Y241)^(-0.37661)),IF(SUM(D241:Y241)<5000,18893*SUM(D241:Y241)^(-0.28083),IF(SUM(D241:Y241)<100000,29680*SUM(D241:Y241)^(-0.24475),1773.1))))*100/115)*SUM(D241:Y241)*0.1638,0)*1.15*1.06*0.4)/SUM(D241:Y241)),$A$73)","v":0},{"$f":"D241*$Z241","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N241*$Z241","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X241*$Z241","v":0},0,{"$f":"+SUM(AA241:AV241)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA241","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB241","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC241","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD241","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE241","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF241","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG241","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH241","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI241","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ241","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK241","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL241","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM241","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN241","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO241","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP241","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ241","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR241","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS241","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT241","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU241","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV241","v":0},{"$f":"SUM(D241:Y241)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D242","v":0},{"$f":"Produktionsanlæg!E242","v":0},{"$f":"Produktionsanlæg!F242","v":0},{"$f":"Produktionsanlæg!G242","v":0},{"$f":"Produktionsanlæg!H242","v":0},{"$f":"Produktionsanlæg!I242","v":0},{"$f":"Produktionsanlæg!J242","v":0},{"$f":"Produktionsanlæg!K242","v":0},{"$f":"Produktionsanlæg!L242","v":0},{"$f":"Produktionsanlæg!M242","v":0},{"$f":"Produktionsanlæg!N242","v":0},{"$f":"Produktionsanlæg!O242","v":0},{"$f":"Produktionsanlæg!P242","v":0},{"$f":"Produktionsanlæg!Q242","v":0},{"$f":"Produktionsanlæg!R242","v":0},{"$f":"Produktionsanlæg!S242","v":0},{"$f":"Produktionsanlæg!T242","v":0},{"$f":"Produktionsanlæg!U242","v":0},{"$f":"Produktionsanlæg!V242","v":0},{"$f":"Produktionsanlæg!W242","v":0},{"$f":"Produktionsanlæg!X242","v":0},{"$f":"Produktionsanlæg!Y242","v":0},{"$f":"IF(COUNTIF(D242:Y242,\"<>0\")<=1,IF(SUM(D242:Y242)=0,0,(IF(SUM(D242:Y242)>0,IF(SUM(D242:Y242)<400,(1.2675*45967*SUM(D242:Y242)^(-0.4664)),(IF(SUM(D242:Y242)<2000,(39128*SUM(D242:Y242)^(-0.37661)),IF(SUM(D242:Y242)<5000,18893*SUM(D242:Y242)^(-0.28083),IF(SUM(D242:Y242)<100000,29680*SUM(D242:Y242)^(-0.24475),1773.1))))*100/115)*SUM(D242:Y242)*0.1638,0)*1.15*1.06*0.05)/SUM(D242:Y242)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA242:AV242)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA242","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB242","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC242","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD242","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE242","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF242","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG242","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH242","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI242","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ242","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK242","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL242","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM242","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN242","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO242","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP242","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ242","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR242","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS242","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT242","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU242","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV242","v":0},{"$f":"SUM(D242:Y242)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D243","v":0},{"$f":"Produktionsanlæg!E243","v":0},{"$f":"Produktionsanlæg!F243","v":0},{"$f":"Produktionsanlæg!G243","v":0},{"$f":"Produktionsanlæg!H243","v":0},{"$f":"Produktionsanlæg!I243","v":0},{"$f":"Produktionsanlæg!J243","v":0},{"$f":"Produktionsanlæg!K243","v":0},{"$f":"Produktionsanlæg!L243","v":0},{"$f":"Produktionsanlæg!M243","v":0},{"$f":"Produktionsanlæg!N243","v":0},{"$f":"Produktionsanlæg!O243","v":0},{"$f":"Produktionsanlæg!P243","v":0},{"$f":"Produktionsanlæg!Q243","v":0},{"$f":"Produktionsanlæg!R243","v":0},{"$f":"Produktionsanlæg!S243","v":0},{"$f":"Produktionsanlæg!T243","v":0},{"$f":"Produktionsanlæg!U243","v":0},{"$f":"Produktionsanlæg!V243","v":0},{"$f":"Produktionsanlæg!W243","v":0},{"$f":"Produktionsanlæg!X243","v":0},{"$f":"Produktionsanlæg!Y243","v":0},{"$f":"IF(COUNTIF(D243:Y243,\"<>0\")<=1,IF(SUM(D243:Y243)=0,0,(IF(SUM(D243:Y243)>0,IF(SUM(D243:Y243)<400,(1.2675*45967*SUM(D243:Y243)^(-0.4664)),(IF(SUM(D243:Y243)<2000,(39128*SUM(D243:Y243)^(-0.37661)),IF(SUM(D243:Y243)<5000,18893*SUM(D243:Y243)^(-0.28083),IF(SUM(D243:Y243)<100000,29680*SUM(D243:Y243)^(-0.24475),1773.1))))*100/115)*SUM(D243:Y243)*(IF(SUM(D239:Y239)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D243:Y243)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA243:AV243)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA243","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB243","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC243","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD243","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE243","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF243","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG243","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH243","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI243","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ243","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK243","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL243","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM243","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN243","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO243","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP243","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ243","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR243","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS243","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT243","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU243","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV243","v":0},{"$f":"SUM(D243:Y243)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D244","v":0},{"$f":"Produktionsanlæg!E244","v":0},{"$f":"Produktionsanlæg!F244","v":0},{"$f":"Produktionsanlæg!G244","v":0},{"$f":"Produktionsanlæg!H244","v":0},{"$f":"Produktionsanlæg!I244","v":0},{"$f":"Produktionsanlæg!J244","v":0},{"$f":"Produktionsanlæg!K244","v":0},{"$f":"Produktionsanlæg!L244","v":0},{"$f":"Produktionsanlæg!M244","v":0},{"$f":"Produktionsanlæg!N244","v":0},{"$f":"Produktionsanlæg!O244","v":0},{"$f":"Produktionsanlæg!P244","v":0},{"$f":"Produktionsanlæg!Q244","v":0},{"$f":"Produktionsanlæg!R244","v":0},{"$f":"Produktionsanlæg!S244","v":0},{"$f":"Produktionsanlæg!T244","v":0},{"$f":"Produktionsanlæg!U244","v":0},{"$f":"Produktionsanlæg!V244","v":0},{"$f":"Produktionsanlæg!W244","v":0},{"$f":"Produktionsanlæg!X244","v":0},{"$f":"Produktionsanlæg!Y244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D244:Y244,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D245","v":0},{"$f":"Produktionsanlæg!E245","v":0},{"$f":"Produktionsanlæg!F245","v":0},{"$f":"Produktionsanlæg!G245","v":0},{"$f":"Produktionsanlæg!H245","v":0},{"$f":"Produktionsanlæg!I245","v":0},{"$f":"Produktionsanlæg!J245","v":0},{"$f":"Produktionsanlæg!K245","v":0},{"$f":"Produktionsanlæg!L245","v":0},{"$f":"Produktionsanlæg!M245","v":0},{"$f":"Produktionsanlæg!N245","v":0},{"$f":"Produktionsanlæg!O245","v":0},{"$f":"Produktionsanlæg!P245","v":0},{"$f":"Produktionsanlæg!Q245","v":0},{"$f":"Produktionsanlæg!R245","v":0},{"$f":"Produktionsanlæg!S245","v":0},{"$f":"Produktionsanlæg!T245","v":0},{"$f":"Produktionsanlæg!U245","v":0},{"$f":"Produktionsanlæg!V245","v":0},{"$f":"Produktionsanlæg!W245","v":0},{"$f":"Produktionsanlæg!X245","v":0},{"$f":"Produktionsanlæg!Y245","v":0},{"$f":"IF(COUNTIF(D245:Y245,\"<>0\")<=1,IF(SUM(D245:Y245)=0,0,(IF(SUM(D245:Y245)>0,IF(SUM(D245:Y245)<400,(1.2675*45967*SUM(D245:Y245)^(-0.4664)),(IF(SUM(D245:Y245)<2000,(39128*SUM(D245:Y245)^(-0.37661)),IF(SUM(D245:Y245)<5000,18893*SUM(D245:Y245)^(-0.28083),IF(SUM(D245:Y245)<100000,29680*SUM(D245:Y245)^(-0.24475),1773.1))))*100/115)*SUM(D245:Y245)*(IF(SUM(D241:Y241)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D245:Y245)),$A$73)","v":0},{"$f":"D245*$Z245","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N245*$Z245","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X245*$Z245","v":0},0,{"$f":"+SUM(AA245:AV245)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA245","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB245","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC245","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD245","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE245","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF245","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG245","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH245","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI245","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ245","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK245","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL245","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM245","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN245","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO245","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP245","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ245","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR245","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS245","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT245","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU245","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV245","v":0},{"$f":"SUM(D245:Y245)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D246","v":0},{"$f":"Produktionsanlæg!E246","v":0},{"$f":"Produktionsanlæg!F246","v":0},{"$f":"Produktionsanlæg!G246","v":0},{"$f":"Produktionsanlæg!H246","v":0},{"$f":"Produktionsanlæg!I246","v":0},{"$f":"Produktionsanlæg!J246","v":0},{"$f":"Produktionsanlæg!K246","v":0},{"$f":"Produktionsanlæg!L246","v":0},{"$f":"Produktionsanlæg!M246","v":0},{"$f":"Produktionsanlæg!N246","v":0},{"$f":"Produktionsanlæg!O246","v":0},{"$f":"Produktionsanlæg!P246","v":0},{"$f":"Produktionsanlæg!Q246","v":0},{"$f":"Produktionsanlæg!R246","v":0},{"$f":"Produktionsanlæg!S246","v":0},{"$f":"Produktionsanlæg!T246","v":0},{"$f":"Produktionsanlæg!U246","v":0},{"$f":"Produktionsanlæg!V246","v":0},{"$f":"Produktionsanlæg!W246","v":0},{"$f":"Produktionsanlæg!X246","v":0},{"$f":"Produktionsanlæg!Y246","v":0},{"$f":"IF(COUNTIF(D246:Y246,\"<>0\")<=1,IF(SUM(D246:Y246)=0,0,(IF(SUM(D246:Y246)>0,IF(SUM(D246:Y246)<400,(1.2675*45967*SUM(D246:Y246)^(-0.4664)),(IF(SUM(D246:Y246)<2000,(39128*SUM(D246:Y246)^(-0.37661)),IF(SUM(D246:Y246)<5000,18893*SUM(D246:Y246)^(-0.28083),IF(SUM(D246:Y246)<100000,29680*SUM(D246:Y246)^(-0.24475),1773.1))))*100/115)*SUM(D246:Y246)*(IF(SUM(D242:Y242)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D246:Y246)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA246:AV246)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA246","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB246","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC246","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD246","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE246","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF246","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG246","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH246","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI246","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ246","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK246","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL246","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM246","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN246","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO246","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP246","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ246","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR246","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS246","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT246","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU246","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV246","v":0},{"$f":"SUM(D246:Y246)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D247","v":0},{"$f":"Produktionsanlæg!E247","v":0},{"$f":"Produktionsanlæg!F247","v":0},{"$f":"Produktionsanlæg!G247","v":0},{"$f":"Produktionsanlæg!H247","v":0},{"$f":"Produktionsanlæg!I247","v":0},{"$f":"Produktionsanlæg!J247","v":0},{"$f":"Produktionsanlæg!K247","v":0},{"$f":"Produktionsanlæg!L247","v":0},{"$f":"Produktionsanlæg!M247","v":0},{"$f":"Produktionsanlæg!N247","v":0},{"$f":"Produktionsanlæg!O247","v":0},{"$f":"Produktionsanlæg!P247","v":0},{"$f":"Produktionsanlæg!Q247","v":0},{"$f":"Produktionsanlæg!R247","v":0},{"$f":"Produktionsanlæg!S247","v":0},{"$f":"Produktionsanlæg!T247","v":0},{"$f":"Produktionsanlæg!U247","v":0},{"$f":"Produktionsanlæg!V247","v":0},{"$f":"Produktionsanlæg!W247","v":0},{"$f":"Produktionsanlæg!X247","v":0},{"$f":"Produktionsanlæg!Y247","v":0},{"$f":"IF(COUNTIF(D247:Y247,\"<>0\")<=1,IF(SUM(D247:Y247)=0,0,(IF(SUM(D247:Y247)>0,IF(SUM(D247:Y247)<400,(1.2675*45967*SUM(D247:Y247)^(-0.4664)),(IF(SUM(D247:Y247)<2000,(39128*SUM(D247:Y247)^(-0.37661)),IF(SUM(D247:Y247)<5000,18893*SUM(D247:Y247)^(-0.28083),IF(SUM(D247:Y247)<100000,29680*SUM(D247:Y247)^(-0.24475),1773.1))))*100/115)*SUM(D247:Y247)*(IF(SUM(D239:Y239)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D247:Y247)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA247:AV247)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA247","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB247","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC247","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD247","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE247","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF247","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG247","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH247","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI247","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ247","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK247","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL247","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM247","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN247","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO247","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP247","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ247","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR247","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS247","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT247","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU247","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV247","v":0},{"$f":"SUM(D247:Y247)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D248","v":0},{"$f":"Produktionsanlæg!E248","v":0},{"$f":"Produktionsanlæg!F248","v":0},{"$f":"Produktionsanlæg!G248","v":0},{"$f":"Produktionsanlæg!H248","v":0},{"$f":"Produktionsanlæg!I248","v":0},{"$f":"Produktionsanlæg!J248","v":0},{"$f":"Produktionsanlæg!K248","v":0},{"$f":"Produktionsanlæg!L248","v":0},{"$f":"Produktionsanlæg!M248","v":0},{"$f":"Produktionsanlæg!N248","v":0},{"$f":"Produktionsanlæg!O248","v":0},{"$f":"Produktionsanlæg!P248","v":0},{"$f":"Produktionsanlæg!Q248","v":0},{"$f":"Produktionsanlæg!R248","v":0},{"$f":"Produktionsanlæg!S248","v":0},{"$f":"Produktionsanlæg!T248","v":0},{"$f":"Produktionsanlæg!U248","v":0},{"$f":"Produktionsanlæg!V248","v":0},{"$f":"Produktionsanlæg!W248","v":0},{"$f":"Produktionsanlæg!X248","v":0},{"$f":"Produktionsanlæg!Y248","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D248:Y248,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D249","v":0},{"$f":"Produktionsanlæg!E249","v":0},{"$f":"Produktionsanlæg!F249","v":0},{"$f":"Produktionsanlæg!G249","v":0},{"$f":"Produktionsanlæg!H249","v":0},{"$f":"Produktionsanlæg!I249","v":0},{"$f":"Produktionsanlæg!J249","v":0},{"$f":"Produktionsanlæg!K249","v":0},{"$f":"Produktionsanlæg!L249","v":0},{"$f":"Produktionsanlæg!M249","v":0},{"$f":"Produktionsanlæg!N249","v":0},{"$f":"Produktionsanlæg!O249","v":0},{"$f":"Produktionsanlæg!P249","v":0},{"$f":"Produktionsanlæg!Q249","v":0},{"$f":"Produktionsanlæg!R249","v":0},{"$f":"Produktionsanlæg!S249","v":0},{"$f":"Produktionsanlæg!T249","v":0},{"$f":"Produktionsanlæg!U249","v":0},{"$f":"Produktionsanlæg!V249","v":0},{"$f":"Produktionsanlæg!W249","v":0},{"$f":"Produktionsanlæg!X249","v":0},{"$f":"Produktionsanlæg!Y249","v":0},{"$f":"IF(COUNTIF(D249:Y249,\"<>0\")<=1,IF(SUM(D249:Y249)=0,0,(IF(SUM(D249:Y249)>0,IF(SUM(D249:Y249)<400,(1.2675*45967*SUM(D249:Y249)^(-0.4664)),(IF(SUM(D249:Y249)<2000,(39128*SUM(D249:Y249)^(-0.37661)),IF(SUM(D249:Y249)<5000,18893*SUM(D249:Y249)^(-0.28083),IF(SUM(D249:Y249)<100000,29680*SUM(D249:Y249)^(-0.24475),1773.1))))*100/115)*SUM(D249:Y249)*(IF(SUM(D241:Y241)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D249:Y249)),$A$73)","v":0},{"$f":"D249*$Z249","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N249*$Z249","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X249*$Z249","v":0},0,{"$f":"+SUM(AA249:AV249)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA249","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB249","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC249","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD249","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE249","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF249","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG249","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH249","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI249","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ249","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK249","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL249","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM249","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN249","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO249","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP249","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ249","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR249","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS249","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT249","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU249","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV249","v":0},{"$f":"SUM(D249:Y249)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D250","v":0},{"$f":"Produktionsanlæg!E250","v":0},{"$f":"Produktionsanlæg!F250","v":0},{"$f":"Produktionsanlæg!G250","v":0},{"$f":"Produktionsanlæg!H250","v":0},{"$f":"Produktionsanlæg!I250","v":0},{"$f":"Produktionsanlæg!J250","v":0},{"$f":"Produktionsanlæg!K250","v":0},{"$f":"Produktionsanlæg!L250","v":0},{"$f":"Produktionsanlæg!M250","v":0},{"$f":"Produktionsanlæg!N250","v":0},{"$f":"Produktionsanlæg!O250","v":0},{"$f":"Produktionsanlæg!P250","v":0},{"$f":"Produktionsanlæg!Q250","v":0},{"$f":"Produktionsanlæg!R250","v":0},{"$f":"Produktionsanlæg!S250","v":0},{"$f":"Produktionsanlæg!T250","v":0},{"$f":"Produktionsanlæg!U250","v":0},{"$f":"Produktionsanlæg!V250","v":0},{"$f":"Produktionsanlæg!W250","v":0},{"$f":"Produktionsanlæg!X250","v":0},{"$f":"Produktionsanlæg!Y250","v":0},{"$f":"IF(COUNTIF(D250:Y250,\"<>0\")<=1,IF(SUM(D250:Y250)=0,0,(IF(SUM(D250:Y250)>0,IF(SUM(D250:Y250)<400,(1.2675*45967*SUM(D250:Y250)^(-0.4664)),(IF(SUM(D250:Y250)<2000,(39128*SUM(D250:Y250)^(-0.37661)),IF(SUM(D250:Y250)<5000,18893*SUM(D250:Y250)^(-0.28083),IF(SUM(D250:Y250)<100000,29680*SUM(D250:Y250)^(-0.24475),1773.1))))*100/115)*SUM(D250:Y250)*(IF(SUM(D242:Y242)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D250:Y250)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA250:AV250)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA250","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB250","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC250","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD250","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE250","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF250","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG250","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH250","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI250","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ250","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK250","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL250","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM250","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN250","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO250","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP250","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ250","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR250","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS250","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT250","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU250","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV250","v":0},{"$f":"SUM(D250:Y250)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D251","v":0},{"$f":"Produktionsanlæg!E251","v":0},{"$f":"Produktionsanlæg!F251","v":0},{"$f":"Produktionsanlæg!G251","v":0},{"$f":"Produktionsanlæg!H251","v":0},{"$f":"Produktionsanlæg!I251","v":0},{"$f":"Produktionsanlæg!J251","v":0},{"$f":"Produktionsanlæg!K251","v":0},{"$f":"Produktionsanlæg!L251","v":0},{"$f":"Produktionsanlæg!M251","v":0},{"$f":"Produktionsanlæg!N251","v":0},{"$f":"Produktionsanlæg!O251","v":0},{"$f":"Produktionsanlæg!P251","v":0},{"$f":"Produktionsanlæg!Q251","v":0},{"$f":"Produktionsanlæg!R251","v":0},{"$f":"Produktionsanlæg!S251","v":0},{"$f":"Produktionsanlæg!T251","v":0},{"$f":"Produktionsanlæg!U251","v":0},{"$f":"Produktionsanlæg!V251","v":0},{"$f":"Produktionsanlæg!W251","v":0},{"$f":"Produktionsanlæg!X251","v":0},{"$f":"Produktionsanlæg!Y251","v":0},{"$f":"IF(COUNTIF(D251:Y251,\"<>0\")<=1,IF(SUM(D251:Y251)=0,0,(IF(SUM(D251:Y251)>0,IF(SUM(D251:Y251)<400,(1.2675*45967*SUM(D251:Y251)^(-0.4664)),(IF(SUM(D251:Y251)<2000,(39128*SUM(D251:Y251)^(-0.37661)),IF(SUM(D251:Y251)<5000,18893*SUM(D251:Y251)^(-0.28083),IF(SUM(D251:Y251)<100000,29680*SUM(D251:Y251)^(-0.24475),1773.1))))*100/115)*SUM(D251:Y251)*(IF(SUM(D239:Y239)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D251:Y251)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA251:AV251)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA251","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB251","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC251","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD251","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE251","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF251","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG251","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH251","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI251","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ251","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK251","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL251","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM251","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN251","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO251","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP251","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ251","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR251","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS251","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT251","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU251","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV251","v":0},{"$f":"SUM(D251:Y251)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D252","v":0},{"$f":"Produktionsanlæg!E252","v":0},{"$f":"Produktionsanlæg!F252","v":0},{"$f":"Produktionsanlæg!G252","v":0},{"$f":"Produktionsanlæg!H252","v":0},{"$f":"Produktionsanlæg!I252","v":0},{"$f":"Produktionsanlæg!J252","v":0},{"$f":"Produktionsanlæg!K252","v":0},{"$f":"Produktionsanlæg!L252","v":0},{"$f":"Produktionsanlæg!M252","v":0},{"$f":"Produktionsanlæg!N252","v":0},{"$f":"Produktionsanlæg!O252","v":0},{"$f":"Produktionsanlæg!P252","v":0},{"$f":"Produktionsanlæg!Q252","v":0},{"$f":"Produktionsanlæg!R252","v":0},{"$f":"Produktionsanlæg!S252","v":0},{"$f":"Produktionsanlæg!T252","v":0},{"$f":"Produktionsanlæg!U252","v":0},{"$f":"Produktionsanlæg!V252","v":0},{"$f":"Produktionsanlæg!W252","v":0},{"$f":"Produktionsanlæg!X252","v":0},{"$f":"Produktionsanlæg!Y252","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D252:Y252,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D253","v":0},{"$f":"Produktionsanlæg!E253","v":0},{"$f":"Produktionsanlæg!F253","v":0},{"$f":"Produktionsanlæg!G253","v":0},{"$f":"Produktionsanlæg!H253","v":0},{"$f":"Produktionsanlæg!I253","v":0},{"$f":"Produktionsanlæg!J253","v":0},{"$f":"Produktionsanlæg!K253","v":0},{"$f":"Produktionsanlæg!L253","v":0},{"$f":"Produktionsanlæg!M253","v":0},{"$f":"Produktionsanlæg!N253","v":0},{"$f":"Produktionsanlæg!O253","v":0},{"$f":"Produktionsanlæg!P253","v":0},{"$f":"Produktionsanlæg!Q253","v":0},{"$f":"Produktionsanlæg!R253","v":0},{"$f":"Produktionsanlæg!S253","v":0},{"$f":"Produktionsanlæg!T253","v":0},{"$f":"Produktionsanlæg!U253","v":0},{"$f":"Produktionsanlæg!V253","v":0},{"$f":"Produktionsanlæg!W253","v":0},{"$f":"Produktionsanlæg!X253","v":0},{"$f":"Produktionsanlæg!Y253","v":0},{"$f":"IF(COUNTIF(D253:Y253,\"<>0\")<=1,IF(SUM(D253:Y253)=0,0,(IF(SUM(D253:Y253)>0,IF(SUM(D253:Y253)<400,(1.2675*45967*SUM(D253:Y253)^(-0.4664)),(IF(SUM(D253:Y253)<2000,(39128*SUM(D253:Y253)^(-0.37661)),IF(SUM(D253:Y253)<5000,18893*SUM(D253:Y253)^(-0.28083),IF(SUM(D253:Y253)<100000,29680*SUM(D253:Y253)^(-0.24475),1773.1))))*100/115)*SUM(D253:Y253)*(IF(SUM(D241:Y241)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D253:Y253)),$A$73)","v":0},{"$f":"D253*$Z253","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N253*$Z253","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X253*$Z253","v":0},0,{"$f":"+SUM(AA253:AV253)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA253","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB253","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC253","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD253","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE253","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF253","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG253","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH253","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI253","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ253","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK253","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL253","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM253","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN253","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO253","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP253","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ253","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR253","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS253","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT253","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU253","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV253","v":0},{"$f":"SUM(D253:Y253)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D254","v":0},{"$f":"Produktionsanlæg!E254","v":0},{"$f":"Produktionsanlæg!F254","v":0},{"$f":"Produktionsanlæg!G254","v":0},{"$f":"Produktionsanlæg!H254","v":0},{"$f":"Produktionsanlæg!I254","v":0},{"$f":"Produktionsanlæg!J254","v":0},{"$f":"Produktionsanlæg!K254","v":0},{"$f":"Produktionsanlæg!L254","v":0},{"$f":"Produktionsanlæg!M254","v":0},{"$f":"Produktionsanlæg!N254","v":0},{"$f":"Produktionsanlæg!O254","v":0},{"$f":"Produktionsanlæg!P254","v":0},{"$f":"Produktionsanlæg!Q254","v":0},{"$f":"Produktionsanlæg!R254","v":0},{"$f":"Produktionsanlæg!S254","v":0},{"$f":"Produktionsanlæg!T254","v":0},{"$f":"Produktionsanlæg!U254","v":0},{"$f":"Produktionsanlæg!V254","v":0},{"$f":"Produktionsanlæg!W254","v":0},{"$f":"Produktionsanlæg!X254","v":0},{"$f":"Produktionsanlæg!Y254","v":0},{"$f":"IF(COUNTIF(D254:Y254,\"<>0\")<=1,IF(SUM(D254:Y254)=0,0,(IF(SUM(D254:Y254)>0,IF(SUM(D254:Y254)<400,(1.2675*45967*SUM(D254:Y254)^(-0.4664)),(IF(SUM(D254:Y254)<2000,(39128*SUM(D254:Y254)^(-0.37661)),IF(SUM(D254:Y254)<5000,18893*SUM(D254:Y254)^(-0.28083),IF(SUM(D254:Y254)<100000,29680*SUM(D254:Y254)^(-0.24475),1773.1))))*100/115)*SUM(D254:Y254)*(IF(SUM(D242:Y242)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D254:Y254)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA254:AV254)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA254","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB254","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC254","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD254","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE254","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF254","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG254","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH254","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI254","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ254","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK254","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL254","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM254","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN254","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO254","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP254","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ254","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR254","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS254","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT254","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU254","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV254","v":0},{"$f":"SUM(D254:Y254)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D255","v":0},{"$f":"Produktionsanlæg!E255","v":0},{"$f":"Produktionsanlæg!F255","v":0},{"$f":"Produktionsanlæg!G255","v":0},{"$f":"Produktionsanlæg!H255","v":0},{"$f":"Produktionsanlæg!I255","v":0},{"$f":"Produktionsanlæg!J255","v":0},{"$f":"Produktionsanlæg!K255","v":0},{"$f":"Produktionsanlæg!L255","v":0},{"$f":"Produktionsanlæg!M255","v":0},{"$f":"Produktionsanlæg!N255","v":0},{"$f":"Produktionsanlæg!O255","v":0},{"$f":"Produktionsanlæg!P255","v":0},{"$f":"Produktionsanlæg!Q255","v":0},{"$f":"Produktionsanlæg!R255","v":0},{"$f":"Produktionsanlæg!S255","v":0},{"$f":"Produktionsanlæg!T255","v":0},{"$f":"Produktionsanlæg!U255","v":0},{"$f":"Produktionsanlæg!V255","v":0},{"$f":"Produktionsanlæg!W255","v":0},{"$f":"Produktionsanlæg!X255","v":0},{"$f":"Produktionsanlæg!Y255","v":0},{"$f":"IF(COUNTIF(D255:Y255,\"<>0\")<=1,IF(SUM(D255:Y255)=0,0,(IF(SUM(D255:Y255)>0,IF(SUM(D255:Y255)<400,(1.2675*45967*SUM(D255:Y255)^(-0.4664)),(IF(SUM(D255:Y255)<2000,(39128*SUM(D255:Y255)^(-0.37661)),IF(SUM(D255:Y255)<5000,18893*SUM(D255:Y255)^(-0.28083),IF(SUM(D255:Y255)<100000,29680*SUM(D255:Y255)^(-0.24475),1773.1))))*100/115)*SUM(D255:Y255)*(IF(SUM(D239:Y239)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D255:Y255)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA255:AV255)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA255","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB255","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC255","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD255","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE255","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF255","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG255","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH255","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI255","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ255","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK255","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL255","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM255","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN255","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO255","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP255","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ255","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR255","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS255","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT255","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU255","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV255","v":0},{"$f":"SUM(D255:Y255)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D256","v":0},{"$f":"Produktionsanlæg!E256","v":0},{"$f":"Produktionsanlæg!F256","v":0},{"$f":"Produktionsanlæg!G256","v":0},{"$f":"Produktionsanlæg!H256","v":0},{"$f":"Produktionsanlæg!I256","v":0},{"$f":"Produktionsanlæg!J256","v":0},{"$f":"Produktionsanlæg!K256","v":0},{"$f":"Produktionsanlæg!L256","v":0},{"$f":"Produktionsanlæg!M256","v":0},{"$f":"Produktionsanlæg!N256","v":0},{"$f":"Produktionsanlæg!O256","v":0},{"$f":"Produktionsanlæg!P256","v":0},{"$f":"Produktionsanlæg!Q256","v":0},{"$f":"Produktionsanlæg!R256","v":0},{"$f":"Produktionsanlæg!S256","v":0},{"$f":"Produktionsanlæg!T256","v":0},{"$f":"Produktionsanlæg!U256","v":0},{"$f":"Produktionsanlæg!V256","v":0},{"$f":"Produktionsanlæg!W256","v":0},{"$f":"Produktionsanlæg!X256","v":0},{"$f":"Produktionsanlæg!Y256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D256:Y256,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D257","v":0},{"$f":"Produktionsanlæg!E257","v":0},{"$f":"Produktionsanlæg!F257","v":0},{"$f":"Produktionsanlæg!G257","v":0},{"$f":"Produktionsanlæg!H257","v":0},{"$f":"Produktionsanlæg!I257","v":0},{"$f":"Produktionsanlæg!J257","v":0},{"$f":"Produktionsanlæg!K257","v":0},{"$f":"Produktionsanlæg!L257","v":0},{"$f":"Produktionsanlæg!M257","v":0},{"$f":"Produktionsanlæg!N257","v":0},{"$f":"Produktionsanlæg!O257","v":0},{"$f":"Produktionsanlæg!P257","v":0},{"$f":"Produktionsanlæg!Q257","v":0},{"$f":"Produktionsanlæg!R257","v":0},{"$f":"Produktionsanlæg!S257","v":0},{"$f":"Produktionsanlæg!T257","v":0},{"$f":"Produktionsanlæg!U257","v":0},{"$f":"Produktionsanlæg!V257","v":0},{"$f":"Produktionsanlæg!W257","v":0},{"$f":"Produktionsanlæg!X257","v":0},{"$f":"Produktionsanlæg!Y257","v":0},{"$f":"IF(COUNTIF(D257:Y257,\"<>0\")<=1,IF(SUM(D257:Y257)=0,0,(IF(SUM(D257:Y257)>0,IF(SUM(D257:Y257)<400,(1.2675*45967*SUM(D257:Y257)^(-0.4664)),(IF(SUM(D257:Y257)<2000,(39128*SUM(D257:Y257)^(-0.37661)),IF(SUM(D257:Y257)<5000,18893*SUM(D257:Y257)^(-0.28083),IF(SUM(D257:Y257)<100000,29680*SUM(D257:Y257)^(-0.24475),1773.1))))*100/115)*SUM(D257:Y257)*(IF(SUM(D241:Y241)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D257:Y257)),$A$73)","v":0},{"$f":"D257*$Z257","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N257*$Z257","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X257*$Z257","v":0},{"$f":"Y257*$Z257","v":0},{"$f":"+SUM(AA257:AV257)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA257","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB257","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC257","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD257","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE257","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF257","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG257","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH257","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI257","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ257","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK257","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL257","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM257","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN257","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO257","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP257","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ257","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR257","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS257","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT257","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU257","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV257","v":0},{"$f":"SUM(D257:Y257)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D258","v":0},{"$f":"Produktionsanlæg!E258","v":0},{"$f":"Produktionsanlæg!F258","v":0},{"$f":"Produktionsanlæg!G258","v":0},{"$f":"Produktionsanlæg!H258","v":0},{"$f":"Produktionsanlæg!I258","v":0},{"$f":"Produktionsanlæg!J258","v":0},{"$f":"Produktionsanlæg!K258","v":0},{"$f":"Produktionsanlæg!L258","v":0},{"$f":"Produktionsanlæg!M258","v":0},{"$f":"Produktionsanlæg!N258","v":0},{"$f":"Produktionsanlæg!O258","v":0},{"$f":"Produktionsanlæg!P258","v":0},{"$f":"Produktionsanlæg!Q258","v":0},{"$f":"Produktionsanlæg!R258","v":0},{"$f":"Produktionsanlæg!S258","v":0},{"$f":"Produktionsanlæg!T258","v":0},{"$f":"Produktionsanlæg!U258","v":0},{"$f":"Produktionsanlæg!V258","v":0},{"$f":"Produktionsanlæg!W258","v":0},{"$f":"Produktionsanlæg!X258","v":0},{"$f":"Produktionsanlæg!Y258","v":0},{"$f":"IF(COUNTIF(D258:Y258,\"<>0\")<=1,IF(SUM(D258:Y258)=0,0,(IF(SUM(D258:Y258)>0,IF(SUM(D258:Y258)<400,(1.2675*45967*SUM(D258:Y258)^(-0.4664)),(IF(SUM(D258:Y258)<2000,(39128*SUM(D258:Y258)^(-0.37661)),IF(SUM(D258:Y258)<5000,18893*SUM(D258:Y258)^(-0.28083),IF(SUM(D258:Y258)<100000,29680*SUM(D258:Y258)^(-0.24475),1773.1))))*100/115)*SUM(D258:Y258)*(IF(SUM(D242:Y242)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D258:Y258)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X258*$Z258","v":0},{"$f":"Y258*$Z258","v":0},{"$f":"+SUM(AA258:AV258)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA258","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB258","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC258","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD258","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE258","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF258","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG258","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH258","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI258","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ258","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK258","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL258","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM258","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN258","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO258","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP258","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ258","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR258","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS258","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT258","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU258","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV258","v":0},{"$f":"SUM(D258:Y258)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW260:AW271)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D259:Y259)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D260","v":0},{"$f":"Produktionsanlæg!E260","v":0},{"$f":"Produktionsanlæg!F260","v":0},{"$f":"Produktionsanlæg!G260","v":0},{"$f":"Produktionsanlæg!H260","v":0},{"$f":"Produktionsanlæg!I260","v":0},{"$f":"Produktionsanlæg!J260","v":0},{"$f":"Produktionsanlæg!K260","v":0},{"$f":"Produktionsanlæg!L260","v":0},{"$f":"Produktionsanlæg!M260","v":0},{"$f":"Produktionsanlæg!N260","v":0},{"$f":"Produktionsanlæg!O260","v":0},{"$f":"Produktionsanlæg!P260","v":0},{"$f":"Produktionsanlæg!Q260","v":0},{"$f":"Produktionsanlæg!R260","v":0},{"$f":"Produktionsanlæg!S260","v":0},{"$f":"Produktionsanlæg!T260","v":0},{"$f":"Produktionsanlæg!U260","v":0},{"$f":"Produktionsanlæg!V260","v":0},{"$f":"Produktionsanlæg!W260","v":0},{"$f":"Produktionsanlæg!X260","v":0},{"$f":"Produktionsanlæg!Y260","v":0},{"$f":"IF(COUNTIF(D260:Y260,\"<>0\")<=1,IF(SUM(D260:Y260)=0,0,(IF(SUM(D260:Y260)>0,IF(SUM(D260:Y260)<400,(1.2675*45967*SUM(D260:Y260)^(-0.4664)),(IF(SUM(D260:Y260)<2000,(39128*SUM(D260:Y260)^(-0.37661)),IF(SUM(D260:Y260)<5000,18893*SUM(D260:Y260)^(-0.28083),IF(SUM(D260:Y260)<100000,29680*SUM(D260:Y260)^(-0.24475),1773.1))))*100/115)*SUM(D260:Y260)*(IF(SUM(D239:Y239)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D260:Y260)),$A$73)","v":0},{"$f":"D260*$Z260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA260:AV260)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA260","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB260","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC260","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD260","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE260","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF260","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG260","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH260","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI260","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ260","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK260","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL260","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM260","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN260","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO260","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP260","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ260","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR260","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS260","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT260","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU260","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV260","v":0},{"$f":"SUM(D260:Y260)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D261","v":0},{"$f":"Produktionsanlæg!E261","v":0},{"$f":"Produktionsanlæg!F261","v":0},{"$f":"Produktionsanlæg!G261","v":0},{"$f":"Produktionsanlæg!H261","v":0},{"$f":"Produktionsanlæg!I261","v":0},{"$f":"Produktionsanlæg!J261","v":0},{"$f":"Produktionsanlæg!K261","v":0},{"$f":"Produktionsanlæg!L261","v":0},{"$f":"Produktionsanlæg!M261","v":0},{"$f":"Produktionsanlæg!N261","v":0},{"$f":"Produktionsanlæg!O261","v":0},{"$f":"Produktionsanlæg!P261","v":0},{"$f":"Produktionsanlæg!Q261","v":0},{"$f":"Produktionsanlæg!R261","v":0},{"$f":"Produktionsanlæg!S261","v":0},{"$f":"Produktionsanlæg!T261","v":0},{"$f":"Produktionsanlæg!U261","v":0},{"$f":"Produktionsanlæg!V261","v":0},{"$f":"Produktionsanlæg!W261","v":0},{"$f":"Produktionsanlæg!X261","v":0},{"$f":"Produktionsanlæg!Y261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D261:Y261,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D262","v":0},{"$f":"Produktionsanlæg!E262","v":0},{"$f":"Produktionsanlæg!F262","v":0},{"$f":"Produktionsanlæg!G262","v":0},{"$f":"Produktionsanlæg!H262","v":0},{"$f":"Produktionsanlæg!I262","v":0},{"$f":"Produktionsanlæg!J262","v":0},{"$f":"Produktionsanlæg!K262","v":0},{"$f":"Produktionsanlæg!L262","v":0},{"$f":"Produktionsanlæg!M262","v":0},{"$f":"Produktionsanlæg!N262","v":0},{"$f":"Produktionsanlæg!O262","v":0},{"$f":"Produktionsanlæg!P262","v":0},{"$f":"Produktionsanlæg!Q262","v":0},{"$f":"Produktionsanlæg!R262","v":0},{"$f":"Produktionsanlæg!S262","v":0},{"$f":"Produktionsanlæg!T262","v":0},{"$f":"Produktionsanlæg!U262","v":0},{"$f":"Produktionsanlæg!V262","v":0},{"$f":"Produktionsanlæg!W262","v":0},{"$f":"Produktionsanlæg!X262","v":0},{"$f":"Produktionsanlæg!Y262","v":0},{"$f":"IF(COUNTIF(D262:Y262,\"<>0\")<=1,IF(SUM(D262:Y262)=0,0,(IF(SUM(D262:Y262)>0,IF(SUM(D262:Y262)<400,(1.2675*45967*SUM(D262:Y262)^(-0.4664)),(IF(SUM(D262:Y262)<2000,(39128*SUM(D262:Y262)^(-0.37661)),IF(SUM(D262:Y262)<5000,18893*SUM(D262:Y262)^(-0.28083),IF(SUM(D262:Y262)<100000,29680*SUM(D262:Y262)^(-0.24475),1773.1))))*100/115)*SUM(D262:Y262)*(IF(SUM(D241:Y241)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D262:Y262)),$A$73)","v":0},{"$f":"D262*$Z262","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N262*$Z262","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X262*$Z262","v":0},0,{"$f":"+SUM(AA262:AV262)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA262","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB262","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC262","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD262","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE262","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF262","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG262","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH262","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI262","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ262","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK262","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL262","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM262","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN262","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO262","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP262","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ262","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR262","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS262","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT262","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU262","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV262","v":0},{"$f":"SUM(D262:Y262)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D263","v":0},{"$f":"Produktionsanlæg!E263","v":0},{"$f":"Produktionsanlæg!F263","v":0},{"$f":"Produktionsanlæg!G263","v":0},{"$f":"Produktionsanlæg!H263","v":0},{"$f":"Produktionsanlæg!I263","v":0},{"$f":"Produktionsanlæg!J263","v":0},{"$f":"Produktionsanlæg!K263","v":0},{"$f":"Produktionsanlæg!L263","v":0},{"$f":"Produktionsanlæg!M263","v":0},{"$f":"Produktionsanlæg!N263","v":0},{"$f":"Produktionsanlæg!O263","v":0},{"$f":"Produktionsanlæg!P263","v":0},{"$f":"Produktionsanlæg!Q263","v":0},{"$f":"Produktionsanlæg!R263","v":0},{"$f":"Produktionsanlæg!S263","v":0},{"$f":"Produktionsanlæg!T263","v":0},{"$f":"Produktionsanlæg!U263","v":0},{"$f":"Produktionsanlæg!V263","v":0},{"$f":"Produktionsanlæg!W263","v":0},{"$f":"Produktionsanlæg!X263","v":0},{"$f":"Produktionsanlæg!Y263","v":0},{"$f":"IF(COUNTIF(D263:Y263,\"<>0\")<=1,IF(SUM(D263:Y263)=0,0,(IF(SUM(D263:Y263)>0,IF(SUM(D263:Y263)<400,(1.2675*45967*SUM(D263:Y263)^(-0.4664)),(IF(SUM(D263:Y263)<2000,(39128*SUM(D263:Y263)^(-0.37661)),IF(SUM(D263:Y263)<5000,18893*SUM(D263:Y263)^(-0.28083),IF(SUM(D263:Y263)<100000,29680*SUM(D263:Y263)^(-0.24475),1773.1))))*100/115)*SUM(D263:Y263)*(IF(SUM(D242:Y242)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D263:Y263)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA263:AV263)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA263","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB263","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC263","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD263","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE263","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF263","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG263","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH263","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI263","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ263","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK263","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL263","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM263","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN263","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO263","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP263","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ263","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR263","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS263","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT263","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU263","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV263","v":0},{"$f":"SUM(D263:Y263)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D264","v":0},{"$f":"Produktionsanlæg!E264","v":0},{"$f":"Produktionsanlæg!F264","v":0},{"$f":"Produktionsanlæg!G264","v":0},{"$f":"Produktionsanlæg!H264","v":0},{"$f":"Produktionsanlæg!I264","v":0},{"$f":"Produktionsanlæg!J264","v":0},{"$f":"Produktionsanlæg!K264","v":0},{"$f":"Produktionsanlæg!L264","v":0},{"$f":"Produktionsanlæg!M264","v":0},{"$f":"Produktionsanlæg!N264","v":0},{"$f":"Produktionsanlæg!O264","v":0},{"$f":"Produktionsanlæg!P264","v":0},{"$f":"Produktionsanlæg!Q264","v":0},{"$f":"Produktionsanlæg!R264","v":0},{"$f":"Produktionsanlæg!S264","v":0},{"$f":"Produktionsanlæg!T264","v":0},{"$f":"Produktionsanlæg!U264","v":0},{"$f":"Produktionsanlæg!V264","v":0},{"$f":"Produktionsanlæg!W264","v":0},{"$f":"Produktionsanlæg!X264","v":0},{"$f":"Produktionsanlæg!Y264","v":0},{"$f":"IF(COUNTIF(D264:Y264,\"<>0\")<=1,IF(SUM(D264:Y264)=0,0,(IF(SUM(D264:Y264)>0,IF(SUM(D264:Y264)<400,(1.2675*45967*SUM(D264:Y264)^(-0.4664)),(IF(SUM(D264:Y264)<2000,(39128*SUM(D264:Y264)^(-0.37661)),IF(SUM(D264:Y264)<5000,18893*SUM(D264:Y264)^(-0.28083),IF(SUM(D264:Y264)<100000,29680*SUM(D264:Y264)^(-0.24475),1773.1))))*100/115)*SUM(D264:Y264)*(IF(SUM(D239:Y239)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D264:Y264)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA264:AV264)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA264","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB264","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC264","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD264","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE264","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF264","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG264","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH264","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI264","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ264","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK264","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL264","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM264","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN264","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO264","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP264","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ264","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR264","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS264","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT264","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU264","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV264","v":0},{"$f":"SUM(D264:Y264)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D265","v":0},{"$f":"Produktionsanlæg!E265","v":0},{"$f":"Produktionsanlæg!F265","v":0},{"$f":"Produktionsanlæg!G265","v":0},{"$f":"Produktionsanlæg!H265","v":0},{"$f":"Produktionsanlæg!I265","v":0},{"$f":"Produktionsanlæg!J265","v":0},{"$f":"Produktionsanlæg!K265","v":0},{"$f":"Produktionsanlæg!L265","v":0},{"$f":"Produktionsanlæg!M265","v":0},{"$f":"Produktionsanlæg!N265","v":0},{"$f":"Produktionsanlæg!O265","v":0},{"$f":"Produktionsanlæg!P265","v":0},{"$f":"Produktionsanlæg!Q265","v":0},{"$f":"Produktionsanlæg!R265","v":0},{"$f":"Produktionsanlæg!S265","v":0},{"$f":"Produktionsanlæg!T265","v":0},{"$f":"Produktionsanlæg!U265","v":0},{"$f":"Produktionsanlæg!V265","v":0},{"$f":"Produktionsanlæg!W265","v":0},{"$f":"Produktionsanlæg!X265","v":0},{"$f":"Produktionsanlæg!Y265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D265:Y265,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D266","v":0},{"$f":"Produktionsanlæg!E266","v":0},{"$f":"Produktionsanlæg!F266","v":0},{"$f":"Produktionsanlæg!G266","v":0},{"$f":"Produktionsanlæg!H266","v":0},{"$f":"Produktionsanlæg!I266","v":0},{"$f":"Produktionsanlæg!J266","v":0},{"$f":"Produktionsanlæg!K266","v":0},{"$f":"Produktionsanlæg!L266","v":0},{"$f":"Produktionsanlæg!M266","v":0},{"$f":"Produktionsanlæg!N266","v":0},{"$f":"Produktionsanlæg!O266","v":0},{"$f":"Produktionsanlæg!P266","v":0},{"$f":"Produktionsanlæg!Q266","v":0},{"$f":"Produktionsanlæg!R266","v":0},{"$f":"Produktionsanlæg!S266","v":0},{"$f":"Produktionsanlæg!T266","v":0},{"$f":"Produktionsanlæg!U266","v":0},{"$f":"Produktionsanlæg!V266","v":0},{"$f":"Produktionsanlæg!W266","v":0},{"$f":"Produktionsanlæg!X266","v":0},{"$f":"Produktionsanlæg!Y266","v":0},{"$f":"IF(COUNTIF(D266:Y266,\"<>0\")<=1,IF(SUM(D266:Y266)=0,0,(IF(SUM(D266:Y266)>0,IF(SUM(D266:Y266)<400,(1.2675*45967*SUM(D266:Y266)^(-0.4664)),(IF(SUM(D266:Y266)<2000,(39128*SUM(D266:Y266)^(-0.37661)),IF(SUM(D266:Y266)<5000,18893*SUM(D266:Y266)^(-0.28083),IF(SUM(D266:Y266)<100000,29680*SUM(D266:Y266)^(-0.24475),1773.1))))*100/115)*SUM(D266:Y266)*(IF(SUM(D241:Y241)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D266:Y266)),$A$73)","v":0},{"$f":"D266*$Z266","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N266*$Z266","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X266*$Z266","v":0},0,{"$f":"+SUM(AA266:AV266)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA266","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB266","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC266","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD266","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE266","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF266","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG266","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH266","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI266","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ266","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK266","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL266","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM266","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN266","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO266","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP266","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ266","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR266","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS266","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT266","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU266","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV266","v":0},{"$f":"SUM(D266:Y266)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D267","v":0},{"$f":"Produktionsanlæg!E267","v":0},{"$f":"Produktionsanlæg!F267","v":0},{"$f":"Produktionsanlæg!G267","v":0},{"$f":"Produktionsanlæg!H267","v":0},{"$f":"Produktionsanlæg!I267","v":0},{"$f":"Produktionsanlæg!J267","v":0},{"$f":"Produktionsanlæg!K267","v":0},{"$f":"Produktionsanlæg!L267","v":0},{"$f":"Produktionsanlæg!M267","v":0},{"$f":"Produktionsanlæg!N267","v":0},{"$f":"Produktionsanlæg!O267","v":0},{"$f":"Produktionsanlæg!P267","v":0},{"$f":"Produktionsanlæg!Q267","v":0},{"$f":"Produktionsanlæg!R267","v":0},{"$f":"Produktionsanlæg!S267","v":0},{"$f":"Produktionsanlæg!T267","v":0},{"$f":"Produktionsanlæg!U267","v":0},{"$f":"Produktionsanlæg!V267","v":0},{"$f":"Produktionsanlæg!W267","v":0},{"$f":"Produktionsanlæg!X267","v":0},{"$f":"Produktionsanlæg!Y267","v":0},{"$f":"IF(COUNTIF(D267:Y267,\"<>0\")<=1,IF(SUM(D267:Y267)=0,0,(IF(SUM(D267:Y267)>0,IF(SUM(D267:Y267)<400,(1.2675*45967*SUM(D267:Y267)^(-0.4664)),(IF(SUM(D267:Y267)<2000,(39128*SUM(D267:Y267)^(-0.37661)),IF(SUM(D267:Y267)<5000,18893*SUM(D267:Y267)^(-0.28083),IF(SUM(D267:Y267)<100000,29680*SUM(D267:Y267)^(-0.24475),1773.1))))*100/115)*SUM(D267:Y267)*(IF(SUM(D242:Y242)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D267:Y267)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA267:AV267)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA267","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB267","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC267","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD267","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE267","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF267","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG267","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH267","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI267","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ267","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK267","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL267","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM267","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN267","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO267","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP267","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ267","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR267","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS267","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT267","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU267","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV267","v":0},{"$f":"SUM(D267:Y267)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D268","v":0},{"$f":"Produktionsanlæg!E268","v":0},{"$f":"Produktionsanlæg!F268","v":0},{"$f":"Produktionsanlæg!G268","v":0},{"$f":"Produktionsanlæg!H268","v":0},{"$f":"Produktionsanlæg!I268","v":0},{"$f":"Produktionsanlæg!J268","v":0},{"$f":"Produktionsanlæg!K268","v":0},{"$f":"Produktionsanlæg!L268","v":0},{"$f":"Produktionsanlæg!M268","v":0},{"$f":"Produktionsanlæg!N268","v":0},{"$f":"Produktionsanlæg!O268","v":0},{"$f":"Produktionsanlæg!P268","v":0},{"$f":"Produktionsanlæg!Q268","v":0},{"$f":"Produktionsanlæg!R268","v":0},{"$f":"Produktionsanlæg!S268","v":0},{"$f":"Produktionsanlæg!T268","v":0},{"$f":"Produktionsanlæg!U268","v":0},{"$f":"Produktionsanlæg!V268","v":0},{"$f":"Produktionsanlæg!W268","v":0},{"$f":"Produktionsanlæg!X268","v":0},{"$f":"Produktionsanlæg!Y268","v":0},{"$f":"IF(COUNTIF(D268:Y268,\"<>0\")<=1,IF(SUM(D268:Y268)=0,0,(IF(SUM(D268:Y268)>0,IF(SUM(D268:Y268)<400,(1.2675*45967*SUM(D268:Y268)^(-0.4664)),(IF(SUM(D268:Y268)<2000,(39128*SUM(D268:Y268)^(-0.37661)),IF(SUM(D268:Y268)<5000,18893*SUM(D268:Y268)^(-0.28083),IF(SUM(D268:Y268)<100000,29680*SUM(D268:Y268)^(-0.24475),1773.1))))*100/115)*SUM(D268:Y268)*(IF(SUM(D239:Y239)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D268:Y268)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA268:AV268)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA268","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB268","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC268","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD268","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE268","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF268","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG268","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH268","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI268","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ268","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK268","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL268","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM268","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN268","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO268","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP268","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ268","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR268","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS268","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT268","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU268","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV268","v":0},{"$f":"SUM(D268:Y268)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D269","v":0},{"$f":"Produktionsanlæg!E269","v":0},{"$f":"Produktionsanlæg!F269","v":0},{"$f":"Produktionsanlæg!G269","v":0},{"$f":"Produktionsanlæg!H269","v":0},{"$f":"Produktionsanlæg!I269","v":0},{"$f":"Produktionsanlæg!J269","v":0},{"$f":"Produktionsanlæg!K269","v":0},{"$f":"Produktionsanlæg!L269","v":0},{"$f":"Produktionsanlæg!M269","v":0},{"$f":"Produktionsanlæg!N269","v":0},{"$f":"Produktionsanlæg!O269","v":0},{"$f":"Produktionsanlæg!P269","v":0},{"$f":"Produktionsanlæg!Q269","v":0},{"$f":"Produktionsanlæg!R269","v":0},{"$f":"Produktionsanlæg!S269","v":0},{"$f":"Produktionsanlæg!T269","v":0},{"$f":"Produktionsanlæg!U269","v":0},{"$f":"Produktionsanlæg!V269","v":0},{"$f":"Produktionsanlæg!W269","v":0},{"$f":"Produktionsanlæg!X269","v":0},{"$f":"Produktionsanlæg!Y269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D269:Y269,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D270","v":0},{"$f":"Produktionsanlæg!E270","v":0},{"$f":"Produktionsanlæg!F270","v":0},{"$f":"Produktionsanlæg!G270","v":0},{"$f":"Produktionsanlæg!H270","v":0},{"$f":"Produktionsanlæg!I270","v":0},{"$f":"Produktionsanlæg!J270","v":0},{"$f":"Produktionsanlæg!K270","v":0},{"$f":"Produktionsanlæg!L270","v":0},{"$f":"Produktionsanlæg!M270","v":0},{"$f":"Produktionsanlæg!N270","v":0},{"$f":"Produktionsanlæg!O270","v":0},{"$f":"Produktionsanlæg!P270","v":0},{"$f":"Produktionsanlæg!Q270","v":0},{"$f":"Produktionsanlæg!R270","v":0},{"$f":"Produktionsanlæg!S270","v":0},{"$f":"Produktionsanlæg!T270","v":0},{"$f":"Produktionsanlæg!U270","v":0},{"$f":"Produktionsanlæg!V270","v":0},{"$f":"Produktionsanlæg!W270","v":0},{"$f":"Produktionsanlæg!X270","v":0},{"$f":"Produktionsanlæg!Y270","v":0},{"$f":"IF(COUNTIF(D270:Y270,\"<>0\")<=1,IF(SUM(D270:Y270)=0,0,(IF(SUM(D270:Y270)>0,IF(SUM(D270:Y270)<400,(1.2675*45967*SUM(D270:Y270)^(-0.4664)),(IF(SUM(D270:Y270)<2000,(39128*SUM(D270:Y270)^(-0.37661)),IF(SUM(D270:Y270)<5000,18893*SUM(D270:Y270)^(-0.28083),IF(SUM(D270:Y270)<100000,29680*SUM(D270:Y270)^(-0.24475),1773.1))))*100/115)*SUM(D270:Y270)*(IF(SUM(D241:Y241)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D270:Y270)),$A$73)","v":0},{"$f":"D270*$Z270","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N270*$Z270","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X270*$Z270","v":0},{"$f":"Y270*$Z270","v":0},{"$f":"+SUM(AA270:AV270)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA270","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB270","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC270","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD270","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE270","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF270","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG270","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH270","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI270","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ270","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK270","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL270","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM270","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN270","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO270","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP270","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ270","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR270","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS270","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT270","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU270","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV270","v":0},{"$f":"SUM(D270:Y270)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D271","v":0},{"$f":"Produktionsanlæg!E271","v":0},{"$f":"Produktionsanlæg!F271","v":0},{"$f":"Produktionsanlæg!G271","v":0},{"$f":"Produktionsanlæg!H271","v":0},{"$f":"Produktionsanlæg!I271","v":0},{"$f":"Produktionsanlæg!J271","v":0},{"$f":"Produktionsanlæg!K271","v":0},{"$f":"Produktionsanlæg!L271","v":0},{"$f":"Produktionsanlæg!M271","v":0},{"$f":"Produktionsanlæg!N271","v":0},{"$f":"Produktionsanlæg!O271","v":0},{"$f":"Produktionsanlæg!P271","v":0},{"$f":"Produktionsanlæg!Q271","v":0},{"$f":"Produktionsanlæg!R271","v":0},{"$f":"Produktionsanlæg!S271","v":0},{"$f":"Produktionsanlæg!T271","v":0},{"$f":"Produktionsanlæg!U271","v":0},{"$f":"Produktionsanlæg!V271","v":0},{"$f":"Produktionsanlæg!W271","v":0},{"$f":"Produktionsanlæg!X271","v":0},{"$f":"Produktionsanlæg!Y271","v":0},{"$f":"IF(COUNTIF(D271:Y271,\"<>0\")<=1,IF(SUM(D271:Y271)=0,0,(IF(SUM(D271:Y271)>0,IF(SUM(D271:Y271)<400,(1.2675*45967*SUM(D271:Y271)^(-0.4664)),(IF(SUM(D271:Y271)<2000,(39128*SUM(D271:Y271)^(-0.37661)),IF(SUM(D271:Y271)<5000,18893*SUM(D271:Y271)^(-0.28083),IF(SUM(D271:Y271)<100000,29680*SUM(D271:Y271)^(-0.24475),1773.1))))*100/115)*SUM(D271:Y271)*(IF(SUM(D242:Y242)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D271:Y271)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X271*$Z271","v":0},{"$f":"Y271*$Z271","v":0},{"$f":"+SUM(AA271:AV271)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA271","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB271","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC271","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD271","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE271","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF271","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG271","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH271","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI271","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ271","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK271","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL271","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM271","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN271","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO271","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP271","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ271","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR271","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS271","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT271","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU271","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV271","v":0},{"$f":"SUM(D271:Y271)","v":0}]
["Renseanlæg 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW273,AW276,AW301,AW326)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW274:AW275)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D274","v":0},{"$f":"Produktionsanlæg!E274","v":0},{"$f":"Produktionsanlæg!F274","v":0},{"$f":"Produktionsanlæg!G274","v":0},{"$f":"Produktionsanlæg!H274","v":0},{"$f":"Produktionsanlæg!I274","v":0},{"$f":"Produktionsanlæg!J274","v":0},{"$f":"Produktionsanlæg!K274","v":0},{"$f":"Produktionsanlæg!L274","v":0},{"$f":"Produktionsanlæg!M274","v":0},{"$f":"Produktionsanlæg!N274","v":0},{"$f":"Produktionsanlæg!O274","v":0},{"$f":"Produktionsanlæg!P274","v":0},{"$f":"Produktionsanlæg!Q274","v":0},{"$f":"Produktionsanlæg!R274","v":0},{"$f":"Produktionsanlæg!S274","v":0},{"$f":"Produktionsanlæg!T274","v":0},{"$f":"Produktionsanlæg!U274","v":0},{"$f":"Produktionsanlæg!V274","v":0},{"$f":"Produktionsanlæg!W274","v":0},{"$f":"Produktionsanlæg!X274","v":0},{"$f":"Produktionsanlæg!Y274","v":0},{"$f":"IF(COUNTIF(D274:Y274,\"<>0\")<=1,IF(SUM(D274:Y274)=0,0,(IF(SUM(D274:Y274)>0,IF(SUM(D274:Y274)<400,(1.2675*45967*SUM(D274:Y274)^(-0.4664)),(IF(SUM(D274:Y274)<2000,(39128*SUM(D274:Y274)^(-0.37661)),IF(SUM(D274:Y274)<5000,18893*SUM(D274:Y274)^(-0.28083),IF(SUM(D274:Y274)<100000,29680*SUM(D274:Y274)^(-0.24475),1773.1))))*100/115)*SUM(D274:Y274)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D274:Y274)),$A$73)","v":0},{"$f":"D274*$Z274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA274:AV274)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA274","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB274","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC274","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD274","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE274","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF274","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG274","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH274","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI274","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ274","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK274","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL274","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM274","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN274","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO274","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP274","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ274","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR274","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS274","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT274","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU274","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV274","v":0},{"$f":"SUM(D274:Y274)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D275","v":0},{"$f":"Produktionsanlæg!E275","v":0},{"$f":"Produktionsanlæg!F275","v":0},{"$f":"Produktionsanlæg!G275","v":0},{"$f":"Produktionsanlæg!H275","v":0},{"$f":"Produktionsanlæg!I275","v":0},{"$f":"Produktionsanlæg!J275","v":0},{"$f":"Produktionsanlæg!K275","v":0},{"$f":"Produktionsanlæg!L275","v":0},{"$f":"Produktionsanlæg!M275","v":0},{"$f":"Produktionsanlæg!N275","v":0},{"$f":"Produktionsanlæg!O275","v":0},{"$f":"Produktionsanlæg!P275","v":0},{"$f":"Produktionsanlæg!Q275","v":0},{"$f":"Produktionsanlæg!R275","v":0},{"$f":"Produktionsanlæg!S275","v":0},{"$f":"Produktionsanlæg!T275","v":0},{"$f":"Produktionsanlæg!U275","v":0},{"$f":"Produktionsanlæg!V275","v":0},{"$f":"Produktionsanlæg!W275","v":0},{"$f":"Produktionsanlæg!X275","v":0},{"$f":"Produktionsanlæg!Y275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D275:Y275,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW277:AW300)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D276:Y276)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D277","v":0},{"$f":"Produktionsanlæg!E277","v":0},{"$f":"Produktionsanlæg!F277","v":0},{"$f":"Produktionsanlæg!G277","v":0},{"$f":"Produktionsanlæg!H277","v":0},{"$f":"Produktionsanlæg!I277","v":0},{"$f":"Produktionsanlæg!J277","v":0},{"$f":"Produktionsanlæg!K277","v":0},{"$f":"Produktionsanlæg!L277","v":0},{"$f":"Produktionsanlæg!M277","v":0},{"$f":"Produktionsanlæg!N277","v":0},{"$f":"Produktionsanlæg!O277","v":0},{"$f":"Produktionsanlæg!P277","v":0},{"$f":"Produktionsanlæg!Q277","v":0},{"$f":"Produktionsanlæg!R277","v":0},{"$f":"Produktionsanlæg!S277","v":0},{"$f":"Produktionsanlæg!T277","v":0},{"$f":"Produktionsanlæg!U277","v":0},{"$f":"Produktionsanlæg!V277","v":0},{"$f":"Produktionsanlæg!W277","v":0},{"$f":"Produktionsanlæg!X277","v":0},{"$f":"Produktionsanlæg!Y277","v":0},{"$f":"IF(COUNTIF(D277:Y277,\"<>0\")<=1,IF(SUM(D277:Y277)=0,0,(IF(SUM(D277:Y277)>0,IF(SUM(D277:Y277)<400,(1.2675*45967*SUM(D277:Y277)^(-0.4664)),(IF(SUM(D277:Y277)<2000,(39128*SUM(D277:Y277)^(-0.37661)),IF(SUM(D277:Y277)<5000,18893*SUM(D277:Y277)^(-0.28083),IF(SUM(D277:Y277)<100000,29680*SUM(D277:Y277)^(-0.24475),1773.1))))*100/115)*SUM(D277:Y277)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D277:Y277)),$A$73)","v":0},{"$f":"D277*$Z277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA277:AV277)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA277","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB277","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC277","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD277","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE277","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF277","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG277","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH277","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI277","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ277","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK277","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL277","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM277","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN277","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO277","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP277","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ277","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR277","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS277","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT277","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU277","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV277","v":0},{"$f":"SUM(D277:Y277)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D278","v":0},{"$f":"Produktionsanlæg!E278","v":0},{"$f":"Produktionsanlæg!F278","v":0},{"$f":"Produktionsanlæg!G278","v":0},{"$f":"Produktionsanlæg!H278","v":0},{"$f":"Produktionsanlæg!I278","v":0},{"$f":"Produktionsanlæg!J278","v":0},{"$f":"Produktionsanlæg!K278","v":0},{"$f":"Produktionsanlæg!L278","v":0},{"$f":"Produktionsanlæg!M278","v":0},{"$f":"Produktionsanlæg!N278","v":0},{"$f":"Produktionsanlæg!O278","v":0},{"$f":"Produktionsanlæg!P278","v":0},{"$f":"Produktionsanlæg!Q278","v":0},{"$f":"Produktionsanlæg!R278","v":0},{"$f":"Produktionsanlæg!S278","v":0},{"$f":"Produktionsanlæg!T278","v":0},{"$f":"Produktionsanlæg!U278","v":0},{"$f":"Produktionsanlæg!V278","v":0},{"$f":"Produktionsanlæg!W278","v":0},{"$f":"Produktionsanlæg!X278","v":0},{"$f":"Produktionsanlæg!Y278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D278:Y278,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D279","v":0},{"$f":"Produktionsanlæg!E279","v":0},{"$f":"Produktionsanlæg!F279","v":0},{"$f":"Produktionsanlæg!G279","v":0},{"$f":"Produktionsanlæg!H279","v":0},{"$f":"Produktionsanlæg!I279","v":0},{"$f":"Produktionsanlæg!J279","v":0},{"$f":"Produktionsanlæg!K279","v":0},{"$f":"Produktionsanlæg!L279","v":0},{"$f":"Produktionsanlæg!M279","v":0},{"$f":"Produktionsanlæg!N279","v":0},{"$f":"Produktionsanlæg!O279","v":0},{"$f":"Produktionsanlæg!P279","v":0},{"$f":"Produktionsanlæg!Q279","v":0},{"$f":"Produktionsanlæg!R279","v":0},{"$f":"Produktionsanlæg!S279","v":0},{"$f":"Produktionsanlæg!T279","v":0},{"$f":"Produktionsanlæg!U279","v":0},{"$f":"Produktionsanlæg!V279","v":0},{"$f":"Produktionsanlæg!W279","v":0},{"$f":"Produktionsanlæg!X279","v":0},{"$f":"Produktionsanlæg!Y279","v":0},{"$f":"IF(COUNTIF(D279:Y279,\"<>0\")<=1,IF(SUM(D279:Y279)=0,0,(IF(SUM(D279:Y279)>0,IF(SUM(D279:Y279)<400,(1.2675*45967*SUM(D279:Y279)^(-0.4664)),(IF(SUM(D279:Y279)<2000,(39128*SUM(D279:Y279)^(-0.37661)),IF(SUM(D279:Y279)<5000,18893*SUM(D279:Y279)^(-0.28083),IF(SUM(D279:Y279)<100000,29680*SUM(D279:Y279)^(-0.24475),1773.1))))*100/115)*SUM(D279:Y279)*0.061,0)*1.15*1.06*0.43)/SUM(D279:Y279)),$A$73)","v":0},{"$f":"D279*$Z279","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N279*$Z279","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X279*$Z279","v":0},0,{"$f":"+SUM(AA279:AV279)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA279","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB279","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC279","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD279","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE279","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF279","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG279","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH279","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI279","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ279","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK279","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL279","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM279","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN279","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO279","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP279","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ279","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR279","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS279","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT279","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU279","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV279","v":0},{"$f":"SUM(D279:Y279)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D280","v":0},{"$f":"Produktionsanlæg!E280","v":0},{"$f":"Produktionsanlæg!F280","v":0},{"$f":"Produktionsanlæg!G280","v":0},{"$f":"Produktionsanlæg!H280","v":0},{"$f":"Produktionsanlæg!I280","v":0},{"$f":"Produktionsanlæg!J280","v":0},{"$f":"Produktionsanlæg!K280","v":0},{"$f":"Produktionsanlæg!L280","v":0},{"$f":"Produktionsanlæg!M280","v":0},{"$f":"Produktionsanlæg!N280","v":0},{"$f":"Produktionsanlæg!O280","v":0},{"$f":"Produktionsanlæg!P280","v":0},{"$f":"Produktionsanlæg!Q280","v":0},{"$f":"Produktionsanlæg!R280","v":0},{"$f":"Produktionsanlæg!S280","v":0},{"$f":"Produktionsanlæg!T280","v":0},{"$f":"Produktionsanlæg!U280","v":0},{"$f":"Produktionsanlæg!V280","v":0},{"$f":"Produktionsanlæg!W280","v":0},{"$f":"Produktionsanlæg!X280","v":0},{"$f":"Produktionsanlæg!Y280","v":0},{"$f":"IF(COUNTIF(D280:Y280,\"<>0\")<=1,IF(SUM(D280:Y280)=0,0,(IF(SUM(D280:Y280)>0,IF(SUM(D280:Y280)<400,(1.2675*45967*SUM(D280:Y280)^(-0.4664)),(IF(SUM(D280:Y280)<2000,(39128*SUM(D280:Y280)^(-0.37661)),IF(SUM(D280:Y280)<5000,18893*SUM(D280:Y280)^(-0.28083),IF(SUM(D280:Y280)<100000,29680*SUM(D280:Y280)^(-0.24475),1773.1))))*100/115)*SUM(D280:Y280)*0.061,0)*1.15*1.06*0.02)/SUM(D280:Y280)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA280:AV280)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA280","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB280","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC280","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD280","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE280","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF280","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG280","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH280","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI280","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ280","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK280","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL280","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM280","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN280","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO280","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP280","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ280","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR280","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS280","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT280","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU280","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV280","v":0},{"$f":"SUM(D280:Y280)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D281","v":0},{"$f":"Produktionsanlæg!E281","v":0},{"$f":"Produktionsanlæg!F281","v":0},{"$f":"Produktionsanlæg!G281","v":0},{"$f":"Produktionsanlæg!H281","v":0},{"$f":"Produktionsanlæg!I281","v":0},{"$f":"Produktionsanlæg!J281","v":0},{"$f":"Produktionsanlæg!K281","v":0},{"$f":"Produktionsanlæg!L281","v":0},{"$f":"Produktionsanlæg!M281","v":0},{"$f":"Produktionsanlæg!N281","v":0},{"$f":"Produktionsanlæg!O281","v":0},{"$f":"Produktionsanlæg!P281","v":0},{"$f":"Produktionsanlæg!Q281","v":0},{"$f":"Produktionsanlæg!R281","v":0},{"$f":"Produktionsanlæg!S281","v":0},{"$f":"Produktionsanlæg!T281","v":0},{"$f":"Produktionsanlæg!U281","v":0},{"$f":"Produktionsanlæg!V281","v":0},{"$f":"Produktionsanlæg!W281","v":0},{"$f":"Produktionsanlæg!X281","v":0},{"$f":"Produktionsanlæg!Y281","v":0},{"$f":"IF(COUNTIF(D281:Y281,\"<>0\")<=1,IF(SUM(D281:Y281)=0,0,(IF(SUM(D281:Y281)>0,IF(SUM(D281:Y281)<400,(1.2675*45967*SUM(D281:Y281)^(-0.4664)),(IF(SUM(D281:Y281)<2000,(39128*SUM(D281:Y281)^(-0.37661)),IF(SUM(D281:Y281)<5000,18893*SUM(D281:Y281)^(-0.28083),IF(SUM(D281:Y281)<100000,29680*SUM(D281:Y281)^(-0.24475),1773.1))))*100/115)*SUM(D281:Y281)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D281:Y281)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA281:AV281)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA281","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB281","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC281","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD281","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE281","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF281","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG281","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH281","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI281","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ281","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK281","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL281","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM281","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN281","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO281","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP281","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ281","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR281","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS281","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT281","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU281","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV281","v":0},{"$f":"SUM(D281:Y281)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D282","v":0},{"$f":"Produktionsanlæg!E282","v":0},{"$f":"Produktionsanlæg!F282","v":0},{"$f":"Produktionsanlæg!G282","v":0},{"$f":"Produktionsanlæg!H282","v":0},{"$f":"Produktionsanlæg!I282","v":0},{"$f":"Produktionsanlæg!J282","v":0},{"$f":"Produktionsanlæg!K282","v":0},{"$f":"Produktionsanlæg!L282","v":0},{"$f":"Produktionsanlæg!M282","v":0},{"$f":"Produktionsanlæg!N282","v":0},{"$f":"Produktionsanlæg!O282","v":0},{"$f":"Produktionsanlæg!P282","v":0},{"$f":"Produktionsanlæg!Q282","v":0},{"$f":"Produktionsanlæg!R282","v":0},{"$f":"Produktionsanlæg!S282","v":0},{"$f":"Produktionsanlæg!T282","v":0},{"$f":"Produktionsanlæg!U282","v":0},{"$f":"Produktionsanlæg!V282","v":0},{"$f":"Produktionsanlæg!W282","v":0},{"$f":"Produktionsanlæg!X282","v":0},{"$f":"Produktionsanlæg!Y282","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D282:Y282,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D283","v":0},{"$f":"Produktionsanlæg!E283","v":0},{"$f":"Produktionsanlæg!F283","v":0},{"$f":"Produktionsanlæg!G283","v":0},{"$f":"Produktionsanlæg!H283","v":0},{"$f":"Produktionsanlæg!I283","v":0},{"$f":"Produktionsanlæg!J283","v":0},{"$f":"Produktionsanlæg!K283","v":0},{"$f":"Produktionsanlæg!L283","v":0},{"$f":"Produktionsanlæg!M283","v":0},{"$f":"Produktionsanlæg!N283","v":0},{"$f":"Produktionsanlæg!O283","v":0},{"$f":"Produktionsanlæg!P283","v":0},{"$f":"Produktionsanlæg!Q283","v":0},{"$f":"Produktionsanlæg!R283","v":0},{"$f":"Produktionsanlæg!S283","v":0},{"$f":"Produktionsanlæg!T283","v":0},{"$f":"Produktionsanlæg!U283","v":0},{"$f":"Produktionsanlæg!V283","v":0},{"$f":"Produktionsanlæg!W283","v":0},{"$f":"Produktionsanlæg!X283","v":0},{"$f":"Produktionsanlæg!Y283","v":0},{"$f":"IF(COUNTIF(D283:Y283,\"<>0\")<=1,IF(SUM(D283:Y283)=0,0,(IF(SUM(D283:Y283)>0,IF(SUM(D283:Y283)<400,(1.2675*45967*SUM(D283:Y283)^(-0.4664)),(IF(SUM(D283:Y283)<2000,(39128*SUM(D283:Y283)^(-0.37661)),IF(SUM(D283:Y283)<5000,18893*SUM(D283:Y283)^(-0.28083),IF(SUM(D283:Y283)<100000,29680*SUM(D283:Y283)^(-0.24475),1773.1))))*100/115)*SUM(D283:Y283)*0.0173,0)*1.15*1.06*0.43)/SUM(D283:Y283)),$A$73)","v":0},{"$f":"D283*$Z283","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N283*$Z283","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X283*$Z283","v":0},0,{"$f":"+SUM(AA283:AV283)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA283","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB283","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC283","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD283","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE283","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF283","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG283","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH283","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI283","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ283","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK283","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL283","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM283","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN283","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO283","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP283","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ283","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR283","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS283","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT283","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU283","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV283","v":0},{"$f":"SUM(D283:Y283)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D284","v":0},{"$f":"Produktionsanlæg!E284","v":0},{"$f":"Produktionsanlæg!F284","v":0},{"$f":"Produktionsanlæg!G284","v":0},{"$f":"Produktionsanlæg!H284","v":0},{"$f":"Produktionsanlæg!I284","v":0},{"$f":"Produktionsanlæg!J284","v":0},{"$f":"Produktionsanlæg!K284","v":0},{"$f":"Produktionsanlæg!L284","v":0},{"$f":"Produktionsanlæg!M284","v":0},{"$f":"Produktionsanlæg!N284","v":0},{"$f":"Produktionsanlæg!O284","v":0},{"$f":"Produktionsanlæg!P284","v":0},{"$f":"Produktionsanlæg!Q284","v":0},{"$f":"Produktionsanlæg!R284","v":0},{"$f":"Produktionsanlæg!S284","v":0},{"$f":"Produktionsanlæg!T284","v":0},{"$f":"Produktionsanlæg!U284","v":0},{"$f":"Produktionsanlæg!V284","v":0},{"$f":"Produktionsanlæg!W284","v":0},{"$f":"Produktionsanlæg!X284","v":0},{"$f":"Produktionsanlæg!Y284","v":0},{"$f":"IF(COUNTIF(D284:Y284,\"<>0\")<=1,IF(SUM(D284:Y284)=0,0,(IF(SUM(D284:Y284)>0,IF(SUM(D284:Y284)<400,(1.2675*45967*SUM(D284:Y284)^(-0.4664)),(IF(SUM(D284:Y284)<2000,(39128*SUM(D284:Y284)^(-0.37661)),IF(SUM(D284:Y284)<5000,18893*SUM(D284:Y284)^(-0.28083),IF(SUM(D284:Y284)<100000,29680*SUM(D284:Y284)^(-0.24475),1773.1))))*100/115)*SUM(D284:Y284)*0.0173,0)*1.15*1.06*0.02)/SUM(D284:Y284)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA284:AV284)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA284","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB284","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC284","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD284","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE284","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF284","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG284","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH284","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI284","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ284","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK284","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL284","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM284","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN284","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO284","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP284","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ284","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR284","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS284","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT284","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU284","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV284","v":0},{"$f":"SUM(D284:Y284)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D285","v":0},{"$f":"Produktionsanlæg!E285","v":0},{"$f":"Produktionsanlæg!F285","v":0},{"$f":"Produktionsanlæg!G285","v":0},{"$f":"Produktionsanlæg!H285","v":0},{"$f":"Produktionsanlæg!I285","v":0},{"$f":"Produktionsanlæg!J285","v":0},{"$f":"Produktionsanlæg!K285","v":0},{"$f":"Produktionsanlæg!L285","v":0},{"$f":"Produktionsanlæg!M285","v":0},{"$f":"Produktionsanlæg!N285","v":0},{"$f":"Produktionsanlæg!O285","v":0},{"$f":"Produktionsanlæg!P285","v":0},{"$f":"Produktionsanlæg!Q285","v":0},{"$f":"Produktionsanlæg!R285","v":0},{"$f":"Produktionsanlæg!S285","v":0},{"$f":"Produktionsanlæg!T285","v":0},{"$f":"Produktionsanlæg!U285","v":0},{"$f":"Produktionsanlæg!V285","v":0},{"$f":"Produktionsanlæg!W285","v":0},{"$f":"Produktionsanlæg!X285","v":0},{"$f":"Produktionsanlæg!Y285","v":0},{"$f":"IF(COUNTIF(D285:Y285,\"<>0\")<=1,IF(SUM(D285:Y285)=0,0,(IF(SUM(D285:Y285)>0,IF(SUM(D285:Y285)<400,(1.2675*45967*SUM(D285:Y285)^(-0.4664)),(IF(SUM(D285:Y285)<2000,(39128*SUM(D285:Y285)^(-0.37661)),IF(SUM(D285:Y285)<5000,18893*SUM(D285:Y285)^(-0.28083),IF(SUM(D285:Y285)<100000,29680*SUM(D285:Y285)^(-0.24475),1773.1))))*100/115)*SUM(D285:Y285)*(IF(SUM(D285:Y285)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D285:Y285)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA285:AV285)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA285","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB285","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC285","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD285","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE285","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF285","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG285","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH285","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI285","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ285","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK285","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL285","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM285","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN285","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO285","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP285","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ285","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR285","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS285","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT285","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU285","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV285","v":0},{"$f":"SUM(D285:Y285)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D286","v":0},{"$f":"Produktionsanlæg!E286","v":0},{"$f":"Produktionsanlæg!F286","v":0},{"$f":"Produktionsanlæg!G286","v":0},{"$f":"Produktionsanlæg!H286","v":0},{"$f":"Produktionsanlæg!I286","v":0},{"$f":"Produktionsanlæg!J286","v":0},{"$f":"Produktionsanlæg!K286","v":0},{"$f":"Produktionsanlæg!L286","v":0},{"$f":"Produktionsanlæg!M286","v":0},{"$f":"Produktionsanlæg!N286","v":0},{"$f":"Produktionsanlæg!O286","v":0},{"$f":"Produktionsanlæg!P286","v":0},{"$f":"Produktionsanlæg!Q286","v":0},{"$f":"Produktionsanlæg!R286","v":0},{"$f":"Produktionsanlæg!S286","v":0},{"$f":"Produktionsanlæg!T286","v":0},{"$f":"Produktionsanlæg!U286","v":0},{"$f":"Produktionsanlæg!V286","v":0},{"$f":"Produktionsanlæg!W286","v":0},{"$f":"Produktionsanlæg!X286","v":0},{"$f":"Produktionsanlæg!Y286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D286:Y286,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D287","v":0},{"$f":"Produktionsanlæg!E287","v":0},{"$f":"Produktionsanlæg!F287","v":0},{"$f":"Produktionsanlæg!G287","v":0},{"$f":"Produktionsanlæg!H287","v":0},{"$f":"Produktionsanlæg!I287","v":0},{"$f":"Produktionsanlæg!J287","v":0},{"$f":"Produktionsanlæg!K287","v":0},{"$f":"Produktionsanlæg!L287","v":0},{"$f":"Produktionsanlæg!M287","v":0},{"$f":"Produktionsanlæg!N287","v":0},{"$f":"Produktionsanlæg!O287","v":0},{"$f":"Produktionsanlæg!P287","v":0},{"$f":"Produktionsanlæg!Q287","v":0},{"$f":"Produktionsanlæg!R287","v":0},{"$f":"Produktionsanlæg!S287","v":0},{"$f":"Produktionsanlæg!T287","v":0},{"$f":"Produktionsanlæg!U287","v":0},{"$f":"Produktionsanlæg!V287","v":0},{"$f":"Produktionsanlæg!W287","v":0},{"$f":"Produktionsanlæg!X287","v":0},{"$f":"Produktionsanlæg!Y287","v":0},{"$f":"IF(COUNTIF(D287:Y287,\"<>0\")<=1,IF(SUM(D287:Y287)=0,0,(IF(SUM(D287:Y287)>0,IF(SUM(D287:Y287)<400,(1.2675*45967*SUM(D287:Y287)^(-0.4664)),(IF(SUM(D287:Y287)<2000,(39128*SUM(D287:Y287)^(-0.37661)),IF(SUM(D287:Y287)<5000,18893*SUM(D287:Y287)^(-0.28083),IF(SUM(D287:Y287)<100000,29680*SUM(D287:Y287)^(-0.24475),1773.1))))*100/115)*SUM(D287:Y287)*(IF(SUM(D287:Y287)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D287:Y287)),$A$73)","v":0},{"$f":"D287*$Z287","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N287*$Z287","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X287*$Z287","v":0},0,{"$f":"+SUM(AA287:AV287)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA287","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB287","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC287","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD287","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE287","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF287","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG287","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH287","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI287","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ287","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK287","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL287","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM287","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN287","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO287","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP287","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ287","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR287","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS287","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT287","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU287","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV287","v":0},{"$f":"SUM(D287:Y287)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D288","v":0},{"$f":"Produktionsanlæg!E288","v":0},{"$f":"Produktionsanlæg!F288","v":0},{"$f":"Produktionsanlæg!G288","v":0},{"$f":"Produktionsanlæg!H288","v":0},{"$f":"Produktionsanlæg!I288","v":0},{"$f":"Produktionsanlæg!J288","v":0},{"$f":"Produktionsanlæg!K288","v":0},{"$f":"Produktionsanlæg!L288","v":0},{"$f":"Produktionsanlæg!M288","v":0},{"$f":"Produktionsanlæg!N288","v":0},{"$f":"Produktionsanlæg!O288","v":0},{"$f":"Produktionsanlæg!P288","v":0},{"$f":"Produktionsanlæg!Q288","v":0},{"$f":"Produktionsanlæg!R288","v":0},{"$f":"Produktionsanlæg!S288","v":0},{"$f":"Produktionsanlæg!T288","v":0},{"$f":"Produktionsanlæg!U288","v":0},{"$f":"Produktionsanlæg!V288","v":0},{"$f":"Produktionsanlæg!W288","v":0},{"$f":"Produktionsanlæg!X288","v":0},{"$f":"Produktionsanlæg!Y288","v":0},{"$f":"IF(COUNTIF(D288:Y288,\"<>0\")<=1,IF(SUM(D288:Y288)=0,0,(IF(SUM(D288:Y288)>0,IF(SUM(D288:Y288)<400,(1.2675*45967*SUM(D288:Y288)^(-0.4664)),(IF(SUM(D288:Y288)<2000,(39128*SUM(D288:Y288)^(-0.37661)),IF(SUM(D288:Y288)<5000,18893*SUM(D288:Y288)^(-0.28083),IF(SUM(D288:Y288)<100000,29680*SUM(D288:Y288)^(-0.24475),1773.1))))*100/115)*SUM(D288:Y288)*(IF(SUM(D288:Y288)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D288:Y288)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA288:AV288)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA288","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB288","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC288","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD288","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE288","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF288","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG288","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH288","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI288","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ288","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK288","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL288","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM288","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN288","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO288","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP288","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ288","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR288","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS288","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT288","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU288","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV288","v":0},{"$f":"SUM(D288:Y288)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D289","v":0},{"$f":"Produktionsanlæg!E289","v":0},{"$f":"Produktionsanlæg!F289","v":0},{"$f":"Produktionsanlæg!G289","v":0},{"$f":"Produktionsanlæg!H289","v":0},{"$f":"Produktionsanlæg!I289","v":0},{"$f":"Produktionsanlæg!J289","v":0},{"$f":"Produktionsanlæg!K289","v":0},{"$f":"Produktionsanlæg!L289","v":0},{"$f":"Produktionsanlæg!M289","v":0},{"$f":"Produktionsanlæg!N289","v":0},{"$f":"Produktionsanlæg!O289","v":0},{"$f":"Produktionsanlæg!P289","v":0},{"$f":"Produktionsanlæg!Q289","v":0},{"$f":"Produktionsanlæg!R289","v":0},{"$f":"Produktionsanlæg!S289","v":0},{"$f":"Produktionsanlæg!T289","v":0},{"$f":"Produktionsanlæg!U289","v":0},{"$f":"Produktionsanlæg!V289","v":0},{"$f":"Produktionsanlæg!W289","v":0},{"$f":"Produktionsanlæg!X289","v":0},{"$f":"Produktionsanlæg!Y289","v":0},{"$f":"IF(COUNTIF(D289:Y289,\"<>0\")<=1,IF(SUM(D289:Y289)=0,0,(IF(SUM(D289:Y289)>0,IF(SUM(D289:Y289)<400,(1.2675*45967*SUM(D289:Y289)^(-0.4664)),(IF(SUM(D289:Y289)<2000,(39128*SUM(D289:Y289)^(-0.37661)),IF(SUM(D289:Y289)<5000,18893*SUM(D289:Y289)^(-0.28083),IF(SUM(D289:Y289)<100000,29680*SUM(D289:Y289)^(-0.24475),1773.1))))*100/115)*SUM(D289:Y289)*(IF(SUM(D285:Y285)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D289:Y289)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA289:AV289)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA289","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB289","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC289","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD289","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE289","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF289","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG289","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH289","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI289","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ289","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK289","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL289","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM289","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN289","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO289","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP289","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ289","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR289","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS289","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT289","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU289","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV289","v":0},{"$f":"SUM(D289:Y289)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D290","v":0},{"$f":"Produktionsanlæg!E290","v":0},{"$f":"Produktionsanlæg!F290","v":0},{"$f":"Produktionsanlæg!G290","v":0},{"$f":"Produktionsanlæg!H290","v":0},{"$f":"Produktionsanlæg!I290","v":0},{"$f":"Produktionsanlæg!J290","v":0},{"$f":"Produktionsanlæg!K290","v":0},{"$f":"Produktionsanlæg!L290","v":0},{"$f":"Produktionsanlæg!M290","v":0},{"$f":"Produktionsanlæg!N290","v":0},{"$f":"Produktionsanlæg!O290","v":0},{"$f":"Produktionsanlæg!P290","v":0},{"$f":"Produktionsanlæg!Q290","v":0},{"$f":"Produktionsanlæg!R290","v":0},{"$f":"Produktionsanlæg!S290","v":0},{"$f":"Produktionsanlæg!T290","v":0},{"$f":"Produktionsanlæg!U290","v":0},{"$f":"Produktionsanlæg!V290","v":0},{"$f":"Produktionsanlæg!W290","v":0},{"$f":"Produktionsanlæg!X290","v":0},{"$f":"Produktionsanlæg!Y290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D290:Y290,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D291","v":0},{"$f":"Produktionsanlæg!E291","v":0},{"$f":"Produktionsanlæg!F291","v":0},{"$f":"Produktionsanlæg!G291","v":0},{"$f":"Produktionsanlæg!H291","v":0},{"$f":"Produktionsanlæg!I291","v":0},{"$f":"Produktionsanlæg!J291","v":0},{"$f":"Produktionsanlæg!K291","v":0},{"$f":"Produktionsanlæg!L291","v":0},{"$f":"Produktionsanlæg!M291","v":0},{"$f":"Produktionsanlæg!N291","v":0},{"$f":"Produktionsanlæg!O291","v":0},{"$f":"Produktionsanlæg!P291","v":0},{"$f":"Produktionsanlæg!Q291","v":0},{"$f":"Produktionsanlæg!R291","v":0},{"$f":"Produktionsanlæg!S291","v":0},{"$f":"Produktionsanlæg!T291","v":0},{"$f":"Produktionsanlæg!U291","v":0},{"$f":"Produktionsanlæg!V291","v":0},{"$f":"Produktionsanlæg!W291","v":0},{"$f":"Produktionsanlæg!X291","v":0},{"$f":"Produktionsanlæg!Y291","v":0},{"$f":"IF(COUNTIF(D291:Y291,\"<>0\")<=1,IF(SUM(D291:Y291)=0,0,(IF(SUM(D291:Y291)>0,IF(SUM(D291:Y291)<400,(1.2675*45967*SUM(D291:Y291)^(-0.4664)),(IF(SUM(D291:Y291)<2000,(39128*SUM(D291:Y291)^(-0.37661)),IF(SUM(D291:Y291)<5000,18893*SUM(D291:Y291)^(-0.28083),IF(SUM(D291:Y291)<100000,29680*SUM(D291:Y291)^(-0.24475),1773.1))))*100/115)*SUM(D291:Y291)*(IF(SUM(D287:Y287)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D291:Y291)),$A$73)","v":0},{"$f":"D291*$Z291","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N291*$Z291","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X291*$Z291","v":0},0,{"$f":"+SUM(AA291:AV291)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA291","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB291","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC291","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD291","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE291","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF291","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG291","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH291","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI291","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ291","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK291","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL291","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM291","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN291","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO291","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP291","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ291","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR291","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS291","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT291","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU291","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV291","v":0},{"$f":"SUM(D291:Y291)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D292","v":0},{"$f":"Produktionsanlæg!E292","v":0},{"$f":"Produktionsanlæg!F292","v":0},{"$f":"Produktionsanlæg!G292","v":0},{"$f":"Produktionsanlæg!H292","v":0},{"$f":"Produktionsanlæg!I292","v":0},{"$f":"Produktionsanlæg!J292","v":0},{"$f":"Produktionsanlæg!K292","v":0},{"$f":"Produktionsanlæg!L292","v":0},{"$f":"Produktionsanlæg!M292","v":0},{"$f":"Produktionsanlæg!N292","v":0},{"$f":"Produktionsanlæg!O292","v":0},{"$f":"Produktionsanlæg!P292","v":0},{"$f":"Produktionsanlæg!Q292","v":0},{"$f":"Produktionsanlæg!R292","v":0},{"$f":"Produktionsanlæg!S292","v":0},{"$f":"Produktionsanlæg!T292","v":0},{"$f":"Produktionsanlæg!U292","v":0},{"$f":"Produktionsanlæg!V292","v":0},{"$f":"Produktionsanlæg!W292","v":0},{"$f":"Produktionsanlæg!X292","v":0},{"$f":"Produktionsanlæg!Y292","v":0},{"$f":"IF(COUNTIF(D292:Y292,\"<>0\")<=1,IF(SUM(D292:Y292)=0,0,(IF(SUM(D292:Y292)>0,IF(SUM(D292:Y292)<400,(1.2675*45967*SUM(D292:Y292)^(-0.4664)),(IF(SUM(D292:Y292)<2000,(39128*SUM(D292:Y292)^(-0.37661)),IF(SUM(D292:Y292)<5000,18893*SUM(D292:Y292)^(-0.28083),IF(SUM(D292:Y292)<100000,29680*SUM(D292:Y292)^(-0.24475),1773.1))))*100/115)*SUM(D292:Y292)*(IF(SUM(D288:Y288)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D292:Y292)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA292:AV292)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA292","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB292","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC292","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD292","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE292","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF292","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG292","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH292","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI292","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ292","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK292","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL292","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM292","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN292","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO292","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP292","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ292","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR292","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS292","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT292","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU292","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV292","v":0},{"$f":"SUM(D292:Y292)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D293","v":0},{"$f":"Produktionsanlæg!E293","v":0},{"$f":"Produktionsanlæg!F293","v":0},{"$f":"Produktionsanlæg!G293","v":0},{"$f":"Produktionsanlæg!H293","v":0},{"$f":"Produktionsanlæg!I293","v":0},{"$f":"Produktionsanlæg!J293","v":0},{"$f":"Produktionsanlæg!K293","v":0},{"$f":"Produktionsanlæg!L293","v":0},{"$f":"Produktionsanlæg!M293","v":0},{"$f":"Produktionsanlæg!N293","v":0},{"$f":"Produktionsanlæg!O293","v":0},{"$f":"Produktionsanlæg!P293","v":0},{"$f":"Produktionsanlæg!Q293","v":0},{"$f":"Produktionsanlæg!R293","v":0},{"$f":"Produktionsanlæg!S293","v":0},{"$f":"Produktionsanlæg!T293","v":0},{"$f":"Produktionsanlæg!U293","v":0},{"$f":"Produktionsanlæg!V293","v":0},{"$f":"Produktionsanlæg!W293","v":0},{"$f":"Produktionsanlæg!X293","v":0},{"$f":"Produktionsanlæg!Y293","v":0},{"$f":"IF(COUNTIF(D293:Y293,\"<>0\")<=1,IF(SUM(D293:Y293)=0,0,(IF(SUM(D293:Y293)>0,IF(SUM(D293:Y293)<400,(1.2675*45967*SUM(D293:Y293)^(-0.4664)),(IF(SUM(D293:Y293)<2000,(39128*SUM(D293:Y293)^(-0.37661)),IF(SUM(D293:Y293)<5000,18893*SUM(D293:Y293)^(-0.28083),IF(SUM(D293:Y293)<100000,29680*SUM(D293:Y293)^(-0.24475),1773.1))))*100/115)*SUM(D293:Y293)*(IF(SUM(D285:Y285)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D293:Y293)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA293:AV293)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA293","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB293","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC293","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD293","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE293","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF293","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG293","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH293","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI293","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ293","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK293","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL293","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM293","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN293","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO293","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP293","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ293","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR293","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS293","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT293","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU293","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV293","v":0},{"$f":"SUM(D293:Y293)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D294","v":0},{"$f":"Produktionsanlæg!E294","v":0},{"$f":"Produktionsanlæg!F294","v":0},{"$f":"Produktionsanlæg!G294","v":0},{"$f":"Produktionsanlæg!H294","v":0},{"$f":"Produktionsanlæg!I294","v":0},{"$f":"Produktionsanlæg!J294","v":0},{"$f":"Produktionsanlæg!K294","v":0},{"$f":"Produktionsanlæg!L294","v":0},{"$f":"Produktionsanlæg!M294","v":0},{"$f":"Produktionsanlæg!N294","v":0},{"$f":"Produktionsanlæg!O294","v":0},{"$f":"Produktionsanlæg!P294","v":0},{"$f":"Produktionsanlæg!Q294","v":0},{"$f":"Produktionsanlæg!R294","v":0},{"$f":"Produktionsanlæg!S294","v":0},{"$f":"Produktionsanlæg!T294","v":0},{"$f":"Produktionsanlæg!U294","v":0},{"$f":"Produktionsanlæg!V294","v":0},{"$f":"Produktionsanlæg!W294","v":0},{"$f":"Produktionsanlæg!X294","v":0},{"$f":"Produktionsanlæg!Y294","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D294:Y294,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D295","v":0},{"$f":"Produktionsanlæg!E295","v":0},{"$f":"Produktionsanlæg!F295","v":0},{"$f":"Produktionsanlæg!G295","v":0},{"$f":"Produktionsanlæg!H295","v":0},{"$f":"Produktionsanlæg!I295","v":0},{"$f":"Produktionsanlæg!J295","v":0},{"$f":"Produktionsanlæg!K295","v":0},{"$f":"Produktionsanlæg!L295","v":0},{"$f":"Produktionsanlæg!M295","v":0},{"$f":"Produktionsanlæg!N295","v":0},{"$f":"Produktionsanlæg!O295","v":0},{"$f":"Produktionsanlæg!P295","v":0},{"$f":"Produktionsanlæg!Q295","v":0},{"$f":"Produktionsanlæg!R295","v":0},{"$f":"Produktionsanlæg!S295","v":0},{"$f":"Produktionsanlæg!T295","v":0},{"$f":"Produktionsanlæg!U295","v":0},{"$f":"Produktionsanlæg!V295","v":0},{"$f":"Produktionsanlæg!W295","v":0},{"$f":"Produktionsanlæg!X295","v":0},{"$f":"Produktionsanlæg!Y295","v":0},{"$f":"IF(COUNTIF(D295:Y295,\"<>0\")<=1,IF(SUM(D295:Y295)=0,0,(IF(SUM(D295:Y295)>0,IF(SUM(D295:Y295)<400,(1.2675*45967*SUM(D295:Y295)^(-0.4664)),(IF(SUM(D295:Y295)<2000,(39128*SUM(D295:Y295)^(-0.37661)),IF(SUM(D295:Y295)<5000,18893*SUM(D295:Y295)^(-0.28083),IF(SUM(D295:Y295)<100000,29680*SUM(D295:Y295)^(-0.24475),1773.1))))*100/115)*SUM(D295:Y295)*(IF(SUM(D287:Y287)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D295:Y295)),$A$73)","v":0},{"$f":"D295*$Z295","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N295*$Z295","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X295*$Z295","v":0},0,{"$f":"+SUM(AA295:AV295)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA295","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB295","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC295","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD295","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE295","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF295","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG295","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH295","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI295","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ295","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK295","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL295","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM295","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN295","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO295","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP295","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ295","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR295","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS295","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT295","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU295","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV295","v":0},{"$f":"SUM(D295:Y295)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D296","v":0},{"$f":"Produktionsanlæg!E296","v":0},{"$f":"Produktionsanlæg!F296","v":0},{"$f":"Produktionsanlæg!G296","v":0},{"$f":"Produktionsanlæg!H296","v":0},{"$f":"Produktionsanlæg!I296","v":0},{"$f":"Produktionsanlæg!J296","v":0},{"$f":"Produktionsanlæg!K296","v":0},{"$f":"Produktionsanlæg!L296","v":0},{"$f":"Produktionsanlæg!M296","v":0},{"$f":"Produktionsanlæg!N296","v":0},{"$f":"Produktionsanlæg!O296","v":0},{"$f":"Produktionsanlæg!P296","v":0},{"$f":"Produktionsanlæg!Q296","v":0},{"$f":"Produktionsanlæg!R296","v":0},{"$f":"Produktionsanlæg!S296","v":0},{"$f":"Produktionsanlæg!T296","v":0},{"$f":"Produktionsanlæg!U296","v":0},{"$f":"Produktionsanlæg!V296","v":0},{"$f":"Produktionsanlæg!W296","v":0},{"$f":"Produktionsanlæg!X296","v":0},{"$f":"Produktionsanlæg!Y296","v":0},{"$f":"IF(COUNTIF(D296:Y296,\"<>0\")<=1,IF(SUM(D296:Y296)=0,0,(IF(SUM(D296:Y296)>0,IF(SUM(D296:Y296)<400,(1.2675*45967*SUM(D296:Y296)^(-0.4664)),(IF(SUM(D296:Y296)<2000,(39128*SUM(D296:Y296)^(-0.37661)),IF(SUM(D296:Y296)<5000,18893*SUM(D296:Y296)^(-0.28083),IF(SUM(D296:Y296)<100000,29680*SUM(D296:Y296)^(-0.24475),1773.1))))*100/115)*SUM(D296:Y296)*(IF(SUM(D288:Y288)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D296:Y296)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA296:AV296)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA296","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB296","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC296","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD296","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE296","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF296","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG296","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH296","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI296","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ296","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK296","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL296","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM296","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN296","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO296","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP296","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ296","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR296","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS296","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT296","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU296","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV296","v":0},{"$f":"SUM(D296:Y296)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D297","v":0},{"$f":"Produktionsanlæg!E297","v":0},{"$f":"Produktionsanlæg!F297","v":0},{"$f":"Produktionsanlæg!G297","v":0},{"$f":"Produktionsanlæg!H297","v":0},{"$f":"Produktionsanlæg!I297","v":0},{"$f":"Produktionsanlæg!J297","v":0},{"$f":"Produktionsanlæg!K297","v":0},{"$f":"Produktionsanlæg!L297","v":0},{"$f":"Produktionsanlæg!M297","v":0},{"$f":"Produktionsanlæg!N297","v":0},{"$f":"Produktionsanlæg!O297","v":0},{"$f":"Produktionsanlæg!P297","v":0},{"$f":"Produktionsanlæg!Q297","v":0},{"$f":"Produktionsanlæg!R297","v":0},{"$f":"Produktionsanlæg!S297","v":0},{"$f":"Produktionsanlæg!T297","v":0},{"$f":"Produktionsanlæg!U297","v":0},{"$f":"Produktionsanlæg!V297","v":0},{"$f":"Produktionsanlæg!W297","v":0},{"$f":"Produktionsanlæg!X297","v":0},{"$f":"Produktionsanlæg!Y297","v":0},{"$f":"IF(COUNTIF(D297:Y297,\"<>0\")<=1,IF(SUM(D297:Y297)=0,0,(IF(SUM(D297:Y297)>0,IF(SUM(D297:Y297)<400,(1.2675*45967*SUM(D297:Y297)^(-0.4664)),(IF(SUM(D297:Y297)<2000,(39128*SUM(D297:Y297)^(-0.37661)),IF(SUM(D297:Y297)<5000,18893*SUM(D297:Y297)^(-0.28083),IF(SUM(D297:Y297)<100000,29680*SUM(D297:Y297)^(-0.24475),1773.1))))*100/115)*SUM(D297:Y297)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D297:Y297)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA297:AV297)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA297","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB297","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC297","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD297","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE297","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF297","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG297","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH297","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI297","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ297","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK297","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL297","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM297","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN297","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO297","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP297","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ297","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR297","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS297","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT297","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU297","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV297","v":0},{"$f":"SUM(D297:Y297)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D298","v":0},{"$f":"Produktionsanlæg!E298","v":0},{"$f":"Produktionsanlæg!F298","v":0},{"$f":"Produktionsanlæg!G298","v":0},{"$f":"Produktionsanlæg!H298","v":0},{"$f":"Produktionsanlæg!I298","v":0},{"$f":"Produktionsanlæg!J298","v":0},{"$f":"Produktionsanlæg!K298","v":0},{"$f":"Produktionsanlæg!L298","v":0},{"$f":"Produktionsanlæg!M298","v":0},{"$f":"Produktionsanlæg!N298","v":0},{"$f":"Produktionsanlæg!O298","v":0},{"$f":"Produktionsanlæg!P298","v":0},{"$f":"Produktionsanlæg!Q298","v":0},{"$f":"Produktionsanlæg!R298","v":0},{"$f":"Produktionsanlæg!S298","v":0},{"$f":"Produktionsanlæg!T298","v":0},{"$f":"Produktionsanlæg!U298","v":0},{"$f":"Produktionsanlæg!V298","v":0},{"$f":"Produktionsanlæg!W298","v":0},{"$f":"Produktionsanlæg!X298","v":0},{"$f":"Produktionsanlæg!Y298","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D298:Y298,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D299","v":0},{"$f":"Produktionsanlæg!E299","v":0},{"$f":"Produktionsanlæg!F299","v":0},{"$f":"Produktionsanlæg!G299","v":0},{"$f":"Produktionsanlæg!H299","v":0},{"$f":"Produktionsanlæg!I299","v":0},{"$f":"Produktionsanlæg!J299","v":0},{"$f":"Produktionsanlæg!K299","v":0},{"$f":"Produktionsanlæg!L299","v":0},{"$f":"Produktionsanlæg!M299","v":0},{"$f":"Produktionsanlæg!N299","v":0},{"$f":"Produktionsanlæg!O299","v":0},{"$f":"Produktionsanlæg!P299","v":0},{"$f":"Produktionsanlæg!Q299","v":0},{"$f":"Produktionsanlæg!R299","v":0},{"$f":"Produktionsanlæg!S299","v":0},{"$f":"Produktionsanlæg!T299","v":0},{"$f":"Produktionsanlæg!U299","v":0},{"$f":"Produktionsanlæg!V299","v":0},{"$f":"Produktionsanlæg!W299","v":0},{"$f":"Produktionsanlæg!X299","v":0},{"$f":"Produktionsanlæg!Y299","v":0},{"$f":"IF(COUNTIF(D299:Y299,\"<>0\")<=1,IF(SUM(D299:Y299)=0,0,(IF(SUM(D299:Y299)>0,IF(SUM(D299:Y299)<400,(1.2675*45967*SUM(D299:Y299)^(-0.4664)),(IF(SUM(D299:Y299)<2000,(39128*SUM(D299:Y299)^(-0.37661)),IF(SUM(D299:Y299)<5000,18893*SUM(D299:Y299)^(-0.28083),IF(SUM(D299:Y299)<100000,29680*SUM(D299:Y299)^(-0.24475),1773.1))))*100/115)*SUM(D299:Y299)*(0.246),0)*1.15*1.06*0.4)/SUM(D299:Y299)),$A$73)","v":0},{"$f":"D299*$Z299","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N299*$Z299","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X299*$Z299","v":0},{"$f":"Y299*$Z299","v":0},{"$f":"+SUM(AA299:AV299)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA299","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB299","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC299","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD299","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE299","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF299","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG299","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH299","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI299","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ299","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK299","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL299","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM299","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN299","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO299","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP299","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ299","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR299","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS299","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT299","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU299","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV299","v":0},{"$f":"SUM(D299:Y299)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D300","v":0},{"$f":"Produktionsanlæg!E300","v":0},{"$f":"Produktionsanlæg!F300","v":0},{"$f":"Produktionsanlæg!G300","v":0},{"$f":"Produktionsanlæg!H300","v":0},{"$f":"Produktionsanlæg!I300","v":0},{"$f":"Produktionsanlæg!J300","v":0},{"$f":"Produktionsanlæg!K300","v":0},{"$f":"Produktionsanlæg!L300","v":0},{"$f":"Produktionsanlæg!M300","v":0},{"$f":"Produktionsanlæg!N300","v":0},{"$f":"Produktionsanlæg!O300","v":0},{"$f":"Produktionsanlæg!P300","v":0},{"$f":"Produktionsanlæg!Q300","v":0},{"$f":"Produktionsanlæg!R300","v":0},{"$f":"Produktionsanlæg!S300","v":0},{"$f":"Produktionsanlæg!T300","v":0},{"$f":"Produktionsanlæg!U300","v":0},{"$f":"Produktionsanlæg!V300","v":0},{"$f":"Produktionsanlæg!W300","v":0},{"$f":"Produktionsanlæg!X300","v":0},{"$f":"Produktionsanlæg!Y300","v":0},{"$f":"IF(COUNTIF(D300:Y300,\"<>0\")<=1,IF(SUM(D300:Y300)=0,0,(IF(SUM(D300:Y300)>0,IF(SUM(D300:Y300)<400,(1.2675*45967*SUM(D300:Y300)^(-0.4664)),(IF(SUM(D300:Y300)<2000,(39128*SUM(D300:Y300)^(-0.37661)),IF(SUM(D300:Y300)<5000,18893*SUM(D300:Y300)^(-0.28083),IF(SUM(D300:Y300)<100000,29680*SUM(D300:Y300)^(-0.24475),1773.1))))*100/115)*SUM(D300:Y300)*(0.246),0)*1.15*1.06*0.05)/SUM(D300:Y300)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X300*$Z300","v":0},{"$f":"Y300*$Z300","v":0},{"$f":"+SUM(AA300:AV300)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA300","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB300","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC300","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD300","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE300","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF300","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG300","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH300","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI300","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ300","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK300","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL300","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM300","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN300","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO300","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP300","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ300","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR300","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS300","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT300","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU300","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV300","v":0},{"$f":"SUM(D300:Y300)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW302:AW325)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D301:Y301)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D302","v":0},{"$f":"Produktionsanlæg!E302","v":0},{"$f":"Produktionsanlæg!F302","v":0},{"$f":"Produktionsanlæg!G302","v":0},{"$f":"Produktionsanlæg!H302","v":0},{"$f":"Produktionsanlæg!I302","v":0},{"$f":"Produktionsanlæg!J302","v":0},{"$f":"Produktionsanlæg!K302","v":0},{"$f":"Produktionsanlæg!L302","v":0},{"$f":"Produktionsanlæg!M302","v":0},{"$f":"Produktionsanlæg!N302","v":0},{"$f":"Produktionsanlæg!O302","v":0},{"$f":"Produktionsanlæg!P302","v":0},{"$f":"Produktionsanlæg!Q302","v":0},{"$f":"Produktionsanlæg!R302","v":0},{"$f":"Produktionsanlæg!S302","v":0},{"$f":"Produktionsanlæg!T302","v":0},{"$f":"Produktionsanlæg!U302","v":0},{"$f":"Produktionsanlæg!V302","v":0},{"$f":"Produktionsanlæg!W302","v":0},{"$f":"Produktionsanlæg!X302","v":0},{"$f":"Produktionsanlæg!Y302","v":0},{"$f":"IF(COUNTIF(D302:Y302,\"<>0\")<=1,IF(SUM(D302:Y302)=0,0,(IF(SUM(D302:Y302)>0,IF(SUM(D302:Y302)<400,(1.2675*45967*SUM(D302:Y302)^(-0.4664)),(IF(SUM(D302:Y302)<2000,(39128*SUM(D302:Y302)^(-0.37661)),IF(SUM(D302:Y302)<5000,18893*SUM(D302:Y302)^(-0.28083),IF(SUM(D302:Y302)<100000,29680*SUM(D302:Y302)^(-0.24475),1773.1))))*100/115)*SUM(D302:Y302)*(IF(SUM(D285:Y285)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D302:Y302)),$A$73)","v":0},{"$f":"D302*$Z302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA302:AV302)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA302","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB302","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC302","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD302","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE302","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF302","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG302","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH302","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI302","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ302","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK302","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL302","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM302","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN302","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO302","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP302","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ302","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR302","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS302","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT302","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU302","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV302","v":0},{"$f":"SUM(D302:Y302)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D303","v":0},{"$f":"Produktionsanlæg!E303","v":0},{"$f":"Produktionsanlæg!F303","v":0},{"$f":"Produktionsanlæg!G303","v":0},{"$f":"Produktionsanlæg!H303","v":0},{"$f":"Produktionsanlæg!I303","v":0},{"$f":"Produktionsanlæg!J303","v":0},{"$f":"Produktionsanlæg!K303","v":0},{"$f":"Produktionsanlæg!L303","v":0},{"$f":"Produktionsanlæg!M303","v":0},{"$f":"Produktionsanlæg!N303","v":0},{"$f":"Produktionsanlæg!O303","v":0},{"$f":"Produktionsanlæg!P303","v":0},{"$f":"Produktionsanlæg!Q303","v":0},{"$f":"Produktionsanlæg!R303","v":0},{"$f":"Produktionsanlæg!S303","v":0},{"$f":"Produktionsanlæg!T303","v":0},{"$f":"Produktionsanlæg!U303","v":0},{"$f":"Produktionsanlæg!V303","v":0},{"$f":"Produktionsanlæg!W303","v":0},{"$f":"Produktionsanlæg!X303","v":0},{"$f":"Produktionsanlæg!Y303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D303:Y303,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D304","v":0},{"$f":"Produktionsanlæg!E304","v":0},{"$f":"Produktionsanlæg!F304","v":0},{"$f":"Produktionsanlæg!G304","v":0},{"$f":"Produktionsanlæg!H304","v":0},{"$f":"Produktionsanlæg!I304","v":0},{"$f":"Produktionsanlæg!J304","v":0},{"$f":"Produktionsanlæg!K304","v":0},{"$f":"Produktionsanlæg!L304","v":0},{"$f":"Produktionsanlæg!M304","v":0},{"$f":"Produktionsanlæg!N304","v":0},{"$f":"Produktionsanlæg!O304","v":0},{"$f":"Produktionsanlæg!P304","v":0},{"$f":"Produktionsanlæg!Q304","v":0},{"$f":"Produktionsanlæg!R304","v":0},{"$f":"Produktionsanlæg!S304","v":0},{"$f":"Produktionsanlæg!T304","v":0},{"$f":"Produktionsanlæg!U304","v":0},{"$f":"Produktionsanlæg!V304","v":0},{"$f":"Produktionsanlæg!W304","v":0},{"$f":"Produktionsanlæg!X304","v":0},{"$f":"Produktionsanlæg!Y304","v":0},{"$f":"IF(COUNTIF(D304:Y304,\"<>0\")<=1,IF(SUM(D304:Y304)=0,0,(IF(SUM(D304:Y304)>0,IF(SUM(D304:Y304)<400,(1.2675*45967*SUM(D304:Y304)^(-0.4664)),(IF(SUM(D304:Y304)<2000,(39128*SUM(D304:Y304)^(-0.37661)),IF(SUM(D304:Y304)<5000,18893*SUM(D304:Y304)^(-0.28083),IF(SUM(D304:Y304)<100000,29680*SUM(D304:Y304)^(-0.24475),1773.1))))*100/115)*SUM(D304:Y304)*(IF(SUM(D287:Y287)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D304:Y304)),$A$73)","v":0},{"$f":"D304*$Z304","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N304*$Z304","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X304*$Z304","v":0},0,{"$f":"+SUM(AA304:AV304)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA304","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB304","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC304","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD304","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE304","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF304","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG304","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH304","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI304","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ304","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK304","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL304","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM304","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN304","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO304","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP304","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ304","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR304","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS304","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT304","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU304","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV304","v":0},{"$f":"SUM(D304:Y304)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D305","v":0},{"$f":"Produktionsanlæg!E305","v":0},{"$f":"Produktionsanlæg!F305","v":0},{"$f":"Produktionsanlæg!G305","v":0},{"$f":"Produktionsanlæg!H305","v":0},{"$f":"Produktionsanlæg!I305","v":0},{"$f":"Produktionsanlæg!J305","v":0},{"$f":"Produktionsanlæg!K305","v":0},{"$f":"Produktionsanlæg!L305","v":0},{"$f":"Produktionsanlæg!M305","v":0},{"$f":"Produktionsanlæg!N305","v":0},{"$f":"Produktionsanlæg!O305","v":0},{"$f":"Produktionsanlæg!P305","v":0},{"$f":"Produktionsanlæg!Q305","v":0},{"$f":"Produktionsanlæg!R305","v":0},{"$f":"Produktionsanlæg!S305","v":0},{"$f":"Produktionsanlæg!T305","v":0},{"$f":"Produktionsanlæg!U305","v":0},{"$f":"Produktionsanlæg!V305","v":0},{"$f":"Produktionsanlæg!W305","v":0},{"$f":"Produktionsanlæg!X305","v":0},{"$f":"Produktionsanlæg!Y305","v":0},{"$f":"IF(COUNTIF(D305:Y305,\"<>0\")<=1,IF(SUM(D305:Y305)=0,0,(IF(SUM(D305:Y305)>0,IF(SUM(D305:Y305)<400,(1.2675*45967*SUM(D305:Y305)^(-0.4664)),(IF(SUM(D305:Y305)<2000,(39128*SUM(D305:Y305)^(-0.37661)),IF(SUM(D305:Y305)<5000,18893*SUM(D305:Y305)^(-0.28083),IF(SUM(D305:Y305)<100000,29680*SUM(D305:Y305)^(-0.24475),1773.1))))*100/115)*SUM(D305:Y305)*(IF(SUM(D288:Y288)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D305:Y305)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA305:AV305)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA305","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB305","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC305","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD305","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE305","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF305","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG305","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH305","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI305","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ305","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK305","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL305","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM305","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN305","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO305","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP305","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ305","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR305","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS305","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT305","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU305","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV305","v":0},{"$f":"SUM(D305:Y305)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D306","v":0},{"$f":"Produktionsanlæg!E306","v":0},{"$f":"Produktionsanlæg!F306","v":0},{"$f":"Produktionsanlæg!G306","v":0},{"$f":"Produktionsanlæg!H306","v":0},{"$f":"Produktionsanlæg!I306","v":0},{"$f":"Produktionsanlæg!J306","v":0},{"$f":"Produktionsanlæg!K306","v":0},{"$f":"Produktionsanlæg!L306","v":0},{"$f":"Produktionsanlæg!M306","v":0},{"$f":"Produktionsanlæg!N306","v":0},{"$f":"Produktionsanlæg!O306","v":0},{"$f":"Produktionsanlæg!P306","v":0},{"$f":"Produktionsanlæg!Q306","v":0},{"$f":"Produktionsanlæg!R306","v":0},{"$f":"Produktionsanlæg!S306","v":0},{"$f":"Produktionsanlæg!T306","v":0},{"$f":"Produktionsanlæg!U306","v":0},{"$f":"Produktionsanlæg!V306","v":0},{"$f":"Produktionsanlæg!W306","v":0},{"$f":"Produktionsanlæg!X306","v":0},{"$f":"Produktionsanlæg!Y306","v":0},{"$f":"IF(COUNTIF(D306:Y306,\"<>0\")<=1,IF(SUM(D306:Y306)=0,0,(IF(SUM(D306:Y306)>0,IF(SUM(D306:Y306)<400,(1.2675*45967*SUM(D306:Y306)^(-0.4664)),(IF(SUM(D306:Y306)<2000,(39128*SUM(D306:Y306)^(-0.37661)),IF(SUM(D306:Y306)<5000,18893*SUM(D306:Y306)^(-0.28083),IF(SUM(D306:Y306)<100000,29680*SUM(D306:Y306)^(-0.24475),1773.1))))*100/115)*SUM(D306:Y306)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D306:Y306)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA306:AV306)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA306","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB306","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC306","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD306","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE306","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF306","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG306","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH306","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI306","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ306","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK306","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL306","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM306","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN306","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO306","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP306","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ306","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR306","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS306","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT306","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU306","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV306","v":0},{"$f":"SUM(D306:Y306)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D307","v":0},{"$f":"Produktionsanlæg!E307","v":0},{"$f":"Produktionsanlæg!F307","v":0},{"$f":"Produktionsanlæg!G307","v":0},{"$f":"Produktionsanlæg!H307","v":0},{"$f":"Produktionsanlæg!I307","v":0},{"$f":"Produktionsanlæg!J307","v":0},{"$f":"Produktionsanlæg!K307","v":0},{"$f":"Produktionsanlæg!L307","v":0},{"$f":"Produktionsanlæg!M307","v":0},{"$f":"Produktionsanlæg!N307","v":0},{"$f":"Produktionsanlæg!O307","v":0},{"$f":"Produktionsanlæg!P307","v":0},{"$f":"Produktionsanlæg!Q307","v":0},{"$f":"Produktionsanlæg!R307","v":0},{"$f":"Produktionsanlæg!S307","v":0},{"$f":"Produktionsanlæg!T307","v":0},{"$f":"Produktionsanlæg!U307","v":0},{"$f":"Produktionsanlæg!V307","v":0},{"$f":"Produktionsanlæg!W307","v":0},{"$f":"Produktionsanlæg!X307","v":0},{"$f":"Produktionsanlæg!Y307","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D307:Y307,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D308","v":0},{"$f":"Produktionsanlæg!E308","v":0},{"$f":"Produktionsanlæg!F308","v":0},{"$f":"Produktionsanlæg!G308","v":0},{"$f":"Produktionsanlæg!H308","v":0},{"$f":"Produktionsanlæg!I308","v":0},{"$f":"Produktionsanlæg!J308","v":0},{"$f":"Produktionsanlæg!K308","v":0},{"$f":"Produktionsanlæg!L308","v":0},{"$f":"Produktionsanlæg!M308","v":0},{"$f":"Produktionsanlæg!N308","v":0},{"$f":"Produktionsanlæg!O308","v":0},{"$f":"Produktionsanlæg!P308","v":0},{"$f":"Produktionsanlæg!Q308","v":0},{"$f":"Produktionsanlæg!R308","v":0},{"$f":"Produktionsanlæg!S308","v":0},{"$f":"Produktionsanlæg!T308","v":0},{"$f":"Produktionsanlæg!U308","v":0},{"$f":"Produktionsanlæg!V308","v":0},{"$f":"Produktionsanlæg!W308","v":0},{"$f":"Produktionsanlæg!X308","v":0},{"$f":"Produktionsanlæg!Y308","v":0},{"$f":"IF(COUNTIF(D308:Y308,\"<>0\")<=1,IF(SUM(D308:Y308)=0,0,(IF(SUM(D308:Y308)>0,IF(SUM(D308:Y308)<400,(1.2675*45967*SUM(D308:Y308)^(-0.4664)),(IF(SUM(D308:Y308)<2000,(39128*SUM(D308:Y308)^(-0.37661)),IF(SUM(D308:Y308)<5000,18893*SUM(D308:Y308)^(-0.28083),IF(SUM(D308:Y308)<100000,29680*SUM(D308:Y308)^(-0.24475),1773.1))))*100/115)*SUM(D308:Y308)*0.1638,0)*1.15*1.06*0.4)/SUM(D308:Y308)),$A$73)","v":0},{"$f":"D308*$Z308","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N308*$Z308","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X308*$Z308","v":0},0,{"$f":"+SUM(AA308:AV308)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA308","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB308","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC308","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD308","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE308","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF308","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG308","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH308","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI308","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ308","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK308","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL308","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM308","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN308","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO308","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP308","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ308","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR308","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS308","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT308","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU308","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV308","v":0},{"$f":"SUM(D308:Y308)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D309","v":0},{"$f":"Produktionsanlæg!E309","v":0},{"$f":"Produktionsanlæg!F309","v":0},{"$f":"Produktionsanlæg!G309","v":0},{"$f":"Produktionsanlæg!H309","v":0},{"$f":"Produktionsanlæg!I309","v":0},{"$f":"Produktionsanlæg!J309","v":0},{"$f":"Produktionsanlæg!K309","v":0},{"$f":"Produktionsanlæg!L309","v":0},{"$f":"Produktionsanlæg!M309","v":0},{"$f":"Produktionsanlæg!N309","v":0},{"$f":"Produktionsanlæg!O309","v":0},{"$f":"Produktionsanlæg!P309","v":0},{"$f":"Produktionsanlæg!Q309","v":0},{"$f":"Produktionsanlæg!R309","v":0},{"$f":"Produktionsanlæg!S309","v":0},{"$f":"Produktionsanlæg!T309","v":0},{"$f":"Produktionsanlæg!U309","v":0},{"$f":"Produktionsanlæg!V309","v":0},{"$f":"Produktionsanlæg!W309","v":0},{"$f":"Produktionsanlæg!X309","v":0},{"$f":"Produktionsanlæg!Y309","v":0},{"$f":"IF(COUNTIF(D309:Y309,\"<>0\")<=1,IF(SUM(D309:Y309)=0,0,(IF(SUM(D309:Y309)>0,IF(SUM(D309:Y309)<400,(1.2675*45967*SUM(D309:Y309)^(-0.4664)),(IF(SUM(D309:Y309)<2000,(39128*SUM(D309:Y309)^(-0.37661)),IF(SUM(D309:Y309)<5000,18893*SUM(D309:Y309)^(-0.28083),IF(SUM(D309:Y309)<100000,29680*SUM(D309:Y309)^(-0.24475),1773.1))))*100/115)*SUM(D309:Y309)*0.1638,0)*1.15*1.06*0.05)/SUM(D309:Y309)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA309:AV309)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA309","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB309","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC309","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD309","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE309","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF309","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG309","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH309","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI309","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ309","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK309","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL309","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM309","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN309","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO309","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP309","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ309","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR309","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS309","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT309","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU309","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV309","v":0},{"$f":"SUM(D309:Y309)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D310","v":0},{"$f":"Produktionsanlæg!E310","v":0},{"$f":"Produktionsanlæg!F310","v":0},{"$f":"Produktionsanlæg!G310","v":0},{"$f":"Produktionsanlæg!H310","v":0},{"$f":"Produktionsanlæg!I310","v":0},{"$f":"Produktionsanlæg!J310","v":0},{"$f":"Produktionsanlæg!K310","v":0},{"$f":"Produktionsanlæg!L310","v":0},{"$f":"Produktionsanlæg!M310","v":0},{"$f":"Produktionsanlæg!N310","v":0},{"$f":"Produktionsanlæg!O310","v":0},{"$f":"Produktionsanlæg!P310","v":0},{"$f":"Produktionsanlæg!Q310","v":0},{"$f":"Produktionsanlæg!R310","v":0},{"$f":"Produktionsanlæg!S310","v":0},{"$f":"Produktionsanlæg!T310","v":0},{"$f":"Produktionsanlæg!U310","v":0},{"$f":"Produktionsanlæg!V310","v":0},{"$f":"Produktionsanlæg!W310","v":0},{"$f":"Produktionsanlæg!X310","v":0},{"$f":"Produktionsanlæg!Y310","v":0},{"$f":"IF(COUNTIF(D310:Y310,\"<>0\")<=1,IF(SUM(D310:Y310)=0,0,(IF(SUM(D310:Y310)>0,IF(SUM(D310:Y310)<400,(1.2675*45967*SUM(D310:Y310)^(-0.4664)),(IF(SUM(D310:Y310)<2000,(39128*SUM(D310:Y310)^(-0.37661)),IF(SUM(D310:Y310)<5000,18893*SUM(D310:Y310)^(-0.28083),IF(SUM(D310:Y310)<100000,29680*SUM(D310:Y310)^(-0.24475),1773.1))))*100/115)*SUM(D310:Y310)*(IF(SUM(D306:Y306)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D310:Y310)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA310:AV310)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA310","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB310","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC310","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD310","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE310","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF310","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG310","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH310","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI310","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ310","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK310","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL310","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM310","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN310","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO310","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP310","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ310","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR310","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS310","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT310","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU310","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV310","v":0},{"$f":"SUM(D310:Y310)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D311","v":0},{"$f":"Produktionsanlæg!E311","v":0},{"$f":"Produktionsanlæg!F311","v":0},{"$f":"Produktionsanlæg!G311","v":0},{"$f":"Produktionsanlæg!H311","v":0},{"$f":"Produktionsanlæg!I311","v":0},{"$f":"Produktionsanlæg!J311","v":0},{"$f":"Produktionsanlæg!K311","v":0},{"$f":"Produktionsanlæg!L311","v":0},{"$f":"Produktionsanlæg!M311","v":0},{"$f":"Produktionsanlæg!N311","v":0},{"$f":"Produktionsanlæg!O311","v":0},{"$f":"Produktionsanlæg!P311","v":0},{"$f":"Produktionsanlæg!Q311","v":0},{"$f":"Produktionsanlæg!R311","v":0},{"$f":"Produktionsanlæg!S311","v":0},{"$f":"Produktionsanlæg!T311","v":0},{"$f":"Produktionsanlæg!U311","v":0},{"$f":"Produktionsanlæg!V311","v":0},{"$f":"Produktionsanlæg!W311","v":0},{"$f":"Produktionsanlæg!X311","v":0},{"$f":"Produktionsanlæg!Y311","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D311:Y311,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D312","v":0},{"$f":"Produktionsanlæg!E312","v":0},{"$f":"Produktionsanlæg!F312","v":0},{"$f":"Produktionsanlæg!G312","v":0},{"$f":"Produktionsanlæg!H312","v":0},{"$f":"Produktionsanlæg!I312","v":0},{"$f":"Produktionsanlæg!J312","v":0},{"$f":"Produktionsanlæg!K312","v":0},{"$f":"Produktionsanlæg!L312","v":0},{"$f":"Produktionsanlæg!M312","v":0},{"$f":"Produktionsanlæg!N312","v":0},{"$f":"Produktionsanlæg!O312","v":0},{"$f":"Produktionsanlæg!P312","v":0},{"$f":"Produktionsanlæg!Q312","v":0},{"$f":"Produktionsanlæg!R312","v":0},{"$f":"Produktionsanlæg!S312","v":0},{"$f":"Produktionsanlæg!T312","v":0},{"$f":"Produktionsanlæg!U312","v":0},{"$f":"Produktionsanlæg!V312","v":0},{"$f":"Produktionsanlæg!W312","v":0},{"$f":"Produktionsanlæg!X312","v":0},{"$f":"Produktionsanlæg!Y312","v":0},{"$f":"IF(COUNTIF(D312:Y312,\"<>0\")<=1,IF(SUM(D312:Y312)=0,0,(IF(SUM(D312:Y312)>0,IF(SUM(D312:Y312)<400,(1.2675*45967*SUM(D312:Y312)^(-0.4664)),(IF(SUM(D312:Y312)<2000,(39128*SUM(D312:Y312)^(-0.37661)),IF(SUM(D312:Y312)<5000,18893*SUM(D312:Y312)^(-0.28083),IF(SUM(D312:Y312)<100000,29680*SUM(D312:Y312)^(-0.24475),1773.1))))*100/115)*SUM(D312:Y312)*(IF(SUM(D308:Y308)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D312:Y312)),$A$73)","v":0},{"$f":"D312*$Z312","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N312*$Z312","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X312*$Z312","v":0},0,{"$f":"+SUM(AA312:AV312)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA312","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB312","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC312","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD312","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE312","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF312","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG312","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH312","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI312","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ312","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK312","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL312","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM312","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN312","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO312","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP312","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ312","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR312","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS312","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT312","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU312","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV312","v":0},{"$f":"SUM(D312:Y312)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D313","v":0},{"$f":"Produktionsanlæg!E313","v":0},{"$f":"Produktionsanlæg!F313","v":0},{"$f":"Produktionsanlæg!G313","v":0},{"$f":"Produktionsanlæg!H313","v":0},{"$f":"Produktionsanlæg!I313","v":0},{"$f":"Produktionsanlæg!J313","v":0},{"$f":"Produktionsanlæg!K313","v":0},{"$f":"Produktionsanlæg!L313","v":0},{"$f":"Produktionsanlæg!M313","v":0},{"$f":"Produktionsanlæg!N313","v":0},{"$f":"Produktionsanlæg!O313","v":0},{"$f":"Produktionsanlæg!P313","v":0},{"$f":"Produktionsanlæg!Q313","v":0},{"$f":"Produktionsanlæg!R313","v":0},{"$f":"Produktionsanlæg!S313","v":0},{"$f":"Produktionsanlæg!T313","v":0},{"$f":"Produktionsanlæg!U313","v":0},{"$f":"Produktionsanlæg!V313","v":0},{"$f":"Produktionsanlæg!W313","v":0},{"$f":"Produktionsanlæg!X313","v":0},{"$f":"Produktionsanlæg!Y313","v":0},{"$f":"IF(COUNTIF(D313:Y313,\"<>0\")<=1,IF(SUM(D313:Y313)=0,0,(IF(SUM(D313:Y313)>0,IF(SUM(D313:Y313)<400,(1.2675*45967*SUM(D313:Y313)^(-0.4664)),(IF(SUM(D313:Y313)<2000,(39128*SUM(D313:Y313)^(-0.37661)),IF(SUM(D313:Y313)<5000,18893*SUM(D313:Y313)^(-0.28083),IF(SUM(D313:Y313)<100000,29680*SUM(D313:Y313)^(-0.24475),1773.1))))*100/115)*SUM(D313:Y313)*(IF(SUM(D309:Y309)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D313:Y313)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA313:AV313)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA313","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB313","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC313","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD313","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE313","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF313","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG313","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH313","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI313","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ313","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK313","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL313","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM313","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN313","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO313","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP313","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ313","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR313","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS313","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT313","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU313","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV313","v":0},{"$f":"SUM(D313:Y313)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D314","v":0},{"$f":"Produktionsanlæg!E314","v":0},{"$f":"Produktionsanlæg!F314","v":0},{"$f":"Produktionsanlæg!G314","v":0},{"$f":"Produktionsanlæg!H314","v":0},{"$f":"Produktionsanlæg!I314","v":0},{"$f":"Produktionsanlæg!J314","v":0},{"$f":"Produktionsanlæg!K314","v":0},{"$f":"Produktionsanlæg!L314","v":0},{"$f":"Produktionsanlæg!M314","v":0},{"$f":"Produktionsanlæg!N314","v":0},{"$f":"Produktionsanlæg!O314","v":0},{"$f":"Produktionsanlæg!P314","v":0},{"$f":"Produktionsanlæg!Q314","v":0},{"$f":"Produktionsanlæg!R314","v":0},{"$f":"Produktionsanlæg!S314","v":0},{"$f":"Produktionsanlæg!T314","v":0},{"$f":"Produktionsanlæg!U314","v":0},{"$f":"Produktionsanlæg!V314","v":0},{"$f":"Produktionsanlæg!W314","v":0},{"$f":"Produktionsanlæg!X314","v":0},{"$f":"Produktionsanlæg!Y314","v":0},{"$f":"IF(COUNTIF(D314:Y314,\"<>0\")<=1,IF(SUM(D314:Y314)=0,0,(IF(SUM(D314:Y314)>0,IF(SUM(D314:Y314)<400,(1.2675*45967*SUM(D314:Y314)^(-0.4664)),(IF(SUM(D314:Y314)<2000,(39128*SUM(D314:Y314)^(-0.37661)),IF(SUM(D314:Y314)<5000,18893*SUM(D314:Y314)^(-0.28083),IF(SUM(D314:Y314)<100000,29680*SUM(D314:Y314)^(-0.24475),1773.1))))*100/115)*SUM(D314:Y314)*(IF(SUM(D306:Y306)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D314:Y314)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA314:AV314)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA314","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB314","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC314","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD314","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE314","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF314","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG314","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH314","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI314","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ314","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK314","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL314","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM314","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN314","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO314","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP314","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ314","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR314","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS314","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT314","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU314","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV314","v":0},{"$f":"SUM(D314:Y314)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D315","v":0},{"$f":"Produktionsanlæg!E315","v":0},{"$f":"Produktionsanlæg!F315","v":0},{"$f":"Produktionsanlæg!G315","v":0},{"$f":"Produktionsanlæg!H315","v":0},{"$f":"Produktionsanlæg!I315","v":0},{"$f":"Produktionsanlæg!J315","v":0},{"$f":"Produktionsanlæg!K315","v":0},{"$f":"Produktionsanlæg!L315","v":0},{"$f":"Produktionsanlæg!M315","v":0},{"$f":"Produktionsanlæg!N315","v":0},{"$f":"Produktionsanlæg!O315","v":0},{"$f":"Produktionsanlæg!P315","v":0},{"$f":"Produktionsanlæg!Q315","v":0},{"$f":"Produktionsanlæg!R315","v":0},{"$f":"Produktionsanlæg!S315","v":0},{"$f":"Produktionsanlæg!T315","v":0},{"$f":"Produktionsanlæg!U315","v":0},{"$f":"Produktionsanlæg!V315","v":0},{"$f":"Produktionsanlæg!W315","v":0},{"$f":"Produktionsanlæg!X315","v":0},{"$f":"Produktionsanlæg!Y315","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D315:Y315,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D316","v":0},{"$f":"Produktionsanlæg!E316","v":0},{"$f":"Produktionsanlæg!F316","v":0},{"$f":"Produktionsanlæg!G316","v":0},{"$f":"Produktionsanlæg!H316","v":0},{"$f":"Produktionsanlæg!I316","v":0},{"$f":"Produktionsanlæg!J316","v":0},{"$f":"Produktionsanlæg!K316","v":0},{"$f":"Produktionsanlæg!L316","v":0},{"$f":"Produktionsanlæg!M316","v":0},{"$f":"Produktionsanlæg!N316","v":0},{"$f":"Produktionsanlæg!O316","v":0},{"$f":"Produktionsanlæg!P316","v":0},{"$f":"Produktionsanlæg!Q316","v":0},{"$f":"Produktionsanlæg!R316","v":0},{"$f":"Produktionsanlæg!S316","v":0},{"$f":"Produktionsanlæg!T316","v":0},{"$f":"Produktionsanlæg!U316","v":0},{"$f":"Produktionsanlæg!V316","v":0},{"$f":"Produktionsanlæg!W316","v":0},{"$f":"Produktionsanlæg!X316","v":0},{"$f":"Produktionsanlæg!Y316","v":0},{"$f":"IF(COUNTIF(D316:Y316,\"<>0\")<=1,IF(SUM(D316:Y316)=0,0,(IF(SUM(D316:Y316)>0,IF(SUM(D316:Y316)<400,(1.2675*45967*SUM(D316:Y316)^(-0.4664)),(IF(SUM(D316:Y316)<2000,(39128*SUM(D316:Y316)^(-0.37661)),IF(SUM(D316:Y316)<5000,18893*SUM(D316:Y316)^(-0.28083),IF(SUM(D316:Y316)<100000,29680*SUM(D316:Y316)^(-0.24475),1773.1))))*100/115)*SUM(D316:Y316)*(IF(SUM(D308:Y308)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D316:Y316)),$A$73)","v":0},{"$f":"D316*$Z316","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N316*$Z316","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X316*$Z316","v":0},0,{"$f":"+SUM(AA316:AV316)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA316","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB316","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC316","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD316","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE316","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF316","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG316","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH316","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI316","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ316","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK316","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL316","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM316","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN316","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO316","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP316","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ316","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR316","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS316","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT316","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU316","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV316","v":0},{"$f":"SUM(D316:Y316)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D317","v":0},{"$f":"Produktionsanlæg!E317","v":0},{"$f":"Produktionsanlæg!F317","v":0},{"$f":"Produktionsanlæg!G317","v":0},{"$f":"Produktionsanlæg!H317","v":0},{"$f":"Produktionsanlæg!I317","v":0},{"$f":"Produktionsanlæg!J317","v":0},{"$f":"Produktionsanlæg!K317","v":0},{"$f":"Produktionsanlæg!L317","v":0},{"$f":"Produktionsanlæg!M317","v":0},{"$f":"Produktionsanlæg!N317","v":0},{"$f":"Produktionsanlæg!O317","v":0},{"$f":"Produktionsanlæg!P317","v":0},{"$f":"Produktionsanlæg!Q317","v":0},{"$f":"Produktionsanlæg!R317","v":0},{"$f":"Produktionsanlæg!S317","v":0},{"$f":"Produktionsanlæg!T317","v":0},{"$f":"Produktionsanlæg!U317","v":0},{"$f":"Produktionsanlæg!V317","v":0},{"$f":"Produktionsanlæg!W317","v":0},{"$f":"Produktionsanlæg!X317","v":0},{"$f":"Produktionsanlæg!Y317","v":0},{"$f":"IF(COUNTIF(D317:Y317,\"<>0\")<=1,IF(SUM(D317:Y317)=0,0,(IF(SUM(D317:Y317)>0,IF(SUM(D317:Y317)<400,(1.2675*45967*SUM(D317:Y317)^(-0.4664)),(IF(SUM(D317:Y317)<2000,(39128*SUM(D317:Y317)^(-0.37661)),IF(SUM(D317:Y317)<5000,18893*SUM(D317:Y317)^(-0.28083),IF(SUM(D317:Y317)<100000,29680*SUM(D317:Y317)^(-0.24475),1773.1))))*100/115)*SUM(D317:Y317)*(IF(SUM(D309:Y309)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D317:Y317)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA317:AV317)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA317","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB317","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC317","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD317","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE317","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF317","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG317","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH317","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI317","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ317","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK317","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL317","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM317","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN317","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO317","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP317","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ317","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR317","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS317","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT317","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU317","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV317","v":0},{"$f":"SUM(D317:Y317)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D318","v":0},{"$f":"Produktionsanlæg!E318","v":0},{"$f":"Produktionsanlæg!F318","v":0},{"$f":"Produktionsanlæg!G318","v":0},{"$f":"Produktionsanlæg!H318","v":0},{"$f":"Produktionsanlæg!I318","v":0},{"$f":"Produktionsanlæg!J318","v":0},{"$f":"Produktionsanlæg!K318","v":0},{"$f":"Produktionsanlæg!L318","v":0},{"$f":"Produktionsanlæg!M318","v":0},{"$f":"Produktionsanlæg!N318","v":0},{"$f":"Produktionsanlæg!O318","v":0},{"$f":"Produktionsanlæg!P318","v":0},{"$f":"Produktionsanlæg!Q318","v":0},{"$f":"Produktionsanlæg!R318","v":0},{"$f":"Produktionsanlæg!S318","v":0},{"$f":"Produktionsanlæg!T318","v":0},{"$f":"Produktionsanlæg!U318","v":0},{"$f":"Produktionsanlæg!V318","v":0},{"$f":"Produktionsanlæg!W318","v":0},{"$f":"Produktionsanlæg!X318","v":0},{"$f":"Produktionsanlæg!Y318","v":0},{"$f":"IF(COUNTIF(D318:Y318,\"<>0\")<=1,IF(SUM(D318:Y318)=0,0,(IF(SUM(D318:Y318)>0,IF(SUM(D318:Y318)<400,(1.2675*45967*SUM(D318:Y318)^(-0.4664)),(IF(SUM(D318:Y318)<2000,(39128*SUM(D318:Y318)^(-0.37661)),IF(SUM(D318:Y318)<5000,18893*SUM(D318:Y318)^(-0.28083),IF(SUM(D318:Y318)<100000,29680*SUM(D318:Y318)^(-0.24475),1773.1))))*100/115)*SUM(D318:Y318)*(IF(SUM(D306:Y306)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D318:Y318)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA318:AV318)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA318","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB318","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC318","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD318","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE318","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF318","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG318","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH318","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI318","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ318","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK318","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL318","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM318","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN318","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO318","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP318","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ318","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR318","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS318","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT318","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU318","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV318","v":0},{"$f":"SUM(D318:Y318)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D319","v":0},{"$f":"Produktionsanlæg!E319","v":0},{"$f":"Produktionsanlæg!F319","v":0},{"$f":"Produktionsanlæg!G319","v":0},{"$f":"Produktionsanlæg!H319","v":0},{"$f":"Produktionsanlæg!I319","v":0},{"$f":"Produktionsanlæg!J319","v":0},{"$f":"Produktionsanlæg!K319","v":0},{"$f":"Produktionsanlæg!L319","v":0},{"$f":"Produktionsanlæg!M319","v":0},{"$f":"Produktionsanlæg!N319","v":0},{"$f":"Produktionsanlæg!O319","v":0},{"$f":"Produktionsanlæg!P319","v":0},{"$f":"Produktionsanlæg!Q319","v":0},{"$f":"Produktionsanlæg!R319","v":0},{"$f":"Produktionsanlæg!S319","v":0},{"$f":"Produktionsanlæg!T319","v":0},{"$f":"Produktionsanlæg!U319","v":0},{"$f":"Produktionsanlæg!V319","v":0},{"$f":"Produktionsanlæg!W319","v":0},{"$f":"Produktionsanlæg!X319","v":0},{"$f":"Produktionsanlæg!Y319","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D319:Y319,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D320","v":0},{"$f":"Produktionsanlæg!E320","v":0},{"$f":"Produktionsanlæg!F320","v":0},{"$f":"Produktionsanlæg!G320","v":0},{"$f":"Produktionsanlæg!H320","v":0},{"$f":"Produktionsanlæg!I320","v":0},{"$f":"Produktionsanlæg!J320","v":0},{"$f":"Produktionsanlæg!K320","v":0},{"$f":"Produktionsanlæg!L320","v":0},{"$f":"Produktionsanlæg!M320","v":0},{"$f":"Produktionsanlæg!N320","v":0},{"$f":"Produktionsanlæg!O320","v":0},{"$f":"Produktionsanlæg!P320","v":0},{"$f":"Produktionsanlæg!Q320","v":0},{"$f":"Produktionsanlæg!R320","v":0},{"$f":"Produktionsanlæg!S320","v":0},{"$f":"Produktionsanlæg!T320","v":0},{"$f":"Produktionsanlæg!U320","v":0},{"$f":"Produktionsanlæg!V320","v":0},{"$f":"Produktionsanlæg!W320","v":0},{"$f":"Produktionsanlæg!X320","v":0},{"$f":"Produktionsanlæg!Y320","v":0},{"$f":"IF(COUNTIF(D320:Y320,\"<>0\")<=1,IF(SUM(D320:Y320)=0,0,(IF(SUM(D320:Y320)>0,IF(SUM(D320:Y320)<400,(1.2675*45967*SUM(D320:Y320)^(-0.4664)),(IF(SUM(D320:Y320)<2000,(39128*SUM(D320:Y320)^(-0.37661)),IF(SUM(D320:Y320)<5000,18893*SUM(D320:Y320)^(-0.28083),IF(SUM(D320:Y320)<100000,29680*SUM(D320:Y320)^(-0.24475),1773.1))))*100/115)*SUM(D320:Y320)*(IF(SUM(D308:Y308)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D320:Y320)),$A$73)","v":0},{"$f":"D320*$Z320","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N320*$Z320","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X320*$Z320","v":0},0,{"$f":"+SUM(AA320:AV320)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA320","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB320","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC320","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD320","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE320","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF320","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG320","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH320","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI320","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ320","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK320","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL320","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM320","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN320","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO320","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP320","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ320","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR320","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS320","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT320","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU320","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV320","v":0},{"$f":"SUM(D320:Y320)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D321","v":0},{"$f":"Produktionsanlæg!E321","v":0},{"$f":"Produktionsanlæg!F321","v":0},{"$f":"Produktionsanlæg!G321","v":0},{"$f":"Produktionsanlæg!H321","v":0},{"$f":"Produktionsanlæg!I321","v":0},{"$f":"Produktionsanlæg!J321","v":0},{"$f":"Produktionsanlæg!K321","v":0},{"$f":"Produktionsanlæg!L321","v":0},{"$f":"Produktionsanlæg!M321","v":0},{"$f":"Produktionsanlæg!N321","v":0},{"$f":"Produktionsanlæg!O321","v":0},{"$f":"Produktionsanlæg!P321","v":0},{"$f":"Produktionsanlæg!Q321","v":0},{"$f":"Produktionsanlæg!R321","v":0},{"$f":"Produktionsanlæg!S321","v":0},{"$f":"Produktionsanlæg!T321","v":0},{"$f":"Produktionsanlæg!U321","v":0},{"$f":"Produktionsanlæg!V321","v":0},{"$f":"Produktionsanlæg!W321","v":0},{"$f":"Produktionsanlæg!X321","v":0},{"$f":"Produktionsanlæg!Y321","v":0},{"$f":"IF(COUNTIF(D321:Y321,\"<>0\")<=1,IF(SUM(D321:Y321)=0,0,(IF(SUM(D321:Y321)>0,IF(SUM(D321:Y321)<400,(1.2675*45967*SUM(D321:Y321)^(-0.4664)),(IF(SUM(D321:Y321)<2000,(39128*SUM(D321:Y321)^(-0.37661)),IF(SUM(D321:Y321)<5000,18893*SUM(D321:Y321)^(-0.28083),IF(SUM(D321:Y321)<100000,29680*SUM(D321:Y321)^(-0.24475),1773.1))))*100/115)*SUM(D321:Y321)*(IF(SUM(D309:Y309)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D321:Y321)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA321:AV321)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA321","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB321","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC321","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD321","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE321","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF321","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG321","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH321","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI321","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ321","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK321","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL321","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM321","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN321","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO321","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP321","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ321","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR321","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS321","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT321","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU321","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV321","v":0},{"$f":"SUM(D321:Y321)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D322","v":0},{"$f":"Produktionsanlæg!E322","v":0},{"$f":"Produktionsanlæg!F322","v":0},{"$f":"Produktionsanlæg!G322","v":0},{"$f":"Produktionsanlæg!H322","v":0},{"$f":"Produktionsanlæg!I322","v":0},{"$f":"Produktionsanlæg!J322","v":0},{"$f":"Produktionsanlæg!K322","v":0},{"$f":"Produktionsanlæg!L322","v":0},{"$f":"Produktionsanlæg!M322","v":0},{"$f":"Produktionsanlæg!N322","v":0},{"$f":"Produktionsanlæg!O322","v":0},{"$f":"Produktionsanlæg!P322","v":0},{"$f":"Produktionsanlæg!Q322","v":0},{"$f":"Produktionsanlæg!R322","v":0},{"$f":"Produktionsanlæg!S322","v":0},{"$f":"Produktionsanlæg!T322","v":0},{"$f":"Produktionsanlæg!U322","v":0},{"$f":"Produktionsanlæg!V322","v":0},{"$f":"Produktionsanlæg!W322","v":0},{"$f":"Produktionsanlæg!X322","v":0},{"$f":"Produktionsanlæg!Y322","v":0},{"$f":"IF(COUNTIF(D322:Y322,\"<>0\")<=1,IF(SUM(D322:Y322)=0,0,(IF(SUM(D322:Y322)>0,IF(SUM(D322:Y322)<400,(1.2675*45967*SUM(D322:Y322)^(-0.4664)),(IF(SUM(D322:Y322)<2000,(39128*SUM(D322:Y322)^(-0.37661)),IF(SUM(D322:Y322)<5000,18893*SUM(D322:Y322)^(-0.28083),IF(SUM(D322:Y322)<100000,29680*SUM(D322:Y322)^(-0.24475),1773.1))))*100/115)*SUM(D322:Y322)*(IF(SUM(D306:Y306)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D322:Y322)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA322:AV322)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA322","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB322","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC322","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD322","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE322","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF322","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG322","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH322","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI322","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ322","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK322","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL322","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM322","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN322","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO322","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP322","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ322","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR322","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS322","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT322","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU322","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV322","v":0},{"$f":"SUM(D322:Y322)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D323","v":0},{"$f":"Produktionsanlæg!E323","v":0},{"$f":"Produktionsanlæg!F323","v":0},{"$f":"Produktionsanlæg!G323","v":0},{"$f":"Produktionsanlæg!H323","v":0},{"$f":"Produktionsanlæg!I323","v":0},{"$f":"Produktionsanlæg!J323","v":0},{"$f":"Produktionsanlæg!K323","v":0},{"$f":"Produktionsanlæg!L323","v":0},{"$f":"Produktionsanlæg!M323","v":0},{"$f":"Produktionsanlæg!N323","v":0},{"$f":"Produktionsanlæg!O323","v":0},{"$f":"Produktionsanlæg!P323","v":0},{"$f":"Produktionsanlæg!Q323","v":0},{"$f":"Produktionsanlæg!R323","v":0},{"$f":"Produktionsanlæg!S323","v":0},{"$f":"Produktionsanlæg!T323","v":0},{"$f":"Produktionsanlæg!U323","v":0},{"$f":"Produktionsanlæg!V323","v":0},{"$f":"Produktionsanlæg!W323","v":0},{"$f":"Produktionsanlæg!X323","v":0},{"$f":"Produktionsanlæg!Y323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D323:Y323,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D324","v":0},{"$f":"Produktionsanlæg!E324","v":0},{"$f":"Produktionsanlæg!F324","v":0},{"$f":"Produktionsanlæg!G324","v":0},{"$f":"Produktionsanlæg!H324","v":0},{"$f":"Produktionsanlæg!I324","v":0},{"$f":"Produktionsanlæg!J324","v":0},{"$f":"Produktionsanlæg!K324","v":0},{"$f":"Produktionsanlæg!L324","v":0},{"$f":"Produktionsanlæg!M324","v":0},{"$f":"Produktionsanlæg!N324","v":0},{"$f":"Produktionsanlæg!O324","v":0},{"$f":"Produktionsanlæg!P324","v":0},{"$f":"Produktionsanlæg!Q324","v":0},{"$f":"Produktionsanlæg!R324","v":0},{"$f":"Produktionsanlæg!S324","v":0},{"$f":"Produktionsanlæg!T324","v":0},{"$f":"Produktionsanlæg!U324","v":0},{"$f":"Produktionsanlæg!V324","v":0},{"$f":"Produktionsanlæg!W324","v":0},{"$f":"Produktionsanlæg!X324","v":0},{"$f":"Produktionsanlæg!Y324","v":0},{"$f":"IF(COUNTIF(D324:Y324,\"<>0\")<=1,IF(SUM(D324:Y324)=0,0,(IF(SUM(D324:Y324)>0,IF(SUM(D324:Y324)<400,(1.2675*45967*SUM(D324:Y324)^(-0.4664)),(IF(SUM(D324:Y324)<2000,(39128*SUM(D324:Y324)^(-0.37661)),IF(SUM(D324:Y324)<5000,18893*SUM(D324:Y324)^(-0.28083),IF(SUM(D324:Y324)<100000,29680*SUM(D324:Y324)^(-0.24475),1773.1))))*100/115)*SUM(D324:Y324)*(IF(SUM(D308:Y308)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D324:Y324)),$A$73)","v":0},{"$f":"D324*$Z324","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N324*$Z324","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X324*$Z324","v":0},{"$f":"Y324*$Z324","v":0},{"$f":"+SUM(AA324:AV324)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA324","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB324","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC324","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD324","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE324","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF324","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG324","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH324","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI324","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ324","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK324","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL324","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM324","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN324","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO324","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP324","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ324","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR324","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS324","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT324","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU324","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV324","v":0},{"$f":"SUM(D324:Y324)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D325","v":0},{"$f":"Produktionsanlæg!E325","v":0},{"$f":"Produktionsanlæg!F325","v":0},{"$f":"Produktionsanlæg!G325","v":0},{"$f":"Produktionsanlæg!H325","v":0},{"$f":"Produktionsanlæg!I325","v":0},{"$f":"Produktionsanlæg!J325","v":0},{"$f":"Produktionsanlæg!K325","v":0},{"$f":"Produktionsanlæg!L325","v":0},{"$f":"Produktionsanlæg!M325","v":0},{"$f":"Produktionsanlæg!N325","v":0},{"$f":"Produktionsanlæg!O325","v":0},{"$f":"Produktionsanlæg!P325","v":0},{"$f":"Produktionsanlæg!Q325","v":0},{"$f":"Produktionsanlæg!R325","v":0},{"$f":"Produktionsanlæg!S325","v":0},{"$f":"Produktionsanlæg!T325","v":0},{"$f":"Produktionsanlæg!U325","v":0},{"$f":"Produktionsanlæg!V325","v":0},{"$f":"Produktionsanlæg!W325","v":0},{"$f":"Produktionsanlæg!X325","v":0},{"$f":"Produktionsanlæg!Y325","v":0},{"$f":"IF(COUNTIF(D325:Y325,\"<>0\")<=1,IF(SUM(D325:Y325)=0,0,(IF(SUM(D325:Y325)>0,IF(SUM(D325:Y325)<400,(1.2675*45967*SUM(D325:Y325)^(-0.4664)),(IF(SUM(D325:Y325)<2000,(39128*SUM(D325:Y325)^(-0.37661)),IF(SUM(D325:Y325)<5000,18893*SUM(D325:Y325)^(-0.28083),IF(SUM(D325:Y325)<100000,29680*SUM(D325:Y325)^(-0.24475),1773.1))))*100/115)*SUM(D325:Y325)*(IF(SUM(D309:Y309)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D325:Y325)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X325*$Z325","v":0},{"$f":"Y325*$Z325","v":0},{"$f":"+SUM(AA325:AV325)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA325","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB325","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC325","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD325","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE325","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF325","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG325","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH325","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI325","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ325","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK325","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL325","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM325","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN325","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO325","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP325","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ325","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR325","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS325","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT325","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU325","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV325","v":0},{"$f":"SUM(D325:Y325)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW327:AW338)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D326:Y326)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D327","v":0},{"$f":"Produktionsanlæg!E327","v":0},{"$f":"Produktionsanlæg!F327","v":0},{"$f":"Produktionsanlæg!G327","v":0},{"$f":"Produktionsanlæg!H327","v":0},{"$f":"Produktionsanlæg!I327","v":0},{"$f":"Produktionsanlæg!J327","v":0},{"$f":"Produktionsanlæg!K327","v":0},{"$f":"Produktionsanlæg!L327","v":0},{"$f":"Produktionsanlæg!M327","v":0},{"$f":"Produktionsanlæg!N327","v":0},{"$f":"Produktionsanlæg!O327","v":0},{"$f":"Produktionsanlæg!P327","v":0},{"$f":"Produktionsanlæg!Q327","v":0},{"$f":"Produktionsanlæg!R327","v":0},{"$f":"Produktionsanlæg!S327","v":0},{"$f":"Produktionsanlæg!T327","v":0},{"$f":"Produktionsanlæg!U327","v":0},{"$f":"Produktionsanlæg!V327","v":0},{"$f":"Produktionsanlæg!W327","v":0},{"$f":"Produktionsanlæg!X327","v":0},{"$f":"Produktionsanlæg!Y327","v":0},{"$f":"IF(COUNTIF(D327:Y327,\"<>0\")<=1,IF(SUM(D327:Y327)=0,0,(IF(SUM(D327:Y327)>0,IF(SUM(D327:Y327)<400,(1.2675*45967*SUM(D327:Y327)^(-0.4664)),(IF(SUM(D327:Y327)<2000,(39128*SUM(D327:Y327)^(-0.37661)),IF(SUM(D327:Y327)<5000,18893*SUM(D327:Y327)^(-0.28083),IF(SUM(D327:Y327)<100000,29680*SUM(D327:Y327)^(-0.24475),1773.1))))*100/115)*SUM(D327:Y327)*(IF(SUM(D306:Y306)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D327:Y327)),$A$73)","v":0},{"$f":"D327*$Z327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA327:AV327)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA327","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB327","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC327","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD327","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE327","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF327","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG327","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH327","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI327","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ327","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK327","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL327","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM327","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN327","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO327","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP327","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ327","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR327","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS327","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT327","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU327","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV327","v":0},{"$f":"SUM(D327:Y327)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D328","v":0},{"$f":"Produktionsanlæg!E328","v":0},{"$f":"Produktionsanlæg!F328","v":0},{"$f":"Produktionsanlæg!G328","v":0},{"$f":"Produktionsanlæg!H328","v":0},{"$f":"Produktionsanlæg!I328","v":0},{"$f":"Produktionsanlæg!J328","v":0},{"$f":"Produktionsanlæg!K328","v":0},{"$f":"Produktionsanlæg!L328","v":0},{"$f":"Produktionsanlæg!M328","v":0},{"$f":"Produktionsanlæg!N328","v":0},{"$f":"Produktionsanlæg!O328","v":0},{"$f":"Produktionsanlæg!P328","v":0},{"$f":"Produktionsanlæg!Q328","v":0},{"$f":"Produktionsanlæg!R328","v":0},{"$f":"Produktionsanlæg!S328","v":0},{"$f":"Produktionsanlæg!T328","v":0},{"$f":"Produktionsanlæg!U328","v":0},{"$f":"Produktionsanlæg!V328","v":0},{"$f":"Produktionsanlæg!W328","v":0},{"$f":"Produktionsanlæg!X328","v":0},{"$f":"Produktionsanlæg!Y328","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D328:Y328,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D329","v":0},{"$f":"Produktionsanlæg!E329","v":0},{"$f":"Produktionsanlæg!F329","v":0},{"$f":"Produktionsanlæg!G329","v":0},{"$f":"Produktionsanlæg!H329","v":0},{"$f":"Produktionsanlæg!I329","v":0},{"$f":"Produktionsanlæg!J329","v":0},{"$f":"Produktionsanlæg!K329","v":0},{"$f":"Produktionsanlæg!L329","v":0},{"$f":"Produktionsanlæg!M329","v":0},{"$f":"Produktionsanlæg!N329","v":0},{"$f":"Produktionsanlæg!O329","v":0},{"$f":"Produktionsanlæg!P329","v":0},{"$f":"Produktionsanlæg!Q329","v":0},{"$f":"Produktionsanlæg!R329","v":0},{"$f":"Produktionsanlæg!S329","v":0},{"$f":"Produktionsanlæg!T329","v":0},{"$f":"Produktionsanlæg!U329","v":0},{"$f":"Produktionsanlæg!V329","v":0},{"$f":"Produktionsanlæg!W329","v":0},{"$f":"Produktionsanlæg!X329","v":0},{"$f":"Produktionsanlæg!Y329","v":0},{"$f":"IF(COUNTIF(D329:Y329,\"<>0\")<=1,IF(SUM(D329:Y329)=0,0,(IF(SUM(D329:Y329)>0,IF(SUM(D329:Y329)<400,(1.2675*45967*SUM(D329:Y329)^(-0.4664)),(IF(SUM(D329:Y329)<2000,(39128*SUM(D329:Y329)^(-0.37661)),IF(SUM(D329:Y329)<5000,18893*SUM(D329:Y329)^(-0.28083),IF(SUM(D329:Y329)<100000,29680*SUM(D329:Y329)^(-0.24475),1773.1))))*100/115)*SUM(D329:Y329)*(IF(SUM(D308:Y308)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D329:Y329)),$A$73)","v":0},{"$f":"D329*$Z329","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N329*$Z329","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X329*$Z329","v":0},0,{"$f":"+SUM(AA329:AV329)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA329","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB329","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC329","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD329","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE329","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF329","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG329","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH329","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI329","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ329","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK329","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL329","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM329","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN329","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO329","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP329","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ329","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR329","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS329","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT329","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU329","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV329","v":0},{"$f":"SUM(D329:Y329)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D330","v":0},{"$f":"Produktionsanlæg!E330","v":0},{"$f":"Produktionsanlæg!F330","v":0},{"$f":"Produktionsanlæg!G330","v":0},{"$f":"Produktionsanlæg!H330","v":0},{"$f":"Produktionsanlæg!I330","v":0},{"$f":"Produktionsanlæg!J330","v":0},{"$f":"Produktionsanlæg!K330","v":0},{"$f":"Produktionsanlæg!L330","v":0},{"$f":"Produktionsanlæg!M330","v":0},{"$f":"Produktionsanlæg!N330","v":0},{"$f":"Produktionsanlæg!O330","v":0},{"$f":"Produktionsanlæg!P330","v":0},{"$f":"Produktionsanlæg!Q330","v":0},{"$f":"Produktionsanlæg!R330","v":0},{"$f":"Produktionsanlæg!S330","v":0},{"$f":"Produktionsanlæg!T330","v":0},{"$f":"Produktionsanlæg!U330","v":0},{"$f":"Produktionsanlæg!V330","v":0},{"$f":"Produktionsanlæg!W330","v":0},{"$f":"Produktionsanlæg!X330","v":0},{"$f":"Produktionsanlæg!Y330","v":0},{"$f":"IF(COUNTIF(D330:Y330,\"<>0\")<=1,IF(SUM(D330:Y330)=0,0,(IF(SUM(D330:Y330)>0,IF(SUM(D330:Y330)<400,(1.2675*45967*SUM(D330:Y330)^(-0.4664)),(IF(SUM(D330:Y330)<2000,(39128*SUM(D330:Y330)^(-0.37661)),IF(SUM(D330:Y330)<5000,18893*SUM(D330:Y330)^(-0.28083),IF(SUM(D330:Y330)<100000,29680*SUM(D330:Y330)^(-0.24475),1773.1))))*100/115)*SUM(D330:Y330)*(IF(SUM(D309:Y309)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D330:Y330)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA330:AV330)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA330","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB330","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC330","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD330","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE330","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF330","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG330","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH330","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI330","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ330","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK330","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL330","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM330","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN330","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO330","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP330","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ330","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR330","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS330","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT330","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU330","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV330","v":0},{"$f":"SUM(D330:Y330)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D331","v":0},{"$f":"Produktionsanlæg!E331","v":0},{"$f":"Produktionsanlæg!F331","v":0},{"$f":"Produktionsanlæg!G331","v":0},{"$f":"Produktionsanlæg!H331","v":0},{"$f":"Produktionsanlæg!I331","v":0},{"$f":"Produktionsanlæg!J331","v":0},{"$f":"Produktionsanlæg!K331","v":0},{"$f":"Produktionsanlæg!L331","v":0},{"$f":"Produktionsanlæg!M331","v":0},{"$f":"Produktionsanlæg!N331","v":0},{"$f":"Produktionsanlæg!O331","v":0},{"$f":"Produktionsanlæg!P331","v":0},{"$f":"Produktionsanlæg!Q331","v":0},{"$f":"Produktionsanlæg!R331","v":0},{"$f":"Produktionsanlæg!S331","v":0},{"$f":"Produktionsanlæg!T331","v":0},{"$f":"Produktionsanlæg!U331","v":0},{"$f":"Produktionsanlæg!V331","v":0},{"$f":"Produktionsanlæg!W331","v":0},{"$f":"Produktionsanlæg!X331","v":0},{"$f":"Produktionsanlæg!Y331","v":0},{"$f":"IF(COUNTIF(D331:Y331,\"<>0\")<=1,IF(SUM(D331:Y331)=0,0,(IF(SUM(D331:Y331)>0,IF(SUM(D331:Y331)<400,(1.2675*45967*SUM(D331:Y331)^(-0.4664)),(IF(SUM(D331:Y331)<2000,(39128*SUM(D331:Y331)^(-0.37661)),IF(SUM(D331:Y331)<5000,18893*SUM(D331:Y331)^(-0.28083),IF(SUM(D331:Y331)<100000,29680*SUM(D331:Y331)^(-0.24475),1773.1))))*100/115)*SUM(D331:Y331)*(IF(SUM(D306:Y306)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D331:Y331)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA331:AV331)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA331","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB331","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC331","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD331","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE331","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF331","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG331","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH331","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI331","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ331","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK331","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL331","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM331","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN331","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO331","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP331","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ331","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR331","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS331","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT331","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU331","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV331","v":0},{"$f":"SUM(D331:Y331)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D332","v":0},{"$f":"Produktionsanlæg!E332","v":0},{"$f":"Produktionsanlæg!F332","v":0},{"$f":"Produktionsanlæg!G332","v":0},{"$f":"Produktionsanlæg!H332","v":0},{"$f":"Produktionsanlæg!I332","v":0},{"$f":"Produktionsanlæg!J332","v":0},{"$f":"Produktionsanlæg!K332","v":0},{"$f":"Produktionsanlæg!L332","v":0},{"$f":"Produktionsanlæg!M332","v":0},{"$f":"Produktionsanlæg!N332","v":0},{"$f":"Produktionsanlæg!O332","v":0},{"$f":"Produktionsanlæg!P332","v":0},{"$f":"Produktionsanlæg!Q332","v":0},{"$f":"Produktionsanlæg!R332","v":0},{"$f":"Produktionsanlæg!S332","v":0},{"$f":"Produktionsanlæg!T332","v":0},{"$f":"Produktionsanlæg!U332","v":0},{"$f":"Produktionsanlæg!V332","v":0},{"$f":"Produktionsanlæg!W332","v":0},{"$f":"Produktionsanlæg!X332","v":0},{"$f":"Produktionsanlæg!Y332","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D332:Y332,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D333","v":0},{"$f":"Produktionsanlæg!E333","v":0},{"$f":"Produktionsanlæg!F333","v":0},{"$f":"Produktionsanlæg!G333","v":0},{"$f":"Produktionsanlæg!H333","v":0},{"$f":"Produktionsanlæg!I333","v":0},{"$f":"Produktionsanlæg!J333","v":0},{"$f":"Produktionsanlæg!K333","v":0},{"$f":"Produktionsanlæg!L333","v":0},{"$f":"Produktionsanlæg!M333","v":0},{"$f":"Produktionsanlæg!N333","v":0},{"$f":"Produktionsanlæg!O333","v":0},{"$f":"Produktionsanlæg!P333","v":0},{"$f":"Produktionsanlæg!Q333","v":0},{"$f":"Produktionsanlæg!R333","v":0},{"$f":"Produktionsanlæg!S333","v":0},{"$f":"Produktionsanlæg!T333","v":0},{"$f":"Produktionsanlæg!U333","v":0},{"$f":"Produktionsanlæg!V333","v":0},{"$f":"Produktionsanlæg!W333","v":0},{"$f":"Produktionsanlæg!X333","v":0},{"$f":"Produktionsanlæg!Y333","v":0},{"$f":"IF(COUNTIF(D333:Y333,\"<>0\")<=1,IF(SUM(D333:Y333)=0,0,(IF(SUM(D333:Y333)>0,IF(SUM(D333:Y333)<400,(1.2675*45967*SUM(D333:Y333)^(-0.4664)),(IF(SUM(D333:Y333)<2000,(39128*SUM(D333:Y333)^(-0.37661)),IF(SUM(D333:Y333)<5000,18893*SUM(D333:Y333)^(-0.28083),IF(SUM(D333:Y333)<100000,29680*SUM(D333:Y333)^(-0.24475),1773.1))))*100/115)*SUM(D333:Y333)*(IF(SUM(D308:Y308)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D333:Y333)),$A$73)","v":0},{"$f":"D333*$Z333","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N333*$Z333","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X333*$Z333","v":0},0,{"$f":"+SUM(AA333:AV333)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA333","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB333","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC333","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD333","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE333","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF333","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG333","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH333","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI333","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ333","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK333","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL333","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM333","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN333","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO333","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP333","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ333","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR333","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS333","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT333","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU333","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV333","v":0},{"$f":"SUM(D333:Y333)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D334","v":0},{"$f":"Produktionsanlæg!E334","v":0},{"$f":"Produktionsanlæg!F334","v":0},{"$f":"Produktionsanlæg!G334","v":0},{"$f":"Produktionsanlæg!H334","v":0},{"$f":"Produktionsanlæg!I334","v":0},{"$f":"Produktionsanlæg!J334","v":0},{"$f":"Produktionsanlæg!K334","v":0},{"$f":"Produktionsanlæg!L334","v":0},{"$f":"Produktionsanlæg!M334","v":0},{"$f":"Produktionsanlæg!N334","v":0},{"$f":"Produktionsanlæg!O334","v":0},{"$f":"Produktionsanlæg!P334","v":0},{"$f":"Produktionsanlæg!Q334","v":0},{"$f":"Produktionsanlæg!R334","v":0},{"$f":"Produktionsanlæg!S334","v":0},{"$f":"Produktionsanlæg!T334","v":0},{"$f":"Produktionsanlæg!U334","v":0},{"$f":"Produktionsanlæg!V334","v":0},{"$f":"Produktionsanlæg!W334","v":0},{"$f":"Produktionsanlæg!X334","v":0},{"$f":"Produktionsanlæg!Y334","v":0},{"$f":"IF(COUNTIF(D334:Y334,\"<>0\")<=1,IF(SUM(D334:Y334)=0,0,(IF(SUM(D334:Y334)>0,IF(SUM(D334:Y334)<400,(1.2675*45967*SUM(D334:Y334)^(-0.4664)),(IF(SUM(D334:Y334)<2000,(39128*SUM(D334:Y334)^(-0.37661)),IF(SUM(D334:Y334)<5000,18893*SUM(D334:Y334)^(-0.28083),IF(SUM(D334:Y334)<100000,29680*SUM(D334:Y334)^(-0.24475),1773.1))))*100/115)*SUM(D334:Y334)*(IF(SUM(D309:Y309)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D334:Y334)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA334:AV334)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA334","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB334","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC334","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD334","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE334","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF334","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG334","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH334","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI334","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ334","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK334","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL334","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM334","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN334","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO334","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP334","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ334","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR334","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS334","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT334","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU334","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV334","v":0},{"$f":"SUM(D334:Y334)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D335","v":0},{"$f":"Produktionsanlæg!E335","v":0},{"$f":"Produktionsanlæg!F335","v":0},{"$f":"Produktionsanlæg!G335","v":0},{"$f":"Produktionsanlæg!H335","v":0},{"$f":"Produktionsanlæg!I335","v":0},{"$f":"Produktionsanlæg!J335","v":0},{"$f":"Produktionsanlæg!K335","v":0},{"$f":"Produktionsanlæg!L335","v":0},{"$f":"Produktionsanlæg!M335","v":0},{"$f":"Produktionsanlæg!N335","v":0},{"$f":"Produktionsanlæg!O335","v":0},{"$f":"Produktionsanlæg!P335","v":0},{"$f":"Produktionsanlæg!Q335","v":0},{"$f":"Produktionsanlæg!R335","v":0},{"$f":"Produktionsanlæg!S335","v":0},{"$f":"Produktionsanlæg!T335","v":0},{"$f":"Produktionsanlæg!U335","v":0},{"$f":"Produktionsanlæg!V335","v":0},{"$f":"Produktionsanlæg!W335","v":0},{"$f":"Produktionsanlæg!X335","v":0},{"$f":"Produktionsanlæg!Y335","v":0},{"$f":"IF(COUNTIF(D335:Y335,\"<>0\")<=1,IF(SUM(D335:Y335)=0,0,(IF(SUM(D335:Y335)>0,IF(SUM(D335:Y335)<400,(1.2675*45967*SUM(D335:Y335)^(-0.4664)),(IF(SUM(D335:Y335)<2000,(39128*SUM(D335:Y335)^(-0.37661)),IF(SUM(D335:Y335)<5000,18893*SUM(D335:Y335)^(-0.28083),IF(SUM(D335:Y335)<100000,29680*SUM(D335:Y335)^(-0.24475),1773.1))))*100/115)*SUM(D335:Y335)*(IF(SUM(D306:Y306)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D335:Y335)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA335:AV335)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA335","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB335","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC335","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD335","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE335","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF335","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG335","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH335","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI335","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ335","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK335","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL335","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM335","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN335","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO335","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP335","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ335","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR335","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS335","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT335","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU335","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV335","v":0},{"$f":"SUM(D335:Y335)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D336","v":0},{"$f":"Produktionsanlæg!E336","v":0},{"$f":"Produktionsanlæg!F336","v":0},{"$f":"Produktionsanlæg!G336","v":0},{"$f":"Produktionsanlæg!H336","v":0},{"$f":"Produktionsanlæg!I336","v":0},{"$f":"Produktionsanlæg!J336","v":0},{"$f":"Produktionsanlæg!K336","v":0},{"$f":"Produktionsanlæg!L336","v":0},{"$f":"Produktionsanlæg!M336","v":0},{"$f":"Produktionsanlæg!N336","v":0},{"$f":"Produktionsanlæg!O336","v":0},{"$f":"Produktionsanlæg!P336","v":0},{"$f":"Produktionsanlæg!Q336","v":0},{"$f":"Produktionsanlæg!R336","v":0},{"$f":"Produktionsanlæg!S336","v":0},{"$f":"Produktionsanlæg!T336","v":0},{"$f":"Produktionsanlæg!U336","v":0},{"$f":"Produktionsanlæg!V336","v":0},{"$f":"Produktionsanlæg!W336","v":0},{"$f":"Produktionsanlæg!X336","v":0},{"$f":"Produktionsanlæg!Y336","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D336:Y336,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D337","v":0},{"$f":"Produktionsanlæg!E337","v":0},{"$f":"Produktionsanlæg!F337","v":0},{"$f":"Produktionsanlæg!G337","v":0},{"$f":"Produktionsanlæg!H337","v":0},{"$f":"Produktionsanlæg!I337","v":0},{"$f":"Produktionsanlæg!J337","v":0},{"$f":"Produktionsanlæg!K337","v":0},{"$f":"Produktionsanlæg!L337","v":0},{"$f":"Produktionsanlæg!M337","v":0},{"$f":"Produktionsanlæg!N337","v":0},{"$f":"Produktionsanlæg!O337","v":0},{"$f":"Produktionsanlæg!P337","v":0},{"$f":"Produktionsanlæg!Q337","v":0},{"$f":"Produktionsanlæg!R337","v":0},{"$f":"Produktionsanlæg!S337","v":0},{"$f":"Produktionsanlæg!T337","v":0},{"$f":"Produktionsanlæg!U337","v":0},{"$f":"Produktionsanlæg!V337","v":0},{"$f":"Produktionsanlæg!W337","v":0},{"$f":"Produktionsanlæg!X337","v":0},{"$f":"Produktionsanlæg!Y337","v":0},{"$f":"IF(COUNTIF(D337:Y337,\"<>0\")<=1,IF(SUM(D337:Y337)=0,0,(IF(SUM(D337:Y337)>0,IF(SUM(D337:Y337)<400,(1.2675*45967*SUM(D337:Y337)^(-0.4664)),(IF(SUM(D337:Y337)<2000,(39128*SUM(D337:Y337)^(-0.37661)),IF(SUM(D337:Y337)<5000,18893*SUM(D337:Y337)^(-0.28083),IF(SUM(D337:Y337)<100000,29680*SUM(D337:Y337)^(-0.24475),1773.1))))*100/115)*SUM(D337:Y337)*(IF(SUM(D308:Y308)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D337:Y337)),$A$73)","v":0},{"$f":"D337*$Z337","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N337*$Z337","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X337*$Z337","v":0},{"$f":"Y337*$Z337","v":0},{"$f":"+SUM(AA337:AV337)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA337","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB337","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC337","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD337","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE337","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF337","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG337","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH337","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI337","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ337","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK337","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL337","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM337","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN337","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO337","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP337","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ337","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR337","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS337","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT337","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU337","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV337","v":0},{"$f":"SUM(D337:Y337)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D338","v":0},{"$f":"Produktionsanlæg!E338","v":0},{"$f":"Produktionsanlæg!F338","v":0},{"$f":"Produktionsanlæg!G338","v":0},{"$f":"Produktionsanlæg!H338","v":0},{"$f":"Produktionsanlæg!I338","v":0},{"$f":"Produktionsanlæg!J338","v":0},{"$f":"Produktionsanlæg!K338","v":0},{"$f":"Produktionsanlæg!L338","v":0},{"$f":"Produktionsanlæg!M338","v":0},{"$f":"Produktionsanlæg!N338","v":0},{"$f":"Produktionsanlæg!O338","v":0},{"$f":"Produktionsanlæg!P338","v":0},{"$f":"Produktionsanlæg!Q338","v":0},{"$f":"Produktionsanlæg!R338","v":0},{"$f":"Produktionsanlæg!S338","v":0},{"$f":"Produktionsanlæg!T338","v":0},{"$f":"Produktionsanlæg!U338","v":0},{"$f":"Produktionsanlæg!V338","v":0},{"$f":"Produktionsanlæg!W338","v":0},{"$f":"Produktionsanlæg!X338","v":0},{"$f":"Produktionsanlæg!Y338","v":0},{"$f":"IF(COUNTIF(D338:Y338,\"<>0\")<=1,IF(SUM(D338:Y338)=0,0,(IF(SUM(D338:Y338)>0,IF(SUM(D338:Y338)<400,(1.2675*45967*SUM(D338:Y338)^(-0.4664)),(IF(SUM(D338:Y338)<2000,(39128*SUM(D338:Y338)^(-0.37661)),IF(SUM(D338:Y338)<5000,18893*SUM(D338:Y338)^(-0.28083),IF(SUM(D338:Y338)<100000,29680*SUM(D338:Y338)^(-0.24475),1773.1))))*100/115)*SUM(D338:Y338)*(IF(SUM(D309:Y309)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D338:Y338)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X338*$Z338","v":0},{"$f":"Y338*$Z338","v":0},{"$f":"+SUM(AA338:AV338)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA338","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB338","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC338","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD338","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE338","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF338","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG338","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH338","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI338","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ338","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK338","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL338","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM338","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN338","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO338","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP338","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ338","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR338","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS338","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT338","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU338","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV338","v":0},{"$f":"SUM(D338:Y338)","v":0}]
["Renseanlæg 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW340,AW343,AW368,AW393)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW341:AW342)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D341","v":0},{"$f":"Produktionsanlæg!E341","v":0},{"$f":"Produktionsanlæg!F341","v":0},{"$f":"Produktionsanlæg!G341","v":0},{"$f":"Produktionsanlæg!H341","v":0},{"$f":"Produktionsanlæg!I341","v":0},{"$f":"Produktionsanlæg!J341","v":0},{"$f":"Produktionsanlæg!K341","v":0},{"$f":"Produktionsanlæg!L341","v":0},{"$f":"Produktionsanlæg!M341","v":0},{"$f":"Produktionsanlæg!N341","v":0},{"$f":"Produktionsanlæg!O341","v":0},{"$f":"Produktionsanlæg!P341","v":0},{"$f":"Produktionsanlæg!Q341","v":0},{"$f":"Produktionsanlæg!R341","v":0},{"$f":"Produktionsanlæg!S341","v":0},{"$f":"Produktionsanlæg!T341","v":0},{"$f":"Produktionsanlæg!U341","v":0},{"$f":"Produktionsanlæg!V341","v":0},{"$f":"Produktionsanlæg!W341","v":0},{"$f":"Produktionsanlæg!X341","v":0},{"$f":"Produktionsanlæg!Y341","v":0},{"$f":"IF(COUNTIF(D341:Y341,\"<>0\")<=1,IF(SUM(D341:Y341)=0,0,(IF(SUM(D341:Y341)>0,IF(SUM(D341:Y341)<400,(1.2675*45967*SUM(D341:Y341)^(-0.4664)),(IF(SUM(D341:Y341)<2000,(39128*SUM(D341:Y341)^(-0.37661)),IF(SUM(D341:Y341)<5000,18893*SUM(D341:Y341)^(-0.28083),IF(SUM(D341:Y341)<100000,29680*SUM(D341:Y341)^(-0.24475),1773.1))))*100/115)*SUM(D341:Y341)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D341:Y341)),$A$73)","v":0},{"$f":"D341*$Z341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA341:AV341)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA341","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB341","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC341","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD341","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE341","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF341","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG341","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH341","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI341","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ341","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK341","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL341","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM341","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN341","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO341","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP341","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ341","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR341","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS341","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT341","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU341","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV341","v":0},{"$f":"SUM(D341:Y341)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D342","v":0},{"$f":"Produktionsanlæg!E342","v":0},{"$f":"Produktionsanlæg!F342","v":0},{"$f":"Produktionsanlæg!G342","v":0},{"$f":"Produktionsanlæg!H342","v":0},{"$f":"Produktionsanlæg!I342","v":0},{"$f":"Produktionsanlæg!J342","v":0},{"$f":"Produktionsanlæg!K342","v":0},{"$f":"Produktionsanlæg!L342","v":0},{"$f":"Produktionsanlæg!M342","v":0},{"$f":"Produktionsanlæg!N342","v":0},{"$f":"Produktionsanlæg!O342","v":0},{"$f":"Produktionsanlæg!P342","v":0},{"$f":"Produktionsanlæg!Q342","v":0},{"$f":"Produktionsanlæg!R342","v":0},{"$f":"Produktionsanlæg!S342","v":0},{"$f":"Produktionsanlæg!T342","v":0},{"$f":"Produktionsanlæg!U342","v":0},{"$f":"Produktionsanlæg!V342","v":0},{"$f":"Produktionsanlæg!W342","v":0},{"$f":"Produktionsanlæg!X342","v":0},{"$f":"Produktionsanlæg!Y342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D342:Y342,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW344:AW367)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D343:Y343)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D344","v":0},{"$f":"Produktionsanlæg!E344","v":0},{"$f":"Produktionsanlæg!F344","v":0},{"$f":"Produktionsanlæg!G344","v":0},{"$f":"Produktionsanlæg!H344","v":0},{"$f":"Produktionsanlæg!I344","v":0},{"$f":"Produktionsanlæg!J344","v":0},{"$f":"Produktionsanlæg!K344","v":0},{"$f":"Produktionsanlæg!L344","v":0},{"$f":"Produktionsanlæg!M344","v":0},{"$f":"Produktionsanlæg!N344","v":0},{"$f":"Produktionsanlæg!O344","v":0},{"$f":"Produktionsanlæg!P344","v":0},{"$f":"Produktionsanlæg!Q344","v":0},{"$f":"Produktionsanlæg!R344","v":0},{"$f":"Produktionsanlæg!S344","v":0},{"$f":"Produktionsanlæg!T344","v":0},{"$f":"Produktionsanlæg!U344","v":0},{"$f":"Produktionsanlæg!V344","v":0},{"$f":"Produktionsanlæg!W344","v":0},{"$f":"Produktionsanlæg!X344","v":0},{"$f":"Produktionsanlæg!Y344","v":0},{"$f":"IF(COUNTIF(D344:Y344,\"<>0\")<=1,IF(SUM(D344:Y344)=0,0,(IF(SUM(D344:Y344)>0,IF(SUM(D344:Y344)<400,(1.2675*45967*SUM(D344:Y344)^(-0.4664)),(IF(SUM(D344:Y344)<2000,(39128*SUM(D344:Y344)^(-0.37661)),IF(SUM(D344:Y344)<5000,18893*SUM(D344:Y344)^(-0.28083),IF(SUM(D344:Y344)<100000,29680*SUM(D344:Y344)^(-0.24475),1773.1))))*100/115)*SUM(D344:Y344)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D344:Y344)),$A$73)","v":0},{"$f":"D344*$Z344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA344:AV344)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA344","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB344","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC344","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD344","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE344","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF344","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG344","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH344","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI344","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ344","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK344","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL344","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM344","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN344","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO344","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP344","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ344","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR344","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS344","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT344","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU344","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV344","v":0},{"$f":"SUM(D344:Y344)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D345","v":0},{"$f":"Produktionsanlæg!E345","v":0},{"$f":"Produktionsanlæg!F345","v":0},{"$f":"Produktionsanlæg!G345","v":0},{"$f":"Produktionsanlæg!H345","v":0},{"$f":"Produktionsanlæg!I345","v":0},{"$f":"Produktionsanlæg!J345","v":0},{"$f":"Produktionsanlæg!K345","v":0},{"$f":"Produktionsanlæg!L345","v":0},{"$f":"Produktionsanlæg!M345","v":0},{"$f":"Produktionsanlæg!N345","v":0},{"$f":"Produktionsanlæg!O345","v":0},{"$f":"Produktionsanlæg!P345","v":0},{"$f":"Produktionsanlæg!Q345","v":0},{"$f":"Produktionsanlæg!R345","v":0},{"$f":"Produktionsanlæg!S345","v":0},{"$f":"Produktionsanlæg!T345","v":0},{"$f":"Produktionsanlæg!U345","v":0},{"$f":"Produktionsanlæg!V345","v":0},{"$f":"Produktionsanlæg!W345","v":0},{"$f":"Produktionsanlæg!X345","v":0},{"$f":"Produktionsanlæg!Y345","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D345:Y345,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D346","v":0},{"$f":"Produktionsanlæg!E346","v":0},{"$f":"Produktionsanlæg!F346","v":0},{"$f":"Produktionsanlæg!G346","v":0},{"$f":"Produktionsanlæg!H346","v":0},{"$f":"Produktionsanlæg!I346","v":0},{"$f":"Produktionsanlæg!J346","v":0},{"$f":"Produktionsanlæg!K346","v":0},{"$f":"Produktionsanlæg!L346","v":0},{"$f":"Produktionsanlæg!M346","v":0},{"$f":"Produktionsanlæg!N346","v":0},{"$f":"Produktionsanlæg!O346","v":0},{"$f":"Produktionsanlæg!P346","v":0},{"$f":"Produktionsanlæg!Q346","v":0},{"$f":"Produktionsanlæg!R346","v":0},{"$f":"Produktionsanlæg!S346","v":0},{"$f":"Produktionsanlæg!T346","v":0},{"$f":"Produktionsanlæg!U346","v":0},{"$f":"Produktionsanlæg!V346","v":0},{"$f":"Produktionsanlæg!W346","v":0},{"$f":"Produktionsanlæg!X346","v":0},{"$f":"Produktionsanlæg!Y346","v":0},{"$f":"IF(COUNTIF(D346:Y346,\"<>0\")<=1,IF(SUM(D346:Y346)=0,0,(IF(SUM(D346:Y346)>0,IF(SUM(D346:Y346)<400,(1.2675*45967*SUM(D346:Y346)^(-0.4664)),(IF(SUM(D346:Y346)<2000,(39128*SUM(D346:Y346)^(-0.37661)),IF(SUM(D346:Y346)<5000,18893*SUM(D346:Y346)^(-0.28083),IF(SUM(D346:Y346)<100000,29680*SUM(D346:Y346)^(-0.24475),1773.1))))*100/115)*SUM(D346:Y346)*0.061,0)*1.15*1.06*0.43)/SUM(D346:Y346)),$A$73)","v":0},{"$f":"D346*$Z346","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N346*$Z346","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X346*$Z346","v":0},0,{"$f":"+SUM(AA346:AV346)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA346","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB346","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC346","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD346","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE346","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF346","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG346","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH346","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI346","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ346","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK346","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL346","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM346","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN346","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO346","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP346","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ346","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR346","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS346","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT346","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU346","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV346","v":0},{"$f":"SUM(D346:Y346)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D347","v":0},{"$f":"Produktionsanlæg!E347","v":0},{"$f":"Produktionsanlæg!F347","v":0},{"$f":"Produktionsanlæg!G347","v":0},{"$f":"Produktionsanlæg!H347","v":0},{"$f":"Produktionsanlæg!I347","v":0},{"$f":"Produktionsanlæg!J347","v":0},{"$f":"Produktionsanlæg!K347","v":0},{"$f":"Produktionsanlæg!L347","v":0},{"$f":"Produktionsanlæg!M347","v":0},{"$f":"Produktionsanlæg!N347","v":0},{"$f":"Produktionsanlæg!O347","v":0},{"$f":"Produktionsanlæg!P347","v":0},{"$f":"Produktionsanlæg!Q347","v":0},{"$f":"Produktionsanlæg!R347","v":0},{"$f":"Produktionsanlæg!S347","v":0},{"$f":"Produktionsanlæg!T347","v":0},{"$f":"Produktionsanlæg!U347","v":0},{"$f":"Produktionsanlæg!V347","v":0},{"$f":"Produktionsanlæg!W347","v":0},{"$f":"Produktionsanlæg!X347","v":0},{"$f":"Produktionsanlæg!Y347","v":0},{"$f":"IF(COUNTIF(D347:Y347,\"<>0\")<=1,IF(SUM(D347:Y347)=0,0,(IF(SUM(D347:Y347)>0,IF(SUM(D347:Y347)<400,(1.2675*45967*SUM(D347:Y347)^(-0.4664)),(IF(SUM(D347:Y347)<2000,(39128*SUM(D347:Y347)^(-0.37661)),IF(SUM(D347:Y347)<5000,18893*SUM(D347:Y347)^(-0.28083),IF(SUM(D347:Y347)<100000,29680*SUM(D347:Y347)^(-0.24475),1773.1))))*100/115)*SUM(D347:Y347)*0.061,0)*1.15*1.06*0.02)/SUM(D347:Y347)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA347:AV347)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA347","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB347","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC347","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD347","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE347","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF347","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG347","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH347","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI347","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ347","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK347","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL347","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM347","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN347","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO347","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP347","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ347","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR347","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS347","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT347","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU347","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV347","v":0},{"$f":"SUM(D347:Y347)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D348","v":0},{"$f":"Produktionsanlæg!E348","v":0},{"$f":"Produktionsanlæg!F348","v":0},{"$f":"Produktionsanlæg!G348","v":0},{"$f":"Produktionsanlæg!H348","v":0},{"$f":"Produktionsanlæg!I348","v":0},{"$f":"Produktionsanlæg!J348","v":0},{"$f":"Produktionsanlæg!K348","v":0},{"$f":"Produktionsanlæg!L348","v":0},{"$f":"Produktionsanlæg!M348","v":0},{"$f":"Produktionsanlæg!N348","v":0},{"$f":"Produktionsanlæg!O348","v":0},{"$f":"Produktionsanlæg!P348","v":0},{"$f":"Produktionsanlæg!Q348","v":0},{"$f":"Produktionsanlæg!R348","v":0},{"$f":"Produktionsanlæg!S348","v":0},{"$f":"Produktionsanlæg!T348","v":0},{"$f":"Produktionsanlæg!U348","v":0},{"$f":"Produktionsanlæg!V348","v":0},{"$f":"Produktionsanlæg!W348","v":0},{"$f":"Produktionsanlæg!X348","v":0},{"$f":"Produktionsanlæg!Y348","v":0},{"$f":"IF(COUNTIF(D348:Y348,\"<>0\")<=1,IF(SUM(D348:Y348)=0,0,(IF(SUM(D348:Y348)>0,IF(SUM(D348:Y348)<400,(1.2675*45967*SUM(D348:Y348)^(-0.4664)),(IF(SUM(D348:Y348)<2000,(39128*SUM(D348:Y348)^(-0.37661)),IF(SUM(D348:Y348)<5000,18893*SUM(D348:Y348)^(-0.28083),IF(SUM(D348:Y348)<100000,29680*SUM(D348:Y348)^(-0.24475),1773.1))))*100/115)*SUM(D348:Y348)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D348:Y348)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA348:AV348)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA348","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB348","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC348","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD348","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE348","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF348","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG348","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH348","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI348","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ348","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK348","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL348","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM348","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN348","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO348","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP348","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ348","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR348","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS348","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT348","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU348","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV348","v":0},{"$f":"SUM(D348:Y348)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D349","v":0},{"$f":"Produktionsanlæg!E349","v":0},{"$f":"Produktionsanlæg!F349","v":0},{"$f":"Produktionsanlæg!G349","v":0},{"$f":"Produktionsanlæg!H349","v":0},{"$f":"Produktionsanlæg!I349","v":0},{"$f":"Produktionsanlæg!J349","v":0},{"$f":"Produktionsanlæg!K349","v":0},{"$f":"Produktionsanlæg!L349","v":0},{"$f":"Produktionsanlæg!M349","v":0},{"$f":"Produktionsanlæg!N349","v":0},{"$f":"Produktionsanlæg!O349","v":0},{"$f":"Produktionsanlæg!P349","v":0},{"$f":"Produktionsanlæg!Q349","v":0},{"$f":"Produktionsanlæg!R349","v":0},{"$f":"Produktionsanlæg!S349","v":0},{"$f":"Produktionsanlæg!T349","v":0},{"$f":"Produktionsanlæg!U349","v":0},{"$f":"Produktionsanlæg!V349","v":0},{"$f":"Produktionsanlæg!W349","v":0},{"$f":"Produktionsanlæg!X349","v":0},{"$f":"Produktionsanlæg!Y349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D349:Y349,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D350","v":0},{"$f":"Produktionsanlæg!E350","v":0},{"$f":"Produktionsanlæg!F350","v":0},{"$f":"Produktionsanlæg!G350","v":0},{"$f":"Produktionsanlæg!H350","v":0},{"$f":"Produktionsanlæg!I350","v":0},{"$f":"Produktionsanlæg!J350","v":0},{"$f":"Produktionsanlæg!K350","v":0},{"$f":"Produktionsanlæg!L350","v":0},{"$f":"Produktionsanlæg!M350","v":0},{"$f":"Produktionsanlæg!N350","v":0},{"$f":"Produktionsanlæg!O350","v":0},{"$f":"Produktionsanlæg!P350","v":0},{"$f":"Produktionsanlæg!Q350","v":0},{"$f":"Produktionsanlæg!R350","v":0},{"$f":"Produktionsanlæg!S350","v":0},{"$f":"Produktionsanlæg!T350","v":0},{"$f":"Produktionsanlæg!U350","v":0},{"$f":"Produktionsanlæg!V350","v":0},{"$f":"Produktionsanlæg!W350","v":0},{"$f":"Produktionsanlæg!X350","v":0},{"$f":"Produktionsanlæg!Y350","v":0},{"$f":"IF(COUNTIF(D350:Y350,\"<>0\")<=1,IF(SUM(D350:Y350)=0,0,(IF(SUM(D350:Y350)>0,IF(SUM(D350:Y350)<400,(1.2675*45967*SUM(D350:Y350)^(-0.4664)),(IF(SUM(D350:Y350)<2000,(39128*SUM(D350:Y350)^(-0.37661)),IF(SUM(D350:Y350)<5000,18893*SUM(D350:Y350)^(-0.28083),IF(SUM(D350:Y350)<100000,29680*SUM(D350:Y350)^(-0.24475),1773.1))))*100/115)*SUM(D350:Y350)*0.0173,0)*1.15*1.06*0.43)/SUM(D350:Y350)),$A$73)","v":0},{"$f":"D350*$Z350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N350*$Z350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X350*$Z350","v":0},0,{"$f":"+SUM(AA350:AV350)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA350","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB350","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC350","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD350","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE350","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF350","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG350","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH350","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI350","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ350","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK350","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL350","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM350","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN350","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO350","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP350","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ350","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR350","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS350","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT350","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU350","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV350","v":0},{"$f":"SUM(D350:Y350)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D351","v":0},{"$f":"Produktionsanlæg!E351","v":0},{"$f":"Produktionsanlæg!F351","v":0},{"$f":"Produktionsanlæg!G351","v":0},{"$f":"Produktionsanlæg!H351","v":0},{"$f":"Produktionsanlæg!I351","v":0},{"$f":"Produktionsanlæg!J351","v":0},{"$f":"Produktionsanlæg!K351","v":0},{"$f":"Produktionsanlæg!L351","v":0},{"$f":"Produktionsanlæg!M351","v":0},{"$f":"Produktionsanlæg!N351","v":0},{"$f":"Produktionsanlæg!O351","v":0},{"$f":"Produktionsanlæg!P351","v":0},{"$f":"Produktionsanlæg!Q351","v":0},{"$f":"Produktionsanlæg!R351","v":0},{"$f":"Produktionsanlæg!S351","v":0},{"$f":"Produktionsanlæg!T351","v":0},{"$f":"Produktionsanlæg!U351","v":0},{"$f":"Produktionsanlæg!V351","v":0},{"$f":"Produktionsanlæg!W351","v":0},{"$f":"Produktionsanlæg!X351","v":0},{"$f":"Produktionsanlæg!Y351","v":0},{"$f":"IF(COUNTIF(D351:Y351,\"<>0\")<=1,IF(SUM(D351:Y351)=0,0,(IF(SUM(D351:Y351)>0,IF(SUM(D351:Y351)<400,(1.2675*45967*SUM(D351:Y351)^(-0.4664)),(IF(SUM(D351:Y351)<2000,(39128*SUM(D351:Y351)^(-0.37661)),IF(SUM(D351:Y351)<5000,18893*SUM(D351:Y351)^(-0.28083),IF(SUM(D351:Y351)<100000,29680*SUM(D351:Y351)^(-0.24475),1773.1))))*100/115)*SUM(D351:Y351)*0.0173,0)*1.15*1.06*0.02)/SUM(D351:Y351)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA351:AV351)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA351","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB351","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC351","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD351","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE351","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF351","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG351","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH351","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI351","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ351","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK351","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL351","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM351","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN351","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO351","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP351","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ351","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR351","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS351","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT351","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU351","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV351","v":0},{"$f":"SUM(D351:Y351)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D352","v":0},{"$f":"Produktionsanlæg!E352","v":0},{"$f":"Produktionsanlæg!F352","v":0},{"$f":"Produktionsanlæg!G352","v":0},{"$f":"Produktionsanlæg!H352","v":0},{"$f":"Produktionsanlæg!I352","v":0},{"$f":"Produktionsanlæg!J352","v":0},{"$f":"Produktionsanlæg!K352","v":0},{"$f":"Produktionsanlæg!L352","v":0},{"$f":"Produktionsanlæg!M352","v":0},{"$f":"Produktionsanlæg!N352","v":0},{"$f":"Produktionsanlæg!O352","v":0},{"$f":"Produktionsanlæg!P352","v":0},{"$f":"Produktionsanlæg!Q352","v":0},{"$f":"Produktionsanlæg!R352","v":0},{"$f":"Produktionsanlæg!S352","v":0},{"$f":"Produktionsanlæg!T352","v":0},{"$f":"Produktionsanlæg!U352","v":0},{"$f":"Produktionsanlæg!V352","v":0},{"$f":"Produktionsanlæg!W352","v":0},{"$f":"Produktionsanlæg!X352","v":0},{"$f":"Produktionsanlæg!Y352","v":0},{"$f":"IF(COUNTIF(D352:Y352,\"<>0\")<=1,IF(SUM(D352:Y352)=0,0,(IF(SUM(D352:Y352)>0,IF(SUM(D352:Y352)<400,(1.2675*45967*SUM(D352:Y352)^(-0.4664)),(IF(SUM(D352:Y352)<2000,(39128*SUM(D352:Y352)^(-0.37661)),IF(SUM(D352:Y352)<5000,18893*SUM(D352:Y352)^(-0.28083),IF(SUM(D352:Y352)<100000,29680*SUM(D352:Y352)^(-0.24475),1773.1))))*100/115)*SUM(D352:Y352)*(IF(SUM(D352:Y352)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D352:Y352)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA352:AV352)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA352","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB352","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC352","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD352","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE352","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF352","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG352","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH352","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI352","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ352","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK352","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL352","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM352","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN352","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO352","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP352","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ352","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR352","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS352","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT352","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU352","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV352","v":0},{"$f":"SUM(D352:Y352)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D353","v":0},{"$f":"Produktionsanlæg!E353","v":0},{"$f":"Produktionsanlæg!F353","v":0},{"$f":"Produktionsanlæg!G353","v":0},{"$f":"Produktionsanlæg!H353","v":0},{"$f":"Produktionsanlæg!I353","v":0},{"$f":"Produktionsanlæg!J353","v":0},{"$f":"Produktionsanlæg!K353","v":0},{"$f":"Produktionsanlæg!L353","v":0},{"$f":"Produktionsanlæg!M353","v":0},{"$f":"Produktionsanlæg!N353","v":0},{"$f":"Produktionsanlæg!O353","v":0},{"$f":"Produktionsanlæg!P353","v":0},{"$f":"Produktionsanlæg!Q353","v":0},{"$f":"Produktionsanlæg!R353","v":0},{"$f":"Produktionsanlæg!S353","v":0},{"$f":"Produktionsanlæg!T353","v":0},{"$f":"Produktionsanlæg!U353","v":0},{"$f":"Produktionsanlæg!V353","v":0},{"$f":"Produktionsanlæg!W353","v":0},{"$f":"Produktionsanlæg!X353","v":0},{"$f":"Produktionsanlæg!Y353","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D353:Y353,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D354","v":0},{"$f":"Produktionsanlæg!E354","v":0},{"$f":"Produktionsanlæg!F354","v":0},{"$f":"Produktionsanlæg!G354","v":0},{"$f":"Produktionsanlæg!H354","v":0},{"$f":"Produktionsanlæg!I354","v":0},{"$f":"Produktionsanlæg!J354","v":0},{"$f":"Produktionsanlæg!K354","v":0},{"$f":"Produktionsanlæg!L354","v":0},{"$f":"Produktionsanlæg!M354","v":0},{"$f":"Produktionsanlæg!N354","v":0},{"$f":"Produktionsanlæg!O354","v":0},{"$f":"Produktionsanlæg!P354","v":0},{"$f":"Produktionsanlæg!Q354","v":0},{"$f":"Produktionsanlæg!R354","v":0},{"$f":"Produktionsanlæg!S354","v":0},{"$f":"Produktionsanlæg!T354","v":0},{"$f":"Produktionsanlæg!U354","v":0},{"$f":"Produktionsanlæg!V354","v":0},{"$f":"Produktionsanlæg!W354","v":0},{"$f":"Produktionsanlæg!X354","v":0},{"$f":"Produktionsanlæg!Y354","v":0},{"$f":"IF(COUNTIF(D354:Y354,\"<>0\")<=1,IF(SUM(D354:Y354)=0,0,(IF(SUM(D354:Y354)>0,IF(SUM(D354:Y354)<400,(1.2675*45967*SUM(D354:Y354)^(-0.4664)),(IF(SUM(D354:Y354)<2000,(39128*SUM(D354:Y354)^(-0.37661)),IF(SUM(D354:Y354)<5000,18893*SUM(D354:Y354)^(-0.28083),IF(SUM(D354:Y354)<100000,29680*SUM(D354:Y354)^(-0.24475),1773.1))))*100/115)*SUM(D354:Y354)*(IF(SUM(D354:Y354)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D354:Y354)),$A$73)","v":0},{"$f":"D354*$Z354","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N354*$Z354","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X354*$Z354","v":0},0,{"$f":"+SUM(AA354:AV354)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA354","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB354","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC354","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD354","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE354","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF354","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG354","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH354","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI354","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ354","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK354","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL354","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM354","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN354","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO354","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP354","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ354","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR354","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS354","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT354","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU354","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV354","v":0},{"$f":"SUM(D354:Y354)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D355","v":0},{"$f":"Produktionsanlæg!E355","v":0},{"$f":"Produktionsanlæg!F355","v":0},{"$f":"Produktionsanlæg!G355","v":0},{"$f":"Produktionsanlæg!H355","v":0},{"$f":"Produktionsanlæg!I355","v":0},{"$f":"Produktionsanlæg!J355","v":0},{"$f":"Produktionsanlæg!K355","v":0},{"$f":"Produktionsanlæg!L355","v":0},{"$f":"Produktionsanlæg!M355","v":0},{"$f":"Produktionsanlæg!N355","v":0},{"$f":"Produktionsanlæg!O355","v":0},{"$f":"Produktionsanlæg!P355","v":0},{"$f":"Produktionsanlæg!Q355","v":0},{"$f":"Produktionsanlæg!R355","v":0},{"$f":"Produktionsanlæg!S355","v":0},{"$f":"Produktionsanlæg!T355","v":0},{"$f":"Produktionsanlæg!U355","v":0},{"$f":"Produktionsanlæg!V355","v":0},{"$f":"Produktionsanlæg!W355","v":0},{"$f":"Produktionsanlæg!X355","v":0},{"$f":"Produktionsanlæg!Y355","v":0},{"$f":"IF(COUNTIF(D355:Y355,\"<>0\")<=1,IF(SUM(D355:Y355)=0,0,(IF(SUM(D355:Y355)>0,IF(SUM(D355:Y355)<400,(1.2675*45967*SUM(D355:Y355)^(-0.4664)),(IF(SUM(D355:Y355)<2000,(39128*SUM(D355:Y355)^(-0.37661)),IF(SUM(D355:Y355)<5000,18893*SUM(D355:Y355)^(-0.28083),IF(SUM(D355:Y355)<100000,29680*SUM(D355:Y355)^(-0.24475),1773.1))))*100/115)*SUM(D355:Y355)*(IF(SUM(D355:Y355)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D355:Y355)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA355:AV355)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA355","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB355","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC355","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD355","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE355","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF355","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG355","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH355","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI355","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ355","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK355","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL355","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM355","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN355","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO355","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP355","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ355","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR355","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS355","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT355","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU355","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV355","v":0},{"$f":"SUM(D355:Y355)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D356","v":0},{"$f":"Produktionsanlæg!E356","v":0},{"$f":"Produktionsanlæg!F356","v":0},{"$f":"Produktionsanlæg!G356","v":0},{"$f":"Produktionsanlæg!H356","v":0},{"$f":"Produktionsanlæg!I356","v":0},{"$f":"Produktionsanlæg!J356","v":0},{"$f":"Produktionsanlæg!K356","v":0},{"$f":"Produktionsanlæg!L356","v":0},{"$f":"Produktionsanlæg!M356","v":0},{"$f":"Produktionsanlæg!N356","v":0},{"$f":"Produktionsanlæg!O356","v":0},{"$f":"Produktionsanlæg!P356","v":0},{"$f":"Produktionsanlæg!Q356","v":0},{"$f":"Produktionsanlæg!R356","v":0},{"$f":"Produktionsanlæg!S356","v":0},{"$f":"Produktionsanlæg!T356","v":0},{"$f":"Produktionsanlæg!U356","v":0},{"$f":"Produktionsanlæg!V356","v":0},{"$f":"Produktionsanlæg!W356","v":0},{"$f":"Produktionsanlæg!X356","v":0},{"$f":"Produktionsanlæg!Y356","v":0},{"$f":"IF(COUNTIF(D356:Y356,\"<>0\")<=1,IF(SUM(D356:Y356)=0,0,(IF(SUM(D356:Y356)>0,IF(SUM(D356:Y356)<400,(1.2675*45967*SUM(D356:Y356)^(-0.4664)),(IF(SUM(D356:Y356)<2000,(39128*SUM(D356:Y356)^(-0.37661)),IF(SUM(D356:Y356)<5000,18893*SUM(D356:Y356)^(-0.28083),IF(SUM(D356:Y356)<100000,29680*SUM(D356:Y356)^(-0.24475),1773.1))))*100/115)*SUM(D356:Y356)*(IF(SUM(D352:Y352)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D356:Y356)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA356:AV356)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA356","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB356","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC356","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD356","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE356","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF356","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG356","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH356","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI356","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ356","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK356","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL356","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM356","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN356","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO356","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP356","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ356","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR356","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS356","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT356","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU356","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV356","v":0},{"$f":"SUM(D356:Y356)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D357","v":0},{"$f":"Produktionsanlæg!E357","v":0},{"$f":"Produktionsanlæg!F357","v":0},{"$f":"Produktionsanlæg!G357","v":0},{"$f":"Produktionsanlæg!H357","v":0},{"$f":"Produktionsanlæg!I357","v":0},{"$f":"Produktionsanlæg!J357","v":0},{"$f":"Produktionsanlæg!K357","v":0},{"$f":"Produktionsanlæg!L357","v":0},{"$f":"Produktionsanlæg!M357","v":0},{"$f":"Produktionsanlæg!N357","v":0},{"$f":"Produktionsanlæg!O357","v":0},{"$f":"Produktionsanlæg!P357","v":0},{"$f":"Produktionsanlæg!Q357","v":0},{"$f":"Produktionsanlæg!R357","v":0},{"$f":"Produktionsanlæg!S357","v":0},{"$f":"Produktionsanlæg!T357","v":0},{"$f":"Produktionsanlæg!U357","v":0},{"$f":"Produktionsanlæg!V357","v":0},{"$f":"Produktionsanlæg!W357","v":0},{"$f":"Produktionsanlæg!X357","v":0},{"$f":"Produktionsanlæg!Y357","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D357:Y357,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D358","v":0},{"$f":"Produktionsanlæg!E358","v":0},{"$f":"Produktionsanlæg!F358","v":0},{"$f":"Produktionsanlæg!G358","v":0},{"$f":"Produktionsanlæg!H358","v":0},{"$f":"Produktionsanlæg!I358","v":0},{"$f":"Produktionsanlæg!J358","v":0},{"$f":"Produktionsanlæg!K358","v":0},{"$f":"Produktionsanlæg!L358","v":0},{"$f":"Produktionsanlæg!M358","v":0},{"$f":"Produktionsanlæg!N358","v":0},{"$f":"Produktionsanlæg!O358","v":0},{"$f":"Produktionsanlæg!P358","v":0},{"$f":"Produktionsanlæg!Q358","v":0},{"$f":"Produktionsanlæg!R358","v":0},{"$f":"Produktionsanlæg!S358","v":0},{"$f":"Produktionsanlæg!T358","v":0},{"$f":"Produktionsanlæg!U358","v":0},{"$f":"Produktionsanlæg!V358","v":0},{"$f":"Produktionsanlæg!W358","v":0},{"$f":"Produktionsanlæg!X358","v":0},{"$f":"Produktionsanlæg!Y358","v":0},{"$f":"IF(COUNTIF(D358:Y358,\"<>0\")<=1,IF(SUM(D358:Y358)=0,0,(IF(SUM(D358:Y358)>0,IF(SUM(D358:Y358)<400,(1.2675*45967*SUM(D358:Y358)^(-0.4664)),(IF(SUM(D358:Y358)<2000,(39128*SUM(D358:Y358)^(-0.37661)),IF(SUM(D358:Y358)<5000,18893*SUM(D358:Y358)^(-0.28083),IF(SUM(D358:Y358)<100000,29680*SUM(D358:Y358)^(-0.24475),1773.1))))*100/115)*SUM(D358:Y358)*(IF(SUM(D354:Y354)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D358:Y358)),$A$73)","v":0},{"$f":"D358*$Z358","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N358*$Z358","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X358*$Z358","v":0},0,{"$f":"+SUM(AA358:AV358)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA358","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB358","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC358","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD358","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE358","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF358","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG358","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH358","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI358","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ358","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK358","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL358","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM358","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN358","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO358","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP358","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ358","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR358","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS358","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT358","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU358","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV358","v":0},{"$f":"SUM(D358:Y358)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D359","v":0},{"$f":"Produktionsanlæg!E359","v":0},{"$f":"Produktionsanlæg!F359","v":0},{"$f":"Produktionsanlæg!G359","v":0},{"$f":"Produktionsanlæg!H359","v":0},{"$f":"Produktionsanlæg!I359","v":0},{"$f":"Produktionsanlæg!J359","v":0},{"$f":"Produktionsanlæg!K359","v":0},{"$f":"Produktionsanlæg!L359","v":0},{"$f":"Produktionsanlæg!M359","v":0},{"$f":"Produktionsanlæg!N359","v":0},{"$f":"Produktionsanlæg!O359","v":0},{"$f":"Produktionsanlæg!P359","v":0},{"$f":"Produktionsanlæg!Q359","v":0},{"$f":"Produktionsanlæg!R359","v":0},{"$f":"Produktionsanlæg!S359","v":0},{"$f":"Produktionsanlæg!T359","v":0},{"$f":"Produktionsanlæg!U359","v":0},{"$f":"Produktionsanlæg!V359","v":0},{"$f":"Produktionsanlæg!W359","v":0},{"$f":"Produktionsanlæg!X359","v":0},{"$f":"Produktionsanlæg!Y359","v":0},{"$f":"IF(COUNTIF(D359:Y359,\"<>0\")<=1,IF(SUM(D359:Y359)=0,0,(IF(SUM(D359:Y359)>0,IF(SUM(D359:Y359)<400,(1.2675*45967*SUM(D359:Y359)^(-0.4664)),(IF(SUM(D359:Y359)<2000,(39128*SUM(D359:Y359)^(-0.37661)),IF(SUM(D359:Y359)<5000,18893*SUM(D359:Y359)^(-0.28083),IF(SUM(D359:Y359)<100000,29680*SUM(D359:Y359)^(-0.24475),1773.1))))*100/115)*SUM(D359:Y359)*(IF(SUM(D355:Y355)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D359:Y359)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA359:AV359)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA359","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB359","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC359","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD359","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE359","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF359","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG359","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH359","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI359","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ359","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK359","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL359","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM359","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN359","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO359","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP359","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ359","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR359","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS359","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT359","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU359","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV359","v":0},{"$f":"SUM(D359:Y359)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D360","v":0},{"$f":"Produktionsanlæg!E360","v":0},{"$f":"Produktionsanlæg!F360","v":0},{"$f":"Produktionsanlæg!G360","v":0},{"$f":"Produktionsanlæg!H360","v":0},{"$f":"Produktionsanlæg!I360","v":0},{"$f":"Produktionsanlæg!J360","v":0},{"$f":"Produktionsanlæg!K360","v":0},{"$f":"Produktionsanlæg!L360","v":0},{"$f":"Produktionsanlæg!M360","v":0},{"$f":"Produktionsanlæg!N360","v":0},{"$f":"Produktionsanlæg!O360","v":0},{"$f":"Produktionsanlæg!P360","v":0},{"$f":"Produktionsanlæg!Q360","v":0},{"$f":"Produktionsanlæg!R360","v":0},{"$f":"Produktionsanlæg!S360","v":0},{"$f":"Produktionsanlæg!T360","v":0},{"$f":"Produktionsanlæg!U360","v":0},{"$f":"Produktionsanlæg!V360","v":0},{"$f":"Produktionsanlæg!W360","v":0},{"$f":"Produktionsanlæg!X360","v":0},{"$f":"Produktionsanlæg!Y360","v":0},{"$f":"IF(COUNTIF(D360:Y360,\"<>0\")<=1,IF(SUM(D360:Y360)=0,0,(IF(SUM(D360:Y360)>0,IF(SUM(D360:Y360)<400,(1.2675*45967*SUM(D360:Y360)^(-0.4664)),(IF(SUM(D360:Y360)<2000,(39128*SUM(D360:Y360)^(-0.37661)),IF(SUM(D360:Y360)<5000,18893*SUM(D360:Y360)^(-0.28083),IF(SUM(D360:Y360)<100000,29680*SUM(D360:Y360)^(-0.24475),1773.1))))*100/115)*SUM(D360:Y360)*(IF(SUM(D352:Y352)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D360:Y360)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA360:AV360)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA360","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB360","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC360","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD360","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE360","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF360","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG360","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH360","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI360","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ360","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK360","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL360","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM360","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN360","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO360","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP360","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ360","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR360","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS360","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT360","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU360","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV360","v":0},{"$f":"SUM(D360:Y360)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D361","v":0},{"$f":"Produktionsanlæg!E361","v":0},{"$f":"Produktionsanlæg!F361","v":0},{"$f":"Produktionsanlæg!G361","v":0},{"$f":"Produktionsanlæg!H361","v":0},{"$f":"Produktionsanlæg!I361","v":0},{"$f":"Produktionsanlæg!J361","v":0},{"$f":"Produktionsanlæg!K361","v":0},{"$f":"Produktionsanlæg!L361","v":0},{"$f":"Produktionsanlæg!M361","v":0},{"$f":"Produktionsanlæg!N361","v":0},{"$f":"Produktionsanlæg!O361","v":0},{"$f":"Produktionsanlæg!P361","v":0},{"$f":"Produktionsanlæg!Q361","v":0},{"$f":"Produktionsanlæg!R361","v":0},{"$f":"Produktionsanlæg!S361","v":0},{"$f":"Produktionsanlæg!T361","v":0},{"$f":"Produktionsanlæg!U361","v":0},{"$f":"Produktionsanlæg!V361","v":0},{"$f":"Produktionsanlæg!W361","v":0},{"$f":"Produktionsanlæg!X361","v":0},{"$f":"Produktionsanlæg!Y361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D361:Y361,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D362","v":0},{"$f":"Produktionsanlæg!E362","v":0},{"$f":"Produktionsanlæg!F362","v":0},{"$f":"Produktionsanlæg!G362","v":0},{"$f":"Produktionsanlæg!H362","v":0},{"$f":"Produktionsanlæg!I362","v":0},{"$f":"Produktionsanlæg!J362","v":0},{"$f":"Produktionsanlæg!K362","v":0},{"$f":"Produktionsanlæg!L362","v":0},{"$f":"Produktionsanlæg!M362","v":0},{"$f":"Produktionsanlæg!N362","v":0},{"$f":"Produktionsanlæg!O362","v":0},{"$f":"Produktionsanlæg!P362","v":0},{"$f":"Produktionsanlæg!Q362","v":0},{"$f":"Produktionsanlæg!R362","v":0},{"$f":"Produktionsanlæg!S362","v":0},{"$f":"Produktionsanlæg!T362","v":0},{"$f":"Produktionsanlæg!U362","v":0},{"$f":"Produktionsanlæg!V362","v":0},{"$f":"Produktionsanlæg!W362","v":0},{"$f":"Produktionsanlæg!X362","v":0},{"$f":"Produktionsanlæg!Y362","v":0},{"$f":"IF(COUNTIF(D362:Y362,\"<>0\")<=1,IF(SUM(D362:Y362)=0,0,(IF(SUM(D362:Y362)>0,IF(SUM(D362:Y362)<400,(1.2675*45967*SUM(D362:Y362)^(-0.4664)),(IF(SUM(D362:Y362)<2000,(39128*SUM(D362:Y362)^(-0.37661)),IF(SUM(D362:Y362)<5000,18893*SUM(D362:Y362)^(-0.28083),IF(SUM(D362:Y362)<100000,29680*SUM(D362:Y362)^(-0.24475),1773.1))))*100/115)*SUM(D362:Y362)*(IF(SUM(D354:Y354)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D362:Y362)),$A$73)","v":0},{"$f":"D362*$Z362","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N362*$Z362","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X362*$Z362","v":0},0,{"$f":"+SUM(AA362:AV362)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA362","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB362","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC362","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD362","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE362","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF362","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG362","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH362","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI362","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ362","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK362","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL362","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM362","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN362","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO362","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP362","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ362","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR362","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS362","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT362","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU362","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV362","v":0},{"$f":"SUM(D362:Y362)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D363","v":0},{"$f":"Produktionsanlæg!E363","v":0},{"$f":"Produktionsanlæg!F363","v":0},{"$f":"Produktionsanlæg!G363","v":0},{"$f":"Produktionsanlæg!H363","v":0},{"$f":"Produktionsanlæg!I363","v":0},{"$f":"Produktionsanlæg!J363","v":0},{"$f":"Produktionsanlæg!K363","v":0},{"$f":"Produktionsanlæg!L363","v":0},{"$f":"Produktionsanlæg!M363","v":0},{"$f":"Produktionsanlæg!N363","v":0},{"$f":"Produktionsanlæg!O363","v":0},{"$f":"Produktionsanlæg!P363","v":0},{"$f":"Produktionsanlæg!Q363","v":0},{"$f":"Produktionsanlæg!R363","v":0},{"$f":"Produktionsanlæg!S363","v":0},{"$f":"Produktionsanlæg!T363","v":0},{"$f":"Produktionsanlæg!U363","v":0},{"$f":"Produktionsanlæg!V363","v":0},{"$f":"Produktionsanlæg!W363","v":0},{"$f":"Produktionsanlæg!X363","v":0},{"$f":"Produktionsanlæg!Y363","v":0},{"$f":"IF(COUNTIF(D363:Y363,\"<>0\")<=1,IF(SUM(D363:Y363)=0,0,(IF(SUM(D363:Y363)>0,IF(SUM(D363:Y363)<400,(1.2675*45967*SUM(D363:Y363)^(-0.4664)),(IF(SUM(D363:Y363)<2000,(39128*SUM(D363:Y363)^(-0.37661)),IF(SUM(D363:Y363)<5000,18893*SUM(D363:Y363)^(-0.28083),IF(SUM(D363:Y363)<100000,29680*SUM(D363:Y363)^(-0.24475),1773.1))))*100/115)*SUM(D363:Y363)*(IF(SUM(D355:Y355)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D363:Y363)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA363:AV363)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA363","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB363","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC363","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD363","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE363","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF363","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG363","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH363","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI363","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ363","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK363","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL363","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM363","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN363","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO363","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP363","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ363","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR363","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS363","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT363","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU363","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV363","v":0},{"$f":"SUM(D363:Y363)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D364","v":0},{"$f":"Produktionsanlæg!E364","v":0},{"$f":"Produktionsanlæg!F364","v":0},{"$f":"Produktionsanlæg!G364","v":0},{"$f":"Produktionsanlæg!H364","v":0},{"$f":"Produktionsanlæg!I364","v":0},{"$f":"Produktionsanlæg!J364","v":0},{"$f":"Produktionsanlæg!K364","v":0},{"$f":"Produktionsanlæg!L364","v":0},{"$f":"Produktionsanlæg!M364","v":0},{"$f":"Produktionsanlæg!N364","v":0},{"$f":"Produktionsanlæg!O364","v":0},{"$f":"Produktionsanlæg!P364","v":0},{"$f":"Produktionsanlæg!Q364","v":0},{"$f":"Produktionsanlæg!R364","v":0},{"$f":"Produktionsanlæg!S364","v":0},{"$f":"Produktionsanlæg!T364","v":0},{"$f":"Produktionsanlæg!U364","v":0},{"$f":"Produktionsanlæg!V364","v":0},{"$f":"Produktionsanlæg!W364","v":0},{"$f":"Produktionsanlæg!X364","v":0},{"$f":"Produktionsanlæg!Y364","v":0},{"$f":"IF(COUNTIF(D364:Y364,\"<>0\")<=1,IF(SUM(D364:Y364)=0,0,(IF(SUM(D364:Y364)>0,IF(SUM(D364:Y364)<400,(1.2675*45967*SUM(D364:Y364)^(-0.4664)),(IF(SUM(D364:Y364)<2000,(39128*SUM(D364:Y364)^(-0.37661)),IF(SUM(D364:Y364)<5000,18893*SUM(D364:Y364)^(-0.28083),IF(SUM(D364:Y364)<100000,29680*SUM(D364:Y364)^(-0.24475),1773.1))))*100/115)*SUM(D364:Y364)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D364:Y364)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA364:AV364)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA364","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB364","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC364","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD364","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE364","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF364","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG364","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH364","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI364","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ364","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK364","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL364","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM364","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN364","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO364","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP364","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ364","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR364","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS364","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT364","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU364","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV364","v":0},{"$f":"SUM(D364:Y364)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D365","v":0},{"$f":"Produktionsanlæg!E365","v":0},{"$f":"Produktionsanlæg!F365","v":0},{"$f":"Produktionsanlæg!G365","v":0},{"$f":"Produktionsanlæg!H365","v":0},{"$f":"Produktionsanlæg!I365","v":0},{"$f":"Produktionsanlæg!J365","v":0},{"$f":"Produktionsanlæg!K365","v":0},{"$f":"Produktionsanlæg!L365","v":0},{"$f":"Produktionsanlæg!M365","v":0},{"$f":"Produktionsanlæg!N365","v":0},{"$f":"Produktionsanlæg!O365","v":0},{"$f":"Produktionsanlæg!P365","v":0},{"$f":"Produktionsanlæg!Q365","v":0},{"$f":"Produktionsanlæg!R365","v":0},{"$f":"Produktionsanlæg!S365","v":0},{"$f":"Produktionsanlæg!T365","v":0},{"$f":"Produktionsanlæg!U365","v":0},{"$f":"Produktionsanlæg!V365","v":0},{"$f":"Produktionsanlæg!W365","v":0},{"$f":"Produktionsanlæg!X365","v":0},{"$f":"Produktionsanlæg!Y365","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D365:Y365,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D366","v":0},{"$f":"Produktionsanlæg!E366","v":0},{"$f":"Produktionsanlæg!F366","v":0},{"$f":"Produktionsanlæg!G366","v":0},{"$f":"Produktionsanlæg!H366","v":0},{"$f":"Produktionsanlæg!I366","v":0},{"$f":"Produktionsanlæg!J366","v":0},{"$f":"Produktionsanlæg!K366","v":0},{"$f":"Produktionsanlæg!L366","v":0},{"$f":"Produktionsanlæg!M366","v":0},{"$f":"Produktionsanlæg!N366","v":0},{"$f":"Produktionsanlæg!O366","v":0},{"$f":"Produktionsanlæg!P366","v":0},{"$f":"Produktionsanlæg!Q366","v":0},{"$f":"Produktionsanlæg!R366","v":0},{"$f":"Produktionsanlæg!S366","v":0},{"$f":"Produktionsanlæg!T366","v":0},{"$f":"Produktionsanlæg!U366","v":0},{"$f":"Produktionsanlæg!V366","v":0},{"$f":"Produktionsanlæg!W366","v":0},{"$f":"Produktionsanlæg!X366","v":0},{"$f":"Produktionsanlæg!Y366","v":0},{"$f":"IF(COUNTIF(D366:Y366,\"<>0\")<=1,IF(SUM(D366:Y366)=0,0,(IF(SUM(D366:Y366)>0,IF(SUM(D366:Y366)<400,(1.2675*45967*SUM(D366:Y366)^(-0.4664)),(IF(SUM(D366:Y366)<2000,(39128*SUM(D366:Y366)^(-0.37661)),IF(SUM(D366:Y366)<5000,18893*SUM(D366:Y366)^(-0.28083),IF(SUM(D366:Y366)<100000,29680*SUM(D366:Y366)^(-0.24475),1773.1))))*100/115)*SUM(D366:Y366)*(0.246),0)*1.15*1.06*0.4)/SUM(D366:Y366)),$A$73)","v":0},{"$f":"D366*$Z366","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N366*$Z366","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X366*$Z366","v":0},{"$f":"Y366*$Z366","v":0},{"$f":"+SUM(AA366:AV366)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA366","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB366","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC366","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD366","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE366","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF366","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG366","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH366","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI366","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ366","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK366","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL366","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM366","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN366","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO366","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP366","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ366","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR366","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS366","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT366","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU366","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV366","v":0},{"$f":"SUM(D366:Y366)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D367","v":0},{"$f":"Produktionsanlæg!E367","v":0},{"$f":"Produktionsanlæg!F367","v":0},{"$f":"Produktionsanlæg!G367","v":0},{"$f":"Produktionsanlæg!H367","v":0},{"$f":"Produktionsanlæg!I367","v":0},{"$f":"Produktionsanlæg!J367","v":0},{"$f":"Produktionsanlæg!K367","v":0},{"$f":"Produktionsanlæg!L367","v":0},{"$f":"Produktionsanlæg!M367","v":0},{"$f":"Produktionsanlæg!N367","v":0},{"$f":"Produktionsanlæg!O367","v":0},{"$f":"Produktionsanlæg!P367","v":0},{"$f":"Produktionsanlæg!Q367","v":0},{"$f":"Produktionsanlæg!R367","v":0},{"$f":"Produktionsanlæg!S367","v":0},{"$f":"Produktionsanlæg!T367","v":0},{"$f":"Produktionsanlæg!U367","v":0},{"$f":"Produktionsanlæg!V367","v":0},{"$f":"Produktionsanlæg!W367","v":0},{"$f":"Produktionsanlæg!X367","v":0},{"$f":"Produktionsanlæg!Y367","v":0},{"$f":"IF(COUNTIF(D367:Y367,\"<>0\")<=1,IF(SUM(D367:Y367)=0,0,(IF(SUM(D367:Y367)>0,IF(SUM(D367:Y367)<400,(1.2675*45967*SUM(D367:Y367)^(-0.4664)),(IF(SUM(D367:Y367)<2000,(39128*SUM(D367:Y367)^(-0.37661)),IF(SUM(D367:Y367)<5000,18893*SUM(D367:Y367)^(-0.28083),IF(SUM(D367:Y367)<100000,29680*SUM(D367:Y367)^(-0.24475),1773.1))))*100/115)*SUM(D367:Y367)*(0.246),0)*1.15*1.06*0.05)/SUM(D367:Y367)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X367*$Z367","v":0},{"$f":"Y367*$Z367","v":0},{"$f":"+SUM(AA367:AV367)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA367","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB367","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC367","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD367","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE367","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF367","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG367","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH367","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI367","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ367","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK367","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL367","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM367","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN367","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO367","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP367","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ367","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR367","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS367","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT367","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU367","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV367","v":0},{"$f":"SUM(D367:Y367)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW369:AW392)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D368:Y368)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D369","v":0},{"$f":"Produktionsanlæg!E369","v":0},{"$f":"Produktionsanlæg!F369","v":0},{"$f":"Produktionsanlæg!G369","v":0},{"$f":"Produktionsanlæg!H369","v":0},{"$f":"Produktionsanlæg!I369","v":0},{"$f":"Produktionsanlæg!J369","v":0},{"$f":"Produktionsanlæg!K369","v":0},{"$f":"Produktionsanlæg!L369","v":0},{"$f":"Produktionsanlæg!M369","v":0},{"$f":"Produktionsanlæg!N369","v":0},{"$f":"Produktionsanlæg!O369","v":0},{"$f":"Produktionsanlæg!P369","v":0},{"$f":"Produktionsanlæg!Q369","v":0},{"$f":"Produktionsanlæg!R369","v":0},{"$f":"Produktionsanlæg!S369","v":0},{"$f":"Produktionsanlæg!T369","v":0},{"$f":"Produktionsanlæg!U369","v":0},{"$f":"Produktionsanlæg!V369","v":0},{"$f":"Produktionsanlæg!W369","v":0},{"$f":"Produktionsanlæg!X369","v":0},{"$f":"Produktionsanlæg!Y369","v":0},{"$f":"IF(COUNTIF(D369:Y369,\"<>0\")<=1,IF(SUM(D369:Y369)=0,0,(IF(SUM(D369:Y369)>0,IF(SUM(D369:Y369)<400,(1.2675*45967*SUM(D369:Y369)^(-0.4664)),(IF(SUM(D369:Y369)<2000,(39128*SUM(D369:Y369)^(-0.37661)),IF(SUM(D369:Y369)<5000,18893*SUM(D369:Y369)^(-0.28083),IF(SUM(D369:Y369)<100000,29680*SUM(D369:Y369)^(-0.24475),1773.1))))*100/115)*SUM(D369:Y369)*(IF(SUM(D352:Y352)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D369:Y369)),$A$73)","v":0},{"$f":"D369*$Z369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA369:AV369)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA369","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB369","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC369","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD369","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE369","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF369","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG369","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH369","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI369","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ369","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK369","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL369","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM369","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN369","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO369","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP369","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ369","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR369","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS369","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT369","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU369","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV369","v":0},{"$f":"SUM(D369:Y369)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D370","v":0},{"$f":"Produktionsanlæg!E370","v":0},{"$f":"Produktionsanlæg!F370","v":0},{"$f":"Produktionsanlæg!G370","v":0},{"$f":"Produktionsanlæg!H370","v":0},{"$f":"Produktionsanlæg!I370","v":0},{"$f":"Produktionsanlæg!J370","v":0},{"$f":"Produktionsanlæg!K370","v":0},{"$f":"Produktionsanlæg!L370","v":0},{"$f":"Produktionsanlæg!M370","v":0},{"$f":"Produktionsanlæg!N370","v":0},{"$f":"Produktionsanlæg!O370","v":0},{"$f":"Produktionsanlæg!P370","v":0},{"$f":"Produktionsanlæg!Q370","v":0},{"$f":"Produktionsanlæg!R370","v":0},{"$f":"Produktionsanlæg!S370","v":0},{"$f":"Produktionsanlæg!T370","v":0},{"$f":"Produktionsanlæg!U370","v":0},{"$f":"Produktionsanlæg!V370","v":0},{"$f":"Produktionsanlæg!W370","v":0},{"$f":"Produktionsanlæg!X370","v":0},{"$f":"Produktionsanlæg!Y370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D370:Y370,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D371","v":0},{"$f":"Produktionsanlæg!E371","v":0},{"$f":"Produktionsanlæg!F371","v":0},{"$f":"Produktionsanlæg!G371","v":0},{"$f":"Produktionsanlæg!H371","v":0},{"$f":"Produktionsanlæg!I371","v":0},{"$f":"Produktionsanlæg!J371","v":0},{"$f":"Produktionsanlæg!K371","v":0},{"$f":"Produktionsanlæg!L371","v":0},{"$f":"Produktionsanlæg!M371","v":0},{"$f":"Produktionsanlæg!N371","v":0},{"$f":"Produktionsanlæg!O371","v":0},{"$f":"Produktionsanlæg!P371","v":0},{"$f":"Produktionsanlæg!Q371","v":0},{"$f":"Produktionsanlæg!R371","v":0},{"$f":"Produktionsanlæg!S371","v":0},{"$f":"Produktionsanlæg!T371","v":0},{"$f":"Produktionsanlæg!U371","v":0},{"$f":"Produktionsanlæg!V371","v":0},{"$f":"Produktionsanlæg!W371","v":0},{"$f":"Produktionsanlæg!X371","v":0},{"$f":"Produktionsanlæg!Y371","v":0},{"$f":"IF(COUNTIF(D371:Y371,\"<>0\")<=1,IF(SUM(D371:Y371)=0,0,(IF(SUM(D371:Y371)>0,IF(SUM(D371:Y371)<400,(1.2675*45967*SUM(D371:Y371)^(-0.4664)),(IF(SUM(D371:Y371)<2000,(39128*SUM(D371:Y371)^(-0.37661)),IF(SUM(D371:Y371)<5000,18893*SUM(D371:Y371)^(-0.28083),IF(SUM(D371:Y371)<100000,29680*SUM(D371:Y371)^(-0.24475),1773.1))))*100/115)*SUM(D371:Y371)*(IF(SUM(D354:Y354)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D371:Y371)),$A$73)","v":0},{"$f":"D371*$Z371","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N371*$Z371","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X371*$Z371","v":0},0,{"$f":"+SUM(AA371:AV371)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA371","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB371","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC371","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD371","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE371","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF371","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG371","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH371","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI371","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ371","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK371","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL371","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM371","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN371","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO371","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP371","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ371","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR371","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS371","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT371","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU371","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV371","v":0},{"$f":"SUM(D371:Y371)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D372","v":0},{"$f":"Produktionsanlæg!E372","v":0},{"$f":"Produktionsanlæg!F372","v":0},{"$f":"Produktionsanlæg!G372","v":0},{"$f":"Produktionsanlæg!H372","v":0},{"$f":"Produktionsanlæg!I372","v":0},{"$f":"Produktionsanlæg!J372","v":0},{"$f":"Produktionsanlæg!K372","v":0},{"$f":"Produktionsanlæg!L372","v":0},{"$f":"Produktionsanlæg!M372","v":0},{"$f":"Produktionsanlæg!N372","v":0},{"$f":"Produktionsanlæg!O372","v":0},{"$f":"Produktionsanlæg!P372","v":0},{"$f":"Produktionsanlæg!Q372","v":0},{"$f":"Produktionsanlæg!R372","v":0},{"$f":"Produktionsanlæg!S372","v":0},{"$f":"Produktionsanlæg!T372","v":0},{"$f":"Produktionsanlæg!U372","v":0},{"$f":"Produktionsanlæg!V372","v":0},{"$f":"Produktionsanlæg!W372","v":0},{"$f":"Produktionsanlæg!X372","v":0},{"$f":"Produktionsanlæg!Y372","v":0},{"$f":"IF(COUNTIF(D372:Y372,\"<>0\")<=1,IF(SUM(D372:Y372)=0,0,(IF(SUM(D372:Y372)>0,IF(SUM(D372:Y372)<400,(1.2675*45967*SUM(D372:Y372)^(-0.4664)),(IF(SUM(D372:Y372)<2000,(39128*SUM(D372:Y372)^(-0.37661)),IF(SUM(D372:Y372)<5000,18893*SUM(D372:Y372)^(-0.28083),IF(SUM(D372:Y372)<100000,29680*SUM(D372:Y372)^(-0.24475),1773.1))))*100/115)*SUM(D372:Y372)*(IF(SUM(D355:Y355)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D372:Y372)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA372:AV372)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA372","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB372","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC372","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD372","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE372","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF372","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG372","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH372","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI372","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ372","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK372","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL372","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM372","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN372","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO372","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP372","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ372","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR372","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS372","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT372","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU372","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV372","v":0},{"$f":"SUM(D372:Y372)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D373","v":0},{"$f":"Produktionsanlæg!E373","v":0},{"$f":"Produktionsanlæg!F373","v":0},{"$f":"Produktionsanlæg!G373","v":0},{"$f":"Produktionsanlæg!H373","v":0},{"$f":"Produktionsanlæg!I373","v":0},{"$f":"Produktionsanlæg!J373","v":0},{"$f":"Produktionsanlæg!K373","v":0},{"$f":"Produktionsanlæg!L373","v":0},{"$f":"Produktionsanlæg!M373","v":0},{"$f":"Produktionsanlæg!N373","v":0},{"$f":"Produktionsanlæg!O373","v":0},{"$f":"Produktionsanlæg!P373","v":0},{"$f":"Produktionsanlæg!Q373","v":0},{"$f":"Produktionsanlæg!R373","v":0},{"$f":"Produktionsanlæg!S373","v":0},{"$f":"Produktionsanlæg!T373","v":0},{"$f":"Produktionsanlæg!U373","v":0},{"$f":"Produktionsanlæg!V373","v":0},{"$f":"Produktionsanlæg!W373","v":0},{"$f":"Produktionsanlæg!X373","v":0},{"$f":"Produktionsanlæg!Y373","v":0},{"$f":"IF(COUNTIF(D373:Y373,\"<>0\")<=1,IF(SUM(D373:Y373)=0,0,(IF(SUM(D373:Y373)>0,IF(SUM(D373:Y373)<400,(1.2675*45967*SUM(D373:Y373)^(-0.4664)),(IF(SUM(D373:Y373)<2000,(39128*SUM(D373:Y373)^(-0.37661)),IF(SUM(D373:Y373)<5000,18893*SUM(D373:Y373)^(-0.28083),IF(SUM(D373:Y373)<100000,29680*SUM(D373:Y373)^(-0.24475),1773.1))))*100/115)*SUM(D373:Y373)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D373:Y373)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA373:AV373)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA373","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB373","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC373","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD373","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE373","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF373","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG373","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH373","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI373","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ373","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK373","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL373","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM373","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN373","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO373","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP373","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ373","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR373","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS373","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT373","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU373","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV373","v":0},{"$f":"SUM(D373:Y373)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D374","v":0},{"$f":"Produktionsanlæg!E374","v":0},{"$f":"Produktionsanlæg!F374","v":0},{"$f":"Produktionsanlæg!G374","v":0},{"$f":"Produktionsanlæg!H374","v":0},{"$f":"Produktionsanlæg!I374","v":0},{"$f":"Produktionsanlæg!J374","v":0},{"$f":"Produktionsanlæg!K374","v":0},{"$f":"Produktionsanlæg!L374","v":0},{"$f":"Produktionsanlæg!M374","v":0},{"$f":"Produktionsanlæg!N374","v":0},{"$f":"Produktionsanlæg!O374","v":0},{"$f":"Produktionsanlæg!P374","v":0},{"$f":"Produktionsanlæg!Q374","v":0},{"$f":"Produktionsanlæg!R374","v":0},{"$f":"Produktionsanlæg!S374","v":0},{"$f":"Produktionsanlæg!T374","v":0},{"$f":"Produktionsanlæg!U374","v":0},{"$f":"Produktionsanlæg!V374","v":0},{"$f":"Produktionsanlæg!W374","v":0},{"$f":"Produktionsanlæg!X374","v":0},{"$f":"Produktionsanlæg!Y374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D374:Y374,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D375","v":0},{"$f":"Produktionsanlæg!E375","v":0},{"$f":"Produktionsanlæg!F375","v":0},{"$f":"Produktionsanlæg!G375","v":0},{"$f":"Produktionsanlæg!H375","v":0},{"$f":"Produktionsanlæg!I375","v":0},{"$f":"Produktionsanlæg!J375","v":0},{"$f":"Produktionsanlæg!K375","v":0},{"$f":"Produktionsanlæg!L375","v":0},{"$f":"Produktionsanlæg!M375","v":0},{"$f":"Produktionsanlæg!N375","v":0},{"$f":"Produktionsanlæg!O375","v":0},{"$f":"Produktionsanlæg!P375","v":0},{"$f":"Produktionsanlæg!Q375","v":0},{"$f":"Produktionsanlæg!R375","v":0},{"$f":"Produktionsanlæg!S375","v":0},{"$f":"Produktionsanlæg!T375","v":0},{"$f":"Produktionsanlæg!U375","v":0},{"$f":"Produktionsanlæg!V375","v":0},{"$f":"Produktionsanlæg!W375","v":0},{"$f":"Produktionsanlæg!X375","v":0},{"$f":"Produktionsanlæg!Y375","v":0},{"$f":"IF(COUNTIF(D375:Y375,\"<>0\")<=1,IF(SUM(D375:Y375)=0,0,(IF(SUM(D375:Y375)>0,IF(SUM(D375:Y375)<400,(1.2675*45967*SUM(D375:Y375)^(-0.4664)),(IF(SUM(D375:Y375)<2000,(39128*SUM(D375:Y375)^(-0.37661)),IF(SUM(D375:Y375)<5000,18893*SUM(D375:Y375)^(-0.28083),IF(SUM(D375:Y375)<100000,29680*SUM(D375:Y375)^(-0.24475),1773.1))))*100/115)*SUM(D375:Y375)*0.1638,0)*1.15*1.06*0.4)/SUM(D375:Y375)),$A$73)","v":0},{"$f":"D375*$Z375","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N375*$Z375","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X375*$Z375","v":0},0,{"$f":"+SUM(AA375:AV375)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA375","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB375","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC375","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD375","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE375","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF375","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG375","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH375","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI375","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ375","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK375","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL375","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM375","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN375","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO375","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP375","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ375","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR375","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS375","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT375","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU375","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV375","v":0},{"$f":"SUM(D375:Y375)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D376","v":0},{"$f":"Produktionsanlæg!E376","v":0},{"$f":"Produktionsanlæg!F376","v":0},{"$f":"Produktionsanlæg!G376","v":0},{"$f":"Produktionsanlæg!H376","v":0},{"$f":"Produktionsanlæg!I376","v":0},{"$f":"Produktionsanlæg!J376","v":0},{"$f":"Produktionsanlæg!K376","v":0},{"$f":"Produktionsanlæg!L376","v":0},{"$f":"Produktionsanlæg!M376","v":0},{"$f":"Produktionsanlæg!N376","v":0},{"$f":"Produktionsanlæg!O376","v":0},{"$f":"Produktionsanlæg!P376","v":0},{"$f":"Produktionsanlæg!Q376","v":0},{"$f":"Produktionsanlæg!R376","v":0},{"$f":"Produktionsanlæg!S376","v":0},{"$f":"Produktionsanlæg!T376","v":0},{"$f":"Produktionsanlæg!U376","v":0},{"$f":"Produktionsanlæg!V376","v":0},{"$f":"Produktionsanlæg!W376","v":0},{"$f":"Produktionsanlæg!X376","v":0},{"$f":"Produktionsanlæg!Y376","v":0},{"$f":"IF(COUNTIF(D376:Y376,\"<>0\")<=1,IF(SUM(D376:Y376)=0,0,(IF(SUM(D376:Y376)>0,IF(SUM(D376:Y376)<400,(1.2675*45967*SUM(D376:Y376)^(-0.4664)),(IF(SUM(D376:Y376)<2000,(39128*SUM(D376:Y376)^(-0.37661)),IF(SUM(D376:Y376)<5000,18893*SUM(D376:Y376)^(-0.28083),IF(SUM(D376:Y376)<100000,29680*SUM(D376:Y376)^(-0.24475),1773.1))))*100/115)*SUM(D376:Y376)*0.1638,0)*1.15*1.06*0.05)/SUM(D376:Y376)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA376:AV376)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA376","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB376","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC376","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD376","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE376","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF376","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG376","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH376","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI376","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ376","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK376","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL376","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM376","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN376","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO376","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP376","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ376","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR376","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS376","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT376","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU376","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV376","v":0},{"$f":"SUM(D376:Y376)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D377","v":0},{"$f":"Produktionsanlæg!E377","v":0},{"$f":"Produktionsanlæg!F377","v":0},{"$f":"Produktionsanlæg!G377","v":0},{"$f":"Produktionsanlæg!H377","v":0},{"$f":"Produktionsanlæg!I377","v":0},{"$f":"Produktionsanlæg!J377","v":0},{"$f":"Produktionsanlæg!K377","v":0},{"$f":"Produktionsanlæg!L377","v":0},{"$f":"Produktionsanlæg!M377","v":0},{"$f":"Produktionsanlæg!N377","v":0},{"$f":"Produktionsanlæg!O377","v":0},{"$f":"Produktionsanlæg!P377","v":0},{"$f":"Produktionsanlæg!Q377","v":0},{"$f":"Produktionsanlæg!R377","v":0},{"$f":"Produktionsanlæg!S377","v":0},{"$f":"Produktionsanlæg!T377","v":0},{"$f":"Produktionsanlæg!U377","v":0},{"$f":"Produktionsanlæg!V377","v":0},{"$f":"Produktionsanlæg!W377","v":0},{"$f":"Produktionsanlæg!X377","v":0},{"$f":"Produktionsanlæg!Y377","v":0},{"$f":"IF(COUNTIF(D377:Y377,\"<>0\")<=1,IF(SUM(D377:Y377)=0,0,(IF(SUM(D377:Y377)>0,IF(SUM(D377:Y377)<400,(1.2675*45967*SUM(D377:Y377)^(-0.4664)),(IF(SUM(D377:Y377)<2000,(39128*SUM(D377:Y377)^(-0.37661)),IF(SUM(D377:Y377)<5000,18893*SUM(D377:Y377)^(-0.28083),IF(SUM(D377:Y377)<100000,29680*SUM(D377:Y377)^(-0.24475),1773.1))))*100/115)*SUM(D377:Y377)*(IF(SUM(D373:Y373)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D377:Y377)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA377:AV377)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA377","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB377","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC377","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD377","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE377","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF377","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG377","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH377","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI377","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ377","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK377","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL377","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM377","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN377","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO377","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP377","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ377","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR377","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS377","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT377","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU377","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV377","v":0},{"$f":"SUM(D377:Y377)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D378","v":0},{"$f":"Produktionsanlæg!E378","v":0},{"$f":"Produktionsanlæg!F378","v":0},{"$f":"Produktionsanlæg!G378","v":0},{"$f":"Produktionsanlæg!H378","v":0},{"$f":"Produktionsanlæg!I378","v":0},{"$f":"Produktionsanlæg!J378","v":0},{"$f":"Produktionsanlæg!K378","v":0},{"$f":"Produktionsanlæg!L378","v":0},{"$f":"Produktionsanlæg!M378","v":0},{"$f":"Produktionsanlæg!N378","v":0},{"$f":"Produktionsanlæg!O378","v":0},{"$f":"Produktionsanlæg!P378","v":0},{"$f":"Produktionsanlæg!Q378","v":0},{"$f":"Produktionsanlæg!R378","v":0},{"$f":"Produktionsanlæg!S378","v":0},{"$f":"Produktionsanlæg!T378","v":0},{"$f":"Produktionsanlæg!U378","v":0},{"$f":"Produktionsanlæg!V378","v":0},{"$f":"Produktionsanlæg!W378","v":0},{"$f":"Produktionsanlæg!X378","v":0},{"$f":"Produktionsanlæg!Y378","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D378:Y378,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D379","v":0},{"$f":"Produktionsanlæg!E379","v":0},{"$f":"Produktionsanlæg!F379","v":0},{"$f":"Produktionsanlæg!G379","v":0},{"$f":"Produktionsanlæg!H379","v":0},{"$f":"Produktionsanlæg!I379","v":0},{"$f":"Produktionsanlæg!J379","v":0},{"$f":"Produktionsanlæg!K379","v":0},{"$f":"Produktionsanlæg!L379","v":0},{"$f":"Produktionsanlæg!M379","v":0},{"$f":"Produktionsanlæg!N379","v":0},{"$f":"Produktionsanlæg!O379","v":0},{"$f":"Produktionsanlæg!P379","v":0},{"$f":"Produktionsanlæg!Q379","v":0},{"$f":"Produktionsanlæg!R379","v":0},{"$f":"Produktionsanlæg!S379","v":0},{"$f":"Produktionsanlæg!T379","v":0},{"$f":"Produktionsanlæg!U379","v":0},{"$f":"Produktionsanlæg!V379","v":0},{"$f":"Produktionsanlæg!W379","v":0},{"$f":"Produktionsanlæg!X379","v":0},{"$f":"Produktionsanlæg!Y379","v":0},{"$f":"IF(COUNTIF(D379:Y379,\"<>0\")<=1,IF(SUM(D379:Y379)=0,0,(IF(SUM(D379:Y379)>0,IF(SUM(D379:Y379)<400,(1.2675*45967*SUM(D379:Y379)^(-0.4664)),(IF(SUM(D379:Y379)<2000,(39128*SUM(D379:Y379)^(-0.37661)),IF(SUM(D379:Y379)<5000,18893*SUM(D379:Y379)^(-0.28083),IF(SUM(D379:Y379)<100000,29680*SUM(D379:Y379)^(-0.24475),1773.1))))*100/115)*SUM(D379:Y379)*(IF(SUM(D375:Y375)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D379:Y379)),$A$73)","v":0},{"$f":"D379*$Z379","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N379*$Z379","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X379*$Z379","v":0},0,{"$f":"+SUM(AA379:AV379)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA379","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB379","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC379","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD379","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE379","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF379","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG379","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH379","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI379","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ379","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK379","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL379","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM379","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN379","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO379","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP379","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ379","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR379","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS379","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT379","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU379","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV379","v":0},{"$f":"SUM(D379:Y379)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D380","v":0},{"$f":"Produktionsanlæg!E380","v":0},{"$f":"Produktionsanlæg!F380","v":0},{"$f":"Produktionsanlæg!G380","v":0},{"$f":"Produktionsanlæg!H380","v":0},{"$f":"Produktionsanlæg!I380","v":0},{"$f":"Produktionsanlæg!J380","v":0},{"$f":"Produktionsanlæg!K380","v":0},{"$f":"Produktionsanlæg!L380","v":0},{"$f":"Produktionsanlæg!M380","v":0},{"$f":"Produktionsanlæg!N380","v":0},{"$f":"Produktionsanlæg!O380","v":0},{"$f":"Produktionsanlæg!P380","v":0},{"$f":"Produktionsanlæg!Q380","v":0},{"$f":"Produktionsanlæg!R380","v":0},{"$f":"Produktionsanlæg!S380","v":0},{"$f":"Produktionsanlæg!T380","v":0},{"$f":"Produktionsanlæg!U380","v":0},{"$f":"Produktionsanlæg!V380","v":0},{"$f":"Produktionsanlæg!W380","v":0},{"$f":"Produktionsanlæg!X380","v":0},{"$f":"Produktionsanlæg!Y380","v":0},{"$f":"IF(COUNTIF(D380:Y380,\"<>0\")<=1,IF(SUM(D380:Y380)=0,0,(IF(SUM(D380:Y380)>0,IF(SUM(D380:Y380)<400,(1.2675*45967*SUM(D380:Y380)^(-0.4664)),(IF(SUM(D380:Y380)<2000,(39128*SUM(D380:Y380)^(-0.37661)),IF(SUM(D380:Y380)<5000,18893*SUM(D380:Y380)^(-0.28083),IF(SUM(D380:Y380)<100000,29680*SUM(D380:Y380)^(-0.24475),1773.1))))*100/115)*SUM(D380:Y380)*(IF(SUM(D376:Y376)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D380:Y380)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA380:AV380)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA380","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB380","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC380","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD380","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE380","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF380","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG380","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH380","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI380","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ380","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK380","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL380","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM380","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN380","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO380","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP380","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ380","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR380","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS380","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT380","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU380","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV380","v":0},{"$f":"SUM(D380:Y380)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D381","v":0},{"$f":"Produktionsanlæg!E381","v":0},{"$f":"Produktionsanlæg!F381","v":0},{"$f":"Produktionsanlæg!G381","v":0},{"$f":"Produktionsanlæg!H381","v":0},{"$f":"Produktionsanlæg!I381","v":0},{"$f":"Produktionsanlæg!J381","v":0},{"$f":"Produktionsanlæg!K381","v":0},{"$f":"Produktionsanlæg!L381","v":0},{"$f":"Produktionsanlæg!M381","v":0},{"$f":"Produktionsanlæg!N381","v":0},{"$f":"Produktionsanlæg!O381","v":0},{"$f":"Produktionsanlæg!P381","v":0},{"$f":"Produktionsanlæg!Q381","v":0},{"$f":"Produktionsanlæg!R381","v":0},{"$f":"Produktionsanlæg!S381","v":0},{"$f":"Produktionsanlæg!T381","v":0},{"$f":"Produktionsanlæg!U381","v":0},{"$f":"Produktionsanlæg!V381","v":0},{"$f":"Produktionsanlæg!W381","v":0},{"$f":"Produktionsanlæg!X381","v":0},{"$f":"Produktionsanlæg!Y381","v":0},{"$f":"IF(COUNTIF(D381:Y381,\"<>0\")<=1,IF(SUM(D381:Y381)=0,0,(IF(SUM(D381:Y381)>0,IF(SUM(D381:Y381)<400,(1.2675*45967*SUM(D381:Y381)^(-0.4664)),(IF(SUM(D381:Y381)<2000,(39128*SUM(D381:Y381)^(-0.37661)),IF(SUM(D381:Y381)<5000,18893*SUM(D381:Y381)^(-0.28083),IF(SUM(D381:Y381)<100000,29680*SUM(D381:Y381)^(-0.24475),1773.1))))*100/115)*SUM(D381:Y381)*(IF(SUM(D373:Y373)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D381:Y381)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA381:AV381)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA381","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB381","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC381","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD381","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE381","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF381","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG381","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH381","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI381","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ381","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK381","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL381","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM381","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN381","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO381","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP381","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ381","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR381","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS381","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT381","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU381","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV381","v":0},{"$f":"SUM(D381:Y381)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D382","v":0},{"$f":"Produktionsanlæg!E382","v":0},{"$f":"Produktionsanlæg!F382","v":0},{"$f":"Produktionsanlæg!G382","v":0},{"$f":"Produktionsanlæg!H382","v":0},{"$f":"Produktionsanlæg!I382","v":0},{"$f":"Produktionsanlæg!J382","v":0},{"$f":"Produktionsanlæg!K382","v":0},{"$f":"Produktionsanlæg!L382","v":0},{"$f":"Produktionsanlæg!M382","v":0},{"$f":"Produktionsanlæg!N382","v":0},{"$f":"Produktionsanlæg!O382","v":0},{"$f":"Produktionsanlæg!P382","v":0},{"$f":"Produktionsanlæg!Q382","v":0},{"$f":"Produktionsanlæg!R382","v":0},{"$f":"Produktionsanlæg!S382","v":0},{"$f":"Produktionsanlæg!T382","v":0},{"$f":"Produktionsanlæg!U382","v":0},{"$f":"Produktionsanlæg!V382","v":0},{"$f":"Produktionsanlæg!W382","v":0},{"$f":"Produktionsanlæg!X382","v":0},{"$f":"Produktionsanlæg!Y382","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D382:Y382,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D383","v":0},{"$f":"Produktionsanlæg!E383","v":0},{"$f":"Produktionsanlæg!F383","v":0},{"$f":"Produktionsanlæg!G383","v":0},{"$f":"Produktionsanlæg!H383","v":0},{"$f":"Produktionsanlæg!I383","v":0},{"$f":"Produktionsanlæg!J383","v":0},{"$f":"Produktionsanlæg!K383","v":0},{"$f":"Produktionsanlæg!L383","v":0},{"$f":"Produktionsanlæg!M383","v":0},{"$f":"Produktionsanlæg!N383","v":0},{"$f":"Produktionsanlæg!O383","v":0},{"$f":"Produktionsanlæg!P383","v":0},{"$f":"Produktionsanlæg!Q383","v":0},{"$f":"Produktionsanlæg!R383","v":0},{"$f":"Produktionsanlæg!S383","v":0},{"$f":"Produktionsanlæg!T383","v":0},{"$f":"Produktionsanlæg!U383","v":0},{"$f":"Produktionsanlæg!V383","v":0},{"$f":"Produktionsanlæg!W383","v":0},{"$f":"Produktionsanlæg!X383","v":0},{"$f":"Produktionsanlæg!Y383","v":0},{"$f":"IF(COUNTIF(D383:Y383,\"<>0\")<=1,IF(SUM(D383:Y383)=0,0,(IF(SUM(D383:Y383)>0,IF(SUM(D383:Y383)<400,(1.2675*45967*SUM(D383:Y383)^(-0.4664)),(IF(SUM(D383:Y383)<2000,(39128*SUM(D383:Y383)^(-0.37661)),IF(SUM(D383:Y383)<5000,18893*SUM(D383:Y383)^(-0.28083),IF(SUM(D383:Y383)<100000,29680*SUM(D383:Y383)^(-0.24475),1773.1))))*100/115)*SUM(D383:Y383)*(IF(SUM(D375:Y375)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D383:Y383)),$A$73)","v":0},{"$f":"D383*$Z383","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N383*$Z383","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X383*$Z383","v":0},0,{"$f":"+SUM(AA383:AV383)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA383","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB383","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC383","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD383","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE383","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF383","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG383","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH383","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI383","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ383","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK383","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL383","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM383","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN383","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO383","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP383","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ383","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR383","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS383","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT383","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU383","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV383","v":0},{"$f":"SUM(D383:Y383)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D384","v":0},{"$f":"Produktionsanlæg!E384","v":0},{"$f":"Produktionsanlæg!F384","v":0},{"$f":"Produktionsanlæg!G384","v":0},{"$f":"Produktionsanlæg!H384","v":0},{"$f":"Produktionsanlæg!I384","v":0},{"$f":"Produktionsanlæg!J384","v":0},{"$f":"Produktionsanlæg!K384","v":0},{"$f":"Produktionsanlæg!L384","v":0},{"$f":"Produktionsanlæg!M384","v":0},{"$f":"Produktionsanlæg!N384","v":0},{"$f":"Produktionsanlæg!O384","v":0},{"$f":"Produktionsanlæg!P384","v":0},{"$f":"Produktionsanlæg!Q384","v":0},{"$f":"Produktionsanlæg!R384","v":0},{"$f":"Produktionsanlæg!S384","v":0},{"$f":"Produktionsanlæg!T384","v":0},{"$f":"Produktionsanlæg!U384","v":0},{"$f":"Produktionsanlæg!V384","v":0},{"$f":"Produktionsanlæg!W384","v":0},{"$f":"Produktionsanlæg!X384","v":0},{"$f":"Produktionsanlæg!Y384","v":0},{"$f":"IF(COUNTIF(D384:Y384,\"<>0\")<=1,IF(SUM(D384:Y384)=0,0,(IF(SUM(D384:Y384)>0,IF(SUM(D384:Y384)<400,(1.2675*45967*SUM(D384:Y384)^(-0.4664)),(IF(SUM(D384:Y384)<2000,(39128*SUM(D384:Y384)^(-0.37661)),IF(SUM(D384:Y384)<5000,18893*SUM(D384:Y384)^(-0.28083),IF(SUM(D384:Y384)<100000,29680*SUM(D384:Y384)^(-0.24475),1773.1))))*100/115)*SUM(D384:Y384)*(IF(SUM(D376:Y376)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D384:Y384)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA384:AV384)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA384","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB384","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC384","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD384","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE384","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF384","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG384","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH384","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI384","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ384","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK384","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL384","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM384","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN384","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO384","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP384","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ384","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR384","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS384","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT384","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU384","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV384","v":0},{"$f":"SUM(D384:Y384)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D385","v":0},{"$f":"Produktionsanlæg!E385","v":0},{"$f":"Produktionsanlæg!F385","v":0},{"$f":"Produktionsanlæg!G385","v":0},{"$f":"Produktionsanlæg!H385","v":0},{"$f":"Produktionsanlæg!I385","v":0},{"$f":"Produktionsanlæg!J385","v":0},{"$f":"Produktionsanlæg!K385","v":0},{"$f":"Produktionsanlæg!L385","v":0},{"$f":"Produktionsanlæg!M385","v":0},{"$f":"Produktionsanlæg!N385","v":0},{"$f":"Produktionsanlæg!O385","v":0},{"$f":"Produktionsanlæg!P385","v":0},{"$f":"Produktionsanlæg!Q385","v":0},{"$f":"Produktionsanlæg!R385","v":0},{"$f":"Produktionsanlæg!S385","v":0},{"$f":"Produktionsanlæg!T385","v":0},{"$f":"Produktionsanlæg!U385","v":0},{"$f":"Produktionsanlæg!V385","v":0},{"$f":"Produktionsanlæg!W385","v":0},{"$f":"Produktionsanlæg!X385","v":0},{"$f":"Produktionsanlæg!Y385","v":0},{"$f":"IF(COUNTIF(D385:Y385,\"<>0\")<=1,IF(SUM(D385:Y385)=0,0,(IF(SUM(D385:Y385)>0,IF(SUM(D385:Y385)<400,(1.2675*45967*SUM(D385:Y385)^(-0.4664)),(IF(SUM(D385:Y385)<2000,(39128*SUM(D385:Y385)^(-0.37661)),IF(SUM(D385:Y385)<5000,18893*SUM(D385:Y385)^(-0.28083),IF(SUM(D385:Y385)<100000,29680*SUM(D385:Y385)^(-0.24475),1773.1))))*100/115)*SUM(D385:Y385)*(IF(SUM(D373:Y373)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D385:Y385)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA385:AV385)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA385","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB385","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC385","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD385","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE385","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF385","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG385","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH385","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI385","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ385","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK385","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL385","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM385","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN385","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO385","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP385","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ385","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR385","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS385","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT385","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU385","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV385","v":0},{"$f":"SUM(D385:Y385)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D386","v":0},{"$f":"Produktionsanlæg!E386","v":0},{"$f":"Produktionsanlæg!F386","v":0},{"$f":"Produktionsanlæg!G386","v":0},{"$f":"Produktionsanlæg!H386","v":0},{"$f":"Produktionsanlæg!I386","v":0},{"$f":"Produktionsanlæg!J386","v":0},{"$f":"Produktionsanlæg!K386","v":0},{"$f":"Produktionsanlæg!L386","v":0},{"$f":"Produktionsanlæg!M386","v":0},{"$f":"Produktionsanlæg!N386","v":0},{"$f":"Produktionsanlæg!O386","v":0},{"$f":"Produktionsanlæg!P386","v":0},{"$f":"Produktionsanlæg!Q386","v":0},{"$f":"Produktionsanlæg!R386","v":0},{"$f":"Produktionsanlæg!S386","v":0},{"$f":"Produktionsanlæg!T386","v":0},{"$f":"Produktionsanlæg!U386","v":0},{"$f":"Produktionsanlæg!V386","v":0},{"$f":"Produktionsanlæg!W386","v":0},{"$f":"Produktionsanlæg!X386","v":0},{"$f":"Produktionsanlæg!Y386","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D386:Y386,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D387","v":0},{"$f":"Produktionsanlæg!E387","v":0},{"$f":"Produktionsanlæg!F387","v":0},{"$f":"Produktionsanlæg!G387","v":0},{"$f":"Produktionsanlæg!H387","v":0},{"$f":"Produktionsanlæg!I387","v":0},{"$f":"Produktionsanlæg!J387","v":0},{"$f":"Produktionsanlæg!K387","v":0},{"$f":"Produktionsanlæg!L387","v":0},{"$f":"Produktionsanlæg!M387","v":0},{"$f":"Produktionsanlæg!N387","v":0},{"$f":"Produktionsanlæg!O387","v":0},{"$f":"Produktionsanlæg!P387","v":0},{"$f":"Produktionsanlæg!Q387","v":0},{"$f":"Produktionsanlæg!R387","v":0},{"$f":"Produktionsanlæg!S387","v":0},{"$f":"Produktionsanlæg!T387","v":0},{"$f":"Produktionsanlæg!U387","v":0},{"$f":"Produktionsanlæg!V387","v":0},{"$f":"Produktionsanlæg!W387","v":0},{"$f":"Produktionsanlæg!X387","v":0},{"$f":"Produktionsanlæg!Y387","v":0},{"$f":"IF(COUNTIF(D387:Y387,\"<>0\")<=1,IF(SUM(D387:Y387)=0,0,(IF(SUM(D387:Y387)>0,IF(SUM(D387:Y387)<400,(1.2675*45967*SUM(D387:Y387)^(-0.4664)),(IF(SUM(D387:Y387)<2000,(39128*SUM(D387:Y387)^(-0.37661)),IF(SUM(D387:Y387)<5000,18893*SUM(D387:Y387)^(-0.28083),IF(SUM(D387:Y387)<100000,29680*SUM(D387:Y387)^(-0.24475),1773.1))))*100/115)*SUM(D387:Y387)*(IF(SUM(D375:Y375)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D387:Y387)),$A$73)","v":0},{"$f":"D387*$Z387","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N387*$Z387","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X387*$Z387","v":0},0,{"$f":"+SUM(AA387:AV387)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA387","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB387","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC387","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD387","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE387","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF387","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG387","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH387","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI387","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ387","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK387","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL387","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM387","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN387","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO387","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP387","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ387","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR387","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS387","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT387","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU387","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV387","v":0},{"$f":"SUM(D387:Y387)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D388","v":0},{"$f":"Produktionsanlæg!E388","v":0},{"$f":"Produktionsanlæg!F388","v":0},{"$f":"Produktionsanlæg!G388","v":0},{"$f":"Produktionsanlæg!H388","v":0},{"$f":"Produktionsanlæg!I388","v":0},{"$f":"Produktionsanlæg!J388","v":0},{"$f":"Produktionsanlæg!K388","v":0},{"$f":"Produktionsanlæg!L388","v":0},{"$f":"Produktionsanlæg!M388","v":0},{"$f":"Produktionsanlæg!N388","v":0},{"$f":"Produktionsanlæg!O388","v":0},{"$f":"Produktionsanlæg!P388","v":0},{"$f":"Produktionsanlæg!Q388","v":0},{"$f":"Produktionsanlæg!R388","v":0},{"$f":"Produktionsanlæg!S388","v":0},{"$f":"Produktionsanlæg!T388","v":0},{"$f":"Produktionsanlæg!U388","v":0},{"$f":"Produktionsanlæg!V388","v":0},{"$f":"Produktionsanlæg!W388","v":0},{"$f":"Produktionsanlæg!X388","v":0},{"$f":"Produktionsanlæg!Y388","v":0},{"$f":"IF(COUNTIF(D388:Y388,\"<>0\")<=1,IF(SUM(D388:Y388)=0,0,(IF(SUM(D388:Y388)>0,IF(SUM(D388:Y388)<400,(1.2675*45967*SUM(D388:Y388)^(-0.4664)),(IF(SUM(D388:Y388)<2000,(39128*SUM(D388:Y388)^(-0.37661)),IF(SUM(D388:Y388)<5000,18893*SUM(D388:Y388)^(-0.28083),IF(SUM(D388:Y388)<100000,29680*SUM(D388:Y388)^(-0.24475),1773.1))))*100/115)*SUM(D388:Y388)*(IF(SUM(D376:Y376)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D388:Y388)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA388:AV388)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA388","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB388","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC388","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD388","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE388","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF388","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG388","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH388","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI388","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ388","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK388","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL388","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM388","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN388","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO388","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP388","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ388","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR388","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS388","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT388","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU388","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV388","v":0},{"$f":"SUM(D388:Y388)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D389","v":0},{"$f":"Produktionsanlæg!E389","v":0},{"$f":"Produktionsanlæg!F389","v":0},{"$f":"Produktionsanlæg!G389","v":0},{"$f":"Produktionsanlæg!H389","v":0},{"$f":"Produktionsanlæg!I389","v":0},{"$f":"Produktionsanlæg!J389","v":0},{"$f":"Produktionsanlæg!K389","v":0},{"$f":"Produktionsanlæg!L389","v":0},{"$f":"Produktionsanlæg!M389","v":0},{"$f":"Produktionsanlæg!N389","v":0},{"$f":"Produktionsanlæg!O389","v":0},{"$f":"Produktionsanlæg!P389","v":0},{"$f":"Produktionsanlæg!Q389","v":0},{"$f":"Produktionsanlæg!R389","v":0},{"$f":"Produktionsanlæg!S389","v":0},{"$f":"Produktionsanlæg!T389","v":0},{"$f":"Produktionsanlæg!U389","v":0},{"$f":"Produktionsanlæg!V389","v":0},{"$f":"Produktionsanlæg!W389","v":0},{"$f":"Produktionsanlæg!X389","v":0},{"$f":"Produktionsanlæg!Y389","v":0},{"$f":"IF(COUNTIF(D389:Y389,\"<>0\")<=1,IF(SUM(D389:Y389)=0,0,(IF(SUM(D389:Y389)>0,IF(SUM(D389:Y389)<400,(1.2675*45967*SUM(D389:Y389)^(-0.4664)),(IF(SUM(D389:Y389)<2000,(39128*SUM(D389:Y389)^(-0.37661)),IF(SUM(D389:Y389)<5000,18893*SUM(D389:Y389)^(-0.28083),IF(SUM(D389:Y389)<100000,29680*SUM(D389:Y389)^(-0.24475),1773.1))))*100/115)*SUM(D389:Y389)*(IF(SUM(D373:Y373)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D389:Y389)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA389:AV389)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA389","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB389","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC389","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD389","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE389","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF389","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG389","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH389","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI389","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ389","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK389","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL389","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM389","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN389","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO389","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP389","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ389","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR389","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS389","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT389","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU389","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV389","v":0},{"$f":"SUM(D389:Y389)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D390","v":0},{"$f":"Produktionsanlæg!E390","v":0},{"$f":"Produktionsanlæg!F390","v":0},{"$f":"Produktionsanlæg!G390","v":0},{"$f":"Produktionsanlæg!H390","v":0},{"$f":"Produktionsanlæg!I390","v":0},{"$f":"Produktionsanlæg!J390","v":0},{"$f":"Produktionsanlæg!K390","v":0},{"$f":"Produktionsanlæg!L390","v":0},{"$f":"Produktionsanlæg!M390","v":0},{"$f":"Produktionsanlæg!N390","v":0},{"$f":"Produktionsanlæg!O390","v":0},{"$f":"Produktionsanlæg!P390","v":0},{"$f":"Produktionsanlæg!Q390","v":0},{"$f":"Produktionsanlæg!R390","v":0},{"$f":"Produktionsanlæg!S390","v":0},{"$f":"Produktionsanlæg!T390","v":0},{"$f":"Produktionsanlæg!U390","v":0},{"$f":"Produktionsanlæg!V390","v":0},{"$f":"Produktionsanlæg!W390","v":0},{"$f":"Produktionsanlæg!X390","v":0},{"$f":"Produktionsanlæg!Y390","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D390:Y390,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D391","v":0},{"$f":"Produktionsanlæg!E391","v":0},{"$f":"Produktionsanlæg!F391","v":0},{"$f":"Produktionsanlæg!G391","v":0},{"$f":"Produktionsanlæg!H391","v":0},{"$f":"Produktionsanlæg!I391","v":0},{"$f":"Produktionsanlæg!J391","v":0},{"$f":"Produktionsanlæg!K391","v":0},{"$f":"Produktionsanlæg!L391","v":0},{"$f":"Produktionsanlæg!M391","v":0},{"$f":"Produktionsanlæg!N391","v":0},{"$f":"Produktionsanlæg!O391","v":0},{"$f":"Produktionsanlæg!P391","v":0},{"$f":"Produktionsanlæg!Q391","v":0},{"$f":"Produktionsanlæg!R391","v":0},{"$f":"Produktionsanlæg!S391","v":0},{"$f":"Produktionsanlæg!T391","v":0},{"$f":"Produktionsanlæg!U391","v":0},{"$f":"Produktionsanlæg!V391","v":0},{"$f":"Produktionsanlæg!W391","v":0},{"$f":"Produktionsanlæg!X391","v":0},{"$f":"Produktionsanlæg!Y391","v":0},{"$f":"IF(COUNTIF(D391:Y391,\"<>0\")<=1,IF(SUM(D391:Y391)=0,0,(IF(SUM(D391:Y391)>0,IF(SUM(D391:Y391)<400,(1.2675*45967*SUM(D391:Y391)^(-0.4664)),(IF(SUM(D391:Y391)<2000,(39128*SUM(D391:Y391)^(-0.37661)),IF(SUM(D391:Y391)<5000,18893*SUM(D391:Y391)^(-0.28083),IF(SUM(D391:Y391)<100000,29680*SUM(D391:Y391)^(-0.24475),1773.1))))*100/115)*SUM(D391:Y391)*(IF(SUM(D375:Y375)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D391:Y391)),$A$73)","v":0},{"$f":"D391*$Z391","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N391*$Z391","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X391*$Z391","v":0},{"$f":"Y391*$Z391","v":0},{"$f":"+SUM(AA391:AV391)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA391","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB391","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC391","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD391","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE391","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF391","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG391","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH391","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI391","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ391","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK391","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL391","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM391","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN391","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO391","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP391","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ391","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR391","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS391","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT391","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU391","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV391","v":0},{"$f":"SUM(D391:Y391)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D392","v":0},{"$f":"Produktionsanlæg!E392","v":0},{"$f":"Produktionsanlæg!F392","v":0},{"$f":"Produktionsanlæg!G392","v":0},{"$f":"Produktionsanlæg!H392","v":0},{"$f":"Produktionsanlæg!I392","v":0},{"$f":"Produktionsanlæg!J392","v":0},{"$f":"Produktionsanlæg!K392","v":0},{"$f":"Produktionsanlæg!L392","v":0},{"$f":"Produktionsanlæg!M392","v":0},{"$f":"Produktionsanlæg!N392","v":0},{"$f":"Produktionsanlæg!O392","v":0},{"$f":"Produktionsanlæg!P392","v":0},{"$f":"Produktionsanlæg!Q392","v":0},{"$f":"Produktionsanlæg!R392","v":0},{"$f":"Produktionsanlæg!S392","v":0},{"$f":"Produktionsanlæg!T392","v":0},{"$f":"Produktionsanlæg!U392","v":0},{"$f":"Produktionsanlæg!V392","v":0},{"$f":"Produktionsanlæg!W392","v":0},{"$f":"Produktionsanlæg!X392","v":0},{"$f":"Produktionsanlæg!Y392","v":0},{"$f":"IF(COUNTIF(D392:Y392,\"<>0\")<=1,IF(SUM(D392:Y392)=0,0,(IF(SUM(D392:Y392)>0,IF(SUM(D392:Y392)<400,(1.2675*45967*SUM(D392:Y392)^(-0.4664)),(IF(SUM(D392:Y392)<2000,(39128*SUM(D392:Y392)^(-0.37661)),IF(SUM(D392:Y392)<5000,18893*SUM(D392:Y392)^(-0.28083),IF(SUM(D392:Y392)<100000,29680*SUM(D392:Y392)^(-0.24475),1773.1))))*100/115)*SUM(D392:Y392)*(IF(SUM(D376:Y376)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D392:Y392)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X392*$Z392","v":0},{"$f":"Y392*$Z392","v":0},{"$f":"+SUM(AA392:AV392)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA392","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB392","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC392","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD392","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE392","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF392","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG392","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH392","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI392","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ392","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK392","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL392","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM392","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN392","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO392","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP392","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ392","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR392","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS392","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT392","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU392","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV392","v":0},{"$f":"SUM(D392:Y392)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW394:AW405)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D393:Y393)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D394","v":0},{"$f":"Produktionsanlæg!E394","v":0},{"$f":"Produktionsanlæg!F394","v":0},{"$f":"Produktionsanlæg!G394","v":0},{"$f":"Produktionsanlæg!H394","v":0},{"$f":"Produktionsanlæg!I394","v":0},{"$f":"Produktionsanlæg!J394","v":0},{"$f":"Produktionsanlæg!K394","v":0},{"$f":"Produktionsanlæg!L394","v":0},{"$f":"Produktionsanlæg!M394","v":0},{"$f":"Produktionsanlæg!N394","v":0},{"$f":"Produktionsanlæg!O394","v":0},{"$f":"Produktionsanlæg!P394","v":0},{"$f":"Produktionsanlæg!Q394","v":0},{"$f":"Produktionsanlæg!R394","v":0},{"$f":"Produktionsanlæg!S394","v":0},{"$f":"Produktionsanlæg!T394","v":0},{"$f":"Produktionsanlæg!U394","v":0},{"$f":"Produktionsanlæg!V394","v":0},{"$f":"Produktionsanlæg!W394","v":0},{"$f":"Produktionsanlæg!X394","v":0},{"$f":"Produktionsanlæg!Y394","v":0},{"$f":"IF(COUNTIF(D394:Y394,\"<>0\")<=1,IF(SUM(D394:Y394)=0,0,(IF(SUM(D394:Y394)>0,IF(SUM(D394:Y394)<400,(1.2675*45967*SUM(D394:Y394)^(-0.4664)),(IF(SUM(D394:Y394)<2000,(39128*SUM(D394:Y394)^(-0.37661)),IF(SUM(D394:Y394)<5000,18893*SUM(D394:Y394)^(-0.28083),IF(SUM(D394:Y394)<100000,29680*SUM(D394:Y394)^(-0.24475),1773.1))))*100/115)*SUM(D394:Y394)*(IF(SUM(D373:Y373)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D394:Y394)),$A$73)","v":0},{"$f":"D394*$Z394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA394:AV394)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA394","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB394","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC394","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD394","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE394","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF394","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG394","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH394","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI394","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ394","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK394","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL394","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM394","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN394","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO394","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP394","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ394","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR394","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS394","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT394","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU394","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV394","v":0},{"$f":"SUM(D394:Y394)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D395","v":0},{"$f":"Produktionsanlæg!E395","v":0},{"$f":"Produktionsanlæg!F395","v":0},{"$f":"Produktionsanlæg!G395","v":0},{"$f":"Produktionsanlæg!H395","v":0},{"$f":"Produktionsanlæg!I395","v":0},{"$f":"Produktionsanlæg!J395","v":0},{"$f":"Produktionsanlæg!K395","v":0},{"$f":"Produktionsanlæg!L395","v":0},{"$f":"Produktionsanlæg!M395","v":0},{"$f":"Produktionsanlæg!N395","v":0},{"$f":"Produktionsanlæg!O395","v":0},{"$f":"Produktionsanlæg!P395","v":0},{"$f":"Produktionsanlæg!Q395","v":0},{"$f":"Produktionsanlæg!R395","v":0},{"$f":"Produktionsanlæg!S395","v":0},{"$f":"Produktionsanlæg!T395","v":0},{"$f":"Produktionsanlæg!U395","v":0},{"$f":"Produktionsanlæg!V395","v":0},{"$f":"Produktionsanlæg!W395","v":0},{"$f":"Produktionsanlæg!X395","v":0},{"$f":"Produktionsanlæg!Y395","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D395:Y395,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D396","v":0},{"$f":"Produktionsanlæg!E396","v":0},{"$f":"Produktionsanlæg!F396","v":0},{"$f":"Produktionsanlæg!G396","v":0},{"$f":"Produktionsanlæg!H396","v":0},{"$f":"Produktionsanlæg!I396","v":0},{"$f":"Produktionsanlæg!J396","v":0},{"$f":"Produktionsanlæg!K396","v":0},{"$f":"Produktionsanlæg!L396","v":0},{"$f":"Produktionsanlæg!M396","v":0},{"$f":"Produktionsanlæg!N396","v":0},{"$f":"Produktionsanlæg!O396","v":0},{"$f":"Produktionsanlæg!P396","v":0},{"$f":"Produktionsanlæg!Q396","v":0},{"$f":"Produktionsanlæg!R396","v":0},{"$f":"Produktionsanlæg!S396","v":0},{"$f":"Produktionsanlæg!T396","v":0},{"$f":"Produktionsanlæg!U396","v":0},{"$f":"Produktionsanlæg!V396","v":0},{"$f":"Produktionsanlæg!W396","v":0},{"$f":"Produktionsanlæg!X396","v":0},{"$f":"Produktionsanlæg!Y396","v":0},{"$f":"IF(COUNTIF(D396:Y396,\"<>0\")<=1,IF(SUM(D396:Y396)=0,0,(IF(SUM(D396:Y396)>0,IF(SUM(D396:Y396)<400,(1.2675*45967*SUM(D396:Y396)^(-0.4664)),(IF(SUM(D396:Y396)<2000,(39128*SUM(D396:Y396)^(-0.37661)),IF(SUM(D396:Y396)<5000,18893*SUM(D396:Y396)^(-0.28083),IF(SUM(D396:Y396)<100000,29680*SUM(D396:Y396)^(-0.24475),1773.1))))*100/115)*SUM(D396:Y396)*(IF(SUM(D375:Y375)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D396:Y396)),$A$73)","v":0},{"$f":"D396*$Z396","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N396*$Z396","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X396*$Z396","v":0},0,{"$f":"+SUM(AA396:AV396)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA396","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB396","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC396","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD396","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE396","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF396","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG396","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH396","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI396","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ396","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK396","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL396","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM396","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN396","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO396","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP396","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ396","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR396","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS396","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT396","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU396","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV396","v":0},{"$f":"SUM(D396:Y396)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D397","v":0},{"$f":"Produktionsanlæg!E397","v":0},{"$f":"Produktionsanlæg!F397","v":0},{"$f":"Produktionsanlæg!G397","v":0},{"$f":"Produktionsanlæg!H397","v":0},{"$f":"Produktionsanlæg!I397","v":0},{"$f":"Produktionsanlæg!J397","v":0},{"$f":"Produktionsanlæg!K397","v":0},{"$f":"Produktionsanlæg!L397","v":0},{"$f":"Produktionsanlæg!M397","v":0},{"$f":"Produktionsanlæg!N397","v":0},{"$f":"Produktionsanlæg!O397","v":0},{"$f":"Produktionsanlæg!P397","v":0},{"$f":"Produktionsanlæg!Q397","v":0},{"$f":"Produktionsanlæg!R397","v":0},{"$f":"Produktionsanlæg!S397","v":0},{"$f":"Produktionsanlæg!T397","v":0},{"$f":"Produktionsanlæg!U397","v":0},{"$f":"Produktionsanlæg!V397","v":0},{"$f":"Produktionsanlæg!W397","v":0},{"$f":"Produktionsanlæg!X397","v":0},{"$f":"Produktionsanlæg!Y397","v":0},{"$f":"IF(COUNTIF(D397:Y397,\"<>0\")<=1,IF(SUM(D397:Y397)=0,0,(IF(SUM(D397:Y397)>0,IF(SUM(D397:Y397)<400,(1.2675*45967*SUM(D397:Y397)^(-0.4664)),(IF(SUM(D397:Y397)<2000,(39128*SUM(D397:Y397)^(-0.37661)),IF(SUM(D397:Y397)<5000,18893*SUM(D397:Y397)^(-0.28083),IF(SUM(D397:Y397)<100000,29680*SUM(D397:Y397)^(-0.24475),1773.1))))*100/115)*SUM(D397:Y397)*(IF(SUM(D376:Y376)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D397:Y397)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA397:AV397)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA397","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB397","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC397","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD397","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE397","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF397","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG397","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH397","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI397","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ397","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK397","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL397","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM397","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN397","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO397","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP397","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ397","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR397","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS397","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT397","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU397","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV397","v":0},{"$f":"SUM(D397:Y397)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D398","v":0},{"$f":"Produktionsanlæg!E398","v":0},{"$f":"Produktionsanlæg!F398","v":0},{"$f":"Produktionsanlæg!G398","v":0},{"$f":"Produktionsanlæg!H398","v":0},{"$f":"Produktionsanlæg!I398","v":0},{"$f":"Produktionsanlæg!J398","v":0},{"$f":"Produktionsanlæg!K398","v":0},{"$f":"Produktionsanlæg!L398","v":0},{"$f":"Produktionsanlæg!M398","v":0},{"$f":"Produktionsanlæg!N398","v":0},{"$f":"Produktionsanlæg!O398","v":0},{"$f":"Produktionsanlæg!P398","v":0},{"$f":"Produktionsanlæg!Q398","v":0},{"$f":"Produktionsanlæg!R398","v":0},{"$f":"Produktionsanlæg!S398","v":0},{"$f":"Produktionsanlæg!T398","v":0},{"$f":"Produktionsanlæg!U398","v":0},{"$f":"Produktionsanlæg!V398","v":0},{"$f":"Produktionsanlæg!W398","v":0},{"$f":"Produktionsanlæg!X398","v":0},{"$f":"Produktionsanlæg!Y398","v":0},{"$f":"IF(COUNTIF(D398:Y398,\"<>0\")<=1,IF(SUM(D398:Y398)=0,0,(IF(SUM(D398:Y398)>0,IF(SUM(D398:Y398)<400,(1.2675*45967*SUM(D398:Y398)^(-0.4664)),(IF(SUM(D398:Y398)<2000,(39128*SUM(D398:Y398)^(-0.37661)),IF(SUM(D398:Y398)<5000,18893*SUM(D398:Y398)^(-0.28083),IF(SUM(D398:Y398)<100000,29680*SUM(D398:Y398)^(-0.24475),1773.1))))*100/115)*SUM(D398:Y398)*(IF(SUM(D373:Y373)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D398:Y398)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA398:AV398)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA398","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB398","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC398","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD398","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE398","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF398","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG398","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH398","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI398","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ398","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK398","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL398","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM398","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN398","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO398","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP398","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ398","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR398","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS398","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT398","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU398","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV398","v":0},{"$f":"SUM(D398:Y398)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D399","v":0},{"$f":"Produktionsanlæg!E399","v":0},{"$f":"Produktionsanlæg!F399","v":0},{"$f":"Produktionsanlæg!G399","v":0},{"$f":"Produktionsanlæg!H399","v":0},{"$f":"Produktionsanlæg!I399","v":0},{"$f":"Produktionsanlæg!J399","v":0},{"$f":"Produktionsanlæg!K399","v":0},{"$f":"Produktionsanlæg!L399","v":0},{"$f":"Produktionsanlæg!M399","v":0},{"$f":"Produktionsanlæg!N399","v":0},{"$f":"Produktionsanlæg!O399","v":0},{"$f":"Produktionsanlæg!P399","v":0},{"$f":"Produktionsanlæg!Q399","v":0},{"$f":"Produktionsanlæg!R399","v":0},{"$f":"Produktionsanlæg!S399","v":0},{"$f":"Produktionsanlæg!T399","v":0},{"$f":"Produktionsanlæg!U399","v":0},{"$f":"Produktionsanlæg!V399","v":0},{"$f":"Produktionsanlæg!W399","v":0},{"$f":"Produktionsanlæg!X399","v":0},{"$f":"Produktionsanlæg!Y399","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D399:Y399,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D400","v":0},{"$f":"Produktionsanlæg!E400","v":0},{"$f":"Produktionsanlæg!F400","v":0},{"$f":"Produktionsanlæg!G400","v":0},{"$f":"Produktionsanlæg!H400","v":0},{"$f":"Produktionsanlæg!I400","v":0},{"$f":"Produktionsanlæg!J400","v":0},{"$f":"Produktionsanlæg!K400","v":0},{"$f":"Produktionsanlæg!L400","v":0},{"$f":"Produktionsanlæg!M400","v":0},{"$f":"Produktionsanlæg!N400","v":0},{"$f":"Produktionsanlæg!O400","v":0},{"$f":"Produktionsanlæg!P400","v":0},{"$f":"Produktionsanlæg!Q400","v":0},{"$f":"Produktionsanlæg!R400","v":0},{"$f":"Produktionsanlæg!S400","v":0},{"$f":"Produktionsanlæg!T400","v":0},{"$f":"Produktionsanlæg!U400","v":0},{"$f":"Produktionsanlæg!V400","v":0},{"$f":"Produktionsanlæg!W400","v":0},{"$f":"Produktionsanlæg!X400","v":0},{"$f":"Produktionsanlæg!Y400","v":0},{"$f":"IF(COUNTIF(D400:Y400,\"<>0\")<=1,IF(SUM(D400:Y400)=0,0,(IF(SUM(D400:Y400)>0,IF(SUM(D400:Y400)<400,(1.2675*45967*SUM(D400:Y400)^(-0.4664)),(IF(SUM(D400:Y400)<2000,(39128*SUM(D400:Y400)^(-0.37661)),IF(SUM(D400:Y400)<5000,18893*SUM(D400:Y400)^(-0.28083),IF(SUM(D400:Y400)<100000,29680*SUM(D400:Y400)^(-0.24475),1773.1))))*100/115)*SUM(D400:Y400)*(IF(SUM(D375:Y375)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D400:Y400)),$A$73)","v":0},{"$f":"D400*$Z400","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N400*$Z400","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X400*$Z400","v":0},0,{"$f":"+SUM(AA400:AV400)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA400","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB400","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC400","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD400","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE400","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF400","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG400","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH400","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI400","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ400","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK400","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL400","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM400","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN400","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO400","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP400","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ400","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR400","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS400","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT400","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU400","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV400","v":0},{"$f":"SUM(D400:Y400)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D401","v":0},{"$f":"Produktionsanlæg!E401","v":0},{"$f":"Produktionsanlæg!F401","v":0},{"$f":"Produktionsanlæg!G401","v":0},{"$f":"Produktionsanlæg!H401","v":0},{"$f":"Produktionsanlæg!I401","v":0},{"$f":"Produktionsanlæg!J401","v":0},{"$f":"Produktionsanlæg!K401","v":0},{"$f":"Produktionsanlæg!L401","v":0},{"$f":"Produktionsanlæg!M401","v":0},{"$f":"Produktionsanlæg!N401","v":0},{"$f":"Produktionsanlæg!O401","v":0},{"$f":"Produktionsanlæg!P401","v":0},{"$f":"Produktionsanlæg!Q401","v":0},{"$f":"Produktionsanlæg!R401","v":0},{"$f":"Produktionsanlæg!S401","v":0},{"$f":"Produktionsanlæg!T401","v":0},{"$f":"Produktionsanlæg!U401","v":0},{"$f":"Produktionsanlæg!V401","v":0},{"$f":"Produktionsanlæg!W401","v":0},{"$f":"Produktionsanlæg!X401","v":0},{"$f":"Produktionsanlæg!Y401","v":0},{"$f":"IF(COUNTIF(D401:Y401,\"<>0\")<=1,IF(SUM(D401:Y401)=0,0,(IF(SUM(D401:Y401)>0,IF(SUM(D401:Y401)<400,(1.2675*45967*SUM(D401:Y401)^(-0.4664)),(IF(SUM(D401:Y401)<2000,(39128*SUM(D401:Y401)^(-0.37661)),IF(SUM(D401:Y401)<5000,18893*SUM(D401:Y401)^(-0.28083),IF(SUM(D401:Y401)<100000,29680*SUM(D401:Y401)^(-0.24475),1773.1))))*100/115)*SUM(D401:Y401)*(IF(SUM(D376:Y376)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D401:Y401)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA401:AV401)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA401","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB401","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC401","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD401","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE401","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF401","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG401","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH401","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI401","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ401","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK401","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL401","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM401","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN401","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO401","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP401","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ401","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR401","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS401","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT401","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU401","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV401","v":0},{"$f":"SUM(D401:Y401)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D402","v":0},{"$f":"Produktionsanlæg!E402","v":0},{"$f":"Produktionsanlæg!F402","v":0},{"$f":"Produktionsanlæg!G402","v":0},{"$f":"Produktionsanlæg!H402","v":0},{"$f":"Produktionsanlæg!I402","v":0},{"$f":"Produktionsanlæg!J402","v":0},{"$f":"Produktionsanlæg!K402","v":0},{"$f":"Produktionsanlæg!L402","v":0},{"$f":"Produktionsanlæg!M402","v":0},{"$f":"Produktionsanlæg!N402","v":0},{"$f":"Produktionsanlæg!O402","v":0},{"$f":"Produktionsanlæg!P402","v":0},{"$f":"Produktionsanlæg!Q402","v":0},{"$f":"Produktionsanlæg!R402","v":0},{"$f":"Produktionsanlæg!S402","v":0},{"$f":"Produktionsanlæg!T402","v":0},{"$f":"Produktionsanlæg!U402","v":0},{"$f":"Produktionsanlæg!V402","v":0},{"$f":"Produktionsanlæg!W402","v":0},{"$f":"Produktionsanlæg!X402","v":0},{"$f":"Produktionsanlæg!Y402","v":0},{"$f":"IF(COUNTIF(D402:Y402,\"<>0\")<=1,IF(SUM(D402:Y402)=0,0,(IF(SUM(D402:Y402)>0,IF(SUM(D402:Y402)<400,(1.2675*45967*SUM(D402:Y402)^(-0.4664)),(IF(SUM(D402:Y402)<2000,(39128*SUM(D402:Y402)^(-0.37661)),IF(SUM(D402:Y402)<5000,18893*SUM(D402:Y402)^(-0.28083),IF(SUM(D402:Y402)<100000,29680*SUM(D402:Y402)^(-0.24475),1773.1))))*100/115)*SUM(D402:Y402)*(IF(SUM(D373:Y373)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D402:Y402)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA402:AV402)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA402","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB402","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC402","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD402","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE402","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF402","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG402","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH402","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI402","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ402","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK402","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL402","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM402","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN402","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO402","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP402","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ402","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR402","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS402","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT402","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU402","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV402","v":0},{"$f":"SUM(D402:Y402)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D403","v":0},{"$f":"Produktionsanlæg!E403","v":0},{"$f":"Produktionsanlæg!F403","v":0},{"$f":"Produktionsanlæg!G403","v":0},{"$f":"Produktionsanlæg!H403","v":0},{"$f":"Produktionsanlæg!I403","v":0},{"$f":"Produktionsanlæg!J403","v":0},{"$f":"Produktionsanlæg!K403","v":0},{"$f":"Produktionsanlæg!L403","v":0},{"$f":"Produktionsanlæg!M403","v":0},{"$f":"Produktionsanlæg!N403","v":0},{"$f":"Produktionsanlæg!O403","v":0},{"$f":"Produktionsanlæg!P403","v":0},{"$f":"Produktionsanlæg!Q403","v":0},{"$f":"Produktionsanlæg!R403","v":0},{"$f":"Produktionsanlæg!S403","v":0},{"$f":"Produktionsanlæg!T403","v":0},{"$f":"Produktionsanlæg!U403","v":0},{"$f":"Produktionsanlæg!V403","v":0},{"$f":"Produktionsanlæg!W403","v":0},{"$f":"Produktionsanlæg!X403","v":0},{"$f":"Produktionsanlæg!Y403","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D403:Y403,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D404","v":0},{"$f":"Produktionsanlæg!E404","v":0},{"$f":"Produktionsanlæg!F404","v":0},{"$f":"Produktionsanlæg!G404","v":0},{"$f":"Produktionsanlæg!H404","v":0},{"$f":"Produktionsanlæg!I404","v":0},{"$f":"Produktionsanlæg!J404","v":0},{"$f":"Produktionsanlæg!K404","v":0},{"$f":"Produktionsanlæg!L404","v":0},{"$f":"Produktionsanlæg!M404","v":0},{"$f":"Produktionsanlæg!N404","v":0},{"$f":"Produktionsanlæg!O404","v":0},{"$f":"Produktionsanlæg!P404","v":0},{"$f":"Produktionsanlæg!Q404","v":0},{"$f":"Produktionsanlæg!R404","v":0},{"$f":"Produktionsanlæg!S404","v":0},{"$f":"Produktionsanlæg!T404","v":0},{"$f":"Produktionsanlæg!U404","v":0},{"$f":"Produktionsanlæg!V404","v":0},{"$f":"Produktionsanlæg!W404","v":0},{"$f":"Produktionsanlæg!X404","v":0},{"$f":"Produktionsanlæg!Y404","v":0},{"$f":"IF(COUNTIF(D404:Y404,\"<>0\")<=1,IF(SUM(D404:Y404)=0,0,(IF(SUM(D404:Y404)>0,IF(SUM(D404:Y404)<400,(1.2675*45967*SUM(D404:Y404)^(-0.4664)),(IF(SUM(D404:Y404)<2000,(39128*SUM(D404:Y404)^(-0.37661)),IF(SUM(D404:Y404)<5000,18893*SUM(D404:Y404)^(-0.28083),IF(SUM(D404:Y404)<100000,29680*SUM(D404:Y404)^(-0.24475),1773.1))))*100/115)*SUM(D404:Y404)*(IF(SUM(D375:Y375)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D404:Y404)),$A$73)","v":0},{"$f":"D404*$Z404","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N404*$Z404","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X404*$Z404","v":0},{"$f":"Y404*$Z404","v":0},{"$f":"+SUM(AA404:AV404)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA404","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB404","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC404","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD404","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE404","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF404","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG404","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH404","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI404","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ404","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK404","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL404","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM404","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN404","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO404","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP404","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ404","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR404","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS404","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT404","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU404","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV404","v":0},{"$f":"SUM(D404:Y404)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D405","v":0},{"$f":"Produktionsanlæg!E405","v":0},{"$f":"Produktionsanlæg!F405","v":0},{"$f":"Produktionsanlæg!G405","v":0},{"$f":"Produktionsanlæg!H405","v":0},{"$f":"Produktionsanlæg!I405","v":0},{"$f":"Produktionsanlæg!J405","v":0},{"$f":"Produktionsanlæg!K405","v":0},{"$f":"Produktionsanlæg!L405","v":0},{"$f":"Produktionsanlæg!M405","v":0},{"$f":"Produktionsanlæg!N405","v":0},{"$f":"Produktionsanlæg!O405","v":0},{"$f":"Produktionsanlæg!P405","v":0},{"$f":"Produktionsanlæg!Q405","v":0},{"$f":"Produktionsanlæg!R405","v":0},{"$f":"Produktionsanlæg!S405","v":0},{"$f":"Produktionsanlæg!T405","v":0},{"$f":"Produktionsanlæg!U405","v":0},{"$f":"Produktionsanlæg!V405","v":0},{"$f":"Produktionsanlæg!W405","v":0},{"$f":"Produktionsanlæg!X405","v":0},{"$f":"Produktionsanlæg!Y405","v":0},{"$f":"IF(COUNTIF(D405:Y405,\"<>0\")<=1,IF(SUM(D405:Y405)=0,0,(IF(SUM(D405:Y405)>0,IF(SUM(D405:Y405)<400,(1.2675*45967*SUM(D405:Y405)^(-0.4664)),(IF(SUM(D405:Y405)<2000,(39128*SUM(D405:Y405)^(-0.37661)),IF(SUM(D405:Y405)<5000,18893*SUM(D405:Y405)^(-0.28083),IF(SUM(D405:Y405)<100000,29680*SUM(D405:Y405)^(-0.24475),1773.1))))*100/115)*SUM(D405:Y405)*(IF(SUM(D376:Y376)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D405:Y405)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X405*$Z405","v":0},{"$f":"Y405*$Z405","v":0},{"$f":"+SUM(AA405:AV405)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA405","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB405","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC405","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD405","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE405","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF405","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG405","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH405","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI405","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ405","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK405","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL405","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM405","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN405","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO405","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP405","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ405","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR405","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS405","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT405","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU405","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV405","v":0},{"$f":"SUM(D405:Y405)","v":0}]
["Renseanlæg 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW407,AW410,AW435,AW460)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW408:AW409)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D408","v":0},{"$f":"Produktionsanlæg!E408","v":0},{"$f":"Produktionsanlæg!F408","v":0},{"$f":"Produktionsanlæg!G408","v":0},{"$f":"Produktionsanlæg!H408","v":0},{"$f":"Produktionsanlæg!I408","v":0},{"$f":"Produktionsanlæg!J408","v":0},{"$f":"Produktionsanlæg!K408","v":0},{"$f":"Produktionsanlæg!L408","v":0},{"$f":"Produktionsanlæg!M408","v":0},{"$f":"Produktionsanlæg!N408","v":0},{"$f":"Produktionsanlæg!O408","v":0},{"$f":"Produktionsanlæg!P408","v":0},{"$f":"Produktionsanlæg!Q408","v":0},{"$f":"Produktionsanlæg!R408","v":0},{"$f":"Produktionsanlæg!S408","v":0},{"$f":"Produktionsanlæg!T408","v":0},{"$f":"Produktionsanlæg!U408","v":0},{"$f":"Produktionsanlæg!V408","v":0},{"$f":"Produktionsanlæg!W408","v":0},{"$f":"Produktionsanlæg!X408","v":0},{"$f":"Produktionsanlæg!Y408","v":0},{"$f":"IF(COUNTIF(D408:Y408,\"<>0\")<=1,IF(SUM(D408:Y408)=0,0,(IF(SUM(D408:Y408)>0,IF(SUM(D408:Y408)<400,(1.2675*45967*SUM(D408:Y408)^(-0.4664)),(IF(SUM(D408:Y408)<2000,(39128*SUM(D408:Y408)^(-0.37661)),IF(SUM(D408:Y408)<5000,18893*SUM(D408:Y408)^(-0.28083),IF(SUM(D408:Y408)<100000,29680*SUM(D408:Y408)^(-0.24475),1773.1))))*100/115)*SUM(D408:Y408)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D408:Y408)),$A$73)","v":0},{"$f":"D408*$Z408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA408:AV408)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA408","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB408","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC408","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD408","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE408","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF408","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG408","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH408","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI408","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ408","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK408","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL408","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM408","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN408","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO408","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP408","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ408","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR408","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS408","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT408","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU408","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV408","v":0},{"$f":"SUM(D408:Y408)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D409","v":0},{"$f":"Produktionsanlæg!E409","v":0},{"$f":"Produktionsanlæg!F409","v":0},{"$f":"Produktionsanlæg!G409","v":0},{"$f":"Produktionsanlæg!H409","v":0},{"$f":"Produktionsanlæg!I409","v":0},{"$f":"Produktionsanlæg!J409","v":0},{"$f":"Produktionsanlæg!K409","v":0},{"$f":"Produktionsanlæg!L409","v":0},{"$f":"Produktionsanlæg!M409","v":0},{"$f":"Produktionsanlæg!N409","v":0},{"$f":"Produktionsanlæg!O409","v":0},{"$f":"Produktionsanlæg!P409","v":0},{"$f":"Produktionsanlæg!Q409","v":0},{"$f":"Produktionsanlæg!R409","v":0},{"$f":"Produktionsanlæg!S409","v":0},{"$f":"Produktionsanlæg!T409","v":0},{"$f":"Produktionsanlæg!U409","v":0},{"$f":"Produktionsanlæg!V409","v":0},{"$f":"Produktionsanlæg!W409","v":0},{"$f":"Produktionsanlæg!X409","v":0},{"$f":"Produktionsanlæg!Y409","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D409:Y409,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW411:AW434)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D410:Y410)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D411","v":0},{"$f":"Produktionsanlæg!E411","v":0},{"$f":"Produktionsanlæg!F411","v":0},{"$f":"Produktionsanlæg!G411","v":0},{"$f":"Produktionsanlæg!H411","v":0},{"$f":"Produktionsanlæg!I411","v":0},{"$f":"Produktionsanlæg!J411","v":0},{"$f":"Produktionsanlæg!K411","v":0},{"$f":"Produktionsanlæg!L411","v":0},{"$f":"Produktionsanlæg!M411","v":0},{"$f":"Produktionsanlæg!N411","v":0},{"$f":"Produktionsanlæg!O411","v":0},{"$f":"Produktionsanlæg!P411","v":0},{"$f":"Produktionsanlæg!Q411","v":0},{"$f":"Produktionsanlæg!R411","v":0},{"$f":"Produktionsanlæg!S411","v":0},{"$f":"Produktionsanlæg!T411","v":0},{"$f":"Produktionsanlæg!U411","v":0},{"$f":"Produktionsanlæg!V411","v":0},{"$f":"Produktionsanlæg!W411","v":0},{"$f":"Produktionsanlæg!X411","v":0},{"$f":"Produktionsanlæg!Y411","v":0},{"$f":"IF(COUNTIF(D411:Y411,\"<>0\")<=1,IF(SUM(D411:Y411)=0,0,(IF(SUM(D411:Y411)>0,IF(SUM(D411:Y411)<400,(1.2675*45967*SUM(D411:Y411)^(-0.4664)),(IF(SUM(D411:Y411)<2000,(39128*SUM(D411:Y411)^(-0.37661)),IF(SUM(D411:Y411)<5000,18893*SUM(D411:Y411)^(-0.28083),IF(SUM(D411:Y411)<100000,29680*SUM(D411:Y411)^(-0.24475),1773.1))))*100/115)*SUM(D411:Y411)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D411:Y411)),$A$73)","v":0},{"$f":"D411*$Z411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA411:AV411)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA411","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB411","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC411","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD411","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE411","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF411","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG411","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH411","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI411","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ411","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK411","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL411","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM411","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN411","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO411","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP411","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ411","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR411","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS411","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT411","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU411","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV411","v":0},{"$f":"SUM(D411:Y411)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D412","v":0},{"$f":"Produktionsanlæg!E412","v":0},{"$f":"Produktionsanlæg!F412","v":0},{"$f":"Produktionsanlæg!G412","v":0},{"$f":"Produktionsanlæg!H412","v":0},{"$f":"Produktionsanlæg!I412","v":0},{"$f":"Produktionsanlæg!J412","v":0},{"$f":"Produktionsanlæg!K412","v":0},{"$f":"Produktionsanlæg!L412","v":0},{"$f":"Produktionsanlæg!M412","v":0},{"$f":"Produktionsanlæg!N412","v":0},{"$f":"Produktionsanlæg!O412","v":0},{"$f":"Produktionsanlæg!P412","v":0},{"$f":"Produktionsanlæg!Q412","v":0},{"$f":"Produktionsanlæg!R412","v":0},{"$f":"Produktionsanlæg!S412","v":0},{"$f":"Produktionsanlæg!T412","v":0},{"$f":"Produktionsanlæg!U412","v":0},{"$f":"Produktionsanlæg!V412","v":0},{"$f":"Produktionsanlæg!W412","v":0},{"$f":"Produktionsanlæg!X412","v":0},{"$f":"Produktionsanlæg!Y412","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D412:Y412,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D413","v":0},{"$f":"Produktionsanlæg!E413","v":0},{"$f":"Produktionsanlæg!F413","v":0},{"$f":"Produktionsanlæg!G413","v":0},{"$f":"Produktionsanlæg!H413","v":0},{"$f":"Produktionsanlæg!I413","v":0},{"$f":"Produktionsanlæg!J413","v":0},{"$f":"Produktionsanlæg!K413","v":0},{"$f":"Produktionsanlæg!L413","v":0},{"$f":"Produktionsanlæg!M413","v":0},{"$f":"Produktionsanlæg!N413","v":0},{"$f":"Produktionsanlæg!O413","v":0},{"$f":"Produktionsanlæg!P413","v":0},{"$f":"Produktionsanlæg!Q413","v":0},{"$f":"Produktionsanlæg!R413","v":0},{"$f":"Produktionsanlæg!S413","v":0},{"$f":"Produktionsanlæg!T413","v":0},{"$f":"Produktionsanlæg!U413","v":0},{"$f":"Produktionsanlæg!V413","v":0},{"$f":"Produktionsanlæg!W413","v":0},{"$f":"Produktionsanlæg!X413","v":0},{"$f":"Produktionsanlæg!Y413","v":0},{"$f":"IF(COUNTIF(D413:Y413,\"<>0\")<=1,IF(SUM(D413:Y413)=0,0,(IF(SUM(D413:Y413)>0,IF(SUM(D413:Y413)<400,(1.2675*45967*SUM(D413:Y413)^(-0.4664)),(IF(SUM(D413:Y413)<2000,(39128*SUM(D413:Y413)^(-0.37661)),IF(SUM(D413:Y413)<5000,18893*SUM(D413:Y413)^(-0.28083),IF(SUM(D413:Y413)<100000,29680*SUM(D413:Y413)^(-0.24475),1773.1))))*100/115)*SUM(D413:Y413)*0.061,0)*1.15*1.06*0.43)/SUM(D413:Y413)),$A$73)","v":0},{"$f":"D413*$Z413","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N413*$Z413","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X413*$Z413","v":0},0,{"$f":"+SUM(AA413:AV413)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA413","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB413","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC413","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD413","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE413","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF413","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG413","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH413","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI413","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ413","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK413","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL413","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM413","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN413","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO413","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP413","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ413","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR413","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS413","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT413","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU413","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV413","v":0},{"$f":"SUM(D413:Y413)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D414","v":0},{"$f":"Produktionsanlæg!E414","v":0},{"$f":"Produktionsanlæg!F414","v":0},{"$f":"Produktionsanlæg!G414","v":0},{"$f":"Produktionsanlæg!H414","v":0},{"$f":"Produktionsanlæg!I414","v":0},{"$f":"Produktionsanlæg!J414","v":0},{"$f":"Produktionsanlæg!K414","v":0},{"$f":"Produktionsanlæg!L414","v":0},{"$f":"Produktionsanlæg!M414","v":0},{"$f":"Produktionsanlæg!N414","v":0},{"$f":"Produktionsanlæg!O414","v":0},{"$f":"Produktionsanlæg!P414","v":0},{"$f":"Produktionsanlæg!Q414","v":0},{"$f":"Produktionsanlæg!R414","v":0},{"$f":"Produktionsanlæg!S414","v":0},{"$f":"Produktionsanlæg!T414","v":0},{"$f":"Produktionsanlæg!U414","v":0},{"$f":"Produktionsanlæg!V414","v":0},{"$f":"Produktionsanlæg!W414","v":0},{"$f":"Produktionsanlæg!X414","v":0},{"$f":"Produktionsanlæg!Y414","v":0},{"$f":"IF(COUNTIF(D414:Y414,\"<>0\")<=1,IF(SUM(D414:Y414)=0,0,(IF(SUM(D414:Y414)>0,IF(SUM(D414:Y414)<400,(1.2675*45967*SUM(D414:Y414)^(-0.4664)),(IF(SUM(D414:Y414)<2000,(39128*SUM(D414:Y414)^(-0.37661)),IF(SUM(D414:Y414)<5000,18893*SUM(D414:Y414)^(-0.28083),IF(SUM(D414:Y414)<100000,29680*SUM(D414:Y414)^(-0.24475),1773.1))))*100/115)*SUM(D414:Y414)*0.061,0)*1.15*1.06*0.02)/SUM(D414:Y414)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA414:AV414)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA414","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB414","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC414","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD414","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE414","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF414","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG414","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH414","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI414","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ414","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK414","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL414","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM414","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN414","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO414","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP414","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ414","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR414","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS414","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT414","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU414","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV414","v":0},{"$f":"SUM(D414:Y414)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D415","v":0},{"$f":"Produktionsanlæg!E415","v":0},{"$f":"Produktionsanlæg!F415","v":0},{"$f":"Produktionsanlæg!G415","v":0},{"$f":"Produktionsanlæg!H415","v":0},{"$f":"Produktionsanlæg!I415","v":0},{"$f":"Produktionsanlæg!J415","v":0},{"$f":"Produktionsanlæg!K415","v":0},{"$f":"Produktionsanlæg!L415","v":0},{"$f":"Produktionsanlæg!M415","v":0},{"$f":"Produktionsanlæg!N415","v":0},{"$f":"Produktionsanlæg!O415","v":0},{"$f":"Produktionsanlæg!P415","v":0},{"$f":"Produktionsanlæg!Q415","v":0},{"$f":"Produktionsanlæg!R415","v":0},{"$f":"Produktionsanlæg!S415","v":0},{"$f":"Produktionsanlæg!T415","v":0},{"$f":"Produktionsanlæg!U415","v":0},{"$f":"Produktionsanlæg!V415","v":0},{"$f":"Produktionsanlæg!W415","v":0},{"$f":"Produktionsanlæg!X415","v":0},{"$f":"Produktionsanlæg!Y415","v":0},{"$f":"IF(COUNTIF(D415:Y415,\"<>0\")<=1,IF(SUM(D415:Y415)=0,0,(IF(SUM(D415:Y415)>0,IF(SUM(D415:Y415)<400,(1.2675*45967*SUM(D415:Y415)^(-0.4664)),(IF(SUM(D415:Y415)<2000,(39128*SUM(D415:Y415)^(-0.37661)),IF(SUM(D415:Y415)<5000,18893*SUM(D415:Y415)^(-0.28083),IF(SUM(D415:Y415)<100000,29680*SUM(D415:Y415)^(-0.24475),1773.1))))*100/115)*SUM(D415:Y415)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D415:Y415)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA415:AV415)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA415","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB415","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC415","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD415","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE415","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF415","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG415","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH415","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI415","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ415","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK415","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL415","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM415","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN415","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO415","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP415","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ415","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR415","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS415","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT415","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU415","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV415","v":0},{"$f":"SUM(D415:Y415)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D416","v":0},{"$f":"Produktionsanlæg!E416","v":0},{"$f":"Produktionsanlæg!F416","v":0},{"$f":"Produktionsanlæg!G416","v":0},{"$f":"Produktionsanlæg!H416","v":0},{"$f":"Produktionsanlæg!I416","v":0},{"$f":"Produktionsanlæg!J416","v":0},{"$f":"Produktionsanlæg!K416","v":0},{"$f":"Produktionsanlæg!L416","v":0},{"$f":"Produktionsanlæg!M416","v":0},{"$f":"Produktionsanlæg!N416","v":0},{"$f":"Produktionsanlæg!O416","v":0},{"$f":"Produktionsanlæg!P416","v":0},{"$f":"Produktionsanlæg!Q416","v":0},{"$f":"Produktionsanlæg!R416","v":0},{"$f":"Produktionsanlæg!S416","v":0},{"$f":"Produktionsanlæg!T416","v":0},{"$f":"Produktionsanlæg!U416","v":0},{"$f":"Produktionsanlæg!V416","v":0},{"$f":"Produktionsanlæg!W416","v":0},{"$f":"Produktionsanlæg!X416","v":0},{"$f":"Produktionsanlæg!Y416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D416:Y416,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D417","v":0},{"$f":"Produktionsanlæg!E417","v":0},{"$f":"Produktionsanlæg!F417","v":0},{"$f":"Produktionsanlæg!G417","v":0},{"$f":"Produktionsanlæg!H417","v":0},{"$f":"Produktionsanlæg!I417","v":0},{"$f":"Produktionsanlæg!J417","v":0},{"$f":"Produktionsanlæg!K417","v":0},{"$f":"Produktionsanlæg!L417","v":0},{"$f":"Produktionsanlæg!M417","v":0},{"$f":"Produktionsanlæg!N417","v":0},{"$f":"Produktionsanlæg!O417","v":0},{"$f":"Produktionsanlæg!P417","v":0},{"$f":"Produktionsanlæg!Q417","v":0},{"$f":"Produktionsanlæg!R417","v":0},{"$f":"Produktionsanlæg!S417","v":0},{"$f":"Produktionsanlæg!T417","v":0},{"$f":"Produktionsanlæg!U417","v":0},{"$f":"Produktionsanlæg!V417","v":0},{"$f":"Produktionsanlæg!W417","v":0},{"$f":"Produktionsanlæg!X417","v":0},{"$f":"Produktionsanlæg!Y417","v":0},{"$f":"IF(COUNTIF(D417:Y417,\"<>0\")<=1,IF(SUM(D417:Y417)=0,0,(IF(SUM(D417:Y417)>0,IF(SUM(D417:Y417)<400,(1.2675*45967*SUM(D417:Y417)^(-0.4664)),(IF(SUM(D417:Y417)<2000,(39128*SUM(D417:Y417)^(-0.37661)),IF(SUM(D417:Y417)<5000,18893*SUM(D417:Y417)^(-0.28083),IF(SUM(D417:Y417)<100000,29680*SUM(D417:Y417)^(-0.24475),1773.1))))*100/115)*SUM(D417:Y417)*0.0173,0)*1.15*1.06*0.43)/SUM(D417:Y417)),$A$73)","v":0},{"$f":"D417*$Z417","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N417*$Z417","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X417*$Z417","v":0},0,{"$f":"+SUM(AA417:AV417)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA417","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB417","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC417","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD417","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE417","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF417","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG417","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH417","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI417","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ417","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK417","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL417","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM417","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN417","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO417","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP417","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ417","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR417","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS417","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT417","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU417","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV417","v":0},{"$f":"SUM(D417:Y417)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D418","v":0},{"$f":"Produktionsanlæg!E418","v":0},{"$f":"Produktionsanlæg!F418","v":0},{"$f":"Produktionsanlæg!G418","v":0},{"$f":"Produktionsanlæg!H418","v":0},{"$f":"Produktionsanlæg!I418","v":0},{"$f":"Produktionsanlæg!J418","v":0},{"$f":"Produktionsanlæg!K418","v":0},{"$f":"Produktionsanlæg!L418","v":0},{"$f":"Produktionsanlæg!M418","v":0},{"$f":"Produktionsanlæg!N418","v":0},{"$f":"Produktionsanlæg!O418","v":0},{"$f":"Produktionsanlæg!P418","v":0},{"$f":"Produktionsanlæg!Q418","v":0},{"$f":"Produktionsanlæg!R418","v":0},{"$f":"Produktionsanlæg!S418","v":0},{"$f":"Produktionsanlæg!T418","v":0},{"$f":"Produktionsanlæg!U418","v":0},{"$f":"Produktionsanlæg!V418","v":0},{"$f":"Produktionsanlæg!W418","v":0},{"$f":"Produktionsanlæg!X418","v":0},{"$f":"Produktionsanlæg!Y418","v":0},{"$f":"IF(COUNTIF(D418:Y418,\"<>0\")<=1,IF(SUM(D418:Y418)=0,0,(IF(SUM(D418:Y418)>0,IF(SUM(D418:Y418)<400,(1.2675*45967*SUM(D418:Y418)^(-0.4664)),(IF(SUM(D418:Y418)<2000,(39128*SUM(D418:Y418)^(-0.37661)),IF(SUM(D418:Y418)<5000,18893*SUM(D418:Y418)^(-0.28083),IF(SUM(D418:Y418)<100000,29680*SUM(D418:Y418)^(-0.24475),1773.1))))*100/115)*SUM(D418:Y418)*0.0173,0)*1.15*1.06*0.02)/SUM(D418:Y418)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA418:AV418)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA418","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB418","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC418","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD418","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE418","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF418","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG418","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH418","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI418","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ418","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK418","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL418","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM418","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN418","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO418","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP418","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ418","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR418","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS418","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT418","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU418","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV418","v":0},{"$f":"SUM(D418:Y418)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D419","v":0},{"$f":"Produktionsanlæg!E419","v":0},{"$f":"Produktionsanlæg!F419","v":0},{"$f":"Produktionsanlæg!G419","v":0},{"$f":"Produktionsanlæg!H419","v":0},{"$f":"Produktionsanlæg!I419","v":0},{"$f":"Produktionsanlæg!J419","v":0},{"$f":"Produktionsanlæg!K419","v":0},{"$f":"Produktionsanlæg!L419","v":0},{"$f":"Produktionsanlæg!M419","v":0},{"$f":"Produktionsanlæg!N419","v":0},{"$f":"Produktionsanlæg!O419","v":0},{"$f":"Produktionsanlæg!P419","v":0},{"$f":"Produktionsanlæg!Q419","v":0},{"$f":"Produktionsanlæg!R419","v":0},{"$f":"Produktionsanlæg!S419","v":0},{"$f":"Produktionsanlæg!T419","v":0},{"$f":"Produktionsanlæg!U419","v":0},{"$f":"Produktionsanlæg!V419","v":0},{"$f":"Produktionsanlæg!W419","v":0},{"$f":"Produktionsanlæg!X419","v":0},{"$f":"Produktionsanlæg!Y419","v":0},{"$f":"IF(COUNTIF(D419:Y419,\"<>0\")<=1,IF(SUM(D419:Y419)=0,0,(IF(SUM(D419:Y419)>0,IF(SUM(D419:Y419)<400,(1.2675*45967*SUM(D419:Y419)^(-0.4664)),(IF(SUM(D419:Y419)<2000,(39128*SUM(D419:Y419)^(-0.37661)),IF(SUM(D419:Y419)<5000,18893*SUM(D419:Y419)^(-0.28083),IF(SUM(D419:Y419)<100000,29680*SUM(D419:Y419)^(-0.24475),1773.1))))*100/115)*SUM(D419:Y419)*(IF(SUM(D419:Y419)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D419:Y419)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA419:AV419)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA419","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB419","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC419","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD419","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE419","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF419","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG419","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH419","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI419","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ419","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK419","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL419","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM419","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN419","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO419","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP419","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ419","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR419","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS419","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT419","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU419","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV419","v":0},{"$f":"SUM(D419:Y419)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D420","v":0},{"$f":"Produktionsanlæg!E420","v":0},{"$f":"Produktionsanlæg!F420","v":0},{"$f":"Produktionsanlæg!G420","v":0},{"$f":"Produktionsanlæg!H420","v":0},{"$f":"Produktionsanlæg!I420","v":0},{"$f":"Produktionsanlæg!J420","v":0},{"$f":"Produktionsanlæg!K420","v":0},{"$f":"Produktionsanlæg!L420","v":0},{"$f":"Produktionsanlæg!M420","v":0},{"$f":"Produktionsanlæg!N420","v":0},{"$f":"Produktionsanlæg!O420","v":0},{"$f":"Produktionsanlæg!P420","v":0},{"$f":"Produktionsanlæg!Q420","v":0},{"$f":"Produktionsanlæg!R420","v":0},{"$f":"Produktionsanlæg!S420","v":0},{"$f":"Produktionsanlæg!T420","v":0},{"$f":"Produktionsanlæg!U420","v":0},{"$f":"Produktionsanlæg!V420","v":0},{"$f":"Produktionsanlæg!W420","v":0},{"$f":"Produktionsanlæg!X420","v":0},{"$f":"Produktionsanlæg!Y420","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D420:Y420,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D421","v":0},{"$f":"Produktionsanlæg!E421","v":0},{"$f":"Produktionsanlæg!F421","v":0},{"$f":"Produktionsanlæg!G421","v":0},{"$f":"Produktionsanlæg!H421","v":0},{"$f":"Produktionsanlæg!I421","v":0},{"$f":"Produktionsanlæg!J421","v":0},{"$f":"Produktionsanlæg!K421","v":0},{"$f":"Produktionsanlæg!L421","v":0},{"$f":"Produktionsanlæg!M421","v":0},{"$f":"Produktionsanlæg!N421","v":0},{"$f":"Produktionsanlæg!O421","v":0},{"$f":"Produktionsanlæg!P421","v":0},{"$f":"Produktionsanlæg!Q421","v":0},{"$f":"Produktionsanlæg!R421","v":0},{"$f":"Produktionsanlæg!S421","v":0},{"$f":"Produktionsanlæg!T421","v":0},{"$f":"Produktionsanlæg!U421","v":0},{"$f":"Produktionsanlæg!V421","v":0},{"$f":"Produktionsanlæg!W421","v":0},{"$f":"Produktionsanlæg!X421","v":0},{"$f":"Produktionsanlæg!Y421","v":0},{"$f":"IF(COUNTIF(D421:Y421,\"<>0\")<=1,IF(SUM(D421:Y421)=0,0,(IF(SUM(D421:Y421)>0,IF(SUM(D421:Y421)<400,(1.2675*45967*SUM(D421:Y421)^(-0.4664)),(IF(SUM(D421:Y421)<2000,(39128*SUM(D421:Y421)^(-0.37661)),IF(SUM(D421:Y421)<5000,18893*SUM(D421:Y421)^(-0.28083),IF(SUM(D421:Y421)<100000,29680*SUM(D421:Y421)^(-0.24475),1773.1))))*100/115)*SUM(D421:Y421)*(IF(SUM(D421:Y421)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D421:Y421)),$A$73)","v":0},{"$f":"D421*$Z421","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N421*$Z421","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X421*$Z421","v":0},0,{"$f":"+SUM(AA421:AV421)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA421","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB421","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC421","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD421","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE421","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF421","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG421","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH421","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI421","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ421","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK421","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL421","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM421","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN421","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO421","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP421","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ421","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR421","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS421","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT421","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU421","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV421","v":0},{"$f":"SUM(D421:Y421)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D422","v":0},{"$f":"Produktionsanlæg!E422","v":0},{"$f":"Produktionsanlæg!F422","v":0},{"$f":"Produktionsanlæg!G422","v":0},{"$f":"Produktionsanlæg!H422","v":0},{"$f":"Produktionsanlæg!I422","v":0},{"$f":"Produktionsanlæg!J422","v":0},{"$f":"Produktionsanlæg!K422","v":0},{"$f":"Produktionsanlæg!L422","v":0},{"$f":"Produktionsanlæg!M422","v":0},{"$f":"Produktionsanlæg!N422","v":0},{"$f":"Produktionsanlæg!O422","v":0},{"$f":"Produktionsanlæg!P422","v":0},{"$f":"Produktionsanlæg!Q422","v":0},{"$f":"Produktionsanlæg!R422","v":0},{"$f":"Produktionsanlæg!S422","v":0},{"$f":"Produktionsanlæg!T422","v":0},{"$f":"Produktionsanlæg!U422","v":0},{"$f":"Produktionsanlæg!V422","v":0},{"$f":"Produktionsanlæg!W422","v":0},{"$f":"Produktionsanlæg!X422","v":0},{"$f":"Produktionsanlæg!Y422","v":0},{"$f":"IF(COUNTIF(D422:Y422,\"<>0\")<=1,IF(SUM(D422:Y422)=0,0,(IF(SUM(D422:Y422)>0,IF(SUM(D422:Y422)<400,(1.2675*45967*SUM(D422:Y422)^(-0.4664)),(IF(SUM(D422:Y422)<2000,(39128*SUM(D422:Y422)^(-0.37661)),IF(SUM(D422:Y422)<5000,18893*SUM(D422:Y422)^(-0.28083),IF(SUM(D422:Y422)<100000,29680*SUM(D422:Y422)^(-0.24475),1773.1))))*100/115)*SUM(D422:Y422)*(IF(SUM(D422:Y422)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D422:Y422)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA422:AV422)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA422","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB422","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC422","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD422","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE422","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF422","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG422","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH422","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI422","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ422","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK422","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL422","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM422","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN422","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO422","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP422","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ422","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR422","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS422","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT422","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU422","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV422","v":0},{"$f":"SUM(D422:Y422)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D423","v":0},{"$f":"Produktionsanlæg!E423","v":0},{"$f":"Produktionsanlæg!F423","v":0},{"$f":"Produktionsanlæg!G423","v":0},{"$f":"Produktionsanlæg!H423","v":0},{"$f":"Produktionsanlæg!I423","v":0},{"$f":"Produktionsanlæg!J423","v":0},{"$f":"Produktionsanlæg!K423","v":0},{"$f":"Produktionsanlæg!L423","v":0},{"$f":"Produktionsanlæg!M423","v":0},{"$f":"Produktionsanlæg!N423","v":0},{"$f":"Produktionsanlæg!O423","v":0},{"$f":"Produktionsanlæg!P423","v":0},{"$f":"Produktionsanlæg!Q423","v":0},{"$f":"Produktionsanlæg!R423","v":0},{"$f":"Produktionsanlæg!S423","v":0},{"$f":"Produktionsanlæg!T423","v":0},{"$f":"Produktionsanlæg!U423","v":0},{"$f":"Produktionsanlæg!V423","v":0},{"$f":"Produktionsanlæg!W423","v":0},{"$f":"Produktionsanlæg!X423","v":0},{"$f":"Produktionsanlæg!Y423","v":0},{"$f":"IF(COUNTIF(D423:Y423,\"<>0\")<=1,IF(SUM(D423:Y423)=0,0,(IF(SUM(D423:Y423)>0,IF(SUM(D423:Y423)<400,(1.2675*45967*SUM(D423:Y423)^(-0.4664)),(IF(SUM(D423:Y423)<2000,(39128*SUM(D423:Y423)^(-0.37661)),IF(SUM(D423:Y423)<5000,18893*SUM(D423:Y423)^(-0.28083),IF(SUM(D423:Y423)<100000,29680*SUM(D423:Y423)^(-0.24475),1773.1))))*100/115)*SUM(D423:Y423)*(IF(SUM(D419:Y419)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D423:Y423)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA423:AV423)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA423","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB423","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC423","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD423","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE423","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF423","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG423","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH423","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI423","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ423","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK423","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL423","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM423","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN423","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO423","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP423","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ423","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR423","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS423","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT423","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU423","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV423","v":0},{"$f":"SUM(D423:Y423)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D424","v":0},{"$f":"Produktionsanlæg!E424","v":0},{"$f":"Produktionsanlæg!F424","v":0},{"$f":"Produktionsanlæg!G424","v":0},{"$f":"Produktionsanlæg!H424","v":0},{"$f":"Produktionsanlæg!I424","v":0},{"$f":"Produktionsanlæg!J424","v":0},{"$f":"Produktionsanlæg!K424","v":0},{"$f":"Produktionsanlæg!L424","v":0},{"$f":"Produktionsanlæg!M424","v":0},{"$f":"Produktionsanlæg!N424","v":0},{"$f":"Produktionsanlæg!O424","v":0},{"$f":"Produktionsanlæg!P424","v":0},{"$f":"Produktionsanlæg!Q424","v":0},{"$f":"Produktionsanlæg!R424","v":0},{"$f":"Produktionsanlæg!S424","v":0},{"$f":"Produktionsanlæg!T424","v":0},{"$f":"Produktionsanlæg!U424","v":0},{"$f":"Produktionsanlæg!V424","v":0},{"$f":"Produktionsanlæg!W424","v":0},{"$f":"Produktionsanlæg!X424","v":0},{"$f":"Produktionsanlæg!Y424","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D424:Y424,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D425","v":0},{"$f":"Produktionsanlæg!E425","v":0},{"$f":"Produktionsanlæg!F425","v":0},{"$f":"Produktionsanlæg!G425","v":0},{"$f":"Produktionsanlæg!H425","v":0},{"$f":"Produktionsanlæg!I425","v":0},{"$f":"Produktionsanlæg!J425","v":0},{"$f":"Produktionsanlæg!K425","v":0},{"$f":"Produktionsanlæg!L425","v":0},{"$f":"Produktionsanlæg!M425","v":0},{"$f":"Produktionsanlæg!N425","v":0},{"$f":"Produktionsanlæg!O425","v":0},{"$f":"Produktionsanlæg!P425","v":0},{"$f":"Produktionsanlæg!Q425","v":0},{"$f":"Produktionsanlæg!R425","v":0},{"$f":"Produktionsanlæg!S425","v":0},{"$f":"Produktionsanlæg!T425","v":0},{"$f":"Produktionsanlæg!U425","v":0},{"$f":"Produktionsanlæg!V425","v":0},{"$f":"Produktionsanlæg!W425","v":0},{"$f":"Produktionsanlæg!X425","v":0},{"$f":"Produktionsanlæg!Y425","v":0},{"$f":"IF(COUNTIF(D425:Y425,\"<>0\")<=1,IF(SUM(D425:Y425)=0,0,(IF(SUM(D425:Y425)>0,IF(SUM(D425:Y425)<400,(1.2675*45967*SUM(D425:Y425)^(-0.4664)),(IF(SUM(D425:Y425)<2000,(39128*SUM(D425:Y425)^(-0.37661)),IF(SUM(D425:Y425)<5000,18893*SUM(D425:Y425)^(-0.28083),IF(SUM(D425:Y425)<100000,29680*SUM(D425:Y425)^(-0.24475),1773.1))))*100/115)*SUM(D425:Y425)*(IF(SUM(D421:Y421)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D425:Y425)),$A$73)","v":0},{"$f":"D425*$Z425","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N425*$Z425","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X425*$Z425","v":0},0,{"$f":"+SUM(AA425:AV425)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA425","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB425","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC425","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD425","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE425","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF425","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG425","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH425","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI425","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ425","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK425","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL425","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM425","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN425","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO425","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP425","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ425","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR425","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS425","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT425","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU425","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV425","v":0},{"$f":"SUM(D425:Y425)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D426","v":0},{"$f":"Produktionsanlæg!E426","v":0},{"$f":"Produktionsanlæg!F426","v":0},{"$f":"Produktionsanlæg!G426","v":0},{"$f":"Produktionsanlæg!H426","v":0},{"$f":"Produktionsanlæg!I426","v":0},{"$f":"Produktionsanlæg!J426","v":0},{"$f":"Produktionsanlæg!K426","v":0},{"$f":"Produktionsanlæg!L426","v":0},{"$f":"Produktionsanlæg!M426","v":0},{"$f":"Produktionsanlæg!N426","v":0},{"$f":"Produktionsanlæg!O426","v":0},{"$f":"Produktionsanlæg!P426","v":0},{"$f":"Produktionsanlæg!Q426","v":0},{"$f":"Produktionsanlæg!R426","v":0},{"$f":"Produktionsanlæg!S426","v":0},{"$f":"Produktionsanlæg!T426","v":0},{"$f":"Produktionsanlæg!U426","v":0},{"$f":"Produktionsanlæg!V426","v":0},{"$f":"Produktionsanlæg!W426","v":0},{"$f":"Produktionsanlæg!X426","v":0},{"$f":"Produktionsanlæg!Y426","v":0},{"$f":"IF(COUNTIF(D426:Y426,\"<>0\")<=1,IF(SUM(D426:Y426)=0,0,(IF(SUM(D426:Y426)>0,IF(SUM(D426:Y426)<400,(1.2675*45967*SUM(D426:Y426)^(-0.4664)),(IF(SUM(D426:Y426)<2000,(39128*SUM(D426:Y426)^(-0.37661)),IF(SUM(D426:Y426)<5000,18893*SUM(D426:Y426)^(-0.28083),IF(SUM(D426:Y426)<100000,29680*SUM(D426:Y426)^(-0.24475),1773.1))))*100/115)*SUM(D426:Y426)*(IF(SUM(D422:Y422)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D426:Y426)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA426:AV426)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA426","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB426","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC426","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD426","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE426","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF426","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG426","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH426","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI426","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ426","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK426","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL426","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM426","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN426","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO426","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP426","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ426","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR426","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS426","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT426","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU426","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV426","v":0},{"$f":"SUM(D426:Y426)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D427","v":0},{"$f":"Produktionsanlæg!E427","v":0},{"$f":"Produktionsanlæg!F427","v":0},{"$f":"Produktionsanlæg!G427","v":0},{"$f":"Produktionsanlæg!H427","v":0},{"$f":"Produktionsanlæg!I427","v":0},{"$f":"Produktionsanlæg!J427","v":0},{"$f":"Produktionsanlæg!K427","v":0},{"$f":"Produktionsanlæg!L427","v":0},{"$f":"Produktionsanlæg!M427","v":0},{"$f":"Produktionsanlæg!N427","v":0},{"$f":"Produktionsanlæg!O427","v":0},{"$f":"Produktionsanlæg!P427","v":0},{"$f":"Produktionsanlæg!Q427","v":0},{"$f":"Produktionsanlæg!R427","v":0},{"$f":"Produktionsanlæg!S427","v":0},{"$f":"Produktionsanlæg!T427","v":0},{"$f":"Produktionsanlæg!U427","v":0},{"$f":"Produktionsanlæg!V427","v":0},{"$f":"Produktionsanlæg!W427","v":0},{"$f":"Produktionsanlæg!X427","v":0},{"$f":"Produktionsanlæg!Y427","v":0},{"$f":"IF(COUNTIF(D427:Y427,\"<>0\")<=1,IF(SUM(D427:Y427)=0,0,(IF(SUM(D427:Y427)>0,IF(SUM(D427:Y427)<400,(1.2675*45967*SUM(D427:Y427)^(-0.4664)),(IF(SUM(D427:Y427)<2000,(39128*SUM(D427:Y427)^(-0.37661)),IF(SUM(D427:Y427)<5000,18893*SUM(D427:Y427)^(-0.28083),IF(SUM(D427:Y427)<100000,29680*SUM(D427:Y427)^(-0.24475),1773.1))))*100/115)*SUM(D427:Y427)*(IF(SUM(D419:Y419)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D427:Y427)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA427:AV427)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA427","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB427","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC427","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD427","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE427","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF427","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG427","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH427","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI427","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ427","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK427","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL427","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM427","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN427","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO427","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP427","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ427","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR427","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS427","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT427","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU427","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV427","v":0},{"$f":"SUM(D427:Y427)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D428","v":0},{"$f":"Produktionsanlæg!E428","v":0},{"$f":"Produktionsanlæg!F428","v":0},{"$f":"Produktionsanlæg!G428","v":0},{"$f":"Produktionsanlæg!H428","v":0},{"$f":"Produktionsanlæg!I428","v":0},{"$f":"Produktionsanlæg!J428","v":0},{"$f":"Produktionsanlæg!K428","v":0},{"$f":"Produktionsanlæg!L428","v":0},{"$f":"Produktionsanlæg!M428","v":0},{"$f":"Produktionsanlæg!N428","v":0},{"$f":"Produktionsanlæg!O428","v":0},{"$f":"Produktionsanlæg!P428","v":0},{"$f":"Produktionsanlæg!Q428","v":0},{"$f":"Produktionsanlæg!R428","v":0},{"$f":"Produktionsanlæg!S428","v":0},{"$f":"Produktionsanlæg!T428","v":0},{"$f":"Produktionsanlæg!U428","v":0},{"$f":"Produktionsanlæg!V428","v":0},{"$f":"Produktionsanlæg!W428","v":0},{"$f":"Produktionsanlæg!X428","v":0},{"$f":"Produktionsanlæg!Y428","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D428:Y428,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D429","v":0},{"$f":"Produktionsanlæg!E429","v":0},{"$f":"Produktionsanlæg!F429","v":0},{"$f":"Produktionsanlæg!G429","v":0},{"$f":"Produktionsanlæg!H429","v":0},{"$f":"Produktionsanlæg!I429","v":0},{"$f":"Produktionsanlæg!J429","v":0},{"$f":"Produktionsanlæg!K429","v":0},{"$f":"Produktionsanlæg!L429","v":0},{"$f":"Produktionsanlæg!M429","v":0},{"$f":"Produktionsanlæg!N429","v":0},{"$f":"Produktionsanlæg!O429","v":0},{"$f":"Produktionsanlæg!P429","v":0},{"$f":"Produktionsanlæg!Q429","v":0},{"$f":"Produktionsanlæg!R429","v":0},{"$f":"Produktionsanlæg!S429","v":0},{"$f":"Produktionsanlæg!T429","v":0},{"$f":"Produktionsanlæg!U429","v":0},{"$f":"Produktionsanlæg!V429","v":0},{"$f":"Produktionsanlæg!W429","v":0},{"$f":"Produktionsanlæg!X429","v":0},{"$f":"Produktionsanlæg!Y429","v":0},{"$f":"IF(COUNTIF(D429:Y429,\"<>0\")<=1,IF(SUM(D429:Y429)=0,0,(IF(SUM(D429:Y429)>0,IF(SUM(D429:Y429)<400,(1.2675*45967*SUM(D429:Y429)^(-0.4664)),(IF(SUM(D429:Y429)<2000,(39128*SUM(D429:Y429)^(-0.37661)),IF(SUM(D429:Y429)<5000,18893*SUM(D429:Y429)^(-0.28083),IF(SUM(D429:Y429)<100000,29680*SUM(D429:Y429)^(-0.24475),1773.1))))*100/115)*SUM(D429:Y429)*(IF(SUM(D421:Y421)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D429:Y429)),$A$73)","v":0},{"$f":"D429*$Z429","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N429*$Z429","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X429*$Z429","v":0},0,{"$f":"+SUM(AA429:AV429)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA429","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB429","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC429","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD429","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE429","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF429","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG429","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH429","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI429","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ429","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK429","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL429","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM429","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN429","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO429","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP429","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ429","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR429","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS429","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT429","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU429","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV429","v":0},{"$f":"SUM(D429:Y429)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D430","v":0},{"$f":"Produktionsanlæg!E430","v":0},{"$f":"Produktionsanlæg!F430","v":0},{"$f":"Produktionsanlæg!G430","v":0},{"$f":"Produktionsanlæg!H430","v":0},{"$f":"Produktionsanlæg!I430","v":0},{"$f":"Produktionsanlæg!J430","v":0},{"$f":"Produktionsanlæg!K430","v":0},{"$f":"Produktionsanlæg!L430","v":0},{"$f":"Produktionsanlæg!M430","v":0},{"$f":"Produktionsanlæg!N430","v":0},{"$f":"Produktionsanlæg!O430","v":0},{"$f":"Produktionsanlæg!P430","v":0},{"$f":"Produktionsanlæg!Q430","v":0},{"$f":"Produktionsanlæg!R430","v":0},{"$f":"Produktionsanlæg!S430","v":0},{"$f":"Produktionsanlæg!T430","v":0},{"$f":"Produktionsanlæg!U430","v":0},{"$f":"Produktionsanlæg!V430","v":0},{"$f":"Produktionsanlæg!W430","v":0},{"$f":"Produktionsanlæg!X430","v":0},{"$f":"Produktionsanlæg!Y430","v":0},{"$f":"IF(COUNTIF(D430:Y430,\"<>0\")<=1,IF(SUM(D430:Y430)=0,0,(IF(SUM(D430:Y430)>0,IF(SUM(D430:Y430)<400,(1.2675*45967*SUM(D430:Y430)^(-0.4664)),(IF(SUM(D430:Y430)<2000,(39128*SUM(D430:Y430)^(-0.37661)),IF(SUM(D430:Y430)<5000,18893*SUM(D430:Y430)^(-0.28083),IF(SUM(D430:Y430)<100000,29680*SUM(D430:Y430)^(-0.24475),1773.1))))*100/115)*SUM(D430:Y430)*(IF(SUM(D422:Y422)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D430:Y430)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA430:AV430)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA430","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB430","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC430","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD430","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE430","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF430","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG430","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH430","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI430","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ430","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK430","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL430","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM430","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN430","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO430","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP430","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ430","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR430","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS430","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT430","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU430","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV430","v":0},{"$f":"SUM(D430:Y430)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D431","v":0},{"$f":"Produktionsanlæg!E431","v":0},{"$f":"Produktionsanlæg!F431","v":0},{"$f":"Produktionsanlæg!G431","v":0},{"$f":"Produktionsanlæg!H431","v":0},{"$f":"Produktionsanlæg!I431","v":0},{"$f":"Produktionsanlæg!J431","v":0},{"$f":"Produktionsanlæg!K431","v":0},{"$f":"Produktionsanlæg!L431","v":0},{"$f":"Produktionsanlæg!M431","v":0},{"$f":"Produktionsanlæg!N431","v":0},{"$f":"Produktionsanlæg!O431","v":0},{"$f":"Produktionsanlæg!P431","v":0},{"$f":"Produktionsanlæg!Q431","v":0},{"$f":"Produktionsanlæg!R431","v":0},{"$f":"Produktionsanlæg!S431","v":0},{"$f":"Produktionsanlæg!T431","v":0},{"$f":"Produktionsanlæg!U431","v":0},{"$f":"Produktionsanlæg!V431","v":0},{"$f":"Produktionsanlæg!W431","v":0},{"$f":"Produktionsanlæg!X431","v":0},{"$f":"Produktionsanlæg!Y431","v":0},{"$f":"IF(COUNTIF(D431:Y431,\"<>0\")<=1,IF(SUM(D431:Y431)=0,0,(IF(SUM(D431:Y431)>0,IF(SUM(D431:Y431)<400,(1.2675*45967*SUM(D431:Y431)^(-0.4664)),(IF(SUM(D431:Y431)<2000,(39128*SUM(D431:Y431)^(-0.37661)),IF(SUM(D431:Y431)<5000,18893*SUM(D431:Y431)^(-0.28083),IF(SUM(D431:Y431)<100000,29680*SUM(D431:Y431)^(-0.24475),1773.1))))*100/115)*SUM(D431:Y431)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D431:Y431)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA431:AV431)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA431","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB431","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC431","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD431","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE431","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF431","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG431","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH431","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI431","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ431","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK431","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL431","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM431","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN431","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO431","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP431","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ431","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR431","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS431","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT431","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU431","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV431","v":0},{"$f":"SUM(D431:Y431)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D432","v":0},{"$f":"Produktionsanlæg!E432","v":0},{"$f":"Produktionsanlæg!F432","v":0},{"$f":"Produktionsanlæg!G432","v":0},{"$f":"Produktionsanlæg!H432","v":0},{"$f":"Produktionsanlæg!I432","v":0},{"$f":"Produktionsanlæg!J432","v":0},{"$f":"Produktionsanlæg!K432","v":0},{"$f":"Produktionsanlæg!L432","v":0},{"$f":"Produktionsanlæg!M432","v":0},{"$f":"Produktionsanlæg!N432","v":0},{"$f":"Produktionsanlæg!O432","v":0},{"$f":"Produktionsanlæg!P432","v":0},{"$f":"Produktionsanlæg!Q432","v":0},{"$f":"Produktionsanlæg!R432","v":0},{"$f":"Produktionsanlæg!S432","v":0},{"$f":"Produktionsanlæg!T432","v":0},{"$f":"Produktionsanlæg!U432","v":0},{"$f":"Produktionsanlæg!V432","v":0},{"$f":"Produktionsanlæg!W432","v":0},{"$f":"Produktionsanlæg!X432","v":0},{"$f":"Produktionsanlæg!Y432","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D432:Y432,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D433","v":0},{"$f":"Produktionsanlæg!E433","v":0},{"$f":"Produktionsanlæg!F433","v":0},{"$f":"Produktionsanlæg!G433","v":0},{"$f":"Produktionsanlæg!H433","v":0},{"$f":"Produktionsanlæg!I433","v":0},{"$f":"Produktionsanlæg!J433","v":0},{"$f":"Produktionsanlæg!K433","v":0},{"$f":"Produktionsanlæg!L433","v":0},{"$f":"Produktionsanlæg!M433","v":0},{"$f":"Produktionsanlæg!N433","v":0},{"$f":"Produktionsanlæg!O433","v":0},{"$f":"Produktionsanlæg!P433","v":0},{"$f":"Produktionsanlæg!Q433","v":0},{"$f":"Produktionsanlæg!R433","v":0},{"$f":"Produktionsanlæg!S433","v":0},{"$f":"Produktionsanlæg!T433","v":0},{"$f":"Produktionsanlæg!U433","v":0},{"$f":"Produktionsanlæg!V433","v":0},{"$f":"Produktionsanlæg!W433","v":0},{"$f":"Produktionsanlæg!X433","v":0},{"$f":"Produktionsanlæg!Y433","v":0},{"$f":"IF(COUNTIF(D433:Y433,\"<>0\")<=1,IF(SUM(D433:Y433)=0,0,(IF(SUM(D433:Y433)>0,IF(SUM(D433:Y433)<400,(1.2675*45967*SUM(D433:Y433)^(-0.4664)),(IF(SUM(D433:Y433)<2000,(39128*SUM(D433:Y433)^(-0.37661)),IF(SUM(D433:Y433)<5000,18893*SUM(D433:Y433)^(-0.28083),IF(SUM(D433:Y433)<100000,29680*SUM(D433:Y433)^(-0.24475),1773.1))))*100/115)*SUM(D433:Y433)*(0.246),0)*1.15*1.06*0.4)/SUM(D433:Y433)),$A$73)","v":0},{"$f":"D433*$Z433","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N433*$Z433","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X433*$Z433","v":0},{"$f":"Y433*$Z433","v":0},{"$f":"+SUM(AA433:AV433)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA433","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB433","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC433","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD433","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE433","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF433","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG433","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH433","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI433","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ433","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK433","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL433","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM433","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN433","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO433","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP433","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ433","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR433","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS433","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT433","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU433","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV433","v":0},{"$f":"SUM(D433:Y433)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D434","v":0},{"$f":"Produktionsanlæg!E434","v":0},{"$f":"Produktionsanlæg!F434","v":0},{"$f":"Produktionsanlæg!G434","v":0},{"$f":"Produktionsanlæg!H434","v":0},{"$f":"Produktionsanlæg!I434","v":0},{"$f":"Produktionsanlæg!J434","v":0},{"$f":"Produktionsanlæg!K434","v":0},{"$f":"Produktionsanlæg!L434","v":0},{"$f":"Produktionsanlæg!M434","v":0},{"$f":"Produktionsanlæg!N434","v":0},{"$f":"Produktionsanlæg!O434","v":0},{"$f":"Produktionsanlæg!P434","v":0},{"$f":"Produktionsanlæg!Q434","v":0},{"$f":"Produktionsanlæg!R434","v":0},{"$f":"Produktionsanlæg!S434","v":0},{"$f":"Produktionsanlæg!T434","v":0},{"$f":"Produktionsanlæg!U434","v":0},{"$f":"Produktionsanlæg!V434","v":0},{"$f":"Produktionsanlæg!W434","v":0},{"$f":"Produktionsanlæg!X434","v":0},{"$f":"Produktionsanlæg!Y434","v":0},{"$f":"IF(COUNTIF(D434:Y434,\"<>0\")<=1,IF(SUM(D434:Y434)=0,0,(IF(SUM(D434:Y434)>0,IF(SUM(D434:Y434)<400,(1.2675*45967*SUM(D434:Y434)^(-0.4664)),(IF(SUM(D434:Y434)<2000,(39128*SUM(D434:Y434)^(-0.37661)),IF(SUM(D434:Y434)<5000,18893*SUM(D434:Y434)^(-0.28083),IF(SUM(D434:Y434)<100000,29680*SUM(D434:Y434)^(-0.24475),1773.1))))*100/115)*SUM(D434:Y434)*(0.246),0)*1.15*1.06*0.05)/SUM(D434:Y434)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X434*$Z434","v":0},{"$f":"Y434*$Z434","v":0},{"$f":"+SUM(AA434:AV434)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA434","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB434","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC434","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD434","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE434","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF434","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG434","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH434","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI434","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ434","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK434","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL434","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM434","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN434","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO434","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP434","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ434","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR434","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS434","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT434","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU434","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV434","v":0},{"$f":"SUM(D434:Y434)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW436:AW459)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D435:Y435)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D436","v":0},{"$f":"Produktionsanlæg!E436","v":0},{"$f":"Produktionsanlæg!F436","v":0},{"$f":"Produktionsanlæg!G436","v":0},{"$f":"Produktionsanlæg!H436","v":0},{"$f":"Produktionsanlæg!I436","v":0},{"$f":"Produktionsanlæg!J436","v":0},{"$f":"Produktionsanlæg!K436","v":0},{"$f":"Produktionsanlæg!L436","v":0},{"$f":"Produktionsanlæg!M436","v":0},{"$f":"Produktionsanlæg!N436","v":0},{"$f":"Produktionsanlæg!O436","v":0},{"$f":"Produktionsanlæg!P436","v":0},{"$f":"Produktionsanlæg!Q436","v":0},{"$f":"Produktionsanlæg!R436","v":0},{"$f":"Produktionsanlæg!S436","v":0},{"$f":"Produktionsanlæg!T436","v":0},{"$f":"Produktionsanlæg!U436","v":0},{"$f":"Produktionsanlæg!V436","v":0},{"$f":"Produktionsanlæg!W436","v":0},{"$f":"Produktionsanlæg!X436","v":0},{"$f":"Produktionsanlæg!Y436","v":0},{"$f":"IF(COUNTIF(D436:Y436,\"<>0\")<=1,IF(SUM(D436:Y436)=0,0,(IF(SUM(D436:Y436)>0,IF(SUM(D436:Y436)<400,(1.2675*45967*SUM(D436:Y436)^(-0.4664)),(IF(SUM(D436:Y436)<2000,(39128*SUM(D436:Y436)^(-0.37661)),IF(SUM(D436:Y436)<5000,18893*SUM(D436:Y436)^(-0.28083),IF(SUM(D436:Y436)<100000,29680*SUM(D436:Y436)^(-0.24475),1773.1))))*100/115)*SUM(D436:Y436)*(IF(SUM(D419:Y419)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D436:Y436)),$A$73)","v":0},{"$f":"D436*$Z436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA436:AV436)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA436","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB436","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC436","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD436","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE436","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF436","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG436","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH436","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI436","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ436","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK436","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL436","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM436","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN436","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO436","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP436","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ436","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR436","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS436","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT436","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU436","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV436","v":0},{"$f":"SUM(D436:Y436)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D437","v":0},{"$f":"Produktionsanlæg!E437","v":0},{"$f":"Produktionsanlæg!F437","v":0},{"$f":"Produktionsanlæg!G437","v":0},{"$f":"Produktionsanlæg!H437","v":0},{"$f":"Produktionsanlæg!I437","v":0},{"$f":"Produktionsanlæg!J437","v":0},{"$f":"Produktionsanlæg!K437","v":0},{"$f":"Produktionsanlæg!L437","v":0},{"$f":"Produktionsanlæg!M437","v":0},{"$f":"Produktionsanlæg!N437","v":0},{"$f":"Produktionsanlæg!O437","v":0},{"$f":"Produktionsanlæg!P437","v":0},{"$f":"Produktionsanlæg!Q437","v":0},{"$f":"Produktionsanlæg!R437","v":0},{"$f":"Produktionsanlæg!S437","v":0},{"$f":"Produktionsanlæg!T437","v":0},{"$f":"Produktionsanlæg!U437","v":0},{"$f":"Produktionsanlæg!V437","v":0},{"$f":"Produktionsanlæg!W437","v":0},{"$f":"Produktionsanlæg!X437","v":0},{"$f":"Produktionsanlæg!Y437","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D437:Y437,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D438","v":0},{"$f":"Produktionsanlæg!E438","v":0},{"$f":"Produktionsanlæg!F438","v":0},{"$f":"Produktionsanlæg!G438","v":0},{"$f":"Produktionsanlæg!H438","v":0},{"$f":"Produktionsanlæg!I438","v":0},{"$f":"Produktionsanlæg!J438","v":0},{"$f":"Produktionsanlæg!K438","v":0},{"$f":"Produktionsanlæg!L438","v":0},{"$f":"Produktionsanlæg!M438","v":0},{"$f":"Produktionsanlæg!N438","v":0},{"$f":"Produktionsanlæg!O438","v":0},{"$f":"Produktionsanlæg!P438","v":0},{"$f":"Produktionsanlæg!Q438","v":0},{"$f":"Produktionsanlæg!R438","v":0},{"$f":"Produktionsanlæg!S438","v":0},{"$f":"Produktionsanlæg!T438","v":0},{"$f":"Produktionsanlæg!U438","v":0},{"$f":"Produktionsanlæg!V438","v":0},{"$f":"Produktionsanlæg!W438","v":0},{"$f":"Produktionsanlæg!X438","v":0},{"$f":"Produktionsanlæg!Y438","v":0},{"$f":"IF(COUNTIF(D438:Y438,\"<>0\")<=1,IF(SUM(D438:Y438)=0,0,(IF(SUM(D438:Y438)>0,IF(SUM(D438:Y438)<400,(1.2675*45967*SUM(D438:Y438)^(-0.4664)),(IF(SUM(D438:Y438)<2000,(39128*SUM(D438:Y438)^(-0.37661)),IF(SUM(D438:Y438)<5000,18893*SUM(D438:Y438)^(-0.28083),IF(SUM(D438:Y438)<100000,29680*SUM(D438:Y438)^(-0.24475),1773.1))))*100/115)*SUM(D438:Y438)*(IF(SUM(D421:Y421)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D438:Y438)),$A$73)","v":0},{"$f":"D438*$Z438","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N438*$Z438","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X438*$Z438","v":0},0,{"$f":"+SUM(AA438:AV438)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA438","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB438","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC438","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD438","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE438","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF438","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG438","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH438","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI438","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ438","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK438","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL438","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM438","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN438","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO438","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP438","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ438","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR438","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS438","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT438","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU438","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV438","v":0},{"$f":"SUM(D438:Y438)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D439","v":0},{"$f":"Produktionsanlæg!E439","v":0},{"$f":"Produktionsanlæg!F439","v":0},{"$f":"Produktionsanlæg!G439","v":0},{"$f":"Produktionsanlæg!H439","v":0},{"$f":"Produktionsanlæg!I439","v":0},{"$f":"Produktionsanlæg!J439","v":0},{"$f":"Produktionsanlæg!K439","v":0},{"$f":"Produktionsanlæg!L439","v":0},{"$f":"Produktionsanlæg!M439","v":0},{"$f":"Produktionsanlæg!N439","v":0},{"$f":"Produktionsanlæg!O439","v":0},{"$f":"Produktionsanlæg!P439","v":0},{"$f":"Produktionsanlæg!Q439","v":0},{"$f":"Produktionsanlæg!R439","v":0},{"$f":"Produktionsanlæg!S439","v":0},{"$f":"Produktionsanlæg!T439","v":0},{"$f":"Produktionsanlæg!U439","v":0},{"$f":"Produktionsanlæg!V439","v":0},{"$f":"Produktionsanlæg!W439","v":0},{"$f":"Produktionsanlæg!X439","v":0},{"$f":"Produktionsanlæg!Y439","v":0},{"$f":"IF(COUNTIF(D439:Y439,\"<>0\")<=1,IF(SUM(D439:Y439)=0,0,(IF(SUM(D439:Y439)>0,IF(SUM(D439:Y439)<400,(1.2675*45967*SUM(D439:Y439)^(-0.4664)),(IF(SUM(D439:Y439)<2000,(39128*SUM(D439:Y439)^(-0.37661)),IF(SUM(D439:Y439)<5000,18893*SUM(D439:Y439)^(-0.28083),IF(SUM(D439:Y439)<100000,29680*SUM(D439:Y439)^(-0.24475),1773.1))))*100/115)*SUM(D439:Y439)*(IF(SUM(D422:Y422)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D439:Y439)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA439:AV439)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA439","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB439","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC439","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD439","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE439","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF439","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG439","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH439","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI439","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ439","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK439","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL439","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM439","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN439","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO439","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP439","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ439","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR439","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS439","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT439","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU439","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV439","v":0},{"$f":"SUM(D439:Y439)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D440","v":0},{"$f":"Produktionsanlæg!E440","v":0},{"$f":"Produktionsanlæg!F440","v":0},{"$f":"Produktionsanlæg!G440","v":0},{"$f":"Produktionsanlæg!H440","v":0},{"$f":"Produktionsanlæg!I440","v":0},{"$f":"Produktionsanlæg!J440","v":0},{"$f":"Produktionsanlæg!K440","v":0},{"$f":"Produktionsanlæg!L440","v":0},{"$f":"Produktionsanlæg!M440","v":0},{"$f":"Produktionsanlæg!N440","v":0},{"$f":"Produktionsanlæg!O440","v":0},{"$f":"Produktionsanlæg!P440","v":0},{"$f":"Produktionsanlæg!Q440","v":0},{"$f":"Produktionsanlæg!R440","v":0},{"$f":"Produktionsanlæg!S440","v":0},{"$f":"Produktionsanlæg!T440","v":0},{"$f":"Produktionsanlæg!U440","v":0},{"$f":"Produktionsanlæg!V440","v":0},{"$f":"Produktionsanlæg!W440","v":0},{"$f":"Produktionsanlæg!X440","v":0},{"$f":"Produktionsanlæg!Y440","v":0},{"$f":"IF(COUNTIF(D440:Y440,\"<>0\")<=1,IF(SUM(D440:Y440)=0,0,(IF(SUM(D440:Y440)>0,IF(SUM(D440:Y440)<400,(1.2675*45967*SUM(D440:Y440)^(-0.4664)),(IF(SUM(D440:Y440)<2000,(39128*SUM(D440:Y440)^(-0.37661)),IF(SUM(D440:Y440)<5000,18893*SUM(D440:Y440)^(-0.28083),IF(SUM(D440:Y440)<100000,29680*SUM(D440:Y440)^(-0.24475),1773.1))))*100/115)*SUM(D440:Y440)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D440:Y440)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA440:AV440)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA440","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB440","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC440","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD440","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE440","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF440","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG440","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH440","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI440","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ440","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK440","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL440","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM440","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN440","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO440","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP440","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ440","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR440","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS440","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT440","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU440","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV440","v":0},{"$f":"SUM(D440:Y440)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D441","v":0},{"$f":"Produktionsanlæg!E441","v":0},{"$f":"Produktionsanlæg!F441","v":0},{"$f":"Produktionsanlæg!G441","v":0},{"$f":"Produktionsanlæg!H441","v":0},{"$f":"Produktionsanlæg!I441","v":0},{"$f":"Produktionsanlæg!J441","v":0},{"$f":"Produktionsanlæg!K441","v":0},{"$f":"Produktionsanlæg!L441","v":0},{"$f":"Produktionsanlæg!M441","v":0},{"$f":"Produktionsanlæg!N441","v":0},{"$f":"Produktionsanlæg!O441","v":0},{"$f":"Produktionsanlæg!P441","v":0},{"$f":"Produktionsanlæg!Q441","v":0},{"$f":"Produktionsanlæg!R441","v":0},{"$f":"Produktionsanlæg!S441","v":0},{"$f":"Produktionsanlæg!T441","v":0},{"$f":"Produktionsanlæg!U441","v":0},{"$f":"Produktionsanlæg!V441","v":0},{"$f":"Produktionsanlæg!W441","v":0},{"$f":"Produktionsanlæg!X441","v":0},{"$f":"Produktionsanlæg!Y441","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D441:Y441,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D442","v":0},{"$f":"Produktionsanlæg!E442","v":0},{"$f":"Produktionsanlæg!F442","v":0},{"$f":"Produktionsanlæg!G442","v":0},{"$f":"Produktionsanlæg!H442","v":0},{"$f":"Produktionsanlæg!I442","v":0},{"$f":"Produktionsanlæg!J442","v":0},{"$f":"Produktionsanlæg!K442","v":0},{"$f":"Produktionsanlæg!L442","v":0},{"$f":"Produktionsanlæg!M442","v":0},{"$f":"Produktionsanlæg!N442","v":0},{"$f":"Produktionsanlæg!O442","v":0},{"$f":"Produktionsanlæg!P442","v":0},{"$f":"Produktionsanlæg!Q442","v":0},{"$f":"Produktionsanlæg!R442","v":0},{"$f":"Produktionsanlæg!S442","v":0},{"$f":"Produktionsanlæg!T442","v":0},{"$f":"Produktionsanlæg!U442","v":0},{"$f":"Produktionsanlæg!V442","v":0},{"$f":"Produktionsanlæg!W442","v":0},{"$f":"Produktionsanlæg!X442","v":0},{"$f":"Produktionsanlæg!Y442","v":0},{"$f":"IF(COUNTIF(D442:Y442,\"<>0\")<=1,IF(SUM(D442:Y442)=0,0,(IF(SUM(D442:Y442)>0,IF(SUM(D442:Y442)<400,(1.2675*45967*SUM(D442:Y442)^(-0.4664)),(IF(SUM(D442:Y442)<2000,(39128*SUM(D442:Y442)^(-0.37661)),IF(SUM(D442:Y442)<5000,18893*SUM(D442:Y442)^(-0.28083),IF(SUM(D442:Y442)<100000,29680*SUM(D442:Y442)^(-0.24475),1773.1))))*100/115)*SUM(D442:Y442)*0.1638,0)*1.15*1.06*0.4)/SUM(D442:Y442)),$A$73)","v":0},{"$f":"D442*$Z442","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N442*$Z442","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X442*$Z442","v":0},0,{"$f":"+SUM(AA442:AV442)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA442","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB442","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC442","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD442","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE442","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF442","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG442","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH442","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI442","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ442","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK442","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL442","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM442","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN442","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO442","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP442","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ442","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR442","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS442","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT442","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU442","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV442","v":0},{"$f":"SUM(D442:Y442)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D443","v":0},{"$f":"Produktionsanlæg!E443","v":0},{"$f":"Produktionsanlæg!F443","v":0},{"$f":"Produktionsanlæg!G443","v":0},{"$f":"Produktionsanlæg!H443","v":0},{"$f":"Produktionsanlæg!I443","v":0},{"$f":"Produktionsanlæg!J443","v":0},{"$f":"Produktionsanlæg!K443","v":0},{"$f":"Produktionsanlæg!L443","v":0},{"$f":"Produktionsanlæg!M443","v":0},{"$f":"Produktionsanlæg!N443","v":0},{"$f":"Produktionsanlæg!O443","v":0},{"$f":"Produktionsanlæg!P443","v":0},{"$f":"Produktionsanlæg!Q443","v":0},{"$f":"Produktionsanlæg!R443","v":0},{"$f":"Produktionsanlæg!S443","v":0},{"$f":"Produktionsanlæg!T443","v":0},{"$f":"Produktionsanlæg!U443","v":0},{"$f":"Produktionsanlæg!V443","v":0},{"$f":"Produktionsanlæg!W443","v":0},{"$f":"Produktionsanlæg!X443","v":0},{"$f":"Produktionsanlæg!Y443","v":0},{"$f":"IF(COUNTIF(D443:Y443,\"<>0\")<=1,IF(SUM(D443:Y443)=0,0,(IF(SUM(D443:Y443)>0,IF(SUM(D443:Y443)<400,(1.2675*45967*SUM(D443:Y443)^(-0.4664)),(IF(SUM(D443:Y443)<2000,(39128*SUM(D443:Y443)^(-0.37661)),IF(SUM(D443:Y443)<5000,18893*SUM(D443:Y443)^(-0.28083),IF(SUM(D443:Y443)<100000,29680*SUM(D443:Y443)^(-0.24475),1773.1))))*100/115)*SUM(D443:Y443)*0.1638,0)*1.15*1.06*0.05)/SUM(D443:Y443)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA443:AV443)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA443","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB443","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC443","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD443","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE443","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF443","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG443","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH443","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI443","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ443","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK443","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL443","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM443","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN443","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO443","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP443","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ443","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR443","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS443","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT443","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU443","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV443","v":0},{"$f":"SUM(D443:Y443)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D444","v":0},{"$f":"Produktionsanlæg!E444","v":0},{"$f":"Produktionsanlæg!F444","v":0},{"$f":"Produktionsanlæg!G444","v":0},{"$f":"Produktionsanlæg!H444","v":0},{"$f":"Produktionsanlæg!I444","v":0},{"$f":"Produktionsanlæg!J444","v":0},{"$f":"Produktionsanlæg!K444","v":0},{"$f":"Produktionsanlæg!L444","v":0},{"$f":"Produktionsanlæg!M444","v":0},{"$f":"Produktionsanlæg!N444","v":0},{"$f":"Produktionsanlæg!O444","v":0},{"$f":"Produktionsanlæg!P444","v":0},{"$f":"Produktionsanlæg!Q444","v":0},{"$f":"Produktionsanlæg!R444","v":0},{"$f":"Produktionsanlæg!S444","v":0},{"$f":"Produktionsanlæg!T444","v":0},{"$f":"Produktionsanlæg!U444","v":0},{"$f":"Produktionsanlæg!V444","v":0},{"$f":"Produktionsanlæg!W444","v":0},{"$f":"Produktionsanlæg!X444","v":0},{"$f":"Produktionsanlæg!Y444","v":0},{"$f":"IF(COUNTIF(D444:Y444,\"<>0\")<=1,IF(SUM(D444:Y444)=0,0,(IF(SUM(D444:Y444)>0,IF(SUM(D444:Y444)<400,(1.2675*45967*SUM(D444:Y444)^(-0.4664)),(IF(SUM(D444:Y444)<2000,(39128*SUM(D444:Y444)^(-0.37661)),IF(SUM(D444:Y444)<5000,18893*SUM(D444:Y444)^(-0.28083),IF(SUM(D444:Y444)<100000,29680*SUM(D444:Y444)^(-0.24475),1773.1))))*100/115)*SUM(D444:Y444)*(IF(SUM(D440:Y440)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D444:Y444)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA444:AV444)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA444","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB444","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC444","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD444","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE444","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF444","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG444","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH444","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI444","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ444","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK444","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL444","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM444","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN444","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO444","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP444","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ444","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR444","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS444","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT444","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU444","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV444","v":0},{"$f":"SUM(D444:Y444)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D445","v":0},{"$f":"Produktionsanlæg!E445","v":0},{"$f":"Produktionsanlæg!F445","v":0},{"$f":"Produktionsanlæg!G445","v":0},{"$f":"Produktionsanlæg!H445","v":0},{"$f":"Produktionsanlæg!I445","v":0},{"$f":"Produktionsanlæg!J445","v":0},{"$f":"Produktionsanlæg!K445","v":0},{"$f":"Produktionsanlæg!L445","v":0},{"$f":"Produktionsanlæg!M445","v":0},{"$f":"Produktionsanlæg!N445","v":0},{"$f":"Produktionsanlæg!O445","v":0},{"$f":"Produktionsanlæg!P445","v":0},{"$f":"Produktionsanlæg!Q445","v":0},{"$f":"Produktionsanlæg!R445","v":0},{"$f":"Produktionsanlæg!S445","v":0},{"$f":"Produktionsanlæg!T445","v":0},{"$f":"Produktionsanlæg!U445","v":0},{"$f":"Produktionsanlæg!V445","v":0},{"$f":"Produktionsanlæg!W445","v":0},{"$f":"Produktionsanlæg!X445","v":0},{"$f":"Produktionsanlæg!Y445","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D445:Y445,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D446","v":0},{"$f":"Produktionsanlæg!E446","v":0},{"$f":"Produktionsanlæg!F446","v":0},{"$f":"Produktionsanlæg!G446","v":0},{"$f":"Produktionsanlæg!H446","v":0},{"$f":"Produktionsanlæg!I446","v":0},{"$f":"Produktionsanlæg!J446","v":0},{"$f":"Produktionsanlæg!K446","v":0},{"$f":"Produktionsanlæg!L446","v":0},{"$f":"Produktionsanlæg!M446","v":0},{"$f":"Produktionsanlæg!N446","v":0},{"$f":"Produktionsanlæg!O446","v":0},{"$f":"Produktionsanlæg!P446","v":0},{"$f":"Produktionsanlæg!Q446","v":0},{"$f":"Produktionsanlæg!R446","v":0},{"$f":"Produktionsanlæg!S446","v":0},{"$f":"Produktionsanlæg!T446","v":0},{"$f":"Produktionsanlæg!U446","v":0},{"$f":"Produktionsanlæg!V446","v":0},{"$f":"Produktionsanlæg!W446","v":0},{"$f":"Produktionsanlæg!X446","v":0},{"$f":"Produktionsanlæg!Y446","v":0},{"$f":"IF(COUNTIF(D446:Y446,\"<>0\")<=1,IF(SUM(D446:Y446)=0,0,(IF(SUM(D446:Y446)>0,IF(SUM(D446:Y446)<400,(1.2675*45967*SUM(D446:Y446)^(-0.4664)),(IF(SUM(D446:Y446)<2000,(39128*SUM(D446:Y446)^(-0.37661)),IF(SUM(D446:Y446)<5000,18893*SUM(D446:Y446)^(-0.28083),IF(SUM(D446:Y446)<100000,29680*SUM(D446:Y446)^(-0.24475),1773.1))))*100/115)*SUM(D446:Y446)*(IF(SUM(D442:Y442)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D446:Y446)),$A$73)","v":0},{"$f":"D446*$Z446","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N446*$Z446","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X446*$Z446","v":0},0,{"$f":"+SUM(AA446:AV446)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA446","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB446","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC446","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD446","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE446","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF446","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG446","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH446","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI446","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ446","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK446","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL446","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM446","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN446","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO446","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP446","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ446","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR446","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS446","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT446","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU446","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV446","v":0},{"$f":"SUM(D446:Y446)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D447","v":0},{"$f":"Produktionsanlæg!E447","v":0},{"$f":"Produktionsanlæg!F447","v":0},{"$f":"Produktionsanlæg!G447","v":0},{"$f":"Produktionsanlæg!H447","v":0},{"$f":"Produktionsanlæg!I447","v":0},{"$f":"Produktionsanlæg!J447","v":0},{"$f":"Produktionsanlæg!K447","v":0},{"$f":"Produktionsanlæg!L447","v":0},{"$f":"Produktionsanlæg!M447","v":0},{"$f":"Produktionsanlæg!N447","v":0},{"$f":"Produktionsanlæg!O447","v":0},{"$f":"Produktionsanlæg!P447","v":0},{"$f":"Produktionsanlæg!Q447","v":0},{"$f":"Produktionsanlæg!R447","v":0},{"$f":"Produktionsanlæg!S447","v":0},{"$f":"Produktionsanlæg!T447","v":0},{"$f":"Produktionsanlæg!U447","v":0},{"$f":"Produktionsanlæg!V447","v":0},{"$f":"Produktionsanlæg!W447","v":0},{"$f":"Produktionsanlæg!X447","v":0},{"$f":"Produktionsanlæg!Y447","v":0},{"$f":"IF(COUNTIF(D447:Y447,\"<>0\")<=1,IF(SUM(D447:Y447)=0,0,(IF(SUM(D447:Y447)>0,IF(SUM(D447:Y447)<400,(1.2675*45967*SUM(D447:Y447)^(-0.4664)),(IF(SUM(D447:Y447)<2000,(39128*SUM(D447:Y447)^(-0.37661)),IF(SUM(D447:Y447)<5000,18893*SUM(D447:Y447)^(-0.28083),IF(SUM(D447:Y447)<100000,29680*SUM(D447:Y447)^(-0.24475),1773.1))))*100/115)*SUM(D447:Y447)*(IF(SUM(D443:Y443)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D447:Y447)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA447:AV447)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA447","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB447","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC447","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD447","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE447","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF447","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG447","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH447","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI447","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ447","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK447","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL447","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM447","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN447","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO447","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP447","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ447","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR447","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS447","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT447","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU447","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV447","v":0},{"$f":"SUM(D447:Y447)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D448","v":0},{"$f":"Produktionsanlæg!E448","v":0},{"$f":"Produktionsanlæg!F448","v":0},{"$f":"Produktionsanlæg!G448","v":0},{"$f":"Produktionsanlæg!H448","v":0},{"$f":"Produktionsanlæg!I448","v":0},{"$f":"Produktionsanlæg!J448","v":0},{"$f":"Produktionsanlæg!K448","v":0},{"$f":"Produktionsanlæg!L448","v":0},{"$f":"Produktionsanlæg!M448","v":0},{"$f":"Produktionsanlæg!N448","v":0},{"$f":"Produktionsanlæg!O448","v":0},{"$f":"Produktionsanlæg!P448","v":0},{"$f":"Produktionsanlæg!Q448","v":0},{"$f":"Produktionsanlæg!R448","v":0},{"$f":"Produktionsanlæg!S448","v":0},{"$f":"Produktionsanlæg!T448","v":0},{"$f":"Produktionsanlæg!U448","v":0},{"$f":"Produktionsanlæg!V448","v":0},{"$f":"Produktionsanlæg!W448","v":0},{"$f":"Produktionsanlæg!X448","v":0},{"$f":"Produktionsanlæg!Y448","v":0},{"$f":"IF(COUNTIF(D448:Y448,\"<>0\")<=1,IF(SUM(D448:Y448)=0,0,(IF(SUM(D448:Y448)>0,IF(SUM(D448:Y448)<400,(1.2675*45967*SUM(D448:Y448)^(-0.4664)),(IF(SUM(D448:Y448)<2000,(39128*SUM(D448:Y448)^(-0.37661)),IF(SUM(D448:Y448)<5000,18893*SUM(D448:Y448)^(-0.28083),IF(SUM(D448:Y448)<100000,29680*SUM(D448:Y448)^(-0.24475),1773.1))))*100/115)*SUM(D448:Y448)*(IF(SUM(D440:Y440)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D448:Y448)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA448:AV448)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA448","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB448","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC448","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD448","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE448","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF448","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG448","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH448","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI448","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ448","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK448","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL448","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM448","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN448","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO448","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP448","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ448","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR448","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS448","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT448","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU448","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV448","v":0},{"$f":"SUM(D448:Y448)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D449","v":0},{"$f":"Produktionsanlæg!E449","v":0},{"$f":"Produktionsanlæg!F449","v":0},{"$f":"Produktionsanlæg!G449","v":0},{"$f":"Produktionsanlæg!H449","v":0},{"$f":"Produktionsanlæg!I449","v":0},{"$f":"Produktionsanlæg!J449","v":0},{"$f":"Produktionsanlæg!K449","v":0},{"$f":"Produktionsanlæg!L449","v":0},{"$f":"Produktionsanlæg!M449","v":0},{"$f":"Produktionsanlæg!N449","v":0},{"$f":"Produktionsanlæg!O449","v":0},{"$f":"Produktionsanlæg!P449","v":0},{"$f":"Produktionsanlæg!Q449","v":0},{"$f":"Produktionsanlæg!R449","v":0},{"$f":"Produktionsanlæg!S449","v":0},{"$f":"Produktionsanlæg!T449","v":0},{"$f":"Produktionsanlæg!U449","v":0},{"$f":"Produktionsanlæg!V449","v":0},{"$f":"Produktionsanlæg!W449","v":0},{"$f":"Produktionsanlæg!X449","v":0},{"$f":"Produktionsanlæg!Y449","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D449:Y449,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D450","v":0},{"$f":"Produktionsanlæg!E450","v":0},{"$f":"Produktionsanlæg!F450","v":0},{"$f":"Produktionsanlæg!G450","v":0},{"$f":"Produktionsanlæg!H450","v":0},{"$f":"Produktionsanlæg!I450","v":0},{"$f":"Produktionsanlæg!J450","v":0},{"$f":"Produktionsanlæg!K450","v":0},{"$f":"Produktionsanlæg!L450","v":0},{"$f":"Produktionsanlæg!M450","v":0},{"$f":"Produktionsanlæg!N450","v":0},{"$f":"Produktionsanlæg!O450","v":0},{"$f":"Produktionsanlæg!P450","v":0},{"$f":"Produktionsanlæg!Q450","v":0},{"$f":"Produktionsanlæg!R450","v":0},{"$f":"Produktionsanlæg!S450","v":0},{"$f":"Produktionsanlæg!T450","v":0},{"$f":"Produktionsanlæg!U450","v":0},{"$f":"Produktionsanlæg!V450","v":0},{"$f":"Produktionsanlæg!W450","v":0},{"$f":"Produktionsanlæg!X450","v":0},{"$f":"Produktionsanlæg!Y450","v":0},{"$f":"IF(COUNTIF(D450:Y450,\"<>0\")<=1,IF(SUM(D450:Y450)=0,0,(IF(SUM(D450:Y450)>0,IF(SUM(D450:Y450)<400,(1.2675*45967*SUM(D450:Y450)^(-0.4664)),(IF(SUM(D450:Y450)<2000,(39128*SUM(D450:Y450)^(-0.37661)),IF(SUM(D450:Y450)<5000,18893*SUM(D450:Y450)^(-0.28083),IF(SUM(D450:Y450)<100000,29680*SUM(D450:Y450)^(-0.24475),1773.1))))*100/115)*SUM(D450:Y450)*(IF(SUM(D442:Y442)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D450:Y450)),$A$73)","v":0},{"$f":"D450*$Z450","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N450*$Z450","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X450*$Z450","v":0},0,{"$f":"+SUM(AA450:AV450)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA450","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB450","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC450","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD450","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE450","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF450","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG450","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH450","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI450","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ450","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK450","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL450","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM450","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN450","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO450","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP450","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ450","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR450","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS450","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT450","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU450","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV450","v":0},{"$f":"SUM(D450:Y450)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D451","v":0},{"$f":"Produktionsanlæg!E451","v":0},{"$f":"Produktionsanlæg!F451","v":0},{"$f":"Produktionsanlæg!G451","v":0},{"$f":"Produktionsanlæg!H451","v":0},{"$f":"Produktionsanlæg!I451","v":0},{"$f":"Produktionsanlæg!J451","v":0},{"$f":"Produktionsanlæg!K451","v":0},{"$f":"Produktionsanlæg!L451","v":0},{"$f":"Produktionsanlæg!M451","v":0},{"$f":"Produktionsanlæg!N451","v":0},{"$f":"Produktionsanlæg!O451","v":0},{"$f":"Produktionsanlæg!P451","v":0},{"$f":"Produktionsanlæg!Q451","v":0},{"$f":"Produktionsanlæg!R451","v":0},{"$f":"Produktionsanlæg!S451","v":0},{"$f":"Produktionsanlæg!T451","v":0},{"$f":"Produktionsanlæg!U451","v":0},{"$f":"Produktionsanlæg!V451","v":0},{"$f":"Produktionsanlæg!W451","v":0},{"$f":"Produktionsanlæg!X451","v":0},{"$f":"Produktionsanlæg!Y451","v":0},{"$f":"IF(COUNTIF(D451:Y451,\"<>0\")<=1,IF(SUM(D451:Y451)=0,0,(IF(SUM(D451:Y451)>0,IF(SUM(D451:Y451)<400,(1.2675*45967*SUM(D451:Y451)^(-0.4664)),(IF(SUM(D451:Y451)<2000,(39128*SUM(D451:Y451)^(-0.37661)),IF(SUM(D451:Y451)<5000,18893*SUM(D451:Y451)^(-0.28083),IF(SUM(D451:Y451)<100000,29680*SUM(D451:Y451)^(-0.24475),1773.1))))*100/115)*SUM(D451:Y451)*(IF(SUM(D443:Y443)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D451:Y451)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA451:AV451)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA451","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB451","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC451","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD451","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE451","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF451","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG451","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH451","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI451","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ451","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK451","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL451","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM451","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN451","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO451","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP451","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ451","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR451","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS451","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT451","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU451","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV451","v":0},{"$f":"SUM(D451:Y451)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D452","v":0},{"$f":"Produktionsanlæg!E452","v":0},{"$f":"Produktionsanlæg!F452","v":0},{"$f":"Produktionsanlæg!G452","v":0},{"$f":"Produktionsanlæg!H452","v":0},{"$f":"Produktionsanlæg!I452","v":0},{"$f":"Produktionsanlæg!J452","v":0},{"$f":"Produktionsanlæg!K452","v":0},{"$f":"Produktionsanlæg!L452","v":0},{"$f":"Produktionsanlæg!M452","v":0},{"$f":"Produktionsanlæg!N452","v":0},{"$f":"Produktionsanlæg!O452","v":0},{"$f":"Produktionsanlæg!P452","v":0},{"$f":"Produktionsanlæg!Q452","v":0},{"$f":"Produktionsanlæg!R452","v":0},{"$f":"Produktionsanlæg!S452","v":0},{"$f":"Produktionsanlæg!T452","v":0},{"$f":"Produktionsanlæg!U452","v":0},{"$f":"Produktionsanlæg!V452","v":0},{"$f":"Produktionsanlæg!W452","v":0},{"$f":"Produktionsanlæg!X452","v":0},{"$f":"Produktionsanlæg!Y452","v":0},{"$f":"IF(COUNTIF(D452:Y452,\"<>0\")<=1,IF(SUM(D452:Y452)=0,0,(IF(SUM(D452:Y452)>0,IF(SUM(D452:Y452)<400,(1.2675*45967*SUM(D452:Y452)^(-0.4664)),(IF(SUM(D452:Y452)<2000,(39128*SUM(D452:Y452)^(-0.37661)),IF(SUM(D452:Y452)<5000,18893*SUM(D452:Y452)^(-0.28083),IF(SUM(D452:Y452)<100000,29680*SUM(D452:Y452)^(-0.24475),1773.1))))*100/115)*SUM(D452:Y452)*(IF(SUM(D440:Y440)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D452:Y452)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA452:AV452)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA452","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB452","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC452","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD452","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE452","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF452","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG452","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH452","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI452","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ452","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK452","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL452","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM452","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN452","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO452","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP452","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ452","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR452","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS452","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT452","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU452","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV452","v":0},{"$f":"SUM(D452:Y452)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D453","v":0},{"$f":"Produktionsanlæg!E453","v":0},{"$f":"Produktionsanlæg!F453","v":0},{"$f":"Produktionsanlæg!G453","v":0},{"$f":"Produktionsanlæg!H453","v":0},{"$f":"Produktionsanlæg!I453","v":0},{"$f":"Produktionsanlæg!J453","v":0},{"$f":"Produktionsanlæg!K453","v":0},{"$f":"Produktionsanlæg!L453","v":0},{"$f":"Produktionsanlæg!M453","v":0},{"$f":"Produktionsanlæg!N453","v":0},{"$f":"Produktionsanlæg!O453","v":0},{"$f":"Produktionsanlæg!P453","v":0},{"$f":"Produktionsanlæg!Q453","v":0},{"$f":"Produktionsanlæg!R453","v":0},{"$f":"Produktionsanlæg!S453","v":0},{"$f":"Produktionsanlæg!T453","v":0},{"$f":"Produktionsanlæg!U453","v":0},{"$f":"Produktionsanlæg!V453","v":0},{"$f":"Produktionsanlæg!W453","v":0},{"$f":"Produktionsanlæg!X453","v":0},{"$f":"Produktionsanlæg!Y453","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D453:Y453,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D454","v":0},{"$f":"Produktionsanlæg!E454","v":0},{"$f":"Produktionsanlæg!F454","v":0},{"$f":"Produktionsanlæg!G454","v":0},{"$f":"Produktionsanlæg!H454","v":0},{"$f":"Produktionsanlæg!I454","v":0},{"$f":"Produktionsanlæg!J454","v":0},{"$f":"Produktionsanlæg!K454","v":0},{"$f":"Produktionsanlæg!L454","v":0},{"$f":"Produktionsanlæg!M454","v":0},{"$f":"Produktionsanlæg!N454","v":0},{"$f":"Produktionsanlæg!O454","v":0},{"$f":"Produktionsanlæg!P454","v":0},{"$f":"Produktionsanlæg!Q454","v":0},{"$f":"Produktionsanlæg!R454","v":0},{"$f":"Produktionsanlæg!S454","v":0},{"$f":"Produktionsanlæg!T454","v":0},{"$f":"Produktionsanlæg!U454","v":0},{"$f":"Produktionsanlæg!V454","v":0},{"$f":"Produktionsanlæg!W454","v":0},{"$f":"Produktionsanlæg!X454","v":0},{"$f":"Produktionsanlæg!Y454","v":0},{"$f":"IF(COUNTIF(D454:Y454,\"<>0\")<=1,IF(SUM(D454:Y454)=0,0,(IF(SUM(D454:Y454)>0,IF(SUM(D454:Y454)<400,(1.2675*45967*SUM(D454:Y454)^(-0.4664)),(IF(SUM(D454:Y454)<2000,(39128*SUM(D454:Y454)^(-0.37661)),IF(SUM(D454:Y454)<5000,18893*SUM(D454:Y454)^(-0.28083),IF(SUM(D454:Y454)<100000,29680*SUM(D454:Y454)^(-0.24475),1773.1))))*100/115)*SUM(D454:Y454)*(IF(SUM(D442:Y442)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D454:Y454)),$A$73)","v":0},{"$f":"D454*$Z454","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N454*$Z454","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X454*$Z454","v":0},0,{"$f":"+SUM(AA454:AV454)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA454","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB454","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC454","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD454","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE454","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF454","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG454","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH454","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI454","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ454","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK454","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL454","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM454","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN454","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO454","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP454","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ454","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR454","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS454","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT454","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU454","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV454","v":0},{"$f":"SUM(D454:Y454)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D455","v":0},{"$f":"Produktionsanlæg!E455","v":0},{"$f":"Produktionsanlæg!F455","v":0},{"$f":"Produktionsanlæg!G455","v":0},{"$f":"Produktionsanlæg!H455","v":0},{"$f":"Produktionsanlæg!I455","v":0},{"$f":"Produktionsanlæg!J455","v":0},{"$f":"Produktionsanlæg!K455","v":0},{"$f":"Produktionsanlæg!L455","v":0},{"$f":"Produktionsanlæg!M455","v":0},{"$f":"Produktionsanlæg!N455","v":0},{"$f":"Produktionsanlæg!O455","v":0},{"$f":"Produktionsanlæg!P455","v":0},{"$f":"Produktionsanlæg!Q455","v":0},{"$f":"Produktionsanlæg!R455","v":0},{"$f":"Produktionsanlæg!S455","v":0},{"$f":"Produktionsanlæg!T455","v":0},{"$f":"Produktionsanlæg!U455","v":0},{"$f":"Produktionsanlæg!V455","v":0},{"$f":"Produktionsanlæg!W455","v":0},{"$f":"Produktionsanlæg!X455","v":0},{"$f":"Produktionsanlæg!Y455","v":0},{"$f":"IF(COUNTIF(D455:Y455,\"<>0\")<=1,IF(SUM(D455:Y455)=0,0,(IF(SUM(D455:Y455)>0,IF(SUM(D455:Y455)<400,(1.2675*45967*SUM(D455:Y455)^(-0.4664)),(IF(SUM(D455:Y455)<2000,(39128*SUM(D455:Y455)^(-0.37661)),IF(SUM(D455:Y455)<5000,18893*SUM(D455:Y455)^(-0.28083),IF(SUM(D455:Y455)<100000,29680*SUM(D455:Y455)^(-0.24475),1773.1))))*100/115)*SUM(D455:Y455)*(IF(SUM(D443:Y443)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D455:Y455)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA455:AV455)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA455","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB455","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC455","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD455","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE455","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF455","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG455","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH455","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI455","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ455","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK455","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL455","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM455","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN455","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO455","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP455","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ455","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR455","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS455","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT455","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU455","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV455","v":0},{"$f":"SUM(D455:Y455)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D456","v":0},{"$f":"Produktionsanlæg!E456","v":0},{"$f":"Produktionsanlæg!F456","v":0},{"$f":"Produktionsanlæg!G456","v":0},{"$f":"Produktionsanlæg!H456","v":0},{"$f":"Produktionsanlæg!I456","v":0},{"$f":"Produktionsanlæg!J456","v":0},{"$f":"Produktionsanlæg!K456","v":0},{"$f":"Produktionsanlæg!L456","v":0},{"$f":"Produktionsanlæg!M456","v":0},{"$f":"Produktionsanlæg!N456","v":0},{"$f":"Produktionsanlæg!O456","v":0},{"$f":"Produktionsanlæg!P456","v":0},{"$f":"Produktionsanlæg!Q456","v":0},{"$f":"Produktionsanlæg!R456","v":0},{"$f":"Produktionsanlæg!S456","v":0},{"$f":"Produktionsanlæg!T456","v":0},{"$f":"Produktionsanlæg!U456","v":0},{"$f":"Produktionsanlæg!V456","v":0},{"$f":"Produktionsanlæg!W456","v":0},{"$f":"Produktionsanlæg!X456","v":0},{"$f":"Produktionsanlæg!Y456","v":0},{"$f":"IF(COUNTIF(D456:Y456,\"<>0\")<=1,IF(SUM(D456:Y456)=0,0,(IF(SUM(D456:Y456)>0,IF(SUM(D456:Y456)<400,(1.2675*45967*SUM(D456:Y456)^(-0.4664)),(IF(SUM(D456:Y456)<2000,(39128*SUM(D456:Y456)^(-0.37661)),IF(SUM(D456:Y456)<5000,18893*SUM(D456:Y456)^(-0.28083),IF(SUM(D456:Y456)<100000,29680*SUM(D456:Y456)^(-0.24475),1773.1))))*100/115)*SUM(D456:Y456)*(IF(SUM(D440:Y440)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D456:Y456)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA456:AV456)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA456","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB456","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC456","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD456","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE456","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF456","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG456","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH456","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI456","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ456","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK456","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL456","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM456","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN456","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO456","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP456","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ456","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR456","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS456","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT456","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU456","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV456","v":0},{"$f":"SUM(D456:Y456)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D457","v":0},{"$f":"Produktionsanlæg!E457","v":0},{"$f":"Produktionsanlæg!F457","v":0},{"$f":"Produktionsanlæg!G457","v":0},{"$f":"Produktionsanlæg!H457","v":0},{"$f":"Produktionsanlæg!I457","v":0},{"$f":"Produktionsanlæg!J457","v":0},{"$f":"Produktionsanlæg!K457","v":0},{"$f":"Produktionsanlæg!L457","v":0},{"$f":"Produktionsanlæg!M457","v":0},{"$f":"Produktionsanlæg!N457","v":0},{"$f":"Produktionsanlæg!O457","v":0},{"$f":"Produktionsanlæg!P457","v":0},{"$f":"Produktionsanlæg!Q457","v":0},{"$f":"Produktionsanlæg!R457","v":0},{"$f":"Produktionsanlæg!S457","v":0},{"$f":"Produktionsanlæg!T457","v":0},{"$f":"Produktionsanlæg!U457","v":0},{"$f":"Produktionsanlæg!V457","v":0},{"$f":"Produktionsanlæg!W457","v":0},{"$f":"Produktionsanlæg!X457","v":0},{"$f":"Produktionsanlæg!Y457","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D457:Y457,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D458","v":0},{"$f":"Produktionsanlæg!E458","v":0},{"$f":"Produktionsanlæg!F458","v":0},{"$f":"Produktionsanlæg!G458","v":0},{"$f":"Produktionsanlæg!H458","v":0},{"$f":"Produktionsanlæg!I458","v":0},{"$f":"Produktionsanlæg!J458","v":0},{"$f":"Produktionsanlæg!K458","v":0},{"$f":"Produktionsanlæg!L458","v":0},{"$f":"Produktionsanlæg!M458","v":0},{"$f":"Produktionsanlæg!N458","v":0},{"$f":"Produktionsanlæg!O458","v":0},{"$f":"Produktionsanlæg!P458","v":0},{"$f":"Produktionsanlæg!Q458","v":0},{"$f":"Produktionsanlæg!R458","v":0},{"$f":"Produktionsanlæg!S458","v":0},{"$f":"Produktionsanlæg!T458","v":0},{"$f":"Produktionsanlæg!U458","v":0},{"$f":"Produktionsanlæg!V458","v":0},{"$f":"Produktionsanlæg!W458","v":0},{"$f":"Produktionsanlæg!X458","v":0},{"$f":"Produktionsanlæg!Y458","v":0},{"$f":"IF(COUNTIF(D458:Y458,\"<>0\")<=1,IF(SUM(D458:Y458)=0,0,(IF(SUM(D458:Y458)>0,IF(SUM(D458:Y458)<400,(1.2675*45967*SUM(D458:Y458)^(-0.4664)),(IF(SUM(D458:Y458)<2000,(39128*SUM(D458:Y458)^(-0.37661)),IF(SUM(D458:Y458)<5000,18893*SUM(D458:Y458)^(-0.28083),IF(SUM(D458:Y458)<100000,29680*SUM(D458:Y458)^(-0.24475),1773.1))))*100/115)*SUM(D458:Y458)*(IF(SUM(D442:Y442)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D458:Y458)),$A$73)","v":0},{"$f":"D458*$Z458","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N458*$Z458","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X458*$Z458","v":0},{"$f":"Y458*$Z458","v":0},{"$f":"+SUM(AA458:AV458)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA458","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB458","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC458","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD458","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE458","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF458","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG458","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH458","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI458","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ458","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK458","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL458","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM458","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN458","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO458","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP458","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ458","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR458","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS458","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT458","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU458","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV458","v":0},{"$f":"SUM(D458:Y458)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D459","v":0},{"$f":"Produktionsanlæg!E459","v":0},{"$f":"Produktionsanlæg!F459","v":0},{"$f":"Produktionsanlæg!G459","v":0},{"$f":"Produktionsanlæg!H459","v":0},{"$f":"Produktionsanlæg!I459","v":0},{"$f":"Produktionsanlæg!J459","v":0},{"$f":"Produktionsanlæg!K459","v":0},{"$f":"Produktionsanlæg!L459","v":0},{"$f":"Produktionsanlæg!M459","v":0},{"$f":"Produktionsanlæg!N459","v":0},{"$f":"Produktionsanlæg!O459","v":0},{"$f":"Produktionsanlæg!P459","v":0},{"$f":"Produktionsanlæg!Q459","v":0},{"$f":"Produktionsanlæg!R459","v":0},{"$f":"Produktionsanlæg!S459","v":0},{"$f":"Produktionsanlæg!T459","v":0},{"$f":"Produktionsanlæg!U459","v":0},{"$f":"Produktionsanlæg!V459","v":0},{"$f":"Produktionsanlæg!W459","v":0},{"$f":"Produktionsanlæg!X459","v":0},{"$f":"Produktionsanlæg!Y459","v":0},{"$f":"IF(COUNTIF(D459:Y459,\"<>0\")<=1,IF(SUM(D459:Y459)=0,0,(IF(SUM(D459:Y459)>0,IF(SUM(D459:Y459)<400,(1.2675*45967*SUM(D459:Y459)^(-0.4664)),(IF(SUM(D459:Y459)<2000,(39128*SUM(D459:Y459)^(-0.37661)),IF(SUM(D459:Y459)<5000,18893*SUM(D459:Y459)^(-0.28083),IF(SUM(D459:Y459)<100000,29680*SUM(D459:Y459)^(-0.24475),1773.1))))*100/115)*SUM(D459:Y459)*(IF(SUM(D443:Y443)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D459:Y459)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X459*$Z459","v":0},{"$f":"Y459*$Z459","v":0},{"$f":"+SUM(AA459:AV459)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA459","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB459","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC459","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD459","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE459","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF459","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG459","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH459","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI459","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ459","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK459","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL459","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM459","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN459","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO459","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP459","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ459","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR459","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS459","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT459","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU459","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV459","v":0},{"$f":"SUM(D459:Y459)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW461:AW472)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D460:Y460)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D461","v":0},{"$f":"Produktionsanlæg!E461","v":0},{"$f":"Produktionsanlæg!F461","v":0},{"$f":"Produktionsanlæg!G461","v":0},{"$f":"Produktionsanlæg!H461","v":0},{"$f":"Produktionsanlæg!I461","v":0},{"$f":"Produktionsanlæg!J461","v":0},{"$f":"Produktionsanlæg!K461","v":0},{"$f":"Produktionsanlæg!L461","v":0},{"$f":"Produktionsanlæg!M461","v":0},{"$f":"Produktionsanlæg!N461","v":0},{"$f":"Produktionsanlæg!O461","v":0},{"$f":"Produktionsanlæg!P461","v":0},{"$f":"Produktionsanlæg!Q461","v":0},{"$f":"Produktionsanlæg!R461","v":0},{"$f":"Produktionsanlæg!S461","v":0},{"$f":"Produktionsanlæg!T461","v":0},{"$f":"Produktionsanlæg!U461","v":0},{"$f":"Produktionsanlæg!V461","v":0},{"$f":"Produktionsanlæg!W461","v":0},{"$f":"Produktionsanlæg!X461","v":0},{"$f":"Produktionsanlæg!Y461","v":0},{"$f":"IF(COUNTIF(D461:Y461,\"<>0\")<=1,IF(SUM(D461:Y461)=0,0,(IF(SUM(D461:Y461)>0,IF(SUM(D461:Y461)<400,(1.2675*45967*SUM(D461:Y461)^(-0.4664)),(IF(SUM(D461:Y461)<2000,(39128*SUM(D461:Y461)^(-0.37661)),IF(SUM(D461:Y461)<5000,18893*SUM(D461:Y461)^(-0.28083),IF(SUM(D461:Y461)<100000,29680*SUM(D461:Y461)^(-0.24475),1773.1))))*100/115)*SUM(D461:Y461)*(IF(SUM(D440:Y440)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D461:Y461)),$A$73)","v":0},{"$f":"D461*$Z461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA461:AV461)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA461","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB461","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC461","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD461","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE461","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF461","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG461","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH461","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI461","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ461","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK461","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL461","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM461","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN461","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO461","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP461","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ461","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR461","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS461","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT461","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU461","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV461","v":0},{"$f":"SUM(D461:Y461)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D462","v":0},{"$f":"Produktionsanlæg!E462","v":0},{"$f":"Produktionsanlæg!F462","v":0},{"$f":"Produktionsanlæg!G462","v":0},{"$f":"Produktionsanlæg!H462","v":0},{"$f":"Produktionsanlæg!I462","v":0},{"$f":"Produktionsanlæg!J462","v":0},{"$f":"Produktionsanlæg!K462","v":0},{"$f":"Produktionsanlæg!L462","v":0},{"$f":"Produktionsanlæg!M462","v":0},{"$f":"Produktionsanlæg!N462","v":0},{"$f":"Produktionsanlæg!O462","v":0},{"$f":"Produktionsanlæg!P462","v":0},{"$f":"Produktionsanlæg!Q462","v":0},{"$f":"Produktionsanlæg!R462","v":0},{"$f":"Produktionsanlæg!S462","v":0},{"$f":"Produktionsanlæg!T462","v":0},{"$f":"Produktionsanlæg!U462","v":0},{"$f":"Produktionsanlæg!V462","v":0},{"$f":"Produktionsanlæg!W462","v":0},{"$f":"Produktionsanlæg!X462","v":0},{"$f":"Produktionsanlæg!Y462","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D462:Y462,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D463","v":0},{"$f":"Produktionsanlæg!E463","v":0},{"$f":"Produktionsanlæg!F463","v":0},{"$f":"Produktionsanlæg!G463","v":0},{"$f":"Produktionsanlæg!H463","v":0},{"$f":"Produktionsanlæg!I463","v":0},{"$f":"Produktionsanlæg!J463","v":0},{"$f":"Produktionsanlæg!K463","v":0},{"$f":"Produktionsanlæg!L463","v":0},{"$f":"Produktionsanlæg!M463","v":0},{"$f":"Produktionsanlæg!N463","v":0},{"$f":"Produktionsanlæg!O463","v":0},{"$f":"Produktionsanlæg!P463","v":0},{"$f":"Produktionsanlæg!Q463","v":0},{"$f":"Produktionsanlæg!R463","v":0},{"$f":"Produktionsanlæg!S463","v":0},{"$f":"Produktionsanlæg!T463","v":0},{"$f":"Produktionsanlæg!U463","v":0},{"$f":"Produktionsanlæg!V463","v":0},{"$f":"Produktionsanlæg!W463","v":0},{"$f":"Produktionsanlæg!X463","v":0},{"$f":"Produktionsanlæg!Y463","v":0},{"$f":"IF(COUNTIF(D463:Y463,\"<>0\")<=1,IF(SUM(D463:Y463)=0,0,(IF(SUM(D463:Y463)>0,IF(SUM(D463:Y463)<400,(1.2675*45967*SUM(D463:Y463)^(-0.4664)),(IF(SUM(D463:Y463)<2000,(39128*SUM(D463:Y463)^(-0.37661)),IF(SUM(D463:Y463)<5000,18893*SUM(D463:Y463)^(-0.28083),IF(SUM(D463:Y463)<100000,29680*SUM(D463:Y463)^(-0.24475),1773.1))))*100/115)*SUM(D463:Y463)*(IF(SUM(D442:Y442)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D463:Y463)),$A$73)","v":0},{"$f":"D463*$Z463","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N463*$Z463","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X463*$Z463","v":0},0,{"$f":"+SUM(AA463:AV463)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA463","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB463","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC463","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD463","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE463","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF463","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG463","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH463","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI463","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ463","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK463","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL463","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM463","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN463","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO463","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP463","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ463","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR463","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS463","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT463","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU463","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV463","v":0},{"$f":"SUM(D463:Y463)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D464","v":0},{"$f":"Produktionsanlæg!E464","v":0},{"$f":"Produktionsanlæg!F464","v":0},{"$f":"Produktionsanlæg!G464","v":0},{"$f":"Produktionsanlæg!H464","v":0},{"$f":"Produktionsanlæg!I464","v":0},{"$f":"Produktionsanlæg!J464","v":0},{"$f":"Produktionsanlæg!K464","v":0},{"$f":"Produktionsanlæg!L464","v":0},{"$f":"Produktionsanlæg!M464","v":0},{"$f":"Produktionsanlæg!N464","v":0},{"$f":"Produktionsanlæg!O464","v":0},{"$f":"Produktionsanlæg!P464","v":0},{"$f":"Produktionsanlæg!Q464","v":0},{"$f":"Produktionsanlæg!R464","v":0},{"$f":"Produktionsanlæg!S464","v":0},{"$f":"Produktionsanlæg!T464","v":0},{"$f":"Produktionsanlæg!U464","v":0},{"$f":"Produktionsanlæg!V464","v":0},{"$f":"Produktionsanlæg!W464","v":0},{"$f":"Produktionsanlæg!X464","v":0},{"$f":"Produktionsanlæg!Y464","v":0},{"$f":"IF(COUNTIF(D464:Y464,\"<>0\")<=1,IF(SUM(D464:Y464)=0,0,(IF(SUM(D464:Y464)>0,IF(SUM(D464:Y464)<400,(1.2675*45967*SUM(D464:Y464)^(-0.4664)),(IF(SUM(D464:Y464)<2000,(39128*SUM(D464:Y464)^(-0.37661)),IF(SUM(D464:Y464)<5000,18893*SUM(D464:Y464)^(-0.28083),IF(SUM(D464:Y464)<100000,29680*SUM(D464:Y464)^(-0.24475),1773.1))))*100/115)*SUM(D464:Y464)*(IF(SUM(D443:Y443)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D464:Y464)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA464:AV464)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA464","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB464","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC464","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD464","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE464","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF464","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG464","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH464","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI464","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ464","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK464","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL464","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM464","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN464","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO464","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP464","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ464","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR464","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS464","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT464","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU464","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV464","v":0},{"$f":"SUM(D464:Y464)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D465","v":0},{"$f":"Produktionsanlæg!E465","v":0},{"$f":"Produktionsanlæg!F465","v":0},{"$f":"Produktionsanlæg!G465","v":0},{"$f":"Produktionsanlæg!H465","v":0},{"$f":"Produktionsanlæg!I465","v":0},{"$f":"Produktionsanlæg!J465","v":0},{"$f":"Produktionsanlæg!K465","v":0},{"$f":"Produktionsanlæg!L465","v":0},{"$f":"Produktionsanlæg!M465","v":0},{"$f":"Produktionsanlæg!N465","v":0},{"$f":"Produktionsanlæg!O465","v":0},{"$f":"Produktionsanlæg!P465","v":0},{"$f":"Produktionsanlæg!Q465","v":0},{"$f":"Produktionsanlæg!R465","v":0},{"$f":"Produktionsanlæg!S465","v":0},{"$f":"Produktionsanlæg!T465","v":0},{"$f":"Produktionsanlæg!U465","v":0},{"$f":"Produktionsanlæg!V465","v":0},{"$f":"Produktionsanlæg!W465","v":0},{"$f":"Produktionsanlæg!X465","v":0},{"$f":"Produktionsanlæg!Y465","v":0},{"$f":"IF(COUNTIF(D465:Y465,\"<>0\")<=1,IF(SUM(D465:Y465)=0,0,(IF(SUM(D465:Y465)>0,IF(SUM(D465:Y465)<400,(1.2675*45967*SUM(D465:Y465)^(-0.4664)),(IF(SUM(D465:Y465)<2000,(39128*SUM(D465:Y465)^(-0.37661)),IF(SUM(D465:Y465)<5000,18893*SUM(D465:Y465)^(-0.28083),IF(SUM(D465:Y465)<100000,29680*SUM(D465:Y465)^(-0.24475),1773.1))))*100/115)*SUM(D465:Y465)*(IF(SUM(D440:Y440)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D465:Y465)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA465:AV465)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA465","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB465","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC465","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD465","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE465","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF465","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG465","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH465","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI465","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ465","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK465","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL465","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM465","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN465","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO465","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP465","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ465","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR465","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS465","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT465","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU465","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV465","v":0},{"$f":"SUM(D465:Y465)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D466","v":0},{"$f":"Produktionsanlæg!E466","v":0},{"$f":"Produktionsanlæg!F466","v":0},{"$f":"Produktionsanlæg!G466","v":0},{"$f":"Produktionsanlæg!H466","v":0},{"$f":"Produktionsanlæg!I466","v":0},{"$f":"Produktionsanlæg!J466","v":0},{"$f":"Produktionsanlæg!K466","v":0},{"$f":"Produktionsanlæg!L466","v":0},{"$f":"Produktionsanlæg!M466","v":0},{"$f":"Produktionsanlæg!N466","v":0},{"$f":"Produktionsanlæg!O466","v":0},{"$f":"Produktionsanlæg!P466","v":0},{"$f":"Produktionsanlæg!Q466","v":0},{"$f":"Produktionsanlæg!R466","v":0},{"$f":"Produktionsanlæg!S466","v":0},{"$f":"Produktionsanlæg!T466","v":0},{"$f":"Produktionsanlæg!U466","v":0},{"$f":"Produktionsanlæg!V466","v":0},{"$f":"Produktionsanlæg!W466","v":0},{"$f":"Produktionsanlæg!X466","v":0},{"$f":"Produktionsanlæg!Y466","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D466:Y466,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D467","v":0},{"$f":"Produktionsanlæg!E467","v":0},{"$f":"Produktionsanlæg!F467","v":0},{"$f":"Produktionsanlæg!G467","v":0},{"$f":"Produktionsanlæg!H467","v":0},{"$f":"Produktionsanlæg!I467","v":0},{"$f":"Produktionsanlæg!J467","v":0},{"$f":"Produktionsanlæg!K467","v":0},{"$f":"Produktionsanlæg!L467","v":0},{"$f":"Produktionsanlæg!M467","v":0},{"$f":"Produktionsanlæg!N467","v":0},{"$f":"Produktionsanlæg!O467","v":0},{"$f":"Produktionsanlæg!P467","v":0},{"$f":"Produktionsanlæg!Q467","v":0},{"$f":"Produktionsanlæg!R467","v":0},{"$f":"Produktionsanlæg!S467","v":0},{"$f":"Produktionsanlæg!T467","v":0},{"$f":"Produktionsanlæg!U467","v":0},{"$f":"Produktionsanlæg!V467","v":0},{"$f":"Produktionsanlæg!W467","v":0},{"$f":"Produktionsanlæg!X467","v":0},{"$f":"Produktionsanlæg!Y467","v":0},{"$f":"IF(COUNTIF(D467:Y467,\"<>0\")<=1,IF(SUM(D467:Y467)=0,0,(IF(SUM(D467:Y467)>0,IF(SUM(D467:Y467)<400,(1.2675*45967*SUM(D467:Y467)^(-0.4664)),(IF(SUM(D467:Y467)<2000,(39128*SUM(D467:Y467)^(-0.37661)),IF(SUM(D467:Y467)<5000,18893*SUM(D467:Y467)^(-0.28083),IF(SUM(D467:Y467)<100000,29680*SUM(D467:Y467)^(-0.24475),1773.1))))*100/115)*SUM(D467:Y467)*(IF(SUM(D442:Y442)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D467:Y467)),$A$73)","v":0},{"$f":"D467*$Z467","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N467*$Z467","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X467*$Z467","v":0},0,{"$f":"+SUM(AA467:AV467)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA467","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB467","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC467","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD467","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE467","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF467","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG467","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH467","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI467","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ467","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK467","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL467","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM467","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN467","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO467","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP467","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ467","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR467","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS467","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT467","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU467","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV467","v":0},{"$f":"SUM(D467:Y467)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D468","v":0},{"$f":"Produktionsanlæg!E468","v":0},{"$f":"Produktionsanlæg!F468","v":0},{"$f":"Produktionsanlæg!G468","v":0},{"$f":"Produktionsanlæg!H468","v":0},{"$f":"Produktionsanlæg!I468","v":0},{"$f":"Produktionsanlæg!J468","v":0},{"$f":"Produktionsanlæg!K468","v":0},{"$f":"Produktionsanlæg!L468","v":0},{"$f":"Produktionsanlæg!M468","v":0},{"$f":"Produktionsanlæg!N468","v":0},{"$f":"Produktionsanlæg!O468","v":0},{"$f":"Produktionsanlæg!P468","v":0},{"$f":"Produktionsanlæg!Q468","v":0},{"$f":"Produktionsanlæg!R468","v":0},{"$f":"Produktionsanlæg!S468","v":0},{"$f":"Produktionsanlæg!T468","v":0},{"$f":"Produktionsanlæg!U468","v":0},{"$f":"Produktionsanlæg!V468","v":0},{"$f":"Produktionsanlæg!W468","v":0},{"$f":"Produktionsanlæg!X468","v":0},{"$f":"Produktionsanlæg!Y468","v":0},{"$f":"IF(COUNTIF(D468:Y468,\"<>0\")<=1,IF(SUM(D468:Y468)=0,0,(IF(SUM(D468:Y468)>0,IF(SUM(D468:Y468)<400,(1.2675*45967*SUM(D468:Y468)^(-0.4664)),(IF(SUM(D468:Y468)<2000,(39128*SUM(D468:Y468)^(-0.37661)),IF(SUM(D468:Y468)<5000,18893*SUM(D468:Y468)^(-0.28083),IF(SUM(D468:Y468)<100000,29680*SUM(D468:Y468)^(-0.24475),1773.1))))*100/115)*SUM(D468:Y468)*(IF(SUM(D443:Y443)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D468:Y468)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA468:AV468)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA468","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB468","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC468","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD468","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE468","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF468","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG468","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH468","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI468","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ468","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK468","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL468","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM468","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN468","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO468","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP468","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ468","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR468","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS468","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT468","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU468","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV468","v":0},{"$f":"SUM(D468:Y468)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D469","v":0},{"$f":"Produktionsanlæg!E469","v":0},{"$f":"Produktionsanlæg!F469","v":0},{"$f":"Produktionsanlæg!G469","v":0},{"$f":"Produktionsanlæg!H469","v":0},{"$f":"Produktionsanlæg!I469","v":0},{"$f":"Produktionsanlæg!J469","v":0},{"$f":"Produktionsanlæg!K469","v":0},{"$f":"Produktionsanlæg!L469","v":0},{"$f":"Produktionsanlæg!M469","v":0},{"$f":"Produktionsanlæg!N469","v":0},{"$f":"Produktionsanlæg!O469","v":0},{"$f":"Produktionsanlæg!P469","v":0},{"$f":"Produktionsanlæg!Q469","v":0},{"$f":"Produktionsanlæg!R469","v":0},{"$f":"Produktionsanlæg!S469","v":0},{"$f":"Produktionsanlæg!T469","v":0},{"$f":"Produktionsanlæg!U469","v":0},{"$f":"Produktionsanlæg!V469","v":0},{"$f":"Produktionsanlæg!W469","v":0},{"$f":"Produktionsanlæg!X469","v":0},{"$f":"Produktionsanlæg!Y469","v":0},{"$f":"IF(COUNTIF(D469:Y469,\"<>0\")<=1,IF(SUM(D469:Y469)=0,0,(IF(SUM(D469:Y469)>0,IF(SUM(D469:Y469)<400,(1.2675*45967*SUM(D469:Y469)^(-0.4664)),(IF(SUM(D469:Y469)<2000,(39128*SUM(D469:Y469)^(-0.37661)),IF(SUM(D469:Y469)<5000,18893*SUM(D469:Y469)^(-0.28083),IF(SUM(D469:Y469)<100000,29680*SUM(D469:Y469)^(-0.24475),1773.1))))*100/115)*SUM(D469:Y469)*(IF(SUM(D440:Y440)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D469:Y469)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA469:AV469)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA469","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB469","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC469","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD469","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE469","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF469","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG469","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH469","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI469","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ469","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK469","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL469","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM469","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN469","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO469","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP469","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ469","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR469","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS469","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT469","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU469","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV469","v":0},{"$f":"SUM(D469:Y469)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D470","v":0},{"$f":"Produktionsanlæg!E470","v":0},{"$f":"Produktionsanlæg!F470","v":0},{"$f":"Produktionsanlæg!G470","v":0},{"$f":"Produktionsanlæg!H470","v":0},{"$f":"Produktionsanlæg!I470","v":0},{"$f":"Produktionsanlæg!J470","v":0},{"$f":"Produktionsanlæg!K470","v":0},{"$f":"Produktionsanlæg!L470","v":0},{"$f":"Produktionsanlæg!M470","v":0},{"$f":"Produktionsanlæg!N470","v":0},{"$f":"Produktionsanlæg!O470","v":0},{"$f":"Produktionsanlæg!P470","v":0},{"$f":"Produktionsanlæg!Q470","v":0},{"$f":"Produktionsanlæg!R470","v":0},{"$f":"Produktionsanlæg!S470","v":0},{"$f":"Produktionsanlæg!T470","v":0},{"$f":"Produktionsanlæg!U470","v":0},{"$f":"Produktionsanlæg!V470","v":0},{"$f":"Produktionsanlæg!W470","v":0},{"$f":"Produktionsanlæg!X470","v":0},{"$f":"Produktionsanlæg!Y470","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D470:Y470,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D471","v":0},{"$f":"Produktionsanlæg!E471","v":0},{"$f":"Produktionsanlæg!F471","v":0},{"$f":"Produktionsanlæg!G471","v":0},{"$f":"Produktionsanlæg!H471","v":0},{"$f":"Produktionsanlæg!I471","v":0},{"$f":"Produktionsanlæg!J471","v":0},{"$f":"Produktionsanlæg!K471","v":0},{"$f":"Produktionsanlæg!L471","v":0},{"$f":"Produktionsanlæg!M471","v":0},{"$f":"Produktionsanlæg!N471","v":0},{"$f":"Produktionsanlæg!O471","v":0},{"$f":"Produktionsanlæg!P471","v":0},{"$f":"Produktionsanlæg!Q471","v":0},{"$f":"Produktionsanlæg!R471","v":0},{"$f":"Produktionsanlæg!S471","v":0},{"$f":"Produktionsanlæg!T471","v":0},{"$f":"Produktionsanlæg!U471","v":0},{"$f":"Produktionsanlæg!V471","v":0},{"$f":"Produktionsanlæg!W471","v":0},{"$f":"Produktionsanlæg!X471","v":0},{"$f":"Produktionsanlæg!Y471","v":0},{"$f":"IF(COUNTIF(D471:Y471,\"<>0\")<=1,IF(SUM(D471:Y471)=0,0,(IF(SUM(D471:Y471)>0,IF(SUM(D471:Y471)<400,(1.2675*45967*SUM(D471:Y471)^(-0.4664)),(IF(SUM(D471:Y471)<2000,(39128*SUM(D471:Y471)^(-0.37661)),IF(SUM(D471:Y471)<5000,18893*SUM(D471:Y471)^(-0.28083),IF(SUM(D471:Y471)<100000,29680*SUM(D471:Y471)^(-0.24475),1773.1))))*100/115)*SUM(D471:Y471)*(IF(SUM(D442:Y442)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D471:Y471)),$A$73)","v":0},{"$f":"D471*$Z471","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N471*$Z471","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X471*$Z471","v":0},{"$f":"Y471*$Z471","v":0},{"$f":"+SUM(AA471:AV471)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA471","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB471","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC471","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD471","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE471","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF471","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG471","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH471","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI471","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ471","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK471","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL471","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM471","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN471","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO471","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP471","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ471","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR471","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS471","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT471","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU471","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV471","v":0},{"$f":"SUM(D471:Y471)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D472","v":0},{"$f":"Produktionsanlæg!E472","v":0},{"$f":"Produktionsanlæg!F472","v":0},{"$f":"Produktionsanlæg!G472","v":0},{"$f":"Produktionsanlæg!H472","v":0},{"$f":"Produktionsanlæg!I472","v":0},{"$f":"Produktionsanlæg!J472","v":0},{"$f":"Produktionsanlæg!K472","v":0},{"$f":"Produktionsanlæg!L472","v":0},{"$f":"Produktionsanlæg!M472","v":0},{"$f":"Produktionsanlæg!N472","v":0},{"$f":"Produktionsanlæg!O472","v":0},{"$f":"Produktionsanlæg!P472","v":0},{"$f":"Produktionsanlæg!Q472","v":0},{"$f":"Produktionsanlæg!R472","v":0},{"$f":"Produktionsanlæg!S472","v":0},{"$f":"Produktionsanlæg!T472","v":0},{"$f":"Produktionsanlæg!U472","v":0},{"$f":"Produktionsanlæg!V472","v":0},{"$f":"Produktionsanlæg!W472","v":0},{"$f":"Produktionsanlæg!X472","v":0},{"$f":"Produktionsanlæg!Y472","v":0},{"$f":"IF(COUNTIF(D472:Y472,\"<>0\")<=1,IF(SUM(D472:Y472)=0,0,(IF(SUM(D472:Y472)>0,IF(SUM(D472:Y472)<400,(1.2675*45967*SUM(D472:Y472)^(-0.4664)),(IF(SUM(D472:Y472)<2000,(39128*SUM(D472:Y472)^(-0.37661)),IF(SUM(D472:Y472)<5000,18893*SUM(D472:Y472)^(-0.28083),IF(SUM(D472:Y472)<100000,29680*SUM(D472:Y472)^(-0.24475),1773.1))))*100/115)*SUM(D472:Y472)*(IF(SUM(D443:Y443)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D472:Y472)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X472*$Z472","v":0},{"$f":"Y472*$Z472","v":0},{"$f":"+SUM(AA472:AV472)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA472","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB472","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC472","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD472","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE472","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF472","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG472","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH472","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI472","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ472","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK472","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL472","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM472","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN472","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO472","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP472","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ472","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR472","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS472","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT472","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU472","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV472","v":0},{"$f":"SUM(D472:Y472)","v":0}]
["Renseanlæg 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW474,AW477,AW502,AW527)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW475:AW476)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D475","v":0},{"$f":"Produktionsanlæg!E475","v":0},{"$f":"Produktionsanlæg!F475","v":0},{"$f":"Produktionsanlæg!G475","v":0},{"$f":"Produktionsanlæg!H475","v":0},{"$f":"Produktionsanlæg!I475","v":0},{"$f":"Produktionsanlæg!J475","v":0},{"$f":"Produktionsanlæg!K475","v":0},{"$f":"Produktionsanlæg!L475","v":0},{"$f":"Produktionsanlæg!M475","v":0},{"$f":"Produktionsanlæg!N475","v":0},{"$f":"Produktionsanlæg!O475","v":0},{"$f":"Produktionsanlæg!P475","v":0},{"$f":"Produktionsanlæg!Q475","v":0},{"$f":"Produktionsanlæg!R475","v":0},{"$f":"Produktionsanlæg!S475","v":0},{"$f":"Produktionsanlæg!T475","v":0},{"$f":"Produktionsanlæg!U475","v":0},{"$f":"Produktionsanlæg!V475","v":0},{"$f":"Produktionsanlæg!W475","v":0},{"$f":"Produktionsanlæg!X475","v":0},{"$f":"Produktionsanlæg!Y475","v":0},{"$f":"IF(COUNTIF(D475:Y475,\"<>0\")<=1,IF(SUM(D475:Y475)=0,0,(IF(SUM(D475:Y475)>0,IF(SUM(D475:Y475)<400,(1.2675*45967*SUM(D475:Y475)^(-0.4664)),(IF(SUM(D475:Y475)<2000,(39128*SUM(D475:Y475)^(-0.37661)),IF(SUM(D475:Y475)<5000,18893*SUM(D475:Y475)^(-0.28083),IF(SUM(D475:Y475)<100000,29680*SUM(D475:Y475)^(-0.24475),1773.1))))*100/115)*SUM(D475:Y475)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D475:Y475)),$A$73)","v":0},{"$f":"D475*$Z475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA475:AV475)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA475","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB475","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC475","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD475","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE475","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF475","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG475","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH475","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI475","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ475","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK475","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL475","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM475","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN475","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO475","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP475","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ475","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR475","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS475","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT475","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU475","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV475","v":0},{"$f":"SUM(D475:Y475)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D476","v":0},{"$f":"Produktionsanlæg!E476","v":0},{"$f":"Produktionsanlæg!F476","v":0},{"$f":"Produktionsanlæg!G476","v":0},{"$f":"Produktionsanlæg!H476","v":0},{"$f":"Produktionsanlæg!I476","v":0},{"$f":"Produktionsanlæg!J476","v":0},{"$f":"Produktionsanlæg!K476","v":0},{"$f":"Produktionsanlæg!L476","v":0},{"$f":"Produktionsanlæg!M476","v":0},{"$f":"Produktionsanlæg!N476","v":0},{"$f":"Produktionsanlæg!O476","v":0},{"$f":"Produktionsanlæg!P476","v":0},{"$f":"Produktionsanlæg!Q476","v":0},{"$f":"Produktionsanlæg!R476","v":0},{"$f":"Produktionsanlæg!S476","v":0},{"$f":"Produktionsanlæg!T476","v":0},{"$f":"Produktionsanlæg!U476","v":0},{"$f":"Produktionsanlæg!V476","v":0},{"$f":"Produktionsanlæg!W476","v":0},{"$f":"Produktionsanlæg!X476","v":0},{"$f":"Produktionsanlæg!Y476","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D476:Y476,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW478:AW501)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D477:Y477)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D478","v":0},{"$f":"Produktionsanlæg!E478","v":0},{"$f":"Produktionsanlæg!F478","v":0},{"$f":"Produktionsanlæg!G478","v":0},{"$f":"Produktionsanlæg!H478","v":0},{"$f":"Produktionsanlæg!I478","v":0},{"$f":"Produktionsanlæg!J478","v":0},{"$f":"Produktionsanlæg!K478","v":0},{"$f":"Produktionsanlæg!L478","v":0},{"$f":"Produktionsanlæg!M478","v":0},{"$f":"Produktionsanlæg!N478","v":0},{"$f":"Produktionsanlæg!O478","v":0},{"$f":"Produktionsanlæg!P478","v":0},{"$f":"Produktionsanlæg!Q478","v":0},{"$f":"Produktionsanlæg!R478","v":0},{"$f":"Produktionsanlæg!S478","v":0},{"$f":"Produktionsanlæg!T478","v":0},{"$f":"Produktionsanlæg!U478","v":0},{"$f":"Produktionsanlæg!V478","v":0},{"$f":"Produktionsanlæg!W478","v":0},{"$f":"Produktionsanlæg!X478","v":0},{"$f":"Produktionsanlæg!Y478","v":0},{"$f":"IF(COUNTIF(D478:Y478,\"<>0\")<=1,IF(SUM(D478:Y478)=0,0,(IF(SUM(D478:Y478)>0,IF(SUM(D478:Y478)<400,(1.2675*45967*SUM(D478:Y478)^(-0.4664)),(IF(SUM(D478:Y478)<2000,(39128*SUM(D478:Y478)^(-0.37661)),IF(SUM(D478:Y478)<5000,18893*SUM(D478:Y478)^(-0.28083),IF(SUM(D478:Y478)<100000,29680*SUM(D478:Y478)^(-0.24475),1773.1))))*100/115)*SUM(D478:Y478)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D478:Y478)),$A$73)","v":0},{"$f":"D478*$Z478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA478:AV478)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA478","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB478","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC478","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD478","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE478","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF478","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG478","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH478","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI478","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ478","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK478","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL478","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM478","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN478","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO478","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP478","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ478","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR478","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS478","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT478","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU478","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV478","v":0},{"$f":"SUM(D478:Y478)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D479","v":0},{"$f":"Produktionsanlæg!E479","v":0},{"$f":"Produktionsanlæg!F479","v":0},{"$f":"Produktionsanlæg!G479","v":0},{"$f":"Produktionsanlæg!H479","v":0},{"$f":"Produktionsanlæg!I479","v":0},{"$f":"Produktionsanlæg!J479","v":0},{"$f":"Produktionsanlæg!K479","v":0},{"$f":"Produktionsanlæg!L479","v":0},{"$f":"Produktionsanlæg!M479","v":0},{"$f":"Produktionsanlæg!N479","v":0},{"$f":"Produktionsanlæg!O479","v":0},{"$f":"Produktionsanlæg!P479","v":0},{"$f":"Produktionsanlæg!Q479","v":0},{"$f":"Produktionsanlæg!R479","v":0},{"$f":"Produktionsanlæg!S479","v":0},{"$f":"Produktionsanlæg!T479","v":0},{"$f":"Produktionsanlæg!U479","v":0},{"$f":"Produktionsanlæg!V479","v":0},{"$f":"Produktionsanlæg!W479","v":0},{"$f":"Produktionsanlæg!X479","v":0},{"$f":"Produktionsanlæg!Y479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D479:Y479,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D480","v":0},{"$f":"Produktionsanlæg!E480","v":0},{"$f":"Produktionsanlæg!F480","v":0},{"$f":"Produktionsanlæg!G480","v":0},{"$f":"Produktionsanlæg!H480","v":0},{"$f":"Produktionsanlæg!I480","v":0},{"$f":"Produktionsanlæg!J480","v":0},{"$f":"Produktionsanlæg!K480","v":0},{"$f":"Produktionsanlæg!L480","v":0},{"$f":"Produktionsanlæg!M480","v":0},{"$f":"Produktionsanlæg!N480","v":0},{"$f":"Produktionsanlæg!O480","v":0},{"$f":"Produktionsanlæg!P480","v":0},{"$f":"Produktionsanlæg!Q480","v":0},{"$f":"Produktionsanlæg!R480","v":0},{"$f":"Produktionsanlæg!S480","v":0},{"$f":"Produktionsanlæg!T480","v":0},{"$f":"Produktionsanlæg!U480","v":0},{"$f":"Produktionsanlæg!V480","v":0},{"$f":"Produktionsanlæg!W480","v":0},{"$f":"Produktionsanlæg!X480","v":0},{"$f":"Produktionsanlæg!Y480","v":0},{"$f":"IF(COUNTIF(D480:Y480,\"<>0\")<=1,IF(SUM(D480:Y480)=0,0,(IF(SUM(D480:Y480)>0,IF(SUM(D480:Y480)<400,(1.2675*45967*SUM(D480:Y480)^(-0.4664)),(IF(SUM(D480:Y480)<2000,(39128*SUM(D480:Y480)^(-0.37661)),IF(SUM(D480:Y480)<5000,18893*SUM(D480:Y480)^(-0.28083),IF(SUM(D480:Y480)<100000,29680*SUM(D480:Y480)^(-0.24475),1773.1))))*100/115)*SUM(D480:Y480)*0.061,0)*1.15*1.06*0.43)/SUM(D480:Y480)),$A$73)","v":0},{"$f":"D480*$Z480","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N480*$Z480","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X480*$Z480","v":0},0,{"$f":"+SUM(AA480:AV480)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA480","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB480","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC480","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD480","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE480","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF480","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG480","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH480","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI480","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ480","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK480","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL480","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM480","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN480","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO480","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP480","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ480","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR480","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS480","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT480","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU480","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV480","v":0},{"$f":"SUM(D480:Y480)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D481","v":0},{"$f":"Produktionsanlæg!E481","v":0},{"$f":"Produktionsanlæg!F481","v":0},{"$f":"Produktionsanlæg!G481","v":0},{"$f":"Produktionsanlæg!H481","v":0},{"$f":"Produktionsanlæg!I481","v":0},{"$f":"Produktionsanlæg!J481","v":0},{"$f":"Produktionsanlæg!K481","v":0},{"$f":"Produktionsanlæg!L481","v":0},{"$f":"Produktionsanlæg!M481","v":0},{"$f":"Produktionsanlæg!N481","v":0},{"$f":"Produktionsanlæg!O481","v":0},{"$f":"Produktionsanlæg!P481","v":0},{"$f":"Produktionsanlæg!Q481","v":0},{"$f":"Produktionsanlæg!R481","v":0},{"$f":"Produktionsanlæg!S481","v":0},{"$f":"Produktionsanlæg!T481","v":0},{"$f":"Produktionsanlæg!U481","v":0},{"$f":"Produktionsanlæg!V481","v":0},{"$f":"Produktionsanlæg!W481","v":0},{"$f":"Produktionsanlæg!X481","v":0},{"$f":"Produktionsanlæg!Y481","v":0},{"$f":"IF(COUNTIF(D481:Y481,\"<>0\")<=1,IF(SUM(D481:Y481)=0,0,(IF(SUM(D481:Y481)>0,IF(SUM(D481:Y481)<400,(1.2675*45967*SUM(D481:Y481)^(-0.4664)),(IF(SUM(D481:Y481)<2000,(39128*SUM(D481:Y481)^(-0.37661)),IF(SUM(D481:Y481)<5000,18893*SUM(D481:Y481)^(-0.28083),IF(SUM(D481:Y481)<100000,29680*SUM(D481:Y481)^(-0.24475),1773.1))))*100/115)*SUM(D481:Y481)*0.061,0)*1.15*1.06*0.02)/SUM(D481:Y481)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA481:AV481)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA481","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB481","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC481","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD481","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE481","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF481","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG481","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH481","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI481","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ481","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK481","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL481","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM481","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN481","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO481","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP481","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ481","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR481","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS481","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT481","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU481","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV481","v":0},{"$f":"SUM(D481:Y481)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D482","v":0},{"$f":"Produktionsanlæg!E482","v":0},{"$f":"Produktionsanlæg!F482","v":0},{"$f":"Produktionsanlæg!G482","v":0},{"$f":"Produktionsanlæg!H482","v":0},{"$f":"Produktionsanlæg!I482","v":0},{"$f":"Produktionsanlæg!J482","v":0},{"$f":"Produktionsanlæg!K482","v":0},{"$f":"Produktionsanlæg!L482","v":0},{"$f":"Produktionsanlæg!M482","v":0},{"$f":"Produktionsanlæg!N482","v":0},{"$f":"Produktionsanlæg!O482","v":0},{"$f":"Produktionsanlæg!P482","v":0},{"$f":"Produktionsanlæg!Q482","v":0},{"$f":"Produktionsanlæg!R482","v":0},{"$f":"Produktionsanlæg!S482","v":0},{"$f":"Produktionsanlæg!T482","v":0},{"$f":"Produktionsanlæg!U482","v":0},{"$f":"Produktionsanlæg!V482","v":0},{"$f":"Produktionsanlæg!W482","v":0},{"$f":"Produktionsanlæg!X482","v":0},{"$f":"Produktionsanlæg!Y482","v":0},{"$f":"IF(COUNTIF(D482:Y482,\"<>0\")<=1,IF(SUM(D482:Y482)=0,0,(IF(SUM(D482:Y482)>0,IF(SUM(D482:Y482)<400,(1.2675*45967*SUM(D482:Y482)^(-0.4664)),(IF(SUM(D482:Y482)<2000,(39128*SUM(D482:Y482)^(-0.37661)),IF(SUM(D482:Y482)<5000,18893*SUM(D482:Y482)^(-0.28083),IF(SUM(D482:Y482)<100000,29680*SUM(D482:Y482)^(-0.24475),1773.1))))*100/115)*SUM(D482:Y482)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D482:Y482)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA482:AV482)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA482","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB482","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC482","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD482","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE482","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF482","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG482","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH482","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI482","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ482","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK482","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL482","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM482","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN482","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO482","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP482","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ482","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR482","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS482","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT482","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU482","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV482","v":0},{"$f":"SUM(D482:Y482)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D483","v":0},{"$f":"Produktionsanlæg!E483","v":0},{"$f":"Produktionsanlæg!F483","v":0},{"$f":"Produktionsanlæg!G483","v":0},{"$f":"Produktionsanlæg!H483","v":0},{"$f":"Produktionsanlæg!I483","v":0},{"$f":"Produktionsanlæg!J483","v":0},{"$f":"Produktionsanlæg!K483","v":0},{"$f":"Produktionsanlæg!L483","v":0},{"$f":"Produktionsanlæg!M483","v":0},{"$f":"Produktionsanlæg!N483","v":0},{"$f":"Produktionsanlæg!O483","v":0},{"$f":"Produktionsanlæg!P483","v":0},{"$f":"Produktionsanlæg!Q483","v":0},{"$f":"Produktionsanlæg!R483","v":0},{"$f":"Produktionsanlæg!S483","v":0},{"$f":"Produktionsanlæg!T483","v":0},{"$f":"Produktionsanlæg!U483","v":0},{"$f":"Produktionsanlæg!V483","v":0},{"$f":"Produktionsanlæg!W483","v":0},{"$f":"Produktionsanlæg!X483","v":0},{"$f":"Produktionsanlæg!Y483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D483:Y483,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D484","v":0},{"$f":"Produktionsanlæg!E484","v":0},{"$f":"Produktionsanlæg!F484","v":0},{"$f":"Produktionsanlæg!G484","v":0},{"$f":"Produktionsanlæg!H484","v":0},{"$f":"Produktionsanlæg!I484","v":0},{"$f":"Produktionsanlæg!J484","v":0},{"$f":"Produktionsanlæg!K484","v":0},{"$f":"Produktionsanlæg!L484","v":0},{"$f":"Produktionsanlæg!M484","v":0},{"$f":"Produktionsanlæg!N484","v":0},{"$f":"Produktionsanlæg!O484","v":0},{"$f":"Produktionsanlæg!P484","v":0},{"$f":"Produktionsanlæg!Q484","v":0},{"$f":"Produktionsanlæg!R484","v":0},{"$f":"Produktionsanlæg!S484","v":0},{"$f":"Produktionsanlæg!T484","v":0},{"$f":"Produktionsanlæg!U484","v":0},{"$f":"Produktionsanlæg!V484","v":0},{"$f":"Produktionsanlæg!W484","v":0},{"$f":"Produktionsanlæg!X484","v":0},{"$f":"Produktionsanlæg!Y484","v":0},{"$f":"IF(COUNTIF(D484:Y484,\"<>0\")<=1,IF(SUM(D484:Y484)=0,0,(IF(SUM(D484:Y484)>0,IF(SUM(D484:Y484)<400,(1.2675*45967*SUM(D484:Y484)^(-0.4664)),(IF(SUM(D484:Y484)<2000,(39128*SUM(D484:Y484)^(-0.37661)),IF(SUM(D484:Y484)<5000,18893*SUM(D484:Y484)^(-0.28083),IF(SUM(D484:Y484)<100000,29680*SUM(D484:Y484)^(-0.24475),1773.1))))*100/115)*SUM(D484:Y484)*0.0173,0)*1.15*1.06*0.43)/SUM(D484:Y484)),$A$73)","v":0},{"$f":"D484*$Z484","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N484*$Z484","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X484*$Z484","v":0},0,{"$f":"+SUM(AA484:AV484)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA484","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB484","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC484","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD484","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE484","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF484","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG484","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH484","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI484","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ484","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK484","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL484","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM484","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN484","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO484","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP484","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ484","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR484","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS484","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT484","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU484","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV484","v":0},{"$f":"SUM(D484:Y484)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D485","v":0},{"$f":"Produktionsanlæg!E485","v":0},{"$f":"Produktionsanlæg!F485","v":0},{"$f":"Produktionsanlæg!G485","v":0},{"$f":"Produktionsanlæg!H485","v":0},{"$f":"Produktionsanlæg!I485","v":0},{"$f":"Produktionsanlæg!J485","v":0},{"$f":"Produktionsanlæg!K485","v":0},{"$f":"Produktionsanlæg!L485","v":0},{"$f":"Produktionsanlæg!M485","v":0},{"$f":"Produktionsanlæg!N485","v":0},{"$f":"Produktionsanlæg!O485","v":0},{"$f":"Produktionsanlæg!P485","v":0},{"$f":"Produktionsanlæg!Q485","v":0},{"$f":"Produktionsanlæg!R485","v":0},{"$f":"Produktionsanlæg!S485","v":0},{"$f":"Produktionsanlæg!T485","v":0},{"$f":"Produktionsanlæg!U485","v":0},{"$f":"Produktionsanlæg!V485","v":0},{"$f":"Produktionsanlæg!W485","v":0},{"$f":"Produktionsanlæg!X485","v":0},{"$f":"Produktionsanlæg!Y485","v":0},{"$f":"IF(COUNTIF(D485:Y485,\"<>0\")<=1,IF(SUM(D485:Y485)=0,0,(IF(SUM(D485:Y485)>0,IF(SUM(D485:Y485)<400,(1.2675*45967*SUM(D485:Y485)^(-0.4664)),(IF(SUM(D485:Y485)<2000,(39128*SUM(D485:Y485)^(-0.37661)),IF(SUM(D485:Y485)<5000,18893*SUM(D485:Y485)^(-0.28083),IF(SUM(D485:Y485)<100000,29680*SUM(D485:Y485)^(-0.24475),1773.1))))*100/115)*SUM(D485:Y485)*0.0173,0)*1.15*1.06*0.02)/SUM(D485:Y485)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA485:AV485)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA485","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB485","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC485","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD485","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE485","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF485","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG485","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH485","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI485","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ485","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK485","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL485","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM485","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN485","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO485","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP485","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ485","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR485","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS485","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT485","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU485","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV485","v":0},{"$f":"SUM(D485:Y485)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D486","v":0},{"$f":"Produktionsanlæg!E486","v":0},{"$f":"Produktionsanlæg!F486","v":0},{"$f":"Produktionsanlæg!G486","v":0},{"$f":"Produktionsanlæg!H486","v":0},{"$f":"Produktionsanlæg!I486","v":0},{"$f":"Produktionsanlæg!J486","v":0},{"$f":"Produktionsanlæg!K486","v":0},{"$f":"Produktionsanlæg!L486","v":0},{"$f":"Produktionsanlæg!M486","v":0},{"$f":"Produktionsanlæg!N486","v":0},{"$f":"Produktionsanlæg!O486","v":0},{"$f":"Produktionsanlæg!P486","v":0},{"$f":"Produktionsanlæg!Q486","v":0},{"$f":"Produktionsanlæg!R486","v":0},{"$f":"Produktionsanlæg!S486","v":0},{"$f":"Produktionsanlæg!T486","v":0},{"$f":"Produktionsanlæg!U486","v":0},{"$f":"Produktionsanlæg!V486","v":0},{"$f":"Produktionsanlæg!W486","v":0},{"$f":"Produktionsanlæg!X486","v":0},{"$f":"Produktionsanlæg!Y486","v":0},{"$f":"IF(COUNTIF(D486:Y486,\"<>0\")<=1,IF(SUM(D486:Y486)=0,0,(IF(SUM(D486:Y486)>0,IF(SUM(D486:Y486)<400,(1.2675*45967*SUM(D486:Y486)^(-0.4664)),(IF(SUM(D486:Y486)<2000,(39128*SUM(D486:Y486)^(-0.37661)),IF(SUM(D486:Y486)<5000,18893*SUM(D486:Y486)^(-0.28083),IF(SUM(D486:Y486)<100000,29680*SUM(D486:Y486)^(-0.24475),1773.1))))*100/115)*SUM(D486:Y486)*(IF(SUM(D486:Y486)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D486:Y486)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA486:AV486)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA486","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB486","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC486","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD486","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE486","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF486","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG486","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH486","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI486","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ486","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK486","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL486","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM486","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN486","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO486","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP486","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ486","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR486","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS486","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT486","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU486","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV486","v":0},{"$f":"SUM(D486:Y486)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D487","v":0},{"$f":"Produktionsanlæg!E487","v":0},{"$f":"Produktionsanlæg!F487","v":0},{"$f":"Produktionsanlæg!G487","v":0},{"$f":"Produktionsanlæg!H487","v":0},{"$f":"Produktionsanlæg!I487","v":0},{"$f":"Produktionsanlæg!J487","v":0},{"$f":"Produktionsanlæg!K487","v":0},{"$f":"Produktionsanlæg!L487","v":0},{"$f":"Produktionsanlæg!M487","v":0},{"$f":"Produktionsanlæg!N487","v":0},{"$f":"Produktionsanlæg!O487","v":0},{"$f":"Produktionsanlæg!P487","v":0},{"$f":"Produktionsanlæg!Q487","v":0},{"$f":"Produktionsanlæg!R487","v":0},{"$f":"Produktionsanlæg!S487","v":0},{"$f":"Produktionsanlæg!T487","v":0},{"$f":"Produktionsanlæg!U487","v":0},{"$f":"Produktionsanlæg!V487","v":0},{"$f":"Produktionsanlæg!W487","v":0},{"$f":"Produktionsanlæg!X487","v":0},{"$f":"Produktionsanlæg!Y487","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D487:Y487,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D488","v":0},{"$f":"Produktionsanlæg!E488","v":0},{"$f":"Produktionsanlæg!F488","v":0},{"$f":"Produktionsanlæg!G488","v":0},{"$f":"Produktionsanlæg!H488","v":0},{"$f":"Produktionsanlæg!I488","v":0},{"$f":"Produktionsanlæg!J488","v":0},{"$f":"Produktionsanlæg!K488","v":0},{"$f":"Produktionsanlæg!L488","v":0},{"$f":"Produktionsanlæg!M488","v":0},{"$f":"Produktionsanlæg!N488","v":0},{"$f":"Produktionsanlæg!O488","v":0},{"$f":"Produktionsanlæg!P488","v":0},{"$f":"Produktionsanlæg!Q488","v":0},{"$f":"Produktionsanlæg!R488","v":0},{"$f":"Produktionsanlæg!S488","v":0},{"$f":"Produktionsanlæg!T488","v":0},{"$f":"Produktionsanlæg!U488","v":0},{"$f":"Produktionsanlæg!V488","v":0},{"$f":"Produktionsanlæg!W488","v":0},{"$f":"Produktionsanlæg!X488","v":0},{"$f":"Produktionsanlæg!Y488","v":0},{"$f":"IF(COUNTIF(D488:Y488,\"<>0\")<=1,IF(SUM(D488:Y488)=0,0,(IF(SUM(D488:Y488)>0,IF(SUM(D488:Y488)<400,(1.2675*45967*SUM(D488:Y488)^(-0.4664)),(IF(SUM(D488:Y488)<2000,(39128*SUM(D488:Y488)^(-0.37661)),IF(SUM(D488:Y488)<5000,18893*SUM(D488:Y488)^(-0.28083),IF(SUM(D488:Y488)<100000,29680*SUM(D488:Y488)^(-0.24475),1773.1))))*100/115)*SUM(D488:Y488)*(IF(SUM(D488:Y488)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D488:Y488)),$A$73)","v":0},{"$f":"D488*$Z488","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N488*$Z488","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X488*$Z488","v":0},0,{"$f":"+SUM(AA488:AV488)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA488","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB488","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC488","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD488","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE488","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF488","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG488","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH488","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI488","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ488","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK488","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL488","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM488","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN488","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO488","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP488","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ488","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR488","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS488","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT488","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU488","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV488","v":0},{"$f":"SUM(D488:Y488)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D489","v":0},{"$f":"Produktionsanlæg!E489","v":0},{"$f":"Produktionsanlæg!F489","v":0},{"$f":"Produktionsanlæg!G489","v":0},{"$f":"Produktionsanlæg!H489","v":0},{"$f":"Produktionsanlæg!I489","v":0},{"$f":"Produktionsanlæg!J489","v":0},{"$f":"Produktionsanlæg!K489","v":0},{"$f":"Produktionsanlæg!L489","v":0},{"$f":"Produktionsanlæg!M489","v":0},{"$f":"Produktionsanlæg!N489","v":0},{"$f":"Produktionsanlæg!O489","v":0},{"$f":"Produktionsanlæg!P489","v":0},{"$f":"Produktionsanlæg!Q489","v":0},{"$f":"Produktionsanlæg!R489","v":0},{"$f":"Produktionsanlæg!S489","v":0},{"$f":"Produktionsanlæg!T489","v":0},{"$f":"Produktionsanlæg!U489","v":0},{"$f":"Produktionsanlæg!V489","v":0},{"$f":"Produktionsanlæg!W489","v":0},{"$f":"Produktionsanlæg!X489","v":0},{"$f":"Produktionsanlæg!Y489","v":0},{"$f":"IF(COUNTIF(D489:Y489,\"<>0\")<=1,IF(SUM(D489:Y489)=0,0,(IF(SUM(D489:Y489)>0,IF(SUM(D489:Y489)<400,(1.2675*45967*SUM(D489:Y489)^(-0.4664)),(IF(SUM(D489:Y489)<2000,(39128*SUM(D489:Y489)^(-0.37661)),IF(SUM(D489:Y489)<5000,18893*SUM(D489:Y489)^(-0.28083),IF(SUM(D489:Y489)<100000,29680*SUM(D489:Y489)^(-0.24475),1773.1))))*100/115)*SUM(D489:Y489)*(IF(SUM(D489:Y489)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D489:Y489)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA489:AV489)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA489","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB489","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC489","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD489","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE489","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF489","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG489","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH489","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI489","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ489","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK489","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL489","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM489","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN489","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO489","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP489","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ489","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR489","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS489","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT489","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU489","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV489","v":0},{"$f":"SUM(D489:Y489)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D490","v":0},{"$f":"Produktionsanlæg!E490","v":0},{"$f":"Produktionsanlæg!F490","v":0},{"$f":"Produktionsanlæg!G490","v":0},{"$f":"Produktionsanlæg!H490","v":0},{"$f":"Produktionsanlæg!I490","v":0},{"$f":"Produktionsanlæg!J490","v":0},{"$f":"Produktionsanlæg!K490","v":0},{"$f":"Produktionsanlæg!L490","v":0},{"$f":"Produktionsanlæg!M490","v":0},{"$f":"Produktionsanlæg!N490","v":0},{"$f":"Produktionsanlæg!O490","v":0},{"$f":"Produktionsanlæg!P490","v":0},{"$f":"Produktionsanlæg!Q490","v":0},{"$f":"Produktionsanlæg!R490","v":0},{"$f":"Produktionsanlæg!S490","v":0},{"$f":"Produktionsanlæg!T490","v":0},{"$f":"Produktionsanlæg!U490","v":0},{"$f":"Produktionsanlæg!V490","v":0},{"$f":"Produktionsanlæg!W490","v":0},{"$f":"Produktionsanlæg!X490","v":0},{"$f":"Produktionsanlæg!Y490","v":0},{"$f":"IF(COUNTIF(D490:Y490,\"<>0\")<=1,IF(SUM(D490:Y490)=0,0,(IF(SUM(D490:Y490)>0,IF(SUM(D490:Y490)<400,(1.2675*45967*SUM(D490:Y490)^(-0.4664)),(IF(SUM(D490:Y490)<2000,(39128*SUM(D490:Y490)^(-0.37661)),IF(SUM(D490:Y490)<5000,18893*SUM(D490:Y490)^(-0.28083),IF(SUM(D490:Y490)<100000,29680*SUM(D490:Y490)^(-0.24475),1773.1))))*100/115)*SUM(D490:Y490)*(IF(SUM(D486:Y486)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D490:Y490)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA490:AV490)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA490","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB490","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC490","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD490","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE490","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF490","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG490","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH490","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI490","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ490","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK490","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL490","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM490","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN490","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO490","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP490","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ490","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR490","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS490","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT490","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU490","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV490","v":0},{"$f":"SUM(D490:Y490)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D491","v":0},{"$f":"Produktionsanlæg!E491","v":0},{"$f":"Produktionsanlæg!F491","v":0},{"$f":"Produktionsanlæg!G491","v":0},{"$f":"Produktionsanlæg!H491","v":0},{"$f":"Produktionsanlæg!I491","v":0},{"$f":"Produktionsanlæg!J491","v":0},{"$f":"Produktionsanlæg!K491","v":0},{"$f":"Produktionsanlæg!L491","v":0},{"$f":"Produktionsanlæg!M491","v":0},{"$f":"Produktionsanlæg!N491","v":0},{"$f":"Produktionsanlæg!O491","v":0},{"$f":"Produktionsanlæg!P491","v":0},{"$f":"Produktionsanlæg!Q491","v":0},{"$f":"Produktionsanlæg!R491","v":0},{"$f":"Produktionsanlæg!S491","v":0},{"$f":"Produktionsanlæg!T491","v":0},{"$f":"Produktionsanlæg!U491","v":0},{"$f":"Produktionsanlæg!V491","v":0},{"$f":"Produktionsanlæg!W491","v":0},{"$f":"Produktionsanlæg!X491","v":0},{"$f":"Produktionsanlæg!Y491","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D491:Y491,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D492","v":0},{"$f":"Produktionsanlæg!E492","v":0},{"$f":"Produktionsanlæg!F492","v":0},{"$f":"Produktionsanlæg!G492","v":0},{"$f":"Produktionsanlæg!H492","v":0},{"$f":"Produktionsanlæg!I492","v":0},{"$f":"Produktionsanlæg!J492","v":0},{"$f":"Produktionsanlæg!K492","v":0},{"$f":"Produktionsanlæg!L492","v":0},{"$f":"Produktionsanlæg!M492","v":0},{"$f":"Produktionsanlæg!N492","v":0},{"$f":"Produktionsanlæg!O492","v":0},{"$f":"Produktionsanlæg!P492","v":0},{"$f":"Produktionsanlæg!Q492","v":0},{"$f":"Produktionsanlæg!R492","v":0},{"$f":"Produktionsanlæg!S492","v":0},{"$f":"Produktionsanlæg!T492","v":0},{"$f":"Produktionsanlæg!U492","v":0},{"$f":"Produktionsanlæg!V492","v":0},{"$f":"Produktionsanlæg!W492","v":0},{"$f":"Produktionsanlæg!X492","v":0},{"$f":"Produktionsanlæg!Y492","v":0},{"$f":"IF(COUNTIF(D492:Y492,\"<>0\")<=1,IF(SUM(D492:Y492)=0,0,(IF(SUM(D492:Y492)>0,IF(SUM(D492:Y492)<400,(1.2675*45967*SUM(D492:Y492)^(-0.4664)),(IF(SUM(D492:Y492)<2000,(39128*SUM(D492:Y492)^(-0.37661)),IF(SUM(D492:Y492)<5000,18893*SUM(D492:Y492)^(-0.28083),IF(SUM(D492:Y492)<100000,29680*SUM(D492:Y492)^(-0.24475),1773.1))))*100/115)*SUM(D492:Y492)*(IF(SUM(D488:Y488)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D492:Y492)),$A$73)","v":0},{"$f":"D492*$Z492","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N492*$Z492","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X492*$Z492","v":0},0,{"$f":"+SUM(AA492:AV492)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA492","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB492","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC492","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD492","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE492","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF492","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG492","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH492","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI492","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ492","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK492","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL492","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM492","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN492","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO492","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP492","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ492","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR492","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS492","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT492","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU492","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV492","v":0},{"$f":"SUM(D492:Y492)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D493","v":0},{"$f":"Produktionsanlæg!E493","v":0},{"$f":"Produktionsanlæg!F493","v":0},{"$f":"Produktionsanlæg!G493","v":0},{"$f":"Produktionsanlæg!H493","v":0},{"$f":"Produktionsanlæg!I493","v":0},{"$f":"Produktionsanlæg!J493","v":0},{"$f":"Produktionsanlæg!K493","v":0},{"$f":"Produktionsanlæg!L493","v":0},{"$f":"Produktionsanlæg!M493","v":0},{"$f":"Produktionsanlæg!N493","v":0},{"$f":"Produktionsanlæg!O493","v":0},{"$f":"Produktionsanlæg!P493","v":0},{"$f":"Produktionsanlæg!Q493","v":0},{"$f":"Produktionsanlæg!R493","v":0},{"$f":"Produktionsanlæg!S493","v":0},{"$f":"Produktionsanlæg!T493","v":0},{"$f":"Produktionsanlæg!U493","v":0},{"$f":"Produktionsanlæg!V493","v":0},{"$f":"Produktionsanlæg!W493","v":0},{"$f":"Produktionsanlæg!X493","v":0},{"$f":"Produktionsanlæg!Y493","v":0},{"$f":"IF(COUNTIF(D493:Y493,\"<>0\")<=1,IF(SUM(D493:Y493)=0,0,(IF(SUM(D493:Y493)>0,IF(SUM(D493:Y493)<400,(1.2675*45967*SUM(D493:Y493)^(-0.4664)),(IF(SUM(D493:Y493)<2000,(39128*SUM(D493:Y493)^(-0.37661)),IF(SUM(D493:Y493)<5000,18893*SUM(D493:Y493)^(-0.28083),IF(SUM(D493:Y493)<100000,29680*SUM(D493:Y493)^(-0.24475),1773.1))))*100/115)*SUM(D493:Y493)*(IF(SUM(D489:Y489)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D493:Y493)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA493:AV493)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA493","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB493","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC493","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD493","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE493","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF493","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG493","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH493","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI493","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ493","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK493","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL493","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM493","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN493","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO493","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP493","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ493","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR493","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS493","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT493","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU493","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV493","v":0},{"$f":"SUM(D493:Y493)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D494","v":0},{"$f":"Produktionsanlæg!E494","v":0},{"$f":"Produktionsanlæg!F494","v":0},{"$f":"Produktionsanlæg!G494","v":0},{"$f":"Produktionsanlæg!H494","v":0},{"$f":"Produktionsanlæg!I494","v":0},{"$f":"Produktionsanlæg!J494","v":0},{"$f":"Produktionsanlæg!K494","v":0},{"$f":"Produktionsanlæg!L494","v":0},{"$f":"Produktionsanlæg!M494","v":0},{"$f":"Produktionsanlæg!N494","v":0},{"$f":"Produktionsanlæg!O494","v":0},{"$f":"Produktionsanlæg!P494","v":0},{"$f":"Produktionsanlæg!Q494","v":0},{"$f":"Produktionsanlæg!R494","v":0},{"$f":"Produktionsanlæg!S494","v":0},{"$f":"Produktionsanlæg!T494","v":0},{"$f":"Produktionsanlæg!U494","v":0},{"$f":"Produktionsanlæg!V494","v":0},{"$f":"Produktionsanlæg!W494","v":0},{"$f":"Produktionsanlæg!X494","v":0},{"$f":"Produktionsanlæg!Y494","v":0},{"$f":"IF(COUNTIF(D494:Y494,\"<>0\")<=1,IF(SUM(D494:Y494)=0,0,(IF(SUM(D494:Y494)>0,IF(SUM(D494:Y494)<400,(1.2675*45967*SUM(D494:Y494)^(-0.4664)),(IF(SUM(D494:Y494)<2000,(39128*SUM(D494:Y494)^(-0.37661)),IF(SUM(D494:Y494)<5000,18893*SUM(D494:Y494)^(-0.28083),IF(SUM(D494:Y494)<100000,29680*SUM(D494:Y494)^(-0.24475),1773.1))))*100/115)*SUM(D494:Y494)*(IF(SUM(D486:Y486)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D494:Y494)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA494:AV494)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA494","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB494","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC494","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD494","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE494","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF494","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG494","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH494","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI494","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ494","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK494","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL494","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM494","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN494","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO494","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP494","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ494","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR494","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS494","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT494","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU494","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV494","v":0},{"$f":"SUM(D494:Y494)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D495","v":0},{"$f":"Produktionsanlæg!E495","v":0},{"$f":"Produktionsanlæg!F495","v":0},{"$f":"Produktionsanlæg!G495","v":0},{"$f":"Produktionsanlæg!H495","v":0},{"$f":"Produktionsanlæg!I495","v":0},{"$f":"Produktionsanlæg!J495","v":0},{"$f":"Produktionsanlæg!K495","v":0},{"$f":"Produktionsanlæg!L495","v":0},{"$f":"Produktionsanlæg!M495","v":0},{"$f":"Produktionsanlæg!N495","v":0},{"$f":"Produktionsanlæg!O495","v":0},{"$f":"Produktionsanlæg!P495","v":0},{"$f":"Produktionsanlæg!Q495","v":0},{"$f":"Produktionsanlæg!R495","v":0},{"$f":"Produktionsanlæg!S495","v":0},{"$f":"Produktionsanlæg!T495","v":0},{"$f":"Produktionsanlæg!U495","v":0},{"$f":"Produktionsanlæg!V495","v":0},{"$f":"Produktionsanlæg!W495","v":0},{"$f":"Produktionsanlæg!X495","v":0},{"$f":"Produktionsanlæg!Y495","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D495:Y495,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D496","v":0},{"$f":"Produktionsanlæg!E496","v":0},{"$f":"Produktionsanlæg!F496","v":0},{"$f":"Produktionsanlæg!G496","v":0},{"$f":"Produktionsanlæg!H496","v":0},{"$f":"Produktionsanlæg!I496","v":0},{"$f":"Produktionsanlæg!J496","v":0},{"$f":"Produktionsanlæg!K496","v":0},{"$f":"Produktionsanlæg!L496","v":0},{"$f":"Produktionsanlæg!M496","v":0},{"$f":"Produktionsanlæg!N496","v":0},{"$f":"Produktionsanlæg!O496","v":0},{"$f":"Produktionsanlæg!P496","v":0},{"$f":"Produktionsanlæg!Q496","v":0},{"$f":"Produktionsanlæg!R496","v":0},{"$f":"Produktionsanlæg!S496","v":0},{"$f":"Produktionsanlæg!T496","v":0},{"$f":"Produktionsanlæg!U496","v":0},{"$f":"Produktionsanlæg!V496","v":0},{"$f":"Produktionsanlæg!W496","v":0},{"$f":"Produktionsanlæg!X496","v":0},{"$f":"Produktionsanlæg!Y496","v":0},{"$f":"IF(COUNTIF(D496:Y496,\"<>0\")<=1,IF(SUM(D496:Y496)=0,0,(IF(SUM(D496:Y496)>0,IF(SUM(D496:Y496)<400,(1.2675*45967*SUM(D496:Y496)^(-0.4664)),(IF(SUM(D496:Y496)<2000,(39128*SUM(D496:Y496)^(-0.37661)),IF(SUM(D496:Y496)<5000,18893*SUM(D496:Y496)^(-0.28083),IF(SUM(D496:Y496)<100000,29680*SUM(D496:Y496)^(-0.24475),1773.1))))*100/115)*SUM(D496:Y496)*(IF(SUM(D488:Y488)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D496:Y496)),$A$73)","v":0},{"$f":"D496*$Z496","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N496*$Z496","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X496*$Z496","v":0},0,{"$f":"+SUM(AA496:AV496)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA496","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB496","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC496","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD496","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE496","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF496","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG496","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH496","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI496","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ496","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK496","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL496","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM496","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN496","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO496","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP496","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ496","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR496","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS496","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT496","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU496","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV496","v":0},{"$f":"SUM(D496:Y496)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D497","v":0},{"$f":"Produktionsanlæg!E497","v":0},{"$f":"Produktionsanlæg!F497","v":0},{"$f":"Produktionsanlæg!G497","v":0},{"$f":"Produktionsanlæg!H497","v":0},{"$f":"Produktionsanlæg!I497","v":0},{"$f":"Produktionsanlæg!J497","v":0},{"$f":"Produktionsanlæg!K497","v":0},{"$f":"Produktionsanlæg!L497","v":0},{"$f":"Produktionsanlæg!M497","v":0},{"$f":"Produktionsanlæg!N497","v":0},{"$f":"Produktionsanlæg!O497","v":0},{"$f":"Produktionsanlæg!P497","v":0},{"$f":"Produktionsanlæg!Q497","v":0},{"$f":"Produktionsanlæg!R497","v":0},{"$f":"Produktionsanlæg!S497","v":0},{"$f":"Produktionsanlæg!T497","v":0},{"$f":"Produktionsanlæg!U497","v":0},{"$f":"Produktionsanlæg!V497","v":0},{"$f":"Produktionsanlæg!W497","v":0},{"$f":"Produktionsanlæg!X497","v":0},{"$f":"Produktionsanlæg!Y497","v":0},{"$f":"IF(COUNTIF(D497:Y497,\"<>0\")<=1,IF(SUM(D497:Y497)=0,0,(IF(SUM(D497:Y497)>0,IF(SUM(D497:Y497)<400,(1.2675*45967*SUM(D497:Y497)^(-0.4664)),(IF(SUM(D497:Y497)<2000,(39128*SUM(D497:Y497)^(-0.37661)),IF(SUM(D497:Y497)<5000,18893*SUM(D497:Y497)^(-0.28083),IF(SUM(D497:Y497)<100000,29680*SUM(D497:Y497)^(-0.24475),1773.1))))*100/115)*SUM(D497:Y497)*(IF(SUM(D489:Y489)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D497:Y497)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA497:AV497)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA497","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB497","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC497","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD497","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE497","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF497","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG497","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH497","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI497","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ497","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK497","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL497","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM497","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN497","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO497","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP497","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ497","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR497","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS497","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT497","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU497","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV497","v":0},{"$f":"SUM(D497:Y497)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D498","v":0},{"$f":"Produktionsanlæg!E498","v":0},{"$f":"Produktionsanlæg!F498","v":0},{"$f":"Produktionsanlæg!G498","v":0},{"$f":"Produktionsanlæg!H498","v":0},{"$f":"Produktionsanlæg!I498","v":0},{"$f":"Produktionsanlæg!J498","v":0},{"$f":"Produktionsanlæg!K498","v":0},{"$f":"Produktionsanlæg!L498","v":0},{"$f":"Produktionsanlæg!M498","v":0},{"$f":"Produktionsanlæg!N498","v":0},{"$f":"Produktionsanlæg!O498","v":0},{"$f":"Produktionsanlæg!P498","v":0},{"$f":"Produktionsanlæg!Q498","v":0},{"$f":"Produktionsanlæg!R498","v":0},{"$f":"Produktionsanlæg!S498","v":0},{"$f":"Produktionsanlæg!T498","v":0},{"$f":"Produktionsanlæg!U498","v":0},{"$f":"Produktionsanlæg!V498","v":0},{"$f":"Produktionsanlæg!W498","v":0},{"$f":"Produktionsanlæg!X498","v":0},{"$f":"Produktionsanlæg!Y498","v":0},{"$f":"IF(COUNTIF(D498:Y498,\"<>0\")<=1,IF(SUM(D498:Y498)=0,0,(IF(SUM(D498:Y498)>0,IF(SUM(D498:Y498)<400,(1.2675*45967*SUM(D498:Y498)^(-0.4664)),(IF(SUM(D498:Y498)<2000,(39128*SUM(D498:Y498)^(-0.37661)),IF(SUM(D498:Y498)<5000,18893*SUM(D498:Y498)^(-0.28083),IF(SUM(D498:Y498)<100000,29680*SUM(D498:Y498)^(-0.24475),1773.1))))*100/115)*SUM(D498:Y498)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D498:Y498)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA498:AV498)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA498","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB498","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC498","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD498","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE498","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF498","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG498","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH498","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI498","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ498","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK498","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL498","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM498","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN498","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO498","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP498","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ498","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR498","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS498","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT498","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU498","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV498","v":0},{"$f":"SUM(D498:Y498)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D499","v":0},{"$f":"Produktionsanlæg!E499","v":0},{"$f":"Produktionsanlæg!F499","v":0},{"$f":"Produktionsanlæg!G499","v":0},{"$f":"Produktionsanlæg!H499","v":0},{"$f":"Produktionsanlæg!I499","v":0},{"$f":"Produktionsanlæg!J499","v":0},{"$f":"Produktionsanlæg!K499","v":0},{"$f":"Produktionsanlæg!L499","v":0},{"$f":"Produktionsanlæg!M499","v":0},{"$f":"Produktionsanlæg!N499","v":0},{"$f":"Produktionsanlæg!O499","v":0},{"$f":"Produktionsanlæg!P499","v":0},{"$f":"Produktionsanlæg!Q499","v":0},{"$f":"Produktionsanlæg!R499","v":0},{"$f":"Produktionsanlæg!S499","v":0},{"$f":"Produktionsanlæg!T499","v":0},{"$f":"Produktionsanlæg!U499","v":0},{"$f":"Produktionsanlæg!V499","v":0},{"$f":"Produktionsanlæg!W499","v":0},{"$f":"Produktionsanlæg!X499","v":0},{"$f":"Produktionsanlæg!Y499","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D499:Y499,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D500","v":0},{"$f":"Produktionsanlæg!E500","v":0},{"$f":"Produktionsanlæg!F500","v":0},{"$f":"Produktionsanlæg!G500","v":0},{"$f":"Produktionsanlæg!H500","v":0},{"$f":"Produktionsanlæg!I500","v":0},{"$f":"Produktionsanlæg!J500","v":0},{"$f":"Produktionsanlæg!K500","v":0},{"$f":"Produktionsanlæg!L500","v":0},{"$f":"Produktionsanlæg!M500","v":0},{"$f":"Produktionsanlæg!N500","v":0},{"$f":"Produktionsanlæg!O500","v":0},{"$f":"Produktionsanlæg!P500","v":0},{"$f":"Produktionsanlæg!Q500","v":0},{"$f":"Produktionsanlæg!R500","v":0},{"$f":"Produktionsanlæg!S500","v":0},{"$f":"Produktionsanlæg!T500","v":0},{"$f":"Produktionsanlæg!U500","v":0},{"$f":"Produktionsanlæg!V500","v":0},{"$f":"Produktionsanlæg!W500","v":0},{"$f":"Produktionsanlæg!X500","v":0},{"$f":"Produktionsanlæg!Y500","v":0},{"$f":"IF(COUNTIF(D500:Y500,\"<>0\")<=1,IF(SUM(D500:Y500)=0,0,(IF(SUM(D500:Y500)>0,IF(SUM(D500:Y500)<400,(1.2675*45967*SUM(D500:Y500)^(-0.4664)),(IF(SUM(D500:Y500)<2000,(39128*SUM(D500:Y500)^(-0.37661)),IF(SUM(D500:Y500)<5000,18893*SUM(D500:Y500)^(-0.28083),IF(SUM(D500:Y500)<100000,29680*SUM(D500:Y500)^(-0.24475),1773.1))))*100/115)*SUM(D500:Y500)*(0.246),0)*1.15*1.06*0.4)/SUM(D500:Y500)),$A$73)","v":0},{"$f":"D500*$Z500","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N500*$Z500","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X500*$Z500","v":0},{"$f":"Y500*$Z500","v":0},{"$f":"+SUM(AA500:AV500)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA500","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB500","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC500","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD500","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE500","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF500","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG500","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH500","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI500","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ500","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK500","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL500","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM500","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN500","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO500","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP500","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ500","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR500","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS500","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT500","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU500","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV500","v":0},{"$f":"SUM(D500:Y500)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D501","v":0},{"$f":"Produktionsanlæg!E501","v":0},{"$f":"Produktionsanlæg!F501","v":0},{"$f":"Produktionsanlæg!G501","v":0},{"$f":"Produktionsanlæg!H501","v":0},{"$f":"Produktionsanlæg!I501","v":0},{"$f":"Produktionsanlæg!J501","v":0},{"$f":"Produktionsanlæg!K501","v":0},{"$f":"Produktionsanlæg!L501","v":0},{"$f":"Produktionsanlæg!M501","v":0},{"$f":"Produktionsanlæg!N501","v":0},{"$f":"Produktionsanlæg!O501","v":0},{"$f":"Produktionsanlæg!P501","v":0},{"$f":"Produktionsanlæg!Q501","v":0},{"$f":"Produktionsanlæg!R501","v":0},{"$f":"Produktionsanlæg!S501","v":0},{"$f":"Produktionsanlæg!T501","v":0},{"$f":"Produktionsanlæg!U501","v":0},{"$f":"Produktionsanlæg!V501","v":0},{"$f":"Produktionsanlæg!W501","v":0},{"$f":"Produktionsanlæg!X501","v":0},{"$f":"Produktionsanlæg!Y501","v":0},{"$f":"IF(COUNTIF(D501:Y501,\"<>0\")<=1,IF(SUM(D501:Y501)=0,0,(IF(SUM(D501:Y501)>0,IF(SUM(D501:Y501)<400,(1.2675*45967*SUM(D501:Y501)^(-0.4664)),(IF(SUM(D501:Y501)<2000,(39128*SUM(D501:Y501)^(-0.37661)),IF(SUM(D501:Y501)<5000,18893*SUM(D501:Y501)^(-0.28083),IF(SUM(D501:Y501)<100000,29680*SUM(D501:Y501)^(-0.24475),1773.1))))*100/115)*SUM(D501:Y501)*(0.246),0)*1.15*1.06*0.05)/SUM(D501:Y501)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X501*$Z501","v":0},{"$f":"Y501*$Z501","v":0},{"$f":"+SUM(AA501:AV501)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA501","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB501","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC501","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD501","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE501","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF501","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG501","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH501","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI501","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ501","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK501","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL501","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM501","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN501","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO501","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP501","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ501","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR501","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS501","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT501","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU501","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV501","v":0},{"$f":"SUM(D501:Y501)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW503:AW526)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D502:Y502)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D503","v":0},{"$f":"Produktionsanlæg!E503","v":0},{"$f":"Produktionsanlæg!F503","v":0},{"$f":"Produktionsanlæg!G503","v":0},{"$f":"Produktionsanlæg!H503","v":0},{"$f":"Produktionsanlæg!I503","v":0},{"$f":"Produktionsanlæg!J503","v":0},{"$f":"Produktionsanlæg!K503","v":0},{"$f":"Produktionsanlæg!L503","v":0},{"$f":"Produktionsanlæg!M503","v":0},{"$f":"Produktionsanlæg!N503","v":0},{"$f":"Produktionsanlæg!O503","v":0},{"$f":"Produktionsanlæg!P503","v":0},{"$f":"Produktionsanlæg!Q503","v":0},{"$f":"Produktionsanlæg!R503","v":0},{"$f":"Produktionsanlæg!S503","v":0},{"$f":"Produktionsanlæg!T503","v":0},{"$f":"Produktionsanlæg!U503","v":0},{"$f":"Produktionsanlæg!V503","v":0},{"$f":"Produktionsanlæg!W503","v":0},{"$f":"Produktionsanlæg!X503","v":0},{"$f":"Produktionsanlæg!Y503","v":0},{"$f":"IF(COUNTIF(D503:Y503,\"<>0\")<=1,IF(SUM(D503:Y503)=0,0,(IF(SUM(D503:Y503)>0,IF(SUM(D503:Y503)<400,(1.2675*45967*SUM(D503:Y503)^(-0.4664)),(IF(SUM(D503:Y503)<2000,(39128*SUM(D503:Y503)^(-0.37661)),IF(SUM(D503:Y503)<5000,18893*SUM(D503:Y503)^(-0.28083),IF(SUM(D503:Y503)<100000,29680*SUM(D503:Y503)^(-0.24475),1773.1))))*100/115)*SUM(D503:Y503)*(IF(SUM(D486:Y486)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D503:Y503)),$A$73)","v":0},{"$f":"D503*$Z503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA503:AV503)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA503","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB503","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC503","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD503","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE503","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF503","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG503","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH503","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI503","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ503","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK503","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL503","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM503","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN503","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO503","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP503","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ503","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR503","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS503","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT503","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU503","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV503","v":0},{"$f":"SUM(D503:Y503)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D504","v":0},{"$f":"Produktionsanlæg!E504","v":0},{"$f":"Produktionsanlæg!F504","v":0},{"$f":"Produktionsanlæg!G504","v":0},{"$f":"Produktionsanlæg!H504","v":0},{"$f":"Produktionsanlæg!I504","v":0},{"$f":"Produktionsanlæg!J504","v":0},{"$f":"Produktionsanlæg!K504","v":0},{"$f":"Produktionsanlæg!L504","v":0},{"$f":"Produktionsanlæg!M504","v":0},{"$f":"Produktionsanlæg!N504","v":0},{"$f":"Produktionsanlæg!O504","v":0},{"$f":"Produktionsanlæg!P504","v":0},{"$f":"Produktionsanlæg!Q504","v":0},{"$f":"Produktionsanlæg!R504","v":0},{"$f":"Produktionsanlæg!S504","v":0},{"$f":"Produktionsanlæg!T504","v":0},{"$f":"Produktionsanlæg!U504","v":0},{"$f":"Produktionsanlæg!V504","v":0},{"$f":"Produktionsanlæg!W504","v":0},{"$f":"Produktionsanlæg!X504","v":0},{"$f":"Produktionsanlæg!Y504","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D504:Y504,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D505","v":0},{"$f":"Produktionsanlæg!E505","v":0},{"$f":"Produktionsanlæg!F505","v":0},{"$f":"Produktionsanlæg!G505","v":0},{"$f":"Produktionsanlæg!H505","v":0},{"$f":"Produktionsanlæg!I505","v":0},{"$f":"Produktionsanlæg!J505","v":0},{"$f":"Produktionsanlæg!K505","v":0},{"$f":"Produktionsanlæg!L505","v":0},{"$f":"Produktionsanlæg!M505","v":0},{"$f":"Produktionsanlæg!N505","v":0},{"$f":"Produktionsanlæg!O505","v":0},{"$f":"Produktionsanlæg!P505","v":0},{"$f":"Produktionsanlæg!Q505","v":0},{"$f":"Produktionsanlæg!R505","v":0},{"$f":"Produktionsanlæg!S505","v":0},{"$f":"Produktionsanlæg!T505","v":0},{"$f":"Produktionsanlæg!U505","v":0},{"$f":"Produktionsanlæg!V505","v":0},{"$f":"Produktionsanlæg!W505","v":0},{"$f":"Produktionsanlæg!X505","v":0},{"$f":"Produktionsanlæg!Y505","v":0},{"$f":"IF(COUNTIF(D505:Y505,\"<>0\")<=1,IF(SUM(D505:Y505)=0,0,(IF(SUM(D505:Y505)>0,IF(SUM(D505:Y505)<400,(1.2675*45967*SUM(D505:Y505)^(-0.4664)),(IF(SUM(D505:Y505)<2000,(39128*SUM(D505:Y505)^(-0.37661)),IF(SUM(D505:Y505)<5000,18893*SUM(D505:Y505)^(-0.28083),IF(SUM(D505:Y505)<100000,29680*SUM(D505:Y505)^(-0.24475),1773.1))))*100/115)*SUM(D505:Y505)*(IF(SUM(D488:Y488)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D505:Y505)),$A$73)","v":0},{"$f":"D505*$Z505","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N505*$Z505","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X505*$Z505","v":0},0,{"$f":"+SUM(AA505:AV505)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA505","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB505","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC505","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD505","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE505","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF505","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG505","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH505","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI505","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ505","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK505","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL505","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM505","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN505","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO505","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP505","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ505","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR505","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS505","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT505","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU505","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV505","v":0},{"$f":"SUM(D505:Y505)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D506","v":0},{"$f":"Produktionsanlæg!E506","v":0},{"$f":"Produktionsanlæg!F506","v":0},{"$f":"Produktionsanlæg!G506","v":0},{"$f":"Produktionsanlæg!H506","v":0},{"$f":"Produktionsanlæg!I506","v":0},{"$f":"Produktionsanlæg!J506","v":0},{"$f":"Produktionsanlæg!K506","v":0},{"$f":"Produktionsanlæg!L506","v":0},{"$f":"Produktionsanlæg!M506","v":0},{"$f":"Produktionsanlæg!N506","v":0},{"$f":"Produktionsanlæg!O506","v":0},{"$f":"Produktionsanlæg!P506","v":0},{"$f":"Produktionsanlæg!Q506","v":0},{"$f":"Produktionsanlæg!R506","v":0},{"$f":"Produktionsanlæg!S506","v":0},{"$f":"Produktionsanlæg!T506","v":0},{"$f":"Produktionsanlæg!U506","v":0},{"$f":"Produktionsanlæg!V506","v":0},{"$f":"Produktionsanlæg!W506","v":0},{"$f":"Produktionsanlæg!X506","v":0},{"$f":"Produktionsanlæg!Y506","v":0},{"$f":"IF(COUNTIF(D506:Y506,\"<>0\")<=1,IF(SUM(D506:Y506)=0,0,(IF(SUM(D506:Y506)>0,IF(SUM(D506:Y506)<400,(1.2675*45967*SUM(D506:Y506)^(-0.4664)),(IF(SUM(D506:Y506)<2000,(39128*SUM(D506:Y506)^(-0.37661)),IF(SUM(D506:Y506)<5000,18893*SUM(D506:Y506)^(-0.28083),IF(SUM(D506:Y506)<100000,29680*SUM(D506:Y506)^(-0.24475),1773.1))))*100/115)*SUM(D506:Y506)*(IF(SUM(D489:Y489)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D506:Y506)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA506:AV506)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA506","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB506","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC506","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD506","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE506","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF506","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG506","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH506","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI506","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ506","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK506","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL506","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM506","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN506","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO506","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP506","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ506","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR506","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS506","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT506","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU506","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV506","v":0},{"$f":"SUM(D506:Y506)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D507","v":0},{"$f":"Produktionsanlæg!E507","v":0},{"$f":"Produktionsanlæg!F507","v":0},{"$f":"Produktionsanlæg!G507","v":0},{"$f":"Produktionsanlæg!H507","v":0},{"$f":"Produktionsanlæg!I507","v":0},{"$f":"Produktionsanlæg!J507","v":0},{"$f":"Produktionsanlæg!K507","v":0},{"$f":"Produktionsanlæg!L507","v":0},{"$f":"Produktionsanlæg!M507","v":0},{"$f":"Produktionsanlæg!N507","v":0},{"$f":"Produktionsanlæg!O507","v":0},{"$f":"Produktionsanlæg!P507","v":0},{"$f":"Produktionsanlæg!Q507","v":0},{"$f":"Produktionsanlæg!R507","v":0},{"$f":"Produktionsanlæg!S507","v":0},{"$f":"Produktionsanlæg!T507","v":0},{"$f":"Produktionsanlæg!U507","v":0},{"$f":"Produktionsanlæg!V507","v":0},{"$f":"Produktionsanlæg!W507","v":0},{"$f":"Produktionsanlæg!X507","v":0},{"$f":"Produktionsanlæg!Y507","v":0},{"$f":"IF(COUNTIF(D507:Y507,\"<>0\")<=1,IF(SUM(D507:Y507)=0,0,(IF(SUM(D507:Y507)>0,IF(SUM(D507:Y507)<400,(1.2675*45967*SUM(D507:Y507)^(-0.4664)),(IF(SUM(D507:Y507)<2000,(39128*SUM(D507:Y507)^(-0.37661)),IF(SUM(D507:Y507)<5000,18893*SUM(D507:Y507)^(-0.28083),IF(SUM(D507:Y507)<100000,29680*SUM(D507:Y507)^(-0.24475),1773.1))))*100/115)*SUM(D507:Y507)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D507:Y507)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA507:AV507)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA507","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB507","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC507","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD507","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE507","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF507","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG507","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH507","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI507","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ507","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK507","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL507","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM507","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN507","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO507","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP507","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ507","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR507","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS507","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT507","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU507","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV507","v":0},{"$f":"SUM(D507:Y507)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D508","v":0},{"$f":"Produktionsanlæg!E508","v":0},{"$f":"Produktionsanlæg!F508","v":0},{"$f":"Produktionsanlæg!G508","v":0},{"$f":"Produktionsanlæg!H508","v":0},{"$f":"Produktionsanlæg!I508","v":0},{"$f":"Produktionsanlæg!J508","v":0},{"$f":"Produktionsanlæg!K508","v":0},{"$f":"Produktionsanlæg!L508","v":0},{"$f":"Produktionsanlæg!M508","v":0},{"$f":"Produktionsanlæg!N508","v":0},{"$f":"Produktionsanlæg!O508","v":0},{"$f":"Produktionsanlæg!P508","v":0},{"$f":"Produktionsanlæg!Q508","v":0},{"$f":"Produktionsanlæg!R508","v":0},{"$f":"Produktionsanlæg!S508","v":0},{"$f":"Produktionsanlæg!T508","v":0},{"$f":"Produktionsanlæg!U508","v":0},{"$f":"Produktionsanlæg!V508","v":0},{"$f":"Produktionsanlæg!W508","v":0},{"$f":"Produktionsanlæg!X508","v":0},{"$f":"Produktionsanlæg!Y508","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D508:Y508,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D509","v":0},{"$f":"Produktionsanlæg!E509","v":0},{"$f":"Produktionsanlæg!F509","v":0},{"$f":"Produktionsanlæg!G509","v":0},{"$f":"Produktionsanlæg!H509","v":0},{"$f":"Produktionsanlæg!I509","v":0},{"$f":"Produktionsanlæg!J509","v":0},{"$f":"Produktionsanlæg!K509","v":0},{"$f":"Produktionsanlæg!L509","v":0},{"$f":"Produktionsanlæg!M509","v":0},{"$f":"Produktionsanlæg!N509","v":0},{"$f":"Produktionsanlæg!O509","v":0},{"$f":"Produktionsanlæg!P509","v":0},{"$f":"Produktionsanlæg!Q509","v":0},{"$f":"Produktionsanlæg!R509","v":0},{"$f":"Produktionsanlæg!S509","v":0},{"$f":"Produktionsanlæg!T509","v":0},{"$f":"Produktionsanlæg!U509","v":0},{"$f":"Produktionsanlæg!V509","v":0},{"$f":"Produktionsanlæg!W509","v":0},{"$f":"Produktionsanlæg!X509","v":0},{"$f":"Produktionsanlæg!Y509","v":0},{"$f":"IF(COUNTIF(D509:Y509,\"<>0\")<=1,IF(SUM(D509:Y509)=0,0,(IF(SUM(D509:Y509)>0,IF(SUM(D509:Y509)<400,(1.2675*45967*SUM(D509:Y509)^(-0.4664)),(IF(SUM(D509:Y509)<2000,(39128*SUM(D509:Y509)^(-0.37661)),IF(SUM(D509:Y509)<5000,18893*SUM(D509:Y509)^(-0.28083),IF(SUM(D509:Y509)<100000,29680*SUM(D509:Y509)^(-0.24475),1773.1))))*100/115)*SUM(D509:Y509)*0.1638,0)*1.15*1.06*0.4)/SUM(D509:Y509)),$A$73)","v":0},{"$f":"D509*$Z509","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N509*$Z509","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X509*$Z509","v":0},0,{"$f":"+SUM(AA509:AV509)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA509","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB509","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC509","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD509","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE509","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF509","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG509","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH509","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI509","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ509","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK509","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL509","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM509","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN509","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO509","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP509","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ509","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR509","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS509","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT509","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU509","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV509","v":0},{"$f":"SUM(D509:Y509)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D510","v":0},{"$f":"Produktionsanlæg!E510","v":0},{"$f":"Produktionsanlæg!F510","v":0},{"$f":"Produktionsanlæg!G510","v":0},{"$f":"Produktionsanlæg!H510","v":0},{"$f":"Produktionsanlæg!I510","v":0},{"$f":"Produktionsanlæg!J510","v":0},{"$f":"Produktionsanlæg!K510","v":0},{"$f":"Produktionsanlæg!L510","v":0},{"$f":"Produktionsanlæg!M510","v":0},{"$f":"Produktionsanlæg!N510","v":0},{"$f":"Produktionsanlæg!O510","v":0},{"$f":"Produktionsanlæg!P510","v":0},{"$f":"Produktionsanlæg!Q510","v":0},{"$f":"Produktionsanlæg!R510","v":0},{"$f":"Produktionsanlæg!S510","v":0},{"$f":"Produktionsanlæg!T510","v":0},{"$f":"Produktionsanlæg!U510","v":0},{"$f":"Produktionsanlæg!V510","v":0},{"$f":"Produktionsanlæg!W510","v":0},{"$f":"Produktionsanlæg!X510","v":0},{"$f":"Produktionsanlæg!Y510","v":0},{"$f":"IF(COUNTIF(D510:Y510,\"<>0\")<=1,IF(SUM(D510:Y510)=0,0,(IF(SUM(D510:Y510)>0,IF(SUM(D510:Y510)<400,(1.2675*45967*SUM(D510:Y510)^(-0.4664)),(IF(SUM(D510:Y510)<2000,(39128*SUM(D510:Y510)^(-0.37661)),IF(SUM(D510:Y510)<5000,18893*SUM(D510:Y510)^(-0.28083),IF(SUM(D510:Y510)<100000,29680*SUM(D510:Y510)^(-0.24475),1773.1))))*100/115)*SUM(D510:Y510)*0.1638,0)*1.15*1.06*0.05)/SUM(D510:Y510)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA510:AV510)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA510","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB510","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC510","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD510","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE510","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF510","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG510","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH510","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI510","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ510","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK510","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL510","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM510","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN510","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO510","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP510","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ510","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR510","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS510","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT510","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU510","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV510","v":0},{"$f":"SUM(D510:Y510)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D511","v":0},{"$f":"Produktionsanlæg!E511","v":0},{"$f":"Produktionsanlæg!F511","v":0},{"$f":"Produktionsanlæg!G511","v":0},{"$f":"Produktionsanlæg!H511","v":0},{"$f":"Produktionsanlæg!I511","v":0},{"$f":"Produktionsanlæg!J511","v":0},{"$f":"Produktionsanlæg!K511","v":0},{"$f":"Produktionsanlæg!L511","v":0},{"$f":"Produktionsanlæg!M511","v":0},{"$f":"Produktionsanlæg!N511","v":0},{"$f":"Produktionsanlæg!O511","v":0},{"$f":"Produktionsanlæg!P511","v":0},{"$f":"Produktionsanlæg!Q511","v":0},{"$f":"Produktionsanlæg!R511","v":0},{"$f":"Produktionsanlæg!S511","v":0},{"$f":"Produktionsanlæg!T511","v":0},{"$f":"Produktionsanlæg!U511","v":0},{"$f":"Produktionsanlæg!V511","v":0},{"$f":"Produktionsanlæg!W511","v":0},{"$f":"Produktionsanlæg!X511","v":0},{"$f":"Produktionsanlæg!Y511","v":0},{"$f":"IF(COUNTIF(D511:Y511,\"<>0\")<=1,IF(SUM(D511:Y511)=0,0,(IF(SUM(D511:Y511)>0,IF(SUM(D511:Y511)<400,(1.2675*45967*SUM(D511:Y511)^(-0.4664)),(IF(SUM(D511:Y511)<2000,(39128*SUM(D511:Y511)^(-0.37661)),IF(SUM(D511:Y511)<5000,18893*SUM(D511:Y511)^(-0.28083),IF(SUM(D511:Y511)<100000,29680*SUM(D511:Y511)^(-0.24475),1773.1))))*100/115)*SUM(D511:Y511)*(IF(SUM(D507:Y507)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D511:Y511)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA511:AV511)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA511","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB511","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC511","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD511","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE511","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF511","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG511","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH511","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI511","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ511","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK511","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL511","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM511","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN511","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO511","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP511","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ511","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR511","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS511","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT511","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU511","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV511","v":0},{"$f":"SUM(D511:Y511)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D512","v":0},{"$f":"Produktionsanlæg!E512","v":0},{"$f":"Produktionsanlæg!F512","v":0},{"$f":"Produktionsanlæg!G512","v":0},{"$f":"Produktionsanlæg!H512","v":0},{"$f":"Produktionsanlæg!I512","v":0},{"$f":"Produktionsanlæg!J512","v":0},{"$f":"Produktionsanlæg!K512","v":0},{"$f":"Produktionsanlæg!L512","v":0},{"$f":"Produktionsanlæg!M512","v":0},{"$f":"Produktionsanlæg!N512","v":0},{"$f":"Produktionsanlæg!O512","v":0},{"$f":"Produktionsanlæg!P512","v":0},{"$f":"Produktionsanlæg!Q512","v":0},{"$f":"Produktionsanlæg!R512","v":0},{"$f":"Produktionsanlæg!S512","v":0},{"$f":"Produktionsanlæg!T512","v":0},{"$f":"Produktionsanlæg!U512","v":0},{"$f":"Produktionsanlæg!V512","v":0},{"$f":"Produktionsanlæg!W512","v":0},{"$f":"Produktionsanlæg!X512","v":0},{"$f":"Produktionsanlæg!Y512","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D512:Y512,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D513","v":0},{"$f":"Produktionsanlæg!E513","v":0},{"$f":"Produktionsanlæg!F513","v":0},{"$f":"Produktionsanlæg!G513","v":0},{"$f":"Produktionsanlæg!H513","v":0},{"$f":"Produktionsanlæg!I513","v":0},{"$f":"Produktionsanlæg!J513","v":0},{"$f":"Produktionsanlæg!K513","v":0},{"$f":"Produktionsanlæg!L513","v":0},{"$f":"Produktionsanlæg!M513","v":0},{"$f":"Produktionsanlæg!N513","v":0},{"$f":"Produktionsanlæg!O513","v":0},{"$f":"Produktionsanlæg!P513","v":0},{"$f":"Produktionsanlæg!Q513","v":0},{"$f":"Produktionsanlæg!R513","v":0},{"$f":"Produktionsanlæg!S513","v":0},{"$f":"Produktionsanlæg!T513","v":0},{"$f":"Produktionsanlæg!U513","v":0},{"$f":"Produktionsanlæg!V513","v":0},{"$f":"Produktionsanlæg!W513","v":0},{"$f":"Produktionsanlæg!X513","v":0},{"$f":"Produktionsanlæg!Y513","v":0},{"$f":"IF(COUNTIF(D513:Y513,\"<>0\")<=1,IF(SUM(D513:Y513)=0,0,(IF(SUM(D513:Y513)>0,IF(SUM(D513:Y513)<400,(1.2675*45967*SUM(D513:Y513)^(-0.4664)),(IF(SUM(D513:Y513)<2000,(39128*SUM(D513:Y513)^(-0.37661)),IF(SUM(D513:Y513)<5000,18893*SUM(D513:Y513)^(-0.28083),IF(SUM(D513:Y513)<100000,29680*SUM(D513:Y513)^(-0.24475),1773.1))))*100/115)*SUM(D513:Y513)*(IF(SUM(D509:Y509)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D513:Y513)),$A$73)","v":0},{"$f":"D513*$Z513","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N513*$Z513","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X513*$Z513","v":0},0,{"$f":"+SUM(AA513:AV513)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA513","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB513","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC513","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD513","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE513","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF513","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG513","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH513","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI513","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ513","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK513","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL513","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM513","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN513","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO513","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP513","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ513","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR513","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS513","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT513","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU513","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV513","v":0},{"$f":"SUM(D513:Y513)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D514","v":0},{"$f":"Produktionsanlæg!E514","v":0},{"$f":"Produktionsanlæg!F514","v":0},{"$f":"Produktionsanlæg!G514","v":0},{"$f":"Produktionsanlæg!H514","v":0},{"$f":"Produktionsanlæg!I514","v":0},{"$f":"Produktionsanlæg!J514","v":0},{"$f":"Produktionsanlæg!K514","v":0},{"$f":"Produktionsanlæg!L514","v":0},{"$f":"Produktionsanlæg!M514","v":0},{"$f":"Produktionsanlæg!N514","v":0},{"$f":"Produktionsanlæg!O514","v":0},{"$f":"Produktionsanlæg!P514","v":0},{"$f":"Produktionsanlæg!Q514","v":0},{"$f":"Produktionsanlæg!R514","v":0},{"$f":"Produktionsanlæg!S514","v":0},{"$f":"Produktionsanlæg!T514","v":0},{"$f":"Produktionsanlæg!U514","v":0},{"$f":"Produktionsanlæg!V514","v":0},{"$f":"Produktionsanlæg!W514","v":0},{"$f":"Produktionsanlæg!X514","v":0},{"$f":"Produktionsanlæg!Y514","v":0},{"$f":"IF(COUNTIF(D514:Y514,\"<>0\")<=1,IF(SUM(D514:Y514)=0,0,(IF(SUM(D514:Y514)>0,IF(SUM(D514:Y514)<400,(1.2675*45967*SUM(D514:Y514)^(-0.4664)),(IF(SUM(D514:Y514)<2000,(39128*SUM(D514:Y514)^(-0.37661)),IF(SUM(D514:Y514)<5000,18893*SUM(D514:Y514)^(-0.28083),IF(SUM(D514:Y514)<100000,29680*SUM(D514:Y514)^(-0.24475),1773.1))))*100/115)*SUM(D514:Y514)*(IF(SUM(D510:Y510)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D514:Y514)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA514:AV514)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA514","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB514","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC514","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD514","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE514","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF514","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG514","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH514","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI514","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ514","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK514","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL514","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM514","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN514","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO514","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP514","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ514","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR514","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS514","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT514","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU514","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV514","v":0},{"$f":"SUM(D514:Y514)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D515","v":0},{"$f":"Produktionsanlæg!E515","v":0},{"$f":"Produktionsanlæg!F515","v":0},{"$f":"Produktionsanlæg!G515","v":0},{"$f":"Produktionsanlæg!H515","v":0},{"$f":"Produktionsanlæg!I515","v":0},{"$f":"Produktionsanlæg!J515","v":0},{"$f":"Produktionsanlæg!K515","v":0},{"$f":"Produktionsanlæg!L515","v":0},{"$f":"Produktionsanlæg!M515","v":0},{"$f":"Produktionsanlæg!N515","v":0},{"$f":"Produktionsanlæg!O515","v":0},{"$f":"Produktionsanlæg!P515","v":0},{"$f":"Produktionsanlæg!Q515","v":0},{"$f":"Produktionsanlæg!R515","v":0},{"$f":"Produktionsanlæg!S515","v":0},{"$f":"Produktionsanlæg!T515","v":0},{"$f":"Produktionsanlæg!U515","v":0},{"$f":"Produktionsanlæg!V515","v":0},{"$f":"Produktionsanlæg!W515","v":0},{"$f":"Produktionsanlæg!X515","v":0},{"$f":"Produktionsanlæg!Y515","v":0},{"$f":"IF(COUNTIF(D515:Y515,\"<>0\")<=1,IF(SUM(D515:Y515)=0,0,(IF(SUM(D515:Y515)>0,IF(SUM(D515:Y515)<400,(1.2675*45967*SUM(D515:Y515)^(-0.4664)),(IF(SUM(D515:Y515)<2000,(39128*SUM(D515:Y515)^(-0.37661)),IF(SUM(D515:Y515)<5000,18893*SUM(D515:Y515)^(-0.28083),IF(SUM(D515:Y515)<100000,29680*SUM(D515:Y515)^(-0.24475),1773.1))))*100/115)*SUM(D515:Y515)*(IF(SUM(D507:Y507)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D515:Y515)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA515:AV515)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA515","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB515","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC515","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD515","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE515","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF515","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG515","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH515","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI515","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ515","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK515","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL515","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM515","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN515","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO515","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP515","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ515","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR515","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS515","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT515","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU515","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV515","v":0},{"$f":"SUM(D515:Y515)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D516","v":0},{"$f":"Produktionsanlæg!E516","v":0},{"$f":"Produktionsanlæg!F516","v":0},{"$f":"Produktionsanlæg!G516","v":0},{"$f":"Produktionsanlæg!H516","v":0},{"$f":"Produktionsanlæg!I516","v":0},{"$f":"Produktionsanlæg!J516","v":0},{"$f":"Produktionsanlæg!K516","v":0},{"$f":"Produktionsanlæg!L516","v":0},{"$f":"Produktionsanlæg!M516","v":0},{"$f":"Produktionsanlæg!N516","v":0},{"$f":"Produktionsanlæg!O516","v":0},{"$f":"Produktionsanlæg!P516","v":0},{"$f":"Produktionsanlæg!Q516","v":0},{"$f":"Produktionsanlæg!R516","v":0},{"$f":"Produktionsanlæg!S516","v":0},{"$f":"Produktionsanlæg!T516","v":0},{"$f":"Produktionsanlæg!U516","v":0},{"$f":"Produktionsanlæg!V516","v":0},{"$f":"Produktionsanlæg!W516","v":0},{"$f":"Produktionsanlæg!X516","v":0},{"$f":"Produktionsanlæg!Y516","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D516:Y516,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D517","v":0},{"$f":"Produktionsanlæg!E517","v":0},{"$f":"Produktionsanlæg!F517","v":0},{"$f":"Produktionsanlæg!G517","v":0},{"$f":"Produktionsanlæg!H517","v":0},{"$f":"Produktionsanlæg!I517","v":0},{"$f":"Produktionsanlæg!J517","v":0},{"$f":"Produktionsanlæg!K517","v":0},{"$f":"Produktionsanlæg!L517","v":0},{"$f":"Produktionsanlæg!M517","v":0},{"$f":"Produktionsanlæg!N517","v":0},{"$f":"Produktionsanlæg!O517","v":0},{"$f":"Produktionsanlæg!P517","v":0},{"$f":"Produktionsanlæg!Q517","v":0},{"$f":"Produktionsanlæg!R517","v":0},{"$f":"Produktionsanlæg!S517","v":0},{"$f":"Produktionsanlæg!T517","v":0},{"$f":"Produktionsanlæg!U517","v":0},{"$f":"Produktionsanlæg!V517","v":0},{"$f":"Produktionsanlæg!W517","v":0},{"$f":"Produktionsanlæg!X517","v":0},{"$f":"Produktionsanlæg!Y517","v":0},{"$f":"IF(COUNTIF(D517:Y517,\"<>0\")<=1,IF(SUM(D517:Y517)=0,0,(IF(SUM(D517:Y517)>0,IF(SUM(D517:Y517)<400,(1.2675*45967*SUM(D517:Y517)^(-0.4664)),(IF(SUM(D517:Y517)<2000,(39128*SUM(D517:Y517)^(-0.37661)),IF(SUM(D517:Y517)<5000,18893*SUM(D517:Y517)^(-0.28083),IF(SUM(D517:Y517)<100000,29680*SUM(D517:Y517)^(-0.24475),1773.1))))*100/115)*SUM(D517:Y517)*(IF(SUM(D509:Y509)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D517:Y517)),$A$73)","v":0},{"$f":"D517*$Z517","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N517*$Z517","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X517*$Z517","v":0},0,{"$f":"+SUM(AA517:AV517)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA517","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB517","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC517","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD517","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE517","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF517","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG517","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH517","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI517","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ517","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK517","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL517","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM517","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN517","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO517","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP517","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ517","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR517","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS517","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT517","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU517","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV517","v":0},{"$f":"SUM(D517:Y517)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D518","v":0},{"$f":"Produktionsanlæg!E518","v":0},{"$f":"Produktionsanlæg!F518","v":0},{"$f":"Produktionsanlæg!G518","v":0},{"$f":"Produktionsanlæg!H518","v":0},{"$f":"Produktionsanlæg!I518","v":0},{"$f":"Produktionsanlæg!J518","v":0},{"$f":"Produktionsanlæg!K518","v":0},{"$f":"Produktionsanlæg!L518","v":0},{"$f":"Produktionsanlæg!M518","v":0},{"$f":"Produktionsanlæg!N518","v":0},{"$f":"Produktionsanlæg!O518","v":0},{"$f":"Produktionsanlæg!P518","v":0},{"$f":"Produktionsanlæg!Q518","v":0},{"$f":"Produktionsanlæg!R518","v":0},{"$f":"Produktionsanlæg!S518","v":0},{"$f":"Produktionsanlæg!T518","v":0},{"$f":"Produktionsanlæg!U518","v":0},{"$f":"Produktionsanlæg!V518","v":0},{"$f":"Produktionsanlæg!W518","v":0},{"$f":"Produktionsanlæg!X518","v":0},{"$f":"Produktionsanlæg!Y518","v":0},{"$f":"IF(COUNTIF(D518:Y518,\"<>0\")<=1,IF(SUM(D518:Y518)=0,0,(IF(SUM(D518:Y518)>0,IF(SUM(D518:Y518)<400,(1.2675*45967*SUM(D518:Y518)^(-0.4664)),(IF(SUM(D518:Y518)<2000,(39128*SUM(D518:Y518)^(-0.37661)),IF(SUM(D518:Y518)<5000,18893*SUM(D518:Y518)^(-0.28083),IF(SUM(D518:Y518)<100000,29680*SUM(D518:Y518)^(-0.24475),1773.1))))*100/115)*SUM(D518:Y518)*(IF(SUM(D510:Y510)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D518:Y518)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA518:AV518)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA518","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB518","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC518","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD518","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE518","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF518","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG518","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH518","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI518","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ518","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK518","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL518","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM518","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN518","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO518","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP518","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ518","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR518","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS518","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT518","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU518","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV518","v":0},{"$f":"SUM(D518:Y518)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D519","v":0},{"$f":"Produktionsanlæg!E519","v":0},{"$f":"Produktionsanlæg!F519","v":0},{"$f":"Produktionsanlæg!G519","v":0},{"$f":"Produktionsanlæg!H519","v":0},{"$f":"Produktionsanlæg!I519","v":0},{"$f":"Produktionsanlæg!J519","v":0},{"$f":"Produktionsanlæg!K519","v":0},{"$f":"Produktionsanlæg!L519","v":0},{"$f":"Produktionsanlæg!M519","v":0},{"$f":"Produktionsanlæg!N519","v":0},{"$f":"Produktionsanlæg!O519","v":0},{"$f":"Produktionsanlæg!P519","v":0},{"$f":"Produktionsanlæg!Q519","v":0},{"$f":"Produktionsanlæg!R519","v":0},{"$f":"Produktionsanlæg!S519","v":0},{"$f":"Produktionsanlæg!T519","v":0},{"$f":"Produktionsanlæg!U519","v":0},{"$f":"Produktionsanlæg!V519","v":0},{"$f":"Produktionsanlæg!W519","v":0},{"$f":"Produktionsanlæg!X519","v":0},{"$f":"Produktionsanlæg!Y519","v":0},{"$f":"IF(COUNTIF(D519:Y519,\"<>0\")<=1,IF(SUM(D519:Y519)=0,0,(IF(SUM(D519:Y519)>0,IF(SUM(D519:Y519)<400,(1.2675*45967*SUM(D519:Y519)^(-0.4664)),(IF(SUM(D519:Y519)<2000,(39128*SUM(D519:Y519)^(-0.37661)),IF(SUM(D519:Y519)<5000,18893*SUM(D519:Y519)^(-0.28083),IF(SUM(D519:Y519)<100000,29680*SUM(D519:Y519)^(-0.24475),1773.1))))*100/115)*SUM(D519:Y519)*(IF(SUM(D507:Y507)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D519:Y519)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA519:AV519)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA519","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB519","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC519","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD519","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE519","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF519","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG519","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH519","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI519","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ519","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK519","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL519","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM519","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN519","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO519","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP519","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ519","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR519","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS519","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT519","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU519","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV519","v":0},{"$f":"SUM(D519:Y519)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D520","v":0},{"$f":"Produktionsanlæg!E520","v":0},{"$f":"Produktionsanlæg!F520","v":0},{"$f":"Produktionsanlæg!G520","v":0},{"$f":"Produktionsanlæg!H520","v":0},{"$f":"Produktionsanlæg!I520","v":0},{"$f":"Produktionsanlæg!J520","v":0},{"$f":"Produktionsanlæg!K520","v":0},{"$f":"Produktionsanlæg!L520","v":0},{"$f":"Produktionsanlæg!M520","v":0},{"$f":"Produktionsanlæg!N520","v":0},{"$f":"Produktionsanlæg!O520","v":0},{"$f":"Produktionsanlæg!P520","v":0},{"$f":"Produktionsanlæg!Q520","v":0},{"$f":"Produktionsanlæg!R520","v":0},{"$f":"Produktionsanlæg!S520","v":0},{"$f":"Produktionsanlæg!T520","v":0},{"$f":"Produktionsanlæg!U520","v":0},{"$f":"Produktionsanlæg!V520","v":0},{"$f":"Produktionsanlæg!W520","v":0},{"$f":"Produktionsanlæg!X520","v":0},{"$f":"Produktionsanlæg!Y520","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D520:Y520,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D521","v":0},{"$f":"Produktionsanlæg!E521","v":0},{"$f":"Produktionsanlæg!F521","v":0},{"$f":"Produktionsanlæg!G521","v":0},{"$f":"Produktionsanlæg!H521","v":0},{"$f":"Produktionsanlæg!I521","v":0},{"$f":"Produktionsanlæg!J521","v":0},{"$f":"Produktionsanlæg!K521","v":0},{"$f":"Produktionsanlæg!L521","v":0},{"$f":"Produktionsanlæg!M521","v":0},{"$f":"Produktionsanlæg!N521","v":0},{"$f":"Produktionsanlæg!O521","v":0},{"$f":"Produktionsanlæg!P521","v":0},{"$f":"Produktionsanlæg!Q521","v":0},{"$f":"Produktionsanlæg!R521","v":0},{"$f":"Produktionsanlæg!S521","v":0},{"$f":"Produktionsanlæg!T521","v":0},{"$f":"Produktionsanlæg!U521","v":0},{"$f":"Produktionsanlæg!V521","v":0},{"$f":"Produktionsanlæg!W521","v":0},{"$f":"Produktionsanlæg!X521","v":0},{"$f":"Produktionsanlæg!Y521","v":0},{"$f":"IF(COUNTIF(D521:Y521,\"<>0\")<=1,IF(SUM(D521:Y521)=0,0,(IF(SUM(D521:Y521)>0,IF(SUM(D521:Y521)<400,(1.2675*45967*SUM(D521:Y521)^(-0.4664)),(IF(SUM(D521:Y521)<2000,(39128*SUM(D521:Y521)^(-0.37661)),IF(SUM(D521:Y521)<5000,18893*SUM(D521:Y521)^(-0.28083),IF(SUM(D521:Y521)<100000,29680*SUM(D521:Y521)^(-0.24475),1773.1))))*100/115)*SUM(D521:Y521)*(IF(SUM(D509:Y509)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D521:Y521)),$A$73)","v":0},{"$f":"D521*$Z521","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N521*$Z521","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X521*$Z521","v":0},0,{"$f":"+SUM(AA521:AV521)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA521","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB521","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC521","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD521","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE521","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF521","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG521","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH521","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI521","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ521","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK521","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL521","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM521","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN521","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO521","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP521","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ521","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR521","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS521","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT521","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU521","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV521","v":0},{"$f":"SUM(D521:Y521)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D522","v":0},{"$f":"Produktionsanlæg!E522","v":0},{"$f":"Produktionsanlæg!F522","v":0},{"$f":"Produktionsanlæg!G522","v":0},{"$f":"Produktionsanlæg!H522","v":0},{"$f":"Produktionsanlæg!I522","v":0},{"$f":"Produktionsanlæg!J522","v":0},{"$f":"Produktionsanlæg!K522","v":0},{"$f":"Produktionsanlæg!L522","v":0},{"$f":"Produktionsanlæg!M522","v":0},{"$f":"Produktionsanlæg!N522","v":0},{"$f":"Produktionsanlæg!O522","v":0},{"$f":"Produktionsanlæg!P522","v":0},{"$f":"Produktionsanlæg!Q522","v":0},{"$f":"Produktionsanlæg!R522","v":0},{"$f":"Produktionsanlæg!S522","v":0},{"$f":"Produktionsanlæg!T522","v":0},{"$f":"Produktionsanlæg!U522","v":0},{"$f":"Produktionsanlæg!V522","v":0},{"$f":"Produktionsanlæg!W522","v":0},{"$f":"Produktionsanlæg!X522","v":0},{"$f":"Produktionsanlæg!Y522","v":0},{"$f":"IF(COUNTIF(D522:Y522,\"<>0\")<=1,IF(SUM(D522:Y522)=0,0,(IF(SUM(D522:Y522)>0,IF(SUM(D522:Y522)<400,(1.2675*45967*SUM(D522:Y522)^(-0.4664)),(IF(SUM(D522:Y522)<2000,(39128*SUM(D522:Y522)^(-0.37661)),IF(SUM(D522:Y522)<5000,18893*SUM(D522:Y522)^(-0.28083),IF(SUM(D522:Y522)<100000,29680*SUM(D522:Y522)^(-0.24475),1773.1))))*100/115)*SUM(D522:Y522)*(IF(SUM(D510:Y510)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D522:Y522)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA522:AV522)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA522","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB522","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC522","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD522","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE522","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF522","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG522","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH522","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI522","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ522","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK522","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL522","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM522","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN522","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO522","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP522","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ522","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR522","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS522","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT522","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU522","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV522","v":0},{"$f":"SUM(D522:Y522)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D523","v":0},{"$f":"Produktionsanlæg!E523","v":0},{"$f":"Produktionsanlæg!F523","v":0},{"$f":"Produktionsanlæg!G523","v":0},{"$f":"Produktionsanlæg!H523","v":0},{"$f":"Produktionsanlæg!I523","v":0},{"$f":"Produktionsanlæg!J523","v":0},{"$f":"Produktionsanlæg!K523","v":0},{"$f":"Produktionsanlæg!L523","v":0},{"$f":"Produktionsanlæg!M523","v":0},{"$f":"Produktionsanlæg!N523","v":0},{"$f":"Produktionsanlæg!O523","v":0},{"$f":"Produktionsanlæg!P523","v":0},{"$f":"Produktionsanlæg!Q523","v":0},{"$f":"Produktionsanlæg!R523","v":0},{"$f":"Produktionsanlæg!S523","v":0},{"$f":"Produktionsanlæg!T523","v":0},{"$f":"Produktionsanlæg!U523","v":0},{"$f":"Produktionsanlæg!V523","v":0},{"$f":"Produktionsanlæg!W523","v":0},{"$f":"Produktionsanlæg!X523","v":0},{"$f":"Produktionsanlæg!Y523","v":0},{"$f":"IF(COUNTIF(D523:Y523,\"<>0\")<=1,IF(SUM(D523:Y523)=0,0,(IF(SUM(D523:Y523)>0,IF(SUM(D523:Y523)<400,(1.2675*45967*SUM(D523:Y523)^(-0.4664)),(IF(SUM(D523:Y523)<2000,(39128*SUM(D523:Y523)^(-0.37661)),IF(SUM(D523:Y523)<5000,18893*SUM(D523:Y523)^(-0.28083),IF(SUM(D523:Y523)<100000,29680*SUM(D523:Y523)^(-0.24475),1773.1))))*100/115)*SUM(D523:Y523)*(IF(SUM(D507:Y507)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D523:Y523)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA523:AV523)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA523","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB523","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC523","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD523","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE523","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF523","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG523","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH523","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI523","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ523","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK523","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL523","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM523","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN523","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO523","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP523","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ523","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR523","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS523","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT523","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU523","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV523","v":0},{"$f":"SUM(D523:Y523)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D524","v":0},{"$f":"Produktionsanlæg!E524","v":0},{"$f":"Produktionsanlæg!F524","v":0},{"$f":"Produktionsanlæg!G524","v":0},{"$f":"Produktionsanlæg!H524","v":0},{"$f":"Produktionsanlæg!I524","v":0},{"$f":"Produktionsanlæg!J524","v":0},{"$f":"Produktionsanlæg!K524","v":0},{"$f":"Produktionsanlæg!L524","v":0},{"$f":"Produktionsanlæg!M524","v":0},{"$f":"Produktionsanlæg!N524","v":0},{"$f":"Produktionsanlæg!O524","v":0},{"$f":"Produktionsanlæg!P524","v":0},{"$f":"Produktionsanlæg!Q524","v":0},{"$f":"Produktionsanlæg!R524","v":0},{"$f":"Produktionsanlæg!S524","v":0},{"$f":"Produktionsanlæg!T524","v":0},{"$f":"Produktionsanlæg!U524","v":0},{"$f":"Produktionsanlæg!V524","v":0},{"$f":"Produktionsanlæg!W524","v":0},{"$f":"Produktionsanlæg!X524","v":0},{"$f":"Produktionsanlæg!Y524","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D524:Y524,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D525","v":0},{"$f":"Produktionsanlæg!E525","v":0},{"$f":"Produktionsanlæg!F525","v":0},{"$f":"Produktionsanlæg!G525","v":0},{"$f":"Produktionsanlæg!H525","v":0},{"$f":"Produktionsanlæg!I525","v":0},{"$f":"Produktionsanlæg!J525","v":0},{"$f":"Produktionsanlæg!K525","v":0},{"$f":"Produktionsanlæg!L525","v":0},{"$f":"Produktionsanlæg!M525","v":0},{"$f":"Produktionsanlæg!N525","v":0},{"$f":"Produktionsanlæg!O525","v":0},{"$f":"Produktionsanlæg!P525","v":0},{"$f":"Produktionsanlæg!Q525","v":0},{"$f":"Produktionsanlæg!R525","v":0},{"$f":"Produktionsanlæg!S525","v":0},{"$f":"Produktionsanlæg!T525","v":0},{"$f":"Produktionsanlæg!U525","v":0},{"$f":"Produktionsanlæg!V525","v":0},{"$f":"Produktionsanlæg!W525","v":0},{"$f":"Produktionsanlæg!X525","v":0},{"$f":"Produktionsanlæg!Y525","v":0},{"$f":"IF(COUNTIF(D525:Y525,\"<>0\")<=1,IF(SUM(D525:Y525)=0,0,(IF(SUM(D525:Y525)>0,IF(SUM(D525:Y525)<400,(1.2675*45967*SUM(D525:Y525)^(-0.4664)),(IF(SUM(D525:Y525)<2000,(39128*SUM(D525:Y525)^(-0.37661)),IF(SUM(D525:Y525)<5000,18893*SUM(D525:Y525)^(-0.28083),IF(SUM(D525:Y525)<100000,29680*SUM(D525:Y525)^(-0.24475),1773.1))))*100/115)*SUM(D525:Y525)*(IF(SUM(D509:Y509)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D525:Y525)),$A$73)","v":0},{"$f":"D525*$Z525","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N525*$Z525","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X525*$Z525","v":0},{"$f":"Y525*$Z525","v":0},{"$f":"+SUM(AA525:AV525)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA525","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB525","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC525","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD525","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE525","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF525","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG525","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH525","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI525","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ525","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK525","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL525","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM525","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN525","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO525","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP525","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ525","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR525","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS525","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT525","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU525","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV525","v":0},{"$f":"SUM(D525:Y525)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D526","v":0},{"$f":"Produktionsanlæg!E526","v":0},{"$f":"Produktionsanlæg!F526","v":0},{"$f":"Produktionsanlæg!G526","v":0},{"$f":"Produktionsanlæg!H526","v":0},{"$f":"Produktionsanlæg!I526","v":0},{"$f":"Produktionsanlæg!J526","v":0},{"$f":"Produktionsanlæg!K526","v":0},{"$f":"Produktionsanlæg!L526","v":0},{"$f":"Produktionsanlæg!M526","v":0},{"$f":"Produktionsanlæg!N526","v":0},{"$f":"Produktionsanlæg!O526","v":0},{"$f":"Produktionsanlæg!P526","v":0},{"$f":"Produktionsanlæg!Q526","v":0},{"$f":"Produktionsanlæg!R526","v":0},{"$f":"Produktionsanlæg!S526","v":0},{"$f":"Produktionsanlæg!T526","v":0},{"$f":"Produktionsanlæg!U526","v":0},{"$f":"Produktionsanlæg!V526","v":0},{"$f":"Produktionsanlæg!W526","v":0},{"$f":"Produktionsanlæg!X526","v":0},{"$f":"Produktionsanlæg!Y526","v":0},{"$f":"IF(COUNTIF(D526:Y526,\"<>0\")<=1,IF(SUM(D526:Y526)=0,0,(IF(SUM(D526:Y526)>0,IF(SUM(D526:Y526)<400,(1.2675*45967*SUM(D526:Y526)^(-0.4664)),(IF(SUM(D526:Y526)<2000,(39128*SUM(D526:Y526)^(-0.37661)),IF(SUM(D526:Y526)<5000,18893*SUM(D526:Y526)^(-0.28083),IF(SUM(D526:Y526)<100000,29680*SUM(D526:Y526)^(-0.24475),1773.1))))*100/115)*SUM(D526:Y526)*(IF(SUM(D510:Y510)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D526:Y526)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X526*$Z526","v":0},{"$f":"Y526*$Z526","v":0},{"$f":"+SUM(AA526:AV526)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA526","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB526","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC526","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD526","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE526","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF526","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG526","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH526","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI526","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ526","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK526","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL526","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM526","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN526","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO526","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP526","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ526","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR526","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS526","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT526","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU526","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV526","v":0},{"$f":"SUM(D526:Y526)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW528:AW539)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D527:Y527)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D528","v":0},{"$f":"Produktionsanlæg!E528","v":0},{"$f":"Produktionsanlæg!F528","v":0},{"$f":"Produktionsanlæg!G528","v":0},{"$f":"Produktionsanlæg!H528","v":0},{"$f":"Produktionsanlæg!I528","v":0},{"$f":"Produktionsanlæg!J528","v":0},{"$f":"Produktionsanlæg!K528","v":0},{"$f":"Produktionsanlæg!L528","v":0},{"$f":"Produktionsanlæg!M528","v":0},{"$f":"Produktionsanlæg!N528","v":0},{"$f":"Produktionsanlæg!O528","v":0},{"$f":"Produktionsanlæg!P528","v":0},{"$f":"Produktionsanlæg!Q528","v":0},{"$f":"Produktionsanlæg!R528","v":0},{"$f":"Produktionsanlæg!S528","v":0},{"$f":"Produktionsanlæg!T528","v":0},{"$f":"Produktionsanlæg!U528","v":0},{"$f":"Produktionsanlæg!V528","v":0},{"$f":"Produktionsanlæg!W528","v":0},{"$f":"Produktionsanlæg!X528","v":0},{"$f":"Produktionsanlæg!Y528","v":0},{"$f":"IF(COUNTIF(D528:Y528,\"<>0\")<=1,IF(SUM(D528:Y528)=0,0,(IF(SUM(D528:Y528)>0,IF(SUM(D528:Y528)<400,(1.2675*45967*SUM(D528:Y528)^(-0.4664)),(IF(SUM(D528:Y528)<2000,(39128*SUM(D528:Y528)^(-0.37661)),IF(SUM(D528:Y528)<5000,18893*SUM(D528:Y528)^(-0.28083),IF(SUM(D528:Y528)<100000,29680*SUM(D528:Y528)^(-0.24475),1773.1))))*100/115)*SUM(D528:Y528)*(IF(SUM(D507:Y507)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D528:Y528)),$A$73)","v":0},{"$f":"D528*$Z528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA528:AV528)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA528","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB528","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC528","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD528","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE528","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF528","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG528","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH528","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI528","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ528","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK528","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL528","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM528","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN528","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO528","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP528","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ528","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR528","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS528","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT528","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU528","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV528","v":0},{"$f":"SUM(D528:Y528)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D529","v":0},{"$f":"Produktionsanlæg!E529","v":0},{"$f":"Produktionsanlæg!F529","v":0},{"$f":"Produktionsanlæg!G529","v":0},{"$f":"Produktionsanlæg!H529","v":0},{"$f":"Produktionsanlæg!I529","v":0},{"$f":"Produktionsanlæg!J529","v":0},{"$f":"Produktionsanlæg!K529","v":0},{"$f":"Produktionsanlæg!L529","v":0},{"$f":"Produktionsanlæg!M529","v":0},{"$f":"Produktionsanlæg!N529","v":0},{"$f":"Produktionsanlæg!O529","v":0},{"$f":"Produktionsanlæg!P529","v":0},{"$f":"Produktionsanlæg!Q529","v":0},{"$f":"Produktionsanlæg!R529","v":0},{"$f":"Produktionsanlæg!S529","v":0},{"$f":"Produktionsanlæg!T529","v":0},{"$f":"Produktionsanlæg!U529","v":0},{"$f":"Produktionsanlæg!V529","v":0},{"$f":"Produktionsanlæg!W529","v":0},{"$f":"Produktionsanlæg!X529","v":0},{"$f":"Produktionsanlæg!Y529","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D529:Y529,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D530","v":0},{"$f":"Produktionsanlæg!E530","v":0},{"$f":"Produktionsanlæg!F530","v":0},{"$f":"Produktionsanlæg!G530","v":0},{"$f":"Produktionsanlæg!H530","v":0},{"$f":"Produktionsanlæg!I530","v":0},{"$f":"Produktionsanlæg!J530","v":0},{"$f":"Produktionsanlæg!K530","v":0},{"$f":"Produktionsanlæg!L530","v":0},{"$f":"Produktionsanlæg!M530","v":0},{"$f":"Produktionsanlæg!N530","v":0},{"$f":"Produktionsanlæg!O530","v":0},{"$f":"Produktionsanlæg!P530","v":0},{"$f":"Produktionsanlæg!Q530","v":0},{"$f":"Produktionsanlæg!R530","v":0},{"$f":"Produktionsanlæg!S530","v":0},{"$f":"Produktionsanlæg!T530","v":0},{"$f":"Produktionsanlæg!U530","v":0},{"$f":"Produktionsanlæg!V530","v":0},{"$f":"Produktionsanlæg!W530","v":0},{"$f":"Produktionsanlæg!X530","v":0},{"$f":"Produktionsanlæg!Y530","v":0},{"$f":"IF(COUNTIF(D530:Y530,\"<>0\")<=1,IF(SUM(D530:Y530)=0,0,(IF(SUM(D530:Y530)>0,IF(SUM(D530:Y530)<400,(1.2675*45967*SUM(D530:Y530)^(-0.4664)),(IF(SUM(D530:Y530)<2000,(39128*SUM(D530:Y530)^(-0.37661)),IF(SUM(D530:Y530)<5000,18893*SUM(D530:Y530)^(-0.28083),IF(SUM(D530:Y530)<100000,29680*SUM(D530:Y530)^(-0.24475),1773.1))))*100/115)*SUM(D530:Y530)*(IF(SUM(D509:Y509)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D530:Y530)),$A$73)","v":0},{"$f":"D530*$Z530","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N530*$Z530","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X530*$Z530","v":0},0,{"$f":"+SUM(AA530:AV530)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA530","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB530","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC530","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD530","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE530","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF530","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG530","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH530","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI530","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ530","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK530","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL530","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM530","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN530","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO530","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP530","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ530","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR530","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS530","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT530","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU530","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV530","v":0},{"$f":"SUM(D530:Y530)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D531","v":0},{"$f":"Produktionsanlæg!E531","v":0},{"$f":"Produktionsanlæg!F531","v":0},{"$f":"Produktionsanlæg!G531","v":0},{"$f":"Produktionsanlæg!H531","v":0},{"$f":"Produktionsanlæg!I531","v":0},{"$f":"Produktionsanlæg!J531","v":0},{"$f":"Produktionsanlæg!K531","v":0},{"$f":"Produktionsanlæg!L531","v":0},{"$f":"Produktionsanlæg!M531","v":0},{"$f":"Produktionsanlæg!N531","v":0},{"$f":"Produktionsanlæg!O531","v":0},{"$f":"Produktionsanlæg!P531","v":0},{"$f":"Produktionsanlæg!Q531","v":0},{"$f":"Produktionsanlæg!R531","v":0},{"$f":"Produktionsanlæg!S531","v":0},{"$f":"Produktionsanlæg!T531","v":0},{"$f":"Produktionsanlæg!U531","v":0},{"$f":"Produktionsanlæg!V531","v":0},{"$f":"Produktionsanlæg!W531","v":0},{"$f":"Produktionsanlæg!X531","v":0},{"$f":"Produktionsanlæg!Y531","v":0},{"$f":"IF(COUNTIF(D531:Y531,\"<>0\")<=1,IF(SUM(D531:Y531)=0,0,(IF(SUM(D531:Y531)>0,IF(SUM(D531:Y531)<400,(1.2675*45967*SUM(D531:Y531)^(-0.4664)),(IF(SUM(D531:Y531)<2000,(39128*SUM(D531:Y531)^(-0.37661)),IF(SUM(D531:Y531)<5000,18893*SUM(D531:Y531)^(-0.28083),IF(SUM(D531:Y531)<100000,29680*SUM(D531:Y531)^(-0.24475),1773.1))))*100/115)*SUM(D531:Y531)*(IF(SUM(D510:Y510)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D531:Y531)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA531:AV531)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA531","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB531","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC531","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD531","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE531","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF531","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG531","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH531","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI531","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ531","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK531","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL531","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM531","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN531","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO531","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP531","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ531","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR531","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS531","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT531","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU531","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV531","v":0},{"$f":"SUM(D531:Y531)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D532","v":0},{"$f":"Produktionsanlæg!E532","v":0},{"$f":"Produktionsanlæg!F532","v":0},{"$f":"Produktionsanlæg!G532","v":0},{"$f":"Produktionsanlæg!H532","v":0},{"$f":"Produktionsanlæg!I532","v":0},{"$f":"Produktionsanlæg!J532","v":0},{"$f":"Produktionsanlæg!K532","v":0},{"$f":"Produktionsanlæg!L532","v":0},{"$f":"Produktionsanlæg!M532","v":0},{"$f":"Produktionsanlæg!N532","v":0},{"$f":"Produktionsanlæg!O532","v":0},{"$f":"Produktionsanlæg!P532","v":0},{"$f":"Produktionsanlæg!Q532","v":0},{"$f":"Produktionsanlæg!R532","v":0},{"$f":"Produktionsanlæg!S532","v":0},{"$f":"Produktionsanlæg!T532","v":0},{"$f":"Produktionsanlæg!U532","v":0},{"$f":"Produktionsanlæg!V532","v":0},{"$f":"Produktionsanlæg!W532","v":0},{"$f":"Produktionsanlæg!X532","v":0},{"$f":"Produktionsanlæg!Y532","v":0},{"$f":"IF(COUNTIF(D532:Y532,\"<>0\")<=1,IF(SUM(D532:Y532)=0,0,(IF(SUM(D532:Y532)>0,IF(SUM(D532:Y532)<400,(1.2675*45967*SUM(D532:Y532)^(-0.4664)),(IF(SUM(D532:Y532)<2000,(39128*SUM(D532:Y532)^(-0.37661)),IF(SUM(D532:Y532)<5000,18893*SUM(D532:Y532)^(-0.28083),IF(SUM(D532:Y532)<100000,29680*SUM(D532:Y532)^(-0.24475),1773.1))))*100/115)*SUM(D532:Y532)*(IF(SUM(D507:Y507)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D532:Y532)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA532:AV532)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA532","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB532","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC532","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD532","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE532","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF532","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG532","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH532","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI532","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ532","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK532","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL532","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM532","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN532","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO532","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP532","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ532","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR532","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS532","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT532","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU532","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV532","v":0},{"$f":"SUM(D532:Y532)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D533","v":0},{"$f":"Produktionsanlæg!E533","v":0},{"$f":"Produktionsanlæg!F533","v":0},{"$f":"Produktionsanlæg!G533","v":0},{"$f":"Produktionsanlæg!H533","v":0},{"$f":"Produktionsanlæg!I533","v":0},{"$f":"Produktionsanlæg!J533","v":0},{"$f":"Produktionsanlæg!K533","v":0},{"$f":"Produktionsanlæg!L533","v":0},{"$f":"Produktionsanlæg!M533","v":0},{"$f":"Produktionsanlæg!N533","v":0},{"$f":"Produktionsanlæg!O533","v":0},{"$f":"Produktionsanlæg!P533","v":0},{"$f":"Produktionsanlæg!Q533","v":0},{"$f":"Produktionsanlæg!R533","v":0},{"$f":"Produktionsanlæg!S533","v":0},{"$f":"Produktionsanlæg!T533","v":0},{"$f":"Produktionsanlæg!U533","v":0},{"$f":"Produktionsanlæg!V533","v":0},{"$f":"Produktionsanlæg!W533","v":0},{"$f":"Produktionsanlæg!X533","v":0},{"$f":"Produktionsanlæg!Y533","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D533:Y533,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D534","v":0},{"$f":"Produktionsanlæg!E534","v":0},{"$f":"Produktionsanlæg!F534","v":0},{"$f":"Produktionsanlæg!G534","v":0},{"$f":"Produktionsanlæg!H534","v":0},{"$f":"Produktionsanlæg!I534","v":0},{"$f":"Produktionsanlæg!J534","v":0},{"$f":"Produktionsanlæg!K534","v":0},{"$f":"Produktionsanlæg!L534","v":0},{"$f":"Produktionsanlæg!M534","v":0},{"$f":"Produktionsanlæg!N534","v":0},{"$f":"Produktionsanlæg!O534","v":0},{"$f":"Produktionsanlæg!P534","v":0},{"$f":"Produktionsanlæg!Q534","v":0},{"$f":"Produktionsanlæg!R534","v":0},{"$f":"Produktionsanlæg!S534","v":0},{"$f":"Produktionsanlæg!T534","v":0},{"$f":"Produktionsanlæg!U534","v":0},{"$f":"Produktionsanlæg!V534","v":0},{"$f":"Produktionsanlæg!W534","v":0},{"$f":"Produktionsanlæg!X534","v":0},{"$f":"Produktionsanlæg!Y534","v":0},{"$f":"IF(COUNTIF(D534:Y534,\"<>0\")<=1,IF(SUM(D534:Y534)=0,0,(IF(SUM(D534:Y534)>0,IF(SUM(D534:Y534)<400,(1.2675*45967*SUM(D534:Y534)^(-0.4664)),(IF(SUM(D534:Y534)<2000,(39128*SUM(D534:Y534)^(-0.37661)),IF(SUM(D534:Y534)<5000,18893*SUM(D534:Y534)^(-0.28083),IF(SUM(D534:Y534)<100000,29680*SUM(D534:Y534)^(-0.24475),1773.1))))*100/115)*SUM(D534:Y534)*(IF(SUM(D509:Y509)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D534:Y534)),$A$73)","v":0},{"$f":"D534*$Z534","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N534*$Z534","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X534*$Z534","v":0},0,{"$f":"+SUM(AA534:AV534)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA534","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB534","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC534","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD534","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE534","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF534","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG534","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH534","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI534","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ534","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK534","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL534","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM534","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN534","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO534","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP534","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ534","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR534","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS534","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT534","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU534","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV534","v":0},{"$f":"SUM(D534:Y534)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D535","v":0},{"$f":"Produktionsanlæg!E535","v":0},{"$f":"Produktionsanlæg!F535","v":0},{"$f":"Produktionsanlæg!G535","v":0},{"$f":"Produktionsanlæg!H535","v":0},{"$f":"Produktionsanlæg!I535","v":0},{"$f":"Produktionsanlæg!J535","v":0},{"$f":"Produktionsanlæg!K535","v":0},{"$f":"Produktionsanlæg!L535","v":0},{"$f":"Produktionsanlæg!M535","v":0},{"$f":"Produktionsanlæg!N535","v":0},{"$f":"Produktionsanlæg!O535","v":0},{"$f":"Produktionsanlæg!P535","v":0},{"$f":"Produktionsanlæg!Q535","v":0},{"$f":"Produktionsanlæg!R535","v":0},{"$f":"Produktionsanlæg!S535","v":0},{"$f":"Produktionsanlæg!T535","v":0},{"$f":"Produktionsanlæg!U535","v":0},{"$f":"Produktionsanlæg!V535","v":0},{"$f":"Produktionsanlæg!W535","v":0},{"$f":"Produktionsanlæg!X535","v":0},{"$f":"Produktionsanlæg!Y535","v":0},{"$f":"IF(COUNTIF(D535:Y535,\"<>0\")<=1,IF(SUM(D535:Y535)=0,0,(IF(SUM(D535:Y535)>0,IF(SUM(D535:Y535)<400,(1.2675*45967*SUM(D535:Y535)^(-0.4664)),(IF(SUM(D535:Y535)<2000,(39128*SUM(D535:Y535)^(-0.37661)),IF(SUM(D535:Y535)<5000,18893*SUM(D535:Y535)^(-0.28083),IF(SUM(D535:Y535)<100000,29680*SUM(D535:Y535)^(-0.24475),1773.1))))*100/115)*SUM(D535:Y535)*(IF(SUM(D510:Y510)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D535:Y535)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA535:AV535)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA535","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB535","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC535","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD535","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE535","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF535","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG535","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH535","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI535","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ535","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK535","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL535","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM535","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN535","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO535","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP535","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ535","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR535","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS535","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT535","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU535","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV535","v":0},{"$f":"SUM(D535:Y535)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D536","v":0},{"$f":"Produktionsanlæg!E536","v":0},{"$f":"Produktionsanlæg!F536","v":0},{"$f":"Produktionsanlæg!G536","v":0},{"$f":"Produktionsanlæg!H536","v":0},{"$f":"Produktionsanlæg!I536","v":0},{"$f":"Produktionsanlæg!J536","v":0},{"$f":"Produktionsanlæg!K536","v":0},{"$f":"Produktionsanlæg!L536","v":0},{"$f":"Produktionsanlæg!M536","v":0},{"$f":"Produktionsanlæg!N536","v":0},{"$f":"Produktionsanlæg!O536","v":0},{"$f":"Produktionsanlæg!P536","v":0},{"$f":"Produktionsanlæg!Q536","v":0},{"$f":"Produktionsanlæg!R536","v":0},{"$f":"Produktionsanlæg!S536","v":0},{"$f":"Produktionsanlæg!T536","v":0},{"$f":"Produktionsanlæg!U536","v":0},{"$f":"Produktionsanlæg!V536","v":0},{"$f":"Produktionsanlæg!W536","v":0},{"$f":"Produktionsanlæg!X536","v":0},{"$f":"Produktionsanlæg!Y536","v":0},{"$f":"IF(COUNTIF(D536:Y536,\"<>0\")<=1,IF(SUM(D536:Y536)=0,0,(IF(SUM(D536:Y536)>0,IF(SUM(D536:Y536)<400,(1.2675*45967*SUM(D536:Y536)^(-0.4664)),(IF(SUM(D536:Y536)<2000,(39128*SUM(D536:Y536)^(-0.37661)),IF(SUM(D536:Y536)<5000,18893*SUM(D536:Y536)^(-0.28083),IF(SUM(D536:Y536)<100000,29680*SUM(D536:Y536)^(-0.24475),1773.1))))*100/115)*SUM(D536:Y536)*(IF(SUM(D507:Y507)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D536:Y536)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA536:AV536)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA536","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB536","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC536","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD536","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE536","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF536","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG536","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH536","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI536","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ536","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK536","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL536","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM536","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN536","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO536","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP536","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ536","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR536","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS536","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT536","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU536","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV536","v":0},{"$f":"SUM(D536:Y536)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D537","v":0},{"$f":"Produktionsanlæg!E537","v":0},{"$f":"Produktionsanlæg!F537","v":0},{"$f":"Produktionsanlæg!G537","v":0},{"$f":"Produktionsanlæg!H537","v":0},{"$f":"Produktionsanlæg!I537","v":0},{"$f":"Produktionsanlæg!J537","v":0},{"$f":"Produktionsanlæg!K537","v":0},{"$f":"Produktionsanlæg!L537","v":0},{"$f":"Produktionsanlæg!M537","v":0},{"$f":"Produktionsanlæg!N537","v":0},{"$f":"Produktionsanlæg!O537","v":0},{"$f":"Produktionsanlæg!P537","v":0},{"$f":"Produktionsanlæg!Q537","v":0},{"$f":"Produktionsanlæg!R537","v":0},{"$f":"Produktionsanlæg!S537","v":0},{"$f":"Produktionsanlæg!T537","v":0},{"$f":"Produktionsanlæg!U537","v":0},{"$f":"Produktionsanlæg!V537","v":0},{"$f":"Produktionsanlæg!W537","v":0},{"$f":"Produktionsanlæg!X537","v":0},{"$f":"Produktionsanlæg!Y537","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D537:Y537,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D538","v":0},{"$f":"Produktionsanlæg!E538","v":0},{"$f":"Produktionsanlæg!F538","v":0},{"$f":"Produktionsanlæg!G538","v":0},{"$f":"Produktionsanlæg!H538","v":0},{"$f":"Produktionsanlæg!I538","v":0},{"$f":"Produktionsanlæg!J538","v":0},{"$f":"Produktionsanlæg!K538","v":0},{"$f":"Produktionsanlæg!L538","v":0},{"$f":"Produktionsanlæg!M538","v":0},{"$f":"Produktionsanlæg!N538","v":0},{"$f":"Produktionsanlæg!O538","v":0},{"$f":"Produktionsanlæg!P538","v":0},{"$f":"Produktionsanlæg!Q538","v":0},{"$f":"Produktionsanlæg!R538","v":0},{"$f":"Produktionsanlæg!S538","v":0},{"$f":"Produktionsanlæg!T538","v":0},{"$f":"Produktionsanlæg!U538","v":0},{"$f":"Produktionsanlæg!V538","v":0},{"$f":"Produktionsanlæg!W538","v":0},{"$f":"Produktionsanlæg!X538","v":0},{"$f":"Produktionsanlæg!Y538","v":0},{"$f":"IF(COUNTIF(D538:Y538,\"<>0\")<=1,IF(SUM(D538:Y538)=0,0,(IF(SUM(D538:Y538)>0,IF(SUM(D538:Y538)<400,(1.2675*45967*SUM(D538:Y538)^(-0.4664)),(IF(SUM(D538:Y538)<2000,(39128*SUM(D538:Y538)^(-0.37661)),IF(SUM(D538:Y538)<5000,18893*SUM(D538:Y538)^(-0.28083),IF(SUM(D538:Y538)<100000,29680*SUM(D538:Y538)^(-0.24475),1773.1))))*100/115)*SUM(D538:Y538)*(IF(SUM(D509:Y509)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D538:Y538)),$A$73)","v":0},{"$f":"D538*$Z538","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N538*$Z538","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X538*$Z538","v":0},{"$f":"Y538*$Z538","v":0},{"$f":"+SUM(AA538:AV538)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA538","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB538","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC538","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD538","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE538","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF538","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG538","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH538","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI538","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ538","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK538","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL538","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM538","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN538","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO538","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP538","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ538","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR538","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS538","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT538","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU538","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV538","v":0},{"$f":"SUM(D538:Y538)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D539","v":0},{"$f":"Produktionsanlæg!E539","v":0},{"$f":"Produktionsanlæg!F539","v":0},{"$f":"Produktionsanlæg!G539","v":0},{"$f":"Produktionsanlæg!H539","v":0},{"$f":"Produktionsanlæg!I539","v":0},{"$f":"Produktionsanlæg!J539","v":0},{"$f":"Produktionsanlæg!K539","v":0},{"$f":"Produktionsanlæg!L539","v":0},{"$f":"Produktionsanlæg!M539","v":0},{"$f":"Produktionsanlæg!N539","v":0},{"$f":"Produktionsanlæg!O539","v":0},{"$f":"Produktionsanlæg!P539","v":0},{"$f":"Produktionsanlæg!Q539","v":0},{"$f":"Produktionsanlæg!R539","v":0},{"$f":"Produktionsanlæg!S539","v":0},{"$f":"Produktionsanlæg!T539","v":0},{"$f":"Produktionsanlæg!U539","v":0},{"$f":"Produktionsanlæg!V539","v":0},{"$f":"Produktionsanlæg!W539","v":0},{"$f":"Produktionsanlæg!X539","v":0},{"$f":"Produktionsanlæg!Y539","v":0},{"$f":"IF(COUNTIF(D539:Y539,\"<>0\")<=1,IF(SUM(D539:Y539)=0,0,(IF(SUM(D539:Y539)>0,IF(SUM(D539:Y539)<400,(1.2675*45967*SUM(D539:Y539)^(-0.4664)),(IF(SUM(D539:Y539)<2000,(39128*SUM(D539:Y539)^(-0.37661)),IF(SUM(D539:Y539)<5000,18893*SUM(D539:Y539)^(-0.28083),IF(SUM(D539:Y539)<100000,29680*SUM(D539:Y539)^(-0.24475),1773.1))))*100/115)*SUM(D539:Y539)*(IF(SUM(D510:Y510)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D539:Y539)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X539*$Z539","v":0},{"$f":"Y539*$Z539","v":0},{"$f":"+SUM(AA539:AV539)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA539","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB539","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC539","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD539","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE539","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF539","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG539","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH539","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI539","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ539","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK539","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL539","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM539","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN539","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO539","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP539","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ539","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR539","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS539","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT539","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU539","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV539","v":0},{"$f":"SUM(D539:Y539)","v":0}]
["Renseanlæg 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW541,AW544,AW569,AW594)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW542:AW543)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D542","v":0},{"$f":"Produktionsanlæg!E542","v":0},{"$f":"Produktionsanlæg!F542","v":0},{"$f":"Produktionsanlæg!G542","v":0},{"$f":"Produktionsanlæg!H542","v":0},{"$f":"Produktionsanlæg!I542","v":0},{"$f":"Produktionsanlæg!J542","v":0},{"$f":"Produktionsanlæg!K542","v":0},{"$f":"Produktionsanlæg!L542","v":0},{"$f":"Produktionsanlæg!M542","v":0},{"$f":"Produktionsanlæg!N542","v":0},{"$f":"Produktionsanlæg!O542","v":0},{"$f":"Produktionsanlæg!P542","v":0},{"$f":"Produktionsanlæg!Q542","v":0},{"$f":"Produktionsanlæg!R542","v":0},{"$f":"Produktionsanlæg!S542","v":0},{"$f":"Produktionsanlæg!T542","v":0},{"$f":"Produktionsanlæg!U542","v":0},{"$f":"Produktionsanlæg!V542","v":0},{"$f":"Produktionsanlæg!W542","v":0},{"$f":"Produktionsanlæg!X542","v":0},{"$f":"Produktionsanlæg!Y542","v":0},{"$f":"IF(COUNTIF(D542:Y542,\"<>0\")<=1,IF(SUM(D542:Y542)=0,0,(IF(SUM(D542:Y542)>0,IF(SUM(D542:Y542)<400,(1.2675*45967*SUM(D542:Y542)^(-0.4664)),(IF(SUM(D542:Y542)<2000,(39128*SUM(D542:Y542)^(-0.37661)),IF(SUM(D542:Y542)<5000,18893*SUM(D542:Y542)^(-0.28083),IF(SUM(D542:Y542)<100000,29680*SUM(D542:Y542)^(-0.24475),1773.1))))*100/115)*SUM(D542:Y542)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D542:Y542)),$A$73)","v":0},{"$f":"D542*$Z542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA542:AV542)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA542","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB542","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC542","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD542","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE542","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF542","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG542","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH542","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI542","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ542","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK542","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL542","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM542","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN542","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO542","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP542","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ542","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR542","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS542","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT542","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU542","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV542","v":0},{"$f":"SUM(D542:Y542)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D543","v":0},{"$f":"Produktionsanlæg!E543","v":0},{"$f":"Produktionsanlæg!F543","v":0},{"$f":"Produktionsanlæg!G543","v":0},{"$f":"Produktionsanlæg!H543","v":0},{"$f":"Produktionsanlæg!I543","v":0},{"$f":"Produktionsanlæg!J543","v":0},{"$f":"Produktionsanlæg!K543","v":0},{"$f":"Produktionsanlæg!L543","v":0},{"$f":"Produktionsanlæg!M543","v":0},{"$f":"Produktionsanlæg!N543","v":0},{"$f":"Produktionsanlæg!O543","v":0},{"$f":"Produktionsanlæg!P543","v":0},{"$f":"Produktionsanlæg!Q543","v":0},{"$f":"Produktionsanlæg!R543","v":0},{"$f":"Produktionsanlæg!S543","v":0},{"$f":"Produktionsanlæg!T543","v":0},{"$f":"Produktionsanlæg!U543","v":0},{"$f":"Produktionsanlæg!V543","v":0},{"$f":"Produktionsanlæg!W543","v":0},{"$f":"Produktionsanlæg!X543","v":0},{"$f":"Produktionsanlæg!Y543","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D543:Y543,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW545:AW568)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D544:Y544)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D545","v":0},{"$f":"Produktionsanlæg!E545","v":0},{"$f":"Produktionsanlæg!F545","v":0},{"$f":"Produktionsanlæg!G545","v":0},{"$f":"Produktionsanlæg!H545","v":0},{"$f":"Produktionsanlæg!I545","v":0},{"$f":"Produktionsanlæg!J545","v":0},{"$f":"Produktionsanlæg!K545","v":0},{"$f":"Produktionsanlæg!L545","v":0},{"$f":"Produktionsanlæg!M545","v":0},{"$f":"Produktionsanlæg!N545","v":0},{"$f":"Produktionsanlæg!O545","v":0},{"$f":"Produktionsanlæg!P545","v":0},{"$f":"Produktionsanlæg!Q545","v":0},{"$f":"Produktionsanlæg!R545","v":0},{"$f":"Produktionsanlæg!S545","v":0},{"$f":"Produktionsanlæg!T545","v":0},{"$f":"Produktionsanlæg!U545","v":0},{"$f":"Produktionsanlæg!V545","v":0},{"$f":"Produktionsanlæg!W545","v":0},{"$f":"Produktionsanlæg!X545","v":0},{"$f":"Produktionsanlæg!Y545","v":0},{"$f":"IF(COUNTIF(D545:Y545,\"<>0\")<=1,IF(SUM(D545:Y545)=0,0,(IF(SUM(D545:Y545)>0,IF(SUM(D545:Y545)<400,(1.2675*45967*SUM(D545:Y545)^(-0.4664)),(IF(SUM(D545:Y545)<2000,(39128*SUM(D545:Y545)^(-0.37661)),IF(SUM(D545:Y545)<5000,18893*SUM(D545:Y545)^(-0.28083),IF(SUM(D545:Y545)<100000,29680*SUM(D545:Y545)^(-0.24475),1773.1))))*100/115)*SUM(D545:Y545)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D545:Y545)),$A$73)","v":0},{"$f":"D545*$Z545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA545:AV545)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA545","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB545","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC545","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD545","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE545","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF545","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG545","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH545","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI545","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ545","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK545","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL545","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM545","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN545","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO545","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP545","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ545","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR545","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS545","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT545","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU545","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV545","v":0},{"$f":"SUM(D545:Y545)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D546","v":0},{"$f":"Produktionsanlæg!E546","v":0},{"$f":"Produktionsanlæg!F546","v":0},{"$f":"Produktionsanlæg!G546","v":0},{"$f":"Produktionsanlæg!H546","v":0},{"$f":"Produktionsanlæg!I546","v":0},{"$f":"Produktionsanlæg!J546","v":0},{"$f":"Produktionsanlæg!K546","v":0},{"$f":"Produktionsanlæg!L546","v":0},{"$f":"Produktionsanlæg!M546","v":0},{"$f":"Produktionsanlæg!N546","v":0},{"$f":"Produktionsanlæg!O546","v":0},{"$f":"Produktionsanlæg!P546","v":0},{"$f":"Produktionsanlæg!Q546","v":0},{"$f":"Produktionsanlæg!R546","v":0},{"$f":"Produktionsanlæg!S546","v":0},{"$f":"Produktionsanlæg!T546","v":0},{"$f":"Produktionsanlæg!U546","v":0},{"$f":"Produktionsanlæg!V546","v":0},{"$f":"Produktionsanlæg!W546","v":0},{"$f":"Produktionsanlæg!X546","v":0},{"$f":"Produktionsanlæg!Y546","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D546:Y546,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D547","v":0},{"$f":"Produktionsanlæg!E547","v":0},{"$f":"Produktionsanlæg!F547","v":0},{"$f":"Produktionsanlæg!G547","v":0},{"$f":"Produktionsanlæg!H547","v":0},{"$f":"Produktionsanlæg!I547","v":0},{"$f":"Produktionsanlæg!J547","v":0},{"$f":"Produktionsanlæg!K547","v":0},{"$f":"Produktionsanlæg!L547","v":0},{"$f":"Produktionsanlæg!M547","v":0},{"$f":"Produktionsanlæg!N547","v":0},{"$f":"Produktionsanlæg!O547","v":0},{"$f":"Produktionsanlæg!P547","v":0},{"$f":"Produktionsanlæg!Q547","v":0},{"$f":"Produktionsanlæg!R547","v":0},{"$f":"Produktionsanlæg!S547","v":0},{"$f":"Produktionsanlæg!T547","v":0},{"$f":"Produktionsanlæg!U547","v":0},{"$f":"Produktionsanlæg!V547","v":0},{"$f":"Produktionsanlæg!W547","v":0},{"$f":"Produktionsanlæg!X547","v":0},{"$f":"Produktionsanlæg!Y547","v":0},{"$f":"IF(COUNTIF(D547:Y547,\"<>0\")<=1,IF(SUM(D547:Y547)=0,0,(IF(SUM(D547:Y547)>0,IF(SUM(D547:Y547)<400,(1.2675*45967*SUM(D547:Y547)^(-0.4664)),(IF(SUM(D547:Y547)<2000,(39128*SUM(D547:Y547)^(-0.37661)),IF(SUM(D547:Y547)<5000,18893*SUM(D547:Y547)^(-0.28083),IF(SUM(D547:Y547)<100000,29680*SUM(D547:Y547)^(-0.24475),1773.1))))*100/115)*SUM(D547:Y547)*0.061,0)*1.15*1.06*0.43)/SUM(D547:Y547)),$A$73)","v":0},{"$f":"D547*$Z547","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N547*$Z547","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X547*$Z547","v":0},0,{"$f":"+SUM(AA547:AV547)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA547","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB547","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC547","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD547","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE547","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF547","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG547","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH547","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI547","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ547","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK547","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL547","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM547","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN547","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO547","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP547","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ547","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR547","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS547","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT547","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU547","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV547","v":0},{"$f":"SUM(D547:Y547)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D548","v":0},{"$f":"Produktionsanlæg!E548","v":0},{"$f":"Produktionsanlæg!F548","v":0},{"$f":"Produktionsanlæg!G548","v":0},{"$f":"Produktionsanlæg!H548","v":0},{"$f":"Produktionsanlæg!I548","v":0},{"$f":"Produktionsanlæg!J548","v":0},{"$f":"Produktionsanlæg!K548","v":0},{"$f":"Produktionsanlæg!L548","v":0},{"$f":"Produktionsanlæg!M548","v":0},{"$f":"Produktionsanlæg!N548","v":0},{"$f":"Produktionsanlæg!O548","v":0},{"$f":"Produktionsanlæg!P548","v":0},{"$f":"Produktionsanlæg!Q548","v":0},{"$f":"Produktionsanlæg!R548","v":0},{"$f":"Produktionsanlæg!S548","v":0},{"$f":"Produktionsanlæg!T548","v":0},{"$f":"Produktionsanlæg!U548","v":0},{"$f":"Produktionsanlæg!V548","v":0},{"$f":"Produktionsanlæg!W548","v":0},{"$f":"Produktionsanlæg!X548","v":0},{"$f":"Produktionsanlæg!Y548","v":0},{"$f":"IF(COUNTIF(D548:Y548,\"<>0\")<=1,IF(SUM(D548:Y548)=0,0,(IF(SUM(D548:Y548)>0,IF(SUM(D548:Y548)<400,(1.2675*45967*SUM(D548:Y548)^(-0.4664)),(IF(SUM(D548:Y548)<2000,(39128*SUM(D548:Y548)^(-0.37661)),IF(SUM(D548:Y548)<5000,18893*SUM(D548:Y548)^(-0.28083),IF(SUM(D548:Y548)<100000,29680*SUM(D548:Y548)^(-0.24475),1773.1))))*100/115)*SUM(D548:Y548)*0.061,0)*1.15*1.06*0.02)/SUM(D548:Y548)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA548:AV548)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA548","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB548","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC548","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD548","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE548","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF548","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG548","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH548","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI548","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ548","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK548","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL548","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM548","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN548","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO548","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP548","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ548","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR548","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS548","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT548","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU548","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV548","v":0},{"$f":"SUM(D548:Y548)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D549","v":0},{"$f":"Produktionsanlæg!E549","v":0},{"$f":"Produktionsanlæg!F549","v":0},{"$f":"Produktionsanlæg!G549","v":0},{"$f":"Produktionsanlæg!H549","v":0},{"$f":"Produktionsanlæg!I549","v":0},{"$f":"Produktionsanlæg!J549","v":0},{"$f":"Produktionsanlæg!K549","v":0},{"$f":"Produktionsanlæg!L549","v":0},{"$f":"Produktionsanlæg!M549","v":0},{"$f":"Produktionsanlæg!N549","v":0},{"$f":"Produktionsanlæg!O549","v":0},{"$f":"Produktionsanlæg!P549","v":0},{"$f":"Produktionsanlæg!Q549","v":0},{"$f":"Produktionsanlæg!R549","v":0},{"$f":"Produktionsanlæg!S549","v":0},{"$f":"Produktionsanlæg!T549","v":0},{"$f":"Produktionsanlæg!U549","v":0},{"$f":"Produktionsanlæg!V549","v":0},{"$f":"Produktionsanlæg!W549","v":0},{"$f":"Produktionsanlæg!X549","v":0},{"$f":"Produktionsanlæg!Y549","v":0},{"$f":"IF(COUNTIF(D549:Y549,\"<>0\")<=1,IF(SUM(D549:Y549)=0,0,(IF(SUM(D549:Y549)>0,IF(SUM(D549:Y549)<400,(1.2675*45967*SUM(D549:Y549)^(-0.4664)),(IF(SUM(D549:Y549)<2000,(39128*SUM(D549:Y549)^(-0.37661)),IF(SUM(D549:Y549)<5000,18893*SUM(D549:Y549)^(-0.28083),IF(SUM(D549:Y549)<100000,29680*SUM(D549:Y549)^(-0.24475),1773.1))))*100/115)*SUM(D549:Y549)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D549:Y549)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA549:AV549)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA549","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB549","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC549","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD549","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE549","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF549","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG549","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH549","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI549","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ549","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK549","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL549","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM549","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN549","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO549","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP549","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ549","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR549","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS549","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT549","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU549","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV549","v":0},{"$f":"SUM(D549:Y549)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D550","v":0},{"$f":"Produktionsanlæg!E550","v":0},{"$f":"Produktionsanlæg!F550","v":0},{"$f":"Produktionsanlæg!G550","v":0},{"$f":"Produktionsanlæg!H550","v":0},{"$f":"Produktionsanlæg!I550","v":0},{"$f":"Produktionsanlæg!J550","v":0},{"$f":"Produktionsanlæg!K550","v":0},{"$f":"Produktionsanlæg!L550","v":0},{"$f":"Produktionsanlæg!M550","v":0},{"$f":"Produktionsanlæg!N550","v":0},{"$f":"Produktionsanlæg!O550","v":0},{"$f":"Produktionsanlæg!P550","v":0},{"$f":"Produktionsanlæg!Q550","v":0},{"$f":"Produktionsanlæg!R550","v":0},{"$f":"Produktionsanlæg!S550","v":0},{"$f":"Produktionsanlæg!T550","v":0},{"$f":"Produktionsanlæg!U550","v":0},{"$f":"Produktionsanlæg!V550","v":0},{"$f":"Produktionsanlæg!W550","v":0},{"$f":"Produktionsanlæg!X550","v":0},{"$f":"Produktionsanlæg!Y550","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D550:Y550,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D551","v":0},{"$f":"Produktionsanlæg!E551","v":0},{"$f":"Produktionsanlæg!F551","v":0},{"$f":"Produktionsanlæg!G551","v":0},{"$f":"Produktionsanlæg!H551","v":0},{"$f":"Produktionsanlæg!I551","v":0},{"$f":"Produktionsanlæg!J551","v":0},{"$f":"Produktionsanlæg!K551","v":0},{"$f":"Produktionsanlæg!L551","v":0},{"$f":"Produktionsanlæg!M551","v":0},{"$f":"Produktionsanlæg!N551","v":0},{"$f":"Produktionsanlæg!O551","v":0},{"$f":"Produktionsanlæg!P551","v":0},{"$f":"Produktionsanlæg!Q551","v":0},{"$f":"Produktionsanlæg!R551","v":0},{"$f":"Produktionsanlæg!S551","v":0},{"$f":"Produktionsanlæg!T551","v":0},{"$f":"Produktionsanlæg!U551","v":0},{"$f":"Produktionsanlæg!V551","v":0},{"$f":"Produktionsanlæg!W551","v":0},{"$f":"Produktionsanlæg!X551","v":0},{"$f":"Produktionsanlæg!Y551","v":0},{"$f":"IF(COUNTIF(D551:Y551,\"<>0\")<=1,IF(SUM(D551:Y551)=0,0,(IF(SUM(D551:Y551)>0,IF(SUM(D551:Y551)<400,(1.2675*45967*SUM(D551:Y551)^(-0.4664)),(IF(SUM(D551:Y551)<2000,(39128*SUM(D551:Y551)^(-0.37661)),IF(SUM(D551:Y551)<5000,18893*SUM(D551:Y551)^(-0.28083),IF(SUM(D551:Y551)<100000,29680*SUM(D551:Y551)^(-0.24475),1773.1))))*100/115)*SUM(D551:Y551)*0.0173,0)*1.15*1.06*0.43)/SUM(D551:Y551)),$A$73)","v":0},{"$f":"D551*$Z551","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N551*$Z551","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X551*$Z551","v":0},0,{"$f":"+SUM(AA551:AV551)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA551","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB551","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC551","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD551","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE551","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF551","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG551","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH551","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI551","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ551","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK551","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL551","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM551","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN551","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO551","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP551","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ551","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR551","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS551","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT551","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU551","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV551","v":0},{"$f":"SUM(D551:Y551)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D552","v":0},{"$f":"Produktionsanlæg!E552","v":0},{"$f":"Produktionsanlæg!F552","v":0},{"$f":"Produktionsanlæg!G552","v":0},{"$f":"Produktionsanlæg!H552","v":0},{"$f":"Produktionsanlæg!I552","v":0},{"$f":"Produktionsanlæg!J552","v":0},{"$f":"Produktionsanlæg!K552","v":0},{"$f":"Produktionsanlæg!L552","v":0},{"$f":"Produktionsanlæg!M552","v":0},{"$f":"Produktionsanlæg!N552","v":0},{"$f":"Produktionsanlæg!O552","v":0},{"$f":"Produktionsanlæg!P552","v":0},{"$f":"Produktionsanlæg!Q552","v":0},{"$f":"Produktionsanlæg!R552","v":0},{"$f":"Produktionsanlæg!S552","v":0},{"$f":"Produktionsanlæg!T552","v":0},{"$f":"Produktionsanlæg!U552","v":0},{"$f":"Produktionsanlæg!V552","v":0},{"$f":"Produktionsanlæg!W552","v":0},{"$f":"Produktionsanlæg!X552","v":0},{"$f":"Produktionsanlæg!Y552","v":0},{"$f":"IF(COUNTIF(D552:Y552,\"<>0\")<=1,IF(SUM(D552:Y552)=0,0,(IF(SUM(D552:Y552)>0,IF(SUM(D552:Y552)<400,(1.2675*45967*SUM(D552:Y552)^(-0.4664)),(IF(SUM(D552:Y552)<2000,(39128*SUM(D552:Y552)^(-0.37661)),IF(SUM(D552:Y552)<5000,18893*SUM(D552:Y552)^(-0.28083),IF(SUM(D552:Y552)<100000,29680*SUM(D552:Y552)^(-0.24475),1773.1))))*100/115)*SUM(D552:Y552)*0.0173,0)*1.15*1.06*0.02)/SUM(D552:Y552)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA552:AV552)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA552","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB552","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC552","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD552","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE552","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF552","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG552","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH552","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI552","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ552","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK552","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL552","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM552","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN552","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO552","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP552","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ552","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR552","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS552","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT552","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU552","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV552","v":0},{"$f":"SUM(D552:Y552)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D553","v":0},{"$f":"Produktionsanlæg!E553","v":0},{"$f":"Produktionsanlæg!F553","v":0},{"$f":"Produktionsanlæg!G553","v":0},{"$f":"Produktionsanlæg!H553","v":0},{"$f":"Produktionsanlæg!I553","v":0},{"$f":"Produktionsanlæg!J553","v":0},{"$f":"Produktionsanlæg!K553","v":0},{"$f":"Produktionsanlæg!L553","v":0},{"$f":"Produktionsanlæg!M553","v":0},{"$f":"Produktionsanlæg!N553","v":0},{"$f":"Produktionsanlæg!O553","v":0},{"$f":"Produktionsanlæg!P553","v":0},{"$f":"Produktionsanlæg!Q553","v":0},{"$f":"Produktionsanlæg!R553","v":0},{"$f":"Produktionsanlæg!S553","v":0},{"$f":"Produktionsanlæg!T553","v":0},{"$f":"Produktionsanlæg!U553","v":0},{"$f":"Produktionsanlæg!V553","v":0},{"$f":"Produktionsanlæg!W553","v":0},{"$f":"Produktionsanlæg!X553","v":0},{"$f":"Produktionsanlæg!Y553","v":0},{"$f":"IF(COUNTIF(D553:Y553,\"<>0\")<=1,IF(SUM(D553:Y553)=0,0,(IF(SUM(D553:Y553)>0,IF(SUM(D553:Y553)<400,(1.2675*45967*SUM(D553:Y553)^(-0.4664)),(IF(SUM(D553:Y553)<2000,(39128*SUM(D553:Y553)^(-0.37661)),IF(SUM(D553:Y553)<5000,18893*SUM(D553:Y553)^(-0.28083),IF(SUM(D553:Y553)<100000,29680*SUM(D553:Y553)^(-0.24475),1773.1))))*100/115)*SUM(D553:Y553)*(IF(SUM(D553:Y553)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D553:Y553)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA553:AV553)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA553","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB553","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC553","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD553","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE553","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF553","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG553","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH553","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI553","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ553","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK553","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL553","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM553","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN553","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO553","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP553","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ553","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR553","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS553","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT553","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU553","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV553","v":0},{"$f":"SUM(D553:Y553)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D554","v":0},{"$f":"Produktionsanlæg!E554","v":0},{"$f":"Produktionsanlæg!F554","v":0},{"$f":"Produktionsanlæg!G554","v":0},{"$f":"Produktionsanlæg!H554","v":0},{"$f":"Produktionsanlæg!I554","v":0},{"$f":"Produktionsanlæg!J554","v":0},{"$f":"Produktionsanlæg!K554","v":0},{"$f":"Produktionsanlæg!L554","v":0},{"$f":"Produktionsanlæg!M554","v":0},{"$f":"Produktionsanlæg!N554","v":0},{"$f":"Produktionsanlæg!O554","v":0},{"$f":"Produktionsanlæg!P554","v":0},{"$f":"Produktionsanlæg!Q554","v":0},{"$f":"Produktionsanlæg!R554","v":0},{"$f":"Produktionsanlæg!S554","v":0},{"$f":"Produktionsanlæg!T554","v":0},{"$f":"Produktionsanlæg!U554","v":0},{"$f":"Produktionsanlæg!V554","v":0},{"$f":"Produktionsanlæg!W554","v":0},{"$f":"Produktionsanlæg!X554","v":0},{"$f":"Produktionsanlæg!Y554","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D554:Y554,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D555","v":0},{"$f":"Produktionsanlæg!E555","v":0},{"$f":"Produktionsanlæg!F555","v":0},{"$f":"Produktionsanlæg!G555","v":0},{"$f":"Produktionsanlæg!H555","v":0},{"$f":"Produktionsanlæg!I555","v":0},{"$f":"Produktionsanlæg!J555","v":0},{"$f":"Produktionsanlæg!K555","v":0},{"$f":"Produktionsanlæg!L555","v":0},{"$f":"Produktionsanlæg!M555","v":0},{"$f":"Produktionsanlæg!N555","v":0},{"$f":"Produktionsanlæg!O555","v":0},{"$f":"Produktionsanlæg!P555","v":0},{"$f":"Produktionsanlæg!Q555","v":0},{"$f":"Produktionsanlæg!R555","v":0},{"$f":"Produktionsanlæg!S555","v":0},{"$f":"Produktionsanlæg!T555","v":0},{"$f":"Produktionsanlæg!U555","v":0},{"$f":"Produktionsanlæg!V555","v":0},{"$f":"Produktionsanlæg!W555","v":0},{"$f":"Produktionsanlæg!X555","v":0},{"$f":"Produktionsanlæg!Y555","v":0},{"$f":"IF(COUNTIF(D555:Y555,\"<>0\")<=1,IF(SUM(D555:Y555)=0,0,(IF(SUM(D555:Y555)>0,IF(SUM(D555:Y555)<400,(1.2675*45967*SUM(D555:Y555)^(-0.4664)),(IF(SUM(D555:Y555)<2000,(39128*SUM(D555:Y555)^(-0.37661)),IF(SUM(D555:Y555)<5000,18893*SUM(D555:Y555)^(-0.28083),IF(SUM(D555:Y555)<100000,29680*SUM(D555:Y555)^(-0.24475),1773.1))))*100/115)*SUM(D555:Y555)*(IF(SUM(D555:Y555)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D555:Y555)),$A$73)","v":0},{"$f":"D555*$Z555","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N555*$Z555","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X555*$Z555","v":0},0,{"$f":"+SUM(AA555:AV555)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA555","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB555","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC555","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD555","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE555","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF555","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG555","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH555","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI555","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ555","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK555","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL555","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM555","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN555","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO555","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP555","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ555","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR555","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS555","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT555","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU555","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV555","v":0},{"$f":"SUM(D555:Y555)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D556","v":0},{"$f":"Produktionsanlæg!E556","v":0},{"$f":"Produktionsanlæg!F556","v":0},{"$f":"Produktionsanlæg!G556","v":0},{"$f":"Produktionsanlæg!H556","v":0},{"$f":"Produktionsanlæg!I556","v":0},{"$f":"Produktionsanlæg!J556","v":0},{"$f":"Produktionsanlæg!K556","v":0},{"$f":"Produktionsanlæg!L556","v":0},{"$f":"Produktionsanlæg!M556","v":0},{"$f":"Produktionsanlæg!N556","v":0},{"$f":"Produktionsanlæg!O556","v":0},{"$f":"Produktionsanlæg!P556","v":0},{"$f":"Produktionsanlæg!Q556","v":0},{"$f":"Produktionsanlæg!R556","v":0},{"$f":"Produktionsanlæg!S556","v":0},{"$f":"Produktionsanlæg!T556","v":0},{"$f":"Produktionsanlæg!U556","v":0},{"$f":"Produktionsanlæg!V556","v":0},{"$f":"Produktionsanlæg!W556","v":0},{"$f":"Produktionsanlæg!X556","v":0},{"$f":"Produktionsanlæg!Y556","v":0},{"$f":"IF(COUNTIF(D556:Y556,\"<>0\")<=1,IF(SUM(D556:Y556)=0,0,(IF(SUM(D556:Y556)>0,IF(SUM(D556:Y556)<400,(1.2675*45967*SUM(D556:Y556)^(-0.4664)),(IF(SUM(D556:Y556)<2000,(39128*SUM(D556:Y556)^(-0.37661)),IF(SUM(D556:Y556)<5000,18893*SUM(D556:Y556)^(-0.28083),IF(SUM(D556:Y556)<100000,29680*SUM(D556:Y556)^(-0.24475),1773.1))))*100/115)*SUM(D556:Y556)*(IF(SUM(D556:Y556)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D556:Y556)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA556:AV556)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA556","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB556","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC556","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD556","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE556","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF556","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG556","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH556","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI556","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ556","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK556","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL556","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM556","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN556","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO556","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP556","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ556","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR556","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS556","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT556","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU556","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV556","v":0},{"$f":"SUM(D556:Y556)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D557","v":0},{"$f":"Produktionsanlæg!E557","v":0},{"$f":"Produktionsanlæg!F557","v":0},{"$f":"Produktionsanlæg!G557","v":0},{"$f":"Produktionsanlæg!H557","v":0},{"$f":"Produktionsanlæg!I557","v":0},{"$f":"Produktionsanlæg!J557","v":0},{"$f":"Produktionsanlæg!K557","v":0},{"$f":"Produktionsanlæg!L557","v":0},{"$f":"Produktionsanlæg!M557","v":0},{"$f":"Produktionsanlæg!N557","v":0},{"$f":"Produktionsanlæg!O557","v":0},{"$f":"Produktionsanlæg!P557","v":0},{"$f":"Produktionsanlæg!Q557","v":0},{"$f":"Produktionsanlæg!R557","v":0},{"$f":"Produktionsanlæg!S557","v":0},{"$f":"Produktionsanlæg!T557","v":0},{"$f":"Produktionsanlæg!U557","v":0},{"$f":"Produktionsanlæg!V557","v":0},{"$f":"Produktionsanlæg!W557","v":0},{"$f":"Produktionsanlæg!X557","v":0},{"$f":"Produktionsanlæg!Y557","v":0},{"$f":"IF(COUNTIF(D557:Y557,\"<>0\")<=1,IF(SUM(D557:Y557)=0,0,(IF(SUM(D557:Y557)>0,IF(SUM(D557:Y557)<400,(1.2675*45967*SUM(D557:Y557)^(-0.4664)),(IF(SUM(D557:Y557)<2000,(39128*SUM(D557:Y557)^(-0.37661)),IF(SUM(D557:Y557)<5000,18893*SUM(D557:Y557)^(-0.28083),IF(SUM(D557:Y557)<100000,29680*SUM(D557:Y557)^(-0.24475),1773.1))))*100/115)*SUM(D557:Y557)*(IF(SUM(D553:Y553)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D557:Y557)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA557:AV557)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA557","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB557","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC557","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD557","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE557","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF557","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG557","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH557","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI557","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ557","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK557","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL557","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM557","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN557","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO557","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP557","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ557","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR557","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS557","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT557","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU557","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV557","v":0},{"$f":"SUM(D557:Y557)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D558","v":0},{"$f":"Produktionsanlæg!E558","v":0},{"$f":"Produktionsanlæg!F558","v":0},{"$f":"Produktionsanlæg!G558","v":0},{"$f":"Produktionsanlæg!H558","v":0},{"$f":"Produktionsanlæg!I558","v":0},{"$f":"Produktionsanlæg!J558","v":0},{"$f":"Produktionsanlæg!K558","v":0},{"$f":"Produktionsanlæg!L558","v":0},{"$f":"Produktionsanlæg!M558","v":0},{"$f":"Produktionsanlæg!N558","v":0},{"$f":"Produktionsanlæg!O558","v":0},{"$f":"Produktionsanlæg!P558","v":0},{"$f":"Produktionsanlæg!Q558","v":0},{"$f":"Produktionsanlæg!R558","v":0},{"$f":"Produktionsanlæg!S558","v":0},{"$f":"Produktionsanlæg!T558","v":0},{"$f":"Produktionsanlæg!U558","v":0},{"$f":"Produktionsanlæg!V558","v":0},{"$f":"Produktionsanlæg!W558","v":0},{"$f":"Produktionsanlæg!X558","v":0},{"$f":"Produktionsanlæg!Y558","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D558:Y558,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D559","v":0},{"$f":"Produktionsanlæg!E559","v":0},{"$f":"Produktionsanlæg!F559","v":0},{"$f":"Produktionsanlæg!G559","v":0},{"$f":"Produktionsanlæg!H559","v":0},{"$f":"Produktionsanlæg!I559","v":0},{"$f":"Produktionsanlæg!J559","v":0},{"$f":"Produktionsanlæg!K559","v":0},{"$f":"Produktionsanlæg!L559","v":0},{"$f":"Produktionsanlæg!M559","v":0},{"$f":"Produktionsanlæg!N559","v":0},{"$f":"Produktionsanlæg!O559","v":0},{"$f":"Produktionsanlæg!P559","v":0},{"$f":"Produktionsanlæg!Q559","v":0},{"$f":"Produktionsanlæg!R559","v":0},{"$f":"Produktionsanlæg!S559","v":0},{"$f":"Produktionsanlæg!T559","v":0},{"$f":"Produktionsanlæg!U559","v":0},{"$f":"Produktionsanlæg!V559","v":0},{"$f":"Produktionsanlæg!W559","v":0},{"$f":"Produktionsanlæg!X559","v":0},{"$f":"Produktionsanlæg!Y559","v":0},{"$f":"IF(COUNTIF(D559:Y559,\"<>0\")<=1,IF(SUM(D559:Y559)=0,0,(IF(SUM(D559:Y559)>0,IF(SUM(D559:Y559)<400,(1.2675*45967*SUM(D559:Y559)^(-0.4664)),(IF(SUM(D559:Y559)<2000,(39128*SUM(D559:Y559)^(-0.37661)),IF(SUM(D559:Y559)<5000,18893*SUM(D559:Y559)^(-0.28083),IF(SUM(D559:Y559)<100000,29680*SUM(D559:Y559)^(-0.24475),1773.1))))*100/115)*SUM(D559:Y559)*(IF(SUM(D555:Y555)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D559:Y559)),$A$73)","v":0},{"$f":"D559*$Z559","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N559*$Z559","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X559*$Z559","v":0},0,{"$f":"+SUM(AA559:AV559)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA559","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB559","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC559","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD559","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE559","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF559","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG559","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH559","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI559","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ559","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK559","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL559","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM559","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN559","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO559","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP559","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ559","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR559","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS559","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT559","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU559","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV559","v":0},{"$f":"SUM(D559:Y559)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D560","v":0},{"$f":"Produktionsanlæg!E560","v":0},{"$f":"Produktionsanlæg!F560","v":0},{"$f":"Produktionsanlæg!G560","v":0},{"$f":"Produktionsanlæg!H560","v":0},{"$f":"Produktionsanlæg!I560","v":0},{"$f":"Produktionsanlæg!J560","v":0},{"$f":"Produktionsanlæg!K560","v":0},{"$f":"Produktionsanlæg!L560","v":0},{"$f":"Produktionsanlæg!M560","v":0},{"$f":"Produktionsanlæg!N560","v":0},{"$f":"Produktionsanlæg!O560","v":0},{"$f":"Produktionsanlæg!P560","v":0},{"$f":"Produktionsanlæg!Q560","v":0},{"$f":"Produktionsanlæg!R560","v":0},{"$f":"Produktionsanlæg!S560","v":0},{"$f":"Produktionsanlæg!T560","v":0},{"$f":"Produktionsanlæg!U560","v":0},{"$f":"Produktionsanlæg!V560","v":0},{"$f":"Produktionsanlæg!W560","v":0},{"$f":"Produktionsanlæg!X560","v":0},{"$f":"Produktionsanlæg!Y560","v":0},{"$f":"IF(COUNTIF(D560:Y560,\"<>0\")<=1,IF(SUM(D560:Y560)=0,0,(IF(SUM(D560:Y560)>0,IF(SUM(D560:Y560)<400,(1.2675*45967*SUM(D560:Y560)^(-0.4664)),(IF(SUM(D560:Y560)<2000,(39128*SUM(D560:Y560)^(-0.37661)),IF(SUM(D560:Y560)<5000,18893*SUM(D560:Y560)^(-0.28083),IF(SUM(D560:Y560)<100000,29680*SUM(D560:Y560)^(-0.24475),1773.1))))*100/115)*SUM(D560:Y560)*(IF(SUM(D556:Y556)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D560:Y560)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA560:AV560)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA560","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB560","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC560","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD560","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE560","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF560","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG560","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH560","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI560","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ560","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK560","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL560","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM560","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN560","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO560","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP560","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ560","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR560","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS560","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT560","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU560","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV560","v":0},{"$f":"SUM(D560:Y560)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D561","v":0},{"$f":"Produktionsanlæg!E561","v":0},{"$f":"Produktionsanlæg!F561","v":0},{"$f":"Produktionsanlæg!G561","v":0},{"$f":"Produktionsanlæg!H561","v":0},{"$f":"Produktionsanlæg!I561","v":0},{"$f":"Produktionsanlæg!J561","v":0},{"$f":"Produktionsanlæg!K561","v":0},{"$f":"Produktionsanlæg!L561","v":0},{"$f":"Produktionsanlæg!M561","v":0},{"$f":"Produktionsanlæg!N561","v":0},{"$f":"Produktionsanlæg!O561","v":0},{"$f":"Produktionsanlæg!P561","v":0},{"$f":"Produktionsanlæg!Q561","v":0},{"$f":"Produktionsanlæg!R561","v":0},{"$f":"Produktionsanlæg!S561","v":0},{"$f":"Produktionsanlæg!T561","v":0},{"$f":"Produktionsanlæg!U561","v":0},{"$f":"Produktionsanlæg!V561","v":0},{"$f":"Produktionsanlæg!W561","v":0},{"$f":"Produktionsanlæg!X561","v":0},{"$f":"Produktionsanlæg!Y561","v":0},{"$f":"IF(COUNTIF(D561:Y561,\"<>0\")<=1,IF(SUM(D561:Y561)=0,0,(IF(SUM(D561:Y561)>0,IF(SUM(D561:Y561)<400,(1.2675*45967*SUM(D561:Y561)^(-0.4664)),(IF(SUM(D561:Y561)<2000,(39128*SUM(D561:Y561)^(-0.37661)),IF(SUM(D561:Y561)<5000,18893*SUM(D561:Y561)^(-0.28083),IF(SUM(D561:Y561)<100000,29680*SUM(D561:Y561)^(-0.24475),1773.1))))*100/115)*SUM(D561:Y561)*(IF(SUM(D553:Y553)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D561:Y561)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA561:AV561)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA561","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB561","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC561","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD561","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE561","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF561","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG561","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH561","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI561","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ561","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK561","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL561","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM561","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN561","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO561","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP561","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ561","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR561","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS561","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT561","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU561","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV561","v":0},{"$f":"SUM(D561:Y561)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D562","v":0},{"$f":"Produktionsanlæg!E562","v":0},{"$f":"Produktionsanlæg!F562","v":0},{"$f":"Produktionsanlæg!G562","v":0},{"$f":"Produktionsanlæg!H562","v":0},{"$f":"Produktionsanlæg!I562","v":0},{"$f":"Produktionsanlæg!J562","v":0},{"$f":"Produktionsanlæg!K562","v":0},{"$f":"Produktionsanlæg!L562","v":0},{"$f":"Produktionsanlæg!M562","v":0},{"$f":"Produktionsanlæg!N562","v":0},{"$f":"Produktionsanlæg!O562","v":0},{"$f":"Produktionsanlæg!P562","v":0},{"$f":"Produktionsanlæg!Q562","v":0},{"$f":"Produktionsanlæg!R562","v":0},{"$f":"Produktionsanlæg!S562","v":0},{"$f":"Produktionsanlæg!T562","v":0},{"$f":"Produktionsanlæg!U562","v":0},{"$f":"Produktionsanlæg!V562","v":0},{"$f":"Produktionsanlæg!W562","v":0},{"$f":"Produktionsanlæg!X562","v":0},{"$f":"Produktionsanlæg!Y562","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D562:Y562,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D563","v":0},{"$f":"Produktionsanlæg!E563","v":0},{"$f":"Produktionsanlæg!F563","v":0},{"$f":"Produktionsanlæg!G563","v":0},{"$f":"Produktionsanlæg!H563","v":0},{"$f":"Produktionsanlæg!I563","v":0},{"$f":"Produktionsanlæg!J563","v":0},{"$f":"Produktionsanlæg!K563","v":0},{"$f":"Produktionsanlæg!L563","v":0},{"$f":"Produktionsanlæg!M563","v":0},{"$f":"Produktionsanlæg!N563","v":0},{"$f":"Produktionsanlæg!O563","v":0},{"$f":"Produktionsanlæg!P563","v":0},{"$f":"Produktionsanlæg!Q563","v":0},{"$f":"Produktionsanlæg!R563","v":0},{"$f":"Produktionsanlæg!S563","v":0},{"$f":"Produktionsanlæg!T563","v":0},{"$f":"Produktionsanlæg!U563","v":0},{"$f":"Produktionsanlæg!V563","v":0},{"$f":"Produktionsanlæg!W563","v":0},{"$f":"Produktionsanlæg!X563","v":0},{"$f":"Produktionsanlæg!Y563","v":0},{"$f":"IF(COUNTIF(D563:Y563,\"<>0\")<=1,IF(SUM(D563:Y563)=0,0,(IF(SUM(D563:Y563)>0,IF(SUM(D563:Y563)<400,(1.2675*45967*SUM(D563:Y563)^(-0.4664)),(IF(SUM(D563:Y563)<2000,(39128*SUM(D563:Y563)^(-0.37661)),IF(SUM(D563:Y563)<5000,18893*SUM(D563:Y563)^(-0.28083),IF(SUM(D563:Y563)<100000,29680*SUM(D563:Y563)^(-0.24475),1773.1))))*100/115)*SUM(D563:Y563)*(IF(SUM(D555:Y555)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D563:Y563)),$A$73)","v":0},{"$f":"D563*$Z563","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N563*$Z563","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X563*$Z563","v":0},0,{"$f":"+SUM(AA563:AV563)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA563","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB563","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC563","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD563","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE563","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF563","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG563","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH563","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI563","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ563","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK563","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL563","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM563","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN563","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO563","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP563","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ563","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR563","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS563","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT563","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU563","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV563","v":0},{"$f":"SUM(D563:Y563)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D564","v":0},{"$f":"Produktionsanlæg!E564","v":0},{"$f":"Produktionsanlæg!F564","v":0},{"$f":"Produktionsanlæg!G564","v":0},{"$f":"Produktionsanlæg!H564","v":0},{"$f":"Produktionsanlæg!I564","v":0},{"$f":"Produktionsanlæg!J564","v":0},{"$f":"Produktionsanlæg!K564","v":0},{"$f":"Produktionsanlæg!L564","v":0},{"$f":"Produktionsanlæg!M564","v":0},{"$f":"Produktionsanlæg!N564","v":0},{"$f":"Produktionsanlæg!O564","v":0},{"$f":"Produktionsanlæg!P564","v":0},{"$f":"Produktionsanlæg!Q564","v":0},{"$f":"Produktionsanlæg!R564","v":0},{"$f":"Produktionsanlæg!S564","v":0},{"$f":"Produktionsanlæg!T564","v":0},{"$f":"Produktionsanlæg!U564","v":0},{"$f":"Produktionsanlæg!V564","v":0},{"$f":"Produktionsanlæg!W564","v":0},{"$f":"Produktionsanlæg!X564","v":0},{"$f":"Produktionsanlæg!Y564","v":0},{"$f":"IF(COUNTIF(D564:Y564,\"<>0\")<=1,IF(SUM(D564:Y564)=0,0,(IF(SUM(D564:Y564)>0,IF(SUM(D564:Y564)<400,(1.2675*45967*SUM(D564:Y564)^(-0.4664)),(IF(SUM(D564:Y564)<2000,(39128*SUM(D564:Y564)^(-0.37661)),IF(SUM(D564:Y564)<5000,18893*SUM(D564:Y564)^(-0.28083),IF(SUM(D564:Y564)<100000,29680*SUM(D564:Y564)^(-0.24475),1773.1))))*100/115)*SUM(D564:Y564)*(IF(SUM(D556:Y556)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D564:Y564)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA564:AV564)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA564","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB564","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC564","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD564","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE564","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF564","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG564","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH564","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI564","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ564","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK564","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL564","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM564","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN564","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO564","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP564","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ564","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR564","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS564","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT564","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU564","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV564","v":0},{"$f":"SUM(D564:Y564)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D565","v":0},{"$f":"Produktionsanlæg!E565","v":0},{"$f":"Produktionsanlæg!F565","v":0},{"$f":"Produktionsanlæg!G565","v":0},{"$f":"Produktionsanlæg!H565","v":0},{"$f":"Produktionsanlæg!I565","v":0},{"$f":"Produktionsanlæg!J565","v":0},{"$f":"Produktionsanlæg!K565","v":0},{"$f":"Produktionsanlæg!L565","v":0},{"$f":"Produktionsanlæg!M565","v":0},{"$f":"Produktionsanlæg!N565","v":0},{"$f":"Produktionsanlæg!O565","v":0},{"$f":"Produktionsanlæg!P565","v":0},{"$f":"Produktionsanlæg!Q565","v":0},{"$f":"Produktionsanlæg!R565","v":0},{"$f":"Produktionsanlæg!S565","v":0},{"$f":"Produktionsanlæg!T565","v":0},{"$f":"Produktionsanlæg!U565","v":0},{"$f":"Produktionsanlæg!V565","v":0},{"$f":"Produktionsanlæg!W565","v":0},{"$f":"Produktionsanlæg!X565","v":0},{"$f":"Produktionsanlæg!Y565","v":0},{"$f":"IF(COUNTIF(D565:Y565,\"<>0\")<=1,IF(SUM(D565:Y565)=0,0,(IF(SUM(D565:Y565)>0,IF(SUM(D565:Y565)<400,(1.2675*45967*SUM(D565:Y565)^(-0.4664)),(IF(SUM(D565:Y565)<2000,(39128*SUM(D565:Y565)^(-0.37661)),IF(SUM(D565:Y565)<5000,18893*SUM(D565:Y565)^(-0.28083),IF(SUM(D565:Y565)<100000,29680*SUM(D565:Y565)^(-0.24475),1773.1))))*100/115)*SUM(D565:Y565)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D565:Y565)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA565:AV565)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA565","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB565","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC565","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD565","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE565","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF565","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG565","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH565","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI565","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ565","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK565","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL565","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM565","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN565","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO565","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP565","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ565","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR565","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS565","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT565","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU565","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV565","v":0},{"$f":"SUM(D565:Y565)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D566","v":0},{"$f":"Produktionsanlæg!E566","v":0},{"$f":"Produktionsanlæg!F566","v":0},{"$f":"Produktionsanlæg!G566","v":0},{"$f":"Produktionsanlæg!H566","v":0},{"$f":"Produktionsanlæg!I566","v":0},{"$f":"Produktionsanlæg!J566","v":0},{"$f":"Produktionsanlæg!K566","v":0},{"$f":"Produktionsanlæg!L566","v":0},{"$f":"Produktionsanlæg!M566","v":0},{"$f":"Produktionsanlæg!N566","v":0},{"$f":"Produktionsanlæg!O566","v":0},{"$f":"Produktionsanlæg!P566","v":0},{"$f":"Produktionsanlæg!Q566","v":0},{"$f":"Produktionsanlæg!R566","v":0},{"$f":"Produktionsanlæg!S566","v":0},{"$f":"Produktionsanlæg!T566","v":0},{"$f":"Produktionsanlæg!U566","v":0},{"$f":"Produktionsanlæg!V566","v":0},{"$f":"Produktionsanlæg!W566","v":0},{"$f":"Produktionsanlæg!X566","v":0},{"$f":"Produktionsanlæg!Y566","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D566:Y566,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D567","v":0},{"$f":"Produktionsanlæg!E567","v":0},{"$f":"Produktionsanlæg!F567","v":0},{"$f":"Produktionsanlæg!G567","v":0},{"$f":"Produktionsanlæg!H567","v":0},{"$f":"Produktionsanlæg!I567","v":0},{"$f":"Produktionsanlæg!J567","v":0},{"$f":"Produktionsanlæg!K567","v":0},{"$f":"Produktionsanlæg!L567","v":0},{"$f":"Produktionsanlæg!M567","v":0},{"$f":"Produktionsanlæg!N567","v":0},{"$f":"Produktionsanlæg!O567","v":0},{"$f":"Produktionsanlæg!P567","v":0},{"$f":"Produktionsanlæg!Q567","v":0},{"$f":"Produktionsanlæg!R567","v":0},{"$f":"Produktionsanlæg!S567","v":0},{"$f":"Produktionsanlæg!T567","v":0},{"$f":"Produktionsanlæg!U567","v":0},{"$f":"Produktionsanlæg!V567","v":0},{"$f":"Produktionsanlæg!W567","v":0},{"$f":"Produktionsanlæg!X567","v":0},{"$f":"Produktionsanlæg!Y567","v":0},{"$f":"IF(COUNTIF(D567:Y567,\"<>0\")<=1,IF(SUM(D567:Y567)=0,0,(IF(SUM(D567:Y567)>0,IF(SUM(D567:Y567)<400,(1.2675*45967*SUM(D567:Y567)^(-0.4664)),(IF(SUM(D567:Y567)<2000,(39128*SUM(D567:Y567)^(-0.37661)),IF(SUM(D567:Y567)<5000,18893*SUM(D567:Y567)^(-0.28083),IF(SUM(D567:Y567)<100000,29680*SUM(D567:Y567)^(-0.24475),1773.1))))*100/115)*SUM(D567:Y567)*(0.246),0)*1.15*1.06*0.4)/SUM(D567:Y567)),$A$73)","v":0},{"$f":"D567*$Z567","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N567*$Z567","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X567*$Z567","v":0},{"$f":"Y567*$Z567","v":0},{"$f":"+SUM(AA567:AV567)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA567","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB567","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC567","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD567","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE567","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF567","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG567","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH567","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI567","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ567","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK567","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL567","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM567","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN567","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO567","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP567","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ567","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR567","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS567","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT567","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU567","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV567","v":0},{"$f":"SUM(D567:Y567)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D568","v":0},{"$f":"Produktionsanlæg!E568","v":0},{"$f":"Produktionsanlæg!F568","v":0},{"$f":"Produktionsanlæg!G568","v":0},{"$f":"Produktionsanlæg!H568","v":0},{"$f":"Produktionsanlæg!I568","v":0},{"$f":"Produktionsanlæg!J568","v":0},{"$f":"Produktionsanlæg!K568","v":0},{"$f":"Produktionsanlæg!L568","v":0},{"$f":"Produktionsanlæg!M568","v":0},{"$f":"Produktionsanlæg!N568","v":0},{"$f":"Produktionsanlæg!O568","v":0},{"$f":"Produktionsanlæg!P568","v":0},{"$f":"Produktionsanlæg!Q568","v":0},{"$f":"Produktionsanlæg!R568","v":0},{"$f":"Produktionsanlæg!S568","v":0},{"$f":"Produktionsanlæg!T568","v":0},{"$f":"Produktionsanlæg!U568","v":0},{"$f":"Produktionsanlæg!V568","v":0},{"$f":"Produktionsanlæg!W568","v":0},{"$f":"Produktionsanlæg!X568","v":0},{"$f":"Produktionsanlæg!Y568","v":0},{"$f":"IF(COUNTIF(D568:Y568,\"<>0\")<=1,IF(SUM(D568:Y568)=0,0,(IF(SUM(D568:Y568)>0,IF(SUM(D568:Y568)<400,(1.2675*45967*SUM(D568:Y568)^(-0.4664)),(IF(SUM(D568:Y568)<2000,(39128*SUM(D568:Y568)^(-0.37661)),IF(SUM(D568:Y568)<5000,18893*SUM(D568:Y568)^(-0.28083),IF(SUM(D568:Y568)<100000,29680*SUM(D568:Y568)^(-0.24475),1773.1))))*100/115)*SUM(D568:Y568)*(0.246),0)*1.15*1.06*0.05)/SUM(D568:Y568)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X568*$Z568","v":0},{"$f":"Y568*$Z568","v":0},{"$f":"+SUM(AA568:AV568)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA568","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB568","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC568","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD568","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE568","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF568","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG568","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH568","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI568","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ568","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK568","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL568","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM568","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN568","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO568","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP568","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ568","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR568","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS568","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT568","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU568","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV568","v":0},{"$f":"SUM(D568:Y568)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW570:AW593)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D569:Y569)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D570","v":0},{"$f":"Produktionsanlæg!E570","v":0},{"$f":"Produktionsanlæg!F570","v":0},{"$f":"Produktionsanlæg!G570","v":0},{"$f":"Produktionsanlæg!H570","v":0},{"$f":"Produktionsanlæg!I570","v":0},{"$f":"Produktionsanlæg!J570","v":0},{"$f":"Produktionsanlæg!K570","v":0},{"$f":"Produktionsanlæg!L570","v":0},{"$f":"Produktionsanlæg!M570","v":0},{"$f":"Produktionsanlæg!N570","v":0},{"$f":"Produktionsanlæg!O570","v":0},{"$f":"Produktionsanlæg!P570","v":0},{"$f":"Produktionsanlæg!Q570","v":0},{"$f":"Produktionsanlæg!R570","v":0},{"$f":"Produktionsanlæg!S570","v":0},{"$f":"Produktionsanlæg!T570","v":0},{"$f":"Produktionsanlæg!U570","v":0},{"$f":"Produktionsanlæg!V570","v":0},{"$f":"Produktionsanlæg!W570","v":0},{"$f":"Produktionsanlæg!X570","v":0},{"$f":"Produktionsanlæg!Y570","v":0},{"$f":"IF(COUNTIF(D570:Y570,\"<>0\")<=1,IF(SUM(D570:Y570)=0,0,(IF(SUM(D570:Y570)>0,IF(SUM(D570:Y570)<400,(1.2675*45967*SUM(D570:Y570)^(-0.4664)),(IF(SUM(D570:Y570)<2000,(39128*SUM(D570:Y570)^(-0.37661)),IF(SUM(D570:Y570)<5000,18893*SUM(D570:Y570)^(-0.28083),IF(SUM(D570:Y570)<100000,29680*SUM(D570:Y570)^(-0.24475),1773.1))))*100/115)*SUM(D570:Y570)*(IF(SUM(D553:Y553)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D570:Y570)),$A$73)","v":0},{"$f":"D570*$Z570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA570:AV570)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA570","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB570","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC570","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD570","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE570","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF570","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG570","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH570","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI570","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ570","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK570","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL570","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM570","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN570","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO570","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP570","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ570","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR570","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS570","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT570","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU570","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV570","v":0},{"$f":"SUM(D570:Y570)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D571","v":0},{"$f":"Produktionsanlæg!E571","v":0},{"$f":"Produktionsanlæg!F571","v":0},{"$f":"Produktionsanlæg!G571","v":0},{"$f":"Produktionsanlæg!H571","v":0},{"$f":"Produktionsanlæg!I571","v":0},{"$f":"Produktionsanlæg!J571","v":0},{"$f":"Produktionsanlæg!K571","v":0},{"$f":"Produktionsanlæg!L571","v":0},{"$f":"Produktionsanlæg!M571","v":0},{"$f":"Produktionsanlæg!N571","v":0},{"$f":"Produktionsanlæg!O571","v":0},{"$f":"Produktionsanlæg!P571","v":0},{"$f":"Produktionsanlæg!Q571","v":0},{"$f":"Produktionsanlæg!R571","v":0},{"$f":"Produktionsanlæg!S571","v":0},{"$f":"Produktionsanlæg!T571","v":0},{"$f":"Produktionsanlæg!U571","v":0},{"$f":"Produktionsanlæg!V571","v":0},{"$f":"Produktionsanlæg!W571","v":0},{"$f":"Produktionsanlæg!X571","v":0},{"$f":"Produktionsanlæg!Y571","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D571:Y571,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D572","v":0},{"$f":"Produktionsanlæg!E572","v":0},{"$f":"Produktionsanlæg!F572","v":0},{"$f":"Produktionsanlæg!G572","v":0},{"$f":"Produktionsanlæg!H572","v":0},{"$f":"Produktionsanlæg!I572","v":0},{"$f":"Produktionsanlæg!J572","v":0},{"$f":"Produktionsanlæg!K572","v":0},{"$f":"Produktionsanlæg!L572","v":0},{"$f":"Produktionsanlæg!M572","v":0},{"$f":"Produktionsanlæg!N572","v":0},{"$f":"Produktionsanlæg!O572","v":0},{"$f":"Produktionsanlæg!P572","v":0},{"$f":"Produktionsanlæg!Q572","v":0},{"$f":"Produktionsanlæg!R572","v":0},{"$f":"Produktionsanlæg!S572","v":0},{"$f":"Produktionsanlæg!T572","v":0},{"$f":"Produktionsanlæg!U572","v":0},{"$f":"Produktionsanlæg!V572","v":0},{"$f":"Produktionsanlæg!W572","v":0},{"$f":"Produktionsanlæg!X572","v":0},{"$f":"Produktionsanlæg!Y572","v":0},{"$f":"IF(COUNTIF(D572:Y572,\"<>0\")<=1,IF(SUM(D572:Y572)=0,0,(IF(SUM(D572:Y572)>0,IF(SUM(D572:Y572)<400,(1.2675*45967*SUM(D572:Y572)^(-0.4664)),(IF(SUM(D572:Y572)<2000,(39128*SUM(D572:Y572)^(-0.37661)),IF(SUM(D572:Y572)<5000,18893*SUM(D572:Y572)^(-0.28083),IF(SUM(D572:Y572)<100000,29680*SUM(D572:Y572)^(-0.24475),1773.1))))*100/115)*SUM(D572:Y572)*(IF(SUM(D555:Y555)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D572:Y572)),$A$73)","v":0},{"$f":"D572*$Z572","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N572*$Z572","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X572*$Z572","v":0},0,{"$f":"+SUM(AA572:AV572)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA572","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB572","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC572","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD572","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE572","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF572","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG572","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH572","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI572","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ572","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK572","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL572","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM572","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN572","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO572","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP572","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ572","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR572","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS572","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT572","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU572","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV572","v":0},{"$f":"SUM(D572:Y572)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D573","v":0},{"$f":"Produktionsanlæg!E573","v":0},{"$f":"Produktionsanlæg!F573","v":0},{"$f":"Produktionsanlæg!G573","v":0},{"$f":"Produktionsanlæg!H573","v":0},{"$f":"Produktionsanlæg!I573","v":0},{"$f":"Produktionsanlæg!J573","v":0},{"$f":"Produktionsanlæg!K573","v":0},{"$f":"Produktionsanlæg!L573","v":0},{"$f":"Produktionsanlæg!M573","v":0},{"$f":"Produktionsanlæg!N573","v":0},{"$f":"Produktionsanlæg!O573","v":0},{"$f":"Produktionsanlæg!P573","v":0},{"$f":"Produktionsanlæg!Q573","v":0},{"$f":"Produktionsanlæg!R573","v":0},{"$f":"Produktionsanlæg!S573","v":0},{"$f":"Produktionsanlæg!T573","v":0},{"$f":"Produktionsanlæg!U573","v":0},{"$f":"Produktionsanlæg!V573","v":0},{"$f":"Produktionsanlæg!W573","v":0},{"$f":"Produktionsanlæg!X573","v":0},{"$f":"Produktionsanlæg!Y573","v":0},{"$f":"IF(COUNTIF(D573:Y573,\"<>0\")<=1,IF(SUM(D573:Y573)=0,0,(IF(SUM(D573:Y573)>0,IF(SUM(D573:Y573)<400,(1.2675*45967*SUM(D573:Y573)^(-0.4664)),(IF(SUM(D573:Y573)<2000,(39128*SUM(D573:Y573)^(-0.37661)),IF(SUM(D573:Y573)<5000,18893*SUM(D573:Y573)^(-0.28083),IF(SUM(D573:Y573)<100000,29680*SUM(D573:Y573)^(-0.24475),1773.1))))*100/115)*SUM(D573:Y573)*(IF(SUM(D556:Y556)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D573:Y573)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA573:AV573)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA573","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB573","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC573","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD573","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE573","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF573","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG573","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH573","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI573","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ573","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK573","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL573","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM573","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN573","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO573","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP573","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ573","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR573","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS573","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT573","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU573","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV573","v":0},{"$f":"SUM(D573:Y573)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D574","v":0},{"$f":"Produktionsanlæg!E574","v":0},{"$f":"Produktionsanlæg!F574","v":0},{"$f":"Produktionsanlæg!G574","v":0},{"$f":"Produktionsanlæg!H574","v":0},{"$f":"Produktionsanlæg!I574","v":0},{"$f":"Produktionsanlæg!J574","v":0},{"$f":"Produktionsanlæg!K574","v":0},{"$f":"Produktionsanlæg!L574","v":0},{"$f":"Produktionsanlæg!M574","v":0},{"$f":"Produktionsanlæg!N574","v":0},{"$f":"Produktionsanlæg!O574","v":0},{"$f":"Produktionsanlæg!P574","v":0},{"$f":"Produktionsanlæg!Q574","v":0},{"$f":"Produktionsanlæg!R574","v":0},{"$f":"Produktionsanlæg!S574","v":0},{"$f":"Produktionsanlæg!T574","v":0},{"$f":"Produktionsanlæg!U574","v":0},{"$f":"Produktionsanlæg!V574","v":0},{"$f":"Produktionsanlæg!W574","v":0},{"$f":"Produktionsanlæg!X574","v":0},{"$f":"Produktionsanlæg!Y574","v":0},{"$f":"IF(COUNTIF(D574:Y574,\"<>0\")<=1,IF(SUM(D574:Y574)=0,0,(IF(SUM(D574:Y574)>0,IF(SUM(D574:Y574)<400,(1.2675*45967*SUM(D574:Y574)^(-0.4664)),(IF(SUM(D574:Y574)<2000,(39128*SUM(D574:Y574)^(-0.37661)),IF(SUM(D574:Y574)<5000,18893*SUM(D574:Y574)^(-0.28083),IF(SUM(D574:Y574)<100000,29680*SUM(D574:Y574)^(-0.24475),1773.1))))*100/115)*SUM(D574:Y574)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D574:Y574)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA574:AV574)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA574","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB574","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC574","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD574","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE574","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF574","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG574","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH574","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI574","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ574","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK574","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL574","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM574","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN574","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO574","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP574","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ574","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR574","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS574","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT574","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU574","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV574","v":0},{"$f":"SUM(D574:Y574)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D575","v":0},{"$f":"Produktionsanlæg!E575","v":0},{"$f":"Produktionsanlæg!F575","v":0},{"$f":"Produktionsanlæg!G575","v":0},{"$f":"Produktionsanlæg!H575","v":0},{"$f":"Produktionsanlæg!I575","v":0},{"$f":"Produktionsanlæg!J575","v":0},{"$f":"Produktionsanlæg!K575","v":0},{"$f":"Produktionsanlæg!L575","v":0},{"$f":"Produktionsanlæg!M575","v":0},{"$f":"Produktionsanlæg!N575","v":0},{"$f":"Produktionsanlæg!O575","v":0},{"$f":"Produktionsanlæg!P575","v":0},{"$f":"Produktionsanlæg!Q575","v":0},{"$f":"Produktionsanlæg!R575","v":0},{"$f":"Produktionsanlæg!S575","v":0},{"$f":"Produktionsanlæg!T575","v":0},{"$f":"Produktionsanlæg!U575","v":0},{"$f":"Produktionsanlæg!V575","v":0},{"$f":"Produktionsanlæg!W575","v":0},{"$f":"Produktionsanlæg!X575","v":0},{"$f":"Produktionsanlæg!Y575","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D575:Y575,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D576","v":0},{"$f":"Produktionsanlæg!E576","v":0},{"$f":"Produktionsanlæg!F576","v":0},{"$f":"Produktionsanlæg!G576","v":0},{"$f":"Produktionsanlæg!H576","v":0},{"$f":"Produktionsanlæg!I576","v":0},{"$f":"Produktionsanlæg!J576","v":0},{"$f":"Produktionsanlæg!K576","v":0},{"$f":"Produktionsanlæg!L576","v":0},{"$f":"Produktionsanlæg!M576","v":0},{"$f":"Produktionsanlæg!N576","v":0},{"$f":"Produktionsanlæg!O576","v":0},{"$f":"Produktionsanlæg!P576","v":0},{"$f":"Produktionsanlæg!Q576","v":0},{"$f":"Produktionsanlæg!R576","v":0},{"$f":"Produktionsanlæg!S576","v":0},{"$f":"Produktionsanlæg!T576","v":0},{"$f":"Produktionsanlæg!U576","v":0},{"$f":"Produktionsanlæg!V576","v":0},{"$f":"Produktionsanlæg!W576","v":0},{"$f":"Produktionsanlæg!X576","v":0},{"$f":"Produktionsanlæg!Y576","v":0},{"$f":"IF(COUNTIF(D576:Y576,\"<>0\")<=1,IF(SUM(D576:Y576)=0,0,(IF(SUM(D576:Y576)>0,IF(SUM(D576:Y576)<400,(1.2675*45967*SUM(D576:Y576)^(-0.4664)),(IF(SUM(D576:Y576)<2000,(39128*SUM(D576:Y576)^(-0.37661)),IF(SUM(D576:Y576)<5000,18893*SUM(D576:Y576)^(-0.28083),IF(SUM(D576:Y576)<100000,29680*SUM(D576:Y576)^(-0.24475),1773.1))))*100/115)*SUM(D576:Y576)*0.1638,0)*1.15*1.06*0.4)/SUM(D576:Y576)),$A$73)","v":0},{"$f":"D576*$Z576","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N576*$Z576","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X576*$Z576","v":0},0,{"$f":"+SUM(AA576:AV576)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA576","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB576","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC576","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD576","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE576","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF576","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG576","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH576","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI576","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ576","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK576","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL576","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM576","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN576","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO576","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP576","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ576","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR576","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS576","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT576","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU576","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV576","v":0},{"$f":"SUM(D576:Y576)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D577","v":0},{"$f":"Produktionsanlæg!E577","v":0},{"$f":"Produktionsanlæg!F577","v":0},{"$f":"Produktionsanlæg!G577","v":0},{"$f":"Produktionsanlæg!H577","v":0},{"$f":"Produktionsanlæg!I577","v":0},{"$f":"Produktionsanlæg!J577","v":0},{"$f":"Produktionsanlæg!K577","v":0},{"$f":"Produktionsanlæg!L577","v":0},{"$f":"Produktionsanlæg!M577","v":0},{"$f":"Produktionsanlæg!N577","v":0},{"$f":"Produktionsanlæg!O577","v":0},{"$f":"Produktionsanlæg!P577","v":0},{"$f":"Produktionsanlæg!Q577","v":0},{"$f":"Produktionsanlæg!R577","v":0},{"$f":"Produktionsanlæg!S577","v":0},{"$f":"Produktionsanlæg!T577","v":0},{"$f":"Produktionsanlæg!U577","v":0},{"$f":"Produktionsanlæg!V577","v":0},{"$f":"Produktionsanlæg!W577","v":0},{"$f":"Produktionsanlæg!X577","v":0},{"$f":"Produktionsanlæg!Y577","v":0},{"$f":"IF(COUNTIF(D577:Y577,\"<>0\")<=1,IF(SUM(D577:Y577)=0,0,(IF(SUM(D577:Y577)>0,IF(SUM(D577:Y577)<400,(1.2675*45967*SUM(D577:Y577)^(-0.4664)),(IF(SUM(D577:Y577)<2000,(39128*SUM(D577:Y577)^(-0.37661)),IF(SUM(D577:Y577)<5000,18893*SUM(D577:Y577)^(-0.28083),IF(SUM(D577:Y577)<100000,29680*SUM(D577:Y577)^(-0.24475),1773.1))))*100/115)*SUM(D577:Y577)*0.1638,0)*1.15*1.06*0.05)/SUM(D577:Y577)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA577:AV577)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA577","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB577","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC577","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD577","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE577","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF577","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG577","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH577","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI577","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ577","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK577","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL577","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM577","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN577","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO577","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP577","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ577","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR577","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS577","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT577","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU577","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV577","v":0},{"$f":"SUM(D577:Y577)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D578","v":0},{"$f":"Produktionsanlæg!E578","v":0},{"$f":"Produktionsanlæg!F578","v":0},{"$f":"Produktionsanlæg!G578","v":0},{"$f":"Produktionsanlæg!H578","v":0},{"$f":"Produktionsanlæg!I578","v":0},{"$f":"Produktionsanlæg!J578","v":0},{"$f":"Produktionsanlæg!K578","v":0},{"$f":"Produktionsanlæg!L578","v":0},{"$f":"Produktionsanlæg!M578","v":0},{"$f":"Produktionsanlæg!N578","v":0},{"$f":"Produktionsanlæg!O578","v":0},{"$f":"Produktionsanlæg!P578","v":0},{"$f":"Produktionsanlæg!Q578","v":0},{"$f":"Produktionsanlæg!R578","v":0},{"$f":"Produktionsanlæg!S578","v":0},{"$f":"Produktionsanlæg!T578","v":0},{"$f":"Produktionsanlæg!U578","v":0},{"$f":"Produktionsanlæg!V578","v":0},{"$f":"Produktionsanlæg!W578","v":0},{"$f":"Produktionsanlæg!X578","v":0},{"$f":"Produktionsanlæg!Y578","v":0},{"$f":"IF(COUNTIF(D578:Y578,\"<>0\")<=1,IF(SUM(D578:Y578)=0,0,(IF(SUM(D578:Y578)>0,IF(SUM(D578:Y578)<400,(1.2675*45967*SUM(D578:Y578)^(-0.4664)),(IF(SUM(D578:Y578)<2000,(39128*SUM(D578:Y578)^(-0.37661)),IF(SUM(D578:Y578)<5000,18893*SUM(D578:Y578)^(-0.28083),IF(SUM(D578:Y578)<100000,29680*SUM(D578:Y578)^(-0.24475),1773.1))))*100/115)*SUM(D578:Y578)*(IF(SUM(D574:Y574)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D578:Y578)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA578:AV578)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA578","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB578","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC578","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD578","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE578","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF578","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG578","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH578","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI578","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ578","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK578","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL578","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM578","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN578","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO578","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP578","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ578","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR578","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS578","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT578","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU578","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV578","v":0},{"$f":"SUM(D578:Y578)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D579","v":0},{"$f":"Produktionsanlæg!E579","v":0},{"$f":"Produktionsanlæg!F579","v":0},{"$f":"Produktionsanlæg!G579","v":0},{"$f":"Produktionsanlæg!H579","v":0},{"$f":"Produktionsanlæg!I579","v":0},{"$f":"Produktionsanlæg!J579","v":0},{"$f":"Produktionsanlæg!K579","v":0},{"$f":"Produktionsanlæg!L579","v":0},{"$f":"Produktionsanlæg!M579","v":0},{"$f":"Produktionsanlæg!N579","v":0},{"$f":"Produktionsanlæg!O579","v":0},{"$f":"Produktionsanlæg!P579","v":0},{"$f":"Produktionsanlæg!Q579","v":0},{"$f":"Produktionsanlæg!R579","v":0},{"$f":"Produktionsanlæg!S579","v":0},{"$f":"Produktionsanlæg!T579","v":0},{"$f":"Produktionsanlæg!U579","v":0},{"$f":"Produktionsanlæg!V579","v":0},{"$f":"Produktionsanlæg!W579","v":0},{"$f":"Produktionsanlæg!X579","v":0},{"$f":"Produktionsanlæg!Y579","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D579:Y579,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D580","v":0},{"$f":"Produktionsanlæg!E580","v":0},{"$f":"Produktionsanlæg!F580","v":0},{"$f":"Produktionsanlæg!G580","v":0},{"$f":"Produktionsanlæg!H580","v":0},{"$f":"Produktionsanlæg!I580","v":0},{"$f":"Produktionsanlæg!J580","v":0},{"$f":"Produktionsanlæg!K580","v":0},{"$f":"Produktionsanlæg!L580","v":0},{"$f":"Produktionsanlæg!M580","v":0},{"$f":"Produktionsanlæg!N580","v":0},{"$f":"Produktionsanlæg!O580","v":0},{"$f":"Produktionsanlæg!P580","v":0},{"$f":"Produktionsanlæg!Q580","v":0},{"$f":"Produktionsanlæg!R580","v":0},{"$f":"Produktionsanlæg!S580","v":0},{"$f":"Produktionsanlæg!T580","v":0},{"$f":"Produktionsanlæg!U580","v":0},{"$f":"Produktionsanlæg!V580","v":0},{"$f":"Produktionsanlæg!W580","v":0},{"$f":"Produktionsanlæg!X580","v":0},{"$f":"Produktionsanlæg!Y580","v":0},{"$f":"IF(COUNTIF(D580:Y580,\"<>0\")<=1,IF(SUM(D580:Y580)=0,0,(IF(SUM(D580:Y580)>0,IF(SUM(D580:Y580)<400,(1.2675*45967*SUM(D580:Y580)^(-0.4664)),(IF(SUM(D580:Y580)<2000,(39128*SUM(D580:Y580)^(-0.37661)),IF(SUM(D580:Y580)<5000,18893*SUM(D580:Y580)^(-0.28083),IF(SUM(D580:Y580)<100000,29680*SUM(D580:Y580)^(-0.24475),1773.1))))*100/115)*SUM(D580:Y580)*(IF(SUM(D576:Y576)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D580:Y580)),$A$73)","v":0},{"$f":"D580*$Z580","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N580*$Z580","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X580*$Z580","v":0},0,{"$f":"+SUM(AA580:AV580)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA580","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB580","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC580","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD580","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE580","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF580","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG580","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH580","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI580","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ580","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK580","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL580","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM580","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN580","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO580","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP580","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ580","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR580","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS580","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT580","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU580","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV580","v":0},{"$f":"SUM(D580:Y580)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D581","v":0},{"$f":"Produktionsanlæg!E581","v":0},{"$f":"Produktionsanlæg!F581","v":0},{"$f":"Produktionsanlæg!G581","v":0},{"$f":"Produktionsanlæg!H581","v":0},{"$f":"Produktionsanlæg!I581","v":0},{"$f":"Produktionsanlæg!J581","v":0},{"$f":"Produktionsanlæg!K581","v":0},{"$f":"Produktionsanlæg!L581","v":0},{"$f":"Produktionsanlæg!M581","v":0},{"$f":"Produktionsanlæg!N581","v":0},{"$f":"Produktionsanlæg!O581","v":0},{"$f":"Produktionsanlæg!P581","v":0},{"$f":"Produktionsanlæg!Q581","v":0},{"$f":"Produktionsanlæg!R581","v":0},{"$f":"Produktionsanlæg!S581","v":0},{"$f":"Produktionsanlæg!T581","v":0},{"$f":"Produktionsanlæg!U581","v":0},{"$f":"Produktionsanlæg!V581","v":0},{"$f":"Produktionsanlæg!W581","v":0},{"$f":"Produktionsanlæg!X581","v":0},{"$f":"Produktionsanlæg!Y581","v":0},{"$f":"IF(COUNTIF(D581:Y581,\"<>0\")<=1,IF(SUM(D581:Y581)=0,0,(IF(SUM(D581:Y581)>0,IF(SUM(D581:Y581)<400,(1.2675*45967*SUM(D581:Y581)^(-0.4664)),(IF(SUM(D581:Y581)<2000,(39128*SUM(D581:Y581)^(-0.37661)),IF(SUM(D581:Y581)<5000,18893*SUM(D581:Y581)^(-0.28083),IF(SUM(D581:Y581)<100000,29680*SUM(D581:Y581)^(-0.24475),1773.1))))*100/115)*SUM(D581:Y581)*(IF(SUM(D577:Y577)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D581:Y581)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA581:AV581)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA581","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB581","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC581","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD581","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE581","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF581","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG581","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH581","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI581","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ581","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK581","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL581","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM581","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN581","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO581","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP581","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ581","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR581","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS581","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT581","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU581","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV581","v":0},{"$f":"SUM(D581:Y581)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D582","v":0},{"$f":"Produktionsanlæg!E582","v":0},{"$f":"Produktionsanlæg!F582","v":0},{"$f":"Produktionsanlæg!G582","v":0},{"$f":"Produktionsanlæg!H582","v":0},{"$f":"Produktionsanlæg!I582","v":0},{"$f":"Produktionsanlæg!J582","v":0},{"$f":"Produktionsanlæg!K582","v":0},{"$f":"Produktionsanlæg!L582","v":0},{"$f":"Produktionsanlæg!M582","v":0},{"$f":"Produktionsanlæg!N582","v":0},{"$f":"Produktionsanlæg!O582","v":0},{"$f":"Produktionsanlæg!P582","v":0},{"$f":"Produktionsanlæg!Q582","v":0},{"$f":"Produktionsanlæg!R582","v":0},{"$f":"Produktionsanlæg!S582","v":0},{"$f":"Produktionsanlæg!T582","v":0},{"$f":"Produktionsanlæg!U582","v":0},{"$f":"Produktionsanlæg!V582","v":0},{"$f":"Produktionsanlæg!W582","v":0},{"$f":"Produktionsanlæg!X582","v":0},{"$f":"Produktionsanlæg!Y582","v":0},{"$f":"IF(COUNTIF(D582:Y582,\"<>0\")<=1,IF(SUM(D582:Y582)=0,0,(IF(SUM(D582:Y582)>0,IF(SUM(D582:Y582)<400,(1.2675*45967*SUM(D582:Y582)^(-0.4664)),(IF(SUM(D582:Y582)<2000,(39128*SUM(D582:Y582)^(-0.37661)),IF(SUM(D582:Y582)<5000,18893*SUM(D582:Y582)^(-0.28083),IF(SUM(D582:Y582)<100000,29680*SUM(D582:Y582)^(-0.24475),1773.1))))*100/115)*SUM(D582:Y582)*(IF(SUM(D574:Y574)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D582:Y582)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA582:AV582)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA582","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB582","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC582","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD582","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE582","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF582","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG582","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH582","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI582","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ582","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK582","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL582","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM582","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN582","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO582","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP582","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ582","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR582","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS582","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT582","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU582","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV582","v":0},{"$f":"SUM(D582:Y582)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D583","v":0},{"$f":"Produktionsanlæg!E583","v":0},{"$f":"Produktionsanlæg!F583","v":0},{"$f":"Produktionsanlæg!G583","v":0},{"$f":"Produktionsanlæg!H583","v":0},{"$f":"Produktionsanlæg!I583","v":0},{"$f":"Produktionsanlæg!J583","v":0},{"$f":"Produktionsanlæg!K583","v":0},{"$f":"Produktionsanlæg!L583","v":0},{"$f":"Produktionsanlæg!M583","v":0},{"$f":"Produktionsanlæg!N583","v":0},{"$f":"Produktionsanlæg!O583","v":0},{"$f":"Produktionsanlæg!P583","v":0},{"$f":"Produktionsanlæg!Q583","v":0},{"$f":"Produktionsanlæg!R583","v":0},{"$f":"Produktionsanlæg!S583","v":0},{"$f":"Produktionsanlæg!T583","v":0},{"$f":"Produktionsanlæg!U583","v":0},{"$f":"Produktionsanlæg!V583","v":0},{"$f":"Produktionsanlæg!W583","v":0},{"$f":"Produktionsanlæg!X583","v":0},{"$f":"Produktionsanlæg!Y583","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D583:Y583,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D584","v":0},{"$f":"Produktionsanlæg!E584","v":0},{"$f":"Produktionsanlæg!F584","v":0},{"$f":"Produktionsanlæg!G584","v":0},{"$f":"Produktionsanlæg!H584","v":0},{"$f":"Produktionsanlæg!I584","v":0},{"$f":"Produktionsanlæg!J584","v":0},{"$f":"Produktionsanlæg!K584","v":0},{"$f":"Produktionsanlæg!L584","v":0},{"$f":"Produktionsanlæg!M584","v":0},{"$f":"Produktionsanlæg!N584","v":0},{"$f":"Produktionsanlæg!O584","v":0},{"$f":"Produktionsanlæg!P584","v":0},{"$f":"Produktionsanlæg!Q584","v":0},{"$f":"Produktionsanlæg!R584","v":0},{"$f":"Produktionsanlæg!S584","v":0},{"$f":"Produktionsanlæg!T584","v":0},{"$f":"Produktionsanlæg!U584","v":0},{"$f":"Produktionsanlæg!V584","v":0},{"$f":"Produktionsanlæg!W584","v":0},{"$f":"Produktionsanlæg!X584","v":0},{"$f":"Produktionsanlæg!Y584","v":0},{"$f":"IF(COUNTIF(D584:Y584,\"<>0\")<=1,IF(SUM(D584:Y584)=0,0,(IF(SUM(D584:Y584)>0,IF(SUM(D584:Y584)<400,(1.2675*45967*SUM(D584:Y584)^(-0.4664)),(IF(SUM(D584:Y584)<2000,(39128*SUM(D584:Y584)^(-0.37661)),IF(SUM(D584:Y584)<5000,18893*SUM(D584:Y584)^(-0.28083),IF(SUM(D584:Y584)<100000,29680*SUM(D584:Y584)^(-0.24475),1773.1))))*100/115)*SUM(D584:Y584)*(IF(SUM(D576:Y576)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D584:Y584)),$A$73)","v":0},{"$f":"D584*$Z584","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N584*$Z584","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X584*$Z584","v":0},0,{"$f":"+SUM(AA584:AV584)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA584","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB584","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC584","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD584","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE584","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF584","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG584","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH584","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI584","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ584","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK584","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL584","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM584","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN584","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO584","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP584","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ584","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR584","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS584","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT584","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU584","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV584","v":0},{"$f":"SUM(D584:Y584)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D585","v":0},{"$f":"Produktionsanlæg!E585","v":0},{"$f":"Produktionsanlæg!F585","v":0},{"$f":"Produktionsanlæg!G585","v":0},{"$f":"Produktionsanlæg!H585","v":0},{"$f":"Produktionsanlæg!I585","v":0},{"$f":"Produktionsanlæg!J585","v":0},{"$f":"Produktionsanlæg!K585","v":0},{"$f":"Produktionsanlæg!L585","v":0},{"$f":"Produktionsanlæg!M585","v":0},{"$f":"Produktionsanlæg!N585","v":0},{"$f":"Produktionsanlæg!O585","v":0},{"$f":"Produktionsanlæg!P585","v":0},{"$f":"Produktionsanlæg!Q585","v":0},{"$f":"Produktionsanlæg!R585","v":0},{"$f":"Produktionsanlæg!S585","v":0},{"$f":"Produktionsanlæg!T585","v":0},{"$f":"Produktionsanlæg!U585","v":0},{"$f":"Produktionsanlæg!V585","v":0},{"$f":"Produktionsanlæg!W585","v":0},{"$f":"Produktionsanlæg!X585","v":0},{"$f":"Produktionsanlæg!Y585","v":0},{"$f":"IF(COUNTIF(D585:Y585,\"<>0\")<=1,IF(SUM(D585:Y585)=0,0,(IF(SUM(D585:Y585)>0,IF(SUM(D585:Y585)<400,(1.2675*45967*SUM(D585:Y585)^(-0.4664)),(IF(SUM(D585:Y585)<2000,(39128*SUM(D585:Y585)^(-0.37661)),IF(SUM(D585:Y585)<5000,18893*SUM(D585:Y585)^(-0.28083),IF(SUM(D585:Y585)<100000,29680*SUM(D585:Y585)^(-0.24475),1773.1))))*100/115)*SUM(D585:Y585)*(IF(SUM(D577:Y577)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D585:Y585)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA585:AV585)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA585","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB585","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC585","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD585","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE585","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF585","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG585","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH585","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI585","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ585","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK585","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL585","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM585","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN585","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO585","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP585","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ585","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR585","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS585","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT585","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU585","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV585","v":0},{"$f":"SUM(D585:Y585)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D586","v":0},{"$f":"Produktionsanlæg!E586","v":0},{"$f":"Produktionsanlæg!F586","v":0},{"$f":"Produktionsanlæg!G586","v":0},{"$f":"Produktionsanlæg!H586","v":0},{"$f":"Produktionsanlæg!I586","v":0},{"$f":"Produktionsanlæg!J586","v":0},{"$f":"Produktionsanlæg!K586","v":0},{"$f":"Produktionsanlæg!L586","v":0},{"$f":"Produktionsanlæg!M586","v":0},{"$f":"Produktionsanlæg!N586","v":0},{"$f":"Produktionsanlæg!O586","v":0},{"$f":"Produktionsanlæg!P586","v":0},{"$f":"Produktionsanlæg!Q586","v":0},{"$f":"Produktionsanlæg!R586","v":0},{"$f":"Produktionsanlæg!S586","v":0},{"$f":"Produktionsanlæg!T586","v":0},{"$f":"Produktionsanlæg!U586","v":0},{"$f":"Produktionsanlæg!V586","v":0},{"$f":"Produktionsanlæg!W586","v":0},{"$f":"Produktionsanlæg!X586","v":0},{"$f":"Produktionsanlæg!Y586","v":0},{"$f":"IF(COUNTIF(D586:Y586,\"<>0\")<=1,IF(SUM(D586:Y586)=0,0,(IF(SUM(D586:Y586)>0,IF(SUM(D586:Y586)<400,(1.2675*45967*SUM(D586:Y586)^(-0.4664)),(IF(SUM(D586:Y586)<2000,(39128*SUM(D586:Y586)^(-0.37661)),IF(SUM(D586:Y586)<5000,18893*SUM(D586:Y586)^(-0.28083),IF(SUM(D586:Y586)<100000,29680*SUM(D586:Y586)^(-0.24475),1773.1))))*100/115)*SUM(D586:Y586)*(IF(SUM(D574:Y574)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D586:Y586)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA586:AV586)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA586","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB586","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC586","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD586","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE586","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF586","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG586","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH586","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI586","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ586","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK586","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL586","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM586","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN586","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO586","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP586","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ586","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR586","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS586","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT586","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU586","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV586","v":0},{"$f":"SUM(D586:Y586)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D587","v":0},{"$f":"Produktionsanlæg!E587","v":0},{"$f":"Produktionsanlæg!F587","v":0},{"$f":"Produktionsanlæg!G587","v":0},{"$f":"Produktionsanlæg!H587","v":0},{"$f":"Produktionsanlæg!I587","v":0},{"$f":"Produktionsanlæg!J587","v":0},{"$f":"Produktionsanlæg!K587","v":0},{"$f":"Produktionsanlæg!L587","v":0},{"$f":"Produktionsanlæg!M587","v":0},{"$f":"Produktionsanlæg!N587","v":0},{"$f":"Produktionsanlæg!O587","v":0},{"$f":"Produktionsanlæg!P587","v":0},{"$f":"Produktionsanlæg!Q587","v":0},{"$f":"Produktionsanlæg!R587","v":0},{"$f":"Produktionsanlæg!S587","v":0},{"$f":"Produktionsanlæg!T587","v":0},{"$f":"Produktionsanlæg!U587","v":0},{"$f":"Produktionsanlæg!V587","v":0},{"$f":"Produktionsanlæg!W587","v":0},{"$f":"Produktionsanlæg!X587","v":0},{"$f":"Produktionsanlæg!Y587","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D587:Y587,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D588","v":0},{"$f":"Produktionsanlæg!E588","v":0},{"$f":"Produktionsanlæg!F588","v":0},{"$f":"Produktionsanlæg!G588","v":0},{"$f":"Produktionsanlæg!H588","v":0},{"$f":"Produktionsanlæg!I588","v":0},{"$f":"Produktionsanlæg!J588","v":0},{"$f":"Produktionsanlæg!K588","v":0},{"$f":"Produktionsanlæg!L588","v":0},{"$f":"Produktionsanlæg!M588","v":0},{"$f":"Produktionsanlæg!N588","v":0},{"$f":"Produktionsanlæg!O588","v":0},{"$f":"Produktionsanlæg!P588","v":0},{"$f":"Produktionsanlæg!Q588","v":0},{"$f":"Produktionsanlæg!R588","v":0},{"$f":"Produktionsanlæg!S588","v":0},{"$f":"Produktionsanlæg!T588","v":0},{"$f":"Produktionsanlæg!U588","v":0},{"$f":"Produktionsanlæg!V588","v":0},{"$f":"Produktionsanlæg!W588","v":0},{"$f":"Produktionsanlæg!X588","v":0},{"$f":"Produktionsanlæg!Y588","v":0},{"$f":"IF(COUNTIF(D588:Y588,\"<>0\")<=1,IF(SUM(D588:Y588)=0,0,(IF(SUM(D588:Y588)>0,IF(SUM(D588:Y588)<400,(1.2675*45967*SUM(D588:Y588)^(-0.4664)),(IF(SUM(D588:Y588)<2000,(39128*SUM(D588:Y588)^(-0.37661)),IF(SUM(D588:Y588)<5000,18893*SUM(D588:Y588)^(-0.28083),IF(SUM(D588:Y588)<100000,29680*SUM(D588:Y588)^(-0.24475),1773.1))))*100/115)*SUM(D588:Y588)*(IF(SUM(D576:Y576)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D588:Y588)),$A$73)","v":0},{"$f":"D588*$Z588","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N588*$Z588","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X588*$Z588","v":0},0,{"$f":"+SUM(AA588:AV588)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA588","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB588","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC588","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD588","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE588","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF588","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG588","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH588","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI588","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ588","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK588","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL588","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM588","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN588","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO588","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP588","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ588","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR588","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS588","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT588","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU588","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV588","v":0},{"$f":"SUM(D588:Y588)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D589","v":0},{"$f":"Produktionsanlæg!E589","v":0},{"$f":"Produktionsanlæg!F589","v":0},{"$f":"Produktionsanlæg!G589","v":0},{"$f":"Produktionsanlæg!H589","v":0},{"$f":"Produktionsanlæg!I589","v":0},{"$f":"Produktionsanlæg!J589","v":0},{"$f":"Produktionsanlæg!K589","v":0},{"$f":"Produktionsanlæg!L589","v":0},{"$f":"Produktionsanlæg!M589","v":0},{"$f":"Produktionsanlæg!N589","v":0},{"$f":"Produktionsanlæg!O589","v":0},{"$f":"Produktionsanlæg!P589","v":0},{"$f":"Produktionsanlæg!Q589","v":0},{"$f":"Produktionsanlæg!R589","v":0},{"$f":"Produktionsanlæg!S589","v":0},{"$f":"Produktionsanlæg!T589","v":0},{"$f":"Produktionsanlæg!U589","v":0},{"$f":"Produktionsanlæg!V589","v":0},{"$f":"Produktionsanlæg!W589","v":0},{"$f":"Produktionsanlæg!X589","v":0},{"$f":"Produktionsanlæg!Y589","v":0},{"$f":"IF(COUNTIF(D589:Y589,\"<>0\")<=1,IF(SUM(D589:Y589)=0,0,(IF(SUM(D589:Y589)>0,IF(SUM(D589:Y589)<400,(1.2675*45967*SUM(D589:Y589)^(-0.4664)),(IF(SUM(D589:Y589)<2000,(39128*SUM(D589:Y589)^(-0.37661)),IF(SUM(D589:Y589)<5000,18893*SUM(D589:Y589)^(-0.28083),IF(SUM(D589:Y589)<100000,29680*SUM(D589:Y589)^(-0.24475),1773.1))))*100/115)*SUM(D589:Y589)*(IF(SUM(D577:Y577)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D589:Y589)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA589:AV589)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA589","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB589","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC589","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD589","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE589","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF589","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG589","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH589","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI589","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ589","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK589","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL589","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM589","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN589","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO589","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP589","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ589","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR589","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS589","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT589","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU589","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV589","v":0},{"$f":"SUM(D589:Y589)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D590","v":0},{"$f":"Produktionsanlæg!E590","v":0},{"$f":"Produktionsanlæg!F590","v":0},{"$f":"Produktionsanlæg!G590","v":0},{"$f":"Produktionsanlæg!H590","v":0},{"$f":"Produktionsanlæg!I590","v":0},{"$f":"Produktionsanlæg!J590","v":0},{"$f":"Produktionsanlæg!K590","v":0},{"$f":"Produktionsanlæg!L590","v":0},{"$f":"Produktionsanlæg!M590","v":0},{"$f":"Produktionsanlæg!N590","v":0},{"$f":"Produktionsanlæg!O590","v":0},{"$f":"Produktionsanlæg!P590","v":0},{"$f":"Produktionsanlæg!Q590","v":0},{"$f":"Produktionsanlæg!R590","v":0},{"$f":"Produktionsanlæg!S590","v":0},{"$f":"Produktionsanlæg!T590","v":0},{"$f":"Produktionsanlæg!U590","v":0},{"$f":"Produktionsanlæg!V590","v":0},{"$f":"Produktionsanlæg!W590","v":0},{"$f":"Produktionsanlæg!X590","v":0},{"$f":"Produktionsanlæg!Y590","v":0},{"$f":"IF(COUNTIF(D590:Y590,\"<>0\")<=1,IF(SUM(D590:Y590)=0,0,(IF(SUM(D590:Y590)>0,IF(SUM(D590:Y590)<400,(1.2675*45967*SUM(D590:Y590)^(-0.4664)),(IF(SUM(D590:Y590)<2000,(39128*SUM(D590:Y590)^(-0.37661)),IF(SUM(D590:Y590)<5000,18893*SUM(D590:Y590)^(-0.28083),IF(SUM(D590:Y590)<100000,29680*SUM(D590:Y590)^(-0.24475),1773.1))))*100/115)*SUM(D590:Y590)*(IF(SUM(D574:Y574)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D590:Y590)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA590:AV590)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA590","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB590","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC590","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD590","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE590","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF590","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG590","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH590","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI590","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ590","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK590","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL590","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM590","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN590","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO590","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP590","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ590","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR590","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS590","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT590","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU590","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV590","v":0},{"$f":"SUM(D590:Y590)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D591","v":0},{"$f":"Produktionsanlæg!E591","v":0},{"$f":"Produktionsanlæg!F591","v":0},{"$f":"Produktionsanlæg!G591","v":0},{"$f":"Produktionsanlæg!H591","v":0},{"$f":"Produktionsanlæg!I591","v":0},{"$f":"Produktionsanlæg!J591","v":0},{"$f":"Produktionsanlæg!K591","v":0},{"$f":"Produktionsanlæg!L591","v":0},{"$f":"Produktionsanlæg!M591","v":0},{"$f":"Produktionsanlæg!N591","v":0},{"$f":"Produktionsanlæg!O591","v":0},{"$f":"Produktionsanlæg!P591","v":0},{"$f":"Produktionsanlæg!Q591","v":0},{"$f":"Produktionsanlæg!R591","v":0},{"$f":"Produktionsanlæg!S591","v":0},{"$f":"Produktionsanlæg!T591","v":0},{"$f":"Produktionsanlæg!U591","v":0},{"$f":"Produktionsanlæg!V591","v":0},{"$f":"Produktionsanlæg!W591","v":0},{"$f":"Produktionsanlæg!X591","v":0},{"$f":"Produktionsanlæg!Y591","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D591:Y591,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D592","v":0},{"$f":"Produktionsanlæg!E592","v":0},{"$f":"Produktionsanlæg!F592","v":0},{"$f":"Produktionsanlæg!G592","v":0},{"$f":"Produktionsanlæg!H592","v":0},{"$f":"Produktionsanlæg!I592","v":0},{"$f":"Produktionsanlæg!J592","v":0},{"$f":"Produktionsanlæg!K592","v":0},{"$f":"Produktionsanlæg!L592","v":0},{"$f":"Produktionsanlæg!M592","v":0},{"$f":"Produktionsanlæg!N592","v":0},{"$f":"Produktionsanlæg!O592","v":0},{"$f":"Produktionsanlæg!P592","v":0},{"$f":"Produktionsanlæg!Q592","v":0},{"$f":"Produktionsanlæg!R592","v":0},{"$f":"Produktionsanlæg!S592","v":0},{"$f":"Produktionsanlæg!T592","v":0},{"$f":"Produktionsanlæg!U592","v":0},{"$f":"Produktionsanlæg!V592","v":0},{"$f":"Produktionsanlæg!W592","v":0},{"$f":"Produktionsanlæg!X592","v":0},{"$f":"Produktionsanlæg!Y592","v":0},{"$f":"IF(COUNTIF(D592:Y592,\"<>0\")<=1,IF(SUM(D592:Y592)=0,0,(IF(SUM(D592:Y592)>0,IF(SUM(D592:Y592)<400,(1.2675*45967*SUM(D592:Y592)^(-0.4664)),(IF(SUM(D592:Y592)<2000,(39128*SUM(D592:Y592)^(-0.37661)),IF(SUM(D592:Y592)<5000,18893*SUM(D592:Y592)^(-0.28083),IF(SUM(D592:Y592)<100000,29680*SUM(D592:Y592)^(-0.24475),1773.1))))*100/115)*SUM(D592:Y592)*(IF(SUM(D576:Y576)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D592:Y592)),$A$73)","v":0},{"$f":"D592*$Z592","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N592*$Z592","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X592*$Z592","v":0},{"$f":"Y592*$Z592","v":0},{"$f":"+SUM(AA592:AV592)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA592","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB592","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC592","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD592","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE592","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF592","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG592","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH592","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI592","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ592","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK592","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL592","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM592","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN592","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO592","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP592","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ592","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR592","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS592","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT592","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU592","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV592","v":0},{"$f":"SUM(D592:Y592)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D593","v":0},{"$f":"Produktionsanlæg!E593","v":0},{"$f":"Produktionsanlæg!F593","v":0},{"$f":"Produktionsanlæg!G593","v":0},{"$f":"Produktionsanlæg!H593","v":0},{"$f":"Produktionsanlæg!I593","v":0},{"$f":"Produktionsanlæg!J593","v":0},{"$f":"Produktionsanlæg!K593","v":0},{"$f":"Produktionsanlæg!L593","v":0},{"$f":"Produktionsanlæg!M593","v":0},{"$f":"Produktionsanlæg!N593","v":0},{"$f":"Produktionsanlæg!O593","v":0},{"$f":"Produktionsanlæg!P593","v":0},{"$f":"Produktionsanlæg!Q593","v":0},{"$f":"Produktionsanlæg!R593","v":0},{"$f":"Produktionsanlæg!S593","v":0},{"$f":"Produktionsanlæg!T593","v":0},{"$f":"Produktionsanlæg!U593","v":0},{"$f":"Produktionsanlæg!V593","v":0},{"$f":"Produktionsanlæg!W593","v":0},{"$f":"Produktionsanlæg!X593","v":0},{"$f":"Produktionsanlæg!Y593","v":0},{"$f":"IF(COUNTIF(D593:Y593,\"<>0\")<=1,IF(SUM(D593:Y593)=0,0,(IF(SUM(D593:Y593)>0,IF(SUM(D593:Y593)<400,(1.2675*45967*SUM(D593:Y593)^(-0.4664)),(IF(SUM(D593:Y593)<2000,(39128*SUM(D593:Y593)^(-0.37661)),IF(SUM(D593:Y593)<5000,18893*SUM(D593:Y593)^(-0.28083),IF(SUM(D593:Y593)<100000,29680*SUM(D593:Y593)^(-0.24475),1773.1))))*100/115)*SUM(D593:Y593)*(IF(SUM(D577:Y577)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D593:Y593)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X593*$Z593","v":0},{"$f":"Y593*$Z593","v":0},{"$f":"+SUM(AA593:AV593)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA593","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB593","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC593","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD593","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE593","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF593","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG593","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH593","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI593","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ593","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK593","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL593","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM593","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN593","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO593","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP593","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ593","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR593","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS593","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT593","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU593","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV593","v":0},{"$f":"SUM(D593:Y593)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW595:AW606)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D594:Y594)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D595","v":0},{"$f":"Produktionsanlæg!E595","v":0},{"$f":"Produktionsanlæg!F595","v":0},{"$f":"Produktionsanlæg!G595","v":0},{"$f":"Produktionsanlæg!H595","v":0},{"$f":"Produktionsanlæg!I595","v":0},{"$f":"Produktionsanlæg!J595","v":0},{"$f":"Produktionsanlæg!K595","v":0},{"$f":"Produktionsanlæg!L595","v":0},{"$f":"Produktionsanlæg!M595","v":0},{"$f":"Produktionsanlæg!N595","v":0},{"$f":"Produktionsanlæg!O595","v":0},{"$f":"Produktionsanlæg!P595","v":0},{"$f":"Produktionsanlæg!Q595","v":0},{"$f":"Produktionsanlæg!R595","v":0},{"$f":"Produktionsanlæg!S595","v":0},{"$f":"Produktionsanlæg!T595","v":0},{"$f":"Produktionsanlæg!U595","v":0},{"$f":"Produktionsanlæg!V595","v":0},{"$f":"Produktionsanlæg!W595","v":0},{"$f":"Produktionsanlæg!X595","v":0},{"$f":"Produktionsanlæg!Y595","v":0},{"$f":"IF(COUNTIF(D595:Y595,\"<>0\")<=1,IF(SUM(D595:Y595)=0,0,(IF(SUM(D595:Y595)>0,IF(SUM(D595:Y595)<400,(1.2675*45967*SUM(D595:Y595)^(-0.4664)),(IF(SUM(D595:Y595)<2000,(39128*SUM(D595:Y595)^(-0.37661)),IF(SUM(D595:Y595)<5000,18893*SUM(D595:Y595)^(-0.28083),IF(SUM(D595:Y595)<100000,29680*SUM(D595:Y595)^(-0.24475),1773.1))))*100/115)*SUM(D595:Y595)*(IF(SUM(D574:Y574)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D595:Y595)),$A$73)","v":0},{"$f":"D595*$Z595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA595:AV595)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA595","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB595","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC595","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD595","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE595","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF595","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG595","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH595","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI595","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ595","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK595","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL595","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM595","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN595","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO595","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP595","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ595","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR595","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS595","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT595","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU595","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV595","v":0},{"$f":"SUM(D595:Y595)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D596","v":0},{"$f":"Produktionsanlæg!E596","v":0},{"$f":"Produktionsanlæg!F596","v":0},{"$f":"Produktionsanlæg!G596","v":0},{"$f":"Produktionsanlæg!H596","v":0},{"$f":"Produktionsanlæg!I596","v":0},{"$f":"Produktionsanlæg!J596","v":0},{"$f":"Produktionsanlæg!K596","v":0},{"$f":"Produktionsanlæg!L596","v":0},{"$f":"Produktionsanlæg!M596","v":0},{"$f":"Produktionsanlæg!N596","v":0},{"$f":"Produktionsanlæg!O596","v":0},{"$f":"Produktionsanlæg!P596","v":0},{"$f":"Produktionsanlæg!Q596","v":0},{"$f":"Produktionsanlæg!R596","v":0},{"$f":"Produktionsanlæg!S596","v":0},{"$f":"Produktionsanlæg!T596","v":0},{"$f":"Produktionsanlæg!U596","v":0},{"$f":"Produktionsanlæg!V596","v":0},{"$f":"Produktionsanlæg!W596","v":0},{"$f":"Produktionsanlæg!X596","v":0},{"$f":"Produktionsanlæg!Y596","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D596:Y596,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D597","v":0},{"$f":"Produktionsanlæg!E597","v":0},{"$f":"Produktionsanlæg!F597","v":0},{"$f":"Produktionsanlæg!G597","v":0},{"$f":"Produktionsanlæg!H597","v":0},{"$f":"Produktionsanlæg!I597","v":0},{"$f":"Produktionsanlæg!J597","v":0},{"$f":"Produktionsanlæg!K597","v":0},{"$f":"Produktionsanlæg!L597","v":0},{"$f":"Produktionsanlæg!M597","v":0},{"$f":"Produktionsanlæg!N597","v":0},{"$f":"Produktionsanlæg!O597","v":0},{"$f":"Produktionsanlæg!P597","v":0},{"$f":"Produktionsanlæg!Q597","v":0},{"$f":"Produktionsanlæg!R597","v":0},{"$f":"Produktionsanlæg!S597","v":0},{"$f":"Produktionsanlæg!T597","v":0},{"$f":"Produktionsanlæg!U597","v":0},{"$f":"Produktionsanlæg!V597","v":0},{"$f":"Produktionsanlæg!W597","v":0},{"$f":"Produktionsanlæg!X597","v":0},{"$f":"Produktionsanlæg!Y597","v":0},{"$f":"IF(COUNTIF(D597:Y597,\"<>0\")<=1,IF(SUM(D597:Y597)=0,0,(IF(SUM(D597:Y597)>0,IF(SUM(D597:Y597)<400,(1.2675*45967*SUM(D597:Y597)^(-0.4664)),(IF(SUM(D597:Y597)<2000,(39128*SUM(D597:Y597)^(-0.37661)),IF(SUM(D597:Y597)<5000,18893*SUM(D597:Y597)^(-0.28083),IF(SUM(D597:Y597)<100000,29680*SUM(D597:Y597)^(-0.24475),1773.1))))*100/115)*SUM(D597:Y597)*(IF(SUM(D576:Y576)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D597:Y597)),$A$73)","v":0},{"$f":"D597*$Z597","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N597*$Z597","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X597*$Z597","v":0},0,{"$f":"+SUM(AA597:AV597)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA597","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB597","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC597","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD597","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE597","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF597","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG597","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH597","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI597","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ597","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK597","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL597","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM597","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN597","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO597","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP597","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ597","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR597","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS597","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT597","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU597","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV597","v":0},{"$f":"SUM(D597:Y597)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D598","v":0},{"$f":"Produktionsanlæg!E598","v":0},{"$f":"Produktionsanlæg!F598","v":0},{"$f":"Produktionsanlæg!G598","v":0},{"$f":"Produktionsanlæg!H598","v":0},{"$f":"Produktionsanlæg!I598","v":0},{"$f":"Produktionsanlæg!J598","v":0},{"$f":"Produktionsanlæg!K598","v":0},{"$f":"Produktionsanlæg!L598","v":0},{"$f":"Produktionsanlæg!M598","v":0},{"$f":"Produktionsanlæg!N598","v":0},{"$f":"Produktionsanlæg!O598","v":0},{"$f":"Produktionsanlæg!P598","v":0},{"$f":"Produktionsanlæg!Q598","v":0},{"$f":"Produktionsanlæg!R598","v":0},{"$f":"Produktionsanlæg!S598","v":0},{"$f":"Produktionsanlæg!T598","v":0},{"$f":"Produktionsanlæg!U598","v":0},{"$f":"Produktionsanlæg!V598","v":0},{"$f":"Produktionsanlæg!W598","v":0},{"$f":"Produktionsanlæg!X598","v":0},{"$f":"Produktionsanlæg!Y598","v":0},{"$f":"IF(COUNTIF(D598:Y598,\"<>0\")<=1,IF(SUM(D598:Y598)=0,0,(IF(SUM(D598:Y598)>0,IF(SUM(D598:Y598)<400,(1.2675*45967*SUM(D598:Y598)^(-0.4664)),(IF(SUM(D598:Y598)<2000,(39128*SUM(D598:Y598)^(-0.37661)),IF(SUM(D598:Y598)<5000,18893*SUM(D598:Y598)^(-0.28083),IF(SUM(D598:Y598)<100000,29680*SUM(D598:Y598)^(-0.24475),1773.1))))*100/115)*SUM(D598:Y598)*(IF(SUM(D577:Y577)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D598:Y598)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA598:AV598)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA598","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB598","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC598","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD598","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE598","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF598","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG598","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH598","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI598","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ598","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK598","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL598","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM598","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN598","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO598","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP598","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ598","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR598","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS598","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT598","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU598","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV598","v":0},{"$f":"SUM(D598:Y598)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D599","v":0},{"$f":"Produktionsanlæg!E599","v":0},{"$f":"Produktionsanlæg!F599","v":0},{"$f":"Produktionsanlæg!G599","v":0},{"$f":"Produktionsanlæg!H599","v":0},{"$f":"Produktionsanlæg!I599","v":0},{"$f":"Produktionsanlæg!J599","v":0},{"$f":"Produktionsanlæg!K599","v":0},{"$f":"Produktionsanlæg!L599","v":0},{"$f":"Produktionsanlæg!M599","v":0},{"$f":"Produktionsanlæg!N599","v":0},{"$f":"Produktionsanlæg!O599","v":0},{"$f":"Produktionsanlæg!P599","v":0},{"$f":"Produktionsanlæg!Q599","v":0},{"$f":"Produktionsanlæg!R599","v":0},{"$f":"Produktionsanlæg!S599","v":0},{"$f":"Produktionsanlæg!T599","v":0},{"$f":"Produktionsanlæg!U599","v":0},{"$f":"Produktionsanlæg!V599","v":0},{"$f":"Produktionsanlæg!W599","v":0},{"$f":"Produktionsanlæg!X599","v":0},{"$f":"Produktionsanlæg!Y599","v":0},{"$f":"IF(COUNTIF(D599:Y599,\"<>0\")<=1,IF(SUM(D599:Y599)=0,0,(IF(SUM(D599:Y599)>0,IF(SUM(D599:Y599)<400,(1.2675*45967*SUM(D599:Y599)^(-0.4664)),(IF(SUM(D599:Y599)<2000,(39128*SUM(D599:Y599)^(-0.37661)),IF(SUM(D599:Y599)<5000,18893*SUM(D599:Y599)^(-0.28083),IF(SUM(D599:Y599)<100000,29680*SUM(D599:Y599)^(-0.24475),1773.1))))*100/115)*SUM(D599:Y599)*(IF(SUM(D574:Y574)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D599:Y599)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA599:AV599)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA599","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB599","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC599","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD599","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE599","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF599","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG599","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH599","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI599","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ599","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK599","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL599","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM599","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN599","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO599","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP599","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ599","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR599","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS599","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT599","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU599","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV599","v":0},{"$f":"SUM(D599:Y599)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D600","v":0},{"$f":"Produktionsanlæg!E600","v":0},{"$f":"Produktionsanlæg!F600","v":0},{"$f":"Produktionsanlæg!G600","v":0},{"$f":"Produktionsanlæg!H600","v":0},{"$f":"Produktionsanlæg!I600","v":0},{"$f":"Produktionsanlæg!J600","v":0},{"$f":"Produktionsanlæg!K600","v":0},{"$f":"Produktionsanlæg!L600","v":0},{"$f":"Produktionsanlæg!M600","v":0},{"$f":"Produktionsanlæg!N600","v":0},{"$f":"Produktionsanlæg!O600","v":0},{"$f":"Produktionsanlæg!P600","v":0},{"$f":"Produktionsanlæg!Q600","v":0},{"$f":"Produktionsanlæg!R600","v":0},{"$f":"Produktionsanlæg!S600","v":0},{"$f":"Produktionsanlæg!T600","v":0},{"$f":"Produktionsanlæg!U600","v":0},{"$f":"Produktionsanlæg!V600","v":0},{"$f":"Produktionsanlæg!W600","v":0},{"$f":"Produktionsanlæg!X600","v":0},{"$f":"Produktionsanlæg!Y600","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D600:Y600,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D601","v":0},{"$f":"Produktionsanlæg!E601","v":0},{"$f":"Produktionsanlæg!F601","v":0},{"$f":"Produktionsanlæg!G601","v":0},{"$f":"Produktionsanlæg!H601","v":0},{"$f":"Produktionsanlæg!I601","v":0},{"$f":"Produktionsanlæg!J601","v":0},{"$f":"Produktionsanlæg!K601","v":0},{"$f":"Produktionsanlæg!L601","v":0},{"$f":"Produktionsanlæg!M601","v":0},{"$f":"Produktionsanlæg!N601","v":0},{"$f":"Produktionsanlæg!O601","v":0},{"$f":"Produktionsanlæg!P601","v":0},{"$f":"Produktionsanlæg!Q601","v":0},{"$f":"Produktionsanlæg!R601","v":0},{"$f":"Produktionsanlæg!S601","v":0},{"$f":"Produktionsanlæg!T601","v":0},{"$f":"Produktionsanlæg!U601","v":0},{"$f":"Produktionsanlæg!V601","v":0},{"$f":"Produktionsanlæg!W601","v":0},{"$f":"Produktionsanlæg!X601","v":0},{"$f":"Produktionsanlæg!Y601","v":0},{"$f":"IF(COUNTIF(D601:Y601,\"<>0\")<=1,IF(SUM(D601:Y601)=0,0,(IF(SUM(D601:Y601)>0,IF(SUM(D601:Y601)<400,(1.2675*45967*SUM(D601:Y601)^(-0.4664)),(IF(SUM(D601:Y601)<2000,(39128*SUM(D601:Y601)^(-0.37661)),IF(SUM(D601:Y601)<5000,18893*SUM(D601:Y601)^(-0.28083),IF(SUM(D601:Y601)<100000,29680*SUM(D601:Y601)^(-0.24475),1773.1))))*100/115)*SUM(D601:Y601)*(IF(SUM(D576:Y576)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D601:Y601)),$A$73)","v":0},{"$f":"D601*$Z601","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N601*$Z601","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X601*$Z601","v":0},0,{"$f":"+SUM(AA601:AV601)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA601","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB601","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC601","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD601","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE601","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF601","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG601","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH601","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI601","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ601","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK601","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL601","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM601","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN601","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO601","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP601","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ601","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR601","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS601","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT601","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU601","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV601","v":0},{"$f":"SUM(D601:Y601)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D602","v":0},{"$f":"Produktionsanlæg!E602","v":0},{"$f":"Produktionsanlæg!F602","v":0},{"$f":"Produktionsanlæg!G602","v":0},{"$f":"Produktionsanlæg!H602","v":0},{"$f":"Produktionsanlæg!I602","v":0},{"$f":"Produktionsanlæg!J602","v":0},{"$f":"Produktionsanlæg!K602","v":0},{"$f":"Produktionsanlæg!L602","v":0},{"$f":"Produktionsanlæg!M602","v":0},{"$f":"Produktionsanlæg!N602","v":0},{"$f":"Produktionsanlæg!O602","v":0},{"$f":"Produktionsanlæg!P602","v":0},{"$f":"Produktionsanlæg!Q602","v":0},{"$f":"Produktionsanlæg!R602","v":0},{"$f":"Produktionsanlæg!S602","v":0},{"$f":"Produktionsanlæg!T602","v":0},{"$f":"Produktionsanlæg!U602","v":0},{"$f":"Produktionsanlæg!V602","v":0},{"$f":"Produktionsanlæg!W602","v":0},{"$f":"Produktionsanlæg!X602","v":0},{"$f":"Produktionsanlæg!Y602","v":0},{"$f":"IF(COUNTIF(D602:Y602,\"<>0\")<=1,IF(SUM(D602:Y602)=0,0,(IF(SUM(D602:Y602)>0,IF(SUM(D602:Y602)<400,(1.2675*45967*SUM(D602:Y602)^(-0.4664)),(IF(SUM(D602:Y602)<2000,(39128*SUM(D602:Y602)^(-0.37661)),IF(SUM(D602:Y602)<5000,18893*SUM(D602:Y602)^(-0.28083),IF(SUM(D602:Y602)<100000,29680*SUM(D602:Y602)^(-0.24475),1773.1))))*100/115)*SUM(D602:Y602)*(IF(SUM(D577:Y577)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D602:Y602)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA602:AV602)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA602","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB602","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC602","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD602","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE602","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF602","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG602","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH602","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI602","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ602","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK602","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL602","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM602","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN602","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO602","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP602","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ602","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR602","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS602","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT602","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU602","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV602","v":0},{"$f":"SUM(D602:Y602)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D603","v":0},{"$f":"Produktionsanlæg!E603","v":0},{"$f":"Produktionsanlæg!F603","v":0},{"$f":"Produktionsanlæg!G603","v":0},{"$f":"Produktionsanlæg!H603","v":0},{"$f":"Produktionsanlæg!I603","v":0},{"$f":"Produktionsanlæg!J603","v":0},{"$f":"Produktionsanlæg!K603","v":0},{"$f":"Produktionsanlæg!L603","v":0},{"$f":"Produktionsanlæg!M603","v":0},{"$f":"Produktionsanlæg!N603","v":0},{"$f":"Produktionsanlæg!O603","v":0},{"$f":"Produktionsanlæg!P603","v":0},{"$f":"Produktionsanlæg!Q603","v":0},{"$f":"Produktionsanlæg!R603","v":0},{"$f":"Produktionsanlæg!S603","v":0},{"$f":"Produktionsanlæg!T603","v":0},{"$f":"Produktionsanlæg!U603","v":0},{"$f":"Produktionsanlæg!V603","v":0},{"$f":"Produktionsanlæg!W603","v":0},{"$f":"Produktionsanlæg!X603","v":0},{"$f":"Produktionsanlæg!Y603","v":0},{"$f":"IF(COUNTIF(D603:Y603,\"<>0\")<=1,IF(SUM(D603:Y603)=0,0,(IF(SUM(D603:Y603)>0,IF(SUM(D603:Y603)<400,(1.2675*45967*SUM(D603:Y603)^(-0.4664)),(IF(SUM(D603:Y603)<2000,(39128*SUM(D603:Y603)^(-0.37661)),IF(SUM(D603:Y603)<5000,18893*SUM(D603:Y603)^(-0.28083),IF(SUM(D603:Y603)<100000,29680*SUM(D603:Y603)^(-0.24475),1773.1))))*100/115)*SUM(D603:Y603)*(IF(SUM(D574:Y574)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D603:Y603)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA603:AV603)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA603","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB603","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC603","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD603","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE603","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF603","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG603","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH603","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI603","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ603","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK603","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL603","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM603","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN603","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO603","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP603","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ603","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR603","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS603","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT603","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU603","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV603","v":0},{"$f":"SUM(D603:Y603)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D604","v":0},{"$f":"Produktionsanlæg!E604","v":0},{"$f":"Produktionsanlæg!F604","v":0},{"$f":"Produktionsanlæg!G604","v":0},{"$f":"Produktionsanlæg!H604","v":0},{"$f":"Produktionsanlæg!I604","v":0},{"$f":"Produktionsanlæg!J604","v":0},{"$f":"Produktionsanlæg!K604","v":0},{"$f":"Produktionsanlæg!L604","v":0},{"$f":"Produktionsanlæg!M604","v":0},{"$f":"Produktionsanlæg!N604","v":0},{"$f":"Produktionsanlæg!O604","v":0},{"$f":"Produktionsanlæg!P604","v":0},{"$f":"Produktionsanlæg!Q604","v":0},{"$f":"Produktionsanlæg!R604","v":0},{"$f":"Produktionsanlæg!S604","v":0},{"$f":"Produktionsanlæg!T604","v":0},{"$f":"Produktionsanlæg!U604","v":0},{"$f":"Produktionsanlæg!V604","v":0},{"$f":"Produktionsanlæg!W604","v":0},{"$f":"Produktionsanlæg!X604","v":0},{"$f":"Produktionsanlæg!Y604","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D604:Y604,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D605","v":0},{"$f":"Produktionsanlæg!E605","v":0},{"$f":"Produktionsanlæg!F605","v":0},{"$f":"Produktionsanlæg!G605","v":0},{"$f":"Produktionsanlæg!H605","v":0},{"$f":"Produktionsanlæg!I605","v":0},{"$f":"Produktionsanlæg!J605","v":0},{"$f":"Produktionsanlæg!K605","v":0},{"$f":"Produktionsanlæg!L605","v":0},{"$f":"Produktionsanlæg!M605","v":0},{"$f":"Produktionsanlæg!N605","v":0},{"$f":"Produktionsanlæg!O605","v":0},{"$f":"Produktionsanlæg!P605","v":0},{"$f":"Produktionsanlæg!Q605","v":0},{"$f":"Produktionsanlæg!R605","v":0},{"$f":"Produktionsanlæg!S605","v":0},{"$f":"Produktionsanlæg!T605","v":0},{"$f":"Produktionsanlæg!U605","v":0},{"$f":"Produktionsanlæg!V605","v":0},{"$f":"Produktionsanlæg!W605","v":0},{"$f":"Produktionsanlæg!X605","v":0},{"$f":"Produktionsanlæg!Y605","v":0},{"$f":"IF(COUNTIF(D605:Y605,\"<>0\")<=1,IF(SUM(D605:Y605)=0,0,(IF(SUM(D605:Y605)>0,IF(SUM(D605:Y605)<400,(1.2675*45967*SUM(D605:Y605)^(-0.4664)),(IF(SUM(D605:Y605)<2000,(39128*SUM(D605:Y605)^(-0.37661)),IF(SUM(D605:Y605)<5000,18893*SUM(D605:Y605)^(-0.28083),IF(SUM(D605:Y605)<100000,29680*SUM(D605:Y605)^(-0.24475),1773.1))))*100/115)*SUM(D605:Y605)*(IF(SUM(D576:Y576)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D605:Y605)),$A$73)","v":0},{"$f":"D605*$Z605","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N605*$Z605","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X605*$Z605","v":0},{"$f":"Y605*$Z605","v":0},{"$f":"+SUM(AA605:AV605)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA605","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB605","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC605","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD605","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE605","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF605","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG605","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH605","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI605","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ605","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK605","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL605","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM605","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN605","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO605","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP605","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ605","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR605","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS605","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT605","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU605","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV605","v":0},{"$f":"SUM(D605:Y605)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D606","v":0},{"$f":"Produktionsanlæg!E606","v":0},{"$f":"Produktionsanlæg!F606","v":0},{"$f":"Produktionsanlæg!G606","v":0},{"$f":"Produktionsanlæg!H606","v":0},{"$f":"Produktionsanlæg!I606","v":0},{"$f":"Produktionsanlæg!J606","v":0},{"$f":"Produktionsanlæg!K606","v":0},{"$f":"Produktionsanlæg!L606","v":0},{"$f":"Produktionsanlæg!M606","v":0},{"$f":"Produktionsanlæg!N606","v":0},{"$f":"Produktionsanlæg!O606","v":0},{"$f":"Produktionsanlæg!P606","v":0},{"$f":"Produktionsanlæg!Q606","v":0},{"$f":"Produktionsanlæg!R606","v":0},{"$f":"Produktionsanlæg!S606","v":0},{"$f":"Produktionsanlæg!T606","v":0},{"$f":"Produktionsanlæg!U606","v":0},{"$f":"Produktionsanlæg!V606","v":0},{"$f":"Produktionsanlæg!W606","v":0},{"$f":"Produktionsanlæg!X606","v":0},{"$f":"Produktionsanlæg!Y606","v":0},{"$f":"IF(COUNTIF(D606:Y606,\"<>0\")<=1,IF(SUM(D606:Y606)=0,0,(IF(SUM(D606:Y606)>0,IF(SUM(D606:Y606)<400,(1.2675*45967*SUM(D606:Y606)^(-0.4664)),(IF(SUM(D606:Y606)<2000,(39128*SUM(D606:Y606)^(-0.37661)),IF(SUM(D606:Y606)<5000,18893*SUM(D606:Y606)^(-0.28083),IF(SUM(D606:Y606)<100000,29680*SUM(D606:Y606)^(-0.24475),1773.1))))*100/115)*SUM(D606:Y606)*(IF(SUM(D577:Y577)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D606:Y606)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X606*$Z606","v":0},{"$f":"Y606*$Z606","v":0},{"$f":"+SUM(AA606:AV606)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA606","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB606","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC606","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD606","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE606","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF606","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG606","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH606","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI606","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ606","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK606","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL606","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM606","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN606","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO606","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP606","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ606","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR606","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS606","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT606","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU606","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV606","v":0},{"$f":"SUM(D606:Y606)","v":0}]
["Renseanlæg 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW608,AW611,AW636,AW661)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW609:AW610)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D609","v":0},{"$f":"Produktionsanlæg!E609","v":0},{"$f":"Produktionsanlæg!F609","v":0},{"$f":"Produktionsanlæg!G609","v":0},{"$f":"Produktionsanlæg!H609","v":0},{"$f":"Produktionsanlæg!I609","v":0},{"$f":"Produktionsanlæg!J609","v":0},{"$f":"Produktionsanlæg!K609","v":0},{"$f":"Produktionsanlæg!L609","v":0},{"$f":"Produktionsanlæg!M609","v":0},{"$f":"Produktionsanlæg!N609","v":0},{"$f":"Produktionsanlæg!O609","v":0},{"$f":"Produktionsanlæg!P609","v":0},{"$f":"Produktionsanlæg!Q609","v":0},{"$f":"Produktionsanlæg!R609","v":0},{"$f":"Produktionsanlæg!S609","v":0},{"$f":"Produktionsanlæg!T609","v":0},{"$f":"Produktionsanlæg!U609","v":0},{"$f":"Produktionsanlæg!V609","v":0},{"$f":"Produktionsanlæg!W609","v":0},{"$f":"Produktionsanlæg!X609","v":0},{"$f":"Produktionsanlæg!Y609","v":0},{"$f":"IF(COUNTIF(D609:Y609,\"<>0\")<=1,IF(SUM(D609:Y609)=0,0,(IF(SUM(D609:Y609)>0,IF(SUM(D609:Y609)<400,(1.2675*45967*SUM(D609:Y609)^(-0.4664)),(IF(SUM(D609:Y609)<2000,(39128*SUM(D609:Y609)^(-0.37661)),IF(SUM(D609:Y609)<5000,18893*SUM(D609:Y609)^(-0.28083),IF(SUM(D609:Y609)<100000,29680*SUM(D609:Y609)^(-0.24475),1773.1))))*100/115)*SUM(D609:Y609)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D609:Y609)),$A$73)","v":0},{"$f":"D609*$Z609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA609:AV609)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA609","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB609","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC609","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD609","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE609","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF609","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG609","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH609","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI609","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ609","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK609","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL609","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM609","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN609","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO609","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP609","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ609","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR609","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS609","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT609","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU609","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV609","v":0},{"$f":"SUM(D609:Y609)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D610","v":0},{"$f":"Produktionsanlæg!E610","v":0},{"$f":"Produktionsanlæg!F610","v":0},{"$f":"Produktionsanlæg!G610","v":0},{"$f":"Produktionsanlæg!H610","v":0},{"$f":"Produktionsanlæg!I610","v":0},{"$f":"Produktionsanlæg!J610","v":0},{"$f":"Produktionsanlæg!K610","v":0},{"$f":"Produktionsanlæg!L610","v":0},{"$f":"Produktionsanlæg!M610","v":0},{"$f":"Produktionsanlæg!N610","v":0},{"$f":"Produktionsanlæg!O610","v":0},{"$f":"Produktionsanlæg!P610","v":0},{"$f":"Produktionsanlæg!Q610","v":0},{"$f":"Produktionsanlæg!R610","v":0},{"$f":"Produktionsanlæg!S610","v":0},{"$f":"Produktionsanlæg!T610","v":0},{"$f":"Produktionsanlæg!U610","v":0},{"$f":"Produktionsanlæg!V610","v":0},{"$f":"Produktionsanlæg!W610","v":0},{"$f":"Produktionsanlæg!X610","v":0},{"$f":"Produktionsanlæg!Y610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D610:Y610,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW612:AW635)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D611:Y611)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D612","v":0},{"$f":"Produktionsanlæg!E612","v":0},{"$f":"Produktionsanlæg!F612","v":0},{"$f":"Produktionsanlæg!G612","v":0},{"$f":"Produktionsanlæg!H612","v":0},{"$f":"Produktionsanlæg!I612","v":0},{"$f":"Produktionsanlæg!J612","v":0},{"$f":"Produktionsanlæg!K612","v":0},{"$f":"Produktionsanlæg!L612","v":0},{"$f":"Produktionsanlæg!M612","v":0},{"$f":"Produktionsanlæg!N612","v":0},{"$f":"Produktionsanlæg!O612","v":0},{"$f":"Produktionsanlæg!P612","v":0},{"$f":"Produktionsanlæg!Q612","v":0},{"$f":"Produktionsanlæg!R612","v":0},{"$f":"Produktionsanlæg!S612","v":0},{"$f":"Produktionsanlæg!T612","v":0},{"$f":"Produktionsanlæg!U612","v":0},{"$f":"Produktionsanlæg!V612","v":0},{"$f":"Produktionsanlæg!W612","v":0},{"$f":"Produktionsanlæg!X612","v":0},{"$f":"Produktionsanlæg!Y612","v":0},{"$f":"IF(COUNTIF(D612:Y612,\"<>0\")<=1,IF(SUM(D612:Y612)=0,0,(IF(SUM(D612:Y612)>0,IF(SUM(D612:Y612)<400,(1.2675*45967*SUM(D612:Y612)^(-0.4664)),(IF(SUM(D612:Y612)<2000,(39128*SUM(D612:Y612)^(-0.37661)),IF(SUM(D612:Y612)<5000,18893*SUM(D612:Y612)^(-0.28083),IF(SUM(D612:Y612)<100000,29680*SUM(D612:Y612)^(-0.24475),1773.1))))*100/115)*SUM(D612:Y612)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D612:Y612)),$A$73)","v":0},{"$f":"D612*$Z612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA612:AV612)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA612","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB612","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC612","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD612","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE612","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF612","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG612","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH612","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI612","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ612","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK612","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL612","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM612","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN612","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO612","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP612","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ612","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR612","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS612","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT612","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU612","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV612","v":0},{"$f":"SUM(D612:Y612)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D613","v":0},{"$f":"Produktionsanlæg!E613","v":0},{"$f":"Produktionsanlæg!F613","v":0},{"$f":"Produktionsanlæg!G613","v":0},{"$f":"Produktionsanlæg!H613","v":0},{"$f":"Produktionsanlæg!I613","v":0},{"$f":"Produktionsanlæg!J613","v":0},{"$f":"Produktionsanlæg!K613","v":0},{"$f":"Produktionsanlæg!L613","v":0},{"$f":"Produktionsanlæg!M613","v":0},{"$f":"Produktionsanlæg!N613","v":0},{"$f":"Produktionsanlæg!O613","v":0},{"$f":"Produktionsanlæg!P613","v":0},{"$f":"Produktionsanlæg!Q613","v":0},{"$f":"Produktionsanlæg!R613","v":0},{"$f":"Produktionsanlæg!S613","v":0},{"$f":"Produktionsanlæg!T613","v":0},{"$f":"Produktionsanlæg!U613","v":0},{"$f":"Produktionsanlæg!V613","v":0},{"$f":"Produktionsanlæg!W613","v":0},{"$f":"Produktionsanlæg!X613","v":0},{"$f":"Produktionsanlæg!Y613","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D613:Y613,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D614","v":0},{"$f":"Produktionsanlæg!E614","v":0},{"$f":"Produktionsanlæg!F614","v":0},{"$f":"Produktionsanlæg!G614","v":0},{"$f":"Produktionsanlæg!H614","v":0},{"$f":"Produktionsanlæg!I614","v":0},{"$f":"Produktionsanlæg!J614","v":0},{"$f":"Produktionsanlæg!K614","v":0},{"$f":"Produktionsanlæg!L614","v":0},{"$f":"Produktionsanlæg!M614","v":0},{"$f":"Produktionsanlæg!N614","v":0},{"$f":"Produktionsanlæg!O614","v":0},{"$f":"Produktionsanlæg!P614","v":0},{"$f":"Produktionsanlæg!Q614","v":0},{"$f":"Produktionsanlæg!R614","v":0},{"$f":"Produktionsanlæg!S614","v":0},{"$f":"Produktionsanlæg!T614","v":0},{"$f":"Produktionsanlæg!U614","v":0},{"$f":"Produktionsanlæg!V614","v":0},{"$f":"Produktionsanlæg!W614","v":0},{"$f":"Produktionsanlæg!X614","v":0},{"$f":"Produktionsanlæg!Y614","v":0},{"$f":"IF(COUNTIF(D614:Y614,\"<>0\")<=1,IF(SUM(D614:Y614)=0,0,(IF(SUM(D614:Y614)>0,IF(SUM(D614:Y614)<400,(1.2675*45967*SUM(D614:Y614)^(-0.4664)),(IF(SUM(D614:Y614)<2000,(39128*SUM(D614:Y614)^(-0.37661)),IF(SUM(D614:Y614)<5000,18893*SUM(D614:Y614)^(-0.28083),IF(SUM(D614:Y614)<100000,29680*SUM(D614:Y614)^(-0.24475),1773.1))))*100/115)*SUM(D614:Y614)*0.061,0)*1.15*1.06*0.43)/SUM(D614:Y614)),$A$73)","v":0},{"$f":"D614*$Z614","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N614*$Z614","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X614*$Z614","v":0},0,{"$f":"+SUM(AA614:AV614)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA614","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB614","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC614","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD614","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE614","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF614","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG614","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH614","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI614","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ614","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK614","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL614","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM614","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN614","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO614","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP614","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ614","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR614","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS614","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT614","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU614","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV614","v":0},{"$f":"SUM(D614:Y614)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D615","v":0},{"$f":"Produktionsanlæg!E615","v":0},{"$f":"Produktionsanlæg!F615","v":0},{"$f":"Produktionsanlæg!G615","v":0},{"$f":"Produktionsanlæg!H615","v":0},{"$f":"Produktionsanlæg!I615","v":0},{"$f":"Produktionsanlæg!J615","v":0},{"$f":"Produktionsanlæg!K615","v":0},{"$f":"Produktionsanlæg!L615","v":0},{"$f":"Produktionsanlæg!M615","v":0},{"$f":"Produktionsanlæg!N615","v":0},{"$f":"Produktionsanlæg!O615","v":0},{"$f":"Produktionsanlæg!P615","v":0},{"$f":"Produktionsanlæg!Q615","v":0},{"$f":"Produktionsanlæg!R615","v":0},{"$f":"Produktionsanlæg!S615","v":0},{"$f":"Produktionsanlæg!T615","v":0},{"$f":"Produktionsanlæg!U615","v":0},{"$f":"Produktionsanlæg!V615","v":0},{"$f":"Produktionsanlæg!W615","v":0},{"$f":"Produktionsanlæg!X615","v":0},{"$f":"Produktionsanlæg!Y615","v":0},{"$f":"IF(COUNTIF(D615:Y615,\"<>0\")<=1,IF(SUM(D615:Y615)=0,0,(IF(SUM(D615:Y615)>0,IF(SUM(D615:Y615)<400,(1.2675*45967*SUM(D615:Y615)^(-0.4664)),(IF(SUM(D615:Y615)<2000,(39128*SUM(D615:Y615)^(-0.37661)),IF(SUM(D615:Y615)<5000,18893*SUM(D615:Y615)^(-0.28083),IF(SUM(D615:Y615)<100000,29680*SUM(D615:Y615)^(-0.24475),1773.1))))*100/115)*SUM(D615:Y615)*0.061,0)*1.15*1.06*0.02)/SUM(D615:Y615)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA615:AV615)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA615","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB615","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC615","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD615","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE615","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF615","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG615","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH615","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI615","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ615","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK615","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL615","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM615","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN615","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO615","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP615","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ615","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR615","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS615","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT615","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU615","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV615","v":0},{"$f":"SUM(D615:Y615)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D616","v":0},{"$f":"Produktionsanlæg!E616","v":0},{"$f":"Produktionsanlæg!F616","v":0},{"$f":"Produktionsanlæg!G616","v":0},{"$f":"Produktionsanlæg!H616","v":0},{"$f":"Produktionsanlæg!I616","v":0},{"$f":"Produktionsanlæg!J616","v":0},{"$f":"Produktionsanlæg!K616","v":0},{"$f":"Produktionsanlæg!L616","v":0},{"$f":"Produktionsanlæg!M616","v":0},{"$f":"Produktionsanlæg!N616","v":0},{"$f":"Produktionsanlæg!O616","v":0},{"$f":"Produktionsanlæg!P616","v":0},{"$f":"Produktionsanlæg!Q616","v":0},{"$f":"Produktionsanlæg!R616","v":0},{"$f":"Produktionsanlæg!S616","v":0},{"$f":"Produktionsanlæg!T616","v":0},{"$f":"Produktionsanlæg!U616","v":0},{"$f":"Produktionsanlæg!V616","v":0},{"$f":"Produktionsanlæg!W616","v":0},{"$f":"Produktionsanlæg!X616","v":0},{"$f":"Produktionsanlæg!Y616","v":0},{"$f":"IF(COUNTIF(D616:Y616,\"<>0\")<=1,IF(SUM(D616:Y616)=0,0,(IF(SUM(D616:Y616)>0,IF(SUM(D616:Y616)<400,(1.2675*45967*SUM(D616:Y616)^(-0.4664)),(IF(SUM(D616:Y616)<2000,(39128*SUM(D616:Y616)^(-0.37661)),IF(SUM(D616:Y616)<5000,18893*SUM(D616:Y616)^(-0.28083),IF(SUM(D616:Y616)<100000,29680*SUM(D616:Y616)^(-0.24475),1773.1))))*100/115)*SUM(D616:Y616)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D616:Y616)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA616:AV616)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA616","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB616","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC616","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD616","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE616","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF616","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG616","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH616","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI616","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ616","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK616","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL616","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM616","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN616","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO616","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP616","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ616","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR616","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS616","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT616","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU616","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV616","v":0},{"$f":"SUM(D616:Y616)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D617","v":0},{"$f":"Produktionsanlæg!E617","v":0},{"$f":"Produktionsanlæg!F617","v":0},{"$f":"Produktionsanlæg!G617","v":0},{"$f":"Produktionsanlæg!H617","v":0},{"$f":"Produktionsanlæg!I617","v":0},{"$f":"Produktionsanlæg!J617","v":0},{"$f":"Produktionsanlæg!K617","v":0},{"$f":"Produktionsanlæg!L617","v":0},{"$f":"Produktionsanlæg!M617","v":0},{"$f":"Produktionsanlæg!N617","v":0},{"$f":"Produktionsanlæg!O617","v":0},{"$f":"Produktionsanlæg!P617","v":0},{"$f":"Produktionsanlæg!Q617","v":0},{"$f":"Produktionsanlæg!R617","v":0},{"$f":"Produktionsanlæg!S617","v":0},{"$f":"Produktionsanlæg!T617","v":0},{"$f":"Produktionsanlæg!U617","v":0},{"$f":"Produktionsanlæg!V617","v":0},{"$f":"Produktionsanlæg!W617","v":0},{"$f":"Produktionsanlæg!X617","v":0},{"$f":"Produktionsanlæg!Y617","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D617:Y617,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D618","v":0},{"$f":"Produktionsanlæg!E618","v":0},{"$f":"Produktionsanlæg!F618","v":0},{"$f":"Produktionsanlæg!G618","v":0},{"$f":"Produktionsanlæg!H618","v":0},{"$f":"Produktionsanlæg!I618","v":0},{"$f":"Produktionsanlæg!J618","v":0},{"$f":"Produktionsanlæg!K618","v":0},{"$f":"Produktionsanlæg!L618","v":0},{"$f":"Produktionsanlæg!M618","v":0},{"$f":"Produktionsanlæg!N618","v":0},{"$f":"Produktionsanlæg!O618","v":0},{"$f":"Produktionsanlæg!P618","v":0},{"$f":"Produktionsanlæg!Q618","v":0},{"$f":"Produktionsanlæg!R618","v":0},{"$f":"Produktionsanlæg!S618","v":0},{"$f":"Produktionsanlæg!T618","v":0},{"$f":"Produktionsanlæg!U618","v":0},{"$f":"Produktionsanlæg!V618","v":0},{"$f":"Produktionsanlæg!W618","v":0},{"$f":"Produktionsanlæg!X618","v":0},{"$f":"Produktionsanlæg!Y618","v":0},{"$f":"IF(COUNTIF(D618:Y618,\"<>0\")<=1,IF(SUM(D618:Y618)=0,0,(IF(SUM(D618:Y618)>0,IF(SUM(D618:Y618)<400,(1.2675*45967*SUM(D618:Y618)^(-0.4664)),(IF(SUM(D618:Y618)<2000,(39128*SUM(D618:Y618)^(-0.37661)),IF(SUM(D618:Y618)<5000,18893*SUM(D618:Y618)^(-0.28083),IF(SUM(D618:Y618)<100000,29680*SUM(D618:Y618)^(-0.24475),1773.1))))*100/115)*SUM(D618:Y618)*0.0173,0)*1.15*1.06*0.43)/SUM(D618:Y618)),$A$73)","v":0},{"$f":"D618*$Z618","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N618*$Z618","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X618*$Z618","v":0},0,{"$f":"+SUM(AA618:AV618)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA618","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB618","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC618","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD618","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE618","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF618","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG618","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH618","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI618","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ618","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK618","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL618","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM618","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN618","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO618","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP618","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ618","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR618","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS618","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT618","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU618","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV618","v":0},{"$f":"SUM(D618:Y618)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D619","v":0},{"$f":"Produktionsanlæg!E619","v":0},{"$f":"Produktionsanlæg!F619","v":0},{"$f":"Produktionsanlæg!G619","v":0},{"$f":"Produktionsanlæg!H619","v":0},{"$f":"Produktionsanlæg!I619","v":0},{"$f":"Produktionsanlæg!J619","v":0},{"$f":"Produktionsanlæg!K619","v":0},{"$f":"Produktionsanlæg!L619","v":0},{"$f":"Produktionsanlæg!M619","v":0},{"$f":"Produktionsanlæg!N619","v":0},{"$f":"Produktionsanlæg!O619","v":0},{"$f":"Produktionsanlæg!P619","v":0},{"$f":"Produktionsanlæg!Q619","v":0},{"$f":"Produktionsanlæg!R619","v":0},{"$f":"Produktionsanlæg!S619","v":0},{"$f":"Produktionsanlæg!T619","v":0},{"$f":"Produktionsanlæg!U619","v":0},{"$f":"Produktionsanlæg!V619","v":0},{"$f":"Produktionsanlæg!W619","v":0},{"$f":"Produktionsanlæg!X619","v":0},{"$f":"Produktionsanlæg!Y619","v":0},{"$f":"IF(COUNTIF(D619:Y619,\"<>0\")<=1,IF(SUM(D619:Y619)=0,0,(IF(SUM(D619:Y619)>0,IF(SUM(D619:Y619)<400,(1.2675*45967*SUM(D619:Y619)^(-0.4664)),(IF(SUM(D619:Y619)<2000,(39128*SUM(D619:Y619)^(-0.37661)),IF(SUM(D619:Y619)<5000,18893*SUM(D619:Y619)^(-0.28083),IF(SUM(D619:Y619)<100000,29680*SUM(D619:Y619)^(-0.24475),1773.1))))*100/115)*SUM(D619:Y619)*0.0173,0)*1.15*1.06*0.02)/SUM(D619:Y619)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA619:AV619)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA619","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB619","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC619","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD619","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE619","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF619","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG619","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH619","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI619","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ619","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK619","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL619","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM619","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN619","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO619","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP619","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ619","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR619","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS619","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT619","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU619","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV619","v":0},{"$f":"SUM(D619:Y619)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D620","v":0},{"$f":"Produktionsanlæg!E620","v":0},{"$f":"Produktionsanlæg!F620","v":0},{"$f":"Produktionsanlæg!G620","v":0},{"$f":"Produktionsanlæg!H620","v":0},{"$f":"Produktionsanlæg!I620","v":0},{"$f":"Produktionsanlæg!J620","v":0},{"$f":"Produktionsanlæg!K620","v":0},{"$f":"Produktionsanlæg!L620","v":0},{"$f":"Produktionsanlæg!M620","v":0},{"$f":"Produktionsanlæg!N620","v":0},{"$f":"Produktionsanlæg!O620","v":0},{"$f":"Produktionsanlæg!P620","v":0},{"$f":"Produktionsanlæg!Q620","v":0},{"$f":"Produktionsanlæg!R620","v":0},{"$f":"Produktionsanlæg!S620","v":0},{"$f":"Produktionsanlæg!T620","v":0},{"$f":"Produktionsanlæg!U620","v":0},{"$f":"Produktionsanlæg!V620","v":0},{"$f":"Produktionsanlæg!W620","v":0},{"$f":"Produktionsanlæg!X620","v":0},{"$f":"Produktionsanlæg!Y620","v":0},{"$f":"IF(COUNTIF(D620:Y620,\"<>0\")<=1,IF(SUM(D620:Y620)=0,0,(IF(SUM(D620:Y620)>0,IF(SUM(D620:Y620)<400,(1.2675*45967*SUM(D620:Y620)^(-0.4664)),(IF(SUM(D620:Y620)<2000,(39128*SUM(D620:Y620)^(-0.37661)),IF(SUM(D620:Y620)<5000,18893*SUM(D620:Y620)^(-0.28083),IF(SUM(D620:Y620)<100000,29680*SUM(D620:Y620)^(-0.24475),1773.1))))*100/115)*SUM(D620:Y620)*(IF(SUM(D620:Y620)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D620:Y620)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA620:AV620)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA620","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB620","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC620","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD620","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE620","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF620","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG620","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH620","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI620","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ620","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK620","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL620","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM620","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN620","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO620","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP620","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ620","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR620","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS620","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT620","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU620","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV620","v":0},{"$f":"SUM(D620:Y620)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D621","v":0},{"$f":"Produktionsanlæg!E621","v":0},{"$f":"Produktionsanlæg!F621","v":0},{"$f":"Produktionsanlæg!G621","v":0},{"$f":"Produktionsanlæg!H621","v":0},{"$f":"Produktionsanlæg!I621","v":0},{"$f":"Produktionsanlæg!J621","v":0},{"$f":"Produktionsanlæg!K621","v":0},{"$f":"Produktionsanlæg!L621","v":0},{"$f":"Produktionsanlæg!M621","v":0},{"$f":"Produktionsanlæg!N621","v":0},{"$f":"Produktionsanlæg!O621","v":0},{"$f":"Produktionsanlæg!P621","v":0},{"$f":"Produktionsanlæg!Q621","v":0},{"$f":"Produktionsanlæg!R621","v":0},{"$f":"Produktionsanlæg!S621","v":0},{"$f":"Produktionsanlæg!T621","v":0},{"$f":"Produktionsanlæg!U621","v":0},{"$f":"Produktionsanlæg!V621","v":0},{"$f":"Produktionsanlæg!W621","v":0},{"$f":"Produktionsanlæg!X621","v":0},{"$f":"Produktionsanlæg!Y621","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D621:Y621,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D622","v":0},{"$f":"Produktionsanlæg!E622","v":0},{"$f":"Produktionsanlæg!F622","v":0},{"$f":"Produktionsanlæg!G622","v":0},{"$f":"Produktionsanlæg!H622","v":0},{"$f":"Produktionsanlæg!I622","v":0},{"$f":"Produktionsanlæg!J622","v":0},{"$f":"Produktionsanlæg!K622","v":0},{"$f":"Produktionsanlæg!L622","v":0},{"$f":"Produktionsanlæg!M622","v":0},{"$f":"Produktionsanlæg!N622","v":0},{"$f":"Produktionsanlæg!O622","v":0},{"$f":"Produktionsanlæg!P622","v":0},{"$f":"Produktionsanlæg!Q622","v":0},{"$f":"Produktionsanlæg!R622","v":0},{"$f":"Produktionsanlæg!S622","v":0},{"$f":"Produktionsanlæg!T622","v":0},{"$f":"Produktionsanlæg!U622","v":0},{"$f":"Produktionsanlæg!V622","v":0},{"$f":"Produktionsanlæg!W622","v":0},{"$f":"Produktionsanlæg!X622","v":0},{"$f":"Produktionsanlæg!Y622","v":0},{"$f":"IF(COUNTIF(D622:Y622,\"<>0\")<=1,IF(SUM(D622:Y622)=0,0,(IF(SUM(D622:Y622)>0,IF(SUM(D622:Y622)<400,(1.2675*45967*SUM(D622:Y622)^(-0.4664)),(IF(SUM(D622:Y622)<2000,(39128*SUM(D622:Y622)^(-0.37661)),IF(SUM(D622:Y622)<5000,18893*SUM(D622:Y622)^(-0.28083),IF(SUM(D622:Y622)<100000,29680*SUM(D622:Y622)^(-0.24475),1773.1))))*100/115)*SUM(D622:Y622)*(IF(SUM(D622:Y622)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D622:Y622)),$A$73)","v":0},{"$f":"D622*$Z622","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N622*$Z622","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X622*$Z622","v":0},0,{"$f":"+SUM(AA622:AV622)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA622","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB622","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC622","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD622","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE622","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF622","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG622","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH622","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI622","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ622","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK622","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL622","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM622","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN622","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO622","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP622","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ622","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR622","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS622","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT622","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU622","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV622","v":0},{"$f":"SUM(D622:Y622)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D623","v":0},{"$f":"Produktionsanlæg!E623","v":0},{"$f":"Produktionsanlæg!F623","v":0},{"$f":"Produktionsanlæg!G623","v":0},{"$f":"Produktionsanlæg!H623","v":0},{"$f":"Produktionsanlæg!I623","v":0},{"$f":"Produktionsanlæg!J623","v":0},{"$f":"Produktionsanlæg!K623","v":0},{"$f":"Produktionsanlæg!L623","v":0},{"$f":"Produktionsanlæg!M623","v":0},{"$f":"Produktionsanlæg!N623","v":0},{"$f":"Produktionsanlæg!O623","v":0},{"$f":"Produktionsanlæg!P623","v":0},{"$f":"Produktionsanlæg!Q623","v":0},{"$f":"Produktionsanlæg!R623","v":0},{"$f":"Produktionsanlæg!S623","v":0},{"$f":"Produktionsanlæg!T623","v":0},{"$f":"Produktionsanlæg!U623","v":0},{"$f":"Produktionsanlæg!V623","v":0},{"$f":"Produktionsanlæg!W623","v":0},{"$f":"Produktionsanlæg!X623","v":0},{"$f":"Produktionsanlæg!Y623","v":0},{"$f":"IF(COUNTIF(D623:Y623,\"<>0\")<=1,IF(SUM(D623:Y623)=0,0,(IF(SUM(D623:Y623)>0,IF(SUM(D623:Y623)<400,(1.2675*45967*SUM(D623:Y623)^(-0.4664)),(IF(SUM(D623:Y623)<2000,(39128*SUM(D623:Y623)^(-0.37661)),IF(SUM(D623:Y623)<5000,18893*SUM(D623:Y623)^(-0.28083),IF(SUM(D623:Y623)<100000,29680*SUM(D623:Y623)^(-0.24475),1773.1))))*100/115)*SUM(D623:Y623)*(IF(SUM(D623:Y623)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D623:Y623)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA623:AV623)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA623","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB623","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC623","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD623","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE623","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF623","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG623","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH623","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI623","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ623","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK623","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL623","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM623","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN623","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO623","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP623","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ623","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR623","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS623","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT623","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU623","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV623","v":0},{"$f":"SUM(D623:Y623)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D624","v":0},{"$f":"Produktionsanlæg!E624","v":0},{"$f":"Produktionsanlæg!F624","v":0},{"$f":"Produktionsanlæg!G624","v":0},{"$f":"Produktionsanlæg!H624","v":0},{"$f":"Produktionsanlæg!I624","v":0},{"$f":"Produktionsanlæg!J624","v":0},{"$f":"Produktionsanlæg!K624","v":0},{"$f":"Produktionsanlæg!L624","v":0},{"$f":"Produktionsanlæg!M624","v":0},{"$f":"Produktionsanlæg!N624","v":0},{"$f":"Produktionsanlæg!O624","v":0},{"$f":"Produktionsanlæg!P624","v":0},{"$f":"Produktionsanlæg!Q624","v":0},{"$f":"Produktionsanlæg!R624","v":0},{"$f":"Produktionsanlæg!S624","v":0},{"$f":"Produktionsanlæg!T624","v":0},{"$f":"Produktionsanlæg!U624","v":0},{"$f":"Produktionsanlæg!V624","v":0},{"$f":"Produktionsanlæg!W624","v":0},{"$f":"Produktionsanlæg!X624","v":0},{"$f":"Produktionsanlæg!Y624","v":0},{"$f":"IF(COUNTIF(D624:Y624,\"<>0\")<=1,IF(SUM(D624:Y624)=0,0,(IF(SUM(D624:Y624)>0,IF(SUM(D624:Y624)<400,(1.2675*45967*SUM(D624:Y624)^(-0.4664)),(IF(SUM(D624:Y624)<2000,(39128*SUM(D624:Y624)^(-0.37661)),IF(SUM(D624:Y624)<5000,18893*SUM(D624:Y624)^(-0.28083),IF(SUM(D624:Y624)<100000,29680*SUM(D624:Y624)^(-0.24475),1773.1))))*100/115)*SUM(D624:Y624)*(IF(SUM(D620:Y620)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D624:Y624)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA624:AV624)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA624","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB624","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC624","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD624","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE624","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF624","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG624","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH624","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI624","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ624","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK624","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL624","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM624","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN624","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO624","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP624","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ624","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR624","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS624","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT624","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU624","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV624","v":0},{"$f":"SUM(D624:Y624)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D625","v":0},{"$f":"Produktionsanlæg!E625","v":0},{"$f":"Produktionsanlæg!F625","v":0},{"$f":"Produktionsanlæg!G625","v":0},{"$f":"Produktionsanlæg!H625","v":0},{"$f":"Produktionsanlæg!I625","v":0},{"$f":"Produktionsanlæg!J625","v":0},{"$f":"Produktionsanlæg!K625","v":0},{"$f":"Produktionsanlæg!L625","v":0},{"$f":"Produktionsanlæg!M625","v":0},{"$f":"Produktionsanlæg!N625","v":0},{"$f":"Produktionsanlæg!O625","v":0},{"$f":"Produktionsanlæg!P625","v":0},{"$f":"Produktionsanlæg!Q625","v":0},{"$f":"Produktionsanlæg!R625","v":0},{"$f":"Produktionsanlæg!S625","v":0},{"$f":"Produktionsanlæg!T625","v":0},{"$f":"Produktionsanlæg!U625","v":0},{"$f":"Produktionsanlæg!V625","v":0},{"$f":"Produktionsanlæg!W625","v":0},{"$f":"Produktionsanlæg!X625","v":0},{"$f":"Produktionsanlæg!Y625","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D625:Y625,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D626","v":0},{"$f":"Produktionsanlæg!E626","v":0},{"$f":"Produktionsanlæg!F626","v":0},{"$f":"Produktionsanlæg!G626","v":0},{"$f":"Produktionsanlæg!H626","v":0},{"$f":"Produktionsanlæg!I626","v":0},{"$f":"Produktionsanlæg!J626","v":0},{"$f":"Produktionsanlæg!K626","v":0},{"$f":"Produktionsanlæg!L626","v":0},{"$f":"Produktionsanlæg!M626","v":0},{"$f":"Produktionsanlæg!N626","v":0},{"$f":"Produktionsanlæg!O626","v":0},{"$f":"Produktionsanlæg!P626","v":0},{"$f":"Produktionsanlæg!Q626","v":0},{"$f":"Produktionsanlæg!R626","v":0},{"$f":"Produktionsanlæg!S626","v":0},{"$f":"Produktionsanlæg!T626","v":0},{"$f":"Produktionsanlæg!U626","v":0},{"$f":"Produktionsanlæg!V626","v":0},{"$f":"Produktionsanlæg!W626","v":0},{"$f":"Produktionsanlæg!X626","v":0},{"$f":"Produktionsanlæg!Y626","v":0},{"$f":"IF(COUNTIF(D626:Y626,\"<>0\")<=1,IF(SUM(D626:Y626)=0,0,(IF(SUM(D626:Y626)>0,IF(SUM(D626:Y626)<400,(1.2675*45967*SUM(D626:Y626)^(-0.4664)),(IF(SUM(D626:Y626)<2000,(39128*SUM(D626:Y626)^(-0.37661)),IF(SUM(D626:Y626)<5000,18893*SUM(D626:Y626)^(-0.28083),IF(SUM(D626:Y626)<100000,29680*SUM(D626:Y626)^(-0.24475),1773.1))))*100/115)*SUM(D626:Y626)*(IF(SUM(D622:Y622)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D626:Y626)),$A$73)","v":0},{"$f":"D626*$Z626","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N626*$Z626","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X626*$Z626","v":0},0,{"$f":"+SUM(AA626:AV626)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA626","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB626","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC626","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD626","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE626","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF626","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG626","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH626","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI626","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ626","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK626","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL626","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM626","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN626","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO626","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP626","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ626","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR626","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS626","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT626","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU626","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV626","v":0},{"$f":"SUM(D626:Y626)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D627","v":0},{"$f":"Produktionsanlæg!E627","v":0},{"$f":"Produktionsanlæg!F627","v":0},{"$f":"Produktionsanlæg!G627","v":0},{"$f":"Produktionsanlæg!H627","v":0},{"$f":"Produktionsanlæg!I627","v":0},{"$f":"Produktionsanlæg!J627","v":0},{"$f":"Produktionsanlæg!K627","v":0},{"$f":"Produktionsanlæg!L627","v":0},{"$f":"Produktionsanlæg!M627","v":0},{"$f":"Produktionsanlæg!N627","v":0},{"$f":"Produktionsanlæg!O627","v":0},{"$f":"Produktionsanlæg!P627","v":0},{"$f":"Produktionsanlæg!Q627","v":0},{"$f":"Produktionsanlæg!R627","v":0},{"$f":"Produktionsanlæg!S627","v":0},{"$f":"Produktionsanlæg!T627","v":0},{"$f":"Produktionsanlæg!U627","v":0},{"$f":"Produktionsanlæg!V627","v":0},{"$f":"Produktionsanlæg!W627","v":0},{"$f":"Produktionsanlæg!X627","v":0},{"$f":"Produktionsanlæg!Y627","v":0},{"$f":"IF(COUNTIF(D627:Y627,\"<>0\")<=1,IF(SUM(D627:Y627)=0,0,(IF(SUM(D627:Y627)>0,IF(SUM(D627:Y627)<400,(1.2675*45967*SUM(D627:Y627)^(-0.4664)),(IF(SUM(D627:Y627)<2000,(39128*SUM(D627:Y627)^(-0.37661)),IF(SUM(D627:Y627)<5000,18893*SUM(D627:Y627)^(-0.28083),IF(SUM(D627:Y627)<100000,29680*SUM(D627:Y627)^(-0.24475),1773.1))))*100/115)*SUM(D627:Y627)*(IF(SUM(D623:Y623)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D627:Y627)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA627:AV627)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA627","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB627","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC627","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD627","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE627","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF627","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG627","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH627","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI627","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ627","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK627","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL627","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM627","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN627","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO627","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP627","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ627","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR627","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS627","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT627","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU627","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV627","v":0},{"$f":"SUM(D627:Y627)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D628","v":0},{"$f":"Produktionsanlæg!E628","v":0},{"$f":"Produktionsanlæg!F628","v":0},{"$f":"Produktionsanlæg!G628","v":0},{"$f":"Produktionsanlæg!H628","v":0},{"$f":"Produktionsanlæg!I628","v":0},{"$f":"Produktionsanlæg!J628","v":0},{"$f":"Produktionsanlæg!K628","v":0},{"$f":"Produktionsanlæg!L628","v":0},{"$f":"Produktionsanlæg!M628","v":0},{"$f":"Produktionsanlæg!N628","v":0},{"$f":"Produktionsanlæg!O628","v":0},{"$f":"Produktionsanlæg!P628","v":0},{"$f":"Produktionsanlæg!Q628","v":0},{"$f":"Produktionsanlæg!R628","v":0},{"$f":"Produktionsanlæg!S628","v":0},{"$f":"Produktionsanlæg!T628","v":0},{"$f":"Produktionsanlæg!U628","v":0},{"$f":"Produktionsanlæg!V628","v":0},{"$f":"Produktionsanlæg!W628","v":0},{"$f":"Produktionsanlæg!X628","v":0},{"$f":"Produktionsanlæg!Y628","v":0},{"$f":"IF(COUNTIF(D628:Y628,\"<>0\")<=1,IF(SUM(D628:Y628)=0,0,(IF(SUM(D628:Y628)>0,IF(SUM(D628:Y628)<400,(1.2675*45967*SUM(D628:Y628)^(-0.4664)),(IF(SUM(D628:Y628)<2000,(39128*SUM(D628:Y628)^(-0.37661)),IF(SUM(D628:Y628)<5000,18893*SUM(D628:Y628)^(-0.28083),IF(SUM(D628:Y628)<100000,29680*SUM(D628:Y628)^(-0.24475),1773.1))))*100/115)*SUM(D628:Y628)*(IF(SUM(D620:Y620)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D628:Y628)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA628:AV628)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA628","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB628","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC628","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD628","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE628","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF628","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG628","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH628","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI628","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ628","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK628","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL628","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM628","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN628","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO628","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP628","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ628","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR628","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS628","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT628","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU628","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV628","v":0},{"$f":"SUM(D628:Y628)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D629","v":0},{"$f":"Produktionsanlæg!E629","v":0},{"$f":"Produktionsanlæg!F629","v":0},{"$f":"Produktionsanlæg!G629","v":0},{"$f":"Produktionsanlæg!H629","v":0},{"$f":"Produktionsanlæg!I629","v":0},{"$f":"Produktionsanlæg!J629","v":0},{"$f":"Produktionsanlæg!K629","v":0},{"$f":"Produktionsanlæg!L629","v":0},{"$f":"Produktionsanlæg!M629","v":0},{"$f":"Produktionsanlæg!N629","v":0},{"$f":"Produktionsanlæg!O629","v":0},{"$f":"Produktionsanlæg!P629","v":0},{"$f":"Produktionsanlæg!Q629","v":0},{"$f":"Produktionsanlæg!R629","v":0},{"$f":"Produktionsanlæg!S629","v":0},{"$f":"Produktionsanlæg!T629","v":0},{"$f":"Produktionsanlæg!U629","v":0},{"$f":"Produktionsanlæg!V629","v":0},{"$f":"Produktionsanlæg!W629","v":0},{"$f":"Produktionsanlæg!X629","v":0},{"$f":"Produktionsanlæg!Y629","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D629:Y629,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D630","v":0},{"$f":"Produktionsanlæg!E630","v":0},{"$f":"Produktionsanlæg!F630","v":0},{"$f":"Produktionsanlæg!G630","v":0},{"$f":"Produktionsanlæg!H630","v":0},{"$f":"Produktionsanlæg!I630","v":0},{"$f":"Produktionsanlæg!J630","v":0},{"$f":"Produktionsanlæg!K630","v":0},{"$f":"Produktionsanlæg!L630","v":0},{"$f":"Produktionsanlæg!M630","v":0},{"$f":"Produktionsanlæg!N630","v":0},{"$f":"Produktionsanlæg!O630","v":0},{"$f":"Produktionsanlæg!P630","v":0},{"$f":"Produktionsanlæg!Q630","v":0},{"$f":"Produktionsanlæg!R630","v":0},{"$f":"Produktionsanlæg!S630","v":0},{"$f":"Produktionsanlæg!T630","v":0},{"$f":"Produktionsanlæg!U630","v":0},{"$f":"Produktionsanlæg!V630","v":0},{"$f":"Produktionsanlæg!W630","v":0},{"$f":"Produktionsanlæg!X630","v":0},{"$f":"Produktionsanlæg!Y630","v":0},{"$f":"IF(COUNTIF(D630:Y630,\"<>0\")<=1,IF(SUM(D630:Y630)=0,0,(IF(SUM(D630:Y630)>0,IF(SUM(D630:Y630)<400,(1.2675*45967*SUM(D630:Y630)^(-0.4664)),(IF(SUM(D630:Y630)<2000,(39128*SUM(D630:Y630)^(-0.37661)),IF(SUM(D630:Y630)<5000,18893*SUM(D630:Y630)^(-0.28083),IF(SUM(D630:Y630)<100000,29680*SUM(D630:Y630)^(-0.24475),1773.1))))*100/115)*SUM(D630:Y630)*(IF(SUM(D622:Y622)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D630:Y630)),$A$73)","v":0},{"$f":"D630*$Z630","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N630*$Z630","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X630*$Z630","v":0},0,{"$f":"+SUM(AA630:AV630)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA630","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB630","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC630","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD630","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE630","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF630","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG630","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH630","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI630","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ630","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK630","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL630","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM630","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN630","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO630","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP630","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ630","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR630","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS630","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT630","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU630","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV630","v":0},{"$f":"SUM(D630:Y630)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D631","v":0},{"$f":"Produktionsanlæg!E631","v":0},{"$f":"Produktionsanlæg!F631","v":0},{"$f":"Produktionsanlæg!G631","v":0},{"$f":"Produktionsanlæg!H631","v":0},{"$f":"Produktionsanlæg!I631","v":0},{"$f":"Produktionsanlæg!J631","v":0},{"$f":"Produktionsanlæg!K631","v":0},{"$f":"Produktionsanlæg!L631","v":0},{"$f":"Produktionsanlæg!M631","v":0},{"$f":"Produktionsanlæg!N631","v":0},{"$f":"Produktionsanlæg!O631","v":0},{"$f":"Produktionsanlæg!P631","v":0},{"$f":"Produktionsanlæg!Q631","v":0},{"$f":"Produktionsanlæg!R631","v":0},{"$f":"Produktionsanlæg!S631","v":0},{"$f":"Produktionsanlæg!T631","v":0},{"$f":"Produktionsanlæg!U631","v":0},{"$f":"Produktionsanlæg!V631","v":0},{"$f":"Produktionsanlæg!W631","v":0},{"$f":"Produktionsanlæg!X631","v":0},{"$f":"Produktionsanlæg!Y631","v":0},{"$f":"IF(COUNTIF(D631:Y631,\"<>0\")<=1,IF(SUM(D631:Y631)=0,0,(IF(SUM(D631:Y631)>0,IF(SUM(D631:Y631)<400,(1.2675*45967*SUM(D631:Y631)^(-0.4664)),(IF(SUM(D631:Y631)<2000,(39128*SUM(D631:Y631)^(-0.37661)),IF(SUM(D631:Y631)<5000,18893*SUM(D631:Y631)^(-0.28083),IF(SUM(D631:Y631)<100000,29680*SUM(D631:Y631)^(-0.24475),1773.1))))*100/115)*SUM(D631:Y631)*(IF(SUM(D623:Y623)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D631:Y631)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA631:AV631)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA631","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB631","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC631","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD631","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE631","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF631","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG631","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH631","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI631","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ631","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK631","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL631","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM631","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN631","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO631","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP631","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ631","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR631","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS631","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT631","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU631","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV631","v":0},{"$f":"SUM(D631:Y631)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D632","v":0},{"$f":"Produktionsanlæg!E632","v":0},{"$f":"Produktionsanlæg!F632","v":0},{"$f":"Produktionsanlæg!G632","v":0},{"$f":"Produktionsanlæg!H632","v":0},{"$f":"Produktionsanlæg!I632","v":0},{"$f":"Produktionsanlæg!J632","v":0},{"$f":"Produktionsanlæg!K632","v":0},{"$f":"Produktionsanlæg!L632","v":0},{"$f":"Produktionsanlæg!M632","v":0},{"$f":"Produktionsanlæg!N632","v":0},{"$f":"Produktionsanlæg!O632","v":0},{"$f":"Produktionsanlæg!P632","v":0},{"$f":"Produktionsanlæg!Q632","v":0},{"$f":"Produktionsanlæg!R632","v":0},{"$f":"Produktionsanlæg!S632","v":0},{"$f":"Produktionsanlæg!T632","v":0},{"$f":"Produktionsanlæg!U632","v":0},{"$f":"Produktionsanlæg!V632","v":0},{"$f":"Produktionsanlæg!W632","v":0},{"$f":"Produktionsanlæg!X632","v":0},{"$f":"Produktionsanlæg!Y632","v":0},{"$f":"IF(COUNTIF(D632:Y632,\"<>0\")<=1,IF(SUM(D632:Y632)=0,0,(IF(SUM(D632:Y632)>0,IF(SUM(D632:Y632)<400,(1.2675*45967*SUM(D632:Y632)^(-0.4664)),(IF(SUM(D632:Y632)<2000,(39128*SUM(D632:Y632)^(-0.37661)),IF(SUM(D632:Y632)<5000,18893*SUM(D632:Y632)^(-0.28083),IF(SUM(D632:Y632)<100000,29680*SUM(D632:Y632)^(-0.24475),1773.1))))*100/115)*SUM(D632:Y632)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D632:Y632)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA632:AV632)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA632","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB632","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC632","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD632","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE632","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF632","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG632","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH632","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI632","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ632","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK632","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL632","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM632","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN632","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO632","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP632","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ632","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR632","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS632","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT632","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU632","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV632","v":0},{"$f":"SUM(D632:Y632)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D633","v":0},{"$f":"Produktionsanlæg!E633","v":0},{"$f":"Produktionsanlæg!F633","v":0},{"$f":"Produktionsanlæg!G633","v":0},{"$f":"Produktionsanlæg!H633","v":0},{"$f":"Produktionsanlæg!I633","v":0},{"$f":"Produktionsanlæg!J633","v":0},{"$f":"Produktionsanlæg!K633","v":0},{"$f":"Produktionsanlæg!L633","v":0},{"$f":"Produktionsanlæg!M633","v":0},{"$f":"Produktionsanlæg!N633","v":0},{"$f":"Produktionsanlæg!O633","v":0},{"$f":"Produktionsanlæg!P633","v":0},{"$f":"Produktionsanlæg!Q633","v":0},{"$f":"Produktionsanlæg!R633","v":0},{"$f":"Produktionsanlæg!S633","v":0},{"$f":"Produktionsanlæg!T633","v":0},{"$f":"Produktionsanlæg!U633","v":0},{"$f":"Produktionsanlæg!V633","v":0},{"$f":"Produktionsanlæg!W633","v":0},{"$f":"Produktionsanlæg!X633","v":0},{"$f":"Produktionsanlæg!Y633","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D633:Y633,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D634","v":0},{"$f":"Produktionsanlæg!E634","v":0},{"$f":"Produktionsanlæg!F634","v":0},{"$f":"Produktionsanlæg!G634","v":0},{"$f":"Produktionsanlæg!H634","v":0},{"$f":"Produktionsanlæg!I634","v":0},{"$f":"Produktionsanlæg!J634","v":0},{"$f":"Produktionsanlæg!K634","v":0},{"$f":"Produktionsanlæg!L634","v":0},{"$f":"Produktionsanlæg!M634","v":0},{"$f":"Produktionsanlæg!N634","v":0},{"$f":"Produktionsanlæg!O634","v":0},{"$f":"Produktionsanlæg!P634","v":0},{"$f":"Produktionsanlæg!Q634","v":0},{"$f":"Produktionsanlæg!R634","v":0},{"$f":"Produktionsanlæg!S634","v":0},{"$f":"Produktionsanlæg!T634","v":0},{"$f":"Produktionsanlæg!U634","v":0},{"$f":"Produktionsanlæg!V634","v":0},{"$f":"Produktionsanlæg!W634","v":0},{"$f":"Produktionsanlæg!X634","v":0},{"$f":"Produktionsanlæg!Y634","v":0},{"$f":"IF(COUNTIF(D634:Y634,\"<>0\")<=1,IF(SUM(D634:Y634)=0,0,(IF(SUM(D634:Y634)>0,IF(SUM(D634:Y634)<400,(1.2675*45967*SUM(D634:Y634)^(-0.4664)),(IF(SUM(D634:Y634)<2000,(39128*SUM(D634:Y634)^(-0.37661)),IF(SUM(D634:Y634)<5000,18893*SUM(D634:Y634)^(-0.28083),IF(SUM(D634:Y634)<100000,29680*SUM(D634:Y634)^(-0.24475),1773.1))))*100/115)*SUM(D634:Y634)*(0.246),0)*1.15*1.06*0.4)/SUM(D634:Y634)),$A$73)","v":0},{"$f":"D634*$Z634","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N634*$Z634","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X634*$Z634","v":0},{"$f":"Y634*$Z634","v":0},{"$f":"+SUM(AA634:AV634)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA634","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB634","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC634","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD634","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE634","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF634","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG634","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH634","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI634","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ634","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK634","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL634","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM634","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN634","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO634","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP634","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ634","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR634","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS634","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT634","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU634","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV634","v":0},{"$f":"SUM(D634:Y634)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D635","v":0},{"$f":"Produktionsanlæg!E635","v":0},{"$f":"Produktionsanlæg!F635","v":0},{"$f":"Produktionsanlæg!G635","v":0},{"$f":"Produktionsanlæg!H635","v":0},{"$f":"Produktionsanlæg!I635","v":0},{"$f":"Produktionsanlæg!J635","v":0},{"$f":"Produktionsanlæg!K635","v":0},{"$f":"Produktionsanlæg!L635","v":0},{"$f":"Produktionsanlæg!M635","v":0},{"$f":"Produktionsanlæg!N635","v":0},{"$f":"Produktionsanlæg!O635","v":0},{"$f":"Produktionsanlæg!P635","v":0},{"$f":"Produktionsanlæg!Q635","v":0},{"$f":"Produktionsanlæg!R635","v":0},{"$f":"Produktionsanlæg!S635","v":0},{"$f":"Produktionsanlæg!T635","v":0},{"$f":"Produktionsanlæg!U635","v":0},{"$f":"Produktionsanlæg!V635","v":0},{"$f":"Produktionsanlæg!W635","v":0},{"$f":"Produktionsanlæg!X635","v":0},{"$f":"Produktionsanlæg!Y635","v":0},{"$f":"IF(COUNTIF(D635:Y635,\"<>0\")<=1,IF(SUM(D635:Y635)=0,0,(IF(SUM(D635:Y635)>0,IF(SUM(D635:Y635)<400,(1.2675*45967*SUM(D635:Y635)^(-0.4664)),(IF(SUM(D635:Y635)<2000,(39128*SUM(D635:Y635)^(-0.37661)),IF(SUM(D635:Y635)<5000,18893*SUM(D635:Y635)^(-0.28083),IF(SUM(D635:Y635)<100000,29680*SUM(D635:Y635)^(-0.24475),1773.1))))*100/115)*SUM(D635:Y635)*(0.246),0)*1.15*1.06*0.05)/SUM(D635:Y635)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X635*$Z635","v":0},{"$f":"Y635*$Z635","v":0},{"$f":"+SUM(AA635:AV635)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA635","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB635","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC635","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD635","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE635","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF635","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG635","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH635","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI635","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ635","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK635","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL635","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM635","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN635","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO635","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP635","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ635","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR635","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS635","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT635","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU635","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV635","v":0},{"$f":"SUM(D635:Y635)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW637:AW660)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D636:Y636)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D637","v":0},{"$f":"Produktionsanlæg!E637","v":0},{"$f":"Produktionsanlæg!F637","v":0},{"$f":"Produktionsanlæg!G637","v":0},{"$f":"Produktionsanlæg!H637","v":0},{"$f":"Produktionsanlæg!I637","v":0},{"$f":"Produktionsanlæg!J637","v":0},{"$f":"Produktionsanlæg!K637","v":0},{"$f":"Produktionsanlæg!L637","v":0},{"$f":"Produktionsanlæg!M637","v":0},{"$f":"Produktionsanlæg!N637","v":0},{"$f":"Produktionsanlæg!O637","v":0},{"$f":"Produktionsanlæg!P637","v":0},{"$f":"Produktionsanlæg!Q637","v":0},{"$f":"Produktionsanlæg!R637","v":0},{"$f":"Produktionsanlæg!S637","v":0},{"$f":"Produktionsanlæg!T637","v":0},{"$f":"Produktionsanlæg!U637","v":0},{"$f":"Produktionsanlæg!V637","v":0},{"$f":"Produktionsanlæg!W637","v":0},{"$f":"Produktionsanlæg!X637","v":0},{"$f":"Produktionsanlæg!Y637","v":0},{"$f":"IF(COUNTIF(D637:Y637,\"<>0\")<=1,IF(SUM(D637:Y637)=0,0,(IF(SUM(D637:Y637)>0,IF(SUM(D637:Y637)<400,(1.2675*45967*SUM(D637:Y637)^(-0.4664)),(IF(SUM(D637:Y637)<2000,(39128*SUM(D637:Y637)^(-0.37661)),IF(SUM(D637:Y637)<5000,18893*SUM(D637:Y637)^(-0.28083),IF(SUM(D637:Y637)<100000,29680*SUM(D637:Y637)^(-0.24475),1773.1))))*100/115)*SUM(D637:Y637)*(IF(SUM(D620:Y620)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D637:Y637)),$A$73)","v":0},{"$f":"D637*$Z637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA637:AV637)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA637","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB637","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC637","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD637","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE637","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF637","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG637","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH637","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI637","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ637","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK637","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL637","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM637","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN637","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO637","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP637","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ637","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR637","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS637","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT637","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU637","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV637","v":0},{"$f":"SUM(D637:Y637)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D638","v":0},{"$f":"Produktionsanlæg!E638","v":0},{"$f":"Produktionsanlæg!F638","v":0},{"$f":"Produktionsanlæg!G638","v":0},{"$f":"Produktionsanlæg!H638","v":0},{"$f":"Produktionsanlæg!I638","v":0},{"$f":"Produktionsanlæg!J638","v":0},{"$f":"Produktionsanlæg!K638","v":0},{"$f":"Produktionsanlæg!L638","v":0},{"$f":"Produktionsanlæg!M638","v":0},{"$f":"Produktionsanlæg!N638","v":0},{"$f":"Produktionsanlæg!O638","v":0},{"$f":"Produktionsanlæg!P638","v":0},{"$f":"Produktionsanlæg!Q638","v":0},{"$f":"Produktionsanlæg!R638","v":0},{"$f":"Produktionsanlæg!S638","v":0},{"$f":"Produktionsanlæg!T638","v":0},{"$f":"Produktionsanlæg!U638","v":0},{"$f":"Produktionsanlæg!V638","v":0},{"$f":"Produktionsanlæg!W638","v":0},{"$f":"Produktionsanlæg!X638","v":0},{"$f":"Produktionsanlæg!Y638","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D638:Y638,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D639","v":0},{"$f":"Produktionsanlæg!E639","v":0},{"$f":"Produktionsanlæg!F639","v":0},{"$f":"Produktionsanlæg!G639","v":0},{"$f":"Produktionsanlæg!H639","v":0},{"$f":"Produktionsanlæg!I639","v":0},{"$f":"Produktionsanlæg!J639","v":0},{"$f":"Produktionsanlæg!K639","v":0},{"$f":"Produktionsanlæg!L639","v":0},{"$f":"Produktionsanlæg!M639","v":0},{"$f":"Produktionsanlæg!N639","v":0},{"$f":"Produktionsanlæg!O639","v":0},{"$f":"Produktionsanlæg!P639","v":0},{"$f":"Produktionsanlæg!Q639","v":0},{"$f":"Produktionsanlæg!R639","v":0},{"$f":"Produktionsanlæg!S639","v":0},{"$f":"Produktionsanlæg!T639","v":0},{"$f":"Produktionsanlæg!U639","v":0},{"$f":"Produktionsanlæg!V639","v":0},{"$f":"Produktionsanlæg!W639","v":0},{"$f":"Produktionsanlæg!X639","v":0},{"$f":"Produktionsanlæg!Y639","v":0},{"$f":"IF(COUNTIF(D639:Y639,\"<>0\")<=1,IF(SUM(D639:Y639)=0,0,(IF(SUM(D639:Y639)>0,IF(SUM(D639:Y639)<400,(1.2675*45967*SUM(D639:Y639)^(-0.4664)),(IF(SUM(D639:Y639)<2000,(39128*SUM(D639:Y639)^(-0.37661)),IF(SUM(D639:Y639)<5000,18893*SUM(D639:Y639)^(-0.28083),IF(SUM(D639:Y639)<100000,29680*SUM(D639:Y639)^(-0.24475),1773.1))))*100/115)*SUM(D639:Y639)*(IF(SUM(D622:Y622)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D639:Y639)),$A$73)","v":0},{"$f":"D639*$Z639","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N639*$Z639","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X639*$Z639","v":0},0,{"$f":"+SUM(AA639:AV639)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA639","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB639","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC639","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD639","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE639","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF639","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG639","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH639","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI639","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ639","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK639","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL639","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM639","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN639","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO639","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP639","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ639","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR639","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS639","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT639","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU639","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV639","v":0},{"$f":"SUM(D639:Y639)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D640","v":0},{"$f":"Produktionsanlæg!E640","v":0},{"$f":"Produktionsanlæg!F640","v":0},{"$f":"Produktionsanlæg!G640","v":0},{"$f":"Produktionsanlæg!H640","v":0},{"$f":"Produktionsanlæg!I640","v":0},{"$f":"Produktionsanlæg!J640","v":0},{"$f":"Produktionsanlæg!K640","v":0},{"$f":"Produktionsanlæg!L640","v":0},{"$f":"Produktionsanlæg!M640","v":0},{"$f":"Produktionsanlæg!N640","v":0},{"$f":"Produktionsanlæg!O640","v":0},{"$f":"Produktionsanlæg!P640","v":0},{"$f":"Produktionsanlæg!Q640","v":0},{"$f":"Produktionsanlæg!R640","v":0},{"$f":"Produktionsanlæg!S640","v":0},{"$f":"Produktionsanlæg!T640","v":0},{"$f":"Produktionsanlæg!U640","v":0},{"$f":"Produktionsanlæg!V640","v":0},{"$f":"Produktionsanlæg!W640","v":0},{"$f":"Produktionsanlæg!X640","v":0},{"$f":"Produktionsanlæg!Y640","v":0},{"$f":"IF(COUNTIF(D640:Y640,\"<>0\")<=1,IF(SUM(D640:Y640)=0,0,(IF(SUM(D640:Y640)>0,IF(SUM(D640:Y640)<400,(1.2675*45967*SUM(D640:Y640)^(-0.4664)),(IF(SUM(D640:Y640)<2000,(39128*SUM(D640:Y640)^(-0.37661)),IF(SUM(D640:Y640)<5000,18893*SUM(D640:Y640)^(-0.28083),IF(SUM(D640:Y640)<100000,29680*SUM(D640:Y640)^(-0.24475),1773.1))))*100/115)*SUM(D640:Y640)*(IF(SUM(D623:Y623)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D640:Y640)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA640:AV640)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA640","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB640","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC640","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD640","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE640","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF640","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG640","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH640","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI640","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ640","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK640","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL640","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM640","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN640","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO640","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP640","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ640","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR640","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS640","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT640","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU640","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV640","v":0},{"$f":"SUM(D640:Y640)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D641","v":0},{"$f":"Produktionsanlæg!E641","v":0},{"$f":"Produktionsanlæg!F641","v":0},{"$f":"Produktionsanlæg!G641","v":0},{"$f":"Produktionsanlæg!H641","v":0},{"$f":"Produktionsanlæg!I641","v":0},{"$f":"Produktionsanlæg!J641","v":0},{"$f":"Produktionsanlæg!K641","v":0},{"$f":"Produktionsanlæg!L641","v":0},{"$f":"Produktionsanlæg!M641","v":0},{"$f":"Produktionsanlæg!N641","v":0},{"$f":"Produktionsanlæg!O641","v":0},{"$f":"Produktionsanlæg!P641","v":0},{"$f":"Produktionsanlæg!Q641","v":0},{"$f":"Produktionsanlæg!R641","v":0},{"$f":"Produktionsanlæg!S641","v":0},{"$f":"Produktionsanlæg!T641","v":0},{"$f":"Produktionsanlæg!U641","v":0},{"$f":"Produktionsanlæg!V641","v":0},{"$f":"Produktionsanlæg!W641","v":0},{"$f":"Produktionsanlæg!X641","v":0},{"$f":"Produktionsanlæg!Y641","v":0},{"$f":"IF(COUNTIF(D641:Y641,\"<>0\")<=1,IF(SUM(D641:Y641)=0,0,(IF(SUM(D641:Y641)>0,IF(SUM(D641:Y641)<400,(1.2675*45967*SUM(D641:Y641)^(-0.4664)),(IF(SUM(D641:Y641)<2000,(39128*SUM(D641:Y641)^(-0.37661)),IF(SUM(D641:Y641)<5000,18893*SUM(D641:Y641)^(-0.28083),IF(SUM(D641:Y641)<100000,29680*SUM(D641:Y641)^(-0.24475),1773.1))))*100/115)*SUM(D641:Y641)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D641:Y641)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA641:AV641)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA641","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB641","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC641","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD641","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE641","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF641","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG641","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH641","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI641","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ641","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK641","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL641","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM641","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN641","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO641","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP641","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ641","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR641","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS641","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT641","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU641","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV641","v":0},{"$f":"SUM(D641:Y641)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D642","v":0},{"$f":"Produktionsanlæg!E642","v":0},{"$f":"Produktionsanlæg!F642","v":0},{"$f":"Produktionsanlæg!G642","v":0},{"$f":"Produktionsanlæg!H642","v":0},{"$f":"Produktionsanlæg!I642","v":0},{"$f":"Produktionsanlæg!J642","v":0},{"$f":"Produktionsanlæg!K642","v":0},{"$f":"Produktionsanlæg!L642","v":0},{"$f":"Produktionsanlæg!M642","v":0},{"$f":"Produktionsanlæg!N642","v":0},{"$f":"Produktionsanlæg!O642","v":0},{"$f":"Produktionsanlæg!P642","v":0},{"$f":"Produktionsanlæg!Q642","v":0},{"$f":"Produktionsanlæg!R642","v":0},{"$f":"Produktionsanlæg!S642","v":0},{"$f":"Produktionsanlæg!T642","v":0},{"$f":"Produktionsanlæg!U642","v":0},{"$f":"Produktionsanlæg!V642","v":0},{"$f":"Produktionsanlæg!W642","v":0},{"$f":"Produktionsanlæg!X642","v":0},{"$f":"Produktionsanlæg!Y642","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D642:Y642,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D643","v":0},{"$f":"Produktionsanlæg!E643","v":0},{"$f":"Produktionsanlæg!F643","v":0},{"$f":"Produktionsanlæg!G643","v":0},{"$f":"Produktionsanlæg!H643","v":0},{"$f":"Produktionsanlæg!I643","v":0},{"$f":"Produktionsanlæg!J643","v":0},{"$f":"Produktionsanlæg!K643","v":0},{"$f":"Produktionsanlæg!L643","v":0},{"$f":"Produktionsanlæg!M643","v":0},{"$f":"Produktionsanlæg!N643","v":0},{"$f":"Produktionsanlæg!O643","v":0},{"$f":"Produktionsanlæg!P643","v":0},{"$f":"Produktionsanlæg!Q643","v":0},{"$f":"Produktionsanlæg!R643","v":0},{"$f":"Produktionsanlæg!S643","v":0},{"$f":"Produktionsanlæg!T643","v":0},{"$f":"Produktionsanlæg!U643","v":0},{"$f":"Produktionsanlæg!V643","v":0},{"$f":"Produktionsanlæg!W643","v":0},{"$f":"Produktionsanlæg!X643","v":0},{"$f":"Produktionsanlæg!Y643","v":0},{"$f":"IF(COUNTIF(D643:Y643,\"<>0\")<=1,IF(SUM(D643:Y643)=0,0,(IF(SUM(D643:Y643)>0,IF(SUM(D643:Y643)<400,(1.2675*45967*SUM(D643:Y643)^(-0.4664)),(IF(SUM(D643:Y643)<2000,(39128*SUM(D643:Y643)^(-0.37661)),IF(SUM(D643:Y643)<5000,18893*SUM(D643:Y643)^(-0.28083),IF(SUM(D643:Y643)<100000,29680*SUM(D643:Y643)^(-0.24475),1773.1))))*100/115)*SUM(D643:Y643)*0.1638,0)*1.15*1.06*0.4)/SUM(D643:Y643)),$A$73)","v":0},{"$f":"D643*$Z643","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N643*$Z643","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X643*$Z643","v":0},0,{"$f":"+SUM(AA643:AV643)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA643","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB643","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC643","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD643","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE643","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF643","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG643","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH643","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI643","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ643","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK643","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL643","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM643","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN643","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO643","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP643","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ643","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR643","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS643","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT643","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU643","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV643","v":0},{"$f":"SUM(D643:Y643)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D644","v":0},{"$f":"Produktionsanlæg!E644","v":0},{"$f":"Produktionsanlæg!F644","v":0},{"$f":"Produktionsanlæg!G644","v":0},{"$f":"Produktionsanlæg!H644","v":0},{"$f":"Produktionsanlæg!I644","v":0},{"$f":"Produktionsanlæg!J644","v":0},{"$f":"Produktionsanlæg!K644","v":0},{"$f":"Produktionsanlæg!L644","v":0},{"$f":"Produktionsanlæg!M644","v":0},{"$f":"Produktionsanlæg!N644","v":0},{"$f":"Produktionsanlæg!O644","v":0},{"$f":"Produktionsanlæg!P644","v":0},{"$f":"Produktionsanlæg!Q644","v":0},{"$f":"Produktionsanlæg!R644","v":0},{"$f":"Produktionsanlæg!S644","v":0},{"$f":"Produktionsanlæg!T644","v":0},{"$f":"Produktionsanlæg!U644","v":0},{"$f":"Produktionsanlæg!V644","v":0},{"$f":"Produktionsanlæg!W644","v":0},{"$f":"Produktionsanlæg!X644","v":0},{"$f":"Produktionsanlæg!Y644","v":0},{"$f":"IF(COUNTIF(D644:Y644,\"<>0\")<=1,IF(SUM(D644:Y644)=0,0,(IF(SUM(D644:Y644)>0,IF(SUM(D644:Y644)<400,(1.2675*45967*SUM(D644:Y644)^(-0.4664)),(IF(SUM(D644:Y644)<2000,(39128*SUM(D644:Y644)^(-0.37661)),IF(SUM(D644:Y644)<5000,18893*SUM(D644:Y644)^(-0.28083),IF(SUM(D644:Y644)<100000,29680*SUM(D644:Y644)^(-0.24475),1773.1))))*100/115)*SUM(D644:Y644)*0.1638,0)*1.15*1.06*0.05)/SUM(D644:Y644)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA644:AV644)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA644","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB644","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC644","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD644","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE644","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF644","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG644","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH644","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI644","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ644","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK644","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL644","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM644","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN644","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO644","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP644","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ644","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR644","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS644","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT644","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU644","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV644","v":0},{"$f":"SUM(D644:Y644)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D645","v":0},{"$f":"Produktionsanlæg!E645","v":0},{"$f":"Produktionsanlæg!F645","v":0},{"$f":"Produktionsanlæg!G645","v":0},{"$f":"Produktionsanlæg!H645","v":0},{"$f":"Produktionsanlæg!I645","v":0},{"$f":"Produktionsanlæg!J645","v":0},{"$f":"Produktionsanlæg!K645","v":0},{"$f":"Produktionsanlæg!L645","v":0},{"$f":"Produktionsanlæg!M645","v":0},{"$f":"Produktionsanlæg!N645","v":0},{"$f":"Produktionsanlæg!O645","v":0},{"$f":"Produktionsanlæg!P645","v":0},{"$f":"Produktionsanlæg!Q645","v":0},{"$f":"Produktionsanlæg!R645","v":0},{"$f":"Produktionsanlæg!S645","v":0},{"$f":"Produktionsanlæg!T645","v":0},{"$f":"Produktionsanlæg!U645","v":0},{"$f":"Produktionsanlæg!V645","v":0},{"$f":"Produktionsanlæg!W645","v":0},{"$f":"Produktionsanlæg!X645","v":0},{"$f":"Produktionsanlæg!Y645","v":0},{"$f":"IF(COUNTIF(D645:Y645,\"<>0\")<=1,IF(SUM(D645:Y645)=0,0,(IF(SUM(D645:Y645)>0,IF(SUM(D645:Y645)<400,(1.2675*45967*SUM(D645:Y645)^(-0.4664)),(IF(SUM(D645:Y645)<2000,(39128*SUM(D645:Y645)^(-0.37661)),IF(SUM(D645:Y645)<5000,18893*SUM(D645:Y645)^(-0.28083),IF(SUM(D645:Y645)<100000,29680*SUM(D645:Y645)^(-0.24475),1773.1))))*100/115)*SUM(D645:Y645)*(IF(SUM(D641:Y641)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D645:Y645)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA645:AV645)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA645","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB645","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC645","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD645","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE645","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF645","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG645","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH645","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI645","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ645","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK645","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL645","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM645","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN645","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO645","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP645","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ645","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR645","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS645","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT645","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU645","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV645","v":0},{"$f":"SUM(D645:Y645)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D646","v":0},{"$f":"Produktionsanlæg!E646","v":0},{"$f":"Produktionsanlæg!F646","v":0},{"$f":"Produktionsanlæg!G646","v":0},{"$f":"Produktionsanlæg!H646","v":0},{"$f":"Produktionsanlæg!I646","v":0},{"$f":"Produktionsanlæg!J646","v":0},{"$f":"Produktionsanlæg!K646","v":0},{"$f":"Produktionsanlæg!L646","v":0},{"$f":"Produktionsanlæg!M646","v":0},{"$f":"Produktionsanlæg!N646","v":0},{"$f":"Produktionsanlæg!O646","v":0},{"$f":"Produktionsanlæg!P646","v":0},{"$f":"Produktionsanlæg!Q646","v":0},{"$f":"Produktionsanlæg!R646","v":0},{"$f":"Produktionsanlæg!S646","v":0},{"$f":"Produktionsanlæg!T646","v":0},{"$f":"Produktionsanlæg!U646","v":0},{"$f":"Produktionsanlæg!V646","v":0},{"$f":"Produktionsanlæg!W646","v":0},{"$f":"Produktionsanlæg!X646","v":0},{"$f":"Produktionsanlæg!Y646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D646:Y646,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D647","v":0},{"$f":"Produktionsanlæg!E647","v":0},{"$f":"Produktionsanlæg!F647","v":0},{"$f":"Produktionsanlæg!G647","v":0},{"$f":"Produktionsanlæg!H647","v":0},{"$f":"Produktionsanlæg!I647","v":0},{"$f":"Produktionsanlæg!J647","v":0},{"$f":"Produktionsanlæg!K647","v":0},{"$f":"Produktionsanlæg!L647","v":0},{"$f":"Produktionsanlæg!M647","v":0},{"$f":"Produktionsanlæg!N647","v":0},{"$f":"Produktionsanlæg!O647","v":0},{"$f":"Produktionsanlæg!P647","v":0},{"$f":"Produktionsanlæg!Q647","v":0},{"$f":"Produktionsanlæg!R647","v":0},{"$f":"Produktionsanlæg!S647","v":0},{"$f":"Produktionsanlæg!T647","v":0},{"$f":"Produktionsanlæg!U647","v":0},{"$f":"Produktionsanlæg!V647","v":0},{"$f":"Produktionsanlæg!W647","v":0},{"$f":"Produktionsanlæg!X647","v":0},{"$f":"Produktionsanlæg!Y647","v":0},{"$f":"IF(COUNTIF(D647:Y647,\"<>0\")<=1,IF(SUM(D647:Y647)=0,0,(IF(SUM(D647:Y647)>0,IF(SUM(D647:Y647)<400,(1.2675*45967*SUM(D647:Y647)^(-0.4664)),(IF(SUM(D647:Y647)<2000,(39128*SUM(D647:Y647)^(-0.37661)),IF(SUM(D647:Y647)<5000,18893*SUM(D647:Y647)^(-0.28083),IF(SUM(D647:Y647)<100000,29680*SUM(D647:Y647)^(-0.24475),1773.1))))*100/115)*SUM(D647:Y647)*(IF(SUM(D643:Y643)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D647:Y647)),$A$73)","v":0},{"$f":"D647*$Z647","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N647*$Z647","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X647*$Z647","v":0},0,{"$f":"+SUM(AA647:AV647)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA647","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB647","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC647","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD647","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE647","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF647","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG647","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH647","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI647","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ647","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK647","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL647","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM647","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN647","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO647","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP647","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ647","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR647","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS647","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT647","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU647","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV647","v":0},{"$f":"SUM(D647:Y647)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D648","v":0},{"$f":"Produktionsanlæg!E648","v":0},{"$f":"Produktionsanlæg!F648","v":0},{"$f":"Produktionsanlæg!G648","v":0},{"$f":"Produktionsanlæg!H648","v":0},{"$f":"Produktionsanlæg!I648","v":0},{"$f":"Produktionsanlæg!J648","v":0},{"$f":"Produktionsanlæg!K648","v":0},{"$f":"Produktionsanlæg!L648","v":0},{"$f":"Produktionsanlæg!M648","v":0},{"$f":"Produktionsanlæg!N648","v":0},{"$f":"Produktionsanlæg!O648","v":0},{"$f":"Produktionsanlæg!P648","v":0},{"$f":"Produktionsanlæg!Q648","v":0},{"$f":"Produktionsanlæg!R648","v":0},{"$f":"Produktionsanlæg!S648","v":0},{"$f":"Produktionsanlæg!T648","v":0},{"$f":"Produktionsanlæg!U648","v":0},{"$f":"Produktionsanlæg!V648","v":0},{"$f":"Produktionsanlæg!W648","v":0},{"$f":"Produktionsanlæg!X648","v":0},{"$f":"Produktionsanlæg!Y648","v":0},{"$f":"IF(COUNTIF(D648:Y648,\"<>0\")<=1,IF(SUM(D648:Y648)=0,0,(IF(SUM(D648:Y648)>0,IF(SUM(D648:Y648)<400,(1.2675*45967*SUM(D648:Y648)^(-0.4664)),(IF(SUM(D648:Y648)<2000,(39128*SUM(D648:Y648)^(-0.37661)),IF(SUM(D648:Y648)<5000,18893*SUM(D648:Y648)^(-0.28083),IF(SUM(D648:Y648)<100000,29680*SUM(D648:Y648)^(-0.24475),1773.1))))*100/115)*SUM(D648:Y648)*(IF(SUM(D644:Y644)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D648:Y648)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA648:AV648)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA648","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB648","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC648","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD648","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE648","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF648","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG648","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH648","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI648","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ648","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK648","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL648","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM648","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN648","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO648","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP648","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ648","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR648","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS648","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT648","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU648","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV648","v":0},{"$f":"SUM(D648:Y648)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D649","v":0},{"$f":"Produktionsanlæg!E649","v":0},{"$f":"Produktionsanlæg!F649","v":0},{"$f":"Produktionsanlæg!G649","v":0},{"$f":"Produktionsanlæg!H649","v":0},{"$f":"Produktionsanlæg!I649","v":0},{"$f":"Produktionsanlæg!J649","v":0},{"$f":"Produktionsanlæg!K649","v":0},{"$f":"Produktionsanlæg!L649","v":0},{"$f":"Produktionsanlæg!M649","v":0},{"$f":"Produktionsanlæg!N649","v":0},{"$f":"Produktionsanlæg!O649","v":0},{"$f":"Produktionsanlæg!P649","v":0},{"$f":"Produktionsanlæg!Q649","v":0},{"$f":"Produktionsanlæg!R649","v":0},{"$f":"Produktionsanlæg!S649","v":0},{"$f":"Produktionsanlæg!T649","v":0},{"$f":"Produktionsanlæg!U649","v":0},{"$f":"Produktionsanlæg!V649","v":0},{"$f":"Produktionsanlæg!W649","v":0},{"$f":"Produktionsanlæg!X649","v":0},{"$f":"Produktionsanlæg!Y649","v":0},{"$f":"IF(COUNTIF(D649:Y649,\"<>0\")<=1,IF(SUM(D649:Y649)=0,0,(IF(SUM(D649:Y649)>0,IF(SUM(D649:Y649)<400,(1.2675*45967*SUM(D649:Y649)^(-0.4664)),(IF(SUM(D649:Y649)<2000,(39128*SUM(D649:Y649)^(-0.37661)),IF(SUM(D649:Y649)<5000,18893*SUM(D649:Y649)^(-0.28083),IF(SUM(D649:Y649)<100000,29680*SUM(D649:Y649)^(-0.24475),1773.1))))*100/115)*SUM(D649:Y649)*(IF(SUM(D641:Y641)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D649:Y649)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA649:AV649)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA649","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB649","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC649","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD649","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE649","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF649","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG649","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH649","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI649","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ649","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK649","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL649","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM649","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN649","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO649","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP649","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ649","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR649","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS649","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT649","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU649","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV649","v":0},{"$f":"SUM(D649:Y649)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D650","v":0},{"$f":"Produktionsanlæg!E650","v":0},{"$f":"Produktionsanlæg!F650","v":0},{"$f":"Produktionsanlæg!G650","v":0},{"$f":"Produktionsanlæg!H650","v":0},{"$f":"Produktionsanlæg!I650","v":0},{"$f":"Produktionsanlæg!J650","v":0},{"$f":"Produktionsanlæg!K650","v":0},{"$f":"Produktionsanlæg!L650","v":0},{"$f":"Produktionsanlæg!M650","v":0},{"$f":"Produktionsanlæg!N650","v":0},{"$f":"Produktionsanlæg!O650","v":0},{"$f":"Produktionsanlæg!P650","v":0},{"$f":"Produktionsanlæg!Q650","v":0},{"$f":"Produktionsanlæg!R650","v":0},{"$f":"Produktionsanlæg!S650","v":0},{"$f":"Produktionsanlæg!T650","v":0},{"$f":"Produktionsanlæg!U650","v":0},{"$f":"Produktionsanlæg!V650","v":0},{"$f":"Produktionsanlæg!W650","v":0},{"$f":"Produktionsanlæg!X650","v":0},{"$f":"Produktionsanlæg!Y650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D650:Y650,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D651","v":0},{"$f":"Produktionsanlæg!E651","v":0},{"$f":"Produktionsanlæg!F651","v":0},{"$f":"Produktionsanlæg!G651","v":0},{"$f":"Produktionsanlæg!H651","v":0},{"$f":"Produktionsanlæg!I651","v":0},{"$f":"Produktionsanlæg!J651","v":0},{"$f":"Produktionsanlæg!K651","v":0},{"$f":"Produktionsanlæg!L651","v":0},{"$f":"Produktionsanlæg!M651","v":0},{"$f":"Produktionsanlæg!N651","v":0},{"$f":"Produktionsanlæg!O651","v":0},{"$f":"Produktionsanlæg!P651","v":0},{"$f":"Produktionsanlæg!Q651","v":0},{"$f":"Produktionsanlæg!R651","v":0},{"$f":"Produktionsanlæg!S651","v":0},{"$f":"Produktionsanlæg!T651","v":0},{"$f":"Produktionsanlæg!U651","v":0},{"$f":"Produktionsanlæg!V651","v":0},{"$f":"Produktionsanlæg!W651","v":0},{"$f":"Produktionsanlæg!X651","v":0},{"$f":"Produktionsanlæg!Y651","v":0},{"$f":"IF(COUNTIF(D651:Y651,\"<>0\")<=1,IF(SUM(D651:Y651)=0,0,(IF(SUM(D651:Y651)>0,IF(SUM(D651:Y651)<400,(1.2675*45967*SUM(D651:Y651)^(-0.4664)),(IF(SUM(D651:Y651)<2000,(39128*SUM(D651:Y651)^(-0.37661)),IF(SUM(D651:Y651)<5000,18893*SUM(D651:Y651)^(-0.28083),IF(SUM(D651:Y651)<100000,29680*SUM(D651:Y651)^(-0.24475),1773.1))))*100/115)*SUM(D651:Y651)*(IF(SUM(D643:Y643)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D651:Y651)),$A$73)","v":0},{"$f":"D651*$Z651","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N651*$Z651","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X651*$Z651","v":0},0,{"$f":"+SUM(AA651:AV651)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA651","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB651","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC651","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD651","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE651","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF651","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG651","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH651","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI651","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ651","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK651","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL651","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM651","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN651","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO651","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP651","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ651","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR651","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS651","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT651","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU651","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV651","v":0},{"$f":"SUM(D651:Y651)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D652","v":0},{"$f":"Produktionsanlæg!E652","v":0},{"$f":"Produktionsanlæg!F652","v":0},{"$f":"Produktionsanlæg!G652","v":0},{"$f":"Produktionsanlæg!H652","v":0},{"$f":"Produktionsanlæg!I652","v":0},{"$f":"Produktionsanlæg!J652","v":0},{"$f":"Produktionsanlæg!K652","v":0},{"$f":"Produktionsanlæg!L652","v":0},{"$f":"Produktionsanlæg!M652","v":0},{"$f":"Produktionsanlæg!N652","v":0},{"$f":"Produktionsanlæg!O652","v":0},{"$f":"Produktionsanlæg!P652","v":0},{"$f":"Produktionsanlæg!Q652","v":0},{"$f":"Produktionsanlæg!R652","v":0},{"$f":"Produktionsanlæg!S652","v":0},{"$f":"Produktionsanlæg!T652","v":0},{"$f":"Produktionsanlæg!U652","v":0},{"$f":"Produktionsanlæg!V652","v":0},{"$f":"Produktionsanlæg!W652","v":0},{"$f":"Produktionsanlæg!X652","v":0},{"$f":"Produktionsanlæg!Y652","v":0},{"$f":"IF(COUNTIF(D652:Y652,\"<>0\")<=1,IF(SUM(D652:Y652)=0,0,(IF(SUM(D652:Y652)>0,IF(SUM(D652:Y652)<400,(1.2675*45967*SUM(D652:Y652)^(-0.4664)),(IF(SUM(D652:Y652)<2000,(39128*SUM(D652:Y652)^(-0.37661)),IF(SUM(D652:Y652)<5000,18893*SUM(D652:Y652)^(-0.28083),IF(SUM(D652:Y652)<100000,29680*SUM(D652:Y652)^(-0.24475),1773.1))))*100/115)*SUM(D652:Y652)*(IF(SUM(D644:Y644)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D652:Y652)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA652:AV652)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA652","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB652","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC652","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD652","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE652","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF652","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG652","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH652","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI652","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ652","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK652","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL652","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM652","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN652","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO652","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP652","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ652","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR652","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS652","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT652","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU652","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV652","v":0},{"$f":"SUM(D652:Y652)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D653","v":0},{"$f":"Produktionsanlæg!E653","v":0},{"$f":"Produktionsanlæg!F653","v":0},{"$f":"Produktionsanlæg!G653","v":0},{"$f":"Produktionsanlæg!H653","v":0},{"$f":"Produktionsanlæg!I653","v":0},{"$f":"Produktionsanlæg!J653","v":0},{"$f":"Produktionsanlæg!K653","v":0},{"$f":"Produktionsanlæg!L653","v":0},{"$f":"Produktionsanlæg!M653","v":0},{"$f":"Produktionsanlæg!N653","v":0},{"$f":"Produktionsanlæg!O653","v":0},{"$f":"Produktionsanlæg!P653","v":0},{"$f":"Produktionsanlæg!Q653","v":0},{"$f":"Produktionsanlæg!R653","v":0},{"$f":"Produktionsanlæg!S653","v":0},{"$f":"Produktionsanlæg!T653","v":0},{"$f":"Produktionsanlæg!U653","v":0},{"$f":"Produktionsanlæg!V653","v":0},{"$f":"Produktionsanlæg!W653","v":0},{"$f":"Produktionsanlæg!X653","v":0},{"$f":"Produktionsanlæg!Y653","v":0},{"$f":"IF(COUNTIF(D653:Y653,\"<>0\")<=1,IF(SUM(D653:Y653)=0,0,(IF(SUM(D653:Y653)>0,IF(SUM(D653:Y653)<400,(1.2675*45967*SUM(D653:Y653)^(-0.4664)),(IF(SUM(D653:Y653)<2000,(39128*SUM(D653:Y653)^(-0.37661)),IF(SUM(D653:Y653)<5000,18893*SUM(D653:Y653)^(-0.28083),IF(SUM(D653:Y653)<100000,29680*SUM(D653:Y653)^(-0.24475),1773.1))))*100/115)*SUM(D653:Y653)*(IF(SUM(D641:Y641)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D653:Y653)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA653:AV653)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA653","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB653","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC653","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD653","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE653","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF653","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG653","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH653","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI653","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ653","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK653","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL653","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM653","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN653","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO653","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP653","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ653","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR653","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS653","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT653","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU653","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV653","v":0},{"$f":"SUM(D653:Y653)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D654","v":0},{"$f":"Produktionsanlæg!E654","v":0},{"$f":"Produktionsanlæg!F654","v":0},{"$f":"Produktionsanlæg!G654","v":0},{"$f":"Produktionsanlæg!H654","v":0},{"$f":"Produktionsanlæg!I654","v":0},{"$f":"Produktionsanlæg!J654","v":0},{"$f":"Produktionsanlæg!K654","v":0},{"$f":"Produktionsanlæg!L654","v":0},{"$f":"Produktionsanlæg!M654","v":0},{"$f":"Produktionsanlæg!N654","v":0},{"$f":"Produktionsanlæg!O654","v":0},{"$f":"Produktionsanlæg!P654","v":0},{"$f":"Produktionsanlæg!Q654","v":0},{"$f":"Produktionsanlæg!R654","v":0},{"$f":"Produktionsanlæg!S654","v":0},{"$f":"Produktionsanlæg!T654","v":0},{"$f":"Produktionsanlæg!U654","v":0},{"$f":"Produktionsanlæg!V654","v":0},{"$f":"Produktionsanlæg!W654","v":0},{"$f":"Produktionsanlæg!X654","v":0},{"$f":"Produktionsanlæg!Y654","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D654:Y654,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D655","v":0},{"$f":"Produktionsanlæg!E655","v":0},{"$f":"Produktionsanlæg!F655","v":0},{"$f":"Produktionsanlæg!G655","v":0},{"$f":"Produktionsanlæg!H655","v":0},{"$f":"Produktionsanlæg!I655","v":0},{"$f":"Produktionsanlæg!J655","v":0},{"$f":"Produktionsanlæg!K655","v":0},{"$f":"Produktionsanlæg!L655","v":0},{"$f":"Produktionsanlæg!M655","v":0},{"$f":"Produktionsanlæg!N655","v":0},{"$f":"Produktionsanlæg!O655","v":0},{"$f":"Produktionsanlæg!P655","v":0},{"$f":"Produktionsanlæg!Q655","v":0},{"$f":"Produktionsanlæg!R655","v":0},{"$f":"Produktionsanlæg!S655","v":0},{"$f":"Produktionsanlæg!T655","v":0},{"$f":"Produktionsanlæg!U655","v":0},{"$f":"Produktionsanlæg!V655","v":0},{"$f":"Produktionsanlæg!W655","v":0},{"$f":"Produktionsanlæg!X655","v":0},{"$f":"Produktionsanlæg!Y655","v":0},{"$f":"IF(COUNTIF(D655:Y655,\"<>0\")<=1,IF(SUM(D655:Y655)=0,0,(IF(SUM(D655:Y655)>0,IF(SUM(D655:Y655)<400,(1.2675*45967*SUM(D655:Y655)^(-0.4664)),(IF(SUM(D655:Y655)<2000,(39128*SUM(D655:Y655)^(-0.37661)),IF(SUM(D655:Y655)<5000,18893*SUM(D655:Y655)^(-0.28083),IF(SUM(D655:Y655)<100000,29680*SUM(D655:Y655)^(-0.24475),1773.1))))*100/115)*SUM(D655:Y655)*(IF(SUM(D643:Y643)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D655:Y655)),$A$73)","v":0},{"$f":"D655*$Z655","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N655*$Z655","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X655*$Z655","v":0},0,{"$f":"+SUM(AA655:AV655)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA655","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB655","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC655","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD655","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE655","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF655","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG655","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH655","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI655","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ655","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK655","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL655","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM655","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN655","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO655","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP655","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ655","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR655","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS655","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT655","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU655","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV655","v":0},{"$f":"SUM(D655:Y655)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D656","v":0},{"$f":"Produktionsanlæg!E656","v":0},{"$f":"Produktionsanlæg!F656","v":0},{"$f":"Produktionsanlæg!G656","v":0},{"$f":"Produktionsanlæg!H656","v":0},{"$f":"Produktionsanlæg!I656","v":0},{"$f":"Produktionsanlæg!J656","v":0},{"$f":"Produktionsanlæg!K656","v":0},{"$f":"Produktionsanlæg!L656","v":0},{"$f":"Produktionsanlæg!M656","v":0},{"$f":"Produktionsanlæg!N656","v":0},{"$f":"Produktionsanlæg!O656","v":0},{"$f":"Produktionsanlæg!P656","v":0},{"$f":"Produktionsanlæg!Q656","v":0},{"$f":"Produktionsanlæg!R656","v":0},{"$f":"Produktionsanlæg!S656","v":0},{"$f":"Produktionsanlæg!T656","v":0},{"$f":"Produktionsanlæg!U656","v":0},{"$f":"Produktionsanlæg!V656","v":0},{"$f":"Produktionsanlæg!W656","v":0},{"$f":"Produktionsanlæg!X656","v":0},{"$f":"Produktionsanlæg!Y656","v":0},{"$f":"IF(COUNTIF(D656:Y656,\"<>0\")<=1,IF(SUM(D656:Y656)=0,0,(IF(SUM(D656:Y656)>0,IF(SUM(D656:Y656)<400,(1.2675*45967*SUM(D656:Y656)^(-0.4664)),(IF(SUM(D656:Y656)<2000,(39128*SUM(D656:Y656)^(-0.37661)),IF(SUM(D656:Y656)<5000,18893*SUM(D656:Y656)^(-0.28083),IF(SUM(D656:Y656)<100000,29680*SUM(D656:Y656)^(-0.24475),1773.1))))*100/115)*SUM(D656:Y656)*(IF(SUM(D644:Y644)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D656:Y656)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA656:AV656)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA656","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB656","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC656","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD656","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE656","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF656","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG656","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH656","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI656","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ656","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK656","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL656","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM656","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN656","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO656","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP656","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ656","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR656","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS656","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT656","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU656","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV656","v":0},{"$f":"SUM(D656:Y656)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D657","v":0},{"$f":"Produktionsanlæg!E657","v":0},{"$f":"Produktionsanlæg!F657","v":0},{"$f":"Produktionsanlæg!G657","v":0},{"$f":"Produktionsanlæg!H657","v":0},{"$f":"Produktionsanlæg!I657","v":0},{"$f":"Produktionsanlæg!J657","v":0},{"$f":"Produktionsanlæg!K657","v":0},{"$f":"Produktionsanlæg!L657","v":0},{"$f":"Produktionsanlæg!M657","v":0},{"$f":"Produktionsanlæg!N657","v":0},{"$f":"Produktionsanlæg!O657","v":0},{"$f":"Produktionsanlæg!P657","v":0},{"$f":"Produktionsanlæg!Q657","v":0},{"$f":"Produktionsanlæg!R657","v":0},{"$f":"Produktionsanlæg!S657","v":0},{"$f":"Produktionsanlæg!T657","v":0},{"$f":"Produktionsanlæg!U657","v":0},{"$f":"Produktionsanlæg!V657","v":0},{"$f":"Produktionsanlæg!W657","v":0},{"$f":"Produktionsanlæg!X657","v":0},{"$f":"Produktionsanlæg!Y657","v":0},{"$f":"IF(COUNTIF(D657:Y657,\"<>0\")<=1,IF(SUM(D657:Y657)=0,0,(IF(SUM(D657:Y657)>0,IF(SUM(D657:Y657)<400,(1.2675*45967*SUM(D657:Y657)^(-0.4664)),(IF(SUM(D657:Y657)<2000,(39128*SUM(D657:Y657)^(-0.37661)),IF(SUM(D657:Y657)<5000,18893*SUM(D657:Y657)^(-0.28083),IF(SUM(D657:Y657)<100000,29680*SUM(D657:Y657)^(-0.24475),1773.1))))*100/115)*SUM(D657:Y657)*(IF(SUM(D641:Y641)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D657:Y657)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA657:AV657)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA657","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB657","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC657","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD657","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE657","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF657","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG657","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH657","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI657","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ657","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK657","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL657","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM657","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN657","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO657","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP657","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ657","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR657","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS657","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT657","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU657","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV657","v":0},{"$f":"SUM(D657:Y657)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D658","v":0},{"$f":"Produktionsanlæg!E658","v":0},{"$f":"Produktionsanlæg!F658","v":0},{"$f":"Produktionsanlæg!G658","v":0},{"$f":"Produktionsanlæg!H658","v":0},{"$f":"Produktionsanlæg!I658","v":0},{"$f":"Produktionsanlæg!J658","v":0},{"$f":"Produktionsanlæg!K658","v":0},{"$f":"Produktionsanlæg!L658","v":0},{"$f":"Produktionsanlæg!M658","v":0},{"$f":"Produktionsanlæg!N658","v":0},{"$f":"Produktionsanlæg!O658","v":0},{"$f":"Produktionsanlæg!P658","v":0},{"$f":"Produktionsanlæg!Q658","v":0},{"$f":"Produktionsanlæg!R658","v":0},{"$f":"Produktionsanlæg!S658","v":0},{"$f":"Produktionsanlæg!T658","v":0},{"$f":"Produktionsanlæg!U658","v":0},{"$f":"Produktionsanlæg!V658","v":0},{"$f":"Produktionsanlæg!W658","v":0},{"$f":"Produktionsanlæg!X658","v":0},{"$f":"Produktionsanlæg!Y658","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D658:Y658,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D659","v":0},{"$f":"Produktionsanlæg!E659","v":0},{"$f":"Produktionsanlæg!F659","v":0},{"$f":"Produktionsanlæg!G659","v":0},{"$f":"Produktionsanlæg!H659","v":0},{"$f":"Produktionsanlæg!I659","v":0},{"$f":"Produktionsanlæg!J659","v":0},{"$f":"Produktionsanlæg!K659","v":0},{"$f":"Produktionsanlæg!L659","v":0},{"$f":"Produktionsanlæg!M659","v":0},{"$f":"Produktionsanlæg!N659","v":0},{"$f":"Produktionsanlæg!O659","v":0},{"$f":"Produktionsanlæg!P659","v":0},{"$f":"Produktionsanlæg!Q659","v":0},{"$f":"Produktionsanlæg!R659","v":0},{"$f":"Produktionsanlæg!S659","v":0},{"$f":"Produktionsanlæg!T659","v":0},{"$f":"Produktionsanlæg!U659","v":0},{"$f":"Produktionsanlæg!V659","v":0},{"$f":"Produktionsanlæg!W659","v":0},{"$f":"Produktionsanlæg!X659","v":0},{"$f":"Produktionsanlæg!Y659","v":0},{"$f":"IF(COUNTIF(D659:Y659,\"<>0\")<=1,IF(SUM(D659:Y659)=0,0,(IF(SUM(D659:Y659)>0,IF(SUM(D659:Y659)<400,(1.2675*45967*SUM(D659:Y659)^(-0.4664)),(IF(SUM(D659:Y659)<2000,(39128*SUM(D659:Y659)^(-0.37661)),IF(SUM(D659:Y659)<5000,18893*SUM(D659:Y659)^(-0.28083),IF(SUM(D659:Y659)<100000,29680*SUM(D659:Y659)^(-0.24475),1773.1))))*100/115)*SUM(D659:Y659)*(IF(SUM(D643:Y643)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D659:Y659)),$A$73)","v":0},{"$f":"D659*$Z659","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N659*$Z659","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X659*$Z659","v":0},{"$f":"Y659*$Z659","v":0},{"$f":"+SUM(AA659:AV659)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA659","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB659","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC659","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD659","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE659","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF659","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG659","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH659","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI659","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ659","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK659","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL659","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM659","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN659","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO659","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP659","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ659","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR659","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS659","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT659","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU659","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV659","v":0},{"$f":"SUM(D659:Y659)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D660","v":0},{"$f":"Produktionsanlæg!E660","v":0},{"$f":"Produktionsanlæg!F660","v":0},{"$f":"Produktionsanlæg!G660","v":0},{"$f":"Produktionsanlæg!H660","v":0},{"$f":"Produktionsanlæg!I660","v":0},{"$f":"Produktionsanlæg!J660","v":0},{"$f":"Produktionsanlæg!K660","v":0},{"$f":"Produktionsanlæg!L660","v":0},{"$f":"Produktionsanlæg!M660","v":0},{"$f":"Produktionsanlæg!N660","v":0},{"$f":"Produktionsanlæg!O660","v":0},{"$f":"Produktionsanlæg!P660","v":0},{"$f":"Produktionsanlæg!Q660","v":0},{"$f":"Produktionsanlæg!R660","v":0},{"$f":"Produktionsanlæg!S660","v":0},{"$f":"Produktionsanlæg!T660","v":0},{"$f":"Produktionsanlæg!U660","v":0},{"$f":"Produktionsanlæg!V660","v":0},{"$f":"Produktionsanlæg!W660","v":0},{"$f":"Produktionsanlæg!X660","v":0},{"$f":"Produktionsanlæg!Y660","v":0},{"$f":"IF(COUNTIF(D660:Y660,\"<>0\")<=1,IF(SUM(D660:Y660)=0,0,(IF(SUM(D660:Y660)>0,IF(SUM(D660:Y660)<400,(1.2675*45967*SUM(D660:Y660)^(-0.4664)),(IF(SUM(D660:Y660)<2000,(39128*SUM(D660:Y660)^(-0.37661)),IF(SUM(D660:Y660)<5000,18893*SUM(D660:Y660)^(-0.28083),IF(SUM(D660:Y660)<100000,29680*SUM(D660:Y660)^(-0.24475),1773.1))))*100/115)*SUM(D660:Y660)*(IF(SUM(D644:Y644)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D660:Y660)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X660*$Z660","v":0},{"$f":"Y660*$Z660","v":0},{"$f":"+SUM(AA660:AV660)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA660","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB660","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC660","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD660","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE660","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF660","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG660","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH660","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI660","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ660","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK660","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL660","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM660","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN660","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO660","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP660","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ660","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR660","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS660","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT660","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU660","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV660","v":0},{"$f":"SUM(D660:Y660)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW662:AW673)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D661:Y661)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D662","v":0},{"$f":"Produktionsanlæg!E662","v":0},{"$f":"Produktionsanlæg!F662","v":0},{"$f":"Produktionsanlæg!G662","v":0},{"$f":"Produktionsanlæg!H662","v":0},{"$f":"Produktionsanlæg!I662","v":0},{"$f":"Produktionsanlæg!J662","v":0},{"$f":"Produktionsanlæg!K662","v":0},{"$f":"Produktionsanlæg!L662","v":0},{"$f":"Produktionsanlæg!M662","v":0},{"$f":"Produktionsanlæg!N662","v":0},{"$f":"Produktionsanlæg!O662","v":0},{"$f":"Produktionsanlæg!P662","v":0},{"$f":"Produktionsanlæg!Q662","v":0},{"$f":"Produktionsanlæg!R662","v":0},{"$f":"Produktionsanlæg!S662","v":0},{"$f":"Produktionsanlæg!T662","v":0},{"$f":"Produktionsanlæg!U662","v":0},{"$f":"Produktionsanlæg!V662","v":0},{"$f":"Produktionsanlæg!W662","v":0},{"$f":"Produktionsanlæg!X662","v":0},{"$f":"Produktionsanlæg!Y662","v":0},{"$f":"IF(COUNTIF(D662:Y662,\"<>0\")<=1,IF(SUM(D662:Y662)=0,0,(IF(SUM(D662:Y662)>0,IF(SUM(D662:Y662)<400,(1.2675*45967*SUM(D662:Y662)^(-0.4664)),(IF(SUM(D662:Y662)<2000,(39128*SUM(D662:Y662)^(-0.37661)),IF(SUM(D662:Y662)<5000,18893*SUM(D662:Y662)^(-0.28083),IF(SUM(D662:Y662)<100000,29680*SUM(D662:Y662)^(-0.24475),1773.1))))*100/115)*SUM(D662:Y662)*(IF(SUM(D641:Y641)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D662:Y662)),$A$73)","v":0},{"$f":"D662*$Z662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA662:AV662)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA662","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB662","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC662","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD662","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE662","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF662","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG662","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH662","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI662","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ662","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK662","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL662","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM662","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN662","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO662","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP662","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ662","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR662","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS662","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT662","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU662","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV662","v":0},{"$f":"SUM(D662:Y662)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D663","v":0},{"$f":"Produktionsanlæg!E663","v":0},{"$f":"Produktionsanlæg!F663","v":0},{"$f":"Produktionsanlæg!G663","v":0},{"$f":"Produktionsanlæg!H663","v":0},{"$f":"Produktionsanlæg!I663","v":0},{"$f":"Produktionsanlæg!J663","v":0},{"$f":"Produktionsanlæg!K663","v":0},{"$f":"Produktionsanlæg!L663","v":0},{"$f":"Produktionsanlæg!M663","v":0},{"$f":"Produktionsanlæg!N663","v":0},{"$f":"Produktionsanlæg!O663","v":0},{"$f":"Produktionsanlæg!P663","v":0},{"$f":"Produktionsanlæg!Q663","v":0},{"$f":"Produktionsanlæg!R663","v":0},{"$f":"Produktionsanlæg!S663","v":0},{"$f":"Produktionsanlæg!T663","v":0},{"$f":"Produktionsanlæg!U663","v":0},{"$f":"Produktionsanlæg!V663","v":0},{"$f":"Produktionsanlæg!W663","v":0},{"$f":"Produktionsanlæg!X663","v":0},{"$f":"Produktionsanlæg!Y663","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D663:Y663,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D664","v":0},{"$f":"Produktionsanlæg!E664","v":0},{"$f":"Produktionsanlæg!F664","v":0},{"$f":"Produktionsanlæg!G664","v":0},{"$f":"Produktionsanlæg!H664","v":0},{"$f":"Produktionsanlæg!I664","v":0},{"$f":"Produktionsanlæg!J664","v":0},{"$f":"Produktionsanlæg!K664","v":0},{"$f":"Produktionsanlæg!L664","v":0},{"$f":"Produktionsanlæg!M664","v":0},{"$f":"Produktionsanlæg!N664","v":0},{"$f":"Produktionsanlæg!O664","v":0},{"$f":"Produktionsanlæg!P664","v":0},{"$f":"Produktionsanlæg!Q664","v":0},{"$f":"Produktionsanlæg!R664","v":0},{"$f":"Produktionsanlæg!S664","v":0},{"$f":"Produktionsanlæg!T664","v":0},{"$f":"Produktionsanlæg!U664","v":0},{"$f":"Produktionsanlæg!V664","v":0},{"$f":"Produktionsanlæg!W664","v":0},{"$f":"Produktionsanlæg!X664","v":0},{"$f":"Produktionsanlæg!Y664","v":0},{"$f":"IF(COUNTIF(D664:Y664,\"<>0\")<=1,IF(SUM(D664:Y664)=0,0,(IF(SUM(D664:Y664)>0,IF(SUM(D664:Y664)<400,(1.2675*45967*SUM(D664:Y664)^(-0.4664)),(IF(SUM(D664:Y664)<2000,(39128*SUM(D664:Y664)^(-0.37661)),IF(SUM(D664:Y664)<5000,18893*SUM(D664:Y664)^(-0.28083),IF(SUM(D664:Y664)<100000,29680*SUM(D664:Y664)^(-0.24475),1773.1))))*100/115)*SUM(D664:Y664)*(IF(SUM(D643:Y643)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D664:Y664)),$A$73)","v":0},{"$f":"D664*$Z664","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N664*$Z664","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X664*$Z664","v":0},0,{"$f":"+SUM(AA664:AV664)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA664","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB664","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC664","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD664","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE664","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF664","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG664","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH664","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI664","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ664","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK664","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL664","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM664","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN664","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO664","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP664","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ664","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR664","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS664","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT664","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU664","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV664","v":0},{"$f":"SUM(D664:Y664)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D665","v":0},{"$f":"Produktionsanlæg!E665","v":0},{"$f":"Produktionsanlæg!F665","v":0},{"$f":"Produktionsanlæg!G665","v":0},{"$f":"Produktionsanlæg!H665","v":0},{"$f":"Produktionsanlæg!I665","v":0},{"$f":"Produktionsanlæg!J665","v":0},{"$f":"Produktionsanlæg!K665","v":0},{"$f":"Produktionsanlæg!L665","v":0},{"$f":"Produktionsanlæg!M665","v":0},{"$f":"Produktionsanlæg!N665","v":0},{"$f":"Produktionsanlæg!O665","v":0},{"$f":"Produktionsanlæg!P665","v":0},{"$f":"Produktionsanlæg!Q665","v":0},{"$f":"Produktionsanlæg!R665","v":0},{"$f":"Produktionsanlæg!S665","v":0},{"$f":"Produktionsanlæg!T665","v":0},{"$f":"Produktionsanlæg!U665","v":0},{"$f":"Produktionsanlæg!V665","v":0},{"$f":"Produktionsanlæg!W665","v":0},{"$f":"Produktionsanlæg!X665","v":0},{"$f":"Produktionsanlæg!Y665","v":0},{"$f":"IF(COUNTIF(D665:Y665,\"<>0\")<=1,IF(SUM(D665:Y665)=0,0,(IF(SUM(D665:Y665)>0,IF(SUM(D665:Y665)<400,(1.2675*45967*SUM(D665:Y665)^(-0.4664)),(IF(SUM(D665:Y665)<2000,(39128*SUM(D665:Y665)^(-0.37661)),IF(SUM(D665:Y665)<5000,18893*SUM(D665:Y665)^(-0.28083),IF(SUM(D665:Y665)<100000,29680*SUM(D665:Y665)^(-0.24475),1773.1))))*100/115)*SUM(D665:Y665)*(IF(SUM(D644:Y644)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D665:Y665)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA665:AV665)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA665","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB665","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC665","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD665","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE665","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF665","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG665","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH665","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI665","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ665","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK665","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL665","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM665","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN665","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO665","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP665","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ665","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR665","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS665","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT665","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU665","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV665","v":0},{"$f":"SUM(D665:Y665)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D666","v":0},{"$f":"Produktionsanlæg!E666","v":0},{"$f":"Produktionsanlæg!F666","v":0},{"$f":"Produktionsanlæg!G666","v":0},{"$f":"Produktionsanlæg!H666","v":0},{"$f":"Produktionsanlæg!I666","v":0},{"$f":"Produktionsanlæg!J666","v":0},{"$f":"Produktionsanlæg!K666","v":0},{"$f":"Produktionsanlæg!L666","v":0},{"$f":"Produktionsanlæg!M666","v":0},{"$f":"Produktionsanlæg!N666","v":0},{"$f":"Produktionsanlæg!O666","v":0},{"$f":"Produktionsanlæg!P666","v":0},{"$f":"Produktionsanlæg!Q666","v":0},{"$f":"Produktionsanlæg!R666","v":0},{"$f":"Produktionsanlæg!S666","v":0},{"$f":"Produktionsanlæg!T666","v":0},{"$f":"Produktionsanlæg!U666","v":0},{"$f":"Produktionsanlæg!V666","v":0},{"$f":"Produktionsanlæg!W666","v":0},{"$f":"Produktionsanlæg!X666","v":0},{"$f":"Produktionsanlæg!Y666","v":0},{"$f":"IF(COUNTIF(D666:Y666,\"<>0\")<=1,IF(SUM(D666:Y666)=0,0,(IF(SUM(D666:Y666)>0,IF(SUM(D666:Y666)<400,(1.2675*45967*SUM(D666:Y666)^(-0.4664)),(IF(SUM(D666:Y666)<2000,(39128*SUM(D666:Y666)^(-0.37661)),IF(SUM(D666:Y666)<5000,18893*SUM(D666:Y666)^(-0.28083),IF(SUM(D666:Y666)<100000,29680*SUM(D666:Y666)^(-0.24475),1773.1))))*100/115)*SUM(D666:Y666)*(IF(SUM(D641:Y641)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D666:Y666)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA666:AV666)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA666","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB666","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC666","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD666","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE666","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF666","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG666","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH666","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI666","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ666","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK666","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL666","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM666","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN666","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO666","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP666","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ666","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR666","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS666","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT666","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU666","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV666","v":0},{"$f":"SUM(D666:Y666)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D667","v":0},{"$f":"Produktionsanlæg!E667","v":0},{"$f":"Produktionsanlæg!F667","v":0},{"$f":"Produktionsanlæg!G667","v":0},{"$f":"Produktionsanlæg!H667","v":0},{"$f":"Produktionsanlæg!I667","v":0},{"$f":"Produktionsanlæg!J667","v":0},{"$f":"Produktionsanlæg!K667","v":0},{"$f":"Produktionsanlæg!L667","v":0},{"$f":"Produktionsanlæg!M667","v":0},{"$f":"Produktionsanlæg!N667","v":0},{"$f":"Produktionsanlæg!O667","v":0},{"$f":"Produktionsanlæg!P667","v":0},{"$f":"Produktionsanlæg!Q667","v":0},{"$f":"Produktionsanlæg!R667","v":0},{"$f":"Produktionsanlæg!S667","v":0},{"$f":"Produktionsanlæg!T667","v":0},{"$f":"Produktionsanlæg!U667","v":0},{"$f":"Produktionsanlæg!V667","v":0},{"$f":"Produktionsanlæg!W667","v":0},{"$f":"Produktionsanlæg!X667","v":0},{"$f":"Produktionsanlæg!Y667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D667:Y667,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D668","v":0},{"$f":"Produktionsanlæg!E668","v":0},{"$f":"Produktionsanlæg!F668","v":0},{"$f":"Produktionsanlæg!G668","v":0},{"$f":"Produktionsanlæg!H668","v":0},{"$f":"Produktionsanlæg!I668","v":0},{"$f":"Produktionsanlæg!J668","v":0},{"$f":"Produktionsanlæg!K668","v":0},{"$f":"Produktionsanlæg!L668","v":0},{"$f":"Produktionsanlæg!M668","v":0},{"$f":"Produktionsanlæg!N668","v":0},{"$f":"Produktionsanlæg!O668","v":0},{"$f":"Produktionsanlæg!P668","v":0},{"$f":"Produktionsanlæg!Q668","v":0},{"$f":"Produktionsanlæg!R668","v":0},{"$f":"Produktionsanlæg!S668","v":0},{"$f":"Produktionsanlæg!T668","v":0},{"$f":"Produktionsanlæg!U668","v":0},{"$f":"Produktionsanlæg!V668","v":0},{"$f":"Produktionsanlæg!W668","v":0},{"$f":"Produktionsanlæg!X668","v":0},{"$f":"Produktionsanlæg!Y668","v":0},{"$f":"IF(COUNTIF(D668:Y668,\"<>0\")<=1,IF(SUM(D668:Y668)=0,0,(IF(SUM(D668:Y668)>0,IF(SUM(D668:Y668)<400,(1.2675*45967*SUM(D668:Y668)^(-0.4664)),(IF(SUM(D668:Y668)<2000,(39128*SUM(D668:Y668)^(-0.37661)),IF(SUM(D668:Y668)<5000,18893*SUM(D668:Y668)^(-0.28083),IF(SUM(D668:Y668)<100000,29680*SUM(D668:Y668)^(-0.24475),1773.1))))*100/115)*SUM(D668:Y668)*(IF(SUM(D643:Y643)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D668:Y668)),$A$73)","v":0},{"$f":"D668*$Z668","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N668*$Z668","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X668*$Z668","v":0},0,{"$f":"+SUM(AA668:AV668)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA668","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB668","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC668","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD668","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE668","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF668","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG668","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH668","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI668","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ668","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK668","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL668","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM668","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN668","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO668","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP668","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ668","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR668","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS668","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT668","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU668","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV668","v":0},{"$f":"SUM(D668:Y668)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D669","v":0},{"$f":"Produktionsanlæg!E669","v":0},{"$f":"Produktionsanlæg!F669","v":0},{"$f":"Produktionsanlæg!G669","v":0},{"$f":"Produktionsanlæg!H669","v":0},{"$f":"Produktionsanlæg!I669","v":0},{"$f":"Produktionsanlæg!J669","v":0},{"$f":"Produktionsanlæg!K669","v":0},{"$f":"Produktionsanlæg!L669","v":0},{"$f":"Produktionsanlæg!M669","v":0},{"$f":"Produktionsanlæg!N669","v":0},{"$f":"Produktionsanlæg!O669","v":0},{"$f":"Produktionsanlæg!P669","v":0},{"$f":"Produktionsanlæg!Q669","v":0},{"$f":"Produktionsanlæg!R669","v":0},{"$f":"Produktionsanlæg!S669","v":0},{"$f":"Produktionsanlæg!T669","v":0},{"$f":"Produktionsanlæg!U669","v":0},{"$f":"Produktionsanlæg!V669","v":0},{"$f":"Produktionsanlæg!W669","v":0},{"$f":"Produktionsanlæg!X669","v":0},{"$f":"Produktionsanlæg!Y669","v":0},{"$f":"IF(COUNTIF(D669:Y669,\"<>0\")<=1,IF(SUM(D669:Y669)=0,0,(IF(SUM(D669:Y669)>0,IF(SUM(D669:Y669)<400,(1.2675*45967*SUM(D669:Y669)^(-0.4664)),(IF(SUM(D669:Y669)<2000,(39128*SUM(D669:Y669)^(-0.37661)),IF(SUM(D669:Y669)<5000,18893*SUM(D669:Y669)^(-0.28083),IF(SUM(D669:Y669)<100000,29680*SUM(D669:Y669)^(-0.24475),1773.1))))*100/115)*SUM(D669:Y669)*(IF(SUM(D644:Y644)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D669:Y669)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA669:AV669)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA669","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB669","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC669","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD669","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE669","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF669","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG669","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH669","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI669","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ669","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK669","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL669","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM669","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN669","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO669","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP669","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ669","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR669","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS669","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT669","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU669","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV669","v":0},{"$f":"SUM(D669:Y669)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D670","v":0},{"$f":"Produktionsanlæg!E670","v":0},{"$f":"Produktionsanlæg!F670","v":0},{"$f":"Produktionsanlæg!G670","v":0},{"$f":"Produktionsanlæg!H670","v":0},{"$f":"Produktionsanlæg!I670","v":0},{"$f":"Produktionsanlæg!J670","v":0},{"$f":"Produktionsanlæg!K670","v":0},{"$f":"Produktionsanlæg!L670","v":0},{"$f":"Produktionsanlæg!M670","v":0},{"$f":"Produktionsanlæg!N670","v":0},{"$f":"Produktionsanlæg!O670","v":0},{"$f":"Produktionsanlæg!P670","v":0},{"$f":"Produktionsanlæg!Q670","v":0},{"$f":"Produktionsanlæg!R670","v":0},{"$f":"Produktionsanlæg!S670","v":0},{"$f":"Produktionsanlæg!T670","v":0},{"$f":"Produktionsanlæg!U670","v":0},{"$f":"Produktionsanlæg!V670","v":0},{"$f":"Produktionsanlæg!W670","v":0},{"$f":"Produktionsanlæg!X670","v":0},{"$f":"Produktionsanlæg!Y670","v":0},{"$f":"IF(COUNTIF(D670:Y670,\"<>0\")<=1,IF(SUM(D670:Y670)=0,0,(IF(SUM(D670:Y670)>0,IF(SUM(D670:Y670)<400,(1.2675*45967*SUM(D670:Y670)^(-0.4664)),(IF(SUM(D670:Y670)<2000,(39128*SUM(D670:Y670)^(-0.37661)),IF(SUM(D670:Y670)<5000,18893*SUM(D670:Y670)^(-0.28083),IF(SUM(D670:Y670)<100000,29680*SUM(D670:Y670)^(-0.24475),1773.1))))*100/115)*SUM(D670:Y670)*(IF(SUM(D641:Y641)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D670:Y670)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA670:AV670)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA670","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB670","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC670","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD670","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE670","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF670","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG670","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH670","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI670","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ670","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK670","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL670","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM670","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN670","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO670","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP670","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ670","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR670","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS670","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT670","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU670","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV670","v":0},{"$f":"SUM(D670:Y670)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D671","v":0},{"$f":"Produktionsanlæg!E671","v":0},{"$f":"Produktionsanlæg!F671","v":0},{"$f":"Produktionsanlæg!G671","v":0},{"$f":"Produktionsanlæg!H671","v":0},{"$f":"Produktionsanlæg!I671","v":0},{"$f":"Produktionsanlæg!J671","v":0},{"$f":"Produktionsanlæg!K671","v":0},{"$f":"Produktionsanlæg!L671","v":0},{"$f":"Produktionsanlæg!M671","v":0},{"$f":"Produktionsanlæg!N671","v":0},{"$f":"Produktionsanlæg!O671","v":0},{"$f":"Produktionsanlæg!P671","v":0},{"$f":"Produktionsanlæg!Q671","v":0},{"$f":"Produktionsanlæg!R671","v":0},{"$f":"Produktionsanlæg!S671","v":0},{"$f":"Produktionsanlæg!T671","v":0},{"$f":"Produktionsanlæg!U671","v":0},{"$f":"Produktionsanlæg!V671","v":0},{"$f":"Produktionsanlæg!W671","v":0},{"$f":"Produktionsanlæg!X671","v":0},{"$f":"Produktionsanlæg!Y671","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D671:Y671,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D672","v":0},{"$f":"Produktionsanlæg!E672","v":0},{"$f":"Produktionsanlæg!F672","v":0},{"$f":"Produktionsanlæg!G672","v":0},{"$f":"Produktionsanlæg!H672","v":0},{"$f":"Produktionsanlæg!I672","v":0},{"$f":"Produktionsanlæg!J672","v":0},{"$f":"Produktionsanlæg!K672","v":0},{"$f":"Produktionsanlæg!L672","v":0},{"$f":"Produktionsanlæg!M672","v":0},{"$f":"Produktionsanlæg!N672","v":0},{"$f":"Produktionsanlæg!O672","v":0},{"$f":"Produktionsanlæg!P672","v":0},{"$f":"Produktionsanlæg!Q672","v":0},{"$f":"Produktionsanlæg!R672","v":0},{"$f":"Produktionsanlæg!S672","v":0},{"$f":"Produktionsanlæg!T672","v":0},{"$f":"Produktionsanlæg!U672","v":0},{"$f":"Produktionsanlæg!V672","v":0},{"$f":"Produktionsanlæg!W672","v":0},{"$f":"Produktionsanlæg!X672","v":0},{"$f":"Produktionsanlæg!Y672","v":0},{"$f":"IF(COUNTIF(D672:Y672,\"<>0\")<=1,IF(SUM(D672:Y672)=0,0,(IF(SUM(D672:Y672)>0,IF(SUM(D672:Y672)<400,(1.2675*45967*SUM(D672:Y672)^(-0.4664)),(IF(SUM(D672:Y672)<2000,(39128*SUM(D672:Y672)^(-0.37661)),IF(SUM(D672:Y672)<5000,18893*SUM(D672:Y672)^(-0.28083),IF(SUM(D672:Y672)<100000,29680*SUM(D672:Y672)^(-0.24475),1773.1))))*100/115)*SUM(D672:Y672)*(IF(SUM(D643:Y643)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D672:Y672)),$A$73)","v":0},{"$f":"D672*$Z672","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N672*$Z672","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X672*$Z672","v":0},{"$f":"Y672*$Z672","v":0},{"$f":"+SUM(AA672:AV672)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA672","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB672","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC672","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD672","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE672","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF672","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG672","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH672","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI672","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ672","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK672","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL672","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM672","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN672","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO672","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP672","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ672","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR672","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS672","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT672","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU672","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV672","v":0},{"$f":"SUM(D672:Y672)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D673","v":0},{"$f":"Produktionsanlæg!E673","v":0},{"$f":"Produktionsanlæg!F673","v":0},{"$f":"Produktionsanlæg!G673","v":0},{"$f":"Produktionsanlæg!H673","v":0},{"$f":"Produktionsanlæg!I673","v":0},{"$f":"Produktionsanlæg!J673","v":0},{"$f":"Produktionsanlæg!K673","v":0},{"$f":"Produktionsanlæg!L673","v":0},{"$f":"Produktionsanlæg!M673","v":0},{"$f":"Produktionsanlæg!N673","v":0},{"$f":"Produktionsanlæg!O673","v":0},{"$f":"Produktionsanlæg!P673","v":0},{"$f":"Produktionsanlæg!Q673","v":0},{"$f":"Produktionsanlæg!R673","v":0},{"$f":"Produktionsanlæg!S673","v":0},{"$f":"Produktionsanlæg!T673","v":0},{"$f":"Produktionsanlæg!U673","v":0},{"$f":"Produktionsanlæg!V673","v":0},{"$f":"Produktionsanlæg!W673","v":0},{"$f":"Produktionsanlæg!X673","v":0},{"$f":"Produktionsanlæg!Y673","v":0},{"$f":"IF(COUNTIF(D673:Y673,\"<>0\")<=1,IF(SUM(D673:Y673)=0,0,(IF(SUM(D673:Y673)>0,IF(SUM(D673:Y673)<400,(1.2675*45967*SUM(D673:Y673)^(-0.4664)),(IF(SUM(D673:Y673)<2000,(39128*SUM(D673:Y673)^(-0.37661)),IF(SUM(D673:Y673)<5000,18893*SUM(D673:Y673)^(-0.28083),IF(SUM(D673:Y673)<100000,29680*SUM(D673:Y673)^(-0.24475),1773.1))))*100/115)*SUM(D673:Y673)*(IF(SUM(D644:Y644)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D673:Y673)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X673*$Z673","v":0},{"$f":"Y673*$Z673","v":0},{"$f":"+SUM(AA673:AV673)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA673","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB673","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC673","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD673","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE673","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF673","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG673","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH673","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI673","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ673","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK673","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL673","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM673","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN673","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO673","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP673","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ673","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR673","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS673","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT673","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU673","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV673","v":0},{"$f":"SUM(D673:Y673)","v":0}]
["Renseanlæg 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW675,AW678,AW703,AW728)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW676:AW677)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D676","v":0},{"$f":"Produktionsanlæg!E676","v":0},{"$f":"Produktionsanlæg!F676","v":0},{"$f":"Produktionsanlæg!G676","v":0},{"$f":"Produktionsanlæg!H676","v":0},{"$f":"Produktionsanlæg!I676","v":0},{"$f":"Produktionsanlæg!J676","v":0},{"$f":"Produktionsanlæg!K676","v":0},{"$f":"Produktionsanlæg!L676","v":0},{"$f":"Produktionsanlæg!M676","v":0},{"$f":"Produktionsanlæg!N676","v":0},{"$f":"Produktionsanlæg!O676","v":0},{"$f":"Produktionsanlæg!P676","v":0},{"$f":"Produktionsanlæg!Q676","v":0},{"$f":"Produktionsanlæg!R676","v":0},{"$f":"Produktionsanlæg!S676","v":0},{"$f":"Produktionsanlæg!T676","v":0},{"$f":"Produktionsanlæg!U676","v":0},{"$f":"Produktionsanlæg!V676","v":0},{"$f":"Produktionsanlæg!W676","v":0},{"$f":"Produktionsanlæg!X676","v":0},{"$f":"Produktionsanlæg!Y676","v":0},{"$f":"IF(COUNTIF(D676:Y676,\"<>0\")<=1,IF(SUM(D676:Y676)=0,0,(IF(SUM(D676:Y676)>0,IF(SUM(D676:Y676)<400,(1.2675*45967*SUM(D676:Y676)^(-0.4664)),(IF(SUM(D676:Y676)<2000,(39128*SUM(D676:Y676)^(-0.37661)),IF(SUM(D676:Y676)<5000,18893*SUM(D676:Y676)^(-0.28083),IF(SUM(D676:Y676)<100000,29680*SUM(D676:Y676)^(-0.24475),1773.1))))*100/115)*SUM(D676:Y676)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D676:Y676)),$A$73)","v":0},{"$f":"D676*$Z676","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA676:AV676)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA676","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB676","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC676","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD676","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE676","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF676","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG676","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH676","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI676","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ676","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK676","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL676","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM676","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN676","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO676","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP676","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ676","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR676","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS676","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT676","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU676","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV676","v":0},{"$f":"SUM(D676:Y676)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D677","v":0},{"$f":"Produktionsanlæg!E677","v":0},{"$f":"Produktionsanlæg!F677","v":0},{"$f":"Produktionsanlæg!G677","v":0},{"$f":"Produktionsanlæg!H677","v":0},{"$f":"Produktionsanlæg!I677","v":0},{"$f":"Produktionsanlæg!J677","v":0},{"$f":"Produktionsanlæg!K677","v":0},{"$f":"Produktionsanlæg!L677","v":0},{"$f":"Produktionsanlæg!M677","v":0},{"$f":"Produktionsanlæg!N677","v":0},{"$f":"Produktionsanlæg!O677","v":0},{"$f":"Produktionsanlæg!P677","v":0},{"$f":"Produktionsanlæg!Q677","v":0},{"$f":"Produktionsanlæg!R677","v":0},{"$f":"Produktionsanlæg!S677","v":0},{"$f":"Produktionsanlæg!T677","v":0},{"$f":"Produktionsanlæg!U677","v":0},{"$f":"Produktionsanlæg!V677","v":0},{"$f":"Produktionsanlæg!W677","v":0},{"$f":"Produktionsanlæg!X677","v":0},{"$f":"Produktionsanlæg!Y677","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D677:Y677,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW679:AW702)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D678:Y678)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D679","v":0},{"$f":"Produktionsanlæg!E679","v":0},{"$f":"Produktionsanlæg!F679","v":0},{"$f":"Produktionsanlæg!G679","v":0},{"$f":"Produktionsanlæg!H679","v":0},{"$f":"Produktionsanlæg!I679","v":0},{"$f":"Produktionsanlæg!J679","v":0},{"$f":"Produktionsanlæg!K679","v":0},{"$f":"Produktionsanlæg!L679","v":0},{"$f":"Produktionsanlæg!M679","v":0},{"$f":"Produktionsanlæg!N679","v":0},{"$f":"Produktionsanlæg!O679","v":0},{"$f":"Produktionsanlæg!P679","v":0},{"$f":"Produktionsanlæg!Q679","v":0},{"$f":"Produktionsanlæg!R679","v":0},{"$f":"Produktionsanlæg!S679","v":0},{"$f":"Produktionsanlæg!T679","v":0},{"$f":"Produktionsanlæg!U679","v":0},{"$f":"Produktionsanlæg!V679","v":0},{"$f":"Produktionsanlæg!W679","v":0},{"$f":"Produktionsanlæg!X679","v":0},{"$f":"Produktionsanlæg!Y679","v":0},{"$f":"IF(COUNTIF(D679:Y679,\"<>0\")<=1,IF(SUM(D679:Y679)=0,0,(IF(SUM(D679:Y679)>0,IF(SUM(D679:Y679)<400,(1.2675*45967*SUM(D679:Y679)^(-0.4664)),(IF(SUM(D679:Y679)<2000,(39128*SUM(D679:Y679)^(-0.37661)),IF(SUM(D679:Y679)<5000,18893*SUM(D679:Y679)^(-0.28083),IF(SUM(D679:Y679)<100000,29680*SUM(D679:Y679)^(-0.24475),1773.1))))*100/115)*SUM(D679:Y679)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D679:Y679)),$A$73)","v":0},{"$f":"D679*$Z679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA679:AV679)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA679","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB679","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC679","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD679","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE679","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF679","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG679","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH679","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI679","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ679","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK679","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL679","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM679","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN679","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO679","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP679","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ679","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR679","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS679","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT679","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU679","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV679","v":0},{"$f":"SUM(D679:Y679)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D680","v":0},{"$f":"Produktionsanlæg!E680","v":0},{"$f":"Produktionsanlæg!F680","v":0},{"$f":"Produktionsanlæg!G680","v":0},{"$f":"Produktionsanlæg!H680","v":0},{"$f":"Produktionsanlæg!I680","v":0},{"$f":"Produktionsanlæg!J680","v":0},{"$f":"Produktionsanlæg!K680","v":0},{"$f":"Produktionsanlæg!L680","v":0},{"$f":"Produktionsanlæg!M680","v":0},{"$f":"Produktionsanlæg!N680","v":0},{"$f":"Produktionsanlæg!O680","v":0},{"$f":"Produktionsanlæg!P680","v":0},{"$f":"Produktionsanlæg!Q680","v":0},{"$f":"Produktionsanlæg!R680","v":0},{"$f":"Produktionsanlæg!S680","v":0},{"$f":"Produktionsanlæg!T680","v":0},{"$f":"Produktionsanlæg!U680","v":0},{"$f":"Produktionsanlæg!V680","v":0},{"$f":"Produktionsanlæg!W680","v":0},{"$f":"Produktionsanlæg!X680","v":0},{"$f":"Produktionsanlæg!Y680","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D680:Y680,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D681","v":0},{"$f":"Produktionsanlæg!E681","v":0},{"$f":"Produktionsanlæg!F681","v":0},{"$f":"Produktionsanlæg!G681","v":0},{"$f":"Produktionsanlæg!H681","v":0},{"$f":"Produktionsanlæg!I681","v":0},{"$f":"Produktionsanlæg!J681","v":0},{"$f":"Produktionsanlæg!K681","v":0},{"$f":"Produktionsanlæg!L681","v":0},{"$f":"Produktionsanlæg!M681","v":0},{"$f":"Produktionsanlæg!N681","v":0},{"$f":"Produktionsanlæg!O681","v":0},{"$f":"Produktionsanlæg!P681","v":0},{"$f":"Produktionsanlæg!Q681","v":0},{"$f":"Produktionsanlæg!R681","v":0},{"$f":"Produktionsanlæg!S681","v":0},{"$f":"Produktionsanlæg!T681","v":0},{"$f":"Produktionsanlæg!U681","v":0},{"$f":"Produktionsanlæg!V681","v":0},{"$f":"Produktionsanlæg!W681","v":0},{"$f":"Produktionsanlæg!X681","v":0},{"$f":"Produktionsanlæg!Y681","v":0},{"$f":"IF(COUNTIF(D681:Y681,\"<>0\")<=1,IF(SUM(D681:Y681)=0,0,(IF(SUM(D681:Y681)>0,IF(SUM(D681:Y681)<400,(1.2675*45967*SUM(D681:Y681)^(-0.4664)),(IF(SUM(D681:Y681)<2000,(39128*SUM(D681:Y681)^(-0.37661)),IF(SUM(D681:Y681)<5000,18893*SUM(D681:Y681)^(-0.28083),IF(SUM(D681:Y681)<100000,29680*SUM(D681:Y681)^(-0.24475),1773.1))))*100/115)*SUM(D681:Y681)*0.061,0)*1.15*1.06*0.43)/SUM(D681:Y681)),$A$73)","v":0},{"$f":"D681*$Z681","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N681*$Z681","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X681*$Z681","v":0},0,{"$f":"+SUM(AA681:AV681)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA681","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB681","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC681","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD681","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE681","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF681","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG681","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH681","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI681","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ681","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK681","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL681","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM681","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN681","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO681","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP681","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ681","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR681","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS681","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT681","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU681","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV681","v":0},{"$f":"SUM(D681:Y681)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D682","v":0},{"$f":"Produktionsanlæg!E682","v":0},{"$f":"Produktionsanlæg!F682","v":0},{"$f":"Produktionsanlæg!G682","v":0},{"$f":"Produktionsanlæg!H682","v":0},{"$f":"Produktionsanlæg!I682","v":0},{"$f":"Produktionsanlæg!J682","v":0},{"$f":"Produktionsanlæg!K682","v":0},{"$f":"Produktionsanlæg!L682","v":0},{"$f":"Produktionsanlæg!M682","v":0},{"$f":"Produktionsanlæg!N682","v":0},{"$f":"Produktionsanlæg!O682","v":0},{"$f":"Produktionsanlæg!P682","v":0},{"$f":"Produktionsanlæg!Q682","v":0},{"$f":"Produktionsanlæg!R682","v":0},{"$f":"Produktionsanlæg!S682","v":0},{"$f":"Produktionsanlæg!T682","v":0},{"$f":"Produktionsanlæg!U682","v":0},{"$f":"Produktionsanlæg!V682","v":0},{"$f":"Produktionsanlæg!W682","v":0},{"$f":"Produktionsanlæg!X682","v":0},{"$f":"Produktionsanlæg!Y682","v":0},{"$f":"IF(COUNTIF(D682:Y682,\"<>0\")<=1,IF(SUM(D682:Y682)=0,0,(IF(SUM(D682:Y682)>0,IF(SUM(D682:Y682)<400,(1.2675*45967*SUM(D682:Y682)^(-0.4664)),(IF(SUM(D682:Y682)<2000,(39128*SUM(D682:Y682)^(-0.37661)),IF(SUM(D682:Y682)<5000,18893*SUM(D682:Y682)^(-0.28083),IF(SUM(D682:Y682)<100000,29680*SUM(D682:Y682)^(-0.24475),1773.1))))*100/115)*SUM(D682:Y682)*0.061,0)*1.15*1.06*0.02)/SUM(D682:Y682)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA682:AV682)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA682","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB682","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC682","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD682","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE682","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF682","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG682","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH682","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI682","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ682","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK682","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL682","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM682","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN682","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO682","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP682","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ682","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR682","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS682","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT682","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU682","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV682","v":0},{"$f":"SUM(D682:Y682)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D683","v":0},{"$f":"Produktionsanlæg!E683","v":0},{"$f":"Produktionsanlæg!F683","v":0},{"$f":"Produktionsanlæg!G683","v":0},{"$f":"Produktionsanlæg!H683","v":0},{"$f":"Produktionsanlæg!I683","v":0},{"$f":"Produktionsanlæg!J683","v":0},{"$f":"Produktionsanlæg!K683","v":0},{"$f":"Produktionsanlæg!L683","v":0},{"$f":"Produktionsanlæg!M683","v":0},{"$f":"Produktionsanlæg!N683","v":0},{"$f":"Produktionsanlæg!O683","v":0},{"$f":"Produktionsanlæg!P683","v":0},{"$f":"Produktionsanlæg!Q683","v":0},{"$f":"Produktionsanlæg!R683","v":0},{"$f":"Produktionsanlæg!S683","v":0},{"$f":"Produktionsanlæg!T683","v":0},{"$f":"Produktionsanlæg!U683","v":0},{"$f":"Produktionsanlæg!V683","v":0},{"$f":"Produktionsanlæg!W683","v":0},{"$f":"Produktionsanlæg!X683","v":0},{"$f":"Produktionsanlæg!Y683","v":0},{"$f":"IF(COUNTIF(D683:Y683,\"<>0\")<=1,IF(SUM(D683:Y683)=0,0,(IF(SUM(D683:Y683)>0,IF(SUM(D683:Y683)<400,(1.2675*45967*SUM(D683:Y683)^(-0.4664)),(IF(SUM(D683:Y683)<2000,(39128*SUM(D683:Y683)^(-0.37661)),IF(SUM(D683:Y683)<5000,18893*SUM(D683:Y683)^(-0.28083),IF(SUM(D683:Y683)<100000,29680*SUM(D683:Y683)^(-0.24475),1773.1))))*100/115)*SUM(D683:Y683)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D683:Y683)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA683:AV683)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA683","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB683","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC683","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD683","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE683","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF683","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG683","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH683","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI683","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ683","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK683","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL683","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM683","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN683","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO683","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP683","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ683","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR683","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS683","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT683","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU683","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV683","v":0},{"$f":"SUM(D683:Y683)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D684","v":0},{"$f":"Produktionsanlæg!E684","v":0},{"$f":"Produktionsanlæg!F684","v":0},{"$f":"Produktionsanlæg!G684","v":0},{"$f":"Produktionsanlæg!H684","v":0},{"$f":"Produktionsanlæg!I684","v":0},{"$f":"Produktionsanlæg!J684","v":0},{"$f":"Produktionsanlæg!K684","v":0},{"$f":"Produktionsanlæg!L684","v":0},{"$f":"Produktionsanlæg!M684","v":0},{"$f":"Produktionsanlæg!N684","v":0},{"$f":"Produktionsanlæg!O684","v":0},{"$f":"Produktionsanlæg!P684","v":0},{"$f":"Produktionsanlæg!Q684","v":0},{"$f":"Produktionsanlæg!R684","v":0},{"$f":"Produktionsanlæg!S684","v":0},{"$f":"Produktionsanlæg!T684","v":0},{"$f":"Produktionsanlæg!U684","v":0},{"$f":"Produktionsanlæg!V684","v":0},{"$f":"Produktionsanlæg!W684","v":0},{"$f":"Produktionsanlæg!X684","v":0},{"$f":"Produktionsanlæg!Y684","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D684:Y684,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D685","v":0},{"$f":"Produktionsanlæg!E685","v":0},{"$f":"Produktionsanlæg!F685","v":0},{"$f":"Produktionsanlæg!G685","v":0},{"$f":"Produktionsanlæg!H685","v":0},{"$f":"Produktionsanlæg!I685","v":0},{"$f":"Produktionsanlæg!J685","v":0},{"$f":"Produktionsanlæg!K685","v":0},{"$f":"Produktionsanlæg!L685","v":0},{"$f":"Produktionsanlæg!M685","v":0},{"$f":"Produktionsanlæg!N685","v":0},{"$f":"Produktionsanlæg!O685","v":0},{"$f":"Produktionsanlæg!P685","v":0},{"$f":"Produktionsanlæg!Q685","v":0},{"$f":"Produktionsanlæg!R685","v":0},{"$f":"Produktionsanlæg!S685","v":0},{"$f":"Produktionsanlæg!T685","v":0},{"$f":"Produktionsanlæg!U685","v":0},{"$f":"Produktionsanlæg!V685","v":0},{"$f":"Produktionsanlæg!W685","v":0},{"$f":"Produktionsanlæg!X685","v":0},{"$f":"Produktionsanlæg!Y685","v":0},{"$f":"IF(COUNTIF(D685:Y685,\"<>0\")<=1,IF(SUM(D685:Y685)=0,0,(IF(SUM(D685:Y685)>0,IF(SUM(D685:Y685)<400,(1.2675*45967*SUM(D685:Y685)^(-0.4664)),(IF(SUM(D685:Y685)<2000,(39128*SUM(D685:Y685)^(-0.37661)),IF(SUM(D685:Y685)<5000,18893*SUM(D685:Y685)^(-0.28083),IF(SUM(D685:Y685)<100000,29680*SUM(D685:Y685)^(-0.24475),1773.1))))*100/115)*SUM(D685:Y685)*0.0173,0)*1.15*1.06*0.43)/SUM(D685:Y685)),$A$73)","v":0},{"$f":"D685*$Z685","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N685*$Z685","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X685*$Z685","v":0},0,{"$f":"+SUM(AA685:AV685)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA685","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB685","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC685","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD685","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE685","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF685","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG685","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH685","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI685","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ685","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK685","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL685","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM685","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN685","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO685","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP685","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ685","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR685","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS685","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT685","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU685","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV685","v":0},{"$f":"SUM(D685:Y685)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D686","v":0},{"$f":"Produktionsanlæg!E686","v":0},{"$f":"Produktionsanlæg!F686","v":0},{"$f":"Produktionsanlæg!G686","v":0},{"$f":"Produktionsanlæg!H686","v":0},{"$f":"Produktionsanlæg!I686","v":0},{"$f":"Produktionsanlæg!J686","v":0},{"$f":"Produktionsanlæg!K686","v":0},{"$f":"Produktionsanlæg!L686","v":0},{"$f":"Produktionsanlæg!M686","v":0},{"$f":"Produktionsanlæg!N686","v":0},{"$f":"Produktionsanlæg!O686","v":0},{"$f":"Produktionsanlæg!P686","v":0},{"$f":"Produktionsanlæg!Q686","v":0},{"$f":"Produktionsanlæg!R686","v":0},{"$f":"Produktionsanlæg!S686","v":0},{"$f":"Produktionsanlæg!T686","v":0},{"$f":"Produktionsanlæg!U686","v":0},{"$f":"Produktionsanlæg!V686","v":0},{"$f":"Produktionsanlæg!W686","v":0},{"$f":"Produktionsanlæg!X686","v":0},{"$f":"Produktionsanlæg!Y686","v":0},{"$f":"IF(COUNTIF(D686:Y686,\"<>0\")<=1,IF(SUM(D686:Y686)=0,0,(IF(SUM(D686:Y686)>0,IF(SUM(D686:Y686)<400,(1.2675*45967*SUM(D686:Y686)^(-0.4664)),(IF(SUM(D686:Y686)<2000,(39128*SUM(D686:Y686)^(-0.37661)),IF(SUM(D686:Y686)<5000,18893*SUM(D686:Y686)^(-0.28083),IF(SUM(D686:Y686)<100000,29680*SUM(D686:Y686)^(-0.24475),1773.1))))*100/115)*SUM(D686:Y686)*0.0173,0)*1.15*1.06*0.02)/SUM(D686:Y686)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA686:AV686)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA686","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB686","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC686","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD686","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE686","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF686","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG686","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH686","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI686","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ686","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK686","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL686","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM686","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN686","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO686","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP686","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ686","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR686","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS686","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT686","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU686","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV686","v":0},{"$f":"SUM(D686:Y686)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D687","v":0},{"$f":"Produktionsanlæg!E687","v":0},{"$f":"Produktionsanlæg!F687","v":0},{"$f":"Produktionsanlæg!G687","v":0},{"$f":"Produktionsanlæg!H687","v":0},{"$f":"Produktionsanlæg!I687","v":0},{"$f":"Produktionsanlæg!J687","v":0},{"$f":"Produktionsanlæg!K687","v":0},{"$f":"Produktionsanlæg!L687","v":0},{"$f":"Produktionsanlæg!M687","v":0},{"$f":"Produktionsanlæg!N687","v":0},{"$f":"Produktionsanlæg!O687","v":0},{"$f":"Produktionsanlæg!P687","v":0},{"$f":"Produktionsanlæg!Q687","v":0},{"$f":"Produktionsanlæg!R687","v":0},{"$f":"Produktionsanlæg!S687","v":0},{"$f":"Produktionsanlæg!T687","v":0},{"$f":"Produktionsanlæg!U687","v":0},{"$f":"Produktionsanlæg!V687","v":0},{"$f":"Produktionsanlæg!W687","v":0},{"$f":"Produktionsanlæg!X687","v":0},{"$f":"Produktionsanlæg!Y687","v":0},{"$f":"IF(COUNTIF(D687:Y687,\"<>0\")<=1,IF(SUM(D687:Y687)=0,0,(IF(SUM(D687:Y687)>0,IF(SUM(D687:Y687)<400,(1.2675*45967*SUM(D687:Y687)^(-0.4664)),(IF(SUM(D687:Y687)<2000,(39128*SUM(D687:Y687)^(-0.37661)),IF(SUM(D687:Y687)<5000,18893*SUM(D687:Y687)^(-0.28083),IF(SUM(D687:Y687)<100000,29680*SUM(D687:Y687)^(-0.24475),1773.1))))*100/115)*SUM(D687:Y687)*(IF(SUM(D687:Y687)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D687:Y687)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA687:AV687)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA687","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB687","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC687","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD687","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE687","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF687","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG687","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH687","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI687","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ687","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK687","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL687","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM687","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN687","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO687","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP687","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ687","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR687","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS687","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT687","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU687","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV687","v":0},{"$f":"SUM(D687:Y687)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D688","v":0},{"$f":"Produktionsanlæg!E688","v":0},{"$f":"Produktionsanlæg!F688","v":0},{"$f":"Produktionsanlæg!G688","v":0},{"$f":"Produktionsanlæg!H688","v":0},{"$f":"Produktionsanlæg!I688","v":0},{"$f":"Produktionsanlæg!J688","v":0},{"$f":"Produktionsanlæg!K688","v":0},{"$f":"Produktionsanlæg!L688","v":0},{"$f":"Produktionsanlæg!M688","v":0},{"$f":"Produktionsanlæg!N688","v":0},{"$f":"Produktionsanlæg!O688","v":0},{"$f":"Produktionsanlæg!P688","v":0},{"$f":"Produktionsanlæg!Q688","v":0},{"$f":"Produktionsanlæg!R688","v":0},{"$f":"Produktionsanlæg!S688","v":0},{"$f":"Produktionsanlæg!T688","v":0},{"$f":"Produktionsanlæg!U688","v":0},{"$f":"Produktionsanlæg!V688","v":0},{"$f":"Produktionsanlæg!W688","v":0},{"$f":"Produktionsanlæg!X688","v":0},{"$f":"Produktionsanlæg!Y688","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D688:Y688,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D689","v":0},{"$f":"Produktionsanlæg!E689","v":0},{"$f":"Produktionsanlæg!F689","v":0},{"$f":"Produktionsanlæg!G689","v":0},{"$f":"Produktionsanlæg!H689","v":0},{"$f":"Produktionsanlæg!I689","v":0},{"$f":"Produktionsanlæg!J689","v":0},{"$f":"Produktionsanlæg!K689","v":0},{"$f":"Produktionsanlæg!L689","v":0},{"$f":"Produktionsanlæg!M689","v":0},{"$f":"Produktionsanlæg!N689","v":0},{"$f":"Produktionsanlæg!O689","v":0},{"$f":"Produktionsanlæg!P689","v":0},{"$f":"Produktionsanlæg!Q689","v":0},{"$f":"Produktionsanlæg!R689","v":0},{"$f":"Produktionsanlæg!S689","v":0},{"$f":"Produktionsanlæg!T689","v":0},{"$f":"Produktionsanlæg!U689","v":0},{"$f":"Produktionsanlæg!V689","v":0},{"$f":"Produktionsanlæg!W689","v":0},{"$f":"Produktionsanlæg!X689","v":0},{"$f":"Produktionsanlæg!Y689","v":0},{"$f":"IF(COUNTIF(D689:Y689,\"<>0\")<=1,IF(SUM(D689:Y689)=0,0,(IF(SUM(D689:Y689)>0,IF(SUM(D689:Y689)<400,(1.2675*45967*SUM(D689:Y689)^(-0.4664)),(IF(SUM(D689:Y689)<2000,(39128*SUM(D689:Y689)^(-0.37661)),IF(SUM(D689:Y689)<5000,18893*SUM(D689:Y689)^(-0.28083),IF(SUM(D689:Y689)<100000,29680*SUM(D689:Y689)^(-0.24475),1773.1))))*100/115)*SUM(D689:Y689)*(IF(SUM(D689:Y689)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D689:Y689)),$A$73)","v":0},{"$f":"D689*$Z689","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N689*$Z689","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X689*$Z689","v":0},0,{"$f":"+SUM(AA689:AV689)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA689","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB689","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC689","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD689","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE689","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF689","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG689","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH689","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI689","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ689","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK689","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL689","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM689","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN689","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO689","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP689","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ689","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR689","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS689","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT689","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU689","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV689","v":0},{"$f":"SUM(D689:Y689)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D690","v":0},{"$f":"Produktionsanlæg!E690","v":0},{"$f":"Produktionsanlæg!F690","v":0},{"$f":"Produktionsanlæg!G690","v":0},{"$f":"Produktionsanlæg!H690","v":0},{"$f":"Produktionsanlæg!I690","v":0},{"$f":"Produktionsanlæg!J690","v":0},{"$f":"Produktionsanlæg!K690","v":0},{"$f":"Produktionsanlæg!L690","v":0},{"$f":"Produktionsanlæg!M690","v":0},{"$f":"Produktionsanlæg!N690","v":0},{"$f":"Produktionsanlæg!O690","v":0},{"$f":"Produktionsanlæg!P690","v":0},{"$f":"Produktionsanlæg!Q690","v":0},{"$f":"Produktionsanlæg!R690","v":0},{"$f":"Produktionsanlæg!S690","v":0},{"$f":"Produktionsanlæg!T690","v":0},{"$f":"Produktionsanlæg!U690","v":0},{"$f":"Produktionsanlæg!V690","v":0},{"$f":"Produktionsanlæg!W690","v":0},{"$f":"Produktionsanlæg!X690","v":0},{"$f":"Produktionsanlæg!Y690","v":0},{"$f":"IF(COUNTIF(D690:Y690,\"<>0\")<=1,IF(SUM(D690:Y690)=0,0,(IF(SUM(D690:Y690)>0,IF(SUM(D690:Y690)<400,(1.2675*45967*SUM(D690:Y690)^(-0.4664)),(IF(SUM(D690:Y690)<2000,(39128*SUM(D690:Y690)^(-0.37661)),IF(SUM(D690:Y690)<5000,18893*SUM(D690:Y690)^(-0.28083),IF(SUM(D690:Y690)<100000,29680*SUM(D690:Y690)^(-0.24475),1773.1))))*100/115)*SUM(D690:Y690)*(IF(SUM(D690:Y690)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D690:Y690)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA690:AV690)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA690","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB690","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC690","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD690","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE690","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF690","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG690","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH690","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI690","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ690","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK690","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL690","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM690","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN690","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO690","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP690","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ690","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR690","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS690","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT690","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU690","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV690","v":0},{"$f":"SUM(D690:Y690)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D691","v":0},{"$f":"Produktionsanlæg!E691","v":0},{"$f":"Produktionsanlæg!F691","v":0},{"$f":"Produktionsanlæg!G691","v":0},{"$f":"Produktionsanlæg!H691","v":0},{"$f":"Produktionsanlæg!I691","v":0},{"$f":"Produktionsanlæg!J691","v":0},{"$f":"Produktionsanlæg!K691","v":0},{"$f":"Produktionsanlæg!L691","v":0},{"$f":"Produktionsanlæg!M691","v":0},{"$f":"Produktionsanlæg!N691","v":0},{"$f":"Produktionsanlæg!O691","v":0},{"$f":"Produktionsanlæg!P691","v":0},{"$f":"Produktionsanlæg!Q691","v":0},{"$f":"Produktionsanlæg!R691","v":0},{"$f":"Produktionsanlæg!S691","v":0},{"$f":"Produktionsanlæg!T691","v":0},{"$f":"Produktionsanlæg!U691","v":0},{"$f":"Produktionsanlæg!V691","v":0},{"$f":"Produktionsanlæg!W691","v":0},{"$f":"Produktionsanlæg!X691","v":0},{"$f":"Produktionsanlæg!Y691","v":0},{"$f":"IF(COUNTIF(D691:Y691,\"<>0\")<=1,IF(SUM(D691:Y691)=0,0,(IF(SUM(D691:Y691)>0,IF(SUM(D691:Y691)<400,(1.2675*45967*SUM(D691:Y691)^(-0.4664)),(IF(SUM(D691:Y691)<2000,(39128*SUM(D691:Y691)^(-0.37661)),IF(SUM(D691:Y691)<5000,18893*SUM(D691:Y691)^(-0.28083),IF(SUM(D691:Y691)<100000,29680*SUM(D691:Y691)^(-0.24475),1773.1))))*100/115)*SUM(D691:Y691)*(IF(SUM(D687:Y687)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D691:Y691)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA691:AV691)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA691","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB691","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC691","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD691","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE691","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF691","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG691","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH691","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI691","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ691","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK691","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL691","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM691","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN691","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO691","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP691","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ691","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR691","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS691","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT691","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU691","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV691","v":0},{"$f":"SUM(D691:Y691)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D692","v":0},{"$f":"Produktionsanlæg!E692","v":0},{"$f":"Produktionsanlæg!F692","v":0},{"$f":"Produktionsanlæg!G692","v":0},{"$f":"Produktionsanlæg!H692","v":0},{"$f":"Produktionsanlæg!I692","v":0},{"$f":"Produktionsanlæg!J692","v":0},{"$f":"Produktionsanlæg!K692","v":0},{"$f":"Produktionsanlæg!L692","v":0},{"$f":"Produktionsanlæg!M692","v":0},{"$f":"Produktionsanlæg!N692","v":0},{"$f":"Produktionsanlæg!O692","v":0},{"$f":"Produktionsanlæg!P692","v":0},{"$f":"Produktionsanlæg!Q692","v":0},{"$f":"Produktionsanlæg!R692","v":0},{"$f":"Produktionsanlæg!S692","v":0},{"$f":"Produktionsanlæg!T692","v":0},{"$f":"Produktionsanlæg!U692","v":0},{"$f":"Produktionsanlæg!V692","v":0},{"$f":"Produktionsanlæg!W692","v":0},{"$f":"Produktionsanlæg!X692","v":0},{"$f":"Produktionsanlæg!Y692","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D692:Y692,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D693","v":0},{"$f":"Produktionsanlæg!E693","v":0},{"$f":"Produktionsanlæg!F693","v":0},{"$f":"Produktionsanlæg!G693","v":0},{"$f":"Produktionsanlæg!H693","v":0},{"$f":"Produktionsanlæg!I693","v":0},{"$f":"Produktionsanlæg!J693","v":0},{"$f":"Produktionsanlæg!K693","v":0},{"$f":"Produktionsanlæg!L693","v":0},{"$f":"Produktionsanlæg!M693","v":0},{"$f":"Produktionsanlæg!N693","v":0},{"$f":"Produktionsanlæg!O693","v":0},{"$f":"Produktionsanlæg!P693","v":0},{"$f":"Produktionsanlæg!Q693","v":0},{"$f":"Produktionsanlæg!R693","v":0},{"$f":"Produktionsanlæg!S693","v":0},{"$f":"Produktionsanlæg!T693","v":0},{"$f":"Produktionsanlæg!U693","v":0},{"$f":"Produktionsanlæg!V693","v":0},{"$f":"Produktionsanlæg!W693","v":0},{"$f":"Produktionsanlæg!X693","v":0},{"$f":"Produktionsanlæg!Y693","v":0},{"$f":"IF(COUNTIF(D693:Y693,\"<>0\")<=1,IF(SUM(D693:Y693)=0,0,(IF(SUM(D693:Y693)>0,IF(SUM(D693:Y693)<400,(1.2675*45967*SUM(D693:Y693)^(-0.4664)),(IF(SUM(D693:Y693)<2000,(39128*SUM(D693:Y693)^(-0.37661)),IF(SUM(D693:Y693)<5000,18893*SUM(D693:Y693)^(-0.28083),IF(SUM(D693:Y693)<100000,29680*SUM(D693:Y693)^(-0.24475),1773.1))))*100/115)*SUM(D693:Y693)*(IF(SUM(D689:Y689)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D693:Y693)),$A$73)","v":0},{"$f":"D693*$Z693","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N693*$Z693","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X693*$Z693","v":0},0,{"$f":"+SUM(AA693:AV693)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA693","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB693","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC693","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD693","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE693","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF693","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG693","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH693","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI693","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ693","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK693","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL693","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM693","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN693","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO693","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP693","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ693","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR693","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS693","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT693","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU693","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV693","v":0},{"$f":"SUM(D693:Y693)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D694","v":0},{"$f":"Produktionsanlæg!E694","v":0},{"$f":"Produktionsanlæg!F694","v":0},{"$f":"Produktionsanlæg!G694","v":0},{"$f":"Produktionsanlæg!H694","v":0},{"$f":"Produktionsanlæg!I694","v":0},{"$f":"Produktionsanlæg!J694","v":0},{"$f":"Produktionsanlæg!K694","v":0},{"$f":"Produktionsanlæg!L694","v":0},{"$f":"Produktionsanlæg!M694","v":0},{"$f":"Produktionsanlæg!N694","v":0},{"$f":"Produktionsanlæg!O694","v":0},{"$f":"Produktionsanlæg!P694","v":0},{"$f":"Produktionsanlæg!Q694","v":0},{"$f":"Produktionsanlæg!R694","v":0},{"$f":"Produktionsanlæg!S694","v":0},{"$f":"Produktionsanlæg!T694","v":0},{"$f":"Produktionsanlæg!U694","v":0},{"$f":"Produktionsanlæg!V694","v":0},{"$f":"Produktionsanlæg!W694","v":0},{"$f":"Produktionsanlæg!X694","v":0},{"$f":"Produktionsanlæg!Y694","v":0},{"$f":"IF(COUNTIF(D694:Y694,\"<>0\")<=1,IF(SUM(D694:Y694)=0,0,(IF(SUM(D694:Y694)>0,IF(SUM(D694:Y694)<400,(1.2675*45967*SUM(D694:Y694)^(-0.4664)),(IF(SUM(D694:Y694)<2000,(39128*SUM(D694:Y694)^(-0.37661)),IF(SUM(D694:Y694)<5000,18893*SUM(D694:Y694)^(-0.28083),IF(SUM(D694:Y694)<100000,29680*SUM(D694:Y694)^(-0.24475),1773.1))))*100/115)*SUM(D694:Y694)*(IF(SUM(D690:Y690)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D694:Y694)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA694:AV694)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA694","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB694","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC694","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD694","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE694","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF694","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG694","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH694","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI694","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ694","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK694","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL694","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM694","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN694","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO694","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP694","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ694","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR694","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS694","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT694","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU694","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV694","v":0},{"$f":"SUM(D694:Y694)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D695","v":0},{"$f":"Produktionsanlæg!E695","v":0},{"$f":"Produktionsanlæg!F695","v":0},{"$f":"Produktionsanlæg!G695","v":0},{"$f":"Produktionsanlæg!H695","v":0},{"$f":"Produktionsanlæg!I695","v":0},{"$f":"Produktionsanlæg!J695","v":0},{"$f":"Produktionsanlæg!K695","v":0},{"$f":"Produktionsanlæg!L695","v":0},{"$f":"Produktionsanlæg!M695","v":0},{"$f":"Produktionsanlæg!N695","v":0},{"$f":"Produktionsanlæg!O695","v":0},{"$f":"Produktionsanlæg!P695","v":0},{"$f":"Produktionsanlæg!Q695","v":0},{"$f":"Produktionsanlæg!R695","v":0},{"$f":"Produktionsanlæg!S695","v":0},{"$f":"Produktionsanlæg!T695","v":0},{"$f":"Produktionsanlæg!U695","v":0},{"$f":"Produktionsanlæg!V695","v":0},{"$f":"Produktionsanlæg!W695","v":0},{"$f":"Produktionsanlæg!X695","v":0},{"$f":"Produktionsanlæg!Y695","v":0},{"$f":"IF(COUNTIF(D695:Y695,\"<>0\")<=1,IF(SUM(D695:Y695)=0,0,(IF(SUM(D695:Y695)>0,IF(SUM(D695:Y695)<400,(1.2675*45967*SUM(D695:Y695)^(-0.4664)),(IF(SUM(D695:Y695)<2000,(39128*SUM(D695:Y695)^(-0.37661)),IF(SUM(D695:Y695)<5000,18893*SUM(D695:Y695)^(-0.28083),IF(SUM(D695:Y695)<100000,29680*SUM(D695:Y695)^(-0.24475),1773.1))))*100/115)*SUM(D695:Y695)*(IF(SUM(D687:Y687)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D695:Y695)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA695:AV695)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA695","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB695","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC695","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD695","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE695","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF695","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG695","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH695","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI695","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ695","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK695","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL695","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM695","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN695","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO695","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP695","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ695","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR695","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS695","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT695","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU695","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV695","v":0},{"$f":"SUM(D695:Y695)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D696","v":0},{"$f":"Produktionsanlæg!E696","v":0},{"$f":"Produktionsanlæg!F696","v":0},{"$f":"Produktionsanlæg!G696","v":0},{"$f":"Produktionsanlæg!H696","v":0},{"$f":"Produktionsanlæg!I696","v":0},{"$f":"Produktionsanlæg!J696","v":0},{"$f":"Produktionsanlæg!K696","v":0},{"$f":"Produktionsanlæg!L696","v":0},{"$f":"Produktionsanlæg!M696","v":0},{"$f":"Produktionsanlæg!N696","v":0},{"$f":"Produktionsanlæg!O696","v":0},{"$f":"Produktionsanlæg!P696","v":0},{"$f":"Produktionsanlæg!Q696","v":0},{"$f":"Produktionsanlæg!R696","v":0},{"$f":"Produktionsanlæg!S696","v":0},{"$f":"Produktionsanlæg!T696","v":0},{"$f":"Produktionsanlæg!U696","v":0},{"$f":"Produktionsanlæg!V696","v":0},{"$f":"Produktionsanlæg!W696","v":0},{"$f":"Produktionsanlæg!X696","v":0},{"$f":"Produktionsanlæg!Y696","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D696:Y696,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D697","v":0},{"$f":"Produktionsanlæg!E697","v":0},{"$f":"Produktionsanlæg!F697","v":0},{"$f":"Produktionsanlæg!G697","v":0},{"$f":"Produktionsanlæg!H697","v":0},{"$f":"Produktionsanlæg!I697","v":0},{"$f":"Produktionsanlæg!J697","v":0},{"$f":"Produktionsanlæg!K697","v":0},{"$f":"Produktionsanlæg!L697","v":0},{"$f":"Produktionsanlæg!M697","v":0},{"$f":"Produktionsanlæg!N697","v":0},{"$f":"Produktionsanlæg!O697","v":0},{"$f":"Produktionsanlæg!P697","v":0},{"$f":"Produktionsanlæg!Q697","v":0},{"$f":"Produktionsanlæg!R697","v":0},{"$f":"Produktionsanlæg!S697","v":0},{"$f":"Produktionsanlæg!T697","v":0},{"$f":"Produktionsanlæg!U697","v":0},{"$f":"Produktionsanlæg!V697","v":0},{"$f":"Produktionsanlæg!W697","v":0},{"$f":"Produktionsanlæg!X697","v":0},{"$f":"Produktionsanlæg!Y697","v":0},{"$f":"IF(COUNTIF(D697:Y697,\"<>0\")<=1,IF(SUM(D697:Y697)=0,0,(IF(SUM(D697:Y697)>0,IF(SUM(D697:Y697)<400,(1.2675*45967*SUM(D697:Y697)^(-0.4664)),(IF(SUM(D697:Y697)<2000,(39128*SUM(D697:Y697)^(-0.37661)),IF(SUM(D697:Y697)<5000,18893*SUM(D697:Y697)^(-0.28083),IF(SUM(D697:Y697)<100000,29680*SUM(D697:Y697)^(-0.24475),1773.1))))*100/115)*SUM(D697:Y697)*(IF(SUM(D689:Y689)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D697:Y697)),$A$73)","v":0},{"$f":"D697*$Z697","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N697*$Z697","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X697*$Z697","v":0},0,{"$f":"+SUM(AA697:AV697)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA697","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB697","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC697","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD697","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE697","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF697","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG697","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH697","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI697","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ697","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK697","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL697","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM697","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN697","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO697","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP697","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ697","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR697","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS697","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT697","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU697","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV697","v":0},{"$f":"SUM(D697:Y697)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D698","v":0},{"$f":"Produktionsanlæg!E698","v":0},{"$f":"Produktionsanlæg!F698","v":0},{"$f":"Produktionsanlæg!G698","v":0},{"$f":"Produktionsanlæg!H698","v":0},{"$f":"Produktionsanlæg!I698","v":0},{"$f":"Produktionsanlæg!J698","v":0},{"$f":"Produktionsanlæg!K698","v":0},{"$f":"Produktionsanlæg!L698","v":0},{"$f":"Produktionsanlæg!M698","v":0},{"$f":"Produktionsanlæg!N698","v":0},{"$f":"Produktionsanlæg!O698","v":0},{"$f":"Produktionsanlæg!P698","v":0},{"$f":"Produktionsanlæg!Q698","v":0},{"$f":"Produktionsanlæg!R698","v":0},{"$f":"Produktionsanlæg!S698","v":0},{"$f":"Produktionsanlæg!T698","v":0},{"$f":"Produktionsanlæg!U698","v":0},{"$f":"Produktionsanlæg!V698","v":0},{"$f":"Produktionsanlæg!W698","v":0},{"$f":"Produktionsanlæg!X698","v":0},{"$f":"Produktionsanlæg!Y698","v":0},{"$f":"IF(COUNTIF(D698:Y698,\"<>0\")<=1,IF(SUM(D698:Y698)=0,0,(IF(SUM(D698:Y698)>0,IF(SUM(D698:Y698)<400,(1.2675*45967*SUM(D698:Y698)^(-0.4664)),(IF(SUM(D698:Y698)<2000,(39128*SUM(D698:Y698)^(-0.37661)),IF(SUM(D698:Y698)<5000,18893*SUM(D698:Y698)^(-0.28083),IF(SUM(D698:Y698)<100000,29680*SUM(D698:Y698)^(-0.24475),1773.1))))*100/115)*SUM(D698:Y698)*(IF(SUM(D690:Y690)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D698:Y698)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA698:AV698)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA698","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB698","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC698","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD698","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE698","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF698","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG698","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH698","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI698","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ698","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK698","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL698","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM698","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN698","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO698","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP698","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ698","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR698","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS698","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT698","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU698","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV698","v":0},{"$f":"SUM(D698:Y698)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D699","v":0},{"$f":"Produktionsanlæg!E699","v":0},{"$f":"Produktionsanlæg!F699","v":0},{"$f":"Produktionsanlæg!G699","v":0},{"$f":"Produktionsanlæg!H699","v":0},{"$f":"Produktionsanlæg!I699","v":0},{"$f":"Produktionsanlæg!J699","v":0},{"$f":"Produktionsanlæg!K699","v":0},{"$f":"Produktionsanlæg!L699","v":0},{"$f":"Produktionsanlæg!M699","v":0},{"$f":"Produktionsanlæg!N699","v":0},{"$f":"Produktionsanlæg!O699","v":0},{"$f":"Produktionsanlæg!P699","v":0},{"$f":"Produktionsanlæg!Q699","v":0},{"$f":"Produktionsanlæg!R699","v":0},{"$f":"Produktionsanlæg!S699","v":0},{"$f":"Produktionsanlæg!T699","v":0},{"$f":"Produktionsanlæg!U699","v":0},{"$f":"Produktionsanlæg!V699","v":0},{"$f":"Produktionsanlæg!W699","v":0},{"$f":"Produktionsanlæg!X699","v":0},{"$f":"Produktionsanlæg!Y699","v":0},{"$f":"IF(COUNTIF(D699:Y699,\"<>0\")<=1,IF(SUM(D699:Y699)=0,0,(IF(SUM(D699:Y699)>0,IF(SUM(D699:Y699)<400,(1.2675*45967*SUM(D699:Y699)^(-0.4664)),(IF(SUM(D699:Y699)<2000,(39128*SUM(D699:Y699)^(-0.37661)),IF(SUM(D699:Y699)<5000,18893*SUM(D699:Y699)^(-0.28083),IF(SUM(D699:Y699)<100000,29680*SUM(D699:Y699)^(-0.24475),1773.1))))*100/115)*SUM(D699:Y699)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D699:Y699)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA699:AV699)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA699","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB699","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC699","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD699","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE699","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF699","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG699","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH699","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI699","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ699","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK699","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL699","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM699","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN699","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO699","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP699","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ699","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR699","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS699","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT699","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU699","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV699","v":0},{"$f":"SUM(D699:Y699)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D700","v":0},{"$f":"Produktionsanlæg!E700","v":0},{"$f":"Produktionsanlæg!F700","v":0},{"$f":"Produktionsanlæg!G700","v":0},{"$f":"Produktionsanlæg!H700","v":0},{"$f":"Produktionsanlæg!I700","v":0},{"$f":"Produktionsanlæg!J700","v":0},{"$f":"Produktionsanlæg!K700","v":0},{"$f":"Produktionsanlæg!L700","v":0},{"$f":"Produktionsanlæg!M700","v":0},{"$f":"Produktionsanlæg!N700","v":0},{"$f":"Produktionsanlæg!O700","v":0},{"$f":"Produktionsanlæg!P700","v":0},{"$f":"Produktionsanlæg!Q700","v":0},{"$f":"Produktionsanlæg!R700","v":0},{"$f":"Produktionsanlæg!S700","v":0},{"$f":"Produktionsanlæg!T700","v":0},{"$f":"Produktionsanlæg!U700","v":0},{"$f":"Produktionsanlæg!V700","v":0},{"$f":"Produktionsanlæg!W700","v":0},{"$f":"Produktionsanlæg!X700","v":0},{"$f":"Produktionsanlæg!Y700","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D700:Y700,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D701","v":0},{"$f":"Produktionsanlæg!E701","v":0},{"$f":"Produktionsanlæg!F701","v":0},{"$f":"Produktionsanlæg!G701","v":0},{"$f":"Produktionsanlæg!H701","v":0},{"$f":"Produktionsanlæg!I701","v":0},{"$f":"Produktionsanlæg!J701","v":0},{"$f":"Produktionsanlæg!K701","v":0},{"$f":"Produktionsanlæg!L701","v":0},{"$f":"Produktionsanlæg!M701","v":0},{"$f":"Produktionsanlæg!N701","v":0},{"$f":"Produktionsanlæg!O701","v":0},{"$f":"Produktionsanlæg!P701","v":0},{"$f":"Produktionsanlæg!Q701","v":0},{"$f":"Produktionsanlæg!R701","v":0},{"$f":"Produktionsanlæg!S701","v":0},{"$f":"Produktionsanlæg!T701","v":0},{"$f":"Produktionsanlæg!U701","v":0},{"$f":"Produktionsanlæg!V701","v":0},{"$f":"Produktionsanlæg!W701","v":0},{"$f":"Produktionsanlæg!X701","v":0},{"$f":"Produktionsanlæg!Y701","v":0},{"$f":"IF(COUNTIF(D701:Y701,\"<>0\")<=1,IF(SUM(D701:Y701)=0,0,(IF(SUM(D701:Y701)>0,IF(SUM(D701:Y701)<400,(1.2675*45967*SUM(D701:Y701)^(-0.4664)),(IF(SUM(D701:Y701)<2000,(39128*SUM(D701:Y701)^(-0.37661)),IF(SUM(D701:Y701)<5000,18893*SUM(D701:Y701)^(-0.28083),IF(SUM(D701:Y701)<100000,29680*SUM(D701:Y701)^(-0.24475),1773.1))))*100/115)*SUM(D701:Y701)*(0.246),0)*1.15*1.06*0.4)/SUM(D701:Y701)),$A$73)","v":0},{"$f":"D701*$Z701","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N701*$Z701","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X701*$Z701","v":0},{"$f":"Y701*$Z701","v":0},{"$f":"+SUM(AA701:AV701)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA701","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB701","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC701","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD701","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE701","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF701","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG701","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH701","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI701","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ701","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK701","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL701","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM701","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN701","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO701","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP701","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ701","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR701","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS701","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT701","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU701","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV701","v":0},{"$f":"SUM(D701:Y701)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D702","v":0},{"$f":"Produktionsanlæg!E702","v":0},{"$f":"Produktionsanlæg!F702","v":0},{"$f":"Produktionsanlæg!G702","v":0},{"$f":"Produktionsanlæg!H702","v":0},{"$f":"Produktionsanlæg!I702","v":0},{"$f":"Produktionsanlæg!J702","v":0},{"$f":"Produktionsanlæg!K702","v":0},{"$f":"Produktionsanlæg!L702","v":0},{"$f":"Produktionsanlæg!M702","v":0},{"$f":"Produktionsanlæg!N702","v":0},{"$f":"Produktionsanlæg!O702","v":0},{"$f":"Produktionsanlæg!P702","v":0},{"$f":"Produktionsanlæg!Q702","v":0},{"$f":"Produktionsanlæg!R702","v":0},{"$f":"Produktionsanlæg!S702","v":0},{"$f":"Produktionsanlæg!T702","v":0},{"$f":"Produktionsanlæg!U702","v":0},{"$f":"Produktionsanlæg!V702","v":0},{"$f":"Produktionsanlæg!W702","v":0},{"$f":"Produktionsanlæg!X702","v":0},{"$f":"Produktionsanlæg!Y702","v":0},{"$f":"IF(COUNTIF(D702:Y702,\"<>0\")<=1,IF(SUM(D702:Y702)=0,0,(IF(SUM(D702:Y702)>0,IF(SUM(D702:Y702)<400,(1.2675*45967*SUM(D702:Y702)^(-0.4664)),(IF(SUM(D702:Y702)<2000,(39128*SUM(D702:Y702)^(-0.37661)),IF(SUM(D702:Y702)<5000,18893*SUM(D702:Y702)^(-0.28083),IF(SUM(D702:Y702)<100000,29680*SUM(D702:Y702)^(-0.24475),1773.1))))*100/115)*SUM(D702:Y702)*(0.246),0)*1.15*1.06*0.05)/SUM(D702:Y702)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X702*$Z702","v":0},{"$f":"Y702*$Z702","v":0},{"$f":"+SUM(AA702:AV702)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA702","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB702","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC702","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD702","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE702","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF702","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG702","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH702","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI702","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ702","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK702","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL702","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM702","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN702","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO702","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP702","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ702","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR702","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS702","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT702","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU702","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV702","v":0},{"$f":"SUM(D702:Y702)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW704:AW727)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D703:Y703)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D704","v":0},{"$f":"Produktionsanlæg!E704","v":0},{"$f":"Produktionsanlæg!F704","v":0},{"$f":"Produktionsanlæg!G704","v":0},{"$f":"Produktionsanlæg!H704","v":0},{"$f":"Produktionsanlæg!I704","v":0},{"$f":"Produktionsanlæg!J704","v":0},{"$f":"Produktionsanlæg!K704","v":0},{"$f":"Produktionsanlæg!L704","v":0},{"$f":"Produktionsanlæg!M704","v":0},{"$f":"Produktionsanlæg!N704","v":0},{"$f":"Produktionsanlæg!O704","v":0},{"$f":"Produktionsanlæg!P704","v":0},{"$f":"Produktionsanlæg!Q704","v":0},{"$f":"Produktionsanlæg!R704","v":0},{"$f":"Produktionsanlæg!S704","v":0},{"$f":"Produktionsanlæg!T704","v":0},{"$f":"Produktionsanlæg!U704","v":0},{"$f":"Produktionsanlæg!V704","v":0},{"$f":"Produktionsanlæg!W704","v":0},{"$f":"Produktionsanlæg!X704","v":0},{"$f":"Produktionsanlæg!Y704","v":0},{"$f":"IF(COUNTIF(D704:Y704,\"<>0\")<=1,IF(SUM(D704:Y704)=0,0,(IF(SUM(D704:Y704)>0,IF(SUM(D704:Y704)<400,(1.2675*45967*SUM(D704:Y704)^(-0.4664)),(IF(SUM(D704:Y704)<2000,(39128*SUM(D704:Y704)^(-0.37661)),IF(SUM(D704:Y704)<5000,18893*SUM(D704:Y704)^(-0.28083),IF(SUM(D704:Y704)<100000,29680*SUM(D704:Y704)^(-0.24475),1773.1))))*100/115)*SUM(D704:Y704)*(IF(SUM(D687:Y687)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D704:Y704)),$A$73)","v":0},{"$f":"D704*$Z704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA704:AV704)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA704","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB704","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC704","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD704","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE704","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF704","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG704","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH704","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI704","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ704","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK704","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL704","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM704","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN704","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO704","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP704","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ704","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR704","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS704","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT704","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU704","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV704","v":0},{"$f":"SUM(D704:Y704)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D705","v":0},{"$f":"Produktionsanlæg!E705","v":0},{"$f":"Produktionsanlæg!F705","v":0},{"$f":"Produktionsanlæg!G705","v":0},{"$f":"Produktionsanlæg!H705","v":0},{"$f":"Produktionsanlæg!I705","v":0},{"$f":"Produktionsanlæg!J705","v":0},{"$f":"Produktionsanlæg!K705","v":0},{"$f":"Produktionsanlæg!L705","v":0},{"$f":"Produktionsanlæg!M705","v":0},{"$f":"Produktionsanlæg!N705","v":0},{"$f":"Produktionsanlæg!O705","v":0},{"$f":"Produktionsanlæg!P705","v":0},{"$f":"Produktionsanlæg!Q705","v":0},{"$f":"Produktionsanlæg!R705","v":0},{"$f":"Produktionsanlæg!S705","v":0},{"$f":"Produktionsanlæg!T705","v":0},{"$f":"Produktionsanlæg!U705","v":0},{"$f":"Produktionsanlæg!V705","v":0},{"$f":"Produktionsanlæg!W705","v":0},{"$f":"Produktionsanlæg!X705","v":0},{"$f":"Produktionsanlæg!Y705","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D705:Y705,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D706","v":0},{"$f":"Produktionsanlæg!E706","v":0},{"$f":"Produktionsanlæg!F706","v":0},{"$f":"Produktionsanlæg!G706","v":0},{"$f":"Produktionsanlæg!H706","v":0},{"$f":"Produktionsanlæg!I706","v":0},{"$f":"Produktionsanlæg!J706","v":0},{"$f":"Produktionsanlæg!K706","v":0},{"$f":"Produktionsanlæg!L706","v":0},{"$f":"Produktionsanlæg!M706","v":0},{"$f":"Produktionsanlæg!N706","v":0},{"$f":"Produktionsanlæg!O706","v":0},{"$f":"Produktionsanlæg!P706","v":0},{"$f":"Produktionsanlæg!Q706","v":0},{"$f":"Produktionsanlæg!R706","v":0},{"$f":"Produktionsanlæg!S706","v":0},{"$f":"Produktionsanlæg!T706","v":0},{"$f":"Produktionsanlæg!U706","v":0},{"$f":"Produktionsanlæg!V706","v":0},{"$f":"Produktionsanlæg!W706","v":0},{"$f":"Produktionsanlæg!X706","v":0},{"$f":"Produktionsanlæg!Y706","v":0},{"$f":"IF(COUNTIF(D706:Y706,\"<>0\")<=1,IF(SUM(D706:Y706)=0,0,(IF(SUM(D706:Y706)>0,IF(SUM(D706:Y706)<400,(1.2675*45967*SUM(D706:Y706)^(-0.4664)),(IF(SUM(D706:Y706)<2000,(39128*SUM(D706:Y706)^(-0.37661)),IF(SUM(D706:Y706)<5000,18893*SUM(D706:Y706)^(-0.28083),IF(SUM(D706:Y706)<100000,29680*SUM(D706:Y706)^(-0.24475),1773.1))))*100/115)*SUM(D706:Y706)*(IF(SUM(D689:Y689)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D706:Y706)),$A$73)","v":0},{"$f":"D706*$Z706","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N706*$Z706","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X706*$Z706","v":0},0,{"$f":"+SUM(AA706:AV706)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA706","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB706","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC706","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD706","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE706","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF706","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG706","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH706","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI706","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ706","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK706","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL706","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM706","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN706","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO706","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP706","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ706","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR706","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS706","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT706","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU706","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV706","v":0},{"$f":"SUM(D706:Y706)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D707","v":0},{"$f":"Produktionsanlæg!E707","v":0},{"$f":"Produktionsanlæg!F707","v":0},{"$f":"Produktionsanlæg!G707","v":0},{"$f":"Produktionsanlæg!H707","v":0},{"$f":"Produktionsanlæg!I707","v":0},{"$f":"Produktionsanlæg!J707","v":0},{"$f":"Produktionsanlæg!K707","v":0},{"$f":"Produktionsanlæg!L707","v":0},{"$f":"Produktionsanlæg!M707","v":0},{"$f":"Produktionsanlæg!N707","v":0},{"$f":"Produktionsanlæg!O707","v":0},{"$f":"Produktionsanlæg!P707","v":0},{"$f":"Produktionsanlæg!Q707","v":0},{"$f":"Produktionsanlæg!R707","v":0},{"$f":"Produktionsanlæg!S707","v":0},{"$f":"Produktionsanlæg!T707","v":0},{"$f":"Produktionsanlæg!U707","v":0},{"$f":"Produktionsanlæg!V707","v":0},{"$f":"Produktionsanlæg!W707","v":0},{"$f":"Produktionsanlæg!X707","v":0},{"$f":"Produktionsanlæg!Y707","v":0},{"$f":"IF(COUNTIF(D707:Y707,\"<>0\")<=1,IF(SUM(D707:Y707)=0,0,(IF(SUM(D707:Y707)>0,IF(SUM(D707:Y707)<400,(1.2675*45967*SUM(D707:Y707)^(-0.4664)),(IF(SUM(D707:Y707)<2000,(39128*SUM(D707:Y707)^(-0.37661)),IF(SUM(D707:Y707)<5000,18893*SUM(D707:Y707)^(-0.28083),IF(SUM(D707:Y707)<100000,29680*SUM(D707:Y707)^(-0.24475),1773.1))))*100/115)*SUM(D707:Y707)*(IF(SUM(D690:Y690)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D707:Y707)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA707:AV707)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA707","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB707","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC707","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD707","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE707","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF707","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG707","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH707","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI707","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ707","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK707","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL707","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM707","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN707","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO707","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP707","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ707","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR707","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS707","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT707","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU707","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV707","v":0},{"$f":"SUM(D707:Y707)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D708","v":0},{"$f":"Produktionsanlæg!E708","v":0},{"$f":"Produktionsanlæg!F708","v":0},{"$f":"Produktionsanlæg!G708","v":0},{"$f":"Produktionsanlæg!H708","v":0},{"$f":"Produktionsanlæg!I708","v":0},{"$f":"Produktionsanlæg!J708","v":0},{"$f":"Produktionsanlæg!K708","v":0},{"$f":"Produktionsanlæg!L708","v":0},{"$f":"Produktionsanlæg!M708","v":0},{"$f":"Produktionsanlæg!N708","v":0},{"$f":"Produktionsanlæg!O708","v":0},{"$f":"Produktionsanlæg!P708","v":0},{"$f":"Produktionsanlæg!Q708","v":0},{"$f":"Produktionsanlæg!R708","v":0},{"$f":"Produktionsanlæg!S708","v":0},{"$f":"Produktionsanlæg!T708","v":0},{"$f":"Produktionsanlæg!U708","v":0},{"$f":"Produktionsanlæg!V708","v":0},{"$f":"Produktionsanlæg!W708","v":0},{"$f":"Produktionsanlæg!X708","v":0},{"$f":"Produktionsanlæg!Y708","v":0},{"$f":"IF(COUNTIF(D708:Y708,\"<>0\")<=1,IF(SUM(D708:Y708)=0,0,(IF(SUM(D708:Y708)>0,IF(SUM(D708:Y708)<400,(1.2675*45967*SUM(D708:Y708)^(-0.4664)),(IF(SUM(D708:Y708)<2000,(39128*SUM(D708:Y708)^(-0.37661)),IF(SUM(D708:Y708)<5000,18893*SUM(D708:Y708)^(-0.28083),IF(SUM(D708:Y708)<100000,29680*SUM(D708:Y708)^(-0.24475),1773.1))))*100/115)*SUM(D708:Y708)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D708:Y708)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA708:AV708)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA708","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB708","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC708","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD708","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE708","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF708","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG708","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH708","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI708","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ708","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK708","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL708","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM708","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN708","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO708","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP708","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ708","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR708","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS708","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT708","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU708","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV708","v":0},{"$f":"SUM(D708:Y708)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D709","v":0},{"$f":"Produktionsanlæg!E709","v":0},{"$f":"Produktionsanlæg!F709","v":0},{"$f":"Produktionsanlæg!G709","v":0},{"$f":"Produktionsanlæg!H709","v":0},{"$f":"Produktionsanlæg!I709","v":0},{"$f":"Produktionsanlæg!J709","v":0},{"$f":"Produktionsanlæg!K709","v":0},{"$f":"Produktionsanlæg!L709","v":0},{"$f":"Produktionsanlæg!M709","v":0},{"$f":"Produktionsanlæg!N709","v":0},{"$f":"Produktionsanlæg!O709","v":0},{"$f":"Produktionsanlæg!P709","v":0},{"$f":"Produktionsanlæg!Q709","v":0},{"$f":"Produktionsanlæg!R709","v":0},{"$f":"Produktionsanlæg!S709","v":0},{"$f":"Produktionsanlæg!T709","v":0},{"$f":"Produktionsanlæg!U709","v":0},{"$f":"Produktionsanlæg!V709","v":0},{"$f":"Produktionsanlæg!W709","v":0},{"$f":"Produktionsanlæg!X709","v":0},{"$f":"Produktionsanlæg!Y709","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D709:Y709,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D710","v":0},{"$f":"Produktionsanlæg!E710","v":0},{"$f":"Produktionsanlæg!F710","v":0},{"$f":"Produktionsanlæg!G710","v":0},{"$f":"Produktionsanlæg!H710","v":0},{"$f":"Produktionsanlæg!I710","v":0},{"$f":"Produktionsanlæg!J710","v":0},{"$f":"Produktionsanlæg!K710","v":0},{"$f":"Produktionsanlæg!L710","v":0},{"$f":"Produktionsanlæg!M710","v":0},{"$f":"Produktionsanlæg!N710","v":0},{"$f":"Produktionsanlæg!O710","v":0},{"$f":"Produktionsanlæg!P710","v":0},{"$f":"Produktionsanlæg!Q710","v":0},{"$f":"Produktionsanlæg!R710","v":0},{"$f":"Produktionsanlæg!S710","v":0},{"$f":"Produktionsanlæg!T710","v":0},{"$f":"Produktionsanlæg!U710","v":0},{"$f":"Produktionsanlæg!V710","v":0},{"$f":"Produktionsanlæg!W710","v":0},{"$f":"Produktionsanlæg!X710","v":0},{"$f":"Produktionsanlæg!Y710","v":0},{"$f":"IF(COUNTIF(D710:Y710,\"<>0\")<=1,IF(SUM(D710:Y710)=0,0,(IF(SUM(D710:Y710)>0,IF(SUM(D710:Y710)<400,(1.2675*45967*SUM(D710:Y710)^(-0.4664)),(IF(SUM(D710:Y710)<2000,(39128*SUM(D710:Y710)^(-0.37661)),IF(SUM(D710:Y710)<5000,18893*SUM(D710:Y710)^(-0.28083),IF(SUM(D710:Y710)<100000,29680*SUM(D710:Y710)^(-0.24475),1773.1))))*100/115)*SUM(D710:Y710)*0.1638,0)*1.15*1.06*0.4)/SUM(D710:Y710)),$A$73)","v":0},{"$f":"D710*$Z710","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N710*$Z710","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X710*$Z710","v":0},0,{"$f":"+SUM(AA710:AV710)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA710","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB710","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC710","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD710","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE710","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF710","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG710","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH710","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI710","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ710","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK710","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL710","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM710","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN710","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO710","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP710","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ710","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR710","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS710","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT710","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU710","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV710","v":0},{"$f":"SUM(D710:Y710)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D711","v":0},{"$f":"Produktionsanlæg!E711","v":0},{"$f":"Produktionsanlæg!F711","v":0},{"$f":"Produktionsanlæg!G711","v":0},{"$f":"Produktionsanlæg!H711","v":0},{"$f":"Produktionsanlæg!I711","v":0},{"$f":"Produktionsanlæg!J711","v":0},{"$f":"Produktionsanlæg!K711","v":0},{"$f":"Produktionsanlæg!L711","v":0},{"$f":"Produktionsanlæg!M711","v":0},{"$f":"Produktionsanlæg!N711","v":0},{"$f":"Produktionsanlæg!O711","v":0},{"$f":"Produktionsanlæg!P711","v":0},{"$f":"Produktionsanlæg!Q711","v":0},{"$f":"Produktionsanlæg!R711","v":0},{"$f":"Produktionsanlæg!S711","v":0},{"$f":"Produktionsanlæg!T711","v":0},{"$f":"Produktionsanlæg!U711","v":0},{"$f":"Produktionsanlæg!V711","v":0},{"$f":"Produktionsanlæg!W711","v":0},{"$f":"Produktionsanlæg!X711","v":0},{"$f":"Produktionsanlæg!Y711","v":0},{"$f":"IF(COUNTIF(D711:Y711,\"<>0\")<=1,IF(SUM(D711:Y711)=0,0,(IF(SUM(D711:Y711)>0,IF(SUM(D711:Y711)<400,(1.2675*45967*SUM(D711:Y711)^(-0.4664)),(IF(SUM(D711:Y711)<2000,(39128*SUM(D711:Y711)^(-0.37661)),IF(SUM(D711:Y711)<5000,18893*SUM(D711:Y711)^(-0.28083),IF(SUM(D711:Y711)<100000,29680*SUM(D711:Y711)^(-0.24475),1773.1))))*100/115)*SUM(D711:Y711)*0.1638,0)*1.15*1.06*0.05)/SUM(D711:Y711)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA711:AV711)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA711","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB711","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC711","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD711","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE711","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF711","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG711","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH711","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI711","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ711","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK711","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL711","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM711","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN711","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO711","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP711","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ711","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR711","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS711","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT711","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU711","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV711","v":0},{"$f":"SUM(D711:Y711)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D712","v":0},{"$f":"Produktionsanlæg!E712","v":0},{"$f":"Produktionsanlæg!F712","v":0},{"$f":"Produktionsanlæg!G712","v":0},{"$f":"Produktionsanlæg!H712","v":0},{"$f":"Produktionsanlæg!I712","v":0},{"$f":"Produktionsanlæg!J712","v":0},{"$f":"Produktionsanlæg!K712","v":0},{"$f":"Produktionsanlæg!L712","v":0},{"$f":"Produktionsanlæg!M712","v":0},{"$f":"Produktionsanlæg!N712","v":0},{"$f":"Produktionsanlæg!O712","v":0},{"$f":"Produktionsanlæg!P712","v":0},{"$f":"Produktionsanlæg!Q712","v":0},{"$f":"Produktionsanlæg!R712","v":0},{"$f":"Produktionsanlæg!S712","v":0},{"$f":"Produktionsanlæg!T712","v":0},{"$f":"Produktionsanlæg!U712","v":0},{"$f":"Produktionsanlæg!V712","v":0},{"$f":"Produktionsanlæg!W712","v":0},{"$f":"Produktionsanlæg!X712","v":0},{"$f":"Produktionsanlæg!Y712","v":0},{"$f":"IF(COUNTIF(D712:Y712,\"<>0\")<=1,IF(SUM(D712:Y712)=0,0,(IF(SUM(D712:Y712)>0,IF(SUM(D712:Y712)<400,(1.2675*45967*SUM(D712:Y712)^(-0.4664)),(IF(SUM(D712:Y712)<2000,(39128*SUM(D712:Y712)^(-0.37661)),IF(SUM(D712:Y712)<5000,18893*SUM(D712:Y712)^(-0.28083),IF(SUM(D712:Y712)<100000,29680*SUM(D712:Y712)^(-0.24475),1773.1))))*100/115)*SUM(D712:Y712)*(IF(SUM(D708:Y708)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D712:Y712)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA712:AV712)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA712","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB712","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC712","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD712","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE712","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF712","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG712","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH712","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI712","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ712","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK712","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL712","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM712","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN712","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO712","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP712","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ712","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR712","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS712","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT712","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU712","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV712","v":0},{"$f":"SUM(D712:Y712)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D713","v":0},{"$f":"Produktionsanlæg!E713","v":0},{"$f":"Produktionsanlæg!F713","v":0},{"$f":"Produktionsanlæg!G713","v":0},{"$f":"Produktionsanlæg!H713","v":0},{"$f":"Produktionsanlæg!I713","v":0},{"$f":"Produktionsanlæg!J713","v":0},{"$f":"Produktionsanlæg!K713","v":0},{"$f":"Produktionsanlæg!L713","v":0},{"$f":"Produktionsanlæg!M713","v":0},{"$f":"Produktionsanlæg!N713","v":0},{"$f":"Produktionsanlæg!O713","v":0},{"$f":"Produktionsanlæg!P713","v":0},{"$f":"Produktionsanlæg!Q713","v":0},{"$f":"Produktionsanlæg!R713","v":0},{"$f":"Produktionsanlæg!S713","v":0},{"$f":"Produktionsanlæg!T713","v":0},{"$f":"Produktionsanlæg!U713","v":0},{"$f":"Produktionsanlæg!V713","v":0},{"$f":"Produktionsanlæg!W713","v":0},{"$f":"Produktionsanlæg!X713","v":0},{"$f":"Produktionsanlæg!Y713","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D713:Y713,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D714","v":0},{"$f":"Produktionsanlæg!E714","v":0},{"$f":"Produktionsanlæg!F714","v":0},{"$f":"Produktionsanlæg!G714","v":0},{"$f":"Produktionsanlæg!H714","v":0},{"$f":"Produktionsanlæg!I714","v":0},{"$f":"Produktionsanlæg!J714","v":0},{"$f":"Produktionsanlæg!K714","v":0},{"$f":"Produktionsanlæg!L714","v":0},{"$f":"Produktionsanlæg!M714","v":0},{"$f":"Produktionsanlæg!N714","v":0},{"$f":"Produktionsanlæg!O714","v":0},{"$f":"Produktionsanlæg!P714","v":0},{"$f":"Produktionsanlæg!Q714","v":0},{"$f":"Produktionsanlæg!R714","v":0},{"$f":"Produktionsanlæg!S714","v":0},{"$f":"Produktionsanlæg!T714","v":0},{"$f":"Produktionsanlæg!U714","v":0},{"$f":"Produktionsanlæg!V714","v":0},{"$f":"Produktionsanlæg!W714","v":0},{"$f":"Produktionsanlæg!X714","v":0},{"$f":"Produktionsanlæg!Y714","v":0},{"$f":"IF(COUNTIF(D714:Y714,\"<>0\")<=1,IF(SUM(D714:Y714)=0,0,(IF(SUM(D714:Y714)>0,IF(SUM(D714:Y714)<400,(1.2675*45967*SUM(D714:Y714)^(-0.4664)),(IF(SUM(D714:Y714)<2000,(39128*SUM(D714:Y714)^(-0.37661)),IF(SUM(D714:Y714)<5000,18893*SUM(D714:Y714)^(-0.28083),IF(SUM(D714:Y714)<100000,29680*SUM(D714:Y714)^(-0.24475),1773.1))))*100/115)*SUM(D714:Y714)*(IF(SUM(D710:Y710)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D714:Y714)),$A$73)","v":0},{"$f":"D714*$Z714","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N714*$Z714","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X714*$Z714","v":0},0,{"$f":"+SUM(AA714:AV714)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA714","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB714","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC714","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD714","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE714","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF714","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG714","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH714","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI714","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ714","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK714","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL714","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM714","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN714","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO714","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP714","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ714","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR714","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS714","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT714","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU714","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV714","v":0},{"$f":"SUM(D714:Y714)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D715","v":0},{"$f":"Produktionsanlæg!E715","v":0},{"$f":"Produktionsanlæg!F715","v":0},{"$f":"Produktionsanlæg!G715","v":0},{"$f":"Produktionsanlæg!H715","v":0},{"$f":"Produktionsanlæg!I715","v":0},{"$f":"Produktionsanlæg!J715","v":0},{"$f":"Produktionsanlæg!K715","v":0},{"$f":"Produktionsanlæg!L715","v":0},{"$f":"Produktionsanlæg!M715","v":0},{"$f":"Produktionsanlæg!N715","v":0},{"$f":"Produktionsanlæg!O715","v":0},{"$f":"Produktionsanlæg!P715","v":0},{"$f":"Produktionsanlæg!Q715","v":0},{"$f":"Produktionsanlæg!R715","v":0},{"$f":"Produktionsanlæg!S715","v":0},{"$f":"Produktionsanlæg!T715","v":0},{"$f":"Produktionsanlæg!U715","v":0},{"$f":"Produktionsanlæg!V715","v":0},{"$f":"Produktionsanlæg!W715","v":0},{"$f":"Produktionsanlæg!X715","v":0},{"$f":"Produktionsanlæg!Y715","v":0},{"$f":"IF(COUNTIF(D715:Y715,\"<>0\")<=1,IF(SUM(D715:Y715)=0,0,(IF(SUM(D715:Y715)>0,IF(SUM(D715:Y715)<400,(1.2675*45967*SUM(D715:Y715)^(-0.4664)),(IF(SUM(D715:Y715)<2000,(39128*SUM(D715:Y715)^(-0.37661)),IF(SUM(D715:Y715)<5000,18893*SUM(D715:Y715)^(-0.28083),IF(SUM(D715:Y715)<100000,29680*SUM(D715:Y715)^(-0.24475),1773.1))))*100/115)*SUM(D715:Y715)*(IF(SUM(D711:Y711)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D715:Y715)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA715:AV715)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA715","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB715","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC715","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD715","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE715","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF715","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG715","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH715","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI715","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ715","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK715","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL715","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM715","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN715","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO715","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP715","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ715","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR715","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS715","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT715","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU715","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV715","v":0},{"$f":"SUM(D715:Y715)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D716","v":0},{"$f":"Produktionsanlæg!E716","v":0},{"$f":"Produktionsanlæg!F716","v":0},{"$f":"Produktionsanlæg!G716","v":0},{"$f":"Produktionsanlæg!H716","v":0},{"$f":"Produktionsanlæg!I716","v":0},{"$f":"Produktionsanlæg!J716","v":0},{"$f":"Produktionsanlæg!K716","v":0},{"$f":"Produktionsanlæg!L716","v":0},{"$f":"Produktionsanlæg!M716","v":0},{"$f":"Produktionsanlæg!N716","v":0},{"$f":"Produktionsanlæg!O716","v":0},{"$f":"Produktionsanlæg!P716","v":0},{"$f":"Produktionsanlæg!Q716","v":0},{"$f":"Produktionsanlæg!R716","v":0},{"$f":"Produktionsanlæg!S716","v":0},{"$f":"Produktionsanlæg!T716","v":0},{"$f":"Produktionsanlæg!U716","v":0},{"$f":"Produktionsanlæg!V716","v":0},{"$f":"Produktionsanlæg!W716","v":0},{"$f":"Produktionsanlæg!X716","v":0},{"$f":"Produktionsanlæg!Y716","v":0},{"$f":"IF(COUNTIF(D716:Y716,\"<>0\")<=1,IF(SUM(D716:Y716)=0,0,(IF(SUM(D716:Y716)>0,IF(SUM(D716:Y716)<400,(1.2675*45967*SUM(D716:Y716)^(-0.4664)),(IF(SUM(D716:Y716)<2000,(39128*SUM(D716:Y716)^(-0.37661)),IF(SUM(D716:Y716)<5000,18893*SUM(D716:Y716)^(-0.28083),IF(SUM(D716:Y716)<100000,29680*SUM(D716:Y716)^(-0.24475),1773.1))))*100/115)*SUM(D716:Y716)*(IF(SUM(D708:Y708)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D716:Y716)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA716:AV716)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA716","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB716","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC716","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD716","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE716","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF716","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG716","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH716","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI716","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ716","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK716","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL716","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM716","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN716","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO716","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP716","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ716","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR716","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS716","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT716","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU716","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV716","v":0},{"$f":"SUM(D716:Y716)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D717","v":0},{"$f":"Produktionsanlæg!E717","v":0},{"$f":"Produktionsanlæg!F717","v":0},{"$f":"Produktionsanlæg!G717","v":0},{"$f":"Produktionsanlæg!H717","v":0},{"$f":"Produktionsanlæg!I717","v":0},{"$f":"Produktionsanlæg!J717","v":0},{"$f":"Produktionsanlæg!K717","v":0},{"$f":"Produktionsanlæg!L717","v":0},{"$f":"Produktionsanlæg!M717","v":0},{"$f":"Produktionsanlæg!N717","v":0},{"$f":"Produktionsanlæg!O717","v":0},{"$f":"Produktionsanlæg!P717","v":0},{"$f":"Produktionsanlæg!Q717","v":0},{"$f":"Produktionsanlæg!R717","v":0},{"$f":"Produktionsanlæg!S717","v":0},{"$f":"Produktionsanlæg!T717","v":0},{"$f":"Produktionsanlæg!U717","v":0},{"$f":"Produktionsanlæg!V717","v":0},{"$f":"Produktionsanlæg!W717","v":0},{"$f":"Produktionsanlæg!X717","v":0},{"$f":"Produktionsanlæg!Y717","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D717:Y717,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D718","v":0},{"$f":"Produktionsanlæg!E718","v":0},{"$f":"Produktionsanlæg!F718","v":0},{"$f":"Produktionsanlæg!G718","v":0},{"$f":"Produktionsanlæg!H718","v":0},{"$f":"Produktionsanlæg!I718","v":0},{"$f":"Produktionsanlæg!J718","v":0},{"$f":"Produktionsanlæg!K718","v":0},{"$f":"Produktionsanlæg!L718","v":0},{"$f":"Produktionsanlæg!M718","v":0},{"$f":"Produktionsanlæg!N718","v":0},{"$f":"Produktionsanlæg!O718","v":0},{"$f":"Produktionsanlæg!P718","v":0},{"$f":"Produktionsanlæg!Q718","v":0},{"$f":"Produktionsanlæg!R718","v":0},{"$f":"Produktionsanlæg!S718","v":0},{"$f":"Produktionsanlæg!T718","v":0},{"$f":"Produktionsanlæg!U718","v":0},{"$f":"Produktionsanlæg!V718","v":0},{"$f":"Produktionsanlæg!W718","v":0},{"$f":"Produktionsanlæg!X718","v":0},{"$f":"Produktionsanlæg!Y718","v":0},{"$f":"IF(COUNTIF(D718:Y718,\"<>0\")<=1,IF(SUM(D718:Y718)=0,0,(IF(SUM(D718:Y718)>0,IF(SUM(D718:Y718)<400,(1.2675*45967*SUM(D718:Y718)^(-0.4664)),(IF(SUM(D718:Y718)<2000,(39128*SUM(D718:Y718)^(-0.37661)),IF(SUM(D718:Y718)<5000,18893*SUM(D718:Y718)^(-0.28083),IF(SUM(D718:Y718)<100000,29680*SUM(D718:Y718)^(-0.24475),1773.1))))*100/115)*SUM(D718:Y718)*(IF(SUM(D710:Y710)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D718:Y718)),$A$73)","v":0},{"$f":"D718*$Z718","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N718*$Z718","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X718*$Z718","v":0},0,{"$f":"+SUM(AA718:AV718)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA718","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB718","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC718","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD718","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE718","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF718","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG718","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH718","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI718","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ718","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK718","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL718","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM718","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN718","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO718","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP718","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ718","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR718","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS718","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT718","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU718","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV718","v":0},{"$f":"SUM(D718:Y718)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D719","v":0},{"$f":"Produktionsanlæg!E719","v":0},{"$f":"Produktionsanlæg!F719","v":0},{"$f":"Produktionsanlæg!G719","v":0},{"$f":"Produktionsanlæg!H719","v":0},{"$f":"Produktionsanlæg!I719","v":0},{"$f":"Produktionsanlæg!J719","v":0},{"$f":"Produktionsanlæg!K719","v":0},{"$f":"Produktionsanlæg!L719","v":0},{"$f":"Produktionsanlæg!M719","v":0},{"$f":"Produktionsanlæg!N719","v":0},{"$f":"Produktionsanlæg!O719","v":0},{"$f":"Produktionsanlæg!P719","v":0},{"$f":"Produktionsanlæg!Q719","v":0},{"$f":"Produktionsanlæg!R719","v":0},{"$f":"Produktionsanlæg!S719","v":0},{"$f":"Produktionsanlæg!T719","v":0},{"$f":"Produktionsanlæg!U719","v":0},{"$f":"Produktionsanlæg!V719","v":0},{"$f":"Produktionsanlæg!W719","v":0},{"$f":"Produktionsanlæg!X719","v":0},{"$f":"Produktionsanlæg!Y719","v":0},{"$f":"IF(COUNTIF(D719:Y719,\"<>0\")<=1,IF(SUM(D719:Y719)=0,0,(IF(SUM(D719:Y719)>0,IF(SUM(D719:Y719)<400,(1.2675*45967*SUM(D719:Y719)^(-0.4664)),(IF(SUM(D719:Y719)<2000,(39128*SUM(D719:Y719)^(-0.37661)),IF(SUM(D719:Y719)<5000,18893*SUM(D719:Y719)^(-0.28083),IF(SUM(D719:Y719)<100000,29680*SUM(D719:Y719)^(-0.24475),1773.1))))*100/115)*SUM(D719:Y719)*(IF(SUM(D711:Y711)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D719:Y719)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA719:AV719)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA719","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB719","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC719","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD719","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE719","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF719","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG719","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH719","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI719","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ719","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK719","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL719","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM719","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN719","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO719","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP719","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ719","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR719","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS719","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT719","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU719","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV719","v":0},{"$f":"SUM(D719:Y719)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D720","v":0},{"$f":"Produktionsanlæg!E720","v":0},{"$f":"Produktionsanlæg!F720","v":0},{"$f":"Produktionsanlæg!G720","v":0},{"$f":"Produktionsanlæg!H720","v":0},{"$f":"Produktionsanlæg!I720","v":0},{"$f":"Produktionsanlæg!J720","v":0},{"$f":"Produktionsanlæg!K720","v":0},{"$f":"Produktionsanlæg!L720","v":0},{"$f":"Produktionsanlæg!M720","v":0},{"$f":"Produktionsanlæg!N720","v":0},{"$f":"Produktionsanlæg!O720","v":0},{"$f":"Produktionsanlæg!P720","v":0},{"$f":"Produktionsanlæg!Q720","v":0},{"$f":"Produktionsanlæg!R720","v":0},{"$f":"Produktionsanlæg!S720","v":0},{"$f":"Produktionsanlæg!T720","v":0},{"$f":"Produktionsanlæg!U720","v":0},{"$f":"Produktionsanlæg!V720","v":0},{"$f":"Produktionsanlæg!W720","v":0},{"$f":"Produktionsanlæg!X720","v":0},{"$f":"Produktionsanlæg!Y720","v":0},{"$f":"IF(COUNTIF(D720:Y720,\"<>0\")<=1,IF(SUM(D720:Y720)=0,0,(IF(SUM(D720:Y720)>0,IF(SUM(D720:Y720)<400,(1.2675*45967*SUM(D720:Y720)^(-0.4664)),(IF(SUM(D720:Y720)<2000,(39128*SUM(D720:Y720)^(-0.37661)),IF(SUM(D720:Y720)<5000,18893*SUM(D720:Y720)^(-0.28083),IF(SUM(D720:Y720)<100000,29680*SUM(D720:Y720)^(-0.24475),1773.1))))*100/115)*SUM(D720:Y720)*(IF(SUM(D708:Y708)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D720:Y720)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA720:AV720)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA720","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB720","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC720","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD720","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE720","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF720","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG720","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH720","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI720","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ720","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK720","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL720","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM720","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN720","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO720","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP720","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ720","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR720","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS720","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT720","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU720","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV720","v":0},{"$f":"SUM(D720:Y720)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D721","v":0},{"$f":"Produktionsanlæg!E721","v":0},{"$f":"Produktionsanlæg!F721","v":0},{"$f":"Produktionsanlæg!G721","v":0},{"$f":"Produktionsanlæg!H721","v":0},{"$f":"Produktionsanlæg!I721","v":0},{"$f":"Produktionsanlæg!J721","v":0},{"$f":"Produktionsanlæg!K721","v":0},{"$f":"Produktionsanlæg!L721","v":0},{"$f":"Produktionsanlæg!M721","v":0},{"$f":"Produktionsanlæg!N721","v":0},{"$f":"Produktionsanlæg!O721","v":0},{"$f":"Produktionsanlæg!P721","v":0},{"$f":"Produktionsanlæg!Q721","v":0},{"$f":"Produktionsanlæg!R721","v":0},{"$f":"Produktionsanlæg!S721","v":0},{"$f":"Produktionsanlæg!T721","v":0},{"$f":"Produktionsanlæg!U721","v":0},{"$f":"Produktionsanlæg!V721","v":0},{"$f":"Produktionsanlæg!W721","v":0},{"$f":"Produktionsanlæg!X721","v":0},{"$f":"Produktionsanlæg!Y721","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D721:Y721,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D722","v":0},{"$f":"Produktionsanlæg!E722","v":0},{"$f":"Produktionsanlæg!F722","v":0},{"$f":"Produktionsanlæg!G722","v":0},{"$f":"Produktionsanlæg!H722","v":0},{"$f":"Produktionsanlæg!I722","v":0},{"$f":"Produktionsanlæg!J722","v":0},{"$f":"Produktionsanlæg!K722","v":0},{"$f":"Produktionsanlæg!L722","v":0},{"$f":"Produktionsanlæg!M722","v":0},{"$f":"Produktionsanlæg!N722","v":0},{"$f":"Produktionsanlæg!O722","v":0},{"$f":"Produktionsanlæg!P722","v":0},{"$f":"Produktionsanlæg!Q722","v":0},{"$f":"Produktionsanlæg!R722","v":0},{"$f":"Produktionsanlæg!S722","v":0},{"$f":"Produktionsanlæg!T722","v":0},{"$f":"Produktionsanlæg!U722","v":0},{"$f":"Produktionsanlæg!V722","v":0},{"$f":"Produktionsanlæg!W722","v":0},{"$f":"Produktionsanlæg!X722","v":0},{"$f":"Produktionsanlæg!Y722","v":0},{"$f":"IF(COUNTIF(D722:Y722,\"<>0\")<=1,IF(SUM(D722:Y722)=0,0,(IF(SUM(D722:Y722)>0,IF(SUM(D722:Y722)<400,(1.2675*45967*SUM(D722:Y722)^(-0.4664)),(IF(SUM(D722:Y722)<2000,(39128*SUM(D722:Y722)^(-0.37661)),IF(SUM(D722:Y722)<5000,18893*SUM(D722:Y722)^(-0.28083),IF(SUM(D722:Y722)<100000,29680*SUM(D722:Y722)^(-0.24475),1773.1))))*100/115)*SUM(D722:Y722)*(IF(SUM(D710:Y710)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D722:Y722)),$A$73)","v":0},{"$f":"D722*$Z722","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N722*$Z722","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X722*$Z722","v":0},0,{"$f":"+SUM(AA722:AV722)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA722","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB722","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC722","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD722","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE722","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF722","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG722","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH722","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI722","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ722","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK722","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL722","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM722","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN722","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO722","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP722","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ722","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR722","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS722","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT722","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU722","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV722","v":0},{"$f":"SUM(D722:Y722)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D723","v":0},{"$f":"Produktionsanlæg!E723","v":0},{"$f":"Produktionsanlæg!F723","v":0},{"$f":"Produktionsanlæg!G723","v":0},{"$f":"Produktionsanlæg!H723","v":0},{"$f":"Produktionsanlæg!I723","v":0},{"$f":"Produktionsanlæg!J723","v":0},{"$f":"Produktionsanlæg!K723","v":0},{"$f":"Produktionsanlæg!L723","v":0},{"$f":"Produktionsanlæg!M723","v":0},{"$f":"Produktionsanlæg!N723","v":0},{"$f":"Produktionsanlæg!O723","v":0},{"$f":"Produktionsanlæg!P723","v":0},{"$f":"Produktionsanlæg!Q723","v":0},{"$f":"Produktionsanlæg!R723","v":0},{"$f":"Produktionsanlæg!S723","v":0},{"$f":"Produktionsanlæg!T723","v":0},{"$f":"Produktionsanlæg!U723","v":0},{"$f":"Produktionsanlæg!V723","v":0},{"$f":"Produktionsanlæg!W723","v":0},{"$f":"Produktionsanlæg!X723","v":0},{"$f":"Produktionsanlæg!Y723","v":0},{"$f":"IF(COUNTIF(D723:Y723,\"<>0\")<=1,IF(SUM(D723:Y723)=0,0,(IF(SUM(D723:Y723)>0,IF(SUM(D723:Y723)<400,(1.2675*45967*SUM(D723:Y723)^(-0.4664)),(IF(SUM(D723:Y723)<2000,(39128*SUM(D723:Y723)^(-0.37661)),IF(SUM(D723:Y723)<5000,18893*SUM(D723:Y723)^(-0.28083),IF(SUM(D723:Y723)<100000,29680*SUM(D723:Y723)^(-0.24475),1773.1))))*100/115)*SUM(D723:Y723)*(IF(SUM(D711:Y711)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D723:Y723)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA723:AV723)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA723","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB723","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC723","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD723","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE723","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF723","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG723","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH723","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI723","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ723","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK723","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL723","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM723","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN723","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO723","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP723","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ723","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR723","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS723","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT723","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU723","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV723","v":0},{"$f":"SUM(D723:Y723)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D724","v":0},{"$f":"Produktionsanlæg!E724","v":0},{"$f":"Produktionsanlæg!F724","v":0},{"$f":"Produktionsanlæg!G724","v":0},{"$f":"Produktionsanlæg!H724","v":0},{"$f":"Produktionsanlæg!I724","v":0},{"$f":"Produktionsanlæg!J724","v":0},{"$f":"Produktionsanlæg!K724","v":0},{"$f":"Produktionsanlæg!L724","v":0},{"$f":"Produktionsanlæg!M724","v":0},{"$f":"Produktionsanlæg!N724","v":0},{"$f":"Produktionsanlæg!O724","v":0},{"$f":"Produktionsanlæg!P724","v":0},{"$f":"Produktionsanlæg!Q724","v":0},{"$f":"Produktionsanlæg!R724","v":0},{"$f":"Produktionsanlæg!S724","v":0},{"$f":"Produktionsanlæg!T724","v":0},{"$f":"Produktionsanlæg!U724","v":0},{"$f":"Produktionsanlæg!V724","v":0},{"$f":"Produktionsanlæg!W724","v":0},{"$f":"Produktionsanlæg!X724","v":0},{"$f":"Produktionsanlæg!Y724","v":0},{"$f":"IF(COUNTIF(D724:Y724,\"<>0\")<=1,IF(SUM(D724:Y724)=0,0,(IF(SUM(D724:Y724)>0,IF(SUM(D724:Y724)<400,(1.2675*45967*SUM(D724:Y724)^(-0.4664)),(IF(SUM(D724:Y724)<2000,(39128*SUM(D724:Y724)^(-0.37661)),IF(SUM(D724:Y724)<5000,18893*SUM(D724:Y724)^(-0.28083),IF(SUM(D724:Y724)<100000,29680*SUM(D724:Y724)^(-0.24475),1773.1))))*100/115)*SUM(D724:Y724)*(IF(SUM(D708:Y708)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D724:Y724)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA724:AV724)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA724","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB724","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC724","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD724","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE724","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF724","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG724","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH724","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI724","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ724","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK724","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL724","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM724","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN724","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO724","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP724","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ724","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR724","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS724","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT724","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU724","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV724","v":0},{"$f":"SUM(D724:Y724)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D725","v":0},{"$f":"Produktionsanlæg!E725","v":0},{"$f":"Produktionsanlæg!F725","v":0},{"$f":"Produktionsanlæg!G725","v":0},{"$f":"Produktionsanlæg!H725","v":0},{"$f":"Produktionsanlæg!I725","v":0},{"$f":"Produktionsanlæg!J725","v":0},{"$f":"Produktionsanlæg!K725","v":0},{"$f":"Produktionsanlæg!L725","v":0},{"$f":"Produktionsanlæg!M725","v":0},{"$f":"Produktionsanlæg!N725","v":0},{"$f":"Produktionsanlæg!O725","v":0},{"$f":"Produktionsanlæg!P725","v":0},{"$f":"Produktionsanlæg!Q725","v":0},{"$f":"Produktionsanlæg!R725","v":0},{"$f":"Produktionsanlæg!S725","v":0},{"$f":"Produktionsanlæg!T725","v":0},{"$f":"Produktionsanlæg!U725","v":0},{"$f":"Produktionsanlæg!V725","v":0},{"$f":"Produktionsanlæg!W725","v":0},{"$f":"Produktionsanlæg!X725","v":0},{"$f":"Produktionsanlæg!Y725","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D725:Y725,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D726","v":0},{"$f":"Produktionsanlæg!E726","v":0},{"$f":"Produktionsanlæg!F726","v":0},{"$f":"Produktionsanlæg!G726","v":0},{"$f":"Produktionsanlæg!H726","v":0},{"$f":"Produktionsanlæg!I726","v":0},{"$f":"Produktionsanlæg!J726","v":0},{"$f":"Produktionsanlæg!K726","v":0},{"$f":"Produktionsanlæg!L726","v":0},{"$f":"Produktionsanlæg!M726","v":0},{"$f":"Produktionsanlæg!N726","v":0},{"$f":"Produktionsanlæg!O726","v":0},{"$f":"Produktionsanlæg!P726","v":0},{"$f":"Produktionsanlæg!Q726","v":0},{"$f":"Produktionsanlæg!R726","v":0},{"$f":"Produktionsanlæg!S726","v":0},{"$f":"Produktionsanlæg!T726","v":0},{"$f":"Produktionsanlæg!U726","v":0},{"$f":"Produktionsanlæg!V726","v":0},{"$f":"Produktionsanlæg!W726","v":0},{"$f":"Produktionsanlæg!X726","v":0},{"$f":"Produktionsanlæg!Y726","v":0},{"$f":"IF(COUNTIF(D726:Y726,\"<>0\")<=1,IF(SUM(D726:Y726)=0,0,(IF(SUM(D726:Y726)>0,IF(SUM(D726:Y726)<400,(1.2675*45967*SUM(D726:Y726)^(-0.4664)),(IF(SUM(D726:Y726)<2000,(39128*SUM(D726:Y726)^(-0.37661)),IF(SUM(D726:Y726)<5000,18893*SUM(D726:Y726)^(-0.28083),IF(SUM(D726:Y726)<100000,29680*SUM(D726:Y726)^(-0.24475),1773.1))))*100/115)*SUM(D726:Y726)*(IF(SUM(D710:Y710)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D726:Y726)),$A$73)","v":0},{"$f":"D726*$Z726","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N726*$Z726","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X726*$Z726","v":0},{"$f":"Y726*$Z726","v":0},{"$f":"+SUM(AA726:AV726)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA726","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB726","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC726","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD726","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE726","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF726","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG726","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH726","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI726","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ726","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK726","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL726","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM726","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN726","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO726","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP726","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ726","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR726","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS726","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT726","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU726","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV726","v":0},{"$f":"SUM(D726:Y726)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D727","v":0},{"$f":"Produktionsanlæg!E727","v":0},{"$f":"Produktionsanlæg!F727","v":0},{"$f":"Produktionsanlæg!G727","v":0},{"$f":"Produktionsanlæg!H727","v":0},{"$f":"Produktionsanlæg!I727","v":0},{"$f":"Produktionsanlæg!J727","v":0},{"$f":"Produktionsanlæg!K727","v":0},{"$f":"Produktionsanlæg!L727","v":0},{"$f":"Produktionsanlæg!M727","v":0},{"$f":"Produktionsanlæg!N727","v":0},{"$f":"Produktionsanlæg!O727","v":0},{"$f":"Produktionsanlæg!P727","v":0},{"$f":"Produktionsanlæg!Q727","v":0},{"$f":"Produktionsanlæg!R727","v":0},{"$f":"Produktionsanlæg!S727","v":0},{"$f":"Produktionsanlæg!T727","v":0},{"$f":"Produktionsanlæg!U727","v":0},{"$f":"Produktionsanlæg!V727","v":0},{"$f":"Produktionsanlæg!W727","v":0},{"$f":"Produktionsanlæg!X727","v":0},{"$f":"Produktionsanlæg!Y727","v":0},{"$f":"IF(COUNTIF(D727:Y727,\"<>0\")<=1,IF(SUM(D727:Y727)=0,0,(IF(SUM(D727:Y727)>0,IF(SUM(D727:Y727)<400,(1.2675*45967*SUM(D727:Y727)^(-0.4664)),(IF(SUM(D727:Y727)<2000,(39128*SUM(D727:Y727)^(-0.37661)),IF(SUM(D727:Y727)<5000,18893*SUM(D727:Y727)^(-0.28083),IF(SUM(D727:Y727)<100000,29680*SUM(D727:Y727)^(-0.24475),1773.1))))*100/115)*SUM(D727:Y727)*(IF(SUM(D711:Y711)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D727:Y727)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X727*$Z727","v":0},{"$f":"Y727*$Z727","v":0},{"$f":"+SUM(AA727:AV727)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA727","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB727","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC727","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD727","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE727","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF727","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG727","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH727","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI727","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ727","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK727","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL727","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM727","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN727","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO727","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP727","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ727","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR727","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS727","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT727","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU727","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV727","v":0},{"$f":"SUM(D727:Y727)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW729:AW740)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D728:Y728)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D729","v":0},{"$f":"Produktionsanlæg!E729","v":0},{"$f":"Produktionsanlæg!F729","v":0},{"$f":"Produktionsanlæg!G729","v":0},{"$f":"Produktionsanlæg!H729","v":0},{"$f":"Produktionsanlæg!I729","v":0},{"$f":"Produktionsanlæg!J729","v":0},{"$f":"Produktionsanlæg!K729","v":0},{"$f":"Produktionsanlæg!L729","v":0},{"$f":"Produktionsanlæg!M729","v":0},{"$f":"Produktionsanlæg!N729","v":0},{"$f":"Produktionsanlæg!O729","v":0},{"$f":"Produktionsanlæg!P729","v":0},{"$f":"Produktionsanlæg!Q729","v":0},{"$f":"Produktionsanlæg!R729","v":0},{"$f":"Produktionsanlæg!S729","v":0},{"$f":"Produktionsanlæg!T729","v":0},{"$f":"Produktionsanlæg!U729","v":0},{"$f":"Produktionsanlæg!V729","v":0},{"$f":"Produktionsanlæg!W729","v":0},{"$f":"Produktionsanlæg!X729","v":0},{"$f":"Produktionsanlæg!Y729","v":0},{"$f":"IF(COUNTIF(D729:Y729,\"<>0\")<=1,IF(SUM(D729:Y729)=0,0,(IF(SUM(D729:Y729)>0,IF(SUM(D729:Y729)<400,(1.2675*45967*SUM(D729:Y729)^(-0.4664)),(IF(SUM(D729:Y729)<2000,(39128*SUM(D729:Y729)^(-0.37661)),IF(SUM(D729:Y729)<5000,18893*SUM(D729:Y729)^(-0.28083),IF(SUM(D729:Y729)<100000,29680*SUM(D729:Y729)^(-0.24475),1773.1))))*100/115)*SUM(D729:Y729)*(IF(SUM(D708:Y708)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D729:Y729)),$A$73)","v":0},{"$f":"D729*$Z729","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA729:AV729)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA729","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB729","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC729","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD729","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE729","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF729","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG729","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH729","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI729","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ729","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK729","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL729","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM729","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN729","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO729","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP729","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ729","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR729","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS729","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT729","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU729","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV729","v":0},{"$f":"SUM(D729:Y729)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D730","v":0},{"$f":"Produktionsanlæg!E730","v":0},{"$f":"Produktionsanlæg!F730","v":0},{"$f":"Produktionsanlæg!G730","v":0},{"$f":"Produktionsanlæg!H730","v":0},{"$f":"Produktionsanlæg!I730","v":0},{"$f":"Produktionsanlæg!J730","v":0},{"$f":"Produktionsanlæg!K730","v":0},{"$f":"Produktionsanlæg!L730","v":0},{"$f":"Produktionsanlæg!M730","v":0},{"$f":"Produktionsanlæg!N730","v":0},{"$f":"Produktionsanlæg!O730","v":0},{"$f":"Produktionsanlæg!P730","v":0},{"$f":"Produktionsanlæg!Q730","v":0},{"$f":"Produktionsanlæg!R730","v":0},{"$f":"Produktionsanlæg!S730","v":0},{"$f":"Produktionsanlæg!T730","v":0},{"$f":"Produktionsanlæg!U730","v":0},{"$f":"Produktionsanlæg!V730","v":0},{"$f":"Produktionsanlæg!W730","v":0},{"$f":"Produktionsanlæg!X730","v":0},{"$f":"Produktionsanlæg!Y730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D730:Y730,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D731","v":0},{"$f":"Produktionsanlæg!E731","v":0},{"$f":"Produktionsanlæg!F731","v":0},{"$f":"Produktionsanlæg!G731","v":0},{"$f":"Produktionsanlæg!H731","v":0},{"$f":"Produktionsanlæg!I731","v":0},{"$f":"Produktionsanlæg!J731","v":0},{"$f":"Produktionsanlæg!K731","v":0},{"$f":"Produktionsanlæg!L731","v":0},{"$f":"Produktionsanlæg!M731","v":0},{"$f":"Produktionsanlæg!N731","v":0},{"$f":"Produktionsanlæg!O731","v":0},{"$f":"Produktionsanlæg!P731","v":0},{"$f":"Produktionsanlæg!Q731","v":0},{"$f":"Produktionsanlæg!R731","v":0},{"$f":"Produktionsanlæg!S731","v":0},{"$f":"Produktionsanlæg!T731","v":0},{"$f":"Produktionsanlæg!U731","v":0},{"$f":"Produktionsanlæg!V731","v":0},{"$f":"Produktionsanlæg!W731","v":0},{"$f":"Produktionsanlæg!X731","v":0},{"$f":"Produktionsanlæg!Y731","v":0},{"$f":"IF(COUNTIF(D731:Y731,\"<>0\")<=1,IF(SUM(D731:Y731)=0,0,(IF(SUM(D731:Y731)>0,IF(SUM(D731:Y731)<400,(1.2675*45967*SUM(D731:Y731)^(-0.4664)),(IF(SUM(D731:Y731)<2000,(39128*SUM(D731:Y731)^(-0.37661)),IF(SUM(D731:Y731)<5000,18893*SUM(D731:Y731)^(-0.28083),IF(SUM(D731:Y731)<100000,29680*SUM(D731:Y731)^(-0.24475),1773.1))))*100/115)*SUM(D731:Y731)*(IF(SUM(D710:Y710)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D731:Y731)),$A$73)","v":0},{"$f":"D731*$Z731","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N731*$Z731","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X731*$Z731","v":0},0,{"$f":"+SUM(AA731:AV731)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA731","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB731","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC731","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD731","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE731","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF731","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG731","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH731","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI731","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ731","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK731","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL731","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM731","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN731","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO731","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP731","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ731","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR731","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS731","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT731","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU731","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV731","v":0},{"$f":"SUM(D731:Y731)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D732","v":0},{"$f":"Produktionsanlæg!E732","v":0},{"$f":"Produktionsanlæg!F732","v":0},{"$f":"Produktionsanlæg!G732","v":0},{"$f":"Produktionsanlæg!H732","v":0},{"$f":"Produktionsanlæg!I732","v":0},{"$f":"Produktionsanlæg!J732","v":0},{"$f":"Produktionsanlæg!K732","v":0},{"$f":"Produktionsanlæg!L732","v":0},{"$f":"Produktionsanlæg!M732","v":0},{"$f":"Produktionsanlæg!N732","v":0},{"$f":"Produktionsanlæg!O732","v":0},{"$f":"Produktionsanlæg!P732","v":0},{"$f":"Produktionsanlæg!Q732","v":0},{"$f":"Produktionsanlæg!R732","v":0},{"$f":"Produktionsanlæg!S732","v":0},{"$f":"Produktionsanlæg!T732","v":0},{"$f":"Produktionsanlæg!U732","v":0},{"$f":"Produktionsanlæg!V732","v":0},{"$f":"Produktionsanlæg!W732","v":0},{"$f":"Produktionsanlæg!X732","v":0},{"$f":"Produktionsanlæg!Y732","v":0},{"$f":"IF(COUNTIF(D732:Y732,\"<>0\")<=1,IF(SUM(D732:Y732)=0,0,(IF(SUM(D732:Y732)>0,IF(SUM(D732:Y732)<400,(1.2675*45967*SUM(D732:Y732)^(-0.4664)),(IF(SUM(D732:Y732)<2000,(39128*SUM(D732:Y732)^(-0.37661)),IF(SUM(D732:Y732)<5000,18893*SUM(D732:Y732)^(-0.28083),IF(SUM(D732:Y732)<100000,29680*SUM(D732:Y732)^(-0.24475),1773.1))))*100/115)*SUM(D732:Y732)*(IF(SUM(D711:Y711)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D732:Y732)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA732:AV732)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA732","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB732","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC732","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD732","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE732","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF732","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG732","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH732","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI732","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ732","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK732","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL732","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM732","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN732","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO732","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP732","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ732","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR732","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS732","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT732","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU732","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV732","v":0},{"$f":"SUM(D732:Y732)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D733","v":0},{"$f":"Produktionsanlæg!E733","v":0},{"$f":"Produktionsanlæg!F733","v":0},{"$f":"Produktionsanlæg!G733","v":0},{"$f":"Produktionsanlæg!H733","v":0},{"$f":"Produktionsanlæg!I733","v":0},{"$f":"Produktionsanlæg!J733","v":0},{"$f":"Produktionsanlæg!K733","v":0},{"$f":"Produktionsanlæg!L733","v":0},{"$f":"Produktionsanlæg!M733","v":0},{"$f":"Produktionsanlæg!N733","v":0},{"$f":"Produktionsanlæg!O733","v":0},{"$f":"Produktionsanlæg!P733","v":0},{"$f":"Produktionsanlæg!Q733","v":0},{"$f":"Produktionsanlæg!R733","v":0},{"$f":"Produktionsanlæg!S733","v":0},{"$f":"Produktionsanlæg!T733","v":0},{"$f":"Produktionsanlæg!U733","v":0},{"$f":"Produktionsanlæg!V733","v":0},{"$f":"Produktionsanlæg!W733","v":0},{"$f":"Produktionsanlæg!X733","v":0},{"$f":"Produktionsanlæg!Y733","v":0},{"$f":"IF(COUNTIF(D733:Y733,\"<>0\")<=1,IF(SUM(D733:Y733)=0,0,(IF(SUM(D733:Y733)>0,IF(SUM(D733:Y733)<400,(1.2675*45967*SUM(D733:Y733)^(-0.4664)),(IF(SUM(D733:Y733)<2000,(39128*SUM(D733:Y733)^(-0.37661)),IF(SUM(D733:Y733)<5000,18893*SUM(D733:Y733)^(-0.28083),IF(SUM(D733:Y733)<100000,29680*SUM(D733:Y733)^(-0.24475),1773.1))))*100/115)*SUM(D733:Y733)*(IF(SUM(D708:Y708)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D733:Y733)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA733:AV733)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA733","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB733","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC733","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD733","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE733","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF733","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG733","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH733","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI733","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ733","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK733","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL733","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM733","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN733","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO733","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP733","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ733","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR733","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS733","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT733","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU733","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV733","v":0},{"$f":"SUM(D733:Y733)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D734","v":0},{"$f":"Produktionsanlæg!E734","v":0},{"$f":"Produktionsanlæg!F734","v":0},{"$f":"Produktionsanlæg!G734","v":0},{"$f":"Produktionsanlæg!H734","v":0},{"$f":"Produktionsanlæg!I734","v":0},{"$f":"Produktionsanlæg!J734","v":0},{"$f":"Produktionsanlæg!K734","v":0},{"$f":"Produktionsanlæg!L734","v":0},{"$f":"Produktionsanlæg!M734","v":0},{"$f":"Produktionsanlæg!N734","v":0},{"$f":"Produktionsanlæg!O734","v":0},{"$f":"Produktionsanlæg!P734","v":0},{"$f":"Produktionsanlæg!Q734","v":0},{"$f":"Produktionsanlæg!R734","v":0},{"$f":"Produktionsanlæg!S734","v":0},{"$f":"Produktionsanlæg!T734","v":0},{"$f":"Produktionsanlæg!U734","v":0},{"$f":"Produktionsanlæg!V734","v":0},{"$f":"Produktionsanlæg!W734","v":0},{"$f":"Produktionsanlæg!X734","v":0},{"$f":"Produktionsanlæg!Y734","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D734:Y734,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D735","v":0},{"$f":"Produktionsanlæg!E735","v":0},{"$f":"Produktionsanlæg!F735","v":0},{"$f":"Produktionsanlæg!G735","v":0},{"$f":"Produktionsanlæg!H735","v":0},{"$f":"Produktionsanlæg!I735","v":0},{"$f":"Produktionsanlæg!J735","v":0},{"$f":"Produktionsanlæg!K735","v":0},{"$f":"Produktionsanlæg!L735","v":0},{"$f":"Produktionsanlæg!M735","v":0},{"$f":"Produktionsanlæg!N735","v":0},{"$f":"Produktionsanlæg!O735","v":0},{"$f":"Produktionsanlæg!P735","v":0},{"$f":"Produktionsanlæg!Q735","v":0},{"$f":"Produktionsanlæg!R735","v":0},{"$f":"Produktionsanlæg!S735","v":0},{"$f":"Produktionsanlæg!T735","v":0},{"$f":"Produktionsanlæg!U735","v":0},{"$f":"Produktionsanlæg!V735","v":0},{"$f":"Produktionsanlæg!W735","v":0},{"$f":"Produktionsanlæg!X735","v":0},{"$f":"Produktionsanlæg!Y735","v":0},{"$f":"IF(COUNTIF(D735:Y735,\"<>0\")<=1,IF(SUM(D735:Y735)=0,0,(IF(SUM(D735:Y735)>0,IF(SUM(D735:Y735)<400,(1.2675*45967*SUM(D735:Y735)^(-0.4664)),(IF(SUM(D735:Y735)<2000,(39128*SUM(D735:Y735)^(-0.37661)),IF(SUM(D735:Y735)<5000,18893*SUM(D735:Y735)^(-0.28083),IF(SUM(D735:Y735)<100000,29680*SUM(D735:Y735)^(-0.24475),1773.1))))*100/115)*SUM(D735:Y735)*(IF(SUM(D710:Y710)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D735:Y735)),$A$73)","v":0},{"$f":"D735*$Z735","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N735*$Z735","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X735*$Z735","v":0},0,{"$f":"+SUM(AA735:AV735)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA735","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB735","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC735","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD735","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE735","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF735","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG735","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH735","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI735","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ735","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK735","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL735","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM735","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN735","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO735","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP735","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ735","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR735","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS735","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT735","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU735","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV735","v":0},{"$f":"SUM(D735:Y735)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D736","v":0},{"$f":"Produktionsanlæg!E736","v":0},{"$f":"Produktionsanlæg!F736","v":0},{"$f":"Produktionsanlæg!G736","v":0},{"$f":"Produktionsanlæg!H736","v":0},{"$f":"Produktionsanlæg!I736","v":0},{"$f":"Produktionsanlæg!J736","v":0},{"$f":"Produktionsanlæg!K736","v":0},{"$f":"Produktionsanlæg!L736","v":0},{"$f":"Produktionsanlæg!M736","v":0},{"$f":"Produktionsanlæg!N736","v":0},{"$f":"Produktionsanlæg!O736","v":0},{"$f":"Produktionsanlæg!P736","v":0},{"$f":"Produktionsanlæg!Q736","v":0},{"$f":"Produktionsanlæg!R736","v":0},{"$f":"Produktionsanlæg!S736","v":0},{"$f":"Produktionsanlæg!T736","v":0},{"$f":"Produktionsanlæg!U736","v":0},{"$f":"Produktionsanlæg!V736","v":0},{"$f":"Produktionsanlæg!W736","v":0},{"$f":"Produktionsanlæg!X736","v":0},{"$f":"Produktionsanlæg!Y736","v":0},{"$f":"IF(COUNTIF(D736:Y736,\"<>0\")<=1,IF(SUM(D736:Y736)=0,0,(IF(SUM(D736:Y736)>0,IF(SUM(D736:Y736)<400,(1.2675*45967*SUM(D736:Y736)^(-0.4664)),(IF(SUM(D736:Y736)<2000,(39128*SUM(D736:Y736)^(-0.37661)),IF(SUM(D736:Y736)<5000,18893*SUM(D736:Y736)^(-0.28083),IF(SUM(D736:Y736)<100000,29680*SUM(D736:Y736)^(-0.24475),1773.1))))*100/115)*SUM(D736:Y736)*(IF(SUM(D711:Y711)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D736:Y736)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA736:AV736)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA736","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB736","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC736","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD736","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE736","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF736","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG736","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH736","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI736","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ736","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK736","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL736","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM736","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN736","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO736","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP736","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ736","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR736","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS736","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT736","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU736","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV736","v":0},{"$f":"SUM(D736:Y736)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D737","v":0},{"$f":"Produktionsanlæg!E737","v":0},{"$f":"Produktionsanlæg!F737","v":0},{"$f":"Produktionsanlæg!G737","v":0},{"$f":"Produktionsanlæg!H737","v":0},{"$f":"Produktionsanlæg!I737","v":0},{"$f":"Produktionsanlæg!J737","v":0},{"$f":"Produktionsanlæg!K737","v":0},{"$f":"Produktionsanlæg!L737","v":0},{"$f":"Produktionsanlæg!M737","v":0},{"$f":"Produktionsanlæg!N737","v":0},{"$f":"Produktionsanlæg!O737","v":0},{"$f":"Produktionsanlæg!P737","v":0},{"$f":"Produktionsanlæg!Q737","v":0},{"$f":"Produktionsanlæg!R737","v":0},{"$f":"Produktionsanlæg!S737","v":0},{"$f":"Produktionsanlæg!T737","v":0},{"$f":"Produktionsanlæg!U737","v":0},{"$f":"Produktionsanlæg!V737","v":0},{"$f":"Produktionsanlæg!W737","v":0},{"$f":"Produktionsanlæg!X737","v":0},{"$f":"Produktionsanlæg!Y737","v":0},{"$f":"IF(COUNTIF(D737:Y737,\"<>0\")<=1,IF(SUM(D737:Y737)=0,0,(IF(SUM(D737:Y737)>0,IF(SUM(D737:Y737)<400,(1.2675*45967*SUM(D737:Y737)^(-0.4664)),(IF(SUM(D737:Y737)<2000,(39128*SUM(D737:Y737)^(-0.37661)),IF(SUM(D737:Y737)<5000,18893*SUM(D737:Y737)^(-0.28083),IF(SUM(D737:Y737)<100000,29680*SUM(D737:Y737)^(-0.24475),1773.1))))*100/115)*SUM(D737:Y737)*(IF(SUM(D708:Y708)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D737:Y737)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA737:AV737)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA737","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB737","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC737","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD737","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE737","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF737","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG737","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH737","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI737","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ737","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK737","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL737","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM737","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN737","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO737","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP737","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ737","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR737","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS737","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT737","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU737","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV737","v":0},{"$f":"SUM(D737:Y737)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D738","v":0},{"$f":"Produktionsanlæg!E738","v":0},{"$f":"Produktionsanlæg!F738","v":0},{"$f":"Produktionsanlæg!G738","v":0},{"$f":"Produktionsanlæg!H738","v":0},{"$f":"Produktionsanlæg!I738","v":0},{"$f":"Produktionsanlæg!J738","v":0},{"$f":"Produktionsanlæg!K738","v":0},{"$f":"Produktionsanlæg!L738","v":0},{"$f":"Produktionsanlæg!M738","v":0},{"$f":"Produktionsanlæg!N738","v":0},{"$f":"Produktionsanlæg!O738","v":0},{"$f":"Produktionsanlæg!P738","v":0},{"$f":"Produktionsanlæg!Q738","v":0},{"$f":"Produktionsanlæg!R738","v":0},{"$f":"Produktionsanlæg!S738","v":0},{"$f":"Produktionsanlæg!T738","v":0},{"$f":"Produktionsanlæg!U738","v":0},{"$f":"Produktionsanlæg!V738","v":0},{"$f":"Produktionsanlæg!W738","v":0},{"$f":"Produktionsanlæg!X738","v":0},{"$f":"Produktionsanlæg!Y738","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D738:Y738,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D739","v":0},{"$f":"Produktionsanlæg!E739","v":0},{"$f":"Produktionsanlæg!F739","v":0},{"$f":"Produktionsanlæg!G739","v":0},{"$f":"Produktionsanlæg!H739","v":0},{"$f":"Produktionsanlæg!I739","v":0},{"$f":"Produktionsanlæg!J739","v":0},{"$f":"Produktionsanlæg!K739","v":0},{"$f":"Produktionsanlæg!L739","v":0},{"$f":"Produktionsanlæg!M739","v":0},{"$f":"Produktionsanlæg!N739","v":0},{"$f":"Produktionsanlæg!O739","v":0},{"$f":"Produktionsanlæg!P739","v":0},{"$f":"Produktionsanlæg!Q739","v":0},{"$f":"Produktionsanlæg!R739","v":0},{"$f":"Produktionsanlæg!S739","v":0},{"$f":"Produktionsanlæg!T739","v":0},{"$f":"Produktionsanlæg!U739","v":0},{"$f":"Produktionsanlæg!V739","v":0},{"$f":"Produktionsanlæg!W739","v":0},{"$f":"Produktionsanlæg!X739","v":0},{"$f":"Produktionsanlæg!Y739","v":0},{"$f":"IF(COUNTIF(D739:Y739,\"<>0\")<=1,IF(SUM(D739:Y739)=0,0,(IF(SUM(D739:Y739)>0,IF(SUM(D739:Y739)<400,(1.2675*45967*SUM(D739:Y739)^(-0.4664)),(IF(SUM(D739:Y739)<2000,(39128*SUM(D739:Y739)^(-0.37661)),IF(SUM(D739:Y739)<5000,18893*SUM(D739:Y739)^(-0.28083),IF(SUM(D739:Y739)<100000,29680*SUM(D739:Y739)^(-0.24475),1773.1))))*100/115)*SUM(D739:Y739)*(IF(SUM(D710:Y710)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D739:Y739)),$A$73)","v":0},{"$f":"D739*$Z739","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N739*$Z739","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X739*$Z739","v":0},{"$f":"Y739*$Z739","v":0},{"$f":"+SUM(AA739:AV739)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA739","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB739","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC739","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD739","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE739","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF739","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG739","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH739","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI739","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ739","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK739","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL739","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM739","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN739","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO739","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP739","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ739","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR739","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS739","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT739","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU739","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV739","v":0},{"$f":"SUM(D739:Y739)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D740","v":0},{"$f":"Produktionsanlæg!E740","v":0},{"$f":"Produktionsanlæg!F740","v":0},{"$f":"Produktionsanlæg!G740","v":0},{"$f":"Produktionsanlæg!H740","v":0},{"$f":"Produktionsanlæg!I740","v":0},{"$f":"Produktionsanlæg!J740","v":0},{"$f":"Produktionsanlæg!K740","v":0},{"$f":"Produktionsanlæg!L740","v":0},{"$f":"Produktionsanlæg!M740","v":0},{"$f":"Produktionsanlæg!N740","v":0},{"$f":"Produktionsanlæg!O740","v":0},{"$f":"Produktionsanlæg!P740","v":0},{"$f":"Produktionsanlæg!Q740","v":0},{"$f":"Produktionsanlæg!R740","v":0},{"$f":"Produktionsanlæg!S740","v":0},{"$f":"Produktionsanlæg!T740","v":0},{"$f":"Produktionsanlæg!U740","v":0},{"$f":"Produktionsanlæg!V740","v":0},{"$f":"Produktionsanlæg!W740","v":0},{"$f":"Produktionsanlæg!X740","v":0},{"$f":"Produktionsanlæg!Y740","v":0},{"$f":"IF(COUNTIF(D740:Y740,\"<>0\")<=1,IF(SUM(D740:Y740)=0,0,(IF(SUM(D740:Y740)>0,IF(SUM(D740:Y740)<400,(1.2675*45967*SUM(D740:Y740)^(-0.4664)),(IF(SUM(D740:Y740)<2000,(39128*SUM(D740:Y740)^(-0.37661)),IF(SUM(D740:Y740)<5000,18893*SUM(D740:Y740)^(-0.28083),IF(SUM(D740:Y740)<100000,29680*SUM(D740:Y740)^(-0.24475),1773.1))))*100/115)*SUM(D740:Y740)*(IF(SUM(D711:Y711)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D740:Y740)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X740*$Z740","v":0},{"$f":"Y740*$Z740","v":0},{"$f":"+SUM(AA740:AV740)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA740","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB740","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC740","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD740","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE740","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF740","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG740","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH740","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI740","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ740","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK740","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL740","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM740","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN740","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO740","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP740","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ740","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR740","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS740","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT740","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU740","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV740","v":0},{"$f":"SUM(D740:Y740)","v":0}]
["Renseanlæg 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW742,AW745,AW770,AW795)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW743:AW744)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D743","v":0},{"$f":"Produktionsanlæg!E743","v":0},{"$f":"Produktionsanlæg!F743","v":0},{"$f":"Produktionsanlæg!G743","v":0},{"$f":"Produktionsanlæg!H743","v":0},{"$f":"Produktionsanlæg!I743","v":0},{"$f":"Produktionsanlæg!J743","v":0},{"$f":"Produktionsanlæg!K743","v":0},{"$f":"Produktionsanlæg!L743","v":0},{"$f":"Produktionsanlæg!M743","v":0},{"$f":"Produktionsanlæg!N743","v":0},{"$f":"Produktionsanlæg!O743","v":0},{"$f":"Produktionsanlæg!P743","v":0},{"$f":"Produktionsanlæg!Q743","v":0},{"$f":"Produktionsanlæg!R743","v":0},{"$f":"Produktionsanlæg!S743","v":0},{"$f":"Produktionsanlæg!T743","v":0},{"$f":"Produktionsanlæg!U743","v":0},{"$f":"Produktionsanlæg!V743","v":0},{"$f":"Produktionsanlæg!W743","v":0},{"$f":"Produktionsanlæg!X743","v":0},{"$f":"Produktionsanlæg!Y743","v":0},{"$f":"IF(COUNTIF(D743:Y743,\"<>0\")<=1,IF(SUM(D743:Y743)=0,0,(IF(SUM(D743:Y743)>0,IF(SUM(D743:Y743)<400,(1.2675*45967*SUM(D743:Y743)^(-0.4664)),(IF(SUM(D743:Y743)<2000,(39128*SUM(D743:Y743)^(-0.37661)),IF(SUM(D743:Y743)<5000,18893*SUM(D743:Y743)^(-0.28083),IF(SUM(D743:Y743)<100000,29680*SUM(D743:Y743)^(-0.24475),1773.1))))*100/115)*SUM(D743:Y743)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D743:Y743)),$A$73)","v":0},{"$f":"D743*$Z743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA743:AV743)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA743","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB743","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC743","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD743","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE743","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF743","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG743","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH743","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI743","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ743","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK743","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL743","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM743","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN743","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO743","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP743","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ743","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR743","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS743","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT743","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU743","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV743","v":0},{"$f":"SUM(D743:Y743)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D744","v":0},{"$f":"Produktionsanlæg!E744","v":0},{"$f":"Produktionsanlæg!F744","v":0},{"$f":"Produktionsanlæg!G744","v":0},{"$f":"Produktionsanlæg!H744","v":0},{"$f":"Produktionsanlæg!I744","v":0},{"$f":"Produktionsanlæg!J744","v":0},{"$f":"Produktionsanlæg!K744","v":0},{"$f":"Produktionsanlæg!L744","v":0},{"$f":"Produktionsanlæg!M744","v":0},{"$f":"Produktionsanlæg!N744","v":0},{"$f":"Produktionsanlæg!O744","v":0},{"$f":"Produktionsanlæg!P744","v":0},{"$f":"Produktionsanlæg!Q744","v":0},{"$f":"Produktionsanlæg!R744","v":0},{"$f":"Produktionsanlæg!S744","v":0},{"$f":"Produktionsanlæg!T744","v":0},{"$f":"Produktionsanlæg!U744","v":0},{"$f":"Produktionsanlæg!V744","v":0},{"$f":"Produktionsanlæg!W744","v":0},{"$f":"Produktionsanlæg!X744","v":0},{"$f":"Produktionsanlæg!Y744","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D744:Y744,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW746:AW769)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D745:Y745)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D746","v":0},{"$f":"Produktionsanlæg!E746","v":0},{"$f":"Produktionsanlæg!F746","v":0},{"$f":"Produktionsanlæg!G746","v":0},{"$f":"Produktionsanlæg!H746","v":0},{"$f":"Produktionsanlæg!I746","v":0},{"$f":"Produktionsanlæg!J746","v":0},{"$f":"Produktionsanlæg!K746","v":0},{"$f":"Produktionsanlæg!L746","v":0},{"$f":"Produktionsanlæg!M746","v":0},{"$f":"Produktionsanlæg!N746","v":0},{"$f":"Produktionsanlæg!O746","v":0},{"$f":"Produktionsanlæg!P746","v":0},{"$f":"Produktionsanlæg!Q746","v":0},{"$f":"Produktionsanlæg!R746","v":0},{"$f":"Produktionsanlæg!S746","v":0},{"$f":"Produktionsanlæg!T746","v":0},{"$f":"Produktionsanlæg!U746","v":0},{"$f":"Produktionsanlæg!V746","v":0},{"$f":"Produktionsanlæg!W746","v":0},{"$f":"Produktionsanlæg!X746","v":0},{"$f":"Produktionsanlæg!Y746","v":0},{"$f":"IF(COUNTIF(D746:Y746,\"<>0\")<=1,IF(SUM(D746:Y746)=0,0,(IF(SUM(D746:Y746)>0,IF(SUM(D746:Y746)<400,(1.2675*45967*SUM(D746:Y746)^(-0.4664)),(IF(SUM(D746:Y746)<2000,(39128*SUM(D746:Y746)^(-0.37661)),IF(SUM(D746:Y746)<5000,18893*SUM(D746:Y746)^(-0.28083),IF(SUM(D746:Y746)<100000,29680*SUM(D746:Y746)^(-0.24475),1773.1))))*100/115)*SUM(D746:Y746)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D746:Y746)),$A$73)","v":0},{"$f":"D746*$Z746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA746:AV746)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA746","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB746","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC746","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD746","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE746","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF746","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG746","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH746","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI746","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ746","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK746","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL746","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM746","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN746","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO746","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP746","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ746","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR746","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS746","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT746","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU746","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV746","v":0},{"$f":"SUM(D746:Y746)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D747","v":0},{"$f":"Produktionsanlæg!E747","v":0},{"$f":"Produktionsanlæg!F747","v":0},{"$f":"Produktionsanlæg!G747","v":0},{"$f":"Produktionsanlæg!H747","v":0},{"$f":"Produktionsanlæg!I747","v":0},{"$f":"Produktionsanlæg!J747","v":0},{"$f":"Produktionsanlæg!K747","v":0},{"$f":"Produktionsanlæg!L747","v":0},{"$f":"Produktionsanlæg!M747","v":0},{"$f":"Produktionsanlæg!N747","v":0},{"$f":"Produktionsanlæg!O747","v":0},{"$f":"Produktionsanlæg!P747","v":0},{"$f":"Produktionsanlæg!Q747","v":0},{"$f":"Produktionsanlæg!R747","v":0},{"$f":"Produktionsanlæg!S747","v":0},{"$f":"Produktionsanlæg!T747","v":0},{"$f":"Produktionsanlæg!U747","v":0},{"$f":"Produktionsanlæg!V747","v":0},{"$f":"Produktionsanlæg!W747","v":0},{"$f":"Produktionsanlæg!X747","v":0},{"$f":"Produktionsanlæg!Y747","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D747:Y747,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D748","v":0},{"$f":"Produktionsanlæg!E748","v":0},{"$f":"Produktionsanlæg!F748","v":0},{"$f":"Produktionsanlæg!G748","v":0},{"$f":"Produktionsanlæg!H748","v":0},{"$f":"Produktionsanlæg!I748","v":0},{"$f":"Produktionsanlæg!J748","v":0},{"$f":"Produktionsanlæg!K748","v":0},{"$f":"Produktionsanlæg!L748","v":0},{"$f":"Produktionsanlæg!M748","v":0},{"$f":"Produktionsanlæg!N748","v":0},{"$f":"Produktionsanlæg!O748","v":0},{"$f":"Produktionsanlæg!P748","v":0},{"$f":"Produktionsanlæg!Q748","v":0},{"$f":"Produktionsanlæg!R748","v":0},{"$f":"Produktionsanlæg!S748","v":0},{"$f":"Produktionsanlæg!T748","v":0},{"$f":"Produktionsanlæg!U748","v":0},{"$f":"Produktionsanlæg!V748","v":0},{"$f":"Produktionsanlæg!W748","v":0},{"$f":"Produktionsanlæg!X748","v":0},{"$f":"Produktionsanlæg!Y748","v":0},{"$f":"IF(COUNTIF(D748:Y748,\"<>0\")<=1,IF(SUM(D748:Y748)=0,0,(IF(SUM(D748:Y748)>0,IF(SUM(D748:Y748)<400,(1.2675*45967*SUM(D748:Y748)^(-0.4664)),(IF(SUM(D748:Y748)<2000,(39128*SUM(D748:Y748)^(-0.37661)),IF(SUM(D748:Y748)<5000,18893*SUM(D748:Y748)^(-0.28083),IF(SUM(D748:Y748)<100000,29680*SUM(D748:Y748)^(-0.24475),1773.1))))*100/115)*SUM(D748:Y748)*0.061,0)*1.15*1.06*0.43)/SUM(D748:Y748)),$A$73)","v":0},{"$f":"D748*$Z748","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N748*$Z748","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X748*$Z748","v":0},0,{"$f":"+SUM(AA748:AV748)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA748","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB748","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC748","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD748","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE748","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF748","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG748","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH748","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI748","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ748","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK748","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL748","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM748","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN748","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO748","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP748","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ748","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR748","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS748","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT748","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU748","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV748","v":0},{"$f":"SUM(D748:Y748)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D749","v":0},{"$f":"Produktionsanlæg!E749","v":0},{"$f":"Produktionsanlæg!F749","v":0},{"$f":"Produktionsanlæg!G749","v":0},{"$f":"Produktionsanlæg!H749","v":0},{"$f":"Produktionsanlæg!I749","v":0},{"$f":"Produktionsanlæg!J749","v":0},{"$f":"Produktionsanlæg!K749","v":0},{"$f":"Produktionsanlæg!L749","v":0},{"$f":"Produktionsanlæg!M749","v":0},{"$f":"Produktionsanlæg!N749","v":0},{"$f":"Produktionsanlæg!O749","v":0},{"$f":"Produktionsanlæg!P749","v":0},{"$f":"Produktionsanlæg!Q749","v":0},{"$f":"Produktionsanlæg!R749","v":0},{"$f":"Produktionsanlæg!S749","v":0},{"$f":"Produktionsanlæg!T749","v":0},{"$f":"Produktionsanlæg!U749","v":0},{"$f":"Produktionsanlæg!V749","v":0},{"$f":"Produktionsanlæg!W749","v":0},{"$f":"Produktionsanlæg!X749","v":0},{"$f":"Produktionsanlæg!Y749","v":0},{"$f":"IF(COUNTIF(D749:Y749,\"<>0\")<=1,IF(SUM(D749:Y749)=0,0,(IF(SUM(D749:Y749)>0,IF(SUM(D749:Y749)<400,(1.2675*45967*SUM(D749:Y749)^(-0.4664)),(IF(SUM(D749:Y749)<2000,(39128*SUM(D749:Y749)^(-0.37661)),IF(SUM(D749:Y749)<5000,18893*SUM(D749:Y749)^(-0.28083),IF(SUM(D749:Y749)<100000,29680*SUM(D749:Y749)^(-0.24475),1773.1))))*100/115)*SUM(D749:Y749)*0.061,0)*1.15*1.06*0.02)/SUM(D749:Y749)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA749:AV749)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA749","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB749","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC749","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD749","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE749","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF749","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG749","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH749","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI749","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ749","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK749","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL749","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM749","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN749","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO749","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP749","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ749","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR749","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS749","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT749","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU749","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV749","v":0},{"$f":"SUM(D749:Y749)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D750","v":0},{"$f":"Produktionsanlæg!E750","v":0},{"$f":"Produktionsanlæg!F750","v":0},{"$f":"Produktionsanlæg!G750","v":0},{"$f":"Produktionsanlæg!H750","v":0},{"$f":"Produktionsanlæg!I750","v":0},{"$f":"Produktionsanlæg!J750","v":0},{"$f":"Produktionsanlæg!K750","v":0},{"$f":"Produktionsanlæg!L750","v":0},{"$f":"Produktionsanlæg!M750","v":0},{"$f":"Produktionsanlæg!N750","v":0},{"$f":"Produktionsanlæg!O750","v":0},{"$f":"Produktionsanlæg!P750","v":0},{"$f":"Produktionsanlæg!Q750","v":0},{"$f":"Produktionsanlæg!R750","v":0},{"$f":"Produktionsanlæg!S750","v":0},{"$f":"Produktionsanlæg!T750","v":0},{"$f":"Produktionsanlæg!U750","v":0},{"$f":"Produktionsanlæg!V750","v":0},{"$f":"Produktionsanlæg!W750","v":0},{"$f":"Produktionsanlæg!X750","v":0},{"$f":"Produktionsanlæg!Y750","v":0},{"$f":"IF(COUNTIF(D750:Y750,\"<>0\")<=1,IF(SUM(D750:Y750)=0,0,(IF(SUM(D750:Y750)>0,IF(SUM(D750:Y750)<400,(1.2675*45967*SUM(D750:Y750)^(-0.4664)),(IF(SUM(D750:Y750)<2000,(39128*SUM(D750:Y750)^(-0.37661)),IF(SUM(D750:Y750)<5000,18893*SUM(D750:Y750)^(-0.28083),IF(SUM(D750:Y750)<100000,29680*SUM(D750:Y750)^(-0.24475),1773.1))))*100/115)*SUM(D750:Y750)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D750:Y750)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA750:AV750)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA750","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB750","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC750","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD750","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE750","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF750","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG750","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH750","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI750","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ750","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK750","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL750","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM750","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN750","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO750","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP750","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ750","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR750","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS750","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT750","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU750","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV750","v":0},{"$f":"SUM(D750:Y750)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D751","v":0},{"$f":"Produktionsanlæg!E751","v":0},{"$f":"Produktionsanlæg!F751","v":0},{"$f":"Produktionsanlæg!G751","v":0},{"$f":"Produktionsanlæg!H751","v":0},{"$f":"Produktionsanlæg!I751","v":0},{"$f":"Produktionsanlæg!J751","v":0},{"$f":"Produktionsanlæg!K751","v":0},{"$f":"Produktionsanlæg!L751","v":0},{"$f":"Produktionsanlæg!M751","v":0},{"$f":"Produktionsanlæg!N751","v":0},{"$f":"Produktionsanlæg!O751","v":0},{"$f":"Produktionsanlæg!P751","v":0},{"$f":"Produktionsanlæg!Q751","v":0},{"$f":"Produktionsanlæg!R751","v":0},{"$f":"Produktionsanlæg!S751","v":0},{"$f":"Produktionsanlæg!T751","v":0},{"$f":"Produktionsanlæg!U751","v":0},{"$f":"Produktionsanlæg!V751","v":0},{"$f":"Produktionsanlæg!W751","v":0},{"$f":"Produktionsanlæg!X751","v":0},{"$f":"Produktionsanlæg!Y751","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D751:Y751,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D752","v":0},{"$f":"Produktionsanlæg!E752","v":0},{"$f":"Produktionsanlæg!F752","v":0},{"$f":"Produktionsanlæg!G752","v":0},{"$f":"Produktionsanlæg!H752","v":0},{"$f":"Produktionsanlæg!I752","v":0},{"$f":"Produktionsanlæg!J752","v":0},{"$f":"Produktionsanlæg!K752","v":0},{"$f":"Produktionsanlæg!L752","v":0},{"$f":"Produktionsanlæg!M752","v":0},{"$f":"Produktionsanlæg!N752","v":0},{"$f":"Produktionsanlæg!O752","v":0},{"$f":"Produktionsanlæg!P752","v":0},{"$f":"Produktionsanlæg!Q752","v":0},{"$f":"Produktionsanlæg!R752","v":0},{"$f":"Produktionsanlæg!S752","v":0},{"$f":"Produktionsanlæg!T752","v":0},{"$f":"Produktionsanlæg!U752","v":0},{"$f":"Produktionsanlæg!V752","v":0},{"$f":"Produktionsanlæg!W752","v":0},{"$f":"Produktionsanlæg!X752","v":0},{"$f":"Produktionsanlæg!Y752","v":0},{"$f":"IF(COUNTIF(D752:Y752,\"<>0\")<=1,IF(SUM(D752:Y752)=0,0,(IF(SUM(D752:Y752)>0,IF(SUM(D752:Y752)<400,(1.2675*45967*SUM(D752:Y752)^(-0.4664)),(IF(SUM(D752:Y752)<2000,(39128*SUM(D752:Y752)^(-0.37661)),IF(SUM(D752:Y752)<5000,18893*SUM(D752:Y752)^(-0.28083),IF(SUM(D752:Y752)<100000,29680*SUM(D752:Y752)^(-0.24475),1773.1))))*100/115)*SUM(D752:Y752)*0.0173,0)*1.15*1.06*0.43)/SUM(D752:Y752)),$A$73)","v":0},{"$f":"D752*$Z752","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N752*$Z752","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X752*$Z752","v":0},0,{"$f":"+SUM(AA752:AV752)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA752","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB752","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC752","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD752","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE752","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF752","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG752","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH752","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI752","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ752","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK752","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL752","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM752","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN752","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO752","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP752","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ752","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR752","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS752","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT752","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU752","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV752","v":0},{"$f":"SUM(D752:Y752)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D753","v":0},{"$f":"Produktionsanlæg!E753","v":0},{"$f":"Produktionsanlæg!F753","v":0},{"$f":"Produktionsanlæg!G753","v":0},{"$f":"Produktionsanlæg!H753","v":0},{"$f":"Produktionsanlæg!I753","v":0},{"$f":"Produktionsanlæg!J753","v":0},{"$f":"Produktionsanlæg!K753","v":0},{"$f":"Produktionsanlæg!L753","v":0},{"$f":"Produktionsanlæg!M753","v":0},{"$f":"Produktionsanlæg!N753","v":0},{"$f":"Produktionsanlæg!O753","v":0},{"$f":"Produktionsanlæg!P753","v":0},{"$f":"Produktionsanlæg!Q753","v":0},{"$f":"Produktionsanlæg!R753","v":0},{"$f":"Produktionsanlæg!S753","v":0},{"$f":"Produktionsanlæg!T753","v":0},{"$f":"Produktionsanlæg!U753","v":0},{"$f":"Produktionsanlæg!V753","v":0},{"$f":"Produktionsanlæg!W753","v":0},{"$f":"Produktionsanlæg!X753","v":0},{"$f":"Produktionsanlæg!Y753","v":0},{"$f":"IF(COUNTIF(D753:Y753,\"<>0\")<=1,IF(SUM(D753:Y753)=0,0,(IF(SUM(D753:Y753)>0,IF(SUM(D753:Y753)<400,(1.2675*45967*SUM(D753:Y753)^(-0.4664)),(IF(SUM(D753:Y753)<2000,(39128*SUM(D753:Y753)^(-0.37661)),IF(SUM(D753:Y753)<5000,18893*SUM(D753:Y753)^(-0.28083),IF(SUM(D753:Y753)<100000,29680*SUM(D753:Y753)^(-0.24475),1773.1))))*100/115)*SUM(D753:Y753)*0.0173,0)*1.15*1.06*0.02)/SUM(D753:Y753)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA753:AV753)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA753","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB753","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC753","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD753","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE753","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF753","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG753","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH753","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI753","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ753","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK753","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL753","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM753","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN753","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO753","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP753","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ753","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR753","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS753","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT753","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU753","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV753","v":0},{"$f":"SUM(D753:Y753)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D754","v":0},{"$f":"Produktionsanlæg!E754","v":0},{"$f":"Produktionsanlæg!F754","v":0},{"$f":"Produktionsanlæg!G754","v":0},{"$f":"Produktionsanlæg!H754","v":0},{"$f":"Produktionsanlæg!I754","v":0},{"$f":"Produktionsanlæg!J754","v":0},{"$f":"Produktionsanlæg!K754","v":0},{"$f":"Produktionsanlæg!L754","v":0},{"$f":"Produktionsanlæg!M754","v":0},{"$f":"Produktionsanlæg!N754","v":0},{"$f":"Produktionsanlæg!O754","v":0},{"$f":"Produktionsanlæg!P754","v":0},{"$f":"Produktionsanlæg!Q754","v":0},{"$f":"Produktionsanlæg!R754","v":0},{"$f":"Produktionsanlæg!S754","v":0},{"$f":"Produktionsanlæg!T754","v":0},{"$f":"Produktionsanlæg!U754","v":0},{"$f":"Produktionsanlæg!V754","v":0},{"$f":"Produktionsanlæg!W754","v":0},{"$f":"Produktionsanlæg!X754","v":0},{"$f":"Produktionsanlæg!Y754","v":0},{"$f":"IF(COUNTIF(D754:Y754,\"<>0\")<=1,IF(SUM(D754:Y754)=0,0,(IF(SUM(D754:Y754)>0,IF(SUM(D754:Y754)<400,(1.2675*45967*SUM(D754:Y754)^(-0.4664)),(IF(SUM(D754:Y754)<2000,(39128*SUM(D754:Y754)^(-0.37661)),IF(SUM(D754:Y754)<5000,18893*SUM(D754:Y754)^(-0.28083),IF(SUM(D754:Y754)<100000,29680*SUM(D754:Y754)^(-0.24475),1773.1))))*100/115)*SUM(D754:Y754)*(IF(SUM(D754:Y754)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D754:Y754)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA754:AV754)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA754","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB754","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC754","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD754","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE754","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF754","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG754","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH754","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI754","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ754","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK754","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL754","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM754","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN754","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO754","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP754","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ754","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR754","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS754","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT754","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU754","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV754","v":0},{"$f":"SUM(D754:Y754)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D755","v":0},{"$f":"Produktionsanlæg!E755","v":0},{"$f":"Produktionsanlæg!F755","v":0},{"$f":"Produktionsanlæg!G755","v":0},{"$f":"Produktionsanlæg!H755","v":0},{"$f":"Produktionsanlæg!I755","v":0},{"$f":"Produktionsanlæg!J755","v":0},{"$f":"Produktionsanlæg!K755","v":0},{"$f":"Produktionsanlæg!L755","v":0},{"$f":"Produktionsanlæg!M755","v":0},{"$f":"Produktionsanlæg!N755","v":0},{"$f":"Produktionsanlæg!O755","v":0},{"$f":"Produktionsanlæg!P755","v":0},{"$f":"Produktionsanlæg!Q755","v":0},{"$f":"Produktionsanlæg!R755","v":0},{"$f":"Produktionsanlæg!S755","v":0},{"$f":"Produktionsanlæg!T755","v":0},{"$f":"Produktionsanlæg!U755","v":0},{"$f":"Produktionsanlæg!V755","v":0},{"$f":"Produktionsanlæg!W755","v":0},{"$f":"Produktionsanlæg!X755","v":0},{"$f":"Produktionsanlæg!Y755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D755:Y755,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D756","v":0},{"$f":"Produktionsanlæg!E756","v":0},{"$f":"Produktionsanlæg!F756","v":0},{"$f":"Produktionsanlæg!G756","v":0},{"$f":"Produktionsanlæg!H756","v":0},{"$f":"Produktionsanlæg!I756","v":0},{"$f":"Produktionsanlæg!J756","v":0},{"$f":"Produktionsanlæg!K756","v":0},{"$f":"Produktionsanlæg!L756","v":0},{"$f":"Produktionsanlæg!M756","v":0},{"$f":"Produktionsanlæg!N756","v":0},{"$f":"Produktionsanlæg!O756","v":0},{"$f":"Produktionsanlæg!P756","v":0},{"$f":"Produktionsanlæg!Q756","v":0},{"$f":"Produktionsanlæg!R756","v":0},{"$f":"Produktionsanlæg!S756","v":0},{"$f":"Produktionsanlæg!T756","v":0},{"$f":"Produktionsanlæg!U756","v":0},{"$f":"Produktionsanlæg!V756","v":0},{"$f":"Produktionsanlæg!W756","v":0},{"$f":"Produktionsanlæg!X756","v":0},{"$f":"Produktionsanlæg!Y756","v":0},{"$f":"IF(COUNTIF(D756:Y756,\"<>0\")<=1,IF(SUM(D756:Y756)=0,0,(IF(SUM(D756:Y756)>0,IF(SUM(D756:Y756)<400,(1.2675*45967*SUM(D756:Y756)^(-0.4664)),(IF(SUM(D756:Y756)<2000,(39128*SUM(D756:Y756)^(-0.37661)),IF(SUM(D756:Y756)<5000,18893*SUM(D756:Y756)^(-0.28083),IF(SUM(D756:Y756)<100000,29680*SUM(D756:Y756)^(-0.24475),1773.1))))*100/115)*SUM(D756:Y756)*(IF(SUM(D756:Y756)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D756:Y756)),$A$73)","v":0},{"$f":"D756*$Z756","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N756*$Z756","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X756*$Z756","v":0},0,{"$f":"+SUM(AA756:AV756)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA756","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB756","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC756","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD756","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE756","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF756","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG756","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH756","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI756","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ756","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK756","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL756","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM756","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN756","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO756","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP756","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ756","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR756","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS756","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT756","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU756","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV756","v":0},{"$f":"SUM(D756:Y756)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D757","v":0},{"$f":"Produktionsanlæg!E757","v":0},{"$f":"Produktionsanlæg!F757","v":0},{"$f":"Produktionsanlæg!G757","v":0},{"$f":"Produktionsanlæg!H757","v":0},{"$f":"Produktionsanlæg!I757","v":0},{"$f":"Produktionsanlæg!J757","v":0},{"$f":"Produktionsanlæg!K757","v":0},{"$f":"Produktionsanlæg!L757","v":0},{"$f":"Produktionsanlæg!M757","v":0},{"$f":"Produktionsanlæg!N757","v":0},{"$f":"Produktionsanlæg!O757","v":0},{"$f":"Produktionsanlæg!P757","v":0},{"$f":"Produktionsanlæg!Q757","v":0},{"$f":"Produktionsanlæg!R757","v":0},{"$f":"Produktionsanlæg!S757","v":0},{"$f":"Produktionsanlæg!T757","v":0},{"$f":"Produktionsanlæg!U757","v":0},{"$f":"Produktionsanlæg!V757","v":0},{"$f":"Produktionsanlæg!W757","v":0},{"$f":"Produktionsanlæg!X757","v":0},{"$f":"Produktionsanlæg!Y757","v":0},{"$f":"IF(COUNTIF(D757:Y757,\"<>0\")<=1,IF(SUM(D757:Y757)=0,0,(IF(SUM(D757:Y757)>0,IF(SUM(D757:Y757)<400,(1.2675*45967*SUM(D757:Y757)^(-0.4664)),(IF(SUM(D757:Y757)<2000,(39128*SUM(D757:Y757)^(-0.37661)),IF(SUM(D757:Y757)<5000,18893*SUM(D757:Y757)^(-0.28083),IF(SUM(D757:Y757)<100000,29680*SUM(D757:Y757)^(-0.24475),1773.1))))*100/115)*SUM(D757:Y757)*(IF(SUM(D757:Y757)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D757:Y757)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA757:AV757)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA757","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB757","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC757","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD757","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE757","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF757","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG757","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH757","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI757","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ757","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK757","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL757","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM757","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN757","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO757","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP757","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ757","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR757","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS757","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT757","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU757","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV757","v":0},{"$f":"SUM(D757:Y757)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D758","v":0},{"$f":"Produktionsanlæg!E758","v":0},{"$f":"Produktionsanlæg!F758","v":0},{"$f":"Produktionsanlæg!G758","v":0},{"$f":"Produktionsanlæg!H758","v":0},{"$f":"Produktionsanlæg!I758","v":0},{"$f":"Produktionsanlæg!J758","v":0},{"$f":"Produktionsanlæg!K758","v":0},{"$f":"Produktionsanlæg!L758","v":0},{"$f":"Produktionsanlæg!M758","v":0},{"$f":"Produktionsanlæg!N758","v":0},{"$f":"Produktionsanlæg!O758","v":0},{"$f":"Produktionsanlæg!P758","v":0},{"$f":"Produktionsanlæg!Q758","v":0},{"$f":"Produktionsanlæg!R758","v":0},{"$f":"Produktionsanlæg!S758","v":0},{"$f":"Produktionsanlæg!T758","v":0},{"$f":"Produktionsanlæg!U758","v":0},{"$f":"Produktionsanlæg!V758","v":0},{"$f":"Produktionsanlæg!W758","v":0},{"$f":"Produktionsanlæg!X758","v":0},{"$f":"Produktionsanlæg!Y758","v":0},{"$f":"IF(COUNTIF(D758:Y758,\"<>0\")<=1,IF(SUM(D758:Y758)=0,0,(IF(SUM(D758:Y758)>0,IF(SUM(D758:Y758)<400,(1.2675*45967*SUM(D758:Y758)^(-0.4664)),(IF(SUM(D758:Y758)<2000,(39128*SUM(D758:Y758)^(-0.37661)),IF(SUM(D758:Y758)<5000,18893*SUM(D758:Y758)^(-0.28083),IF(SUM(D758:Y758)<100000,29680*SUM(D758:Y758)^(-0.24475),1773.1))))*100/115)*SUM(D758:Y758)*(IF(SUM(D754:Y754)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D758:Y758)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA758:AV758)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA758","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB758","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC758","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD758","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE758","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF758","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG758","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH758","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI758","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ758","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK758","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL758","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM758","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN758","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO758","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP758","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ758","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR758","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS758","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT758","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU758","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV758","v":0},{"$f":"SUM(D758:Y758)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D759","v":0},{"$f":"Produktionsanlæg!E759","v":0},{"$f":"Produktionsanlæg!F759","v":0},{"$f":"Produktionsanlæg!G759","v":0},{"$f":"Produktionsanlæg!H759","v":0},{"$f":"Produktionsanlæg!I759","v":0},{"$f":"Produktionsanlæg!J759","v":0},{"$f":"Produktionsanlæg!K759","v":0},{"$f":"Produktionsanlæg!L759","v":0},{"$f":"Produktionsanlæg!M759","v":0},{"$f":"Produktionsanlæg!N759","v":0},{"$f":"Produktionsanlæg!O759","v":0},{"$f":"Produktionsanlæg!P759","v":0},{"$f":"Produktionsanlæg!Q759","v":0},{"$f":"Produktionsanlæg!R759","v":0},{"$f":"Produktionsanlæg!S759","v":0},{"$f":"Produktionsanlæg!T759","v":0},{"$f":"Produktionsanlæg!U759","v":0},{"$f":"Produktionsanlæg!V759","v":0},{"$f":"Produktionsanlæg!W759","v":0},{"$f":"Produktionsanlæg!X759","v":0},{"$f":"Produktionsanlæg!Y759","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D759:Y759,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D760","v":0},{"$f":"Produktionsanlæg!E760","v":0},{"$f":"Produktionsanlæg!F760","v":0},{"$f":"Produktionsanlæg!G760","v":0},{"$f":"Produktionsanlæg!H760","v":0},{"$f":"Produktionsanlæg!I760","v":0},{"$f":"Produktionsanlæg!J760","v":0},{"$f":"Produktionsanlæg!K760","v":0},{"$f":"Produktionsanlæg!L760","v":0},{"$f":"Produktionsanlæg!M760","v":0},{"$f":"Produktionsanlæg!N760","v":0},{"$f":"Produktionsanlæg!O760","v":0},{"$f":"Produktionsanlæg!P760","v":0},{"$f":"Produktionsanlæg!Q760","v":0},{"$f":"Produktionsanlæg!R760","v":0},{"$f":"Produktionsanlæg!S760","v":0},{"$f":"Produktionsanlæg!T760","v":0},{"$f":"Produktionsanlæg!U760","v":0},{"$f":"Produktionsanlæg!V760","v":0},{"$f":"Produktionsanlæg!W760","v":0},{"$f":"Produktionsanlæg!X760","v":0},{"$f":"Produktionsanlæg!Y760","v":0},{"$f":"IF(COUNTIF(D760:Y760,\"<>0\")<=1,IF(SUM(D760:Y760)=0,0,(IF(SUM(D760:Y760)>0,IF(SUM(D760:Y760)<400,(1.2675*45967*SUM(D760:Y760)^(-0.4664)),(IF(SUM(D760:Y760)<2000,(39128*SUM(D760:Y760)^(-0.37661)),IF(SUM(D760:Y760)<5000,18893*SUM(D760:Y760)^(-0.28083),IF(SUM(D760:Y760)<100000,29680*SUM(D760:Y760)^(-0.24475),1773.1))))*100/115)*SUM(D760:Y760)*(IF(SUM(D756:Y756)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D760:Y760)),$A$73)","v":0},{"$f":"D760*$Z760","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N760*$Z760","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X760*$Z760","v":0},0,{"$f":"+SUM(AA760:AV760)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA760","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB760","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC760","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD760","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE760","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF760","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG760","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH760","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI760","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ760","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK760","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL760","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM760","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN760","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO760","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP760","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ760","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR760","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS760","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT760","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU760","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV760","v":0},{"$f":"SUM(D760:Y760)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D761","v":0},{"$f":"Produktionsanlæg!E761","v":0},{"$f":"Produktionsanlæg!F761","v":0},{"$f":"Produktionsanlæg!G761","v":0},{"$f":"Produktionsanlæg!H761","v":0},{"$f":"Produktionsanlæg!I761","v":0},{"$f":"Produktionsanlæg!J761","v":0},{"$f":"Produktionsanlæg!K761","v":0},{"$f":"Produktionsanlæg!L761","v":0},{"$f":"Produktionsanlæg!M761","v":0},{"$f":"Produktionsanlæg!N761","v":0},{"$f":"Produktionsanlæg!O761","v":0},{"$f":"Produktionsanlæg!P761","v":0},{"$f":"Produktionsanlæg!Q761","v":0},{"$f":"Produktionsanlæg!R761","v":0},{"$f":"Produktionsanlæg!S761","v":0},{"$f":"Produktionsanlæg!T761","v":0},{"$f":"Produktionsanlæg!U761","v":0},{"$f":"Produktionsanlæg!V761","v":0},{"$f":"Produktionsanlæg!W761","v":0},{"$f":"Produktionsanlæg!X761","v":0},{"$f":"Produktionsanlæg!Y761","v":0},{"$f":"IF(COUNTIF(D761:Y761,\"<>0\")<=1,IF(SUM(D761:Y761)=0,0,(IF(SUM(D761:Y761)>0,IF(SUM(D761:Y761)<400,(1.2675*45967*SUM(D761:Y761)^(-0.4664)),(IF(SUM(D761:Y761)<2000,(39128*SUM(D761:Y761)^(-0.37661)),IF(SUM(D761:Y761)<5000,18893*SUM(D761:Y761)^(-0.28083),IF(SUM(D761:Y761)<100000,29680*SUM(D761:Y761)^(-0.24475),1773.1))))*100/115)*SUM(D761:Y761)*(IF(SUM(D757:Y757)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D761:Y761)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA761:AV761)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA761","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB761","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC761","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD761","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE761","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF761","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG761","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH761","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI761","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ761","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK761","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL761","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM761","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN761","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO761","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP761","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ761","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR761","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS761","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT761","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU761","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV761","v":0},{"$f":"SUM(D761:Y761)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D762","v":0},{"$f":"Produktionsanlæg!E762","v":0},{"$f":"Produktionsanlæg!F762","v":0},{"$f":"Produktionsanlæg!G762","v":0},{"$f":"Produktionsanlæg!H762","v":0},{"$f":"Produktionsanlæg!I762","v":0},{"$f":"Produktionsanlæg!J762","v":0},{"$f":"Produktionsanlæg!K762","v":0},{"$f":"Produktionsanlæg!L762","v":0},{"$f":"Produktionsanlæg!M762","v":0},{"$f":"Produktionsanlæg!N762","v":0},{"$f":"Produktionsanlæg!O762","v":0},{"$f":"Produktionsanlæg!P762","v":0},{"$f":"Produktionsanlæg!Q762","v":0},{"$f":"Produktionsanlæg!R762","v":0},{"$f":"Produktionsanlæg!S762","v":0},{"$f":"Produktionsanlæg!T762","v":0},{"$f":"Produktionsanlæg!U762","v":0},{"$f":"Produktionsanlæg!V762","v":0},{"$f":"Produktionsanlæg!W762","v":0},{"$f":"Produktionsanlæg!X762","v":0},{"$f":"Produktionsanlæg!Y762","v":0},{"$f":"IF(COUNTIF(D762:Y762,\"<>0\")<=1,IF(SUM(D762:Y762)=0,0,(IF(SUM(D762:Y762)>0,IF(SUM(D762:Y762)<400,(1.2675*45967*SUM(D762:Y762)^(-0.4664)),(IF(SUM(D762:Y762)<2000,(39128*SUM(D762:Y762)^(-0.37661)),IF(SUM(D762:Y762)<5000,18893*SUM(D762:Y762)^(-0.28083),IF(SUM(D762:Y762)<100000,29680*SUM(D762:Y762)^(-0.24475),1773.1))))*100/115)*SUM(D762:Y762)*(IF(SUM(D754:Y754)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D762:Y762)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA762:AV762)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA762","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB762","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC762","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD762","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE762","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF762","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG762","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH762","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI762","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ762","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK762","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL762","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM762","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN762","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO762","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP762","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ762","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR762","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS762","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT762","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU762","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV762","v":0},{"$f":"SUM(D762:Y762)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D763","v":0},{"$f":"Produktionsanlæg!E763","v":0},{"$f":"Produktionsanlæg!F763","v":0},{"$f":"Produktionsanlæg!G763","v":0},{"$f":"Produktionsanlæg!H763","v":0},{"$f":"Produktionsanlæg!I763","v":0},{"$f":"Produktionsanlæg!J763","v":0},{"$f":"Produktionsanlæg!K763","v":0},{"$f":"Produktionsanlæg!L763","v":0},{"$f":"Produktionsanlæg!M763","v":0},{"$f":"Produktionsanlæg!N763","v":0},{"$f":"Produktionsanlæg!O763","v":0},{"$f":"Produktionsanlæg!P763","v":0},{"$f":"Produktionsanlæg!Q763","v":0},{"$f":"Produktionsanlæg!R763","v":0},{"$f":"Produktionsanlæg!S763","v":0},{"$f":"Produktionsanlæg!T763","v":0},{"$f":"Produktionsanlæg!U763","v":0},{"$f":"Produktionsanlæg!V763","v":0},{"$f":"Produktionsanlæg!W763","v":0},{"$f":"Produktionsanlæg!X763","v":0},{"$f":"Produktionsanlæg!Y763","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D763:Y763,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D764","v":0},{"$f":"Produktionsanlæg!E764","v":0},{"$f":"Produktionsanlæg!F764","v":0},{"$f":"Produktionsanlæg!G764","v":0},{"$f":"Produktionsanlæg!H764","v":0},{"$f":"Produktionsanlæg!I764","v":0},{"$f":"Produktionsanlæg!J764","v":0},{"$f":"Produktionsanlæg!K764","v":0},{"$f":"Produktionsanlæg!L764","v":0},{"$f":"Produktionsanlæg!M764","v":0},{"$f":"Produktionsanlæg!N764","v":0},{"$f":"Produktionsanlæg!O764","v":0},{"$f":"Produktionsanlæg!P764","v":0},{"$f":"Produktionsanlæg!Q764","v":0},{"$f":"Produktionsanlæg!R764","v":0},{"$f":"Produktionsanlæg!S764","v":0},{"$f":"Produktionsanlæg!T764","v":0},{"$f":"Produktionsanlæg!U764","v":0},{"$f":"Produktionsanlæg!V764","v":0},{"$f":"Produktionsanlæg!W764","v":0},{"$f":"Produktionsanlæg!X764","v":0},{"$f":"Produktionsanlæg!Y764","v":0},{"$f":"IF(COUNTIF(D764:Y764,\"<>0\")<=1,IF(SUM(D764:Y764)=0,0,(IF(SUM(D764:Y764)>0,IF(SUM(D764:Y764)<400,(1.2675*45967*SUM(D764:Y764)^(-0.4664)),(IF(SUM(D764:Y764)<2000,(39128*SUM(D764:Y764)^(-0.37661)),IF(SUM(D764:Y764)<5000,18893*SUM(D764:Y764)^(-0.28083),IF(SUM(D764:Y764)<100000,29680*SUM(D764:Y764)^(-0.24475),1773.1))))*100/115)*SUM(D764:Y764)*(IF(SUM(D756:Y756)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D764:Y764)),$A$73)","v":0},{"$f":"D764*$Z764","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N764*$Z764","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X764*$Z764","v":0},0,{"$f":"+SUM(AA764:AV764)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA764","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB764","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC764","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD764","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE764","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF764","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG764","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH764","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI764","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ764","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK764","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL764","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM764","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN764","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO764","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP764","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ764","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR764","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS764","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT764","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU764","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV764","v":0},{"$f":"SUM(D764:Y764)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D765","v":0},{"$f":"Produktionsanlæg!E765","v":0},{"$f":"Produktionsanlæg!F765","v":0},{"$f":"Produktionsanlæg!G765","v":0},{"$f":"Produktionsanlæg!H765","v":0},{"$f":"Produktionsanlæg!I765","v":0},{"$f":"Produktionsanlæg!J765","v":0},{"$f":"Produktionsanlæg!K765","v":0},{"$f":"Produktionsanlæg!L765","v":0},{"$f":"Produktionsanlæg!M765","v":0},{"$f":"Produktionsanlæg!N765","v":0},{"$f":"Produktionsanlæg!O765","v":0},{"$f":"Produktionsanlæg!P765","v":0},{"$f":"Produktionsanlæg!Q765","v":0},{"$f":"Produktionsanlæg!R765","v":0},{"$f":"Produktionsanlæg!S765","v":0},{"$f":"Produktionsanlæg!T765","v":0},{"$f":"Produktionsanlæg!U765","v":0},{"$f":"Produktionsanlæg!V765","v":0},{"$f":"Produktionsanlæg!W765","v":0},{"$f":"Produktionsanlæg!X765","v":0},{"$f":"Produktionsanlæg!Y765","v":0},{"$f":"IF(COUNTIF(D765:Y765,\"<>0\")<=1,IF(SUM(D765:Y765)=0,0,(IF(SUM(D765:Y765)>0,IF(SUM(D765:Y765)<400,(1.2675*45967*SUM(D765:Y765)^(-0.4664)),(IF(SUM(D765:Y765)<2000,(39128*SUM(D765:Y765)^(-0.37661)),IF(SUM(D765:Y765)<5000,18893*SUM(D765:Y765)^(-0.28083),IF(SUM(D765:Y765)<100000,29680*SUM(D765:Y765)^(-0.24475),1773.1))))*100/115)*SUM(D765:Y765)*(IF(SUM(D757:Y757)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D765:Y765)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA765:AV765)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA765","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB765","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC765","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD765","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE765","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF765","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG765","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH765","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI765","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ765","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK765","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL765","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM765","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN765","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO765","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP765","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ765","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR765","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS765","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT765","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU765","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV765","v":0},{"$f":"SUM(D765:Y765)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D766","v":0},{"$f":"Produktionsanlæg!E766","v":0},{"$f":"Produktionsanlæg!F766","v":0},{"$f":"Produktionsanlæg!G766","v":0},{"$f":"Produktionsanlæg!H766","v":0},{"$f":"Produktionsanlæg!I766","v":0},{"$f":"Produktionsanlæg!J766","v":0},{"$f":"Produktionsanlæg!K766","v":0},{"$f":"Produktionsanlæg!L766","v":0},{"$f":"Produktionsanlæg!M766","v":0},{"$f":"Produktionsanlæg!N766","v":0},{"$f":"Produktionsanlæg!O766","v":0},{"$f":"Produktionsanlæg!P766","v":0},{"$f":"Produktionsanlæg!Q766","v":0},{"$f":"Produktionsanlæg!R766","v":0},{"$f":"Produktionsanlæg!S766","v":0},{"$f":"Produktionsanlæg!T766","v":0},{"$f":"Produktionsanlæg!U766","v":0},{"$f":"Produktionsanlæg!V766","v":0},{"$f":"Produktionsanlæg!W766","v":0},{"$f":"Produktionsanlæg!X766","v":0},{"$f":"Produktionsanlæg!Y766","v":0},{"$f":"IF(COUNTIF(D766:Y766,\"<>0\")<=1,IF(SUM(D766:Y766)=0,0,(IF(SUM(D766:Y766)>0,IF(SUM(D766:Y766)<400,(1.2675*45967*SUM(D766:Y766)^(-0.4664)),(IF(SUM(D766:Y766)<2000,(39128*SUM(D766:Y766)^(-0.37661)),IF(SUM(D766:Y766)<5000,18893*SUM(D766:Y766)^(-0.28083),IF(SUM(D766:Y766)<100000,29680*SUM(D766:Y766)^(-0.24475),1773.1))))*100/115)*SUM(D766:Y766)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D766:Y766)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA766:AV766)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA766","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB766","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC766","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD766","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE766","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF766","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG766","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH766","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI766","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ766","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK766","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL766","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM766","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN766","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO766","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP766","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ766","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR766","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS766","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT766","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU766","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV766","v":0},{"$f":"SUM(D766:Y766)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D767","v":0},{"$f":"Produktionsanlæg!E767","v":0},{"$f":"Produktionsanlæg!F767","v":0},{"$f":"Produktionsanlæg!G767","v":0},{"$f":"Produktionsanlæg!H767","v":0},{"$f":"Produktionsanlæg!I767","v":0},{"$f":"Produktionsanlæg!J767","v":0},{"$f":"Produktionsanlæg!K767","v":0},{"$f":"Produktionsanlæg!L767","v":0},{"$f":"Produktionsanlæg!M767","v":0},{"$f":"Produktionsanlæg!N767","v":0},{"$f":"Produktionsanlæg!O767","v":0},{"$f":"Produktionsanlæg!P767","v":0},{"$f":"Produktionsanlæg!Q767","v":0},{"$f":"Produktionsanlæg!R767","v":0},{"$f":"Produktionsanlæg!S767","v":0},{"$f":"Produktionsanlæg!T767","v":0},{"$f":"Produktionsanlæg!U767","v":0},{"$f":"Produktionsanlæg!V767","v":0},{"$f":"Produktionsanlæg!W767","v":0},{"$f":"Produktionsanlæg!X767","v":0},{"$f":"Produktionsanlæg!Y767","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D767:Y767,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D768","v":0},{"$f":"Produktionsanlæg!E768","v":0},{"$f":"Produktionsanlæg!F768","v":0},{"$f":"Produktionsanlæg!G768","v":0},{"$f":"Produktionsanlæg!H768","v":0},{"$f":"Produktionsanlæg!I768","v":0},{"$f":"Produktionsanlæg!J768","v":0},{"$f":"Produktionsanlæg!K768","v":0},{"$f":"Produktionsanlæg!L768","v":0},{"$f":"Produktionsanlæg!M768","v":0},{"$f":"Produktionsanlæg!N768","v":0},{"$f":"Produktionsanlæg!O768","v":0},{"$f":"Produktionsanlæg!P768","v":0},{"$f":"Produktionsanlæg!Q768","v":0},{"$f":"Produktionsanlæg!R768","v":0},{"$f":"Produktionsanlæg!S768","v":0},{"$f":"Produktionsanlæg!T768","v":0},{"$f":"Produktionsanlæg!U768","v":0},{"$f":"Produktionsanlæg!V768","v":0},{"$f":"Produktionsanlæg!W768","v":0},{"$f":"Produktionsanlæg!X768","v":0},{"$f":"Produktionsanlæg!Y768","v":0},{"$f":"IF(COUNTIF(D768:Y768,\"<>0\")<=1,IF(SUM(D768:Y768)=0,0,(IF(SUM(D768:Y768)>0,IF(SUM(D768:Y768)<400,(1.2675*45967*SUM(D768:Y768)^(-0.4664)),(IF(SUM(D768:Y768)<2000,(39128*SUM(D768:Y768)^(-0.37661)),IF(SUM(D768:Y768)<5000,18893*SUM(D768:Y768)^(-0.28083),IF(SUM(D768:Y768)<100000,29680*SUM(D768:Y768)^(-0.24475),1773.1))))*100/115)*SUM(D768:Y768)*(0.246),0)*1.15*1.06*0.4)/SUM(D768:Y768)),$A$73)","v":0},{"$f":"D768*$Z768","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N768*$Z768","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X768*$Z768","v":0},{"$f":"Y768*$Z768","v":0},{"$f":"+SUM(AA768:AV768)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA768","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB768","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC768","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD768","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE768","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF768","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG768","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH768","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI768","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ768","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK768","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL768","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM768","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN768","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO768","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP768","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ768","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR768","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS768","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT768","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU768","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV768","v":0},{"$f":"SUM(D768:Y768)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D769","v":0},{"$f":"Produktionsanlæg!E769","v":0},{"$f":"Produktionsanlæg!F769","v":0},{"$f":"Produktionsanlæg!G769","v":0},{"$f":"Produktionsanlæg!H769","v":0},{"$f":"Produktionsanlæg!I769","v":0},{"$f":"Produktionsanlæg!J769","v":0},{"$f":"Produktionsanlæg!K769","v":0},{"$f":"Produktionsanlæg!L769","v":0},{"$f":"Produktionsanlæg!M769","v":0},{"$f":"Produktionsanlæg!N769","v":0},{"$f":"Produktionsanlæg!O769","v":0},{"$f":"Produktionsanlæg!P769","v":0},{"$f":"Produktionsanlæg!Q769","v":0},{"$f":"Produktionsanlæg!R769","v":0},{"$f":"Produktionsanlæg!S769","v":0},{"$f":"Produktionsanlæg!T769","v":0},{"$f":"Produktionsanlæg!U769","v":0},{"$f":"Produktionsanlæg!V769","v":0},{"$f":"Produktionsanlæg!W769","v":0},{"$f":"Produktionsanlæg!X769","v":0},{"$f":"Produktionsanlæg!Y769","v":0},{"$f":"IF(COUNTIF(D769:Y769,\"<>0\")<=1,IF(SUM(D769:Y769)=0,0,(IF(SUM(D769:Y769)>0,IF(SUM(D769:Y769)<400,(1.2675*45967*SUM(D769:Y769)^(-0.4664)),(IF(SUM(D769:Y769)<2000,(39128*SUM(D769:Y769)^(-0.37661)),IF(SUM(D769:Y769)<5000,18893*SUM(D769:Y769)^(-0.28083),IF(SUM(D769:Y769)<100000,29680*SUM(D769:Y769)^(-0.24475),1773.1))))*100/115)*SUM(D769:Y769)*(0.246),0)*1.15*1.06*0.05)/SUM(D769:Y769)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X769*$Z769","v":0},{"$f":"Y769*$Z769","v":0},{"$f":"+SUM(AA769:AV769)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA769","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB769","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC769","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD769","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE769","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF769","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG769","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH769","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI769","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ769","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK769","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL769","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM769","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN769","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO769","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP769","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ769","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR769","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS769","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT769","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU769","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV769","v":0},{"$f":"SUM(D769:Y769)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW771:AW794)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D770:Y770)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D771","v":0},{"$f":"Produktionsanlæg!E771","v":0},{"$f":"Produktionsanlæg!F771","v":0},{"$f":"Produktionsanlæg!G771","v":0},{"$f":"Produktionsanlæg!H771","v":0},{"$f":"Produktionsanlæg!I771","v":0},{"$f":"Produktionsanlæg!J771","v":0},{"$f":"Produktionsanlæg!K771","v":0},{"$f":"Produktionsanlæg!L771","v":0},{"$f":"Produktionsanlæg!M771","v":0},{"$f":"Produktionsanlæg!N771","v":0},{"$f":"Produktionsanlæg!O771","v":0},{"$f":"Produktionsanlæg!P771","v":0},{"$f":"Produktionsanlæg!Q771","v":0},{"$f":"Produktionsanlæg!R771","v":0},{"$f":"Produktionsanlæg!S771","v":0},{"$f":"Produktionsanlæg!T771","v":0},{"$f":"Produktionsanlæg!U771","v":0},{"$f":"Produktionsanlæg!V771","v":0},{"$f":"Produktionsanlæg!W771","v":0},{"$f":"Produktionsanlæg!X771","v":0},{"$f":"Produktionsanlæg!Y771","v":0},{"$f":"IF(COUNTIF(D771:Y771,\"<>0\")<=1,IF(SUM(D771:Y771)=0,0,(IF(SUM(D771:Y771)>0,IF(SUM(D771:Y771)<400,(1.2675*45967*SUM(D771:Y771)^(-0.4664)),(IF(SUM(D771:Y771)<2000,(39128*SUM(D771:Y771)^(-0.37661)),IF(SUM(D771:Y771)<5000,18893*SUM(D771:Y771)^(-0.28083),IF(SUM(D771:Y771)<100000,29680*SUM(D771:Y771)^(-0.24475),1773.1))))*100/115)*SUM(D771:Y771)*(IF(SUM(D754:Y754)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D771:Y771)),$A$73)","v":0},{"$f":"D771*$Z771","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA771:AV771)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA771","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB771","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC771","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD771","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE771","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF771","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG771","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH771","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI771","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ771","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK771","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL771","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM771","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN771","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO771","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP771","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ771","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR771","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS771","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT771","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU771","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV771","v":0},{"$f":"SUM(D771:Y771)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D772","v":0},{"$f":"Produktionsanlæg!E772","v":0},{"$f":"Produktionsanlæg!F772","v":0},{"$f":"Produktionsanlæg!G772","v":0},{"$f":"Produktionsanlæg!H772","v":0},{"$f":"Produktionsanlæg!I772","v":0},{"$f":"Produktionsanlæg!J772","v":0},{"$f":"Produktionsanlæg!K772","v":0},{"$f":"Produktionsanlæg!L772","v":0},{"$f":"Produktionsanlæg!M772","v":0},{"$f":"Produktionsanlæg!N772","v":0},{"$f":"Produktionsanlæg!O772","v":0},{"$f":"Produktionsanlæg!P772","v":0},{"$f":"Produktionsanlæg!Q772","v":0},{"$f":"Produktionsanlæg!R772","v":0},{"$f":"Produktionsanlæg!S772","v":0},{"$f":"Produktionsanlæg!T772","v":0},{"$f":"Produktionsanlæg!U772","v":0},{"$f":"Produktionsanlæg!V772","v":0},{"$f":"Produktionsanlæg!W772","v":0},{"$f":"Produktionsanlæg!X772","v":0},{"$f":"Produktionsanlæg!Y772","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D772:Y772,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D773","v":0},{"$f":"Produktionsanlæg!E773","v":0},{"$f":"Produktionsanlæg!F773","v":0},{"$f":"Produktionsanlæg!G773","v":0},{"$f":"Produktionsanlæg!H773","v":0},{"$f":"Produktionsanlæg!I773","v":0},{"$f":"Produktionsanlæg!J773","v":0},{"$f":"Produktionsanlæg!K773","v":0},{"$f":"Produktionsanlæg!L773","v":0},{"$f":"Produktionsanlæg!M773","v":0},{"$f":"Produktionsanlæg!N773","v":0},{"$f":"Produktionsanlæg!O773","v":0},{"$f":"Produktionsanlæg!P773","v":0},{"$f":"Produktionsanlæg!Q773","v":0},{"$f":"Produktionsanlæg!R773","v":0},{"$f":"Produktionsanlæg!S773","v":0},{"$f":"Produktionsanlæg!T773","v":0},{"$f":"Produktionsanlæg!U773","v":0},{"$f":"Produktionsanlæg!V773","v":0},{"$f":"Produktionsanlæg!W773","v":0},{"$f":"Produktionsanlæg!X773","v":0},{"$f":"Produktionsanlæg!Y773","v":0},{"$f":"IF(COUNTIF(D773:Y773,\"<>0\")<=1,IF(SUM(D773:Y773)=0,0,(IF(SUM(D773:Y773)>0,IF(SUM(D773:Y773)<400,(1.2675*45967*SUM(D773:Y773)^(-0.4664)),(IF(SUM(D773:Y773)<2000,(39128*SUM(D773:Y773)^(-0.37661)),IF(SUM(D773:Y773)<5000,18893*SUM(D773:Y773)^(-0.28083),IF(SUM(D773:Y773)<100000,29680*SUM(D773:Y773)^(-0.24475),1773.1))))*100/115)*SUM(D773:Y773)*(IF(SUM(D756:Y756)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D773:Y773)),$A$73)","v":0},{"$f":"D773*$Z773","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N773*$Z773","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X773*$Z773","v":0},0,{"$f":"+SUM(AA773:AV773)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA773","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB773","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC773","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD773","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE773","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF773","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG773","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH773","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI773","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ773","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK773","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL773","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM773","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN773","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO773","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP773","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ773","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR773","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS773","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT773","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU773","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV773","v":0},{"$f":"SUM(D773:Y773)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D774","v":0},{"$f":"Produktionsanlæg!E774","v":0},{"$f":"Produktionsanlæg!F774","v":0},{"$f":"Produktionsanlæg!G774","v":0},{"$f":"Produktionsanlæg!H774","v":0},{"$f":"Produktionsanlæg!I774","v":0},{"$f":"Produktionsanlæg!J774","v":0},{"$f":"Produktionsanlæg!K774","v":0},{"$f":"Produktionsanlæg!L774","v":0},{"$f":"Produktionsanlæg!M774","v":0},{"$f":"Produktionsanlæg!N774","v":0},{"$f":"Produktionsanlæg!O774","v":0},{"$f":"Produktionsanlæg!P774","v":0},{"$f":"Produktionsanlæg!Q774","v":0},{"$f":"Produktionsanlæg!R774","v":0},{"$f":"Produktionsanlæg!S774","v":0},{"$f":"Produktionsanlæg!T774","v":0},{"$f":"Produktionsanlæg!U774","v":0},{"$f":"Produktionsanlæg!V774","v":0},{"$f":"Produktionsanlæg!W774","v":0},{"$f":"Produktionsanlæg!X774","v":0},{"$f":"Produktionsanlæg!Y774","v":0},{"$f":"IF(COUNTIF(D774:Y774,\"<>0\")<=1,IF(SUM(D774:Y774)=0,0,(IF(SUM(D774:Y774)>0,IF(SUM(D774:Y774)<400,(1.2675*45967*SUM(D774:Y774)^(-0.4664)),(IF(SUM(D774:Y774)<2000,(39128*SUM(D774:Y774)^(-0.37661)),IF(SUM(D774:Y774)<5000,18893*SUM(D774:Y774)^(-0.28083),IF(SUM(D774:Y774)<100000,29680*SUM(D774:Y774)^(-0.24475),1773.1))))*100/115)*SUM(D774:Y774)*(IF(SUM(D757:Y757)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D774:Y774)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA774:AV774)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA774","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB774","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC774","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD774","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE774","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF774","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG774","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH774","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI774","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ774","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK774","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL774","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM774","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN774","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO774","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP774","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ774","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR774","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS774","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT774","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU774","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV774","v":0},{"$f":"SUM(D774:Y774)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D775","v":0},{"$f":"Produktionsanlæg!E775","v":0},{"$f":"Produktionsanlæg!F775","v":0},{"$f":"Produktionsanlæg!G775","v":0},{"$f":"Produktionsanlæg!H775","v":0},{"$f":"Produktionsanlæg!I775","v":0},{"$f":"Produktionsanlæg!J775","v":0},{"$f":"Produktionsanlæg!K775","v":0},{"$f":"Produktionsanlæg!L775","v":0},{"$f":"Produktionsanlæg!M775","v":0},{"$f":"Produktionsanlæg!N775","v":0},{"$f":"Produktionsanlæg!O775","v":0},{"$f":"Produktionsanlæg!P775","v":0},{"$f":"Produktionsanlæg!Q775","v":0},{"$f":"Produktionsanlæg!R775","v":0},{"$f":"Produktionsanlæg!S775","v":0},{"$f":"Produktionsanlæg!T775","v":0},{"$f":"Produktionsanlæg!U775","v":0},{"$f":"Produktionsanlæg!V775","v":0},{"$f":"Produktionsanlæg!W775","v":0},{"$f":"Produktionsanlæg!X775","v":0},{"$f":"Produktionsanlæg!Y775","v":0},{"$f":"IF(COUNTIF(D775:Y775,\"<>0\")<=1,IF(SUM(D775:Y775)=0,0,(IF(SUM(D775:Y775)>0,IF(SUM(D775:Y775)<400,(1.2675*45967*SUM(D775:Y775)^(-0.4664)),(IF(SUM(D775:Y775)<2000,(39128*SUM(D775:Y775)^(-0.37661)),IF(SUM(D775:Y775)<5000,18893*SUM(D775:Y775)^(-0.28083),IF(SUM(D775:Y775)<100000,29680*SUM(D775:Y775)^(-0.24475),1773.1))))*100/115)*SUM(D775:Y775)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D775:Y775)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA775:AV775)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA775","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB775","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC775","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD775","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE775","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF775","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG775","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH775","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI775","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ775","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK775","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL775","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM775","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN775","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO775","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP775","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ775","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR775","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS775","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT775","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU775","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV775","v":0},{"$f":"SUM(D775:Y775)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D776","v":0},{"$f":"Produktionsanlæg!E776","v":0},{"$f":"Produktionsanlæg!F776","v":0},{"$f":"Produktionsanlæg!G776","v":0},{"$f":"Produktionsanlæg!H776","v":0},{"$f":"Produktionsanlæg!I776","v":0},{"$f":"Produktionsanlæg!J776","v":0},{"$f":"Produktionsanlæg!K776","v":0},{"$f":"Produktionsanlæg!L776","v":0},{"$f":"Produktionsanlæg!M776","v":0},{"$f":"Produktionsanlæg!N776","v":0},{"$f":"Produktionsanlæg!O776","v":0},{"$f":"Produktionsanlæg!P776","v":0},{"$f":"Produktionsanlæg!Q776","v":0},{"$f":"Produktionsanlæg!R776","v":0},{"$f":"Produktionsanlæg!S776","v":0},{"$f":"Produktionsanlæg!T776","v":0},{"$f":"Produktionsanlæg!U776","v":0},{"$f":"Produktionsanlæg!V776","v":0},{"$f":"Produktionsanlæg!W776","v":0},{"$f":"Produktionsanlæg!X776","v":0},{"$f":"Produktionsanlæg!Y776","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D776:Y776,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D777","v":0},{"$f":"Produktionsanlæg!E777","v":0},{"$f":"Produktionsanlæg!F777","v":0},{"$f":"Produktionsanlæg!G777","v":0},{"$f":"Produktionsanlæg!H777","v":0},{"$f":"Produktionsanlæg!I777","v":0},{"$f":"Produktionsanlæg!J777","v":0},{"$f":"Produktionsanlæg!K777","v":0},{"$f":"Produktionsanlæg!L777","v":0},{"$f":"Produktionsanlæg!M777","v":0},{"$f":"Produktionsanlæg!N777","v":0},{"$f":"Produktionsanlæg!O777","v":0},{"$f":"Produktionsanlæg!P777","v":0},{"$f":"Produktionsanlæg!Q777","v":0},{"$f":"Produktionsanlæg!R777","v":0},{"$f":"Produktionsanlæg!S777","v":0},{"$f":"Produktionsanlæg!T777","v":0},{"$f":"Produktionsanlæg!U777","v":0},{"$f":"Produktionsanlæg!V777","v":0},{"$f":"Produktionsanlæg!W777","v":0},{"$f":"Produktionsanlæg!X777","v":0},{"$f":"Produktionsanlæg!Y777","v":0},{"$f":"IF(COUNTIF(D777:Y777,\"<>0\")<=1,IF(SUM(D777:Y777)=0,0,(IF(SUM(D777:Y777)>0,IF(SUM(D777:Y777)<400,(1.2675*45967*SUM(D777:Y777)^(-0.4664)),(IF(SUM(D777:Y777)<2000,(39128*SUM(D777:Y777)^(-0.37661)),IF(SUM(D777:Y777)<5000,18893*SUM(D777:Y777)^(-0.28083),IF(SUM(D777:Y777)<100000,29680*SUM(D777:Y777)^(-0.24475),1773.1))))*100/115)*SUM(D777:Y777)*0.1638,0)*1.15*1.06*0.4)/SUM(D777:Y777)),$A$73)","v":0},{"$f":"D777*$Z777","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N777*$Z777","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X777*$Z777","v":0},0,{"$f":"+SUM(AA777:AV777)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA777","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB777","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC777","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD777","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE777","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF777","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG777","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH777","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI777","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ777","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK777","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL777","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM777","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN777","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO777","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP777","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ777","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR777","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS777","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT777","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU777","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV777","v":0},{"$f":"SUM(D777:Y777)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D778","v":0},{"$f":"Produktionsanlæg!E778","v":0},{"$f":"Produktionsanlæg!F778","v":0},{"$f":"Produktionsanlæg!G778","v":0},{"$f":"Produktionsanlæg!H778","v":0},{"$f":"Produktionsanlæg!I778","v":0},{"$f":"Produktionsanlæg!J778","v":0},{"$f":"Produktionsanlæg!K778","v":0},{"$f":"Produktionsanlæg!L778","v":0},{"$f":"Produktionsanlæg!M778","v":0},{"$f":"Produktionsanlæg!N778","v":0},{"$f":"Produktionsanlæg!O778","v":0},{"$f":"Produktionsanlæg!P778","v":0},{"$f":"Produktionsanlæg!Q778","v":0},{"$f":"Produktionsanlæg!R778","v":0},{"$f":"Produktionsanlæg!S778","v":0},{"$f":"Produktionsanlæg!T778","v":0},{"$f":"Produktionsanlæg!U778","v":0},{"$f":"Produktionsanlæg!V778","v":0},{"$f":"Produktionsanlæg!W778","v":0},{"$f":"Produktionsanlæg!X778","v":0},{"$f":"Produktionsanlæg!Y778","v":0},{"$f":"IF(COUNTIF(D778:Y778,\"<>0\")<=1,IF(SUM(D778:Y778)=0,0,(IF(SUM(D778:Y778)>0,IF(SUM(D778:Y778)<400,(1.2675*45967*SUM(D778:Y778)^(-0.4664)),(IF(SUM(D778:Y778)<2000,(39128*SUM(D778:Y778)^(-0.37661)),IF(SUM(D778:Y778)<5000,18893*SUM(D778:Y778)^(-0.28083),IF(SUM(D778:Y778)<100000,29680*SUM(D778:Y778)^(-0.24475),1773.1))))*100/115)*SUM(D778:Y778)*0.1638,0)*1.15*1.06*0.05)/SUM(D778:Y778)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA778:AV778)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA778","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB778","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC778","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD778","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE778","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF778","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG778","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH778","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI778","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ778","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK778","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL778","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM778","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN778","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO778","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP778","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ778","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR778","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS778","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT778","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU778","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV778","v":0},{"$f":"SUM(D778:Y778)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D779","v":0},{"$f":"Produktionsanlæg!E779","v":0},{"$f":"Produktionsanlæg!F779","v":0},{"$f":"Produktionsanlæg!G779","v":0},{"$f":"Produktionsanlæg!H779","v":0},{"$f":"Produktionsanlæg!I779","v":0},{"$f":"Produktionsanlæg!J779","v":0},{"$f":"Produktionsanlæg!K779","v":0},{"$f":"Produktionsanlæg!L779","v":0},{"$f":"Produktionsanlæg!M779","v":0},{"$f":"Produktionsanlæg!N779","v":0},{"$f":"Produktionsanlæg!O779","v":0},{"$f":"Produktionsanlæg!P779","v":0},{"$f":"Produktionsanlæg!Q779","v":0},{"$f":"Produktionsanlæg!R779","v":0},{"$f":"Produktionsanlæg!S779","v":0},{"$f":"Produktionsanlæg!T779","v":0},{"$f":"Produktionsanlæg!U779","v":0},{"$f":"Produktionsanlæg!V779","v":0},{"$f":"Produktionsanlæg!W779","v":0},{"$f":"Produktionsanlæg!X779","v":0},{"$f":"Produktionsanlæg!Y779","v":0},{"$f":"IF(COUNTIF(D779:Y779,\"<>0\")<=1,IF(SUM(D779:Y779)=0,0,(IF(SUM(D779:Y779)>0,IF(SUM(D779:Y779)<400,(1.2675*45967*SUM(D779:Y779)^(-0.4664)),(IF(SUM(D779:Y779)<2000,(39128*SUM(D779:Y779)^(-0.37661)),IF(SUM(D779:Y779)<5000,18893*SUM(D779:Y779)^(-0.28083),IF(SUM(D779:Y779)<100000,29680*SUM(D779:Y779)^(-0.24475),1773.1))))*100/115)*SUM(D779:Y779)*(IF(SUM(D775:Y775)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D779:Y779)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA779:AV779)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA779","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB779","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC779","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD779","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE779","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF779","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG779","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH779","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI779","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ779","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK779","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL779","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM779","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN779","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO779","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP779","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ779","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR779","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS779","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT779","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU779","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV779","v":0},{"$f":"SUM(D779:Y779)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D780","v":0},{"$f":"Produktionsanlæg!E780","v":0},{"$f":"Produktionsanlæg!F780","v":0},{"$f":"Produktionsanlæg!G780","v":0},{"$f":"Produktionsanlæg!H780","v":0},{"$f":"Produktionsanlæg!I780","v":0},{"$f":"Produktionsanlæg!J780","v":0},{"$f":"Produktionsanlæg!K780","v":0},{"$f":"Produktionsanlæg!L780","v":0},{"$f":"Produktionsanlæg!M780","v":0},{"$f":"Produktionsanlæg!N780","v":0},{"$f":"Produktionsanlæg!O780","v":0},{"$f":"Produktionsanlæg!P780","v":0},{"$f":"Produktionsanlæg!Q780","v":0},{"$f":"Produktionsanlæg!R780","v":0},{"$f":"Produktionsanlæg!S780","v":0},{"$f":"Produktionsanlæg!T780","v":0},{"$f":"Produktionsanlæg!U780","v":0},{"$f":"Produktionsanlæg!V780","v":0},{"$f":"Produktionsanlæg!W780","v":0},{"$f":"Produktionsanlæg!X780","v":0},{"$f":"Produktionsanlæg!Y780","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D780:Y780,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D781","v":0},{"$f":"Produktionsanlæg!E781","v":0},{"$f":"Produktionsanlæg!F781","v":0},{"$f":"Produktionsanlæg!G781","v":0},{"$f":"Produktionsanlæg!H781","v":0},{"$f":"Produktionsanlæg!I781","v":0},{"$f":"Produktionsanlæg!J781","v":0},{"$f":"Produktionsanlæg!K781","v":0},{"$f":"Produktionsanlæg!L781","v":0},{"$f":"Produktionsanlæg!M781","v":0},{"$f":"Produktionsanlæg!N781","v":0},{"$f":"Produktionsanlæg!O781","v":0},{"$f":"Produktionsanlæg!P781","v":0},{"$f":"Produktionsanlæg!Q781","v":0},{"$f":"Produktionsanlæg!R781","v":0},{"$f":"Produktionsanlæg!S781","v":0},{"$f":"Produktionsanlæg!T781","v":0},{"$f":"Produktionsanlæg!U781","v":0},{"$f":"Produktionsanlæg!V781","v":0},{"$f":"Produktionsanlæg!W781","v":0},{"$f":"Produktionsanlæg!X781","v":0},{"$f":"Produktionsanlæg!Y781","v":0},{"$f":"IF(COUNTIF(D781:Y781,\"<>0\")<=1,IF(SUM(D781:Y781)=0,0,(IF(SUM(D781:Y781)>0,IF(SUM(D781:Y781)<400,(1.2675*45967*SUM(D781:Y781)^(-0.4664)),(IF(SUM(D781:Y781)<2000,(39128*SUM(D781:Y781)^(-0.37661)),IF(SUM(D781:Y781)<5000,18893*SUM(D781:Y781)^(-0.28083),IF(SUM(D781:Y781)<100000,29680*SUM(D781:Y781)^(-0.24475),1773.1))))*100/115)*SUM(D781:Y781)*(IF(SUM(D777:Y777)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D781:Y781)),$A$73)","v":0},{"$f":"D781*$Z781","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N781*$Z781","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X781*$Z781","v":0},0,{"$f":"+SUM(AA781:AV781)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA781","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB781","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC781","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD781","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE781","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF781","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG781","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH781","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI781","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ781","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK781","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL781","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM781","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN781","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO781","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP781","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ781","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR781","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS781","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT781","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU781","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV781","v":0},{"$f":"SUM(D781:Y781)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D782","v":0},{"$f":"Produktionsanlæg!E782","v":0},{"$f":"Produktionsanlæg!F782","v":0},{"$f":"Produktionsanlæg!G782","v":0},{"$f":"Produktionsanlæg!H782","v":0},{"$f":"Produktionsanlæg!I782","v":0},{"$f":"Produktionsanlæg!J782","v":0},{"$f":"Produktionsanlæg!K782","v":0},{"$f":"Produktionsanlæg!L782","v":0},{"$f":"Produktionsanlæg!M782","v":0},{"$f":"Produktionsanlæg!N782","v":0},{"$f":"Produktionsanlæg!O782","v":0},{"$f":"Produktionsanlæg!P782","v":0},{"$f":"Produktionsanlæg!Q782","v":0},{"$f":"Produktionsanlæg!R782","v":0},{"$f":"Produktionsanlæg!S782","v":0},{"$f":"Produktionsanlæg!T782","v":0},{"$f":"Produktionsanlæg!U782","v":0},{"$f":"Produktionsanlæg!V782","v":0},{"$f":"Produktionsanlæg!W782","v":0},{"$f":"Produktionsanlæg!X782","v":0},{"$f":"Produktionsanlæg!Y782","v":0},{"$f":"IF(COUNTIF(D782:Y782,\"<>0\")<=1,IF(SUM(D782:Y782)=0,0,(IF(SUM(D782:Y782)>0,IF(SUM(D782:Y782)<400,(1.2675*45967*SUM(D782:Y782)^(-0.4664)),(IF(SUM(D782:Y782)<2000,(39128*SUM(D782:Y782)^(-0.37661)),IF(SUM(D782:Y782)<5000,18893*SUM(D782:Y782)^(-0.28083),IF(SUM(D782:Y782)<100000,29680*SUM(D782:Y782)^(-0.24475),1773.1))))*100/115)*SUM(D782:Y782)*(IF(SUM(D778:Y778)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D782:Y782)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA782:AV782)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA782","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB782","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC782","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD782","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE782","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF782","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG782","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH782","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI782","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ782","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK782","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL782","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM782","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN782","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO782","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP782","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ782","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR782","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS782","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT782","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU782","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV782","v":0},{"$f":"SUM(D782:Y782)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D783","v":0},{"$f":"Produktionsanlæg!E783","v":0},{"$f":"Produktionsanlæg!F783","v":0},{"$f":"Produktionsanlæg!G783","v":0},{"$f":"Produktionsanlæg!H783","v":0},{"$f":"Produktionsanlæg!I783","v":0},{"$f":"Produktionsanlæg!J783","v":0},{"$f":"Produktionsanlæg!K783","v":0},{"$f":"Produktionsanlæg!L783","v":0},{"$f":"Produktionsanlæg!M783","v":0},{"$f":"Produktionsanlæg!N783","v":0},{"$f":"Produktionsanlæg!O783","v":0},{"$f":"Produktionsanlæg!P783","v":0},{"$f":"Produktionsanlæg!Q783","v":0},{"$f":"Produktionsanlæg!R783","v":0},{"$f":"Produktionsanlæg!S783","v":0},{"$f":"Produktionsanlæg!T783","v":0},{"$f":"Produktionsanlæg!U783","v":0},{"$f":"Produktionsanlæg!V783","v":0},{"$f":"Produktionsanlæg!W783","v":0},{"$f":"Produktionsanlæg!X783","v":0},{"$f":"Produktionsanlæg!Y783","v":0},{"$f":"IF(COUNTIF(D783:Y783,\"<>0\")<=1,IF(SUM(D783:Y783)=0,0,(IF(SUM(D783:Y783)>0,IF(SUM(D783:Y783)<400,(1.2675*45967*SUM(D783:Y783)^(-0.4664)),(IF(SUM(D783:Y783)<2000,(39128*SUM(D783:Y783)^(-0.37661)),IF(SUM(D783:Y783)<5000,18893*SUM(D783:Y783)^(-0.28083),IF(SUM(D783:Y783)<100000,29680*SUM(D783:Y783)^(-0.24475),1773.1))))*100/115)*SUM(D783:Y783)*(IF(SUM(D775:Y775)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D783:Y783)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA783:AV783)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA783","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB783","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC783","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD783","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE783","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF783","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG783","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH783","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI783","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ783","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK783","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL783","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM783","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN783","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO783","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP783","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ783","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR783","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS783","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT783","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU783","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV783","v":0},{"$f":"SUM(D783:Y783)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D784","v":0},{"$f":"Produktionsanlæg!E784","v":0},{"$f":"Produktionsanlæg!F784","v":0},{"$f":"Produktionsanlæg!G784","v":0},{"$f":"Produktionsanlæg!H784","v":0},{"$f":"Produktionsanlæg!I784","v":0},{"$f":"Produktionsanlæg!J784","v":0},{"$f":"Produktionsanlæg!K784","v":0},{"$f":"Produktionsanlæg!L784","v":0},{"$f":"Produktionsanlæg!M784","v":0},{"$f":"Produktionsanlæg!N784","v":0},{"$f":"Produktionsanlæg!O784","v":0},{"$f":"Produktionsanlæg!P784","v":0},{"$f":"Produktionsanlæg!Q784","v":0},{"$f":"Produktionsanlæg!R784","v":0},{"$f":"Produktionsanlæg!S784","v":0},{"$f":"Produktionsanlæg!T784","v":0},{"$f":"Produktionsanlæg!U784","v":0},{"$f":"Produktionsanlæg!V784","v":0},{"$f":"Produktionsanlæg!W784","v":0},{"$f":"Produktionsanlæg!X784","v":0},{"$f":"Produktionsanlæg!Y784","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D784:Y784,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D785","v":0},{"$f":"Produktionsanlæg!E785","v":0},{"$f":"Produktionsanlæg!F785","v":0},{"$f":"Produktionsanlæg!G785","v":0},{"$f":"Produktionsanlæg!H785","v":0},{"$f":"Produktionsanlæg!I785","v":0},{"$f":"Produktionsanlæg!J785","v":0},{"$f":"Produktionsanlæg!K785","v":0},{"$f":"Produktionsanlæg!L785","v":0},{"$f":"Produktionsanlæg!M785","v":0},{"$f":"Produktionsanlæg!N785","v":0},{"$f":"Produktionsanlæg!O785","v":0},{"$f":"Produktionsanlæg!P785","v":0},{"$f":"Produktionsanlæg!Q785","v":0},{"$f":"Produktionsanlæg!R785","v":0},{"$f":"Produktionsanlæg!S785","v":0},{"$f":"Produktionsanlæg!T785","v":0},{"$f":"Produktionsanlæg!U785","v":0},{"$f":"Produktionsanlæg!V785","v":0},{"$f":"Produktionsanlæg!W785","v":0},{"$f":"Produktionsanlæg!X785","v":0},{"$f":"Produktionsanlæg!Y785","v":0},{"$f":"IF(COUNTIF(D785:Y785,\"<>0\")<=1,IF(SUM(D785:Y785)=0,0,(IF(SUM(D785:Y785)>0,IF(SUM(D785:Y785)<400,(1.2675*45967*SUM(D785:Y785)^(-0.4664)),(IF(SUM(D785:Y785)<2000,(39128*SUM(D785:Y785)^(-0.37661)),IF(SUM(D785:Y785)<5000,18893*SUM(D785:Y785)^(-0.28083),IF(SUM(D785:Y785)<100000,29680*SUM(D785:Y785)^(-0.24475),1773.1))))*100/115)*SUM(D785:Y785)*(IF(SUM(D777:Y777)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D785:Y785)),$A$73)","v":0},{"$f":"D785*$Z785","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N785*$Z785","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X785*$Z785","v":0},0,{"$f":"+SUM(AA785:AV785)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA785","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB785","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC785","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD785","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE785","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF785","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG785","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH785","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI785","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ785","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK785","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL785","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM785","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN785","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO785","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP785","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ785","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR785","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS785","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT785","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU785","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV785","v":0},{"$f":"SUM(D785:Y785)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D786","v":0},{"$f":"Produktionsanlæg!E786","v":0},{"$f":"Produktionsanlæg!F786","v":0},{"$f":"Produktionsanlæg!G786","v":0},{"$f":"Produktionsanlæg!H786","v":0},{"$f":"Produktionsanlæg!I786","v":0},{"$f":"Produktionsanlæg!J786","v":0},{"$f":"Produktionsanlæg!K786","v":0},{"$f":"Produktionsanlæg!L786","v":0},{"$f":"Produktionsanlæg!M786","v":0},{"$f":"Produktionsanlæg!N786","v":0},{"$f":"Produktionsanlæg!O786","v":0},{"$f":"Produktionsanlæg!P786","v":0},{"$f":"Produktionsanlæg!Q786","v":0},{"$f":"Produktionsanlæg!R786","v":0},{"$f":"Produktionsanlæg!S786","v":0},{"$f":"Produktionsanlæg!T786","v":0},{"$f":"Produktionsanlæg!U786","v":0},{"$f":"Produktionsanlæg!V786","v":0},{"$f":"Produktionsanlæg!W786","v":0},{"$f":"Produktionsanlæg!X786","v":0},{"$f":"Produktionsanlæg!Y786","v":0},{"$f":"IF(COUNTIF(D786:Y786,\"<>0\")<=1,IF(SUM(D786:Y786)=0,0,(IF(SUM(D786:Y786)>0,IF(SUM(D786:Y786)<400,(1.2675*45967*SUM(D786:Y786)^(-0.4664)),(IF(SUM(D786:Y786)<2000,(39128*SUM(D786:Y786)^(-0.37661)),IF(SUM(D786:Y786)<5000,18893*SUM(D786:Y786)^(-0.28083),IF(SUM(D786:Y786)<100000,29680*SUM(D786:Y786)^(-0.24475),1773.1))))*100/115)*SUM(D786:Y786)*(IF(SUM(D778:Y778)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D786:Y786)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA786:AV786)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA786","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB786","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC786","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD786","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE786","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF786","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG786","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH786","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI786","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ786","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK786","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL786","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM786","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN786","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO786","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP786","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ786","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR786","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS786","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT786","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU786","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV786","v":0},{"$f":"SUM(D786:Y786)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D787","v":0},{"$f":"Produktionsanlæg!E787","v":0},{"$f":"Produktionsanlæg!F787","v":0},{"$f":"Produktionsanlæg!G787","v":0},{"$f":"Produktionsanlæg!H787","v":0},{"$f":"Produktionsanlæg!I787","v":0},{"$f":"Produktionsanlæg!J787","v":0},{"$f":"Produktionsanlæg!K787","v":0},{"$f":"Produktionsanlæg!L787","v":0},{"$f":"Produktionsanlæg!M787","v":0},{"$f":"Produktionsanlæg!N787","v":0},{"$f":"Produktionsanlæg!O787","v":0},{"$f":"Produktionsanlæg!P787","v":0},{"$f":"Produktionsanlæg!Q787","v":0},{"$f":"Produktionsanlæg!R787","v":0},{"$f":"Produktionsanlæg!S787","v":0},{"$f":"Produktionsanlæg!T787","v":0},{"$f":"Produktionsanlæg!U787","v":0},{"$f":"Produktionsanlæg!V787","v":0},{"$f":"Produktionsanlæg!W787","v":0},{"$f":"Produktionsanlæg!X787","v":0},{"$f":"Produktionsanlæg!Y787","v":0},{"$f":"IF(COUNTIF(D787:Y787,\"<>0\")<=1,IF(SUM(D787:Y787)=0,0,(IF(SUM(D787:Y787)>0,IF(SUM(D787:Y787)<400,(1.2675*45967*SUM(D787:Y787)^(-0.4664)),(IF(SUM(D787:Y787)<2000,(39128*SUM(D787:Y787)^(-0.37661)),IF(SUM(D787:Y787)<5000,18893*SUM(D787:Y787)^(-0.28083),IF(SUM(D787:Y787)<100000,29680*SUM(D787:Y787)^(-0.24475),1773.1))))*100/115)*SUM(D787:Y787)*(IF(SUM(D775:Y775)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D787:Y787)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA787:AV787)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA787","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB787","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC787","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD787","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE787","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF787","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG787","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH787","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI787","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ787","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK787","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL787","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM787","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN787","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO787","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP787","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ787","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR787","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS787","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT787","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU787","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV787","v":0},{"$f":"SUM(D787:Y787)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D788","v":0},{"$f":"Produktionsanlæg!E788","v":0},{"$f":"Produktionsanlæg!F788","v":0},{"$f":"Produktionsanlæg!G788","v":0},{"$f":"Produktionsanlæg!H788","v":0},{"$f":"Produktionsanlæg!I788","v":0},{"$f":"Produktionsanlæg!J788","v":0},{"$f":"Produktionsanlæg!K788","v":0},{"$f":"Produktionsanlæg!L788","v":0},{"$f":"Produktionsanlæg!M788","v":0},{"$f":"Produktionsanlæg!N788","v":0},{"$f":"Produktionsanlæg!O788","v":0},{"$f":"Produktionsanlæg!P788","v":0},{"$f":"Produktionsanlæg!Q788","v":0},{"$f":"Produktionsanlæg!R788","v":0},{"$f":"Produktionsanlæg!S788","v":0},{"$f":"Produktionsanlæg!T788","v":0},{"$f":"Produktionsanlæg!U788","v":0},{"$f":"Produktionsanlæg!V788","v":0},{"$f":"Produktionsanlæg!W788","v":0},{"$f":"Produktionsanlæg!X788","v":0},{"$f":"Produktionsanlæg!Y788","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D788:Y788,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D789","v":0},{"$f":"Produktionsanlæg!E789","v":0},{"$f":"Produktionsanlæg!F789","v":0},{"$f":"Produktionsanlæg!G789","v":0},{"$f":"Produktionsanlæg!H789","v":0},{"$f":"Produktionsanlæg!I789","v":0},{"$f":"Produktionsanlæg!J789","v":0},{"$f":"Produktionsanlæg!K789","v":0},{"$f":"Produktionsanlæg!L789","v":0},{"$f":"Produktionsanlæg!M789","v":0},{"$f":"Produktionsanlæg!N789","v":0},{"$f":"Produktionsanlæg!O789","v":0},{"$f":"Produktionsanlæg!P789","v":0},{"$f":"Produktionsanlæg!Q789","v":0},{"$f":"Produktionsanlæg!R789","v":0},{"$f":"Produktionsanlæg!S789","v":0},{"$f":"Produktionsanlæg!T789","v":0},{"$f":"Produktionsanlæg!U789","v":0},{"$f":"Produktionsanlæg!V789","v":0},{"$f":"Produktionsanlæg!W789","v":0},{"$f":"Produktionsanlæg!X789","v":0},{"$f":"Produktionsanlæg!Y789","v":0},{"$f":"IF(COUNTIF(D789:Y789,\"<>0\")<=1,IF(SUM(D789:Y789)=0,0,(IF(SUM(D789:Y789)>0,IF(SUM(D789:Y789)<400,(1.2675*45967*SUM(D789:Y789)^(-0.4664)),(IF(SUM(D789:Y789)<2000,(39128*SUM(D789:Y789)^(-0.37661)),IF(SUM(D789:Y789)<5000,18893*SUM(D789:Y789)^(-0.28083),IF(SUM(D789:Y789)<100000,29680*SUM(D789:Y789)^(-0.24475),1773.1))))*100/115)*SUM(D789:Y789)*(IF(SUM(D777:Y777)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D789:Y789)),$A$73)","v":0},{"$f":"D789*$Z789","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N789*$Z789","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X789*$Z789","v":0},0,{"$f":"+SUM(AA789:AV789)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA789","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB789","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC789","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD789","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE789","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF789","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG789","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH789","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI789","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ789","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK789","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL789","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM789","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN789","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO789","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP789","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ789","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR789","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS789","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT789","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU789","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV789","v":0},{"$f":"SUM(D789:Y789)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D790","v":0},{"$f":"Produktionsanlæg!E790","v":0},{"$f":"Produktionsanlæg!F790","v":0},{"$f":"Produktionsanlæg!G790","v":0},{"$f":"Produktionsanlæg!H790","v":0},{"$f":"Produktionsanlæg!I790","v":0},{"$f":"Produktionsanlæg!J790","v":0},{"$f":"Produktionsanlæg!K790","v":0},{"$f":"Produktionsanlæg!L790","v":0},{"$f":"Produktionsanlæg!M790","v":0},{"$f":"Produktionsanlæg!N790","v":0},{"$f":"Produktionsanlæg!O790","v":0},{"$f":"Produktionsanlæg!P790","v":0},{"$f":"Produktionsanlæg!Q790","v":0},{"$f":"Produktionsanlæg!R790","v":0},{"$f":"Produktionsanlæg!S790","v":0},{"$f":"Produktionsanlæg!T790","v":0},{"$f":"Produktionsanlæg!U790","v":0},{"$f":"Produktionsanlæg!V790","v":0},{"$f":"Produktionsanlæg!W790","v":0},{"$f":"Produktionsanlæg!X790","v":0},{"$f":"Produktionsanlæg!Y790","v":0},{"$f":"IF(COUNTIF(D790:Y790,\"<>0\")<=1,IF(SUM(D790:Y790)=0,0,(IF(SUM(D790:Y790)>0,IF(SUM(D790:Y790)<400,(1.2675*45967*SUM(D790:Y790)^(-0.4664)),(IF(SUM(D790:Y790)<2000,(39128*SUM(D790:Y790)^(-0.37661)),IF(SUM(D790:Y790)<5000,18893*SUM(D790:Y790)^(-0.28083),IF(SUM(D790:Y790)<100000,29680*SUM(D790:Y790)^(-0.24475),1773.1))))*100/115)*SUM(D790:Y790)*(IF(SUM(D778:Y778)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D790:Y790)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA790:AV790)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA790","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB790","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC790","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD790","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE790","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF790","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG790","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH790","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI790","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ790","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK790","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL790","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM790","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN790","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO790","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP790","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ790","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR790","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS790","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT790","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU790","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV790","v":0},{"$f":"SUM(D790:Y790)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D791","v":0},{"$f":"Produktionsanlæg!E791","v":0},{"$f":"Produktionsanlæg!F791","v":0},{"$f":"Produktionsanlæg!G791","v":0},{"$f":"Produktionsanlæg!H791","v":0},{"$f":"Produktionsanlæg!I791","v":0},{"$f":"Produktionsanlæg!J791","v":0},{"$f":"Produktionsanlæg!K791","v":0},{"$f":"Produktionsanlæg!L791","v":0},{"$f":"Produktionsanlæg!M791","v":0},{"$f":"Produktionsanlæg!N791","v":0},{"$f":"Produktionsanlæg!O791","v":0},{"$f":"Produktionsanlæg!P791","v":0},{"$f":"Produktionsanlæg!Q791","v":0},{"$f":"Produktionsanlæg!R791","v":0},{"$f":"Produktionsanlæg!S791","v":0},{"$f":"Produktionsanlæg!T791","v":0},{"$f":"Produktionsanlæg!U791","v":0},{"$f":"Produktionsanlæg!V791","v":0},{"$f":"Produktionsanlæg!W791","v":0},{"$f":"Produktionsanlæg!X791","v":0},{"$f":"Produktionsanlæg!Y791","v":0},{"$f":"IF(COUNTIF(D791:Y791,\"<>0\")<=1,IF(SUM(D791:Y791)=0,0,(IF(SUM(D791:Y791)>0,IF(SUM(D791:Y791)<400,(1.2675*45967*SUM(D791:Y791)^(-0.4664)),(IF(SUM(D791:Y791)<2000,(39128*SUM(D791:Y791)^(-0.37661)),IF(SUM(D791:Y791)<5000,18893*SUM(D791:Y791)^(-0.28083),IF(SUM(D791:Y791)<100000,29680*SUM(D791:Y791)^(-0.24475),1773.1))))*100/115)*SUM(D791:Y791)*(IF(SUM(D775:Y775)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D791:Y791)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA791:AV791)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA791","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB791","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC791","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD791","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE791","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF791","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG791","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH791","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI791","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ791","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK791","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL791","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM791","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN791","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO791","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP791","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ791","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR791","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS791","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT791","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU791","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV791","v":0},{"$f":"SUM(D791:Y791)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D792","v":0},{"$f":"Produktionsanlæg!E792","v":0},{"$f":"Produktionsanlæg!F792","v":0},{"$f":"Produktionsanlæg!G792","v":0},{"$f":"Produktionsanlæg!H792","v":0},{"$f":"Produktionsanlæg!I792","v":0},{"$f":"Produktionsanlæg!J792","v":0},{"$f":"Produktionsanlæg!K792","v":0},{"$f":"Produktionsanlæg!L792","v":0},{"$f":"Produktionsanlæg!M792","v":0},{"$f":"Produktionsanlæg!N792","v":0},{"$f":"Produktionsanlæg!O792","v":0},{"$f":"Produktionsanlæg!P792","v":0},{"$f":"Produktionsanlæg!Q792","v":0},{"$f":"Produktionsanlæg!R792","v":0},{"$f":"Produktionsanlæg!S792","v":0},{"$f":"Produktionsanlæg!T792","v":0},{"$f":"Produktionsanlæg!U792","v":0},{"$f":"Produktionsanlæg!V792","v":0},{"$f":"Produktionsanlæg!W792","v":0},{"$f":"Produktionsanlæg!X792","v":0},{"$f":"Produktionsanlæg!Y792","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D792:Y792,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D793","v":0},{"$f":"Produktionsanlæg!E793","v":0},{"$f":"Produktionsanlæg!F793","v":0},{"$f":"Produktionsanlæg!G793","v":0},{"$f":"Produktionsanlæg!H793","v":0},{"$f":"Produktionsanlæg!I793","v":0},{"$f":"Produktionsanlæg!J793","v":0},{"$f":"Produktionsanlæg!K793","v":0},{"$f":"Produktionsanlæg!L793","v":0},{"$f":"Produktionsanlæg!M793","v":0},{"$f":"Produktionsanlæg!N793","v":0},{"$f":"Produktionsanlæg!O793","v":0},{"$f":"Produktionsanlæg!P793","v":0},{"$f":"Produktionsanlæg!Q793","v":0},{"$f":"Produktionsanlæg!R793","v":0},{"$f":"Produktionsanlæg!S793","v":0},{"$f":"Produktionsanlæg!T793","v":0},{"$f":"Produktionsanlæg!U793","v":0},{"$f":"Produktionsanlæg!V793","v":0},{"$f":"Produktionsanlæg!W793","v":0},{"$f":"Produktionsanlæg!X793","v":0},{"$f":"Produktionsanlæg!Y793","v":0},{"$f":"IF(COUNTIF(D793:Y793,\"<>0\")<=1,IF(SUM(D793:Y793)=0,0,(IF(SUM(D793:Y793)>0,IF(SUM(D793:Y793)<400,(1.2675*45967*SUM(D793:Y793)^(-0.4664)),(IF(SUM(D793:Y793)<2000,(39128*SUM(D793:Y793)^(-0.37661)),IF(SUM(D793:Y793)<5000,18893*SUM(D793:Y793)^(-0.28083),IF(SUM(D793:Y793)<100000,29680*SUM(D793:Y793)^(-0.24475),1773.1))))*100/115)*SUM(D793:Y793)*(IF(SUM(D777:Y777)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D793:Y793)),$A$73)","v":0},{"$f":"D793*$Z793","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N793*$Z793","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X793*$Z793","v":0},{"$f":"Y793*$Z793","v":0},{"$f":"+SUM(AA793:AV793)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA793","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB793","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC793","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD793","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE793","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF793","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG793","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH793","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI793","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ793","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK793","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL793","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM793","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN793","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO793","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP793","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ793","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR793","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS793","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT793","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU793","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV793","v":0},{"$f":"SUM(D793:Y793)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D794","v":0},{"$f":"Produktionsanlæg!E794","v":0},{"$f":"Produktionsanlæg!F794","v":0},{"$f":"Produktionsanlæg!G794","v":0},{"$f":"Produktionsanlæg!H794","v":0},{"$f":"Produktionsanlæg!I794","v":0},{"$f":"Produktionsanlæg!J794","v":0},{"$f":"Produktionsanlæg!K794","v":0},{"$f":"Produktionsanlæg!L794","v":0},{"$f":"Produktionsanlæg!M794","v":0},{"$f":"Produktionsanlæg!N794","v":0},{"$f":"Produktionsanlæg!O794","v":0},{"$f":"Produktionsanlæg!P794","v":0},{"$f":"Produktionsanlæg!Q794","v":0},{"$f":"Produktionsanlæg!R794","v":0},{"$f":"Produktionsanlæg!S794","v":0},{"$f":"Produktionsanlæg!T794","v":0},{"$f":"Produktionsanlæg!U794","v":0},{"$f":"Produktionsanlæg!V794","v":0},{"$f":"Produktionsanlæg!W794","v":0},{"$f":"Produktionsanlæg!X794","v":0},{"$f":"Produktionsanlæg!Y794","v":0},{"$f":"IF(COUNTIF(D794:Y794,\"<>0\")<=1,IF(SUM(D794:Y794)=0,0,(IF(SUM(D794:Y794)>0,IF(SUM(D794:Y794)<400,(1.2675*45967*SUM(D794:Y794)^(-0.4664)),(IF(SUM(D794:Y794)<2000,(39128*SUM(D794:Y794)^(-0.37661)),IF(SUM(D794:Y794)<5000,18893*SUM(D794:Y794)^(-0.28083),IF(SUM(D794:Y794)<100000,29680*SUM(D794:Y794)^(-0.24475),1773.1))))*100/115)*SUM(D794:Y794)*(IF(SUM(D778:Y778)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D794:Y794)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X794*$Z794","v":0},{"$f":"Y794*$Z794","v":0},{"$f":"+SUM(AA794:AV794)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA794","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB794","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC794","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD794","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE794","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF794","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG794","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH794","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI794","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ794","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK794","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL794","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM794","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN794","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO794","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP794","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ794","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR794","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS794","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT794","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU794","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV794","v":0},{"$f":"SUM(D794:Y794)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW796:AW807)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D795:Y795)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D796","v":0},{"$f":"Produktionsanlæg!E796","v":0},{"$f":"Produktionsanlæg!F796","v":0},{"$f":"Produktionsanlæg!G796","v":0},{"$f":"Produktionsanlæg!H796","v":0},{"$f":"Produktionsanlæg!I796","v":0},{"$f":"Produktionsanlæg!J796","v":0},{"$f":"Produktionsanlæg!K796","v":0},{"$f":"Produktionsanlæg!L796","v":0},{"$f":"Produktionsanlæg!M796","v":0},{"$f":"Produktionsanlæg!N796","v":0},{"$f":"Produktionsanlæg!O796","v":0},{"$f":"Produktionsanlæg!P796","v":0},{"$f":"Produktionsanlæg!Q796","v":0},{"$f":"Produktionsanlæg!R796","v":0},{"$f":"Produktionsanlæg!S796","v":0},{"$f":"Produktionsanlæg!T796","v":0},{"$f":"Produktionsanlæg!U796","v":0},{"$f":"Produktionsanlæg!V796","v":0},{"$f":"Produktionsanlæg!W796","v":0},{"$f":"Produktionsanlæg!X796","v":0},{"$f":"Produktionsanlæg!Y796","v":0},{"$f":"IF(COUNTIF(D796:Y796,\"<>0\")<=1,IF(SUM(D796:Y796)=0,0,(IF(SUM(D796:Y796)>0,IF(SUM(D796:Y796)<400,(1.2675*45967*SUM(D796:Y796)^(-0.4664)),(IF(SUM(D796:Y796)<2000,(39128*SUM(D796:Y796)^(-0.37661)),IF(SUM(D796:Y796)<5000,18893*SUM(D796:Y796)^(-0.28083),IF(SUM(D796:Y796)<100000,29680*SUM(D796:Y796)^(-0.24475),1773.1))))*100/115)*SUM(D796:Y796)*(IF(SUM(D775:Y775)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D796:Y796)),$A$73)","v":0},{"$f":"D796*$Z796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA796:AV796)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA796","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB796","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC796","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD796","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE796","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF796","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG796","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH796","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI796","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ796","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK796","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL796","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM796","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN796","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO796","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP796","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ796","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR796","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS796","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT796","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU796","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV796","v":0},{"$f":"SUM(D796:Y796)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D797","v":0},{"$f":"Produktionsanlæg!E797","v":0},{"$f":"Produktionsanlæg!F797","v":0},{"$f":"Produktionsanlæg!G797","v":0},{"$f":"Produktionsanlæg!H797","v":0},{"$f":"Produktionsanlæg!I797","v":0},{"$f":"Produktionsanlæg!J797","v":0},{"$f":"Produktionsanlæg!K797","v":0},{"$f":"Produktionsanlæg!L797","v":0},{"$f":"Produktionsanlæg!M797","v":0},{"$f":"Produktionsanlæg!N797","v":0},{"$f":"Produktionsanlæg!O797","v":0},{"$f":"Produktionsanlæg!P797","v":0},{"$f":"Produktionsanlæg!Q797","v":0},{"$f":"Produktionsanlæg!R797","v":0},{"$f":"Produktionsanlæg!S797","v":0},{"$f":"Produktionsanlæg!T797","v":0},{"$f":"Produktionsanlæg!U797","v":0},{"$f":"Produktionsanlæg!V797","v":0},{"$f":"Produktionsanlæg!W797","v":0},{"$f":"Produktionsanlæg!X797","v":0},{"$f":"Produktionsanlæg!Y797","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D797:Y797,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D798","v":0},{"$f":"Produktionsanlæg!E798","v":0},{"$f":"Produktionsanlæg!F798","v":0},{"$f":"Produktionsanlæg!G798","v":0},{"$f":"Produktionsanlæg!H798","v":0},{"$f":"Produktionsanlæg!I798","v":0},{"$f":"Produktionsanlæg!J798","v":0},{"$f":"Produktionsanlæg!K798","v":0},{"$f":"Produktionsanlæg!L798","v":0},{"$f":"Produktionsanlæg!M798","v":0},{"$f":"Produktionsanlæg!N798","v":0},{"$f":"Produktionsanlæg!O798","v":0},{"$f":"Produktionsanlæg!P798","v":0},{"$f":"Produktionsanlæg!Q798","v":0},{"$f":"Produktionsanlæg!R798","v":0},{"$f":"Produktionsanlæg!S798","v":0},{"$f":"Produktionsanlæg!T798","v":0},{"$f":"Produktionsanlæg!U798","v":0},{"$f":"Produktionsanlæg!V798","v":0},{"$f":"Produktionsanlæg!W798","v":0},{"$f":"Produktionsanlæg!X798","v":0},{"$f":"Produktionsanlæg!Y798","v":0},{"$f":"IF(COUNTIF(D798:Y798,\"<>0\")<=1,IF(SUM(D798:Y798)=0,0,(IF(SUM(D798:Y798)>0,IF(SUM(D798:Y798)<400,(1.2675*45967*SUM(D798:Y798)^(-0.4664)),(IF(SUM(D798:Y798)<2000,(39128*SUM(D798:Y798)^(-0.37661)),IF(SUM(D798:Y798)<5000,18893*SUM(D798:Y798)^(-0.28083),IF(SUM(D798:Y798)<100000,29680*SUM(D798:Y798)^(-0.24475),1773.1))))*100/115)*SUM(D798:Y798)*(IF(SUM(D777:Y777)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D798:Y798)),$A$73)","v":0},{"$f":"D798*$Z798","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N798*$Z798","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X798*$Z798","v":0},0,{"$f":"+SUM(AA798:AV798)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA798","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB798","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC798","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD798","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE798","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF798","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG798","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH798","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI798","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ798","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK798","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL798","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM798","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN798","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO798","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP798","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ798","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR798","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS798","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT798","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU798","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV798","v":0},{"$f":"SUM(D798:Y798)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D799","v":0},{"$f":"Produktionsanlæg!E799","v":0},{"$f":"Produktionsanlæg!F799","v":0},{"$f":"Produktionsanlæg!G799","v":0},{"$f":"Produktionsanlæg!H799","v":0},{"$f":"Produktionsanlæg!I799","v":0},{"$f":"Produktionsanlæg!J799","v":0},{"$f":"Produktionsanlæg!K799","v":0},{"$f":"Produktionsanlæg!L799","v":0},{"$f":"Produktionsanlæg!M799","v":0},{"$f":"Produktionsanlæg!N799","v":0},{"$f":"Produktionsanlæg!O799","v":0},{"$f":"Produktionsanlæg!P799","v":0},{"$f":"Produktionsanlæg!Q799","v":0},{"$f":"Produktionsanlæg!R799","v":0},{"$f":"Produktionsanlæg!S799","v":0},{"$f":"Produktionsanlæg!T799","v":0},{"$f":"Produktionsanlæg!U799","v":0},{"$f":"Produktionsanlæg!V799","v":0},{"$f":"Produktionsanlæg!W799","v":0},{"$f":"Produktionsanlæg!X799","v":0},{"$f":"Produktionsanlæg!Y799","v":0},{"$f":"IF(COUNTIF(D799:Y799,\"<>0\")<=1,IF(SUM(D799:Y799)=0,0,(IF(SUM(D799:Y799)>0,IF(SUM(D799:Y799)<400,(1.2675*45967*SUM(D799:Y799)^(-0.4664)),(IF(SUM(D799:Y799)<2000,(39128*SUM(D799:Y799)^(-0.37661)),IF(SUM(D799:Y799)<5000,18893*SUM(D799:Y799)^(-0.28083),IF(SUM(D799:Y799)<100000,29680*SUM(D799:Y799)^(-0.24475),1773.1))))*100/115)*SUM(D799:Y799)*(IF(SUM(D778:Y778)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D799:Y799)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA799:AV799)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA799","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB799","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC799","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD799","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE799","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF799","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG799","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH799","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI799","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ799","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK799","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL799","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM799","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN799","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO799","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP799","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ799","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR799","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS799","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT799","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU799","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV799","v":0},{"$f":"SUM(D799:Y799)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D800","v":0},{"$f":"Produktionsanlæg!E800","v":0},{"$f":"Produktionsanlæg!F800","v":0},{"$f":"Produktionsanlæg!G800","v":0},{"$f":"Produktionsanlæg!H800","v":0},{"$f":"Produktionsanlæg!I800","v":0},{"$f":"Produktionsanlæg!J800","v":0},{"$f":"Produktionsanlæg!K800","v":0},{"$f":"Produktionsanlæg!L800","v":0},{"$f":"Produktionsanlæg!M800","v":0},{"$f":"Produktionsanlæg!N800","v":0},{"$f":"Produktionsanlæg!O800","v":0},{"$f":"Produktionsanlæg!P800","v":0},{"$f":"Produktionsanlæg!Q800","v":0},{"$f":"Produktionsanlæg!R800","v":0},{"$f":"Produktionsanlæg!S800","v":0},{"$f":"Produktionsanlæg!T800","v":0},{"$f":"Produktionsanlæg!U800","v":0},{"$f":"Produktionsanlæg!V800","v":0},{"$f":"Produktionsanlæg!W800","v":0},{"$f":"Produktionsanlæg!X800","v":0},{"$f":"Produktionsanlæg!Y800","v":0},{"$f":"IF(COUNTIF(D800:Y800,\"<>0\")<=1,IF(SUM(D800:Y800)=0,0,(IF(SUM(D800:Y800)>0,IF(SUM(D800:Y800)<400,(1.2675*45967*SUM(D800:Y800)^(-0.4664)),(IF(SUM(D800:Y800)<2000,(39128*SUM(D800:Y800)^(-0.37661)),IF(SUM(D800:Y800)<5000,18893*SUM(D800:Y800)^(-0.28083),IF(SUM(D800:Y800)<100000,29680*SUM(D800:Y800)^(-0.24475),1773.1))))*100/115)*SUM(D800:Y800)*(IF(SUM(D775:Y775)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D800:Y800)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA800:AV800)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA800","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB800","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC800","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD800","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE800","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF800","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG800","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH800","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI800","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ800","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK800","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL800","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM800","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN800","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO800","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP800","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ800","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR800","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS800","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT800","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU800","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV800","v":0},{"$f":"SUM(D800:Y800)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D801","v":0},{"$f":"Produktionsanlæg!E801","v":0},{"$f":"Produktionsanlæg!F801","v":0},{"$f":"Produktionsanlæg!G801","v":0},{"$f":"Produktionsanlæg!H801","v":0},{"$f":"Produktionsanlæg!I801","v":0},{"$f":"Produktionsanlæg!J801","v":0},{"$f":"Produktionsanlæg!K801","v":0},{"$f":"Produktionsanlæg!L801","v":0},{"$f":"Produktionsanlæg!M801","v":0},{"$f":"Produktionsanlæg!N801","v":0},{"$f":"Produktionsanlæg!O801","v":0},{"$f":"Produktionsanlæg!P801","v":0},{"$f":"Produktionsanlæg!Q801","v":0},{"$f":"Produktionsanlæg!R801","v":0},{"$f":"Produktionsanlæg!S801","v":0},{"$f":"Produktionsanlæg!T801","v":0},{"$f":"Produktionsanlæg!U801","v":0},{"$f":"Produktionsanlæg!V801","v":0},{"$f":"Produktionsanlæg!W801","v":0},{"$f":"Produktionsanlæg!X801","v":0},{"$f":"Produktionsanlæg!Y801","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D801:Y801,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D802","v":0},{"$f":"Produktionsanlæg!E802","v":0},{"$f":"Produktionsanlæg!F802","v":0},{"$f":"Produktionsanlæg!G802","v":0},{"$f":"Produktionsanlæg!H802","v":0},{"$f":"Produktionsanlæg!I802","v":0},{"$f":"Produktionsanlæg!J802","v":0},{"$f":"Produktionsanlæg!K802","v":0},{"$f":"Produktionsanlæg!L802","v":0},{"$f":"Produktionsanlæg!M802","v":0},{"$f":"Produktionsanlæg!N802","v":0},{"$f":"Produktionsanlæg!O802","v":0},{"$f":"Produktionsanlæg!P802","v":0},{"$f":"Produktionsanlæg!Q802","v":0},{"$f":"Produktionsanlæg!R802","v":0},{"$f":"Produktionsanlæg!S802","v":0},{"$f":"Produktionsanlæg!T802","v":0},{"$f":"Produktionsanlæg!U802","v":0},{"$f":"Produktionsanlæg!V802","v":0},{"$f":"Produktionsanlæg!W802","v":0},{"$f":"Produktionsanlæg!X802","v":0},{"$f":"Produktionsanlæg!Y802","v":0},{"$f":"IF(COUNTIF(D802:Y802,\"<>0\")<=1,IF(SUM(D802:Y802)=0,0,(IF(SUM(D802:Y802)>0,IF(SUM(D802:Y802)<400,(1.2675*45967*SUM(D802:Y802)^(-0.4664)),(IF(SUM(D802:Y802)<2000,(39128*SUM(D802:Y802)^(-0.37661)),IF(SUM(D802:Y802)<5000,18893*SUM(D802:Y802)^(-0.28083),IF(SUM(D802:Y802)<100000,29680*SUM(D802:Y802)^(-0.24475),1773.1))))*100/115)*SUM(D802:Y802)*(IF(SUM(D777:Y777)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D802:Y802)),$A$73)","v":0},{"$f":"D802*$Z802","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N802*$Z802","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X802*$Z802","v":0},0,{"$f":"+SUM(AA802:AV802)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA802","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB802","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC802","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD802","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE802","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF802","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG802","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH802","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI802","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ802","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK802","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL802","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM802","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN802","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO802","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP802","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ802","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR802","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS802","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT802","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU802","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV802","v":0},{"$f":"SUM(D802:Y802)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D803","v":0},{"$f":"Produktionsanlæg!E803","v":0},{"$f":"Produktionsanlæg!F803","v":0},{"$f":"Produktionsanlæg!G803","v":0},{"$f":"Produktionsanlæg!H803","v":0},{"$f":"Produktionsanlæg!I803","v":0},{"$f":"Produktionsanlæg!J803","v":0},{"$f":"Produktionsanlæg!K803","v":0},{"$f":"Produktionsanlæg!L803","v":0},{"$f":"Produktionsanlæg!M803","v":0},{"$f":"Produktionsanlæg!N803","v":0},{"$f":"Produktionsanlæg!O803","v":0},{"$f":"Produktionsanlæg!P803","v":0},{"$f":"Produktionsanlæg!Q803","v":0},{"$f":"Produktionsanlæg!R803","v":0},{"$f":"Produktionsanlæg!S803","v":0},{"$f":"Produktionsanlæg!T803","v":0},{"$f":"Produktionsanlæg!U803","v":0},{"$f":"Produktionsanlæg!V803","v":0},{"$f":"Produktionsanlæg!W803","v":0},{"$f":"Produktionsanlæg!X803","v":0},{"$f":"Produktionsanlæg!Y803","v":0},{"$f":"IF(COUNTIF(D803:Y803,\"<>0\")<=1,IF(SUM(D803:Y803)=0,0,(IF(SUM(D803:Y803)>0,IF(SUM(D803:Y803)<400,(1.2675*45967*SUM(D803:Y803)^(-0.4664)),(IF(SUM(D803:Y803)<2000,(39128*SUM(D803:Y803)^(-0.37661)),IF(SUM(D803:Y803)<5000,18893*SUM(D803:Y803)^(-0.28083),IF(SUM(D803:Y803)<100000,29680*SUM(D803:Y803)^(-0.24475),1773.1))))*100/115)*SUM(D803:Y803)*(IF(SUM(D778:Y778)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D803:Y803)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA803:AV803)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA803","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB803","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC803","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD803","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE803","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF803","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG803","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH803","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI803","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ803","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK803","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL803","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM803","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN803","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO803","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP803","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ803","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR803","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS803","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT803","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU803","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV803","v":0},{"$f":"SUM(D803:Y803)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D804","v":0},{"$f":"Produktionsanlæg!E804","v":0},{"$f":"Produktionsanlæg!F804","v":0},{"$f":"Produktionsanlæg!G804","v":0},{"$f":"Produktionsanlæg!H804","v":0},{"$f":"Produktionsanlæg!I804","v":0},{"$f":"Produktionsanlæg!J804","v":0},{"$f":"Produktionsanlæg!K804","v":0},{"$f":"Produktionsanlæg!L804","v":0},{"$f":"Produktionsanlæg!M804","v":0},{"$f":"Produktionsanlæg!N804","v":0},{"$f":"Produktionsanlæg!O804","v":0},{"$f":"Produktionsanlæg!P804","v":0},{"$f":"Produktionsanlæg!Q804","v":0},{"$f":"Produktionsanlæg!R804","v":0},{"$f":"Produktionsanlæg!S804","v":0},{"$f":"Produktionsanlæg!T804","v":0},{"$f":"Produktionsanlæg!U804","v":0},{"$f":"Produktionsanlæg!V804","v":0},{"$f":"Produktionsanlæg!W804","v":0},{"$f":"Produktionsanlæg!X804","v":0},{"$f":"Produktionsanlæg!Y804","v":0},{"$f":"IF(COUNTIF(D804:Y804,\"<>0\")<=1,IF(SUM(D804:Y804)=0,0,(IF(SUM(D804:Y804)>0,IF(SUM(D804:Y804)<400,(1.2675*45967*SUM(D804:Y804)^(-0.4664)),(IF(SUM(D804:Y804)<2000,(39128*SUM(D804:Y804)^(-0.37661)),IF(SUM(D804:Y804)<5000,18893*SUM(D804:Y804)^(-0.28083),IF(SUM(D804:Y804)<100000,29680*SUM(D804:Y804)^(-0.24475),1773.1))))*100/115)*SUM(D804:Y804)*(IF(SUM(D775:Y775)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D804:Y804)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA804:AV804)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA804","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB804","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC804","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD804","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE804","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF804","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG804","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH804","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI804","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ804","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK804","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL804","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM804","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN804","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO804","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP804","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ804","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR804","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS804","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT804","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU804","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV804","v":0},{"$f":"SUM(D804:Y804)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D805","v":0},{"$f":"Produktionsanlæg!E805","v":0},{"$f":"Produktionsanlæg!F805","v":0},{"$f":"Produktionsanlæg!G805","v":0},{"$f":"Produktionsanlæg!H805","v":0},{"$f":"Produktionsanlæg!I805","v":0},{"$f":"Produktionsanlæg!J805","v":0},{"$f":"Produktionsanlæg!K805","v":0},{"$f":"Produktionsanlæg!L805","v":0},{"$f":"Produktionsanlæg!M805","v":0},{"$f":"Produktionsanlæg!N805","v":0},{"$f":"Produktionsanlæg!O805","v":0},{"$f":"Produktionsanlæg!P805","v":0},{"$f":"Produktionsanlæg!Q805","v":0},{"$f":"Produktionsanlæg!R805","v":0},{"$f":"Produktionsanlæg!S805","v":0},{"$f":"Produktionsanlæg!T805","v":0},{"$f":"Produktionsanlæg!U805","v":0},{"$f":"Produktionsanlæg!V805","v":0},{"$f":"Produktionsanlæg!W805","v":0},{"$f":"Produktionsanlæg!X805","v":0},{"$f":"Produktionsanlæg!Y805","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D805:Y805,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D806","v":0},{"$f":"Produktionsanlæg!E806","v":0},{"$f":"Produktionsanlæg!F806","v":0},{"$f":"Produktionsanlæg!G806","v":0},{"$f":"Produktionsanlæg!H806","v":0},{"$f":"Produktionsanlæg!I806","v":0},{"$f":"Produktionsanlæg!J806","v":0},{"$f":"Produktionsanlæg!K806","v":0},{"$f":"Produktionsanlæg!L806","v":0},{"$f":"Produktionsanlæg!M806","v":0},{"$f":"Produktionsanlæg!N806","v":0},{"$f":"Produktionsanlæg!O806","v":0},{"$f":"Produktionsanlæg!P806","v":0},{"$f":"Produktionsanlæg!Q806","v":0},{"$f":"Produktionsanlæg!R806","v":0},{"$f":"Produktionsanlæg!S806","v":0},{"$f":"Produktionsanlæg!T806","v":0},{"$f":"Produktionsanlæg!U806","v":0},{"$f":"Produktionsanlæg!V806","v":0},{"$f":"Produktionsanlæg!W806","v":0},{"$f":"Produktionsanlæg!X806","v":0},{"$f":"Produktionsanlæg!Y806","v":0},{"$f":"IF(COUNTIF(D806:Y806,\"<>0\")<=1,IF(SUM(D806:Y806)=0,0,(IF(SUM(D806:Y806)>0,IF(SUM(D806:Y806)<400,(1.2675*45967*SUM(D806:Y806)^(-0.4664)),(IF(SUM(D806:Y806)<2000,(39128*SUM(D806:Y806)^(-0.37661)),IF(SUM(D806:Y806)<5000,18893*SUM(D806:Y806)^(-0.28083),IF(SUM(D806:Y806)<100000,29680*SUM(D806:Y806)^(-0.24475),1773.1))))*100/115)*SUM(D806:Y806)*(IF(SUM(D777:Y777)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D806:Y806)),$A$73)","v":0},{"$f":"D806*$Z806","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N806*$Z806","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X806*$Z806","v":0},{"$f":"Y806*$Z806","v":0},{"$f":"+SUM(AA806:AV806)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA806","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB806","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC806","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD806","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE806","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF806","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG806","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH806","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI806","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ806","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK806","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL806","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM806","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN806","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO806","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP806","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ806","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR806","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS806","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT806","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU806","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV806","v":0},{"$f":"SUM(D806:Y806)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D807","v":0},{"$f":"Produktionsanlæg!E807","v":0},{"$f":"Produktionsanlæg!F807","v":0},{"$f":"Produktionsanlæg!G807","v":0},{"$f":"Produktionsanlæg!H807","v":0},{"$f":"Produktionsanlæg!I807","v":0},{"$f":"Produktionsanlæg!J807","v":0},{"$f":"Produktionsanlæg!K807","v":0},{"$f":"Produktionsanlæg!L807","v":0},{"$f":"Produktionsanlæg!M807","v":0},{"$f":"Produktionsanlæg!N807","v":0},{"$f":"Produktionsanlæg!O807","v":0},{"$f":"Produktionsanlæg!P807","v":0},{"$f":"Produktionsanlæg!Q807","v":0},{"$f":"Produktionsanlæg!R807","v":0},{"$f":"Produktionsanlæg!S807","v":0},{"$f":"Produktionsanlæg!T807","v":0},{"$f":"Produktionsanlæg!U807","v":0},{"$f":"Produktionsanlæg!V807","v":0},{"$f":"Produktionsanlæg!W807","v":0},{"$f":"Produktionsanlæg!X807","v":0},{"$f":"Produktionsanlæg!Y807","v":0},{"$f":"IF(COUNTIF(D807:Y807,\"<>0\")<=1,IF(SUM(D807:Y807)=0,0,(IF(SUM(D807:Y807)>0,IF(SUM(D807:Y807)<400,(1.2675*45967*SUM(D807:Y807)^(-0.4664)),(IF(SUM(D807:Y807)<2000,(39128*SUM(D807:Y807)^(-0.37661)),IF(SUM(D807:Y807)<5000,18893*SUM(D807:Y807)^(-0.28083),IF(SUM(D807:Y807)<100000,29680*SUM(D807:Y807)^(-0.24475),1773.1))))*100/115)*SUM(D807:Y807)*(IF(SUM(D778:Y778)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D807:Y807)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X807*$Z807","v":0},{"$f":"Y807*$Z807","v":0},{"$f":"+SUM(AA807:AV807)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA807","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB807","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC807","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD807","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE807","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF807","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG807","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH807","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI807","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ807","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK807","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL807","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM807","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN807","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO807","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP807","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ807","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR807","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS807","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT807","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU807","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV807","v":0},{"$f":"SUM(D807:Y807)","v":0}]
["Renseanlæg 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW809,AW812,AW837,AW862)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW810:AW811)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D810","v":0},{"$f":"Produktionsanlæg!E810","v":0},{"$f":"Produktionsanlæg!F810","v":0},{"$f":"Produktionsanlæg!G810","v":0},{"$f":"Produktionsanlæg!H810","v":0},{"$f":"Produktionsanlæg!I810","v":0},{"$f":"Produktionsanlæg!J810","v":0},{"$f":"Produktionsanlæg!K810","v":0},{"$f":"Produktionsanlæg!L810","v":0},{"$f":"Produktionsanlæg!M810","v":0},{"$f":"Produktionsanlæg!N810","v":0},{"$f":"Produktionsanlæg!O810","v":0},{"$f":"Produktionsanlæg!P810","v":0},{"$f":"Produktionsanlæg!Q810","v":0},{"$f":"Produktionsanlæg!R810","v":0},{"$f":"Produktionsanlæg!S810","v":0},{"$f":"Produktionsanlæg!T810","v":0},{"$f":"Produktionsanlæg!U810","v":0},{"$f":"Produktionsanlæg!V810","v":0},{"$f":"Produktionsanlæg!W810","v":0},{"$f":"Produktionsanlæg!X810","v":0},{"$f":"Produktionsanlæg!Y810","v":0},{"$f":"IF(COUNTIF(D810:Y810,\"<>0\")<=1,IF(SUM(D810:Y810)=0,0,(IF(SUM(D810:Y810)>0,IF(SUM(D810:Y810)<400,(1.2675*45967*SUM(D810:Y810)^(-0.4664)),(IF(SUM(D810:Y810)<2000,(39128*SUM(D810:Y810)^(-0.37661)),IF(SUM(D810:Y810)<5000,18893*SUM(D810:Y810)^(-0.28083),IF(SUM(D810:Y810)<100000,29680*SUM(D810:Y810)^(-0.24475),1773.1))))*100/115)*SUM(D810:Y810)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D810:Y810)),$A$73)","v":0},{"$f":"D810*$Z810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA810:AV810)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA810","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB810","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC810","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD810","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE810","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF810","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG810","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH810","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI810","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ810","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK810","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL810","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM810","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN810","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO810","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP810","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ810","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR810","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS810","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT810","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU810","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV810","v":0},{"$f":"SUM(D810:Y810)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D811","v":0},{"$f":"Produktionsanlæg!E811","v":0},{"$f":"Produktionsanlæg!F811","v":0},{"$f":"Produktionsanlæg!G811","v":0},{"$f":"Produktionsanlæg!H811","v":0},{"$f":"Produktionsanlæg!I811","v":0},{"$f":"Produktionsanlæg!J811","v":0},{"$f":"Produktionsanlæg!K811","v":0},{"$f":"Produktionsanlæg!L811","v":0},{"$f":"Produktionsanlæg!M811","v":0},{"$f":"Produktionsanlæg!N811","v":0},{"$f":"Produktionsanlæg!O811","v":0},{"$f":"Produktionsanlæg!P811","v":0},{"$f":"Produktionsanlæg!Q811","v":0},{"$f":"Produktionsanlæg!R811","v":0},{"$f":"Produktionsanlæg!S811","v":0},{"$f":"Produktionsanlæg!T811","v":0},{"$f":"Produktionsanlæg!U811","v":0},{"$f":"Produktionsanlæg!V811","v":0},{"$f":"Produktionsanlæg!W811","v":0},{"$f":"Produktionsanlæg!X811","v":0},{"$f":"Produktionsanlæg!Y811","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D811:Y811,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW813:AW836)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D812:Y812)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D813","v":0},{"$f":"Produktionsanlæg!E813","v":0},{"$f":"Produktionsanlæg!F813","v":0},{"$f":"Produktionsanlæg!G813","v":0},{"$f":"Produktionsanlæg!H813","v":0},{"$f":"Produktionsanlæg!I813","v":0},{"$f":"Produktionsanlæg!J813","v":0},{"$f":"Produktionsanlæg!K813","v":0},{"$f":"Produktionsanlæg!L813","v":0},{"$f":"Produktionsanlæg!M813","v":0},{"$f":"Produktionsanlæg!N813","v":0},{"$f":"Produktionsanlæg!O813","v":0},{"$f":"Produktionsanlæg!P813","v":0},{"$f":"Produktionsanlæg!Q813","v":0},{"$f":"Produktionsanlæg!R813","v":0},{"$f":"Produktionsanlæg!S813","v":0},{"$f":"Produktionsanlæg!T813","v":0},{"$f":"Produktionsanlæg!U813","v":0},{"$f":"Produktionsanlæg!V813","v":0},{"$f":"Produktionsanlæg!W813","v":0},{"$f":"Produktionsanlæg!X813","v":0},{"$f":"Produktionsanlæg!Y813","v":0},{"$f":"IF(COUNTIF(D813:Y813,\"<>0\")<=1,IF(SUM(D813:Y813)=0,0,(IF(SUM(D813:Y813)>0,IF(SUM(D813:Y813)<400,(1.2675*45967*SUM(D813:Y813)^(-0.4664)),(IF(SUM(D813:Y813)<2000,(39128*SUM(D813:Y813)^(-0.37661)),IF(SUM(D813:Y813)<5000,18893*SUM(D813:Y813)^(-0.28083),IF(SUM(D813:Y813)<100000,29680*SUM(D813:Y813)^(-0.24475),1773.1))))*100/115)*SUM(D813:Y813)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D813:Y813)),$A$73)","v":0},{"$f":"D813*$Z813","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA813:AV813)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA813","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB813","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC813","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD813","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE813","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF813","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG813","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH813","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI813","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ813","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK813","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL813","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM813","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN813","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO813","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP813","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ813","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR813","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS813","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT813","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU813","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV813","v":0},{"$f":"SUM(D813:Y813)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D814","v":0},{"$f":"Produktionsanlæg!E814","v":0},{"$f":"Produktionsanlæg!F814","v":0},{"$f":"Produktionsanlæg!G814","v":0},{"$f":"Produktionsanlæg!H814","v":0},{"$f":"Produktionsanlæg!I814","v":0},{"$f":"Produktionsanlæg!J814","v":0},{"$f":"Produktionsanlæg!K814","v":0},{"$f":"Produktionsanlæg!L814","v":0},{"$f":"Produktionsanlæg!M814","v":0},{"$f":"Produktionsanlæg!N814","v":0},{"$f":"Produktionsanlæg!O814","v":0},{"$f":"Produktionsanlæg!P814","v":0},{"$f":"Produktionsanlæg!Q814","v":0},{"$f":"Produktionsanlæg!R814","v":0},{"$f":"Produktionsanlæg!S814","v":0},{"$f":"Produktionsanlæg!T814","v":0},{"$f":"Produktionsanlæg!U814","v":0},{"$f":"Produktionsanlæg!V814","v":0},{"$f":"Produktionsanlæg!W814","v":0},{"$f":"Produktionsanlæg!X814","v":0},{"$f":"Produktionsanlæg!Y814","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D814:Y814,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D815","v":0},{"$f":"Produktionsanlæg!E815","v":0},{"$f":"Produktionsanlæg!F815","v":0},{"$f":"Produktionsanlæg!G815","v":0},{"$f":"Produktionsanlæg!H815","v":0},{"$f":"Produktionsanlæg!I815","v":0},{"$f":"Produktionsanlæg!J815","v":0},{"$f":"Produktionsanlæg!K815","v":0},{"$f":"Produktionsanlæg!L815","v":0},{"$f":"Produktionsanlæg!M815","v":0},{"$f":"Produktionsanlæg!N815","v":0},{"$f":"Produktionsanlæg!O815","v":0},{"$f":"Produktionsanlæg!P815","v":0},{"$f":"Produktionsanlæg!Q815","v":0},{"$f":"Produktionsanlæg!R815","v":0},{"$f":"Produktionsanlæg!S815","v":0},{"$f":"Produktionsanlæg!T815","v":0},{"$f":"Produktionsanlæg!U815","v":0},{"$f":"Produktionsanlæg!V815","v":0},{"$f":"Produktionsanlæg!W815","v":0},{"$f":"Produktionsanlæg!X815","v":0},{"$f":"Produktionsanlæg!Y815","v":0},{"$f":"IF(COUNTIF(D815:Y815,\"<>0\")<=1,IF(SUM(D815:Y815)=0,0,(IF(SUM(D815:Y815)>0,IF(SUM(D815:Y815)<400,(1.2675*45967*SUM(D815:Y815)^(-0.4664)),(IF(SUM(D815:Y815)<2000,(39128*SUM(D815:Y815)^(-0.37661)),IF(SUM(D815:Y815)<5000,18893*SUM(D815:Y815)^(-0.28083),IF(SUM(D815:Y815)<100000,29680*SUM(D815:Y815)^(-0.24475),1773.1))))*100/115)*SUM(D815:Y815)*0.061,0)*1.15*1.06*0.43)/SUM(D815:Y815)),$A$73)","v":0},{"$f":"D815*$Z815","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N815*$Z815","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X815*$Z815","v":0},0,{"$f":"+SUM(AA815:AV815)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA815","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB815","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC815","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD815","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE815","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF815","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG815","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH815","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI815","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ815","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK815","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL815","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM815","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN815","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO815","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP815","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ815","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR815","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS815","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT815","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU815","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV815","v":0},{"$f":"SUM(D815:Y815)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D816","v":0},{"$f":"Produktionsanlæg!E816","v":0},{"$f":"Produktionsanlæg!F816","v":0},{"$f":"Produktionsanlæg!G816","v":0},{"$f":"Produktionsanlæg!H816","v":0},{"$f":"Produktionsanlæg!I816","v":0},{"$f":"Produktionsanlæg!J816","v":0},{"$f":"Produktionsanlæg!K816","v":0},{"$f":"Produktionsanlæg!L816","v":0},{"$f":"Produktionsanlæg!M816","v":0},{"$f":"Produktionsanlæg!N816","v":0},{"$f":"Produktionsanlæg!O816","v":0},{"$f":"Produktionsanlæg!P816","v":0},{"$f":"Produktionsanlæg!Q816","v":0},{"$f":"Produktionsanlæg!R816","v":0},{"$f":"Produktionsanlæg!S816","v":0},{"$f":"Produktionsanlæg!T816","v":0},{"$f":"Produktionsanlæg!U816","v":0},{"$f":"Produktionsanlæg!V816","v":0},{"$f":"Produktionsanlæg!W816","v":0},{"$f":"Produktionsanlæg!X816","v":0},{"$f":"Produktionsanlæg!Y816","v":0},{"$f":"IF(COUNTIF(D816:Y816,\"<>0\")<=1,IF(SUM(D816:Y816)=0,0,(IF(SUM(D816:Y816)>0,IF(SUM(D816:Y816)<400,(1.2675*45967*SUM(D816:Y816)^(-0.4664)),(IF(SUM(D816:Y816)<2000,(39128*SUM(D816:Y816)^(-0.37661)),IF(SUM(D816:Y816)<5000,18893*SUM(D816:Y816)^(-0.28083),IF(SUM(D816:Y816)<100000,29680*SUM(D816:Y816)^(-0.24475),1773.1))))*100/115)*SUM(D816:Y816)*0.061,0)*1.15*1.06*0.02)/SUM(D816:Y816)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA816:AV816)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA816","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB816","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC816","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD816","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE816","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF816","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG816","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH816","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI816","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ816","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK816","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL816","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM816","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN816","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO816","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP816","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ816","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR816","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS816","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT816","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU816","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV816","v":0},{"$f":"SUM(D816:Y816)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D817","v":0},{"$f":"Produktionsanlæg!E817","v":0},{"$f":"Produktionsanlæg!F817","v":0},{"$f":"Produktionsanlæg!G817","v":0},{"$f":"Produktionsanlæg!H817","v":0},{"$f":"Produktionsanlæg!I817","v":0},{"$f":"Produktionsanlæg!J817","v":0},{"$f":"Produktionsanlæg!K817","v":0},{"$f":"Produktionsanlæg!L817","v":0},{"$f":"Produktionsanlæg!M817","v":0},{"$f":"Produktionsanlæg!N817","v":0},{"$f":"Produktionsanlæg!O817","v":0},{"$f":"Produktionsanlæg!P817","v":0},{"$f":"Produktionsanlæg!Q817","v":0},{"$f":"Produktionsanlæg!R817","v":0},{"$f":"Produktionsanlæg!S817","v":0},{"$f":"Produktionsanlæg!T817","v":0},{"$f":"Produktionsanlæg!U817","v":0},{"$f":"Produktionsanlæg!V817","v":0},{"$f":"Produktionsanlæg!W817","v":0},{"$f":"Produktionsanlæg!X817","v":0},{"$f":"Produktionsanlæg!Y817","v":0},{"$f":"IF(COUNTIF(D817:Y817,\"<>0\")<=1,IF(SUM(D817:Y817)=0,0,(IF(SUM(D817:Y817)>0,IF(SUM(D817:Y817)<400,(1.2675*45967*SUM(D817:Y817)^(-0.4664)),(IF(SUM(D817:Y817)<2000,(39128*SUM(D817:Y817)^(-0.37661)),IF(SUM(D817:Y817)<5000,18893*SUM(D817:Y817)^(-0.28083),IF(SUM(D817:Y817)<100000,29680*SUM(D817:Y817)^(-0.24475),1773.1))))*100/115)*SUM(D817:Y817)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D817:Y817)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA817:AV817)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA817","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB817","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC817","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD817","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE817","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF817","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG817","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH817","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI817","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ817","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK817","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL817","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM817","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN817","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO817","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP817","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ817","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR817","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS817","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT817","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU817","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV817","v":0},{"$f":"SUM(D817:Y817)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D818","v":0},{"$f":"Produktionsanlæg!E818","v":0},{"$f":"Produktionsanlæg!F818","v":0},{"$f":"Produktionsanlæg!G818","v":0},{"$f":"Produktionsanlæg!H818","v":0},{"$f":"Produktionsanlæg!I818","v":0},{"$f":"Produktionsanlæg!J818","v":0},{"$f":"Produktionsanlæg!K818","v":0},{"$f":"Produktionsanlæg!L818","v":0},{"$f":"Produktionsanlæg!M818","v":0},{"$f":"Produktionsanlæg!N818","v":0},{"$f":"Produktionsanlæg!O818","v":0},{"$f":"Produktionsanlæg!P818","v":0},{"$f":"Produktionsanlæg!Q818","v":0},{"$f":"Produktionsanlæg!R818","v":0},{"$f":"Produktionsanlæg!S818","v":0},{"$f":"Produktionsanlæg!T818","v":0},{"$f":"Produktionsanlæg!U818","v":0},{"$f":"Produktionsanlæg!V818","v":0},{"$f":"Produktionsanlæg!W818","v":0},{"$f":"Produktionsanlæg!X818","v":0},{"$f":"Produktionsanlæg!Y818","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D818:Y818,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D819","v":0},{"$f":"Produktionsanlæg!E819","v":0},{"$f":"Produktionsanlæg!F819","v":0},{"$f":"Produktionsanlæg!G819","v":0},{"$f":"Produktionsanlæg!H819","v":0},{"$f":"Produktionsanlæg!I819","v":0},{"$f":"Produktionsanlæg!J819","v":0},{"$f":"Produktionsanlæg!K819","v":0},{"$f":"Produktionsanlæg!L819","v":0},{"$f":"Produktionsanlæg!M819","v":0},{"$f":"Produktionsanlæg!N819","v":0},{"$f":"Produktionsanlæg!O819","v":0},{"$f":"Produktionsanlæg!P819","v":0},{"$f":"Produktionsanlæg!Q819","v":0},{"$f":"Produktionsanlæg!R819","v":0},{"$f":"Produktionsanlæg!S819","v":0},{"$f":"Produktionsanlæg!T819","v":0},{"$f":"Produktionsanlæg!U819","v":0},{"$f":"Produktionsanlæg!V819","v":0},{"$f":"Produktionsanlæg!W819","v":0},{"$f":"Produktionsanlæg!X819","v":0},{"$f":"Produktionsanlæg!Y819","v":0},{"$f":"IF(COUNTIF(D819:Y819,\"<>0\")<=1,IF(SUM(D819:Y819)=0,0,(IF(SUM(D819:Y819)>0,IF(SUM(D819:Y819)<400,(1.2675*45967*SUM(D819:Y819)^(-0.4664)),(IF(SUM(D819:Y819)<2000,(39128*SUM(D819:Y819)^(-0.37661)),IF(SUM(D819:Y819)<5000,18893*SUM(D819:Y819)^(-0.28083),IF(SUM(D819:Y819)<100000,29680*SUM(D819:Y819)^(-0.24475),1773.1))))*100/115)*SUM(D819:Y819)*0.0173,0)*1.15*1.06*0.43)/SUM(D819:Y819)),$A$73)","v":0},{"$f":"D819*$Z819","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N819*$Z819","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X819*$Z819","v":0},0,{"$f":"+SUM(AA819:AV819)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA819","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB819","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC819","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD819","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE819","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF819","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG819","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH819","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI819","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ819","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK819","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL819","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM819","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN819","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO819","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP819","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ819","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR819","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS819","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT819","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU819","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV819","v":0},{"$f":"SUM(D819:Y819)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D820","v":0},{"$f":"Produktionsanlæg!E820","v":0},{"$f":"Produktionsanlæg!F820","v":0},{"$f":"Produktionsanlæg!G820","v":0},{"$f":"Produktionsanlæg!H820","v":0},{"$f":"Produktionsanlæg!I820","v":0},{"$f":"Produktionsanlæg!J820","v":0},{"$f":"Produktionsanlæg!K820","v":0},{"$f":"Produktionsanlæg!L820","v":0},{"$f":"Produktionsanlæg!M820","v":0},{"$f":"Produktionsanlæg!N820","v":0},{"$f":"Produktionsanlæg!O820","v":0},{"$f":"Produktionsanlæg!P820","v":0},{"$f":"Produktionsanlæg!Q820","v":0},{"$f":"Produktionsanlæg!R820","v":0},{"$f":"Produktionsanlæg!S820","v":0},{"$f":"Produktionsanlæg!T820","v":0},{"$f":"Produktionsanlæg!U820","v":0},{"$f":"Produktionsanlæg!V820","v":0},{"$f":"Produktionsanlæg!W820","v":0},{"$f":"Produktionsanlæg!X820","v":0},{"$f":"Produktionsanlæg!Y820","v":0},{"$f":"IF(COUNTIF(D820:Y820,\"<>0\")<=1,IF(SUM(D820:Y820)=0,0,(IF(SUM(D820:Y820)>0,IF(SUM(D820:Y820)<400,(1.2675*45967*SUM(D820:Y820)^(-0.4664)),(IF(SUM(D820:Y820)<2000,(39128*SUM(D820:Y820)^(-0.37661)),IF(SUM(D820:Y820)<5000,18893*SUM(D820:Y820)^(-0.28083),IF(SUM(D820:Y820)<100000,29680*SUM(D820:Y820)^(-0.24475),1773.1))))*100/115)*SUM(D820:Y820)*0.0173,0)*1.15*1.06*0.02)/SUM(D820:Y820)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA820:AV820)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA820","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB820","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC820","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD820","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE820","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF820","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG820","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH820","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI820","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ820","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK820","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL820","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM820","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN820","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO820","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP820","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ820","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR820","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS820","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT820","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU820","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV820","v":0},{"$f":"SUM(D820:Y820)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D821","v":0},{"$f":"Produktionsanlæg!E821","v":0},{"$f":"Produktionsanlæg!F821","v":0},{"$f":"Produktionsanlæg!G821","v":0},{"$f":"Produktionsanlæg!H821","v":0},{"$f":"Produktionsanlæg!I821","v":0},{"$f":"Produktionsanlæg!J821","v":0},{"$f":"Produktionsanlæg!K821","v":0},{"$f":"Produktionsanlæg!L821","v":0},{"$f":"Produktionsanlæg!M821","v":0},{"$f":"Produktionsanlæg!N821","v":0},{"$f":"Produktionsanlæg!O821","v":0},{"$f":"Produktionsanlæg!P821","v":0},{"$f":"Produktionsanlæg!Q821","v":0},{"$f":"Produktionsanlæg!R821","v":0},{"$f":"Produktionsanlæg!S821","v":0},{"$f":"Produktionsanlæg!T821","v":0},{"$f":"Produktionsanlæg!U821","v":0},{"$f":"Produktionsanlæg!V821","v":0},{"$f":"Produktionsanlæg!W821","v":0},{"$f":"Produktionsanlæg!X821","v":0},{"$f":"Produktionsanlæg!Y821","v":0},{"$f":"IF(COUNTIF(D821:Y821,\"<>0\")<=1,IF(SUM(D821:Y821)=0,0,(IF(SUM(D821:Y821)>0,IF(SUM(D821:Y821)<400,(1.2675*45967*SUM(D821:Y821)^(-0.4664)),(IF(SUM(D821:Y821)<2000,(39128*SUM(D821:Y821)^(-0.37661)),IF(SUM(D821:Y821)<5000,18893*SUM(D821:Y821)^(-0.28083),IF(SUM(D821:Y821)<100000,29680*SUM(D821:Y821)^(-0.24475),1773.1))))*100/115)*SUM(D821:Y821)*(IF(SUM(D821:Y821)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D821:Y821)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA821:AV821)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA821","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB821","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC821","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD821","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE821","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF821","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG821","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH821","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI821","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ821","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK821","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL821","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM821","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN821","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO821","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP821","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ821","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR821","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS821","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT821","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU821","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV821","v":0},{"$f":"SUM(D821:Y821)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D822","v":0},{"$f":"Produktionsanlæg!E822","v":0},{"$f":"Produktionsanlæg!F822","v":0},{"$f":"Produktionsanlæg!G822","v":0},{"$f":"Produktionsanlæg!H822","v":0},{"$f":"Produktionsanlæg!I822","v":0},{"$f":"Produktionsanlæg!J822","v":0},{"$f":"Produktionsanlæg!K822","v":0},{"$f":"Produktionsanlæg!L822","v":0},{"$f":"Produktionsanlæg!M822","v":0},{"$f":"Produktionsanlæg!N822","v":0},{"$f":"Produktionsanlæg!O822","v":0},{"$f":"Produktionsanlæg!P822","v":0},{"$f":"Produktionsanlæg!Q822","v":0},{"$f":"Produktionsanlæg!R822","v":0},{"$f":"Produktionsanlæg!S822","v":0},{"$f":"Produktionsanlæg!T822","v":0},{"$f":"Produktionsanlæg!U822","v":0},{"$f":"Produktionsanlæg!V822","v":0},{"$f":"Produktionsanlæg!W822","v":0},{"$f":"Produktionsanlæg!X822","v":0},{"$f":"Produktionsanlæg!Y822","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D822:Y822,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D823","v":0},{"$f":"Produktionsanlæg!E823","v":0},{"$f":"Produktionsanlæg!F823","v":0},{"$f":"Produktionsanlæg!G823","v":0},{"$f":"Produktionsanlæg!H823","v":0},{"$f":"Produktionsanlæg!I823","v":0},{"$f":"Produktionsanlæg!J823","v":0},{"$f":"Produktionsanlæg!K823","v":0},{"$f":"Produktionsanlæg!L823","v":0},{"$f":"Produktionsanlæg!M823","v":0},{"$f":"Produktionsanlæg!N823","v":0},{"$f":"Produktionsanlæg!O823","v":0},{"$f":"Produktionsanlæg!P823","v":0},{"$f":"Produktionsanlæg!Q823","v":0},{"$f":"Produktionsanlæg!R823","v":0},{"$f":"Produktionsanlæg!S823","v":0},{"$f":"Produktionsanlæg!T823","v":0},{"$f":"Produktionsanlæg!U823","v":0},{"$f":"Produktionsanlæg!V823","v":0},{"$f":"Produktionsanlæg!W823","v":0},{"$f":"Produktionsanlæg!X823","v":0},{"$f":"Produktionsanlæg!Y823","v":0},{"$f":"IF(COUNTIF(D823:Y823,\"<>0\")<=1,IF(SUM(D823:Y823)=0,0,(IF(SUM(D823:Y823)>0,IF(SUM(D823:Y823)<400,(1.2675*45967*SUM(D823:Y823)^(-0.4664)),(IF(SUM(D823:Y823)<2000,(39128*SUM(D823:Y823)^(-0.37661)),IF(SUM(D823:Y823)<5000,18893*SUM(D823:Y823)^(-0.28083),IF(SUM(D823:Y823)<100000,29680*SUM(D823:Y823)^(-0.24475),1773.1))))*100/115)*SUM(D823:Y823)*(IF(SUM(D823:Y823)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D823:Y823)),$A$73)","v":0},{"$f":"D823*$Z823","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N823*$Z823","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X823*$Z823","v":0},0,{"$f":"+SUM(AA823:AV823)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA823","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB823","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC823","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD823","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE823","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF823","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG823","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH823","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI823","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ823","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK823","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL823","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM823","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN823","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO823","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP823","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ823","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR823","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS823","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT823","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU823","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV823","v":0},{"$f":"SUM(D823:Y823)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D824","v":0},{"$f":"Produktionsanlæg!E824","v":0},{"$f":"Produktionsanlæg!F824","v":0},{"$f":"Produktionsanlæg!G824","v":0},{"$f":"Produktionsanlæg!H824","v":0},{"$f":"Produktionsanlæg!I824","v":0},{"$f":"Produktionsanlæg!J824","v":0},{"$f":"Produktionsanlæg!K824","v":0},{"$f":"Produktionsanlæg!L824","v":0},{"$f":"Produktionsanlæg!M824","v":0},{"$f":"Produktionsanlæg!N824","v":0},{"$f":"Produktionsanlæg!O824","v":0},{"$f":"Produktionsanlæg!P824","v":0},{"$f":"Produktionsanlæg!Q824","v":0},{"$f":"Produktionsanlæg!R824","v":0},{"$f":"Produktionsanlæg!S824","v":0},{"$f":"Produktionsanlæg!T824","v":0},{"$f":"Produktionsanlæg!U824","v":0},{"$f":"Produktionsanlæg!V824","v":0},{"$f":"Produktionsanlæg!W824","v":0},{"$f":"Produktionsanlæg!X824","v":0},{"$f":"Produktionsanlæg!Y824","v":0},{"$f":"IF(COUNTIF(D824:Y824,\"<>0\")<=1,IF(SUM(D824:Y824)=0,0,(IF(SUM(D824:Y824)>0,IF(SUM(D824:Y824)<400,(1.2675*45967*SUM(D824:Y824)^(-0.4664)),(IF(SUM(D824:Y824)<2000,(39128*SUM(D824:Y824)^(-0.37661)),IF(SUM(D824:Y824)<5000,18893*SUM(D824:Y824)^(-0.28083),IF(SUM(D824:Y824)<100000,29680*SUM(D824:Y824)^(-0.24475),1773.1))))*100/115)*SUM(D824:Y824)*(IF(SUM(D824:Y824)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D824:Y824)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA824:AV824)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA824","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB824","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC824","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD824","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE824","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF824","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG824","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH824","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI824","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ824","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK824","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL824","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM824","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN824","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO824","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP824","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ824","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR824","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS824","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT824","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU824","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV824","v":0},{"$f":"SUM(D824:Y824)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D825","v":0},{"$f":"Produktionsanlæg!E825","v":0},{"$f":"Produktionsanlæg!F825","v":0},{"$f":"Produktionsanlæg!G825","v":0},{"$f":"Produktionsanlæg!H825","v":0},{"$f":"Produktionsanlæg!I825","v":0},{"$f":"Produktionsanlæg!J825","v":0},{"$f":"Produktionsanlæg!K825","v":0},{"$f":"Produktionsanlæg!L825","v":0},{"$f":"Produktionsanlæg!M825","v":0},{"$f":"Produktionsanlæg!N825","v":0},{"$f":"Produktionsanlæg!O825","v":0},{"$f":"Produktionsanlæg!P825","v":0},{"$f":"Produktionsanlæg!Q825","v":0},{"$f":"Produktionsanlæg!R825","v":0},{"$f":"Produktionsanlæg!S825","v":0},{"$f":"Produktionsanlæg!T825","v":0},{"$f":"Produktionsanlæg!U825","v":0},{"$f":"Produktionsanlæg!V825","v":0},{"$f":"Produktionsanlæg!W825","v":0},{"$f":"Produktionsanlæg!X825","v":0},{"$f":"Produktionsanlæg!Y825","v":0},{"$f":"IF(COUNTIF(D825:Y825,\"<>0\")<=1,IF(SUM(D825:Y825)=0,0,(IF(SUM(D825:Y825)>0,IF(SUM(D825:Y825)<400,(1.2675*45967*SUM(D825:Y825)^(-0.4664)),(IF(SUM(D825:Y825)<2000,(39128*SUM(D825:Y825)^(-0.37661)),IF(SUM(D825:Y825)<5000,18893*SUM(D825:Y825)^(-0.28083),IF(SUM(D825:Y825)<100000,29680*SUM(D825:Y825)^(-0.24475),1773.1))))*100/115)*SUM(D825:Y825)*(IF(SUM(D821:Y821)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D825:Y825)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA825:AV825)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA825","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB825","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC825","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD825","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE825","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF825","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG825","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH825","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI825","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ825","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK825","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL825","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM825","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN825","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO825","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP825","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ825","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR825","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS825","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT825","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU825","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV825","v":0},{"$f":"SUM(D825:Y825)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D826","v":0},{"$f":"Produktionsanlæg!E826","v":0},{"$f":"Produktionsanlæg!F826","v":0},{"$f":"Produktionsanlæg!G826","v":0},{"$f":"Produktionsanlæg!H826","v":0},{"$f":"Produktionsanlæg!I826","v":0},{"$f":"Produktionsanlæg!J826","v":0},{"$f":"Produktionsanlæg!K826","v":0},{"$f":"Produktionsanlæg!L826","v":0},{"$f":"Produktionsanlæg!M826","v":0},{"$f":"Produktionsanlæg!N826","v":0},{"$f":"Produktionsanlæg!O826","v":0},{"$f":"Produktionsanlæg!P826","v":0},{"$f":"Produktionsanlæg!Q826","v":0},{"$f":"Produktionsanlæg!R826","v":0},{"$f":"Produktionsanlæg!S826","v":0},{"$f":"Produktionsanlæg!T826","v":0},{"$f":"Produktionsanlæg!U826","v":0},{"$f":"Produktionsanlæg!V826","v":0},{"$f":"Produktionsanlæg!W826","v":0},{"$f":"Produktionsanlæg!X826","v":0},{"$f":"Produktionsanlæg!Y826","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D826:Y826,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D827","v":0},{"$f":"Produktionsanlæg!E827","v":0},{"$f":"Produktionsanlæg!F827","v":0},{"$f":"Produktionsanlæg!G827","v":0},{"$f":"Produktionsanlæg!H827","v":0},{"$f":"Produktionsanlæg!I827","v":0},{"$f":"Produktionsanlæg!J827","v":0},{"$f":"Produktionsanlæg!K827","v":0},{"$f":"Produktionsanlæg!L827","v":0},{"$f":"Produktionsanlæg!M827","v":0},{"$f":"Produktionsanlæg!N827","v":0},{"$f":"Produktionsanlæg!O827","v":0},{"$f":"Produktionsanlæg!P827","v":0},{"$f":"Produktionsanlæg!Q827","v":0},{"$f":"Produktionsanlæg!R827","v":0},{"$f":"Produktionsanlæg!S827","v":0},{"$f":"Produktionsanlæg!T827","v":0},{"$f":"Produktionsanlæg!U827","v":0},{"$f":"Produktionsanlæg!V827","v":0},{"$f":"Produktionsanlæg!W827","v":0},{"$f":"Produktionsanlæg!X827","v":0},{"$f":"Produktionsanlæg!Y827","v":0},{"$f":"IF(COUNTIF(D827:Y827,\"<>0\")<=1,IF(SUM(D827:Y827)=0,0,(IF(SUM(D827:Y827)>0,IF(SUM(D827:Y827)<400,(1.2675*45967*SUM(D827:Y827)^(-0.4664)),(IF(SUM(D827:Y827)<2000,(39128*SUM(D827:Y827)^(-0.37661)),IF(SUM(D827:Y827)<5000,18893*SUM(D827:Y827)^(-0.28083),IF(SUM(D827:Y827)<100000,29680*SUM(D827:Y827)^(-0.24475),1773.1))))*100/115)*SUM(D827:Y827)*(IF(SUM(D823:Y823)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D827:Y827)),$A$73)","v":0},{"$f":"D827*$Z827","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N827*$Z827","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X827*$Z827","v":0},0,{"$f":"+SUM(AA827:AV827)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA827","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB827","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC827","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD827","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE827","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF827","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG827","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH827","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI827","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ827","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK827","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL827","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM827","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN827","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO827","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP827","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ827","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR827","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS827","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT827","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU827","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV827","v":0},{"$f":"SUM(D827:Y827)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D828","v":0},{"$f":"Produktionsanlæg!E828","v":0},{"$f":"Produktionsanlæg!F828","v":0},{"$f":"Produktionsanlæg!G828","v":0},{"$f":"Produktionsanlæg!H828","v":0},{"$f":"Produktionsanlæg!I828","v":0},{"$f":"Produktionsanlæg!J828","v":0},{"$f":"Produktionsanlæg!K828","v":0},{"$f":"Produktionsanlæg!L828","v":0},{"$f":"Produktionsanlæg!M828","v":0},{"$f":"Produktionsanlæg!N828","v":0},{"$f":"Produktionsanlæg!O828","v":0},{"$f":"Produktionsanlæg!P828","v":0},{"$f":"Produktionsanlæg!Q828","v":0},{"$f":"Produktionsanlæg!R828","v":0},{"$f":"Produktionsanlæg!S828","v":0},{"$f":"Produktionsanlæg!T828","v":0},{"$f":"Produktionsanlæg!U828","v":0},{"$f":"Produktionsanlæg!V828","v":0},{"$f":"Produktionsanlæg!W828","v":0},{"$f":"Produktionsanlæg!X828","v":0},{"$f":"Produktionsanlæg!Y828","v":0},{"$f":"IF(COUNTIF(D828:Y828,\"<>0\")<=1,IF(SUM(D828:Y828)=0,0,(IF(SUM(D828:Y828)>0,IF(SUM(D828:Y828)<400,(1.2675*45967*SUM(D828:Y828)^(-0.4664)),(IF(SUM(D828:Y828)<2000,(39128*SUM(D828:Y828)^(-0.37661)),IF(SUM(D828:Y828)<5000,18893*SUM(D828:Y828)^(-0.28083),IF(SUM(D828:Y828)<100000,29680*SUM(D828:Y828)^(-0.24475),1773.1))))*100/115)*SUM(D828:Y828)*(IF(SUM(D824:Y824)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D828:Y828)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA828:AV828)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA828","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB828","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC828","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD828","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE828","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF828","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG828","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH828","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI828","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ828","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK828","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL828","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM828","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN828","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO828","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP828","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ828","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR828","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS828","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT828","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU828","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV828","v":0},{"$f":"SUM(D828:Y828)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D829","v":0},{"$f":"Produktionsanlæg!E829","v":0},{"$f":"Produktionsanlæg!F829","v":0},{"$f":"Produktionsanlæg!G829","v":0},{"$f":"Produktionsanlæg!H829","v":0},{"$f":"Produktionsanlæg!I829","v":0},{"$f":"Produktionsanlæg!J829","v":0},{"$f":"Produktionsanlæg!K829","v":0},{"$f":"Produktionsanlæg!L829","v":0},{"$f":"Produktionsanlæg!M829","v":0},{"$f":"Produktionsanlæg!N829","v":0},{"$f":"Produktionsanlæg!O829","v":0},{"$f":"Produktionsanlæg!P829","v":0},{"$f":"Produktionsanlæg!Q829","v":0},{"$f":"Produktionsanlæg!R829","v":0},{"$f":"Produktionsanlæg!S829","v":0},{"$f":"Produktionsanlæg!T829","v":0},{"$f":"Produktionsanlæg!U829","v":0},{"$f":"Produktionsanlæg!V829","v":0},{"$f":"Produktionsanlæg!W829","v":0},{"$f":"Produktionsanlæg!X829","v":0},{"$f":"Produktionsanlæg!Y829","v":0},{"$f":"IF(COUNTIF(D829:Y829,\"<>0\")<=1,IF(SUM(D829:Y829)=0,0,(IF(SUM(D829:Y829)>0,IF(SUM(D829:Y829)<400,(1.2675*45967*SUM(D829:Y829)^(-0.4664)),(IF(SUM(D829:Y829)<2000,(39128*SUM(D829:Y829)^(-0.37661)),IF(SUM(D829:Y829)<5000,18893*SUM(D829:Y829)^(-0.28083),IF(SUM(D829:Y829)<100000,29680*SUM(D829:Y829)^(-0.24475),1773.1))))*100/115)*SUM(D829:Y829)*(IF(SUM(D821:Y821)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D829:Y829)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA829:AV829)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA829","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB829","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC829","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD829","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE829","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF829","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG829","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH829","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI829","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ829","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK829","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL829","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM829","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN829","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO829","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP829","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ829","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR829","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS829","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT829","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU829","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV829","v":0},{"$f":"SUM(D829:Y829)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D830","v":0},{"$f":"Produktionsanlæg!E830","v":0},{"$f":"Produktionsanlæg!F830","v":0},{"$f":"Produktionsanlæg!G830","v":0},{"$f":"Produktionsanlæg!H830","v":0},{"$f":"Produktionsanlæg!I830","v":0},{"$f":"Produktionsanlæg!J830","v":0},{"$f":"Produktionsanlæg!K830","v":0},{"$f":"Produktionsanlæg!L830","v":0},{"$f":"Produktionsanlæg!M830","v":0},{"$f":"Produktionsanlæg!N830","v":0},{"$f":"Produktionsanlæg!O830","v":0},{"$f":"Produktionsanlæg!P830","v":0},{"$f":"Produktionsanlæg!Q830","v":0},{"$f":"Produktionsanlæg!R830","v":0},{"$f":"Produktionsanlæg!S830","v":0},{"$f":"Produktionsanlæg!T830","v":0},{"$f":"Produktionsanlæg!U830","v":0},{"$f":"Produktionsanlæg!V830","v":0},{"$f":"Produktionsanlæg!W830","v":0},{"$f":"Produktionsanlæg!X830","v":0},{"$f":"Produktionsanlæg!Y830","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D830:Y830,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D831","v":0},{"$f":"Produktionsanlæg!E831","v":0},{"$f":"Produktionsanlæg!F831","v":0},{"$f":"Produktionsanlæg!G831","v":0},{"$f":"Produktionsanlæg!H831","v":0},{"$f":"Produktionsanlæg!I831","v":0},{"$f":"Produktionsanlæg!J831","v":0},{"$f":"Produktionsanlæg!K831","v":0},{"$f":"Produktionsanlæg!L831","v":0},{"$f":"Produktionsanlæg!M831","v":0},{"$f":"Produktionsanlæg!N831","v":0},{"$f":"Produktionsanlæg!O831","v":0},{"$f":"Produktionsanlæg!P831","v":0},{"$f":"Produktionsanlæg!Q831","v":0},{"$f":"Produktionsanlæg!R831","v":0},{"$f":"Produktionsanlæg!S831","v":0},{"$f":"Produktionsanlæg!T831","v":0},{"$f":"Produktionsanlæg!U831","v":0},{"$f":"Produktionsanlæg!V831","v":0},{"$f":"Produktionsanlæg!W831","v":0},{"$f":"Produktionsanlæg!X831","v":0},{"$f":"Produktionsanlæg!Y831","v":0},{"$f":"IF(COUNTIF(D831:Y831,\"<>0\")<=1,IF(SUM(D831:Y831)=0,0,(IF(SUM(D831:Y831)>0,IF(SUM(D831:Y831)<400,(1.2675*45967*SUM(D831:Y831)^(-0.4664)),(IF(SUM(D831:Y831)<2000,(39128*SUM(D831:Y831)^(-0.37661)),IF(SUM(D831:Y831)<5000,18893*SUM(D831:Y831)^(-0.28083),IF(SUM(D831:Y831)<100000,29680*SUM(D831:Y831)^(-0.24475),1773.1))))*100/115)*SUM(D831:Y831)*(IF(SUM(D823:Y823)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D831:Y831)),$A$73)","v":0},{"$f":"D831*$Z831","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N831*$Z831","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X831*$Z831","v":0},0,{"$f":"+SUM(AA831:AV831)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA831","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB831","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC831","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD831","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE831","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF831","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG831","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH831","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI831","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ831","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK831","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL831","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM831","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN831","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO831","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP831","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ831","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR831","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS831","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT831","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU831","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV831","v":0},{"$f":"SUM(D831:Y831)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D832","v":0},{"$f":"Produktionsanlæg!E832","v":0},{"$f":"Produktionsanlæg!F832","v":0},{"$f":"Produktionsanlæg!G832","v":0},{"$f":"Produktionsanlæg!H832","v":0},{"$f":"Produktionsanlæg!I832","v":0},{"$f":"Produktionsanlæg!J832","v":0},{"$f":"Produktionsanlæg!K832","v":0},{"$f":"Produktionsanlæg!L832","v":0},{"$f":"Produktionsanlæg!M832","v":0},{"$f":"Produktionsanlæg!N832","v":0},{"$f":"Produktionsanlæg!O832","v":0},{"$f":"Produktionsanlæg!P832","v":0},{"$f":"Produktionsanlæg!Q832","v":0},{"$f":"Produktionsanlæg!R832","v":0},{"$f":"Produktionsanlæg!S832","v":0},{"$f":"Produktionsanlæg!T832","v":0},{"$f":"Produktionsanlæg!U832","v":0},{"$f":"Produktionsanlæg!V832","v":0},{"$f":"Produktionsanlæg!W832","v":0},{"$f":"Produktionsanlæg!X832","v":0},{"$f":"Produktionsanlæg!Y832","v":0},{"$f":"IF(COUNTIF(D832:Y832,\"<>0\")<=1,IF(SUM(D832:Y832)=0,0,(IF(SUM(D832:Y832)>0,IF(SUM(D832:Y832)<400,(1.2675*45967*SUM(D832:Y832)^(-0.4664)),(IF(SUM(D832:Y832)<2000,(39128*SUM(D832:Y832)^(-0.37661)),IF(SUM(D832:Y832)<5000,18893*SUM(D832:Y832)^(-0.28083),IF(SUM(D832:Y832)<100000,29680*SUM(D832:Y832)^(-0.24475),1773.1))))*100/115)*SUM(D832:Y832)*(IF(SUM(D824:Y824)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D832:Y832)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA832:AV832)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA832","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB832","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC832","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD832","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE832","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF832","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG832","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH832","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI832","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ832","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK832","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL832","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM832","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN832","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO832","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP832","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ832","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR832","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS832","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT832","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU832","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV832","v":0},{"$f":"SUM(D832:Y832)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D833","v":0},{"$f":"Produktionsanlæg!E833","v":0},{"$f":"Produktionsanlæg!F833","v":0},{"$f":"Produktionsanlæg!G833","v":0},{"$f":"Produktionsanlæg!H833","v":0},{"$f":"Produktionsanlæg!I833","v":0},{"$f":"Produktionsanlæg!J833","v":0},{"$f":"Produktionsanlæg!K833","v":0},{"$f":"Produktionsanlæg!L833","v":0},{"$f":"Produktionsanlæg!M833","v":0},{"$f":"Produktionsanlæg!N833","v":0},{"$f":"Produktionsanlæg!O833","v":0},{"$f":"Produktionsanlæg!P833","v":0},{"$f":"Produktionsanlæg!Q833","v":0},{"$f":"Produktionsanlæg!R833","v":0},{"$f":"Produktionsanlæg!S833","v":0},{"$f":"Produktionsanlæg!T833","v":0},{"$f":"Produktionsanlæg!U833","v":0},{"$f":"Produktionsanlæg!V833","v":0},{"$f":"Produktionsanlæg!W833","v":0},{"$f":"Produktionsanlæg!X833","v":0},{"$f":"Produktionsanlæg!Y833","v":0},{"$f":"IF(COUNTIF(D833:Y833,\"<>0\")<=1,IF(SUM(D833:Y833)=0,0,(IF(SUM(D833:Y833)>0,IF(SUM(D833:Y833)<400,(1.2675*45967*SUM(D833:Y833)^(-0.4664)),(IF(SUM(D833:Y833)<2000,(39128*SUM(D833:Y833)^(-0.37661)),IF(SUM(D833:Y833)<5000,18893*SUM(D833:Y833)^(-0.28083),IF(SUM(D833:Y833)<100000,29680*SUM(D833:Y833)^(-0.24475),1773.1))))*100/115)*SUM(D833:Y833)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D833:Y833)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA833:AV833)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA833","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB833","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC833","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD833","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE833","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF833","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG833","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH833","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI833","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ833","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK833","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL833","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM833","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN833","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO833","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP833","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ833","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR833","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS833","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT833","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU833","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV833","v":0},{"$f":"SUM(D833:Y833)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D834","v":0},{"$f":"Produktionsanlæg!E834","v":0},{"$f":"Produktionsanlæg!F834","v":0},{"$f":"Produktionsanlæg!G834","v":0},{"$f":"Produktionsanlæg!H834","v":0},{"$f":"Produktionsanlæg!I834","v":0},{"$f":"Produktionsanlæg!J834","v":0},{"$f":"Produktionsanlæg!K834","v":0},{"$f":"Produktionsanlæg!L834","v":0},{"$f":"Produktionsanlæg!M834","v":0},{"$f":"Produktionsanlæg!N834","v":0},{"$f":"Produktionsanlæg!O834","v":0},{"$f":"Produktionsanlæg!P834","v":0},{"$f":"Produktionsanlæg!Q834","v":0},{"$f":"Produktionsanlæg!R834","v":0},{"$f":"Produktionsanlæg!S834","v":0},{"$f":"Produktionsanlæg!T834","v":0},{"$f":"Produktionsanlæg!U834","v":0},{"$f":"Produktionsanlæg!V834","v":0},{"$f":"Produktionsanlæg!W834","v":0},{"$f":"Produktionsanlæg!X834","v":0},{"$f":"Produktionsanlæg!Y834","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D834:Y834,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D835","v":0},{"$f":"Produktionsanlæg!E835","v":0},{"$f":"Produktionsanlæg!F835","v":0},{"$f":"Produktionsanlæg!G835","v":0},{"$f":"Produktionsanlæg!H835","v":0},{"$f":"Produktionsanlæg!I835","v":0},{"$f":"Produktionsanlæg!J835","v":0},{"$f":"Produktionsanlæg!K835","v":0},{"$f":"Produktionsanlæg!L835","v":0},{"$f":"Produktionsanlæg!M835","v":0},{"$f":"Produktionsanlæg!N835","v":0},{"$f":"Produktionsanlæg!O835","v":0},{"$f":"Produktionsanlæg!P835","v":0},{"$f":"Produktionsanlæg!Q835","v":0},{"$f":"Produktionsanlæg!R835","v":0},{"$f":"Produktionsanlæg!S835","v":0},{"$f":"Produktionsanlæg!T835","v":0},{"$f":"Produktionsanlæg!U835","v":0},{"$f":"Produktionsanlæg!V835","v":0},{"$f":"Produktionsanlæg!W835","v":0},{"$f":"Produktionsanlæg!X835","v":0},{"$f":"Produktionsanlæg!Y835","v":0},{"$f":"IF(COUNTIF(D835:Y835,\"<>0\")<=1,IF(SUM(D835:Y835)=0,0,(IF(SUM(D835:Y835)>0,IF(SUM(D835:Y835)<400,(1.2675*45967*SUM(D835:Y835)^(-0.4664)),(IF(SUM(D835:Y835)<2000,(39128*SUM(D835:Y835)^(-0.37661)),IF(SUM(D835:Y835)<5000,18893*SUM(D835:Y835)^(-0.28083),IF(SUM(D835:Y835)<100000,29680*SUM(D835:Y835)^(-0.24475),1773.1))))*100/115)*SUM(D835:Y835)*(0.246),0)*1.15*1.06*0.4)/SUM(D835:Y835)),$A$73)","v":0},{"$f":"D835*$Z835","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N835*$Z835","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X835*$Z835","v":0},{"$f":"Y835*$Z835","v":0},{"$f":"+SUM(AA835:AV835)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA835","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB835","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC835","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD835","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE835","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF835","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG835","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH835","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI835","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ835","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK835","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL835","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM835","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN835","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO835","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP835","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ835","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR835","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS835","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT835","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU835","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV835","v":0},{"$f":"SUM(D835:Y835)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D836","v":0},{"$f":"Produktionsanlæg!E836","v":0},{"$f":"Produktionsanlæg!F836","v":0},{"$f":"Produktionsanlæg!G836","v":0},{"$f":"Produktionsanlæg!H836","v":0},{"$f":"Produktionsanlæg!I836","v":0},{"$f":"Produktionsanlæg!J836","v":0},{"$f":"Produktionsanlæg!K836","v":0},{"$f":"Produktionsanlæg!L836","v":0},{"$f":"Produktionsanlæg!M836","v":0},{"$f":"Produktionsanlæg!N836","v":0},{"$f":"Produktionsanlæg!O836","v":0},{"$f":"Produktionsanlæg!P836","v":0},{"$f":"Produktionsanlæg!Q836","v":0},{"$f":"Produktionsanlæg!R836","v":0},{"$f":"Produktionsanlæg!S836","v":0},{"$f":"Produktionsanlæg!T836","v":0},{"$f":"Produktionsanlæg!U836","v":0},{"$f":"Produktionsanlæg!V836","v":0},{"$f":"Produktionsanlæg!W836","v":0},{"$f":"Produktionsanlæg!X836","v":0},{"$f":"Produktionsanlæg!Y836","v":0},{"$f":"IF(COUNTIF(D836:Y836,\"<>0\")<=1,IF(SUM(D836:Y836)=0,0,(IF(SUM(D836:Y836)>0,IF(SUM(D836:Y836)<400,(1.2675*45967*SUM(D836:Y836)^(-0.4664)),(IF(SUM(D836:Y836)<2000,(39128*SUM(D836:Y836)^(-0.37661)),IF(SUM(D836:Y836)<5000,18893*SUM(D836:Y836)^(-0.28083),IF(SUM(D836:Y836)<100000,29680*SUM(D836:Y836)^(-0.24475),1773.1))))*100/115)*SUM(D836:Y836)*(0.246),0)*1.15*1.06*0.05)/SUM(D836:Y836)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X836*$Z836","v":0},{"$f":"Y836*$Z836","v":0},{"$f":"+SUM(AA836:AV836)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA836","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB836","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC836","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD836","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE836","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF836","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG836","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH836","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI836","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ836","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK836","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL836","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM836","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN836","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO836","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP836","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ836","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR836","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS836","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT836","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU836","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV836","v":0},{"$f":"SUM(D836:Y836)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW838:AW861)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D837:Y837)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D838","v":0},{"$f":"Produktionsanlæg!E838","v":0},{"$f":"Produktionsanlæg!F838","v":0},{"$f":"Produktionsanlæg!G838","v":0},{"$f":"Produktionsanlæg!H838","v":0},{"$f":"Produktionsanlæg!I838","v":0},{"$f":"Produktionsanlæg!J838","v":0},{"$f":"Produktionsanlæg!K838","v":0},{"$f":"Produktionsanlæg!L838","v":0},{"$f":"Produktionsanlæg!M838","v":0},{"$f":"Produktionsanlæg!N838","v":0},{"$f":"Produktionsanlæg!O838","v":0},{"$f":"Produktionsanlæg!P838","v":0},{"$f":"Produktionsanlæg!Q838","v":0},{"$f":"Produktionsanlæg!R838","v":0},{"$f":"Produktionsanlæg!S838","v":0},{"$f":"Produktionsanlæg!T838","v":0},{"$f":"Produktionsanlæg!U838","v":0},{"$f":"Produktionsanlæg!V838","v":0},{"$f":"Produktionsanlæg!W838","v":0},{"$f":"Produktionsanlæg!X838","v":0},{"$f":"Produktionsanlæg!Y838","v":0},{"$f":"IF(COUNTIF(D838:Y838,\"<>0\")<=1,IF(SUM(D838:Y838)=0,0,(IF(SUM(D838:Y838)>0,IF(SUM(D838:Y838)<400,(1.2675*45967*SUM(D838:Y838)^(-0.4664)),(IF(SUM(D838:Y838)<2000,(39128*SUM(D838:Y838)^(-0.37661)),IF(SUM(D838:Y838)<5000,18893*SUM(D838:Y838)^(-0.28083),IF(SUM(D838:Y838)<100000,29680*SUM(D838:Y838)^(-0.24475),1773.1))))*100/115)*SUM(D838:Y838)*(IF(SUM(D821:Y821)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D838:Y838)),$A$73)","v":0},{"$f":"D838*$Z838","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA838:AV838)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA838","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB838","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC838","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD838","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE838","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF838","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG838","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH838","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI838","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ838","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK838","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL838","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM838","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN838","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO838","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP838","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ838","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR838","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS838","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT838","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU838","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV838","v":0},{"$f":"SUM(D838:Y838)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D839","v":0},{"$f":"Produktionsanlæg!E839","v":0},{"$f":"Produktionsanlæg!F839","v":0},{"$f":"Produktionsanlæg!G839","v":0},{"$f":"Produktionsanlæg!H839","v":0},{"$f":"Produktionsanlæg!I839","v":0},{"$f":"Produktionsanlæg!J839","v":0},{"$f":"Produktionsanlæg!K839","v":0},{"$f":"Produktionsanlæg!L839","v":0},{"$f":"Produktionsanlæg!M839","v":0},{"$f":"Produktionsanlæg!N839","v":0},{"$f":"Produktionsanlæg!O839","v":0},{"$f":"Produktionsanlæg!P839","v":0},{"$f":"Produktionsanlæg!Q839","v":0},{"$f":"Produktionsanlæg!R839","v":0},{"$f":"Produktionsanlæg!S839","v":0},{"$f":"Produktionsanlæg!T839","v":0},{"$f":"Produktionsanlæg!U839","v":0},{"$f":"Produktionsanlæg!V839","v":0},{"$f":"Produktionsanlæg!W839","v":0},{"$f":"Produktionsanlæg!X839","v":0},{"$f":"Produktionsanlæg!Y839","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D839:Y839,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D840","v":0},{"$f":"Produktionsanlæg!E840","v":0},{"$f":"Produktionsanlæg!F840","v":0},{"$f":"Produktionsanlæg!G840","v":0},{"$f":"Produktionsanlæg!H840","v":0},{"$f":"Produktionsanlæg!I840","v":0},{"$f":"Produktionsanlæg!J840","v":0},{"$f":"Produktionsanlæg!K840","v":0},{"$f":"Produktionsanlæg!L840","v":0},{"$f":"Produktionsanlæg!M840","v":0},{"$f":"Produktionsanlæg!N840","v":0},{"$f":"Produktionsanlæg!O840","v":0},{"$f":"Produktionsanlæg!P840","v":0},{"$f":"Produktionsanlæg!Q840","v":0},{"$f":"Produktionsanlæg!R840","v":0},{"$f":"Produktionsanlæg!S840","v":0},{"$f":"Produktionsanlæg!T840","v":0},{"$f":"Produktionsanlæg!U840","v":0},{"$f":"Produktionsanlæg!V840","v":0},{"$f":"Produktionsanlæg!W840","v":0},{"$f":"Produktionsanlæg!X840","v":0},{"$f":"Produktionsanlæg!Y840","v":0},{"$f":"IF(COUNTIF(D840:Y840,\"<>0\")<=1,IF(SUM(D840:Y840)=0,0,(IF(SUM(D840:Y840)>0,IF(SUM(D840:Y840)<400,(1.2675*45967*SUM(D840:Y840)^(-0.4664)),(IF(SUM(D840:Y840)<2000,(39128*SUM(D840:Y840)^(-0.37661)),IF(SUM(D840:Y840)<5000,18893*SUM(D840:Y840)^(-0.28083),IF(SUM(D840:Y840)<100000,29680*SUM(D840:Y840)^(-0.24475),1773.1))))*100/115)*SUM(D840:Y840)*(IF(SUM(D823:Y823)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D840:Y840)),$A$73)","v":0},{"$f":"D840*$Z840","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N840*$Z840","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X840*$Z840","v":0},0,{"$f":"+SUM(AA840:AV840)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA840","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB840","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC840","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD840","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE840","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF840","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG840","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH840","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI840","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ840","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK840","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL840","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM840","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN840","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO840","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP840","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ840","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR840","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS840","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT840","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU840","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV840","v":0},{"$f":"SUM(D840:Y840)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D841","v":0},{"$f":"Produktionsanlæg!E841","v":0},{"$f":"Produktionsanlæg!F841","v":0},{"$f":"Produktionsanlæg!G841","v":0},{"$f":"Produktionsanlæg!H841","v":0},{"$f":"Produktionsanlæg!I841","v":0},{"$f":"Produktionsanlæg!J841","v":0},{"$f":"Produktionsanlæg!K841","v":0},{"$f":"Produktionsanlæg!L841","v":0},{"$f":"Produktionsanlæg!M841","v":0},{"$f":"Produktionsanlæg!N841","v":0},{"$f":"Produktionsanlæg!O841","v":0},{"$f":"Produktionsanlæg!P841","v":0},{"$f":"Produktionsanlæg!Q841","v":0},{"$f":"Produktionsanlæg!R841","v":0},{"$f":"Produktionsanlæg!S841","v":0},{"$f":"Produktionsanlæg!T841","v":0},{"$f":"Produktionsanlæg!U841","v":0},{"$f":"Produktionsanlæg!V841","v":0},{"$f":"Produktionsanlæg!W841","v":0},{"$f":"Produktionsanlæg!X841","v":0},{"$f":"Produktionsanlæg!Y841","v":0},{"$f":"IF(COUNTIF(D841:Y841,\"<>0\")<=1,IF(SUM(D841:Y841)=0,0,(IF(SUM(D841:Y841)>0,IF(SUM(D841:Y841)<400,(1.2675*45967*SUM(D841:Y841)^(-0.4664)),(IF(SUM(D841:Y841)<2000,(39128*SUM(D841:Y841)^(-0.37661)),IF(SUM(D841:Y841)<5000,18893*SUM(D841:Y841)^(-0.28083),IF(SUM(D841:Y841)<100000,29680*SUM(D841:Y841)^(-0.24475),1773.1))))*100/115)*SUM(D841:Y841)*(IF(SUM(D824:Y824)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D841:Y841)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA841:AV841)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA841","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB841","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC841","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD841","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE841","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF841","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG841","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH841","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI841","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ841","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK841","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL841","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM841","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN841","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO841","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP841","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ841","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR841","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS841","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT841","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU841","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV841","v":0},{"$f":"SUM(D841:Y841)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D842","v":0},{"$f":"Produktionsanlæg!E842","v":0},{"$f":"Produktionsanlæg!F842","v":0},{"$f":"Produktionsanlæg!G842","v":0},{"$f":"Produktionsanlæg!H842","v":0},{"$f":"Produktionsanlæg!I842","v":0},{"$f":"Produktionsanlæg!J842","v":0},{"$f":"Produktionsanlæg!K842","v":0},{"$f":"Produktionsanlæg!L842","v":0},{"$f":"Produktionsanlæg!M842","v":0},{"$f":"Produktionsanlæg!N842","v":0},{"$f":"Produktionsanlæg!O842","v":0},{"$f":"Produktionsanlæg!P842","v":0},{"$f":"Produktionsanlæg!Q842","v":0},{"$f":"Produktionsanlæg!R842","v":0},{"$f":"Produktionsanlæg!S842","v":0},{"$f":"Produktionsanlæg!T842","v":0},{"$f":"Produktionsanlæg!U842","v":0},{"$f":"Produktionsanlæg!V842","v":0},{"$f":"Produktionsanlæg!W842","v":0},{"$f":"Produktionsanlæg!X842","v":0},{"$f":"Produktionsanlæg!Y842","v":0},{"$f":"IF(COUNTIF(D842:Y842,\"<>0\")<=1,IF(SUM(D842:Y842)=0,0,(IF(SUM(D842:Y842)>0,IF(SUM(D842:Y842)<400,(1.2675*45967*SUM(D842:Y842)^(-0.4664)),(IF(SUM(D842:Y842)<2000,(39128*SUM(D842:Y842)^(-0.37661)),IF(SUM(D842:Y842)<5000,18893*SUM(D842:Y842)^(-0.28083),IF(SUM(D842:Y842)<100000,29680*SUM(D842:Y842)^(-0.24475),1773.1))))*100/115)*SUM(D842:Y842)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D842:Y842)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA842:AV842)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA842","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB842","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC842","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD842","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE842","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF842","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG842","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH842","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI842","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ842","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK842","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL842","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM842","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN842","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO842","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP842","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ842","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR842","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS842","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT842","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU842","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV842","v":0},{"$f":"SUM(D842:Y842)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D843","v":0},{"$f":"Produktionsanlæg!E843","v":0},{"$f":"Produktionsanlæg!F843","v":0},{"$f":"Produktionsanlæg!G843","v":0},{"$f":"Produktionsanlæg!H843","v":0},{"$f":"Produktionsanlæg!I843","v":0},{"$f":"Produktionsanlæg!J843","v":0},{"$f":"Produktionsanlæg!K843","v":0},{"$f":"Produktionsanlæg!L843","v":0},{"$f":"Produktionsanlæg!M843","v":0},{"$f":"Produktionsanlæg!N843","v":0},{"$f":"Produktionsanlæg!O843","v":0},{"$f":"Produktionsanlæg!P843","v":0},{"$f":"Produktionsanlæg!Q843","v":0},{"$f":"Produktionsanlæg!R843","v":0},{"$f":"Produktionsanlæg!S843","v":0},{"$f":"Produktionsanlæg!T843","v":0},{"$f":"Produktionsanlæg!U843","v":0},{"$f":"Produktionsanlæg!V843","v":0},{"$f":"Produktionsanlæg!W843","v":0},{"$f":"Produktionsanlæg!X843","v":0},{"$f":"Produktionsanlæg!Y843","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D843:Y843,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D844","v":0},{"$f":"Produktionsanlæg!E844","v":0},{"$f":"Produktionsanlæg!F844","v":0},{"$f":"Produktionsanlæg!G844","v":0},{"$f":"Produktionsanlæg!H844","v":0},{"$f":"Produktionsanlæg!I844","v":0},{"$f":"Produktionsanlæg!J844","v":0},{"$f":"Produktionsanlæg!K844","v":0},{"$f":"Produktionsanlæg!L844","v":0},{"$f":"Produktionsanlæg!M844","v":0},{"$f":"Produktionsanlæg!N844","v":0},{"$f":"Produktionsanlæg!O844","v":0},{"$f":"Produktionsanlæg!P844","v":0},{"$f":"Produktionsanlæg!Q844","v":0},{"$f":"Produktionsanlæg!R844","v":0},{"$f":"Produktionsanlæg!S844","v":0},{"$f":"Produktionsanlæg!T844","v":0},{"$f":"Produktionsanlæg!U844","v":0},{"$f":"Produktionsanlæg!V844","v":0},{"$f":"Produktionsanlæg!W844","v":0},{"$f":"Produktionsanlæg!X844","v":0},{"$f":"Produktionsanlæg!Y844","v":0},{"$f":"IF(COUNTIF(D844:Y844,\"<>0\")<=1,IF(SUM(D844:Y844)=0,0,(IF(SUM(D844:Y844)>0,IF(SUM(D844:Y844)<400,(1.2675*45967*SUM(D844:Y844)^(-0.4664)),(IF(SUM(D844:Y844)<2000,(39128*SUM(D844:Y844)^(-0.37661)),IF(SUM(D844:Y844)<5000,18893*SUM(D844:Y844)^(-0.28083),IF(SUM(D844:Y844)<100000,29680*SUM(D844:Y844)^(-0.24475),1773.1))))*100/115)*SUM(D844:Y844)*0.1638,0)*1.15*1.06*0.4)/SUM(D844:Y844)),$A$73)","v":0},{"$f":"D844*$Z844","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N844*$Z844","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X844*$Z844","v":0},0,{"$f":"+SUM(AA844:AV844)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA844","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB844","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC844","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD844","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE844","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF844","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG844","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH844","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI844","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ844","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK844","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL844","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM844","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN844","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO844","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP844","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ844","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR844","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS844","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT844","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU844","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV844","v":0},{"$f":"SUM(D844:Y844)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D845","v":0},{"$f":"Produktionsanlæg!E845","v":0},{"$f":"Produktionsanlæg!F845","v":0},{"$f":"Produktionsanlæg!G845","v":0},{"$f":"Produktionsanlæg!H845","v":0},{"$f":"Produktionsanlæg!I845","v":0},{"$f":"Produktionsanlæg!J845","v":0},{"$f":"Produktionsanlæg!K845","v":0},{"$f":"Produktionsanlæg!L845","v":0},{"$f":"Produktionsanlæg!M845","v":0},{"$f":"Produktionsanlæg!N845","v":0},{"$f":"Produktionsanlæg!O845","v":0},{"$f":"Produktionsanlæg!P845","v":0},{"$f":"Produktionsanlæg!Q845","v":0},{"$f":"Produktionsanlæg!R845","v":0},{"$f":"Produktionsanlæg!S845","v":0},{"$f":"Produktionsanlæg!T845","v":0},{"$f":"Produktionsanlæg!U845","v":0},{"$f":"Produktionsanlæg!V845","v":0},{"$f":"Produktionsanlæg!W845","v":0},{"$f":"Produktionsanlæg!X845","v":0},{"$f":"Produktionsanlæg!Y845","v":0},{"$f":"IF(COUNTIF(D845:Y845,\"<>0\")<=1,IF(SUM(D845:Y845)=0,0,(IF(SUM(D845:Y845)>0,IF(SUM(D845:Y845)<400,(1.2675*45967*SUM(D845:Y845)^(-0.4664)),(IF(SUM(D845:Y845)<2000,(39128*SUM(D845:Y845)^(-0.37661)),IF(SUM(D845:Y845)<5000,18893*SUM(D845:Y845)^(-0.28083),IF(SUM(D845:Y845)<100000,29680*SUM(D845:Y845)^(-0.24475),1773.1))))*100/115)*SUM(D845:Y845)*0.1638,0)*1.15*1.06*0.05)/SUM(D845:Y845)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA845:AV845)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA845","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB845","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC845","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD845","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE845","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF845","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG845","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH845","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI845","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ845","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK845","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL845","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM845","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN845","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO845","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP845","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ845","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR845","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS845","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT845","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU845","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV845","v":0},{"$f":"SUM(D845:Y845)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D846","v":0},{"$f":"Produktionsanlæg!E846","v":0},{"$f":"Produktionsanlæg!F846","v":0},{"$f":"Produktionsanlæg!G846","v":0},{"$f":"Produktionsanlæg!H846","v":0},{"$f":"Produktionsanlæg!I846","v":0},{"$f":"Produktionsanlæg!J846","v":0},{"$f":"Produktionsanlæg!K846","v":0},{"$f":"Produktionsanlæg!L846","v":0},{"$f":"Produktionsanlæg!M846","v":0},{"$f":"Produktionsanlæg!N846","v":0},{"$f":"Produktionsanlæg!O846","v":0},{"$f":"Produktionsanlæg!P846","v":0},{"$f":"Produktionsanlæg!Q846","v":0},{"$f":"Produktionsanlæg!R846","v":0},{"$f":"Produktionsanlæg!S846","v":0},{"$f":"Produktionsanlæg!T846","v":0},{"$f":"Produktionsanlæg!U846","v":0},{"$f":"Produktionsanlæg!V846","v":0},{"$f":"Produktionsanlæg!W846","v":0},{"$f":"Produktionsanlæg!X846","v":0},{"$f":"Produktionsanlæg!Y846","v":0},{"$f":"IF(COUNTIF(D846:Y846,\"<>0\")<=1,IF(SUM(D846:Y846)=0,0,(IF(SUM(D846:Y846)>0,IF(SUM(D846:Y846)<400,(1.2675*45967*SUM(D846:Y846)^(-0.4664)),(IF(SUM(D846:Y846)<2000,(39128*SUM(D846:Y846)^(-0.37661)),IF(SUM(D846:Y846)<5000,18893*SUM(D846:Y846)^(-0.28083),IF(SUM(D846:Y846)<100000,29680*SUM(D846:Y846)^(-0.24475),1773.1))))*100/115)*SUM(D846:Y846)*(IF(SUM(D842:Y842)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D846:Y846)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA846:AV846)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA846","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB846","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC846","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD846","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE846","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF846","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG846","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH846","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI846","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ846","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK846","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL846","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM846","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN846","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO846","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP846","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ846","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR846","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS846","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT846","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU846","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV846","v":0},{"$f":"SUM(D846:Y846)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D847","v":0},{"$f":"Produktionsanlæg!E847","v":0},{"$f":"Produktionsanlæg!F847","v":0},{"$f":"Produktionsanlæg!G847","v":0},{"$f":"Produktionsanlæg!H847","v":0},{"$f":"Produktionsanlæg!I847","v":0},{"$f":"Produktionsanlæg!J847","v":0},{"$f":"Produktionsanlæg!K847","v":0},{"$f":"Produktionsanlæg!L847","v":0},{"$f":"Produktionsanlæg!M847","v":0},{"$f":"Produktionsanlæg!N847","v":0},{"$f":"Produktionsanlæg!O847","v":0},{"$f":"Produktionsanlæg!P847","v":0},{"$f":"Produktionsanlæg!Q847","v":0},{"$f":"Produktionsanlæg!R847","v":0},{"$f":"Produktionsanlæg!S847","v":0},{"$f":"Produktionsanlæg!T847","v":0},{"$f":"Produktionsanlæg!U847","v":0},{"$f":"Produktionsanlæg!V847","v":0},{"$f":"Produktionsanlæg!W847","v":0},{"$f":"Produktionsanlæg!X847","v":0},{"$f":"Produktionsanlæg!Y847","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D847:Y847,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D848","v":0},{"$f":"Produktionsanlæg!E848","v":0},{"$f":"Produktionsanlæg!F848","v":0},{"$f":"Produktionsanlæg!G848","v":0},{"$f":"Produktionsanlæg!H848","v":0},{"$f":"Produktionsanlæg!I848","v":0},{"$f":"Produktionsanlæg!J848","v":0},{"$f":"Produktionsanlæg!K848","v":0},{"$f":"Produktionsanlæg!L848","v":0},{"$f":"Produktionsanlæg!M848","v":0},{"$f":"Produktionsanlæg!N848","v":0},{"$f":"Produktionsanlæg!O848","v":0},{"$f":"Produktionsanlæg!P848","v":0},{"$f":"Produktionsanlæg!Q848","v":0},{"$f":"Produktionsanlæg!R848","v":0},{"$f":"Produktionsanlæg!S848","v":0},{"$f":"Produktionsanlæg!T848","v":0},{"$f":"Produktionsanlæg!U848","v":0},{"$f":"Produktionsanlæg!V848","v":0},{"$f":"Produktionsanlæg!W848","v":0},{"$f":"Produktionsanlæg!X848","v":0},{"$f":"Produktionsanlæg!Y848","v":0},{"$f":"IF(COUNTIF(D848:Y848,\"<>0\")<=1,IF(SUM(D848:Y848)=0,0,(IF(SUM(D848:Y848)>0,IF(SUM(D848:Y848)<400,(1.2675*45967*SUM(D848:Y848)^(-0.4664)),(IF(SUM(D848:Y848)<2000,(39128*SUM(D848:Y848)^(-0.37661)),IF(SUM(D848:Y848)<5000,18893*SUM(D848:Y848)^(-0.28083),IF(SUM(D848:Y848)<100000,29680*SUM(D848:Y848)^(-0.24475),1773.1))))*100/115)*SUM(D848:Y848)*(IF(SUM(D844:Y844)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D848:Y848)),$A$73)","v":0},{"$f":"D848*$Z848","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N848*$Z848","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X848*$Z848","v":0},0,{"$f":"+SUM(AA848:AV848)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA848","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB848","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC848","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD848","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE848","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF848","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG848","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH848","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI848","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ848","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK848","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL848","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM848","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN848","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO848","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP848","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ848","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR848","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS848","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT848","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU848","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV848","v":0},{"$f":"SUM(D848:Y848)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D849","v":0},{"$f":"Produktionsanlæg!E849","v":0},{"$f":"Produktionsanlæg!F849","v":0},{"$f":"Produktionsanlæg!G849","v":0},{"$f":"Produktionsanlæg!H849","v":0},{"$f":"Produktionsanlæg!I849","v":0},{"$f":"Produktionsanlæg!J849","v":0},{"$f":"Produktionsanlæg!K849","v":0},{"$f":"Produktionsanlæg!L849","v":0},{"$f":"Produktionsanlæg!M849","v":0},{"$f":"Produktionsanlæg!N849","v":0},{"$f":"Produktionsanlæg!O849","v":0},{"$f":"Produktionsanlæg!P849","v":0},{"$f":"Produktionsanlæg!Q849","v":0},{"$f":"Produktionsanlæg!R849","v":0},{"$f":"Produktionsanlæg!S849","v":0},{"$f":"Produktionsanlæg!T849","v":0},{"$f":"Produktionsanlæg!U849","v":0},{"$f":"Produktionsanlæg!V849","v":0},{"$f":"Produktionsanlæg!W849","v":0},{"$f":"Produktionsanlæg!X849","v":0},{"$f":"Produktionsanlæg!Y849","v":0},{"$f":"IF(COUNTIF(D849:Y849,\"<>0\")<=1,IF(SUM(D849:Y849)=0,0,(IF(SUM(D849:Y849)>0,IF(SUM(D849:Y849)<400,(1.2675*45967*SUM(D849:Y849)^(-0.4664)),(IF(SUM(D849:Y849)<2000,(39128*SUM(D849:Y849)^(-0.37661)),IF(SUM(D849:Y849)<5000,18893*SUM(D849:Y849)^(-0.28083),IF(SUM(D849:Y849)<100000,29680*SUM(D849:Y849)^(-0.24475),1773.1))))*100/115)*SUM(D849:Y849)*(IF(SUM(D845:Y845)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D849:Y849)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA849:AV849)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA849","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB849","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC849","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD849","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE849","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF849","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG849","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH849","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI849","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ849","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK849","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL849","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM849","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN849","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO849","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP849","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ849","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR849","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS849","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT849","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU849","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV849","v":0},{"$f":"SUM(D849:Y849)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D850","v":0},{"$f":"Produktionsanlæg!E850","v":0},{"$f":"Produktionsanlæg!F850","v":0},{"$f":"Produktionsanlæg!G850","v":0},{"$f":"Produktionsanlæg!H850","v":0},{"$f":"Produktionsanlæg!I850","v":0},{"$f":"Produktionsanlæg!J850","v":0},{"$f":"Produktionsanlæg!K850","v":0},{"$f":"Produktionsanlæg!L850","v":0},{"$f":"Produktionsanlæg!M850","v":0},{"$f":"Produktionsanlæg!N850","v":0},{"$f":"Produktionsanlæg!O850","v":0},{"$f":"Produktionsanlæg!P850","v":0},{"$f":"Produktionsanlæg!Q850","v":0},{"$f":"Produktionsanlæg!R850","v":0},{"$f":"Produktionsanlæg!S850","v":0},{"$f":"Produktionsanlæg!T850","v":0},{"$f":"Produktionsanlæg!U850","v":0},{"$f":"Produktionsanlæg!V850","v":0},{"$f":"Produktionsanlæg!W850","v":0},{"$f":"Produktionsanlæg!X850","v":0},{"$f":"Produktionsanlæg!Y850","v":0},{"$f":"IF(COUNTIF(D850:Y850,\"<>0\")<=1,IF(SUM(D850:Y850)=0,0,(IF(SUM(D850:Y850)>0,IF(SUM(D850:Y850)<400,(1.2675*45967*SUM(D850:Y850)^(-0.4664)),(IF(SUM(D850:Y850)<2000,(39128*SUM(D850:Y850)^(-0.37661)),IF(SUM(D850:Y850)<5000,18893*SUM(D850:Y850)^(-0.28083),IF(SUM(D850:Y850)<100000,29680*SUM(D850:Y850)^(-0.24475),1773.1))))*100/115)*SUM(D850:Y850)*(IF(SUM(D842:Y842)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D850:Y850)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA850:AV850)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA850","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB850","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC850","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD850","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE850","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF850","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG850","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH850","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI850","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ850","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK850","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL850","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM850","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN850","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO850","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP850","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ850","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR850","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS850","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT850","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU850","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV850","v":0},{"$f":"SUM(D850:Y850)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D851","v":0},{"$f":"Produktionsanlæg!E851","v":0},{"$f":"Produktionsanlæg!F851","v":0},{"$f":"Produktionsanlæg!G851","v":0},{"$f":"Produktionsanlæg!H851","v":0},{"$f":"Produktionsanlæg!I851","v":0},{"$f":"Produktionsanlæg!J851","v":0},{"$f":"Produktionsanlæg!K851","v":0},{"$f":"Produktionsanlæg!L851","v":0},{"$f":"Produktionsanlæg!M851","v":0},{"$f":"Produktionsanlæg!N851","v":0},{"$f":"Produktionsanlæg!O851","v":0},{"$f":"Produktionsanlæg!P851","v":0},{"$f":"Produktionsanlæg!Q851","v":0},{"$f":"Produktionsanlæg!R851","v":0},{"$f":"Produktionsanlæg!S851","v":0},{"$f":"Produktionsanlæg!T851","v":0},{"$f":"Produktionsanlæg!U851","v":0},{"$f":"Produktionsanlæg!V851","v":0},{"$f":"Produktionsanlæg!W851","v":0},{"$f":"Produktionsanlæg!X851","v":0},{"$f":"Produktionsanlæg!Y851","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D851:Y851,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D852","v":0},{"$f":"Produktionsanlæg!E852","v":0},{"$f":"Produktionsanlæg!F852","v":0},{"$f":"Produktionsanlæg!G852","v":0},{"$f":"Produktionsanlæg!H852","v":0},{"$f":"Produktionsanlæg!I852","v":0},{"$f":"Produktionsanlæg!J852","v":0},{"$f":"Produktionsanlæg!K852","v":0},{"$f":"Produktionsanlæg!L852","v":0},{"$f":"Produktionsanlæg!M852","v":0},{"$f":"Produktionsanlæg!N852","v":0},{"$f":"Produktionsanlæg!O852","v":0},{"$f":"Produktionsanlæg!P852","v":0},{"$f":"Produktionsanlæg!Q852","v":0},{"$f":"Produktionsanlæg!R852","v":0},{"$f":"Produktionsanlæg!S852","v":0},{"$f":"Produktionsanlæg!T852","v":0},{"$f":"Produktionsanlæg!U852","v":0},{"$f":"Produktionsanlæg!V852","v":0},{"$f":"Produktionsanlæg!W852","v":0},{"$f":"Produktionsanlæg!X852","v":0},{"$f":"Produktionsanlæg!Y852","v":0},{"$f":"IF(COUNTIF(D852:Y852,\"<>0\")<=1,IF(SUM(D852:Y852)=0,0,(IF(SUM(D852:Y852)>0,IF(SUM(D852:Y852)<400,(1.2675*45967*SUM(D852:Y852)^(-0.4664)),(IF(SUM(D852:Y852)<2000,(39128*SUM(D852:Y852)^(-0.37661)),IF(SUM(D852:Y852)<5000,18893*SUM(D852:Y852)^(-0.28083),IF(SUM(D852:Y852)<100000,29680*SUM(D852:Y852)^(-0.24475),1773.1))))*100/115)*SUM(D852:Y852)*(IF(SUM(D844:Y844)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D852:Y852)),$A$73)","v":0},{"$f":"D852*$Z852","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N852*$Z852","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X852*$Z852","v":0},0,{"$f":"+SUM(AA852:AV852)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA852","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB852","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC852","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD852","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE852","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF852","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG852","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH852","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI852","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ852","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK852","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL852","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM852","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN852","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO852","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP852","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ852","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR852","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS852","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT852","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU852","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV852","v":0},{"$f":"SUM(D852:Y852)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D853","v":0},{"$f":"Produktionsanlæg!E853","v":0},{"$f":"Produktionsanlæg!F853","v":0},{"$f":"Produktionsanlæg!G853","v":0},{"$f":"Produktionsanlæg!H853","v":0},{"$f":"Produktionsanlæg!I853","v":0},{"$f":"Produktionsanlæg!J853","v":0},{"$f":"Produktionsanlæg!K853","v":0},{"$f":"Produktionsanlæg!L853","v":0},{"$f":"Produktionsanlæg!M853","v":0},{"$f":"Produktionsanlæg!N853","v":0},{"$f":"Produktionsanlæg!O853","v":0},{"$f":"Produktionsanlæg!P853","v":0},{"$f":"Produktionsanlæg!Q853","v":0},{"$f":"Produktionsanlæg!R853","v":0},{"$f":"Produktionsanlæg!S853","v":0},{"$f":"Produktionsanlæg!T853","v":0},{"$f":"Produktionsanlæg!U853","v":0},{"$f":"Produktionsanlæg!V853","v":0},{"$f":"Produktionsanlæg!W853","v":0},{"$f":"Produktionsanlæg!X853","v":0},{"$f":"Produktionsanlæg!Y853","v":0},{"$f":"IF(COUNTIF(D853:Y853,\"<>0\")<=1,IF(SUM(D853:Y853)=0,0,(IF(SUM(D853:Y853)>0,IF(SUM(D853:Y853)<400,(1.2675*45967*SUM(D853:Y853)^(-0.4664)),(IF(SUM(D853:Y853)<2000,(39128*SUM(D853:Y853)^(-0.37661)),IF(SUM(D853:Y853)<5000,18893*SUM(D853:Y853)^(-0.28083),IF(SUM(D853:Y853)<100000,29680*SUM(D853:Y853)^(-0.24475),1773.1))))*100/115)*SUM(D853:Y853)*(IF(SUM(D845:Y845)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D853:Y853)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA853:AV853)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA853","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB853","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC853","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD853","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE853","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF853","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG853","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH853","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI853","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ853","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK853","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL853","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM853","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN853","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO853","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP853","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ853","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR853","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS853","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT853","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU853","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV853","v":0},{"$f":"SUM(D853:Y853)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D854","v":0},{"$f":"Produktionsanlæg!E854","v":0},{"$f":"Produktionsanlæg!F854","v":0},{"$f":"Produktionsanlæg!G854","v":0},{"$f":"Produktionsanlæg!H854","v":0},{"$f":"Produktionsanlæg!I854","v":0},{"$f":"Produktionsanlæg!J854","v":0},{"$f":"Produktionsanlæg!K854","v":0},{"$f":"Produktionsanlæg!L854","v":0},{"$f":"Produktionsanlæg!M854","v":0},{"$f":"Produktionsanlæg!N854","v":0},{"$f":"Produktionsanlæg!O854","v":0},{"$f":"Produktionsanlæg!P854","v":0},{"$f":"Produktionsanlæg!Q854","v":0},{"$f":"Produktionsanlæg!R854","v":0},{"$f":"Produktionsanlæg!S854","v":0},{"$f":"Produktionsanlæg!T854","v":0},{"$f":"Produktionsanlæg!U854","v":0},{"$f":"Produktionsanlæg!V854","v":0},{"$f":"Produktionsanlæg!W854","v":0},{"$f":"Produktionsanlæg!X854","v":0},{"$f":"Produktionsanlæg!Y854","v":0},{"$f":"IF(COUNTIF(D854:Y854,\"<>0\")<=1,IF(SUM(D854:Y854)=0,0,(IF(SUM(D854:Y854)>0,IF(SUM(D854:Y854)<400,(1.2675*45967*SUM(D854:Y854)^(-0.4664)),(IF(SUM(D854:Y854)<2000,(39128*SUM(D854:Y854)^(-0.37661)),IF(SUM(D854:Y854)<5000,18893*SUM(D854:Y854)^(-0.28083),IF(SUM(D854:Y854)<100000,29680*SUM(D854:Y854)^(-0.24475),1773.1))))*100/115)*SUM(D854:Y854)*(IF(SUM(D842:Y842)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D854:Y854)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA854:AV854)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA854","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB854","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC854","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD854","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE854","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF854","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG854","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH854","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI854","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ854","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK854","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL854","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM854","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN854","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO854","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP854","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ854","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR854","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS854","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT854","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU854","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV854","v":0},{"$f":"SUM(D854:Y854)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D855","v":0},{"$f":"Produktionsanlæg!E855","v":0},{"$f":"Produktionsanlæg!F855","v":0},{"$f":"Produktionsanlæg!G855","v":0},{"$f":"Produktionsanlæg!H855","v":0},{"$f":"Produktionsanlæg!I855","v":0},{"$f":"Produktionsanlæg!J855","v":0},{"$f":"Produktionsanlæg!K855","v":0},{"$f":"Produktionsanlæg!L855","v":0},{"$f":"Produktionsanlæg!M855","v":0},{"$f":"Produktionsanlæg!N855","v":0},{"$f":"Produktionsanlæg!O855","v":0},{"$f":"Produktionsanlæg!P855","v":0},{"$f":"Produktionsanlæg!Q855","v":0},{"$f":"Produktionsanlæg!R855","v":0},{"$f":"Produktionsanlæg!S855","v":0},{"$f":"Produktionsanlæg!T855","v":0},{"$f":"Produktionsanlæg!U855","v":0},{"$f":"Produktionsanlæg!V855","v":0},{"$f":"Produktionsanlæg!W855","v":0},{"$f":"Produktionsanlæg!X855","v":0},{"$f":"Produktionsanlæg!Y855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D855:Y855,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D856","v":0},{"$f":"Produktionsanlæg!E856","v":0},{"$f":"Produktionsanlæg!F856","v":0},{"$f":"Produktionsanlæg!G856","v":0},{"$f":"Produktionsanlæg!H856","v":0},{"$f":"Produktionsanlæg!I856","v":0},{"$f":"Produktionsanlæg!J856","v":0},{"$f":"Produktionsanlæg!K856","v":0},{"$f":"Produktionsanlæg!L856","v":0},{"$f":"Produktionsanlæg!M856","v":0},{"$f":"Produktionsanlæg!N856","v":0},{"$f":"Produktionsanlæg!O856","v":0},{"$f":"Produktionsanlæg!P856","v":0},{"$f":"Produktionsanlæg!Q856","v":0},{"$f":"Produktionsanlæg!R856","v":0},{"$f":"Produktionsanlæg!S856","v":0},{"$f":"Produktionsanlæg!T856","v":0},{"$f":"Produktionsanlæg!U856","v":0},{"$f":"Produktionsanlæg!V856","v":0},{"$f":"Produktionsanlæg!W856","v":0},{"$f":"Produktionsanlæg!X856","v":0},{"$f":"Produktionsanlæg!Y856","v":0},{"$f":"IF(COUNTIF(D856:Y856,\"<>0\")<=1,IF(SUM(D856:Y856)=0,0,(IF(SUM(D856:Y856)>0,IF(SUM(D856:Y856)<400,(1.2675*45967*SUM(D856:Y856)^(-0.4664)),(IF(SUM(D856:Y856)<2000,(39128*SUM(D856:Y856)^(-0.37661)),IF(SUM(D856:Y856)<5000,18893*SUM(D856:Y856)^(-0.28083),IF(SUM(D856:Y856)<100000,29680*SUM(D856:Y856)^(-0.24475),1773.1))))*100/115)*SUM(D856:Y856)*(IF(SUM(D844:Y844)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D856:Y856)),$A$73)","v":0},{"$f":"D856*$Z856","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N856*$Z856","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X856*$Z856","v":0},0,{"$f":"+SUM(AA856:AV856)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA856","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB856","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC856","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD856","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE856","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF856","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG856","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH856","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI856","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ856","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK856","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL856","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM856","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN856","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO856","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP856","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ856","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR856","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS856","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT856","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU856","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV856","v":0},{"$f":"SUM(D856:Y856)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D857","v":0},{"$f":"Produktionsanlæg!E857","v":0},{"$f":"Produktionsanlæg!F857","v":0},{"$f":"Produktionsanlæg!G857","v":0},{"$f":"Produktionsanlæg!H857","v":0},{"$f":"Produktionsanlæg!I857","v":0},{"$f":"Produktionsanlæg!J857","v":0},{"$f":"Produktionsanlæg!K857","v":0},{"$f":"Produktionsanlæg!L857","v":0},{"$f":"Produktionsanlæg!M857","v":0},{"$f":"Produktionsanlæg!N857","v":0},{"$f":"Produktionsanlæg!O857","v":0},{"$f":"Produktionsanlæg!P857","v":0},{"$f":"Produktionsanlæg!Q857","v":0},{"$f":"Produktionsanlæg!R857","v":0},{"$f":"Produktionsanlæg!S857","v":0},{"$f":"Produktionsanlæg!T857","v":0},{"$f":"Produktionsanlæg!U857","v":0},{"$f":"Produktionsanlæg!V857","v":0},{"$f":"Produktionsanlæg!W857","v":0},{"$f":"Produktionsanlæg!X857","v":0},{"$f":"Produktionsanlæg!Y857","v":0},{"$f":"IF(COUNTIF(D857:Y857,\"<>0\")<=1,IF(SUM(D857:Y857)=0,0,(IF(SUM(D857:Y857)>0,IF(SUM(D857:Y857)<400,(1.2675*45967*SUM(D857:Y857)^(-0.4664)),(IF(SUM(D857:Y857)<2000,(39128*SUM(D857:Y857)^(-0.37661)),IF(SUM(D857:Y857)<5000,18893*SUM(D857:Y857)^(-0.28083),IF(SUM(D857:Y857)<100000,29680*SUM(D857:Y857)^(-0.24475),1773.1))))*100/115)*SUM(D857:Y857)*(IF(SUM(D845:Y845)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D857:Y857)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA857:AV857)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA857","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB857","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC857","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD857","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE857","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF857","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG857","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH857","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI857","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ857","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK857","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL857","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM857","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN857","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO857","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP857","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ857","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR857","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS857","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT857","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU857","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV857","v":0},{"$f":"SUM(D857:Y857)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D858","v":0},{"$f":"Produktionsanlæg!E858","v":0},{"$f":"Produktionsanlæg!F858","v":0},{"$f":"Produktionsanlæg!G858","v":0},{"$f":"Produktionsanlæg!H858","v":0},{"$f":"Produktionsanlæg!I858","v":0},{"$f":"Produktionsanlæg!J858","v":0},{"$f":"Produktionsanlæg!K858","v":0},{"$f":"Produktionsanlæg!L858","v":0},{"$f":"Produktionsanlæg!M858","v":0},{"$f":"Produktionsanlæg!N858","v":0},{"$f":"Produktionsanlæg!O858","v":0},{"$f":"Produktionsanlæg!P858","v":0},{"$f":"Produktionsanlæg!Q858","v":0},{"$f":"Produktionsanlæg!R858","v":0},{"$f":"Produktionsanlæg!S858","v":0},{"$f":"Produktionsanlæg!T858","v":0},{"$f":"Produktionsanlæg!U858","v":0},{"$f":"Produktionsanlæg!V858","v":0},{"$f":"Produktionsanlæg!W858","v":0},{"$f":"Produktionsanlæg!X858","v":0},{"$f":"Produktionsanlæg!Y858","v":0},{"$f":"IF(COUNTIF(D858:Y858,\"<>0\")<=1,IF(SUM(D858:Y858)=0,0,(IF(SUM(D858:Y858)>0,IF(SUM(D858:Y858)<400,(1.2675*45967*SUM(D858:Y858)^(-0.4664)),(IF(SUM(D858:Y858)<2000,(39128*SUM(D858:Y858)^(-0.37661)),IF(SUM(D858:Y858)<5000,18893*SUM(D858:Y858)^(-0.28083),IF(SUM(D858:Y858)<100000,29680*SUM(D858:Y858)^(-0.24475),1773.1))))*100/115)*SUM(D858:Y858)*(IF(SUM(D842:Y842)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D858:Y858)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA858:AV858)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA858","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB858","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC858","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD858","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE858","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF858","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG858","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH858","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI858","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ858","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK858","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL858","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM858","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN858","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO858","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP858","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ858","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR858","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS858","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT858","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU858","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV858","v":0},{"$f":"SUM(D858:Y858)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D859","v":0},{"$f":"Produktionsanlæg!E859","v":0},{"$f":"Produktionsanlæg!F859","v":0},{"$f":"Produktionsanlæg!G859","v":0},{"$f":"Produktionsanlæg!H859","v":0},{"$f":"Produktionsanlæg!I859","v":0},{"$f":"Produktionsanlæg!J859","v":0},{"$f":"Produktionsanlæg!K859","v":0},{"$f":"Produktionsanlæg!L859","v":0},{"$f":"Produktionsanlæg!M859","v":0},{"$f":"Produktionsanlæg!N859","v":0},{"$f":"Produktionsanlæg!O859","v":0},{"$f":"Produktionsanlæg!P859","v":0},{"$f":"Produktionsanlæg!Q859","v":0},{"$f":"Produktionsanlæg!R859","v":0},{"$f":"Produktionsanlæg!S859","v":0},{"$f":"Produktionsanlæg!T859","v":0},{"$f":"Produktionsanlæg!U859","v":0},{"$f":"Produktionsanlæg!V859","v":0},{"$f":"Produktionsanlæg!W859","v":0},{"$f":"Produktionsanlæg!X859","v":0},{"$f":"Produktionsanlæg!Y859","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D859:Y859,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D860","v":0},{"$f":"Produktionsanlæg!E860","v":0},{"$f":"Produktionsanlæg!F860","v":0},{"$f":"Produktionsanlæg!G860","v":0},{"$f":"Produktionsanlæg!H860","v":0},{"$f":"Produktionsanlæg!I860","v":0},{"$f":"Produktionsanlæg!J860","v":0},{"$f":"Produktionsanlæg!K860","v":0},{"$f":"Produktionsanlæg!L860","v":0},{"$f":"Produktionsanlæg!M860","v":0},{"$f":"Produktionsanlæg!N860","v":0},{"$f":"Produktionsanlæg!O860","v":0},{"$f":"Produktionsanlæg!P860","v":0},{"$f":"Produktionsanlæg!Q860","v":0},{"$f":"Produktionsanlæg!R860","v":0},{"$f":"Produktionsanlæg!S860","v":0},{"$f":"Produktionsanlæg!T860","v":0},{"$f":"Produktionsanlæg!U860","v":0},{"$f":"Produktionsanlæg!V860","v":0},{"$f":"Produktionsanlæg!W860","v":0},{"$f":"Produktionsanlæg!X860","v":0},{"$f":"Produktionsanlæg!Y860","v":0},{"$f":"IF(COUNTIF(D860:Y860,\"<>0\")<=1,IF(SUM(D860:Y860)=0,0,(IF(SUM(D860:Y860)>0,IF(SUM(D860:Y860)<400,(1.2675*45967*SUM(D860:Y860)^(-0.4664)),(IF(SUM(D860:Y860)<2000,(39128*SUM(D860:Y860)^(-0.37661)),IF(SUM(D860:Y860)<5000,18893*SUM(D860:Y860)^(-0.28083),IF(SUM(D860:Y860)<100000,29680*SUM(D860:Y860)^(-0.24475),1773.1))))*100/115)*SUM(D860:Y860)*(IF(SUM(D844:Y844)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D860:Y860)),$A$73)","v":0},{"$f":"D860*$Z860","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N860*$Z860","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X860*$Z860","v":0},{"$f":"Y860*$Z860","v":0},{"$f":"+SUM(AA860:AV860)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA860","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB860","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC860","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD860","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE860","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF860","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG860","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH860","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI860","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ860","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK860","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL860","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM860","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN860","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO860","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP860","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ860","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR860","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS860","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT860","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU860","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV860","v":0},{"$f":"SUM(D860:Y860)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D861","v":0},{"$f":"Produktionsanlæg!E861","v":0},{"$f":"Produktionsanlæg!F861","v":0},{"$f":"Produktionsanlæg!G861","v":0},{"$f":"Produktionsanlæg!H861","v":0},{"$f":"Produktionsanlæg!I861","v":0},{"$f":"Produktionsanlæg!J861","v":0},{"$f":"Produktionsanlæg!K861","v":0},{"$f":"Produktionsanlæg!L861","v":0},{"$f":"Produktionsanlæg!M861","v":0},{"$f":"Produktionsanlæg!N861","v":0},{"$f":"Produktionsanlæg!O861","v":0},{"$f":"Produktionsanlæg!P861","v":0},{"$f":"Produktionsanlæg!Q861","v":0},{"$f":"Produktionsanlæg!R861","v":0},{"$f":"Produktionsanlæg!S861","v":0},{"$f":"Produktionsanlæg!T861","v":0},{"$f":"Produktionsanlæg!U861","v":0},{"$f":"Produktionsanlæg!V861","v":0},{"$f":"Produktionsanlæg!W861","v":0},{"$f":"Produktionsanlæg!X861","v":0},{"$f":"Produktionsanlæg!Y861","v":0},{"$f":"IF(COUNTIF(D861:Y861,\"<>0\")<=1,IF(SUM(D861:Y861)=0,0,(IF(SUM(D861:Y861)>0,IF(SUM(D861:Y861)<400,(1.2675*45967*SUM(D861:Y861)^(-0.4664)),(IF(SUM(D861:Y861)<2000,(39128*SUM(D861:Y861)^(-0.37661)),IF(SUM(D861:Y861)<5000,18893*SUM(D861:Y861)^(-0.28083),IF(SUM(D861:Y861)<100000,29680*SUM(D861:Y861)^(-0.24475),1773.1))))*100/115)*SUM(D861:Y861)*(IF(SUM(D845:Y845)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D861:Y861)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X861*$Z861","v":0},{"$f":"Y861*$Z861","v":0},{"$f":"+SUM(AA861:AV861)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA861","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB861","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC861","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD861","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE861","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF861","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG861","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH861","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI861","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ861","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK861","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL861","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM861","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN861","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO861","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP861","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ861","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR861","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS861","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT861","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU861","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV861","v":0},{"$f":"SUM(D861:Y861)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW863:AW874)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D862:Y862)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D863","v":0},{"$f":"Produktionsanlæg!E863","v":0},{"$f":"Produktionsanlæg!F863","v":0},{"$f":"Produktionsanlæg!G863","v":0},{"$f":"Produktionsanlæg!H863","v":0},{"$f":"Produktionsanlæg!I863","v":0},{"$f":"Produktionsanlæg!J863","v":0},{"$f":"Produktionsanlæg!K863","v":0},{"$f":"Produktionsanlæg!L863","v":0},{"$f":"Produktionsanlæg!M863","v":0},{"$f":"Produktionsanlæg!N863","v":0},{"$f":"Produktionsanlæg!O863","v":0},{"$f":"Produktionsanlæg!P863","v":0},{"$f":"Produktionsanlæg!Q863","v":0},{"$f":"Produktionsanlæg!R863","v":0},{"$f":"Produktionsanlæg!S863","v":0},{"$f":"Produktionsanlæg!T863","v":0},{"$f":"Produktionsanlæg!U863","v":0},{"$f":"Produktionsanlæg!V863","v":0},{"$f":"Produktionsanlæg!W863","v":0},{"$f":"Produktionsanlæg!X863","v":0},{"$f":"Produktionsanlæg!Y863","v":0},{"$f":"IF(COUNTIF(D863:Y863,\"<>0\")<=1,IF(SUM(D863:Y863)=0,0,(IF(SUM(D863:Y863)>0,IF(SUM(D863:Y863)<400,(1.2675*45967*SUM(D863:Y863)^(-0.4664)),(IF(SUM(D863:Y863)<2000,(39128*SUM(D863:Y863)^(-0.37661)),IF(SUM(D863:Y863)<5000,18893*SUM(D863:Y863)^(-0.28083),IF(SUM(D863:Y863)<100000,29680*SUM(D863:Y863)^(-0.24475),1773.1))))*100/115)*SUM(D863:Y863)*(IF(SUM(D842:Y842)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D863:Y863)),$A$73)","v":0},{"$f":"D863*$Z863","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA863:AV863)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA863","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB863","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC863","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD863","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE863","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF863","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG863","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH863","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI863","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ863","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK863","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL863","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM863","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN863","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO863","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP863","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ863","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR863","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS863","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT863","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU863","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV863","v":0},{"$f":"SUM(D863:Y863)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D864","v":0},{"$f":"Produktionsanlæg!E864","v":0},{"$f":"Produktionsanlæg!F864","v":0},{"$f":"Produktionsanlæg!G864","v":0},{"$f":"Produktionsanlæg!H864","v":0},{"$f":"Produktionsanlæg!I864","v":0},{"$f":"Produktionsanlæg!J864","v":0},{"$f":"Produktionsanlæg!K864","v":0},{"$f":"Produktionsanlæg!L864","v":0},{"$f":"Produktionsanlæg!M864","v":0},{"$f":"Produktionsanlæg!N864","v":0},{"$f":"Produktionsanlæg!O864","v":0},{"$f":"Produktionsanlæg!P864","v":0},{"$f":"Produktionsanlæg!Q864","v":0},{"$f":"Produktionsanlæg!R864","v":0},{"$f":"Produktionsanlæg!S864","v":0},{"$f":"Produktionsanlæg!T864","v":0},{"$f":"Produktionsanlæg!U864","v":0},{"$f":"Produktionsanlæg!V864","v":0},{"$f":"Produktionsanlæg!W864","v":0},{"$f":"Produktionsanlæg!X864","v":0},{"$f":"Produktionsanlæg!Y864","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D864:Y864,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D865","v":0},{"$f":"Produktionsanlæg!E865","v":0},{"$f":"Produktionsanlæg!F865","v":0},{"$f":"Produktionsanlæg!G865","v":0},{"$f":"Produktionsanlæg!H865","v":0},{"$f":"Produktionsanlæg!I865","v":0},{"$f":"Produktionsanlæg!J865","v":0},{"$f":"Produktionsanlæg!K865","v":0},{"$f":"Produktionsanlæg!L865","v":0},{"$f":"Produktionsanlæg!M865","v":0},{"$f":"Produktionsanlæg!N865","v":0},{"$f":"Produktionsanlæg!O865","v":0},{"$f":"Produktionsanlæg!P865","v":0},{"$f":"Produktionsanlæg!Q865","v":0},{"$f":"Produktionsanlæg!R865","v":0},{"$f":"Produktionsanlæg!S865","v":0},{"$f":"Produktionsanlæg!T865","v":0},{"$f":"Produktionsanlæg!U865","v":0},{"$f":"Produktionsanlæg!V865","v":0},{"$f":"Produktionsanlæg!W865","v":0},{"$f":"Produktionsanlæg!X865","v":0},{"$f":"Produktionsanlæg!Y865","v":0},{"$f":"IF(COUNTIF(D865:Y865,\"<>0\")<=1,IF(SUM(D865:Y865)=0,0,(IF(SUM(D865:Y865)>0,IF(SUM(D865:Y865)<400,(1.2675*45967*SUM(D865:Y865)^(-0.4664)),(IF(SUM(D865:Y865)<2000,(39128*SUM(D865:Y865)^(-0.37661)),IF(SUM(D865:Y865)<5000,18893*SUM(D865:Y865)^(-0.28083),IF(SUM(D865:Y865)<100000,29680*SUM(D865:Y865)^(-0.24475),1773.1))))*100/115)*SUM(D865:Y865)*(IF(SUM(D844:Y844)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D865:Y865)),$A$73)","v":0},{"$f":"D865*$Z865","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N865*$Z865","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X865*$Z865","v":0},0,{"$f":"+SUM(AA865:AV865)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA865","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB865","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC865","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD865","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE865","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF865","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG865","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH865","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI865","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ865","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK865","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL865","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM865","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN865","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO865","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP865","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ865","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR865","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS865","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT865","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU865","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV865","v":0},{"$f":"SUM(D865:Y865)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D866","v":0},{"$f":"Produktionsanlæg!E866","v":0},{"$f":"Produktionsanlæg!F866","v":0},{"$f":"Produktionsanlæg!G866","v":0},{"$f":"Produktionsanlæg!H866","v":0},{"$f":"Produktionsanlæg!I866","v":0},{"$f":"Produktionsanlæg!J866","v":0},{"$f":"Produktionsanlæg!K866","v":0},{"$f":"Produktionsanlæg!L866","v":0},{"$f":"Produktionsanlæg!M866","v":0},{"$f":"Produktionsanlæg!N866","v":0},{"$f":"Produktionsanlæg!O866","v":0},{"$f":"Produktionsanlæg!P866","v":0},{"$f":"Produktionsanlæg!Q866","v":0},{"$f":"Produktionsanlæg!R866","v":0},{"$f":"Produktionsanlæg!S866","v":0},{"$f":"Produktionsanlæg!T866","v":0},{"$f":"Produktionsanlæg!U866","v":0},{"$f":"Produktionsanlæg!V866","v":0},{"$f":"Produktionsanlæg!W866","v":0},{"$f":"Produktionsanlæg!X866","v":0},{"$f":"Produktionsanlæg!Y866","v":0},{"$f":"IF(COUNTIF(D866:Y866,\"<>0\")<=1,IF(SUM(D866:Y866)=0,0,(IF(SUM(D866:Y866)>0,IF(SUM(D866:Y866)<400,(1.2675*45967*SUM(D866:Y866)^(-0.4664)),(IF(SUM(D866:Y866)<2000,(39128*SUM(D866:Y866)^(-0.37661)),IF(SUM(D866:Y866)<5000,18893*SUM(D866:Y866)^(-0.28083),IF(SUM(D866:Y866)<100000,29680*SUM(D866:Y866)^(-0.24475),1773.1))))*100/115)*SUM(D866:Y866)*(IF(SUM(D845:Y845)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D866:Y866)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA866:AV866)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA866","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB866","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC866","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD866","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE866","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF866","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG866","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH866","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI866","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ866","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK866","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL866","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM866","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN866","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO866","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP866","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ866","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR866","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS866","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT866","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU866","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV866","v":0},{"$f":"SUM(D866:Y866)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D867","v":0},{"$f":"Produktionsanlæg!E867","v":0},{"$f":"Produktionsanlæg!F867","v":0},{"$f":"Produktionsanlæg!G867","v":0},{"$f":"Produktionsanlæg!H867","v":0},{"$f":"Produktionsanlæg!I867","v":0},{"$f":"Produktionsanlæg!J867","v":0},{"$f":"Produktionsanlæg!K867","v":0},{"$f":"Produktionsanlæg!L867","v":0},{"$f":"Produktionsanlæg!M867","v":0},{"$f":"Produktionsanlæg!N867","v":0},{"$f":"Produktionsanlæg!O867","v":0},{"$f":"Produktionsanlæg!P867","v":0},{"$f":"Produktionsanlæg!Q867","v":0},{"$f":"Produktionsanlæg!R867","v":0},{"$f":"Produktionsanlæg!S867","v":0},{"$f":"Produktionsanlæg!T867","v":0},{"$f":"Produktionsanlæg!U867","v":0},{"$f":"Produktionsanlæg!V867","v":0},{"$f":"Produktionsanlæg!W867","v":0},{"$f":"Produktionsanlæg!X867","v":0},{"$f":"Produktionsanlæg!Y867","v":0},{"$f":"IF(COUNTIF(D867:Y867,\"<>0\")<=1,IF(SUM(D867:Y867)=0,0,(IF(SUM(D867:Y867)>0,IF(SUM(D867:Y867)<400,(1.2675*45967*SUM(D867:Y867)^(-0.4664)),(IF(SUM(D867:Y867)<2000,(39128*SUM(D867:Y867)^(-0.37661)),IF(SUM(D867:Y867)<5000,18893*SUM(D867:Y867)^(-0.28083),IF(SUM(D867:Y867)<100000,29680*SUM(D867:Y867)^(-0.24475),1773.1))))*100/115)*SUM(D867:Y867)*(IF(SUM(D842:Y842)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D867:Y867)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA867:AV867)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA867","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB867","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC867","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD867","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE867","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF867","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG867","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH867","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI867","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ867","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK867","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL867","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM867","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN867","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO867","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP867","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ867","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR867","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS867","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT867","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU867","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV867","v":0},{"$f":"SUM(D867:Y867)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D868","v":0},{"$f":"Produktionsanlæg!E868","v":0},{"$f":"Produktionsanlæg!F868","v":0},{"$f":"Produktionsanlæg!G868","v":0},{"$f":"Produktionsanlæg!H868","v":0},{"$f":"Produktionsanlæg!I868","v":0},{"$f":"Produktionsanlæg!J868","v":0},{"$f":"Produktionsanlæg!K868","v":0},{"$f":"Produktionsanlæg!L868","v":0},{"$f":"Produktionsanlæg!M868","v":0},{"$f":"Produktionsanlæg!N868","v":0},{"$f":"Produktionsanlæg!O868","v":0},{"$f":"Produktionsanlæg!P868","v":0},{"$f":"Produktionsanlæg!Q868","v":0},{"$f":"Produktionsanlæg!R868","v":0},{"$f":"Produktionsanlæg!S868","v":0},{"$f":"Produktionsanlæg!T868","v":0},{"$f":"Produktionsanlæg!U868","v":0},{"$f":"Produktionsanlæg!V868","v":0},{"$f":"Produktionsanlæg!W868","v":0},{"$f":"Produktionsanlæg!X868","v":0},{"$f":"Produktionsanlæg!Y868","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D868:Y868,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D869","v":0},{"$f":"Produktionsanlæg!E869","v":0},{"$f":"Produktionsanlæg!F869","v":0},{"$f":"Produktionsanlæg!G869","v":0},{"$f":"Produktionsanlæg!H869","v":0},{"$f":"Produktionsanlæg!I869","v":0},{"$f":"Produktionsanlæg!J869","v":0},{"$f":"Produktionsanlæg!K869","v":0},{"$f":"Produktionsanlæg!L869","v":0},{"$f":"Produktionsanlæg!M869","v":0},{"$f":"Produktionsanlæg!N869","v":0},{"$f":"Produktionsanlæg!O869","v":0},{"$f":"Produktionsanlæg!P869","v":0},{"$f":"Produktionsanlæg!Q869","v":0},{"$f":"Produktionsanlæg!R869","v":0},{"$f":"Produktionsanlæg!S869","v":0},{"$f":"Produktionsanlæg!T869","v":0},{"$f":"Produktionsanlæg!U869","v":0},{"$f":"Produktionsanlæg!V869","v":0},{"$f":"Produktionsanlæg!W869","v":0},{"$f":"Produktionsanlæg!X869","v":0},{"$f":"Produktionsanlæg!Y869","v":0},{"$f":"IF(COUNTIF(D869:Y869,\"<>0\")<=1,IF(SUM(D869:Y869)=0,0,(IF(SUM(D869:Y869)>0,IF(SUM(D869:Y869)<400,(1.2675*45967*SUM(D869:Y869)^(-0.4664)),(IF(SUM(D869:Y869)<2000,(39128*SUM(D869:Y869)^(-0.37661)),IF(SUM(D869:Y869)<5000,18893*SUM(D869:Y869)^(-0.28083),IF(SUM(D869:Y869)<100000,29680*SUM(D869:Y869)^(-0.24475),1773.1))))*100/115)*SUM(D869:Y869)*(IF(SUM(D844:Y844)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D869:Y869)),$A$73)","v":0},{"$f":"D869*$Z869","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N869*$Z869","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X869*$Z869","v":0},0,{"$f":"+SUM(AA869:AV869)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA869","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB869","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC869","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD869","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE869","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF869","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG869","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH869","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI869","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ869","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK869","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL869","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM869","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN869","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO869","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP869","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ869","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR869","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS869","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT869","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU869","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV869","v":0},{"$f":"SUM(D869:Y869)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D870","v":0},{"$f":"Produktionsanlæg!E870","v":0},{"$f":"Produktionsanlæg!F870","v":0},{"$f":"Produktionsanlæg!G870","v":0},{"$f":"Produktionsanlæg!H870","v":0},{"$f":"Produktionsanlæg!I870","v":0},{"$f":"Produktionsanlæg!J870","v":0},{"$f":"Produktionsanlæg!K870","v":0},{"$f":"Produktionsanlæg!L870","v":0},{"$f":"Produktionsanlæg!M870","v":0},{"$f":"Produktionsanlæg!N870","v":0},{"$f":"Produktionsanlæg!O870","v":0},{"$f":"Produktionsanlæg!P870","v":0},{"$f":"Produktionsanlæg!Q870","v":0},{"$f":"Produktionsanlæg!R870","v":0},{"$f":"Produktionsanlæg!S870","v":0},{"$f":"Produktionsanlæg!T870","v":0},{"$f":"Produktionsanlæg!U870","v":0},{"$f":"Produktionsanlæg!V870","v":0},{"$f":"Produktionsanlæg!W870","v":0},{"$f":"Produktionsanlæg!X870","v":0},{"$f":"Produktionsanlæg!Y870","v":0},{"$f":"IF(COUNTIF(D870:Y870,\"<>0\")<=1,IF(SUM(D870:Y870)=0,0,(IF(SUM(D870:Y870)>0,IF(SUM(D870:Y870)<400,(1.2675*45967*SUM(D870:Y870)^(-0.4664)),(IF(SUM(D870:Y870)<2000,(39128*SUM(D870:Y870)^(-0.37661)),IF(SUM(D870:Y870)<5000,18893*SUM(D870:Y870)^(-0.28083),IF(SUM(D870:Y870)<100000,29680*SUM(D870:Y870)^(-0.24475),1773.1))))*100/115)*SUM(D870:Y870)*(IF(SUM(D845:Y845)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D870:Y870)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA870:AV870)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA870","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB870","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC870","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD870","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE870","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF870","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG870","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH870","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI870","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ870","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK870","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL870","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM870","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN870","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO870","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP870","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ870","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR870","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS870","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT870","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU870","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV870","v":0},{"$f":"SUM(D870:Y870)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D871","v":0},{"$f":"Produktionsanlæg!E871","v":0},{"$f":"Produktionsanlæg!F871","v":0},{"$f":"Produktionsanlæg!G871","v":0},{"$f":"Produktionsanlæg!H871","v":0},{"$f":"Produktionsanlæg!I871","v":0},{"$f":"Produktionsanlæg!J871","v":0},{"$f":"Produktionsanlæg!K871","v":0},{"$f":"Produktionsanlæg!L871","v":0},{"$f":"Produktionsanlæg!M871","v":0},{"$f":"Produktionsanlæg!N871","v":0},{"$f":"Produktionsanlæg!O871","v":0},{"$f":"Produktionsanlæg!P871","v":0},{"$f":"Produktionsanlæg!Q871","v":0},{"$f":"Produktionsanlæg!R871","v":0},{"$f":"Produktionsanlæg!S871","v":0},{"$f":"Produktionsanlæg!T871","v":0},{"$f":"Produktionsanlæg!U871","v":0},{"$f":"Produktionsanlæg!V871","v":0},{"$f":"Produktionsanlæg!W871","v":0},{"$f":"Produktionsanlæg!X871","v":0},{"$f":"Produktionsanlæg!Y871","v":0},{"$f":"IF(COUNTIF(D871:Y871,\"<>0\")<=1,IF(SUM(D871:Y871)=0,0,(IF(SUM(D871:Y871)>0,IF(SUM(D871:Y871)<400,(1.2675*45967*SUM(D871:Y871)^(-0.4664)),(IF(SUM(D871:Y871)<2000,(39128*SUM(D871:Y871)^(-0.37661)),IF(SUM(D871:Y871)<5000,18893*SUM(D871:Y871)^(-0.28083),IF(SUM(D871:Y871)<100000,29680*SUM(D871:Y871)^(-0.24475),1773.1))))*100/115)*SUM(D871:Y871)*(IF(SUM(D842:Y842)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D871:Y871)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA871:AV871)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA871","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB871","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC871","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD871","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE871","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF871","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG871","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH871","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI871","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ871","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK871","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL871","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM871","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN871","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO871","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP871","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ871","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR871","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS871","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT871","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU871","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV871","v":0},{"$f":"SUM(D871:Y871)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D872","v":0},{"$f":"Produktionsanlæg!E872","v":0},{"$f":"Produktionsanlæg!F872","v":0},{"$f":"Produktionsanlæg!G872","v":0},{"$f":"Produktionsanlæg!H872","v":0},{"$f":"Produktionsanlæg!I872","v":0},{"$f":"Produktionsanlæg!J872","v":0},{"$f":"Produktionsanlæg!K872","v":0},{"$f":"Produktionsanlæg!L872","v":0},{"$f":"Produktionsanlæg!M872","v":0},{"$f":"Produktionsanlæg!N872","v":0},{"$f":"Produktionsanlæg!O872","v":0},{"$f":"Produktionsanlæg!P872","v":0},{"$f":"Produktionsanlæg!Q872","v":0},{"$f":"Produktionsanlæg!R872","v":0},{"$f":"Produktionsanlæg!S872","v":0},{"$f":"Produktionsanlæg!T872","v":0},{"$f":"Produktionsanlæg!U872","v":0},{"$f":"Produktionsanlæg!V872","v":0},{"$f":"Produktionsanlæg!W872","v":0},{"$f":"Produktionsanlæg!X872","v":0},{"$f":"Produktionsanlæg!Y872","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D872:Y872,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D873","v":0},{"$f":"Produktionsanlæg!E873","v":0},{"$f":"Produktionsanlæg!F873","v":0},{"$f":"Produktionsanlæg!G873","v":0},{"$f":"Produktionsanlæg!H873","v":0},{"$f":"Produktionsanlæg!I873","v":0},{"$f":"Produktionsanlæg!J873","v":0},{"$f":"Produktionsanlæg!K873","v":0},{"$f":"Produktionsanlæg!L873","v":0},{"$f":"Produktionsanlæg!M873","v":0},{"$f":"Produktionsanlæg!N873","v":0},{"$f":"Produktionsanlæg!O873","v":0},{"$f":"Produktionsanlæg!P873","v":0},{"$f":"Produktionsanlæg!Q873","v":0},{"$f":"Produktionsanlæg!R873","v":0},{"$f":"Produktionsanlæg!S873","v":0},{"$f":"Produktionsanlæg!T873","v":0},{"$f":"Produktionsanlæg!U873","v":0},{"$f":"Produktionsanlæg!V873","v":0},{"$f":"Produktionsanlæg!W873","v":0},{"$f":"Produktionsanlæg!X873","v":0},{"$f":"Produktionsanlæg!Y873","v":0},{"$f":"IF(COUNTIF(D873:Y873,\"<>0\")<=1,IF(SUM(D873:Y873)=0,0,(IF(SUM(D873:Y873)>0,IF(SUM(D873:Y873)<400,(1.2675*45967*SUM(D873:Y873)^(-0.4664)),(IF(SUM(D873:Y873)<2000,(39128*SUM(D873:Y873)^(-0.37661)),IF(SUM(D873:Y873)<5000,18893*SUM(D873:Y873)^(-0.28083),IF(SUM(D873:Y873)<100000,29680*SUM(D873:Y873)^(-0.24475),1773.1))))*100/115)*SUM(D873:Y873)*(IF(SUM(D844:Y844)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D873:Y873)),$A$73)","v":0},{"$f":"D873*$Z873","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N873*$Z873","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X873*$Z873","v":0},{"$f":"Y873*$Z873","v":0},{"$f":"+SUM(AA873:AV873)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA873","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB873","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC873","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD873","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE873","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF873","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG873","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH873","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI873","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ873","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK873","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL873","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM873","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN873","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO873","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP873","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ873","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR873","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS873","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT873","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU873","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV873","v":0},{"$f":"SUM(D873:Y873)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D874","v":0},{"$f":"Produktionsanlæg!E874","v":0},{"$f":"Produktionsanlæg!F874","v":0},{"$f":"Produktionsanlæg!G874","v":0},{"$f":"Produktionsanlæg!H874","v":0},{"$f":"Produktionsanlæg!I874","v":0},{"$f":"Produktionsanlæg!J874","v":0},{"$f":"Produktionsanlæg!K874","v":0},{"$f":"Produktionsanlæg!L874","v":0},{"$f":"Produktionsanlæg!M874","v":0},{"$f":"Produktionsanlæg!N874","v":0},{"$f":"Produktionsanlæg!O874","v":0},{"$f":"Produktionsanlæg!P874","v":0},{"$f":"Produktionsanlæg!Q874","v":0},{"$f":"Produktionsanlæg!R874","v":0},{"$f":"Produktionsanlæg!S874","v":0},{"$f":"Produktionsanlæg!T874","v":0},{"$f":"Produktionsanlæg!U874","v":0},{"$f":"Produktionsanlæg!V874","v":0},{"$f":"Produktionsanlæg!W874","v":0},{"$f":"Produktionsanlæg!X874","v":0},{"$f":"Produktionsanlæg!Y874","v":0},{"$f":"IF(COUNTIF(D874:Y874,\"<>0\")<=1,IF(SUM(D874:Y874)=0,0,(IF(SUM(D874:Y874)>0,IF(SUM(D874:Y874)<400,(1.2675*45967*SUM(D874:Y874)^(-0.4664)),(IF(SUM(D874:Y874)<2000,(39128*SUM(D874:Y874)^(-0.37661)),IF(SUM(D874:Y874)<5000,18893*SUM(D874:Y874)^(-0.28083),IF(SUM(D874:Y874)<100000,29680*SUM(D874:Y874)^(-0.24475),1773.1))))*100/115)*SUM(D874:Y874)*(IF(SUM(D845:Y845)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D874:Y874)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X874*$Z874","v":0},{"$f":"Y874*$Z874","v":0},{"$f":"+SUM(AA874:AV874)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA874","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB874","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC874","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD874","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE874","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF874","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG874","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH874","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI874","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ874","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK874","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL874","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM874","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN874","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO874","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP874","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ874","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR874","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS874","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT874","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU874","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV874","v":0},{"$f":"SUM(D874:Y874)","v":0}]
["Renseanlæg 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW876,AW879,AW904,AW929)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW877:AW878)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D877","v":0},{"$f":"Produktionsanlæg!E877","v":0},{"$f":"Produktionsanlæg!F877","v":0},{"$f":"Produktionsanlæg!G877","v":0},{"$f":"Produktionsanlæg!H877","v":0},{"$f":"Produktionsanlæg!I877","v":0},{"$f":"Produktionsanlæg!J877","v":0},{"$f":"Produktionsanlæg!K877","v":0},{"$f":"Produktionsanlæg!L877","v":0},{"$f":"Produktionsanlæg!M877","v":0},{"$f":"Produktionsanlæg!N877","v":0},{"$f":"Produktionsanlæg!O877","v":0},{"$f":"Produktionsanlæg!P877","v":0},{"$f":"Produktionsanlæg!Q877","v":0},{"$f":"Produktionsanlæg!R877","v":0},{"$f":"Produktionsanlæg!S877","v":0},{"$f":"Produktionsanlæg!T877","v":0},{"$f":"Produktionsanlæg!U877","v":0},{"$f":"Produktionsanlæg!V877","v":0},{"$f":"Produktionsanlæg!W877","v":0},{"$f":"Produktionsanlæg!X877","v":0},{"$f":"Produktionsanlæg!Y877","v":0},{"$f":"IF(COUNTIF(D877:Y877,\"<>0\")<=1,IF(SUM(D877:Y877)=0,0,(IF(SUM(D877:Y877)>0,IF(SUM(D877:Y877)<400,(1.2675*45967*SUM(D877:Y877)^(-0.4664)),(IF(SUM(D877:Y877)<2000,(39128*SUM(D877:Y877)^(-0.37661)),IF(SUM(D877:Y877)<5000,18893*SUM(D877:Y877)^(-0.28083),IF(SUM(D877:Y877)<100000,29680*SUM(D877:Y877)^(-0.24475),1773.1))))*100/115)*SUM(D877:Y877)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D877:Y877)),$A$73)","v":0},{"$f":"D877*$Z877","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA877:AV877)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA877","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB877","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC877","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD877","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE877","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF877","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG877","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH877","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI877","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ877","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK877","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL877","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM877","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN877","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO877","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP877","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ877","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR877","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS877","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT877","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU877","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV877","v":0},{"$f":"SUM(D877:Y877)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D878","v":0},{"$f":"Produktionsanlæg!E878","v":0},{"$f":"Produktionsanlæg!F878","v":0},{"$f":"Produktionsanlæg!G878","v":0},{"$f":"Produktionsanlæg!H878","v":0},{"$f":"Produktionsanlæg!I878","v":0},{"$f":"Produktionsanlæg!J878","v":0},{"$f":"Produktionsanlæg!K878","v":0},{"$f":"Produktionsanlæg!L878","v":0},{"$f":"Produktionsanlæg!M878","v":0},{"$f":"Produktionsanlæg!N878","v":0},{"$f":"Produktionsanlæg!O878","v":0},{"$f":"Produktionsanlæg!P878","v":0},{"$f":"Produktionsanlæg!Q878","v":0},{"$f":"Produktionsanlæg!R878","v":0},{"$f":"Produktionsanlæg!S878","v":0},{"$f":"Produktionsanlæg!T878","v":0},{"$f":"Produktionsanlæg!U878","v":0},{"$f":"Produktionsanlæg!V878","v":0},{"$f":"Produktionsanlæg!W878","v":0},{"$f":"Produktionsanlæg!X878","v":0},{"$f":"Produktionsanlæg!Y878","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D878:Y878,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW880:AW903)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D879:Y879)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D880","v":0},{"$f":"Produktionsanlæg!E880","v":0},{"$f":"Produktionsanlæg!F880","v":0},{"$f":"Produktionsanlæg!G880","v":0},{"$f":"Produktionsanlæg!H880","v":0},{"$f":"Produktionsanlæg!I880","v":0},{"$f":"Produktionsanlæg!J880","v":0},{"$f":"Produktionsanlæg!K880","v":0},{"$f":"Produktionsanlæg!L880","v":0},{"$f":"Produktionsanlæg!M880","v":0},{"$f":"Produktionsanlæg!N880","v":0},{"$f":"Produktionsanlæg!O880","v":0},{"$f":"Produktionsanlæg!P880","v":0},{"$f":"Produktionsanlæg!Q880","v":0},{"$f":"Produktionsanlæg!R880","v":0},{"$f":"Produktionsanlæg!S880","v":0},{"$f":"Produktionsanlæg!T880","v":0},{"$f":"Produktionsanlæg!U880","v":0},{"$f":"Produktionsanlæg!V880","v":0},{"$f":"Produktionsanlæg!W880","v":0},{"$f":"Produktionsanlæg!X880","v":0},{"$f":"Produktionsanlæg!Y880","v":0},{"$f":"IF(COUNTIF(D880:Y880,\"<>0\")<=1,IF(SUM(D880:Y880)=0,0,(IF(SUM(D880:Y880)>0,IF(SUM(D880:Y880)<400,(1.2675*45967*SUM(D880:Y880)^(-0.4664)),(IF(SUM(D880:Y880)<2000,(39128*SUM(D880:Y880)^(-0.37661)),IF(SUM(D880:Y880)<5000,18893*SUM(D880:Y880)^(-0.28083),IF(SUM(D880:Y880)<100000,29680*SUM(D880:Y880)^(-0.24475),1773.1))))*100/115)*SUM(D880:Y880)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D880:Y880)),$A$73)","v":0},{"$f":"D880*$Z880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA880:AV880)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA880","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB880","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC880","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD880","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE880","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF880","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG880","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH880","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI880","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ880","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK880","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL880","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM880","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN880","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO880","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP880","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ880","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR880","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS880","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT880","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU880","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV880","v":0},{"$f":"SUM(D880:Y880)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D881","v":0},{"$f":"Produktionsanlæg!E881","v":0},{"$f":"Produktionsanlæg!F881","v":0},{"$f":"Produktionsanlæg!G881","v":0},{"$f":"Produktionsanlæg!H881","v":0},{"$f":"Produktionsanlæg!I881","v":0},{"$f":"Produktionsanlæg!J881","v":0},{"$f":"Produktionsanlæg!K881","v":0},{"$f":"Produktionsanlæg!L881","v":0},{"$f":"Produktionsanlæg!M881","v":0},{"$f":"Produktionsanlæg!N881","v":0},{"$f":"Produktionsanlæg!O881","v":0},{"$f":"Produktionsanlæg!P881","v":0},{"$f":"Produktionsanlæg!Q881","v":0},{"$f":"Produktionsanlæg!R881","v":0},{"$f":"Produktionsanlæg!S881","v":0},{"$f":"Produktionsanlæg!T881","v":0},{"$f":"Produktionsanlæg!U881","v":0},{"$f":"Produktionsanlæg!V881","v":0},{"$f":"Produktionsanlæg!W881","v":0},{"$f":"Produktionsanlæg!X881","v":0},{"$f":"Produktionsanlæg!Y881","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D881:Y881,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D882","v":0},{"$f":"Produktionsanlæg!E882","v":0},{"$f":"Produktionsanlæg!F882","v":0},{"$f":"Produktionsanlæg!G882","v":0},{"$f":"Produktionsanlæg!H882","v":0},{"$f":"Produktionsanlæg!I882","v":0},{"$f":"Produktionsanlæg!J882","v":0},{"$f":"Produktionsanlæg!K882","v":0},{"$f":"Produktionsanlæg!L882","v":0},{"$f":"Produktionsanlæg!M882","v":0},{"$f":"Produktionsanlæg!N882","v":0},{"$f":"Produktionsanlæg!O882","v":0},{"$f":"Produktionsanlæg!P882","v":0},{"$f":"Produktionsanlæg!Q882","v":0},{"$f":"Produktionsanlæg!R882","v":0},{"$f":"Produktionsanlæg!S882","v":0},{"$f":"Produktionsanlæg!T882","v":0},{"$f":"Produktionsanlæg!U882","v":0},{"$f":"Produktionsanlæg!V882","v":0},{"$f":"Produktionsanlæg!W882","v":0},{"$f":"Produktionsanlæg!X882","v":0},{"$f":"Produktionsanlæg!Y882","v":0},{"$f":"IF(COUNTIF(D882:Y882,\"<>0\")<=1,IF(SUM(D882:Y882)=0,0,(IF(SUM(D882:Y882)>0,IF(SUM(D882:Y882)<400,(1.2675*45967*SUM(D882:Y882)^(-0.4664)),(IF(SUM(D882:Y882)<2000,(39128*SUM(D882:Y882)^(-0.37661)),IF(SUM(D882:Y882)<5000,18893*SUM(D882:Y882)^(-0.28083),IF(SUM(D882:Y882)<100000,29680*SUM(D882:Y882)^(-0.24475),1773.1))))*100/115)*SUM(D882:Y882)*0.061,0)*1.15*1.06*0.43)/SUM(D882:Y882)),$A$73)","v":0},{"$f":"D882*$Z882","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N882*$Z882","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X882*$Z882","v":0},0,{"$f":"+SUM(AA882:AV882)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA882","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB882","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC882","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD882","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE882","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF882","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG882","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH882","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI882","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ882","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK882","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL882","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM882","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN882","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO882","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP882","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ882","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR882","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS882","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT882","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU882","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV882","v":0},{"$f":"SUM(D882:Y882)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D883","v":0},{"$f":"Produktionsanlæg!E883","v":0},{"$f":"Produktionsanlæg!F883","v":0},{"$f":"Produktionsanlæg!G883","v":0},{"$f":"Produktionsanlæg!H883","v":0},{"$f":"Produktionsanlæg!I883","v":0},{"$f":"Produktionsanlæg!J883","v":0},{"$f":"Produktionsanlæg!K883","v":0},{"$f":"Produktionsanlæg!L883","v":0},{"$f":"Produktionsanlæg!M883","v":0},{"$f":"Produktionsanlæg!N883","v":0},{"$f":"Produktionsanlæg!O883","v":0},{"$f":"Produktionsanlæg!P883","v":0},{"$f":"Produktionsanlæg!Q883","v":0},{"$f":"Produktionsanlæg!R883","v":0},{"$f":"Produktionsanlæg!S883","v":0},{"$f":"Produktionsanlæg!T883","v":0},{"$f":"Produktionsanlæg!U883","v":0},{"$f":"Produktionsanlæg!V883","v":0},{"$f":"Produktionsanlæg!W883","v":0},{"$f":"Produktionsanlæg!X883","v":0},{"$f":"Produktionsanlæg!Y883","v":0},{"$f":"IF(COUNTIF(D883:Y883,\"<>0\")<=1,IF(SUM(D883:Y883)=0,0,(IF(SUM(D883:Y883)>0,IF(SUM(D883:Y883)<400,(1.2675*45967*SUM(D883:Y883)^(-0.4664)),(IF(SUM(D883:Y883)<2000,(39128*SUM(D883:Y883)^(-0.37661)),IF(SUM(D883:Y883)<5000,18893*SUM(D883:Y883)^(-0.28083),IF(SUM(D883:Y883)<100000,29680*SUM(D883:Y883)^(-0.24475),1773.1))))*100/115)*SUM(D883:Y883)*0.061,0)*1.15*1.06*0.02)/SUM(D883:Y883)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA883:AV883)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA883","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB883","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC883","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD883","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE883","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF883","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG883","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH883","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI883","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ883","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK883","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL883","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM883","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN883","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO883","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP883","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ883","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR883","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS883","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT883","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU883","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV883","v":0},{"$f":"SUM(D883:Y883)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D884","v":0},{"$f":"Produktionsanlæg!E884","v":0},{"$f":"Produktionsanlæg!F884","v":0},{"$f":"Produktionsanlæg!G884","v":0},{"$f":"Produktionsanlæg!H884","v":0},{"$f":"Produktionsanlæg!I884","v":0},{"$f":"Produktionsanlæg!J884","v":0},{"$f":"Produktionsanlæg!K884","v":0},{"$f":"Produktionsanlæg!L884","v":0},{"$f":"Produktionsanlæg!M884","v":0},{"$f":"Produktionsanlæg!N884","v":0},{"$f":"Produktionsanlæg!O884","v":0},{"$f":"Produktionsanlæg!P884","v":0},{"$f":"Produktionsanlæg!Q884","v":0},{"$f":"Produktionsanlæg!R884","v":0},{"$f":"Produktionsanlæg!S884","v":0},{"$f":"Produktionsanlæg!T884","v":0},{"$f":"Produktionsanlæg!U884","v":0},{"$f":"Produktionsanlæg!V884","v":0},{"$f":"Produktionsanlæg!W884","v":0},{"$f":"Produktionsanlæg!X884","v":0},{"$f":"Produktionsanlæg!Y884","v":0},{"$f":"IF(COUNTIF(D884:Y884,\"<>0\")<=1,IF(SUM(D884:Y884)=0,0,(IF(SUM(D884:Y884)>0,IF(SUM(D884:Y884)<400,(1.2675*45967*SUM(D884:Y884)^(-0.4664)),(IF(SUM(D884:Y884)<2000,(39128*SUM(D884:Y884)^(-0.37661)),IF(SUM(D884:Y884)<5000,18893*SUM(D884:Y884)^(-0.28083),IF(SUM(D884:Y884)<100000,29680*SUM(D884:Y884)^(-0.24475),1773.1))))*100/115)*SUM(D884:Y884)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D884:Y884)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA884:AV884)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA884","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB884","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC884","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD884","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE884","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF884","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG884","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH884","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI884","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ884","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK884","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL884","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM884","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN884","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO884","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP884","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ884","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR884","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS884","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT884","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU884","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV884","v":0},{"$f":"SUM(D884:Y884)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D885","v":0},{"$f":"Produktionsanlæg!E885","v":0},{"$f":"Produktionsanlæg!F885","v":0},{"$f":"Produktionsanlæg!G885","v":0},{"$f":"Produktionsanlæg!H885","v":0},{"$f":"Produktionsanlæg!I885","v":0},{"$f":"Produktionsanlæg!J885","v":0},{"$f":"Produktionsanlæg!K885","v":0},{"$f":"Produktionsanlæg!L885","v":0},{"$f":"Produktionsanlæg!M885","v":0},{"$f":"Produktionsanlæg!N885","v":0},{"$f":"Produktionsanlæg!O885","v":0},{"$f":"Produktionsanlæg!P885","v":0},{"$f":"Produktionsanlæg!Q885","v":0},{"$f":"Produktionsanlæg!R885","v":0},{"$f":"Produktionsanlæg!S885","v":0},{"$f":"Produktionsanlæg!T885","v":0},{"$f":"Produktionsanlæg!U885","v":0},{"$f":"Produktionsanlæg!V885","v":0},{"$f":"Produktionsanlæg!W885","v":0},{"$f":"Produktionsanlæg!X885","v":0},{"$f":"Produktionsanlæg!Y885","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D885:Y885,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D886","v":0},{"$f":"Produktionsanlæg!E886","v":0},{"$f":"Produktionsanlæg!F886","v":0},{"$f":"Produktionsanlæg!G886","v":0},{"$f":"Produktionsanlæg!H886","v":0},{"$f":"Produktionsanlæg!I886","v":0},{"$f":"Produktionsanlæg!J886","v":0},{"$f":"Produktionsanlæg!K886","v":0},{"$f":"Produktionsanlæg!L886","v":0},{"$f":"Produktionsanlæg!M886","v":0},{"$f":"Produktionsanlæg!N886","v":0},{"$f":"Produktionsanlæg!O886","v":0},{"$f":"Produktionsanlæg!P886","v":0},{"$f":"Produktionsanlæg!Q886","v":0},{"$f":"Produktionsanlæg!R886","v":0},{"$f":"Produktionsanlæg!S886","v":0},{"$f":"Produktionsanlæg!T886","v":0},{"$f":"Produktionsanlæg!U886","v":0},{"$f":"Produktionsanlæg!V886","v":0},{"$f":"Produktionsanlæg!W886","v":0},{"$f":"Produktionsanlæg!X886","v":0},{"$f":"Produktionsanlæg!Y886","v":0},{"$f":"IF(COUNTIF(D886:Y886,\"<>0\")<=1,IF(SUM(D886:Y886)=0,0,(IF(SUM(D886:Y886)>0,IF(SUM(D886:Y886)<400,(1.2675*45967*SUM(D886:Y886)^(-0.4664)),(IF(SUM(D886:Y886)<2000,(39128*SUM(D886:Y886)^(-0.37661)),IF(SUM(D886:Y886)<5000,18893*SUM(D886:Y886)^(-0.28083),IF(SUM(D886:Y886)<100000,29680*SUM(D886:Y886)^(-0.24475),1773.1))))*100/115)*SUM(D886:Y886)*0.0173,0)*1.15*1.06*0.43)/SUM(D886:Y886)),$A$73)","v":0},{"$f":"D886*$Z886","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N886*$Z886","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X886*$Z886","v":0},0,{"$f":"+SUM(AA886:AV886)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA886","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB886","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC886","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD886","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE886","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF886","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG886","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH886","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI886","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ886","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK886","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL886","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM886","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN886","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO886","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP886","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ886","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR886","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS886","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT886","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU886","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV886","v":0},{"$f":"SUM(D886:Y886)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D887","v":0},{"$f":"Produktionsanlæg!E887","v":0},{"$f":"Produktionsanlæg!F887","v":0},{"$f":"Produktionsanlæg!G887","v":0},{"$f":"Produktionsanlæg!H887","v":0},{"$f":"Produktionsanlæg!I887","v":0},{"$f":"Produktionsanlæg!J887","v":0},{"$f":"Produktionsanlæg!K887","v":0},{"$f":"Produktionsanlæg!L887","v":0},{"$f":"Produktionsanlæg!M887","v":0},{"$f":"Produktionsanlæg!N887","v":0},{"$f":"Produktionsanlæg!O887","v":0},{"$f":"Produktionsanlæg!P887","v":0},{"$f":"Produktionsanlæg!Q887","v":0},{"$f":"Produktionsanlæg!R887","v":0},{"$f":"Produktionsanlæg!S887","v":0},{"$f":"Produktionsanlæg!T887","v":0},{"$f":"Produktionsanlæg!U887","v":0},{"$f":"Produktionsanlæg!V887","v":0},{"$f":"Produktionsanlæg!W887","v":0},{"$f":"Produktionsanlæg!X887","v":0},{"$f":"Produktionsanlæg!Y887","v":0},{"$f":"IF(COUNTIF(D887:Y887,\"<>0\")<=1,IF(SUM(D887:Y887)=0,0,(IF(SUM(D887:Y887)>0,IF(SUM(D887:Y887)<400,(1.2675*45967*SUM(D887:Y887)^(-0.4664)),(IF(SUM(D887:Y887)<2000,(39128*SUM(D887:Y887)^(-0.37661)),IF(SUM(D887:Y887)<5000,18893*SUM(D887:Y887)^(-0.28083),IF(SUM(D887:Y887)<100000,29680*SUM(D887:Y887)^(-0.24475),1773.1))))*100/115)*SUM(D887:Y887)*0.0173,0)*1.15*1.06*0.02)/SUM(D887:Y887)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA887:AV887)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA887","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB887","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC887","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD887","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE887","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF887","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG887","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH887","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI887","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ887","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK887","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL887","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM887","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN887","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO887","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP887","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ887","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR887","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS887","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT887","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU887","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV887","v":0},{"$f":"SUM(D887:Y887)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D888","v":0},{"$f":"Produktionsanlæg!E888","v":0},{"$f":"Produktionsanlæg!F888","v":0},{"$f":"Produktionsanlæg!G888","v":0},{"$f":"Produktionsanlæg!H888","v":0},{"$f":"Produktionsanlæg!I888","v":0},{"$f":"Produktionsanlæg!J888","v":0},{"$f":"Produktionsanlæg!K888","v":0},{"$f":"Produktionsanlæg!L888","v":0},{"$f":"Produktionsanlæg!M888","v":0},{"$f":"Produktionsanlæg!N888","v":0},{"$f":"Produktionsanlæg!O888","v":0},{"$f":"Produktionsanlæg!P888","v":0},{"$f":"Produktionsanlæg!Q888","v":0},{"$f":"Produktionsanlæg!R888","v":0},{"$f":"Produktionsanlæg!S888","v":0},{"$f":"Produktionsanlæg!T888","v":0},{"$f":"Produktionsanlæg!U888","v":0},{"$f":"Produktionsanlæg!V888","v":0},{"$f":"Produktionsanlæg!W888","v":0},{"$f":"Produktionsanlæg!X888","v":0},{"$f":"Produktionsanlæg!Y888","v":0},{"$f":"IF(COUNTIF(D888:Y888,\"<>0\")<=1,IF(SUM(D888:Y888)=0,0,(IF(SUM(D888:Y888)>0,IF(SUM(D888:Y888)<400,(1.2675*45967*SUM(D888:Y888)^(-0.4664)),(IF(SUM(D888:Y888)<2000,(39128*SUM(D888:Y888)^(-0.37661)),IF(SUM(D888:Y888)<5000,18893*SUM(D888:Y888)^(-0.28083),IF(SUM(D888:Y888)<100000,29680*SUM(D888:Y888)^(-0.24475),1773.1))))*100/115)*SUM(D888:Y888)*(IF(SUM(D888:Y888)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D888:Y888)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA888:AV888)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA888","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB888","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC888","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD888","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE888","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF888","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG888","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH888","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI888","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ888","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK888","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL888","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM888","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN888","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO888","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP888","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ888","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR888","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS888","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT888","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU888","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV888","v":0},{"$f":"SUM(D888:Y888)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D889","v":0},{"$f":"Produktionsanlæg!E889","v":0},{"$f":"Produktionsanlæg!F889","v":0},{"$f":"Produktionsanlæg!G889","v":0},{"$f":"Produktionsanlæg!H889","v":0},{"$f":"Produktionsanlæg!I889","v":0},{"$f":"Produktionsanlæg!J889","v":0},{"$f":"Produktionsanlæg!K889","v":0},{"$f":"Produktionsanlæg!L889","v":0},{"$f":"Produktionsanlæg!M889","v":0},{"$f":"Produktionsanlæg!N889","v":0},{"$f":"Produktionsanlæg!O889","v":0},{"$f":"Produktionsanlæg!P889","v":0},{"$f":"Produktionsanlæg!Q889","v":0},{"$f":"Produktionsanlæg!R889","v":0},{"$f":"Produktionsanlæg!S889","v":0},{"$f":"Produktionsanlæg!T889","v":0},{"$f":"Produktionsanlæg!U889","v":0},{"$f":"Produktionsanlæg!V889","v":0},{"$f":"Produktionsanlæg!W889","v":0},{"$f":"Produktionsanlæg!X889","v":0},{"$f":"Produktionsanlæg!Y889","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D889:Y889,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D890","v":0},{"$f":"Produktionsanlæg!E890","v":0},{"$f":"Produktionsanlæg!F890","v":0},{"$f":"Produktionsanlæg!G890","v":0},{"$f":"Produktionsanlæg!H890","v":0},{"$f":"Produktionsanlæg!I890","v":0},{"$f":"Produktionsanlæg!J890","v":0},{"$f":"Produktionsanlæg!K890","v":0},{"$f":"Produktionsanlæg!L890","v":0},{"$f":"Produktionsanlæg!M890","v":0},{"$f":"Produktionsanlæg!N890","v":0},{"$f":"Produktionsanlæg!O890","v":0},{"$f":"Produktionsanlæg!P890","v":0},{"$f":"Produktionsanlæg!Q890","v":0},{"$f":"Produktionsanlæg!R890","v":0},{"$f":"Produktionsanlæg!S890","v":0},{"$f":"Produktionsanlæg!T890","v":0},{"$f":"Produktionsanlæg!U890","v":0},{"$f":"Produktionsanlæg!V890","v":0},{"$f":"Produktionsanlæg!W890","v":0},{"$f":"Produktionsanlæg!X890","v":0},{"$f":"Produktionsanlæg!Y890","v":0},{"$f":"IF(COUNTIF(D890:Y890,\"<>0\")<=1,IF(SUM(D890:Y890)=0,0,(IF(SUM(D890:Y890)>0,IF(SUM(D890:Y890)<400,(1.2675*45967*SUM(D890:Y890)^(-0.4664)),(IF(SUM(D890:Y890)<2000,(39128*SUM(D890:Y890)^(-0.37661)),IF(SUM(D890:Y890)<5000,18893*SUM(D890:Y890)^(-0.28083),IF(SUM(D890:Y890)<100000,29680*SUM(D890:Y890)^(-0.24475),1773.1))))*100/115)*SUM(D890:Y890)*(IF(SUM(D890:Y890)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D890:Y890)),$A$73)","v":0},{"$f":"D890*$Z890","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N890*$Z890","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X890*$Z890","v":0},0,{"$f":"+SUM(AA890:AV890)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA890","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB890","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC890","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD890","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE890","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF890","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG890","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH890","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI890","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ890","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK890","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL890","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM890","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN890","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO890","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP890","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ890","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR890","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS890","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT890","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU890","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV890","v":0},{"$f":"SUM(D890:Y890)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D891","v":0},{"$f":"Produktionsanlæg!E891","v":0},{"$f":"Produktionsanlæg!F891","v":0},{"$f":"Produktionsanlæg!G891","v":0},{"$f":"Produktionsanlæg!H891","v":0},{"$f":"Produktionsanlæg!I891","v":0},{"$f":"Produktionsanlæg!J891","v":0},{"$f":"Produktionsanlæg!K891","v":0},{"$f":"Produktionsanlæg!L891","v":0},{"$f":"Produktionsanlæg!M891","v":0},{"$f":"Produktionsanlæg!N891","v":0},{"$f":"Produktionsanlæg!O891","v":0},{"$f":"Produktionsanlæg!P891","v":0},{"$f":"Produktionsanlæg!Q891","v":0},{"$f":"Produktionsanlæg!R891","v":0},{"$f":"Produktionsanlæg!S891","v":0},{"$f":"Produktionsanlæg!T891","v":0},{"$f":"Produktionsanlæg!U891","v":0},{"$f":"Produktionsanlæg!V891","v":0},{"$f":"Produktionsanlæg!W891","v":0},{"$f":"Produktionsanlæg!X891","v":0},{"$f":"Produktionsanlæg!Y891","v":0},{"$f":"IF(COUNTIF(D891:Y891,\"<>0\")<=1,IF(SUM(D891:Y891)=0,0,(IF(SUM(D891:Y891)>0,IF(SUM(D891:Y891)<400,(1.2675*45967*SUM(D891:Y891)^(-0.4664)),(IF(SUM(D891:Y891)<2000,(39128*SUM(D891:Y891)^(-0.37661)),IF(SUM(D891:Y891)<5000,18893*SUM(D891:Y891)^(-0.28083),IF(SUM(D891:Y891)<100000,29680*SUM(D891:Y891)^(-0.24475),1773.1))))*100/115)*SUM(D891:Y891)*(IF(SUM(D891:Y891)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D891:Y891)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA891:AV891)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA891","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB891","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC891","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD891","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE891","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF891","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG891","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH891","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI891","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ891","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK891","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL891","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM891","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN891","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO891","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP891","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ891","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR891","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS891","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT891","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU891","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV891","v":0},{"$f":"SUM(D891:Y891)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D892","v":0},{"$f":"Produktionsanlæg!E892","v":0},{"$f":"Produktionsanlæg!F892","v":0},{"$f":"Produktionsanlæg!G892","v":0},{"$f":"Produktionsanlæg!H892","v":0},{"$f":"Produktionsanlæg!I892","v":0},{"$f":"Produktionsanlæg!J892","v":0},{"$f":"Produktionsanlæg!K892","v":0},{"$f":"Produktionsanlæg!L892","v":0},{"$f":"Produktionsanlæg!M892","v":0},{"$f":"Produktionsanlæg!N892","v":0},{"$f":"Produktionsanlæg!O892","v":0},{"$f":"Produktionsanlæg!P892","v":0},{"$f":"Produktionsanlæg!Q892","v":0},{"$f":"Produktionsanlæg!R892","v":0},{"$f":"Produktionsanlæg!S892","v":0},{"$f":"Produktionsanlæg!T892","v":0},{"$f":"Produktionsanlæg!U892","v":0},{"$f":"Produktionsanlæg!V892","v":0},{"$f":"Produktionsanlæg!W892","v":0},{"$f":"Produktionsanlæg!X892","v":0},{"$f":"Produktionsanlæg!Y892","v":0},{"$f":"IF(COUNTIF(D892:Y892,\"<>0\")<=1,IF(SUM(D892:Y892)=0,0,(IF(SUM(D892:Y892)>0,IF(SUM(D892:Y892)<400,(1.2675*45967*SUM(D892:Y892)^(-0.4664)),(IF(SUM(D892:Y892)<2000,(39128*SUM(D892:Y892)^(-0.37661)),IF(SUM(D892:Y892)<5000,18893*SUM(D892:Y892)^(-0.28083),IF(SUM(D892:Y892)<100000,29680*SUM(D892:Y892)^(-0.24475),1773.1))))*100/115)*SUM(D892:Y892)*(IF(SUM(D888:Y888)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D892:Y892)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA892:AV892)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA892","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB892","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC892","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD892","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE892","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF892","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG892","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH892","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI892","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ892","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK892","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL892","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM892","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN892","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO892","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP892","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ892","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR892","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS892","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT892","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU892","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV892","v":0},{"$f":"SUM(D892:Y892)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D893","v":0},{"$f":"Produktionsanlæg!E893","v":0},{"$f":"Produktionsanlæg!F893","v":0},{"$f":"Produktionsanlæg!G893","v":0},{"$f":"Produktionsanlæg!H893","v":0},{"$f":"Produktionsanlæg!I893","v":0},{"$f":"Produktionsanlæg!J893","v":0},{"$f":"Produktionsanlæg!K893","v":0},{"$f":"Produktionsanlæg!L893","v":0},{"$f":"Produktionsanlæg!M893","v":0},{"$f":"Produktionsanlæg!N893","v":0},{"$f":"Produktionsanlæg!O893","v":0},{"$f":"Produktionsanlæg!P893","v":0},{"$f":"Produktionsanlæg!Q893","v":0},{"$f":"Produktionsanlæg!R893","v":0},{"$f":"Produktionsanlæg!S893","v":0},{"$f":"Produktionsanlæg!T893","v":0},{"$f":"Produktionsanlæg!U893","v":0},{"$f":"Produktionsanlæg!V893","v":0},{"$f":"Produktionsanlæg!W893","v":0},{"$f":"Produktionsanlæg!X893","v":0},{"$f":"Produktionsanlæg!Y893","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D893:Y893,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D894","v":0},{"$f":"Produktionsanlæg!E894","v":0},{"$f":"Produktionsanlæg!F894","v":0},{"$f":"Produktionsanlæg!G894","v":0},{"$f":"Produktionsanlæg!H894","v":0},{"$f":"Produktionsanlæg!I894","v":0},{"$f":"Produktionsanlæg!J894","v":0},{"$f":"Produktionsanlæg!K894","v":0},{"$f":"Produktionsanlæg!L894","v":0},{"$f":"Produktionsanlæg!M894","v":0},{"$f":"Produktionsanlæg!N894","v":0},{"$f":"Produktionsanlæg!O894","v":0},{"$f":"Produktionsanlæg!P894","v":0},{"$f":"Produktionsanlæg!Q894","v":0},{"$f":"Produktionsanlæg!R894","v":0},{"$f":"Produktionsanlæg!S894","v":0},{"$f":"Produktionsanlæg!T894","v":0},{"$f":"Produktionsanlæg!U894","v":0},{"$f":"Produktionsanlæg!V894","v":0},{"$f":"Produktionsanlæg!W894","v":0},{"$f":"Produktionsanlæg!X894","v":0},{"$f":"Produktionsanlæg!Y894","v":0},{"$f":"IF(COUNTIF(D894:Y894,\"<>0\")<=1,IF(SUM(D894:Y894)=0,0,(IF(SUM(D894:Y894)>0,IF(SUM(D894:Y894)<400,(1.2675*45967*SUM(D894:Y894)^(-0.4664)),(IF(SUM(D894:Y894)<2000,(39128*SUM(D894:Y894)^(-0.37661)),IF(SUM(D894:Y894)<5000,18893*SUM(D894:Y894)^(-0.28083),IF(SUM(D894:Y894)<100000,29680*SUM(D894:Y894)^(-0.24475),1773.1))))*100/115)*SUM(D894:Y894)*(IF(SUM(D890:Y890)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D894:Y894)),$A$73)","v":0},{"$f":"D894*$Z894","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N894*$Z894","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X894*$Z894","v":0},0,{"$f":"+SUM(AA894:AV894)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA894","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB894","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC894","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD894","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE894","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF894","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG894","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH894","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI894","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ894","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK894","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL894","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM894","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN894","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO894","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP894","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ894","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR894","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS894","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT894","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU894","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV894","v":0},{"$f":"SUM(D894:Y894)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D895","v":0},{"$f":"Produktionsanlæg!E895","v":0},{"$f":"Produktionsanlæg!F895","v":0},{"$f":"Produktionsanlæg!G895","v":0},{"$f":"Produktionsanlæg!H895","v":0},{"$f":"Produktionsanlæg!I895","v":0},{"$f":"Produktionsanlæg!J895","v":0},{"$f":"Produktionsanlæg!K895","v":0},{"$f":"Produktionsanlæg!L895","v":0},{"$f":"Produktionsanlæg!M895","v":0},{"$f":"Produktionsanlæg!N895","v":0},{"$f":"Produktionsanlæg!O895","v":0},{"$f":"Produktionsanlæg!P895","v":0},{"$f":"Produktionsanlæg!Q895","v":0},{"$f":"Produktionsanlæg!R895","v":0},{"$f":"Produktionsanlæg!S895","v":0},{"$f":"Produktionsanlæg!T895","v":0},{"$f":"Produktionsanlæg!U895","v":0},{"$f":"Produktionsanlæg!V895","v":0},{"$f":"Produktionsanlæg!W895","v":0},{"$f":"Produktionsanlæg!X895","v":0},{"$f":"Produktionsanlæg!Y895","v":0},{"$f":"IF(COUNTIF(D895:Y895,\"<>0\")<=1,IF(SUM(D895:Y895)=0,0,(IF(SUM(D895:Y895)>0,IF(SUM(D895:Y895)<400,(1.2675*45967*SUM(D895:Y895)^(-0.4664)),(IF(SUM(D895:Y895)<2000,(39128*SUM(D895:Y895)^(-0.37661)),IF(SUM(D895:Y895)<5000,18893*SUM(D895:Y895)^(-0.28083),IF(SUM(D895:Y895)<100000,29680*SUM(D895:Y895)^(-0.24475),1773.1))))*100/115)*SUM(D895:Y895)*(IF(SUM(D891:Y891)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D895:Y895)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA895:AV895)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA895","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB895","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC895","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD895","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE895","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF895","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG895","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH895","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI895","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ895","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK895","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL895","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM895","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN895","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO895","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP895","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ895","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR895","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS895","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT895","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU895","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV895","v":0},{"$f":"SUM(D895:Y895)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D896","v":0},{"$f":"Produktionsanlæg!E896","v":0},{"$f":"Produktionsanlæg!F896","v":0},{"$f":"Produktionsanlæg!G896","v":0},{"$f":"Produktionsanlæg!H896","v":0},{"$f":"Produktionsanlæg!I896","v":0},{"$f":"Produktionsanlæg!J896","v":0},{"$f":"Produktionsanlæg!K896","v":0},{"$f":"Produktionsanlæg!L896","v":0},{"$f":"Produktionsanlæg!M896","v":0},{"$f":"Produktionsanlæg!N896","v":0},{"$f":"Produktionsanlæg!O896","v":0},{"$f":"Produktionsanlæg!P896","v":0},{"$f":"Produktionsanlæg!Q896","v":0},{"$f":"Produktionsanlæg!R896","v":0},{"$f":"Produktionsanlæg!S896","v":0},{"$f":"Produktionsanlæg!T896","v":0},{"$f":"Produktionsanlæg!U896","v":0},{"$f":"Produktionsanlæg!V896","v":0},{"$f":"Produktionsanlæg!W896","v":0},{"$f":"Produktionsanlæg!X896","v":0},{"$f":"Produktionsanlæg!Y896","v":0},{"$f":"IF(COUNTIF(D896:Y896,\"<>0\")<=1,IF(SUM(D896:Y896)=0,0,(IF(SUM(D896:Y896)>0,IF(SUM(D896:Y896)<400,(1.2675*45967*SUM(D896:Y896)^(-0.4664)),(IF(SUM(D896:Y896)<2000,(39128*SUM(D896:Y896)^(-0.37661)),IF(SUM(D896:Y896)<5000,18893*SUM(D896:Y896)^(-0.28083),IF(SUM(D896:Y896)<100000,29680*SUM(D896:Y896)^(-0.24475),1773.1))))*100/115)*SUM(D896:Y896)*(IF(SUM(D888:Y888)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D896:Y896)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA896:AV896)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA896","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB896","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC896","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD896","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE896","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF896","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG896","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH896","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI896","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ896","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK896","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL896","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM896","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN896","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO896","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP896","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ896","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR896","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS896","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT896","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU896","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV896","v":0},{"$f":"SUM(D896:Y896)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D897","v":0},{"$f":"Produktionsanlæg!E897","v":0},{"$f":"Produktionsanlæg!F897","v":0},{"$f":"Produktionsanlæg!G897","v":0},{"$f":"Produktionsanlæg!H897","v":0},{"$f":"Produktionsanlæg!I897","v":0},{"$f":"Produktionsanlæg!J897","v":0},{"$f":"Produktionsanlæg!K897","v":0},{"$f":"Produktionsanlæg!L897","v":0},{"$f":"Produktionsanlæg!M897","v":0},{"$f":"Produktionsanlæg!N897","v":0},{"$f":"Produktionsanlæg!O897","v":0},{"$f":"Produktionsanlæg!P897","v":0},{"$f":"Produktionsanlæg!Q897","v":0},{"$f":"Produktionsanlæg!R897","v":0},{"$f":"Produktionsanlæg!S897","v":0},{"$f":"Produktionsanlæg!T897","v":0},{"$f":"Produktionsanlæg!U897","v":0},{"$f":"Produktionsanlæg!V897","v":0},{"$f":"Produktionsanlæg!W897","v":0},{"$f":"Produktionsanlæg!X897","v":0},{"$f":"Produktionsanlæg!Y897","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D897:Y897,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D898","v":0},{"$f":"Produktionsanlæg!E898","v":0},{"$f":"Produktionsanlæg!F898","v":0},{"$f":"Produktionsanlæg!G898","v":0},{"$f":"Produktionsanlæg!H898","v":0},{"$f":"Produktionsanlæg!I898","v":0},{"$f":"Produktionsanlæg!J898","v":0},{"$f":"Produktionsanlæg!K898","v":0},{"$f":"Produktionsanlæg!L898","v":0},{"$f":"Produktionsanlæg!M898","v":0},{"$f":"Produktionsanlæg!N898","v":0},{"$f":"Produktionsanlæg!O898","v":0},{"$f":"Produktionsanlæg!P898","v":0},{"$f":"Produktionsanlæg!Q898","v":0},{"$f":"Produktionsanlæg!R898","v":0},{"$f":"Produktionsanlæg!S898","v":0},{"$f":"Produktionsanlæg!T898","v":0},{"$f":"Produktionsanlæg!U898","v":0},{"$f":"Produktionsanlæg!V898","v":0},{"$f":"Produktionsanlæg!W898","v":0},{"$f":"Produktionsanlæg!X898","v":0},{"$f":"Produktionsanlæg!Y898","v":0},{"$f":"IF(COUNTIF(D898:Y898,\"<>0\")<=1,IF(SUM(D898:Y898)=0,0,(IF(SUM(D898:Y898)>0,IF(SUM(D898:Y898)<400,(1.2675*45967*SUM(D898:Y898)^(-0.4664)),(IF(SUM(D898:Y898)<2000,(39128*SUM(D898:Y898)^(-0.37661)),IF(SUM(D898:Y898)<5000,18893*SUM(D898:Y898)^(-0.28083),IF(SUM(D898:Y898)<100000,29680*SUM(D898:Y898)^(-0.24475),1773.1))))*100/115)*SUM(D898:Y898)*(IF(SUM(D890:Y890)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D898:Y898)),$A$73)","v":0},{"$f":"D898*$Z898","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N898*$Z898","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X898*$Z898","v":0},0,{"$f":"+SUM(AA898:AV898)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA898","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB898","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC898","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD898","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE898","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF898","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG898","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH898","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI898","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ898","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK898","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL898","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM898","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN898","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO898","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP898","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ898","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR898","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS898","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT898","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU898","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV898","v":0},{"$f":"SUM(D898:Y898)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D899","v":0},{"$f":"Produktionsanlæg!E899","v":0},{"$f":"Produktionsanlæg!F899","v":0},{"$f":"Produktionsanlæg!G899","v":0},{"$f":"Produktionsanlæg!H899","v":0},{"$f":"Produktionsanlæg!I899","v":0},{"$f":"Produktionsanlæg!J899","v":0},{"$f":"Produktionsanlæg!K899","v":0},{"$f":"Produktionsanlæg!L899","v":0},{"$f":"Produktionsanlæg!M899","v":0},{"$f":"Produktionsanlæg!N899","v":0},{"$f":"Produktionsanlæg!O899","v":0},{"$f":"Produktionsanlæg!P899","v":0},{"$f":"Produktionsanlæg!Q899","v":0},{"$f":"Produktionsanlæg!R899","v":0},{"$f":"Produktionsanlæg!S899","v":0},{"$f":"Produktionsanlæg!T899","v":0},{"$f":"Produktionsanlæg!U899","v":0},{"$f":"Produktionsanlæg!V899","v":0},{"$f":"Produktionsanlæg!W899","v":0},{"$f":"Produktionsanlæg!X899","v":0},{"$f":"Produktionsanlæg!Y899","v":0},{"$f":"IF(COUNTIF(D899:Y899,\"<>0\")<=1,IF(SUM(D899:Y899)=0,0,(IF(SUM(D899:Y899)>0,IF(SUM(D899:Y899)<400,(1.2675*45967*SUM(D899:Y899)^(-0.4664)),(IF(SUM(D899:Y899)<2000,(39128*SUM(D899:Y899)^(-0.37661)),IF(SUM(D899:Y899)<5000,18893*SUM(D899:Y899)^(-0.28083),IF(SUM(D899:Y899)<100000,29680*SUM(D899:Y899)^(-0.24475),1773.1))))*100/115)*SUM(D899:Y899)*(IF(SUM(D891:Y891)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D899:Y899)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA899:AV899)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA899","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB899","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC899","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD899","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE899","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF899","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG899","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH899","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI899","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ899","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK899","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL899","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM899","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN899","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO899","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP899","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ899","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR899","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS899","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT899","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU899","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV899","v":0},{"$f":"SUM(D899:Y899)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D900","v":0},{"$f":"Produktionsanlæg!E900","v":0},{"$f":"Produktionsanlæg!F900","v":0},{"$f":"Produktionsanlæg!G900","v":0},{"$f":"Produktionsanlæg!H900","v":0},{"$f":"Produktionsanlæg!I900","v":0},{"$f":"Produktionsanlæg!J900","v":0},{"$f":"Produktionsanlæg!K900","v":0},{"$f":"Produktionsanlæg!L900","v":0},{"$f":"Produktionsanlæg!M900","v":0},{"$f":"Produktionsanlæg!N900","v":0},{"$f":"Produktionsanlæg!O900","v":0},{"$f":"Produktionsanlæg!P900","v":0},{"$f":"Produktionsanlæg!Q900","v":0},{"$f":"Produktionsanlæg!R900","v":0},{"$f":"Produktionsanlæg!S900","v":0},{"$f":"Produktionsanlæg!T900","v":0},{"$f":"Produktionsanlæg!U900","v":0},{"$f":"Produktionsanlæg!V900","v":0},{"$f":"Produktionsanlæg!W900","v":0},{"$f":"Produktionsanlæg!X900","v":0},{"$f":"Produktionsanlæg!Y900","v":0},{"$f":"IF(COUNTIF(D900:Y900,\"<>0\")<=1,IF(SUM(D900:Y900)=0,0,(IF(SUM(D900:Y900)>0,IF(SUM(D900:Y900)<400,(1.2675*45967*SUM(D900:Y900)^(-0.4664)),(IF(SUM(D900:Y900)<2000,(39128*SUM(D900:Y900)^(-0.37661)),IF(SUM(D900:Y900)<5000,18893*SUM(D900:Y900)^(-0.28083),IF(SUM(D900:Y900)<100000,29680*SUM(D900:Y900)^(-0.24475),1773.1))))*100/115)*SUM(D900:Y900)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D900:Y900)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA900:AV900)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA900","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB900","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC900","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD900","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE900","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF900","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG900","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH900","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI900","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ900","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK900","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL900","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM900","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN900","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO900","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP900","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ900","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR900","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS900","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT900","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU900","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV900","v":0},{"$f":"SUM(D900:Y900)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D901","v":0},{"$f":"Produktionsanlæg!E901","v":0},{"$f":"Produktionsanlæg!F901","v":0},{"$f":"Produktionsanlæg!G901","v":0},{"$f":"Produktionsanlæg!H901","v":0},{"$f":"Produktionsanlæg!I901","v":0},{"$f":"Produktionsanlæg!J901","v":0},{"$f":"Produktionsanlæg!K901","v":0},{"$f":"Produktionsanlæg!L901","v":0},{"$f":"Produktionsanlæg!M901","v":0},{"$f":"Produktionsanlæg!N901","v":0},{"$f":"Produktionsanlæg!O901","v":0},{"$f":"Produktionsanlæg!P901","v":0},{"$f":"Produktionsanlæg!Q901","v":0},{"$f":"Produktionsanlæg!R901","v":0},{"$f":"Produktionsanlæg!S901","v":0},{"$f":"Produktionsanlæg!T901","v":0},{"$f":"Produktionsanlæg!U901","v":0},{"$f":"Produktionsanlæg!V901","v":0},{"$f":"Produktionsanlæg!W901","v":0},{"$f":"Produktionsanlæg!X901","v":0},{"$f":"Produktionsanlæg!Y901","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D901:Y901,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D902","v":0},{"$f":"Produktionsanlæg!E902","v":0},{"$f":"Produktionsanlæg!F902","v":0},{"$f":"Produktionsanlæg!G902","v":0},{"$f":"Produktionsanlæg!H902","v":0},{"$f":"Produktionsanlæg!I902","v":0},{"$f":"Produktionsanlæg!J902","v":0},{"$f":"Produktionsanlæg!K902","v":0},{"$f":"Produktionsanlæg!L902","v":0},{"$f":"Produktionsanlæg!M902","v":0},{"$f":"Produktionsanlæg!N902","v":0},{"$f":"Produktionsanlæg!O902","v":0},{"$f":"Produktionsanlæg!P902","v":0},{"$f":"Produktionsanlæg!Q902","v":0},{"$f":"Produktionsanlæg!R902","v":0},{"$f":"Produktionsanlæg!S902","v":0},{"$f":"Produktionsanlæg!T902","v":0},{"$f":"Produktionsanlæg!U902","v":0},{"$f":"Produktionsanlæg!V902","v":0},{"$f":"Produktionsanlæg!W902","v":0},{"$f":"Produktionsanlæg!X902","v":0},{"$f":"Produktionsanlæg!Y902","v":0},{"$f":"IF(COUNTIF(D902:Y902,\"<>0\")<=1,IF(SUM(D902:Y902)=0,0,(IF(SUM(D902:Y902)>0,IF(SUM(D902:Y902)<400,(1.2675*45967*SUM(D902:Y902)^(-0.4664)),(IF(SUM(D902:Y902)<2000,(39128*SUM(D902:Y902)^(-0.37661)),IF(SUM(D902:Y902)<5000,18893*SUM(D902:Y902)^(-0.28083),IF(SUM(D902:Y902)<100000,29680*SUM(D902:Y902)^(-0.24475),1773.1))))*100/115)*SUM(D902:Y902)*(0.246),0)*1.15*1.06*0.4)/SUM(D902:Y902)),$A$73)","v":0},{"$f":"D902*$Z902","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N902*$Z902","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X902*$Z902","v":0},{"$f":"Y902*$Z902","v":0},{"$f":"+SUM(AA902:AV902)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA902","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB902","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC902","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD902","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE902","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF902","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG902","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH902","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI902","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ902","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK902","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL902","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM902","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN902","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO902","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP902","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ902","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR902","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS902","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT902","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU902","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV902","v":0},{"$f":"SUM(D902:Y902)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D903","v":0},{"$f":"Produktionsanlæg!E903","v":0},{"$f":"Produktionsanlæg!F903","v":0},{"$f":"Produktionsanlæg!G903","v":0},{"$f":"Produktionsanlæg!H903","v":0},{"$f":"Produktionsanlæg!I903","v":0},{"$f":"Produktionsanlæg!J903","v":0},{"$f":"Produktionsanlæg!K903","v":0},{"$f":"Produktionsanlæg!L903","v":0},{"$f":"Produktionsanlæg!M903","v":0},{"$f":"Produktionsanlæg!N903","v":0},{"$f":"Produktionsanlæg!O903","v":0},{"$f":"Produktionsanlæg!P903","v":0},{"$f":"Produktionsanlæg!Q903","v":0},{"$f":"Produktionsanlæg!R903","v":0},{"$f":"Produktionsanlæg!S903","v":0},{"$f":"Produktionsanlæg!T903","v":0},{"$f":"Produktionsanlæg!U903","v":0},{"$f":"Produktionsanlæg!V903","v":0},{"$f":"Produktionsanlæg!W903","v":0},{"$f":"Produktionsanlæg!X903","v":0},{"$f":"Produktionsanlæg!Y903","v":0},{"$f":"IF(COUNTIF(D903:Y903,\"<>0\")<=1,IF(SUM(D903:Y903)=0,0,(IF(SUM(D903:Y903)>0,IF(SUM(D903:Y903)<400,(1.2675*45967*SUM(D903:Y903)^(-0.4664)),(IF(SUM(D903:Y903)<2000,(39128*SUM(D903:Y903)^(-0.37661)),IF(SUM(D903:Y903)<5000,18893*SUM(D903:Y903)^(-0.28083),IF(SUM(D903:Y903)<100000,29680*SUM(D903:Y903)^(-0.24475),1773.1))))*100/115)*SUM(D903:Y903)*(0.246),0)*1.15*1.06*0.05)/SUM(D903:Y903)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X903*$Z903","v":0},{"$f":"Y903*$Z903","v":0},{"$f":"+SUM(AA903:AV903)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA903","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB903","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC903","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD903","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE903","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF903","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG903","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH903","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI903","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ903","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK903","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL903","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM903","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN903","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO903","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP903","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ903","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR903","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS903","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT903","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU903","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV903","v":0},{"$f":"SUM(D903:Y903)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW905:AW928)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D904:Y904)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D905","v":0},{"$f":"Produktionsanlæg!E905","v":0},{"$f":"Produktionsanlæg!F905","v":0},{"$f":"Produktionsanlæg!G905","v":0},{"$f":"Produktionsanlæg!H905","v":0},{"$f":"Produktionsanlæg!I905","v":0},{"$f":"Produktionsanlæg!J905","v":0},{"$f":"Produktionsanlæg!K905","v":0},{"$f":"Produktionsanlæg!L905","v":0},{"$f":"Produktionsanlæg!M905","v":0},{"$f":"Produktionsanlæg!N905","v":0},{"$f":"Produktionsanlæg!O905","v":0},{"$f":"Produktionsanlæg!P905","v":0},{"$f":"Produktionsanlæg!Q905","v":0},{"$f":"Produktionsanlæg!R905","v":0},{"$f":"Produktionsanlæg!S905","v":0},{"$f":"Produktionsanlæg!T905","v":0},{"$f":"Produktionsanlæg!U905","v":0},{"$f":"Produktionsanlæg!V905","v":0},{"$f":"Produktionsanlæg!W905","v":0},{"$f":"Produktionsanlæg!X905","v":0},{"$f":"Produktionsanlæg!Y905","v":0},{"$f":"IF(COUNTIF(D905:Y905,\"<>0\")<=1,IF(SUM(D905:Y905)=0,0,(IF(SUM(D905:Y905)>0,IF(SUM(D905:Y905)<400,(1.2675*45967*SUM(D905:Y905)^(-0.4664)),(IF(SUM(D905:Y905)<2000,(39128*SUM(D905:Y905)^(-0.37661)),IF(SUM(D905:Y905)<5000,18893*SUM(D905:Y905)^(-0.28083),IF(SUM(D905:Y905)<100000,29680*SUM(D905:Y905)^(-0.24475),1773.1))))*100/115)*SUM(D905:Y905)*(IF(SUM(D888:Y888)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D905:Y905)),$A$73)","v":0},{"$f":"D905*$Z905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA905:AV905)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA905","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB905","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC905","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD905","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE905","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF905","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG905","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH905","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI905","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ905","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK905","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL905","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM905","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN905","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO905","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP905","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ905","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR905","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS905","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT905","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU905","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV905","v":0},{"$f":"SUM(D905:Y905)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D906","v":0},{"$f":"Produktionsanlæg!E906","v":0},{"$f":"Produktionsanlæg!F906","v":0},{"$f":"Produktionsanlæg!G906","v":0},{"$f":"Produktionsanlæg!H906","v":0},{"$f":"Produktionsanlæg!I906","v":0},{"$f":"Produktionsanlæg!J906","v":0},{"$f":"Produktionsanlæg!K906","v":0},{"$f":"Produktionsanlæg!L906","v":0},{"$f":"Produktionsanlæg!M906","v":0},{"$f":"Produktionsanlæg!N906","v":0},{"$f":"Produktionsanlæg!O906","v":0},{"$f":"Produktionsanlæg!P906","v":0},{"$f":"Produktionsanlæg!Q906","v":0},{"$f":"Produktionsanlæg!R906","v":0},{"$f":"Produktionsanlæg!S906","v":0},{"$f":"Produktionsanlæg!T906","v":0},{"$f":"Produktionsanlæg!U906","v":0},{"$f":"Produktionsanlæg!V906","v":0},{"$f":"Produktionsanlæg!W906","v":0},{"$f":"Produktionsanlæg!X906","v":0},{"$f":"Produktionsanlæg!Y906","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D906:Y906,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D907","v":0},{"$f":"Produktionsanlæg!E907","v":0},{"$f":"Produktionsanlæg!F907","v":0},{"$f":"Produktionsanlæg!G907","v":0},{"$f":"Produktionsanlæg!H907","v":0},{"$f":"Produktionsanlæg!I907","v":0},{"$f":"Produktionsanlæg!J907","v":0},{"$f":"Produktionsanlæg!K907","v":0},{"$f":"Produktionsanlæg!L907","v":0},{"$f":"Produktionsanlæg!M907","v":0},{"$f":"Produktionsanlæg!N907","v":0},{"$f":"Produktionsanlæg!O907","v":0},{"$f":"Produktionsanlæg!P907","v":0},{"$f":"Produktionsanlæg!Q907","v":0},{"$f":"Produktionsanlæg!R907","v":0},{"$f":"Produktionsanlæg!S907","v":0},{"$f":"Produktionsanlæg!T907","v":0},{"$f":"Produktionsanlæg!U907","v":0},{"$f":"Produktionsanlæg!V907","v":0},{"$f":"Produktionsanlæg!W907","v":0},{"$f":"Produktionsanlæg!X907","v":0},{"$f":"Produktionsanlæg!Y907","v":0},{"$f":"IF(COUNTIF(D907:Y907,\"<>0\")<=1,IF(SUM(D907:Y907)=0,0,(IF(SUM(D907:Y907)>0,IF(SUM(D907:Y907)<400,(1.2675*45967*SUM(D907:Y907)^(-0.4664)),(IF(SUM(D907:Y907)<2000,(39128*SUM(D907:Y907)^(-0.37661)),IF(SUM(D907:Y907)<5000,18893*SUM(D907:Y907)^(-0.28083),IF(SUM(D907:Y907)<100000,29680*SUM(D907:Y907)^(-0.24475),1773.1))))*100/115)*SUM(D907:Y907)*(IF(SUM(D890:Y890)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D907:Y907)),$A$73)","v":0},{"$f":"D907*$Z907","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N907*$Z907","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X907*$Z907","v":0},0,{"$f":"+SUM(AA907:AV907)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA907","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB907","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC907","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD907","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE907","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF907","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG907","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH907","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI907","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ907","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK907","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL907","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM907","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN907","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO907","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP907","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ907","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR907","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS907","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT907","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU907","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV907","v":0},{"$f":"SUM(D907:Y907)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D908","v":0},{"$f":"Produktionsanlæg!E908","v":0},{"$f":"Produktionsanlæg!F908","v":0},{"$f":"Produktionsanlæg!G908","v":0},{"$f":"Produktionsanlæg!H908","v":0},{"$f":"Produktionsanlæg!I908","v":0},{"$f":"Produktionsanlæg!J908","v":0},{"$f":"Produktionsanlæg!K908","v":0},{"$f":"Produktionsanlæg!L908","v":0},{"$f":"Produktionsanlæg!M908","v":0},{"$f":"Produktionsanlæg!N908","v":0},{"$f":"Produktionsanlæg!O908","v":0},{"$f":"Produktionsanlæg!P908","v":0},{"$f":"Produktionsanlæg!Q908","v":0},{"$f":"Produktionsanlæg!R908","v":0},{"$f":"Produktionsanlæg!S908","v":0},{"$f":"Produktionsanlæg!T908","v":0},{"$f":"Produktionsanlæg!U908","v":0},{"$f":"Produktionsanlæg!V908","v":0},{"$f":"Produktionsanlæg!W908","v":0},{"$f":"Produktionsanlæg!X908","v":0},{"$f":"Produktionsanlæg!Y908","v":0},{"$f":"IF(COUNTIF(D908:Y908,\"<>0\")<=1,IF(SUM(D908:Y908)=0,0,(IF(SUM(D908:Y908)>0,IF(SUM(D908:Y908)<400,(1.2675*45967*SUM(D908:Y908)^(-0.4664)),(IF(SUM(D908:Y908)<2000,(39128*SUM(D908:Y908)^(-0.37661)),IF(SUM(D908:Y908)<5000,18893*SUM(D908:Y908)^(-0.28083),IF(SUM(D908:Y908)<100000,29680*SUM(D908:Y908)^(-0.24475),1773.1))))*100/115)*SUM(D908:Y908)*(IF(SUM(D891:Y891)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D908:Y908)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA908:AV908)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA908","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB908","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC908","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD908","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE908","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF908","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG908","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH908","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI908","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ908","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK908","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL908","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM908","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN908","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO908","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP908","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ908","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR908","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS908","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT908","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU908","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV908","v":0},{"$f":"SUM(D908:Y908)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D909","v":0},{"$f":"Produktionsanlæg!E909","v":0},{"$f":"Produktionsanlæg!F909","v":0},{"$f":"Produktionsanlæg!G909","v":0},{"$f":"Produktionsanlæg!H909","v":0},{"$f":"Produktionsanlæg!I909","v":0},{"$f":"Produktionsanlæg!J909","v":0},{"$f":"Produktionsanlæg!K909","v":0},{"$f":"Produktionsanlæg!L909","v":0},{"$f":"Produktionsanlæg!M909","v":0},{"$f":"Produktionsanlæg!N909","v":0},{"$f":"Produktionsanlæg!O909","v":0},{"$f":"Produktionsanlæg!P909","v":0},{"$f":"Produktionsanlæg!Q909","v":0},{"$f":"Produktionsanlæg!R909","v":0},{"$f":"Produktionsanlæg!S909","v":0},{"$f":"Produktionsanlæg!T909","v":0},{"$f":"Produktionsanlæg!U909","v":0},{"$f":"Produktionsanlæg!V909","v":0},{"$f":"Produktionsanlæg!W909","v":0},{"$f":"Produktionsanlæg!X909","v":0},{"$f":"Produktionsanlæg!Y909","v":0},{"$f":"IF(COUNTIF(D909:Y909,\"<>0\")<=1,IF(SUM(D909:Y909)=0,0,(IF(SUM(D909:Y909)>0,IF(SUM(D909:Y909)<400,(1.2675*45967*SUM(D909:Y909)^(-0.4664)),(IF(SUM(D909:Y909)<2000,(39128*SUM(D909:Y909)^(-0.37661)),IF(SUM(D909:Y909)<5000,18893*SUM(D909:Y909)^(-0.28083),IF(SUM(D909:Y909)<100000,29680*SUM(D909:Y909)^(-0.24475),1773.1))))*100/115)*SUM(D909:Y909)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D909:Y909)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA909:AV909)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA909","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB909","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC909","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD909","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE909","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF909","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG909","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH909","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI909","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ909","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK909","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL909","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM909","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN909","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO909","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP909","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ909","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR909","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS909","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT909","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU909","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV909","v":0},{"$f":"SUM(D909:Y909)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D910","v":0},{"$f":"Produktionsanlæg!E910","v":0},{"$f":"Produktionsanlæg!F910","v":0},{"$f":"Produktionsanlæg!G910","v":0},{"$f":"Produktionsanlæg!H910","v":0},{"$f":"Produktionsanlæg!I910","v":0},{"$f":"Produktionsanlæg!J910","v":0},{"$f":"Produktionsanlæg!K910","v":0},{"$f":"Produktionsanlæg!L910","v":0},{"$f":"Produktionsanlæg!M910","v":0},{"$f":"Produktionsanlæg!N910","v":0},{"$f":"Produktionsanlæg!O910","v":0},{"$f":"Produktionsanlæg!P910","v":0},{"$f":"Produktionsanlæg!Q910","v":0},{"$f":"Produktionsanlæg!R910","v":0},{"$f":"Produktionsanlæg!S910","v":0},{"$f":"Produktionsanlæg!T910","v":0},{"$f":"Produktionsanlæg!U910","v":0},{"$f":"Produktionsanlæg!V910","v":0},{"$f":"Produktionsanlæg!W910","v":0},{"$f":"Produktionsanlæg!X910","v":0},{"$f":"Produktionsanlæg!Y910","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D910:Y910,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D911","v":0},{"$f":"Produktionsanlæg!E911","v":0},{"$f":"Produktionsanlæg!F911","v":0},{"$f":"Produktionsanlæg!G911","v":0},{"$f":"Produktionsanlæg!H911","v":0},{"$f":"Produktionsanlæg!I911","v":0},{"$f":"Produktionsanlæg!J911","v":0},{"$f":"Produktionsanlæg!K911","v":0},{"$f":"Produktionsanlæg!L911","v":0},{"$f":"Produktionsanlæg!M911","v":0},{"$f":"Produktionsanlæg!N911","v":0},{"$f":"Produktionsanlæg!O911","v":0},{"$f":"Produktionsanlæg!P911","v":0},{"$f":"Produktionsanlæg!Q911","v":0},{"$f":"Produktionsanlæg!R911","v":0},{"$f":"Produktionsanlæg!S911","v":0},{"$f":"Produktionsanlæg!T911","v":0},{"$f":"Produktionsanlæg!U911","v":0},{"$f":"Produktionsanlæg!V911","v":0},{"$f":"Produktionsanlæg!W911","v":0},{"$f":"Produktionsanlæg!X911","v":0},{"$f":"Produktionsanlæg!Y911","v":0},{"$f":"IF(COUNTIF(D911:Y911,\"<>0\")<=1,IF(SUM(D911:Y911)=0,0,(IF(SUM(D911:Y911)>0,IF(SUM(D911:Y911)<400,(1.2675*45967*SUM(D911:Y911)^(-0.4664)),(IF(SUM(D911:Y911)<2000,(39128*SUM(D911:Y911)^(-0.37661)),IF(SUM(D911:Y911)<5000,18893*SUM(D911:Y911)^(-0.28083),IF(SUM(D911:Y911)<100000,29680*SUM(D911:Y911)^(-0.24475),1773.1))))*100/115)*SUM(D911:Y911)*0.1638,0)*1.15*1.06*0.4)/SUM(D911:Y911)),$A$73)","v":0},{"$f":"D911*$Z911","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N911*$Z911","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X911*$Z911","v":0},0,{"$f":"+SUM(AA911:AV911)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA911","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB911","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC911","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD911","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE911","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF911","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG911","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH911","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI911","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ911","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK911","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL911","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM911","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN911","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO911","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP911","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ911","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR911","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS911","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT911","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU911","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV911","v":0},{"$f":"SUM(D911:Y911)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D912","v":0},{"$f":"Produktionsanlæg!E912","v":0},{"$f":"Produktionsanlæg!F912","v":0},{"$f":"Produktionsanlæg!G912","v":0},{"$f":"Produktionsanlæg!H912","v":0},{"$f":"Produktionsanlæg!I912","v":0},{"$f":"Produktionsanlæg!J912","v":0},{"$f":"Produktionsanlæg!K912","v":0},{"$f":"Produktionsanlæg!L912","v":0},{"$f":"Produktionsanlæg!M912","v":0},{"$f":"Produktionsanlæg!N912","v":0},{"$f":"Produktionsanlæg!O912","v":0},{"$f":"Produktionsanlæg!P912","v":0},{"$f":"Produktionsanlæg!Q912","v":0},{"$f":"Produktionsanlæg!R912","v":0},{"$f":"Produktionsanlæg!S912","v":0},{"$f":"Produktionsanlæg!T912","v":0},{"$f":"Produktionsanlæg!U912","v":0},{"$f":"Produktionsanlæg!V912","v":0},{"$f":"Produktionsanlæg!W912","v":0},{"$f":"Produktionsanlæg!X912","v":0},{"$f":"Produktionsanlæg!Y912","v":0},{"$f":"IF(COUNTIF(D912:Y912,\"<>0\")<=1,IF(SUM(D912:Y912)=0,0,(IF(SUM(D912:Y912)>0,IF(SUM(D912:Y912)<400,(1.2675*45967*SUM(D912:Y912)^(-0.4664)),(IF(SUM(D912:Y912)<2000,(39128*SUM(D912:Y912)^(-0.37661)),IF(SUM(D912:Y912)<5000,18893*SUM(D912:Y912)^(-0.28083),IF(SUM(D912:Y912)<100000,29680*SUM(D912:Y912)^(-0.24475),1773.1))))*100/115)*SUM(D912:Y912)*0.1638,0)*1.15*1.06*0.05)/SUM(D912:Y912)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA912:AV912)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA912","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB912","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC912","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD912","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE912","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF912","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG912","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH912","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI912","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ912","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK912","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL912","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM912","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN912","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO912","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP912","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ912","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR912","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS912","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT912","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU912","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV912","v":0},{"$f":"SUM(D912:Y912)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D913","v":0},{"$f":"Produktionsanlæg!E913","v":0},{"$f":"Produktionsanlæg!F913","v":0},{"$f":"Produktionsanlæg!G913","v":0},{"$f":"Produktionsanlæg!H913","v":0},{"$f":"Produktionsanlæg!I913","v":0},{"$f":"Produktionsanlæg!J913","v":0},{"$f":"Produktionsanlæg!K913","v":0},{"$f":"Produktionsanlæg!L913","v":0},{"$f":"Produktionsanlæg!M913","v":0},{"$f":"Produktionsanlæg!N913","v":0},{"$f":"Produktionsanlæg!O913","v":0},{"$f":"Produktionsanlæg!P913","v":0},{"$f":"Produktionsanlæg!Q913","v":0},{"$f":"Produktionsanlæg!R913","v":0},{"$f":"Produktionsanlæg!S913","v":0},{"$f":"Produktionsanlæg!T913","v":0},{"$f":"Produktionsanlæg!U913","v":0},{"$f":"Produktionsanlæg!V913","v":0},{"$f":"Produktionsanlæg!W913","v":0},{"$f":"Produktionsanlæg!X913","v":0},{"$f":"Produktionsanlæg!Y913","v":0},{"$f":"IF(COUNTIF(D913:Y913,\"<>0\")<=1,IF(SUM(D913:Y913)=0,0,(IF(SUM(D913:Y913)>0,IF(SUM(D913:Y913)<400,(1.2675*45967*SUM(D913:Y913)^(-0.4664)),(IF(SUM(D913:Y913)<2000,(39128*SUM(D913:Y913)^(-0.37661)),IF(SUM(D913:Y913)<5000,18893*SUM(D913:Y913)^(-0.28083),IF(SUM(D913:Y913)<100000,29680*SUM(D913:Y913)^(-0.24475),1773.1))))*100/115)*SUM(D913:Y913)*(IF(SUM(D909:Y909)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D913:Y913)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA913:AV913)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA913","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB913","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC913","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD913","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE913","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF913","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG913","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH913","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI913","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ913","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK913","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL913","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM913","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN913","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO913","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP913","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ913","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR913","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS913","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT913","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU913","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV913","v":0},{"$f":"SUM(D913:Y913)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D914","v":0},{"$f":"Produktionsanlæg!E914","v":0},{"$f":"Produktionsanlæg!F914","v":0},{"$f":"Produktionsanlæg!G914","v":0},{"$f":"Produktionsanlæg!H914","v":0},{"$f":"Produktionsanlæg!I914","v":0},{"$f":"Produktionsanlæg!J914","v":0},{"$f":"Produktionsanlæg!K914","v":0},{"$f":"Produktionsanlæg!L914","v":0},{"$f":"Produktionsanlæg!M914","v":0},{"$f":"Produktionsanlæg!N914","v":0},{"$f":"Produktionsanlæg!O914","v":0},{"$f":"Produktionsanlæg!P914","v":0},{"$f":"Produktionsanlæg!Q914","v":0},{"$f":"Produktionsanlæg!R914","v":0},{"$f":"Produktionsanlæg!S914","v":0},{"$f":"Produktionsanlæg!T914","v":0},{"$f":"Produktionsanlæg!U914","v":0},{"$f":"Produktionsanlæg!V914","v":0},{"$f":"Produktionsanlæg!W914","v":0},{"$f":"Produktionsanlæg!X914","v":0},{"$f":"Produktionsanlæg!Y914","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D914:Y914,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D915","v":0},{"$f":"Produktionsanlæg!E915","v":0},{"$f":"Produktionsanlæg!F915","v":0},{"$f":"Produktionsanlæg!G915","v":0},{"$f":"Produktionsanlæg!H915","v":0},{"$f":"Produktionsanlæg!I915","v":0},{"$f":"Produktionsanlæg!J915","v":0},{"$f":"Produktionsanlæg!K915","v":0},{"$f":"Produktionsanlæg!L915","v":0},{"$f":"Produktionsanlæg!M915","v":0},{"$f":"Produktionsanlæg!N915","v":0},{"$f":"Produktionsanlæg!O915","v":0},{"$f":"Produktionsanlæg!P915","v":0},{"$f":"Produktionsanlæg!Q915","v":0},{"$f":"Produktionsanlæg!R915","v":0},{"$f":"Produktionsanlæg!S915","v":0},{"$f":"Produktionsanlæg!T915","v":0},{"$f":"Produktionsanlæg!U915","v":0},{"$f":"Produktionsanlæg!V915","v":0},{"$f":"Produktionsanlæg!W915","v":0},{"$f":"Produktionsanlæg!X915","v":0},{"$f":"Produktionsanlæg!Y915","v":0},{"$f":"IF(COUNTIF(D915:Y915,\"<>0\")<=1,IF(SUM(D915:Y915)=0,0,(IF(SUM(D915:Y915)>0,IF(SUM(D915:Y915)<400,(1.2675*45967*SUM(D915:Y915)^(-0.4664)),(IF(SUM(D915:Y915)<2000,(39128*SUM(D915:Y915)^(-0.37661)),IF(SUM(D915:Y915)<5000,18893*SUM(D915:Y915)^(-0.28083),IF(SUM(D915:Y915)<100000,29680*SUM(D915:Y915)^(-0.24475),1773.1))))*100/115)*SUM(D915:Y915)*(IF(SUM(D911:Y911)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D915:Y915)),$A$73)","v":0},{"$f":"D915*$Z915","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N915*$Z915","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X915*$Z915","v":0},0,{"$f":"+SUM(AA915:AV915)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA915","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB915","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC915","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD915","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE915","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF915","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG915","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH915","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI915","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ915","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK915","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL915","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM915","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN915","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO915","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP915","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ915","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR915","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS915","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT915","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU915","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV915","v":0},{"$f":"SUM(D915:Y915)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D916","v":0},{"$f":"Produktionsanlæg!E916","v":0},{"$f":"Produktionsanlæg!F916","v":0},{"$f":"Produktionsanlæg!G916","v":0},{"$f":"Produktionsanlæg!H916","v":0},{"$f":"Produktionsanlæg!I916","v":0},{"$f":"Produktionsanlæg!J916","v":0},{"$f":"Produktionsanlæg!K916","v":0},{"$f":"Produktionsanlæg!L916","v":0},{"$f":"Produktionsanlæg!M916","v":0},{"$f":"Produktionsanlæg!N916","v":0},{"$f":"Produktionsanlæg!O916","v":0},{"$f":"Produktionsanlæg!P916","v":0},{"$f":"Produktionsanlæg!Q916","v":0},{"$f":"Produktionsanlæg!R916","v":0},{"$f":"Produktionsanlæg!S916","v":0},{"$f":"Produktionsanlæg!T916","v":0},{"$f":"Produktionsanlæg!U916","v":0},{"$f":"Produktionsanlæg!V916","v":0},{"$f":"Produktionsanlæg!W916","v":0},{"$f":"Produktionsanlæg!X916","v":0},{"$f":"Produktionsanlæg!Y916","v":0},{"$f":"IF(COUNTIF(D916:Y916,\"<>0\")<=1,IF(SUM(D916:Y916)=0,0,(IF(SUM(D916:Y916)>0,IF(SUM(D916:Y916)<400,(1.2675*45967*SUM(D916:Y916)^(-0.4664)),(IF(SUM(D916:Y916)<2000,(39128*SUM(D916:Y916)^(-0.37661)),IF(SUM(D916:Y916)<5000,18893*SUM(D916:Y916)^(-0.28083),IF(SUM(D916:Y916)<100000,29680*SUM(D916:Y916)^(-0.24475),1773.1))))*100/115)*SUM(D916:Y916)*(IF(SUM(D912:Y912)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D916:Y916)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA916:AV916)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA916","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB916","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC916","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD916","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE916","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF916","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG916","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH916","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI916","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ916","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK916","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL916","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM916","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN916","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO916","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP916","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ916","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR916","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS916","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT916","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU916","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV916","v":0},{"$f":"SUM(D916:Y916)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D917","v":0},{"$f":"Produktionsanlæg!E917","v":0},{"$f":"Produktionsanlæg!F917","v":0},{"$f":"Produktionsanlæg!G917","v":0},{"$f":"Produktionsanlæg!H917","v":0},{"$f":"Produktionsanlæg!I917","v":0},{"$f":"Produktionsanlæg!J917","v":0},{"$f":"Produktionsanlæg!K917","v":0},{"$f":"Produktionsanlæg!L917","v":0},{"$f":"Produktionsanlæg!M917","v":0},{"$f":"Produktionsanlæg!N917","v":0},{"$f":"Produktionsanlæg!O917","v":0},{"$f":"Produktionsanlæg!P917","v":0},{"$f":"Produktionsanlæg!Q917","v":0},{"$f":"Produktionsanlæg!R917","v":0},{"$f":"Produktionsanlæg!S917","v":0},{"$f":"Produktionsanlæg!T917","v":0},{"$f":"Produktionsanlæg!U917","v":0},{"$f":"Produktionsanlæg!V917","v":0},{"$f":"Produktionsanlæg!W917","v":0},{"$f":"Produktionsanlæg!X917","v":0},{"$f":"Produktionsanlæg!Y917","v":0},{"$f":"IF(COUNTIF(D917:Y917,\"<>0\")<=1,IF(SUM(D917:Y917)=0,0,(IF(SUM(D917:Y917)>0,IF(SUM(D917:Y917)<400,(1.2675*45967*SUM(D917:Y917)^(-0.4664)),(IF(SUM(D917:Y917)<2000,(39128*SUM(D917:Y917)^(-0.37661)),IF(SUM(D917:Y917)<5000,18893*SUM(D917:Y917)^(-0.28083),IF(SUM(D917:Y917)<100000,29680*SUM(D917:Y917)^(-0.24475),1773.1))))*100/115)*SUM(D917:Y917)*(IF(SUM(D909:Y909)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D917:Y917)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA917:AV917)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA917","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB917","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC917","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD917","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE917","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF917","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG917","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH917","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI917","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ917","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK917","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL917","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM917","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN917","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO917","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP917","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ917","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR917","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS917","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT917","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU917","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV917","v":0},{"$f":"SUM(D917:Y917)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D918","v":0},{"$f":"Produktionsanlæg!E918","v":0},{"$f":"Produktionsanlæg!F918","v":0},{"$f":"Produktionsanlæg!G918","v":0},{"$f":"Produktionsanlæg!H918","v":0},{"$f":"Produktionsanlæg!I918","v":0},{"$f":"Produktionsanlæg!J918","v":0},{"$f":"Produktionsanlæg!K918","v":0},{"$f":"Produktionsanlæg!L918","v":0},{"$f":"Produktionsanlæg!M918","v":0},{"$f":"Produktionsanlæg!N918","v":0},{"$f":"Produktionsanlæg!O918","v":0},{"$f":"Produktionsanlæg!P918","v":0},{"$f":"Produktionsanlæg!Q918","v":0},{"$f":"Produktionsanlæg!R918","v":0},{"$f":"Produktionsanlæg!S918","v":0},{"$f":"Produktionsanlæg!T918","v":0},{"$f":"Produktionsanlæg!U918","v":0},{"$f":"Produktionsanlæg!V918","v":0},{"$f":"Produktionsanlæg!W918","v":0},{"$f":"Produktionsanlæg!X918","v":0},{"$f":"Produktionsanlæg!Y918","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D918:Y918,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D919","v":0},{"$f":"Produktionsanlæg!E919","v":0},{"$f":"Produktionsanlæg!F919","v":0},{"$f":"Produktionsanlæg!G919","v":0},{"$f":"Produktionsanlæg!H919","v":0},{"$f":"Produktionsanlæg!I919","v":0},{"$f":"Produktionsanlæg!J919","v":0},{"$f":"Produktionsanlæg!K919","v":0},{"$f":"Produktionsanlæg!L919","v":0},{"$f":"Produktionsanlæg!M919","v":0},{"$f":"Produktionsanlæg!N919","v":0},{"$f":"Produktionsanlæg!O919","v":0},{"$f":"Produktionsanlæg!P919","v":0},{"$f":"Produktionsanlæg!Q919","v":0},{"$f":"Produktionsanlæg!R919","v":0},{"$f":"Produktionsanlæg!S919","v":0},{"$f":"Produktionsanlæg!T919","v":0},{"$f":"Produktionsanlæg!U919","v":0},{"$f":"Produktionsanlæg!V919","v":0},{"$f":"Produktionsanlæg!W919","v":0},{"$f":"Produktionsanlæg!X919","v":0},{"$f":"Produktionsanlæg!Y919","v":0},{"$f":"IF(COUNTIF(D919:Y919,\"<>0\")<=1,IF(SUM(D919:Y919)=0,0,(IF(SUM(D919:Y919)>0,IF(SUM(D919:Y919)<400,(1.2675*45967*SUM(D919:Y919)^(-0.4664)),(IF(SUM(D919:Y919)<2000,(39128*SUM(D919:Y919)^(-0.37661)),IF(SUM(D919:Y919)<5000,18893*SUM(D919:Y919)^(-0.28083),IF(SUM(D919:Y919)<100000,29680*SUM(D919:Y919)^(-0.24475),1773.1))))*100/115)*SUM(D919:Y919)*(IF(SUM(D911:Y911)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D919:Y919)),$A$73)","v":0},{"$f":"D919*$Z919","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N919*$Z919","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X919*$Z919","v":0},0,{"$f":"+SUM(AA919:AV919)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA919","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB919","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC919","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD919","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE919","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF919","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG919","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH919","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI919","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ919","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK919","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL919","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM919","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN919","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO919","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP919","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ919","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR919","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS919","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT919","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU919","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV919","v":0},{"$f":"SUM(D919:Y919)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D920","v":0},{"$f":"Produktionsanlæg!E920","v":0},{"$f":"Produktionsanlæg!F920","v":0},{"$f":"Produktionsanlæg!G920","v":0},{"$f":"Produktionsanlæg!H920","v":0},{"$f":"Produktionsanlæg!I920","v":0},{"$f":"Produktionsanlæg!J920","v":0},{"$f":"Produktionsanlæg!K920","v":0},{"$f":"Produktionsanlæg!L920","v":0},{"$f":"Produktionsanlæg!M920","v":0},{"$f":"Produktionsanlæg!N920","v":0},{"$f":"Produktionsanlæg!O920","v":0},{"$f":"Produktionsanlæg!P920","v":0},{"$f":"Produktionsanlæg!Q920","v":0},{"$f":"Produktionsanlæg!R920","v":0},{"$f":"Produktionsanlæg!S920","v":0},{"$f":"Produktionsanlæg!T920","v":0},{"$f":"Produktionsanlæg!U920","v":0},{"$f":"Produktionsanlæg!V920","v":0},{"$f":"Produktionsanlæg!W920","v":0},{"$f":"Produktionsanlæg!X920","v":0},{"$f":"Produktionsanlæg!Y920","v":0},{"$f":"IF(COUNTIF(D920:Y920,\"<>0\")<=1,IF(SUM(D920:Y920)=0,0,(IF(SUM(D920:Y920)>0,IF(SUM(D920:Y920)<400,(1.2675*45967*SUM(D920:Y920)^(-0.4664)),(IF(SUM(D920:Y920)<2000,(39128*SUM(D920:Y920)^(-0.37661)),IF(SUM(D920:Y920)<5000,18893*SUM(D920:Y920)^(-0.28083),IF(SUM(D920:Y920)<100000,29680*SUM(D920:Y920)^(-0.24475),1773.1))))*100/115)*SUM(D920:Y920)*(IF(SUM(D912:Y912)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D920:Y920)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA920:AV920)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA920","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB920","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC920","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD920","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE920","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF920","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG920","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH920","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI920","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ920","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK920","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL920","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM920","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN920","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO920","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP920","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ920","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR920","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS920","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT920","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU920","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV920","v":0},{"$f":"SUM(D920:Y920)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D921","v":0},{"$f":"Produktionsanlæg!E921","v":0},{"$f":"Produktionsanlæg!F921","v":0},{"$f":"Produktionsanlæg!G921","v":0},{"$f":"Produktionsanlæg!H921","v":0},{"$f":"Produktionsanlæg!I921","v":0},{"$f":"Produktionsanlæg!J921","v":0},{"$f":"Produktionsanlæg!K921","v":0},{"$f":"Produktionsanlæg!L921","v":0},{"$f":"Produktionsanlæg!M921","v":0},{"$f":"Produktionsanlæg!N921","v":0},{"$f":"Produktionsanlæg!O921","v":0},{"$f":"Produktionsanlæg!P921","v":0},{"$f":"Produktionsanlæg!Q921","v":0},{"$f":"Produktionsanlæg!R921","v":0},{"$f":"Produktionsanlæg!S921","v":0},{"$f":"Produktionsanlæg!T921","v":0},{"$f":"Produktionsanlæg!U921","v":0},{"$f":"Produktionsanlæg!V921","v":0},{"$f":"Produktionsanlæg!W921","v":0},{"$f":"Produktionsanlæg!X921","v":0},{"$f":"Produktionsanlæg!Y921","v":0},{"$f":"IF(COUNTIF(D921:Y921,\"<>0\")<=1,IF(SUM(D921:Y921)=0,0,(IF(SUM(D921:Y921)>0,IF(SUM(D921:Y921)<400,(1.2675*45967*SUM(D921:Y921)^(-0.4664)),(IF(SUM(D921:Y921)<2000,(39128*SUM(D921:Y921)^(-0.37661)),IF(SUM(D921:Y921)<5000,18893*SUM(D921:Y921)^(-0.28083),IF(SUM(D921:Y921)<100000,29680*SUM(D921:Y921)^(-0.24475),1773.1))))*100/115)*SUM(D921:Y921)*(IF(SUM(D909:Y909)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D921:Y921)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA921:AV921)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA921","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB921","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC921","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD921","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE921","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF921","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG921","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH921","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI921","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ921","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK921","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL921","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM921","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN921","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO921","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP921","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ921","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR921","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS921","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT921","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU921","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV921","v":0},{"$f":"SUM(D921:Y921)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D922","v":0},{"$f":"Produktionsanlæg!E922","v":0},{"$f":"Produktionsanlæg!F922","v":0},{"$f":"Produktionsanlæg!G922","v":0},{"$f":"Produktionsanlæg!H922","v":0},{"$f":"Produktionsanlæg!I922","v":0},{"$f":"Produktionsanlæg!J922","v":0},{"$f":"Produktionsanlæg!K922","v":0},{"$f":"Produktionsanlæg!L922","v":0},{"$f":"Produktionsanlæg!M922","v":0},{"$f":"Produktionsanlæg!N922","v":0},{"$f":"Produktionsanlæg!O922","v":0},{"$f":"Produktionsanlæg!P922","v":0},{"$f":"Produktionsanlæg!Q922","v":0},{"$f":"Produktionsanlæg!R922","v":0},{"$f":"Produktionsanlæg!S922","v":0},{"$f":"Produktionsanlæg!T922","v":0},{"$f":"Produktionsanlæg!U922","v":0},{"$f":"Produktionsanlæg!V922","v":0},{"$f":"Produktionsanlæg!W922","v":0},{"$f":"Produktionsanlæg!X922","v":0},{"$f":"Produktionsanlæg!Y922","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D922:Y922,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D923","v":0},{"$f":"Produktionsanlæg!E923","v":0},{"$f":"Produktionsanlæg!F923","v":0},{"$f":"Produktionsanlæg!G923","v":0},{"$f":"Produktionsanlæg!H923","v":0},{"$f":"Produktionsanlæg!I923","v":0},{"$f":"Produktionsanlæg!J923","v":0},{"$f":"Produktionsanlæg!K923","v":0},{"$f":"Produktionsanlæg!L923","v":0},{"$f":"Produktionsanlæg!M923","v":0},{"$f":"Produktionsanlæg!N923","v":0},{"$f":"Produktionsanlæg!O923","v":0},{"$f":"Produktionsanlæg!P923","v":0},{"$f":"Produktionsanlæg!Q923","v":0},{"$f":"Produktionsanlæg!R923","v":0},{"$f":"Produktionsanlæg!S923","v":0},{"$f":"Produktionsanlæg!T923","v":0},{"$f":"Produktionsanlæg!U923","v":0},{"$f":"Produktionsanlæg!V923","v":0},{"$f":"Produktionsanlæg!W923","v":0},{"$f":"Produktionsanlæg!X923","v":0},{"$f":"Produktionsanlæg!Y923","v":0},{"$f":"IF(COUNTIF(D923:Y923,\"<>0\")<=1,IF(SUM(D923:Y923)=0,0,(IF(SUM(D923:Y923)>0,IF(SUM(D923:Y923)<400,(1.2675*45967*SUM(D923:Y923)^(-0.4664)),(IF(SUM(D923:Y923)<2000,(39128*SUM(D923:Y923)^(-0.37661)),IF(SUM(D923:Y923)<5000,18893*SUM(D923:Y923)^(-0.28083),IF(SUM(D923:Y923)<100000,29680*SUM(D923:Y923)^(-0.24475),1773.1))))*100/115)*SUM(D923:Y923)*(IF(SUM(D911:Y911)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D923:Y923)),$A$73)","v":0},{"$f":"D923*$Z923","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N923*$Z923","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X923*$Z923","v":0},0,{"$f":"+SUM(AA923:AV923)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA923","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB923","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC923","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD923","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE923","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF923","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG923","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH923","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI923","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ923","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK923","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL923","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM923","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN923","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO923","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP923","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ923","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR923","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS923","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT923","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU923","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV923","v":0},{"$f":"SUM(D923:Y923)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D924","v":0},{"$f":"Produktionsanlæg!E924","v":0},{"$f":"Produktionsanlæg!F924","v":0},{"$f":"Produktionsanlæg!G924","v":0},{"$f":"Produktionsanlæg!H924","v":0},{"$f":"Produktionsanlæg!I924","v":0},{"$f":"Produktionsanlæg!J924","v":0},{"$f":"Produktionsanlæg!K924","v":0},{"$f":"Produktionsanlæg!L924","v":0},{"$f":"Produktionsanlæg!M924","v":0},{"$f":"Produktionsanlæg!N924","v":0},{"$f":"Produktionsanlæg!O924","v":0},{"$f":"Produktionsanlæg!P924","v":0},{"$f":"Produktionsanlæg!Q924","v":0},{"$f":"Produktionsanlæg!R924","v":0},{"$f":"Produktionsanlæg!S924","v":0},{"$f":"Produktionsanlæg!T924","v":0},{"$f":"Produktionsanlæg!U924","v":0},{"$f":"Produktionsanlæg!V924","v":0},{"$f":"Produktionsanlæg!W924","v":0},{"$f":"Produktionsanlæg!X924","v":0},{"$f":"Produktionsanlæg!Y924","v":0},{"$f":"IF(COUNTIF(D924:Y924,\"<>0\")<=1,IF(SUM(D924:Y924)=0,0,(IF(SUM(D924:Y924)>0,IF(SUM(D924:Y924)<400,(1.2675*45967*SUM(D924:Y924)^(-0.4664)),(IF(SUM(D924:Y924)<2000,(39128*SUM(D924:Y924)^(-0.37661)),IF(SUM(D924:Y924)<5000,18893*SUM(D924:Y924)^(-0.28083),IF(SUM(D924:Y924)<100000,29680*SUM(D924:Y924)^(-0.24475),1773.1))))*100/115)*SUM(D924:Y924)*(IF(SUM(D912:Y912)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D924:Y924)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA924:AV924)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA924","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB924","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC924","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD924","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE924","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF924","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG924","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH924","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI924","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ924","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK924","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL924","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM924","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN924","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO924","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP924","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ924","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR924","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS924","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT924","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU924","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV924","v":0},{"$f":"SUM(D924:Y924)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D925","v":0},{"$f":"Produktionsanlæg!E925","v":0},{"$f":"Produktionsanlæg!F925","v":0},{"$f":"Produktionsanlæg!G925","v":0},{"$f":"Produktionsanlæg!H925","v":0},{"$f":"Produktionsanlæg!I925","v":0},{"$f":"Produktionsanlæg!J925","v":0},{"$f":"Produktionsanlæg!K925","v":0},{"$f":"Produktionsanlæg!L925","v":0},{"$f":"Produktionsanlæg!M925","v":0},{"$f":"Produktionsanlæg!N925","v":0},{"$f":"Produktionsanlæg!O925","v":0},{"$f":"Produktionsanlæg!P925","v":0},{"$f":"Produktionsanlæg!Q925","v":0},{"$f":"Produktionsanlæg!R925","v":0},{"$f":"Produktionsanlæg!S925","v":0},{"$f":"Produktionsanlæg!T925","v":0},{"$f":"Produktionsanlæg!U925","v":0},{"$f":"Produktionsanlæg!V925","v":0},{"$f":"Produktionsanlæg!W925","v":0},{"$f":"Produktionsanlæg!X925","v":0},{"$f":"Produktionsanlæg!Y925","v":0},{"$f":"IF(COUNTIF(D925:Y925,\"<>0\")<=1,IF(SUM(D925:Y925)=0,0,(IF(SUM(D925:Y925)>0,IF(SUM(D925:Y925)<400,(1.2675*45967*SUM(D925:Y925)^(-0.4664)),(IF(SUM(D925:Y925)<2000,(39128*SUM(D925:Y925)^(-0.37661)),IF(SUM(D925:Y925)<5000,18893*SUM(D925:Y925)^(-0.28083),IF(SUM(D925:Y925)<100000,29680*SUM(D925:Y925)^(-0.24475),1773.1))))*100/115)*SUM(D925:Y925)*(IF(SUM(D909:Y909)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D925:Y925)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA925:AV925)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA925","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB925","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC925","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD925","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE925","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF925","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG925","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH925","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI925","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ925","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK925","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL925","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM925","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN925","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO925","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP925","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ925","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR925","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS925","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT925","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU925","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV925","v":0},{"$f":"SUM(D925:Y925)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D926","v":0},{"$f":"Produktionsanlæg!E926","v":0},{"$f":"Produktionsanlæg!F926","v":0},{"$f":"Produktionsanlæg!G926","v":0},{"$f":"Produktionsanlæg!H926","v":0},{"$f":"Produktionsanlæg!I926","v":0},{"$f":"Produktionsanlæg!J926","v":0},{"$f":"Produktionsanlæg!K926","v":0},{"$f":"Produktionsanlæg!L926","v":0},{"$f":"Produktionsanlæg!M926","v":0},{"$f":"Produktionsanlæg!N926","v":0},{"$f":"Produktionsanlæg!O926","v":0},{"$f":"Produktionsanlæg!P926","v":0},{"$f":"Produktionsanlæg!Q926","v":0},{"$f":"Produktionsanlæg!R926","v":0},{"$f":"Produktionsanlæg!S926","v":0},{"$f":"Produktionsanlæg!T926","v":0},{"$f":"Produktionsanlæg!U926","v":0},{"$f":"Produktionsanlæg!V926","v":0},{"$f":"Produktionsanlæg!W926","v":0},{"$f":"Produktionsanlæg!X926","v":0},{"$f":"Produktionsanlæg!Y926","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D926:Y926,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D927","v":0},{"$f":"Produktionsanlæg!E927","v":0},{"$f":"Produktionsanlæg!F927","v":0},{"$f":"Produktionsanlæg!G927","v":0},{"$f":"Produktionsanlæg!H927","v":0},{"$f":"Produktionsanlæg!I927","v":0},{"$f":"Produktionsanlæg!J927","v":0},{"$f":"Produktionsanlæg!K927","v":0},{"$f":"Produktionsanlæg!L927","v":0},{"$f":"Produktionsanlæg!M927","v":0},{"$f":"Produktionsanlæg!N927","v":0},{"$f":"Produktionsanlæg!O927","v":0},{"$f":"Produktionsanlæg!P927","v":0},{"$f":"Produktionsanlæg!Q927","v":0},{"$f":"Produktionsanlæg!R927","v":0},{"$f":"Produktionsanlæg!S927","v":0},{"$f":"Produktionsanlæg!T927","v":0},{"$f":"Produktionsanlæg!U927","v":0},{"$f":"Produktionsanlæg!V927","v":0},{"$f":"Produktionsanlæg!W927","v":0},{"$f":"Produktionsanlæg!X927","v":0},{"$f":"Produktionsanlæg!Y927","v":0},{"$f":"IF(COUNTIF(D927:Y927,\"<>0\")<=1,IF(SUM(D927:Y927)=0,0,(IF(SUM(D927:Y927)>0,IF(SUM(D927:Y927)<400,(1.2675*45967*SUM(D927:Y927)^(-0.4664)),(IF(SUM(D927:Y927)<2000,(39128*SUM(D927:Y927)^(-0.37661)),IF(SUM(D927:Y927)<5000,18893*SUM(D927:Y927)^(-0.28083),IF(SUM(D927:Y927)<100000,29680*SUM(D927:Y927)^(-0.24475),1773.1))))*100/115)*SUM(D927:Y927)*(IF(SUM(D911:Y911)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D927:Y927)),$A$73)","v":0},{"$f":"D927*$Z927","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N927*$Z927","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X927*$Z927","v":0},{"$f":"Y927*$Z927","v":0},{"$f":"+SUM(AA927:AV927)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA927","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB927","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC927","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD927","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE927","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF927","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG927","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH927","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI927","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ927","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK927","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL927","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM927","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN927","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO927","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP927","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ927","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR927","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS927","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT927","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU927","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV927","v":0},{"$f":"SUM(D927:Y927)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D928","v":0},{"$f":"Produktionsanlæg!E928","v":0},{"$f":"Produktionsanlæg!F928","v":0},{"$f":"Produktionsanlæg!G928","v":0},{"$f":"Produktionsanlæg!H928","v":0},{"$f":"Produktionsanlæg!I928","v":0},{"$f":"Produktionsanlæg!J928","v":0},{"$f":"Produktionsanlæg!K928","v":0},{"$f":"Produktionsanlæg!L928","v":0},{"$f":"Produktionsanlæg!M928","v":0},{"$f":"Produktionsanlæg!N928","v":0},{"$f":"Produktionsanlæg!O928","v":0},{"$f":"Produktionsanlæg!P928","v":0},{"$f":"Produktionsanlæg!Q928","v":0},{"$f":"Produktionsanlæg!R928","v":0},{"$f":"Produktionsanlæg!S928","v":0},{"$f":"Produktionsanlæg!T928","v":0},{"$f":"Produktionsanlæg!U928","v":0},{"$f":"Produktionsanlæg!V928","v":0},{"$f":"Produktionsanlæg!W928","v":0},{"$f":"Produktionsanlæg!X928","v":0},{"$f":"Produktionsanlæg!Y928","v":0},{"$f":"IF(COUNTIF(D928:Y928,\"<>0\")<=1,IF(SUM(D928:Y928)=0,0,(IF(SUM(D928:Y928)>0,IF(SUM(D928:Y928)<400,(1.2675*45967*SUM(D928:Y928)^(-0.4664)),(IF(SUM(D928:Y928)<2000,(39128*SUM(D928:Y928)^(-0.37661)),IF(SUM(D928:Y928)<5000,18893*SUM(D928:Y928)^(-0.28083),IF(SUM(D928:Y928)<100000,29680*SUM(D928:Y928)^(-0.24475),1773.1))))*100/115)*SUM(D928:Y928)*(IF(SUM(D912:Y912)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D928:Y928)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X928*$Z928","v":0},{"$f":"Y928*$Z928","v":0},{"$f":"+SUM(AA928:AV928)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA928","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB928","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC928","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD928","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE928","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF928","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG928","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH928","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI928","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ928","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK928","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL928","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM928","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN928","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO928","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP928","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ928","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR928","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS928","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT928","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU928","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV928","v":0},{"$f":"SUM(D928:Y928)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW930:AW941)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D929:Y929)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D930","v":0},{"$f":"Produktionsanlæg!E930","v":0},{"$f":"Produktionsanlæg!F930","v":0},{"$f":"Produktionsanlæg!G930","v":0},{"$f":"Produktionsanlæg!H930","v":0},{"$f":"Produktionsanlæg!I930","v":0},{"$f":"Produktionsanlæg!J930","v":0},{"$f":"Produktionsanlæg!K930","v":0},{"$f":"Produktionsanlæg!L930","v":0},{"$f":"Produktionsanlæg!M930","v":0},{"$f":"Produktionsanlæg!N930","v":0},{"$f":"Produktionsanlæg!O930","v":0},{"$f":"Produktionsanlæg!P930","v":0},{"$f":"Produktionsanlæg!Q930","v":0},{"$f":"Produktionsanlæg!R930","v":0},{"$f":"Produktionsanlæg!S930","v":0},{"$f":"Produktionsanlæg!T930","v":0},{"$f":"Produktionsanlæg!U930","v":0},{"$f":"Produktionsanlæg!V930","v":0},{"$f":"Produktionsanlæg!W930","v":0},{"$f":"Produktionsanlæg!X930","v":0},{"$f":"Produktionsanlæg!Y930","v":0},{"$f":"IF(COUNTIF(D930:Y930,\"<>0\")<=1,IF(SUM(D930:Y930)=0,0,(IF(SUM(D930:Y930)>0,IF(SUM(D930:Y930)<400,(1.2675*45967*SUM(D930:Y930)^(-0.4664)),(IF(SUM(D930:Y930)<2000,(39128*SUM(D930:Y930)^(-0.37661)),IF(SUM(D930:Y930)<5000,18893*SUM(D930:Y930)^(-0.28083),IF(SUM(D930:Y930)<100000,29680*SUM(D930:Y930)^(-0.24475),1773.1))))*100/115)*SUM(D930:Y930)*(IF(SUM(D909:Y909)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D930:Y930)),$A$73)","v":0},{"$f":"D930*$Z930","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA930:AV930)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA930","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB930","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC930","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD930","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE930","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF930","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG930","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH930","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI930","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ930","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK930","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL930","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM930","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN930","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO930","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP930","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ930","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR930","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS930","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT930","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU930","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV930","v":0},{"$f":"SUM(D930:Y930)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D931","v":0},{"$f":"Produktionsanlæg!E931","v":0},{"$f":"Produktionsanlæg!F931","v":0},{"$f":"Produktionsanlæg!G931","v":0},{"$f":"Produktionsanlæg!H931","v":0},{"$f":"Produktionsanlæg!I931","v":0},{"$f":"Produktionsanlæg!J931","v":0},{"$f":"Produktionsanlæg!K931","v":0},{"$f":"Produktionsanlæg!L931","v":0},{"$f":"Produktionsanlæg!M931","v":0},{"$f":"Produktionsanlæg!N931","v":0},{"$f":"Produktionsanlæg!O931","v":0},{"$f":"Produktionsanlæg!P931","v":0},{"$f":"Produktionsanlæg!Q931","v":0},{"$f":"Produktionsanlæg!R931","v":0},{"$f":"Produktionsanlæg!S931","v":0},{"$f":"Produktionsanlæg!T931","v":0},{"$f":"Produktionsanlæg!U931","v":0},{"$f":"Produktionsanlæg!V931","v":0},{"$f":"Produktionsanlæg!W931","v":0},{"$f":"Produktionsanlæg!X931","v":0},{"$f":"Produktionsanlæg!Y931","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D931:Y931,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D932","v":0},{"$f":"Produktionsanlæg!E932","v":0},{"$f":"Produktionsanlæg!F932","v":0},{"$f":"Produktionsanlæg!G932","v":0},{"$f":"Produktionsanlæg!H932","v":0},{"$f":"Produktionsanlæg!I932","v":0},{"$f":"Produktionsanlæg!J932","v":0},{"$f":"Produktionsanlæg!K932","v":0},{"$f":"Produktionsanlæg!L932","v":0},{"$f":"Produktionsanlæg!M932","v":0},{"$f":"Produktionsanlæg!N932","v":0},{"$f":"Produktionsanlæg!O932","v":0},{"$f":"Produktionsanlæg!P932","v":0},{"$f":"Produktionsanlæg!Q932","v":0},{"$f":"Produktionsanlæg!R932","v":0},{"$f":"Produktionsanlæg!S932","v":0},{"$f":"Produktionsanlæg!T932","v":0},{"$f":"Produktionsanlæg!U932","v":0},{"$f":"Produktionsanlæg!V932","v":0},{"$f":"Produktionsanlæg!W932","v":0},{"$f":"Produktionsanlæg!X932","v":0},{"$f":"Produktionsanlæg!Y932","v":0},{"$f":"IF(COUNTIF(D932:Y932,\"<>0\")<=1,IF(SUM(D932:Y932)=0,0,(IF(SUM(D932:Y932)>0,IF(SUM(D932:Y932)<400,(1.2675*45967*SUM(D932:Y932)^(-0.4664)),(IF(SUM(D932:Y932)<2000,(39128*SUM(D932:Y932)^(-0.37661)),IF(SUM(D932:Y932)<5000,18893*SUM(D932:Y932)^(-0.28083),IF(SUM(D932:Y932)<100000,29680*SUM(D932:Y932)^(-0.24475),1773.1))))*100/115)*SUM(D932:Y932)*(IF(SUM(D911:Y911)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D932:Y932)),$A$73)","v":0},{"$f":"D932*$Z932","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N932*$Z932","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X932*$Z932","v":0},0,{"$f":"+SUM(AA932:AV932)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA932","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB932","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC932","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD932","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE932","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF932","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG932","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH932","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI932","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ932","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK932","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL932","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM932","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN932","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO932","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP932","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ932","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR932","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS932","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT932","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU932","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV932","v":0},{"$f":"SUM(D932:Y932)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D933","v":0},{"$f":"Produktionsanlæg!E933","v":0},{"$f":"Produktionsanlæg!F933","v":0},{"$f":"Produktionsanlæg!G933","v":0},{"$f":"Produktionsanlæg!H933","v":0},{"$f":"Produktionsanlæg!I933","v":0},{"$f":"Produktionsanlæg!J933","v":0},{"$f":"Produktionsanlæg!K933","v":0},{"$f":"Produktionsanlæg!L933","v":0},{"$f":"Produktionsanlæg!M933","v":0},{"$f":"Produktionsanlæg!N933","v":0},{"$f":"Produktionsanlæg!O933","v":0},{"$f":"Produktionsanlæg!P933","v":0},{"$f":"Produktionsanlæg!Q933","v":0},{"$f":"Produktionsanlæg!R933","v":0},{"$f":"Produktionsanlæg!S933","v":0},{"$f":"Produktionsanlæg!T933","v":0},{"$f":"Produktionsanlæg!U933","v":0},{"$f":"Produktionsanlæg!V933","v":0},{"$f":"Produktionsanlæg!W933","v":0},{"$f":"Produktionsanlæg!X933","v":0},{"$f":"Produktionsanlæg!Y933","v":0},{"$f":"IF(COUNTIF(D933:Y933,\"<>0\")<=1,IF(SUM(D933:Y933)=0,0,(IF(SUM(D933:Y933)>0,IF(SUM(D933:Y933)<400,(1.2675*45967*SUM(D933:Y933)^(-0.4664)),(IF(SUM(D933:Y933)<2000,(39128*SUM(D933:Y933)^(-0.37661)),IF(SUM(D933:Y933)<5000,18893*SUM(D933:Y933)^(-0.28083),IF(SUM(D933:Y933)<100000,29680*SUM(D933:Y933)^(-0.24475),1773.1))))*100/115)*SUM(D933:Y933)*(IF(SUM(D912:Y912)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D933:Y933)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA933:AV933)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA933","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB933","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC933","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD933","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE933","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF933","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG933","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH933","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI933","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ933","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK933","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL933","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM933","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN933","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO933","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP933","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ933","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR933","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS933","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT933","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU933","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV933","v":0},{"$f":"SUM(D933:Y933)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D934","v":0},{"$f":"Produktionsanlæg!E934","v":0},{"$f":"Produktionsanlæg!F934","v":0},{"$f":"Produktionsanlæg!G934","v":0},{"$f":"Produktionsanlæg!H934","v":0},{"$f":"Produktionsanlæg!I934","v":0},{"$f":"Produktionsanlæg!J934","v":0},{"$f":"Produktionsanlæg!K934","v":0},{"$f":"Produktionsanlæg!L934","v":0},{"$f":"Produktionsanlæg!M934","v":0},{"$f":"Produktionsanlæg!N934","v":0},{"$f":"Produktionsanlæg!O934","v":0},{"$f":"Produktionsanlæg!P934","v":0},{"$f":"Produktionsanlæg!Q934","v":0},{"$f":"Produktionsanlæg!R934","v":0},{"$f":"Produktionsanlæg!S934","v":0},{"$f":"Produktionsanlæg!T934","v":0},{"$f":"Produktionsanlæg!U934","v":0},{"$f":"Produktionsanlæg!V934","v":0},{"$f":"Produktionsanlæg!W934","v":0},{"$f":"Produktionsanlæg!X934","v":0},{"$f":"Produktionsanlæg!Y934","v":0},{"$f":"IF(COUNTIF(D934:Y934,\"<>0\")<=1,IF(SUM(D934:Y934)=0,0,(IF(SUM(D934:Y934)>0,IF(SUM(D934:Y934)<400,(1.2675*45967*SUM(D934:Y934)^(-0.4664)),(IF(SUM(D934:Y934)<2000,(39128*SUM(D934:Y934)^(-0.37661)),IF(SUM(D934:Y934)<5000,18893*SUM(D934:Y934)^(-0.28083),IF(SUM(D934:Y934)<100000,29680*SUM(D934:Y934)^(-0.24475),1773.1))))*100/115)*SUM(D934:Y934)*(IF(SUM(D909:Y909)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D934:Y934)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA934:AV934)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA934","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB934","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC934","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD934","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE934","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF934","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG934","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH934","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI934","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ934","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK934","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL934","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM934","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN934","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO934","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP934","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ934","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR934","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS934","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT934","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU934","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV934","v":0},{"$f":"SUM(D934:Y934)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D935","v":0},{"$f":"Produktionsanlæg!E935","v":0},{"$f":"Produktionsanlæg!F935","v":0},{"$f":"Produktionsanlæg!G935","v":0},{"$f":"Produktionsanlæg!H935","v":0},{"$f":"Produktionsanlæg!I935","v":0},{"$f":"Produktionsanlæg!J935","v":0},{"$f":"Produktionsanlæg!K935","v":0},{"$f":"Produktionsanlæg!L935","v":0},{"$f":"Produktionsanlæg!M935","v":0},{"$f":"Produktionsanlæg!N935","v":0},{"$f":"Produktionsanlæg!O935","v":0},{"$f":"Produktionsanlæg!P935","v":0},{"$f":"Produktionsanlæg!Q935","v":0},{"$f":"Produktionsanlæg!R935","v":0},{"$f":"Produktionsanlæg!S935","v":0},{"$f":"Produktionsanlæg!T935","v":0},{"$f":"Produktionsanlæg!U935","v":0},{"$f":"Produktionsanlæg!V935","v":0},{"$f":"Produktionsanlæg!W935","v":0},{"$f":"Produktionsanlæg!X935","v":0},{"$f":"Produktionsanlæg!Y935","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D935:Y935,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D936","v":0},{"$f":"Produktionsanlæg!E936","v":0},{"$f":"Produktionsanlæg!F936","v":0},{"$f":"Produktionsanlæg!G936","v":0},{"$f":"Produktionsanlæg!H936","v":0},{"$f":"Produktionsanlæg!I936","v":0},{"$f":"Produktionsanlæg!J936","v":0},{"$f":"Produktionsanlæg!K936","v":0},{"$f":"Produktionsanlæg!L936","v":0},{"$f":"Produktionsanlæg!M936","v":0},{"$f":"Produktionsanlæg!N936","v":0},{"$f":"Produktionsanlæg!O936","v":0},{"$f":"Produktionsanlæg!P936","v":0},{"$f":"Produktionsanlæg!Q936","v":0},{"$f":"Produktionsanlæg!R936","v":0},{"$f":"Produktionsanlæg!S936","v":0},{"$f":"Produktionsanlæg!T936","v":0},{"$f":"Produktionsanlæg!U936","v":0},{"$f":"Produktionsanlæg!V936","v":0},{"$f":"Produktionsanlæg!W936","v":0},{"$f":"Produktionsanlæg!X936","v":0},{"$f":"Produktionsanlæg!Y936","v":0},{"$f":"IF(COUNTIF(D936:Y936,\"<>0\")<=1,IF(SUM(D936:Y936)=0,0,(IF(SUM(D936:Y936)>0,IF(SUM(D936:Y936)<400,(1.2675*45967*SUM(D936:Y936)^(-0.4664)),(IF(SUM(D936:Y936)<2000,(39128*SUM(D936:Y936)^(-0.37661)),IF(SUM(D936:Y936)<5000,18893*SUM(D936:Y936)^(-0.28083),IF(SUM(D936:Y936)<100000,29680*SUM(D936:Y936)^(-0.24475),1773.1))))*100/115)*SUM(D936:Y936)*(IF(SUM(D911:Y911)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D936:Y936)),$A$73)","v":0},{"$f":"D936*$Z936","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N936*$Z936","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X936*$Z936","v":0},0,{"$f":"+SUM(AA936:AV936)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA936","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB936","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC936","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD936","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE936","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF936","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG936","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH936","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI936","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ936","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK936","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL936","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM936","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN936","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO936","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP936","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ936","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR936","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS936","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT936","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU936","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV936","v":0},{"$f":"SUM(D936:Y936)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D937","v":0},{"$f":"Produktionsanlæg!E937","v":0},{"$f":"Produktionsanlæg!F937","v":0},{"$f":"Produktionsanlæg!G937","v":0},{"$f":"Produktionsanlæg!H937","v":0},{"$f":"Produktionsanlæg!I937","v":0},{"$f":"Produktionsanlæg!J937","v":0},{"$f":"Produktionsanlæg!K937","v":0},{"$f":"Produktionsanlæg!L937","v":0},{"$f":"Produktionsanlæg!M937","v":0},{"$f":"Produktionsanlæg!N937","v":0},{"$f":"Produktionsanlæg!O937","v":0},{"$f":"Produktionsanlæg!P937","v":0},{"$f":"Produktionsanlæg!Q937","v":0},{"$f":"Produktionsanlæg!R937","v":0},{"$f":"Produktionsanlæg!S937","v":0},{"$f":"Produktionsanlæg!T937","v":0},{"$f":"Produktionsanlæg!U937","v":0},{"$f":"Produktionsanlæg!V937","v":0},{"$f":"Produktionsanlæg!W937","v":0},{"$f":"Produktionsanlæg!X937","v":0},{"$f":"Produktionsanlæg!Y937","v":0},{"$f":"IF(COUNTIF(D937:Y937,\"<>0\")<=1,IF(SUM(D937:Y937)=0,0,(IF(SUM(D937:Y937)>0,IF(SUM(D937:Y937)<400,(1.2675*45967*SUM(D937:Y937)^(-0.4664)),(IF(SUM(D937:Y937)<2000,(39128*SUM(D937:Y937)^(-0.37661)),IF(SUM(D937:Y937)<5000,18893*SUM(D937:Y937)^(-0.28083),IF(SUM(D937:Y937)<100000,29680*SUM(D937:Y937)^(-0.24475),1773.1))))*100/115)*SUM(D937:Y937)*(IF(SUM(D912:Y912)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D937:Y937)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA937:AV937)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA937","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB937","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC937","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD937","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE937","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF937","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG937","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH937","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI937","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ937","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK937","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL937","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM937","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN937","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO937","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP937","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ937","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR937","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS937","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT937","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU937","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV937","v":0},{"$f":"SUM(D937:Y937)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D938","v":0},{"$f":"Produktionsanlæg!E938","v":0},{"$f":"Produktionsanlæg!F938","v":0},{"$f":"Produktionsanlæg!G938","v":0},{"$f":"Produktionsanlæg!H938","v":0},{"$f":"Produktionsanlæg!I938","v":0},{"$f":"Produktionsanlæg!J938","v":0},{"$f":"Produktionsanlæg!K938","v":0},{"$f":"Produktionsanlæg!L938","v":0},{"$f":"Produktionsanlæg!M938","v":0},{"$f":"Produktionsanlæg!N938","v":0},{"$f":"Produktionsanlæg!O938","v":0},{"$f":"Produktionsanlæg!P938","v":0},{"$f":"Produktionsanlæg!Q938","v":0},{"$f":"Produktionsanlæg!R938","v":0},{"$f":"Produktionsanlæg!S938","v":0},{"$f":"Produktionsanlæg!T938","v":0},{"$f":"Produktionsanlæg!U938","v":0},{"$f":"Produktionsanlæg!V938","v":0},{"$f":"Produktionsanlæg!W938","v":0},{"$f":"Produktionsanlæg!X938","v":0},{"$f":"Produktionsanlæg!Y938","v":0},{"$f":"IF(COUNTIF(D938:Y938,\"<>0\")<=1,IF(SUM(D938:Y938)=0,0,(IF(SUM(D938:Y938)>0,IF(SUM(D938:Y938)<400,(1.2675*45967*SUM(D938:Y938)^(-0.4664)),(IF(SUM(D938:Y938)<2000,(39128*SUM(D938:Y938)^(-0.37661)),IF(SUM(D938:Y938)<5000,18893*SUM(D938:Y938)^(-0.28083),IF(SUM(D938:Y938)<100000,29680*SUM(D938:Y938)^(-0.24475),1773.1))))*100/115)*SUM(D938:Y938)*(IF(SUM(D909:Y909)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D938:Y938)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA938:AV938)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA938","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB938","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC938","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD938","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE938","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF938","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG938","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH938","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI938","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ938","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK938","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL938","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM938","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN938","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO938","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP938","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ938","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR938","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS938","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT938","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU938","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV938","v":0},{"$f":"SUM(D938:Y938)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D939","v":0},{"$f":"Produktionsanlæg!E939","v":0},{"$f":"Produktionsanlæg!F939","v":0},{"$f":"Produktionsanlæg!G939","v":0},{"$f":"Produktionsanlæg!H939","v":0},{"$f":"Produktionsanlæg!I939","v":0},{"$f":"Produktionsanlæg!J939","v":0},{"$f":"Produktionsanlæg!K939","v":0},{"$f":"Produktionsanlæg!L939","v":0},{"$f":"Produktionsanlæg!M939","v":0},{"$f":"Produktionsanlæg!N939","v":0},{"$f":"Produktionsanlæg!O939","v":0},{"$f":"Produktionsanlæg!P939","v":0},{"$f":"Produktionsanlæg!Q939","v":0},{"$f":"Produktionsanlæg!R939","v":0},{"$f":"Produktionsanlæg!S939","v":0},{"$f":"Produktionsanlæg!T939","v":0},{"$f":"Produktionsanlæg!U939","v":0},{"$f":"Produktionsanlæg!V939","v":0},{"$f":"Produktionsanlæg!W939","v":0},{"$f":"Produktionsanlæg!X939","v":0},{"$f":"Produktionsanlæg!Y939","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D939:Y939,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D940","v":0},{"$f":"Produktionsanlæg!E940","v":0},{"$f":"Produktionsanlæg!F940","v":0},{"$f":"Produktionsanlæg!G940","v":0},{"$f":"Produktionsanlæg!H940","v":0},{"$f":"Produktionsanlæg!I940","v":0},{"$f":"Produktionsanlæg!J940","v":0},{"$f":"Produktionsanlæg!K940","v":0},{"$f":"Produktionsanlæg!L940","v":0},{"$f":"Produktionsanlæg!M940","v":0},{"$f":"Produktionsanlæg!N940","v":0},{"$f":"Produktionsanlæg!O940","v":0},{"$f":"Produktionsanlæg!P940","v":0},{"$f":"Produktionsanlæg!Q940","v":0},{"$f":"Produktionsanlæg!R940","v":0},{"$f":"Produktionsanlæg!S940","v":0},{"$f":"Produktionsanlæg!T940","v":0},{"$f":"Produktionsanlæg!U940","v":0},{"$f":"Produktionsanlæg!V940","v":0},{"$f":"Produktionsanlæg!W940","v":0},{"$f":"Produktionsanlæg!X940","v":0},{"$f":"Produktionsanlæg!Y940","v":0},{"$f":"IF(COUNTIF(D940:Y940,\"<>0\")<=1,IF(SUM(D940:Y940)=0,0,(IF(SUM(D940:Y940)>0,IF(SUM(D940:Y940)<400,(1.2675*45967*SUM(D940:Y940)^(-0.4664)),(IF(SUM(D940:Y940)<2000,(39128*SUM(D940:Y940)^(-0.37661)),IF(SUM(D940:Y940)<5000,18893*SUM(D940:Y940)^(-0.28083),IF(SUM(D940:Y940)<100000,29680*SUM(D940:Y940)^(-0.24475),1773.1))))*100/115)*SUM(D940:Y940)*(IF(SUM(D911:Y911)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D940:Y940)),$A$73)","v":0},{"$f":"D940*$Z940","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N940*$Z940","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X940*$Z940","v":0},{"$f":"Y940*$Z940","v":0},{"$f":"+SUM(AA940:AV940)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA940","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB940","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC940","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD940","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE940","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF940","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG940","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH940","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI940","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ940","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK940","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL940","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM940","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN940","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO940","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP940","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ940","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR940","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS940","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT940","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU940","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV940","v":0},{"$f":"SUM(D940:Y940)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D941","v":0},{"$f":"Produktionsanlæg!E941","v":0},{"$f":"Produktionsanlæg!F941","v":0},{"$f":"Produktionsanlæg!G941","v":0},{"$f":"Produktionsanlæg!H941","v":0},{"$f":"Produktionsanlæg!I941","v":0},{"$f":"Produktionsanlæg!J941","v":0},{"$f":"Produktionsanlæg!K941","v":0},{"$f":"Produktionsanlæg!L941","v":0},{"$f":"Produktionsanlæg!M941","v":0},{"$f":"Produktionsanlæg!N941","v":0},{"$f":"Produktionsanlæg!O941","v":0},{"$f":"Produktionsanlæg!P941","v":0},{"$f":"Produktionsanlæg!Q941","v":0},{"$f":"Produktionsanlæg!R941","v":0},{"$f":"Produktionsanlæg!S941","v":0},{"$f":"Produktionsanlæg!T941","v":0},{"$f":"Produktionsanlæg!U941","v":0},{"$f":"Produktionsanlæg!V941","v":0},{"$f":"Produktionsanlæg!W941","v":0},{"$f":"Produktionsanlæg!X941","v":0},{"$f":"Produktionsanlæg!Y941","v":0},{"$f":"IF(COUNTIF(D941:Y941,\"<>0\")<=1,IF(SUM(D941:Y941)=0,0,(IF(SUM(D941:Y941)>0,IF(SUM(D941:Y941)<400,(1.2675*45967*SUM(D941:Y941)^(-0.4664)),(IF(SUM(D941:Y941)<2000,(39128*SUM(D941:Y941)^(-0.37661)),IF(SUM(D941:Y941)<5000,18893*SUM(D941:Y941)^(-0.28083),IF(SUM(D941:Y941)<100000,29680*SUM(D941:Y941)^(-0.24475),1773.1))))*100/115)*SUM(D941:Y941)*(IF(SUM(D912:Y912)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D941:Y941)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X941*$Z941","v":0},{"$f":"Y941*$Z941","v":0},{"$f":"+SUM(AA941:AV941)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA941","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB941","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC941","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD941","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE941","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF941","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG941","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH941","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI941","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ941","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK941","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL941","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM941","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN941","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO941","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP941","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ941","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR941","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS941","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT941","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU941","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV941","v":0},{"$f":"SUM(D941:Y941)","v":0}]
["Renseanlæg 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW943,AW946,AW971,AW996)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW944:AW945)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D944","v":0},{"$f":"Produktionsanlæg!E944","v":0},{"$f":"Produktionsanlæg!F944","v":0},{"$f":"Produktionsanlæg!G944","v":0},{"$f":"Produktionsanlæg!H944","v":0},{"$f":"Produktionsanlæg!I944","v":0},{"$f":"Produktionsanlæg!J944","v":0},{"$f":"Produktionsanlæg!K944","v":0},{"$f":"Produktionsanlæg!L944","v":0},{"$f":"Produktionsanlæg!M944","v":0},{"$f":"Produktionsanlæg!N944","v":0},{"$f":"Produktionsanlæg!O944","v":0},{"$f":"Produktionsanlæg!P944","v":0},{"$f":"Produktionsanlæg!Q944","v":0},{"$f":"Produktionsanlæg!R944","v":0},{"$f":"Produktionsanlæg!S944","v":0},{"$f":"Produktionsanlæg!T944","v":0},{"$f":"Produktionsanlæg!U944","v":0},{"$f":"Produktionsanlæg!V944","v":0},{"$f":"Produktionsanlæg!W944","v":0},{"$f":"Produktionsanlæg!X944","v":0},{"$f":"Produktionsanlæg!Y944","v":0},{"$f":"IF(COUNTIF(D944:Y944,\"<>0\")<=1,IF(SUM(D944:Y944)=0,0,(IF(SUM(D944:Y944)>0,IF(SUM(D944:Y944)<400,(1.2675*45967*SUM(D944:Y944)^(-0.4664)),(IF(SUM(D944:Y944)<2000,(39128*SUM(D944:Y944)^(-0.37661)),IF(SUM(D944:Y944)<5000,18893*SUM(D944:Y944)^(-0.28083),IF(SUM(D944:Y944)<100000,29680*SUM(D944:Y944)^(-0.24475),1773.1))))*100/115)*SUM(D944:Y944)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D944:Y944)),$A$73)","v":0},{"$f":"D944*$Z944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA944:AV944)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA944","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB944","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC944","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD944","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE944","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF944","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG944","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH944","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI944","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ944","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK944","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL944","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM944","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN944","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO944","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP944","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ944","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR944","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS944","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT944","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU944","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV944","v":0},{"$f":"SUM(D944:Y944)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D945","v":0},{"$f":"Produktionsanlæg!E945","v":0},{"$f":"Produktionsanlæg!F945","v":0},{"$f":"Produktionsanlæg!G945","v":0},{"$f":"Produktionsanlæg!H945","v":0},{"$f":"Produktionsanlæg!I945","v":0},{"$f":"Produktionsanlæg!J945","v":0},{"$f":"Produktionsanlæg!K945","v":0},{"$f":"Produktionsanlæg!L945","v":0},{"$f":"Produktionsanlæg!M945","v":0},{"$f":"Produktionsanlæg!N945","v":0},{"$f":"Produktionsanlæg!O945","v":0},{"$f":"Produktionsanlæg!P945","v":0},{"$f":"Produktionsanlæg!Q945","v":0},{"$f":"Produktionsanlæg!R945","v":0},{"$f":"Produktionsanlæg!S945","v":0},{"$f":"Produktionsanlæg!T945","v":0},{"$f":"Produktionsanlæg!U945","v":0},{"$f":"Produktionsanlæg!V945","v":0},{"$f":"Produktionsanlæg!W945","v":0},{"$f":"Produktionsanlæg!X945","v":0},{"$f":"Produktionsanlæg!Y945","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D945:Y945,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW947:AW970)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D946:Y946)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D947","v":0},{"$f":"Produktionsanlæg!E947","v":0},{"$f":"Produktionsanlæg!F947","v":0},{"$f":"Produktionsanlæg!G947","v":0},{"$f":"Produktionsanlæg!H947","v":0},{"$f":"Produktionsanlæg!I947","v":0},{"$f":"Produktionsanlæg!J947","v":0},{"$f":"Produktionsanlæg!K947","v":0},{"$f":"Produktionsanlæg!L947","v":0},{"$f":"Produktionsanlæg!M947","v":0},{"$f":"Produktionsanlæg!N947","v":0},{"$f":"Produktionsanlæg!O947","v":0},{"$f":"Produktionsanlæg!P947","v":0},{"$f":"Produktionsanlæg!Q947","v":0},{"$f":"Produktionsanlæg!R947","v":0},{"$f":"Produktionsanlæg!S947","v":0},{"$f":"Produktionsanlæg!T947","v":0},{"$f":"Produktionsanlæg!U947","v":0},{"$f":"Produktionsanlæg!V947","v":0},{"$f":"Produktionsanlæg!W947","v":0},{"$f":"Produktionsanlæg!X947","v":0},{"$f":"Produktionsanlæg!Y947","v":0},{"$f":"IF(COUNTIF(D947:Y947,\"<>0\")<=1,IF(SUM(D947:Y947)=0,0,(IF(SUM(D947:Y947)>0,IF(SUM(D947:Y947)<400,(1.2675*45967*SUM(D947:Y947)^(-0.4664)),(IF(SUM(D947:Y947)<2000,(39128*SUM(D947:Y947)^(-0.37661)),IF(SUM(D947:Y947)<5000,18893*SUM(D947:Y947)^(-0.28083),IF(SUM(D947:Y947)<100000,29680*SUM(D947:Y947)^(-0.24475),1773.1))))*100/115)*SUM(D947:Y947)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D947:Y947)),$A$73)","v":0},{"$f":"D947*$Z947","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA947:AV947)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA947","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB947","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC947","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD947","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE947","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF947","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG947","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH947","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI947","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ947","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK947","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL947","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM947","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN947","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO947","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP947","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ947","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR947","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS947","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT947","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU947","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV947","v":0},{"$f":"SUM(D947:Y947)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D948","v":0},{"$f":"Produktionsanlæg!E948","v":0},{"$f":"Produktionsanlæg!F948","v":0},{"$f":"Produktionsanlæg!G948","v":0},{"$f":"Produktionsanlæg!H948","v":0},{"$f":"Produktionsanlæg!I948","v":0},{"$f":"Produktionsanlæg!J948","v":0},{"$f":"Produktionsanlæg!K948","v":0},{"$f":"Produktionsanlæg!L948","v":0},{"$f":"Produktionsanlæg!M948","v":0},{"$f":"Produktionsanlæg!N948","v":0},{"$f":"Produktionsanlæg!O948","v":0},{"$f":"Produktionsanlæg!P948","v":0},{"$f":"Produktionsanlæg!Q948","v":0},{"$f":"Produktionsanlæg!R948","v":0},{"$f":"Produktionsanlæg!S948","v":0},{"$f":"Produktionsanlæg!T948","v":0},{"$f":"Produktionsanlæg!U948","v":0},{"$f":"Produktionsanlæg!V948","v":0},{"$f":"Produktionsanlæg!W948","v":0},{"$f":"Produktionsanlæg!X948","v":0},{"$f":"Produktionsanlæg!Y948","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D948:Y948,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D949","v":0},{"$f":"Produktionsanlæg!E949","v":0},{"$f":"Produktionsanlæg!F949","v":0},{"$f":"Produktionsanlæg!G949","v":0},{"$f":"Produktionsanlæg!H949","v":0},{"$f":"Produktionsanlæg!I949","v":0},{"$f":"Produktionsanlæg!J949","v":0},{"$f":"Produktionsanlæg!K949","v":0},{"$f":"Produktionsanlæg!L949","v":0},{"$f":"Produktionsanlæg!M949","v":0},{"$f":"Produktionsanlæg!N949","v":0},{"$f":"Produktionsanlæg!O949","v":0},{"$f":"Produktionsanlæg!P949","v":0},{"$f":"Produktionsanlæg!Q949","v":0},{"$f":"Produktionsanlæg!R949","v":0},{"$f":"Produktionsanlæg!S949","v":0},{"$f":"Produktionsanlæg!T949","v":0},{"$f":"Produktionsanlæg!U949","v":0},{"$f":"Produktionsanlæg!V949","v":0},{"$f":"Produktionsanlæg!W949","v":0},{"$f":"Produktionsanlæg!X949","v":0},{"$f":"Produktionsanlæg!Y949","v":0},{"$f":"IF(COUNTIF(D949:Y949,\"<>0\")<=1,IF(SUM(D949:Y949)=0,0,(IF(SUM(D949:Y949)>0,IF(SUM(D949:Y949)<400,(1.2675*45967*SUM(D949:Y949)^(-0.4664)),(IF(SUM(D949:Y949)<2000,(39128*SUM(D949:Y949)^(-0.37661)),IF(SUM(D949:Y949)<5000,18893*SUM(D949:Y949)^(-0.28083),IF(SUM(D949:Y949)<100000,29680*SUM(D949:Y949)^(-0.24475),1773.1))))*100/115)*SUM(D949:Y949)*0.061,0)*1.15*1.06*0.43)/SUM(D949:Y949)),$A$73)","v":0},{"$f":"D949*$Z949","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N949*$Z949","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X949*$Z949","v":0},0,{"$f":"+SUM(AA949:AV949)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA949","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB949","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC949","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD949","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE949","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF949","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG949","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH949","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI949","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ949","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK949","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL949","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM949","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN949","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO949","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP949","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ949","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR949","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS949","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT949","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU949","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV949","v":0},{"$f":"SUM(D949:Y949)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D950","v":0},{"$f":"Produktionsanlæg!E950","v":0},{"$f":"Produktionsanlæg!F950","v":0},{"$f":"Produktionsanlæg!G950","v":0},{"$f":"Produktionsanlæg!H950","v":0},{"$f":"Produktionsanlæg!I950","v":0},{"$f":"Produktionsanlæg!J950","v":0},{"$f":"Produktionsanlæg!K950","v":0},{"$f":"Produktionsanlæg!L950","v":0},{"$f":"Produktionsanlæg!M950","v":0},{"$f":"Produktionsanlæg!N950","v":0},{"$f":"Produktionsanlæg!O950","v":0},{"$f":"Produktionsanlæg!P950","v":0},{"$f":"Produktionsanlæg!Q950","v":0},{"$f":"Produktionsanlæg!R950","v":0},{"$f":"Produktionsanlæg!S950","v":0},{"$f":"Produktionsanlæg!T950","v":0},{"$f":"Produktionsanlæg!U950","v":0},{"$f":"Produktionsanlæg!V950","v":0},{"$f":"Produktionsanlæg!W950","v":0},{"$f":"Produktionsanlæg!X950","v":0},{"$f":"Produktionsanlæg!Y950","v":0},{"$f":"IF(COUNTIF(D950:Y950,\"<>0\")<=1,IF(SUM(D950:Y950)=0,0,(IF(SUM(D950:Y950)>0,IF(SUM(D950:Y950)<400,(1.2675*45967*SUM(D950:Y950)^(-0.4664)),(IF(SUM(D950:Y950)<2000,(39128*SUM(D950:Y950)^(-0.37661)),IF(SUM(D950:Y950)<5000,18893*SUM(D950:Y950)^(-0.28083),IF(SUM(D950:Y950)<100000,29680*SUM(D950:Y950)^(-0.24475),1773.1))))*100/115)*SUM(D950:Y950)*0.061,0)*1.15*1.06*0.02)/SUM(D950:Y950)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA950:AV950)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA950","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB950","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC950","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD950","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE950","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF950","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG950","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH950","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI950","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ950","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK950","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL950","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM950","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN950","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO950","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP950","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ950","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR950","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS950","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT950","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU950","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV950","v":0},{"$f":"SUM(D950:Y950)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D951","v":0},{"$f":"Produktionsanlæg!E951","v":0},{"$f":"Produktionsanlæg!F951","v":0},{"$f":"Produktionsanlæg!G951","v":0},{"$f":"Produktionsanlæg!H951","v":0},{"$f":"Produktionsanlæg!I951","v":0},{"$f":"Produktionsanlæg!J951","v":0},{"$f":"Produktionsanlæg!K951","v":0},{"$f":"Produktionsanlæg!L951","v":0},{"$f":"Produktionsanlæg!M951","v":0},{"$f":"Produktionsanlæg!N951","v":0},{"$f":"Produktionsanlæg!O951","v":0},{"$f":"Produktionsanlæg!P951","v":0},{"$f":"Produktionsanlæg!Q951","v":0},{"$f":"Produktionsanlæg!R951","v":0},{"$f":"Produktionsanlæg!S951","v":0},{"$f":"Produktionsanlæg!T951","v":0},{"$f":"Produktionsanlæg!U951","v":0},{"$f":"Produktionsanlæg!V951","v":0},{"$f":"Produktionsanlæg!W951","v":0},{"$f":"Produktionsanlæg!X951","v":0},{"$f":"Produktionsanlæg!Y951","v":0},{"$f":"IF(COUNTIF(D951:Y951,\"<>0\")<=1,IF(SUM(D951:Y951)=0,0,(IF(SUM(D951:Y951)>0,IF(SUM(D951:Y951)<400,(1.2675*45967*SUM(D951:Y951)^(-0.4664)),(IF(SUM(D951:Y951)<2000,(39128*SUM(D951:Y951)^(-0.37661)),IF(SUM(D951:Y951)<5000,18893*SUM(D951:Y951)^(-0.28083),IF(SUM(D951:Y951)<100000,29680*SUM(D951:Y951)^(-0.24475),1773.1))))*100/115)*SUM(D951:Y951)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D951:Y951)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA951:AV951)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA951","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB951","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC951","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD951","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE951","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF951","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG951","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH951","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI951","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ951","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK951","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL951","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM951","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN951","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO951","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP951","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ951","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR951","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS951","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT951","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU951","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV951","v":0},{"$f":"SUM(D951:Y951)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D952","v":0},{"$f":"Produktionsanlæg!E952","v":0},{"$f":"Produktionsanlæg!F952","v":0},{"$f":"Produktionsanlæg!G952","v":0},{"$f":"Produktionsanlæg!H952","v":0},{"$f":"Produktionsanlæg!I952","v":0},{"$f":"Produktionsanlæg!J952","v":0},{"$f":"Produktionsanlæg!K952","v":0},{"$f":"Produktionsanlæg!L952","v":0},{"$f":"Produktionsanlæg!M952","v":0},{"$f":"Produktionsanlæg!N952","v":0},{"$f":"Produktionsanlæg!O952","v":0},{"$f":"Produktionsanlæg!P952","v":0},{"$f":"Produktionsanlæg!Q952","v":0},{"$f":"Produktionsanlæg!R952","v":0},{"$f":"Produktionsanlæg!S952","v":0},{"$f":"Produktionsanlæg!T952","v":0},{"$f":"Produktionsanlæg!U952","v":0},{"$f":"Produktionsanlæg!V952","v":0},{"$f":"Produktionsanlæg!W952","v":0},{"$f":"Produktionsanlæg!X952","v":0},{"$f":"Produktionsanlæg!Y952","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D952:Y952,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D953","v":0},{"$f":"Produktionsanlæg!E953","v":0},{"$f":"Produktionsanlæg!F953","v":0},{"$f":"Produktionsanlæg!G953","v":0},{"$f":"Produktionsanlæg!H953","v":0},{"$f":"Produktionsanlæg!I953","v":0},{"$f":"Produktionsanlæg!J953","v":0},{"$f":"Produktionsanlæg!K953","v":0},{"$f":"Produktionsanlæg!L953","v":0},{"$f":"Produktionsanlæg!M953","v":0},{"$f":"Produktionsanlæg!N953","v":0},{"$f":"Produktionsanlæg!O953","v":0},{"$f":"Produktionsanlæg!P953","v":0},{"$f":"Produktionsanlæg!Q953","v":0},{"$f":"Produktionsanlæg!R953","v":0},{"$f":"Produktionsanlæg!S953","v":0},{"$f":"Produktionsanlæg!T953","v":0},{"$f":"Produktionsanlæg!U953","v":0},{"$f":"Produktionsanlæg!V953","v":0},{"$f":"Produktionsanlæg!W953","v":0},{"$f":"Produktionsanlæg!X953","v":0},{"$f":"Produktionsanlæg!Y953","v":0},{"$f":"IF(COUNTIF(D953:Y953,\"<>0\")<=1,IF(SUM(D953:Y953)=0,0,(IF(SUM(D953:Y953)>0,IF(SUM(D953:Y953)<400,(1.2675*45967*SUM(D953:Y953)^(-0.4664)),(IF(SUM(D953:Y953)<2000,(39128*SUM(D953:Y953)^(-0.37661)),IF(SUM(D953:Y953)<5000,18893*SUM(D953:Y953)^(-0.28083),IF(SUM(D953:Y953)<100000,29680*SUM(D953:Y953)^(-0.24475),1773.1))))*100/115)*SUM(D953:Y953)*0.0173,0)*1.15*1.06*0.43)/SUM(D953:Y953)),$A$73)","v":0},{"$f":"D953*$Z953","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N953*$Z953","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X953*$Z953","v":0},0,{"$f":"+SUM(AA953:AV953)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA953","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB953","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC953","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD953","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE953","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF953","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG953","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH953","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI953","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ953","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK953","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL953","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM953","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN953","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO953","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP953","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ953","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR953","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS953","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT953","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU953","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV953","v":0},{"$f":"SUM(D953:Y953)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D954","v":0},{"$f":"Produktionsanlæg!E954","v":0},{"$f":"Produktionsanlæg!F954","v":0},{"$f":"Produktionsanlæg!G954","v":0},{"$f":"Produktionsanlæg!H954","v":0},{"$f":"Produktionsanlæg!I954","v":0},{"$f":"Produktionsanlæg!J954","v":0},{"$f":"Produktionsanlæg!K954","v":0},{"$f":"Produktionsanlæg!L954","v":0},{"$f":"Produktionsanlæg!M954","v":0},{"$f":"Produktionsanlæg!N954","v":0},{"$f":"Produktionsanlæg!O954","v":0},{"$f":"Produktionsanlæg!P954","v":0},{"$f":"Produktionsanlæg!Q954","v":0},{"$f":"Produktionsanlæg!R954","v":0},{"$f":"Produktionsanlæg!S954","v":0},{"$f":"Produktionsanlæg!T954","v":0},{"$f":"Produktionsanlæg!U954","v":0},{"$f":"Produktionsanlæg!V954","v":0},{"$f":"Produktionsanlæg!W954","v":0},{"$f":"Produktionsanlæg!X954","v":0},{"$f":"Produktionsanlæg!Y954","v":0},{"$f":"IF(COUNTIF(D954:Y954,\"<>0\")<=1,IF(SUM(D954:Y954)=0,0,(IF(SUM(D954:Y954)>0,IF(SUM(D954:Y954)<400,(1.2675*45967*SUM(D954:Y954)^(-0.4664)),(IF(SUM(D954:Y954)<2000,(39128*SUM(D954:Y954)^(-0.37661)),IF(SUM(D954:Y954)<5000,18893*SUM(D954:Y954)^(-0.28083),IF(SUM(D954:Y954)<100000,29680*SUM(D954:Y954)^(-0.24475),1773.1))))*100/115)*SUM(D954:Y954)*0.0173,0)*1.15*1.06*0.02)/SUM(D954:Y954)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA954:AV954)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA954","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB954","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC954","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD954","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE954","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF954","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG954","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH954","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI954","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ954","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK954","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL954","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM954","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN954","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO954","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP954","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ954","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR954","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS954","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT954","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU954","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV954","v":0},{"$f":"SUM(D954:Y954)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D955","v":0},{"$f":"Produktionsanlæg!E955","v":0},{"$f":"Produktionsanlæg!F955","v":0},{"$f":"Produktionsanlæg!G955","v":0},{"$f":"Produktionsanlæg!H955","v":0},{"$f":"Produktionsanlæg!I955","v":0},{"$f":"Produktionsanlæg!J955","v":0},{"$f":"Produktionsanlæg!K955","v":0},{"$f":"Produktionsanlæg!L955","v":0},{"$f":"Produktionsanlæg!M955","v":0},{"$f":"Produktionsanlæg!N955","v":0},{"$f":"Produktionsanlæg!O955","v":0},{"$f":"Produktionsanlæg!P955","v":0},{"$f":"Produktionsanlæg!Q955","v":0},{"$f":"Produktionsanlæg!R955","v":0},{"$f":"Produktionsanlæg!S955","v":0},{"$f":"Produktionsanlæg!T955","v":0},{"$f":"Produktionsanlæg!U955","v":0},{"$f":"Produktionsanlæg!V955","v":0},{"$f":"Produktionsanlæg!W955","v":0},{"$f":"Produktionsanlæg!X955","v":0},{"$f":"Produktionsanlæg!Y955","v":0},{"$f":"IF(COUNTIF(D955:Y955,\"<>0\")<=1,IF(SUM(D955:Y955)=0,0,(IF(SUM(D955:Y955)>0,IF(SUM(D955:Y955)<400,(1.2675*45967*SUM(D955:Y955)^(-0.4664)),(IF(SUM(D955:Y955)<2000,(39128*SUM(D955:Y955)^(-0.37661)),IF(SUM(D955:Y955)<5000,18893*SUM(D955:Y955)^(-0.28083),IF(SUM(D955:Y955)<100000,29680*SUM(D955:Y955)^(-0.24475),1773.1))))*100/115)*SUM(D955:Y955)*(IF(SUM(D955:Y955)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D955:Y955)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA955:AV955)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA955","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB955","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC955","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD955","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE955","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF955","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG955","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH955","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI955","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ955","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK955","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL955","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM955","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN955","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO955","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP955","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ955","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR955","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS955","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT955","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU955","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV955","v":0},{"$f":"SUM(D955:Y955)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D956","v":0},{"$f":"Produktionsanlæg!E956","v":0},{"$f":"Produktionsanlæg!F956","v":0},{"$f":"Produktionsanlæg!G956","v":0},{"$f":"Produktionsanlæg!H956","v":0},{"$f":"Produktionsanlæg!I956","v":0},{"$f":"Produktionsanlæg!J956","v":0},{"$f":"Produktionsanlæg!K956","v":0},{"$f":"Produktionsanlæg!L956","v":0},{"$f":"Produktionsanlæg!M956","v":0},{"$f":"Produktionsanlæg!N956","v":0},{"$f":"Produktionsanlæg!O956","v":0},{"$f":"Produktionsanlæg!P956","v":0},{"$f":"Produktionsanlæg!Q956","v":0},{"$f":"Produktionsanlæg!R956","v":0},{"$f":"Produktionsanlæg!S956","v":0},{"$f":"Produktionsanlæg!T956","v":0},{"$f":"Produktionsanlæg!U956","v":0},{"$f":"Produktionsanlæg!V956","v":0},{"$f":"Produktionsanlæg!W956","v":0},{"$f":"Produktionsanlæg!X956","v":0},{"$f":"Produktionsanlæg!Y956","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D956:Y956,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D957","v":0},{"$f":"Produktionsanlæg!E957","v":0},{"$f":"Produktionsanlæg!F957","v":0},{"$f":"Produktionsanlæg!G957","v":0},{"$f":"Produktionsanlæg!H957","v":0},{"$f":"Produktionsanlæg!I957","v":0},{"$f":"Produktionsanlæg!J957","v":0},{"$f":"Produktionsanlæg!K957","v":0},{"$f":"Produktionsanlæg!L957","v":0},{"$f":"Produktionsanlæg!M957","v":0},{"$f":"Produktionsanlæg!N957","v":0},{"$f":"Produktionsanlæg!O957","v":0},{"$f":"Produktionsanlæg!P957","v":0},{"$f":"Produktionsanlæg!Q957","v":0},{"$f":"Produktionsanlæg!R957","v":0},{"$f":"Produktionsanlæg!S957","v":0},{"$f":"Produktionsanlæg!T957","v":0},{"$f":"Produktionsanlæg!U957","v":0},{"$f":"Produktionsanlæg!V957","v":0},{"$f":"Produktionsanlæg!W957","v":0},{"$f":"Produktionsanlæg!X957","v":0},{"$f":"Produktionsanlæg!Y957","v":0},{"$f":"IF(COUNTIF(D957:Y957,\"<>0\")<=1,IF(SUM(D957:Y957)=0,0,(IF(SUM(D957:Y957)>0,IF(SUM(D957:Y957)<400,(1.2675*45967*SUM(D957:Y957)^(-0.4664)),(IF(SUM(D957:Y957)<2000,(39128*SUM(D957:Y957)^(-0.37661)),IF(SUM(D957:Y957)<5000,18893*SUM(D957:Y957)^(-0.28083),IF(SUM(D957:Y957)<100000,29680*SUM(D957:Y957)^(-0.24475),1773.1))))*100/115)*SUM(D957:Y957)*(IF(SUM(D957:Y957)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D957:Y957)),$A$73)","v":0},{"$f":"D957*$Z957","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N957*$Z957","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X957*$Z957","v":0},0,{"$f":"+SUM(AA957:AV957)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA957","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB957","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC957","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD957","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE957","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF957","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG957","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH957","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI957","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ957","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK957","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL957","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM957","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN957","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO957","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP957","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ957","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR957","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS957","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT957","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU957","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV957","v":0},{"$f":"SUM(D957:Y957)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D958","v":0},{"$f":"Produktionsanlæg!E958","v":0},{"$f":"Produktionsanlæg!F958","v":0},{"$f":"Produktionsanlæg!G958","v":0},{"$f":"Produktionsanlæg!H958","v":0},{"$f":"Produktionsanlæg!I958","v":0},{"$f":"Produktionsanlæg!J958","v":0},{"$f":"Produktionsanlæg!K958","v":0},{"$f":"Produktionsanlæg!L958","v":0},{"$f":"Produktionsanlæg!M958","v":0},{"$f":"Produktionsanlæg!N958","v":0},{"$f":"Produktionsanlæg!O958","v":0},{"$f":"Produktionsanlæg!P958","v":0},{"$f":"Produktionsanlæg!Q958","v":0},{"$f":"Produktionsanlæg!R958","v":0},{"$f":"Produktionsanlæg!S958","v":0},{"$f":"Produktionsanlæg!T958","v":0},{"$f":"Produktionsanlæg!U958","v":0},{"$f":"Produktionsanlæg!V958","v":0},{"$f":"Produktionsanlæg!W958","v":0},{"$f":"Produktionsanlæg!X958","v":0},{"$f":"Produktionsanlæg!Y958","v":0},{"$f":"IF(COUNTIF(D958:Y958,\"<>0\")<=1,IF(SUM(D958:Y958)=0,0,(IF(SUM(D958:Y958)>0,IF(SUM(D958:Y958)<400,(1.2675*45967*SUM(D958:Y958)^(-0.4664)),(IF(SUM(D958:Y958)<2000,(39128*SUM(D958:Y958)^(-0.37661)),IF(SUM(D958:Y958)<5000,18893*SUM(D958:Y958)^(-0.28083),IF(SUM(D958:Y958)<100000,29680*SUM(D958:Y958)^(-0.24475),1773.1))))*100/115)*SUM(D958:Y958)*(IF(SUM(D958:Y958)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D958:Y958)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA958:AV958)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA958","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB958","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC958","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD958","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE958","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF958","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG958","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH958","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI958","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ958","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK958","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL958","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM958","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN958","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO958","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP958","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ958","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR958","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS958","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT958","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU958","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV958","v":0},{"$f":"SUM(D958:Y958)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D959","v":0},{"$f":"Produktionsanlæg!E959","v":0},{"$f":"Produktionsanlæg!F959","v":0},{"$f":"Produktionsanlæg!G959","v":0},{"$f":"Produktionsanlæg!H959","v":0},{"$f":"Produktionsanlæg!I959","v":0},{"$f":"Produktionsanlæg!J959","v":0},{"$f":"Produktionsanlæg!K959","v":0},{"$f":"Produktionsanlæg!L959","v":0},{"$f":"Produktionsanlæg!M959","v":0},{"$f":"Produktionsanlæg!N959","v":0},{"$f":"Produktionsanlæg!O959","v":0},{"$f":"Produktionsanlæg!P959","v":0},{"$f":"Produktionsanlæg!Q959","v":0},{"$f":"Produktionsanlæg!R959","v":0},{"$f":"Produktionsanlæg!S959","v":0},{"$f":"Produktionsanlæg!T959","v":0},{"$f":"Produktionsanlæg!U959","v":0},{"$f":"Produktionsanlæg!V959","v":0},{"$f":"Produktionsanlæg!W959","v":0},{"$f":"Produktionsanlæg!X959","v":0},{"$f":"Produktionsanlæg!Y959","v":0},{"$f":"IF(COUNTIF(D959:Y959,\"<>0\")<=1,IF(SUM(D959:Y959)=0,0,(IF(SUM(D959:Y959)>0,IF(SUM(D959:Y959)<400,(1.2675*45967*SUM(D959:Y959)^(-0.4664)),(IF(SUM(D959:Y959)<2000,(39128*SUM(D959:Y959)^(-0.37661)),IF(SUM(D959:Y959)<5000,18893*SUM(D959:Y959)^(-0.28083),IF(SUM(D959:Y959)<100000,29680*SUM(D959:Y959)^(-0.24475),1773.1))))*100/115)*SUM(D959:Y959)*(IF(SUM(D955:Y955)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D959:Y959)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA959:AV959)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA959","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB959","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC959","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD959","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE959","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF959","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG959","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH959","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI959","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ959","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK959","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL959","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM959","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN959","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO959","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP959","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ959","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR959","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS959","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT959","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU959","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV959","v":0},{"$f":"SUM(D959:Y959)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D960","v":0},{"$f":"Produktionsanlæg!E960","v":0},{"$f":"Produktionsanlæg!F960","v":0},{"$f":"Produktionsanlæg!G960","v":0},{"$f":"Produktionsanlæg!H960","v":0},{"$f":"Produktionsanlæg!I960","v":0},{"$f":"Produktionsanlæg!J960","v":0},{"$f":"Produktionsanlæg!K960","v":0},{"$f":"Produktionsanlæg!L960","v":0},{"$f":"Produktionsanlæg!M960","v":0},{"$f":"Produktionsanlæg!N960","v":0},{"$f":"Produktionsanlæg!O960","v":0},{"$f":"Produktionsanlæg!P960","v":0},{"$f":"Produktionsanlæg!Q960","v":0},{"$f":"Produktionsanlæg!R960","v":0},{"$f":"Produktionsanlæg!S960","v":0},{"$f":"Produktionsanlæg!T960","v":0},{"$f":"Produktionsanlæg!U960","v":0},{"$f":"Produktionsanlæg!V960","v":0},{"$f":"Produktionsanlæg!W960","v":0},{"$f":"Produktionsanlæg!X960","v":0},{"$f":"Produktionsanlæg!Y960","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D960:Y960,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D961","v":0},{"$f":"Produktionsanlæg!E961","v":0},{"$f":"Produktionsanlæg!F961","v":0},{"$f":"Produktionsanlæg!G961","v":0},{"$f":"Produktionsanlæg!H961","v":0},{"$f":"Produktionsanlæg!I961","v":0},{"$f":"Produktionsanlæg!J961","v":0},{"$f":"Produktionsanlæg!K961","v":0},{"$f":"Produktionsanlæg!L961","v":0},{"$f":"Produktionsanlæg!M961","v":0},{"$f":"Produktionsanlæg!N961","v":0},{"$f":"Produktionsanlæg!O961","v":0},{"$f":"Produktionsanlæg!P961","v":0},{"$f":"Produktionsanlæg!Q961","v":0},{"$f":"Produktionsanlæg!R961","v":0},{"$f":"Produktionsanlæg!S961","v":0},{"$f":"Produktionsanlæg!T961","v":0},{"$f":"Produktionsanlæg!U961","v":0},{"$f":"Produktionsanlæg!V961","v":0},{"$f":"Produktionsanlæg!W961","v":0},{"$f":"Produktionsanlæg!X961","v":0},{"$f":"Produktionsanlæg!Y961","v":0},{"$f":"IF(COUNTIF(D961:Y961,\"<>0\")<=1,IF(SUM(D961:Y961)=0,0,(IF(SUM(D961:Y961)>0,IF(SUM(D961:Y961)<400,(1.2675*45967*SUM(D961:Y961)^(-0.4664)),(IF(SUM(D961:Y961)<2000,(39128*SUM(D961:Y961)^(-0.37661)),IF(SUM(D961:Y961)<5000,18893*SUM(D961:Y961)^(-0.28083),IF(SUM(D961:Y961)<100000,29680*SUM(D961:Y961)^(-0.24475),1773.1))))*100/115)*SUM(D961:Y961)*(IF(SUM(D957:Y957)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D961:Y961)),$A$73)","v":0},{"$f":"D961*$Z961","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N961*$Z961","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X961*$Z961","v":0},0,{"$f":"+SUM(AA961:AV961)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA961","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB961","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC961","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD961","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE961","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF961","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG961","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH961","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI961","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ961","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK961","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL961","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM961","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN961","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO961","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP961","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ961","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR961","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS961","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT961","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU961","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV961","v":0},{"$f":"SUM(D961:Y961)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D962","v":0},{"$f":"Produktionsanlæg!E962","v":0},{"$f":"Produktionsanlæg!F962","v":0},{"$f":"Produktionsanlæg!G962","v":0},{"$f":"Produktionsanlæg!H962","v":0},{"$f":"Produktionsanlæg!I962","v":0},{"$f":"Produktionsanlæg!J962","v":0},{"$f":"Produktionsanlæg!K962","v":0},{"$f":"Produktionsanlæg!L962","v":0},{"$f":"Produktionsanlæg!M962","v":0},{"$f":"Produktionsanlæg!N962","v":0},{"$f":"Produktionsanlæg!O962","v":0},{"$f":"Produktionsanlæg!P962","v":0},{"$f":"Produktionsanlæg!Q962","v":0},{"$f":"Produktionsanlæg!R962","v":0},{"$f":"Produktionsanlæg!S962","v":0},{"$f":"Produktionsanlæg!T962","v":0},{"$f":"Produktionsanlæg!U962","v":0},{"$f":"Produktionsanlæg!V962","v":0},{"$f":"Produktionsanlæg!W962","v":0},{"$f":"Produktionsanlæg!X962","v":0},{"$f":"Produktionsanlæg!Y962","v":0},{"$f":"IF(COUNTIF(D962:Y962,\"<>0\")<=1,IF(SUM(D962:Y962)=0,0,(IF(SUM(D962:Y962)>0,IF(SUM(D962:Y962)<400,(1.2675*45967*SUM(D962:Y962)^(-0.4664)),(IF(SUM(D962:Y962)<2000,(39128*SUM(D962:Y962)^(-0.37661)),IF(SUM(D962:Y962)<5000,18893*SUM(D962:Y962)^(-0.28083),IF(SUM(D962:Y962)<100000,29680*SUM(D962:Y962)^(-0.24475),1773.1))))*100/115)*SUM(D962:Y962)*(IF(SUM(D958:Y958)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D962:Y962)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA962:AV962)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA962","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB962","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC962","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD962","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE962","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF962","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG962","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH962","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI962","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ962","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK962","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL962","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM962","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN962","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO962","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP962","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ962","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR962","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS962","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT962","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU962","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV962","v":0},{"$f":"SUM(D962:Y962)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D963","v":0},{"$f":"Produktionsanlæg!E963","v":0},{"$f":"Produktionsanlæg!F963","v":0},{"$f":"Produktionsanlæg!G963","v":0},{"$f":"Produktionsanlæg!H963","v":0},{"$f":"Produktionsanlæg!I963","v":0},{"$f":"Produktionsanlæg!J963","v":0},{"$f":"Produktionsanlæg!K963","v":0},{"$f":"Produktionsanlæg!L963","v":0},{"$f":"Produktionsanlæg!M963","v":0},{"$f":"Produktionsanlæg!N963","v":0},{"$f":"Produktionsanlæg!O963","v":0},{"$f":"Produktionsanlæg!P963","v":0},{"$f":"Produktionsanlæg!Q963","v":0},{"$f":"Produktionsanlæg!R963","v":0},{"$f":"Produktionsanlæg!S963","v":0},{"$f":"Produktionsanlæg!T963","v":0},{"$f":"Produktionsanlæg!U963","v":0},{"$f":"Produktionsanlæg!V963","v":0},{"$f":"Produktionsanlæg!W963","v":0},{"$f":"Produktionsanlæg!X963","v":0},{"$f":"Produktionsanlæg!Y963","v":0},{"$f":"IF(COUNTIF(D963:Y963,\"<>0\")<=1,IF(SUM(D963:Y963)=0,0,(IF(SUM(D963:Y963)>0,IF(SUM(D963:Y963)<400,(1.2675*45967*SUM(D963:Y963)^(-0.4664)),(IF(SUM(D963:Y963)<2000,(39128*SUM(D963:Y963)^(-0.37661)),IF(SUM(D963:Y963)<5000,18893*SUM(D963:Y963)^(-0.28083),IF(SUM(D963:Y963)<100000,29680*SUM(D963:Y963)^(-0.24475),1773.1))))*100/115)*SUM(D963:Y963)*(IF(SUM(D955:Y955)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D963:Y963)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA963:AV963)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA963","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB963","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC963","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD963","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE963","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF963","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG963","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH963","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI963","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ963","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK963","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL963","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM963","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN963","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO963","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP963","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ963","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR963","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS963","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT963","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU963","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV963","v":0},{"$f":"SUM(D963:Y963)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D964","v":0},{"$f":"Produktionsanlæg!E964","v":0},{"$f":"Produktionsanlæg!F964","v":0},{"$f":"Produktionsanlæg!G964","v":0},{"$f":"Produktionsanlæg!H964","v":0},{"$f":"Produktionsanlæg!I964","v":0},{"$f":"Produktionsanlæg!J964","v":0},{"$f":"Produktionsanlæg!K964","v":0},{"$f":"Produktionsanlæg!L964","v":0},{"$f":"Produktionsanlæg!M964","v":0},{"$f":"Produktionsanlæg!N964","v":0},{"$f":"Produktionsanlæg!O964","v":0},{"$f":"Produktionsanlæg!P964","v":0},{"$f":"Produktionsanlæg!Q964","v":0},{"$f":"Produktionsanlæg!R964","v":0},{"$f":"Produktionsanlæg!S964","v":0},{"$f":"Produktionsanlæg!T964","v":0},{"$f":"Produktionsanlæg!U964","v":0},{"$f":"Produktionsanlæg!V964","v":0},{"$f":"Produktionsanlæg!W964","v":0},{"$f":"Produktionsanlæg!X964","v":0},{"$f":"Produktionsanlæg!Y964","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D964:Y964,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D965","v":0},{"$f":"Produktionsanlæg!E965","v":0},{"$f":"Produktionsanlæg!F965","v":0},{"$f":"Produktionsanlæg!G965","v":0},{"$f":"Produktionsanlæg!H965","v":0},{"$f":"Produktionsanlæg!I965","v":0},{"$f":"Produktionsanlæg!J965","v":0},{"$f":"Produktionsanlæg!K965","v":0},{"$f":"Produktionsanlæg!L965","v":0},{"$f":"Produktionsanlæg!M965","v":0},{"$f":"Produktionsanlæg!N965","v":0},{"$f":"Produktionsanlæg!O965","v":0},{"$f":"Produktionsanlæg!P965","v":0},{"$f":"Produktionsanlæg!Q965","v":0},{"$f":"Produktionsanlæg!R965","v":0},{"$f":"Produktionsanlæg!S965","v":0},{"$f":"Produktionsanlæg!T965","v":0},{"$f":"Produktionsanlæg!U965","v":0},{"$f":"Produktionsanlæg!V965","v":0},{"$f":"Produktionsanlæg!W965","v":0},{"$f":"Produktionsanlæg!X965","v":0},{"$f":"Produktionsanlæg!Y965","v":0},{"$f":"IF(COUNTIF(D965:Y965,\"<>0\")<=1,IF(SUM(D965:Y965)=0,0,(IF(SUM(D965:Y965)>0,IF(SUM(D965:Y965)<400,(1.2675*45967*SUM(D965:Y965)^(-0.4664)),(IF(SUM(D965:Y965)<2000,(39128*SUM(D965:Y965)^(-0.37661)),IF(SUM(D965:Y965)<5000,18893*SUM(D965:Y965)^(-0.28083),IF(SUM(D965:Y965)<100000,29680*SUM(D965:Y965)^(-0.24475),1773.1))))*100/115)*SUM(D965:Y965)*(IF(SUM(D957:Y957)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D965:Y965)),$A$73)","v":0},{"$f":"D965*$Z965","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N965*$Z965","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X965*$Z965","v":0},0,{"$f":"+SUM(AA965:AV965)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA965","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB965","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC965","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD965","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE965","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF965","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG965","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH965","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI965","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ965","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK965","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL965","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM965","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN965","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO965","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP965","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ965","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR965","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS965","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT965","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU965","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV965","v":0},{"$f":"SUM(D965:Y965)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D966","v":0},{"$f":"Produktionsanlæg!E966","v":0},{"$f":"Produktionsanlæg!F966","v":0},{"$f":"Produktionsanlæg!G966","v":0},{"$f":"Produktionsanlæg!H966","v":0},{"$f":"Produktionsanlæg!I966","v":0},{"$f":"Produktionsanlæg!J966","v":0},{"$f":"Produktionsanlæg!K966","v":0},{"$f":"Produktionsanlæg!L966","v":0},{"$f":"Produktionsanlæg!M966","v":0},{"$f":"Produktionsanlæg!N966","v":0},{"$f":"Produktionsanlæg!O966","v":0},{"$f":"Produktionsanlæg!P966","v":0},{"$f":"Produktionsanlæg!Q966","v":0},{"$f":"Produktionsanlæg!R966","v":0},{"$f":"Produktionsanlæg!S966","v":0},{"$f":"Produktionsanlæg!T966","v":0},{"$f":"Produktionsanlæg!U966","v":0},{"$f":"Produktionsanlæg!V966","v":0},{"$f":"Produktionsanlæg!W966","v":0},{"$f":"Produktionsanlæg!X966","v":0},{"$f":"Produktionsanlæg!Y966","v":0},{"$f":"IF(COUNTIF(D966:Y966,\"<>0\")<=1,IF(SUM(D966:Y966)=0,0,(IF(SUM(D966:Y966)>0,IF(SUM(D966:Y966)<400,(1.2675*45967*SUM(D966:Y966)^(-0.4664)),(IF(SUM(D966:Y966)<2000,(39128*SUM(D966:Y966)^(-0.37661)),IF(SUM(D966:Y966)<5000,18893*SUM(D966:Y966)^(-0.28083),IF(SUM(D966:Y966)<100000,29680*SUM(D966:Y966)^(-0.24475),1773.1))))*100/115)*SUM(D966:Y966)*(IF(SUM(D958:Y958)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D966:Y966)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA966:AV966)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA966","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB966","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC966","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD966","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE966","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF966","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG966","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH966","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI966","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ966","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK966","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL966","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM966","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN966","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO966","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP966","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ966","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR966","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS966","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT966","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU966","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV966","v":0},{"$f":"SUM(D966:Y966)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D967","v":0},{"$f":"Produktionsanlæg!E967","v":0},{"$f":"Produktionsanlæg!F967","v":0},{"$f":"Produktionsanlæg!G967","v":0},{"$f":"Produktionsanlæg!H967","v":0},{"$f":"Produktionsanlæg!I967","v":0},{"$f":"Produktionsanlæg!J967","v":0},{"$f":"Produktionsanlæg!K967","v":0},{"$f":"Produktionsanlæg!L967","v":0},{"$f":"Produktionsanlæg!M967","v":0},{"$f":"Produktionsanlæg!N967","v":0},{"$f":"Produktionsanlæg!O967","v":0},{"$f":"Produktionsanlæg!P967","v":0},{"$f":"Produktionsanlæg!Q967","v":0},{"$f":"Produktionsanlæg!R967","v":0},{"$f":"Produktionsanlæg!S967","v":0},{"$f":"Produktionsanlæg!T967","v":0},{"$f":"Produktionsanlæg!U967","v":0},{"$f":"Produktionsanlæg!V967","v":0},{"$f":"Produktionsanlæg!W967","v":0},{"$f":"Produktionsanlæg!X967","v":0},{"$f":"Produktionsanlæg!Y967","v":0},{"$f":"IF(COUNTIF(D967:Y967,\"<>0\")<=1,IF(SUM(D967:Y967)=0,0,(IF(SUM(D967:Y967)>0,IF(SUM(D967:Y967)<400,(1.2675*45967*SUM(D967:Y967)^(-0.4664)),(IF(SUM(D967:Y967)<2000,(39128*SUM(D967:Y967)^(-0.37661)),IF(SUM(D967:Y967)<5000,18893*SUM(D967:Y967)^(-0.28083),IF(SUM(D967:Y967)<100000,29680*SUM(D967:Y967)^(-0.24475),1773.1))))*100/115)*SUM(D967:Y967)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D967:Y967)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA967:AV967)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA967","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB967","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC967","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD967","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE967","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF967","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG967","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH967","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI967","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ967","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK967","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL967","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM967","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN967","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO967","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP967","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ967","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR967","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS967","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT967","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU967","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV967","v":0},{"$f":"SUM(D967:Y967)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D968","v":0},{"$f":"Produktionsanlæg!E968","v":0},{"$f":"Produktionsanlæg!F968","v":0},{"$f":"Produktionsanlæg!G968","v":0},{"$f":"Produktionsanlæg!H968","v":0},{"$f":"Produktionsanlæg!I968","v":0},{"$f":"Produktionsanlæg!J968","v":0},{"$f":"Produktionsanlæg!K968","v":0},{"$f":"Produktionsanlæg!L968","v":0},{"$f":"Produktionsanlæg!M968","v":0},{"$f":"Produktionsanlæg!N968","v":0},{"$f":"Produktionsanlæg!O968","v":0},{"$f":"Produktionsanlæg!P968","v":0},{"$f":"Produktionsanlæg!Q968","v":0},{"$f":"Produktionsanlæg!R968","v":0},{"$f":"Produktionsanlæg!S968","v":0},{"$f":"Produktionsanlæg!T968","v":0},{"$f":"Produktionsanlæg!U968","v":0},{"$f":"Produktionsanlæg!V968","v":0},{"$f":"Produktionsanlæg!W968","v":0},{"$f":"Produktionsanlæg!X968","v":0},{"$f":"Produktionsanlæg!Y968","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D968:Y968,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D969","v":0},{"$f":"Produktionsanlæg!E969","v":0},{"$f":"Produktionsanlæg!F969","v":0},{"$f":"Produktionsanlæg!G969","v":0},{"$f":"Produktionsanlæg!H969","v":0},{"$f":"Produktionsanlæg!I969","v":0},{"$f":"Produktionsanlæg!J969","v":0},{"$f":"Produktionsanlæg!K969","v":0},{"$f":"Produktionsanlæg!L969","v":0},{"$f":"Produktionsanlæg!M969","v":0},{"$f":"Produktionsanlæg!N969","v":0},{"$f":"Produktionsanlæg!O969","v":0},{"$f":"Produktionsanlæg!P969","v":0},{"$f":"Produktionsanlæg!Q969","v":0},{"$f":"Produktionsanlæg!R969","v":0},{"$f":"Produktionsanlæg!S969","v":0},{"$f":"Produktionsanlæg!T969","v":0},{"$f":"Produktionsanlæg!U969","v":0},{"$f":"Produktionsanlæg!V969","v":0},{"$f":"Produktionsanlæg!W969","v":0},{"$f":"Produktionsanlæg!X969","v":0},{"$f":"Produktionsanlæg!Y969","v":0},{"$f":"IF(COUNTIF(D969:Y969,\"<>0\")<=1,IF(SUM(D969:Y969)=0,0,(IF(SUM(D969:Y969)>0,IF(SUM(D969:Y969)<400,(1.2675*45967*SUM(D969:Y969)^(-0.4664)),(IF(SUM(D969:Y969)<2000,(39128*SUM(D969:Y969)^(-0.37661)),IF(SUM(D969:Y969)<5000,18893*SUM(D969:Y969)^(-0.28083),IF(SUM(D969:Y969)<100000,29680*SUM(D969:Y969)^(-0.24475),1773.1))))*100/115)*SUM(D969:Y969)*(0.246),0)*1.15*1.06*0.4)/SUM(D969:Y969)),$A$73)","v":0},{"$f":"D969*$Z969","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N969*$Z969","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X969*$Z969","v":0},{"$f":"Y969*$Z969","v":0},{"$f":"+SUM(AA969:AV969)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA969","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB969","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC969","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD969","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE969","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF969","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG969","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH969","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI969","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ969","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK969","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL969","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM969","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN969","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO969","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP969","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ969","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR969","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS969","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT969","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU969","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV969","v":0},{"$f":"SUM(D969:Y969)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D970","v":0},{"$f":"Produktionsanlæg!E970","v":0},{"$f":"Produktionsanlæg!F970","v":0},{"$f":"Produktionsanlæg!G970","v":0},{"$f":"Produktionsanlæg!H970","v":0},{"$f":"Produktionsanlæg!I970","v":0},{"$f":"Produktionsanlæg!J970","v":0},{"$f":"Produktionsanlæg!K970","v":0},{"$f":"Produktionsanlæg!L970","v":0},{"$f":"Produktionsanlæg!M970","v":0},{"$f":"Produktionsanlæg!N970","v":0},{"$f":"Produktionsanlæg!O970","v":0},{"$f":"Produktionsanlæg!P970","v":0},{"$f":"Produktionsanlæg!Q970","v":0},{"$f":"Produktionsanlæg!R970","v":0},{"$f":"Produktionsanlæg!S970","v":0},{"$f":"Produktionsanlæg!T970","v":0},{"$f":"Produktionsanlæg!U970","v":0},{"$f":"Produktionsanlæg!V970","v":0},{"$f":"Produktionsanlæg!W970","v":0},{"$f":"Produktionsanlæg!X970","v":0},{"$f":"Produktionsanlæg!Y970","v":0},{"$f":"IF(COUNTIF(D970:Y970,\"<>0\")<=1,IF(SUM(D970:Y970)=0,0,(IF(SUM(D970:Y970)>0,IF(SUM(D970:Y970)<400,(1.2675*45967*SUM(D970:Y970)^(-0.4664)),(IF(SUM(D970:Y970)<2000,(39128*SUM(D970:Y970)^(-0.37661)),IF(SUM(D970:Y970)<5000,18893*SUM(D970:Y970)^(-0.28083),IF(SUM(D970:Y970)<100000,29680*SUM(D970:Y970)^(-0.24475),1773.1))))*100/115)*SUM(D970:Y970)*(0.246),0)*1.15*1.06*0.05)/SUM(D970:Y970)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X970*$Z970","v":0},{"$f":"Y970*$Z970","v":0},{"$f":"+SUM(AA970:AV970)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA970","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB970","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC970","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD970","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE970","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF970","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG970","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH970","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI970","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ970","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK970","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL970","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM970","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN970","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO970","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP970","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ970","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR970","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS970","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT970","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU970","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV970","v":0},{"$f":"SUM(D970:Y970)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW972:AW995)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D971:Y971)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D972","v":0},{"$f":"Produktionsanlæg!E972","v":0},{"$f":"Produktionsanlæg!F972","v":0},{"$f":"Produktionsanlæg!G972","v":0},{"$f":"Produktionsanlæg!H972","v":0},{"$f":"Produktionsanlæg!I972","v":0},{"$f":"Produktionsanlæg!J972","v":0},{"$f":"Produktionsanlæg!K972","v":0},{"$f":"Produktionsanlæg!L972","v":0},{"$f":"Produktionsanlæg!M972","v":0},{"$f":"Produktionsanlæg!N972","v":0},{"$f":"Produktionsanlæg!O972","v":0},{"$f":"Produktionsanlæg!P972","v":0},{"$f":"Produktionsanlæg!Q972","v":0},{"$f":"Produktionsanlæg!R972","v":0},{"$f":"Produktionsanlæg!S972","v":0},{"$f":"Produktionsanlæg!T972","v":0},{"$f":"Produktionsanlæg!U972","v":0},{"$f":"Produktionsanlæg!V972","v":0},{"$f":"Produktionsanlæg!W972","v":0},{"$f":"Produktionsanlæg!X972","v":0},{"$f":"Produktionsanlæg!Y972","v":0},{"$f":"IF(COUNTIF(D972:Y972,\"<>0\")<=1,IF(SUM(D972:Y972)=0,0,(IF(SUM(D972:Y972)>0,IF(SUM(D972:Y972)<400,(1.2675*45967*SUM(D972:Y972)^(-0.4664)),(IF(SUM(D972:Y972)<2000,(39128*SUM(D972:Y972)^(-0.37661)),IF(SUM(D972:Y972)<5000,18893*SUM(D972:Y972)^(-0.28083),IF(SUM(D972:Y972)<100000,29680*SUM(D972:Y972)^(-0.24475),1773.1))))*100/115)*SUM(D972:Y972)*(IF(SUM(D955:Y955)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D972:Y972)),$A$73)","v":0},{"$f":"D972*$Z972","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA972:AV972)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA972","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB972","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC972","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD972","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE972","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF972","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG972","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH972","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI972","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ972","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK972","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL972","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM972","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN972","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO972","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP972","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ972","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR972","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS972","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT972","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU972","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV972","v":0},{"$f":"SUM(D972:Y972)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D973","v":0},{"$f":"Produktionsanlæg!E973","v":0},{"$f":"Produktionsanlæg!F973","v":0},{"$f":"Produktionsanlæg!G973","v":0},{"$f":"Produktionsanlæg!H973","v":0},{"$f":"Produktionsanlæg!I973","v":0},{"$f":"Produktionsanlæg!J973","v":0},{"$f":"Produktionsanlæg!K973","v":0},{"$f":"Produktionsanlæg!L973","v":0},{"$f":"Produktionsanlæg!M973","v":0},{"$f":"Produktionsanlæg!N973","v":0},{"$f":"Produktionsanlæg!O973","v":0},{"$f":"Produktionsanlæg!P973","v":0},{"$f":"Produktionsanlæg!Q973","v":0},{"$f":"Produktionsanlæg!R973","v":0},{"$f":"Produktionsanlæg!S973","v":0},{"$f":"Produktionsanlæg!T973","v":0},{"$f":"Produktionsanlæg!U973","v":0},{"$f":"Produktionsanlæg!V973","v":0},{"$f":"Produktionsanlæg!W973","v":0},{"$f":"Produktionsanlæg!X973","v":0},{"$f":"Produktionsanlæg!Y973","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D973:Y973,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D974","v":0},{"$f":"Produktionsanlæg!E974","v":0},{"$f":"Produktionsanlæg!F974","v":0},{"$f":"Produktionsanlæg!G974","v":0},{"$f":"Produktionsanlæg!H974","v":0},{"$f":"Produktionsanlæg!I974","v":0},{"$f":"Produktionsanlæg!J974","v":0},{"$f":"Produktionsanlæg!K974","v":0},{"$f":"Produktionsanlæg!L974","v":0},{"$f":"Produktionsanlæg!M974","v":0},{"$f":"Produktionsanlæg!N974","v":0},{"$f":"Produktionsanlæg!O974","v":0},{"$f":"Produktionsanlæg!P974","v":0},{"$f":"Produktionsanlæg!Q974","v":0},{"$f":"Produktionsanlæg!R974","v":0},{"$f":"Produktionsanlæg!S974","v":0},{"$f":"Produktionsanlæg!T974","v":0},{"$f":"Produktionsanlæg!U974","v":0},{"$f":"Produktionsanlæg!V974","v":0},{"$f":"Produktionsanlæg!W974","v":0},{"$f":"Produktionsanlæg!X974","v":0},{"$f":"Produktionsanlæg!Y974","v":0},{"$f":"IF(COUNTIF(D974:Y974,\"<>0\")<=1,IF(SUM(D974:Y974)=0,0,(IF(SUM(D974:Y974)>0,IF(SUM(D974:Y974)<400,(1.2675*45967*SUM(D974:Y974)^(-0.4664)),(IF(SUM(D974:Y974)<2000,(39128*SUM(D974:Y974)^(-0.37661)),IF(SUM(D974:Y974)<5000,18893*SUM(D974:Y974)^(-0.28083),IF(SUM(D974:Y974)<100000,29680*SUM(D974:Y974)^(-0.24475),1773.1))))*100/115)*SUM(D974:Y974)*(IF(SUM(D957:Y957)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D974:Y974)),$A$73)","v":0},{"$f":"D974*$Z974","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N974*$Z974","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X974*$Z974","v":0},0,{"$f":"+SUM(AA974:AV974)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA974","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB974","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC974","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD974","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE974","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF974","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG974","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH974","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI974","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ974","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK974","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL974","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM974","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN974","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO974","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP974","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ974","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR974","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS974","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT974","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU974","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV974","v":0},{"$f":"SUM(D974:Y974)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D975","v":0},{"$f":"Produktionsanlæg!E975","v":0},{"$f":"Produktionsanlæg!F975","v":0},{"$f":"Produktionsanlæg!G975","v":0},{"$f":"Produktionsanlæg!H975","v":0},{"$f":"Produktionsanlæg!I975","v":0},{"$f":"Produktionsanlæg!J975","v":0},{"$f":"Produktionsanlæg!K975","v":0},{"$f":"Produktionsanlæg!L975","v":0},{"$f":"Produktionsanlæg!M975","v":0},{"$f":"Produktionsanlæg!N975","v":0},{"$f":"Produktionsanlæg!O975","v":0},{"$f":"Produktionsanlæg!P975","v":0},{"$f":"Produktionsanlæg!Q975","v":0},{"$f":"Produktionsanlæg!R975","v":0},{"$f":"Produktionsanlæg!S975","v":0},{"$f":"Produktionsanlæg!T975","v":0},{"$f":"Produktionsanlæg!U975","v":0},{"$f":"Produktionsanlæg!V975","v":0},{"$f":"Produktionsanlæg!W975","v":0},{"$f":"Produktionsanlæg!X975","v":0},{"$f":"Produktionsanlæg!Y975","v":0},{"$f":"IF(COUNTIF(D975:Y975,\"<>0\")<=1,IF(SUM(D975:Y975)=0,0,(IF(SUM(D975:Y975)>0,IF(SUM(D975:Y975)<400,(1.2675*45967*SUM(D975:Y975)^(-0.4664)),(IF(SUM(D975:Y975)<2000,(39128*SUM(D975:Y975)^(-0.37661)),IF(SUM(D975:Y975)<5000,18893*SUM(D975:Y975)^(-0.28083),IF(SUM(D975:Y975)<100000,29680*SUM(D975:Y975)^(-0.24475),1773.1))))*100/115)*SUM(D975:Y975)*(IF(SUM(D958:Y958)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D975:Y975)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA975:AV975)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA975","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB975","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC975","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD975","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE975","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF975","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG975","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH975","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI975","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ975","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK975","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL975","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM975","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN975","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO975","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP975","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ975","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR975","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS975","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT975","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU975","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV975","v":0},{"$f":"SUM(D975:Y975)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D976","v":0},{"$f":"Produktionsanlæg!E976","v":0},{"$f":"Produktionsanlæg!F976","v":0},{"$f":"Produktionsanlæg!G976","v":0},{"$f":"Produktionsanlæg!H976","v":0},{"$f":"Produktionsanlæg!I976","v":0},{"$f":"Produktionsanlæg!J976","v":0},{"$f":"Produktionsanlæg!K976","v":0},{"$f":"Produktionsanlæg!L976","v":0},{"$f":"Produktionsanlæg!M976","v":0},{"$f":"Produktionsanlæg!N976","v":0},{"$f":"Produktionsanlæg!O976","v":0},{"$f":"Produktionsanlæg!P976","v":0},{"$f":"Produktionsanlæg!Q976","v":0},{"$f":"Produktionsanlæg!R976","v":0},{"$f":"Produktionsanlæg!S976","v":0},{"$f":"Produktionsanlæg!T976","v":0},{"$f":"Produktionsanlæg!U976","v":0},{"$f":"Produktionsanlæg!V976","v":0},{"$f":"Produktionsanlæg!W976","v":0},{"$f":"Produktionsanlæg!X976","v":0},{"$f":"Produktionsanlæg!Y976","v":0},{"$f":"IF(COUNTIF(D976:Y976,\"<>0\")<=1,IF(SUM(D976:Y976)=0,0,(IF(SUM(D976:Y976)>0,IF(SUM(D976:Y976)<400,(1.2675*45967*SUM(D976:Y976)^(-0.4664)),(IF(SUM(D976:Y976)<2000,(39128*SUM(D976:Y976)^(-0.37661)),IF(SUM(D976:Y976)<5000,18893*SUM(D976:Y976)^(-0.28083),IF(SUM(D976:Y976)<100000,29680*SUM(D976:Y976)^(-0.24475),1773.1))))*100/115)*SUM(D976:Y976)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D976:Y976)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA976:AV976)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA976","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB976","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC976","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD976","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE976","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF976","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG976","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH976","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI976","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ976","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK976","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL976","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM976","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN976","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO976","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP976","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ976","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR976","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS976","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT976","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU976","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV976","v":0},{"$f":"SUM(D976:Y976)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D977","v":0},{"$f":"Produktionsanlæg!E977","v":0},{"$f":"Produktionsanlæg!F977","v":0},{"$f":"Produktionsanlæg!G977","v":0},{"$f":"Produktionsanlæg!H977","v":0},{"$f":"Produktionsanlæg!I977","v":0},{"$f":"Produktionsanlæg!J977","v":0},{"$f":"Produktionsanlæg!K977","v":0},{"$f":"Produktionsanlæg!L977","v":0},{"$f":"Produktionsanlæg!M977","v":0},{"$f":"Produktionsanlæg!N977","v":0},{"$f":"Produktionsanlæg!O977","v":0},{"$f":"Produktionsanlæg!P977","v":0},{"$f":"Produktionsanlæg!Q977","v":0},{"$f":"Produktionsanlæg!R977","v":0},{"$f":"Produktionsanlæg!S977","v":0},{"$f":"Produktionsanlæg!T977","v":0},{"$f":"Produktionsanlæg!U977","v":0},{"$f":"Produktionsanlæg!V977","v":0},{"$f":"Produktionsanlæg!W977","v":0},{"$f":"Produktionsanlæg!X977","v":0},{"$f":"Produktionsanlæg!Y977","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D977:Y977,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D978","v":0},{"$f":"Produktionsanlæg!E978","v":0},{"$f":"Produktionsanlæg!F978","v":0},{"$f":"Produktionsanlæg!G978","v":0},{"$f":"Produktionsanlæg!H978","v":0},{"$f":"Produktionsanlæg!I978","v":0},{"$f":"Produktionsanlæg!J978","v":0},{"$f":"Produktionsanlæg!K978","v":0},{"$f":"Produktionsanlæg!L978","v":0},{"$f":"Produktionsanlæg!M978","v":0},{"$f":"Produktionsanlæg!N978","v":0},{"$f":"Produktionsanlæg!O978","v":0},{"$f":"Produktionsanlæg!P978","v":0},{"$f":"Produktionsanlæg!Q978","v":0},{"$f":"Produktionsanlæg!R978","v":0},{"$f":"Produktionsanlæg!S978","v":0},{"$f":"Produktionsanlæg!T978","v":0},{"$f":"Produktionsanlæg!U978","v":0},{"$f":"Produktionsanlæg!V978","v":0},{"$f":"Produktionsanlæg!W978","v":0},{"$f":"Produktionsanlæg!X978","v":0},{"$f":"Produktionsanlæg!Y978","v":0},{"$f":"IF(COUNTIF(D978:Y978,\"<>0\")<=1,IF(SUM(D978:Y978)=0,0,(IF(SUM(D978:Y978)>0,IF(SUM(D978:Y978)<400,(1.2675*45967*SUM(D978:Y978)^(-0.4664)),(IF(SUM(D978:Y978)<2000,(39128*SUM(D978:Y978)^(-0.37661)),IF(SUM(D978:Y978)<5000,18893*SUM(D978:Y978)^(-0.28083),IF(SUM(D978:Y978)<100000,29680*SUM(D978:Y978)^(-0.24475),1773.1))))*100/115)*SUM(D978:Y978)*0.1638,0)*1.15*1.06*0.4)/SUM(D978:Y978)),$A$73)","v":0},{"$f":"D978*$Z978","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N978*$Z978","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X978*$Z978","v":0},0,{"$f":"+SUM(AA978:AV978)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA978","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB978","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC978","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD978","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE978","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF978","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG978","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH978","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI978","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ978","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK978","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL978","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM978","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN978","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO978","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP978","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ978","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR978","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS978","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT978","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU978","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV978","v":0},{"$f":"SUM(D978:Y978)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D979","v":0},{"$f":"Produktionsanlæg!E979","v":0},{"$f":"Produktionsanlæg!F979","v":0},{"$f":"Produktionsanlæg!G979","v":0},{"$f":"Produktionsanlæg!H979","v":0},{"$f":"Produktionsanlæg!I979","v":0},{"$f":"Produktionsanlæg!J979","v":0},{"$f":"Produktionsanlæg!K979","v":0},{"$f":"Produktionsanlæg!L979","v":0},{"$f":"Produktionsanlæg!M979","v":0},{"$f":"Produktionsanlæg!N979","v":0},{"$f":"Produktionsanlæg!O979","v":0},{"$f":"Produktionsanlæg!P979","v":0},{"$f":"Produktionsanlæg!Q979","v":0},{"$f":"Produktionsanlæg!R979","v":0},{"$f":"Produktionsanlæg!S979","v":0},{"$f":"Produktionsanlæg!T979","v":0},{"$f":"Produktionsanlæg!U979","v":0},{"$f":"Produktionsanlæg!V979","v":0},{"$f":"Produktionsanlæg!W979","v":0},{"$f":"Produktionsanlæg!X979","v":0},{"$f":"Produktionsanlæg!Y979","v":0},{"$f":"IF(COUNTIF(D979:Y979,\"<>0\")<=1,IF(SUM(D979:Y979)=0,0,(IF(SUM(D979:Y979)>0,IF(SUM(D979:Y979)<400,(1.2675*45967*SUM(D979:Y979)^(-0.4664)),(IF(SUM(D979:Y979)<2000,(39128*SUM(D979:Y979)^(-0.37661)),IF(SUM(D979:Y979)<5000,18893*SUM(D979:Y979)^(-0.28083),IF(SUM(D979:Y979)<100000,29680*SUM(D979:Y979)^(-0.24475),1773.1))))*100/115)*SUM(D979:Y979)*0.1638,0)*1.15*1.06*0.05)/SUM(D979:Y979)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA979:AV979)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA979","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB979","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC979","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD979","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE979","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF979","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG979","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH979","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI979","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ979","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK979","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL979","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM979","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN979","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO979","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP979","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ979","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR979","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS979","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT979","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU979","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV979","v":0},{"$f":"SUM(D979:Y979)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D980","v":0},{"$f":"Produktionsanlæg!E980","v":0},{"$f":"Produktionsanlæg!F980","v":0},{"$f":"Produktionsanlæg!G980","v":0},{"$f":"Produktionsanlæg!H980","v":0},{"$f":"Produktionsanlæg!I980","v":0},{"$f":"Produktionsanlæg!J980","v":0},{"$f":"Produktionsanlæg!K980","v":0},{"$f":"Produktionsanlæg!L980","v":0},{"$f":"Produktionsanlæg!M980","v":0},{"$f":"Produktionsanlæg!N980","v":0},{"$f":"Produktionsanlæg!O980","v":0},{"$f":"Produktionsanlæg!P980","v":0},{"$f":"Produktionsanlæg!Q980","v":0},{"$f":"Produktionsanlæg!R980","v":0},{"$f":"Produktionsanlæg!S980","v":0},{"$f":"Produktionsanlæg!T980","v":0},{"$f":"Produktionsanlæg!U980","v":0},{"$f":"Produktionsanlæg!V980","v":0},{"$f":"Produktionsanlæg!W980","v":0},{"$f":"Produktionsanlæg!X980","v":0},{"$f":"Produktionsanlæg!Y980","v":0},{"$f":"IF(COUNTIF(D980:Y980,\"<>0\")<=1,IF(SUM(D980:Y980)=0,0,(IF(SUM(D980:Y980)>0,IF(SUM(D980:Y980)<400,(1.2675*45967*SUM(D980:Y980)^(-0.4664)),(IF(SUM(D980:Y980)<2000,(39128*SUM(D980:Y980)^(-0.37661)),IF(SUM(D980:Y980)<5000,18893*SUM(D980:Y980)^(-0.28083),IF(SUM(D980:Y980)<100000,29680*SUM(D980:Y980)^(-0.24475),1773.1))))*100/115)*SUM(D980:Y980)*(IF(SUM(D976:Y976)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D980:Y980)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA980:AV980)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA980","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB980","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC980","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD980","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE980","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF980","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG980","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH980","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI980","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ980","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK980","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL980","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM980","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN980","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO980","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP980","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ980","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR980","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS980","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT980","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU980","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV980","v":0},{"$f":"SUM(D980:Y980)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D981","v":0},{"$f":"Produktionsanlæg!E981","v":0},{"$f":"Produktionsanlæg!F981","v":0},{"$f":"Produktionsanlæg!G981","v":0},{"$f":"Produktionsanlæg!H981","v":0},{"$f":"Produktionsanlæg!I981","v":0},{"$f":"Produktionsanlæg!J981","v":0},{"$f":"Produktionsanlæg!K981","v":0},{"$f":"Produktionsanlæg!L981","v":0},{"$f":"Produktionsanlæg!M981","v":0},{"$f":"Produktionsanlæg!N981","v":0},{"$f":"Produktionsanlæg!O981","v":0},{"$f":"Produktionsanlæg!P981","v":0},{"$f":"Produktionsanlæg!Q981","v":0},{"$f":"Produktionsanlæg!R981","v":0},{"$f":"Produktionsanlæg!S981","v":0},{"$f":"Produktionsanlæg!T981","v":0},{"$f":"Produktionsanlæg!U981","v":0},{"$f":"Produktionsanlæg!V981","v":0},{"$f":"Produktionsanlæg!W981","v":0},{"$f":"Produktionsanlæg!X981","v":0},{"$f":"Produktionsanlæg!Y981","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D981:Y981,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D982","v":0},{"$f":"Produktionsanlæg!E982","v":0},{"$f":"Produktionsanlæg!F982","v":0},{"$f":"Produktionsanlæg!G982","v":0},{"$f":"Produktionsanlæg!H982","v":0},{"$f":"Produktionsanlæg!I982","v":0},{"$f":"Produktionsanlæg!J982","v":0},{"$f":"Produktionsanlæg!K982","v":0},{"$f":"Produktionsanlæg!L982","v":0},{"$f":"Produktionsanlæg!M982","v":0},{"$f":"Produktionsanlæg!N982","v":0},{"$f":"Produktionsanlæg!O982","v":0},{"$f":"Produktionsanlæg!P982","v":0},{"$f":"Produktionsanlæg!Q982","v":0},{"$f":"Produktionsanlæg!R982","v":0},{"$f":"Produktionsanlæg!S982","v":0},{"$f":"Produktionsanlæg!T982","v":0},{"$f":"Produktionsanlæg!U982","v":0},{"$f":"Produktionsanlæg!V982","v":0},{"$f":"Produktionsanlæg!W982","v":0},{"$f":"Produktionsanlæg!X982","v":0},{"$f":"Produktionsanlæg!Y982","v":0},{"$f":"IF(COUNTIF(D982:Y982,\"<>0\")<=1,IF(SUM(D982:Y982)=0,0,(IF(SUM(D982:Y982)>0,IF(SUM(D982:Y982)<400,(1.2675*45967*SUM(D982:Y982)^(-0.4664)),(IF(SUM(D982:Y982)<2000,(39128*SUM(D982:Y982)^(-0.37661)),IF(SUM(D982:Y982)<5000,18893*SUM(D982:Y982)^(-0.28083),IF(SUM(D982:Y982)<100000,29680*SUM(D982:Y982)^(-0.24475),1773.1))))*100/115)*SUM(D982:Y982)*(IF(SUM(D978:Y978)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D982:Y982)),$A$73)","v":0},{"$f":"D982*$Z982","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N982*$Z982","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X982*$Z982","v":0},0,{"$f":"+SUM(AA982:AV982)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA982","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB982","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC982","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD982","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE982","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF982","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG982","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH982","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI982","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ982","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK982","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL982","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM982","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN982","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO982","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP982","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ982","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR982","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS982","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT982","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU982","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV982","v":0},{"$f":"SUM(D982:Y982)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D983","v":0},{"$f":"Produktionsanlæg!E983","v":0},{"$f":"Produktionsanlæg!F983","v":0},{"$f":"Produktionsanlæg!G983","v":0},{"$f":"Produktionsanlæg!H983","v":0},{"$f":"Produktionsanlæg!I983","v":0},{"$f":"Produktionsanlæg!J983","v":0},{"$f":"Produktionsanlæg!K983","v":0},{"$f":"Produktionsanlæg!L983","v":0},{"$f":"Produktionsanlæg!M983","v":0},{"$f":"Produktionsanlæg!N983","v":0},{"$f":"Produktionsanlæg!O983","v":0},{"$f":"Produktionsanlæg!P983","v":0},{"$f":"Produktionsanlæg!Q983","v":0},{"$f":"Produktionsanlæg!R983","v":0},{"$f":"Produktionsanlæg!S983","v":0},{"$f":"Produktionsanlæg!T983","v":0},{"$f":"Produktionsanlæg!U983","v":0},{"$f":"Produktionsanlæg!V983","v":0},{"$f":"Produktionsanlæg!W983","v":0},{"$f":"Produktionsanlæg!X983","v":0},{"$f":"Produktionsanlæg!Y983","v":0},{"$f":"IF(COUNTIF(D983:Y983,\"<>0\")<=1,IF(SUM(D983:Y983)=0,0,(IF(SUM(D983:Y983)>0,IF(SUM(D983:Y983)<400,(1.2675*45967*SUM(D983:Y983)^(-0.4664)),(IF(SUM(D983:Y983)<2000,(39128*SUM(D983:Y983)^(-0.37661)),IF(SUM(D983:Y983)<5000,18893*SUM(D983:Y983)^(-0.28083),IF(SUM(D983:Y983)<100000,29680*SUM(D983:Y983)^(-0.24475),1773.1))))*100/115)*SUM(D983:Y983)*(IF(SUM(D979:Y979)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D983:Y983)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA983:AV983)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA983","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB983","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC983","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD983","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE983","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF983","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG983","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH983","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI983","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ983","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK983","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL983","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM983","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN983","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO983","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP983","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ983","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR983","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS983","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT983","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU983","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV983","v":0},{"$f":"SUM(D983:Y983)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D984","v":0},{"$f":"Produktionsanlæg!E984","v":0},{"$f":"Produktionsanlæg!F984","v":0},{"$f":"Produktionsanlæg!G984","v":0},{"$f":"Produktionsanlæg!H984","v":0},{"$f":"Produktionsanlæg!I984","v":0},{"$f":"Produktionsanlæg!J984","v":0},{"$f":"Produktionsanlæg!K984","v":0},{"$f":"Produktionsanlæg!L984","v":0},{"$f":"Produktionsanlæg!M984","v":0},{"$f":"Produktionsanlæg!N984","v":0},{"$f":"Produktionsanlæg!O984","v":0},{"$f":"Produktionsanlæg!P984","v":0},{"$f":"Produktionsanlæg!Q984","v":0},{"$f":"Produktionsanlæg!R984","v":0},{"$f":"Produktionsanlæg!S984","v":0},{"$f":"Produktionsanlæg!T984","v":0},{"$f":"Produktionsanlæg!U984","v":0},{"$f":"Produktionsanlæg!V984","v":0},{"$f":"Produktionsanlæg!W984","v":0},{"$f":"Produktionsanlæg!X984","v":0},{"$f":"Produktionsanlæg!Y984","v":0},{"$f":"IF(COUNTIF(D984:Y984,\"<>0\")<=1,IF(SUM(D984:Y984)=0,0,(IF(SUM(D984:Y984)>0,IF(SUM(D984:Y984)<400,(1.2675*45967*SUM(D984:Y984)^(-0.4664)),(IF(SUM(D984:Y984)<2000,(39128*SUM(D984:Y984)^(-0.37661)),IF(SUM(D984:Y984)<5000,18893*SUM(D984:Y984)^(-0.28083),IF(SUM(D984:Y984)<100000,29680*SUM(D984:Y984)^(-0.24475),1773.1))))*100/115)*SUM(D984:Y984)*(IF(SUM(D976:Y976)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D984:Y984)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA984:AV984)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA984","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB984","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC984","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD984","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE984","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF984","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG984","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH984","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI984","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ984","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK984","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL984","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM984","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN984","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO984","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP984","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ984","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR984","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS984","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT984","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU984","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV984","v":0},{"$f":"SUM(D984:Y984)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D985","v":0},{"$f":"Produktionsanlæg!E985","v":0},{"$f":"Produktionsanlæg!F985","v":0},{"$f":"Produktionsanlæg!G985","v":0},{"$f":"Produktionsanlæg!H985","v":0},{"$f":"Produktionsanlæg!I985","v":0},{"$f":"Produktionsanlæg!J985","v":0},{"$f":"Produktionsanlæg!K985","v":0},{"$f":"Produktionsanlæg!L985","v":0},{"$f":"Produktionsanlæg!M985","v":0},{"$f":"Produktionsanlæg!N985","v":0},{"$f":"Produktionsanlæg!O985","v":0},{"$f":"Produktionsanlæg!P985","v":0},{"$f":"Produktionsanlæg!Q985","v":0},{"$f":"Produktionsanlæg!R985","v":0},{"$f":"Produktionsanlæg!S985","v":0},{"$f":"Produktionsanlæg!T985","v":0},{"$f":"Produktionsanlæg!U985","v":0},{"$f":"Produktionsanlæg!V985","v":0},{"$f":"Produktionsanlæg!W985","v":0},{"$f":"Produktionsanlæg!X985","v":0},{"$f":"Produktionsanlæg!Y985","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D985:Y985,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D986","v":0},{"$f":"Produktionsanlæg!E986","v":0},{"$f":"Produktionsanlæg!F986","v":0},{"$f":"Produktionsanlæg!G986","v":0},{"$f":"Produktionsanlæg!H986","v":0},{"$f":"Produktionsanlæg!I986","v":0},{"$f":"Produktionsanlæg!J986","v":0},{"$f":"Produktionsanlæg!K986","v":0},{"$f":"Produktionsanlæg!L986","v":0},{"$f":"Produktionsanlæg!M986","v":0},{"$f":"Produktionsanlæg!N986","v":0},{"$f":"Produktionsanlæg!O986","v":0},{"$f":"Produktionsanlæg!P986","v":0},{"$f":"Produktionsanlæg!Q986","v":0},{"$f":"Produktionsanlæg!R986","v":0},{"$f":"Produktionsanlæg!S986","v":0},{"$f":"Produktionsanlæg!T986","v":0},{"$f":"Produktionsanlæg!U986","v":0},{"$f":"Produktionsanlæg!V986","v":0},{"$f":"Produktionsanlæg!W986","v":0},{"$f":"Produktionsanlæg!X986","v":0},{"$f":"Produktionsanlæg!Y986","v":0},{"$f":"IF(COUNTIF(D986:Y986,\"<>0\")<=1,IF(SUM(D986:Y986)=0,0,(IF(SUM(D986:Y986)>0,IF(SUM(D986:Y986)<400,(1.2675*45967*SUM(D986:Y986)^(-0.4664)),(IF(SUM(D986:Y986)<2000,(39128*SUM(D986:Y986)^(-0.37661)),IF(SUM(D986:Y986)<5000,18893*SUM(D986:Y986)^(-0.28083),IF(SUM(D986:Y986)<100000,29680*SUM(D986:Y986)^(-0.24475),1773.1))))*100/115)*SUM(D986:Y986)*(IF(SUM(D978:Y978)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D986:Y986)),$A$73)","v":0},{"$f":"D986*$Z986","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N986*$Z986","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X986*$Z986","v":0},0,{"$f":"+SUM(AA986:AV986)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA986","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB986","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC986","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD986","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE986","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF986","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG986","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH986","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI986","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ986","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK986","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL986","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM986","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN986","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO986","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP986","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ986","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR986","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS986","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT986","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU986","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV986","v":0},{"$f":"SUM(D986:Y986)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D987","v":0},{"$f":"Produktionsanlæg!E987","v":0},{"$f":"Produktionsanlæg!F987","v":0},{"$f":"Produktionsanlæg!G987","v":0},{"$f":"Produktionsanlæg!H987","v":0},{"$f":"Produktionsanlæg!I987","v":0},{"$f":"Produktionsanlæg!J987","v":0},{"$f":"Produktionsanlæg!K987","v":0},{"$f":"Produktionsanlæg!L987","v":0},{"$f":"Produktionsanlæg!M987","v":0},{"$f":"Produktionsanlæg!N987","v":0},{"$f":"Produktionsanlæg!O987","v":0},{"$f":"Produktionsanlæg!P987","v":0},{"$f":"Produktionsanlæg!Q987","v":0},{"$f":"Produktionsanlæg!R987","v":0},{"$f":"Produktionsanlæg!S987","v":0},{"$f":"Produktionsanlæg!T987","v":0},{"$f":"Produktionsanlæg!U987","v":0},{"$f":"Produktionsanlæg!V987","v":0},{"$f":"Produktionsanlæg!W987","v":0},{"$f":"Produktionsanlæg!X987","v":0},{"$f":"Produktionsanlæg!Y987","v":0},{"$f":"IF(COUNTIF(D987:Y987,\"<>0\")<=1,IF(SUM(D987:Y987)=0,0,(IF(SUM(D987:Y987)>0,IF(SUM(D987:Y987)<400,(1.2675*45967*SUM(D987:Y987)^(-0.4664)),(IF(SUM(D987:Y987)<2000,(39128*SUM(D987:Y987)^(-0.37661)),IF(SUM(D987:Y987)<5000,18893*SUM(D987:Y987)^(-0.28083),IF(SUM(D987:Y987)<100000,29680*SUM(D987:Y987)^(-0.24475),1773.1))))*100/115)*SUM(D987:Y987)*(IF(SUM(D979:Y979)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D987:Y987)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA987:AV987)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA987","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB987","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC987","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD987","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE987","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF987","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG987","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH987","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI987","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ987","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK987","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL987","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM987","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN987","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO987","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP987","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ987","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR987","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS987","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT987","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU987","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV987","v":0},{"$f":"SUM(D987:Y987)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D988","v":0},{"$f":"Produktionsanlæg!E988","v":0},{"$f":"Produktionsanlæg!F988","v":0},{"$f":"Produktionsanlæg!G988","v":0},{"$f":"Produktionsanlæg!H988","v":0},{"$f":"Produktionsanlæg!I988","v":0},{"$f":"Produktionsanlæg!J988","v":0},{"$f":"Produktionsanlæg!K988","v":0},{"$f":"Produktionsanlæg!L988","v":0},{"$f":"Produktionsanlæg!M988","v":0},{"$f":"Produktionsanlæg!N988","v":0},{"$f":"Produktionsanlæg!O988","v":0},{"$f":"Produktionsanlæg!P988","v":0},{"$f":"Produktionsanlæg!Q988","v":0},{"$f":"Produktionsanlæg!R988","v":0},{"$f":"Produktionsanlæg!S988","v":0},{"$f":"Produktionsanlæg!T988","v":0},{"$f":"Produktionsanlæg!U988","v":0},{"$f":"Produktionsanlæg!V988","v":0},{"$f":"Produktionsanlæg!W988","v":0},{"$f":"Produktionsanlæg!X988","v":0},{"$f":"Produktionsanlæg!Y988","v":0},{"$f":"IF(COUNTIF(D988:Y988,\"<>0\")<=1,IF(SUM(D988:Y988)=0,0,(IF(SUM(D988:Y988)>0,IF(SUM(D988:Y988)<400,(1.2675*45967*SUM(D988:Y988)^(-0.4664)),(IF(SUM(D988:Y988)<2000,(39128*SUM(D988:Y988)^(-0.37661)),IF(SUM(D988:Y988)<5000,18893*SUM(D988:Y988)^(-0.28083),IF(SUM(D988:Y988)<100000,29680*SUM(D988:Y988)^(-0.24475),1773.1))))*100/115)*SUM(D988:Y988)*(IF(SUM(D976:Y976)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D988:Y988)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA988:AV988)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA988","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB988","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC988","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD988","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE988","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF988","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG988","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH988","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI988","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ988","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK988","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL988","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM988","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN988","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO988","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP988","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ988","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR988","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS988","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT988","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU988","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV988","v":0},{"$f":"SUM(D988:Y988)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D989","v":0},{"$f":"Produktionsanlæg!E989","v":0},{"$f":"Produktionsanlæg!F989","v":0},{"$f":"Produktionsanlæg!G989","v":0},{"$f":"Produktionsanlæg!H989","v":0},{"$f":"Produktionsanlæg!I989","v":0},{"$f":"Produktionsanlæg!J989","v":0},{"$f":"Produktionsanlæg!K989","v":0},{"$f":"Produktionsanlæg!L989","v":0},{"$f":"Produktionsanlæg!M989","v":0},{"$f":"Produktionsanlæg!N989","v":0},{"$f":"Produktionsanlæg!O989","v":0},{"$f":"Produktionsanlæg!P989","v":0},{"$f":"Produktionsanlæg!Q989","v":0},{"$f":"Produktionsanlæg!R989","v":0},{"$f":"Produktionsanlæg!S989","v":0},{"$f":"Produktionsanlæg!T989","v":0},{"$f":"Produktionsanlæg!U989","v":0},{"$f":"Produktionsanlæg!V989","v":0},{"$f":"Produktionsanlæg!W989","v":0},{"$f":"Produktionsanlæg!X989","v":0},{"$f":"Produktionsanlæg!Y989","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D989:Y989,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D990","v":0},{"$f":"Produktionsanlæg!E990","v":0},{"$f":"Produktionsanlæg!F990","v":0},{"$f":"Produktionsanlæg!G990","v":0},{"$f":"Produktionsanlæg!H990","v":0},{"$f":"Produktionsanlæg!I990","v":0},{"$f":"Produktionsanlæg!J990","v":0},{"$f":"Produktionsanlæg!K990","v":0},{"$f":"Produktionsanlæg!L990","v":0},{"$f":"Produktionsanlæg!M990","v":0},{"$f":"Produktionsanlæg!N990","v":0},{"$f":"Produktionsanlæg!O990","v":0},{"$f":"Produktionsanlæg!P990","v":0},{"$f":"Produktionsanlæg!Q990","v":0},{"$f":"Produktionsanlæg!R990","v":0},{"$f":"Produktionsanlæg!S990","v":0},{"$f":"Produktionsanlæg!T990","v":0},{"$f":"Produktionsanlæg!U990","v":0},{"$f":"Produktionsanlæg!V990","v":0},{"$f":"Produktionsanlæg!W990","v":0},{"$f":"Produktionsanlæg!X990","v":0},{"$f":"Produktionsanlæg!Y990","v":0},{"$f":"IF(COUNTIF(D990:Y990,\"<>0\")<=1,IF(SUM(D990:Y990)=0,0,(IF(SUM(D990:Y990)>0,IF(SUM(D990:Y990)<400,(1.2675*45967*SUM(D990:Y990)^(-0.4664)),(IF(SUM(D990:Y990)<2000,(39128*SUM(D990:Y990)^(-0.37661)),IF(SUM(D990:Y990)<5000,18893*SUM(D990:Y990)^(-0.28083),IF(SUM(D990:Y990)<100000,29680*SUM(D990:Y990)^(-0.24475),1773.1))))*100/115)*SUM(D990:Y990)*(IF(SUM(D978:Y978)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D990:Y990)),$A$73)","v":0},{"$f":"D990*$Z990","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N990*$Z990","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X990*$Z990","v":0},0,{"$f":"+SUM(AA990:AV990)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA990","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB990","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC990","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD990","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE990","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF990","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG990","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH990","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI990","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ990","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK990","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL990","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM990","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN990","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO990","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP990","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ990","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR990","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS990","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT990","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU990","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV990","v":0},{"$f":"SUM(D990:Y990)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D991","v":0},{"$f":"Produktionsanlæg!E991","v":0},{"$f":"Produktionsanlæg!F991","v":0},{"$f":"Produktionsanlæg!G991","v":0},{"$f":"Produktionsanlæg!H991","v":0},{"$f":"Produktionsanlæg!I991","v":0},{"$f":"Produktionsanlæg!J991","v":0},{"$f":"Produktionsanlæg!K991","v":0},{"$f":"Produktionsanlæg!L991","v":0},{"$f":"Produktionsanlæg!M991","v":0},{"$f":"Produktionsanlæg!N991","v":0},{"$f":"Produktionsanlæg!O991","v":0},{"$f":"Produktionsanlæg!P991","v":0},{"$f":"Produktionsanlæg!Q991","v":0},{"$f":"Produktionsanlæg!R991","v":0},{"$f":"Produktionsanlæg!S991","v":0},{"$f":"Produktionsanlæg!T991","v":0},{"$f":"Produktionsanlæg!U991","v":0},{"$f":"Produktionsanlæg!V991","v":0},{"$f":"Produktionsanlæg!W991","v":0},{"$f":"Produktionsanlæg!X991","v":0},{"$f":"Produktionsanlæg!Y991","v":0},{"$f":"IF(COUNTIF(D991:Y991,\"<>0\")<=1,IF(SUM(D991:Y991)=0,0,(IF(SUM(D991:Y991)>0,IF(SUM(D991:Y991)<400,(1.2675*45967*SUM(D991:Y991)^(-0.4664)),(IF(SUM(D991:Y991)<2000,(39128*SUM(D991:Y991)^(-0.37661)),IF(SUM(D991:Y991)<5000,18893*SUM(D991:Y991)^(-0.28083),IF(SUM(D991:Y991)<100000,29680*SUM(D991:Y991)^(-0.24475),1773.1))))*100/115)*SUM(D991:Y991)*(IF(SUM(D979:Y979)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D991:Y991)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA991:AV991)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA991","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB991","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC991","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD991","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE991","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF991","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG991","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH991","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI991","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ991","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK991","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL991","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM991","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN991","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO991","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP991","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ991","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR991","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS991","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT991","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU991","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV991","v":0},{"$f":"SUM(D991:Y991)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D992","v":0},{"$f":"Produktionsanlæg!E992","v":0},{"$f":"Produktionsanlæg!F992","v":0},{"$f":"Produktionsanlæg!G992","v":0},{"$f":"Produktionsanlæg!H992","v":0},{"$f":"Produktionsanlæg!I992","v":0},{"$f":"Produktionsanlæg!J992","v":0},{"$f":"Produktionsanlæg!K992","v":0},{"$f":"Produktionsanlæg!L992","v":0},{"$f":"Produktionsanlæg!M992","v":0},{"$f":"Produktionsanlæg!N992","v":0},{"$f":"Produktionsanlæg!O992","v":0},{"$f":"Produktionsanlæg!P992","v":0},{"$f":"Produktionsanlæg!Q992","v":0},{"$f":"Produktionsanlæg!R992","v":0},{"$f":"Produktionsanlæg!S992","v":0},{"$f":"Produktionsanlæg!T992","v":0},{"$f":"Produktionsanlæg!U992","v":0},{"$f":"Produktionsanlæg!V992","v":0},{"$f":"Produktionsanlæg!W992","v":0},{"$f":"Produktionsanlæg!X992","v":0},{"$f":"Produktionsanlæg!Y992","v":0},{"$f":"IF(COUNTIF(D992:Y992,\"<>0\")<=1,IF(SUM(D992:Y992)=0,0,(IF(SUM(D992:Y992)>0,IF(SUM(D992:Y992)<400,(1.2675*45967*SUM(D992:Y992)^(-0.4664)),(IF(SUM(D992:Y992)<2000,(39128*SUM(D992:Y992)^(-0.37661)),IF(SUM(D992:Y992)<5000,18893*SUM(D992:Y992)^(-0.28083),IF(SUM(D992:Y992)<100000,29680*SUM(D992:Y992)^(-0.24475),1773.1))))*100/115)*SUM(D992:Y992)*(IF(SUM(D976:Y976)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D992:Y992)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA992:AV992)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA992","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB992","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC992","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD992","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE992","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF992","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG992","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH992","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI992","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ992","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK992","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL992","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM992","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN992","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO992","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP992","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ992","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR992","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS992","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT992","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU992","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV992","v":0},{"$f":"SUM(D992:Y992)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D993","v":0},{"$f":"Produktionsanlæg!E993","v":0},{"$f":"Produktionsanlæg!F993","v":0},{"$f":"Produktionsanlæg!G993","v":0},{"$f":"Produktionsanlæg!H993","v":0},{"$f":"Produktionsanlæg!I993","v":0},{"$f":"Produktionsanlæg!J993","v":0},{"$f":"Produktionsanlæg!K993","v":0},{"$f":"Produktionsanlæg!L993","v":0},{"$f":"Produktionsanlæg!M993","v":0},{"$f":"Produktionsanlæg!N993","v":0},{"$f":"Produktionsanlæg!O993","v":0},{"$f":"Produktionsanlæg!P993","v":0},{"$f":"Produktionsanlæg!Q993","v":0},{"$f":"Produktionsanlæg!R993","v":0},{"$f":"Produktionsanlæg!S993","v":0},{"$f":"Produktionsanlæg!T993","v":0},{"$f":"Produktionsanlæg!U993","v":0},{"$f":"Produktionsanlæg!V993","v":0},{"$f":"Produktionsanlæg!W993","v":0},{"$f":"Produktionsanlæg!X993","v":0},{"$f":"Produktionsanlæg!Y993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D993:Y993,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D994","v":0},{"$f":"Produktionsanlæg!E994","v":0},{"$f":"Produktionsanlæg!F994","v":0},{"$f":"Produktionsanlæg!G994","v":0},{"$f":"Produktionsanlæg!H994","v":0},{"$f":"Produktionsanlæg!I994","v":0},{"$f":"Produktionsanlæg!J994","v":0},{"$f":"Produktionsanlæg!K994","v":0},{"$f":"Produktionsanlæg!L994","v":0},{"$f":"Produktionsanlæg!M994","v":0},{"$f":"Produktionsanlæg!N994","v":0},{"$f":"Produktionsanlæg!O994","v":0},{"$f":"Produktionsanlæg!P994","v":0},{"$f":"Produktionsanlæg!Q994","v":0},{"$f":"Produktionsanlæg!R994","v":0},{"$f":"Produktionsanlæg!S994","v":0},{"$f":"Produktionsanlæg!T994","v":0},{"$f":"Produktionsanlæg!U994","v":0},{"$f":"Produktionsanlæg!V994","v":0},{"$f":"Produktionsanlæg!W994","v":0},{"$f":"Produktionsanlæg!X994","v":0},{"$f":"Produktionsanlæg!Y994","v":0},{"$f":"IF(COUNTIF(D994:Y994,\"<>0\")<=1,IF(SUM(D994:Y994)=0,0,(IF(SUM(D994:Y994)>0,IF(SUM(D994:Y994)<400,(1.2675*45967*SUM(D994:Y994)^(-0.4664)),(IF(SUM(D994:Y994)<2000,(39128*SUM(D994:Y994)^(-0.37661)),IF(SUM(D994:Y994)<5000,18893*SUM(D994:Y994)^(-0.28083),IF(SUM(D994:Y994)<100000,29680*SUM(D994:Y994)^(-0.24475),1773.1))))*100/115)*SUM(D994:Y994)*(IF(SUM(D978:Y978)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D994:Y994)),$A$73)","v":0},{"$f":"D994*$Z994","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N994*$Z994","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X994*$Z994","v":0},{"$f":"Y994*$Z994","v":0},{"$f":"+SUM(AA994:AV994)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA994","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB994","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC994","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD994","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE994","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF994","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG994","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH994","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI994","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ994","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK994","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL994","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM994","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN994","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO994","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP994","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ994","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR994","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS994","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT994","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU994","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV994","v":0},{"$f":"SUM(D994:Y994)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D995","v":0},{"$f":"Produktionsanlæg!E995","v":0},{"$f":"Produktionsanlæg!F995","v":0},{"$f":"Produktionsanlæg!G995","v":0},{"$f":"Produktionsanlæg!H995","v":0},{"$f":"Produktionsanlæg!I995","v":0},{"$f":"Produktionsanlæg!J995","v":0},{"$f":"Produktionsanlæg!K995","v":0},{"$f":"Produktionsanlæg!L995","v":0},{"$f":"Produktionsanlæg!M995","v":0},{"$f":"Produktionsanlæg!N995","v":0},{"$f":"Produktionsanlæg!O995","v":0},{"$f":"Produktionsanlæg!P995","v":0},{"$f":"Produktionsanlæg!Q995","v":0},{"$f":"Produktionsanlæg!R995","v":0},{"$f":"Produktionsanlæg!S995","v":0},{"$f":"Produktionsanlæg!T995","v":0},{"$f":"Produktionsanlæg!U995","v":0},{"$f":"Produktionsanlæg!V995","v":0},{"$f":"Produktionsanlæg!W995","v":0},{"$f":"Produktionsanlæg!X995","v":0},{"$f":"Produktionsanlæg!Y995","v":0},{"$f":"IF(COUNTIF(D995:Y995,\"<>0\")<=1,IF(SUM(D995:Y995)=0,0,(IF(SUM(D995:Y995)>0,IF(SUM(D995:Y995)<400,(1.2675*45967*SUM(D995:Y995)^(-0.4664)),(IF(SUM(D995:Y995)<2000,(39128*SUM(D995:Y995)^(-0.37661)),IF(SUM(D995:Y995)<5000,18893*SUM(D995:Y995)^(-0.28083),IF(SUM(D995:Y995)<100000,29680*SUM(D995:Y995)^(-0.24475),1773.1))))*100/115)*SUM(D995:Y995)*(IF(SUM(D979:Y979)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D995:Y995)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X995*$Z995","v":0},{"$f":"Y995*$Z995","v":0},{"$f":"+SUM(AA995:AV995)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA995","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB995","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC995","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD995","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE995","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF995","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG995","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH995","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI995","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ995","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK995","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL995","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM995","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN995","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO995","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP995","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ995","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR995","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS995","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT995","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU995","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV995","v":0},{"$f":"SUM(D995:Y995)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW997:AW1008)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D996:Y996)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D997","v":0},{"$f":"Produktionsanlæg!E997","v":0},{"$f":"Produktionsanlæg!F997","v":0},{"$f":"Produktionsanlæg!G997","v":0},{"$f":"Produktionsanlæg!H997","v":0},{"$f":"Produktionsanlæg!I997","v":0},{"$f":"Produktionsanlæg!J997","v":0},{"$f":"Produktionsanlæg!K997","v":0},{"$f":"Produktionsanlæg!L997","v":0},{"$f":"Produktionsanlæg!M997","v":0},{"$f":"Produktionsanlæg!N997","v":0},{"$f":"Produktionsanlæg!O997","v":0},{"$f":"Produktionsanlæg!P997","v":0},{"$f":"Produktionsanlæg!Q997","v":0},{"$f":"Produktionsanlæg!R997","v":0},{"$f":"Produktionsanlæg!S997","v":0},{"$f":"Produktionsanlæg!T997","v":0},{"$f":"Produktionsanlæg!U997","v":0},{"$f":"Produktionsanlæg!V997","v":0},{"$f":"Produktionsanlæg!W997","v":0},{"$f":"Produktionsanlæg!X997","v":0},{"$f":"Produktionsanlæg!Y997","v":0},{"$f":"IF(COUNTIF(D997:Y997,\"<>0\")<=1,IF(SUM(D997:Y997)=0,0,(IF(SUM(D997:Y997)>0,IF(SUM(D997:Y997)<400,(1.2675*45967*SUM(D997:Y997)^(-0.4664)),(IF(SUM(D997:Y997)<2000,(39128*SUM(D997:Y997)^(-0.37661)),IF(SUM(D997:Y997)<5000,18893*SUM(D997:Y997)^(-0.28083),IF(SUM(D997:Y997)<100000,29680*SUM(D997:Y997)^(-0.24475),1773.1))))*100/115)*SUM(D997:Y997)*(IF(SUM(D976:Y976)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D997:Y997)),$A$73)","v":0},{"$f":"D997*$Z997","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA997:AV997)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA997","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB997","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC997","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD997","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE997","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF997","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG997","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH997","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI997","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ997","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK997","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL997","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM997","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN997","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO997","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP997","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ997","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR997","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS997","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT997","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU997","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV997","v":0},{"$f":"SUM(D997:Y997)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D998","v":0},{"$f":"Produktionsanlæg!E998","v":0},{"$f":"Produktionsanlæg!F998","v":0},{"$f":"Produktionsanlæg!G998","v":0},{"$f":"Produktionsanlæg!H998","v":0},{"$f":"Produktionsanlæg!I998","v":0},{"$f":"Produktionsanlæg!J998","v":0},{"$f":"Produktionsanlæg!K998","v":0},{"$f":"Produktionsanlæg!L998","v":0},{"$f":"Produktionsanlæg!M998","v":0},{"$f":"Produktionsanlæg!N998","v":0},{"$f":"Produktionsanlæg!O998","v":0},{"$f":"Produktionsanlæg!P998","v":0},{"$f":"Produktionsanlæg!Q998","v":0},{"$f":"Produktionsanlæg!R998","v":0},{"$f":"Produktionsanlæg!S998","v":0},{"$f":"Produktionsanlæg!T998","v":0},{"$f":"Produktionsanlæg!U998","v":0},{"$f":"Produktionsanlæg!V998","v":0},{"$f":"Produktionsanlæg!W998","v":0},{"$f":"Produktionsanlæg!X998","v":0},{"$f":"Produktionsanlæg!Y998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D998:Y998,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D999","v":0},{"$f":"Produktionsanlæg!E999","v":0},{"$f":"Produktionsanlæg!F999","v":0},{"$f":"Produktionsanlæg!G999","v":0},{"$f":"Produktionsanlæg!H999","v":0},{"$f":"Produktionsanlæg!I999","v":0},{"$f":"Produktionsanlæg!J999","v":0},{"$f":"Produktionsanlæg!K999","v":0},{"$f":"Produktionsanlæg!L999","v":0},{"$f":"Produktionsanlæg!M999","v":0},{"$f":"Produktionsanlæg!N999","v":0},{"$f":"Produktionsanlæg!O999","v":0},{"$f":"Produktionsanlæg!P999","v":0},{"$f":"Produktionsanlæg!Q999","v":0},{"$f":"Produktionsanlæg!R999","v":0},{"$f":"Produktionsanlæg!S999","v":0},{"$f":"Produktionsanlæg!T999","v":0},{"$f":"Produktionsanlæg!U999","v":0},{"$f":"Produktionsanlæg!V999","v":0},{"$f":"Produktionsanlæg!W999","v":0},{"$f":"Produktionsanlæg!X999","v":0},{"$f":"Produktionsanlæg!Y999","v":0},{"$f":"IF(COUNTIF(D999:Y999,\"<>0\")<=1,IF(SUM(D999:Y999)=0,0,(IF(SUM(D999:Y999)>0,IF(SUM(D999:Y999)<400,(1.2675*45967*SUM(D999:Y999)^(-0.4664)),(IF(SUM(D999:Y999)<2000,(39128*SUM(D999:Y999)^(-0.37661)),IF(SUM(D999:Y999)<5000,18893*SUM(D999:Y999)^(-0.28083),IF(SUM(D999:Y999)<100000,29680*SUM(D999:Y999)^(-0.24475),1773.1))))*100/115)*SUM(D999:Y999)*(IF(SUM(D978:Y978)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D999:Y999)),$A$73)","v":0},{"$f":"D999*$Z999","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N999*$Z999","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X999*$Z999","v":0},0,{"$f":"+SUM(AA999:AV999)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA999","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB999","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC999","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD999","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE999","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF999","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG999","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH999","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI999","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ999","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK999","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL999","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM999","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN999","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO999","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP999","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ999","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR999","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS999","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT999","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU999","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV999","v":0},{"$f":"SUM(D999:Y999)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D1000","v":0},{"$f":"Produktionsanlæg!E1000","v":0},{"$f":"Produktionsanlæg!F1000","v":0},{"$f":"Produktionsanlæg!G1000","v":0},{"$f":"Produktionsanlæg!H1000","v":0},{"$f":"Produktionsanlæg!I1000","v":0},{"$f":"Produktionsanlæg!J1000","v":0},{"$f":"Produktionsanlæg!K1000","v":0},{"$f":"Produktionsanlæg!L1000","v":0},{"$f":"Produktionsanlæg!M1000","v":0},{"$f":"Produktionsanlæg!N1000","v":0},{"$f":"Produktionsanlæg!O1000","v":0},{"$f":"Produktionsanlæg!P1000","v":0},{"$f":"Produktionsanlæg!Q1000","v":0},{"$f":"Produktionsanlæg!R1000","v":0},{"$f":"Produktionsanlæg!S1000","v":0},{"$f":"Produktionsanlæg!T1000","v":0},{"$f":"Produktionsanlæg!U1000","v":0},{"$f":"Produktionsanlæg!V1000","v":0},{"$f":"Produktionsanlæg!W1000","v":0},{"$f":"Produktionsanlæg!X1000","v":0},{"$f":"Produktionsanlæg!Y1000","v":0},{"$f":"IF(COUNTIF(D1000:Y1000,\"<>0\")<=1,IF(SUM(D1000:Y1000)=0,0,(IF(SUM(D1000:Y1000)>0,IF(SUM(D1000:Y1000)<400,(1.2675*45967*SUM(D1000:Y1000)^(-0.4664)),(IF(SUM(D1000:Y1000)<2000,(39128*SUM(D1000:Y1000)^(-0.37661)),IF(SUM(D1000:Y1000)<5000,18893*SUM(D1000:Y1000)^(-0.28083),IF(SUM(D1000:Y1000)<100000,29680*SUM(D1000:Y1000)^(-0.24475),1773.1))))*100/115)*SUM(D1000:Y1000)*(IF(SUM(D979:Y979)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D1000:Y1000)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1000:AV1000)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1000","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1000","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1000","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1000","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1000","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1000","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1000","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1000","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1000","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1000","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1000","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1000","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1000","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1000","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1000","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1000","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1000","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1000","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1000","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1000","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1000","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1000","v":0},{"$f":"SUM(D1000:Y1000)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D1001","v":0},{"$f":"Produktionsanlæg!E1001","v":0},{"$f":"Produktionsanlæg!F1001","v":0},{"$f":"Produktionsanlæg!G1001","v":0},{"$f":"Produktionsanlæg!H1001","v":0},{"$f":"Produktionsanlæg!I1001","v":0},{"$f":"Produktionsanlæg!J1001","v":0},{"$f":"Produktionsanlæg!K1001","v":0},{"$f":"Produktionsanlæg!L1001","v":0},{"$f":"Produktionsanlæg!M1001","v":0},{"$f":"Produktionsanlæg!N1001","v":0},{"$f":"Produktionsanlæg!O1001","v":0},{"$f":"Produktionsanlæg!P1001","v":0},{"$f":"Produktionsanlæg!Q1001","v":0},{"$f":"Produktionsanlæg!R1001","v":0},{"$f":"Produktionsanlæg!S1001","v":0},{"$f":"Produktionsanlæg!T1001","v":0},{"$f":"Produktionsanlæg!U1001","v":0},{"$f":"Produktionsanlæg!V1001","v":0},{"$f":"Produktionsanlæg!W1001","v":0},{"$f":"Produktionsanlæg!X1001","v":0},{"$f":"Produktionsanlæg!Y1001","v":0},{"$f":"IF(COUNTIF(D1001:Y1001,\"<>0\")<=1,IF(SUM(D1001:Y1001)=0,0,(IF(SUM(D1001:Y1001)>0,IF(SUM(D1001:Y1001)<400,(1.2675*45967*SUM(D1001:Y1001)^(-0.4664)),(IF(SUM(D1001:Y1001)<2000,(39128*SUM(D1001:Y1001)^(-0.37661)),IF(SUM(D1001:Y1001)<5000,18893*SUM(D1001:Y1001)^(-0.28083),IF(SUM(D1001:Y1001)<100000,29680*SUM(D1001:Y1001)^(-0.24475),1773.1))))*100/115)*SUM(D1001:Y1001)*(IF(SUM(D976:Y976)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D1001:Y1001)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1001:AV1001)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1001","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1001","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1001","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1001","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1001","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1001","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1001","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1001","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1001","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1001","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1001","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1001","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1001","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1001","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1001","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1001","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1001","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1001","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1001","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1001","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1001","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1001","v":0},{"$f":"SUM(D1001:Y1001)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1002","v":0},{"$f":"Produktionsanlæg!E1002","v":0},{"$f":"Produktionsanlæg!F1002","v":0},{"$f":"Produktionsanlæg!G1002","v":0},{"$f":"Produktionsanlæg!H1002","v":0},{"$f":"Produktionsanlæg!I1002","v":0},{"$f":"Produktionsanlæg!J1002","v":0},{"$f":"Produktionsanlæg!K1002","v":0},{"$f":"Produktionsanlæg!L1002","v":0},{"$f":"Produktionsanlæg!M1002","v":0},{"$f":"Produktionsanlæg!N1002","v":0},{"$f":"Produktionsanlæg!O1002","v":0},{"$f":"Produktionsanlæg!P1002","v":0},{"$f":"Produktionsanlæg!Q1002","v":0},{"$f":"Produktionsanlæg!R1002","v":0},{"$f":"Produktionsanlæg!S1002","v":0},{"$f":"Produktionsanlæg!T1002","v":0},{"$f":"Produktionsanlæg!U1002","v":0},{"$f":"Produktionsanlæg!V1002","v":0},{"$f":"Produktionsanlæg!W1002","v":0},{"$f":"Produktionsanlæg!X1002","v":0},{"$f":"Produktionsanlæg!Y1002","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1002:Y1002,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D1003","v":0},{"$f":"Produktionsanlæg!E1003","v":0},{"$f":"Produktionsanlæg!F1003","v":0},{"$f":"Produktionsanlæg!G1003","v":0},{"$f":"Produktionsanlæg!H1003","v":0},{"$f":"Produktionsanlæg!I1003","v":0},{"$f":"Produktionsanlæg!J1003","v":0},{"$f":"Produktionsanlæg!K1003","v":0},{"$f":"Produktionsanlæg!L1003","v":0},{"$f":"Produktionsanlæg!M1003","v":0},{"$f":"Produktionsanlæg!N1003","v":0},{"$f":"Produktionsanlæg!O1003","v":0},{"$f":"Produktionsanlæg!P1003","v":0},{"$f":"Produktionsanlæg!Q1003","v":0},{"$f":"Produktionsanlæg!R1003","v":0},{"$f":"Produktionsanlæg!S1003","v":0},{"$f":"Produktionsanlæg!T1003","v":0},{"$f":"Produktionsanlæg!U1003","v":0},{"$f":"Produktionsanlæg!V1003","v":0},{"$f":"Produktionsanlæg!W1003","v":0},{"$f":"Produktionsanlæg!X1003","v":0},{"$f":"Produktionsanlæg!Y1003","v":0},{"$f":"IF(COUNTIF(D1003:Y1003,\"<>0\")<=1,IF(SUM(D1003:Y1003)=0,0,(IF(SUM(D1003:Y1003)>0,IF(SUM(D1003:Y1003)<400,(1.2675*45967*SUM(D1003:Y1003)^(-0.4664)),(IF(SUM(D1003:Y1003)<2000,(39128*SUM(D1003:Y1003)^(-0.37661)),IF(SUM(D1003:Y1003)<5000,18893*SUM(D1003:Y1003)^(-0.28083),IF(SUM(D1003:Y1003)<100000,29680*SUM(D1003:Y1003)^(-0.24475),1773.1))))*100/115)*SUM(D1003:Y1003)*(IF(SUM(D978:Y978)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D1003:Y1003)),$A$73)","v":0},{"$f":"D1003*$Z1003","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1003*$Z1003","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1003*$Z1003","v":0},0,{"$f":"+SUM(AA1003:AV1003)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1003","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1003","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1003","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1003","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1003","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1003","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1003","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1003","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1003","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1003","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1003","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1003","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1003","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1003","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1003","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1003","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1003","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1003","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1003","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1003","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1003","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1003","v":0},{"$f":"SUM(D1003:Y1003)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D1004","v":0},{"$f":"Produktionsanlæg!E1004","v":0},{"$f":"Produktionsanlæg!F1004","v":0},{"$f":"Produktionsanlæg!G1004","v":0},{"$f":"Produktionsanlæg!H1004","v":0},{"$f":"Produktionsanlæg!I1004","v":0},{"$f":"Produktionsanlæg!J1004","v":0},{"$f":"Produktionsanlæg!K1004","v":0},{"$f":"Produktionsanlæg!L1004","v":0},{"$f":"Produktionsanlæg!M1004","v":0},{"$f":"Produktionsanlæg!N1004","v":0},{"$f":"Produktionsanlæg!O1004","v":0},{"$f":"Produktionsanlæg!P1004","v":0},{"$f":"Produktionsanlæg!Q1004","v":0},{"$f":"Produktionsanlæg!R1004","v":0},{"$f":"Produktionsanlæg!S1004","v":0},{"$f":"Produktionsanlæg!T1004","v":0},{"$f":"Produktionsanlæg!U1004","v":0},{"$f":"Produktionsanlæg!V1004","v":0},{"$f":"Produktionsanlæg!W1004","v":0},{"$f":"Produktionsanlæg!X1004","v":0},{"$f":"Produktionsanlæg!Y1004","v":0},{"$f":"IF(COUNTIF(D1004:Y1004,\"<>0\")<=1,IF(SUM(D1004:Y1004)=0,0,(IF(SUM(D1004:Y1004)>0,IF(SUM(D1004:Y1004)<400,(1.2675*45967*SUM(D1004:Y1004)^(-0.4664)),(IF(SUM(D1004:Y1004)<2000,(39128*SUM(D1004:Y1004)^(-0.37661)),IF(SUM(D1004:Y1004)<5000,18893*SUM(D1004:Y1004)^(-0.28083),IF(SUM(D1004:Y1004)<100000,29680*SUM(D1004:Y1004)^(-0.24475),1773.1))))*100/115)*SUM(D1004:Y1004)*(IF(SUM(D979:Y979)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D1004:Y1004)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1004:AV1004)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1004","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1004","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1004","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1004","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1004","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1004","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1004","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1004","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1004","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1004","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1004","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1004","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1004","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1004","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1004","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1004","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1004","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1004","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1004","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1004","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1004","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1004","v":0},{"$f":"SUM(D1004:Y1004)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D1005","v":0},{"$f":"Produktionsanlæg!E1005","v":0},{"$f":"Produktionsanlæg!F1005","v":0},{"$f":"Produktionsanlæg!G1005","v":0},{"$f":"Produktionsanlæg!H1005","v":0},{"$f":"Produktionsanlæg!I1005","v":0},{"$f":"Produktionsanlæg!J1005","v":0},{"$f":"Produktionsanlæg!K1005","v":0},{"$f":"Produktionsanlæg!L1005","v":0},{"$f":"Produktionsanlæg!M1005","v":0},{"$f":"Produktionsanlæg!N1005","v":0},{"$f":"Produktionsanlæg!O1005","v":0},{"$f":"Produktionsanlæg!P1005","v":0},{"$f":"Produktionsanlæg!Q1005","v":0},{"$f":"Produktionsanlæg!R1005","v":0},{"$f":"Produktionsanlæg!S1005","v":0},{"$f":"Produktionsanlæg!T1005","v":0},{"$f":"Produktionsanlæg!U1005","v":0},{"$f":"Produktionsanlæg!V1005","v":0},{"$f":"Produktionsanlæg!W1005","v":0},{"$f":"Produktionsanlæg!X1005","v":0},{"$f":"Produktionsanlæg!Y1005","v":0},{"$f":"IF(COUNTIF(D1005:Y1005,\"<>0\")<=1,IF(SUM(D1005:Y1005)=0,0,(IF(SUM(D1005:Y1005)>0,IF(SUM(D1005:Y1005)<400,(1.2675*45967*SUM(D1005:Y1005)^(-0.4664)),(IF(SUM(D1005:Y1005)<2000,(39128*SUM(D1005:Y1005)^(-0.37661)),IF(SUM(D1005:Y1005)<5000,18893*SUM(D1005:Y1005)^(-0.28083),IF(SUM(D1005:Y1005)<100000,29680*SUM(D1005:Y1005)^(-0.24475),1773.1))))*100/115)*SUM(D1005:Y1005)*(IF(SUM(D976:Y976)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D1005:Y1005)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1005:AV1005)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1005","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1005","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1005","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1005","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1005","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1005","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1005","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1005","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1005","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1005","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1005","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1005","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1005","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1005","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1005","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1005","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1005","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1005","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1005","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1005","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1005","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1005","v":0},{"$f":"SUM(D1005:Y1005)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1006","v":0},{"$f":"Produktionsanlæg!E1006","v":0},{"$f":"Produktionsanlæg!F1006","v":0},{"$f":"Produktionsanlæg!G1006","v":0},{"$f":"Produktionsanlæg!H1006","v":0},{"$f":"Produktionsanlæg!I1006","v":0},{"$f":"Produktionsanlæg!J1006","v":0},{"$f":"Produktionsanlæg!K1006","v":0},{"$f":"Produktionsanlæg!L1006","v":0},{"$f":"Produktionsanlæg!M1006","v":0},{"$f":"Produktionsanlæg!N1006","v":0},{"$f":"Produktionsanlæg!O1006","v":0},{"$f":"Produktionsanlæg!P1006","v":0},{"$f":"Produktionsanlæg!Q1006","v":0},{"$f":"Produktionsanlæg!R1006","v":0},{"$f":"Produktionsanlæg!S1006","v":0},{"$f":"Produktionsanlæg!T1006","v":0},{"$f":"Produktionsanlæg!U1006","v":0},{"$f":"Produktionsanlæg!V1006","v":0},{"$f":"Produktionsanlæg!W1006","v":0},{"$f":"Produktionsanlæg!X1006","v":0},{"$f":"Produktionsanlæg!Y1006","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1006:Y1006,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D1007","v":0},{"$f":"Produktionsanlæg!E1007","v":0},{"$f":"Produktionsanlæg!F1007","v":0},{"$f":"Produktionsanlæg!G1007","v":0},{"$f":"Produktionsanlæg!H1007","v":0},{"$f":"Produktionsanlæg!I1007","v":0},{"$f":"Produktionsanlæg!J1007","v":0},{"$f":"Produktionsanlæg!K1007","v":0},{"$f":"Produktionsanlæg!L1007","v":0},{"$f":"Produktionsanlæg!M1007","v":0},{"$f":"Produktionsanlæg!N1007","v":0},{"$f":"Produktionsanlæg!O1007","v":0},{"$f":"Produktionsanlæg!P1007","v":0},{"$f":"Produktionsanlæg!Q1007","v":0},{"$f":"Produktionsanlæg!R1007","v":0},{"$f":"Produktionsanlæg!S1007","v":0},{"$f":"Produktionsanlæg!T1007","v":0},{"$f":"Produktionsanlæg!U1007","v":0},{"$f":"Produktionsanlæg!V1007","v":0},{"$f":"Produktionsanlæg!W1007","v":0},{"$f":"Produktionsanlæg!X1007","v":0},{"$f":"Produktionsanlæg!Y1007","v":0},{"$f":"IF(COUNTIF(D1007:Y1007,\"<>0\")<=1,IF(SUM(D1007:Y1007)=0,0,(IF(SUM(D1007:Y1007)>0,IF(SUM(D1007:Y1007)<400,(1.2675*45967*SUM(D1007:Y1007)^(-0.4664)),(IF(SUM(D1007:Y1007)<2000,(39128*SUM(D1007:Y1007)^(-0.37661)),IF(SUM(D1007:Y1007)<5000,18893*SUM(D1007:Y1007)^(-0.28083),IF(SUM(D1007:Y1007)<100000,29680*SUM(D1007:Y1007)^(-0.24475),1773.1))))*100/115)*SUM(D1007:Y1007)*(IF(SUM(D978:Y978)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D1007:Y1007)),$A$73)","v":0},{"$f":"D1007*$Z1007","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1007*$Z1007","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1007*$Z1007","v":0},{"$f":"Y1007*$Z1007","v":0},{"$f":"+SUM(AA1007:AV1007)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1007","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1007","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1007","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1007","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1007","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1007","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1007","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1007","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1007","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1007","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1007","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1007","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1007","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1007","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1007","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1007","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1007","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1007","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1007","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1007","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1007","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1007","v":0},{"$f":"SUM(D1007:Y1007)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D1008","v":0},{"$f":"Produktionsanlæg!E1008","v":0},{"$f":"Produktionsanlæg!F1008","v":0},{"$f":"Produktionsanlæg!G1008","v":0},{"$f":"Produktionsanlæg!H1008","v":0},{"$f":"Produktionsanlæg!I1008","v":0},{"$f":"Produktionsanlæg!J1008","v":0},{"$f":"Produktionsanlæg!K1008","v":0},{"$f":"Produktionsanlæg!L1008","v":0},{"$f":"Produktionsanlæg!M1008","v":0},{"$f":"Produktionsanlæg!N1008","v":0},{"$f":"Produktionsanlæg!O1008","v":0},{"$f":"Produktionsanlæg!P1008","v":0},{"$f":"Produktionsanlæg!Q1008","v":0},{"$f":"Produktionsanlæg!R1008","v":0},{"$f":"Produktionsanlæg!S1008","v":0},{"$f":"Produktionsanlæg!T1008","v":0},{"$f":"Produktionsanlæg!U1008","v":0},{"$f":"Produktionsanlæg!V1008","v":0},{"$f":"Produktionsanlæg!W1008","v":0},{"$f":"Produktionsanlæg!X1008","v":0},{"$f":"Produktionsanlæg!Y1008","v":0},{"$f":"IF(COUNTIF(D1008:Y1008,\"<>0\")<=1,IF(SUM(D1008:Y1008)=0,0,(IF(SUM(D1008:Y1008)>0,IF(SUM(D1008:Y1008)<400,(1.2675*45967*SUM(D1008:Y1008)^(-0.4664)),(IF(SUM(D1008:Y1008)<2000,(39128*SUM(D1008:Y1008)^(-0.37661)),IF(SUM(D1008:Y1008)<5000,18893*SUM(D1008:Y1008)^(-0.28083),IF(SUM(D1008:Y1008)<100000,29680*SUM(D1008:Y1008)^(-0.24475),1773.1))))*100/115)*SUM(D1008:Y1008)*(IF(SUM(D979:Y979)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D1008:Y1008)),$A$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1008*$Z1008","v":0},{"$f":"Y1008*$Z1008","v":0},{"$f":"+SUM(AA1008:AV1008)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1008","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1008","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1008","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1008","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1008","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1008","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1008","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1008","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1008","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1008","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1008","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1008","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1008","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1008","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1008","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1008","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1008","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1008","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1008","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1008","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1008","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1008","v":0},{"$f":"SUM(D1008:Y1008)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW4+AW71+AW138+AW205+AW272+AW339+AW406+AW473+AW540+AW607+AW674+AW741+AW808+AW875+AW942)","v":4824035670.481143},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BU4:BU1009)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["FEJL"]

{"sheet":"Kontrol Dist.","index":14,"n_rows":409,"n_cols":73,"rows_kept":409,"cut":false,"hidden":true,"merged":[[0,72,1,72],[0,49,0,70],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,25,1,25],[0,26,0,47],[0,48,1,48]]}
["Distributionsanlæg","Enhed","Standard-levetid","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Beregnet\nenhedspris","Nedskrevet genanskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genanskaffelses værdi \ni alt","Nedskrevet anskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levetidsforslængelser"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},2002,2003,2004,2005,2006,2007,{"$f":"+W2+1","v":2008},{"$f":"+X2+1","v":2009},null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AM2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+BJ2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,"mængde"]
[null,null,null,1905,{"$f":"+D3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AA3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+AI3+10","v":1992},1997,{"$f":"+AM2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AX3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+BF3+10","v":1992},1997,{"$f":"+BJ2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Ledningsnet - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW5:AW17)","v":0}]
[{"$f":"+Genanskaffelsespriser!B58","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E58","v":75},{"$f":"Distributionsanlæg!D5","v":0},{"$f":"Distributionsanlæg!E5","v":0},{"$f":"Distributionsanlæg!F5","v":0},{"$f":"Distributionsanlæg!G5","v":0},{"$f":"Distributionsanlæg!H5","v":0},{"$f":"Distributionsanlæg!I5","v":0},{"$f":"Distributionsanlæg!J5","v":0},{"$f":"Distributionsanlæg!K5","v":0},{"$f":"Distributionsanlæg!L5","v":0},{"$f":"Distributionsanlæg!M5","v":0},{"$f":"Distributionsanlæg!N5","v":0},{"$f":"Distributionsanlæg!O5","v":0},{"$f":"Distributionsanlæg!P5","v":0},{"$f":"Distributionsanlæg!Q5","v":0},{"$f":"Distributionsanlæg!R5","v":0},{"$f":"Distributionsanlæg!S5","v":0},{"$f":"Distributionsanlæg!T5","v":0},{"$f":"Distributionsanlæg!U5","v":0},{"$f":"Distributionsanlæg!V5","v":0},{"$f":"Distributionsanlæg!W5","v":0},{"$f":"Distributionsanlæg!X5","v":0},{"$f":"Distributionsanlæg!Y5","v":0},null,{"$f":"D5*Genanskaffelsespriser!$D58","v":0},{"$f":"E5*Genanskaffelsespriser!$D58","v":0},{"$f":"F5*Genanskaffelsespriser!$D58","v":0},{"$f":"G5*Genanskaffelsespriser!$D58","v":0},{"$f":"H5*Genanskaffelsespriser!$D58","v":0},{"$f":"I5*Genanskaffelsespriser!$D58","v":0},{"$f":"J5*Genanskaffelsespriser!$D58","v":0},{"$f":"K5*Genanskaffelsespriser!$D58","v":0},{"$f":"L5*Genanskaffelsespriser!$D58","v":0},{"$f":"M5*Genanskaffelsespriser!$D58","v":0},{"$f":"N5*Genanskaffelsespriser!$D58","v":0},{"$f":"O5*Genanskaffelsespriser!$D58","v":0},{"$f":"P5*Genanskaffelsespriser!$D58","v":0},{"$f":"Q5*Genanskaffelsespriser!$D58","v":0},{"$f":"R5*Genanskaffelsespriser!$D58","v":0},{"$f":"S5*Genanskaffelsespriser!$D58","v":0},{"$f":"T5*Genanskaffelsespriser!$D58","v":0},{"$f":"U5*Genanskaffelsespriser!$D58","v":0},{"$f":"V5*Genanskaffelsespriser!$D58","v":0},{"$f":"W5*Genanskaffelsespriser!$D58","v":0},{"$f":"X5*Genanskaffelsespriser!$D58","v":0},{"$f":"Y5*Genanskaffelsespriser!$D58","v":0},{"$f":"+SUM(AA5:AV5)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA5","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB5","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC5","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD5","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE5","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF5","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG5","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH5","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI5","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ5","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK5","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL5","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM5","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN5","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO5","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP5","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ5","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR5","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS5","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT5","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU5","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV5","v":0},{"$f":"SUM(D5:Y5)","v":0}]
[{"$f":"+Genanskaffelsespriser!B59","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E59","v":75},{"$f":"Distributionsanlæg!D6","v":0},{"$f":"Distributionsanlæg!E6","v":0},{"$f":"Distributionsanlæg!F6","v":0},{"$f":"Distributionsanlæg!G6","v":0},{"$f":"Distributionsanlæg!H6","v":0},{"$f":"Distributionsanlæg!I6","v":0},{"$f":"Distributionsanlæg!J6","v":0},{"$f":"Distributionsanlæg!K6","v":0},{"$f":"Distributionsanlæg!L6","v":0},{"$f":"Distributionsanlæg!M6","v":0},{"$f":"Distributionsanlæg!N6","v":0},{"$f":"Distributionsanlæg!O6","v":0},{"$f":"Distributionsanlæg!P6","v":0},{"$f":"Distributionsanlæg!Q6","v":0},{"$f":"Distributionsanlæg!R6","v":0},{"$f":"Distributionsanlæg!S6","v":0},{"$f":"Distributionsanlæg!T6","v":0},{"$f":"Distributionsanlæg!U6","v":0},{"$f":"Distributionsanlæg!V6","v":0},{"$f":"Distributionsanlæg!W6","v":0},{"$f":"Distributionsanlæg!X6","v":0},{"$f":"Distributionsanlæg!Y6","v":0},null,{"$f":"D6*Genanskaffelsespriser!$D59","v":0},{"$f":"E6*Genanskaffelsespriser!$D59","v":0},{"$f":"F6*Genanskaffelsespriser!$D59","v":0},{"$f":"G6*Genanskaffelsespriser!$D59","v":0},{"$f":"H6*Genanskaffelsespriser!$D59","v":0},{"$f":"I6*Genanskaffelsespriser!$D59","v":0},{"$f":"J6*Genanskaffelsespriser!$D59","v":0},{"$f":"K6*Genanskaffelsespriser!$D59","v":0},{"$f":"L6*Genanskaffelsespriser!$D59","v":0},{"$f":"M6*Genanskaffelsespriser!$D59","v":0},{"$f":"N6*Genanskaffelsespriser!$D59","v":0},{"$f":"O6*Genanskaffelsespriser!$D59","v":0},{"$f":"P6*Genanskaffelsespriser!$D59","v":0},{"$f":"Q6*Genanskaffelsespriser!$D59","v":0},{"$f":"R6*Genanskaffelsespriser!$D59","v":0},{"$f":"S6*Genanskaffelsespriser!$D59","v":0},{"$f":"T6*Genanskaffelsespriser!$D59","v":0},{"$f":"U6*Genanskaffelsespriser!$D59","v":0},{"$f":"V6*Genanskaffelsespriser!$D59","v":0},{"$f":"W6*Genanskaffelsespriser!$D59","v":0},{"$f":"X6*Genanskaffelsespriser!$D59","v":0},{"$f":"Y6*Genanskaffelsespriser!$D59","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA6","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB6","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC6","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD6","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE6","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF6","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG6","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH6","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI6","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ6","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK6","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL6","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM6","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN6","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO6","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP6","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ6","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR6","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS6","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT6","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU6","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV6","v":0},{"$f":"SUM(D6:Y6)","v":0}]
[{"$f":"+Genanskaffelsespriser!B60","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E60","v":75},{"$f":"Distributionsanlæg!D7","v":0},{"$f":"Distributionsanlæg!E7","v":0},{"$f":"Distributionsanlæg!F7","v":0},{"$f":"Distributionsanlæg!G7","v":0},{"$f":"Distributionsanlæg!H7","v":0},{"$f":"Distributionsanlæg!I7","v":0},{"$f":"Distributionsanlæg!J7","v":0},{"$f":"Distributionsanlæg!K7","v":0},{"$f":"Distributionsanlæg!L7","v":0},{"$f":"Distributionsanlæg!M7","v":0},{"$f":"Distributionsanlæg!N7","v":0},{"$f":"Distributionsanlæg!O7","v":0},{"$f":"Distributionsanlæg!P7","v":0},{"$f":"Distributionsanlæg!Q7","v":0},{"$f":"Distributionsanlæg!R7","v":0},{"$f":"Distributionsanlæg!S7","v":0},{"$f":"Distributionsanlæg!T7","v":0},{"$f":"Distributionsanlæg!U7","v":0},{"$f":"Distributionsanlæg!V7","v":0},{"$f":"Distributionsanlæg!W7","v":0},{"$f":"Distributionsanlæg!X7","v":0},{"$f":"Distributionsanlæg!Y7","v":0},null,{"$f":"D7*Genanskaffelsespriser!$D60","v":0},{"$f":"E7*Genanskaffelsespriser!$D60","v":0},{"$f":"F7*Genanskaffelsespriser!$D60","v":0},{"$f":"G7*Genanskaffelsespriser!$D60","v":0},{"$f":"H7*Genanskaffelsespriser!$D60","v":0},{"$f":"I7*Genanskaffelsespriser!$D60","v":0},{"$f":"J7*Genanskaffelsespriser!$D60","v":0},{"$f":"K7*Genanskaffelsespriser!$D60","v":0},{"$f":"L7*Genanskaffelsespriser!$D60","v":0},{"$f":"M7*Genanskaffelsespriser!$D60","v":0},{"$f":"N7*Genanskaffelsespriser!$D60","v":0},{"$f":"O7*Genanskaffelsespriser!$D60","v":0},{"$f":"P7*Genanskaffelsespriser!$D60","v":0},{"$f":"Q7*Genanskaffelsespriser!$D60","v":0},{"$f":"R7*Genanskaffelsespriser!$D60","v":0},{"$f":"S7*Genanskaffelsespriser!$D60","v":0},{"$f":"T7*Genanskaffelsespriser!$D60","v":0},{"$f":"U7*Genanskaffelsespriser!$D60","v":0},{"$f":"V7*Genanskaffelsespriser!$D60","v":0},{"$f":"W7*Genanskaffelsespriser!$D60","v":0},{"$f":"X7*Genanskaffelsespriser!$D60","v":0},{"$f":"Y7*Genanskaffelsespriser!$D60","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA7","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB7","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC7","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD7","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE7","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF7","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG7","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH7","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI7","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ7","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK7","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL7","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM7","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN7","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO7","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP7","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ7","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR7","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS7","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT7","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU7","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV7","v":0},0]
[{"$f":"+Genanskaffelsespriser!B61","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E61","v":75},{"$f":"Distributionsanlæg!D8","v":0},{"$f":"Distributionsanlæg!E8","v":0},{"$f":"Distributionsanlæg!F8","v":0},{"$f":"Distributionsanlæg!G8","v":0},{"$f":"Distributionsanlæg!H8","v":0},{"$f":"Distributionsanlæg!I8","v":0},{"$f":"Distributionsanlæg!J8","v":0},{"$f":"Distributionsanlæg!K8","v":0},{"$f":"Distributionsanlæg!L8","v":0},{"$f":"Distributionsanlæg!M8","v":0},{"$f":"Distributionsanlæg!N8","v":0},{"$f":"Distributionsanlæg!O8","v":0},{"$f":"Distributionsanlæg!P8","v":0},{"$f":"Distributionsanlæg!Q8","v":0},{"$f":"Distributionsanlæg!R8","v":0},{"$f":"Distributionsanlæg!S8","v":0},{"$f":"Distributionsanlæg!T8","v":0},{"$f":"Distributionsanlæg!U8","v":0},{"$f":"Distributionsanlæg!V8","v":0},{"$f":"Distributionsanlæg!W8","v":0},{"$f":"Distributionsanlæg!X8","v":0},{"$f":"Distributionsanlæg!Y8","v":0},null,{"$f":"D8*Genanskaffelsespriser!$D61","v":0},{"$f":"E8*Genanskaffelsespriser!$D61","v":0},{"$f":"F8*Genanskaffelsespriser!$D61","v":0},{"$f":"G8*Genanskaffelsespriser!$D61","v":0},{"$f":"H8*Genanskaffelsespriser!$D61","v":0},{"$f":"I8*Genanskaffelsespriser!$D61","v":0},{"$f":"J8*Genanskaffelsespriser!$D61","v":0},{"$f":"K8*Genanskaffelsespriser!$D61","v":0},{"$f":"L8*Genanskaffelsespriser!$D61","v":0},{"$f":"M8*Genanskaffelsespriser!$D61","v":0},{"$f":"N8*Genanskaffelsespriser!$D61","v":0},{"$f":"O8*Genanskaffelsespriser!$D61","v":0},{"$f":"P8*Genanskaffelsespriser!$D61","v":0},{"$f":"Q8*Genanskaffelsespriser!$D61","v":0},{"$f":"R8*Genanskaffelsespriser!$D61","v":0},{"$f":"S8*Genanskaffelsespriser!$D61","v":0},{"$f":"T8*Genanskaffelsespriser!$D61","v":0},{"$f":"U8*Genanskaffelsespriser!$D61","v":0},{"$f":"V8*Genanskaffelsespriser!$D61","v":0},{"$f":"W8*Genanskaffelsespriser!$D61","v":0},{"$f":"X8*Genanskaffelsespriser!$D61","v":0},{"$f":"Y8*Genanskaffelsespriser!$D61","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA8","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB8","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC8","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD8","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE8","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF8","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG8","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH8","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI8","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ8","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK8","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL8","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM8","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN8","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO8","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP8","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ8","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR8","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS8","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT8","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU8","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV8","v":0},0]
[{"$f":"+Genanskaffelsespriser!B62","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E62","v":75},{"$f":"Distributionsanlæg!D9","v":0},{"$f":"Distributionsanlæg!E9","v":0},{"$f":"Distributionsanlæg!F9","v":0},{"$f":"Distributionsanlæg!G9","v":0},{"$f":"Distributionsanlæg!H9","v":0},{"$f":"Distributionsanlæg!I9","v":0},{"$f":"Distributionsanlæg!J9","v":0},{"$f":"Distributionsanlæg!K9","v":0},{"$f":"Distributionsanlæg!L9","v":0},{"$f":"Distributionsanlæg!M9","v":0},{"$f":"Distributionsanlæg!N9","v":0},{"$f":"Distributionsanlæg!O9","v":0},{"$f":"Distributionsanlæg!P9","v":0},{"$f":"Distributionsanlæg!Q9","v":0},{"$f":"Distributionsanlæg!R9","v":0},{"$f":"Distributionsanlæg!S9","v":0},{"$f":"Distributionsanlæg!T9","v":0},{"$f":"Distributionsanlæg!U9","v":0},{"$f":"Distributionsanlæg!V9","v":0},{"$f":"Distributionsanlæg!W9","v":0},{"$f":"Distributionsanlæg!X9","v":0},{"$f":"Distributionsanlæg!Y9","v":0},null,{"$f":"D9*Genanskaffelsespriser!$D62","v":0},{"$f":"E9*Genanskaffelsespriser!$D62","v":0},{"$f":"F9*Genanskaffelsespriser!$D62","v":0},{"$f":"G9*Genanskaffelsespriser!$D62","v":0},{"$f":"H9*Genanskaffelsespriser!$D62","v":0},{"$f":"I9*Genanskaffelsespriser!$D62","v":0},{"$f":"J9*Genanskaffelsespriser!$D62","v":0},{"$f":"K9*Genanskaffelsespriser!$D62","v":0},{"$f":"L9*Genanskaffelsespriser!$D62","v":0},{"$f":"M9*Genanskaffelsespriser!$D62","v":0},{"$f":"N9*Genanskaffelsespriser!$D62","v":0},{"$f":"O9*Genanskaffelsespriser!$D62","v":0},{"$f":"P9*Genanskaffelsespriser!$D62","v":0},{"$f":"Q9*Genanskaffelsespriser!$D62","v":0},{"$f":"R9*Genanskaffelsespriser!$D62","v":0},{"$f":"S9*Genanskaffelsespriser!$D62","v":0},{"$f":"T9*Genanskaffelsespriser!$D62","v":0},{"$f":"U9*Genanskaffelsespriser!$D62","v":0},{"$f":"V9*Genanskaffelsespriser!$D62","v":0},{"$f":"W9*Genanskaffelsespriser!$D62","v":0},{"$f":"X9*Genanskaffelsespriser!$D62","v":0},{"$f":"Y9*Genanskaffelsespriser!$D62","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA9","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB9","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC9","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD9","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE9","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF9","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG9","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH9","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI9","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ9","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK9","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL9","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM9","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN9","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO9","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP9","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ9","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR9","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS9","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT9","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU9","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV9","v":0},0]
[{"$f":"+Genanskaffelsespriser!B63","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E63","v":75},{"$f":"Distributionsanlæg!D10","v":0},{"$f":"Distributionsanlæg!E10","v":0},{"$f":"Distributionsanlæg!F10","v":0},{"$f":"Distributionsanlæg!G10","v":0},{"$f":"Distributionsanlæg!H10","v":0},{"$f":"Distributionsanlæg!I10","v":0},{"$f":"Distributionsanlæg!J10","v":0},{"$f":"Distributionsanlæg!K10","v":0},{"$f":"Distributionsanlæg!L10","v":0},{"$f":"Distributionsanlæg!M10","v":0},{"$f":"Distributionsanlæg!N10","v":0},{"$f":"Distributionsanlæg!O10","v":0},{"$f":"Distributionsanlæg!P10","v":0},{"$f":"Distributionsanlæg!Q10","v":0},{"$f":"Distributionsanlæg!R10","v":0},{"$f":"Distributionsanlæg!S10","v":0},{"$f":"Distributionsanlæg!T10","v":0},{"$f":"Distributionsanlæg!U10","v":0},{"$f":"Distributionsanlæg!V10","v":0},{"$f":"Distributionsanlæg!W10","v":0},{"$f":"Distributionsanlæg!X10","v":0},{"$f":"Distributionsanlæg!Y10","v":0},null,{"$f":"D10*Genanskaffelsespriser!$D63","v":0},{"$f":"E10*Genanskaffelsespriser!$D63","v":0},{"$f":"F10*Genanskaffelsespriser!$D63","v":0},{"$f":"G10*Genanskaffelsespriser!$D63","v":0},{"$f":"H10*Genanskaffelsespriser!$D63","v":0},{"$f":"I10*Genanskaffelsespriser!$D63","v":0},{"$f":"J10*Genanskaffelsespriser!$D63","v":0},{"$f":"K10*Genanskaffelsespriser!$D63","v":0},{"$f":"L10*Genanskaffelsespriser!$D63","v":0},{"$f":"M10*Genanskaffelsespriser!$D63","v":0},{"$f":"N10*Genanskaffelsespriser!$D63","v":0},{"$f":"O10*Genanskaffelsespriser!$D63","v":0},{"$f":"P10*Genanskaffelsespriser!$D63","v":0},{"$f":"Q10*Genanskaffelsespriser!$D63","v":0},{"$f":"R10*Genanskaffelsespriser!$D63","v":0},{"$f":"S10*Genanskaffelsespriser!$D63","v":0},{"$f":"T10*Genanskaffelsespriser!$D63","v":0},{"$f":"U10*Genanskaffelsespriser!$D63","v":0},{"$f":"V10*Genanskaffelsespriser!$D63","v":0},{"$f":"W10*Genanskaffelsespriser!$D63","v":0},{"$f":"X10*Genanskaffelsespriser!$D63","v":0},{"$f":"Y10*Genanskaffelsespriser!$D63","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA10","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB10","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC10","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD10","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE10","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF10","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG10","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH10","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI10","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ10","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK10","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL10","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM10","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN10","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO10","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP10","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ10","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR10","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS10","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT10","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU10","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV10","v":0},0]
[{"$f":"+Genanskaffelsespriser!B64","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E64","v":75},{"$f":"Distributionsanlæg!D11","v":0},{"$f":"Distributionsanlæg!E11","v":0},{"$f":"Distributionsanlæg!F11","v":0},{"$f":"Distributionsanlæg!G11","v":0},{"$f":"Distributionsanlæg!H11","v":0},{"$f":"Distributionsanlæg!I11","v":0},{"$f":"Distributionsanlæg!J11","v":0},{"$f":"Distributionsanlæg!K11","v":0},{"$f":"Distributionsanlæg!L11","v":0},{"$f":"Distributionsanlæg!M11","v":0},{"$f":"Distributionsanlæg!N11","v":0},{"$f":"Distributionsanlæg!O11","v":0},{"$f":"Distributionsanlæg!P11","v":0},{"$f":"Distributionsanlæg!Q11","v":0},{"$f":"Distributionsanlæg!R11","v":0},{"$f":"Distributionsanlæg!S11","v":0},{"$f":"Distributionsanlæg!T11","v":0},{"$f":"Distributionsanlæg!U11","v":0},{"$f":"Distributionsanlæg!V11","v":0},{"$f":"Distributionsanlæg!W11","v":0},{"$f":"Distributionsanlæg!X11","v":0},{"$f":"Distributionsanlæg!Y11","v":0},null,{"$f":"D11*Genanskaffelsespriser!$D64","v":0},{"$f":"E11*Genanskaffelsespriser!$D64","v":0},{"$f":"F11*Genanskaffelsespriser!$D64","v":0},{"$f":"G11*Genanskaffelsespriser!$D64","v":0},{"$f":"H11*Genanskaffelsespriser!$D64","v":0},{"$f":"I11*Genanskaffelsespriser!$D64","v":0},{"$f":"J11*Genanskaffelsespriser!$D64","v":0},{"$f":"K11*Genanskaffelsespriser!$D64","v":0},{"$f":"L11*Genanskaffelsespriser!$D64","v":0},{"$f":"M11*Genanskaffelsespriser!$D64","v":0},{"$f":"N11*Genanskaffelsespriser!$D64","v":0},{"$f":"O11*Genanskaffelsespriser!$D64","v":0},{"$f":"P11*Genanskaffelsespriser!$D64","v":0},{"$f":"Q11*Genanskaffelsespriser!$D64","v":0},{"$f":"R11*Genanskaffelsespriser!$D64","v":0},{"$f":"S11*Genanskaffelsespriser!$D64","v":0},{"$f":"T11*Genanskaffelsespriser!$D64","v":0},{"$f":"U11*Genanskaffelsespriser!$D64","v":0},{"$f":"V11*Genanskaffelsespriser!$D64","v":0},{"$f":"W11*Genanskaffelsespriser!$D64","v":0},{"$f":"X11*Genanskaffelsespriser!$D64","v":0},{"$f":"Y11*Genanskaffelsespriser!$D64","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA11","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB11","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC11","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD11","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE11","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF11","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG11","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH11","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI11","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ11","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK11","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL11","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM11","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN11","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO11","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP11","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ11","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR11","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS11","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT11","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU11","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV11","v":0},0]
[{"$f":"+Genanskaffelsespriser!B65","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E65","v":50},{"$f":"Distributionsanlæg!D12","v":0},{"$f":"Distributionsanlæg!E12","v":0},{"$f":"Distributionsanlæg!F12","v":0},{"$f":"Distributionsanlæg!G12","v":0},{"$f":"Distributionsanlæg!H12","v":0},{"$f":"Distributionsanlæg!I12","v":0},{"$f":"Distributionsanlæg!J12","v":0},{"$f":"Distributionsanlæg!K12","v":0},{"$f":"Distributionsanlæg!L12","v":0},{"$f":"Distributionsanlæg!M12","v":0},{"$f":"Distributionsanlæg!N12","v":0},{"$f":"Distributionsanlæg!O12","v":0},{"$f":"Distributionsanlæg!P12","v":0},{"$f":"Distributionsanlæg!Q12","v":0},{"$f":"Distributionsanlæg!R12","v":0},{"$f":"Distributionsanlæg!S12","v":0},{"$f":"Distributionsanlæg!T12","v":0},{"$f":"Distributionsanlæg!U12","v":0},{"$f":"Distributionsanlæg!V12","v":0},{"$f":"Distributionsanlæg!W12","v":0},{"$f":"Distributionsanlæg!X12","v":0},{"$f":"Distributionsanlæg!Y12","v":0},null,{"$f":"D12*Genanskaffelsespriser!$D65","v":0},{"$f":"E12*Genanskaffelsespriser!$D65","v":0},{"$f":"F12*Genanskaffelsespriser!$D65","v":0},{"$f":"G12*Genanskaffelsespriser!$D65","v":0},{"$f":"H12*Genanskaffelsespriser!$D65","v":0},{"$f":"I12*Genanskaffelsespriser!$D65","v":0},{"$f":"J12*Genanskaffelsespriser!$D65","v":0},{"$f":"K12*Genanskaffelsespriser!$D65","v":0},{"$f":"L12*Genanskaffelsespriser!$D65","v":0},{"$f":"M12*Genanskaffelsespriser!$D65","v":0},{"$f":"N12*Genanskaffelsespriser!$D65","v":0},{"$f":"O12*Genanskaffelsespriser!$D65","v":0},{"$f":"P12*Genanskaffelsespriser!$D65","v":0},{"$f":"Q12*Genanskaffelsespriser!$D65","v":0},{"$f":"R12*Genanskaffelsespriser!$D65","v":0},{"$f":"S12*Genanskaffelsespriser!$D65","v":0},{"$f":"T12*Genanskaffelsespriser!$D65","v":0},{"$f":"U12*Genanskaffelsespriser!$D65","v":0},{"$f":"V12*Genanskaffelsespriser!$D65","v":0},{"$f":"W12*Genanskaffelsespriser!$D65","v":0},{"$f":"X12*Genanskaffelsespriser!$D65","v":0},{"$f":"Y12*Genanskaffelsespriser!$D65","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA12","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB12","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC12","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD12","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE12","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF12","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG12","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH12","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI12","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ12","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK12","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL12","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM12","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN12","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO12","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP12","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ12","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR12","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS12","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT12","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU12","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV12","v":0},0]
[{"$f":"+Genanskaffelsespriser!B66","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E66","v":50},{"$f":"Distributionsanlæg!D13","v":0},{"$f":"Distributionsanlæg!E13","v":0},{"$f":"Distributionsanlæg!F13","v":0},{"$f":"Distributionsanlæg!G13","v":0},{"$f":"Distributionsanlæg!H13","v":0},{"$f":"Distributionsanlæg!I13","v":0},{"$f":"Distributionsanlæg!J13","v":0},{"$f":"Distributionsanlæg!K13","v":0},{"$f":"Distributionsanlæg!L13","v":0},{"$f":"Distributionsanlæg!M13","v":0},{"$f":"Distributionsanlæg!N13","v":0},{"$f":"Distributionsanlæg!O13","v":0},{"$f":"Distributionsanlæg!P13","v":0},{"$f":"Distributionsanlæg!Q13","v":0},{"$f":"Distributionsanlæg!R13","v":0},{"$f":"Distributionsanlæg!S13","v":0},{"$f":"Distributionsanlæg!T13","v":0},{"$f":"Distributionsanlæg!U13","v":0},{"$f":"Distributionsanlæg!V13","v":0},{"$f":"Distributionsanlæg!W13","v":0},{"$f":"Distributionsanlæg!X13","v":0},{"$f":"Distributionsanlæg!Y13","v":0},null,{"$f":"D13*Genanskaffelsespriser!$D66","v":0},{"$f":"E13*Genanskaffelsespriser!$D66","v":0},{"$f":"F13*Genanskaffelsespriser!$D66","v":0},{"$f":"G13*Genanskaffelsespriser!$D66","v":0},{"$f":"H13*Genanskaffelsespriser!$D66","v":0},{"$f":"I13*Genanskaffelsespriser!$D66","v":0},{"$f":"J13*Genanskaffelsespriser!$D66","v":0},{"$f":"K13*Genanskaffelsespriser!$D66","v":0},{"$f":"L13*Genanskaffelsespriser!$D66","v":0},{"$f":"M13*Genanskaffelsespriser!$D66","v":0},{"$f":"N13*Genanskaffelsespriser!$D66","v":0},{"$f":"O13*Genanskaffelsespriser!$D66","v":0},{"$f":"P13*Genanskaffelsespriser!$D66","v":0},{"$f":"Q13*Genanskaffelsespriser!$D66","v":0},{"$f":"R13*Genanskaffelsespriser!$D66","v":0},{"$f":"S13*Genanskaffelsespriser!$D66","v":0},{"$f":"T13*Genanskaffelsespriser!$D66","v":0},{"$f":"U13*Genanskaffelsespriser!$D66","v":0},{"$f":"V13*Genanskaffelsespriser!$D66","v":0},{"$f":"W13*Genanskaffelsespriser!$D66","v":0},{"$f":"X13*Genanskaffelsespriser!$D66","v":0},{"$f":"Y13*Genanskaffelsespriser!$D66","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA13","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB13","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC13","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD13","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE13","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF13","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG13","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH13","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI13","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ13","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK13","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL13","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM13","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN13","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO13","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP13","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ13","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR13","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS13","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT13","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU13","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV13","v":0},0]
[{"$f":"+Genanskaffelsespriser!B67","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E67","v":50},{"$f":"Distributionsanlæg!D14","v":0},{"$f":"Distributionsanlæg!E14","v":0},{"$f":"Distributionsanlæg!F14","v":0},{"$f":"Distributionsanlæg!G14","v":0},{"$f":"Distributionsanlæg!H14","v":0},{"$f":"Distributionsanlæg!I14","v":0},{"$f":"Distributionsanlæg!J14","v":0},{"$f":"Distributionsanlæg!K14","v":0},{"$f":"Distributionsanlæg!L14","v":0},{"$f":"Distributionsanlæg!M14","v":0},{"$f":"Distributionsanlæg!N14","v":0},{"$f":"Distributionsanlæg!O14","v":0},{"$f":"Distributionsanlæg!P14","v":0},{"$f":"Distributionsanlæg!Q14","v":0},{"$f":"Distributionsanlæg!R14","v":0},{"$f":"Distributionsanlæg!S14","v":0},{"$f":"Distributionsanlæg!T14","v":0},{"$f":"Distributionsanlæg!U14","v":0},{"$f":"Distributionsanlæg!V14","v":0},{"$f":"Distributionsanlæg!W14","v":0},{"$f":"Distributionsanlæg!X14","v":0},{"$f":"Distributionsanlæg!Y14","v":0},null,{"$f":"D14*Genanskaffelsespriser!$D67","v":0},{"$f":"E14*Genanskaffelsespriser!$D67","v":0},{"$f":"F14*Genanskaffelsespriser!$D67","v":0},{"$f":"G14*Genanskaffelsespriser!$D67","v":0},{"$f":"H14*Genanskaffelsespriser!$D67","v":0},{"$f":"I14*Genanskaffelsespriser!$D67","v":0},{"$f":"J14*Genanskaffelsespriser!$D67","v":0},{"$f":"K14*Genanskaffelsespriser!$D67","v":0},{"$f":"L14*Genanskaffelsespriser!$D67","v":0},{"$f":"M14*Genanskaffelsespriser!$D67","v":0},{"$f":"N14*Genanskaffelsespriser!$D67","v":0},{"$f":"O14*Genanskaffelsespriser!$D67","v":0},{"$f":"P14*Genanskaffelsespriser!$D67","v":0},{"$f":"Q14*Genanskaffelsespriser!$D67","v":0},{"$f":"R14*Genanskaffelsespriser!$D67","v":0},{"$f":"S14*Genanskaffelsespriser!$D67","v":0},{"$f":"T14*Genanskaffelsespriser!$D67","v":0},{"$f":"U14*Genanskaffelsespriser!$D67","v":0},{"$f":"V14*Genanskaffelsespriser!$D67","v":0},{"$f":"W14*Genanskaffelsespriser!$D67","v":0},{"$f":"X14*Genanskaffelsespriser!$D67","v":0},{"$f":"Y14*Genanskaffelsespriser!$D67","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA14","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB14","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC14","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD14","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE14","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF14","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG14","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH14","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI14","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ14","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK14","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL14","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM14","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN14","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO14","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP14","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ14","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR14","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS14","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT14","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU14","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV14","v":0},0]
[{"$f":"+Genanskaffelsespriser!B68","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E68","v":50},{"$f":"Distributionsanlæg!D15","v":0},{"$f":"Distributionsanlæg!E15","v":0},{"$f":"Distributionsanlæg!F15","v":0},{"$f":"Distributionsanlæg!G15","v":0},{"$f":"Distributionsanlæg!H15","v":0},{"$f":"Distributionsanlæg!I15","v":0},{"$f":"Distributionsanlæg!J15","v":0},{"$f":"Distributionsanlæg!K15","v":0},{"$f":"Distributionsanlæg!L15","v":0},{"$f":"Distributionsanlæg!M15","v":0},{"$f":"Distributionsanlæg!N15","v":0},{"$f":"Distributionsanlæg!O15","v":0},{"$f":"Distributionsanlæg!P15","v":0},{"$f":"Distributionsanlæg!Q15","v":0},{"$f":"Distributionsanlæg!R15","v":0},{"$f":"Distributionsanlæg!S15","v":0},{"$f":"Distributionsanlæg!T15","v":0},{"$f":"Distributionsanlæg!U15","v":0},{"$f":"Distributionsanlæg!V15","v":0},{"$f":"Distributionsanlæg!W15","v":0},{"$f":"Distributionsanlæg!X15","v":0},{"$f":"Distributionsanlæg!Y15","v":0},null,{"$f":"D15*Genanskaffelsespriser!$D68","v":0},{"$f":"E15*Genanskaffelsespriser!$D68","v":0},{"$f":"F15*Genanskaffelsespriser!$D68","v":0},{"$f":"G15*Genanskaffelsespriser!$D68","v":0},{"$f":"H15*Genanskaffelsespriser!$D68","v":0},{"$f":"I15*Genanskaffelsespriser!$D68","v":0},{"$f":"J15*Genanskaffelsespriser!$D68","v":0},{"$f":"K15*Genanskaffelsespriser!$D68","v":0},{"$f":"L15*Genanskaffelsespriser!$D68","v":0},{"$f":"M15*Genanskaffelsespriser!$D68","v":0},{"$f":"N15*Genanskaffelsespriser!$D68","v":0},{"$f":"O15*Genanskaffelsespriser!$D68","v":0},{"$f":"P15*Genanskaffelsespriser!$D68","v":0},{"$f":"Q15*Genanskaffelsespriser!$D68","v":0},{"$f":"R15*Genanskaffelsespriser!$D68","v":0},{"$f":"S15*Genanskaffelsespriser!$D68","v":0},{"$f":"T15*Genanskaffelsespriser!$D68","v":0},{"$f":"U15*Genanskaffelsespriser!$D68","v":0},{"$f":"V15*Genanskaffelsespriser!$D68","v":0},{"$f":"W15*Genanskaffelsespriser!$D68","v":0},{"$f":"X15*Genanskaffelsespriser!$D68","v":0},{"$f":"Y15*Genanskaffelsespriser!$D68","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA15","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB15","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC15","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD15","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE15","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF15","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG15","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH15","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI15","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ15","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK15","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL15","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM15","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN15","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO15","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP15","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ15","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR15","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS15","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT15","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU15","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV15","v":0},0]
[{"$f":"+Genanskaffelsespriser!B69","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E69","v":50},{"$f":"Distributionsanlæg!D16","v":0},{"$f":"Distributionsanlæg!E16","v":0},{"$f":"Distributionsanlæg!F16","v":0},{"$f":"Distributionsanlæg!G16","v":0},{"$f":"Distributionsanlæg!H16","v":0},{"$f":"Distributionsanlæg!I16","v":0},{"$f":"Distributionsanlæg!J16","v":0},{"$f":"Distributionsanlæg!K16","v":0},{"$f":"Distributionsanlæg!L16","v":0},{"$f":"Distributionsanlæg!M16","v":0},{"$f":"Distributionsanlæg!N16","v":0},{"$f":"Distributionsanlæg!O16","v":0},{"$f":"Distributionsanlæg!P16","v":0},{"$f":"Distributionsanlæg!Q16","v":0},{"$f":"Distributionsanlæg!R16","v":0},{"$f":"Distributionsanlæg!S16","v":0},{"$f":"Distributionsanlæg!T16","v":0},{"$f":"Distributionsanlæg!U16","v":0},{"$f":"Distributionsanlæg!V16","v":0},{"$f":"Distributionsanlæg!W16","v":0},{"$f":"Distributionsanlæg!X16","v":0},{"$f":"Distributionsanlæg!Y16","v":0},null,{"$f":"D16*Genanskaffelsespriser!$D69","v":0},{"$f":"E16*Genanskaffelsespriser!$D69","v":0},{"$f":"F16*Genanskaffelsespriser!$D69","v":0},{"$f":"G16*Genanskaffelsespriser!$D69","v":0},{"$f":"H16*Genanskaffelsespriser!$D69","v":0},{"$f":"I16*Genanskaffelsespriser!$D69","v":0},{"$f":"J16*Genanskaffelsespriser!$D69","v":0},{"$f":"K16*Genanskaffelsespriser!$D69","v":0},{"$f":"L16*Genanskaffelsespriser!$D69","v":0},{"$f":"M16*Genanskaffelsespriser!$D69","v":0},{"$f":"N16*Genanskaffelsespriser!$D69","v":0},{"$f":"O16*Genanskaffelsespriser!$D69","v":0},{"$f":"P16*Genanskaffelsespriser!$D69","v":0},{"$f":"Q16*Genanskaffelsespriser!$D69","v":0},{"$f":"R16*Genanskaffelsespriser!$D69","v":0},{"$f":"S16*Genanskaffelsespriser!$D69","v":0},{"$f":"T16*Genanskaffelsespriser!$D69","v":0},{"$f":"U16*Genanskaffelsespriser!$D69","v":0},{"$f":"V16*Genanskaffelsespriser!$D69","v":0},{"$f":"W16*Genanskaffelsespriser!$D69","v":0},{"$f":"X16*Genanskaffelsespriser!$D69","v":0},{"$f":"Y16*Genanskaffelsespriser!$D69","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA16","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB16","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC16","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD16","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE16","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF16","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG16","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH16","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI16","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ16","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK16","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL16","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM16","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN16","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO16","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP16","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ16","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR16","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS16","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT16","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU16","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV16","v":0},0]
[{"$f":"+Genanskaffelsespriser!B70","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E70","v":50},{"$f":"Distributionsanlæg!D17","v":0},{"$f":"Distributionsanlæg!E17","v":0},{"$f":"Distributionsanlæg!F17","v":0},{"$f":"Distributionsanlæg!G17","v":0},{"$f":"Distributionsanlæg!H17","v":0},{"$f":"Distributionsanlæg!I17","v":0},{"$f":"Distributionsanlæg!J17","v":0},{"$f":"Distributionsanlæg!K17","v":0},{"$f":"Distributionsanlæg!L17","v":0},{"$f":"Distributionsanlæg!M17","v":0},{"$f":"Distributionsanlæg!N17","v":0},{"$f":"Distributionsanlæg!O17","v":0},{"$f":"Distributionsanlæg!P17","v":0},{"$f":"Distributionsanlæg!Q17","v":0},{"$f":"Distributionsanlæg!R17","v":0},{"$f":"Distributionsanlæg!S17","v":0},{"$f":"Distributionsanlæg!T17","v":0},{"$f":"Distributionsanlæg!U17","v":0},{"$f":"Distributionsanlæg!V17","v":0},{"$f":"Distributionsanlæg!W17","v":0},{"$f":"Distributionsanlæg!X17","v":0},{"$f":"Distributionsanlæg!Y17","v":0},null,{"$f":"D17*Genanskaffelsespriser!$D70","v":0},{"$f":"E17*Genanskaffelsespriser!$D70","v":0},{"$f":"F17*Genanskaffelsespriser!$D70","v":0},{"$f":"G17*Genanskaffelsespriser!$D70","v":0},{"$f":"H17*Genanskaffelsespriser!$D70","v":0},{"$f":"I17*Genanskaffelsespriser!$D70","v":0},{"$f":"J17*Genanskaffelsespriser!$D70","v":0},{"$f":"K17*Genanskaffelsespriser!$D70","v":0},{"$f":"L17*Genanskaffelsespriser!$D70","v":0},{"$f":"M17*Genanskaffelsespriser!$D70","v":0},{"$f":"N17*Genanskaffelsespriser!$D70","v":0},{"$f":"O17*Genanskaffelsespriser!$D70","v":0},{"$f":"P17*Genanskaffelsespriser!$D70","v":0},{"$f":"Q17*Genanskaffelsespriser!$D70","v":0},{"$f":"R17*Genanskaffelsespriser!$D70","v":0},{"$f":"S17*Genanskaffelsespriser!$D70","v":0},{"$f":"T17*Genanskaffelsespriser!$D70","v":0},{"$f":"U17*Genanskaffelsespriser!$D70","v":0},{"$f":"V17*Genanskaffelsespriser!$D70","v":0},{"$f":"W17*Genanskaffelsespriser!$D70","v":0},{"$f":"X17*Genanskaffelsespriser!$D70","v":0},{"$f":"Y17*Genanskaffelsespriser!$D70","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA17","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB17","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC17","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD17","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE17","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF17","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG17","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH17","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI17","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ17","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK17","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL17","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM17","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN17","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO17","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP17","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ17","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR17","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS17","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT17","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU17","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV17","v":0},0]
["Ledningsnet - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW19:AW31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B72","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E72","v":75},{"$f":"Distributionsanlæg!D19","v":0},{"$f":"Distributionsanlæg!E19","v":0},{"$f":"Distributionsanlæg!F19","v":0},{"$f":"Distributionsanlæg!G19","v":0},{"$f":"Distributionsanlæg!H19","v":0},{"$f":"Distributionsanlæg!I19","v":0},{"$f":"Distributionsanlæg!J19","v":0},{"$f":"Distributionsanlæg!K19","v":0},{"$f":"Distributionsanlæg!L19","v":0},{"$f":"Distributionsanlæg!M19","v":0},{"$f":"Distributionsanlæg!N19","v":0},{"$f":"Distributionsanlæg!O19","v":0},{"$f":"Distributionsanlæg!P19","v":0},{"$f":"Distributionsanlæg!Q19","v":0},{"$f":"Distributionsanlæg!R19","v":0},{"$f":"Distributionsanlæg!S19","v":0},{"$f":"Distributionsanlæg!T19","v":0},{"$f":"Distributionsanlæg!U19","v":0},{"$f":"Distributionsanlæg!V19","v":0},{"$f":"Distributionsanlæg!W19","v":0},{"$f":"Distributionsanlæg!X19","v":0},{"$f":"Distributionsanlæg!Y19","v":0},null,{"$f":"D19*Genanskaffelsespriser!$D72","v":0},{"$f":"E19*Genanskaffelsespriser!$D72","v":0},{"$f":"F19*Genanskaffelsespriser!$D72","v":0},{"$f":"G19*Genanskaffelsespriser!$D72","v":0},{"$f":"H19*Genanskaffelsespriser!$D72","v":0},{"$f":"I19*Genanskaffelsespriser!$D72","v":0},{"$f":"J19*Genanskaffelsespriser!$D72","v":0},{"$f":"K19*Genanskaffelsespriser!$D72","v":0},{"$f":"L19*Genanskaffelsespriser!$D72","v":0},{"$f":"M19*Genanskaffelsespriser!$D72","v":0},{"$f":"N19*Genanskaffelsespriser!$D72","v":0},{"$f":"O19*Genanskaffelsespriser!$D72","v":0},{"$f":"P19*Genanskaffelsespriser!$D72","v":0},{"$f":"Q19*Genanskaffelsespriser!$D72","v":0},{"$f":"R19*Genanskaffelsespriser!$D72","v":0},{"$f":"S19*Genanskaffelsespriser!$D72","v":0},{"$f":"T19*Genanskaffelsespriser!$D72","v":0},{"$f":"U19*Genanskaffelsespriser!$D72","v":0},{"$f":"V19*Genanskaffelsespriser!$D72","v":0},{"$f":"W19*Genanskaffelsespriser!$D72","v":0},{"$f":"X19*Genanskaffelsespriser!$D72","v":0},{"$f":"Y19*Genanskaffelsespriser!$D72","v":0},{"$f":"+SUM(AA19:AV19)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA19","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB19","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC19","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD19","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE19","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF19","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG19","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH19","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI19","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ19","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK19","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL19","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM19","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN19","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO19","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP19","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ19","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR19","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS19","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT19","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU19","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV19","v":0},0]
[{"$f":"+Genanskaffelsespriser!B73","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E73","v":75},{"$f":"Distributionsanlæg!D20","v":0},{"$f":"Distributionsanlæg!E20","v":0},{"$f":"Distributionsanlæg!F20","v":0},{"$f":"Distributionsanlæg!G20","v":0},{"$f":"Distributionsanlæg!H20","v":0},{"$f":"Distributionsanlæg!I20","v":0},{"$f":"Distributionsanlæg!J20","v":0},{"$f":"Distributionsanlæg!K20","v":0},{"$f":"Distributionsanlæg!L20","v":0},{"$f":"Distributionsanlæg!M20","v":0},{"$f":"Distributionsanlæg!N20","v":0},{"$f":"Distributionsanlæg!O20","v":0},{"$f":"Distributionsanlæg!P20","v":0},{"$f":"Distributionsanlæg!Q20","v":0},{"$f":"Distributionsanlæg!R20","v":0},{"$f":"Distributionsanlæg!S20","v":0},{"$f":"Distributionsanlæg!T20","v":0},{"$f":"Distributionsanlæg!U20","v":0},{"$f":"Distributionsanlæg!V20","v":0},{"$f":"Distributionsanlæg!W20","v":0},{"$f":"Distributionsanlæg!X20","v":0},{"$f":"Distributionsanlæg!Y20","v":0},null,{"$f":"D20*Genanskaffelsespriser!$D73","v":0},{"$f":"E20*Genanskaffelsespriser!$D73","v":0},{"$f":"F20*Genanskaffelsespriser!$D73","v":0},{"$f":"G20*Genanskaffelsespriser!$D73","v":0},{"$f":"H20*Genanskaffelsespriser!$D73","v":0},{"$f":"I20*Genanskaffelsespriser!$D73","v":0},{"$f":"J20*Genanskaffelsespriser!$D73","v":0},{"$f":"K20*Genanskaffelsespriser!$D73","v":0},{"$f":"L20*Genanskaffelsespriser!$D73","v":0},{"$f":"M20*Genanskaffelsespriser!$D73","v":0},{"$f":"N20*Genanskaffelsespriser!$D73","v":0},{"$f":"O20*Genanskaffelsespriser!$D73","v":0},{"$f":"P20*Genanskaffelsespriser!$D73","v":0},{"$f":"Q20*Genanskaffelsespriser!$D73","v":0},{"$f":"R20*Genanskaffelsespriser!$D73","v":0},{"$f":"S20*Genanskaffelsespriser!$D73","v":0},{"$f":"T20*Genanskaffelsespriser!$D73","v":0},{"$f":"U20*Genanskaffelsespriser!$D73","v":0},{"$f":"V20*Genanskaffelsespriser!$D73","v":0},{"$f":"W20*Genanskaffelsespriser!$D73","v":0},{"$f":"X20*Genanskaffelsespriser!$D73","v":0},{"$f":"Y20*Genanskaffelsespriser!$D73","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA20","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB20","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC20","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD20","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE20","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF20","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG20","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH20","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI20","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ20","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK20","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL20","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM20","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN20","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO20","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP20","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ20","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR20","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS20","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT20","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU20","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV20","v":0},0]
[{"$f":"+Genanskaffelsespriser!B74","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E74","v":75},{"$f":"Distributionsanlæg!D21","v":0},{"$f":"Distributionsanlæg!E21","v":0},{"$f":"Distributionsanlæg!F21","v":0},{"$f":"Distributionsanlæg!G21","v":0},{"$f":"Distributionsanlæg!H21","v":0},{"$f":"Distributionsanlæg!I21","v":0},{"$f":"Distributionsanlæg!J21","v":0},{"$f":"Distributionsanlæg!K21","v":0},{"$f":"Distributionsanlæg!L21","v":0},{"$f":"Distributionsanlæg!M21","v":0},{"$f":"Distributionsanlæg!N21","v":0},{"$f":"Distributionsanlæg!O21","v":0},{"$f":"Distributionsanlæg!P21","v":0},{"$f":"Distributionsanlæg!Q21","v":0},{"$f":"Distributionsanlæg!R21","v":0},{"$f":"Distributionsanlæg!S21","v":0},{"$f":"Distributionsanlæg!T21","v":0},{"$f":"Distributionsanlæg!U21","v":0},{"$f":"Distributionsanlæg!V21","v":0},{"$f":"Distributionsanlæg!W21","v":0},{"$f":"Distributionsanlæg!X21","v":0},{"$f":"Distributionsanlæg!Y21","v":0},null,{"$f":"D21*Genanskaffelsespriser!$D74","v":0},{"$f":"E21*Genanskaffelsespriser!$D74","v":0},{"$f":"F21*Genanskaffelsespriser!$D74","v":0},{"$f":"G21*Genanskaffelsespriser!$D74","v":0},{"$f":"H21*Genanskaffelsespriser!$D74","v":0},{"$f":"I21*Genanskaffelsespriser!$D74","v":0},{"$f":"J21*Genanskaffelsespriser!$D74","v":0},{"$f":"K21*Genanskaffelsespriser!$D74","v":0},{"$f":"L21*Genanskaffelsespriser!$D74","v":0},{"$f":"M21*Genanskaffelsespriser!$D74","v":0},{"$f":"N21*Genanskaffelsespriser!$D74","v":0},{"$f":"O21*Genanskaffelsespriser!$D74","v":0},{"$f":"P21*Genanskaffelsespriser!$D74","v":0},{"$f":"Q21*Genanskaffelsespriser!$D74","v":0},{"$f":"R21*Genanskaffelsespriser!$D74","v":0},{"$f":"S21*Genanskaffelsespriser!$D74","v":0},{"$f":"T21*Genanskaffelsespriser!$D74","v":0},{"$f":"U21*Genanskaffelsespriser!$D74","v":0},{"$f":"V21*Genanskaffelsespriser!$D74","v":0},{"$f":"W21*Genanskaffelsespriser!$D74","v":0},{"$f":"X21*Genanskaffelsespriser!$D74","v":0},{"$f":"Y21*Genanskaffelsespriser!$D74","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA21","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB21","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC21","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD21","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE21","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF21","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG21","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH21","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI21","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ21","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK21","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL21","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM21","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN21","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO21","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP21","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ21","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR21","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS21","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT21","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU21","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV21","v":0},0]
[{"$f":"+Genanskaffelsespriser!B75","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E75","v":75},{"$f":"Distributionsanlæg!D22","v":0},{"$f":"Distributionsanlæg!E22","v":0},{"$f":"Distributionsanlæg!F22","v":0},{"$f":"Distributionsanlæg!G22","v":0},{"$f":"Distributionsanlæg!H22","v":0},{"$f":"Distributionsanlæg!I22","v":0},{"$f":"Distributionsanlæg!J22","v":0},{"$f":"Distributionsanlæg!K22","v":0},{"$f":"Distributionsanlæg!L22","v":0},{"$f":"Distributionsanlæg!M22","v":0},{"$f":"Distributionsanlæg!N22","v":0},{"$f":"Distributionsanlæg!O22","v":0},{"$f":"Distributionsanlæg!P22","v":0},{"$f":"Distributionsanlæg!Q22","v":0},{"$f":"Distributionsanlæg!R22","v":0},{"$f":"Distributionsanlæg!S22","v":0},{"$f":"Distributionsanlæg!T22","v":0},{"$f":"Distributionsanlæg!U22","v":0},{"$f":"Distributionsanlæg!V22","v":0},{"$f":"Distributionsanlæg!W22","v":0},{"$f":"Distributionsanlæg!X22","v":0},{"$f":"Distributionsanlæg!Y22","v":0},null,{"$f":"D22*Genanskaffelsespriser!$D75","v":0},{"$f":"E22*Genanskaffelsespriser!$D75","v":0},{"$f":"F22*Genanskaffelsespriser!$D75","v":0},{"$f":"G22*Genanskaffelsespriser!$D75","v":0},{"$f":"H22*Genanskaffelsespriser!$D75","v":0},{"$f":"I22*Genanskaffelsespriser!$D75","v":0},{"$f":"J22*Genanskaffelsespriser!$D75","v":0},{"$f":"K22*Genanskaffelsespriser!$D75","v":0},{"$f":"L22*Genanskaffelsespriser!$D75","v":0},{"$f":"M22*Genanskaffelsespriser!$D75","v":0},{"$f":"N22*Genanskaffelsespriser!$D75","v":0},{"$f":"O22*Genanskaffelsespriser!$D75","v":0},{"$f":"P22*Genanskaffelsespriser!$D75","v":0},{"$f":"Q22*Genanskaffelsespriser!$D75","v":0},{"$f":"R22*Genanskaffelsespriser!$D75","v":0},{"$f":"S22*Genanskaffelsespriser!$D75","v":0},{"$f":"T22*Genanskaffelsespriser!$D75","v":0},{"$f":"U22*Genanskaffelsespriser!$D75","v":0},{"$f":"V22*Genanskaffelsespriser!$D75","v":0},{"$f":"W22*Genanskaffelsespriser!$D75","v":0},{"$f":"X22*Genanskaffelsespriser!$D75","v":0},{"$f":"Y22*Genanskaffelsespriser!$D75","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA22","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB22","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC22","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD22","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE22","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF22","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG22","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH22","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI22","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ22","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK22","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL22","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM22","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN22","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO22","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP22","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ22","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR22","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS22","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT22","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU22","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV22","v":0},0]
[{"$f":"+Genanskaffelsespriser!B76","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E76","v":75},{"$f":"Distributionsanlæg!D23","v":0},{"$f":"Distributionsanlæg!E23","v":0},{"$f":"Distributionsanlæg!F23","v":0},{"$f":"Distributionsanlæg!G23","v":0},{"$f":"Distributionsanlæg!H23","v":0},{"$f":"Distributionsanlæg!I23","v":0},{"$f":"Distributionsanlæg!J23","v":0},{"$f":"Distributionsanlæg!K23","v":0},{"$f":"Distributionsanlæg!L23","v":0},{"$f":"Distributionsanlæg!M23","v":0},{"$f":"Distributionsanlæg!N23","v":0},{"$f":"Distributionsanlæg!O23","v":0},{"$f":"Distributionsanlæg!P23","v":0},{"$f":"Distributionsanlæg!Q23","v":0},{"$f":"Distributionsanlæg!R23","v":0},{"$f":"Distributionsanlæg!S23","v":0},{"$f":"Distributionsanlæg!T23","v":0},{"$f":"Distributionsanlæg!U23","v":0},{"$f":"Distributionsanlæg!V23","v":0},{"$f":"Distributionsanlæg!W23","v":0},{"$f":"Distributionsanlæg!X23","v":0},{"$f":"Distributionsanlæg!Y23","v":0},null,{"$f":"D23*Genanskaffelsespriser!$D76","v":0},{"$f":"E23*Genanskaffelsespriser!$D76","v":0},{"$f":"F23*Genanskaffelsespriser!$D76","v":0},{"$f":"G23*Genanskaffelsespriser!$D76","v":0},{"$f":"H23*Genanskaffelsespriser!$D76","v":0},{"$f":"I23*Genanskaffelsespriser!$D76","v":0},{"$f":"J23*Genanskaffelsespriser!$D76","v":0},{"$f":"K23*Genanskaffelsespriser!$D76","v":0},{"$f":"L23*Genanskaffelsespriser!$D76","v":0},{"$f":"M23*Genanskaffelsespriser!$D76","v":0},{"$f":"N23*Genanskaffelsespriser!$D76","v":0},{"$f":"O23*Genanskaffelsespriser!$D76","v":0},{"$f":"P23*Genanskaffelsespriser!$D76","v":0},{"$f":"Q23*Genanskaffelsespriser!$D76","v":0},{"$f":"R23*Genanskaffelsespriser!$D76","v":0},{"$f":"S23*Genanskaffelsespriser!$D76","v":0},{"$f":"T23*Genanskaffelsespriser!$D76","v":0},{"$f":"U23*Genanskaffelsespriser!$D76","v":0},{"$f":"V23*Genanskaffelsespriser!$D76","v":0},{"$f":"W23*Genanskaffelsespriser!$D76","v":0},{"$f":"X23*Genanskaffelsespriser!$D76","v":0},{"$f":"Y23*Genanskaffelsespriser!$D76","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA23","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB23","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC23","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD23","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE23","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF23","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG23","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH23","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI23","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ23","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK23","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL23","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM23","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN23","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO23","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP23","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ23","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR23","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS23","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT23","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU23","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV23","v":0},0]
[{"$f":"+Genanskaffelsespriser!B77","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E77","v":75},{"$f":"Distributionsanlæg!D24","v":0},{"$f":"Distributionsanlæg!E24","v":0},{"$f":"Distributionsanlæg!F24","v":0},{"$f":"Distributionsanlæg!G24","v":0},{"$f":"Distributionsanlæg!H24","v":0},{"$f":"Distributionsanlæg!I24","v":0},{"$f":"Distributionsanlæg!J24","v":0},{"$f":"Distributionsanlæg!K24","v":0},{"$f":"Distributionsanlæg!L24","v":0},{"$f":"Distributionsanlæg!M24","v":0},{"$f":"Distributionsanlæg!N24","v":0},{"$f":"Distributionsanlæg!O24","v":0},{"$f":"Distributionsanlæg!P24","v":0},{"$f":"Distributionsanlæg!Q24","v":0},{"$f":"Distributionsanlæg!R24","v":0},{"$f":"Distributionsanlæg!S24","v":0},{"$f":"Distributionsanlæg!T24","v":0},{"$f":"Distributionsanlæg!U24","v":0},{"$f":"Distributionsanlæg!V24","v":0},{"$f":"Distributionsanlæg!W24","v":0},{"$f":"Distributionsanlæg!X24","v":0},{"$f":"Distributionsanlæg!Y24","v":0},null,{"$f":"D24*Genanskaffelsespriser!$D77","v":0},{"$f":"E24*Genanskaffelsespriser!$D77","v":0},{"$f":"F24*Genanskaffelsespriser!$D77","v":0},{"$f":"G24*Genanskaffelsespriser!$D77","v":0},{"$f":"H24*Genanskaffelsespriser!$D77","v":0},{"$f":"I24*Genanskaffelsespriser!$D77","v":0},{"$f":"J24*Genanskaffelsespriser!$D77","v":0},{"$f":"K24*Genanskaffelsespriser!$D77","v":0},{"$f":"L24*Genanskaffelsespriser!$D77","v":0},{"$f":"M24*Genanskaffelsespriser!$D77","v":0},{"$f":"N24*Genanskaffelsespriser!$D77","v":0},{"$f":"O24*Genanskaffelsespriser!$D77","v":0},{"$f":"P24*Genanskaffelsespriser!$D77","v":0},{"$f":"Q24*Genanskaffelsespriser!$D77","v":0},{"$f":"R24*Genanskaffelsespriser!$D77","v":0},{"$f":"S24*Genanskaffelsespriser!$D77","v":0},{"$f":"T24*Genanskaffelsespriser!$D77","v":0},{"$f":"U24*Genanskaffelsespriser!$D77","v":0},{"$f":"V24*Genanskaffelsespriser!$D77","v":0},{"$f":"W24*Genanskaffelsespriser!$D77","v":0},{"$f":"X24*Genanskaffelsespriser!$D77","v":0},{"$f":"Y24*Genanskaffelsespriser!$D77","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA24","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB24","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC24","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD24","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE24","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF24","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG24","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH24","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI24","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ24","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK24","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL24","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM24","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN24","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO24","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP24","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ24","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR24","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS24","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT24","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU24","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV24","v":0},0]
[{"$f":"+Genanskaffelsespriser!B78","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E78","v":75},{"$f":"Distributionsanlæg!D25","v":0},{"$f":"Distributionsanlæg!E25","v":0},{"$f":"Distributionsanlæg!F25","v":0},{"$f":"Distributionsanlæg!G25","v":0},{"$f":"Distributionsanlæg!H25","v":0},{"$f":"Distributionsanlæg!I25","v":0},{"$f":"Distributionsanlæg!J25","v":0},{"$f":"Distributionsanlæg!K25","v":0},{"$f":"Distributionsanlæg!L25","v":0},{"$f":"Distributionsanlæg!M25","v":0},{"$f":"Distributionsanlæg!N25","v":0},{"$f":"Distributionsanlæg!O25","v":0},{"$f":"Distributionsanlæg!P25","v":0},{"$f":"Distributionsanlæg!Q25","v":0},{"$f":"Distributionsanlæg!R25","v":0},{"$f":"Distributionsanlæg!S25","v":0},{"$f":"Distributionsanlæg!T25","v":0},{"$f":"Distributionsanlæg!U25","v":0},{"$f":"Distributionsanlæg!V25","v":0},{"$f":"Distributionsanlæg!W25","v":0},{"$f":"Distributionsanlæg!X25","v":0},{"$f":"Distributionsanlæg!Y25","v":0},null,{"$f":"D25*Genanskaffelsespriser!$D78","v":0},{"$f":"E25*Genanskaffelsespriser!$D78","v":0},{"$f":"F25*Genanskaffelsespriser!$D78","v":0},{"$f":"G25*Genanskaffelsespriser!$D78","v":0},{"$f":"H25*Genanskaffelsespriser!$D78","v":0},{"$f":"I25*Genanskaffelsespriser!$D78","v":0},{"$f":"J25*Genanskaffelsespriser!$D78","v":0},{"$f":"K25*Genanskaffelsespriser!$D78","v":0},{"$f":"L25*Genanskaffelsespriser!$D78","v":0},{"$f":"M25*Genanskaffelsespriser!$D78","v":0},{"$f":"N25*Genanskaffelsespriser!$D78","v":0},{"$f":"O25*Genanskaffelsespriser!$D78","v":0},{"$f":"P25*Genanskaffelsespriser!$D78","v":0},{"$f":"Q25*Genanskaffelsespriser!$D78","v":0},{"$f":"R25*Genanskaffelsespriser!$D78","v":0},{"$f":"S25*Genanskaffelsespriser!$D78","v":0},{"$f":"T25*Genanskaffelsespriser!$D78","v":0},{"$f":"U25*Genanskaffelsespriser!$D78","v":0},{"$f":"V25*Genanskaffelsespriser!$D78","v":0},{"$f":"W25*Genanskaffelsespriser!$D78","v":0},{"$f":"X25*Genanskaffelsespriser!$D78","v":0},{"$f":"Y25*Genanskaffelsespriser!$D78","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA25","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB25","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC25","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD25","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE25","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF25","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG25","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH25","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI25","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ25","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK25","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL25","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM25","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN25","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO25","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP25","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ25","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR25","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS25","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT25","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU25","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV25","v":0},0]
[{"$f":"+Genanskaffelsespriser!B79","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E79","v":50},{"$f":"Distributionsanlæg!D26","v":0},{"$f":"Distributionsanlæg!E26","v":0},{"$f":"Distributionsanlæg!F26","v":0},{"$f":"Distributionsanlæg!G26","v":0},{"$f":"Distributionsanlæg!H26","v":0},{"$f":"Distributionsanlæg!I26","v":0},{"$f":"Distributionsanlæg!J26","v":0},{"$f":"Distributionsanlæg!K26","v":0},{"$f":"Distributionsanlæg!L26","v":0},{"$f":"Distributionsanlæg!M26","v":0},{"$f":"Distributionsanlæg!N26","v":0},{"$f":"Distributionsanlæg!O26","v":0},{"$f":"Distributionsanlæg!P26","v":0},{"$f":"Distributionsanlæg!Q26","v":0},{"$f":"Distributionsanlæg!R26","v":0},{"$f":"Distributionsanlæg!S26","v":0},{"$f":"Distributionsanlæg!T26","v":0},{"$f":"Distributionsanlæg!U26","v":0},{"$f":"Distributionsanlæg!V26","v":0},{"$f":"Distributionsanlæg!W26","v":0},{"$f":"Distributionsanlæg!X26","v":0},{"$f":"Distributionsanlæg!Y26","v":0},null,{"$f":"D26*Genanskaffelsespriser!$D79","v":0},{"$f":"E26*Genanskaffelsespriser!$D79","v":0},{"$f":"F26*Genanskaffelsespriser!$D79","v":0},{"$f":"G26*Genanskaffelsespriser!$D79","v":0},{"$f":"H26*Genanskaffelsespriser!$D79","v":0},{"$f":"I26*Genanskaffelsespriser!$D79","v":0},{"$f":"J26*Genanskaffelsespriser!$D79","v":0},{"$f":"K26*Genanskaffelsespriser!$D79","v":0},{"$f":"L26*Genanskaffelsespriser!$D79","v":0},{"$f":"M26*Genanskaffelsespriser!$D79","v":0},{"$f":"N26*Genanskaffelsespriser!$D79","v":0},{"$f":"O26*Genanskaffelsespriser!$D79","v":0},{"$f":"P26*Genanskaffelsespriser!$D79","v":0},{"$f":"Q26*Genanskaffelsespriser!$D79","v":0},{"$f":"R26*Genanskaffelsespriser!$D79","v":0},{"$f":"S26*Genanskaffelsespriser!$D79","v":0},{"$f":"T26*Genanskaffelsespriser!$D79","v":0},{"$f":"U26*Genanskaffelsespriser!$D79","v":0},{"$f":"V26*Genanskaffelsespriser!$D79","v":0},{"$f":"W26*Genanskaffelsespriser!$D79","v":0},{"$f":"X26*Genanskaffelsespriser!$D79","v":0},{"$f":"Y26*Genanskaffelsespriser!$D79","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA26","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB26","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC26","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD26","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE26","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF26","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG26","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH26","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI26","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ26","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK26","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL26","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM26","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN26","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO26","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP26","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ26","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR26","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS26","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT26","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU26","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV26","v":0},0]
[{"$f":"+Genanskaffelsespriser!B80","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E80","v":50},{"$f":"Distributionsanlæg!D27","v":0},{"$f":"Distributionsanlæg!E27","v":0},{"$f":"Distributionsanlæg!F27","v":0},{"$f":"Distributionsanlæg!G27","v":0},{"$f":"Distributionsanlæg!H27","v":0},{"$f":"Distributionsanlæg!I27","v":0},{"$f":"Distributionsanlæg!J27","v":0},{"$f":"Distributionsanlæg!K27","v":0},{"$f":"Distributionsanlæg!L27","v":0},{"$f":"Distributionsanlæg!M27","v":0},{"$f":"Distributionsanlæg!N27","v":0},{"$f":"Distributionsanlæg!O27","v":0},{"$f":"Distributionsanlæg!P27","v":0},{"$f":"Distributionsanlæg!Q27","v":0},{"$f":"Distributionsanlæg!R27","v":0},{"$f":"Distributionsanlæg!S27","v":0},{"$f":"Distributionsanlæg!T27","v":0},{"$f":"Distributionsanlæg!U27","v":0},{"$f":"Distributionsanlæg!V27","v":0},{"$f":"Distributionsanlæg!W27","v":0},{"$f":"Distributionsanlæg!X27","v":0},{"$f":"Distributionsanlæg!Y27","v":0},null,{"$f":"D27*Genanskaffelsespriser!$D80","v":0},{"$f":"E27*Genanskaffelsespriser!$D80","v":0},{"$f":"F27*Genanskaffelsespriser!$D80","v":0},{"$f":"G27*Genanskaffelsespriser!$D80","v":0},{"$f":"H27*Genanskaffelsespriser!$D80","v":0},{"$f":"I27*Genanskaffelsespriser!$D80","v":0},{"$f":"J27*Genanskaffelsespriser!$D80","v":0},{"$f":"K27*Genanskaffelsespriser!$D80","v":0},{"$f":"L27*Genanskaffelsespriser!$D80","v":0},{"$f":"M27*Genanskaffelsespriser!$D80","v":0},{"$f":"N27*Genanskaffelsespriser!$D80","v":0},{"$f":"O27*Genanskaffelsespriser!$D80","v":0},{"$f":"P27*Genanskaffelsespriser!$D80","v":0},{"$f":"Q27*Genanskaffelsespriser!$D80","v":0},{"$f":"R27*Genanskaffelsespriser!$D80","v":0},{"$f":"S27*Genanskaffelsespriser!$D80","v":0},{"$f":"T27*Genanskaffelsespriser!$D80","v":0},{"$f":"U27*Genanskaffelsespriser!$D80","v":0},{"$f":"V27*Genanskaffelsespriser!$D80","v":0},{"$f":"W27*Genanskaffelsespriser!$D80","v":0},{"$f":"X27*Genanskaffelsespriser!$D80","v":0},{"$f":"Y27*Genanskaffelsespriser!$D80","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA27","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB27","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC27","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD27","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE27","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF27","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG27","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH27","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI27","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ27","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK27","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL27","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM27","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN27","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO27","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP27","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ27","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR27","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS27","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT27","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU27","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV27","v":0},0]
[{"$f":"+Genanskaffelsespriser!B81","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E81","v":50},{"$f":"Distributionsanlæg!D28","v":0},{"$f":"Distributionsanlæg!E28","v":0},{"$f":"Distributionsanlæg!F28","v":0},{"$f":"Distributionsanlæg!G28","v":0},{"$f":"Distributionsanlæg!H28","v":0},{"$f":"Distributionsanlæg!I28","v":0},{"$f":"Distributionsanlæg!J28","v":0},{"$f":"Distributionsanlæg!K28","v":0},{"$f":"Distributionsanlæg!L28","v":0},{"$f":"Distributionsanlæg!M28","v":0},{"$f":"Distributionsanlæg!N28","v":0},{"$f":"Distributionsanlæg!O28","v":0},{"$f":"Distributionsanlæg!P28","v":0},{"$f":"Distributionsanlæg!Q28","v":0},{"$f":"Distributionsanlæg!R28","v":0},{"$f":"Distributionsanlæg!S28","v":0},{"$f":"Distributionsanlæg!T28","v":0},{"$f":"Distributionsanlæg!U28","v":0},{"$f":"Distributionsanlæg!V28","v":0},{"$f":"Distributionsanlæg!W28","v":0},{"$f":"Distributionsanlæg!X28","v":0},{"$f":"Distributionsanlæg!Y28","v":0},null,{"$f":"D28*Genanskaffelsespriser!$D81","v":0},{"$f":"E28*Genanskaffelsespriser!$D81","v":0},{"$f":"F28*Genanskaffelsespriser!$D81","v":0},{"$f":"G28*Genanskaffelsespriser!$D81","v":0},{"$f":"H28*Genanskaffelsespriser!$D81","v":0},{"$f":"I28*Genanskaffelsespriser!$D81","v":0},{"$f":"J28*Genanskaffelsespriser!$D81","v":0},{"$f":"K28*Genanskaffelsespriser!$D81","v":0},{"$f":"L28*Genanskaffelsespriser!$D81","v":0},{"$f":"M28*Genanskaffelsespriser!$D81","v":0},{"$f":"N28*Genanskaffelsespriser!$D81","v":0},{"$f":"O28*Genanskaffelsespriser!$D81","v":0},{"$f":"P28*Genanskaffelsespriser!$D81","v":0},{"$f":"Q28*Genanskaffelsespriser!$D81","v":0},{"$f":"R28*Genanskaffelsespriser!$D81","v":0},{"$f":"S28*Genanskaffelsespriser!$D81","v":0},{"$f":"T28*Genanskaffelsespriser!$D81","v":0},{"$f":"U28*Genanskaffelsespriser!$D81","v":0},{"$f":"V28*Genanskaffelsespriser!$D81","v":0},{"$f":"W28*Genanskaffelsespriser!$D81","v":0},{"$f":"X28*Genanskaffelsespriser!$D81","v":0},{"$f":"Y28*Genanskaffelsespriser!$D81","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA28","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB28","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC28","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD28","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE28","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF28","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG28","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH28","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI28","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ28","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK28","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL28","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM28","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN28","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO28","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP28","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ28","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR28","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS28","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT28","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU28","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV28","v":0},0]
[{"$f":"+Genanskaffelsespriser!B82","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E82","v":50},{"$f":"Distributionsanlæg!D29","v":0},{"$f":"Distributionsanlæg!E29","v":0},{"$f":"Distributionsanlæg!F29","v":0},{"$f":"Distributionsanlæg!G29","v":0},{"$f":"Distributionsanlæg!H29","v":0},{"$f":"Distributionsanlæg!I29","v":0},{"$f":"Distributionsanlæg!J29","v":0},{"$f":"Distributionsanlæg!K29","v":0},{"$f":"Distributionsanlæg!L29","v":0},{"$f":"Distributionsanlæg!M29","v":0},{"$f":"Distributionsanlæg!N29","v":0},{"$f":"Distributionsanlæg!O29","v":0},{"$f":"Distributionsanlæg!P29","v":0},{"$f":"Distributionsanlæg!Q29","v":0},{"$f":"Distributionsanlæg!R29","v":0},{"$f":"Distributionsanlæg!S29","v":0},{"$f":"Distributionsanlæg!T29","v":0},{"$f":"Distributionsanlæg!U29","v":0},{"$f":"Distributionsanlæg!V29","v":0},{"$f":"Distributionsanlæg!W29","v":0},{"$f":"Distributionsanlæg!X29","v":0},{"$f":"Distributionsanlæg!Y29","v":0},null,{"$f":"D29*Genanskaffelsespriser!$D82","v":0},{"$f":"E29*Genanskaffelsespriser!$D82","v":0},{"$f":"F29*Genanskaffelsespriser!$D82","v":0},{"$f":"G29*Genanskaffelsespriser!$D82","v":0},{"$f":"H29*Genanskaffelsespriser!$D82","v":0},{"$f":"I29*Genanskaffelsespriser!$D82","v":0},{"$f":"J29*Genanskaffelsespriser!$D82","v":0},{"$f":"K29*Genanskaffelsespriser!$D82","v":0},{"$f":"L29*Genanskaffelsespriser!$D82","v":0},{"$f":"M29*Genanskaffelsespriser!$D82","v":0},{"$f":"N29*Genanskaffelsespriser!$D82","v":0},{"$f":"O29*Genanskaffelsespriser!$D82","v":0},{"$f":"P29*Genanskaffelsespriser!$D82","v":0},{"$f":"Q29*Genanskaffelsespriser!$D82","v":0},{"$f":"R29*Genanskaffelsespriser!$D82","v":0},{"$f":"S29*Genanskaffelsespriser!$D82","v":0},{"$f":"T29*Genanskaffelsespriser!$D82","v":0},{"$f":"U29*Genanskaffelsespriser!$D82","v":0},{"$f":"V29*Genanskaffelsespriser!$D82","v":0},{"$f":"W29*Genanskaffelsespriser!$D82","v":0},{"$f":"X29*Genanskaffelsespriser!$D82","v":0},{"$f":"Y29*Genanskaffelsespriser!$D82","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA29","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB29","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC29","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD29","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE29","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF29","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG29","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH29","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI29","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ29","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK29","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL29","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM29","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN29","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO29","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP29","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ29","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR29","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS29","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT29","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU29","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV29","v":0},0]
[{"$f":"+Genanskaffelsespriser!B83","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E83","v":50},{"$f":"Distributionsanlæg!D30","v":0},{"$f":"Distributionsanlæg!E30","v":0},{"$f":"Distributionsanlæg!F30","v":0},{"$f":"Distributionsanlæg!G30","v":0},{"$f":"Distributionsanlæg!H30","v":0},{"$f":"Distributionsanlæg!I30","v":0},{"$f":"Distributionsanlæg!J30","v":0},{"$f":"Distributionsanlæg!K30","v":0},{"$f":"Distributionsanlæg!L30","v":0},{"$f":"Distributionsanlæg!M30","v":0},{"$f":"Distributionsanlæg!N30","v":0},{"$f":"Distributionsanlæg!O30","v":0},{"$f":"Distributionsanlæg!P30","v":0},{"$f":"Distributionsanlæg!Q30","v":0},{"$f":"Distributionsanlæg!R30","v":0},{"$f":"Distributionsanlæg!S30","v":0},{"$f":"Distributionsanlæg!T30","v":0},{"$f":"Distributionsanlæg!U30","v":0},{"$f":"Distributionsanlæg!V30","v":0},{"$f":"Distributionsanlæg!W30","v":0},{"$f":"Distributionsanlæg!X30","v":0},{"$f":"Distributionsanlæg!Y30","v":0},null,{"$f":"D30*Genanskaffelsespriser!$D83","v":0},{"$f":"E30*Genanskaffelsespriser!$D83","v":0},{"$f":"F30*Genanskaffelsespriser!$D83","v":0},{"$f":"G30*Genanskaffelsespriser!$D83","v":0},{"$f":"H30*Genanskaffelsespriser!$D83","v":0},{"$f":"I30*Genanskaffelsespriser!$D83","v":0},{"$f":"J30*Genanskaffelsespriser!$D83","v":0},{"$f":"K30*Genanskaffelsespriser!$D83","v":0},{"$f":"L30*Genanskaffelsespriser!$D83","v":0},{"$f":"M30*Genanskaffelsespriser!$D83","v":0},{"$f":"N30*Genanskaffelsespriser!$D83","v":0},{"$f":"O30*Genanskaffelsespriser!$D83","v":0},{"$f":"P30*Genanskaffelsespriser!$D83","v":0},{"$f":"Q30*Genanskaffelsespriser!$D83","v":0},{"$f":"R30*Genanskaffelsespriser!$D83","v":0},{"$f":"S30*Genanskaffelsespriser!$D83","v":0},{"$f":"T30*Genanskaffelsespriser!$D83","v":0},{"$f":"U30*Genanskaffelsespriser!$D83","v":0},{"$f":"V30*Genanskaffelsespriser!$D83","v":0},{"$f":"W30*Genanskaffelsespriser!$D83","v":0},{"$f":"X30*Genanskaffelsespriser!$D83","v":0},{"$f":"Y30*Genanskaffelsespriser!$D83","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA30","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB30","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC30","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD30","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE30","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF30","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG30","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH30","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI30","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ30","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK30","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL30","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM30","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN30","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO30","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP30","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ30","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR30","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS30","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT30","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU30","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV30","v":0},0]
[{"$f":"+Genanskaffelsespriser!B84","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E84","v":50},{"$f":"Distributionsanlæg!D31","v":0},{"$f":"Distributionsanlæg!E31","v":0},{"$f":"Distributionsanlæg!F31","v":0},{"$f":"Distributionsanlæg!G31","v":0},{"$f":"Distributionsanlæg!H31","v":0},{"$f":"Distributionsanlæg!I31","v":0},{"$f":"Distributionsanlæg!J31","v":0},{"$f":"Distributionsanlæg!K31","v":0},{"$f":"Distributionsanlæg!L31","v":0},{"$f":"Distributionsanlæg!M31","v":0},{"$f":"Distributionsanlæg!N31","v":0},{"$f":"Distributionsanlæg!O31","v":0},{"$f":"Distributionsanlæg!P31","v":0},{"$f":"Distributionsanlæg!Q31","v":0},{"$f":"Distributionsanlæg!R31","v":0},{"$f":"Distributionsanlæg!S31","v":0},{"$f":"Distributionsanlæg!T31","v":0},{"$f":"Distributionsanlæg!U31","v":0},{"$f":"Distributionsanlæg!V31","v":0},{"$f":"Distributionsanlæg!W31","v":0},{"$f":"Distributionsanlæg!X31","v":0},{"$f":"Distributionsanlæg!Y31","v":0},null,{"$f":"D31*Genanskaffelsespriser!$D84","v":0},{"$f":"E31*Genanskaffelsespriser!$D84","v":0},{"$f":"F31*Genanskaffelsespriser!$D84","v":0},{"$f":"G31*Genanskaffelsespriser!$D84","v":0},{"$f":"H31*Genanskaffelsespriser!$D84","v":0},{"$f":"I31*Genanskaffelsespriser!$D84","v":0},{"$f":"J31*Genanskaffelsespriser!$D84","v":0},{"$f":"K31*Genanskaffelsespriser!$D84","v":0},{"$f":"L31*Genanskaffelsespriser!$D84","v":0},{"$f":"M31*Genanskaffelsespriser!$D84","v":0},{"$f":"N31*Genanskaffelsespriser!$D84","v":0},{"$f":"O31*Genanskaffelsespriser!$D84","v":0},{"$f":"P31*Genanskaffelsespriser!$D84","v":0},{"$f":"Q31*Genanskaffelsespriser!$D84","v":0},{"$f":"R31*Genanskaffelsespriser!$D84","v":0},{"$f":"S31*Genanskaffelsespriser!$D84","v":0},{"$f":"T31*Genanskaffelsespriser!$D84","v":0},{"$f":"U31*Genanskaffelsespriser!$D84","v":0},{"$f":"V31*Genanskaffelsespriser!$D84","v":0},{"$f":"W31*Genanskaffelsespriser!$D84","v":0},{"$f":"X31*Genanskaffelsespriser!$D84","v":0},{"$f":"Y31*Genanskaffelsespriser!$D84","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA31","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB31","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC31","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD31","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE31","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF31","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG31","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH31","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI31","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ31","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK31","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL31","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM31","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN31","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO31","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP31","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ31","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR31","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS31","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT31","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU31","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV31","v":0},0]
["Ledningsnet - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW33:AW45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B86","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E86","v":75},{"$f":"Distributionsanlæg!D33","v":0},{"$f":"Distributionsanlæg!E33","v":0},{"$f":"Distributionsanlæg!F33","v":0},{"$f":"Distributionsanlæg!G33","v":0},{"$f":"Distributionsanlæg!H33","v":0},{"$f":"Distributionsanlæg!I33","v":0},{"$f":"Distributionsanlæg!J33","v":0},{"$f":"Distributionsanlæg!K33","v":0},{"$f":"Distributionsanlæg!L33","v":0},{"$f":"Distributionsanlæg!M33","v":0},{"$f":"Distributionsanlæg!N33","v":0},{"$f":"Distributionsanlæg!O33","v":0},{"$f":"Distributionsanlæg!P33","v":0},{"$f":"Distributionsanlæg!Q33","v":0},{"$f":"Distributionsanlæg!R33","v":0},{"$f":"Distributionsanlæg!S33","v":0},{"$f":"Distributionsanlæg!T33","v":0},{"$f":"Distributionsanlæg!U33","v":0},{"$f":"Distributionsanlæg!V33","v":0},{"$f":"Distributionsanlæg!W33","v":0},{"$f":"Distributionsanlæg!X33","v":0},{"$f":"Distributionsanlæg!Y33","v":0},null,{"$f":"D33*Genanskaffelsespriser!$D86","v":0},{"$f":"E33*Genanskaffelsespriser!$D86","v":0},{"$f":"F33*Genanskaffelsespriser!$D86","v":0},{"$f":"G33*Genanskaffelsespriser!$D86","v":0},{"$f":"H33*Genanskaffelsespriser!$D86","v":0},{"$f":"I33*Genanskaffelsespriser!$D86","v":0},{"$f":"J33*Genanskaffelsespriser!$D86","v":0},{"$f":"K33*Genanskaffelsespriser!$D86","v":0},{"$f":"L33*Genanskaffelsespriser!$D86","v":0},{"$f":"M33*Genanskaffelsespriser!$D86","v":0},{"$f":"N33*Genanskaffelsespriser!$D86","v":0},{"$f":"O33*Genanskaffelsespriser!$D86","v":0},{"$f":"P33*Genanskaffelsespriser!$D86","v":0},{"$f":"Q33*Genanskaffelsespriser!$D86","v":0},{"$f":"R33*Genanskaffelsespriser!$D86","v":0},{"$f":"S33*Genanskaffelsespriser!$D86","v":0},{"$f":"T33*Genanskaffelsespriser!$D86","v":0},{"$f":"U33*Genanskaffelsespriser!$D86","v":0},{"$f":"V33*Genanskaffelsespriser!$D86","v":0},{"$f":"W33*Genanskaffelsespriser!$D86","v":0},{"$f":"X33*Genanskaffelsespriser!$D86","v":0},{"$f":"Y33*Genanskaffelsespriser!$D86","v":0},{"$f":"+SUM(AA33:AV33)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA33","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB33","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC33","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD33","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE33","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF33","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG33","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH33","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI33","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ33","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK33","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL33","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM33","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN33","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO33","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP33","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ33","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR33","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS33","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT33","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU33","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV33","v":0},0]
[{"$f":"+Genanskaffelsespriser!B87","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E87","v":75},{"$f":"Distributionsanlæg!D34","v":0},{"$f":"Distributionsanlæg!E34","v":0},{"$f":"Distributionsanlæg!F34","v":0},{"$f":"Distributionsanlæg!G34","v":0},{"$f":"Distributionsanlæg!H34","v":0},{"$f":"Distributionsanlæg!I34","v":0},{"$f":"Distributionsanlæg!J34","v":0},{"$f":"Distributionsanlæg!K34","v":0},{"$f":"Distributionsanlæg!L34","v":0},{"$f":"Distributionsanlæg!M34","v":0},{"$f":"Distributionsanlæg!N34","v":0},{"$f":"Distributionsanlæg!O34","v":0},{"$f":"Distributionsanlæg!P34","v":0},{"$f":"Distributionsanlæg!Q34","v":0},{"$f":"Distributionsanlæg!R34","v":0},{"$f":"Distributionsanlæg!S34","v":0},{"$f":"Distributionsanlæg!T34","v":0},{"$f":"Distributionsanlæg!U34","v":0},{"$f":"Distributionsanlæg!V34","v":0},{"$f":"Distributionsanlæg!W34","v":0},{"$f":"Distributionsanlæg!X34","v":0},{"$f":"Distributionsanlæg!Y34","v":0},null,{"$f":"D34*Genanskaffelsespriser!$D87","v":0},{"$f":"E34*Genanskaffelsespriser!$D87","v":0},{"$f":"F34*Genanskaffelsespriser!$D87","v":0},{"$f":"G34*Genanskaffelsespriser!$D87","v":0},{"$f":"H34*Genanskaffelsespriser!$D87","v":0},{"$f":"I34*Genanskaffelsespriser!$D87","v":0},{"$f":"J34*Genanskaffelsespriser!$D87","v":0},{"$f":"K34*Genanskaffelsespriser!$D87","v":0},{"$f":"L34*Genanskaffelsespriser!$D87","v":0},{"$f":"M34*Genanskaffelsespriser!$D87","v":0},{"$f":"N34*Genanskaffelsespriser!$D87","v":0},{"$f":"O34*Genanskaffelsespriser!$D87","v":0},{"$f":"P34*Genanskaffelsespriser!$D87","v":0},{"$f":"Q34*Genanskaffelsespriser!$D87","v":0},{"$f":"R34*Genanskaffelsespriser!$D87","v":0},{"$f":"S34*Genanskaffelsespriser!$D87","v":0},{"$f":"T34*Genanskaffelsespriser!$D87","v":0},{"$f":"U34*Genanskaffelsespriser!$D87","v":0},{"$f":"V34*Genanskaffelsespriser!$D87","v":0},{"$f":"W34*Genanskaffelsespriser!$D87","v":0},{"$f":"X34*Genanskaffelsespriser!$D87","v":0},{"$f":"Y34*Genanskaffelsespriser!$D87","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA34","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB34","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC34","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD34","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE34","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF34","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG34","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH34","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI34","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ34","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK34","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL34","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM34","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN34","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO34","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP34","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ34","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR34","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS34","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT34","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU34","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV34","v":0},0]
[{"$f":"+Genanskaffelsespriser!B88","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E88","v":75},{"$f":"Distributionsanlæg!D35","v":0},{"$f":"Distributionsanlæg!E35","v":0},{"$f":"Distributionsanlæg!F35","v":0},{"$f":"Distributionsanlæg!G35","v":0},{"$f":"Distributionsanlæg!H35","v":0},{"$f":"Distributionsanlæg!I35","v":0},{"$f":"Distributionsanlæg!J35","v":0},{"$f":"Distributionsanlæg!K35","v":0},{"$f":"Distributionsanlæg!L35","v":0},{"$f":"Distributionsanlæg!M35","v":0},{"$f":"Distributionsanlæg!N35","v":0},{"$f":"Distributionsanlæg!O35","v":0},{"$f":"Distributionsanlæg!P35","v":0},{"$f":"Distributionsanlæg!Q35","v":0},{"$f":"Distributionsanlæg!R35","v":0},{"$f":"Distributionsanlæg!S35","v":0},{"$f":"Distributionsanlæg!T35","v":0},{"$f":"Distributionsanlæg!U35","v":0},{"$f":"Distributionsanlæg!V35","v":0},{"$f":"Distributionsanlæg!W35","v":0},{"$f":"Distributionsanlæg!X35","v":0},{"$f":"Distributionsanlæg!Y35","v":0},null,{"$f":"D35*Genanskaffelsespriser!$D88","v":0},{"$f":"E35*Genanskaffelsespriser!$D88","v":0},{"$f":"F35*Genanskaffelsespriser!$D88","v":0},{"$f":"G35*Genanskaffelsespriser!$D88","v":0},{"$f":"H35*Genanskaffelsespriser!$D88","v":0},{"$f":"I35*Genanskaffelsespriser!$D88","v":0},{"$f":"J35*Genanskaffelsespriser!$D88","v":0},{"$f":"K35*Genanskaffelsespriser!$D88","v":0},{"$f":"L35*Genanskaffelsespriser!$D88","v":0},{"$f":"M35*Genanskaffelsespriser!$D88","v":0},{"$f":"N35*Genanskaffelsespriser!$D88","v":0},{"$f":"O35*Genanskaffelsespriser!$D88","v":0},{"$f":"P35*Genanskaffelsespriser!$D88","v":0},{"$f":"Q35*Genanskaffelsespriser!$D88","v":0},{"$f":"R35*Genanskaffelsespriser!$D88","v":0},{"$f":"S35*Genanskaffelsespriser!$D88","v":0},{"$f":"T35*Genanskaffelsespriser!$D88","v":0},{"$f":"U35*Genanskaffelsespriser!$D88","v":0},{"$f":"V35*Genanskaffelsespriser!$D88","v":0},{"$f":"W35*Genanskaffelsespriser!$D88","v":0},{"$f":"X35*Genanskaffelsespriser!$D88","v":0},{"$f":"Y35*Genanskaffelsespriser!$D88","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA35","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB35","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC35","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD35","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE35","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF35","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG35","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH35","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI35","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ35","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK35","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL35","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM35","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN35","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO35","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP35","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ35","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR35","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS35","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT35","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU35","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV35","v":0},0]
[{"$f":"+Genanskaffelsespriser!B89","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E89","v":75},{"$f":"Distributionsanlæg!D36","v":0},{"$f":"Distributionsanlæg!E36","v":0},{"$f":"Distributionsanlæg!F36","v":0},{"$f":"Distributionsanlæg!G36","v":0},{"$f":"Distributionsanlæg!H36","v":0},{"$f":"Distributionsanlæg!I36","v":0},{"$f":"Distributionsanlæg!J36","v":0},{"$f":"Distributionsanlæg!K36","v":0},{"$f":"Distributionsanlæg!L36","v":0},{"$f":"Distributionsanlæg!M36","v":0},{"$f":"Distributionsanlæg!N36","v":0},{"$f":"Distributionsanlæg!O36","v":0},{"$f":"Distributionsanlæg!P36","v":0},{"$f":"Distributionsanlæg!Q36","v":0},{"$f":"Distributionsanlæg!R36","v":0},{"$f":"Distributionsanlæg!S36","v":0},{"$f":"Distributionsanlæg!T36","v":0},{"$f":"Distributionsanlæg!U36","v":0},{"$f":"Distributionsanlæg!V36","v":0},{"$f":"Distributionsanlæg!W36","v":0},{"$f":"Distributionsanlæg!X36","v":0},{"$f":"Distributionsanlæg!Y36","v":0},null,{"$f":"D36*Genanskaffelsespriser!$D89","v":0},{"$f":"E36*Genanskaffelsespriser!$D89","v":0},{"$f":"F36*Genanskaffelsespriser!$D89","v":0},{"$f":"G36*Genanskaffelsespriser!$D89","v":0},{"$f":"H36*Genanskaffelsespriser!$D89","v":0},{"$f":"I36*Genanskaffelsespriser!$D89","v":0},{"$f":"J36*Genanskaffelsespriser!$D89","v":0},{"$f":"K36*Genanskaffelsespriser!$D89","v":0},{"$f":"L36*Genanskaffelsespriser!$D89","v":0},{"$f":"M36*Genanskaffelsespriser!$D89","v":0},{"$f":"N36*Genanskaffelsespriser!$D89","v":0},{"$f":"O36*Genanskaffelsespriser!$D89","v":0},{"$f":"P36*Genanskaffelsespriser!$D89","v":0},{"$f":"Q36*Genanskaffelsespriser!$D89","v":0},{"$f":"R36*Genanskaffelsespriser!$D89","v":0},{"$f":"S36*Genanskaffelsespriser!$D89","v":0},{"$f":"T36*Genanskaffelsespriser!$D89","v":0},{"$f":"U36*Genanskaffelsespriser!$D89","v":0},{"$f":"V36*Genanskaffelsespriser!$D89","v":0},{"$f":"W36*Genanskaffelsespriser!$D89","v":0},{"$f":"X36*Genanskaffelsespriser!$D89","v":0},{"$f":"Y36*Genanskaffelsespriser!$D89","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA36","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB36","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC36","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD36","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE36","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF36","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG36","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH36","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI36","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ36","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK36","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL36","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM36","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN36","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO36","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP36","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ36","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR36","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS36","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT36","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU36","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV36","v":0},0]
[{"$f":"+Genanskaffelsespriser!B90","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E90","v":75},{"$f":"Distributionsanlæg!D37","v":0},{"$f":"Distributionsanlæg!E37","v":0},{"$f":"Distributionsanlæg!F37","v":0},{"$f":"Distributionsanlæg!G37","v":0},{"$f":"Distributionsanlæg!H37","v":0},{"$f":"Distributionsanlæg!I37","v":0},{"$f":"Distributionsanlæg!J37","v":0},{"$f":"Distributionsanlæg!K37","v":0},{"$f":"Distributionsanlæg!L37","v":0},{"$f":"Distributionsanlæg!M37","v":0},{"$f":"Distributionsanlæg!N37","v":0},{"$f":"Distributionsanlæg!O37","v":0},{"$f":"Distributionsanlæg!P37","v":0},{"$f":"Distributionsanlæg!Q37","v":0},{"$f":"Distributionsanlæg!R37","v":0},{"$f":"Distributionsanlæg!S37","v":0},{"$f":"Distributionsanlæg!T37","v":0},{"$f":"Distributionsanlæg!U37","v":0},{"$f":"Distributionsanlæg!V37","v":0},{"$f":"Distributionsanlæg!W37","v":0},{"$f":"Distributionsanlæg!X37","v":0},{"$f":"Distributionsanlæg!Y37","v":0},null,{"$f":"D37*Genanskaffelsespriser!$D90","v":0},{"$f":"E37*Genanskaffelsespriser!$D90","v":0},{"$f":"F37*Genanskaffelsespriser!$D90","v":0},{"$f":"G37*Genanskaffelsespriser!$D90","v":0},{"$f":"H37*Genanskaffelsespriser!$D90","v":0},{"$f":"I37*Genanskaffelsespriser!$D90","v":0},{"$f":"J37*Genanskaffelsespriser!$D90","v":0},{"$f":"K37*Genanskaffelsespriser!$D90","v":0},{"$f":"L37*Genanskaffelsespriser!$D90","v":0},{"$f":"M37*Genanskaffelsespriser!$D90","v":0},{"$f":"N37*Genanskaffelsespriser!$D90","v":0},{"$f":"O37*Genanskaffelsespriser!$D90","v":0},{"$f":"P37*Genanskaffelsespriser!$D90","v":0},{"$f":"Q37*Genanskaffelsespriser!$D90","v":0},{"$f":"R37*Genanskaffelsespriser!$D90","v":0},{"$f":"S37*Genanskaffelsespriser!$D90","v":0},{"$f":"T37*Genanskaffelsespriser!$D90","v":0},{"$f":"U37*Genanskaffelsespriser!$D90","v":0},{"$f":"V37*Genanskaffelsespriser!$D90","v":0},{"$f":"W37*Genanskaffelsespriser!$D90","v":0},{"$f":"X37*Genanskaffelsespriser!$D90","v":0},{"$f":"Y37*Genanskaffelsespriser!$D90","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA37","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB37","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC37","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD37","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE37","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF37","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG37","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH37","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI37","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ37","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK37","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL37","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM37","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN37","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO37","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP37","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ37","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR37","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS37","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT37","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU37","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV37","v":0},0]
[{"$f":"+Genanskaffelsespriser!B91","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E91","v":75},{"$f":"Distributionsanlæg!D38","v":0},{"$f":"Distributionsanlæg!E38","v":0},{"$f":"Distributionsanlæg!F38","v":0},{"$f":"Distributionsanlæg!G38","v":0},{"$f":"Distributionsanlæg!H38","v":0},{"$f":"Distributionsanlæg!I38","v":0},{"$f":"Distributionsanlæg!J38","v":0},{"$f":"Distributionsanlæg!K38","v":0},{"$f":"Distributionsanlæg!L38","v":0},{"$f":"Distributionsanlæg!M38","v":0},{"$f":"Distributionsanlæg!N38","v":0},{"$f":"Distributionsanlæg!O38","v":0},{"$f":"Distributionsanlæg!P38","v":0},{"$f":"Distributionsanlæg!Q38","v":0},{"$f":"Distributionsanlæg!R38","v":0},{"$f":"Distributionsanlæg!S38","v":0},{"$f":"Distributionsanlæg!T38","v":0},{"$f":"Distributionsanlæg!U38","v":0},{"$f":"Distributionsanlæg!V38","v":0},{"$f":"Distributionsanlæg!W38","v":0},{"$f":"Distributionsanlæg!X38","v":0},{"$f":"Distributionsanlæg!Y38","v":0},null,{"$f":"D38*Genanskaffelsespriser!$D91","v":0},{"$f":"E38*Genanskaffelsespriser!$D91","v":0},{"$f":"F38*Genanskaffelsespriser!$D91","v":0},{"$f":"G38*Genanskaffelsespriser!$D91","v":0},{"$f":"H38*Genanskaffelsespriser!$D91","v":0},{"$f":"I38*Genanskaffelsespriser!$D91","v":0},{"$f":"J38*Genanskaffelsespriser!$D91","v":0},{"$f":"K38*Genanskaffelsespriser!$D91","v":0},{"$f":"L38*Genanskaffelsespriser!$D91","v":0},{"$f":"M38*Genanskaffelsespriser!$D91","v":0},{"$f":"N38*Genanskaffelsespriser!$D91","v":0},{"$f":"O38*Genanskaffelsespriser!$D91","v":0},{"$f":"P38*Genanskaffelsespriser!$D91","v":0},{"$f":"Q38*Genanskaffelsespriser!$D91","v":0},{"$f":"R38*Genanskaffelsespriser!$D91","v":0},{"$f":"S38*Genanskaffelsespriser!$D91","v":0},{"$f":"T38*Genanskaffelsespriser!$D91","v":0},{"$f":"U38*Genanskaffelsespriser!$D91","v":0},{"$f":"V38*Genanskaffelsespriser!$D91","v":0},{"$f":"W38*Genanskaffelsespriser!$D91","v":0},{"$f":"X38*Genanskaffelsespriser!$D91","v":0},{"$f":"Y38*Genanskaffelsespriser!$D91","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA38","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB38","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC38","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD38","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE38","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF38","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG38","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH38","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI38","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ38","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK38","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL38","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM38","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN38","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO38","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP38","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ38","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR38","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS38","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT38","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU38","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV38","v":0},0]
[{"$f":"+Genanskaffelsespriser!B92","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E92","v":75},{"$f":"Distributionsanlæg!D39","v":0},{"$f":"Distributionsanlæg!E39","v":0},{"$f":"Distributionsanlæg!F39","v":0},{"$f":"Distributionsanlæg!G39","v":0},{"$f":"Distributionsanlæg!H39","v":0},{"$f":"Distributionsanlæg!I39","v":0},{"$f":"Distributionsanlæg!J39","v":0},{"$f":"Distributionsanlæg!K39","v":0},{"$f":"Distributionsanlæg!L39","v":0},{"$f":"Distributionsanlæg!M39","v":0},{"$f":"Distributionsanlæg!N39","v":0},{"$f":"Distributionsanlæg!O39","v":0},{"$f":"Distributionsanlæg!P39","v":0},{"$f":"Distributionsanlæg!Q39","v":0},{"$f":"Distributionsanlæg!R39","v":0},{"$f":"Distributionsanlæg!S39","v":0},{"$f":"Distributionsanlæg!T39","v":0},{"$f":"Distributionsanlæg!U39","v":0},{"$f":"Distributionsanlæg!V39","v":0},{"$f":"Distributionsanlæg!W39","v":0},{"$f":"Distributionsanlæg!X39","v":0},{"$f":"Distributionsanlæg!Y39","v":0},null,{"$f":"D39*Genanskaffelsespriser!$D92","v":0},{"$f":"E39*Genanskaffelsespriser!$D92","v":0},{"$f":"F39*Genanskaffelsespriser!$D92","v":0},{"$f":"G39*Genanskaffelsespriser!$D92","v":0},{"$f":"H39*Genanskaffelsespriser!$D92","v":0},{"$f":"I39*Genanskaffelsespriser!$D92","v":0},{"$f":"J39*Genanskaffelsespriser!$D92","v":0},{"$f":"K39*Genanskaffelsespriser!$D92","v":0},{"$f":"L39*Genanskaffelsespriser!$D92","v":0},{"$f":"M39*Genanskaffelsespriser!$D92","v":0},{"$f":"N39*Genanskaffelsespriser!$D92","v":0},{"$f":"O39*Genanskaffelsespriser!$D92","v":0},{"$f":"P39*Genanskaffelsespriser!$D92","v":0},{"$f":"Q39*Genanskaffelsespriser!$D92","v":0},{"$f":"R39*Genanskaffelsespriser!$D92","v":0},{"$f":"S39*Genanskaffelsespriser!$D92","v":0},{"$f":"T39*Genanskaffelsespriser!$D92","v":0},{"$f":"U39*Genanskaffelsespriser!$D92","v":0},{"$f":"V39*Genanskaffelsespriser!$D92","v":0},{"$f":"W39*Genanskaffelsespriser!$D92","v":0},{"$f":"X39*Genanskaffelsespriser!$D92","v":0},{"$f":"Y39*Genanskaffelsespriser!$D92","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA39","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB39","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC39","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD39","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE39","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF39","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG39","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH39","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI39","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ39","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK39","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL39","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM39","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN39","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO39","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP39","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ39","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR39","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS39","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT39","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU39","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV39","v":0},0]
[{"$f":"+Genanskaffelsespriser!B93","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E93","v":50},{"$f":"Distributionsanlæg!D40","v":0},{"$f":"Distributionsanlæg!E40","v":0},{"$f":"Distributionsanlæg!F40","v":0},{"$f":"Distributionsanlæg!G40","v":0},{"$f":"Distributionsanlæg!H40","v":0},{"$f":"Distributionsanlæg!I40","v":0},{"$f":"Distributionsanlæg!J40","v":0},{"$f":"Distributionsanlæg!K40","v":0},{"$f":"Distributionsanlæg!L40","v":0},{"$f":"Distributionsanlæg!M40","v":0},{"$f":"Distributionsanlæg!N40","v":0},{"$f":"Distributionsanlæg!O40","v":0},{"$f":"Distributionsanlæg!P40","v":0},{"$f":"Distributionsanlæg!Q40","v":0},{"$f":"Distributionsanlæg!R40","v":0},{"$f":"Distributionsanlæg!S40","v":0},{"$f":"Distributionsanlæg!T40","v":0},{"$f":"Distributionsanlæg!U40","v":0},{"$f":"Distributionsanlæg!V40","v":0},{"$f":"Distributionsanlæg!W40","v":0},{"$f":"Distributionsanlæg!X40","v":0},{"$f":"Distributionsanlæg!Y40","v":0},null,{"$f":"D40*Genanskaffelsespriser!$D93","v":0},{"$f":"E40*Genanskaffelsespriser!$D93","v":0},{"$f":"F40*Genanskaffelsespriser!$D93","v":0},{"$f":"G40*Genanskaffelsespriser!$D93","v":0},{"$f":"H40*Genanskaffelsespriser!$D93","v":0},{"$f":"I40*Genanskaffelsespriser!$D93","v":0},{"$f":"J40*Genanskaffelsespriser!$D93","v":0},{"$f":"K40*Genanskaffelsespriser!$D93","v":0},{"$f":"L40*Genanskaffelsespriser!$D93","v":0},{"$f":"M40*Genanskaffelsespriser!$D93","v":0},{"$f":"N40*Genanskaffelsespriser!$D93","v":0},{"$f":"O40*Genanskaffelsespriser!$D93","v":0},{"$f":"P40*Genanskaffelsespriser!$D93","v":0},{"$f":"Q40*Genanskaffelsespriser!$D93","v":0},{"$f":"R40*Genanskaffelsespriser!$D93","v":0},{"$f":"S40*Genanskaffelsespriser!$D93","v":0},{"$f":"T40*Genanskaffelsespriser!$D93","v":0},{"$f":"U40*Genanskaffelsespriser!$D93","v":0},{"$f":"V40*Genanskaffelsespriser!$D93","v":0},{"$f":"W40*Genanskaffelsespriser!$D93","v":0},{"$f":"X40*Genanskaffelsespriser!$D93","v":0},{"$f":"Y40*Genanskaffelsespriser!$D93","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA40","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB40","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC40","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD40","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE40","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF40","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG40","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH40","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI40","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ40","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK40","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL40","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM40","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN40","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO40","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP40","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ40","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR40","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS40","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT40","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU40","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV40","v":0},0]
[{"$f":"+Genanskaffelsespriser!B94","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E94","v":50},{"$f":"Distributionsanlæg!D41","v":0},{"$f":"Distributionsanlæg!E41","v":0},{"$f":"Distributionsanlæg!F41","v":0},{"$f":"Distributionsanlæg!G41","v":0},{"$f":"Distributionsanlæg!H41","v":0},{"$f":"Distributionsanlæg!I41","v":0},{"$f":"Distributionsanlæg!J41","v":0},{"$f":"Distributionsanlæg!K41","v":0},{"$f":"Distributionsanlæg!L41","v":0},{"$f":"Distributionsanlæg!M41","v":0},{"$f":"Distributionsanlæg!N41","v":0},{"$f":"Distributionsanlæg!O41","v":0},{"$f":"Distributionsanlæg!P41","v":0},{"$f":"Distributionsanlæg!Q41","v":0},{"$f":"Distributionsanlæg!R41","v":0},{"$f":"Distributionsanlæg!S41","v":0},{"$f":"Distributionsanlæg!T41","v":0},{"$f":"Distributionsanlæg!U41","v":0},{"$f":"Distributionsanlæg!V41","v":0},{"$f":"Distributionsanlæg!W41","v":0},{"$f":"Distributionsanlæg!X41","v":0},{"$f":"Distributionsanlæg!Y41","v":0},null,{"$f":"D41*Genanskaffelsespriser!$D94","v":0},{"$f":"E41*Genanskaffelsespriser!$D94","v":0},{"$f":"F41*Genanskaffelsespriser!$D94","v":0},{"$f":"G41*Genanskaffelsespriser!$D94","v":0},{"$f":"H41*Genanskaffelsespriser!$D94","v":0},{"$f":"I41*Genanskaffelsespriser!$D94","v":0},{"$f":"J41*Genanskaffelsespriser!$D94","v":0},{"$f":"K41*Genanskaffelsespriser!$D94","v":0},{"$f":"L41*Genanskaffelsespriser!$D94","v":0},{"$f":"M41*Genanskaffelsespriser!$D94","v":0},{"$f":"N41*Genanskaffelsespriser!$D94","v":0},{"$f":"O41*Genanskaffelsespriser!$D94","v":0},{"$f":"P41*Genanskaffelsespriser!$D94","v":0},{"$f":"Q41*Genanskaffelsespriser!$D94","v":0},{"$f":"R41*Genanskaffelsespriser!$D94","v":0},{"$f":"S41*Genanskaffelsespriser!$D94","v":0},{"$f":"T41*Genanskaffelsespriser!$D94","v":0},{"$f":"U41*Genanskaffelsespriser!$D94","v":0},{"$f":"V41*Genanskaffelsespriser!$D94","v":0},{"$f":"W41*Genanskaffelsespriser!$D94","v":0},{"$f":"X41*Genanskaffelsespriser!$D94","v":0},{"$f":"Y41*Genanskaffelsespriser!$D94","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA41","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB41","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC41","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD41","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE41","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF41","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG41","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH41","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI41","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ41","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK41","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL41","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM41","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN41","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO41","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP41","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ41","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR41","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS41","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT41","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU41","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV41","v":0},0]
[{"$f":"+Genanskaffelsespriser!B95","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E95","v":50},{"$f":"Distributionsanlæg!D42","v":0},{"$f":"Distributionsanlæg!E42","v":0},{"$f":"Distributionsanlæg!F42","v":0},{"$f":"Distributionsanlæg!G42","v":0},{"$f":"Distributionsanlæg!H42","v":0},{"$f":"Distributionsanlæg!I42","v":0},{"$f":"Distributionsanlæg!J42","v":0},{"$f":"Distributionsanlæg!K42","v":0},{"$f":"Distributionsanlæg!L42","v":0},{"$f":"Distributionsanlæg!M42","v":0},{"$f":"Distributionsanlæg!N42","v":0},{"$f":"Distributionsanlæg!O42","v":0},{"$f":"Distributionsanlæg!P42","v":0},{"$f":"Distributionsanlæg!Q42","v":0},{"$f":"Distributionsanlæg!R42","v":0},{"$f":"Distributionsanlæg!S42","v":0},{"$f":"Distributionsanlæg!T42","v":0},{"$f":"Distributionsanlæg!U42","v":0},{"$f":"Distributionsanlæg!V42","v":0},{"$f":"Distributionsanlæg!W42","v":0},{"$f":"Distributionsanlæg!X42","v":0},{"$f":"Distributionsanlæg!Y42","v":0},null,{"$f":"D42*Genanskaffelsespriser!$D95","v":0},{"$f":"E42*Genanskaffelsespriser!$D95","v":0},{"$f":"F42*Genanskaffelsespriser!$D95","v":0},{"$f":"G42*Genanskaffelsespriser!$D95","v":0},{"$f":"H42*Genanskaffelsespriser!$D95","v":0},{"$f":"I42*Genanskaffelsespriser!$D95","v":0},{"$f":"J42*Genanskaffelsespriser!$D95","v":0},{"$f":"K42*Genanskaffelsespriser!$D95","v":0},{"$f":"L42*Genanskaffelsespriser!$D95","v":0},{"$f":"M42*Genanskaffelsespriser!$D95","v":0},{"$f":"N42*Genanskaffelsespriser!$D95","v":0},{"$f":"O42*Genanskaffelsespriser!$D95","v":0},{"$f":"P42*Genanskaffelsespriser!$D95","v":0},{"$f":"Q42*Genanskaffelsespriser!$D95","v":0},{"$f":"R42*Genanskaffelsespriser!$D95","v":0},{"$f":"S42*Genanskaffelsespriser!$D95","v":0},{"$f":"T42*Genanskaffelsespriser!$D95","v":0},{"$f":"U42*Genanskaffelsespriser!$D95","v":0},{"$f":"V42*Genanskaffelsespriser!$D95","v":0},{"$f":"W42*Genanskaffelsespriser!$D95","v":0},{"$f":"X42*Genanskaffelsespriser!$D95","v":0},{"$f":"Y42*Genanskaffelsespriser!$D95","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA42","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB42","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC42","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD42","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE42","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF42","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG42","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH42","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI42","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ42","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK42","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL42","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM42","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN42","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO42","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP42","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ42","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR42","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS42","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT42","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU42","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV42","v":0},0]
[{"$f":"+Genanskaffelsespriser!B96","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E96","v":50},{"$f":"Distributionsanlæg!D43","v":0},{"$f":"Distributionsanlæg!E43","v":0},{"$f":"Distributionsanlæg!F43","v":0},{"$f":"Distributionsanlæg!G43","v":0},{"$f":"Distributionsanlæg!H43","v":0},{"$f":"Distributionsanlæg!I43","v":0},{"$f":"Distributionsanlæg!J43","v":0},{"$f":"Distributionsanlæg!K43","v":0},{"$f":"Distributionsanlæg!L43","v":0},{"$f":"Distributionsanlæg!M43","v":0},{"$f":"Distributionsanlæg!N43","v":0},{"$f":"Distributionsanlæg!O43","v":0},{"$f":"Distributionsanlæg!P43","v":0},{"$f":"Distributionsanlæg!Q43","v":0},{"$f":"Distributionsanlæg!R43","v":0},{"$f":"Distributionsanlæg!S43","v":0},{"$f":"Distributionsanlæg!T43","v":0},{"$f":"Distributionsanlæg!U43","v":0},{"$f":"Distributionsanlæg!V43","v":0},{"$f":"Distributionsanlæg!W43","v":0},{"$f":"Distributionsanlæg!X43","v":0},{"$f":"Distributionsanlæg!Y43","v":0},null,{"$f":"D43*Genanskaffelsespriser!$D96","v":0},{"$f":"E43*Genanskaffelsespriser!$D96","v":0},{"$f":"F43*Genanskaffelsespriser!$D96","v":0},{"$f":"G43*Genanskaffelsespriser!$D96","v":0},{"$f":"H43*Genanskaffelsespriser!$D96","v":0},{"$f":"I43*Genanskaffelsespriser!$D96","v":0},{"$f":"J43*Genanskaffelsespriser!$D96","v":0},{"$f":"K43*Genanskaffelsespriser!$D96","v":0},{"$f":"L43*Genanskaffelsespriser!$D96","v":0},{"$f":"M43*Genanskaffelsespriser!$D96","v":0},{"$f":"N43*Genanskaffelsespriser!$D96","v":0},{"$f":"O43*Genanskaffelsespriser!$D96","v":0},{"$f":"P43*Genanskaffelsespriser!$D96","v":0},{"$f":"Q43*Genanskaffelsespriser!$D96","v":0},{"$f":"R43*Genanskaffelsespriser!$D96","v":0},{"$f":"S43*Genanskaffelsespriser!$D96","v":0},{"$f":"T43*Genanskaffelsespriser!$D96","v":0},{"$f":"U43*Genanskaffelsespriser!$D96","v":0},{"$f":"V43*Genanskaffelsespriser!$D96","v":0},{"$f":"W43*Genanskaffelsespriser!$D96","v":0},{"$f":"X43*Genanskaffelsespriser!$D96","v":0},{"$f":"Y43*Genanskaffelsespriser!$D96","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA43","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB43","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC43","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD43","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE43","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF43","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG43","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH43","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI43","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ43","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK43","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL43","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM43","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN43","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO43","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP43","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ43","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR43","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS43","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT43","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU43","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV43","v":0},0]
[{"$f":"+Genanskaffelsespriser!B97","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E97","v":50},{"$f":"Distributionsanlæg!D44","v":0},{"$f":"Distributionsanlæg!E44","v":0},{"$f":"Distributionsanlæg!F44","v":0},{"$f":"Distributionsanlæg!G44","v":0},{"$f":"Distributionsanlæg!H44","v":0},{"$f":"Distributionsanlæg!I44","v":0},{"$f":"Distributionsanlæg!J44","v":0},{"$f":"Distributionsanlæg!K44","v":0},{"$f":"Distributionsanlæg!L44","v":0},{"$f":"Distributionsanlæg!M44","v":0},{"$f":"Distributionsanlæg!N44","v":0},{"$f":"Distributionsanlæg!O44","v":0},{"$f":"Distributionsanlæg!P44","v":0},{"$f":"Distributionsanlæg!Q44","v":0},{"$f":"Distributionsanlæg!R44","v":0},{"$f":"Distributionsanlæg!S44","v":0},{"$f":"Distributionsanlæg!T44","v":0},{"$f":"Distributionsanlæg!U44","v":0},{"$f":"Distributionsanlæg!V44","v":0},{"$f":"Distributionsanlæg!W44","v":0},{"$f":"Distributionsanlæg!X44","v":0},{"$f":"Distributionsanlæg!Y44","v":0},null,{"$f":"D44*Genanskaffelsespriser!$D97","v":0},{"$f":"E44*Genanskaffelsespriser!$D97","v":0},{"$f":"F44*Genanskaffelsespriser!$D97","v":0},{"$f":"G44*Genanskaffelsespriser!$D97","v":0},{"$f":"H44*Genanskaffelsespriser!$D97","v":0},{"$f":"I44*Genanskaffelsespriser!$D97","v":0},{"$f":"J44*Genanskaffelsespriser!$D97","v":0},{"$f":"K44*Genanskaffelsespriser!$D97","v":0},{"$f":"L44*Genanskaffelsespriser!$D97","v":0},{"$f":"M44*Genanskaffelsespriser!$D97","v":0},{"$f":"N44*Genanskaffelsespriser!$D97","v":0},{"$f":"O44*Genanskaffelsespriser!$D97","v":0},{"$f":"P44*Genanskaffelsespriser!$D97","v":0},{"$f":"Q44*Genanskaffelsespriser!$D97","v":0},{"$f":"R44*Genanskaffelsespriser!$D97","v":0},{"$f":"S44*Genanskaffelsespriser!$D97","v":0},{"$f":"T44*Genanskaffelsespriser!$D97","v":0},{"$f":"U44*Genanskaffelsespriser!$D97","v":0},{"$f":"V44*Genanskaffelsespriser!$D97","v":0},{"$f":"W44*Genanskaffelsespriser!$D97","v":0},{"$f":"X44*Genanskaffelsespriser!$D97","v":0},{"$f":"Y44*Genanskaffelsespriser!$D97","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA44","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB44","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC44","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD44","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE44","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF44","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG44","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH44","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI44","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ44","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK44","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL44","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM44","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN44","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO44","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP44","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ44","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR44","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS44","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT44","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU44","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV44","v":0},0]
[{"$f":"+Genanskaffelsespriser!B98","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E98","v":50},{"$f":"Distributionsanlæg!D45","v":0},{"$f":"Distributionsanlæg!E45","v":0},{"$f":"Distributionsanlæg!F45","v":0},{"$f":"Distributionsanlæg!G45","v":0},{"$f":"Distributionsanlæg!H45","v":0},{"$f":"Distributionsanlæg!I45","v":0},{"$f":"Distributionsanlæg!J45","v":0},{"$f":"Distributionsanlæg!K45","v":0},{"$f":"Distributionsanlæg!L45","v":0},{"$f":"Distributionsanlæg!M45","v":0},{"$f":"Distributionsanlæg!N45","v":0},{"$f":"Distributionsanlæg!O45","v":0},{"$f":"Distributionsanlæg!P45","v":0},{"$f":"Distributionsanlæg!Q45","v":0},{"$f":"Distributionsanlæg!R45","v":0},{"$f":"Distributionsanlæg!S45","v":0},{"$f":"Distributionsanlæg!T45","v":0},{"$f":"Distributionsanlæg!U45","v":0},{"$f":"Distributionsanlæg!V45","v":0},{"$f":"Distributionsanlæg!W45","v":0},{"$f":"Distributionsanlæg!X45","v":0},{"$f":"Distributionsanlæg!Y45","v":0},null,{"$f":"D45*Genanskaffelsespriser!$D98","v":0},{"$f":"E45*Genanskaffelsespriser!$D98","v":0},{"$f":"F45*Genanskaffelsespriser!$D98","v":0},{"$f":"G45*Genanskaffelsespriser!$D98","v":0},{"$f":"H45*Genanskaffelsespriser!$D98","v":0},{"$f":"I45*Genanskaffelsespriser!$D98","v":0},{"$f":"J45*Genanskaffelsespriser!$D98","v":0},{"$f":"K45*Genanskaffelsespriser!$D98","v":0},{"$f":"L45*Genanskaffelsespriser!$D98","v":0},{"$f":"M45*Genanskaffelsespriser!$D98","v":0},{"$f":"N45*Genanskaffelsespriser!$D98","v":0},{"$f":"O45*Genanskaffelsespriser!$D98","v":0},{"$f":"P45*Genanskaffelsespriser!$D98","v":0},{"$f":"Q45*Genanskaffelsespriser!$D98","v":0},{"$f":"R45*Genanskaffelsespriser!$D98","v":0},{"$f":"S45*Genanskaffelsespriser!$D98","v":0},{"$f":"T45*Genanskaffelsespriser!$D98","v":0},{"$f":"U45*Genanskaffelsespriser!$D98","v":0},{"$f":"V45*Genanskaffelsespriser!$D98","v":0},{"$f":"W45*Genanskaffelsespriser!$D98","v":0},{"$f":"X45*Genanskaffelsespriser!$D98","v":0},{"$f":"Y45*Genanskaffelsespriser!$D98","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA45","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB45","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC45","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD45","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE45","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF45","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG45","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH45","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI45","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ45","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK45","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL45","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM45","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN45","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO45","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP45","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ45","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR45","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS45","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT45","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU45","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV45","v":0},0]
["Ledningsnet - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW47:AW59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B100","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E100","v":75},{"$f":"Distributionsanlæg!D47","v":0},{"$f":"Distributionsanlæg!E47","v":0},{"$f":"Distributionsanlæg!F47","v":0},{"$f":"Distributionsanlæg!G47","v":0},{"$f":"Distributionsanlæg!H47","v":0},{"$f":"Distributionsanlæg!I47","v":0},{"$f":"Distributionsanlæg!J47","v":0},{"$f":"Distributionsanlæg!K47","v":0},{"$f":"Distributionsanlæg!L47","v":0},{"$f":"Distributionsanlæg!M47","v":0},{"$f":"Distributionsanlæg!N47","v":0},{"$f":"Distributionsanlæg!O47","v":0},{"$f":"Distributionsanlæg!P47","v":0},{"$f":"Distributionsanlæg!Q47","v":0},{"$f":"Distributionsanlæg!R47","v":0},{"$f":"Distributionsanlæg!S47","v":0},{"$f":"Distributionsanlæg!T47","v":0},{"$f":"Distributionsanlæg!U47","v":0},{"$f":"Distributionsanlæg!V47","v":0},{"$f":"Distributionsanlæg!W47","v":0},{"$f":"Distributionsanlæg!X47","v":0},{"$f":"Distributionsanlæg!Y47","v":0},null,{"$f":"D47*Genanskaffelsespriser!$D100","v":0},{"$f":"E47*Genanskaffelsespriser!$D100","v":0},{"$f":"F47*Genanskaffelsespriser!$D100","v":0},{"$f":"G47*Genanskaffelsespriser!$D100","v":0},{"$f":"H47*Genanskaffelsespriser!$D100","v":0},{"$f":"I47*Genanskaffelsespriser!$D100","v":0},{"$f":"J47*Genanskaffelsespriser!$D100","v":0},{"$f":"K47*Genanskaffelsespriser!$D100","v":0},{"$f":"L47*Genanskaffelsespriser!$D100","v":0},{"$f":"M47*Genanskaffelsespriser!$D100","v":0},{"$f":"N47*Genanskaffelsespriser!$D100","v":0},{"$f":"O47*Genanskaffelsespriser!$D100","v":0},{"$f":"P47*Genanskaffelsespriser!$D100","v":0},{"$f":"Q47*Genanskaffelsespriser!$D100","v":0},{"$f":"R47*Genanskaffelsespriser!$D100","v":0},{"$f":"S47*Genanskaffelsespriser!$D100","v":0},{"$f":"T47*Genanskaffelsespriser!$D100","v":0},{"$f":"U47*Genanskaffelsespriser!$D100","v":0},{"$f":"V47*Genanskaffelsespriser!$D100","v":0},{"$f":"W47*Genanskaffelsespriser!$D100","v":0},{"$f":"X47*Genanskaffelsespriser!$D100","v":0},{"$f":"Y47*Genanskaffelsespriser!$D100","v":0},{"$f":"+SUM(AA47:AV47)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA47","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB47","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC47","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD47","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE47","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF47","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG47","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH47","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI47","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ47","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK47","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL47","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM47","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN47","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO47","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP47","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ47","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR47","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS47","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT47","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU47","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV47","v":0},0]
[{"$f":"+Genanskaffelsespriser!B101","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E101","v":75},{"$f":"Distributionsanlæg!D48","v":0},{"$f":"Distributionsanlæg!E48","v":0},{"$f":"Distributionsanlæg!F48","v":0},{"$f":"Distributionsanlæg!G48","v":0},{"$f":"Distributionsanlæg!H48","v":0},{"$f":"Distributionsanlæg!I48","v":0},{"$f":"Distributionsanlæg!J48","v":0},{"$f":"Distributionsanlæg!K48","v":0},{"$f":"Distributionsanlæg!L48","v":0},{"$f":"Distributionsanlæg!M48","v":0},{"$f":"Distributionsanlæg!N48","v":0},{"$f":"Distributionsanlæg!O48","v":0},{"$f":"Distributionsanlæg!P48","v":0},{"$f":"Distributionsanlæg!Q48","v":0},{"$f":"Distributionsanlæg!R48","v":0},{"$f":"Distributionsanlæg!S48","v":0},{"$f":"Distributionsanlæg!T48","v":0},{"$f":"Distributionsanlæg!U48","v":0},{"$f":"Distributionsanlæg!V48","v":0},{"$f":"Distributionsanlæg!W48","v":0},{"$f":"Distributionsanlæg!X48","v":0},{"$f":"Distributionsanlæg!Y48","v":0},null,{"$f":"D48*Genanskaffelsespriser!$D101","v":0},{"$f":"E48*Genanskaffelsespriser!$D101","v":0},{"$f":"F48*Genanskaffelsespriser!$D101","v":0},{"$f":"G48*Genanskaffelsespriser!$D101","v":0},{"$f":"H48*Genanskaffelsespriser!$D101","v":0},{"$f":"I48*Genanskaffelsespriser!$D101","v":0},{"$f":"J48*Genanskaffelsespriser!$D101","v":0},{"$f":"K48*Genanskaffelsespriser!$D101","v":0},{"$f":"L48*Genanskaffelsespriser!$D101","v":0},{"$f":"M48*Genanskaffelsespriser!$D101","v":0},{"$f":"N48*Genanskaffelsespriser!$D101","v":0},{"$f":"O48*Genanskaffelsespriser!$D101","v":0},{"$f":"P48*Genanskaffelsespriser!$D101","v":0},{"$f":"Q48*Genanskaffelsespriser!$D101","v":0},{"$f":"R48*Genanskaffelsespriser!$D101","v":0},{"$f":"S48*Genanskaffelsespriser!$D101","v":0},{"$f":"T48*Genanskaffelsespriser!$D101","v":0},{"$f":"U48*Genanskaffelsespriser!$D101","v":0},{"$f":"V48*Genanskaffelsespriser!$D101","v":0},{"$f":"W48*Genanskaffelsespriser!$D101","v":0},{"$f":"X48*Genanskaffelsespriser!$D101","v":0},{"$f":"Y48*Genanskaffelsespriser!$D101","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA48","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB48","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC48","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD48","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE48","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF48","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG48","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH48","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI48","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ48","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK48","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL48","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM48","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN48","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO48","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP48","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ48","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR48","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS48","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT48","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU48","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV48","v":0},0]
[{"$f":"+Genanskaffelsespriser!B102","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E102","v":75},{"$f":"Distributionsanlæg!D49","v":0},{"$f":"Distributionsanlæg!E49","v":0},{"$f":"Distributionsanlæg!F49","v":0},{"$f":"Distributionsanlæg!G49","v":0},{"$f":"Distributionsanlæg!H49","v":0},{"$f":"Distributionsanlæg!I49","v":0},{"$f":"Distributionsanlæg!J49","v":0},{"$f":"Distributionsanlæg!K49","v":0},{"$f":"Distributionsanlæg!L49","v":0},{"$f":"Distributionsanlæg!M49","v":0},{"$f":"Distributionsanlæg!N49","v":0},{"$f":"Distributionsanlæg!O49","v":0},{"$f":"Distributionsanlæg!P49","v":0},{"$f":"Distributionsanlæg!Q49","v":0},{"$f":"Distributionsanlæg!R49","v":0},{"$f":"Distributionsanlæg!S49","v":0},{"$f":"Distributionsanlæg!T49","v":0},{"$f":"Distributionsanlæg!U49","v":0},{"$f":"Distributionsanlæg!V49","v":0},{"$f":"Distributionsanlæg!W49","v":0},{"$f":"Distributionsanlæg!X49","v":0},{"$f":"Distributionsanlæg!Y49","v":0},null,{"$f":"D49*Genanskaffelsespriser!$D102","v":0},{"$f":"E49*Genanskaffelsespriser!$D102","v":0},{"$f":"F49*Genanskaffelsespriser!$D102","v":0},{"$f":"G49*Genanskaffelsespriser!$D102","v":0},{"$f":"H49*Genanskaffelsespriser!$D102","v":0},{"$f":"I49*Genanskaffelsespriser!$D102","v":0},{"$f":"J49*Genanskaffelsespriser!$D102","v":0},{"$f":"K49*Genanskaffelsespriser!$D102","v":0},{"$f":"L49*Genanskaffelsespriser!$D102","v":0},{"$f":"M49*Genanskaffelsespriser!$D102","v":0},{"$f":"N49*Genanskaffelsespriser!$D102","v":0},{"$f":"O49*Genanskaffelsespriser!$D102","v":0},{"$f":"P49*Genanskaffelsespriser!$D102","v":0},{"$f":"Q49*Genanskaffelsespriser!$D102","v":0},{"$f":"R49*Genanskaffelsespriser!$D102","v":0},{"$f":"S49*Genanskaffelsespriser!$D102","v":0},{"$f":"T49*Genanskaffelsespriser!$D102","v":0},{"$f":"U49*Genanskaffelsespriser!$D102","v":0},{"$f":"V49*Genanskaffelsespriser!$D102","v":0},{"$f":"W49*Genanskaffelsespriser!$D102","v":0},{"$f":"X49*Genanskaffelsespriser!$D102","v":0},{"$f":"Y49*Genanskaffelsespriser!$D102","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA49","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB49","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC49","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD49","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE49","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF49","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG49","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH49","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI49","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ49","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK49","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL49","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM49","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN49","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO49","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP49","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ49","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR49","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS49","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT49","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU49","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV49","v":0},0]
[{"$f":"+Genanskaffelsespriser!B103","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E103","v":75},{"$f":"Distributionsanlæg!D50","v":0},{"$f":"Distributionsanlæg!E50","v":0},{"$f":"Distributionsanlæg!F50","v":0},{"$f":"Distributionsanlæg!G50","v":0},{"$f":"Distributionsanlæg!H50","v":0},{"$f":"Distributionsanlæg!I50","v":0},{"$f":"Distributionsanlæg!J50","v":0},{"$f":"Distributionsanlæg!K50","v":0},{"$f":"Distributionsanlæg!L50","v":0},{"$f":"Distributionsanlæg!M50","v":0},{"$f":"Distributionsanlæg!N50","v":0},{"$f":"Distributionsanlæg!O50","v":0},{"$f":"Distributionsanlæg!P50","v":0},{"$f":"Distributionsanlæg!Q50","v":0},{"$f":"Distributionsanlæg!R50","v":0},{"$f":"Distributionsanlæg!S50","v":0},{"$f":"Distributionsanlæg!T50","v":0},{"$f":"Distributionsanlæg!U50","v":0},{"$f":"Distributionsanlæg!V50","v":0},{"$f":"Distributionsanlæg!W50","v":0},{"$f":"Distributionsanlæg!X50","v":0},{"$f":"Distributionsanlæg!Y50","v":0},null,{"$f":"D50*Genanskaffelsespriser!$D103","v":0},{"$f":"E50*Genanskaffelsespriser!$D103","v":0},{"$f":"F50*Genanskaffelsespriser!$D103","v":0},{"$f":"G50*Genanskaffelsespriser!$D103","v":0},{"$f":"H50*Genanskaffelsespriser!$D103","v":0},{"$f":"I50*Genanskaffelsespriser!$D103","v":0},{"$f":"J50*Genanskaffelsespriser!$D103","v":0},{"$f":"K50*Genanskaffelsespriser!$D103","v":0},{"$f":"L50*Genanskaffelsespriser!$D103","v":0},{"$f":"M50*Genanskaffelsespriser!$D103","v":0},{"$f":"N50*Genanskaffelsespriser!$D103","v":0},{"$f":"O50*Genanskaffelsespriser!$D103","v":0},{"$f":"P50*Genanskaffelsespriser!$D103","v":0},{"$f":"Q50*Genanskaffelsespriser!$D103","v":0},{"$f":"R50*Genanskaffelsespriser!$D103","v":0},{"$f":"S50*Genanskaffelsespriser!$D103","v":0},{"$f":"T50*Genanskaffelsespriser!$D103","v":0},{"$f":"U50*Genanskaffelsespriser!$D103","v":0},{"$f":"V50*Genanskaffelsespriser!$D103","v":0},{"$f":"W50*Genanskaffelsespriser!$D103","v":0},{"$f":"X50*Genanskaffelsespriser!$D103","v":0},{"$f":"Y50*Genanskaffelsespriser!$D103","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA50","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB50","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC50","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD50","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE50","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF50","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG50","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH50","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI50","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ50","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK50","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL50","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM50","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN50","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO50","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP50","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ50","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR50","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS50","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT50","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU50","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV50","v":0},0]
[{"$f":"+Genanskaffelsespriser!B104","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E104","v":75},{"$f":"Distributionsanlæg!D51","v":0},{"$f":"Distributionsanlæg!E51","v":0},{"$f":"Distributionsanlæg!F51","v":0},{"$f":"Distributionsanlæg!G51","v":0},{"$f":"Distributionsanlæg!H51","v":0},{"$f":"Distributionsanlæg!I51","v":0},{"$f":"Distributionsanlæg!J51","v":0},{"$f":"Distributionsanlæg!K51","v":0},{"$f":"Distributionsanlæg!L51","v":0},{"$f":"Distributionsanlæg!M51","v":0},{"$f":"Distributionsanlæg!N51","v":0},{"$f":"Distributionsanlæg!O51","v":0},{"$f":"Distributionsanlæg!P51","v":0},{"$f":"Distributionsanlæg!Q51","v":0},{"$f":"Distributionsanlæg!R51","v":0},{"$f":"Distributionsanlæg!S51","v":0},{"$f":"Distributionsanlæg!T51","v":0},{"$f":"Distributionsanlæg!U51","v":0},{"$f":"Distributionsanlæg!V51","v":0},{"$f":"Distributionsanlæg!W51","v":0},{"$f":"Distributionsanlæg!X51","v":0},{"$f":"Distributionsanlæg!Y51","v":0},null,{"$f":"D51*Genanskaffelsespriser!$D104","v":0},{"$f":"E51*Genanskaffelsespriser!$D104","v":0},{"$f":"F51*Genanskaffelsespriser!$D104","v":0},{"$f":"G51*Genanskaffelsespriser!$D104","v":0},{"$f":"H51*Genanskaffelsespriser!$D104","v":0},{"$f":"I51*Genanskaffelsespriser!$D104","v":0},{"$f":"J51*Genanskaffelsespriser!$D104","v":0},{"$f":"K51*Genanskaffelsespriser!$D104","v":0},{"$f":"L51*Genanskaffelsespriser!$D104","v":0},{"$f":"M51*Genanskaffelsespriser!$D104","v":0},{"$f":"N51*Genanskaffelsespriser!$D104","v":0},{"$f":"O51*Genanskaffelsespriser!$D104","v":0},{"$f":"P51*Genanskaffelsespriser!$D104","v":0},{"$f":"Q51*Genanskaffelsespriser!$D104","v":0},{"$f":"R51*Genanskaffelsespriser!$D104","v":0},{"$f":"S51*Genanskaffelsespriser!$D104","v":0},{"$f":"T51*Genanskaffelsespriser!$D104","v":0},{"$f":"U51*Genanskaffelsespriser!$D104","v":0},{"$f":"V51*Genanskaffelsespriser!$D104","v":0},{"$f":"W51*Genanskaffelsespriser!$D104","v":0},{"$f":"X51*Genanskaffelsespriser!$D104","v":0},{"$f":"Y51*Genanskaffelsespriser!$D104","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA51","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB51","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC51","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD51","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE51","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF51","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG51","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH51","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI51","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ51","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK51","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL51","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM51","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN51","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO51","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP51","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ51","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR51","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS51","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT51","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU51","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV51","v":0},0]
[{"$f":"+Genanskaffelsespriser!B105","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E105","v":75},{"$f":"Distributionsanlæg!D52","v":0},{"$f":"Distributionsanlæg!E52","v":0},{"$f":"Distributionsanlæg!F52","v":0},{"$f":"Distributionsanlæg!G52","v":0},{"$f":"Distributionsanlæg!H52","v":0},{"$f":"Distributionsanlæg!I52","v":0},{"$f":"Distributionsanlæg!J52","v":0},{"$f":"Distributionsanlæg!K52","v":0},{"$f":"Distributionsanlæg!L52","v":0},{"$f":"Distributionsanlæg!M52","v":0},{"$f":"Distributionsanlæg!N52","v":0},{"$f":"Distributionsanlæg!O52","v":0},{"$f":"Distributionsanlæg!P52","v":0},{"$f":"Distributionsanlæg!Q52","v":0},{"$f":"Distributionsanlæg!R52","v":0},{"$f":"Distributionsanlæg!S52","v":0},{"$f":"Distributionsanlæg!T52","v":0},{"$f":"Distributionsanlæg!U52","v":0},{"$f":"Distributionsanlæg!V52","v":0},{"$f":"Distributionsanlæg!W52","v":0},{"$f":"Distributionsanlæg!X52","v":0},{"$f":"Distributionsanlæg!Y52","v":0},null,{"$f":"D52*Genanskaffelsespriser!$D105","v":0},{"$f":"E52*Genanskaffelsespriser!$D105","v":0},{"$f":"F52*Genanskaffelsespriser!$D105","v":0},{"$f":"G52*Genanskaffelsespriser!$D105","v":0},{"$f":"H52*Genanskaffelsespriser!$D105","v":0},{"$f":"I52*Genanskaffelsespriser!$D105","v":0},{"$f":"J52*Genanskaffelsespriser!$D105","v":0},{"$f":"K52*Genanskaffelsespriser!$D105","v":0},{"$f":"L52*Genanskaffelsespriser!$D105","v":0},{"$f":"M52*Genanskaffelsespriser!$D105","v":0},{"$f":"N52*Genanskaffelsespriser!$D105","v":0},{"$f":"O52*Genanskaffelsespriser!$D105","v":0},{"$f":"P52*Genanskaffelsespriser!$D105","v":0},{"$f":"Q52*Genanskaffelsespriser!$D105","v":0},{"$f":"R52*Genanskaffelsespriser!$D105","v":0},{"$f":"S52*Genanskaffelsespriser!$D105","v":0},{"$f":"T52*Genanskaffelsespriser!$D105","v":0},{"$f":"U52*Genanskaffelsespriser!$D105","v":0},{"$f":"V52*Genanskaffelsespriser!$D105","v":0},{"$f":"W52*Genanskaffelsespriser!$D105","v":0},{"$f":"X52*Genanskaffelsespriser!$D105","v":0},{"$f":"Y52*Genanskaffelsespriser!$D105","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA52","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB52","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC52","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD52","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE52","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF52","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG52","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH52","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI52","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ52","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK52","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL52","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM52","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN52","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO52","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP52","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ52","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR52","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS52","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT52","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU52","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV52","v":0},0]
[{"$f":"+Genanskaffelsespriser!B106","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E106","v":75},{"$f":"Distributionsanlæg!D53","v":0},{"$f":"Distributionsanlæg!E53","v":0},{"$f":"Distributionsanlæg!F53","v":0},{"$f":"Distributionsanlæg!G53","v":0},{"$f":"Distributionsanlæg!H53","v":0},{"$f":"Distributionsanlæg!I53","v":0},{"$f":"Distributionsanlæg!J53","v":0},{"$f":"Distributionsanlæg!K53","v":0},{"$f":"Distributionsanlæg!L53","v":0},{"$f":"Distributionsanlæg!M53","v":0},{"$f":"Distributionsanlæg!N53","v":0},{"$f":"Distributionsanlæg!O53","v":0},{"$f":"Distributionsanlæg!P53","v":0},{"$f":"Distributionsanlæg!Q53","v":0},{"$f":"Distributionsanlæg!R53","v":0},{"$f":"Distributionsanlæg!S53","v":0},{"$f":"Distributionsanlæg!T53","v":0},{"$f":"Distributionsanlæg!U53","v":0},{"$f":"Distributionsanlæg!V53","v":0},{"$f":"Distributionsanlæg!W53","v":0},{"$f":"Distributionsanlæg!X53","v":0},{"$f":"Distributionsanlæg!Y53","v":0},null,{"$f":"D53*Genanskaffelsespriser!$D106","v":0},{"$f":"E53*Genanskaffelsespriser!$D106","v":0},{"$f":"F53*Genanskaffelsespriser!$D106","v":0},{"$f":"G53*Genanskaffelsespriser!$D106","v":0},{"$f":"H53*Genanskaffelsespriser!$D106","v":0},{"$f":"I53*Genanskaffelsespriser!$D106","v":0},{"$f":"J53*Genanskaffelsespriser!$D106","v":0},{"$f":"K53*Genanskaffelsespriser!$D106","v":0},{"$f":"L53*Genanskaffelsespriser!$D106","v":0},{"$f":"M53*Genanskaffelsespriser!$D106","v":0},{"$f":"N53*Genanskaffelsespriser!$D106","v":0},{"$f":"O53*Genanskaffelsespriser!$D106","v":0},{"$f":"P53*Genanskaffelsespriser!$D106","v":0},{"$f":"Q53*Genanskaffelsespriser!$D106","v":0},{"$f":"R53*Genanskaffelsespriser!$D106","v":0},{"$f":"S53*Genanskaffelsespriser!$D106","v":0},{"$f":"T53*Genanskaffelsespriser!$D106","v":0},{"$f":"U53*Genanskaffelsespriser!$D106","v":0},{"$f":"V53*Genanskaffelsespriser!$D106","v":0},{"$f":"W53*Genanskaffelsespriser!$D106","v":0},{"$f":"X53*Genanskaffelsespriser!$D106","v":0},{"$f":"Y53*Genanskaffelsespriser!$D106","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA53","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB53","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC53","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD53","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE53","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF53","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG53","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH53","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI53","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ53","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK53","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL53","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM53","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN53","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO53","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP53","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ53","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR53","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS53","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT53","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU53","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV53","v":0},0]
[{"$f":"+Genanskaffelsespriser!B107","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E107","v":50},{"$f":"Distributionsanlæg!D54","v":0},{"$f":"Distributionsanlæg!E54","v":0},{"$f":"Distributionsanlæg!F54","v":0},{"$f":"Distributionsanlæg!G54","v":0},{"$f":"Distributionsanlæg!H54","v":0},{"$f":"Distributionsanlæg!I54","v":0},{"$f":"Distributionsanlæg!J54","v":0},{"$f":"Distributionsanlæg!K54","v":0},{"$f":"Distributionsanlæg!L54","v":0},{"$f":"Distributionsanlæg!M54","v":0},{"$f":"Distributionsanlæg!N54","v":0},{"$f":"Distributionsanlæg!O54","v":0},{"$f":"Distributionsanlæg!P54","v":0},{"$f":"Distributionsanlæg!Q54","v":0},{"$f":"Distributionsanlæg!R54","v":0},{"$f":"Distributionsanlæg!S54","v":0},{"$f":"Distributionsanlæg!T54","v":0},{"$f":"Distributionsanlæg!U54","v":0},{"$f":"Distributionsanlæg!V54","v":0},{"$f":"Distributionsanlæg!W54","v":0},{"$f":"Distributionsanlæg!X54","v":0},{"$f":"Distributionsanlæg!Y54","v":0},null,{"$f":"D54*Genanskaffelsespriser!$D107","v":0},{"$f":"E54*Genanskaffelsespriser!$D107","v":0},{"$f":"F54*Genanskaffelsespriser!$D107","v":0},{"$f":"G54*Genanskaffelsespriser!$D107","v":0},{"$f":"H54*Genanskaffelsespriser!$D107","v":0},{"$f":"I54*Genanskaffelsespriser!$D107","v":0},{"$f":"J54*Genanskaffelsespriser!$D107","v":0},{"$f":"K54*Genanskaffelsespriser!$D107","v":0},{"$f":"L54*Genanskaffelsespriser!$D107","v":0},{"$f":"M54*Genanskaffelsespriser!$D107","v":0},{"$f":"N54*Genanskaffelsespriser!$D107","v":0},{"$f":"O54*Genanskaffelsespriser!$D107","v":0},{"$f":"P54*Genanskaffelsespriser!$D107","v":0},{"$f":"Q54*Genanskaffelsespriser!$D107","v":0},{"$f":"R54*Genanskaffelsespriser!$D107","v":0},{"$f":"S54*Genanskaffelsespriser!$D107","v":0},{"$f":"T54*Genanskaffelsespriser!$D107","v":0},{"$f":"U54*Genanskaffelsespriser!$D107","v":0},{"$f":"V54*Genanskaffelsespriser!$D107","v":0},{"$f":"W54*Genanskaffelsespriser!$D107","v":0},{"$f":"X54*Genanskaffelsespriser!$D107","v":0},{"$f":"Y54*Genanskaffelsespriser!$D107","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA54","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB54","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC54","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD54","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE54","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF54","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG54","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH54","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI54","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ54","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK54","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL54","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM54","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN54","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO54","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP54","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ54","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR54","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS54","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT54","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU54","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV54","v":0},0]
[{"$f":"+Genanskaffelsespriser!B108","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E108","v":50},{"$f":"Distributionsanlæg!D55","v":0},{"$f":"Distributionsanlæg!E55","v":0},{"$f":"Distributionsanlæg!F55","v":0},{"$f":"Distributionsanlæg!G55","v":0},{"$f":"Distributionsanlæg!H55","v":0},{"$f":"Distributionsanlæg!I55","v":0},{"$f":"Distributionsanlæg!J55","v":0},{"$f":"Distributionsanlæg!K55","v":0},{"$f":"Distributionsanlæg!L55","v":0},{"$f":"Distributionsanlæg!M55","v":0},{"$f":"Distributionsanlæg!N55","v":0},{"$f":"Distributionsanlæg!O55","v":0},{"$f":"Distributionsanlæg!P55","v":0},{"$f":"Distributionsanlæg!Q55","v":0},{"$f":"Distributionsanlæg!R55","v":0},{"$f":"Distributionsanlæg!S55","v":0},{"$f":"Distributionsanlæg!T55","v":0},{"$f":"Distributionsanlæg!U55","v":0},{"$f":"Distributionsanlæg!V55","v":0},{"$f":"Distributionsanlæg!W55","v":0},{"$f":"Distributionsanlæg!X55","v":0},{"$f":"Distributionsanlæg!Y55","v":0},null,{"$f":"D55*Genanskaffelsespriser!$D108","v":0},{"$f":"E55*Genanskaffelsespriser!$D108","v":0},{"$f":"F55*Genanskaffelsespriser!$D108","v":0},{"$f":"G55*Genanskaffelsespriser!$D108","v":0},{"$f":"H55*Genanskaffelsespriser!$D108","v":0},{"$f":"I55*Genanskaffelsespriser!$D108","v":0},{"$f":"J55*Genanskaffelsespriser!$D108","v":0},{"$f":"K55*Genanskaffelsespriser!$D108","v":0},{"$f":"L55*Genanskaffelsespriser!$D108","v":0},{"$f":"M55*Genanskaffelsespriser!$D108","v":0},{"$f":"N55*Genanskaffelsespriser!$D108","v":0},{"$f":"O55*Genanskaffelsespriser!$D108","v":0},{"$f":"P55*Genanskaffelsespriser!$D108","v":0},{"$f":"Q55*Genanskaffelsespriser!$D108","v":0},{"$f":"R55*Genanskaffelsespriser!$D108","v":0},{"$f":"S55*Genanskaffelsespriser!$D108","v":0},{"$f":"T55*Genanskaffelsespriser!$D108","v":0},{"$f":"U55*Genanskaffelsespriser!$D108","v":0},{"$f":"V55*Genanskaffelsespriser!$D108","v":0},{"$f":"W55*Genanskaffelsespriser!$D108","v":0},{"$f":"X55*Genanskaffelsespriser!$D108","v":0},{"$f":"Y55*Genanskaffelsespriser!$D108","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA55","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB55","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC55","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD55","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE55","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF55","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG55","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH55","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI55","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ55","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK55","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL55","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM55","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN55","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO55","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP55","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ55","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR55","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS55","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT55","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU55","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV55","v":0},0]
[{"$f":"+Genanskaffelsespriser!B109","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E109","v":50},{"$f":"Distributionsanlæg!D56","v":0},{"$f":"Distributionsanlæg!E56","v":0},{"$f":"Distributionsanlæg!F56","v":0},{"$f":"Distributionsanlæg!G56","v":0},{"$f":"Distributionsanlæg!H56","v":0},{"$f":"Distributionsanlæg!I56","v":0},{"$f":"Distributionsanlæg!J56","v":0},{"$f":"Distributionsanlæg!K56","v":0},{"$f":"Distributionsanlæg!L56","v":0},{"$f":"Distributionsanlæg!M56","v":0},{"$f":"Distributionsanlæg!N56","v":0},{"$f":"Distributionsanlæg!O56","v":0},{"$f":"Distributionsanlæg!P56","v":0},{"$f":"Distributionsanlæg!Q56","v":0},{"$f":"Distributionsanlæg!R56","v":0},{"$f":"Distributionsanlæg!S56","v":0},{"$f":"Distributionsanlæg!T56","v":0},{"$f":"Distributionsanlæg!U56","v":0},{"$f":"Distributionsanlæg!V56","v":0},{"$f":"Distributionsanlæg!W56","v":0},{"$f":"Distributionsanlæg!X56","v":0},{"$f":"Distributionsanlæg!Y56","v":0},null,{"$f":"D56*Genanskaffelsespriser!$D109","v":0},{"$f":"E56*Genanskaffelsespriser!$D109","v":0},{"$f":"F56*Genanskaffelsespriser!$D109","v":0},{"$f":"G56*Genanskaffelsespriser!$D109","v":0},{"$f":"H56*Genanskaffelsespriser!$D109","v":0},{"$f":"I56*Genanskaffelsespriser!$D109","v":0},{"$f":"J56*Genanskaffelsespriser!$D109","v":0},{"$f":"K56*Genanskaffelsespriser!$D109","v":0},{"$f":"L56*Genanskaffelsespriser!$D109","v":0},{"$f":"M56*Genanskaffelsespriser!$D109","v":0},{"$f":"N56*Genanskaffelsespriser!$D109","v":0},{"$f":"O56*Genanskaffelsespriser!$D109","v":0},{"$f":"P56*Genanskaffelsespriser!$D109","v":0},{"$f":"Q56*Genanskaffelsespriser!$D109","v":0},{"$f":"R56*Genanskaffelsespriser!$D109","v":0},{"$f":"S56*Genanskaffelsespriser!$D109","v":0},{"$f":"T56*Genanskaffelsespriser!$D109","v":0},{"$f":"U56*Genanskaffelsespriser!$D109","v":0},{"$f":"V56*Genanskaffelsespriser!$D109","v":0},{"$f":"W56*Genanskaffelsespriser!$D109","v":0},{"$f":"X56*Genanskaffelsespriser!$D109","v":0},{"$f":"Y56*Genanskaffelsespriser!$D109","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA56","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB56","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC56","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD56","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE56","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF56","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG56","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH56","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI56","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ56","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK56","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL56","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM56","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN56","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO56","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP56","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ56","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR56","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS56","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT56","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU56","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV56","v":0},0]
[{"$f":"+Genanskaffelsespriser!B110","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E110","v":50},{"$f":"Distributionsanlæg!D57","v":0},{"$f":"Distributionsanlæg!E57","v":0},{"$f":"Distributionsanlæg!F57","v":0},{"$f":"Distributionsanlæg!G57","v":0},{"$f":"Distributionsanlæg!H57","v":0},{"$f":"Distributionsanlæg!I57","v":0},{"$f":"Distributionsanlæg!J57","v":0},{"$f":"Distributionsanlæg!K57","v":0},{"$f":"Distributionsanlæg!L57","v":0},{"$f":"Distributionsanlæg!M57","v":0},{"$f":"Distributionsanlæg!N57","v":0},{"$f":"Distributionsanlæg!O57","v":0},{"$f":"Distributionsanlæg!P57","v":0},{"$f":"Distributionsanlæg!Q57","v":0},{"$f":"Distributionsanlæg!R57","v":0},{"$f":"Distributionsanlæg!S57","v":0},{"$f":"Distributionsanlæg!T57","v":0},{"$f":"Distributionsanlæg!U57","v":0},{"$f":"Distributionsanlæg!V57","v":0},{"$f":"Distributionsanlæg!W57","v":0},{"$f":"Distributionsanlæg!X57","v":0},{"$f":"Distributionsanlæg!Y57","v":0},null,{"$f":"D57*Genanskaffelsespriser!$D110","v":0},{"$f":"E57*Genanskaffelsespriser!$D110","v":0},{"$f":"F57*Genanskaffelsespriser!$D110","v":0},{"$f":"G57*Genanskaffelsespriser!$D110","v":0},{"$f":"H57*Genanskaffelsespriser!$D110","v":0},{"$f":"I57*Genanskaffelsespriser!$D110","v":0},{"$f":"J57*Genanskaffelsespriser!$D110","v":0},{"$f":"K57*Genanskaffelsespriser!$D110","v":0},{"$f":"L57*Genanskaffelsespriser!$D110","v":0},{"$f":"M57*Genanskaffelsespriser!$D110","v":0},{"$f":"N57*Genanskaffelsespriser!$D110","v":0},{"$f":"O57*Genanskaffelsespriser!$D110","v":0},{"$f":"P57*Genanskaffelsespriser!$D110","v":0},{"$f":"Q57*Genanskaffelsespriser!$D110","v":0},{"$f":"R57*Genanskaffelsespriser!$D110","v":0},{"$f":"S57*Genanskaffelsespriser!$D110","v":0},{"$f":"T57*Genanskaffelsespriser!$D110","v":0},{"$f":"U57*Genanskaffelsespriser!$D110","v":0},{"$f":"V57*Genanskaffelsespriser!$D110","v":0},{"$f":"W57*Genanskaffelsespriser!$D110","v":0},{"$f":"X57*Genanskaffelsespriser!$D110","v":0},{"$f":"Y57*Genanskaffelsespriser!$D110","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA57","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB57","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC57","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD57","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE57","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF57","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG57","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH57","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI57","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ57","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK57","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL57","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM57","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN57","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO57","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP57","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ57","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR57","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS57","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT57","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU57","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV57","v":0},0]
[{"$f":"+Genanskaffelsespriser!B111","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E111","v":50},{"$f":"Distributionsanlæg!D58","v":0},{"$f":"Distributionsanlæg!E58","v":0},{"$f":"Distributionsanlæg!F58","v":0},{"$f":"Distributionsanlæg!G58","v":0},{"$f":"Distributionsanlæg!H58","v":0},{"$f":"Distributionsanlæg!I58","v":0},{"$f":"Distributionsanlæg!J58","v":0},{"$f":"Distributionsanlæg!K58","v":0},{"$f":"Distributionsanlæg!L58","v":0},{"$f":"Distributionsanlæg!M58","v":0},{"$f":"Distributionsanlæg!N58","v":0},{"$f":"Distributionsanlæg!O58","v":0},{"$f":"Distributionsanlæg!P58","v":0},{"$f":"Distributionsanlæg!Q58","v":0},{"$f":"Distributionsanlæg!R58","v":0},{"$f":"Distributionsanlæg!S58","v":0},{"$f":"Distributionsanlæg!T58","v":0},{"$f":"Distributionsanlæg!U58","v":0},{"$f":"Distributionsanlæg!V58","v":0},{"$f":"Distributionsanlæg!W58","v":0},{"$f":"Distributionsanlæg!X58","v":0},{"$f":"Distributionsanlæg!Y58","v":0},null,{"$f":"D58*Genanskaffelsespriser!$D111","v":0},{"$f":"E58*Genanskaffelsespriser!$D111","v":0},{"$f":"F58*Genanskaffelsespriser!$D111","v":0},{"$f":"G58*Genanskaffelsespriser!$D111","v":0},{"$f":"H58*Genanskaffelsespriser!$D111","v":0},{"$f":"I58*Genanskaffelsespriser!$D111","v":0},{"$f":"J58*Genanskaffelsespriser!$D111","v":0},{"$f":"K58*Genanskaffelsespriser!$D111","v":0},{"$f":"L58*Genanskaffelsespriser!$D111","v":0},{"$f":"M58*Genanskaffelsespriser!$D111","v":0},{"$f":"N58*Genanskaffelsespriser!$D111","v":0},{"$f":"O58*Genanskaffelsespriser!$D111","v":0},{"$f":"P58*Genanskaffelsespriser!$D111","v":0},{"$f":"Q58*Genanskaffelsespriser!$D111","v":0},{"$f":"R58*Genanskaffelsespriser!$D111","v":0},{"$f":"S58*Genanskaffelsespriser!$D111","v":0},{"$f":"T58*Genanskaffelsespriser!$D111","v":0},{"$f":"U58*Genanskaffelsespriser!$D111","v":0},{"$f":"V58*Genanskaffelsespriser!$D111","v":0},{"$f":"W58*Genanskaffelsespriser!$D111","v":0},{"$f":"X58*Genanskaffelsespriser!$D111","v":0},{"$f":"Y58*Genanskaffelsespriser!$D111","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA58","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB58","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC58","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD58","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE58","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF58","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG58","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH58","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI58","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ58","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK58","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL58","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM58","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN58","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO58","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP58","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ58","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR58","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS58","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT58","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU58","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV58","v":0},0]
[{"$f":"+Genanskaffelsespriser!B112","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E112","v":50},{"$f":"Distributionsanlæg!D59","v":0},{"$f":"Distributionsanlæg!E59","v":0},{"$f":"Distributionsanlæg!F59","v":0},{"$f":"Distributionsanlæg!G59","v":0},{"$f":"Distributionsanlæg!H59","v":0},{"$f":"Distributionsanlæg!I59","v":0},{"$f":"Distributionsanlæg!J59","v":0},{"$f":"Distributionsanlæg!K59","v":0},{"$f":"Distributionsanlæg!L59","v":0},{"$f":"Distributionsanlæg!M59","v":0},{"$f":"Distributionsanlæg!N59","v":0},{"$f":"Distributionsanlæg!O59","v":0},{"$f":"Distributionsanlæg!P59","v":0},{"$f":"Distributionsanlæg!Q59","v":0},{"$f":"Distributionsanlæg!R59","v":0},{"$f":"Distributionsanlæg!S59","v":0},{"$f":"Distributionsanlæg!T59","v":0},{"$f":"Distributionsanlæg!U59","v":0},{"$f":"Distributionsanlæg!V59","v":0},{"$f":"Distributionsanlæg!W59","v":0},{"$f":"Distributionsanlæg!X59","v":0},{"$f":"Distributionsanlæg!Y59","v":0},null,{"$f":"D59*Genanskaffelsespriser!$D112","v":0},{"$f":"E59*Genanskaffelsespriser!$D112","v":0},{"$f":"F59*Genanskaffelsespriser!$D112","v":0},{"$f":"G59*Genanskaffelsespriser!$D112","v":0},{"$f":"H59*Genanskaffelsespriser!$D112","v":0},{"$f":"I59*Genanskaffelsespriser!$D112","v":0},{"$f":"J59*Genanskaffelsespriser!$D112","v":0},{"$f":"K59*Genanskaffelsespriser!$D112","v":0},{"$f":"L59*Genanskaffelsespriser!$D112","v":0},{"$f":"M59*Genanskaffelsespriser!$D112","v":0},{"$f":"N59*Genanskaffelsespriser!$D112","v":0},{"$f":"O59*Genanskaffelsespriser!$D112","v":0},{"$f":"P59*Genanskaffelsespriser!$D112","v":0},{"$f":"Q59*Genanskaffelsespriser!$D112","v":0},{"$f":"R59*Genanskaffelsespriser!$D112","v":0},{"$f":"S59*Genanskaffelsespriser!$D112","v":0},{"$f":"T59*Genanskaffelsespriser!$D112","v":0},{"$f":"U59*Genanskaffelsespriser!$D112","v":0},{"$f":"V59*Genanskaffelsespriser!$D112","v":0},{"$f":"W59*Genanskaffelsespriser!$D112","v":0},{"$f":"X59*Genanskaffelsespriser!$D112","v":0},{"$f":"Y59*Genanskaffelsespriser!$D112","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA59","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB59","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC59","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD59","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE59","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF59","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG59","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH59","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI59","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ59","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK59","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL59","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM59","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN59","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO59","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP59","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ59","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR59","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS59","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT59","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU59","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV59","v":0},0]
["Brønde og stik, ledningsnet - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW61:AW64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B114","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E114","v":75},{"$f":"Distributionsanlæg!D61","v":0},{"$f":"Distributionsanlæg!E61","v":0},{"$f":"Distributionsanlæg!F61","v":0},{"$f":"Distributionsanlæg!G61","v":0},{"$f":"Distributionsanlæg!H61","v":0},{"$f":"Distributionsanlæg!I61","v":0},{"$f":"Distributionsanlæg!J61","v":0},{"$f":"Distributionsanlæg!K61","v":0},{"$f":"Distributionsanlæg!L61","v":0},{"$f":"Distributionsanlæg!M61","v":0},{"$f":"Distributionsanlæg!N61","v":0},{"$f":"Distributionsanlæg!O61","v":0},{"$f":"Distributionsanlæg!P61","v":0},{"$f":"Distributionsanlæg!Q61","v":0},{"$f":"Distributionsanlæg!R61","v":0},{"$f":"Distributionsanlæg!S61","v":0},{"$f":"Distributionsanlæg!T61","v":0},{"$f":"Distributionsanlæg!U61","v":0},{"$f":"Distributionsanlæg!V61","v":0},{"$f":"Distributionsanlæg!W61","v":0},{"$f":"Distributionsanlæg!X61","v":0},{"$f":"Distributionsanlæg!Y61","v":0},null,{"$f":"D61*Genanskaffelsespriser!$D114","v":0},{"$f":"E61*Genanskaffelsespriser!$D114","v":0},{"$f":"F61*Genanskaffelsespriser!$D114","v":0},{"$f":"G61*Genanskaffelsespriser!$D114","v":0},{"$f":"H61*Genanskaffelsespriser!$D114","v":0},{"$f":"I61*Genanskaffelsespriser!$D114","v":0},{"$f":"J61*Genanskaffelsespriser!$D114","v":0},{"$f":"K61*Genanskaffelsespriser!$D114","v":0},{"$f":"L61*Genanskaffelsespriser!$D114","v":0},{"$f":"M61*Genanskaffelsespriser!$D114","v":0},{"$f":"N61*Genanskaffelsespriser!$D114","v":0},{"$f":"O61*Genanskaffelsespriser!$D114","v":0},{"$f":"P61*Genanskaffelsespriser!$D114","v":0},{"$f":"Q61*Genanskaffelsespriser!$D114","v":0},{"$f":"R61*Genanskaffelsespriser!$D114","v":0},{"$f":"S61*Genanskaffelsespriser!$D114","v":0},{"$f":"T61*Genanskaffelsespriser!$D114","v":0},{"$f":"U61*Genanskaffelsespriser!$D114","v":0},{"$f":"V61*Genanskaffelsespriser!$D114","v":0},{"$f":"W61*Genanskaffelsespriser!$D114","v":0},{"$f":"X61*Genanskaffelsespriser!$D114","v":0},{"$f":"Y61*Genanskaffelsespriser!$D114","v":0},{"$f":"+SUM(AA61:AV61)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA61","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB61","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC61","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD61","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE61","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF61","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG61","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH61","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI61","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ61","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK61","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL61","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM61","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN61","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO61","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP61","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ61","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR61","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS61","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT61","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU61","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV61","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D62","v":0},{"$f":"Distributionsanlæg!E62","v":0},{"$f":"Distributionsanlæg!F62","v":0},{"$f":"Distributionsanlæg!G62","v":0},{"$f":"Distributionsanlæg!H62","v":0},{"$f":"Distributionsanlæg!I62","v":0},{"$f":"Distributionsanlæg!J62","v":0},{"$f":"Distributionsanlæg!K62","v":0},{"$f":"Distributionsanlæg!L62","v":0},{"$f":"Distributionsanlæg!M62","v":0},{"$f":"Distributionsanlæg!N62","v":0},{"$f":"Distributionsanlæg!O62","v":0},{"$f":"Distributionsanlæg!P62","v":0},{"$f":"Distributionsanlæg!Q62","v":0},{"$f":"Distributionsanlæg!R62","v":0},{"$f":"Distributionsanlæg!S62","v":0},{"$f":"Distributionsanlæg!T62","v":0},{"$f":"Distributionsanlæg!U62","v":0},{"$f":"Distributionsanlæg!V62","v":0},{"$f":"Distributionsanlæg!W62","v":0},{"$f":"Distributionsanlæg!X62","v":0},{"$f":"Distributionsanlæg!Y62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D62:Y62,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B115","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E115","v":75},{"$f":"Distributionsanlæg!D63","v":0},{"$f":"Distributionsanlæg!E63","v":0},{"$f":"Distributionsanlæg!F63","v":0},{"$f":"Distributionsanlæg!G63","v":0},{"$f":"Distributionsanlæg!H63","v":0},{"$f":"Distributionsanlæg!I63","v":0},{"$f":"Distributionsanlæg!J63","v":0},{"$f":"Distributionsanlæg!K63","v":0},{"$f":"Distributionsanlæg!L63","v":0},{"$f":"Distributionsanlæg!M63","v":0},{"$f":"Distributionsanlæg!N63","v":0},{"$f":"Distributionsanlæg!O63","v":0},{"$f":"Distributionsanlæg!P63","v":0},{"$f":"Distributionsanlæg!Q63","v":0},{"$f":"Distributionsanlæg!R63","v":0},{"$f":"Distributionsanlæg!S63","v":0},{"$f":"Distributionsanlæg!T63","v":0},{"$f":"Distributionsanlæg!U63","v":0},{"$f":"Distributionsanlæg!V63","v":0},{"$f":"Distributionsanlæg!W63","v":0},{"$f":"Distributionsanlæg!X63","v":0},{"$f":"Distributionsanlæg!Y63","v":0},null,{"$f":"D63*Genanskaffelsespriser!$D115","v":0},{"$f":"E63*Genanskaffelsespriser!$D115","v":0},{"$f":"F63*Genanskaffelsespriser!$D115","v":0},{"$f":"G63*Genanskaffelsespriser!$D115","v":0},{"$f":"H63*Genanskaffelsespriser!$D115","v":0},{"$f":"I63*Genanskaffelsespriser!$D115","v":0},{"$f":"J63*Genanskaffelsespriser!$D115","v":0},{"$f":"K63*Genanskaffelsespriser!$D115","v":0},{"$f":"L63*Genanskaffelsespriser!$D115","v":0},{"$f":"M63*Genanskaffelsespriser!$D115","v":0},{"$f":"N63*Genanskaffelsespriser!$D115","v":0},{"$f":"O63*Genanskaffelsespriser!$D115","v":0},{"$f":"P63*Genanskaffelsespriser!$D115","v":0},{"$f":"Q63*Genanskaffelsespriser!$D115","v":0},{"$f":"R63*Genanskaffelsespriser!$D115","v":0},{"$f":"S63*Genanskaffelsespriser!$D115","v":0},{"$f":"T63*Genanskaffelsespriser!$D115","v":0},{"$f":"U63*Genanskaffelsespriser!$D115","v":0},{"$f":"V63*Genanskaffelsespriser!$D115","v":0},{"$f":"W63*Genanskaffelsespriser!$D115","v":0},{"$f":"X63*Genanskaffelsespriser!$D115","v":0},{"$f":"Y63*Genanskaffelsespriser!$D115","v":0},{"$f":"+SUM(AA63:AV63)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA63","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB63","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC63","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD63","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE63","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF63","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG63","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH63","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI63","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ63","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK63","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL63","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM63","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN63","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO63","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP63","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ63","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR63","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS63","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT63","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU63","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV63","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D64","v":0},{"$f":"Distributionsanlæg!E64","v":0},{"$f":"Distributionsanlæg!F64","v":0},{"$f":"Distributionsanlæg!G64","v":0},{"$f":"Distributionsanlæg!H64","v":0},{"$f":"Distributionsanlæg!I64","v":0},{"$f":"Distributionsanlæg!J64","v":0},{"$f":"Distributionsanlæg!K64","v":0},{"$f":"Distributionsanlæg!L64","v":0},{"$f":"Distributionsanlæg!M64","v":0},{"$f":"Distributionsanlæg!N64","v":0},{"$f":"Distributionsanlæg!O64","v":0},{"$f":"Distributionsanlæg!P64","v":0},{"$f":"Distributionsanlæg!Q64","v":0},{"$f":"Distributionsanlæg!R64","v":0},{"$f":"Distributionsanlæg!S64","v":0},{"$f":"Distributionsanlæg!T64","v":0},{"$f":"Distributionsanlæg!U64","v":0},{"$f":"Distributionsanlæg!V64","v":0},{"$f":"Distributionsanlæg!W64","v":0},{"$f":"Distributionsanlæg!X64","v":0},{"$f":"Distributionsanlæg!Y64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D64:Y64,\"<>0\")","v":0}]
["Brønde og stik, ledningsnet - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW66:AW69)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B117","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E117","v":75},{"$f":"Distributionsanlæg!D66","v":0},{"$f":"Distributionsanlæg!E66","v":0},{"$f":"Distributionsanlæg!F66","v":0},{"$f":"Distributionsanlæg!G66","v":0},{"$f":"Distributionsanlæg!H66","v":0},{"$f":"Distributionsanlæg!I66","v":0},{"$f":"Distributionsanlæg!J66","v":0},{"$f":"Distributionsanlæg!K66","v":0},{"$f":"Distributionsanlæg!L66","v":0},{"$f":"Distributionsanlæg!M66","v":0},{"$f":"Distributionsanlæg!N66","v":0},{"$f":"Distributionsanlæg!O66","v":0},{"$f":"Distributionsanlæg!P66","v":0},{"$f":"Distributionsanlæg!Q66","v":0},{"$f":"Distributionsanlæg!R66","v":0},{"$f":"Distributionsanlæg!S66","v":0},{"$f":"Distributionsanlæg!T66","v":0},{"$f":"Distributionsanlæg!U66","v":0},{"$f":"Distributionsanlæg!V66","v":0},{"$f":"Distributionsanlæg!W66","v":0},{"$f":"Distributionsanlæg!X66","v":0},{"$f":"Distributionsanlæg!Y66","v":0},null,{"$f":"D66*Genanskaffelsespriser!$D117","v":0},{"$f":"E66*Genanskaffelsespriser!$D117","v":0},{"$f":"F66*Genanskaffelsespriser!$D117","v":0},{"$f":"G66*Genanskaffelsespriser!$D117","v":0},{"$f":"H66*Genanskaffelsespriser!$D117","v":0},{"$f":"I66*Genanskaffelsespriser!$D117","v":0},{"$f":"J66*Genanskaffelsespriser!$D117","v":0},{"$f":"K66*Genanskaffelsespriser!$D117","v":0},{"$f":"L66*Genanskaffelsespriser!$D117","v":0},{"$f":"M66*Genanskaffelsespriser!$D117","v":0},{"$f":"N66*Genanskaffelsespriser!$D117","v":0},{"$f":"O66*Genanskaffelsespriser!$D117","v":0},{"$f":"P66*Genanskaffelsespriser!$D117","v":0},{"$f":"Q66*Genanskaffelsespriser!$D117","v":0},{"$f":"R66*Genanskaffelsespriser!$D117","v":0},{"$f":"S66*Genanskaffelsespriser!$D117","v":0},{"$f":"T66*Genanskaffelsespriser!$D117","v":0},{"$f":"U66*Genanskaffelsespriser!$D117","v":0},{"$f":"V66*Genanskaffelsespriser!$D117","v":0},{"$f":"W66*Genanskaffelsespriser!$D117","v":0},{"$f":"X66*Genanskaffelsespriser!$D117","v":0},{"$f":"Y66*Genanskaffelsespriser!$D117","v":0},{"$f":"+SUM(AA66:AV66)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA66","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB66","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC66","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD66","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE66","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF66","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG66","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH66","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI66","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ66","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK66","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL66","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM66","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN66","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO66","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP66","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ66","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR66","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS66","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT66","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU66","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV66","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D67","v":0},{"$f":"Distributionsanlæg!E67","v":0},{"$f":"Distributionsanlæg!F67","v":0},{"$f":"Distributionsanlæg!G67","v":0},{"$f":"Distributionsanlæg!H67","v":0},{"$f":"Distributionsanlæg!I67","v":0},{"$f":"Distributionsanlæg!J67","v":0},{"$f":"Distributionsanlæg!K67","v":0},{"$f":"Distributionsanlæg!L67","v":0},{"$f":"Distributionsanlæg!M67","v":0},{"$f":"Distributionsanlæg!N67","v":0},{"$f":"Distributionsanlæg!O67","v":0},{"$f":"Distributionsanlæg!P67","v":0},{"$f":"Distributionsanlæg!Q67","v":0},{"$f":"Distributionsanlæg!R67","v":0},{"$f":"Distributionsanlæg!S67","v":0},{"$f":"Distributionsanlæg!T67","v":0},{"$f":"Distributionsanlæg!U67","v":0},{"$f":"Distributionsanlæg!V67","v":0},{"$f":"Distributionsanlæg!W67","v":0},{"$f":"Distributionsanlæg!X67","v":0},{"$f":"Distributionsanlæg!Y67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D67:Y67,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B118","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E118","v":75},{"$f":"Distributionsanlæg!D68","v":0},{"$f":"Distributionsanlæg!E68","v":0},{"$f":"Distributionsanlæg!F68","v":0},{"$f":"Distributionsanlæg!G68","v":0},{"$f":"Distributionsanlæg!H68","v":0},{"$f":"Distributionsanlæg!I68","v":0},{"$f":"Distributionsanlæg!J68","v":0},{"$f":"Distributionsanlæg!K68","v":0},{"$f":"Distributionsanlæg!L68","v":0},{"$f":"Distributionsanlæg!M68","v":0},{"$f":"Distributionsanlæg!N68","v":0},{"$f":"Distributionsanlæg!O68","v":0},{"$f":"Distributionsanlæg!P68","v":0},{"$f":"Distributionsanlæg!Q68","v":0},{"$f":"Distributionsanlæg!R68","v":0},{"$f":"Distributionsanlæg!S68","v":0},{"$f":"Distributionsanlæg!T68","v":0},{"$f":"Distributionsanlæg!U68","v":0},{"$f":"Distributionsanlæg!V68","v":0},{"$f":"Distributionsanlæg!W68","v":0},{"$f":"Distributionsanlæg!X68","v":0},{"$f":"Distributionsanlæg!Y68","v":0},null,{"$f":"D68*Genanskaffelsespriser!$D118","v":0},{"$f":"E68*Genanskaffelsespriser!$D118","v":0},{"$f":"F68*Genanskaffelsespriser!$D118","v":0},{"$f":"G68*Genanskaffelsespriser!$D118","v":0},{"$f":"H68*Genanskaffelsespriser!$D118","v":0},{"$f":"I68*Genanskaffelsespriser!$D118","v":0},{"$f":"J68*Genanskaffelsespriser!$D118","v":0},{"$f":"K68*Genanskaffelsespriser!$D118","v":0},{"$f":"L68*Genanskaffelsespriser!$D118","v":0},{"$f":"M68*Genanskaffelsespriser!$D118","v":0},{"$f":"N68*Genanskaffelsespriser!$D118","v":0},{"$f":"O68*Genanskaffelsespriser!$D118","v":0},{"$f":"P68*Genanskaffelsespriser!$D118","v":0},{"$f":"Q68*Genanskaffelsespriser!$D118","v":0},{"$f":"R68*Genanskaffelsespriser!$D118","v":0},{"$f":"S68*Genanskaffelsespriser!$D118","v":0},{"$f":"T68*Genanskaffelsespriser!$D118","v":0},{"$f":"U68*Genanskaffelsespriser!$D118","v":0},{"$f":"V68*Genanskaffelsespriser!$D118","v":0},{"$f":"W68*Genanskaffelsespriser!$D118","v":0},{"$f":"X68*Genanskaffelsespriser!$D118","v":0},{"$f":"Y68*Genanskaffelsespriser!$D118","v":0},{"$f":"+SUM(AA68:AV68)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA68","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB68","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC68","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD68","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE68","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF68","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG68","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH68","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI68","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ68","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK68","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL68","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM68","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN68","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO68","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP68","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ68","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR68","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS68","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT68","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU68","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV68","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D69","v":0},{"$f":"Distributionsanlæg!E69","v":0},{"$f":"Distributionsanlæg!F69","v":0},{"$f":"Distributionsanlæg!G69","v":0},{"$f":"Distributionsanlæg!H69","v":0},{"$f":"Distributionsanlæg!I69","v":0},{"$f":"Distributionsanlæg!J69","v":0},{"$f":"Distributionsanlæg!K69","v":0},{"$f":"Distributionsanlæg!L69","v":0},{"$f":"Distributionsanlæg!M69","v":0},{"$f":"Distributionsanlæg!N69","v":0},{"$f":"Distributionsanlæg!O69","v":0},{"$f":"Distributionsanlæg!P69","v":0},{"$f":"Distributionsanlæg!Q69","v":0},{"$f":"Distributionsanlæg!R69","v":0},{"$f":"Distributionsanlæg!S69","v":0},{"$f":"Distributionsanlæg!T69","v":0},{"$f":"Distributionsanlæg!U69","v":0},{"$f":"Distributionsanlæg!V69","v":0},{"$f":"Distributionsanlæg!W69","v":0},{"$f":"Distributionsanlæg!X69","v":0},{"$f":"Distributionsanlæg!Y69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D69:Y69,\"<>0\")","v":0}]
["Brønde og stik, ledningsnet - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW71:AW74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B120","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E120","v":75},{"$f":"Distributionsanlæg!D71","v":0},{"$f":"Distributionsanlæg!E71","v":0},{"$f":"Distributionsanlæg!F71","v":0},{"$f":"Distributionsanlæg!G71","v":0},{"$f":"Distributionsanlæg!H71","v":0},{"$f":"Distributionsanlæg!I71","v":0},{"$f":"Distributionsanlæg!J71","v":0},{"$f":"Distributionsanlæg!K71","v":0},{"$f":"Distributionsanlæg!L71","v":0},{"$f":"Distributionsanlæg!M71","v":0},{"$f":"Distributionsanlæg!N71","v":0},{"$f":"Distributionsanlæg!O71","v":0},{"$f":"Distributionsanlæg!P71","v":0},{"$f":"Distributionsanlæg!Q71","v":0},{"$f":"Distributionsanlæg!R71","v":0},{"$f":"Distributionsanlæg!S71","v":0},{"$f":"Distributionsanlæg!T71","v":0},{"$f":"Distributionsanlæg!U71","v":0},{"$f":"Distributionsanlæg!V71","v":0},{"$f":"Distributionsanlæg!W71","v":0},{"$f":"Distributionsanlæg!X71","v":0},{"$f":"Distributionsanlæg!Y71","v":0},null,{"$f":"D71*Genanskaffelsespriser!$D120","v":0},{"$f":"E71*Genanskaffelsespriser!$D120","v":0},{"$f":"F71*Genanskaffelsespriser!$D120","v":0},{"$f":"G71*Genanskaffelsespriser!$D120","v":0},{"$f":"H71*Genanskaffelsespriser!$D120","v":0},{"$f":"I71*Genanskaffelsespriser!$D120","v":0},{"$f":"J71*Genanskaffelsespriser!$D120","v":0},{"$f":"K71*Genanskaffelsespriser!$D120","v":0},{"$f":"L71*Genanskaffelsespriser!$D120","v":0},{"$f":"M71*Genanskaffelsespriser!$D120","v":0},{"$f":"N71*Genanskaffelsespriser!$D120","v":0},{"$f":"O71*Genanskaffelsespriser!$D120","v":0},{"$f":"P71*Genanskaffelsespriser!$D120","v":0},{"$f":"Q71*Genanskaffelsespriser!$D120","v":0},{"$f":"R71*Genanskaffelsespriser!$D120","v":0},{"$f":"S71*Genanskaffelsespriser!$D120","v":0},{"$f":"T71*Genanskaffelsespriser!$D120","v":0},{"$f":"U71*Genanskaffelsespriser!$D120","v":0},{"$f":"V71*Genanskaffelsespriser!$D120","v":0},{"$f":"W71*Genanskaffelsespriser!$D120","v":0},{"$f":"X71*Genanskaffelsespriser!$D120","v":0},{"$f":"Y71*Genanskaffelsespriser!$D120","v":0},{"$f":"+SUM(AA71:AV71)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA71","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB71","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC71","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD71","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE71","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF71","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG71","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH71","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI71","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ71","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK71","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL71","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM71","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN71","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO71","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP71","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ71","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR71","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS71","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT71","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU71","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV71","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D72","v":0},{"$f":"Distributionsanlæg!E72","v":0},{"$f":"Distributionsanlæg!F72","v":0},{"$f":"Distributionsanlæg!G72","v":0},{"$f":"Distributionsanlæg!H72","v":0},{"$f":"Distributionsanlæg!I72","v":0},{"$f":"Distributionsanlæg!J72","v":0},{"$f":"Distributionsanlæg!K72","v":0},{"$f":"Distributionsanlæg!L72","v":0},{"$f":"Distributionsanlæg!M72","v":0},{"$f":"Distributionsanlæg!N72","v":0},{"$f":"Distributionsanlæg!O72","v":0},{"$f":"Distributionsanlæg!P72","v":0},{"$f":"Distributionsanlæg!Q72","v":0},{"$f":"Distributionsanlæg!R72","v":0},{"$f":"Distributionsanlæg!S72","v":0},{"$f":"Distributionsanlæg!T72","v":0},{"$f":"Distributionsanlæg!U72","v":0},{"$f":"Distributionsanlæg!V72","v":0},{"$f":"Distributionsanlæg!W72","v":0},{"$f":"Distributionsanlæg!X72","v":0},{"$f":"Distributionsanlæg!Y72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D72:Y72,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B121","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E121","v":75},{"$f":"Distributionsanlæg!D73","v":0},{"$f":"Distributionsanlæg!E73","v":0},{"$f":"Distributionsanlæg!F73","v":0},{"$f":"Distributionsanlæg!G73","v":0},{"$f":"Distributionsanlæg!H73","v":0},{"$f":"Distributionsanlæg!I73","v":0},{"$f":"Distributionsanlæg!J73","v":0},{"$f":"Distributionsanlæg!K73","v":0},{"$f":"Distributionsanlæg!L73","v":0},{"$f":"Distributionsanlæg!M73","v":0},{"$f":"Distributionsanlæg!N73","v":0},{"$f":"Distributionsanlæg!O73","v":0},{"$f":"Distributionsanlæg!P73","v":0},{"$f":"Distributionsanlæg!Q73","v":0},{"$f":"Distributionsanlæg!R73","v":0},{"$f":"Distributionsanlæg!S73","v":0},{"$f":"Distributionsanlæg!T73","v":0},{"$f":"Distributionsanlæg!U73","v":0},{"$f":"Distributionsanlæg!V73","v":0},{"$f":"Distributionsanlæg!W73","v":0},{"$f":"Distributionsanlæg!X73","v":0},{"$f":"Distributionsanlæg!Y73","v":0},null,{"$f":"D73*Genanskaffelsespriser!$D121","v":0},{"$f":"E73*Genanskaffelsespriser!$D121","v":0},{"$f":"F73*Genanskaffelsespriser!$D121","v":0},{"$f":"G73*Genanskaffelsespriser!$D121","v":0},{"$f":"H73*Genanskaffelsespriser!$D121","v":0},{"$f":"I73*Genanskaffelsespriser!$D121","v":0},{"$f":"J73*Genanskaffelsespriser!$D121","v":0},{"$f":"K73*Genanskaffelsespriser!$D121","v":0},{"$f":"L73*Genanskaffelsespriser!$D121","v":0},{"$f":"M73*Genanskaffelsespriser!$D121","v":0},{"$f":"N73*Genanskaffelsespriser!$D121","v":0},{"$f":"O73*Genanskaffelsespriser!$D121","v":0},{"$f":"P73*Genanskaffelsespriser!$D121","v":0},{"$f":"Q73*Genanskaffelsespriser!$D121","v":0},{"$f":"R73*Genanskaffelsespriser!$D121","v":0},{"$f":"S73*Genanskaffelsespriser!$D121","v":0},{"$f":"T73*Genanskaffelsespriser!$D121","v":0},{"$f":"U73*Genanskaffelsespriser!$D121","v":0},{"$f":"V73*Genanskaffelsespriser!$D121","v":0},{"$f":"W73*Genanskaffelsespriser!$D121","v":0},{"$f":"X73*Genanskaffelsespriser!$D121","v":0},{"$f":"Y73*Genanskaffelsespriser!$D121","v":0},{"$f":"+SUM(AA73:AV73)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA73","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB73","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC73","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD73","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE73","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF73","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG73","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH73","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI73","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ73","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK73","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL73","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM73","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN73","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO73","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP73","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ73","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR73","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS73","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT73","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU73","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV73","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D74","v":0},{"$f":"Distributionsanlæg!E74","v":0},{"$f":"Distributionsanlæg!F74","v":0},{"$f":"Distributionsanlæg!G74","v":0},{"$f":"Distributionsanlæg!H74","v":0},{"$f":"Distributionsanlæg!I74","v":0},{"$f":"Distributionsanlæg!J74","v":0},{"$f":"Distributionsanlæg!K74","v":0},{"$f":"Distributionsanlæg!L74","v":0},{"$f":"Distributionsanlæg!M74","v":0},{"$f":"Distributionsanlæg!N74","v":0},{"$f":"Distributionsanlæg!O74","v":0},{"$f":"Distributionsanlæg!P74","v":0},{"$f":"Distributionsanlæg!Q74","v":0},{"$f":"Distributionsanlæg!R74","v":0},{"$f":"Distributionsanlæg!S74","v":0},{"$f":"Distributionsanlæg!T74","v":0},{"$f":"Distributionsanlæg!U74","v":0},{"$f":"Distributionsanlæg!V74","v":0},{"$f":"Distributionsanlæg!W74","v":0},{"$f":"Distributionsanlæg!X74","v":0},{"$f":"Distributionsanlæg!Y74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D74:Y74,\"<>0\")","v":0}]
["Brønde og stik, ledningsnet - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW76:AW79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B123","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E123","v":75},{"$f":"Distributionsanlæg!D76","v":0},{"$f":"Distributionsanlæg!E76","v":0},{"$f":"Distributionsanlæg!F76","v":0},{"$f":"Distributionsanlæg!G76","v":0},{"$f":"Distributionsanlæg!H76","v":0},{"$f":"Distributionsanlæg!I76","v":0},{"$f":"Distributionsanlæg!J76","v":0},{"$f":"Distributionsanlæg!K76","v":0},{"$f":"Distributionsanlæg!L76","v":0},{"$f":"Distributionsanlæg!M76","v":0},{"$f":"Distributionsanlæg!N76","v":0},{"$f":"Distributionsanlæg!O76","v":0},{"$f":"Distributionsanlæg!P76","v":0},{"$f":"Distributionsanlæg!Q76","v":0},{"$f":"Distributionsanlæg!R76","v":0},{"$f":"Distributionsanlæg!S76","v":0},{"$f":"Distributionsanlæg!T76","v":0},{"$f":"Distributionsanlæg!U76","v":0},{"$f":"Distributionsanlæg!V76","v":0},{"$f":"Distributionsanlæg!W76","v":0},{"$f":"Distributionsanlæg!X76","v":0},{"$f":"Distributionsanlæg!Y76","v":0},null,{"$f":"D76*Genanskaffelsespriser!$D123","v":0},{"$f":"E76*Genanskaffelsespriser!$D123","v":0},{"$f":"F76*Genanskaffelsespriser!$D123","v":0},{"$f":"G76*Genanskaffelsespriser!$D123","v":0},{"$f":"H76*Genanskaffelsespriser!$D123","v":0},{"$f":"I76*Genanskaffelsespriser!$D123","v":0},{"$f":"J76*Genanskaffelsespriser!$D123","v":0},{"$f":"K76*Genanskaffelsespriser!$D123","v":0},{"$f":"L76*Genanskaffelsespriser!$D123","v":0},{"$f":"M76*Genanskaffelsespriser!$D123","v":0},{"$f":"N76*Genanskaffelsespriser!$D123","v":0},{"$f":"O76*Genanskaffelsespriser!$D123","v":0},{"$f":"P76*Genanskaffelsespriser!$D123","v":0},{"$f":"Q76*Genanskaffelsespriser!$D123","v":0},{"$f":"R76*Genanskaffelsespriser!$D123","v":0},{"$f":"S76*Genanskaffelsespriser!$D123","v":0},{"$f":"T76*Genanskaffelsespriser!$D123","v":0},{"$f":"U76*Genanskaffelsespriser!$D123","v":0},{"$f":"V76*Genanskaffelsespriser!$D123","v":0},{"$f":"W76*Genanskaffelsespriser!$D123","v":0},{"$f":"X76*Genanskaffelsespriser!$D123","v":0},{"$f":"Y76*Genanskaffelsespriser!$D123","v":0},{"$f":"+SUM(AA76:AV76)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA76","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB76","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC76","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD76","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE76","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF76","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG76","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH76","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI76","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ76","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK76","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL76","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM76","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN76","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO76","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP76","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ76","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR76","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS76","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT76","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU76","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV76","v":0},{"$f":"SUM(D76:Y76)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D77","v":0},{"$f":"Distributionsanlæg!E77","v":0},{"$f":"Distributionsanlæg!F77","v":0},{"$f":"Distributionsanlæg!G77","v":0},{"$f":"Distributionsanlæg!H77","v":0},{"$f":"Distributionsanlæg!I77","v":0},{"$f":"Distributionsanlæg!J77","v":0},{"$f":"Distributionsanlæg!K77","v":0},{"$f":"Distributionsanlæg!L77","v":0},{"$f":"Distributionsanlæg!M77","v":0},{"$f":"Distributionsanlæg!N77","v":0},{"$f":"Distributionsanlæg!O77","v":0},{"$f":"Distributionsanlæg!P77","v":0},{"$f":"Distributionsanlæg!Q77","v":0},{"$f":"Distributionsanlæg!R77","v":0},{"$f":"Distributionsanlæg!S77","v":0},{"$f":"Distributionsanlæg!T77","v":0},{"$f":"Distributionsanlæg!U77","v":0},{"$f":"Distributionsanlæg!V77","v":0},{"$f":"Distributionsanlæg!W77","v":0},{"$f":"Distributionsanlæg!X77","v":0},{"$f":"Distributionsanlæg!Y77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D77:Y77,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B124","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E124","v":75},{"$f":"Distributionsanlæg!D78","v":0},{"$f":"Distributionsanlæg!E78","v":0},{"$f":"Distributionsanlæg!F78","v":0},{"$f":"Distributionsanlæg!G78","v":0},{"$f":"Distributionsanlæg!H78","v":0},{"$f":"Distributionsanlæg!I78","v":0},{"$f":"Distributionsanlæg!J78","v":0},{"$f":"Distributionsanlæg!K78","v":0},{"$f":"Distributionsanlæg!L78","v":0},{"$f":"Distributionsanlæg!M78","v":0},{"$f":"Distributionsanlæg!N78","v":0},{"$f":"Distributionsanlæg!O78","v":0},{"$f":"Distributionsanlæg!P78","v":0},{"$f":"Distributionsanlæg!Q78","v":0},{"$f":"Distributionsanlæg!R78","v":0},{"$f":"Distributionsanlæg!S78","v":0},{"$f":"Distributionsanlæg!T78","v":0},{"$f":"Distributionsanlæg!U78","v":0},{"$f":"Distributionsanlæg!V78","v":0},{"$f":"Distributionsanlæg!W78","v":0},{"$f":"Distributionsanlæg!X78","v":0},{"$f":"Distributionsanlæg!Y78","v":0},null,{"$f":"D78*Genanskaffelsespriser!$D124","v":0},{"$f":"E78*Genanskaffelsespriser!$D124","v":0},{"$f":"F78*Genanskaffelsespriser!$D124","v":0},{"$f":"G78*Genanskaffelsespriser!$D124","v":0},{"$f":"H78*Genanskaffelsespriser!$D124","v":0},{"$f":"I78*Genanskaffelsespriser!$D124","v":0},{"$f":"J78*Genanskaffelsespriser!$D124","v":0},{"$f":"K78*Genanskaffelsespriser!$D124","v":0},{"$f":"L78*Genanskaffelsespriser!$D124","v":0},{"$f":"M78*Genanskaffelsespriser!$D124","v":0},{"$f":"N78*Genanskaffelsespriser!$D124","v":0},{"$f":"O78*Genanskaffelsespriser!$D124","v":0},{"$f":"P78*Genanskaffelsespriser!$D124","v":0},{"$f":"Q78*Genanskaffelsespriser!$D124","v":0},{"$f":"R78*Genanskaffelsespriser!$D124","v":0},{"$f":"S78*Genanskaffelsespriser!$D124","v":0},{"$f":"T78*Genanskaffelsespriser!$D124","v":0},{"$f":"U78*Genanskaffelsespriser!$D124","v":0},{"$f":"V78*Genanskaffelsespriser!$D124","v":0},{"$f":"W78*Genanskaffelsespriser!$D124","v":0},{"$f":"X78*Genanskaffelsespriser!$D124","v":0},{"$f":"Y78*Genanskaffelsespriser!$D124","v":0},{"$f":"+SUM(AA78:AV78)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA78","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB78","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC78","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD78","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE78","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF78","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG78","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH78","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI78","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ78","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK78","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL78","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM78","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN78","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO78","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP78","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ78","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR78","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS78","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT78","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU78","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV78","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D79","v":0},{"$f":"Distributionsanlæg!E79","v":0},{"$f":"Distributionsanlæg!F79","v":0},{"$f":"Distributionsanlæg!G79","v":0},{"$f":"Distributionsanlæg!H79","v":0},{"$f":"Distributionsanlæg!I79","v":0},{"$f":"Distributionsanlæg!J79","v":0},{"$f":"Distributionsanlæg!K79","v":0},{"$f":"Distributionsanlæg!L79","v":0},{"$f":"Distributionsanlæg!M79","v":0},{"$f":"Distributionsanlæg!N79","v":0},{"$f":"Distributionsanlæg!O79","v":0},{"$f":"Distributionsanlæg!P79","v":0},{"$f":"Distributionsanlæg!Q79","v":0},{"$f":"Distributionsanlæg!R79","v":0},{"$f":"Distributionsanlæg!S79","v":0},{"$f":"Distributionsanlæg!T79","v":0},{"$f":"Distributionsanlæg!U79","v":0},{"$f":"Distributionsanlæg!V79","v":0},{"$f":"Distributionsanlæg!W79","v":0},{"$f":"Distributionsanlæg!X79","v":0},{"$f":"Distributionsanlæg!Y79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D79:Y79,\"<>0\")","v":0}]
["Små pumpestationer inkl. SRO-anlæg - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW81:AW94)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B126","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E126","v":30},{"$f":"Distributionsanlæg!D81","v":0},{"$f":"Distributionsanlæg!E81","v":0},{"$f":"Distributionsanlæg!F81","v":0},{"$f":"Distributionsanlæg!G81","v":0},{"$f":"Distributionsanlæg!H81","v":0},{"$f":"Distributionsanlæg!I81","v":0},{"$f":"Distributionsanlæg!J81","v":0},{"$f":"Distributionsanlæg!K81","v":0},{"$f":"Distributionsanlæg!L81","v":0},{"$f":"Distributionsanlæg!M81","v":0},{"$f":"Distributionsanlæg!N81","v":0},{"$f":"Distributionsanlæg!O81","v":0},{"$f":"Distributionsanlæg!P81","v":0},{"$f":"Distributionsanlæg!Q81","v":0},{"$f":"Distributionsanlæg!R81","v":0},{"$f":"Distributionsanlæg!S81","v":0},{"$f":"Distributionsanlæg!T81","v":0},{"$f":"Distributionsanlæg!U81","v":0},{"$f":"Distributionsanlæg!V81","v":0},{"$f":"Distributionsanlæg!W81","v":0},{"$f":"Distributionsanlæg!X81","v":0},{"$f":"Distributionsanlæg!Y81","v":0},null,{"$f":"D81*Genanskaffelsespriser!$D126","v":0},{"$f":"E81*Genanskaffelsespriser!$D126","v":0},{"$f":"F81*Genanskaffelsespriser!$D126","v":0},{"$f":"G81*Genanskaffelsespriser!$D126","v":0},{"$f":"H81*Genanskaffelsespriser!$D126","v":0},{"$f":"I81*Genanskaffelsespriser!$D126","v":0},{"$f":"J81*Genanskaffelsespriser!$D126","v":0},{"$f":"K81*Genanskaffelsespriser!$D126","v":0},{"$f":"L81*Genanskaffelsespriser!$D126","v":0},{"$f":"M81*Genanskaffelsespriser!$D126","v":0},{"$f":"N81*Genanskaffelsespriser!$D126","v":0},{"$f":"O81*Genanskaffelsespriser!$D126","v":0},{"$f":"P81*Genanskaffelsespriser!$D126","v":0},{"$f":"Q81*Genanskaffelsespriser!$D126","v":0},{"$f":"R81*Genanskaffelsespriser!$D126","v":0},{"$f":"S81*Genanskaffelsespriser!$D126","v":0},{"$f":"T81*Genanskaffelsespriser!$D126","v":0},{"$f":"U81*Genanskaffelsespriser!$D126","v":0},{"$f":"V81*Genanskaffelsespriser!$D126","v":0},{"$f":"W81*Genanskaffelsespriser!$D126","v":0},{"$f":"X81*Genanskaffelsespriser!$D126","v":0},{"$f":"Y81*Genanskaffelsespriser!$D126","v":0},{"$f":"+SUM(AA81:AV81)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA81","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB81","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC81","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD81","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE81","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF81","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG81","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH81","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI81","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ81","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK81","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL81","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM81","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN81","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO81","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP81","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ81","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR81","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS81","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT81","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU81","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV81","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D82","v":0},{"$f":"Distributionsanlæg!E82","v":0},{"$f":"Distributionsanlæg!F82","v":0},{"$f":"Distributionsanlæg!G82","v":0},{"$f":"Distributionsanlæg!H82","v":0},{"$f":"Distributionsanlæg!I82","v":0},{"$f":"Distributionsanlæg!J82","v":0},{"$f":"Distributionsanlæg!K82","v":0},{"$f":"Distributionsanlæg!L82","v":0},{"$f":"Distributionsanlæg!M82","v":0},{"$f":"Distributionsanlæg!N82","v":0},{"$f":"Distributionsanlæg!O82","v":0},{"$f":"Distributionsanlæg!P82","v":0},{"$f":"Distributionsanlæg!Q82","v":0},{"$f":"Distributionsanlæg!R82","v":0},{"$f":"Distributionsanlæg!S82","v":0},{"$f":"Distributionsanlæg!T82","v":0},{"$f":"Distributionsanlæg!U82","v":0},{"$f":"Distributionsanlæg!V82","v":0},{"$f":"Distributionsanlæg!W82","v":0},{"$f":"Distributionsanlæg!X82","v":0},{"$f":"Distributionsanlæg!Y82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D82:Y82,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B127","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E127","v":50},{"$f":"Distributionsanlæg!D83","v":0},{"$f":"Distributionsanlæg!E83","v":0},{"$f":"Distributionsanlæg!F83","v":0},{"$f":"Distributionsanlæg!G83","v":0},{"$f":"Distributionsanlæg!H83","v":0},{"$f":"Distributionsanlæg!I83","v":0},{"$f":"Distributionsanlæg!J83","v":0},{"$f":"Distributionsanlæg!K83","v":0},{"$f":"Distributionsanlæg!L83","v":0},{"$f":"Distributionsanlæg!M83","v":0},{"$f":"Distributionsanlæg!N83","v":0},{"$f":"Distributionsanlæg!O83","v":0},{"$f":"Distributionsanlæg!P83","v":0},{"$f":"Distributionsanlæg!Q83","v":0},{"$f":"Distributionsanlæg!R83","v":0},{"$f":"Distributionsanlæg!S83","v":0},{"$f":"Distributionsanlæg!T83","v":0},{"$f":"Distributionsanlæg!U83","v":0},{"$f":"Distributionsanlæg!V83","v":0},{"$f":"Distributionsanlæg!W83","v":0},{"$f":"Distributionsanlæg!X83","v":0},{"$f":"Distributionsanlæg!Y83","v":0},null,{"$f":"D83*Genanskaffelsespriser!$D127","v":0},{"$f":"E83*Genanskaffelsespriser!$D127","v":0},{"$f":"F83*Genanskaffelsespriser!$D127","v":0},{"$f":"G83*Genanskaffelsespriser!$D127","v":0},{"$f":"H83*Genanskaffelsespriser!$D127","v":0},{"$f":"I83*Genanskaffelsespriser!$D127","v":0},{"$f":"J83*Genanskaffelsespriser!$D127","v":0},{"$f":"K83*Genanskaffelsespriser!$D127","v":0},{"$f":"L83*Genanskaffelsespriser!$D127","v":0},{"$f":"M83*Genanskaffelsespriser!$D127","v":0},{"$f":"N83*Genanskaffelsespriser!$D127","v":0},{"$f":"O83*Genanskaffelsespriser!$D127","v":0},{"$f":"P83*Genanskaffelsespriser!$D127","v":0},{"$f":"Q83*Genanskaffelsespriser!$D127","v":0},{"$f":"R83*Genanskaffelsespriser!$D127","v":0},{"$f":"S83*Genanskaffelsespriser!$D127","v":0},{"$f":"T83*Genanskaffelsespriser!$D127","v":0},{"$f":"U83*Genanskaffelsespriser!$D127","v":0},{"$f":"V83*Genanskaffelsespriser!$D127","v":0},{"$f":"W83*Genanskaffelsespriser!$D127","v":0},{"$f":"X83*Genanskaffelsespriser!$D127","v":0},{"$f":"Y83*Genanskaffelsespriser!$D127","v":0},{"$f":"+SUM(AA83:AV83)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA83","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB83","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC83","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD83","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE83","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF83","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG83","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH83","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI83","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ83","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK83","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL83","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM83","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN83","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO83","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP83","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ83","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR83","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS83","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT83","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU83","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV83","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D84","v":0},{"$f":"Distributionsanlæg!E84","v":0},{"$f":"Distributionsanlæg!F84","v":0},{"$f":"Distributionsanlæg!G84","v":0},{"$f":"Distributionsanlæg!H84","v":0},{"$f":"Distributionsanlæg!I84","v":0},{"$f":"Distributionsanlæg!J84","v":0},{"$f":"Distributionsanlæg!K84","v":0},{"$f":"Distributionsanlæg!L84","v":0},{"$f":"Distributionsanlæg!M84","v":0},{"$f":"Distributionsanlæg!N84","v":0},{"$f":"Distributionsanlæg!O84","v":0},{"$f":"Distributionsanlæg!P84","v":0},{"$f":"Distributionsanlæg!Q84","v":0},{"$f":"Distributionsanlæg!R84","v":0},{"$f":"Distributionsanlæg!S84","v":0},{"$f":"Distributionsanlæg!T84","v":0},{"$f":"Distributionsanlæg!U84","v":0},{"$f":"Distributionsanlæg!V84","v":0},{"$f":"Distributionsanlæg!W84","v":0},{"$f":"Distributionsanlæg!X84","v":0},{"$f":"Distributionsanlæg!Y84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D84:Y84,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B128","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E128","v":20},{"$f":"Distributionsanlæg!D85","v":0},{"$f":"Distributionsanlæg!E85","v":0},{"$f":"Distributionsanlæg!F85","v":0},{"$f":"Distributionsanlæg!G85","v":0},{"$f":"Distributionsanlæg!H85","v":0},{"$f":"Distributionsanlæg!I85","v":0},{"$f":"Distributionsanlæg!J85","v":0},{"$f":"Distributionsanlæg!K85","v":0},{"$f":"Distributionsanlæg!L85","v":0},{"$f":"Distributionsanlæg!M85","v":0},{"$f":"Distributionsanlæg!N85","v":0},{"$f":"Distributionsanlæg!O85","v":0},{"$f":"Distributionsanlæg!P85","v":0},{"$f":"Distributionsanlæg!Q85","v":0},{"$f":"Distributionsanlæg!R85","v":0},{"$f":"Distributionsanlæg!S85","v":0},{"$f":"Distributionsanlæg!T85","v":0},{"$f":"Distributionsanlæg!U85","v":0},{"$f":"Distributionsanlæg!V85","v":0},{"$f":"Distributionsanlæg!W85","v":0},{"$f":"Distributionsanlæg!X85","v":0},{"$f":"Distributionsanlæg!Y85","v":0},null,{"$f":"D85*Genanskaffelsespriser!$D128","v":0},{"$f":"E85*Genanskaffelsespriser!$D128","v":0},{"$f":"F85*Genanskaffelsespriser!$D128","v":0},{"$f":"G85*Genanskaffelsespriser!$D128","v":0},{"$f":"H85*Genanskaffelsespriser!$D128","v":0},{"$f":"I85*Genanskaffelsespriser!$D128","v":0},{"$f":"J85*Genanskaffelsespriser!$D128","v":0},{"$f":"K85*Genanskaffelsespriser!$D128","v":0},{"$f":"L85*Genanskaffelsespriser!$D128","v":0},{"$f":"M85*Genanskaffelsespriser!$D128","v":0},{"$f":"N85*Genanskaffelsespriser!$D128","v":0},{"$f":"O85*Genanskaffelsespriser!$D128","v":0},{"$f":"P85*Genanskaffelsespriser!$D128","v":0},{"$f":"Q85*Genanskaffelsespriser!$D128","v":0},{"$f":"R85*Genanskaffelsespriser!$D128","v":0},{"$f":"S85*Genanskaffelsespriser!$D128","v":0},{"$f":"T85*Genanskaffelsespriser!$D128","v":0},{"$f":"U85*Genanskaffelsespriser!$D128","v":0},{"$f":"V85*Genanskaffelsespriser!$D128","v":0},{"$f":"W85*Genanskaffelsespriser!$D128","v":0},{"$f":"X85*Genanskaffelsespriser!$D128","v":0},{"$f":"Y85*Genanskaffelsespriser!$D128","v":0},{"$f":"+SUM(AA85:AV85)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA85","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB85","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC85","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD85","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE85","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF85","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG85","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH85","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI85","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ85","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK85","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL85","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM85","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN85","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO85","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP85","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ85","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR85","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS85","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT85","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU85","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV85","v":0},0]
[{"$f":"+Genanskaffelsespriser!B129","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E129","v":10},{"$f":"Distributionsanlæg!D86","v":0},{"$f":"Distributionsanlæg!E86","v":0},{"$f":"Distributionsanlæg!F86","v":0},{"$f":"Distributionsanlæg!G86","v":0},{"$f":"Distributionsanlæg!H86","v":0},{"$f":"Distributionsanlæg!I86","v":0},{"$f":"Distributionsanlæg!J86","v":0},{"$f":"Distributionsanlæg!K86","v":0},{"$f":"Distributionsanlæg!L86","v":0},{"$f":"Distributionsanlæg!M86","v":0},{"$f":"Distributionsanlæg!N86","v":0},{"$f":"Distributionsanlæg!O86","v":0},{"$f":"Distributionsanlæg!P86","v":0},{"$f":"Distributionsanlæg!Q86","v":0},{"$f":"Distributionsanlæg!R86","v":0},{"$f":"Distributionsanlæg!S86","v":0},{"$f":"Distributionsanlæg!T86","v":0},{"$f":"Distributionsanlæg!U86","v":0},{"$f":"Distributionsanlæg!V86","v":0},{"$f":"Distributionsanlæg!W86","v":0},{"$f":"Distributionsanlæg!X86","v":0},{"$f":"Distributionsanlæg!Y86","v":0},null,{"$f":"D86*Genanskaffelsespriser!$D129","v":0},{"$f":"E86*Genanskaffelsespriser!$D129","v":0},{"$f":"F86*Genanskaffelsespriser!$D129","v":0},{"$f":"G86*Genanskaffelsespriser!$D129","v":0},{"$f":"H86*Genanskaffelsespriser!$D129","v":0},{"$f":"I86*Genanskaffelsespriser!$D129","v":0},{"$f":"J86*Genanskaffelsespriser!$D129","v":0},{"$f":"K86*Genanskaffelsespriser!$D129","v":0},{"$f":"L86*Genanskaffelsespriser!$D129","v":0},{"$f":"M86*Genanskaffelsespriser!$D129","v":0},{"$f":"N86*Genanskaffelsespriser!$D129","v":0},{"$f":"O86*Genanskaffelsespriser!$D129","v":0},{"$f":"P86*Genanskaffelsespriser!$D129","v":0},{"$f":"Q86*Genanskaffelsespriser!$D129","v":0},{"$f":"R86*Genanskaffelsespriser!$D129","v":0},{"$f":"S86*Genanskaffelsespriser!$D129","v":0},{"$f":"T86*Genanskaffelsespriser!$D129","v":0},{"$f":"U86*Genanskaffelsespriser!$D129","v":0},{"$f":"V86*Genanskaffelsespriser!$D129","v":0},{"$f":"W86*Genanskaffelsespriser!$D129","v":0},{"$f":"X86*Genanskaffelsespriser!$D129","v":0},{"$f":"Y86*Genanskaffelsespriser!$D129","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA86","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB86","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC86","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD86","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE86","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF86","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG86","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH86","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI86","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ86","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK86","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL86","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM86","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN86","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO86","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP86","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ86","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR86","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS86","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT86","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU86","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV86","v":0},0]
[{"$f":"+Genanskaffelsespriser!B130","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E130","v":50},{"$f":"Distributionsanlæg!D87","v":0},{"$f":"Distributionsanlæg!E87","v":0},{"$f":"Distributionsanlæg!F87","v":0},{"$f":"Distributionsanlæg!G87","v":0},{"$f":"Distributionsanlæg!H87","v":0},{"$f":"Distributionsanlæg!I87","v":0},{"$f":"Distributionsanlæg!J87","v":0},{"$f":"Distributionsanlæg!K87","v":0},{"$f":"Distributionsanlæg!L87","v":0},{"$f":"Distributionsanlæg!M87","v":0},{"$f":"Distributionsanlæg!N87","v":0},{"$f":"Distributionsanlæg!O87","v":0},{"$f":"Distributionsanlæg!P87","v":0},{"$f":"Distributionsanlæg!Q87","v":0},{"$f":"Distributionsanlæg!R87","v":0},{"$f":"Distributionsanlæg!S87","v":0},{"$f":"Distributionsanlæg!T87","v":0},{"$f":"Distributionsanlæg!U87","v":0},{"$f":"Distributionsanlæg!V87","v":0},{"$f":"Distributionsanlæg!W87","v":0},{"$f":"Distributionsanlæg!X87","v":0},{"$f":"Distributionsanlæg!Y87","v":0},null,{"$f":"D87*Genanskaffelsespriser!$D130","v":0},{"$f":"E87*Genanskaffelsespriser!$D130","v":0},{"$f":"F87*Genanskaffelsespriser!$D130","v":0},{"$f":"G87*Genanskaffelsespriser!$D130","v":0},{"$f":"H87*Genanskaffelsespriser!$D130","v":0},{"$f":"I87*Genanskaffelsespriser!$D130","v":0},{"$f":"J87*Genanskaffelsespriser!$D130","v":0},{"$f":"K87*Genanskaffelsespriser!$D130","v":0},{"$f":"L87*Genanskaffelsespriser!$D130","v":0},{"$f":"M87*Genanskaffelsespriser!$D130","v":0},{"$f":"N87*Genanskaffelsespriser!$D130","v":0},{"$f":"O87*Genanskaffelsespriser!$D130","v":0},{"$f":"P87*Genanskaffelsespriser!$D130","v":0},{"$f":"Q87*Genanskaffelsespriser!$D130","v":0},{"$f":"R87*Genanskaffelsespriser!$D130","v":0},{"$f":"S87*Genanskaffelsespriser!$D130","v":0},{"$f":"T87*Genanskaffelsespriser!$D130","v":0},{"$f":"U87*Genanskaffelsespriser!$D130","v":0},{"$f":"V87*Genanskaffelsespriser!$D130","v":0},{"$f":"W87*Genanskaffelsespriser!$D130","v":0},{"$f":"X87*Genanskaffelsespriser!$D130","v":0},{"$f":"Y87*Genanskaffelsespriser!$D130","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA87","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB87","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC87","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD87","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE87","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF87","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG87","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH87","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI87","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ87","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK87","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL87","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM87","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN87","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO87","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP87","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ87","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR87","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS87","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT87","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU87","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV87","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D88","v":0},{"$f":"Distributionsanlæg!E88","v":0},{"$f":"Distributionsanlæg!F88","v":0},{"$f":"Distributionsanlæg!G88","v":0},{"$f":"Distributionsanlæg!H88","v":0},{"$f":"Distributionsanlæg!I88","v":0},{"$f":"Distributionsanlæg!J88","v":0},{"$f":"Distributionsanlæg!K88","v":0},{"$f":"Distributionsanlæg!L88","v":0},{"$f":"Distributionsanlæg!M88","v":0},{"$f":"Distributionsanlæg!N88","v":0},{"$f":"Distributionsanlæg!O88","v":0},{"$f":"Distributionsanlæg!P88","v":0},{"$f":"Distributionsanlæg!Q88","v":0},{"$f":"Distributionsanlæg!R88","v":0},{"$f":"Distributionsanlæg!S88","v":0},{"$f":"Distributionsanlæg!T88","v":0},{"$f":"Distributionsanlæg!U88","v":0},{"$f":"Distributionsanlæg!V88","v":0},{"$f":"Distributionsanlæg!W88","v":0},{"$f":"Distributionsanlæg!X88","v":0},{"$f":"Distributionsanlæg!Y88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D88:Y88,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B131","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E131","v":20},{"$f":"Distributionsanlæg!D89","v":0},{"$f":"Distributionsanlæg!E89","v":0},{"$f":"Distributionsanlæg!F89","v":0},{"$f":"Distributionsanlæg!G89","v":0},{"$f":"Distributionsanlæg!H89","v":0},{"$f":"Distributionsanlæg!I89","v":0},{"$f":"Distributionsanlæg!J89","v":0},{"$f":"Distributionsanlæg!K89","v":0},{"$f":"Distributionsanlæg!L89","v":0},{"$f":"Distributionsanlæg!M89","v":0},{"$f":"Distributionsanlæg!N89","v":0},{"$f":"Distributionsanlæg!O89","v":0},{"$f":"Distributionsanlæg!P89","v":0},{"$f":"Distributionsanlæg!Q89","v":0},{"$f":"Distributionsanlæg!R89","v":0},{"$f":"Distributionsanlæg!S89","v":0},{"$f":"Distributionsanlæg!T89","v":0},{"$f":"Distributionsanlæg!U89","v":0},{"$f":"Distributionsanlæg!V89","v":0},{"$f":"Distributionsanlæg!W89","v":0},{"$f":"Distributionsanlæg!X89","v":0},{"$f":"Distributionsanlæg!Y89","v":0},null,{"$f":"D89*Genanskaffelsespriser!$D131","v":0},{"$f":"E89*Genanskaffelsespriser!$D131","v":0},{"$f":"F89*Genanskaffelsespriser!$D131","v":0},{"$f":"G89*Genanskaffelsespriser!$D131","v":0},{"$f":"H89*Genanskaffelsespriser!$D131","v":0},{"$f":"I89*Genanskaffelsespriser!$D131","v":0},{"$f":"J89*Genanskaffelsespriser!$D131","v":0},{"$f":"K89*Genanskaffelsespriser!$D131","v":0},{"$f":"L89*Genanskaffelsespriser!$D131","v":0},{"$f":"M89*Genanskaffelsespriser!$D131","v":0},{"$f":"N89*Genanskaffelsespriser!$D131","v":0},{"$f":"O89*Genanskaffelsespriser!$D131","v":0},{"$f":"P89*Genanskaffelsespriser!$D131","v":0},{"$f":"Q89*Genanskaffelsespriser!$D131","v":0},{"$f":"R89*Genanskaffelsespriser!$D131","v":0},{"$f":"S89*Genanskaffelsespriser!$D131","v":0},{"$f":"T89*Genanskaffelsespriser!$D131","v":0},{"$f":"U89*Genanskaffelsespriser!$D131","v":0},{"$f":"V89*Genanskaffelsespriser!$D131","v":0},{"$f":"W89*Genanskaffelsespriser!$D131","v":0},{"$f":"X89*Genanskaffelsespriser!$D131","v":0},{"$f":"Y89*Genanskaffelsespriser!$D131","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA89","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB89","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC89","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD89","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE89","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF89","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG89","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH89","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI89","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ89","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK89","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL89","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM89","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN89","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO89","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP89","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ89","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR89","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS89","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT89","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU89","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV89","v":0},0]
[{"$f":"+Genanskaffelsespriser!B132","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E132","v":10},{"$f":"Distributionsanlæg!D90","v":0},{"$f":"Distributionsanlæg!E90","v":0},{"$f":"Distributionsanlæg!F90","v":0},{"$f":"Distributionsanlæg!G90","v":0},{"$f":"Distributionsanlæg!H90","v":0},{"$f":"Distributionsanlæg!I90","v":0},{"$f":"Distributionsanlæg!J90","v":0},{"$f":"Distributionsanlæg!K90","v":0},{"$f":"Distributionsanlæg!L90","v":0},{"$f":"Distributionsanlæg!M90","v":0},{"$f":"Distributionsanlæg!N90","v":0},{"$f":"Distributionsanlæg!O90","v":0},{"$f":"Distributionsanlæg!P90","v":0},{"$f":"Distributionsanlæg!Q90","v":0},{"$f":"Distributionsanlæg!R90","v":0},{"$f":"Distributionsanlæg!S90","v":0},{"$f":"Distributionsanlæg!T90","v":0},{"$f":"Distributionsanlæg!U90","v":0},{"$f":"Distributionsanlæg!V90","v":0},{"$f":"Distributionsanlæg!W90","v":0},{"$f":"Distributionsanlæg!X90","v":0},{"$f":"Distributionsanlæg!Y90","v":0},null,{"$f":"D90*Genanskaffelsespriser!$D132","v":0},{"$f":"E90*Genanskaffelsespriser!$D132","v":0},{"$f":"F90*Genanskaffelsespriser!$D132","v":0},{"$f":"G90*Genanskaffelsespriser!$D132","v":0},{"$f":"H90*Genanskaffelsespriser!$D132","v":0},{"$f":"I90*Genanskaffelsespriser!$D132","v":0},{"$f":"J90*Genanskaffelsespriser!$D132","v":0},{"$f":"K90*Genanskaffelsespriser!$D132","v":0},{"$f":"L90*Genanskaffelsespriser!$D132","v":0},{"$f":"M90*Genanskaffelsespriser!$D132","v":0},{"$f":"N90*Genanskaffelsespriser!$D132","v":0},{"$f":"O90*Genanskaffelsespriser!$D132","v":0},{"$f":"P90*Genanskaffelsespriser!$D132","v":0},{"$f":"Q90*Genanskaffelsespriser!$D132","v":0},{"$f":"R90*Genanskaffelsespriser!$D132","v":0},{"$f":"S90*Genanskaffelsespriser!$D132","v":0},{"$f":"T90*Genanskaffelsespriser!$D132","v":0},{"$f":"U90*Genanskaffelsespriser!$D132","v":0},{"$f":"V90*Genanskaffelsespriser!$D132","v":0},{"$f":"W90*Genanskaffelsespriser!$D132","v":0},{"$f":"X90*Genanskaffelsespriser!$D132","v":0},{"$f":"Y90*Genanskaffelsespriser!$D132","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA90","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB90","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC90","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD90","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE90","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF90","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG90","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH90","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI90","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ90","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK90","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL90","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM90","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN90","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO90","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP90","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ90","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR90","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS90","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT90","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU90","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV90","v":0},0]
[{"$f":"+Genanskaffelsespriser!B133","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E133","v":50},{"$f":"Distributionsanlæg!D91","v":0},{"$f":"Distributionsanlæg!E91","v":0},{"$f":"Distributionsanlæg!F91","v":0},{"$f":"Distributionsanlæg!G91","v":0},{"$f":"Distributionsanlæg!H91","v":0},{"$f":"Distributionsanlæg!I91","v":0},{"$f":"Distributionsanlæg!J91","v":0},{"$f":"Distributionsanlæg!K91","v":0},{"$f":"Distributionsanlæg!L91","v":0},{"$f":"Distributionsanlæg!M91","v":0},{"$f":"Distributionsanlæg!N91","v":0},{"$f":"Distributionsanlæg!O91","v":0},{"$f":"Distributionsanlæg!P91","v":0},{"$f":"Distributionsanlæg!Q91","v":0},{"$f":"Distributionsanlæg!R91","v":0},{"$f":"Distributionsanlæg!S91","v":0},{"$f":"Distributionsanlæg!T91","v":0},{"$f":"Distributionsanlæg!U91","v":0},{"$f":"Distributionsanlæg!V91","v":0},{"$f":"Distributionsanlæg!W91","v":0},{"$f":"Distributionsanlæg!X91","v":0},{"$f":"Distributionsanlæg!Y91","v":0},null,{"$f":"D91*Genanskaffelsespriser!$D133","v":0},{"$f":"E91*Genanskaffelsespriser!$D133","v":0},{"$f":"F91*Genanskaffelsespriser!$D133","v":0},{"$f":"G91*Genanskaffelsespriser!$D133","v":0},{"$f":"H91*Genanskaffelsespriser!$D133","v":0},{"$f":"I91*Genanskaffelsespriser!$D133","v":0},{"$f":"J91*Genanskaffelsespriser!$D133","v":0},{"$f":"K91*Genanskaffelsespriser!$D133","v":0},{"$f":"L91*Genanskaffelsespriser!$D133","v":0},{"$f":"M91*Genanskaffelsespriser!$D133","v":0},{"$f":"N91*Genanskaffelsespriser!$D133","v":0},{"$f":"O91*Genanskaffelsespriser!$D133","v":0},{"$f":"P91*Genanskaffelsespriser!$D133","v":0},{"$f":"Q91*Genanskaffelsespriser!$D133","v":0},{"$f":"R91*Genanskaffelsespriser!$D133","v":0},{"$f":"S91*Genanskaffelsespriser!$D133","v":0},{"$f":"T91*Genanskaffelsespriser!$D133","v":0},{"$f":"U91*Genanskaffelsespriser!$D133","v":0},{"$f":"V91*Genanskaffelsespriser!$D133","v":0},{"$f":"W91*Genanskaffelsespriser!$D133","v":0},{"$f":"X91*Genanskaffelsespriser!$D133","v":0},{"$f":"Y91*Genanskaffelsespriser!$D133","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA91","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB91","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC91","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD91","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE91","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF91","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG91","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH91","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI91","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ91","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK91","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL91","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM91","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN91","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO91","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP91","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ91","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR91","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS91","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT91","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU91","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV91","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D92","v":0},{"$f":"Distributionsanlæg!E92","v":0},{"$f":"Distributionsanlæg!F92","v":0},{"$f":"Distributionsanlæg!G92","v":0},{"$f":"Distributionsanlæg!H92","v":0},{"$f":"Distributionsanlæg!I92","v":0},{"$f":"Distributionsanlæg!J92","v":0},{"$f":"Distributionsanlæg!K92","v":0},{"$f":"Distributionsanlæg!L92","v":0},{"$f":"Distributionsanlæg!M92","v":0},{"$f":"Distributionsanlæg!N92","v":0},{"$f":"Distributionsanlæg!O92","v":0},{"$f":"Distributionsanlæg!P92","v":0},{"$f":"Distributionsanlæg!Q92","v":0},{"$f":"Distributionsanlæg!R92","v":0},{"$f":"Distributionsanlæg!S92","v":0},{"$f":"Distributionsanlæg!T92","v":0},{"$f":"Distributionsanlæg!U92","v":0},{"$f":"Distributionsanlæg!V92","v":0},{"$f":"Distributionsanlæg!W92","v":0},{"$f":"Distributionsanlæg!X92","v":0},{"$f":"Distributionsanlæg!Y92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D92:Y92,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B134","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E134","v":20},{"$f":"Distributionsanlæg!D93","v":0},{"$f":"Distributionsanlæg!E93","v":0},{"$f":"Distributionsanlæg!F93","v":0},{"$f":"Distributionsanlæg!G93","v":0},{"$f":"Distributionsanlæg!H93","v":0},{"$f":"Distributionsanlæg!I93","v":0},{"$f":"Distributionsanlæg!J93","v":0},{"$f":"Distributionsanlæg!K93","v":0},{"$f":"Distributionsanlæg!L93","v":0},{"$f":"Distributionsanlæg!M93","v":0},{"$f":"Distributionsanlæg!N93","v":0},{"$f":"Distributionsanlæg!O93","v":0},{"$f":"Distributionsanlæg!P93","v":0},{"$f":"Distributionsanlæg!Q93","v":0},{"$f":"Distributionsanlæg!R93","v":0},{"$f":"Distributionsanlæg!S93","v":0},{"$f":"Distributionsanlæg!T93","v":0},{"$f":"Distributionsanlæg!U93","v":0},{"$f":"Distributionsanlæg!V93","v":0},{"$f":"Distributionsanlæg!W93","v":0},{"$f":"Distributionsanlæg!X93","v":0},{"$f":"Distributionsanlæg!Y93","v":0},null,{"$f":"D93*Genanskaffelsespriser!$D134","v":0},{"$f":"E93*Genanskaffelsespriser!$D134","v":0},{"$f":"F93*Genanskaffelsespriser!$D134","v":0},{"$f":"G93*Genanskaffelsespriser!$D134","v":0},{"$f":"H93*Genanskaffelsespriser!$D134","v":0},{"$f":"I93*Genanskaffelsespriser!$D134","v":0},{"$f":"J93*Genanskaffelsespriser!$D134","v":0},{"$f":"K93*Genanskaffelsespriser!$D134","v":0},{"$f":"L93*Genanskaffelsespriser!$D134","v":0},{"$f":"M93*Genanskaffelsespriser!$D134","v":0},{"$f":"N93*Genanskaffelsespriser!$D134","v":0},{"$f":"O93*Genanskaffelsespriser!$D134","v":0},{"$f":"P93*Genanskaffelsespriser!$D134","v":0},{"$f":"Q93*Genanskaffelsespriser!$D134","v":0},{"$f":"R93*Genanskaffelsespriser!$D134","v":0},{"$f":"S93*Genanskaffelsespriser!$D134","v":0},{"$f":"T93*Genanskaffelsespriser!$D134","v":0},{"$f":"U93*Genanskaffelsespriser!$D134","v":0},{"$f":"V93*Genanskaffelsespriser!$D134","v":0},{"$f":"W93*Genanskaffelsespriser!$D134","v":0},{"$f":"X93*Genanskaffelsespriser!$D134","v":0},{"$f":"Y93*Genanskaffelsespriser!$D134","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA93","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB93","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC93","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD93","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE93","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF93","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG93","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH93","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI93","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ93","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK93","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL93","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM93","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN93","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO93","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP93","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ93","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR93","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS93","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT93","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU93","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV93","v":0},0]
[{"$f":"+Genanskaffelsespriser!B135","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E135","v":10},{"$f":"Distributionsanlæg!D94","v":0},{"$f":"Distributionsanlæg!E94","v":0},{"$f":"Distributionsanlæg!F94","v":0},{"$f":"Distributionsanlæg!G94","v":0},{"$f":"Distributionsanlæg!H94","v":0},{"$f":"Distributionsanlæg!I94","v":0},{"$f":"Distributionsanlæg!J94","v":0},{"$f":"Distributionsanlæg!K94","v":0},{"$f":"Distributionsanlæg!L94","v":0},{"$f":"Distributionsanlæg!M94","v":0},{"$f":"Distributionsanlæg!N94","v":0},{"$f":"Distributionsanlæg!O94","v":0},{"$f":"Distributionsanlæg!P94","v":0},{"$f":"Distributionsanlæg!Q94","v":0},{"$f":"Distributionsanlæg!R94","v":0},{"$f":"Distributionsanlæg!S94","v":0},{"$f":"Distributionsanlæg!T94","v":0},{"$f":"Distributionsanlæg!U94","v":0},{"$f":"Distributionsanlæg!V94","v":0},{"$f":"Distributionsanlæg!W94","v":0},{"$f":"Distributionsanlæg!X94","v":0},{"$f":"Distributionsanlæg!Y94","v":0},null,{"$f":"D94*Genanskaffelsespriser!$D135","v":0},{"$f":"E94*Genanskaffelsespriser!$D135","v":0},{"$f":"F94*Genanskaffelsespriser!$D135","v":0},{"$f":"G94*Genanskaffelsespriser!$D135","v":0},{"$f":"H94*Genanskaffelsespriser!$D135","v":0},{"$f":"I94*Genanskaffelsespriser!$D135","v":0},{"$f":"J94*Genanskaffelsespriser!$D135","v":0},{"$f":"K94*Genanskaffelsespriser!$D135","v":0},{"$f":"L94*Genanskaffelsespriser!$D135","v":0},{"$f":"M94*Genanskaffelsespriser!$D135","v":0},{"$f":"N94*Genanskaffelsespriser!$D135","v":0},{"$f":"O94*Genanskaffelsespriser!$D135","v":0},{"$f":"P94*Genanskaffelsespriser!$D135","v":0},{"$f":"Q94*Genanskaffelsespriser!$D135","v":0},{"$f":"R94*Genanskaffelsespriser!$D135","v":0},{"$f":"S94*Genanskaffelsespriser!$D135","v":0},{"$f":"T94*Genanskaffelsespriser!$D135","v":0},{"$f":"U94*Genanskaffelsespriser!$D135","v":0},{"$f":"V94*Genanskaffelsespriser!$D135","v":0},{"$f":"W94*Genanskaffelsespriser!$D135","v":0},{"$f":"X94*Genanskaffelsespriser!$D135","v":0},{"$f":"Y94*Genanskaffelsespriser!$D135","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA94","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB94","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC94","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD94","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE94","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF94","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG94","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH94","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI94","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ94","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK94","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL94","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM94","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN94","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO94","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP94","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ94","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR94","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS94","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT94","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU94","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV94","v":0},0]
["Små pumpestationer inkl. SRO-anlæg - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW96:AW109)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B137","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E137","v":30},{"$f":"Distributionsanlæg!D96","v":0},{"$f":"Distributionsanlæg!E96","v":0},{"$f":"Distributionsanlæg!F96","v":0},{"$f":"Distributionsanlæg!G96","v":0},{"$f":"Distributionsanlæg!H96","v":0},{"$f":"Distributionsanlæg!I96","v":0},{"$f":"Distributionsanlæg!J96","v":0},{"$f":"Distributionsanlæg!K96","v":0},{"$f":"Distributionsanlæg!L96","v":0},{"$f":"Distributionsanlæg!M96","v":0},{"$f":"Distributionsanlæg!N96","v":0},{"$f":"Distributionsanlæg!O96","v":0},{"$f":"Distributionsanlæg!P96","v":0},{"$f":"Distributionsanlæg!Q96","v":0},{"$f":"Distributionsanlæg!R96","v":0},{"$f":"Distributionsanlæg!S96","v":0},{"$f":"Distributionsanlæg!T96","v":0},{"$f":"Distributionsanlæg!U96","v":0},{"$f":"Distributionsanlæg!V96","v":0},{"$f":"Distributionsanlæg!W96","v":0},{"$f":"Distributionsanlæg!X96","v":0},{"$f":"Distributionsanlæg!Y96","v":0},null,{"$f":"D96*Genanskaffelsespriser!$D137","v":0},{"$f":"E96*Genanskaffelsespriser!$D137","v":0},{"$f":"F96*Genanskaffelsespriser!$D137","v":0},{"$f":"G96*Genanskaffelsespriser!$D137","v":0},{"$f":"H96*Genanskaffelsespriser!$D137","v":0},{"$f":"I96*Genanskaffelsespriser!$D137","v":0},{"$f":"J96*Genanskaffelsespriser!$D137","v":0},{"$f":"K96*Genanskaffelsespriser!$D137","v":0},{"$f":"L96*Genanskaffelsespriser!$D137","v":0},{"$f":"M96*Genanskaffelsespriser!$D137","v":0},{"$f":"N96*Genanskaffelsespriser!$D137","v":0},{"$f":"O96*Genanskaffelsespriser!$D137","v":0},{"$f":"P96*Genanskaffelsespriser!$D137","v":0},{"$f":"Q96*Genanskaffelsespriser!$D137","v":0},{"$f":"R96*Genanskaffelsespriser!$D137","v":0},{"$f":"S96*Genanskaffelsespriser!$D137","v":0},{"$f":"T96*Genanskaffelsespriser!$D137","v":0},{"$f":"U96*Genanskaffelsespriser!$D137","v":0},{"$f":"V96*Genanskaffelsespriser!$D137","v":0},{"$f":"W96*Genanskaffelsespriser!$D137","v":0},{"$f":"X96*Genanskaffelsespriser!$D137","v":0},{"$f":"Y96*Genanskaffelsespriser!$D137","v":0},{"$f":"+SUM(AA96:AV96)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA96","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB96","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC96","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD96","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE96","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF96","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG96","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH96","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI96","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ96","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK96","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL96","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM96","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN96","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO96","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP96","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ96","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR96","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS96","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT96","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU96","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV96","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D97","v":0},{"$f":"Distributionsanlæg!E97","v":0},{"$f":"Distributionsanlæg!F97","v":0},{"$f":"Distributionsanlæg!G97","v":0},{"$f":"Distributionsanlæg!H97","v":0},{"$f":"Distributionsanlæg!I97","v":0},{"$f":"Distributionsanlæg!J97","v":0},{"$f":"Distributionsanlæg!K97","v":0},{"$f":"Distributionsanlæg!L97","v":0},{"$f":"Distributionsanlæg!M97","v":0},{"$f":"Distributionsanlæg!N97","v":0},{"$f":"Distributionsanlæg!O97","v":0},{"$f":"Distributionsanlæg!P97","v":0},{"$f":"Distributionsanlæg!Q97","v":0},{"$f":"Distributionsanlæg!R97","v":0},{"$f":"Distributionsanlæg!S97","v":0},{"$f":"Distributionsanlæg!T97","v":0},{"$f":"Distributionsanlæg!U97","v":0},{"$f":"Distributionsanlæg!V97","v":0},{"$f":"Distributionsanlæg!W97","v":0},{"$f":"Distributionsanlæg!X97","v":0},{"$f":"Distributionsanlæg!Y97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D97:Y97,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B138","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E138","v":50},{"$f":"Distributionsanlæg!D98","v":0},{"$f":"Distributionsanlæg!E98","v":0},{"$f":"Distributionsanlæg!F98","v":0},{"$f":"Distributionsanlæg!G98","v":0},{"$f":"Distributionsanlæg!H98","v":0},{"$f":"Distributionsanlæg!I98","v":0},{"$f":"Distributionsanlæg!J98","v":0},{"$f":"Distributionsanlæg!K98","v":0},{"$f":"Distributionsanlæg!L98","v":0},{"$f":"Distributionsanlæg!M98","v":0},{"$f":"Distributionsanlæg!N98","v":0},{"$f":"Distributionsanlæg!O98","v":0},{"$f":"Distributionsanlæg!P98","v":0},{"$f":"Distributionsanlæg!Q98","v":0},{"$f":"Distributionsanlæg!R98","v":0},{"$f":"Distributionsanlæg!S98","v":0},{"$f":"Distributionsanlæg!T98","v":0},{"$f":"Distributionsanlæg!U98","v":0},{"$f":"Distributionsanlæg!V98","v":0},{"$f":"Distributionsanlæg!W98","v":0},{"$f":"Distributionsanlæg!X98","v":0},{"$f":"Distributionsanlæg!Y98","v":0},null,{"$f":"D98*Genanskaffelsespriser!$D138","v":0},{"$f":"E98*Genanskaffelsespriser!$D138","v":0},{"$f":"F98*Genanskaffelsespriser!$D138","v":0},{"$f":"G98*Genanskaffelsespriser!$D138","v":0},{"$f":"H98*Genanskaffelsespriser!$D138","v":0},{"$f":"I98*Genanskaffelsespriser!$D138","v":0},{"$f":"J98*Genanskaffelsespriser!$D138","v":0},{"$f":"K98*Genanskaffelsespriser!$D138","v":0},{"$f":"L98*Genanskaffelsespriser!$D138","v":0},{"$f":"M98*Genanskaffelsespriser!$D138","v":0},{"$f":"N98*Genanskaffelsespriser!$D138","v":0},{"$f":"O98*Genanskaffelsespriser!$D138","v":0},{"$f":"P98*Genanskaffelsespriser!$D138","v":0},{"$f":"Q98*Genanskaffelsespriser!$D138","v":0},{"$f":"R98*Genanskaffelsespriser!$D138","v":0},{"$f":"S98*Genanskaffelsespriser!$D138","v":0},{"$f":"T98*Genanskaffelsespriser!$D138","v":0},{"$f":"U98*Genanskaffelsespriser!$D138","v":0},{"$f":"V98*Genanskaffelsespriser!$D138","v":0},{"$f":"W98*Genanskaffelsespriser!$D138","v":0},{"$f":"X98*Genanskaffelsespriser!$D138","v":0},{"$f":"Y98*Genanskaffelsespriser!$D138","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA98","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB98","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC98","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD98","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE98","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF98","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG98","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH98","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI98","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ98","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK98","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL98","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM98","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN98","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO98","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP98","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ98","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR98","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS98","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT98","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU98","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV98","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D99","v":0},{"$f":"Distributionsanlæg!E99","v":0},{"$f":"Distributionsanlæg!F99","v":0},{"$f":"Distributionsanlæg!G99","v":0},{"$f":"Distributionsanlæg!H99","v":0},{"$f":"Distributionsanlæg!I99","v":0},{"$f":"Distributionsanlæg!J99","v":0},{"$f":"Distributionsanlæg!K99","v":0},{"$f":"Distributionsanlæg!L99","v":0},{"$f":"Distributionsanlæg!M99","v":0},{"$f":"Distributionsanlæg!N99","v":0},{"$f":"Distributionsanlæg!O99","v":0},{"$f":"Distributionsanlæg!P99","v":0},{"$f":"Distributionsanlæg!Q99","v":0},{"$f":"Distributionsanlæg!R99","v":0},{"$f":"Distributionsanlæg!S99","v":0},{"$f":"Distributionsanlæg!T99","v":0},{"$f":"Distributionsanlæg!U99","v":0},{"$f":"Distributionsanlæg!V99","v":0},{"$f":"Distributionsanlæg!W99","v":0},{"$f":"Distributionsanlæg!X99","v":0},{"$f":"Distributionsanlæg!Y99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D99:Y99,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B139","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E139","v":20},{"$f":"Distributionsanlæg!D100","v":0},{"$f":"Distributionsanlæg!E100","v":0},{"$f":"Distributionsanlæg!F100","v":0},{"$f":"Distributionsanlæg!G100","v":0},{"$f":"Distributionsanlæg!H100","v":0},{"$f":"Distributionsanlæg!I100","v":0},{"$f":"Distributionsanlæg!J100","v":0},{"$f":"Distributionsanlæg!K100","v":0},{"$f":"Distributionsanlæg!L100","v":0},{"$f":"Distributionsanlæg!M100","v":0},{"$f":"Distributionsanlæg!N100","v":0},{"$f":"Distributionsanlæg!O100","v":0},{"$f":"Distributionsanlæg!P100","v":0},{"$f":"Distributionsanlæg!Q100","v":0},{"$f":"Distributionsanlæg!R100","v":0},{"$f":"Distributionsanlæg!S100","v":0},{"$f":"Distributionsanlæg!T100","v":0},{"$f":"Distributionsanlæg!U100","v":0},{"$f":"Distributionsanlæg!V100","v":0},{"$f":"Distributionsanlæg!W100","v":0},{"$f":"Distributionsanlæg!X100","v":0},{"$f":"Distributionsanlæg!Y100","v":0},null,{"$f":"D100*Genanskaffelsespriser!$D139","v":0},{"$f":"E100*Genanskaffelsespriser!$D139","v":0},{"$f":"F100*Genanskaffelsespriser!$D139","v":0},{"$f":"G100*Genanskaffelsespriser!$D139","v":0},{"$f":"H100*Genanskaffelsespriser!$D139","v":0},{"$f":"I100*Genanskaffelsespriser!$D139","v":0},{"$f":"J100*Genanskaffelsespriser!$D139","v":0},{"$f":"K100*Genanskaffelsespriser!$D139","v":0},{"$f":"L100*Genanskaffelsespriser!$D139","v":0},{"$f":"M100*Genanskaffelsespriser!$D139","v":0},{"$f":"N100*Genanskaffelsespriser!$D139","v":0},{"$f":"O100*Genanskaffelsespriser!$D139","v":0},{"$f":"P100*Genanskaffelsespriser!$D139","v":0},{"$f":"Q100*Genanskaffelsespriser!$D139","v":0},{"$f":"R100*Genanskaffelsespriser!$D139","v":0},{"$f":"S100*Genanskaffelsespriser!$D139","v":0},{"$f":"T100*Genanskaffelsespriser!$D139","v":0},{"$f":"U100*Genanskaffelsespriser!$D139","v":0},{"$f":"V100*Genanskaffelsespriser!$D139","v":0},{"$f":"W100*Genanskaffelsespriser!$D139","v":0},{"$f":"X100*Genanskaffelsespriser!$D139","v":0},{"$f":"Y100*Genanskaffelsespriser!$D139","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA100","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB100","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC100","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD100","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE100","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF100","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG100","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH100","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI100","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ100","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK100","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL100","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM100","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN100","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO100","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP100","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ100","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR100","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS100","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT100","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU100","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV100","v":0},0]
[{"$f":"+Genanskaffelsespriser!B140","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E140","v":10},{"$f":"Distributionsanlæg!D101","v":0},{"$f":"Distributionsanlæg!E101","v":0},{"$f":"Distributionsanlæg!F101","v":0},{"$f":"Distributionsanlæg!G101","v":0},{"$f":"Distributionsanlæg!H101","v":0},{"$f":"Distributionsanlæg!I101","v":0},{"$f":"Distributionsanlæg!J101","v":0},{"$f":"Distributionsanlæg!K101","v":0},{"$f":"Distributionsanlæg!L101","v":0},{"$f":"Distributionsanlæg!M101","v":0},{"$f":"Distributionsanlæg!N101","v":0},{"$f":"Distributionsanlæg!O101","v":0},{"$f":"Distributionsanlæg!P101","v":0},{"$f":"Distributionsanlæg!Q101","v":0},{"$f":"Distributionsanlæg!R101","v":0},{"$f":"Distributionsanlæg!S101","v":0},{"$f":"Distributionsanlæg!T101","v":0},{"$f":"Distributionsanlæg!U101","v":0},{"$f":"Distributionsanlæg!V101","v":0},{"$f":"Distributionsanlæg!W101","v":0},{"$f":"Distributionsanlæg!X101","v":0},{"$f":"Distributionsanlæg!Y101","v":0},null,{"$f":"D101*Genanskaffelsespriser!$D140","v":0},{"$f":"E101*Genanskaffelsespriser!$D140","v":0},{"$f":"F101*Genanskaffelsespriser!$D140","v":0},{"$f":"G101*Genanskaffelsespriser!$D140","v":0},{"$f":"H101*Genanskaffelsespriser!$D140","v":0},{"$f":"I101*Genanskaffelsespriser!$D140","v":0},{"$f":"J101*Genanskaffelsespriser!$D140","v":0},{"$f":"K101*Genanskaffelsespriser!$D140","v":0},{"$f":"L101*Genanskaffelsespriser!$D140","v":0},{"$f":"M101*Genanskaffelsespriser!$D140","v":0},{"$f":"N101*Genanskaffelsespriser!$D140","v":0},{"$f":"O101*Genanskaffelsespriser!$D140","v":0},{"$f":"P101*Genanskaffelsespriser!$D140","v":0},{"$f":"Q101*Genanskaffelsespriser!$D140","v":0},{"$f":"R101*Genanskaffelsespriser!$D140","v":0},{"$f":"S101*Genanskaffelsespriser!$D140","v":0},{"$f":"T101*Genanskaffelsespriser!$D140","v":0},{"$f":"U101*Genanskaffelsespriser!$D140","v":0},{"$f":"V101*Genanskaffelsespriser!$D140","v":0},{"$f":"W101*Genanskaffelsespriser!$D140","v":0},{"$f":"X101*Genanskaffelsespriser!$D140","v":0},{"$f":"Y101*Genanskaffelsespriser!$D140","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA101","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB101","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC101","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD101","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE101","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF101","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG101","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH101","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI101","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ101","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK101","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL101","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM101","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN101","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO101","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP101","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ101","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR101","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS101","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT101","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU101","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV101","v":0},0]
[{"$f":"+Genanskaffelsespriser!B141","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E141","v":50},{"$f":"Distributionsanlæg!D102","v":0},{"$f":"Distributionsanlæg!E102","v":0},{"$f":"Distributionsanlæg!F102","v":0},{"$f":"Distributionsanlæg!G102","v":0},{"$f":"Distributionsanlæg!H102","v":0},{"$f":"Distributionsanlæg!I102","v":0},{"$f":"Distributionsanlæg!J102","v":0},{"$f":"Distributionsanlæg!K102","v":0},{"$f":"Distributionsanlæg!L102","v":0},{"$f":"Distributionsanlæg!M102","v":0},{"$f":"Distributionsanlæg!N102","v":0},{"$f":"Distributionsanlæg!O102","v":0},{"$f":"Distributionsanlæg!P102","v":0},{"$f":"Distributionsanlæg!Q102","v":0},{"$f":"Distributionsanlæg!R102","v":0},{"$f":"Distributionsanlæg!S102","v":0},{"$f":"Distributionsanlæg!T102","v":0},{"$f":"Distributionsanlæg!U102","v":0},{"$f":"Distributionsanlæg!V102","v":0},{"$f":"Distributionsanlæg!W102","v":0},{"$f":"Distributionsanlæg!X102","v":0},{"$f":"Distributionsanlæg!Y102","v":0},null,{"$f":"D102*Genanskaffelsespriser!$D141","v":0},{"$f":"E102*Genanskaffelsespriser!$D141","v":0},{"$f":"F102*Genanskaffelsespriser!$D141","v":0},{"$f":"G102*Genanskaffelsespriser!$D141","v":0},{"$f":"H102*Genanskaffelsespriser!$D141","v":0},{"$f":"I102*Genanskaffelsespriser!$D141","v":0},{"$f":"J102*Genanskaffelsespriser!$D141","v":0},{"$f":"K102*Genanskaffelsespriser!$D141","v":0},{"$f":"L102*Genanskaffelsespriser!$D141","v":0},{"$f":"M102*Genanskaffelsespriser!$D141","v":0},{"$f":"N102*Genanskaffelsespriser!$D141","v":0},{"$f":"O102*Genanskaffelsespriser!$D141","v":0},{"$f":"P102*Genanskaffelsespriser!$D141","v":0},{"$f":"Q102*Genanskaffelsespriser!$D141","v":0},{"$f":"R102*Genanskaffelsespriser!$D141","v":0},{"$f":"S102*Genanskaffelsespriser!$D141","v":0},{"$f":"T102*Genanskaffelsespriser!$D141","v":0},{"$f":"U102*Genanskaffelsespriser!$D141","v":0},{"$f":"V102*Genanskaffelsespriser!$D141","v":0},{"$f":"W102*Genanskaffelsespriser!$D141","v":0},{"$f":"X102*Genanskaffelsespriser!$D141","v":0},{"$f":"Y102*Genanskaffelsespriser!$D141","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA102","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB102","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC102","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD102","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE102","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF102","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG102","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH102","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI102","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ102","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK102","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL102","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM102","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN102","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO102","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP102","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ102","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR102","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS102","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT102","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU102","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV102","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D103","v":0},{"$f":"Distributionsanlæg!E103","v":0},{"$f":"Distributionsanlæg!F103","v":0},{"$f":"Distributionsanlæg!G103","v":0},{"$f":"Distributionsanlæg!H103","v":0},{"$f":"Distributionsanlæg!I103","v":0},{"$f":"Distributionsanlæg!J103","v":0},{"$f":"Distributionsanlæg!K103","v":0},{"$f":"Distributionsanlæg!L103","v":0},{"$f":"Distributionsanlæg!M103","v":0},{"$f":"Distributionsanlæg!N103","v":0},{"$f":"Distributionsanlæg!O103","v":0},{"$f":"Distributionsanlæg!P103","v":0},{"$f":"Distributionsanlæg!Q103","v":0},{"$f":"Distributionsanlæg!R103","v":0},{"$f":"Distributionsanlæg!S103","v":0},{"$f":"Distributionsanlæg!T103","v":0},{"$f":"Distributionsanlæg!U103","v":0},{"$f":"Distributionsanlæg!V103","v":0},{"$f":"Distributionsanlæg!W103","v":0},{"$f":"Distributionsanlæg!X103","v":0},{"$f":"Distributionsanlæg!Y103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D103:Y103,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B142","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E142","v":20},{"$f":"Distributionsanlæg!D104","v":0},{"$f":"Distributionsanlæg!E104","v":0},{"$f":"Distributionsanlæg!F104","v":0},{"$f":"Distributionsanlæg!G104","v":0},{"$f":"Distributionsanlæg!H104","v":0},{"$f":"Distributionsanlæg!I104","v":0},{"$f":"Distributionsanlæg!J104","v":0},{"$f":"Distributionsanlæg!K104","v":0},{"$f":"Distributionsanlæg!L104","v":0},{"$f":"Distributionsanlæg!M104","v":0},{"$f":"Distributionsanlæg!N104","v":0},{"$f":"Distributionsanlæg!O104","v":0},{"$f":"Distributionsanlæg!P104","v":0},{"$f":"Distributionsanlæg!Q104","v":0},{"$f":"Distributionsanlæg!R104","v":0},{"$f":"Distributionsanlæg!S104","v":0},{"$f":"Distributionsanlæg!T104","v":0},{"$f":"Distributionsanlæg!U104","v":0},{"$f":"Distributionsanlæg!V104","v":0},{"$f":"Distributionsanlæg!W104","v":0},{"$f":"Distributionsanlæg!X104","v":0},{"$f":"Distributionsanlæg!Y104","v":0},null,{"$f":"D104*Genanskaffelsespriser!$D142","v":0},{"$f":"E104*Genanskaffelsespriser!$D142","v":0},{"$f":"F104*Genanskaffelsespriser!$D142","v":0},{"$f":"G104*Genanskaffelsespriser!$D142","v":0},{"$f":"H104*Genanskaffelsespriser!$D142","v":0},{"$f":"I104*Genanskaffelsespriser!$D142","v":0},{"$f":"J104*Genanskaffelsespriser!$D142","v":0},{"$f":"K104*Genanskaffelsespriser!$D142","v":0},{"$f":"L104*Genanskaffelsespriser!$D142","v":0},{"$f":"M104*Genanskaffelsespriser!$D142","v":0},{"$f":"N104*Genanskaffelsespriser!$D142","v":0},{"$f":"O104*Genanskaffelsespriser!$D142","v":0},{"$f":"P104*Genanskaffelsespriser!$D142","v":0},{"$f":"Q104*Genanskaffelsespriser!$D142","v":0},{"$f":"R104*Genanskaffelsespriser!$D142","v":0},{"$f":"S104*Genanskaffelsespriser!$D142","v":0},{"$f":"T104*Genanskaffelsespriser!$D142","v":0},{"$f":"U104*Genanskaffelsespriser!$D142","v":0},{"$f":"V104*Genanskaffelsespriser!$D142","v":0},{"$f":"W104*Genanskaffelsespriser!$D142","v":0},{"$f":"X104*Genanskaffelsespriser!$D142","v":0},{"$f":"Y104*Genanskaffelsespriser!$D142","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA104","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB104","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC104","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD104","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE104","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF104","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG104","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH104","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI104","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ104","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK104","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL104","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM104","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN104","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO104","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP104","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ104","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR104","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS104","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT104","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU104","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV104","v":0},0]
[{"$f":"+Genanskaffelsespriser!B143","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E143","v":10},{"$f":"Distributionsanlæg!D105","v":0},{"$f":"Distributionsanlæg!E105","v":0},{"$f":"Distributionsanlæg!F105","v":0},{"$f":"Distributionsanlæg!G105","v":0},{"$f":"Distributionsanlæg!H105","v":0},{"$f":"Distributionsanlæg!I105","v":0},{"$f":"Distributionsanlæg!J105","v":0},{"$f":"Distributionsanlæg!K105","v":0},{"$f":"Distributionsanlæg!L105","v":0},{"$f":"Distributionsanlæg!M105","v":0},{"$f":"Distributionsanlæg!N105","v":0},{"$f":"Distributionsanlæg!O105","v":0},{"$f":"Distributionsanlæg!P105","v":0},{"$f":"Distributionsanlæg!Q105","v":0},{"$f":"Distributionsanlæg!R105","v":0},{"$f":"Distributionsanlæg!S105","v":0},{"$f":"Distributionsanlæg!T105","v":0},{"$f":"Distributionsanlæg!U105","v":0},{"$f":"Distributionsanlæg!V105","v":0},{"$f":"Distributionsanlæg!W105","v":0},{"$f":"Distributionsanlæg!X105","v":0},{"$f":"Distributionsanlæg!Y105","v":0},null,{"$f":"D105*Genanskaffelsespriser!$D143","v":0},{"$f":"E105*Genanskaffelsespriser!$D143","v":0},{"$f":"F105*Genanskaffelsespriser!$D143","v":0},{"$f":"G105*Genanskaffelsespriser!$D143","v":0},{"$f":"H105*Genanskaffelsespriser!$D143","v":0},{"$f":"I105*Genanskaffelsespriser!$D143","v":0},{"$f":"J105*Genanskaffelsespriser!$D143","v":0},{"$f":"K105*Genanskaffelsespriser!$D143","v":0},{"$f":"L105*Genanskaffelsespriser!$D143","v":0},{"$f":"M105*Genanskaffelsespriser!$D143","v":0},{"$f":"N105*Genanskaffelsespriser!$D143","v":0},{"$f":"O105*Genanskaffelsespriser!$D143","v":0},{"$f":"P105*Genanskaffelsespriser!$D143","v":0},{"$f":"Q105*Genanskaffelsespriser!$D143","v":0},{"$f":"R105*Genanskaffelsespriser!$D143","v":0},{"$f":"S105*Genanskaffelsespriser!$D143","v":0},{"$f":"T105*Genanskaffelsespriser!$D143","v":0},{"$f":"U105*Genanskaffelsespriser!$D143","v":0},{"$f":"V105*Genanskaffelsespriser!$D143","v":0},{"$f":"W105*Genanskaffelsespriser!$D143","v":0},{"$f":"X105*Genanskaffelsespriser!$D143","v":0},{"$f":"Y105*Genanskaffelsespriser!$D143","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA105","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB105","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC105","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD105","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE105","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF105","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG105","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH105","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI105","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ105","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK105","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL105","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM105","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN105","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO105","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP105","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ105","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR105","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS105","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT105","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU105","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV105","v":0},0]
[{"$f":"+Genanskaffelsespriser!B144","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E144","v":50},{"$f":"Distributionsanlæg!D106","v":0},{"$f":"Distributionsanlæg!E106","v":0},{"$f":"Distributionsanlæg!F106","v":0},{"$f":"Distributionsanlæg!G106","v":0},{"$f":"Distributionsanlæg!H106","v":0},{"$f":"Distributionsanlæg!I106","v":0},{"$f":"Distributionsanlæg!J106","v":0},{"$f":"Distributionsanlæg!K106","v":0},{"$f":"Distributionsanlæg!L106","v":0},{"$f":"Distributionsanlæg!M106","v":0},{"$f":"Distributionsanlæg!N106","v":0},{"$f":"Distributionsanlæg!O106","v":0},{"$f":"Distributionsanlæg!P106","v":0},{"$f":"Distributionsanlæg!Q106","v":0},{"$f":"Distributionsanlæg!R106","v":0},{"$f":"Distributionsanlæg!S106","v":0},{"$f":"Distributionsanlæg!T106","v":0},{"$f":"Distributionsanlæg!U106","v":0},{"$f":"Distributionsanlæg!V106","v":0},{"$f":"Distributionsanlæg!W106","v":0},{"$f":"Distributionsanlæg!X106","v":0},{"$f":"Distributionsanlæg!Y106","v":0},null,{"$f":"D106*Genanskaffelsespriser!$D144","v":0},{"$f":"E106*Genanskaffelsespriser!$D144","v":0},{"$f":"F106*Genanskaffelsespriser!$D144","v":0},{"$f":"G106*Genanskaffelsespriser!$D144","v":0},{"$f":"H106*Genanskaffelsespriser!$D144","v":0},{"$f":"I106*Genanskaffelsespriser!$D144","v":0},{"$f":"J106*Genanskaffelsespriser!$D144","v":0},{"$f":"K106*Genanskaffelsespriser!$D144","v":0},{"$f":"L106*Genanskaffelsespriser!$D144","v":0},{"$f":"M106*Genanskaffelsespriser!$D144","v":0},{"$f":"N106*Genanskaffelsespriser!$D144","v":0},{"$f":"O106*Genanskaffelsespriser!$D144","v":0},{"$f":"P106*Genanskaffelsespriser!$D144","v":0},{"$f":"Q106*Genanskaffelsespriser!$D144","v":0},{"$f":"R106*Genanskaffelsespriser!$D144","v":0},{"$f":"S106*Genanskaffelsespriser!$D144","v":0},{"$f":"T106*Genanskaffelsespriser!$D144","v":0},{"$f":"U106*Genanskaffelsespriser!$D144","v":0},{"$f":"V106*Genanskaffelsespriser!$D144","v":0},{"$f":"W106*Genanskaffelsespriser!$D144","v":0},{"$f":"X106*Genanskaffelsespriser!$D144","v":0},{"$f":"Y106*Genanskaffelsespriser!$D144","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA106","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB106","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC106","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD106","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE106","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF106","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG106","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH106","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI106","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ106","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK106","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL106","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM106","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN106","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO106","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP106","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ106","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR106","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS106","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT106","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU106","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV106","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D107","v":0},{"$f":"Distributionsanlæg!E107","v":0},{"$f":"Distributionsanlæg!F107","v":0},{"$f":"Distributionsanlæg!G107","v":0},{"$f":"Distributionsanlæg!H107","v":0},{"$f":"Distributionsanlæg!I107","v":0},{"$f":"Distributionsanlæg!J107","v":0},{"$f":"Distributionsanlæg!K107","v":0},{"$f":"Distributionsanlæg!L107","v":0},{"$f":"Distributionsanlæg!M107","v":0},{"$f":"Distributionsanlæg!N107","v":0},{"$f":"Distributionsanlæg!O107","v":0},{"$f":"Distributionsanlæg!P107","v":0},{"$f":"Distributionsanlæg!Q107","v":0},{"$f":"Distributionsanlæg!R107","v":0},{"$f":"Distributionsanlæg!S107","v":0},{"$f":"Distributionsanlæg!T107","v":0},{"$f":"Distributionsanlæg!U107","v":0},{"$f":"Distributionsanlæg!V107","v":0},{"$f":"Distributionsanlæg!W107","v":0},{"$f":"Distributionsanlæg!X107","v":0},{"$f":"Distributionsanlæg!Y107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D107:Y107,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B145","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E145","v":20},{"$f":"Distributionsanlæg!D108","v":0},{"$f":"Distributionsanlæg!E108","v":0},{"$f":"Distributionsanlæg!F108","v":0},{"$f":"Distributionsanlæg!G108","v":0},{"$f":"Distributionsanlæg!H108","v":0},{"$f":"Distributionsanlæg!I108","v":0},{"$f":"Distributionsanlæg!J108","v":0},{"$f":"Distributionsanlæg!K108","v":0},{"$f":"Distributionsanlæg!L108","v":0},{"$f":"Distributionsanlæg!M108","v":0},{"$f":"Distributionsanlæg!N108","v":0},{"$f":"Distributionsanlæg!O108","v":0},{"$f":"Distributionsanlæg!P108","v":0},{"$f":"Distributionsanlæg!Q108","v":0},{"$f":"Distributionsanlæg!R108","v":0},{"$f":"Distributionsanlæg!S108","v":0},{"$f":"Distributionsanlæg!T108","v":0},{"$f":"Distributionsanlæg!U108","v":0},{"$f":"Distributionsanlæg!V108","v":0},{"$f":"Distributionsanlæg!W108","v":0},{"$f":"Distributionsanlæg!X108","v":0},{"$f":"Distributionsanlæg!Y108","v":0},null,{"$f":"D108*Genanskaffelsespriser!$D145","v":0},{"$f":"E108*Genanskaffelsespriser!$D145","v":0},{"$f":"F108*Genanskaffelsespriser!$D145","v":0},{"$f":"G108*Genanskaffelsespriser!$D145","v":0},{"$f":"H108*Genanskaffelsespriser!$D145","v":0},{"$f":"I108*Genanskaffelsespriser!$D145","v":0},{"$f":"J108*Genanskaffelsespriser!$D145","v":0},{"$f":"K108*Genanskaffelsespriser!$D145","v":0},{"$f":"L108*Genanskaffelsespriser!$D145","v":0},{"$f":"M108*Genanskaffelsespriser!$D145","v":0},{"$f":"N108*Genanskaffelsespriser!$D145","v":0},{"$f":"O108*Genanskaffelsespriser!$D145","v":0},{"$f":"P108*Genanskaffelsespriser!$D145","v":0},{"$f":"Q108*Genanskaffelsespriser!$D145","v":0},{"$f":"R108*Genanskaffelsespriser!$D145","v":0},{"$f":"S108*Genanskaffelsespriser!$D145","v":0},{"$f":"T108*Genanskaffelsespriser!$D145","v":0},{"$f":"U108*Genanskaffelsespriser!$D145","v":0},{"$f":"V108*Genanskaffelsespriser!$D145","v":0},{"$f":"W108*Genanskaffelsespriser!$D145","v":0},{"$f":"X108*Genanskaffelsespriser!$D145","v":0},{"$f":"Y108*Genanskaffelsespriser!$D145","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA108","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB108","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC108","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD108","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE108","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF108","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG108","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH108","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI108","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ108","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK108","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL108","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM108","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN108","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO108","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP108","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ108","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR108","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS108","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT108","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU108","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV108","v":0},0]
[{"$f":"+Genanskaffelsespriser!B146","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E146","v":10},{"$f":"Distributionsanlæg!D109","v":0},{"$f":"Distributionsanlæg!E109","v":0},{"$f":"Distributionsanlæg!F109","v":0},{"$f":"Distributionsanlæg!G109","v":0},{"$f":"Distributionsanlæg!H109","v":0},{"$f":"Distributionsanlæg!I109","v":0},{"$f":"Distributionsanlæg!J109","v":0},{"$f":"Distributionsanlæg!K109","v":0},{"$f":"Distributionsanlæg!L109","v":0},{"$f":"Distributionsanlæg!M109","v":0},{"$f":"Distributionsanlæg!N109","v":0},{"$f":"Distributionsanlæg!O109","v":0},{"$f":"Distributionsanlæg!P109","v":0},{"$f":"Distributionsanlæg!Q109","v":0},{"$f":"Distributionsanlæg!R109","v":0},{"$f":"Distributionsanlæg!S109","v":0},{"$f":"Distributionsanlæg!T109","v":0},{"$f":"Distributionsanlæg!U109","v":0},{"$f":"Distributionsanlæg!V109","v":0},{"$f":"Distributionsanlæg!W109","v":0},{"$f":"Distributionsanlæg!X109","v":0},{"$f":"Distributionsanlæg!Y109","v":0},null,{"$f":"D109*Genanskaffelsespriser!$D146","v":0},{"$f":"E109*Genanskaffelsespriser!$D146","v":0},{"$f":"F109*Genanskaffelsespriser!$D146","v":0},{"$f":"G109*Genanskaffelsespriser!$D146","v":0},{"$f":"H109*Genanskaffelsespriser!$D146","v":0},{"$f":"I109*Genanskaffelsespriser!$D146","v":0},{"$f":"J109*Genanskaffelsespriser!$D146","v":0},{"$f":"K109*Genanskaffelsespriser!$D146","v":0},{"$f":"L109*Genanskaffelsespriser!$D146","v":0},{"$f":"M109*Genanskaffelsespriser!$D146","v":0},{"$f":"N109*Genanskaffelsespriser!$D146","v":0},{"$f":"O109*Genanskaffelsespriser!$D146","v":0},{"$f":"P109*Genanskaffelsespriser!$D146","v":0},{"$f":"Q109*Genanskaffelsespriser!$D146","v":0},{"$f":"R109*Genanskaffelsespriser!$D146","v":0},{"$f":"S109*Genanskaffelsespriser!$D146","v":0},{"$f":"T109*Genanskaffelsespriser!$D146","v":0},{"$f":"U109*Genanskaffelsespriser!$D146","v":0},{"$f":"V109*Genanskaffelsespriser!$D146","v":0},{"$f":"W109*Genanskaffelsespriser!$D146","v":0},{"$f":"X109*Genanskaffelsespriser!$D146","v":0},{"$f":"Y109*Genanskaffelsespriser!$D146","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA109","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB109","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC109","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD109","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE109","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF109","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG109","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH109","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI109","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ109","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK109","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL109","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM109","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN109","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO109","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP109","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ109","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR109","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS109","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT109","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU109","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV109","v":0},0]
["Små pumpestationer inkl. SRO-anlæg - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW111:AW124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B148","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E148","v":30},{"$f":"Distributionsanlæg!D111","v":0},{"$f":"Distributionsanlæg!E111","v":0},{"$f":"Distributionsanlæg!F111","v":0},{"$f":"Distributionsanlæg!G111","v":0},{"$f":"Distributionsanlæg!H111","v":0},{"$f":"Distributionsanlæg!I111","v":0},{"$f":"Distributionsanlæg!J111","v":0},{"$f":"Distributionsanlæg!K111","v":0},{"$f":"Distributionsanlæg!L111","v":0},{"$f":"Distributionsanlæg!M111","v":0},{"$f":"Distributionsanlæg!N111","v":0},{"$f":"Distributionsanlæg!O111","v":0},{"$f":"Distributionsanlæg!P111","v":0},{"$f":"Distributionsanlæg!Q111","v":0},{"$f":"Distributionsanlæg!R111","v":0},{"$f":"Distributionsanlæg!S111","v":0},{"$f":"Distributionsanlæg!T111","v":0},{"$f":"Distributionsanlæg!U111","v":0},{"$f":"Distributionsanlæg!V111","v":0},{"$f":"Distributionsanlæg!W111","v":0},{"$f":"Distributionsanlæg!X111","v":0},{"$f":"Distributionsanlæg!Y111","v":0},null,{"$f":"D111*Genanskaffelsespriser!$D148","v":0},{"$f":"E111*Genanskaffelsespriser!$D148","v":0},{"$f":"F111*Genanskaffelsespriser!$D148","v":0},{"$f":"G111*Genanskaffelsespriser!$D148","v":0},{"$f":"H111*Genanskaffelsespriser!$D148","v":0},{"$f":"I111*Genanskaffelsespriser!$D148","v":0},{"$f":"J111*Genanskaffelsespriser!$D148","v":0},{"$f":"K111*Genanskaffelsespriser!$D148","v":0},{"$f":"L111*Genanskaffelsespriser!$D148","v":0},{"$f":"M111*Genanskaffelsespriser!$D148","v":0},{"$f":"N111*Genanskaffelsespriser!$D148","v":0},{"$f":"O111*Genanskaffelsespriser!$D148","v":0},{"$f":"P111*Genanskaffelsespriser!$D148","v":0},{"$f":"Q111*Genanskaffelsespriser!$D148","v":0},{"$f":"R111*Genanskaffelsespriser!$D148","v":0},{"$f":"S111*Genanskaffelsespriser!$D148","v":0},{"$f":"T111*Genanskaffelsespriser!$D148","v":0},{"$f":"U111*Genanskaffelsespriser!$D148","v":0},{"$f":"V111*Genanskaffelsespriser!$D148","v":0},{"$f":"W111*Genanskaffelsespriser!$D148","v":0},{"$f":"X111*Genanskaffelsespriser!$D148","v":0},{"$f":"Y111*Genanskaffelsespriser!$D148","v":0},{"$f":"+SUM(AA111:AV111)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA111","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB111","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC111","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD111","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE111","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF111","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG111","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH111","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI111","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ111","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK111","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL111","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM111","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN111","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO111","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP111","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ111","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR111","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS111","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT111","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU111","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV111","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D112","v":0},{"$f":"Distributionsanlæg!E112","v":0},{"$f":"Distributionsanlæg!F112","v":0},{"$f":"Distributionsanlæg!G112","v":0},{"$f":"Distributionsanlæg!H112","v":0},{"$f":"Distributionsanlæg!I112","v":0},{"$f":"Distributionsanlæg!J112","v":0},{"$f":"Distributionsanlæg!K112","v":0},{"$f":"Distributionsanlæg!L112","v":0},{"$f":"Distributionsanlæg!M112","v":0},{"$f":"Distributionsanlæg!N112","v":0},{"$f":"Distributionsanlæg!O112","v":0},{"$f":"Distributionsanlæg!P112","v":0},{"$f":"Distributionsanlæg!Q112","v":0},{"$f":"Distributionsanlæg!R112","v":0},{"$f":"Distributionsanlæg!S112","v":0},{"$f":"Distributionsanlæg!T112","v":0},{"$f":"Distributionsanlæg!U112","v":0},{"$f":"Distributionsanlæg!V112","v":0},{"$f":"Distributionsanlæg!W112","v":0},{"$f":"Distributionsanlæg!X112","v":0},{"$f":"Distributionsanlæg!Y112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D112:Y112,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B149","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E149","v":50},{"$f":"Distributionsanlæg!D113","v":0},{"$f":"Distributionsanlæg!E113","v":0},{"$f":"Distributionsanlæg!F113","v":0},{"$f":"Distributionsanlæg!G113","v":0},{"$f":"Distributionsanlæg!H113","v":0},{"$f":"Distributionsanlæg!I113","v":0},{"$f":"Distributionsanlæg!J113","v":0},{"$f":"Distributionsanlæg!K113","v":0},{"$f":"Distributionsanlæg!L113","v":0},{"$f":"Distributionsanlæg!M113","v":0},{"$f":"Distributionsanlæg!N113","v":0},{"$f":"Distributionsanlæg!O113","v":0},{"$f":"Distributionsanlæg!P113","v":0},{"$f":"Distributionsanlæg!Q113","v":0},{"$f":"Distributionsanlæg!R113","v":0},{"$f":"Distributionsanlæg!S113","v":0},{"$f":"Distributionsanlæg!T113","v":0},{"$f":"Distributionsanlæg!U113","v":0},{"$f":"Distributionsanlæg!V113","v":0},{"$f":"Distributionsanlæg!W113","v":0},{"$f":"Distributionsanlæg!X113","v":0},{"$f":"Distributionsanlæg!Y113","v":0},null,{"$f":"D113*Genanskaffelsespriser!$D149","v":0},{"$f":"E113*Genanskaffelsespriser!$D149","v":0},{"$f":"F113*Genanskaffelsespriser!$D149","v":0},{"$f":"G113*Genanskaffelsespriser!$D149","v":0},{"$f":"H113*Genanskaffelsespriser!$D149","v":0},{"$f":"I113*Genanskaffelsespriser!$D149","v":0},{"$f":"J113*Genanskaffelsespriser!$D149","v":0},{"$f":"K113*Genanskaffelsespriser!$D149","v":0},{"$f":"L113*Genanskaffelsespriser!$D149","v":0},{"$f":"M113*Genanskaffelsespriser!$D149","v":0},{"$f":"N113*Genanskaffelsespriser!$D149","v":0},{"$f":"O113*Genanskaffelsespriser!$D149","v":0},{"$f":"P113*Genanskaffelsespriser!$D149","v":0},{"$f":"Q113*Genanskaffelsespriser!$D149","v":0},{"$f":"R113*Genanskaffelsespriser!$D149","v":0},{"$f":"S113*Genanskaffelsespriser!$D149","v":0},{"$f":"T113*Genanskaffelsespriser!$D149","v":0},{"$f":"U113*Genanskaffelsespriser!$D149","v":0},{"$f":"V113*Genanskaffelsespriser!$D149","v":0},{"$f":"W113*Genanskaffelsespriser!$D149","v":0},{"$f":"X113*Genanskaffelsespriser!$D149","v":0},{"$f":"Y113*Genanskaffelsespriser!$D149","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA113","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB113","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC113","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD113","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE113","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF113","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG113","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH113","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI113","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ113","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK113","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL113","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM113","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN113","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO113","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP113","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ113","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR113","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS113","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT113","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU113","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV113","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D114","v":0},{"$f":"Distributionsanlæg!E114","v":0},{"$f":"Distributionsanlæg!F114","v":0},{"$f":"Distributionsanlæg!G114","v":0},{"$f":"Distributionsanlæg!H114","v":0},{"$f":"Distributionsanlæg!I114","v":0},{"$f":"Distributionsanlæg!J114","v":0},{"$f":"Distributionsanlæg!K114","v":0},{"$f":"Distributionsanlæg!L114","v":0},{"$f":"Distributionsanlæg!M114","v":0},{"$f":"Distributionsanlæg!N114","v":0},{"$f":"Distributionsanlæg!O114","v":0},{"$f":"Distributionsanlæg!P114","v":0},{"$f":"Distributionsanlæg!Q114","v":0},{"$f":"Distributionsanlæg!R114","v":0},{"$f":"Distributionsanlæg!S114","v":0},{"$f":"Distributionsanlæg!T114","v":0},{"$f":"Distributionsanlæg!U114","v":0},{"$f":"Distributionsanlæg!V114","v":0},{"$f":"Distributionsanlæg!W114","v":0},{"$f":"Distributionsanlæg!X114","v":0},{"$f":"Distributionsanlæg!Y114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D114:Y114,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B150","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E150","v":20},{"$f":"Distributionsanlæg!D115","v":0},{"$f":"Distributionsanlæg!E115","v":0},{"$f":"Distributionsanlæg!F115","v":0},{"$f":"Distributionsanlæg!G115","v":0},{"$f":"Distributionsanlæg!H115","v":0},{"$f":"Distributionsanlæg!I115","v":0},{"$f":"Distributionsanlæg!J115","v":0},{"$f":"Distributionsanlæg!K115","v":0},{"$f":"Distributionsanlæg!L115","v":0},{"$f":"Distributionsanlæg!M115","v":0},{"$f":"Distributionsanlæg!N115","v":0},{"$f":"Distributionsanlæg!O115","v":0},{"$f":"Distributionsanlæg!P115","v":0},{"$f":"Distributionsanlæg!Q115","v":0},{"$f":"Distributionsanlæg!R115","v":0},{"$f":"Distributionsanlæg!S115","v":0},{"$f":"Distributionsanlæg!T115","v":0},{"$f":"Distributionsanlæg!U115","v":0},{"$f":"Distributionsanlæg!V115","v":0},{"$f":"Distributionsanlæg!W115","v":0},{"$f":"Distributionsanlæg!X115","v":0},{"$f":"Distributionsanlæg!Y115","v":0},null,{"$f":"D115*Genanskaffelsespriser!$D150","v":0},{"$f":"E115*Genanskaffelsespriser!$D150","v":0},{"$f":"F115*Genanskaffelsespriser!$D150","v":0},{"$f":"G115*Genanskaffelsespriser!$D150","v":0},{"$f":"H115*Genanskaffelsespriser!$D150","v":0},{"$f":"I115*Genanskaffelsespriser!$D150","v":0},{"$f":"J115*Genanskaffelsespriser!$D150","v":0},{"$f":"K115*Genanskaffelsespriser!$D150","v":0},{"$f":"L115*Genanskaffelsespriser!$D150","v":0},{"$f":"M115*Genanskaffelsespriser!$D150","v":0},{"$f":"N115*Genanskaffelsespriser!$D150","v":0},{"$f":"O115*Genanskaffelsespriser!$D150","v":0},{"$f":"P115*Genanskaffelsespriser!$D150","v":0},{"$f":"Q115*Genanskaffelsespriser!$D150","v":0},{"$f":"R115*Genanskaffelsespriser!$D150","v":0},{"$f":"S115*Genanskaffelsespriser!$D150","v":0},{"$f":"T115*Genanskaffelsespriser!$D150","v":0},{"$f":"U115*Genanskaffelsespriser!$D150","v":0},{"$f":"V115*Genanskaffelsespriser!$D150","v":0},{"$f":"W115*Genanskaffelsespriser!$D150","v":0},{"$f":"X115*Genanskaffelsespriser!$D150","v":0},{"$f":"Y115*Genanskaffelsespriser!$D150","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA115","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB115","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC115","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD115","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE115","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF115","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG115","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH115","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI115","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ115","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK115","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL115","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM115","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN115","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO115","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP115","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ115","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR115","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS115","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT115","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU115","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV115","v":0},0]
[{"$f":"+Genanskaffelsespriser!B151","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E151","v":10},{"$f":"Distributionsanlæg!D116","v":0},{"$f":"Distributionsanlæg!E116","v":0},{"$f":"Distributionsanlæg!F116","v":0},{"$f":"Distributionsanlæg!G116","v":0},{"$f":"Distributionsanlæg!H116","v":0},{"$f":"Distributionsanlæg!I116","v":0},{"$f":"Distributionsanlæg!J116","v":0},{"$f":"Distributionsanlæg!K116","v":0},{"$f":"Distributionsanlæg!L116","v":0},{"$f":"Distributionsanlæg!M116","v":0},{"$f":"Distributionsanlæg!N116","v":0},{"$f":"Distributionsanlæg!O116","v":0},{"$f":"Distributionsanlæg!P116","v":0},{"$f":"Distributionsanlæg!Q116","v":0},{"$f":"Distributionsanlæg!R116","v":0},{"$f":"Distributionsanlæg!S116","v":0},{"$f":"Distributionsanlæg!T116","v":0},{"$f":"Distributionsanlæg!U116","v":0},{"$f":"Distributionsanlæg!V116","v":0},{"$f":"Distributionsanlæg!W116","v":0},{"$f":"Distributionsanlæg!X116","v":0},{"$f":"Distributionsanlæg!Y116","v":0},null,{"$f":"D116*Genanskaffelsespriser!$D151","v":0},{"$f":"E116*Genanskaffelsespriser!$D151","v":0},{"$f":"F116*Genanskaffelsespriser!$D151","v":0},{"$f":"G116*Genanskaffelsespriser!$D151","v":0},{"$f":"H116*Genanskaffelsespriser!$D151","v":0},{"$f":"I116*Genanskaffelsespriser!$D151","v":0},{"$f":"J116*Genanskaffelsespriser!$D151","v":0},{"$f":"K116*Genanskaffelsespriser!$D151","v":0},{"$f":"L116*Genanskaffelsespriser!$D151","v":0},{"$f":"M116*Genanskaffelsespriser!$D151","v":0},{"$f":"N116*Genanskaffelsespriser!$D151","v":0},{"$f":"O116*Genanskaffelsespriser!$D151","v":0},{"$f":"P116*Genanskaffelsespriser!$D151","v":0},{"$f":"Q116*Genanskaffelsespriser!$D151","v":0},{"$f":"R116*Genanskaffelsespriser!$D151","v":0},{"$f":"S116*Genanskaffelsespriser!$D151","v":0},{"$f":"T116*Genanskaffelsespriser!$D151","v":0},{"$f":"U116*Genanskaffelsespriser!$D151","v":0},{"$f":"V116*Genanskaffelsespriser!$D151","v":0},{"$f":"W116*Genanskaffelsespriser!$D151","v":0},{"$f":"X116*Genanskaffelsespriser!$D151","v":0},{"$f":"Y116*Genanskaffelsespriser!$D151","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA116","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB116","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC116","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD116","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE116","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF116","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG116","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH116","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI116","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ116","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK116","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL116","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM116","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN116","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO116","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP116","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ116","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR116","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS116","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT116","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU116","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV116","v":0},0]
[{"$f":"+Genanskaffelsespriser!B152","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E152","v":50},{"$f":"Distributionsanlæg!D117","v":0},{"$f":"Distributionsanlæg!E117","v":0},{"$f":"Distributionsanlæg!F117","v":0},{"$f":"Distributionsanlæg!G117","v":0},{"$f":"Distributionsanlæg!H117","v":0},{"$f":"Distributionsanlæg!I117","v":0},{"$f":"Distributionsanlæg!J117","v":0},{"$f":"Distributionsanlæg!K117","v":0},{"$f":"Distributionsanlæg!L117","v":0},{"$f":"Distributionsanlæg!M117","v":0},{"$f":"Distributionsanlæg!N117","v":0},{"$f":"Distributionsanlæg!O117","v":0},{"$f":"Distributionsanlæg!P117","v":0},{"$f":"Distributionsanlæg!Q117","v":0},{"$f":"Distributionsanlæg!R117","v":0},{"$f":"Distributionsanlæg!S117","v":0},{"$f":"Distributionsanlæg!T117","v":0},{"$f":"Distributionsanlæg!U117","v":0},{"$f":"Distributionsanlæg!V117","v":0},{"$f":"Distributionsanlæg!W117","v":0},{"$f":"Distributionsanlæg!X117","v":0},{"$f":"Distributionsanlæg!Y117","v":0},null,{"$f":"D117*Genanskaffelsespriser!$D152","v":0},{"$f":"E117*Genanskaffelsespriser!$D152","v":0},{"$f":"F117*Genanskaffelsespriser!$D152","v":0},{"$f":"G117*Genanskaffelsespriser!$D152","v":0},{"$f":"H117*Genanskaffelsespriser!$D152","v":0},{"$f":"I117*Genanskaffelsespriser!$D152","v":0},{"$f":"J117*Genanskaffelsespriser!$D152","v":0},{"$f":"K117*Genanskaffelsespriser!$D152","v":0},{"$f":"L117*Genanskaffelsespriser!$D152","v":0},{"$f":"M117*Genanskaffelsespriser!$D152","v":0},{"$f":"N117*Genanskaffelsespriser!$D152","v":0},{"$f":"O117*Genanskaffelsespriser!$D152","v":0},{"$f":"P117*Genanskaffelsespriser!$D152","v":0},{"$f":"Q117*Genanskaffelsespriser!$D152","v":0},{"$f":"R117*Genanskaffelsespriser!$D152","v":0},{"$f":"S117*Genanskaffelsespriser!$D152","v":0},{"$f":"T117*Genanskaffelsespriser!$D152","v":0},{"$f":"U117*Genanskaffelsespriser!$D152","v":0},{"$f":"V117*Genanskaffelsespriser!$D152","v":0},{"$f":"W117*Genanskaffelsespriser!$D152","v":0},{"$f":"X117*Genanskaffelsespriser!$D152","v":0},{"$f":"Y117*Genanskaffelsespriser!$D152","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA117","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB117","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC117","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD117","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE117","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF117","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG117","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH117","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI117","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ117","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK117","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL117","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM117","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN117","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO117","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP117","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ117","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR117","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS117","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT117","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU117","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV117","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D118","v":0},{"$f":"Distributionsanlæg!E118","v":0},{"$f":"Distributionsanlæg!F118","v":0},{"$f":"Distributionsanlæg!G118","v":0},{"$f":"Distributionsanlæg!H118","v":0},{"$f":"Distributionsanlæg!I118","v":0},{"$f":"Distributionsanlæg!J118","v":0},{"$f":"Distributionsanlæg!K118","v":0},{"$f":"Distributionsanlæg!L118","v":0},{"$f":"Distributionsanlæg!M118","v":0},{"$f":"Distributionsanlæg!N118","v":0},{"$f":"Distributionsanlæg!O118","v":0},{"$f":"Distributionsanlæg!P118","v":0},{"$f":"Distributionsanlæg!Q118","v":0},{"$f":"Distributionsanlæg!R118","v":0},{"$f":"Distributionsanlæg!S118","v":0},{"$f":"Distributionsanlæg!T118","v":0},{"$f":"Distributionsanlæg!U118","v":0},{"$f":"Distributionsanlæg!V118","v":0},{"$f":"Distributionsanlæg!W118","v":0},{"$f":"Distributionsanlæg!X118","v":0},{"$f":"Distributionsanlæg!Y118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D118:Y118,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B153","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E153","v":20},{"$f":"Distributionsanlæg!D119","v":0},{"$f":"Distributionsanlæg!E119","v":0},{"$f":"Distributionsanlæg!F119","v":0},{"$f":"Distributionsanlæg!G119","v":0},{"$f":"Distributionsanlæg!H119","v":0},{"$f":"Distributionsanlæg!I119","v":0},{"$f":"Distributionsanlæg!J119","v":0},{"$f":"Distributionsanlæg!K119","v":0},{"$f":"Distributionsanlæg!L119","v":0},{"$f":"Distributionsanlæg!M119","v":0},{"$f":"Distributionsanlæg!N119","v":0},{"$f":"Distributionsanlæg!O119","v":0},{"$f":"Distributionsanlæg!P119","v":0},{"$f":"Distributionsanlæg!Q119","v":0},{"$f":"Distributionsanlæg!R119","v":0},{"$f":"Distributionsanlæg!S119","v":0},{"$f":"Distributionsanlæg!T119","v":0},{"$f":"Distributionsanlæg!U119","v":0},{"$f":"Distributionsanlæg!V119","v":0},{"$f":"Distributionsanlæg!W119","v":0},{"$f":"Distributionsanlæg!X119","v":0},{"$f":"Distributionsanlæg!Y119","v":0},null,{"$f":"D119*Genanskaffelsespriser!$D153","v":0},{"$f":"E119*Genanskaffelsespriser!$D153","v":0},{"$f":"F119*Genanskaffelsespriser!$D153","v":0},{"$f":"G119*Genanskaffelsespriser!$D153","v":0},{"$f":"H119*Genanskaffelsespriser!$D153","v":0},{"$f":"I119*Genanskaffelsespriser!$D153","v":0},{"$f":"J119*Genanskaffelsespriser!$D153","v":0},{"$f":"K119*Genanskaffelsespriser!$D153","v":0},{"$f":"L119*Genanskaffelsespriser!$D153","v":0},{"$f":"M119*Genanskaffelsespriser!$D153","v":0},{"$f":"N119*Genanskaffelsespriser!$D153","v":0},{"$f":"O119*Genanskaffelsespriser!$D153","v":0},{"$f":"P119*Genanskaffelsespriser!$D153","v":0},{"$f":"Q119*Genanskaffelsespriser!$D153","v":0},{"$f":"R119*Genanskaffelsespriser!$D153","v":0},{"$f":"S119*Genanskaffelsespriser!$D153","v":0},{"$f":"T119*Genanskaffelsespriser!$D153","v":0},{"$f":"U119*Genanskaffelsespriser!$D153","v":0},{"$f":"V119*Genanskaffelsespriser!$D153","v":0},{"$f":"W119*Genanskaffelsespriser!$D153","v":0},{"$f":"X119*Genanskaffelsespriser!$D153","v":0},{"$f":"Y119*Genanskaffelsespriser!$D153","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA119","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB119","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC119","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD119","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE119","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF119","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG119","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH119","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI119","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ119","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK119","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL119","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM119","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN119","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO119","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP119","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ119","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR119","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS119","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT119","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU119","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV119","v":0},0]
[{"$f":"+Genanskaffelsespriser!B154","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E154","v":10},{"$f":"Distributionsanlæg!D120","v":0},{"$f":"Distributionsanlæg!E120","v":0},{"$f":"Distributionsanlæg!F120","v":0},{"$f":"Distributionsanlæg!G120","v":0},{"$f":"Distributionsanlæg!H120","v":0},{"$f":"Distributionsanlæg!I120","v":0},{"$f":"Distributionsanlæg!J120","v":0},{"$f":"Distributionsanlæg!K120","v":0},{"$f":"Distributionsanlæg!L120","v":0},{"$f":"Distributionsanlæg!M120","v":0},{"$f":"Distributionsanlæg!N120","v":0},{"$f":"Distributionsanlæg!O120","v":0},{"$f":"Distributionsanlæg!P120","v":0},{"$f":"Distributionsanlæg!Q120","v":0},{"$f":"Distributionsanlæg!R120","v":0},{"$f":"Distributionsanlæg!S120","v":0},{"$f":"Distributionsanlæg!T120","v":0},{"$f":"Distributionsanlæg!U120","v":0},{"$f":"Distributionsanlæg!V120","v":0},{"$f":"Distributionsanlæg!W120","v":0},{"$f":"Distributionsanlæg!X120","v":0},{"$f":"Distributionsanlæg!Y120","v":0},null,{"$f":"D120*Genanskaffelsespriser!$D154","v":0},{"$f":"E120*Genanskaffelsespriser!$D154","v":0},{"$f":"F120*Genanskaffelsespriser!$D154","v":0},{"$f":"G120*Genanskaffelsespriser!$D154","v":0},{"$f":"H120*Genanskaffelsespriser!$D154","v":0},{"$f":"I120*Genanskaffelsespriser!$D154","v":0},{"$f":"J120*Genanskaffelsespriser!$D154","v":0},{"$f":"K120*Genanskaffelsespriser!$D154","v":0},{"$f":"L120*Genanskaffelsespriser!$D154","v":0},{"$f":"M120*Genanskaffelsespriser!$D154","v":0},{"$f":"N120*Genanskaffelsespriser!$D154","v":0},{"$f":"O120*Genanskaffelsespriser!$D154","v":0},{"$f":"P120*Genanskaffelsespriser!$D154","v":0},{"$f":"Q120*Genanskaffelsespriser!$D154","v":0},{"$f":"R120*Genanskaffelsespriser!$D154","v":0},{"$f":"S120*Genanskaffelsespriser!$D154","v":0},{"$f":"T120*Genanskaffelsespriser!$D154","v":0},{"$f":"U120*Genanskaffelsespriser!$D154","v":0},{"$f":"V120*Genanskaffelsespriser!$D154","v":0},{"$f":"W120*Genanskaffelsespriser!$D154","v":0},{"$f":"X120*Genanskaffelsespriser!$D154","v":0},{"$f":"Y120*Genanskaffelsespriser!$D154","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA120","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB120","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC120","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD120","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE120","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF120","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG120","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH120","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI120","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ120","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK120","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL120","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM120","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN120","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO120","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP120","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ120","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR120","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS120","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT120","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU120","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV120","v":0},0]
[{"$f":"+Genanskaffelsespriser!B155","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E155","v":50},{"$f":"Distributionsanlæg!D121","v":0},{"$f":"Distributionsanlæg!E121","v":0},{"$f":"Distributionsanlæg!F121","v":0},{"$f":"Distributionsanlæg!G121","v":0},{"$f":"Distributionsanlæg!H121","v":0},{"$f":"Distributionsanlæg!I121","v":0},{"$f":"Distributionsanlæg!J121","v":0},{"$f":"Distributionsanlæg!K121","v":0},{"$f":"Distributionsanlæg!L121","v":0},{"$f":"Distributionsanlæg!M121","v":0},{"$f":"Distributionsanlæg!N121","v":0},{"$f":"Distributionsanlæg!O121","v":0},{"$f":"Distributionsanlæg!P121","v":0},{"$f":"Distributionsanlæg!Q121","v":0},{"$f":"Distributionsanlæg!R121","v":0},{"$f":"Distributionsanlæg!S121","v":0},{"$f":"Distributionsanlæg!T121","v":0},{"$f":"Distributionsanlæg!U121","v":0},{"$f":"Distributionsanlæg!V121","v":0},{"$f":"Distributionsanlæg!W121","v":0},{"$f":"Distributionsanlæg!X121","v":0},{"$f":"Distributionsanlæg!Y121","v":0},null,{"$f":"D121*Genanskaffelsespriser!$D155","v":0},{"$f":"E121*Genanskaffelsespriser!$D155","v":0},{"$f":"F121*Genanskaffelsespriser!$D155","v":0},{"$f":"G121*Genanskaffelsespriser!$D155","v":0},{"$f":"H121*Genanskaffelsespriser!$D155","v":0},{"$f":"I121*Genanskaffelsespriser!$D155","v":0},{"$f":"J121*Genanskaffelsespriser!$D155","v":0},{"$f":"K121*Genanskaffelsespriser!$D155","v":0},{"$f":"L121*Genanskaffelsespriser!$D155","v":0},{"$f":"M121*Genanskaffelsespriser!$D155","v":0},{"$f":"N121*Genanskaffelsespriser!$D155","v":0},{"$f":"O121*Genanskaffelsespriser!$D155","v":0},{"$f":"P121*Genanskaffelsespriser!$D155","v":0},{"$f":"Q121*Genanskaffelsespriser!$D155","v":0},{"$f":"R121*Genanskaffelsespriser!$D155","v":0},{"$f":"S121*Genanskaffelsespriser!$D155","v":0},{"$f":"T121*Genanskaffelsespriser!$D155","v":0},{"$f":"U121*Genanskaffelsespriser!$D155","v":0},{"$f":"V121*Genanskaffelsespriser!$D155","v":0},{"$f":"W121*Genanskaffelsespriser!$D155","v":0},{"$f":"X121*Genanskaffelsespriser!$D155","v":0},{"$f":"Y121*Genanskaffelsespriser!$D155","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA121","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB121","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC121","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD121","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE121","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF121","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG121","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH121","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI121","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ121","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK121","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL121","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM121","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN121","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO121","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP121","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ121","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR121","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS121","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT121","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU121","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV121","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D122","v":0},{"$f":"Distributionsanlæg!E122","v":0},{"$f":"Distributionsanlæg!F122","v":0},{"$f":"Distributionsanlæg!G122","v":0},{"$f":"Distributionsanlæg!H122","v":0},{"$f":"Distributionsanlæg!I122","v":0},{"$f":"Distributionsanlæg!J122","v":0},{"$f":"Distributionsanlæg!K122","v":0},{"$f":"Distributionsanlæg!L122","v":0},{"$f":"Distributionsanlæg!M122","v":0},{"$f":"Distributionsanlæg!N122","v":0},{"$f":"Distributionsanlæg!O122","v":0},{"$f":"Distributionsanlæg!P122","v":0},{"$f":"Distributionsanlæg!Q122","v":0},{"$f":"Distributionsanlæg!R122","v":0},{"$f":"Distributionsanlæg!S122","v":0},{"$f":"Distributionsanlæg!T122","v":0},{"$f":"Distributionsanlæg!U122","v":0},{"$f":"Distributionsanlæg!V122","v":0},{"$f":"Distributionsanlæg!W122","v":0},{"$f":"Distributionsanlæg!X122","v":0},{"$f":"Distributionsanlæg!Y122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D122:Y122,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B156","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E156","v":20},{"$f":"Distributionsanlæg!D123","v":0},{"$f":"Distributionsanlæg!E123","v":0},{"$f":"Distributionsanlæg!F123","v":0},{"$f":"Distributionsanlæg!G123","v":0},{"$f":"Distributionsanlæg!H123","v":0},{"$f":"Distributionsanlæg!I123","v":0},{"$f":"Distributionsanlæg!J123","v":0},{"$f":"Distributionsanlæg!K123","v":0},{"$f":"Distributionsanlæg!L123","v":0},{"$f":"Distributionsanlæg!M123","v":0},{"$f":"Distributionsanlæg!N123","v":0},{"$f":"Distributionsanlæg!O123","v":0},{"$f":"Distributionsanlæg!P123","v":0},{"$f":"Distributionsanlæg!Q123","v":0},{"$f":"Distributionsanlæg!R123","v":0},{"$f":"Distributionsanlæg!S123","v":0},{"$f":"Distributionsanlæg!T123","v":0},{"$f":"Distributionsanlæg!U123","v":0},{"$f":"Distributionsanlæg!V123","v":0},{"$f":"Distributionsanlæg!W123","v":0},{"$f":"Distributionsanlæg!X123","v":0},{"$f":"Distributionsanlæg!Y123","v":0},null,{"$f":"D123*Genanskaffelsespriser!$D156","v":0},{"$f":"E123*Genanskaffelsespriser!$D156","v":0},{"$f":"F123*Genanskaffelsespriser!$D156","v":0},{"$f":"G123*Genanskaffelsespriser!$D156","v":0},{"$f":"H123*Genanskaffelsespriser!$D156","v":0},{"$f":"I123*Genanskaffelsespriser!$D156","v":0},{"$f":"J123*Genanskaffelsespriser!$D156","v":0},{"$f":"K123*Genanskaffelsespriser!$D156","v":0},{"$f":"L123*Genanskaffelsespriser!$D156","v":0},{"$f":"M123*Genanskaffelsespriser!$D156","v":0},{"$f":"N123*Genanskaffelsespriser!$D156","v":0},{"$f":"O123*Genanskaffelsespriser!$D156","v":0},{"$f":"P123*Genanskaffelsespriser!$D156","v":0},{"$f":"Q123*Genanskaffelsespriser!$D156","v":0},{"$f":"R123*Genanskaffelsespriser!$D156","v":0},{"$f":"S123*Genanskaffelsespriser!$D156","v":0},{"$f":"T123*Genanskaffelsespriser!$D156","v":0},{"$f":"U123*Genanskaffelsespriser!$D156","v":0},{"$f":"V123*Genanskaffelsespriser!$D156","v":0},{"$f":"W123*Genanskaffelsespriser!$D156","v":0},{"$f":"X123*Genanskaffelsespriser!$D156","v":0},{"$f":"Y123*Genanskaffelsespriser!$D156","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA123","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB123","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC123","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD123","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE123","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF123","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG123","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH123","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI123","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ123","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK123","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL123","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM123","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN123","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO123","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP123","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ123","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR123","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS123","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT123","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU123","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV123","v":0},0]
[{"$f":"+Genanskaffelsespriser!B157","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E157","v":10},{"$f":"Distributionsanlæg!D124","v":0},{"$f":"Distributionsanlæg!E124","v":0},{"$f":"Distributionsanlæg!F124","v":0},{"$f":"Distributionsanlæg!G124","v":0},{"$f":"Distributionsanlæg!H124","v":0},{"$f":"Distributionsanlæg!I124","v":0},{"$f":"Distributionsanlæg!J124","v":0},{"$f":"Distributionsanlæg!K124","v":0},{"$f":"Distributionsanlæg!L124","v":0},{"$f":"Distributionsanlæg!M124","v":0},{"$f":"Distributionsanlæg!N124","v":0},{"$f":"Distributionsanlæg!O124","v":0},{"$f":"Distributionsanlæg!P124","v":0},{"$f":"Distributionsanlæg!Q124","v":0},{"$f":"Distributionsanlæg!R124","v":0},{"$f":"Distributionsanlæg!S124","v":0},{"$f":"Distributionsanlæg!T124","v":0},{"$f":"Distributionsanlæg!U124","v":0},{"$f":"Distributionsanlæg!V124","v":0},{"$f":"Distributionsanlæg!W124","v":0},{"$f":"Distributionsanlæg!X124","v":0},{"$f":"Distributionsanlæg!Y124","v":0},null,{"$f":"D124*Genanskaffelsespriser!$D157","v":0},{"$f":"E124*Genanskaffelsespriser!$D157","v":0},{"$f":"F124*Genanskaffelsespriser!$D157","v":0},{"$f":"G124*Genanskaffelsespriser!$D157","v":0},{"$f":"H124*Genanskaffelsespriser!$D157","v":0},{"$f":"I124*Genanskaffelsespriser!$D157","v":0},{"$f":"J124*Genanskaffelsespriser!$D157","v":0},{"$f":"K124*Genanskaffelsespriser!$D157","v":0},{"$f":"L124*Genanskaffelsespriser!$D157","v":0},{"$f":"M124*Genanskaffelsespriser!$D157","v":0},{"$f":"N124*Genanskaffelsespriser!$D157","v":0},{"$f":"O124*Genanskaffelsespriser!$D157","v":0},{"$f":"P124*Genanskaffelsespriser!$D157","v":0},{"$f":"Q124*Genanskaffelsespriser!$D157","v":0},{"$f":"R124*Genanskaffelsespriser!$D157","v":0},{"$f":"S124*Genanskaffelsespriser!$D157","v":0},{"$f":"T124*Genanskaffelsespriser!$D157","v":0},{"$f":"U124*Genanskaffelsespriser!$D157","v":0},{"$f":"V124*Genanskaffelsespriser!$D157","v":0},{"$f":"W124*Genanskaffelsespriser!$D157","v":0},{"$f":"X124*Genanskaffelsespriser!$D157","v":0},{"$f":"Y124*Genanskaffelsespriser!$D157","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA124","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB124","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC124","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD124","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE124","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF124","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG124","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH124","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI124","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ124","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK124","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL124","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM124","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN124","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO124","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP124","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ124","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR124","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS124","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT124","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU124","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV124","v":0},0]
["Små pumpestationer inkl. SRO-anlæg - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW126:AW139)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B159","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E159","v":30},{"$f":"Distributionsanlæg!D126","v":0},{"$f":"Distributionsanlæg!E126","v":0},{"$f":"Distributionsanlæg!F126","v":0},{"$f":"Distributionsanlæg!G126","v":0},{"$f":"Distributionsanlæg!H126","v":0},{"$f":"Distributionsanlæg!I126","v":0},{"$f":"Distributionsanlæg!J126","v":0},{"$f":"Distributionsanlæg!K126","v":0},{"$f":"Distributionsanlæg!L126","v":0},{"$f":"Distributionsanlæg!M126","v":0},{"$f":"Distributionsanlæg!N126","v":0},{"$f":"Distributionsanlæg!O126","v":0},{"$f":"Distributionsanlæg!P126","v":0},{"$f":"Distributionsanlæg!Q126","v":0},{"$f":"Distributionsanlæg!R126","v":0},{"$f":"Distributionsanlæg!S126","v":0},{"$f":"Distributionsanlæg!T126","v":0},{"$f":"Distributionsanlæg!U126","v":0},{"$f":"Distributionsanlæg!V126","v":0},{"$f":"Distributionsanlæg!W126","v":0},{"$f":"Distributionsanlæg!X126","v":0},{"$f":"Distributionsanlæg!Y126","v":0},null,{"$f":"D126*Genanskaffelsespriser!$D159","v":0},{"$f":"E126*Genanskaffelsespriser!$D159","v":0},{"$f":"F126*Genanskaffelsespriser!$D159","v":0},{"$f":"G126*Genanskaffelsespriser!$D159","v":0},{"$f":"H126*Genanskaffelsespriser!$D159","v":0},{"$f":"I126*Genanskaffelsespriser!$D159","v":0},{"$f":"J126*Genanskaffelsespriser!$D159","v":0},{"$f":"K126*Genanskaffelsespriser!$D159","v":0},{"$f":"L126*Genanskaffelsespriser!$D159","v":0},{"$f":"M126*Genanskaffelsespriser!$D159","v":0},{"$f":"N126*Genanskaffelsespriser!$D159","v":0},{"$f":"O126*Genanskaffelsespriser!$D159","v":0},{"$f":"P126*Genanskaffelsespriser!$D159","v":0},{"$f":"Q126*Genanskaffelsespriser!$D159","v":0},{"$f":"R126*Genanskaffelsespriser!$D159","v":0},{"$f":"S126*Genanskaffelsespriser!$D159","v":0},{"$f":"T126*Genanskaffelsespriser!$D159","v":0},{"$f":"U126*Genanskaffelsespriser!$D159","v":0},{"$f":"V126*Genanskaffelsespriser!$D159","v":0},{"$f":"W126*Genanskaffelsespriser!$D159","v":0},{"$f":"X126*Genanskaffelsespriser!$D159","v":0},{"$f":"Y126*Genanskaffelsespriser!$D159","v":0},{"$f":"+SUM(AA126:AV126)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA126","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB126","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC126","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD126","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE126","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF126","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG126","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH126","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI126","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ126","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK126","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL126","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM126","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN126","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO126","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP126","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ126","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR126","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS126","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT126","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU126","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV126","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D127","v":0},{"$f":"Distributionsanlæg!E127","v":0},{"$f":"Distributionsanlæg!F127","v":0},{"$f":"Distributionsanlæg!G127","v":0},{"$f":"Distributionsanlæg!H127","v":0},{"$f":"Distributionsanlæg!I127","v":0},{"$f":"Distributionsanlæg!J127","v":0},{"$f":"Distributionsanlæg!K127","v":0},{"$f":"Distributionsanlæg!L127","v":0},{"$f":"Distributionsanlæg!M127","v":0},{"$f":"Distributionsanlæg!N127","v":0},{"$f":"Distributionsanlæg!O127","v":0},{"$f":"Distributionsanlæg!P127","v":0},{"$f":"Distributionsanlæg!Q127","v":0},{"$f":"Distributionsanlæg!R127","v":0},{"$f":"Distributionsanlæg!S127","v":0},{"$f":"Distributionsanlæg!T127","v":0},{"$f":"Distributionsanlæg!U127","v":0},{"$f":"Distributionsanlæg!V127","v":0},{"$f":"Distributionsanlæg!W127","v":0},{"$f":"Distributionsanlæg!X127","v":0},{"$f":"Distributionsanlæg!Y127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D127:Y127,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B160","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E160","v":50},{"$f":"Distributionsanlæg!D128","v":0},{"$f":"Distributionsanlæg!E128","v":0},{"$f":"Distributionsanlæg!F128","v":0},{"$f":"Distributionsanlæg!G128","v":0},{"$f":"Distributionsanlæg!H128","v":0},{"$f":"Distributionsanlæg!I128","v":0},{"$f":"Distributionsanlæg!J128","v":0},{"$f":"Distributionsanlæg!K128","v":0},{"$f":"Distributionsanlæg!L128","v":0},{"$f":"Distributionsanlæg!M128","v":0},{"$f":"Distributionsanlæg!N128","v":0},{"$f":"Distributionsanlæg!O128","v":0},{"$f":"Distributionsanlæg!P128","v":0},{"$f":"Distributionsanlæg!Q128","v":0},{"$f":"Distributionsanlæg!R128","v":0},{"$f":"Distributionsanlæg!S128","v":0},{"$f":"Distributionsanlæg!T128","v":0},{"$f":"Distributionsanlæg!U128","v":0},{"$f":"Distributionsanlæg!V128","v":0},{"$f":"Distributionsanlæg!W128","v":0},{"$f":"Distributionsanlæg!X128","v":0},{"$f":"Distributionsanlæg!Y128","v":0},null,{"$f":"D128*Genanskaffelsespriser!$D160","v":0},{"$f":"E128*Genanskaffelsespriser!$D160","v":0},{"$f":"F128*Genanskaffelsespriser!$D160","v":0},{"$f":"G128*Genanskaffelsespriser!$D160","v":0},{"$f":"H128*Genanskaffelsespriser!$D160","v":0},{"$f":"I128*Genanskaffelsespriser!$D160","v":0},{"$f":"J128*Genanskaffelsespriser!$D160","v":0},{"$f":"K128*Genanskaffelsespriser!$D160","v":0},{"$f":"L128*Genanskaffelsespriser!$D160","v":0},{"$f":"M128*Genanskaffelsespriser!$D160","v":0},{"$f":"N128*Genanskaffelsespriser!$D160","v":0},{"$f":"O128*Genanskaffelsespriser!$D160","v":0},{"$f":"P128*Genanskaffelsespriser!$D160","v":0},{"$f":"Q128*Genanskaffelsespriser!$D160","v":0},{"$f":"R128*Genanskaffelsespriser!$D160","v":0},{"$f":"S128*Genanskaffelsespriser!$D160","v":0},{"$f":"T128*Genanskaffelsespriser!$D160","v":0},{"$f":"U128*Genanskaffelsespriser!$D160","v":0},{"$f":"V128*Genanskaffelsespriser!$D160","v":0},{"$f":"W128*Genanskaffelsespriser!$D160","v":0},{"$f":"X128*Genanskaffelsespriser!$D160","v":0},{"$f":"Y128*Genanskaffelsespriser!$D160","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA128","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB128","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC128","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD128","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE128","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF128","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG128","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH128","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI128","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ128","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK128","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL128","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM128","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN128","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO128","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP128","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ128","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR128","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS128","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT128","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU128","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV128","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D129","v":0},{"$f":"Distributionsanlæg!E129","v":0},{"$f":"Distributionsanlæg!F129","v":0},{"$f":"Distributionsanlæg!G129","v":0},{"$f":"Distributionsanlæg!H129","v":0},{"$f":"Distributionsanlæg!I129","v":0},{"$f":"Distributionsanlæg!J129","v":0},{"$f":"Distributionsanlæg!K129","v":0},{"$f":"Distributionsanlæg!L129","v":0},{"$f":"Distributionsanlæg!M129","v":0},{"$f":"Distributionsanlæg!N129","v":0},{"$f":"Distributionsanlæg!O129","v":0},{"$f":"Distributionsanlæg!P129","v":0},{"$f":"Distributionsanlæg!Q129","v":0},{"$f":"Distributionsanlæg!R129","v":0},{"$f":"Distributionsanlæg!S129","v":0},{"$f":"Distributionsanlæg!T129","v":0},{"$f":"Distributionsanlæg!U129","v":0},{"$f":"Distributionsanlæg!V129","v":0},{"$f":"Distributionsanlæg!W129","v":0},{"$f":"Distributionsanlæg!X129","v":0},{"$f":"Distributionsanlæg!Y129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D129:Y129,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B161","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E161","v":20},{"$f":"Distributionsanlæg!D130","v":0},{"$f":"Distributionsanlæg!E130","v":0},{"$f":"Distributionsanlæg!F130","v":0},{"$f":"Distributionsanlæg!G130","v":0},{"$f":"Distributionsanlæg!H130","v":0},{"$f":"Distributionsanlæg!I130","v":0},{"$f":"Distributionsanlæg!J130","v":0},{"$f":"Distributionsanlæg!K130","v":0},{"$f":"Distributionsanlæg!L130","v":0},{"$f":"Distributionsanlæg!M130","v":0},{"$f":"Distributionsanlæg!N130","v":0},{"$f":"Distributionsanlæg!O130","v":0},{"$f":"Distributionsanlæg!P130","v":0},{"$f":"Distributionsanlæg!Q130","v":0},{"$f":"Distributionsanlæg!R130","v":0},{"$f":"Distributionsanlæg!S130","v":0},{"$f":"Distributionsanlæg!T130","v":0},{"$f":"Distributionsanlæg!U130","v":0},{"$f":"Distributionsanlæg!V130","v":0},{"$f":"Distributionsanlæg!W130","v":0},{"$f":"Distributionsanlæg!X130","v":0},{"$f":"Distributionsanlæg!Y130","v":0},null,{"$f":"D130*Genanskaffelsespriser!$D161","v":0},{"$f":"E130*Genanskaffelsespriser!$D161","v":0},{"$f":"F130*Genanskaffelsespriser!$D161","v":0},{"$f":"G130*Genanskaffelsespriser!$D161","v":0},{"$f":"H130*Genanskaffelsespriser!$D161","v":0},{"$f":"I130*Genanskaffelsespriser!$D161","v":0},{"$f":"J130*Genanskaffelsespriser!$D161","v":0},{"$f":"K130*Genanskaffelsespriser!$D161","v":0},{"$f":"L130*Genanskaffelsespriser!$D161","v":0},{"$f":"M130*Genanskaffelsespriser!$D161","v":0},{"$f":"N130*Genanskaffelsespriser!$D161","v":0},{"$f":"O130*Genanskaffelsespriser!$D161","v":0},{"$f":"P130*Genanskaffelsespriser!$D161","v":0},{"$f":"Q130*Genanskaffelsespriser!$D161","v":0},{"$f":"R130*Genanskaffelsespriser!$D161","v":0},{"$f":"S130*Genanskaffelsespriser!$D161","v":0},{"$f":"T130*Genanskaffelsespriser!$D161","v":0},{"$f":"U130*Genanskaffelsespriser!$D161","v":0},{"$f":"V130*Genanskaffelsespriser!$D161","v":0},{"$f":"W130*Genanskaffelsespriser!$D161","v":0},{"$f":"X130*Genanskaffelsespriser!$D161","v":0},{"$f":"Y130*Genanskaffelsespriser!$D161","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA130","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB130","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC130","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD130","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE130","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF130","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG130","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH130","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI130","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ130","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK130","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL130","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM130","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN130","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO130","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP130","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ130","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR130","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS130","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT130","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU130","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV130","v":0},0]
[{"$f":"+Genanskaffelsespriser!B162","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E162","v":10},{"$f":"Distributionsanlæg!D131","v":0},{"$f":"Distributionsanlæg!E131","v":0},{"$f":"Distributionsanlæg!F131","v":0},{"$f":"Distributionsanlæg!G131","v":0},{"$f":"Distributionsanlæg!H131","v":0},{"$f":"Distributionsanlæg!I131","v":0},{"$f":"Distributionsanlæg!J131","v":0},{"$f":"Distributionsanlæg!K131","v":0},{"$f":"Distributionsanlæg!L131","v":0},{"$f":"Distributionsanlæg!M131","v":0},{"$f":"Distributionsanlæg!N131","v":0},{"$f":"Distributionsanlæg!O131","v":0},{"$f":"Distributionsanlæg!P131","v":0},{"$f":"Distributionsanlæg!Q131","v":0},{"$f":"Distributionsanlæg!R131","v":0},{"$f":"Distributionsanlæg!S131","v":0},{"$f":"Distributionsanlæg!T131","v":0},{"$f":"Distributionsanlæg!U131","v":0},{"$f":"Distributionsanlæg!V131","v":0},{"$f":"Distributionsanlæg!W131","v":0},{"$f":"Distributionsanlæg!X131","v":0},{"$f":"Distributionsanlæg!Y131","v":0},null,{"$f":"D131*Genanskaffelsespriser!$D162","v":0},{"$f":"E131*Genanskaffelsespriser!$D162","v":0},{"$f":"F131*Genanskaffelsespriser!$D162","v":0},{"$f":"G131*Genanskaffelsespriser!$D162","v":0},{"$f":"H131*Genanskaffelsespriser!$D162","v":0},{"$f":"I131*Genanskaffelsespriser!$D162","v":0},{"$f":"J131*Genanskaffelsespriser!$D162","v":0},{"$f":"K131*Genanskaffelsespriser!$D162","v":0},{"$f":"L131*Genanskaffelsespriser!$D162","v":0},{"$f":"M131*Genanskaffelsespriser!$D162","v":0},{"$f":"N131*Genanskaffelsespriser!$D162","v":0},{"$f":"O131*Genanskaffelsespriser!$D162","v":0},{"$f":"P131*Genanskaffelsespriser!$D162","v":0},{"$f":"Q131*Genanskaffelsespriser!$D162","v":0},{"$f":"R131*Genanskaffelsespriser!$D162","v":0},{"$f":"S131*Genanskaffelsespriser!$D162","v":0},{"$f":"T131*Genanskaffelsespriser!$D162","v":0},{"$f":"U131*Genanskaffelsespriser!$D162","v":0},{"$f":"V131*Genanskaffelsespriser!$D162","v":0},{"$f":"W131*Genanskaffelsespriser!$D162","v":0},{"$f":"X131*Genanskaffelsespriser!$D162","v":0},{"$f":"Y131*Genanskaffelsespriser!$D162","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA131","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB131","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC131","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD131","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE131","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF131","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG131","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH131","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI131","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ131","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK131","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL131","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM131","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN131","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO131","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP131","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ131","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR131","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS131","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT131","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU131","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV131","v":0},0]
[{"$f":"+Genanskaffelsespriser!B163","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E163","v":50},{"$f":"Distributionsanlæg!D132","v":0},{"$f":"Distributionsanlæg!E132","v":0},{"$f":"Distributionsanlæg!F132","v":0},{"$f":"Distributionsanlæg!G132","v":0},{"$f":"Distributionsanlæg!H132","v":0},{"$f":"Distributionsanlæg!I132","v":0},{"$f":"Distributionsanlæg!J132","v":0},{"$f":"Distributionsanlæg!K132","v":0},{"$f":"Distributionsanlæg!L132","v":0},{"$f":"Distributionsanlæg!M132","v":0},{"$f":"Distributionsanlæg!N132","v":0},{"$f":"Distributionsanlæg!O132","v":0},{"$f":"Distributionsanlæg!P132","v":0},{"$f":"Distributionsanlæg!Q132","v":0},{"$f":"Distributionsanlæg!R132","v":0},{"$f":"Distributionsanlæg!S132","v":0},{"$f":"Distributionsanlæg!T132","v":0},{"$f":"Distributionsanlæg!U132","v":0},{"$f":"Distributionsanlæg!V132","v":0},{"$f":"Distributionsanlæg!W132","v":0},{"$f":"Distributionsanlæg!X132","v":0},{"$f":"Distributionsanlæg!Y132","v":0},null,{"$f":"D132*Genanskaffelsespriser!$D163","v":0},{"$f":"E132*Genanskaffelsespriser!$D163","v":0},{"$f":"F132*Genanskaffelsespriser!$D163","v":0},{"$f":"G132*Genanskaffelsespriser!$D163","v":0},{"$f":"H132*Genanskaffelsespriser!$D163","v":0},{"$f":"I132*Genanskaffelsespriser!$D163","v":0},{"$f":"J132*Genanskaffelsespriser!$D163","v":0},{"$f":"K132*Genanskaffelsespriser!$D163","v":0},{"$f":"L132*Genanskaffelsespriser!$D163","v":0},{"$f":"M132*Genanskaffelsespriser!$D163","v":0},{"$f":"N132*Genanskaffelsespriser!$D163","v":0},{"$f":"O132*Genanskaffelsespriser!$D163","v":0},{"$f":"P132*Genanskaffelsespriser!$D163","v":0},{"$f":"Q132*Genanskaffelsespriser!$D163","v":0},{"$f":"R132*Genanskaffelsespriser!$D163","v":0},{"$f":"S132*Genanskaffelsespriser!$D163","v":0},{"$f":"T132*Genanskaffelsespriser!$D163","v":0},{"$f":"U132*Genanskaffelsespriser!$D163","v":0},{"$f":"V132*Genanskaffelsespriser!$D163","v":0},{"$f":"W132*Genanskaffelsespriser!$D163","v":0},{"$f":"X132*Genanskaffelsespriser!$D163","v":0},{"$f":"Y132*Genanskaffelsespriser!$D163","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA132","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB132","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC132","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD132","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE132","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF132","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG132","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH132","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI132","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ132","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK132","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL132","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM132","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN132","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO132","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP132","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ132","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR132","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS132","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT132","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU132","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV132","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D133","v":0},{"$f":"Distributionsanlæg!E133","v":0},{"$f":"Distributionsanlæg!F133","v":0},{"$f":"Distributionsanlæg!G133","v":0},{"$f":"Distributionsanlæg!H133","v":0},{"$f":"Distributionsanlæg!I133","v":0},{"$f":"Distributionsanlæg!J133","v":0},{"$f":"Distributionsanlæg!K133","v":0},{"$f":"Distributionsanlæg!L133","v":0},{"$f":"Distributionsanlæg!M133","v":0},{"$f":"Distributionsanlæg!N133","v":0},{"$f":"Distributionsanlæg!O133","v":0},{"$f":"Distributionsanlæg!P133","v":0},{"$f":"Distributionsanlæg!Q133","v":0},{"$f":"Distributionsanlæg!R133","v":0},{"$f":"Distributionsanlæg!S133","v":0},{"$f":"Distributionsanlæg!T133","v":0},{"$f":"Distributionsanlæg!U133","v":0},{"$f":"Distributionsanlæg!V133","v":0},{"$f":"Distributionsanlæg!W133","v":0},{"$f":"Distributionsanlæg!X133","v":0},{"$f":"Distributionsanlæg!Y133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D133:Y133,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B164","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E164","v":20},{"$f":"Distributionsanlæg!D134","v":0},{"$f":"Distributionsanlæg!E134","v":0},{"$f":"Distributionsanlæg!F134","v":0},{"$f":"Distributionsanlæg!G134","v":0},{"$f":"Distributionsanlæg!H134","v":0},{"$f":"Distributionsanlæg!I134","v":0},{"$f":"Distributionsanlæg!J134","v":0},{"$f":"Distributionsanlæg!K134","v":0},{"$f":"Distributionsanlæg!L134","v":0},{"$f":"Distributionsanlæg!M134","v":0},{"$f":"Distributionsanlæg!N134","v":0},{"$f":"Distributionsanlæg!O134","v":0},{"$f":"Distributionsanlæg!P134","v":0},{"$f":"Distributionsanlæg!Q134","v":0},{"$f":"Distributionsanlæg!R134","v":0},{"$f":"Distributionsanlæg!S134","v":0},{"$f":"Distributionsanlæg!T134","v":0},{"$f":"Distributionsanlæg!U134","v":0},{"$f":"Distributionsanlæg!V134","v":0},{"$f":"Distributionsanlæg!W134","v":0},{"$f":"Distributionsanlæg!X134","v":0},{"$f":"Distributionsanlæg!Y134","v":0},null,{"$f":"D134*Genanskaffelsespriser!$D164","v":0},{"$f":"E134*Genanskaffelsespriser!$D164","v":0},{"$f":"F134*Genanskaffelsespriser!$D164","v":0},{"$f":"G134*Genanskaffelsespriser!$D164","v":0},{"$f":"H134*Genanskaffelsespriser!$D164","v":0},{"$f":"I134*Genanskaffelsespriser!$D164","v":0},{"$f":"J134*Genanskaffelsespriser!$D164","v":0},{"$f":"K134*Genanskaffelsespriser!$D164","v":0},{"$f":"L134*Genanskaffelsespriser!$D164","v":0},{"$f":"M134*Genanskaffelsespriser!$D164","v":0},{"$f":"N134*Genanskaffelsespriser!$D164","v":0},{"$f":"O134*Genanskaffelsespriser!$D164","v":0},{"$f":"P134*Genanskaffelsespriser!$D164","v":0},{"$f":"Q134*Genanskaffelsespriser!$D164","v":0},{"$f":"R134*Genanskaffelsespriser!$D164","v":0},{"$f":"S134*Genanskaffelsespriser!$D164","v":0},{"$f":"T134*Genanskaffelsespriser!$D164","v":0},{"$f":"U134*Genanskaffelsespriser!$D164","v":0},{"$f":"V134*Genanskaffelsespriser!$D164","v":0},{"$f":"W134*Genanskaffelsespriser!$D164","v":0},{"$f":"X134*Genanskaffelsespriser!$D164","v":0},{"$f":"Y134*Genanskaffelsespriser!$D164","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA134","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB134","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC134","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD134","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE134","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF134","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG134","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH134","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI134","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ134","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK134","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL134","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM134","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN134","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO134","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP134","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ134","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR134","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS134","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT134","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU134","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV134","v":0},0]
[{"$f":"+Genanskaffelsespriser!B165","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E165","v":10},{"$f":"Distributionsanlæg!D135","v":0},{"$f":"Distributionsanlæg!E135","v":0},{"$f":"Distributionsanlæg!F135","v":0},{"$f":"Distributionsanlæg!G135","v":0},{"$f":"Distributionsanlæg!H135","v":0},{"$f":"Distributionsanlæg!I135","v":0},{"$f":"Distributionsanlæg!J135","v":0},{"$f":"Distributionsanlæg!K135","v":0},{"$f":"Distributionsanlæg!L135","v":0},{"$f":"Distributionsanlæg!M135","v":0},{"$f":"Distributionsanlæg!N135","v":0},{"$f":"Distributionsanlæg!O135","v":0},{"$f":"Distributionsanlæg!P135","v":0},{"$f":"Distributionsanlæg!Q135","v":0},{"$f":"Distributionsanlæg!R135","v":0},{"$f":"Distributionsanlæg!S135","v":0},{"$f":"Distributionsanlæg!T135","v":0},{"$f":"Distributionsanlæg!U135","v":0},{"$f":"Distributionsanlæg!V135","v":0},{"$f":"Distributionsanlæg!W135","v":0},{"$f":"Distributionsanlæg!X135","v":0},{"$f":"Distributionsanlæg!Y135","v":0},null,{"$f":"D135*Genanskaffelsespriser!$D165","v":0},{"$f":"E135*Genanskaffelsespriser!$D165","v":0},{"$f":"F135*Genanskaffelsespriser!$D165","v":0},{"$f":"G135*Genanskaffelsespriser!$D165","v":0},{"$f":"H135*Genanskaffelsespriser!$D165","v":0},{"$f":"I135*Genanskaffelsespriser!$D165","v":0},{"$f":"J135*Genanskaffelsespriser!$D165","v":0},{"$f":"K135*Genanskaffelsespriser!$D165","v":0},{"$f":"L135*Genanskaffelsespriser!$D165","v":0},{"$f":"M135*Genanskaffelsespriser!$D165","v":0},{"$f":"N135*Genanskaffelsespriser!$D165","v":0},{"$f":"O135*Genanskaffelsespriser!$D165","v":0},{"$f":"P135*Genanskaffelsespriser!$D165","v":0},{"$f":"Q135*Genanskaffelsespriser!$D165","v":0},{"$f":"R135*Genanskaffelsespriser!$D165","v":0},{"$f":"S135*Genanskaffelsespriser!$D165","v":0},{"$f":"T135*Genanskaffelsespriser!$D165","v":0},{"$f":"U135*Genanskaffelsespriser!$D165","v":0},{"$f":"V135*Genanskaffelsespriser!$D165","v":0},{"$f":"W135*Genanskaffelsespriser!$D165","v":0},{"$f":"X135*Genanskaffelsespriser!$D165","v":0},{"$f":"Y135*Genanskaffelsespriser!$D165","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA135","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB135","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC135","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD135","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE135","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF135","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG135","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH135","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI135","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ135","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK135","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL135","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM135","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN135","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO135","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP135","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ135","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR135","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS135","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT135","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU135","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV135","v":0},0]
[{"$f":"+Genanskaffelsespriser!B166","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E166","v":50},{"$f":"Distributionsanlæg!D136","v":0},{"$f":"Distributionsanlæg!E136","v":0},{"$f":"Distributionsanlæg!F136","v":0},{"$f":"Distributionsanlæg!G136","v":0},{"$f":"Distributionsanlæg!H136","v":0},{"$f":"Distributionsanlæg!I136","v":0},{"$f":"Distributionsanlæg!J136","v":0},{"$f":"Distributionsanlæg!K136","v":0},{"$f":"Distributionsanlæg!L136","v":0},{"$f":"Distributionsanlæg!M136","v":0},{"$f":"Distributionsanlæg!N136","v":0},{"$f":"Distributionsanlæg!O136","v":0},{"$f":"Distributionsanlæg!P136","v":0},{"$f":"Distributionsanlæg!Q136","v":0},{"$f":"Distributionsanlæg!R136","v":0},{"$f":"Distributionsanlæg!S136","v":0},{"$f":"Distributionsanlæg!T136","v":0},{"$f":"Distributionsanlæg!U136","v":0},{"$f":"Distributionsanlæg!V136","v":0},{"$f":"Distributionsanlæg!W136","v":0},{"$f":"Distributionsanlæg!X136","v":0},{"$f":"Distributionsanlæg!Y136","v":0},null,{"$f":"D136*Genanskaffelsespriser!$D166","v":0},{"$f":"E136*Genanskaffelsespriser!$D166","v":0},{"$f":"F136*Genanskaffelsespriser!$D166","v":0},{"$f":"G136*Genanskaffelsespriser!$D166","v":0},{"$f":"H136*Genanskaffelsespriser!$D166","v":0},{"$f":"I136*Genanskaffelsespriser!$D166","v":0},{"$f":"J136*Genanskaffelsespriser!$D166","v":0},{"$f":"K136*Genanskaffelsespriser!$D166","v":0},{"$f":"L136*Genanskaffelsespriser!$D166","v":0},{"$f":"M136*Genanskaffelsespriser!$D166","v":0},{"$f":"N136*Genanskaffelsespriser!$D166","v":0},{"$f":"O136*Genanskaffelsespriser!$D166","v":0},{"$f":"P136*Genanskaffelsespriser!$D166","v":0},{"$f":"Q136*Genanskaffelsespriser!$D166","v":0},{"$f":"R136*Genanskaffelsespriser!$D166","v":0},{"$f":"S136*Genanskaffelsespriser!$D166","v":0},{"$f":"T136*Genanskaffelsespriser!$D166","v":0},{"$f":"U136*Genanskaffelsespriser!$D166","v":0},{"$f":"V136*Genanskaffelsespriser!$D166","v":0},{"$f":"W136*Genanskaffelsespriser!$D166","v":0},{"$f":"X136*Genanskaffelsespriser!$D166","v":0},{"$f":"Y136*Genanskaffelsespriser!$D166","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA136","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB136","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC136","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD136","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE136","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF136","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG136","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH136","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI136","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ136","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK136","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL136","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM136","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN136","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO136","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP136","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ136","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR136","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS136","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT136","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU136","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV136","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D137","v":0},{"$f":"Distributionsanlæg!E137","v":0},{"$f":"Distributionsanlæg!F137","v":0},{"$f":"Distributionsanlæg!G137","v":0},{"$f":"Distributionsanlæg!H137","v":0},{"$f":"Distributionsanlæg!I137","v":0},{"$f":"Distributionsanlæg!J137","v":0},{"$f":"Distributionsanlæg!K137","v":0},{"$f":"Distributionsanlæg!L137","v":0},{"$f":"Distributionsanlæg!M137","v":0},{"$f":"Distributionsanlæg!N137","v":0},{"$f":"Distributionsanlæg!O137","v":0},{"$f":"Distributionsanlæg!P137","v":0},{"$f":"Distributionsanlæg!Q137","v":0},{"$f":"Distributionsanlæg!R137","v":0},{"$f":"Distributionsanlæg!S137","v":0},{"$f":"Distributionsanlæg!T137","v":0},{"$f":"Distributionsanlæg!U137","v":0},{"$f":"Distributionsanlæg!V137","v":0},{"$f":"Distributionsanlæg!W137","v":0},{"$f":"Distributionsanlæg!X137","v":0},{"$f":"Distributionsanlæg!Y137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D137:Y137,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B167","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E167","v":20},{"$f":"Distributionsanlæg!D138","v":0},{"$f":"Distributionsanlæg!E138","v":0},{"$f":"Distributionsanlæg!F138","v":0},{"$f":"Distributionsanlæg!G138","v":0},{"$f":"Distributionsanlæg!H138","v":0},{"$f":"Distributionsanlæg!I138","v":0},{"$f":"Distributionsanlæg!J138","v":0},{"$f":"Distributionsanlæg!K138","v":0},{"$f":"Distributionsanlæg!L138","v":0},{"$f":"Distributionsanlæg!M138","v":0},{"$f":"Distributionsanlæg!N138","v":0},{"$f":"Distributionsanlæg!O138","v":0},{"$f":"Distributionsanlæg!P138","v":0},{"$f":"Distributionsanlæg!Q138","v":0},{"$f":"Distributionsanlæg!R138","v":0},{"$f":"Distributionsanlæg!S138","v":0},{"$f":"Distributionsanlæg!T138","v":0},{"$f":"Distributionsanlæg!U138","v":0},{"$f":"Distributionsanlæg!V138","v":0},{"$f":"Distributionsanlæg!W138","v":0},{"$f":"Distributionsanlæg!X138","v":0},{"$f":"Distributionsanlæg!Y138","v":0},null,{"$f":"D138*Genanskaffelsespriser!$D167","v":0},{"$f":"E138*Genanskaffelsespriser!$D167","v":0},{"$f":"F138*Genanskaffelsespriser!$D167","v":0},{"$f":"G138*Genanskaffelsespriser!$D167","v":0},{"$f":"H138*Genanskaffelsespriser!$D167","v":0},{"$f":"I138*Genanskaffelsespriser!$D167","v":0},{"$f":"J138*Genanskaffelsespriser!$D167","v":0},{"$f":"K138*Genanskaffelsespriser!$D167","v":0},{"$f":"L138*Genanskaffelsespriser!$D167","v":0},{"$f":"M138*Genanskaffelsespriser!$D167","v":0},{"$f":"N138*Genanskaffelsespriser!$D167","v":0},{"$f":"O138*Genanskaffelsespriser!$D167","v":0},{"$f":"P138*Genanskaffelsespriser!$D167","v":0},{"$f":"Q138*Genanskaffelsespriser!$D167","v":0},{"$f":"R138*Genanskaffelsespriser!$D167","v":0},{"$f":"S138*Genanskaffelsespriser!$D167","v":0},{"$f":"T138*Genanskaffelsespriser!$D167","v":0},{"$f":"U138*Genanskaffelsespriser!$D167","v":0},{"$f":"V138*Genanskaffelsespriser!$D167","v":0},{"$f":"W138*Genanskaffelsespriser!$D167","v":0},{"$f":"X138*Genanskaffelsespriser!$D167","v":0},{"$f":"Y138*Genanskaffelsespriser!$D167","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA138","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB138","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC138","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD138","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE138","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF138","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG138","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH138","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI138","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ138","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK138","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL138","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM138","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN138","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO138","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP138","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ138","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR138","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS138","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT138","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU138","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV138","v":0},0]
[{"$f":"+Genanskaffelsespriser!B168","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E168","v":10},{"$f":"Distributionsanlæg!D139","v":0},{"$f":"Distributionsanlæg!E139","v":0},{"$f":"Distributionsanlæg!F139","v":0},{"$f":"Distributionsanlæg!G139","v":0},{"$f":"Distributionsanlæg!H139","v":0},{"$f":"Distributionsanlæg!I139","v":0},{"$f":"Distributionsanlæg!J139","v":0},{"$f":"Distributionsanlæg!K139","v":0},{"$f":"Distributionsanlæg!L139","v":0},{"$f":"Distributionsanlæg!M139","v":0},{"$f":"Distributionsanlæg!N139","v":0},{"$f":"Distributionsanlæg!O139","v":0},{"$f":"Distributionsanlæg!P139","v":0},{"$f":"Distributionsanlæg!Q139","v":0},{"$f":"Distributionsanlæg!R139","v":0},{"$f":"Distributionsanlæg!S139","v":0},{"$f":"Distributionsanlæg!T139","v":0},{"$f":"Distributionsanlæg!U139","v":0},{"$f":"Distributionsanlæg!V139","v":0},{"$f":"Distributionsanlæg!W139","v":0},{"$f":"Distributionsanlæg!X139","v":0},{"$f":"Distributionsanlæg!Y139","v":0},null,{"$f":"D139*Genanskaffelsespriser!$D168","v":0},{"$f":"E139*Genanskaffelsespriser!$D168","v":0},{"$f":"F139*Genanskaffelsespriser!$D168","v":0},{"$f":"G139*Genanskaffelsespriser!$D168","v":0},{"$f":"H139*Genanskaffelsespriser!$D168","v":0},{"$f":"I139*Genanskaffelsespriser!$D168","v":0},{"$f":"J139*Genanskaffelsespriser!$D168","v":0},{"$f":"K139*Genanskaffelsespriser!$D168","v":0},{"$f":"L139*Genanskaffelsespriser!$D168","v":0},{"$f":"M139*Genanskaffelsespriser!$D168","v":0},{"$f":"N139*Genanskaffelsespriser!$D168","v":0},{"$f":"O139*Genanskaffelsespriser!$D168","v":0},{"$f":"P139*Genanskaffelsespriser!$D168","v":0},{"$f":"Q139*Genanskaffelsespriser!$D168","v":0},{"$f":"R139*Genanskaffelsespriser!$D168","v":0},{"$f":"S139*Genanskaffelsespriser!$D168","v":0},{"$f":"T139*Genanskaffelsespriser!$D168","v":0},{"$f":"U139*Genanskaffelsespriser!$D168","v":0},{"$f":"V139*Genanskaffelsespriser!$D168","v":0},{"$f":"W139*Genanskaffelsespriser!$D168","v":0},{"$f":"X139*Genanskaffelsespriser!$D168","v":0},{"$f":"Y139*Genanskaffelsespriser!$D168","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA139","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB139","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC139","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD139","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE139","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF139","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG139","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH139","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI139","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ139","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK139","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL139","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM139","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN139","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO139","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP139","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ139","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR139","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS139","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT139","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU139","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV139","v":0},0]
["Store pumpestationer: inkl. SRO-anlæg - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW141:AW160)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B170","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E170","v":75},{"$f":"Distributionsanlæg!D141","v":0},{"$f":"Distributionsanlæg!E141","v":0},{"$f":"Distributionsanlæg!F141","v":0},{"$f":"Distributionsanlæg!G141","v":0},{"$f":"Distributionsanlæg!H141","v":0},{"$f":"Distributionsanlæg!I141","v":0},{"$f":"Distributionsanlæg!J141","v":0},{"$f":"Distributionsanlæg!K141","v":0},{"$f":"Distributionsanlæg!L141","v":0},{"$f":"Distributionsanlæg!M141","v":0},{"$f":"Distributionsanlæg!N141","v":0},{"$f":"Distributionsanlæg!O141","v":0},{"$f":"Distributionsanlæg!P141","v":0},{"$f":"Distributionsanlæg!Q141","v":0},{"$f":"Distributionsanlæg!R141","v":0},{"$f":"Distributionsanlæg!S141","v":0},{"$f":"Distributionsanlæg!T141","v":0},{"$f":"Distributionsanlæg!U141","v":0},{"$f":"Distributionsanlæg!V141","v":0},{"$f":"Distributionsanlæg!W141","v":0},{"$f":"Distributionsanlæg!X141","v":0},{"$f":"Distributionsanlæg!Y141","v":0},null,{"$f":"D141*Genanskaffelsespriser!$D170","v":0},{"$f":"E141*Genanskaffelsespriser!$D170","v":0},{"$f":"F141*Genanskaffelsespriser!$D170","v":0},{"$f":"G141*Genanskaffelsespriser!$D170","v":0},{"$f":"H141*Genanskaffelsespriser!$D170","v":0},{"$f":"I141*Genanskaffelsespriser!$D170","v":0},{"$f":"J141*Genanskaffelsespriser!$D170","v":0},{"$f":"K141*Genanskaffelsespriser!$D170","v":0},{"$f":"L141*Genanskaffelsespriser!$D170","v":0},{"$f":"M141*Genanskaffelsespriser!$D170","v":0},{"$f":"N141*Genanskaffelsespriser!$D170","v":0},{"$f":"O141*Genanskaffelsespriser!$D170","v":0},{"$f":"P141*Genanskaffelsespriser!$D170","v":0},{"$f":"Q141*Genanskaffelsespriser!$D170","v":0},{"$f":"R141*Genanskaffelsespriser!$D170","v":0},{"$f":"S141*Genanskaffelsespriser!$D170","v":0},{"$f":"T141*Genanskaffelsespriser!$D170","v":0},{"$f":"U141*Genanskaffelsespriser!$D170","v":0},{"$f":"V141*Genanskaffelsespriser!$D170","v":0},{"$f":"W141*Genanskaffelsespriser!$D170","v":0},{"$f":"X141*Genanskaffelsespriser!$D170","v":0},{"$f":"Y141*Genanskaffelsespriser!$D170","v":0},{"$f":"+SUM(AA141:AV141)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA141","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB141","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC141","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD141","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE141","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF141","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG141","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH141","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI141","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ141","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK141","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL141","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM141","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN141","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO141","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP141","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ141","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR141","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS141","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT141","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU141","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV141","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D142","v":0},{"$f":"Distributionsanlæg!E142","v":0},{"$f":"Distributionsanlæg!F142","v":0},{"$f":"Distributionsanlæg!G142","v":0},{"$f":"Distributionsanlæg!H142","v":0},{"$f":"Distributionsanlæg!I142","v":0},{"$f":"Distributionsanlæg!J142","v":0},{"$f":"Distributionsanlæg!K142","v":0},{"$f":"Distributionsanlæg!L142","v":0},{"$f":"Distributionsanlæg!M142","v":0},{"$f":"Distributionsanlæg!N142","v":0},{"$f":"Distributionsanlæg!O142","v":0},{"$f":"Distributionsanlæg!P142","v":0},{"$f":"Distributionsanlæg!Q142","v":0},{"$f":"Distributionsanlæg!R142","v":0},{"$f":"Distributionsanlæg!S142","v":0},{"$f":"Distributionsanlæg!T142","v":0},{"$f":"Distributionsanlæg!U142","v":0},{"$f":"Distributionsanlæg!V142","v":0},{"$f":"Distributionsanlæg!W142","v":0},{"$f":"Distributionsanlæg!X142","v":0},{"$f":"Distributionsanlæg!Y142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D142:Y142,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B171","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E171","v":20},{"$f":"Distributionsanlæg!D143","v":0},{"$f":"Distributionsanlæg!E143","v":0},{"$f":"Distributionsanlæg!F143","v":0},{"$f":"Distributionsanlæg!G143","v":0},{"$f":"Distributionsanlæg!H143","v":0},{"$f":"Distributionsanlæg!I143","v":0},{"$f":"Distributionsanlæg!J143","v":0},{"$f":"Distributionsanlæg!K143","v":0},{"$f":"Distributionsanlæg!L143","v":0},{"$f":"Distributionsanlæg!M143","v":0},{"$f":"Distributionsanlæg!N143","v":0},{"$f":"Distributionsanlæg!O143","v":0},{"$f":"Distributionsanlæg!P143","v":0},{"$f":"Distributionsanlæg!Q143","v":0},{"$f":"Distributionsanlæg!R143","v":0},{"$f":"Distributionsanlæg!S143","v":0},{"$f":"Distributionsanlæg!T143","v":0},{"$f":"Distributionsanlæg!U143","v":0},{"$f":"Distributionsanlæg!V143","v":0},{"$f":"Distributionsanlæg!W143","v":0},{"$f":"Distributionsanlæg!X143","v":0},{"$f":"Distributionsanlæg!Y143","v":0},null,{"$f":"D143*Genanskaffelsespriser!$D171","v":0},{"$f":"E143*Genanskaffelsespriser!$D171","v":0},{"$f":"F143*Genanskaffelsespriser!$D171","v":0},{"$f":"G143*Genanskaffelsespriser!$D171","v":0},{"$f":"H143*Genanskaffelsespriser!$D171","v":0},{"$f":"I143*Genanskaffelsespriser!$D171","v":0},{"$f":"J143*Genanskaffelsespriser!$D171","v":0},{"$f":"K143*Genanskaffelsespriser!$D171","v":0},{"$f":"L143*Genanskaffelsespriser!$D171","v":0},{"$f":"M143*Genanskaffelsespriser!$D171","v":0},{"$f":"N143*Genanskaffelsespriser!$D171","v":0},{"$f":"O143*Genanskaffelsespriser!$D171","v":0},{"$f":"P143*Genanskaffelsespriser!$D171","v":0},{"$f":"Q143*Genanskaffelsespriser!$D171","v":0},{"$f":"R143*Genanskaffelsespriser!$D171","v":0},{"$f":"S143*Genanskaffelsespriser!$D171","v":0},{"$f":"T143*Genanskaffelsespriser!$D171","v":0},{"$f":"U143*Genanskaffelsespriser!$D171","v":0},{"$f":"V143*Genanskaffelsespriser!$D171","v":0},{"$f":"W143*Genanskaffelsespriser!$D171","v":0},{"$f":"X143*Genanskaffelsespriser!$D171","v":0},{"$f":"Y143*Genanskaffelsespriser!$D171","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA143","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB143","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC143","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD143","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE143","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF143","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG143","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH143","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI143","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ143","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK143","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL143","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM143","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN143","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO143","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP143","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ143","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR143","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS143","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT143","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU143","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV143","v":0},0]
[{"$f":"+Genanskaffelsespriser!B172","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E172","v":10},{"$f":"Distributionsanlæg!D144","v":0},{"$f":"Distributionsanlæg!E144","v":0},{"$f":"Distributionsanlæg!F144","v":0},{"$f":"Distributionsanlæg!G144","v":0},{"$f":"Distributionsanlæg!H144","v":0},{"$f":"Distributionsanlæg!I144","v":0},{"$f":"Distributionsanlæg!J144","v":0},{"$f":"Distributionsanlæg!K144","v":0},{"$f":"Distributionsanlæg!L144","v":0},{"$f":"Distributionsanlæg!M144","v":0},{"$f":"Distributionsanlæg!N144","v":0},{"$f":"Distributionsanlæg!O144","v":0},{"$f":"Distributionsanlæg!P144","v":0},{"$f":"Distributionsanlæg!Q144","v":0},{"$f":"Distributionsanlæg!R144","v":0},{"$f":"Distributionsanlæg!S144","v":0},{"$f":"Distributionsanlæg!T144","v":0},{"$f":"Distributionsanlæg!U144","v":0},{"$f":"Distributionsanlæg!V144","v":0},{"$f":"Distributionsanlæg!W144","v":0},{"$f":"Distributionsanlæg!X144","v":0},{"$f":"Distributionsanlæg!Y144","v":0},null,{"$f":"D144*Genanskaffelsespriser!$D172","v":0},{"$f":"E144*Genanskaffelsespriser!$D172","v":0},{"$f":"F144*Genanskaffelsespriser!$D172","v":0},{"$f":"G144*Genanskaffelsespriser!$D172","v":0},{"$f":"H144*Genanskaffelsespriser!$D172","v":0},{"$f":"I144*Genanskaffelsespriser!$D172","v":0},{"$f":"J144*Genanskaffelsespriser!$D172","v":0},{"$f":"K144*Genanskaffelsespriser!$D172","v":0},{"$f":"L144*Genanskaffelsespriser!$D172","v":0},{"$f":"M144*Genanskaffelsespriser!$D172","v":0},{"$f":"N144*Genanskaffelsespriser!$D172","v":0},{"$f":"O144*Genanskaffelsespriser!$D172","v":0},{"$f":"P144*Genanskaffelsespriser!$D172","v":0},{"$f":"Q144*Genanskaffelsespriser!$D172","v":0},{"$f":"R144*Genanskaffelsespriser!$D172","v":0},{"$f":"S144*Genanskaffelsespriser!$D172","v":0},{"$f":"T144*Genanskaffelsespriser!$D172","v":0},{"$f":"U144*Genanskaffelsespriser!$D172","v":0},{"$f":"V144*Genanskaffelsespriser!$D172","v":0},{"$f":"W144*Genanskaffelsespriser!$D172","v":0},{"$f":"X144*Genanskaffelsespriser!$D172","v":0},{"$f":"Y144*Genanskaffelsespriser!$D172","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA144","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB144","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC144","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD144","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE144","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF144","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG144","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH144","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI144","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ144","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK144","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL144","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM144","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN144","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO144","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP144","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ144","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR144","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS144","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT144","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU144","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV144","v":0},0]
[{"$f":"+Genanskaffelsespriser!B173","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E173","v":20},{"$f":"Distributionsanlæg!D145","v":0},{"$f":"Distributionsanlæg!E145","v":0},{"$f":"Distributionsanlæg!F145","v":0},{"$f":"Distributionsanlæg!G145","v":0},{"$f":"Distributionsanlæg!H145","v":0},{"$f":"Distributionsanlæg!I145","v":0},{"$f":"Distributionsanlæg!J145","v":0},{"$f":"Distributionsanlæg!K145","v":0},{"$f":"Distributionsanlæg!L145","v":0},{"$f":"Distributionsanlæg!M145","v":0},{"$f":"Distributionsanlæg!N145","v":0},{"$f":"Distributionsanlæg!O145","v":0},{"$f":"Distributionsanlæg!P145","v":0},{"$f":"Distributionsanlæg!Q145","v":0},{"$f":"Distributionsanlæg!R145","v":0},{"$f":"Distributionsanlæg!S145","v":0},{"$f":"Distributionsanlæg!T145","v":0},{"$f":"Distributionsanlæg!U145","v":0},{"$f":"Distributionsanlæg!V145","v":0},{"$f":"Distributionsanlæg!W145","v":0},{"$f":"Distributionsanlæg!X145","v":0},{"$f":"Distributionsanlæg!Y145","v":0},null,{"$f":"D145*Genanskaffelsespriser!$D173","v":0},{"$f":"E145*Genanskaffelsespriser!$D173","v":0},{"$f":"F145*Genanskaffelsespriser!$D173","v":0},{"$f":"G145*Genanskaffelsespriser!$D173","v":0},{"$f":"H145*Genanskaffelsespriser!$D173","v":0},{"$f":"I145*Genanskaffelsespriser!$D173","v":0},{"$f":"J145*Genanskaffelsespriser!$D173","v":0},{"$f":"K145*Genanskaffelsespriser!$D173","v":0},{"$f":"L145*Genanskaffelsespriser!$D173","v":0},{"$f":"M145*Genanskaffelsespriser!$D173","v":0},{"$f":"N145*Genanskaffelsespriser!$D173","v":0},{"$f":"O145*Genanskaffelsespriser!$D173","v":0},{"$f":"P145*Genanskaffelsespriser!$D173","v":0},{"$f":"Q145*Genanskaffelsespriser!$D173","v":0},{"$f":"R145*Genanskaffelsespriser!$D173","v":0},{"$f":"S145*Genanskaffelsespriser!$D173","v":0},{"$f":"T145*Genanskaffelsespriser!$D173","v":0},{"$f":"U145*Genanskaffelsespriser!$D173","v":0},{"$f":"V145*Genanskaffelsespriser!$D173","v":0},{"$f":"W145*Genanskaffelsespriser!$D173","v":0},{"$f":"X145*Genanskaffelsespriser!$D173","v":0},{"$f":"Y145*Genanskaffelsespriser!$D173","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA145","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB145","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC145","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD145","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE145","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF145","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG145","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH145","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI145","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ145","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK145","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL145","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM145","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN145","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO145","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP145","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ145","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR145","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS145","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT145","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU145","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV145","v":0},0]
[{"$f":"+Genanskaffelsespriser!B174","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E174","v":10},{"$f":"Distributionsanlæg!D146","v":0},{"$f":"Distributionsanlæg!E146","v":0},{"$f":"Distributionsanlæg!F146","v":0},{"$f":"Distributionsanlæg!G146","v":0},{"$f":"Distributionsanlæg!H146","v":0},{"$f":"Distributionsanlæg!I146","v":0},{"$f":"Distributionsanlæg!J146","v":0},{"$f":"Distributionsanlæg!K146","v":0},{"$f":"Distributionsanlæg!L146","v":0},{"$f":"Distributionsanlæg!M146","v":0},{"$f":"Distributionsanlæg!N146","v":0},{"$f":"Distributionsanlæg!O146","v":0},{"$f":"Distributionsanlæg!P146","v":0},{"$f":"Distributionsanlæg!Q146","v":0},{"$f":"Distributionsanlæg!R146","v":0},{"$f":"Distributionsanlæg!S146","v":0},{"$f":"Distributionsanlæg!T146","v":0},{"$f":"Distributionsanlæg!U146","v":0},{"$f":"Distributionsanlæg!V146","v":0},{"$f":"Distributionsanlæg!W146","v":0},{"$f":"Distributionsanlæg!X146","v":0},{"$f":"Distributionsanlæg!Y146","v":0},null,{"$f":"D146*Genanskaffelsespriser!$D174","v":0},{"$f":"E146*Genanskaffelsespriser!$D174","v":0},{"$f":"F146*Genanskaffelsespriser!$D174","v":0},{"$f":"G146*Genanskaffelsespriser!$D174","v":0},{"$f":"H146*Genanskaffelsespriser!$D174","v":0},{"$f":"I146*Genanskaffelsespriser!$D174","v":0},{"$f":"J146*Genanskaffelsespriser!$D174","v":0},{"$f":"K146*Genanskaffelsespriser!$D174","v":0},{"$f":"L146*Genanskaffelsespriser!$D174","v":0},{"$f":"M146*Genanskaffelsespriser!$D174","v":0},{"$f":"N146*Genanskaffelsespriser!$D174","v":0},{"$f":"O146*Genanskaffelsespriser!$D174","v":0},{"$f":"P146*Genanskaffelsespriser!$D174","v":0},{"$f":"Q146*Genanskaffelsespriser!$D174","v":0},{"$f":"R146*Genanskaffelsespriser!$D174","v":0},{"$f":"S146*Genanskaffelsespriser!$D174","v":0},{"$f":"T146*Genanskaffelsespriser!$D174","v":0},{"$f":"U146*Genanskaffelsespriser!$D174","v":0},{"$f":"V146*Genanskaffelsespriser!$D174","v":0},{"$f":"W146*Genanskaffelsespriser!$D174","v":0},{"$f":"X146*Genanskaffelsespriser!$D174","v":0},{"$f":"Y146*Genanskaffelsespriser!$D174","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA146","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB146","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC146","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD146","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE146","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF146","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG146","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH146","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI146","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ146","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK146","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL146","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM146","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN146","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO146","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP146","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ146","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR146","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS146","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT146","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU146","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV146","v":0},0]
[{"$f":"+Genanskaffelsespriser!B175","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E175","v":20},{"$f":"Distributionsanlæg!D147","v":0},{"$f":"Distributionsanlæg!E147","v":0},{"$f":"Distributionsanlæg!F147","v":0},{"$f":"Distributionsanlæg!G147","v":0},{"$f":"Distributionsanlæg!H147","v":0},{"$f":"Distributionsanlæg!I147","v":0},{"$f":"Distributionsanlæg!J147","v":0},{"$f":"Distributionsanlæg!K147","v":0},{"$f":"Distributionsanlæg!L147","v":0},{"$f":"Distributionsanlæg!M147","v":0},{"$f":"Distributionsanlæg!N147","v":0},{"$f":"Distributionsanlæg!O147","v":0},{"$f":"Distributionsanlæg!P147","v":0},{"$f":"Distributionsanlæg!Q147","v":0},{"$f":"Distributionsanlæg!R147","v":0},{"$f":"Distributionsanlæg!S147","v":0},{"$f":"Distributionsanlæg!T147","v":0},{"$f":"Distributionsanlæg!U147","v":0},{"$f":"Distributionsanlæg!V147","v":0},{"$f":"Distributionsanlæg!W147","v":0},{"$f":"Distributionsanlæg!X147","v":0},{"$f":"Distributionsanlæg!Y147","v":0},null,{"$f":"D147*Genanskaffelsespriser!$D175","v":0},{"$f":"E147*Genanskaffelsespriser!$D175","v":0},{"$f":"F147*Genanskaffelsespriser!$D175","v":0},{"$f":"G147*Genanskaffelsespriser!$D175","v":0},{"$f":"H147*Genanskaffelsespriser!$D175","v":0},{"$f":"I147*Genanskaffelsespriser!$D175","v":0},{"$f":"J147*Genanskaffelsespriser!$D175","v":0},{"$f":"K147*Genanskaffelsespriser!$D175","v":0},{"$f":"L147*Genanskaffelsespriser!$D175","v":0},{"$f":"M147*Genanskaffelsespriser!$D175","v":0},{"$f":"N147*Genanskaffelsespriser!$D175","v":0},{"$f":"O147*Genanskaffelsespriser!$D175","v":0},{"$f":"P147*Genanskaffelsespriser!$D175","v":0},{"$f":"Q147*Genanskaffelsespriser!$D175","v":0},{"$f":"R147*Genanskaffelsespriser!$D175","v":0},{"$f":"S147*Genanskaffelsespriser!$D175","v":0},{"$f":"T147*Genanskaffelsespriser!$D175","v":0},{"$f":"U147*Genanskaffelsespriser!$D175","v":0},{"$f":"V147*Genanskaffelsespriser!$D175","v":0},{"$f":"W147*Genanskaffelsespriser!$D175","v":0},{"$f":"X147*Genanskaffelsespriser!$D175","v":0},{"$f":"Y147*Genanskaffelsespriser!$D175","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA147","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB147","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC147","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD147","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE147","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF147","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG147","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH147","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI147","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ147","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK147","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL147","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM147","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN147","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO147","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP147","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ147","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR147","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS147","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT147","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU147","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV147","v":0},0]
[{"$f":"+Genanskaffelsespriser!B176","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E176","v":10},{"$f":"Distributionsanlæg!D148","v":0},{"$f":"Distributionsanlæg!E148","v":0},{"$f":"Distributionsanlæg!F148","v":0},{"$f":"Distributionsanlæg!G148","v":0},{"$f":"Distributionsanlæg!H148","v":0},{"$f":"Distributionsanlæg!I148","v":0},{"$f":"Distributionsanlæg!J148","v":0},{"$f":"Distributionsanlæg!K148","v":0},{"$f":"Distributionsanlæg!L148","v":0},{"$f":"Distributionsanlæg!M148","v":0},{"$f":"Distributionsanlæg!N148","v":0},{"$f":"Distributionsanlæg!O148","v":0},{"$f":"Distributionsanlæg!P148","v":0},{"$f":"Distributionsanlæg!Q148","v":0},{"$f":"Distributionsanlæg!R148","v":0},{"$f":"Distributionsanlæg!S148","v":0},{"$f":"Distributionsanlæg!T148","v":0},{"$f":"Distributionsanlæg!U148","v":0},{"$f":"Distributionsanlæg!V148","v":0},{"$f":"Distributionsanlæg!W148","v":0},{"$f":"Distributionsanlæg!X148","v":0},{"$f":"Distributionsanlæg!Y148","v":0},null,{"$f":"D148*Genanskaffelsespriser!$D176","v":0},{"$f":"E148*Genanskaffelsespriser!$D176","v":0},{"$f":"F148*Genanskaffelsespriser!$D176","v":0},{"$f":"G148*Genanskaffelsespriser!$D176","v":0},{"$f":"H148*Genanskaffelsespriser!$D176","v":0},{"$f":"I148*Genanskaffelsespriser!$D176","v":0},{"$f":"J148*Genanskaffelsespriser!$D176","v":0},{"$f":"K148*Genanskaffelsespriser!$D176","v":0},{"$f":"L148*Genanskaffelsespriser!$D176","v":0},{"$f":"M148*Genanskaffelsespriser!$D176","v":0},{"$f":"N148*Genanskaffelsespriser!$D176","v":0},{"$f":"O148*Genanskaffelsespriser!$D176","v":0},{"$f":"P148*Genanskaffelsespriser!$D176","v":0},{"$f":"Q148*Genanskaffelsespriser!$D176","v":0},{"$f":"R148*Genanskaffelsespriser!$D176","v":0},{"$f":"S148*Genanskaffelsespriser!$D176","v":0},{"$f":"T148*Genanskaffelsespriser!$D176","v":0},{"$f":"U148*Genanskaffelsespriser!$D176","v":0},{"$f":"V148*Genanskaffelsespriser!$D176","v":0},{"$f":"W148*Genanskaffelsespriser!$D176","v":0},{"$f":"X148*Genanskaffelsespriser!$D176","v":0},{"$f":"Y148*Genanskaffelsespriser!$D176","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA148","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB148","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC148","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD148","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE148","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF148","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG148","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH148","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI148","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ148","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK148","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL148","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM148","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN148","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO148","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP148","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ148","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR148","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS148","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT148","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU148","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV148","v":0},0]
[{"$f":"+Genanskaffelsespriser!B177","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E177","v":20},{"$f":"Distributionsanlæg!D149","v":0},{"$f":"Distributionsanlæg!E149","v":0},{"$f":"Distributionsanlæg!F149","v":0},{"$f":"Distributionsanlæg!G149","v":0},{"$f":"Distributionsanlæg!H149","v":0},{"$f":"Distributionsanlæg!I149","v":0},{"$f":"Distributionsanlæg!J149","v":0},{"$f":"Distributionsanlæg!K149","v":0},{"$f":"Distributionsanlæg!L149","v":0},{"$f":"Distributionsanlæg!M149","v":0},{"$f":"Distributionsanlæg!N149","v":0},{"$f":"Distributionsanlæg!O149","v":0},{"$f":"Distributionsanlæg!P149","v":0},{"$f":"Distributionsanlæg!Q149","v":0},{"$f":"Distributionsanlæg!R149","v":0},{"$f":"Distributionsanlæg!S149","v":0},{"$f":"Distributionsanlæg!T149","v":0},{"$f":"Distributionsanlæg!U149","v":0},{"$f":"Distributionsanlæg!V149","v":0},{"$f":"Distributionsanlæg!W149","v":0},{"$f":"Distributionsanlæg!X149","v":0},{"$f":"Distributionsanlæg!Y149","v":0},null,{"$f":"D149*Genanskaffelsespriser!$D177","v":0},{"$f":"E149*Genanskaffelsespriser!$D177","v":0},{"$f":"F149*Genanskaffelsespriser!$D177","v":0},{"$f":"G149*Genanskaffelsespriser!$D177","v":0},{"$f":"H149*Genanskaffelsespriser!$D177","v":0},{"$f":"I149*Genanskaffelsespriser!$D177","v":0},{"$f":"J149*Genanskaffelsespriser!$D177","v":0},{"$f":"K149*Genanskaffelsespriser!$D177","v":0},{"$f":"L149*Genanskaffelsespriser!$D177","v":0},{"$f":"M149*Genanskaffelsespriser!$D177","v":0},{"$f":"N149*Genanskaffelsespriser!$D177","v":0},{"$f":"O149*Genanskaffelsespriser!$D177","v":0},{"$f":"P149*Genanskaffelsespriser!$D177","v":0},{"$f":"Q149*Genanskaffelsespriser!$D177","v":0},{"$f":"R149*Genanskaffelsespriser!$D177","v":0},{"$f":"S149*Genanskaffelsespriser!$D177","v":0},{"$f":"T149*Genanskaffelsespriser!$D177","v":0},{"$f":"U149*Genanskaffelsespriser!$D177","v":0},{"$f":"V149*Genanskaffelsespriser!$D177","v":0},{"$f":"W149*Genanskaffelsespriser!$D177","v":0},{"$f":"X149*Genanskaffelsespriser!$D177","v":0},{"$f":"Y149*Genanskaffelsespriser!$D177","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA149","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB149","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC149","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD149","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE149","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF149","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG149","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH149","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI149","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ149","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK149","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL149","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM149","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN149","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO149","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP149","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ149","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR149","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS149","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT149","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU149","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV149","v":0},0]
[{"$f":"+Genanskaffelsespriser!B178","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E178","v":10},{"$f":"Distributionsanlæg!D150","v":0},{"$f":"Distributionsanlæg!E150","v":0},{"$f":"Distributionsanlæg!F150","v":0},{"$f":"Distributionsanlæg!G150","v":0},{"$f":"Distributionsanlæg!H150","v":0},{"$f":"Distributionsanlæg!I150","v":0},{"$f":"Distributionsanlæg!J150","v":0},{"$f":"Distributionsanlæg!K150","v":0},{"$f":"Distributionsanlæg!L150","v":0},{"$f":"Distributionsanlæg!M150","v":0},{"$f":"Distributionsanlæg!N150","v":0},{"$f":"Distributionsanlæg!O150","v":0},{"$f":"Distributionsanlæg!P150","v":0},{"$f":"Distributionsanlæg!Q150","v":0},{"$f":"Distributionsanlæg!R150","v":0},{"$f":"Distributionsanlæg!S150","v":0},{"$f":"Distributionsanlæg!T150","v":0},{"$f":"Distributionsanlæg!U150","v":0},{"$f":"Distributionsanlæg!V150","v":0},{"$f":"Distributionsanlæg!W150","v":0},{"$f":"Distributionsanlæg!X150","v":0},{"$f":"Distributionsanlæg!Y150","v":0},null,{"$f":"D150*Genanskaffelsespriser!$D178","v":0},{"$f":"E150*Genanskaffelsespriser!$D178","v":0},{"$f":"F150*Genanskaffelsespriser!$D178","v":0},{"$f":"G150*Genanskaffelsespriser!$D178","v":0},{"$f":"H150*Genanskaffelsespriser!$D178","v":0},{"$f":"I150*Genanskaffelsespriser!$D178","v":0},{"$f":"J150*Genanskaffelsespriser!$D178","v":0},{"$f":"K150*Genanskaffelsespriser!$D178","v":0},{"$f":"L150*Genanskaffelsespriser!$D178","v":0},{"$f":"M150*Genanskaffelsespriser!$D178","v":0},{"$f":"N150*Genanskaffelsespriser!$D178","v":0},{"$f":"O150*Genanskaffelsespriser!$D178","v":0},{"$f":"P150*Genanskaffelsespriser!$D178","v":0},{"$f":"Q150*Genanskaffelsespriser!$D178","v":0},{"$f":"R150*Genanskaffelsespriser!$D178","v":0},{"$f":"S150*Genanskaffelsespriser!$D178","v":0},{"$f":"T150*Genanskaffelsespriser!$D178","v":0},{"$f":"U150*Genanskaffelsespriser!$D178","v":0},{"$f":"V150*Genanskaffelsespriser!$D178","v":0},{"$f":"W150*Genanskaffelsespriser!$D178","v":0},{"$f":"X150*Genanskaffelsespriser!$D178","v":0},{"$f":"Y150*Genanskaffelsespriser!$D178","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA150","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB150","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC150","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD150","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE150","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF150","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG150","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH150","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI150","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ150","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK150","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL150","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM150","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN150","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO150","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP150","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ150","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR150","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS150","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT150","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU150","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV150","v":0},0]
[{"$f":"+Genanskaffelsespriser!B179","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E179","v":20},{"$f":"Distributionsanlæg!D151","v":0},{"$f":"Distributionsanlæg!E151","v":0},{"$f":"Distributionsanlæg!F151","v":0},{"$f":"Distributionsanlæg!G151","v":0},{"$f":"Distributionsanlæg!H151","v":0},{"$f":"Distributionsanlæg!I151","v":0},{"$f":"Distributionsanlæg!J151","v":0},{"$f":"Distributionsanlæg!K151","v":0},{"$f":"Distributionsanlæg!L151","v":0},{"$f":"Distributionsanlæg!M151","v":0},{"$f":"Distributionsanlæg!N151","v":0},{"$f":"Distributionsanlæg!O151","v":0},{"$f":"Distributionsanlæg!P151","v":0},{"$f":"Distributionsanlæg!Q151","v":0},{"$f":"Distributionsanlæg!R151","v":0},{"$f":"Distributionsanlæg!S151","v":0},{"$f":"Distributionsanlæg!T151","v":0},{"$f":"Distributionsanlæg!U151","v":0},{"$f":"Distributionsanlæg!V151","v":0},{"$f":"Distributionsanlæg!W151","v":0},{"$f":"Distributionsanlæg!X151","v":0},{"$f":"Distributionsanlæg!Y151","v":0},null,{"$f":"D151*Genanskaffelsespriser!$D179","v":0},{"$f":"E151*Genanskaffelsespriser!$D179","v":0},{"$f":"F151*Genanskaffelsespriser!$D179","v":0},{"$f":"G151*Genanskaffelsespriser!$D179","v":0},{"$f":"H151*Genanskaffelsespriser!$D179","v":0},{"$f":"I151*Genanskaffelsespriser!$D179","v":0},{"$f":"J151*Genanskaffelsespriser!$D179","v":0},{"$f":"K151*Genanskaffelsespriser!$D179","v":0},{"$f":"L151*Genanskaffelsespriser!$D179","v":0},{"$f":"M151*Genanskaffelsespriser!$D179","v":0},{"$f":"N151*Genanskaffelsespriser!$D179","v":0},{"$f":"O151*Genanskaffelsespriser!$D179","v":0},{"$f":"P151*Genanskaffelsespriser!$D179","v":0},{"$f":"Q151*Genanskaffelsespriser!$D179","v":0},{"$f":"R151*Genanskaffelsespriser!$D179","v":0},{"$f":"S151*Genanskaffelsespriser!$D179","v":0},{"$f":"T151*Genanskaffelsespriser!$D179","v":0},{"$f":"U151*Genanskaffelsespriser!$D179","v":0},{"$f":"V151*Genanskaffelsespriser!$D179","v":0},{"$f":"W151*Genanskaffelsespriser!$D179","v":0},{"$f":"X151*Genanskaffelsespriser!$D179","v":0},{"$f":"Y151*Genanskaffelsespriser!$D179","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA151","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB151","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC151","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD151","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE151","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF151","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG151","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH151","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI151","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ151","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK151","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL151","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM151","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN151","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO151","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP151","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ151","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR151","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS151","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT151","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU151","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV151","v":0},0]
[{"$f":"+Genanskaffelsespriser!B180","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E180","v":10},{"$f":"Distributionsanlæg!D152","v":0},{"$f":"Distributionsanlæg!E152","v":0},{"$f":"Distributionsanlæg!F152","v":0},{"$f":"Distributionsanlæg!G152","v":0},{"$f":"Distributionsanlæg!H152","v":0},{"$f":"Distributionsanlæg!I152","v":0},{"$f":"Distributionsanlæg!J152","v":0},{"$f":"Distributionsanlæg!K152","v":0},{"$f":"Distributionsanlæg!L152","v":0},{"$f":"Distributionsanlæg!M152","v":0},{"$f":"Distributionsanlæg!N152","v":0},{"$f":"Distributionsanlæg!O152","v":0},{"$f":"Distributionsanlæg!P152","v":0},{"$f":"Distributionsanlæg!Q152","v":0},{"$f":"Distributionsanlæg!R152","v":0},{"$f":"Distributionsanlæg!S152","v":0},{"$f":"Distributionsanlæg!T152","v":0},{"$f":"Distributionsanlæg!U152","v":0},{"$f":"Distributionsanlæg!V152","v":0},{"$f":"Distributionsanlæg!W152","v":0},{"$f":"Distributionsanlæg!X152","v":0},{"$f":"Distributionsanlæg!Y152","v":0},null,{"$f":"D152*Genanskaffelsespriser!$D180","v":0},{"$f":"E152*Genanskaffelsespriser!$D180","v":0},{"$f":"F152*Genanskaffelsespriser!$D180","v":0},{"$f":"G152*Genanskaffelsespriser!$D180","v":0},{"$f":"H152*Genanskaffelsespriser!$D180","v":0},{"$f":"I152*Genanskaffelsespriser!$D180","v":0},{"$f":"J152*Genanskaffelsespriser!$D180","v":0},{"$f":"K152*Genanskaffelsespriser!$D180","v":0},{"$f":"L152*Genanskaffelsespriser!$D180","v":0},{"$f":"M152*Genanskaffelsespriser!$D180","v":0},{"$f":"N152*Genanskaffelsespriser!$D180","v":0},{"$f":"O152*Genanskaffelsespriser!$D180","v":0},{"$f":"P152*Genanskaffelsespriser!$D180","v":0},{"$f":"Q152*Genanskaffelsespriser!$D180","v":0},{"$f":"R152*Genanskaffelsespriser!$D180","v":0},{"$f":"S152*Genanskaffelsespriser!$D180","v":0},{"$f":"T152*Genanskaffelsespriser!$D180","v":0},{"$f":"U152*Genanskaffelsespriser!$D180","v":0},{"$f":"V152*Genanskaffelsespriser!$D180","v":0},{"$f":"W152*Genanskaffelsespriser!$D180","v":0},{"$f":"X152*Genanskaffelsespriser!$D180","v":0},{"$f":"Y152*Genanskaffelsespriser!$D180","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA152","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB152","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC152","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD152","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE152","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF152","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG152","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH152","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI152","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ152","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK152","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL152","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM152","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN152","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO152","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP152","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ152","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR152","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS152","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT152","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU152","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV152","v":0},0]
[{"$f":"+Genanskaffelsespriser!B181","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E181","v":20},{"$f":"Distributionsanlæg!D153","v":0},{"$f":"Distributionsanlæg!E153","v":0},{"$f":"Distributionsanlæg!F153","v":0},{"$f":"Distributionsanlæg!G153","v":0},{"$f":"Distributionsanlæg!H153","v":0},{"$f":"Distributionsanlæg!I153","v":0},{"$f":"Distributionsanlæg!J153","v":0},{"$f":"Distributionsanlæg!K153","v":0},{"$f":"Distributionsanlæg!L153","v":0},{"$f":"Distributionsanlæg!M153","v":0},{"$f":"Distributionsanlæg!N153","v":0},{"$f":"Distributionsanlæg!O153","v":0},{"$f":"Distributionsanlæg!P153","v":0},{"$f":"Distributionsanlæg!Q153","v":0},{"$f":"Distributionsanlæg!R153","v":0},{"$f":"Distributionsanlæg!S153","v":0},{"$f":"Distributionsanlæg!T153","v":0},{"$f":"Distributionsanlæg!U153","v":0},{"$f":"Distributionsanlæg!V153","v":0},{"$f":"Distributionsanlæg!W153","v":0},{"$f":"Distributionsanlæg!X153","v":0},{"$f":"Distributionsanlæg!Y153","v":0},null,{"$f":"D153*Genanskaffelsespriser!$D181","v":0},{"$f":"E153*Genanskaffelsespriser!$D181","v":0},{"$f":"F153*Genanskaffelsespriser!$D181","v":0},{"$f":"G153*Genanskaffelsespriser!$D181","v":0},{"$f":"H153*Genanskaffelsespriser!$D181","v":0},{"$f":"I153*Genanskaffelsespriser!$D181","v":0},{"$f":"J153*Genanskaffelsespriser!$D181","v":0},{"$f":"K153*Genanskaffelsespriser!$D181","v":0},{"$f":"L153*Genanskaffelsespriser!$D181","v":0},{"$f":"M153*Genanskaffelsespriser!$D181","v":0},{"$f":"N153*Genanskaffelsespriser!$D181","v":0},{"$f":"O153*Genanskaffelsespriser!$D181","v":0},{"$f":"P153*Genanskaffelsespriser!$D181","v":0},{"$f":"Q153*Genanskaffelsespriser!$D181","v":0},{"$f":"R153*Genanskaffelsespriser!$D181","v":0},{"$f":"S153*Genanskaffelsespriser!$D181","v":0},{"$f":"T153*Genanskaffelsespriser!$D181","v":0},{"$f":"U153*Genanskaffelsespriser!$D181","v":0},{"$f":"V153*Genanskaffelsespriser!$D181","v":0},{"$f":"W153*Genanskaffelsespriser!$D181","v":0},{"$f":"X153*Genanskaffelsespriser!$D181","v":0},{"$f":"Y153*Genanskaffelsespriser!$D181","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA153","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB153","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC153","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD153","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE153","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF153","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG153","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH153","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI153","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ153","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK153","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL153","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM153","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN153","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO153","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP153","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ153","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR153","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS153","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT153","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU153","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV153","v":0},0]
[{"$f":"+Genanskaffelsespriser!B182","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E182","v":10},{"$f":"Distributionsanlæg!D154","v":0},{"$f":"Distributionsanlæg!E154","v":0},{"$f":"Distributionsanlæg!F154","v":0},{"$f":"Distributionsanlæg!G154","v":0},{"$f":"Distributionsanlæg!H154","v":0},{"$f":"Distributionsanlæg!I154","v":0},{"$f":"Distributionsanlæg!J154","v":0},{"$f":"Distributionsanlæg!K154","v":0},{"$f":"Distributionsanlæg!L154","v":0},{"$f":"Distributionsanlæg!M154","v":0},{"$f":"Distributionsanlæg!N154","v":0},{"$f":"Distributionsanlæg!O154","v":0},{"$f":"Distributionsanlæg!P154","v":0},{"$f":"Distributionsanlæg!Q154","v":0},{"$f":"Distributionsanlæg!R154","v":0},{"$f":"Distributionsanlæg!S154","v":0},{"$f":"Distributionsanlæg!T154","v":0},{"$f":"Distributionsanlæg!U154","v":0},{"$f":"Distributionsanlæg!V154","v":0},{"$f":"Distributionsanlæg!W154","v":0},{"$f":"Distributionsanlæg!X154","v":0},{"$f":"Distributionsanlæg!Y154","v":0},null,{"$f":"D154*Genanskaffelsespriser!$D182","v":0},{"$f":"E154*Genanskaffelsespriser!$D182","v":0},{"$f":"F154*Genanskaffelsespriser!$D182","v":0},{"$f":"G154*Genanskaffelsespriser!$D182","v":0},{"$f":"H154*Genanskaffelsespriser!$D182","v":0},{"$f":"I154*Genanskaffelsespriser!$D182","v":0},{"$f":"J154*Genanskaffelsespriser!$D182","v":0},{"$f":"K154*Genanskaffelsespriser!$D182","v":0},{"$f":"L154*Genanskaffelsespriser!$D182","v":0},{"$f":"M154*Genanskaffelsespriser!$D182","v":0},{"$f":"N154*Genanskaffelsespriser!$D182","v":0},{"$f":"O154*Genanskaffelsespriser!$D182","v":0},{"$f":"P154*Genanskaffelsespriser!$D182","v":0},{"$f":"Q154*Genanskaffelsespriser!$D182","v":0},{"$f":"R154*Genanskaffelsespriser!$D182","v":0},{"$f":"S154*Genanskaffelsespriser!$D182","v":0},{"$f":"T154*Genanskaffelsespriser!$D182","v":0},{"$f":"U154*Genanskaffelsespriser!$D182","v":0},{"$f":"V154*Genanskaffelsespriser!$D182","v":0},{"$f":"W154*Genanskaffelsespriser!$D182","v":0},{"$f":"X154*Genanskaffelsespriser!$D182","v":0},{"$f":"Y154*Genanskaffelsespriser!$D182","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA154","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB154","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC154","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD154","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE154","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF154","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG154","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH154","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI154","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ154","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK154","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL154","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM154","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN154","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO154","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP154","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ154","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR154","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS154","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT154","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU154","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV154","v":0},0]
[{"$f":"+Genanskaffelsespriser!B183","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E183","v":20},{"$f":"Distributionsanlæg!D155","v":0},{"$f":"Distributionsanlæg!E155","v":0},{"$f":"Distributionsanlæg!F155","v":0},{"$f":"Distributionsanlæg!G155","v":0},{"$f":"Distributionsanlæg!H155","v":0},{"$f":"Distributionsanlæg!I155","v":0},{"$f":"Distributionsanlæg!J155","v":0},{"$f":"Distributionsanlæg!K155","v":0},{"$f":"Distributionsanlæg!L155","v":0},{"$f":"Distributionsanlæg!M155","v":0},{"$f":"Distributionsanlæg!N155","v":0},{"$f":"Distributionsanlæg!O155","v":0},{"$f":"Distributionsanlæg!P155","v":0},{"$f":"Distributionsanlæg!Q155","v":0},{"$f":"Distributionsanlæg!R155","v":0},{"$f":"Distributionsanlæg!S155","v":0},{"$f":"Distributionsanlæg!T155","v":0},{"$f":"Distributionsanlæg!U155","v":0},{"$f":"Distributionsanlæg!V155","v":0},{"$f":"Distributionsanlæg!W155","v":0},{"$f":"Distributionsanlæg!X155","v":0},{"$f":"Distributionsanlæg!Y155","v":0},null,{"$f":"D155*Genanskaffelsespriser!$D183","v":0},{"$f":"E155*Genanskaffelsespriser!$D183","v":0},{"$f":"F155*Genanskaffelsespriser!$D183","v":0},{"$f":"G155*Genanskaffelsespriser!$D183","v":0},{"$f":"H155*Genanskaffelsespriser!$D183","v":0},{"$f":"I155*Genanskaffelsespriser!$D183","v":0},{"$f":"J155*Genanskaffelsespriser!$D183","v":0},{"$f":"K155*Genanskaffelsespriser!$D183","v":0},{"$f":"L155*Genanskaffelsespriser!$D183","v":0},{"$f":"M155*Genanskaffelsespriser!$D183","v":0},{"$f":"N155*Genanskaffelsespriser!$D183","v":0},{"$f":"O155*Genanskaffelsespriser!$D183","v":0},{"$f":"P155*Genanskaffelsespriser!$D183","v":0},{"$f":"Q155*Genanskaffelsespriser!$D183","v":0},{"$f":"R155*Genanskaffelsespriser!$D183","v":0},{"$f":"S155*Genanskaffelsespriser!$D183","v":0},{"$f":"T155*Genanskaffelsespriser!$D183","v":0},{"$f":"U155*Genanskaffelsespriser!$D183","v":0},{"$f":"V155*Genanskaffelsespriser!$D183","v":0},{"$f":"W155*Genanskaffelsespriser!$D183","v":0},{"$f":"X155*Genanskaffelsespriser!$D183","v":0},{"$f":"Y155*Genanskaffelsespriser!$D183","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA155","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB155","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC155","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD155","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE155","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF155","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG155","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH155","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI155","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ155","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK155","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL155","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM155","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN155","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO155","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP155","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ155","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR155","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS155","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT155","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU155","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV155","v":0},0]
[{"$f":"+Genanskaffelsespriser!B184","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E184","v":10},{"$f":"Distributionsanlæg!D156","v":0},{"$f":"Distributionsanlæg!E156","v":0},{"$f":"Distributionsanlæg!F156","v":0},{"$f":"Distributionsanlæg!G156","v":0},{"$f":"Distributionsanlæg!H156","v":0},{"$f":"Distributionsanlæg!I156","v":0},{"$f":"Distributionsanlæg!J156","v":0},{"$f":"Distributionsanlæg!K156","v":0},{"$f":"Distributionsanlæg!L156","v":0},{"$f":"Distributionsanlæg!M156","v":0},{"$f":"Distributionsanlæg!N156","v":0},{"$f":"Distributionsanlæg!O156","v":0},{"$f":"Distributionsanlæg!P156","v":0},{"$f":"Distributionsanlæg!Q156","v":0},{"$f":"Distributionsanlæg!R156","v":0},{"$f":"Distributionsanlæg!S156","v":0},{"$f":"Distributionsanlæg!T156","v":0},{"$f":"Distributionsanlæg!U156","v":0},{"$f":"Distributionsanlæg!V156","v":0},{"$f":"Distributionsanlæg!W156","v":0},{"$f":"Distributionsanlæg!X156","v":0},{"$f":"Distributionsanlæg!Y156","v":0},null,{"$f":"D156*Genanskaffelsespriser!$D184","v":0},{"$f":"E156*Genanskaffelsespriser!$D184","v":0},{"$f":"F156*Genanskaffelsespriser!$D184","v":0},{"$f":"G156*Genanskaffelsespriser!$D184","v":0},{"$f":"H156*Genanskaffelsespriser!$D184","v":0},{"$f":"I156*Genanskaffelsespriser!$D184","v":0},{"$f":"J156*Genanskaffelsespriser!$D184","v":0},{"$f":"K156*Genanskaffelsespriser!$D184","v":0},{"$f":"L156*Genanskaffelsespriser!$D184","v":0},{"$f":"M156*Genanskaffelsespriser!$D184","v":0},{"$f":"N156*Genanskaffelsespriser!$D184","v":0},{"$f":"O156*Genanskaffelsespriser!$D184","v":0},{"$f":"P156*Genanskaffelsespriser!$D184","v":0},{"$f":"Q156*Genanskaffelsespriser!$D184","v":0},{"$f":"R156*Genanskaffelsespriser!$D184","v":0},{"$f":"S156*Genanskaffelsespriser!$D184","v":0},{"$f":"T156*Genanskaffelsespriser!$D184","v":0},{"$f":"U156*Genanskaffelsespriser!$D184","v":0},{"$f":"V156*Genanskaffelsespriser!$D184","v":0},{"$f":"W156*Genanskaffelsespriser!$D184","v":0},{"$f":"X156*Genanskaffelsespriser!$D184","v":0},{"$f":"Y156*Genanskaffelsespriser!$D184","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA156","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB156","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC156","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD156","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE156","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF156","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG156","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH156","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI156","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ156","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK156","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL156","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM156","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN156","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO156","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP156","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ156","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR156","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS156","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT156","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU156","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV156","v":0},0]
[{"$f":"+Genanskaffelsespriser!B185","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E185","v":20},{"$f":"Distributionsanlæg!D157","v":0},{"$f":"Distributionsanlæg!E157","v":0},{"$f":"Distributionsanlæg!F157","v":0},{"$f":"Distributionsanlæg!G157","v":0},{"$f":"Distributionsanlæg!H157","v":0},{"$f":"Distributionsanlæg!I157","v":0},{"$f":"Distributionsanlæg!J157","v":0},{"$f":"Distributionsanlæg!K157","v":0},{"$f":"Distributionsanlæg!L157","v":0},{"$f":"Distributionsanlæg!M157","v":0},{"$f":"Distributionsanlæg!N157","v":0},{"$f":"Distributionsanlæg!O157","v":0},{"$f":"Distributionsanlæg!P157","v":0},{"$f":"Distributionsanlæg!Q157","v":0},{"$f":"Distributionsanlæg!R157","v":0},{"$f":"Distributionsanlæg!S157","v":0},{"$f":"Distributionsanlæg!T157","v":0},{"$f":"Distributionsanlæg!U157","v":0},{"$f":"Distributionsanlæg!V157","v":0},{"$f":"Distributionsanlæg!W157","v":0},{"$f":"Distributionsanlæg!X157","v":0},{"$f":"Distributionsanlæg!Y157","v":0},null,{"$f":"D157*Genanskaffelsespriser!$D185","v":0},{"$f":"E157*Genanskaffelsespriser!$D185","v":0},{"$f":"F157*Genanskaffelsespriser!$D185","v":0},{"$f":"G157*Genanskaffelsespriser!$D185","v":0},{"$f":"H157*Genanskaffelsespriser!$D185","v":0},{"$f":"I157*Genanskaffelsespriser!$D185","v":0},{"$f":"J157*Genanskaffelsespriser!$D185","v":0},{"$f":"K157*Genanskaffelsespriser!$D185","v":0},{"$f":"L157*Genanskaffelsespriser!$D185","v":0},{"$f":"M157*Genanskaffelsespriser!$D185","v":0},{"$f":"N157*Genanskaffelsespriser!$D185","v":0},{"$f":"O157*Genanskaffelsespriser!$D185","v":0},{"$f":"P157*Genanskaffelsespriser!$D185","v":0},{"$f":"Q157*Genanskaffelsespriser!$D185","v":0},{"$f":"R157*Genanskaffelsespriser!$D185","v":0},{"$f":"S157*Genanskaffelsespriser!$D185","v":0},{"$f":"T157*Genanskaffelsespriser!$D185","v":0},{"$f":"U157*Genanskaffelsespriser!$D185","v":0},{"$f":"V157*Genanskaffelsespriser!$D185","v":0},{"$f":"W157*Genanskaffelsespriser!$D185","v":0},{"$f":"X157*Genanskaffelsespriser!$D185","v":0},{"$f":"Y157*Genanskaffelsespriser!$D185","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA157","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB157","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC157","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD157","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE157","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF157","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG157","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH157","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI157","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ157","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK157","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL157","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM157","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN157","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO157","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP157","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ157","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR157","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS157","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT157","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU157","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV157","v":0},0]
[{"$f":"+Genanskaffelsespriser!B186","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E186","v":10},{"$f":"Distributionsanlæg!D158","v":0},{"$f":"Distributionsanlæg!E158","v":0},{"$f":"Distributionsanlæg!F158","v":0},{"$f":"Distributionsanlæg!G158","v":0},{"$f":"Distributionsanlæg!H158","v":0},{"$f":"Distributionsanlæg!I158","v":0},{"$f":"Distributionsanlæg!J158","v":0},{"$f":"Distributionsanlæg!K158","v":0},{"$f":"Distributionsanlæg!L158","v":0},{"$f":"Distributionsanlæg!M158","v":0},{"$f":"Distributionsanlæg!N158","v":0},{"$f":"Distributionsanlæg!O158","v":0},{"$f":"Distributionsanlæg!P158","v":0},{"$f":"Distributionsanlæg!Q158","v":0},{"$f":"Distributionsanlæg!R158","v":0},{"$f":"Distributionsanlæg!S158","v":0},{"$f":"Distributionsanlæg!T158","v":0},{"$f":"Distributionsanlæg!U158","v":0},{"$f":"Distributionsanlæg!V158","v":0},{"$f":"Distributionsanlæg!W158","v":0},{"$f":"Distributionsanlæg!X158","v":0},{"$f":"Distributionsanlæg!Y158","v":0},null,{"$f":"D158*Genanskaffelsespriser!$D186","v":0},{"$f":"E158*Genanskaffelsespriser!$D186","v":0},{"$f":"F158*Genanskaffelsespriser!$D186","v":0},{"$f":"G158*Genanskaffelsespriser!$D186","v":0},{"$f":"H158*Genanskaffelsespriser!$D186","v":0},{"$f":"I158*Genanskaffelsespriser!$D186","v":0},{"$f":"J158*Genanskaffelsespriser!$D186","v":0},{"$f":"K158*Genanskaffelsespriser!$D186","v":0},{"$f":"L158*Genanskaffelsespriser!$D186","v":0},{"$f":"M158*Genanskaffelsespriser!$D186","v":0},{"$f":"N158*Genanskaffelsespriser!$D186","v":0},{"$f":"O158*Genanskaffelsespriser!$D186","v":0},{"$f":"P158*Genanskaffelsespriser!$D186","v":0},{"$f":"Q158*Genanskaffelsespriser!$D186","v":0},{"$f":"R158*Genanskaffelsespriser!$D186","v":0},{"$f":"S158*Genanskaffelsespriser!$D186","v":0},{"$f":"T158*Genanskaffelsespriser!$D186","v":0},{"$f":"U158*Genanskaffelsespriser!$D186","v":0},{"$f":"V158*Genanskaffelsespriser!$D186","v":0},{"$f":"W158*Genanskaffelsespriser!$D186","v":0},{"$f":"X158*Genanskaffelsespriser!$D186","v":0},{"$f":"Y158*Genanskaffelsespriser!$D186","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA158","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB158","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC158","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD158","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE158","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF158","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG158","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH158","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI158","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ158","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK158","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL158","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM158","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN158","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO158","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP158","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ158","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR158","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS158","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT158","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU158","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV158","v":0},0]
[{"$f":"+Genanskaffelsespriser!B187","v":"Overbygning"},"m2",{"$f":"+Genanskaffelsespriser!E187","v":75},{"$f":"Distributionsanlæg!D159","v":0},{"$f":"Distributionsanlæg!E159","v":0},{"$f":"Distributionsanlæg!F159","v":0},{"$f":"Distributionsanlæg!G159","v":0},{"$f":"Distributionsanlæg!H159","v":0},{"$f":"Distributionsanlæg!I159","v":0},{"$f":"Distributionsanlæg!J159","v":0},{"$f":"Distributionsanlæg!K159","v":0},{"$f":"Distributionsanlæg!L159","v":0},{"$f":"Distributionsanlæg!M159","v":0},{"$f":"Distributionsanlæg!N159","v":0},{"$f":"Distributionsanlæg!O159","v":0},{"$f":"Distributionsanlæg!P159","v":0},{"$f":"Distributionsanlæg!Q159","v":0},{"$f":"Distributionsanlæg!R159","v":0},{"$f":"Distributionsanlæg!S159","v":0},{"$f":"Distributionsanlæg!T159","v":0},{"$f":"Distributionsanlæg!U159","v":0},{"$f":"Distributionsanlæg!V159","v":0},{"$f":"Distributionsanlæg!W159","v":0},{"$f":"Distributionsanlæg!X159","v":0},{"$f":"Distributionsanlæg!Y159","v":0},null,{"$f":"D159*Genanskaffelsespriser!$D187","v":0},{"$f":"E159*Genanskaffelsespriser!$D187","v":0},{"$f":"F159*Genanskaffelsespriser!$D187","v":0},{"$f":"G159*Genanskaffelsespriser!$D187","v":0},{"$f":"H159*Genanskaffelsespriser!$D187","v":0},{"$f":"I159*Genanskaffelsespriser!$D187","v":0},{"$f":"J159*Genanskaffelsespriser!$D187","v":0},{"$f":"K159*Genanskaffelsespriser!$D187","v":0},{"$f":"L159*Genanskaffelsespriser!$D187","v":0},{"$f":"M159*Genanskaffelsespriser!$D187","v":0},{"$f":"N159*Genanskaffelsespriser!$D187","v":0},{"$f":"O159*Genanskaffelsespriser!$D187","v":0},{"$f":"P159*Genanskaffelsespriser!$D187","v":0},{"$f":"Q159*Genanskaffelsespriser!$D187","v":0},{"$f":"R159*Genanskaffelsespriser!$D187","v":0},{"$f":"S159*Genanskaffelsespriser!$D187","v":0},{"$f":"T159*Genanskaffelsespriser!$D187","v":0},{"$f":"U159*Genanskaffelsespriser!$D187","v":0},{"$f":"V159*Genanskaffelsespriser!$D187","v":0},{"$f":"W159*Genanskaffelsespriser!$D187","v":0},{"$f":"X159*Genanskaffelsespriser!$D187","v":0},{"$f":"Y159*Genanskaffelsespriser!$D187","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA159","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB159","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC159","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD159","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE159","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF159","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG159","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH159","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI159","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ159","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK159","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL159","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM159","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN159","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO159","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP159","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ159","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR159","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS159","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT159","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU159","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV159","v":0},{"$f":"SUM(D159:Y159)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D160","v":0},{"$f":"Distributionsanlæg!E160","v":0},{"$f":"Distributionsanlæg!F160","v":0},{"$f":"Distributionsanlæg!G160","v":0},{"$f":"Distributionsanlæg!H160","v":0},{"$f":"Distributionsanlæg!I160","v":0},{"$f":"Distributionsanlæg!J160","v":0},{"$f":"Distributionsanlæg!K160","v":0},{"$f":"Distributionsanlæg!L160","v":0},{"$f":"Distributionsanlæg!M160","v":0},{"$f":"Distributionsanlæg!N160","v":0},{"$f":"Distributionsanlæg!O160","v":0},{"$f":"Distributionsanlæg!P160","v":0},{"$f":"Distributionsanlæg!Q160","v":0},{"$f":"Distributionsanlæg!R160","v":0},{"$f":"Distributionsanlæg!S160","v":0},{"$f":"Distributionsanlæg!T160","v":0},{"$f":"Distributionsanlæg!U160","v":0},{"$f":"Distributionsanlæg!V160","v":0},{"$f":"Distributionsanlæg!W160","v":0},{"$f":"Distributionsanlæg!X160","v":0},{"$f":"Distributionsanlæg!Y160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D160:Y160,\"<>0\")","v":0}]
["Store pumpestationer: inkl. SRO-anlæg - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW162:AW181)","v":45428800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B189","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E189","v":75},{"$f":"Distributionsanlæg!D162","v":0},{"$f":"Distributionsanlæg!E162","v":0},{"$f":"Distributionsanlæg!F162","v":0},{"$f":"Distributionsanlæg!G162","v":0},{"$f":"Distributionsanlæg!H162","v":0},{"$f":"Distributionsanlæg!I162","v":0},{"$f":"Distributionsanlæg!J162","v":0},{"$f":"Distributionsanlæg!K162","v":0},{"$f":"Distributionsanlæg!L162","v":0},{"$f":"Distributionsanlæg!M162","v":0},{"$f":"Distributionsanlæg!N162","v":0},{"$f":"Distributionsanlæg!O162","v":0},{"$f":"Distributionsanlæg!P162","v":0},{"$f":"Distributionsanlæg!Q162","v":0},{"$f":"Distributionsanlæg!R162","v":0},{"$f":"Distributionsanlæg!S162","v":0},{"$f":"Distributionsanlæg!T162","v":0},{"$f":"Distributionsanlæg!U162","v":0},{"$f":"Distributionsanlæg!V162","v":0},{"$f":"Distributionsanlæg!W162","v":700},{"$f":"Distributionsanlæg!X162","v":0},{"$f":"Distributionsanlæg!Y162","v":0},null,{"$f":"D162*Genanskaffelsespriser!$D189","v":0},{"$f":"E162*Genanskaffelsespriser!$D189","v":0},{"$f":"F162*Genanskaffelsespriser!$D189","v":0},{"$f":"G162*Genanskaffelsespriser!$D189","v":0},{"$f":"H162*Genanskaffelsespriser!$D189","v":0},{"$f":"I162*Genanskaffelsespriser!$D189","v":0},{"$f":"J162*Genanskaffelsespriser!$D189","v":0},{"$f":"K162*Genanskaffelsespriser!$D189","v":0},{"$f":"L162*Genanskaffelsespriser!$D189","v":0},{"$f":"M162*Genanskaffelsespriser!$D189","v":0},{"$f":"N162*Genanskaffelsespriser!$D189","v":0},{"$f":"O162*Genanskaffelsespriser!$D189","v":0},{"$f":"P162*Genanskaffelsespriser!$D189","v":0},{"$f":"Q162*Genanskaffelsespriser!$D189","v":0},{"$f":"R162*Genanskaffelsespriser!$D189","v":0},{"$f":"S162*Genanskaffelsespriser!$D189","v":0},{"$f":"T162*Genanskaffelsespriser!$D189","v":0},{"$f":"U162*Genanskaffelsespriser!$D189","v":0},{"$f":"V162*Genanskaffelsespriser!$D189","v":0},{"$f":"W162*Genanskaffelsespriser!$D189","v":23228800},{"$f":"X162*Genanskaffelsespriser!$D189","v":0},{"$f":"Y162*Genanskaffelsespriser!$D189","v":0},{"$f":"+SUM(AA162:AV162)","v":23228800},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA162","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB162","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC162","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD162","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE162","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF162","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG162","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH162","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI162","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ162","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK162","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL162","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM162","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN162","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO162","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP162","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ162","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR162","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS162","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT162","v":23952623.289275229},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU162","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV162","v":0},700]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D163","v":0},{"$f":"Distributionsanlæg!E163","v":0},{"$f":"Distributionsanlæg!F163","v":0},{"$f":"Distributionsanlæg!G163","v":0},{"$f":"Distributionsanlæg!H163","v":0},{"$f":"Distributionsanlæg!I163","v":0},{"$f":"Distributionsanlæg!J163","v":0},{"$f":"Distributionsanlæg!K163","v":0},{"$f":"Distributionsanlæg!L163","v":0},{"$f":"Distributionsanlæg!M163","v":0},{"$f":"Distributionsanlæg!N163","v":0},{"$f":"Distributionsanlæg!O163","v":0},{"$f":"Distributionsanlæg!P163","v":0},{"$f":"Distributionsanlæg!Q163","v":0},{"$f":"Distributionsanlæg!R163","v":0},{"$f":"Distributionsanlæg!S163","v":0},{"$f":"Distributionsanlæg!T163","v":0},{"$f":"Distributionsanlæg!U163","v":0},{"$f":"Distributionsanlæg!V163","v":0},{"$f":"Distributionsanlæg!W163","v":0},{"$f":"Distributionsanlæg!X163","v":0},{"$f":"Distributionsanlæg!Y163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D163:Y163,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B190","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E190","v":20},{"$f":"Distributionsanlæg!D164","v":0},{"$f":"Distributionsanlæg!E164","v":0},{"$f":"Distributionsanlæg!F164","v":0},{"$f":"Distributionsanlæg!G164","v":0},{"$f":"Distributionsanlæg!H164","v":0},{"$f":"Distributionsanlæg!I164","v":0},{"$f":"Distributionsanlæg!J164","v":0},{"$f":"Distributionsanlæg!K164","v":0},{"$f":"Distributionsanlæg!L164","v":0},{"$f":"Distributionsanlæg!M164","v":0},{"$f":"Distributionsanlæg!N164","v":0},{"$f":"Distributionsanlæg!O164","v":0},{"$f":"Distributionsanlæg!P164","v":0},{"$f":"Distributionsanlæg!Q164","v":0},{"$f":"Distributionsanlæg!R164","v":0},{"$f":"Distributionsanlæg!S164","v":0},{"$f":"Distributionsanlæg!T164","v":0},{"$f":"Distributionsanlæg!U164","v":0},{"$f":"Distributionsanlæg!V164","v":0},{"$f":"Distributionsanlæg!W164","v":0},{"$f":"Distributionsanlæg!X164","v":0},{"$f":"Distributionsanlæg!Y164","v":0},null,{"$f":"D164*Genanskaffelsespriser!$D190","v":0},{"$f":"E164*Genanskaffelsespriser!$D190","v":0},{"$f":"F164*Genanskaffelsespriser!$D190","v":0},{"$f":"G164*Genanskaffelsespriser!$D190","v":0},{"$f":"H164*Genanskaffelsespriser!$D190","v":0},{"$f":"I164*Genanskaffelsespriser!$D190","v":0},{"$f":"J164*Genanskaffelsespriser!$D190","v":0},{"$f":"K164*Genanskaffelsespriser!$D190","v":0},{"$f":"L164*Genanskaffelsespriser!$D190","v":0},{"$f":"M164*Genanskaffelsespriser!$D190","v":0},{"$f":"N164*Genanskaffelsespriser!$D190","v":0},{"$f":"O164*Genanskaffelsespriser!$D190","v":0},{"$f":"P164*Genanskaffelsespriser!$D190","v":0},{"$f":"Q164*Genanskaffelsespriser!$D190","v":0},{"$f":"R164*Genanskaffelsespriser!$D190","v":0},{"$f":"S164*Genanskaffelsespriser!$D190","v":0},{"$f":"T164*Genanskaffelsespriser!$D190","v":0},{"$f":"U164*Genanskaffelsespriser!$D190","v":0},{"$f":"V164*Genanskaffelsespriser!$D190","v":0},{"$f":"W164*Genanskaffelsespriser!$D190","v":0},{"$f":"X164*Genanskaffelsespriser!$D190","v":0},{"$f":"Y164*Genanskaffelsespriser!$D190","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA164","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB164","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC164","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD164","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE164","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF164","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG164","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH164","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI164","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ164","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK164","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL164","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM164","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN164","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO164","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP164","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ164","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR164","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS164","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT164","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU164","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV164","v":0},0]
[{"$f":"+Genanskaffelsespriser!B191","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E191","v":10},{"$f":"Distributionsanlæg!D165","v":0},{"$f":"Distributionsanlæg!E165","v":0},{"$f":"Distributionsanlæg!F165","v":0},{"$f":"Distributionsanlæg!G165","v":0},{"$f":"Distributionsanlæg!H165","v":0},{"$f":"Distributionsanlæg!I165","v":0},{"$f":"Distributionsanlæg!J165","v":0},{"$f":"Distributionsanlæg!K165","v":0},{"$f":"Distributionsanlæg!L165","v":0},{"$f":"Distributionsanlæg!M165","v":0},{"$f":"Distributionsanlæg!N165","v":0},{"$f":"Distributionsanlæg!O165","v":0},{"$f":"Distributionsanlæg!P165","v":0},{"$f":"Distributionsanlæg!Q165","v":0},{"$f":"Distributionsanlæg!R165","v":0},{"$f":"Distributionsanlæg!S165","v":0},{"$f":"Distributionsanlæg!T165","v":0},{"$f":"Distributionsanlæg!U165","v":0},{"$f":"Distributionsanlæg!V165","v":0},{"$f":"Distributionsanlæg!W165","v":0},{"$f":"Distributionsanlæg!X165","v":0},{"$f":"Distributionsanlæg!Y165","v":0},null,{"$f":"D165*Genanskaffelsespriser!$D191","v":0},{"$f":"E165*Genanskaffelsespriser!$D191","v":0},{"$f":"F165*Genanskaffelsespriser!$D191","v":0},{"$f":"G165*Genanskaffelsespriser!$D191","v":0},{"$f":"H165*Genanskaffelsespriser!$D191","v":0},{"$f":"I165*Genanskaffelsespriser!$D191","v":0},{"$f":"J165*Genanskaffelsespriser!$D191","v":0},{"$f":"K165*Genanskaffelsespriser!$D191","v":0},{"$f":"L165*Genanskaffelsespriser!$D191","v":0},{"$f":"M165*Genanskaffelsespriser!$D191","v":0},{"$f":"N165*Genanskaffelsespriser!$D191","v":0},{"$f":"O165*Genanskaffelsespriser!$D191","v":0},{"$f":"P165*Genanskaffelsespriser!$D191","v":0},{"$f":"Q165*Genanskaffelsespriser!$D191","v":0},{"$f":"R165*Genanskaffelsespriser!$D191","v":0},{"$f":"S165*Genanskaffelsespriser!$D191","v":0},{"$f":"T165*Genanskaffelsespriser!$D191","v":0},{"$f":"U165*Genanskaffelsespriser!$D191","v":0},{"$f":"V165*Genanskaffelsespriser!$D191","v":0},{"$f":"W165*Genanskaffelsespriser!$D191","v":0},{"$f":"X165*Genanskaffelsespriser!$D191","v":0},{"$f":"Y165*Genanskaffelsespriser!$D191","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA165","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB165","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC165","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD165","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE165","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF165","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG165","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH165","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI165","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ165","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK165","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL165","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM165","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN165","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO165","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP165","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ165","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR165","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS165","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT165","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU165","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV165","v":0},0]
[{"$f":"+Genanskaffelsespriser!B192","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E192","v":20},{"$f":"Distributionsanlæg!D166","v":0},{"$f":"Distributionsanlæg!E166","v":0},{"$f":"Distributionsanlæg!F166","v":0},{"$f":"Distributionsanlæg!G166","v":0},{"$f":"Distributionsanlæg!H166","v":0},{"$f":"Distributionsanlæg!I166","v":0},{"$f":"Distributionsanlæg!J166","v":0},{"$f":"Distributionsanlæg!K166","v":0},{"$f":"Distributionsanlæg!L166","v":0},{"$f":"Distributionsanlæg!M166","v":0},{"$f":"Distributionsanlæg!N166","v":0},{"$f":"Distributionsanlæg!O166","v":0},{"$f":"Distributionsanlæg!P166","v":0},{"$f":"Distributionsanlæg!Q166","v":0},{"$f":"Distributionsanlæg!R166","v":0},{"$f":"Distributionsanlæg!S166","v":0},{"$f":"Distributionsanlæg!T166","v":0},{"$f":"Distributionsanlæg!U166","v":0},{"$f":"Distributionsanlæg!V166","v":0},{"$f":"Distributionsanlæg!W166","v":0},{"$f":"Distributionsanlæg!X166","v":0},{"$f":"Distributionsanlæg!Y166","v":0},null,{"$f":"D166*Genanskaffelsespriser!$D192","v":0},{"$f":"E166*Genanskaffelsespriser!$D192","v":0},{"$f":"F166*Genanskaffelsespriser!$D192","v":0},{"$f":"G166*Genanskaffelsespriser!$D192","v":0},{"$f":"H166*Genanskaffelsespriser!$D192","v":0},{"$f":"I166*Genanskaffelsespriser!$D192","v":0},{"$f":"J166*Genanskaffelsespriser!$D192","v":0},{"$f":"K166*Genanskaffelsespriser!$D192","v":0},{"$f":"L166*Genanskaffelsespriser!$D192","v":0},{"$f":"M166*Genanskaffelsespriser!$D192","v":0},{"$f":"N166*Genanskaffelsespriser!$D192","v":0},{"$f":"O166*Genanskaffelsespriser!$D192","v":0},{"$f":"P166*Genanskaffelsespriser!$D192","v":0},{"$f":"Q166*Genanskaffelsespriser!$D192","v":0},{"$f":"R166*Genanskaffelsespriser!$D192","v":0},{"$f":"S166*Genanskaffelsespriser!$D192","v":0},{"$f":"T166*Genanskaffelsespriser!$D192","v":0},{"$f":"U166*Genanskaffelsespriser!$D192","v":0},{"$f":"V166*Genanskaffelsespriser!$D192","v":0},{"$f":"W166*Genanskaffelsespriser!$D192","v":0},{"$f":"X166*Genanskaffelsespriser!$D192","v":0},{"$f":"Y166*Genanskaffelsespriser!$D192","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA166","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB166","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC166","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD166","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE166","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF166","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG166","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH166","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI166","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ166","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK166","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL166","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM166","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN166","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO166","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP166","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ166","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR166","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS166","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT166","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU166","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV166","v":0},0]
[{"$f":"+Genanskaffelsespriser!B193","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E193","v":10},{"$f":"Distributionsanlæg!D167","v":0},{"$f":"Distributionsanlæg!E167","v":0},{"$f":"Distributionsanlæg!F167","v":0},{"$f":"Distributionsanlæg!G167","v":0},{"$f":"Distributionsanlæg!H167","v":0},{"$f":"Distributionsanlæg!I167","v":0},{"$f":"Distributionsanlæg!J167","v":0},{"$f":"Distributionsanlæg!K167","v":0},{"$f":"Distributionsanlæg!L167","v":0},{"$f":"Distributionsanlæg!M167","v":0},{"$f":"Distributionsanlæg!N167","v":0},{"$f":"Distributionsanlæg!O167","v":0},{"$f":"Distributionsanlæg!P167","v":0},{"$f":"Distributionsanlæg!Q167","v":0},{"$f":"Distributionsanlæg!R167","v":0},{"$f":"Distributionsanlæg!S167","v":0},{"$f":"Distributionsanlæg!T167","v":0},{"$f":"Distributionsanlæg!U167","v":0},{"$f":"Distributionsanlæg!V167","v":0},{"$f":"Distributionsanlæg!W167","v":0},{"$f":"Distributionsanlæg!X167","v":0},{"$f":"Distributionsanlæg!Y167","v":0},null,{"$f":"D167*Genanskaffelsespriser!$D193","v":0},{"$f":"E167*Genanskaffelsespriser!$D193","v":0},{"$f":"F167*Genanskaffelsespriser!$D193","v":0},{"$f":"G167*Genanskaffelsespriser!$D193","v":0},{"$f":"H167*Genanskaffelsespriser!$D193","v":0},{"$f":"I167*Genanskaffelsespriser!$D193","v":0},{"$f":"J167*Genanskaffelsespriser!$D193","v":0},{"$f":"K167*Genanskaffelsespriser!$D193","v":0},{"$f":"L167*Genanskaffelsespriser!$D193","v":0},{"$f":"M167*Genanskaffelsespriser!$D193","v":0},{"$f":"N167*Genanskaffelsespriser!$D193","v":0},{"$f":"O167*Genanskaffelsespriser!$D193","v":0},{"$f":"P167*Genanskaffelsespriser!$D193","v":0},{"$f":"Q167*Genanskaffelsespriser!$D193","v":0},{"$f":"R167*Genanskaffelsespriser!$D193","v":0},{"$f":"S167*Genanskaffelsespriser!$D193","v":0},{"$f":"T167*Genanskaffelsespriser!$D193","v":0},{"$f":"U167*Genanskaffelsespriser!$D193","v":0},{"$f":"V167*Genanskaffelsespriser!$D193","v":0},{"$f":"W167*Genanskaffelsespriser!$D193","v":0},{"$f":"X167*Genanskaffelsespriser!$D193","v":0},{"$f":"Y167*Genanskaffelsespriser!$D193","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA167","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB167","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC167","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD167","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE167","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF167","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG167","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH167","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI167","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ167","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK167","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL167","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM167","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN167","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO167","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP167","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ167","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR167","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS167","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT167","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU167","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV167","v":0},0]
[{"$f":"+Genanskaffelsespriser!B194","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E194","v":20},{"$f":"Distributionsanlæg!D168","v":0},{"$f":"Distributionsanlæg!E168","v":0},{"$f":"Distributionsanlæg!F168","v":0},{"$f":"Distributionsanlæg!G168","v":0},{"$f":"Distributionsanlæg!H168","v":0},{"$f":"Distributionsanlæg!I168","v":0},{"$f":"Distributionsanlæg!J168","v":0},{"$f":"Distributionsanlæg!K168","v":0},{"$f":"Distributionsanlæg!L168","v":0},{"$f":"Distributionsanlæg!M168","v":0},{"$f":"Distributionsanlæg!N168","v":0},{"$f":"Distributionsanlæg!O168","v":0},{"$f":"Distributionsanlæg!P168","v":0},{"$f":"Distributionsanlæg!Q168","v":0},{"$f":"Distributionsanlæg!R168","v":0},{"$f":"Distributionsanlæg!S168","v":0},{"$f":"Distributionsanlæg!T168","v":0},{"$f":"Distributionsanlæg!U168","v":0},{"$f":"Distributionsanlæg!V168","v":0},{"$f":"Distributionsanlæg!W168","v":0},{"$f":"Distributionsanlæg!X168","v":0},{"$f":"Distributionsanlæg!Y168","v":0},null,{"$f":"D168*Genanskaffelsespriser!$D194","v":0},{"$f":"E168*Genanskaffelsespriser!$D194","v":0},{"$f":"F168*Genanskaffelsespriser!$D194","v":0},{"$f":"G168*Genanskaffelsespriser!$D194","v":0},{"$f":"H168*Genanskaffelsespriser!$D194","v":0},{"$f":"I168*Genanskaffelsespriser!$D194","v":0},{"$f":"J168*Genanskaffelsespriser!$D194","v":0},{"$f":"K168*Genanskaffelsespriser!$D194","v":0},{"$f":"L168*Genanskaffelsespriser!$D194","v":0},{"$f":"M168*Genanskaffelsespriser!$D194","v":0},{"$f":"N168*Genanskaffelsespriser!$D194","v":0},{"$f":"O168*Genanskaffelsespriser!$D194","v":0},{"$f":"P168*Genanskaffelsespriser!$D194","v":0},{"$f":"Q168*Genanskaffelsespriser!$D194","v":0},{"$f":"R168*Genanskaffelsespriser!$D194","v":0},{"$f":"S168*Genanskaffelsespriser!$D194","v":0},{"$f":"T168*Genanskaffelsespriser!$D194","v":0},{"$f":"U168*Genanskaffelsespriser!$D194","v":0},{"$f":"V168*Genanskaffelsespriser!$D194","v":0},{"$f":"W168*Genanskaffelsespriser!$D194","v":0},{"$f":"X168*Genanskaffelsespriser!$D194","v":0},{"$f":"Y168*Genanskaffelsespriser!$D194","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA168","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB168","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC168","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD168","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE168","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF168","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG168","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH168","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI168","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ168","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK168","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL168","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM168","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN168","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO168","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP168","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ168","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR168","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS168","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT168","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU168","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV168","v":0},0]
[{"$f":"+Genanskaffelsespriser!B195","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E195","v":10},{"$f":"Distributionsanlæg!D169","v":0},{"$f":"Distributionsanlæg!E169","v":0},{"$f":"Distributionsanlæg!F169","v":0},{"$f":"Distributionsanlæg!G169","v":0},{"$f":"Distributionsanlæg!H169","v":0},{"$f":"Distributionsanlæg!I169","v":0},{"$f":"Distributionsanlæg!J169","v":0},{"$f":"Distributionsanlæg!K169","v":0},{"$f":"Distributionsanlæg!L169","v":0},{"$f":"Distributionsanlæg!M169","v":0},{"$f":"Distributionsanlæg!N169","v":0},{"$f":"Distributionsanlæg!O169","v":0},{"$f":"Distributionsanlæg!P169","v":0},{"$f":"Distributionsanlæg!Q169","v":0},{"$f":"Distributionsanlæg!R169","v":0},{"$f":"Distributionsanlæg!S169","v":0},{"$f":"Distributionsanlæg!T169","v":0},{"$f":"Distributionsanlæg!U169","v":0},{"$f":"Distributionsanlæg!V169","v":0},{"$f":"Distributionsanlæg!W169","v":0},{"$f":"Distributionsanlæg!X169","v":0},{"$f":"Distributionsanlæg!Y169","v":0},null,{"$f":"D169*Genanskaffelsespriser!$D195","v":0},{"$f":"E169*Genanskaffelsespriser!$D195","v":0},{"$f":"F169*Genanskaffelsespriser!$D195","v":0},{"$f":"G169*Genanskaffelsespriser!$D195","v":0},{"$f":"H169*Genanskaffelsespriser!$D195","v":0},{"$f":"I169*Genanskaffelsespriser!$D195","v":0},{"$f":"J169*Genanskaffelsespriser!$D195","v":0},{"$f":"K169*Genanskaffelsespriser!$D195","v":0},{"$f":"L169*Genanskaffelsespriser!$D195","v":0},{"$f":"M169*Genanskaffelsespriser!$D195","v":0},{"$f":"N169*Genanskaffelsespriser!$D195","v":0},{"$f":"O169*Genanskaffelsespriser!$D195","v":0},{"$f":"P169*Genanskaffelsespriser!$D195","v":0},{"$f":"Q169*Genanskaffelsespriser!$D195","v":0},{"$f":"R169*Genanskaffelsespriser!$D195","v":0},{"$f":"S169*Genanskaffelsespriser!$D195","v":0},{"$f":"T169*Genanskaffelsespriser!$D195","v":0},{"$f":"U169*Genanskaffelsespriser!$D195","v":0},{"$f":"V169*Genanskaffelsespriser!$D195","v":0},{"$f":"W169*Genanskaffelsespriser!$D195","v":0},{"$f":"X169*Genanskaffelsespriser!$D195","v":0},{"$f":"Y169*Genanskaffelsespriser!$D195","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA169","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB169","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC169","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD169","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE169","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF169","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG169","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH169","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI169","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ169","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK169","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL169","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM169","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN169","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO169","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP169","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ169","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR169","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS169","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT169","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU169","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV169","v":0},0]
[{"$f":"+Genanskaffelsespriser!B196","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E196","v":20},{"$f":"Distributionsanlæg!D170","v":0},{"$f":"Distributionsanlæg!E170","v":0},{"$f":"Distributionsanlæg!F170","v":0},{"$f":"Distributionsanlæg!G170","v":0},{"$f":"Distributionsanlæg!H170","v":0},{"$f":"Distributionsanlæg!I170","v":0},{"$f":"Distributionsanlæg!J170","v":0},{"$f":"Distributionsanlæg!K170","v":0},{"$f":"Distributionsanlæg!L170","v":0},{"$f":"Distributionsanlæg!M170","v":0},{"$f":"Distributionsanlæg!N170","v":0},{"$f":"Distributionsanlæg!O170","v":0},{"$f":"Distributionsanlæg!P170","v":0},{"$f":"Distributionsanlæg!Q170","v":0},{"$f":"Distributionsanlæg!R170","v":0},{"$f":"Distributionsanlæg!S170","v":0},{"$f":"Distributionsanlæg!T170","v":0},{"$f":"Distributionsanlæg!U170","v":0},{"$f":"Distributionsanlæg!V170","v":0},{"$f":"Distributionsanlæg!W170","v":0},{"$f":"Distributionsanlæg!X170","v":0},{"$f":"Distributionsanlæg!Y170","v":0},null,{"$f":"D170*Genanskaffelsespriser!$D196","v":0},{"$f":"E170*Genanskaffelsespriser!$D196","v":0},{"$f":"F170*Genanskaffelsespriser!$D196","v":0},{"$f":"G170*Genanskaffelsespriser!$D196","v":0},{"$f":"H170*Genanskaffelsespriser!$D196","v":0},{"$f":"I170*Genanskaffelsespriser!$D196","v":0},{"$f":"J170*Genanskaffelsespriser!$D196","v":0},{"$f":"K170*Genanskaffelsespriser!$D196","v":0},{"$f":"L170*Genanskaffelsespriser!$D196","v":0},{"$f":"M170*Genanskaffelsespriser!$D196","v":0},{"$f":"N170*Genanskaffelsespriser!$D196","v":0},{"$f":"O170*Genanskaffelsespriser!$D196","v":0},{"$f":"P170*Genanskaffelsespriser!$D196","v":0},{"$f":"Q170*Genanskaffelsespriser!$D196","v":0},{"$f":"R170*Genanskaffelsespriser!$D196","v":0},{"$f":"S170*Genanskaffelsespriser!$D196","v":0},{"$f":"T170*Genanskaffelsespriser!$D196","v":0},{"$f":"U170*Genanskaffelsespriser!$D196","v":0},{"$f":"V170*Genanskaffelsespriser!$D196","v":0},{"$f":"W170*Genanskaffelsespriser!$D196","v":0},{"$f":"X170*Genanskaffelsespriser!$D196","v":0},{"$f":"Y170*Genanskaffelsespriser!$D196","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA170","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB170","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC170","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD170","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE170","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF170","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG170","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH170","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI170","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ170","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK170","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL170","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM170","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN170","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO170","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP170","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ170","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR170","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS170","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT170","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU170","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV170","v":0},0]
[{"$f":"+Genanskaffelsespriser!B197","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E197","v":10},{"$f":"Distributionsanlæg!D171","v":0},{"$f":"Distributionsanlæg!E171","v":0},{"$f":"Distributionsanlæg!F171","v":0},{"$f":"Distributionsanlæg!G171","v":0},{"$f":"Distributionsanlæg!H171","v":0},{"$f":"Distributionsanlæg!I171","v":0},{"$f":"Distributionsanlæg!J171","v":0},{"$f":"Distributionsanlæg!K171","v":0},{"$f":"Distributionsanlæg!L171","v":0},{"$f":"Distributionsanlæg!M171","v":0},{"$f":"Distributionsanlæg!N171","v":0},{"$f":"Distributionsanlæg!O171","v":0},{"$f":"Distributionsanlæg!P171","v":0},{"$f":"Distributionsanlæg!Q171","v":0},{"$f":"Distributionsanlæg!R171","v":0},{"$f":"Distributionsanlæg!S171","v":0},{"$f":"Distributionsanlæg!T171","v":0},{"$f":"Distributionsanlæg!U171","v":0},{"$f":"Distributionsanlæg!V171","v":0},{"$f":"Distributionsanlæg!W171","v":0},{"$f":"Distributionsanlæg!X171","v":0},{"$f":"Distributionsanlæg!Y171","v":0},null,{"$f":"D171*Genanskaffelsespriser!$D197","v":0},{"$f":"E171*Genanskaffelsespriser!$D197","v":0},{"$f":"F171*Genanskaffelsespriser!$D197","v":0},{"$f":"G171*Genanskaffelsespriser!$D197","v":0},{"$f":"H171*Genanskaffelsespriser!$D197","v":0},{"$f":"I171*Genanskaffelsespriser!$D197","v":0},{"$f":"J171*Genanskaffelsespriser!$D197","v":0},{"$f":"K171*Genanskaffelsespriser!$D197","v":0},{"$f":"L171*Genanskaffelsespriser!$D197","v":0},{"$f":"M171*Genanskaffelsespriser!$D197","v":0},{"$f":"N171*Genanskaffelsespriser!$D197","v":0},{"$f":"O171*Genanskaffelsespriser!$D197","v":0},{"$f":"P171*Genanskaffelsespriser!$D197","v":0},{"$f":"Q171*Genanskaffelsespriser!$D197","v":0},{"$f":"R171*Genanskaffelsespriser!$D197","v":0},{"$f":"S171*Genanskaffelsespriser!$D197","v":0},{"$f":"T171*Genanskaffelsespriser!$D197","v":0},{"$f":"U171*Genanskaffelsespriser!$D197","v":0},{"$f":"V171*Genanskaffelsespriser!$D197","v":0},{"$f":"W171*Genanskaffelsespriser!$D197","v":0},{"$f":"X171*Genanskaffelsespriser!$D197","v":0},{"$f":"Y171*Genanskaffelsespriser!$D197","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA171","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB171","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC171","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD171","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE171","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF171","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG171","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH171","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI171","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ171","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK171","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL171","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM171","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN171","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO171","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP171","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ171","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR171","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS171","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT171","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU171","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV171","v":0},0]
[{"$f":"+Genanskaffelsespriser!B198","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E198","v":20},{"$f":"Distributionsanlæg!D172","v":0},{"$f":"Distributionsanlæg!E172","v":0},{"$f":"Distributionsanlæg!F172","v":0},{"$f":"Distributionsanlæg!G172","v":0},{"$f":"Distributionsanlæg!H172","v":0},{"$f":"Distributionsanlæg!I172","v":0},{"$f":"Distributionsanlæg!J172","v":0},{"$f":"Distributionsanlæg!K172","v":0},{"$f":"Distributionsanlæg!L172","v":0},{"$f":"Distributionsanlæg!M172","v":0},{"$f":"Distributionsanlæg!N172","v":0},{"$f":"Distributionsanlæg!O172","v":0},{"$f":"Distributionsanlæg!P172","v":0},{"$f":"Distributionsanlæg!Q172","v":0},{"$f":"Distributionsanlæg!R172","v":0},{"$f":"Distributionsanlæg!S172","v":0},{"$f":"Distributionsanlæg!T172","v":0},{"$f":"Distributionsanlæg!U172","v":0},{"$f":"Distributionsanlæg!V172","v":0},{"$f":"Distributionsanlæg!W172","v":0},{"$f":"Distributionsanlæg!X172","v":0},{"$f":"Distributionsanlæg!Y172","v":0},null,{"$f":"D172*Genanskaffelsespriser!$D198","v":0},{"$f":"E172*Genanskaffelsespriser!$D198","v":0},{"$f":"F172*Genanskaffelsespriser!$D198","v":0},{"$f":"G172*Genanskaffelsespriser!$D198","v":0},{"$f":"H172*Genanskaffelsespriser!$D198","v":0},{"$f":"I172*Genanskaffelsespriser!$D198","v":0},{"$f":"J172*Genanskaffelsespriser!$D198","v":0},{"$f":"K172*Genanskaffelsespriser!$D198","v":0},{"$f":"L172*Genanskaffelsespriser!$D198","v":0},{"$f":"M172*Genanskaffelsespriser!$D198","v":0},{"$f":"N172*Genanskaffelsespriser!$D198","v":0},{"$f":"O172*Genanskaffelsespriser!$D198","v":0},{"$f":"P172*Genanskaffelsespriser!$D198","v":0},{"$f":"Q172*Genanskaffelsespriser!$D198","v":0},{"$f":"R172*Genanskaffelsespriser!$D198","v":0},{"$f":"S172*Genanskaffelsespriser!$D198","v":0},{"$f":"T172*Genanskaffelsespriser!$D198","v":0},{"$f":"U172*Genanskaffelsespriser!$D198","v":0},{"$f":"V172*Genanskaffelsespriser!$D198","v":0},{"$f":"W172*Genanskaffelsespriser!$D198","v":0},{"$f":"X172*Genanskaffelsespriser!$D198","v":0},{"$f":"Y172*Genanskaffelsespriser!$D198","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA172","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB172","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC172","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD172","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE172","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF172","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG172","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH172","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI172","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ172","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK172","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL172","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM172","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN172","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO172","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP172","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ172","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR172","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS172","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT172","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU172","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV172","v":0},0]
[{"$f":"+Genanskaffelsespriser!B199","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E199","v":10},{"$f":"Distributionsanlæg!D173","v":0},{"$f":"Distributionsanlæg!E173","v":0},{"$f":"Distributionsanlæg!F173","v":0},{"$f":"Distributionsanlæg!G173","v":0},{"$f":"Distributionsanlæg!H173","v":0},{"$f":"Distributionsanlæg!I173","v":0},{"$f":"Distributionsanlæg!J173","v":0},{"$f":"Distributionsanlæg!K173","v":0},{"$f":"Distributionsanlæg!L173","v":0},{"$f":"Distributionsanlæg!M173","v":0},{"$f":"Distributionsanlæg!N173","v":0},{"$f":"Distributionsanlæg!O173","v":0},{"$f":"Distributionsanlæg!P173","v":0},{"$f":"Distributionsanlæg!Q173","v":0},{"$f":"Distributionsanlæg!R173","v":0},{"$f":"Distributionsanlæg!S173","v":0},{"$f":"Distributionsanlæg!T173","v":0},{"$f":"Distributionsanlæg!U173","v":0},{"$f":"Distributionsanlæg!V173","v":0},{"$f":"Distributionsanlæg!W173","v":0},{"$f":"Distributionsanlæg!X173","v":0},{"$f":"Distributionsanlæg!Y173","v":0},null,{"$f":"D173*Genanskaffelsespriser!$D199","v":0},{"$f":"E173*Genanskaffelsespriser!$D199","v":0},{"$f":"F173*Genanskaffelsespriser!$D199","v":0},{"$f":"G173*Genanskaffelsespriser!$D199","v":0},{"$f":"H173*Genanskaffelsespriser!$D199","v":0},{"$f":"I173*Genanskaffelsespriser!$D199","v":0},{"$f":"J173*Genanskaffelsespriser!$D199","v":0},{"$f":"K173*Genanskaffelsespriser!$D199","v":0},{"$f":"L173*Genanskaffelsespriser!$D199","v":0},{"$f":"M173*Genanskaffelsespriser!$D199","v":0},{"$f":"N173*Genanskaffelsespriser!$D199","v":0},{"$f":"O173*Genanskaffelsespriser!$D199","v":0},{"$f":"P173*Genanskaffelsespriser!$D199","v":0},{"$f":"Q173*Genanskaffelsespriser!$D199","v":0},{"$f":"R173*Genanskaffelsespriser!$D199","v":0},{"$f":"S173*Genanskaffelsespriser!$D199","v":0},{"$f":"T173*Genanskaffelsespriser!$D199","v":0},{"$f":"U173*Genanskaffelsespriser!$D199","v":0},{"$f":"V173*Genanskaffelsespriser!$D199","v":0},{"$f":"W173*Genanskaffelsespriser!$D199","v":0},{"$f":"X173*Genanskaffelsespriser!$D199","v":0},{"$f":"Y173*Genanskaffelsespriser!$D199","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA173","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB173","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC173","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD173","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE173","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF173","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG173","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH173","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI173","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ173","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK173","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL173","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM173","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN173","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO173","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP173","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ173","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR173","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS173","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT173","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU173","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV173","v":0},0]
[{"$f":"+Genanskaffelsespriser!B200","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E200","v":20},{"$f":"Distributionsanlæg!D174","v":0},{"$f":"Distributionsanlæg!E174","v":0},{"$f":"Distributionsanlæg!F174","v":0},{"$f":"Distributionsanlæg!G174","v":0},{"$f":"Distributionsanlæg!H174","v":0},{"$f":"Distributionsanlæg!I174","v":0},{"$f":"Distributionsanlæg!J174","v":0},{"$f":"Distributionsanlæg!K174","v":0},{"$f":"Distributionsanlæg!L174","v":0},{"$f":"Distributionsanlæg!M174","v":0},{"$f":"Distributionsanlæg!N174","v":0},{"$f":"Distributionsanlæg!O174","v":0},{"$f":"Distributionsanlæg!P174","v":0},{"$f":"Distributionsanlæg!Q174","v":0},{"$f":"Distributionsanlæg!R174","v":0},{"$f":"Distributionsanlæg!S174","v":0},{"$f":"Distributionsanlæg!T174","v":0},{"$f":"Distributionsanlæg!U174","v":0},{"$f":"Distributionsanlæg!V174","v":0},{"$f":"Distributionsanlæg!W174","v":0},{"$f":"Distributionsanlæg!X174","v":0},{"$f":"Distributionsanlæg!Y174","v":0},null,{"$f":"D174*Genanskaffelsespriser!$D200","v":0},{"$f":"E174*Genanskaffelsespriser!$D200","v":0},{"$f":"F174*Genanskaffelsespriser!$D200","v":0},{"$f":"G174*Genanskaffelsespriser!$D200","v":0},{"$f":"H174*Genanskaffelsespriser!$D200","v":0},{"$f":"I174*Genanskaffelsespriser!$D200","v":0},{"$f":"J174*Genanskaffelsespriser!$D200","v":0},{"$f":"K174*Genanskaffelsespriser!$D200","v":0},{"$f":"L174*Genanskaffelsespriser!$D200","v":0},{"$f":"M174*Genanskaffelsespriser!$D200","v":0},{"$f":"N174*Genanskaffelsespriser!$D200","v":0},{"$f":"O174*Genanskaffelsespriser!$D200","v":0},{"$f":"P174*Genanskaffelsespriser!$D200","v":0},{"$f":"Q174*Genanskaffelsespriser!$D200","v":0},{"$f":"R174*Genanskaffelsespriser!$D200","v":0},{"$f":"S174*Genanskaffelsespriser!$D200","v":0},{"$f":"T174*Genanskaffelsespriser!$D200","v":0},{"$f":"U174*Genanskaffelsespriser!$D200","v":0},{"$f":"V174*Genanskaffelsespriser!$D200","v":0},{"$f":"W174*Genanskaffelsespriser!$D200","v":0},{"$f":"X174*Genanskaffelsespriser!$D200","v":0},{"$f":"Y174*Genanskaffelsespriser!$D200","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA174","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB174","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC174","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD174","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE174","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF174","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG174","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH174","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI174","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ174","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK174","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL174","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM174","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN174","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO174","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP174","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ174","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR174","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS174","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT174","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU174","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV174","v":0},0]
[{"$f":"+Genanskaffelsespriser!B201","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E201","v":10},{"$f":"Distributionsanlæg!D175","v":0},{"$f":"Distributionsanlæg!E175","v":0},{"$f":"Distributionsanlæg!F175","v":0},{"$f":"Distributionsanlæg!G175","v":0},{"$f":"Distributionsanlæg!H175","v":0},{"$f":"Distributionsanlæg!I175","v":0},{"$f":"Distributionsanlæg!J175","v":0},{"$f":"Distributionsanlæg!K175","v":0},{"$f":"Distributionsanlæg!L175","v":0},{"$f":"Distributionsanlæg!M175","v":0},{"$f":"Distributionsanlæg!N175","v":0},{"$f":"Distributionsanlæg!O175","v":0},{"$f":"Distributionsanlæg!P175","v":0},{"$f":"Distributionsanlæg!Q175","v":0},{"$f":"Distributionsanlæg!R175","v":0},{"$f":"Distributionsanlæg!S175","v":0},{"$f":"Distributionsanlæg!T175","v":0},{"$f":"Distributionsanlæg!U175","v":0},{"$f":"Distributionsanlæg!V175","v":0},{"$f":"Distributionsanlæg!W175","v":0},{"$f":"Distributionsanlæg!X175","v":0},{"$f":"Distributionsanlæg!Y175","v":0},null,{"$f":"D175*Genanskaffelsespriser!$D201","v":0},{"$f":"E175*Genanskaffelsespriser!$D201","v":0},{"$f":"F175*Genanskaffelsespriser!$D201","v":0},{"$f":"G175*Genanskaffelsespriser!$D201","v":0},{"$f":"H175*Genanskaffelsespriser!$D201","v":0},{"$f":"I175*Genanskaffelsespriser!$D201","v":0},{"$f":"J175*Genanskaffelsespriser!$D201","v":0},{"$f":"K175*Genanskaffelsespriser!$D201","v":0},{"$f":"L175*Genanskaffelsespriser!$D201","v":0},{"$f":"M175*Genanskaffelsespriser!$D201","v":0},{"$f":"N175*Genanskaffelsespriser!$D201","v":0},{"$f":"O175*Genanskaffelsespriser!$D201","v":0},{"$f":"P175*Genanskaffelsespriser!$D201","v":0},{"$f":"Q175*Genanskaffelsespriser!$D201","v":0},{"$f":"R175*Genanskaffelsespriser!$D201","v":0},{"$f":"S175*Genanskaffelsespriser!$D201","v":0},{"$f":"T175*Genanskaffelsespriser!$D201","v":0},{"$f":"U175*Genanskaffelsespriser!$D201","v":0},{"$f":"V175*Genanskaffelsespriser!$D201","v":0},{"$f":"W175*Genanskaffelsespriser!$D201","v":0},{"$f":"X175*Genanskaffelsespriser!$D201","v":0},{"$f":"Y175*Genanskaffelsespriser!$D201","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA175","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB175","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC175","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD175","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE175","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF175","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG175","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH175","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI175","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ175","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK175","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL175","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM175","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN175","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO175","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP175","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ175","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR175","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS175","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT175","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU175","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV175","v":0},0]
[{"$f":"+Genanskaffelsespriser!B202","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E202","v":20},{"$f":"Distributionsanlæg!D176","v":0},{"$f":"Distributionsanlæg!E176","v":0},{"$f":"Distributionsanlæg!F176","v":0},{"$f":"Distributionsanlæg!G176","v":0},{"$f":"Distributionsanlæg!H176","v":0},{"$f":"Distributionsanlæg!I176","v":0},{"$f":"Distributionsanlæg!J176","v":0},{"$f":"Distributionsanlæg!K176","v":0},{"$f":"Distributionsanlæg!L176","v":0},{"$f":"Distributionsanlæg!M176","v":0},{"$f":"Distributionsanlæg!N176","v":0},{"$f":"Distributionsanlæg!O176","v":0},{"$f":"Distributionsanlæg!P176","v":0},{"$f":"Distributionsanlæg!Q176","v":0},{"$f":"Distributionsanlæg!R176","v":0},{"$f":"Distributionsanlæg!S176","v":0},{"$f":"Distributionsanlæg!T176","v":0},{"$f":"Distributionsanlæg!U176","v":0},{"$f":"Distributionsanlæg!V176","v":0},{"$f":"Distributionsanlæg!W176","v":0},{"$f":"Distributionsanlæg!X176","v":0},{"$f":"Distributionsanlæg!Y176","v":0},null,{"$f":"D176*Genanskaffelsespriser!$D202","v":0},{"$f":"E176*Genanskaffelsespriser!$D202","v":0},{"$f":"F176*Genanskaffelsespriser!$D202","v":0},{"$f":"G176*Genanskaffelsespriser!$D202","v":0},{"$f":"H176*Genanskaffelsespriser!$D202","v":0},{"$f":"I176*Genanskaffelsespriser!$D202","v":0},{"$f":"J176*Genanskaffelsespriser!$D202","v":0},{"$f":"K176*Genanskaffelsespriser!$D202","v":0},{"$f":"L176*Genanskaffelsespriser!$D202","v":0},{"$f":"M176*Genanskaffelsespriser!$D202","v":0},{"$f":"N176*Genanskaffelsespriser!$D202","v":0},{"$f":"O176*Genanskaffelsespriser!$D202","v":0},{"$f":"P176*Genanskaffelsespriser!$D202","v":0},{"$f":"Q176*Genanskaffelsespriser!$D202","v":0},{"$f":"R176*Genanskaffelsespriser!$D202","v":0},{"$f":"S176*Genanskaffelsespriser!$D202","v":0},{"$f":"T176*Genanskaffelsespriser!$D202","v":0},{"$f":"U176*Genanskaffelsespriser!$D202","v":0},{"$f":"V176*Genanskaffelsespriser!$D202","v":0},{"$f":"W176*Genanskaffelsespriser!$D202","v":0},{"$f":"X176*Genanskaffelsespriser!$D202","v":0},{"$f":"Y176*Genanskaffelsespriser!$D202","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA176","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB176","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC176","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD176","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE176","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF176","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG176","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH176","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI176","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ176","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK176","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL176","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM176","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN176","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO176","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP176","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ176","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR176","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS176","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT176","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU176","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV176","v":0},0]
[{"$f":"+Genanskaffelsespriser!B203","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E203","v":10},{"$f":"Distributionsanlæg!D177","v":0},{"$f":"Distributionsanlæg!E177","v":0},{"$f":"Distributionsanlæg!F177","v":0},{"$f":"Distributionsanlæg!G177","v":0},{"$f":"Distributionsanlæg!H177","v":0},{"$f":"Distributionsanlæg!I177","v":0},{"$f":"Distributionsanlæg!J177","v":0},{"$f":"Distributionsanlæg!K177","v":0},{"$f":"Distributionsanlæg!L177","v":0},{"$f":"Distributionsanlæg!M177","v":0},{"$f":"Distributionsanlæg!N177","v":0},{"$f":"Distributionsanlæg!O177","v":0},{"$f":"Distributionsanlæg!P177","v":0},{"$f":"Distributionsanlæg!Q177","v":0},{"$f":"Distributionsanlæg!R177","v":0},{"$f":"Distributionsanlæg!S177","v":0},{"$f":"Distributionsanlæg!T177","v":0},{"$f":"Distributionsanlæg!U177","v":0},{"$f":"Distributionsanlæg!V177","v":0},{"$f":"Distributionsanlæg!W177","v":0},{"$f":"Distributionsanlæg!X177","v":0},{"$f":"Distributionsanlæg!Y177","v":0},null,{"$f":"D177*Genanskaffelsespriser!$D203","v":0},{"$f":"E177*Genanskaffelsespriser!$D203","v":0},{"$f":"F177*Genanskaffelsespriser!$D203","v":0},{"$f":"G177*Genanskaffelsespriser!$D203","v":0},{"$f":"H177*Genanskaffelsespriser!$D203","v":0},{"$f":"I177*Genanskaffelsespriser!$D203","v":0},{"$f":"J177*Genanskaffelsespriser!$D203","v":0},{"$f":"K177*Genanskaffelsespriser!$D203","v":0},{"$f":"L177*Genanskaffelsespriser!$D203","v":0},{"$f":"M177*Genanskaffelsespriser!$D203","v":0},{"$f":"N177*Genanskaffelsespriser!$D203","v":0},{"$f":"O177*Genanskaffelsespriser!$D203","v":0},{"$f":"P177*Genanskaffelsespriser!$D203","v":0},{"$f":"Q177*Genanskaffelsespriser!$D203","v":0},{"$f":"R177*Genanskaffelsespriser!$D203","v":0},{"$f":"S177*Genanskaffelsespriser!$D203","v":0},{"$f":"T177*Genanskaffelsespriser!$D203","v":0},{"$f":"U177*Genanskaffelsespriser!$D203","v":0},{"$f":"V177*Genanskaffelsespriser!$D203","v":0},{"$f":"W177*Genanskaffelsespriser!$D203","v":0},{"$f":"X177*Genanskaffelsespriser!$D203","v":0},{"$f":"Y177*Genanskaffelsespriser!$D203","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA177","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB177","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC177","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD177","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE177","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF177","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG177","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH177","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI177","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ177","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK177","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL177","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM177","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN177","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO177","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP177","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ177","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR177","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS177","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT177","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU177","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV177","v":0},0]
[{"$f":"+Genanskaffelsespriser!B204","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E204","v":20},{"$f":"Distributionsanlæg!D178","v":0},{"$f":"Distributionsanlæg!E178","v":0},{"$f":"Distributionsanlæg!F178","v":0},{"$f":"Distributionsanlæg!G178","v":0},{"$f":"Distributionsanlæg!H178","v":0},{"$f":"Distributionsanlæg!I178","v":0},{"$f":"Distributionsanlæg!J178","v":0},{"$f":"Distributionsanlæg!K178","v":0},{"$f":"Distributionsanlæg!L178","v":0},{"$f":"Distributionsanlæg!M178","v":0},{"$f":"Distributionsanlæg!N178","v":0},{"$f":"Distributionsanlæg!O178","v":0},{"$f":"Distributionsanlæg!P178","v":0},{"$f":"Distributionsanlæg!Q178","v":0},{"$f":"Distributionsanlæg!R178","v":0},{"$f":"Distributionsanlæg!S178","v":0},{"$f":"Distributionsanlæg!T178","v":0},{"$f":"Distributionsanlæg!U178","v":0},{"$f":"Distributionsanlæg!V178","v":0},{"$f":"Distributionsanlæg!W178","v":3},{"$f":"Distributionsanlæg!X178","v":0},{"$f":"Distributionsanlæg!Y178","v":0},null,{"$f":"D178*Genanskaffelsespriser!$D204","v":0},{"$f":"E178*Genanskaffelsespriser!$D204","v":0},{"$f":"F178*Genanskaffelsespriser!$D204","v":0},{"$f":"G178*Genanskaffelsespriser!$D204","v":0},{"$f":"H178*Genanskaffelsespriser!$D204","v":0},{"$f":"I178*Genanskaffelsespriser!$D204","v":0},{"$f":"J178*Genanskaffelsespriser!$D204","v":0},{"$f":"K178*Genanskaffelsespriser!$D204","v":0},{"$f":"L178*Genanskaffelsespriser!$D204","v":0},{"$f":"M178*Genanskaffelsespriser!$D204","v":0},{"$f":"N178*Genanskaffelsespriser!$D204","v":0},{"$f":"O178*Genanskaffelsespriser!$D204","v":0},{"$f":"P178*Genanskaffelsespriser!$D204","v":0},{"$f":"Q178*Genanskaffelsespriser!$D204","v":0},{"$f":"R178*Genanskaffelsespriser!$D204","v":0},{"$f":"S178*Genanskaffelsespriser!$D204","v":0},{"$f":"T178*Genanskaffelsespriser!$D204","v":0},{"$f":"U178*Genanskaffelsespriser!$D204","v":0},{"$f":"V178*Genanskaffelsespriser!$D204","v":0},{"$f":"W178*Genanskaffelsespriser!$D204","v":17760000},{"$f":"X178*Genanskaffelsespriser!$D204","v":0},{"$f":"Y178*Genanskaffelsespriser!$D204","v":0},17760000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA178","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB178","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC178","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD178","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE178","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF178","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG178","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH178","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI178","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ178","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK178","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL178","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM178","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN178","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO178","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP178","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ178","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR178","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS178","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT178","v":18313412.213180535},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU178","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV178","v":0},3]
[{"$f":"+Genanskaffelsespriser!B205","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E205","v":10},{"$f":"Distributionsanlæg!D179","v":0},{"$f":"Distributionsanlæg!E179","v":0},{"$f":"Distributionsanlæg!F179","v":0},{"$f":"Distributionsanlæg!G179","v":0},{"$f":"Distributionsanlæg!H179","v":0},{"$f":"Distributionsanlæg!I179","v":0},{"$f":"Distributionsanlæg!J179","v":0},{"$f":"Distributionsanlæg!K179","v":0},{"$f":"Distributionsanlæg!L179","v":0},{"$f":"Distributionsanlæg!M179","v":0},{"$f":"Distributionsanlæg!N179","v":0},{"$f":"Distributionsanlæg!O179","v":0},{"$f":"Distributionsanlæg!P179","v":0},{"$f":"Distributionsanlæg!Q179","v":0},{"$f":"Distributionsanlæg!R179","v":0},{"$f":"Distributionsanlæg!S179","v":0},{"$f":"Distributionsanlæg!T179","v":0},{"$f":"Distributionsanlæg!U179","v":0},{"$f":"Distributionsanlæg!V179","v":0},{"$f":"Distributionsanlæg!W179","v":3},{"$f":"Distributionsanlæg!X179","v":0},{"$f":"Distributionsanlæg!Y179","v":0},null,{"$f":"D179*Genanskaffelsespriser!$D205","v":0},{"$f":"E179*Genanskaffelsespriser!$D205","v":0},{"$f":"F179*Genanskaffelsespriser!$D205","v":0},{"$f":"G179*Genanskaffelsespriser!$D205","v":0},{"$f":"H179*Genanskaffelsespriser!$D205","v":0},{"$f":"I179*Genanskaffelsespriser!$D205","v":0},{"$f":"J179*Genanskaffelsespriser!$D205","v":0},{"$f":"K179*Genanskaffelsespriser!$D205","v":0},{"$f":"L179*Genanskaffelsespriser!$D205","v":0},{"$f":"M179*Genanskaffelsespriser!$D205","v":0},{"$f":"N179*Genanskaffelsespriser!$D205","v":0},{"$f":"O179*Genanskaffelsespriser!$D205","v":0},{"$f":"P179*Genanskaffelsespriser!$D205","v":0},{"$f":"Q179*Genanskaffelsespriser!$D205","v":0},{"$f":"R179*Genanskaffelsespriser!$D205","v":0},{"$f":"S179*Genanskaffelsespriser!$D205","v":0},{"$f":"T179*Genanskaffelsespriser!$D205","v":0},{"$f":"U179*Genanskaffelsespriser!$D205","v":0},{"$f":"V179*Genanskaffelsespriser!$D205","v":0},{"$f":"W179*Genanskaffelsespriser!$D205","v":4440000},{"$f":"X179*Genanskaffelsespriser!$D205","v":0},{"$f":"Y179*Genanskaffelsespriser!$D205","v":0},4440000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA179","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB179","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC179","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD179","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE179","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF179","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG179","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH179","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI179","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ179","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK179","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL179","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM179","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN179","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO179","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP179","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ179","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR179","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS179","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT179","v":4578353.0532951336},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU179","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV179","v":0},3]
[{"$f":"+Genanskaffelsespriser!B206","v":"Overbygning "},"m2",{"$f":"+Genanskaffelsespriser!E206","v":75},{"$f":"Distributionsanlæg!D180","v":0},{"$f":"Distributionsanlæg!E180","v":0},{"$f":"Distributionsanlæg!F180","v":0},{"$f":"Distributionsanlæg!G180","v":0},{"$f":"Distributionsanlæg!H180","v":0},{"$f":"Distributionsanlæg!I180","v":0},{"$f":"Distributionsanlæg!J180","v":0},{"$f":"Distributionsanlæg!K180","v":0},{"$f":"Distributionsanlæg!L180","v":0},{"$f":"Distributionsanlæg!M180","v":0},{"$f":"Distributionsanlæg!N180","v":0},{"$f":"Distributionsanlæg!O180","v":0},{"$f":"Distributionsanlæg!P180","v":0},{"$f":"Distributionsanlæg!Q180","v":0},{"$f":"Distributionsanlæg!R180","v":0},{"$f":"Distributionsanlæg!S180","v":0},{"$f":"Distributionsanlæg!T180","v":0},{"$f":"Distributionsanlæg!U180","v":0},{"$f":"Distributionsanlæg!V180","v":0},{"$f":"Distributionsanlæg!W180","v":0},{"$f":"Distributionsanlæg!X180","v":0},{"$f":"Distributionsanlæg!Y180","v":0},null,{"$f":"D180*Genanskaffelsespriser!$D206","v":0},{"$f":"E180*Genanskaffelsespriser!$D206","v":0},{"$f":"F180*Genanskaffelsespriser!$D206","v":0},{"$f":"G180*Genanskaffelsespriser!$D206","v":0},{"$f":"H180*Genanskaffelsespriser!$D206","v":0},{"$f":"I180*Genanskaffelsespriser!$D206","v":0},{"$f":"J180*Genanskaffelsespriser!$D206","v":0},{"$f":"K180*Genanskaffelsespriser!$D206","v":0},{"$f":"L180*Genanskaffelsespriser!$D206","v":0},{"$f":"M180*Genanskaffelsespriser!$D206","v":0},{"$f":"N180*Genanskaffelsespriser!$D206","v":0},{"$f":"O180*Genanskaffelsespriser!$D206","v":0},{"$f":"P180*Genanskaffelsespriser!$D206","v":0},{"$f":"Q180*Genanskaffelsespriser!$D206","v":0},{"$f":"R180*Genanskaffelsespriser!$D206","v":0},{"$f":"S180*Genanskaffelsespriser!$D206","v":0},{"$f":"T180*Genanskaffelsespriser!$D206","v":0},{"$f":"U180*Genanskaffelsespriser!$D206","v":0},{"$f":"V180*Genanskaffelsespriser!$D206","v":0},{"$f":"W180*Genanskaffelsespriser!$D206","v":0},{"$f":"X180*Genanskaffelsespriser!$D206","v":0},{"$f":"Y180*Genanskaffelsespriser!$D206","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA180","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB180","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC180","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD180","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE180","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF180","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG180","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH180","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI180","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ180","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK180","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL180","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM180","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN180","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO180","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP180","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ180","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR180","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS180","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT180","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU180","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV180","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D181","v":0},{"$f":"Distributionsanlæg!E181","v":0},{"$f":"Distributionsanlæg!F181","v":0},{"$f":"Distributionsanlæg!G181","v":0},{"$f":"Distributionsanlæg!H181","v":0},{"$f":"Distributionsanlæg!I181","v":0},{"$f":"Distributionsanlæg!J181","v":0},{"$f":"Distributionsanlæg!K181","v":0},{"$f":"Distributionsanlæg!L181","v":0},{"$f":"Distributionsanlæg!M181","v":0},{"$f":"Distributionsanlæg!N181","v":0},{"$f":"Distributionsanlæg!O181","v":0},{"$f":"Distributionsanlæg!P181","v":0},{"$f":"Distributionsanlæg!Q181","v":0},{"$f":"Distributionsanlæg!R181","v":0},{"$f":"Distributionsanlæg!S181","v":0},{"$f":"Distributionsanlæg!T181","v":0},{"$f":"Distributionsanlæg!U181","v":0},{"$f":"Distributionsanlæg!V181","v":0},{"$f":"Distributionsanlæg!W181","v":0},{"$f":"Distributionsanlæg!X181","v":0},{"$f":"Distributionsanlæg!Y181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D181:Y181,\"<>0\")","v":0}]
["Store pumpestationer: inkl. SRO-anlæg - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW183:AW202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B208","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E208","v":75},{"$f":"Distributionsanlæg!D183","v":0},{"$f":"Distributionsanlæg!E183","v":0},{"$f":"Distributionsanlæg!F183","v":0},{"$f":"Distributionsanlæg!G183","v":0},{"$f":"Distributionsanlæg!H183","v":0},{"$f":"Distributionsanlæg!I183","v":0},{"$f":"Distributionsanlæg!J183","v":0},{"$f":"Distributionsanlæg!K183","v":0},{"$f":"Distributionsanlæg!L183","v":0},{"$f":"Distributionsanlæg!M183","v":0},{"$f":"Distributionsanlæg!N183","v":0},{"$f":"Distributionsanlæg!O183","v":0},{"$f":"Distributionsanlæg!P183","v":0},{"$f":"Distributionsanlæg!Q183","v":0},{"$f":"Distributionsanlæg!R183","v":0},{"$f":"Distributionsanlæg!S183","v":0},{"$f":"Distributionsanlæg!T183","v":0},{"$f":"Distributionsanlæg!U183","v":0},{"$f":"Distributionsanlæg!V183","v":0},{"$f":"Distributionsanlæg!W183","v":0},{"$f":"Distributionsanlæg!X183","v":0},{"$f":"Distributionsanlæg!Y183","v":0},null,{"$f":"D183*Genanskaffelsespriser!$D208","v":0},{"$f":"E183*Genanskaffelsespriser!$D208","v":0},{"$f":"F183*Genanskaffelsespriser!$D208","v":0},{"$f":"G183*Genanskaffelsespriser!$D208","v":0},{"$f":"H183*Genanskaffelsespriser!$D208","v":0},{"$f":"I183*Genanskaffelsespriser!$D208","v":0},{"$f":"J183*Genanskaffelsespriser!$D208","v":0},{"$f":"K183*Genanskaffelsespriser!$D208","v":0},{"$f":"L183*Genanskaffelsespriser!$D208","v":0},{"$f":"M183*Genanskaffelsespriser!$D208","v":0},{"$f":"N183*Genanskaffelsespriser!$D208","v":0},{"$f":"O183*Genanskaffelsespriser!$D208","v":0},{"$f":"P183*Genanskaffelsespriser!$D208","v":0},{"$f":"Q183*Genanskaffelsespriser!$D208","v":0},{"$f":"R183*Genanskaffelsespriser!$D208","v":0},{"$f":"S183*Genanskaffelsespriser!$D208","v":0},{"$f":"T183*Genanskaffelsespriser!$D208","v":0},{"$f":"U183*Genanskaffelsespriser!$D208","v":0},{"$f":"V183*Genanskaffelsespriser!$D208","v":0},{"$f":"W183*Genanskaffelsespriser!$D208","v":0},{"$f":"X183*Genanskaffelsespriser!$D208","v":0},{"$f":"Y183*Genanskaffelsespriser!$D208","v":0},{"$f":"+SUM(AA183:AV183)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA183","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB183","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC183","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD183","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE183","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF183","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG183","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH183","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI183","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ183","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK183","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL183","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM183","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN183","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO183","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP183","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ183","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR183","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS183","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT183","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU183","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV183","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D184","v":0},{"$f":"Distributionsanlæg!E184","v":0},{"$f":"Distributionsanlæg!F184","v":0},{"$f":"Distributionsanlæg!G184","v":0},{"$f":"Distributionsanlæg!H184","v":0},{"$f":"Distributionsanlæg!I184","v":0},{"$f":"Distributionsanlæg!J184","v":0},{"$f":"Distributionsanlæg!K184","v":0},{"$f":"Distributionsanlæg!L184","v":0},{"$f":"Distributionsanlæg!M184","v":0},{"$f":"Distributionsanlæg!N184","v":0},{"$f":"Distributionsanlæg!O184","v":0},{"$f":"Distributionsanlæg!P184","v":0},{"$f":"Distributionsanlæg!Q184","v":0},{"$f":"Distributionsanlæg!R184","v":0},{"$f":"Distributionsanlæg!S184","v":0},{"$f":"Distributionsanlæg!T184","v":0},{"$f":"Distributionsanlæg!U184","v":0},{"$f":"Distributionsanlæg!V184","v":0},{"$f":"Distributionsanlæg!W184","v":0},{"$f":"Distributionsanlæg!X184","v":0},{"$f":"Distributionsanlæg!Y184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D184:Y184,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B209","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E209","v":20},{"$f":"Distributionsanlæg!D185","v":0},{"$f":"Distributionsanlæg!E185","v":0},{"$f":"Distributionsanlæg!F185","v":0},{"$f":"Distributionsanlæg!G185","v":0},{"$f":"Distributionsanlæg!H185","v":0},{"$f":"Distributionsanlæg!I185","v":0},{"$f":"Distributionsanlæg!J185","v":0},{"$f":"Distributionsanlæg!K185","v":0},{"$f":"Distributionsanlæg!L185","v":0},{"$f":"Distributionsanlæg!M185","v":0},{"$f":"Distributionsanlæg!N185","v":0},{"$f":"Distributionsanlæg!O185","v":0},{"$f":"Distributionsanlæg!P185","v":0},{"$f":"Distributionsanlæg!Q185","v":0},{"$f":"Distributionsanlæg!R185","v":0},{"$f":"Distributionsanlæg!S185","v":0},{"$f":"Distributionsanlæg!T185","v":0},{"$f":"Distributionsanlæg!U185","v":0},{"$f":"Distributionsanlæg!V185","v":0},{"$f":"Distributionsanlæg!W185","v":0},{"$f":"Distributionsanlæg!X185","v":0},{"$f":"Distributionsanlæg!Y185","v":0},null,{"$f":"D185*Genanskaffelsespriser!$D209","v":0},{"$f":"E185*Genanskaffelsespriser!$D209","v":0},{"$f":"F185*Genanskaffelsespriser!$D209","v":0},{"$f":"G185*Genanskaffelsespriser!$D209","v":0},{"$f":"H185*Genanskaffelsespriser!$D209","v":0},{"$f":"I185*Genanskaffelsespriser!$D209","v":0},{"$f":"J185*Genanskaffelsespriser!$D209","v":0},{"$f":"K185*Genanskaffelsespriser!$D209","v":0},{"$f":"L185*Genanskaffelsespriser!$D209","v":0},{"$f":"M185*Genanskaffelsespriser!$D209","v":0},{"$f":"N185*Genanskaffelsespriser!$D209","v":0},{"$f":"O185*Genanskaffelsespriser!$D209","v":0},{"$f":"P185*Genanskaffelsespriser!$D209","v":0},{"$f":"Q185*Genanskaffelsespriser!$D209","v":0},{"$f":"R185*Genanskaffelsespriser!$D209","v":0},{"$f":"S185*Genanskaffelsespriser!$D209","v":0},{"$f":"T185*Genanskaffelsespriser!$D209","v":0},{"$f":"U185*Genanskaffelsespriser!$D209","v":0},{"$f":"V185*Genanskaffelsespriser!$D209","v":0},{"$f":"W185*Genanskaffelsespriser!$D209","v":0},{"$f":"X185*Genanskaffelsespriser!$D209","v":0},{"$f":"Y185*Genanskaffelsespriser!$D209","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA185","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB185","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC185","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD185","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE185","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF185","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG185","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH185","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI185","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ185","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK185","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL185","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM185","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN185","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO185","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP185","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ185","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR185","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS185","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT185","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU185","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV185","v":0},0]
[{"$f":"+Genanskaffelsespriser!B210","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E210","v":10},{"$f":"Distributionsanlæg!D186","v":0},{"$f":"Distributionsanlæg!E186","v":0},{"$f":"Distributionsanlæg!F186","v":0},{"$f":"Distributionsanlæg!G186","v":0},{"$f":"Distributionsanlæg!H186","v":0},{"$f":"Distributionsanlæg!I186","v":0},{"$f":"Distributionsanlæg!J186","v":0},{"$f":"Distributionsanlæg!K186","v":0},{"$f":"Distributionsanlæg!L186","v":0},{"$f":"Distributionsanlæg!M186","v":0},{"$f":"Distributionsanlæg!N186","v":0},{"$f":"Distributionsanlæg!O186","v":0},{"$f":"Distributionsanlæg!P186","v":0},{"$f":"Distributionsanlæg!Q186","v":0},{"$f":"Distributionsanlæg!R186","v":0},{"$f":"Distributionsanlæg!S186","v":0},{"$f":"Distributionsanlæg!T186","v":0},{"$f":"Distributionsanlæg!U186","v":0},{"$f":"Distributionsanlæg!V186","v":0},{"$f":"Distributionsanlæg!W186","v":0},{"$f":"Distributionsanlæg!X186","v":0},{"$f":"Distributionsanlæg!Y186","v":0},null,{"$f":"D186*Genanskaffelsespriser!$D210","v":0},{"$f":"E186*Genanskaffelsespriser!$D210","v":0},{"$f":"F186*Genanskaffelsespriser!$D210","v":0},{"$f":"G186*Genanskaffelsespriser!$D210","v":0},{"$f":"H186*Genanskaffelsespriser!$D210","v":0},{"$f":"I186*Genanskaffelsespriser!$D210","v":0},{"$f":"J186*Genanskaffelsespriser!$D210","v":0},{"$f":"K186*Genanskaffelsespriser!$D210","v":0},{"$f":"L186*Genanskaffelsespriser!$D210","v":0},{"$f":"M186*Genanskaffelsespriser!$D210","v":0},{"$f":"N186*Genanskaffelsespriser!$D210","v":0},{"$f":"O186*Genanskaffelsespriser!$D210","v":0},{"$f":"P186*Genanskaffelsespriser!$D210","v":0},{"$f":"Q186*Genanskaffelsespriser!$D210","v":0},{"$f":"R186*Genanskaffelsespriser!$D210","v":0},{"$f":"S186*Genanskaffelsespriser!$D210","v":0},{"$f":"T186*Genanskaffelsespriser!$D210","v":0},{"$f":"U186*Genanskaffelsespriser!$D210","v":0},{"$f":"V186*Genanskaffelsespriser!$D210","v":0},{"$f":"W186*Genanskaffelsespriser!$D210","v":0},{"$f":"X186*Genanskaffelsespriser!$D210","v":0},{"$f":"Y186*Genanskaffelsespriser!$D210","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA186","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB186","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC186","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD186","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE186","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF186","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG186","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH186","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI186","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ186","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK186","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL186","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM186","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN186","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO186","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP186","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ186","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR186","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS186","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT186","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU186","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV186","v":0},0]
[{"$f":"+Genanskaffelsespriser!B211","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E211","v":20},{"$f":"Distributionsanlæg!D187","v":0},{"$f":"Distributionsanlæg!E187","v":0},{"$f":"Distributionsanlæg!F187","v":0},{"$f":"Distributionsanlæg!G187","v":0},{"$f":"Distributionsanlæg!H187","v":0},{"$f":"Distributionsanlæg!I187","v":0},{"$f":"Distributionsanlæg!J187","v":0},{"$f":"Distributionsanlæg!K187","v":0},{"$f":"Distributionsanlæg!L187","v":0},{"$f":"Distributionsanlæg!M187","v":0},{"$f":"Distributionsanlæg!N187","v":0},{"$f":"Distributionsanlæg!O187","v":0},{"$f":"Distributionsanlæg!P187","v":0},{"$f":"Distributionsanlæg!Q187","v":0},{"$f":"Distributionsanlæg!R187","v":0},{"$f":"Distributionsanlæg!S187","v":0},{"$f":"Distributionsanlæg!T187","v":0},{"$f":"Distributionsanlæg!U187","v":0},{"$f":"Distributionsanlæg!V187","v":0},{"$f":"Distributionsanlæg!W187","v":0},{"$f":"Distributionsanlæg!X187","v":0},{"$f":"Distributionsanlæg!Y187","v":0},null,{"$f":"D187*Genanskaffelsespriser!$D211","v":0},{"$f":"E187*Genanskaffelsespriser!$D211","v":0},{"$f":"F187*Genanskaffelsespriser!$D211","v":0},{"$f":"G187*Genanskaffelsespriser!$D211","v":0},{"$f":"H187*Genanskaffelsespriser!$D211","v":0},{"$f":"I187*Genanskaffelsespriser!$D211","v":0},{"$f":"J187*Genanskaffelsespriser!$D211","v":0},{"$f":"K187*Genanskaffelsespriser!$D211","v":0},{"$f":"L187*Genanskaffelsespriser!$D211","v":0},{"$f":"M187*Genanskaffelsespriser!$D211","v":0},{"$f":"N187*Genanskaffelsespriser!$D211","v":0},{"$f":"O187*Genanskaffelsespriser!$D211","v":0},{"$f":"P187*Genanskaffelsespriser!$D211","v":0},{"$f":"Q187*Genanskaffelsespriser!$D211","v":0},{"$f":"R187*Genanskaffelsespriser!$D211","v":0},{"$f":"S187*Genanskaffelsespriser!$D211","v":0},{"$f":"T187*Genanskaffelsespriser!$D211","v":0},{"$f":"U187*Genanskaffelsespriser!$D211","v":0},{"$f":"V187*Genanskaffelsespriser!$D211","v":0},{"$f":"W187*Genanskaffelsespriser!$D211","v":0},{"$f":"X187*Genanskaffelsespriser!$D211","v":0},{"$f":"Y187*Genanskaffelsespriser!$D211","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA187","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB187","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC187","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD187","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE187","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF187","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG187","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH187","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI187","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ187","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK187","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL187","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM187","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN187","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO187","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP187","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ187","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR187","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS187","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT187","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU187","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV187","v":0},0]
[{"$f":"+Genanskaffelsespriser!B212","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E212","v":10},{"$f":"Distributionsanlæg!D188","v":0},{"$f":"Distributionsanlæg!E188","v":0},{"$f":"Distributionsanlæg!F188","v":0},{"$f":"Distributionsanlæg!G188","v":0},{"$f":"Distributionsanlæg!H188","v":0},{"$f":"Distributionsanlæg!I188","v":0},{"$f":"Distributionsanlæg!J188","v":0},{"$f":"Distributionsanlæg!K188","v":0},{"$f":"Distributionsanlæg!L188","v":0},{"$f":"Distributionsanlæg!M188","v":0},{"$f":"Distributionsanlæg!N188","v":0},{"$f":"Distributionsanlæg!O188","v":0},{"$f":"Distributionsanlæg!P188","v":0},{"$f":"Distributionsanlæg!Q188","v":0},{"$f":"Distributionsanlæg!R188","v":0},{"$f":"Distributionsanlæg!S188","v":0},{"$f":"Distributionsanlæg!T188","v":0},{"$f":"Distributionsanlæg!U188","v":0},{"$f":"Distributionsanlæg!V188","v":0},{"$f":"Distributionsanlæg!W188","v":0},{"$f":"Distributionsanlæg!X188","v":0},{"$f":"Distributionsanlæg!Y188","v":0},null,{"$f":"D188*Genanskaffelsespriser!$D212","v":0},{"$f":"E188*Genanskaffelsespriser!$D212","v":0},{"$f":"F188*Genanskaffelsespriser!$D212","v":0},{"$f":"G188*Genanskaffelsespriser!$D212","v":0},{"$f":"H188*Genanskaffelsespriser!$D212","v":0},{"$f":"I188*Genanskaffelsespriser!$D212","v":0},{"$f":"J188*Genanskaffelsespriser!$D212","v":0},{"$f":"K188*Genanskaffelsespriser!$D212","v":0},{"$f":"L188*Genanskaffelsespriser!$D212","v":0},{"$f":"M188*Genanskaffelsespriser!$D212","v":0},{"$f":"N188*Genanskaffelsespriser!$D212","v":0},{"$f":"O188*Genanskaffelsespriser!$D212","v":0},{"$f":"P188*Genanskaffelsespriser!$D212","v":0},{"$f":"Q188*Genanskaffelsespriser!$D212","v":0},{"$f":"R188*Genanskaffelsespriser!$D212","v":0},{"$f":"S188*Genanskaffelsespriser!$D212","v":0},{"$f":"T188*Genanskaffelsespriser!$D212","v":0},{"$f":"U188*Genanskaffelsespriser!$D212","v":0},{"$f":"V188*Genanskaffelsespriser!$D212","v":0},{"$f":"W188*Genanskaffelsespriser!$D212","v":0},{"$f":"X188*Genanskaffelsespriser!$D212","v":0},{"$f":"Y188*Genanskaffelsespriser!$D212","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA188","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB188","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC188","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD188","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE188","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF188","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG188","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH188","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI188","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ188","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK188","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL188","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM188","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN188","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO188","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP188","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ188","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR188","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS188","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT188","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU188","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV188","v":0},0]
[{"$f":"+Genanskaffelsespriser!B213","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E213","v":20},{"$f":"Distributionsanlæg!D189","v":0},{"$f":"Distributionsanlæg!E189","v":0},{"$f":"Distributionsanlæg!F189","v":0},{"$f":"Distributionsanlæg!G189","v":0},{"$f":"Distributionsanlæg!H189","v":0},{"$f":"Distributionsanlæg!I189","v":0},{"$f":"Distributionsanlæg!J189","v":0},{"$f":"Distributionsanlæg!K189","v":0},{"$f":"Distributionsanlæg!L189","v":0},{"$f":"Distributionsanlæg!M189","v":0},{"$f":"Distributionsanlæg!N189","v":0},{"$f":"Distributionsanlæg!O189","v":0},{"$f":"Distributionsanlæg!P189","v":0},{"$f":"Distributionsanlæg!Q189","v":0},{"$f":"Distributionsanlæg!R189","v":0},{"$f":"Distributionsanlæg!S189","v":0},{"$f":"Distributionsanlæg!T189","v":0},{"$f":"Distributionsanlæg!U189","v":0},{"$f":"Distributionsanlæg!V189","v":0},{"$f":"Distributionsanlæg!W189","v":0},{"$f":"Distributionsanlæg!X189","v":0},{"$f":"Distributionsanlæg!Y189","v":0},null,{"$f":"D189*Genanskaffelsespriser!$D213","v":0},{"$f":"E189*Genanskaffelsespriser!$D213","v":0},{"$f":"F189*Genanskaffelsespriser!$D213","v":0},{"$f":"G189*Genanskaffelsespriser!$D213","v":0},{"$f":"H189*Genanskaffelsespriser!$D213","v":0},{"$f":"I189*Genanskaffelsespriser!$D213","v":0},{"$f":"J189*Genanskaffelsespriser!$D213","v":0},{"$f":"K189*Genanskaffelsespriser!$D213","v":0},{"$f":"L189*Genanskaffelsespriser!$D213","v":0},{"$f":"M189*Genanskaffelsespriser!$D213","v":0},{"$f":"N189*Genanskaffelsespriser!$D213","v":0},{"$f":"O189*Genanskaffelsespriser!$D213","v":0},{"$f":"P189*Genanskaffelsespriser!$D213","v":0},{"$f":"Q189*Genanskaffelsespriser!$D213","v":0},{"$f":"R189*Genanskaffelsespriser!$D213","v":0},{"$f":"S189*Genanskaffelsespriser!$D213","v":0},{"$f":"T189*Genanskaffelsespriser!$D213","v":0},{"$f":"U189*Genanskaffelsespriser!$D213","v":0},{"$f":"V189*Genanskaffelsespriser!$D213","v":0},{"$f":"W189*Genanskaffelsespriser!$D213","v":0},{"$f":"X189*Genanskaffelsespriser!$D213","v":0},{"$f":"Y189*Genanskaffelsespriser!$D213","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA189","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB189","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC189","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD189","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE189","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF189","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG189","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH189","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI189","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ189","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK189","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL189","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM189","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN189","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO189","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP189","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ189","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR189","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS189","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT189","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU189","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV189","v":0},0]
[{"$f":"+Genanskaffelsespriser!B214","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E214","v":10},{"$f":"Distributionsanlæg!D190","v":0},{"$f":"Distributionsanlæg!E190","v":0},{"$f":"Distributionsanlæg!F190","v":0},{"$f":"Distributionsanlæg!G190","v":0},{"$f":"Distributionsanlæg!H190","v":0},{"$f":"Distributionsanlæg!I190","v":0},{"$f":"Distributionsanlæg!J190","v":0},{"$f":"Distributionsanlæg!K190","v":0},{"$f":"Distributionsanlæg!L190","v":0},{"$f":"Distributionsanlæg!M190","v":0},{"$f":"Distributionsanlæg!N190","v":0},{"$f":"Distributionsanlæg!O190","v":0},{"$f":"Distributionsanlæg!P190","v":0},{"$f":"Distributionsanlæg!Q190","v":0},{"$f":"Distributionsanlæg!R190","v":0},{"$f":"Distributionsanlæg!S190","v":0},{"$f":"Distributionsanlæg!T190","v":0},{"$f":"Distributionsanlæg!U190","v":0},{"$f":"Distributionsanlæg!V190","v":0},{"$f":"Distributionsanlæg!W190","v":0},{"$f":"Distributionsanlæg!X190","v":0},{"$f":"Distributionsanlæg!Y190","v":0},null,{"$f":"D190*Genanskaffelsespriser!$D214","v":0},{"$f":"E190*Genanskaffelsespriser!$D214","v":0},{"$f":"F190*Genanskaffelsespriser!$D214","v":0},{"$f":"G190*Genanskaffelsespriser!$D214","v":0},{"$f":"H190*Genanskaffelsespriser!$D214","v":0},{"$f":"I190*Genanskaffelsespriser!$D214","v":0},{"$f":"J190*Genanskaffelsespriser!$D214","v":0},{"$f":"K190*Genanskaffelsespriser!$D214","v":0},{"$f":"L190*Genanskaffelsespriser!$D214","v":0},{"$f":"M190*Genanskaffelsespriser!$D214","v":0},{"$f":"N190*Genanskaffelsespriser!$D214","v":0},{"$f":"O190*Genanskaffelsespriser!$D214","v":0},{"$f":"P190*Genanskaffelsespriser!$D214","v":0},{"$f":"Q190*Genanskaffelsespriser!$D214","v":0},{"$f":"R190*Genanskaffelsespriser!$D214","v":0},{"$f":"S190*Genanskaffelsespriser!$D214","v":0},{"$f":"T190*Genanskaffelsespriser!$D214","v":0},{"$f":"U190*Genanskaffelsespriser!$D214","v":0},{"$f":"V190*Genanskaffelsespriser!$D214","v":0},{"$f":"W190*Genanskaffelsespriser!$D214","v":0},{"$f":"X190*Genanskaffelsespriser!$D214","v":0},{"$f":"Y190*Genanskaffelsespriser!$D214","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA190","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB190","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC190","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD190","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE190","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF190","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG190","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH190","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI190","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ190","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK190","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL190","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM190","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN190","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO190","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP190","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ190","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR190","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS190","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT190","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU190","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV190","v":0},0]
[{"$f":"+Genanskaffelsespriser!B215","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E215","v":20},{"$f":"Distributionsanlæg!D191","v":0},{"$f":"Distributionsanlæg!E191","v":0},{"$f":"Distributionsanlæg!F191","v":0},{"$f":"Distributionsanlæg!G191","v":0},{"$f":"Distributionsanlæg!H191","v":0},{"$f":"Distributionsanlæg!I191","v":0},{"$f":"Distributionsanlæg!J191","v":0},{"$f":"Distributionsanlæg!K191","v":0},{"$f":"Distributionsanlæg!L191","v":0},{"$f":"Distributionsanlæg!M191","v":0},{"$f":"Distributionsanlæg!N191","v":0},{"$f":"Distributionsanlæg!O191","v":0},{"$f":"Distributionsanlæg!P191","v":0},{"$f":"Distributionsanlæg!Q191","v":0},{"$f":"Distributionsanlæg!R191","v":0},{"$f":"Distributionsanlæg!S191","v":0},{"$f":"Distributionsanlæg!T191","v":0},{"$f":"Distributionsanlæg!U191","v":0},{"$f":"Distributionsanlæg!V191","v":0},{"$f":"Distributionsanlæg!W191","v":0},{"$f":"Distributionsanlæg!X191","v":0},{"$f":"Distributionsanlæg!Y191","v":0},null,{"$f":"D191*Genanskaffelsespriser!$D215","v":0},{"$f":"E191*Genanskaffelsespriser!$D215","v":0},{"$f":"F191*Genanskaffelsespriser!$D215","v":0},{"$f":"G191*Genanskaffelsespriser!$D215","v":0},{"$f":"H191*Genanskaffelsespriser!$D215","v":0},{"$f":"I191*Genanskaffelsespriser!$D215","v":0},{"$f":"J191*Genanskaffelsespriser!$D215","v":0},{"$f":"K191*Genanskaffelsespriser!$D215","v":0},{"$f":"L191*Genanskaffelsespriser!$D215","v":0},{"$f":"M191*Genanskaffelsespriser!$D215","v":0},{"$f":"N191*Genanskaffelsespriser!$D215","v":0},{"$f":"O191*Genanskaffelsespriser!$D215","v":0},{"$f":"P191*Genanskaffelsespriser!$D215","v":0},{"$f":"Q191*Genanskaffelsespriser!$D215","v":0},{"$f":"R191*Genanskaffelsespriser!$D215","v":0},{"$f":"S191*Genanskaffelsespriser!$D215","v":0},{"$f":"T191*Genanskaffelsespriser!$D215","v":0},{"$f":"U191*Genanskaffelsespriser!$D215","v":0},{"$f":"V191*Genanskaffelsespriser!$D215","v":0},{"$f":"W191*Genanskaffelsespriser!$D215","v":0},{"$f":"X191*Genanskaffelsespriser!$D215","v":0},{"$f":"Y191*Genanskaffelsespriser!$D215","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA191","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB191","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC191","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD191","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE191","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF191","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG191","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH191","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI191","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ191","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK191","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL191","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM191","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN191","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO191","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP191","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ191","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR191","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS191","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT191","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU191","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV191","v":0},0]
[{"$f":"+Genanskaffelsespriser!B216","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E216","v":10},{"$f":"Distributionsanlæg!D192","v":0},{"$f":"Distributionsanlæg!E192","v":0},{"$f":"Distributionsanlæg!F192","v":0},{"$f":"Distributionsanlæg!G192","v":0},{"$f":"Distributionsanlæg!H192","v":0},{"$f":"Distributionsanlæg!I192","v":0},{"$f":"Distributionsanlæg!J192","v":0},{"$f":"Distributionsanlæg!K192","v":0},{"$f":"Distributionsanlæg!L192","v":0},{"$f":"Distributionsanlæg!M192","v":0},{"$f":"Distributionsanlæg!N192","v":0},{"$f":"Distributionsanlæg!O192","v":0},{"$f":"Distributionsanlæg!P192","v":0},{"$f":"Distributionsanlæg!Q192","v":0},{"$f":"Distributionsanlæg!R192","v":0},{"$f":"Distributionsanlæg!S192","v":0},{"$f":"Distributionsanlæg!T192","v":0},{"$f":"Distributionsanlæg!U192","v":0},{"$f":"Distributionsanlæg!V192","v":0},{"$f":"Distributionsanlæg!W192","v":0},{"$f":"Distributionsanlæg!X192","v":0},{"$f":"Distributionsanlæg!Y192","v":0},null,{"$f":"D192*Genanskaffelsespriser!$D216","v":0},{"$f":"E192*Genanskaffelsespriser!$D216","v":0},{"$f":"F192*Genanskaffelsespriser!$D216","v":0},{"$f":"G192*Genanskaffelsespriser!$D216","v":0},{"$f":"H192*Genanskaffelsespriser!$D216","v":0},{"$f":"I192*Genanskaffelsespriser!$D216","v":0},{"$f":"J192*Genanskaffelsespriser!$D216","v":0},{"$f":"K192*Genanskaffelsespriser!$D216","v":0},{"$f":"L192*Genanskaffelsespriser!$D216","v":0},{"$f":"M192*Genanskaffelsespriser!$D216","v":0},{"$f":"N192*Genanskaffelsespriser!$D216","v":0},{"$f":"O192*Genanskaffelsespriser!$D216","v":0},{"$f":"P192*Genanskaffelsespriser!$D216","v":0},{"$f":"Q192*Genanskaffelsespriser!$D216","v":0},{"$f":"R192*Genanskaffelsespriser!$D216","v":0},{"$f":"S192*Genanskaffelsespriser!$D216","v":0},{"$f":"T192*Genanskaffelsespriser!$D216","v":0},{"$f":"U192*Genanskaffelsespriser!$D216","v":0},{"$f":"V192*Genanskaffelsespriser!$D216","v":0},{"$f":"W192*Genanskaffelsespriser!$D216","v":0},{"$f":"X192*Genanskaffelsespriser!$D216","v":0},{"$f":"Y192*Genanskaffelsespriser!$D216","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA192","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB192","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC192","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD192","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE192","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF192","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG192","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH192","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI192","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ192","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK192","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL192","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM192","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN192","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO192","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP192","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ192","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR192","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS192","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT192","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU192","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV192","v":0},0]
[{"$f":"+Genanskaffelsespriser!B217","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E217","v":20},{"$f":"Distributionsanlæg!D193","v":0},{"$f":"Distributionsanlæg!E193","v":0},{"$f":"Distributionsanlæg!F193","v":0},{"$f":"Distributionsanlæg!G193","v":0},{"$f":"Distributionsanlæg!H193","v":0},{"$f":"Distributionsanlæg!I193","v":0},{"$f":"Distributionsanlæg!J193","v":0},{"$f":"Distributionsanlæg!K193","v":0},{"$f":"Distributionsanlæg!L193","v":0},{"$f":"Distributionsanlæg!M193","v":0},{"$f":"Distributionsanlæg!N193","v":0},{"$f":"Distributionsanlæg!O193","v":0},{"$f":"Distributionsanlæg!P193","v":0},{"$f":"Distributionsanlæg!Q193","v":0},{"$f":"Distributionsanlæg!R193","v":0},{"$f":"Distributionsanlæg!S193","v":0},{"$f":"Distributionsanlæg!T193","v":0},{"$f":"Distributionsanlæg!U193","v":0},{"$f":"Distributionsanlæg!V193","v":0},{"$f":"Distributionsanlæg!W193","v":0},{"$f":"Distributionsanlæg!X193","v":0},{"$f":"Distributionsanlæg!Y193","v":0},null,{"$f":"D193*Genanskaffelsespriser!$D217","v":0},{"$f":"E193*Genanskaffelsespriser!$D217","v":0},{"$f":"F193*Genanskaffelsespriser!$D217","v":0},{"$f":"G193*Genanskaffelsespriser!$D217","v":0},{"$f":"H193*Genanskaffelsespriser!$D217","v":0},{"$f":"I193*Genanskaffelsespriser!$D217","v":0},{"$f":"J193*Genanskaffelsespriser!$D217","v":0},{"$f":"K193*Genanskaffelsespriser!$D217","v":0},{"$f":"L193*Genanskaffelsespriser!$D217","v":0},{"$f":"M193*Genanskaffelsespriser!$D217","v":0},{"$f":"N193*Genanskaffelsespriser!$D217","v":0},{"$f":"O193*Genanskaffelsespriser!$D217","v":0},{"$f":"P193*Genanskaffelsespriser!$D217","v":0},{"$f":"Q193*Genanskaffelsespriser!$D217","v":0},{"$f":"R193*Genanskaffelsespriser!$D217","v":0},{"$f":"S193*Genanskaffelsespriser!$D217","v":0},{"$f":"T193*Genanskaffelsespriser!$D217","v":0},{"$f":"U193*Genanskaffelsespriser!$D217","v":0},{"$f":"V193*Genanskaffelsespriser!$D217","v":0},{"$f":"W193*Genanskaffelsespriser!$D217","v":0},{"$f":"X193*Genanskaffelsespriser!$D217","v":0},{"$f":"Y193*Genanskaffelsespriser!$D217","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA193","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB193","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC193","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD193","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE193","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF193","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG193","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH193","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI193","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ193","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK193","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL193","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM193","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN193","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO193","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP193","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ193","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR193","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS193","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT193","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU193","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV193","v":0},0]
[{"$f":"+Genanskaffelsespriser!B218","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E218","v":10},{"$f":"Distributionsanlæg!D194","v":0},{"$f":"Distributionsanlæg!E194","v":0},{"$f":"Distributionsanlæg!F194","v":0},{"$f":"Distributionsanlæg!G194","v":0},{"$f":"Distributionsanlæg!H194","v":0},{"$f":"Distributionsanlæg!I194","v":0},{"$f":"Distributionsanlæg!J194","v":0},{"$f":"Distributionsanlæg!K194","v":0},{"$f":"Distributionsanlæg!L194","v":0},{"$f":"Distributionsanlæg!M194","v":0},{"$f":"Distributionsanlæg!N194","v":0},{"$f":"Distributionsanlæg!O194","v":0},{"$f":"Distributionsanlæg!P194","v":0},{"$f":"Distributionsanlæg!Q194","v":0},{"$f":"Distributionsanlæg!R194","v":0},{"$f":"Distributionsanlæg!S194","v":0},{"$f":"Distributionsanlæg!T194","v":0},{"$f":"Distributionsanlæg!U194","v":0},{"$f":"Distributionsanlæg!V194","v":0},{"$f":"Distributionsanlæg!W194","v":0},{"$f":"Distributionsanlæg!X194","v":0},{"$f":"Distributionsanlæg!Y194","v":0},null,{"$f":"D194*Genanskaffelsespriser!$D218","v":0},{"$f":"E194*Genanskaffelsespriser!$D218","v":0},{"$f":"F194*Genanskaffelsespriser!$D218","v":0},{"$f":"G194*Genanskaffelsespriser!$D218","v":0},{"$f":"H194*Genanskaffelsespriser!$D218","v":0},{"$f":"I194*Genanskaffelsespriser!$D218","v":0},{"$f":"J194*Genanskaffelsespriser!$D218","v":0},{"$f":"K194*Genanskaffelsespriser!$D218","v":0},{"$f":"L194*Genanskaffelsespriser!$D218","v":0},{"$f":"M194*Genanskaffelsespriser!$D218","v":0},{"$f":"N194*Genanskaffelsespriser!$D218","v":0},{"$f":"O194*Genanskaffelsespriser!$D218","v":0},{"$f":"P194*Genanskaffelsespriser!$D218","v":0},{"$f":"Q194*Genanskaffelsespriser!$D218","v":0},{"$f":"R194*Genanskaffelsespriser!$D218","v":0},{"$f":"S194*Genanskaffelsespriser!$D218","v":0},{"$f":"T194*Genanskaffelsespriser!$D218","v":0},{"$f":"U194*Genanskaffelsespriser!$D218","v":0},{"$f":"V194*Genanskaffelsespriser!$D218","v":0},{"$f":"W194*Genanskaffelsespriser!$D218","v":0},{"$f":"X194*Genanskaffelsespriser!$D218","v":0},{"$f":"Y194*Genanskaffelsespriser!$D218","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA194","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB194","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC194","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD194","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE194","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF194","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG194","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH194","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI194","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ194","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK194","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL194","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM194","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN194","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO194","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP194","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ194","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR194","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS194","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT194","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU194","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV194","v":0},0]
[{"$f":"+Genanskaffelsespriser!B219","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E219","v":20},{"$f":"Distributionsanlæg!D195","v":0},{"$f":"Distributionsanlæg!E195","v":0},{"$f":"Distributionsanlæg!F195","v":0},{"$f":"Distributionsanlæg!G195","v":0},{"$f":"Distributionsanlæg!H195","v":0},{"$f":"Distributionsanlæg!I195","v":0},{"$f":"Distributionsanlæg!J195","v":0},{"$f":"Distributionsanlæg!K195","v":0},{"$f":"Distributionsanlæg!L195","v":0},{"$f":"Distributionsanlæg!M195","v":0},{"$f":"Distributionsanlæg!N195","v":0},{"$f":"Distributionsanlæg!O195","v":0},{"$f":"Distributionsanlæg!P195","v":0},{"$f":"Distributionsanlæg!Q195","v":0},{"$f":"Distributionsanlæg!R195","v":0},{"$f":"Distributionsanlæg!S195","v":0},{"$f":"Distributionsanlæg!T195","v":0},{"$f":"Distributionsanlæg!U195","v":0},{"$f":"Distributionsanlæg!V195","v":0},{"$f":"Distributionsanlæg!W195","v":0},{"$f":"Distributionsanlæg!X195","v":0},{"$f":"Distributionsanlæg!Y195","v":0},null,{"$f":"D195*Genanskaffelsespriser!$D219","v":0},{"$f":"E195*Genanskaffelsespriser!$D219","v":0},{"$f":"F195*Genanskaffelsespriser!$D219","v":0},{"$f":"G195*Genanskaffelsespriser!$D219","v":0},{"$f":"H195*Genanskaffelsespriser!$D219","v":0},{"$f":"I195*Genanskaffelsespriser!$D219","v":0},{"$f":"J195*Genanskaffelsespriser!$D219","v":0},{"$f":"K195*Genanskaffelsespriser!$D219","v":0},{"$f":"L195*Genanskaffelsespriser!$D219","v":0},{"$f":"M195*Genanskaffelsespriser!$D219","v":0},{"$f":"N195*Genanskaffelsespriser!$D219","v":0},{"$f":"O195*Genanskaffelsespriser!$D219","v":0},{"$f":"P195*Genanskaffelsespriser!$D219","v":0},{"$f":"Q195*Genanskaffelsespriser!$D219","v":0},{"$f":"R195*Genanskaffelsespriser!$D219","v":0},{"$f":"S195*Genanskaffelsespriser!$D219","v":0},{"$f":"T195*Genanskaffelsespriser!$D219","v":0},{"$f":"U195*Genanskaffelsespriser!$D219","v":0},{"$f":"V195*Genanskaffelsespriser!$D219","v":0},{"$f":"W195*Genanskaffelsespriser!$D219","v":0},{"$f":"X195*Genanskaffelsespriser!$D219","v":0},{"$f":"Y195*Genanskaffelsespriser!$D219","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA195","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB195","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC195","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD195","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE195","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF195","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG195","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH195","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI195","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ195","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK195","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL195","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM195","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN195","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO195","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP195","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ195","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR195","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS195","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT195","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU195","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV195","v":0},0]
[{"$f":"+Genanskaffelsespriser!B220","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E220","v":10},{"$f":"Distributionsanlæg!D196","v":0},{"$f":"Distributionsanlæg!E196","v":0},{"$f":"Distributionsanlæg!F196","v":0},{"$f":"Distributionsanlæg!G196","v":0},{"$f":"Distributionsanlæg!H196","v":0},{"$f":"Distributionsanlæg!I196","v":0},{"$f":"Distributionsanlæg!J196","v":0},{"$f":"Distributionsanlæg!K196","v":0},{"$f":"Distributionsanlæg!L196","v":0},{"$f":"Distributionsanlæg!M196","v":0},{"$f":"Distributionsanlæg!N196","v":0},{"$f":"Distributionsanlæg!O196","v":0},{"$f":"Distributionsanlæg!P196","v":0},{"$f":"Distributionsanlæg!Q196","v":0},{"$f":"Distributionsanlæg!R196","v":0},{"$f":"Distributionsanlæg!S196","v":0},{"$f":"Distributionsanlæg!T196","v":0},{"$f":"Distributionsanlæg!U196","v":0},{"$f":"Distributionsanlæg!V196","v":0},{"$f":"Distributionsanlæg!W196","v":0},{"$f":"Distributionsanlæg!X196","v":0},{"$f":"Distributionsanlæg!Y196","v":0},null,{"$f":"D196*Genanskaffelsespriser!$D220","v":0},{"$f":"E196*Genanskaffelsespriser!$D220","v":0},{"$f":"F196*Genanskaffelsespriser!$D220","v":0},{"$f":"G196*Genanskaffelsespriser!$D220","v":0},{"$f":"H196*Genanskaffelsespriser!$D220","v":0},{"$f":"I196*Genanskaffelsespriser!$D220","v":0},{"$f":"J196*Genanskaffelsespriser!$D220","v":0},{"$f":"K196*Genanskaffelsespriser!$D220","v":0},{"$f":"L196*Genanskaffelsespriser!$D220","v":0},{"$f":"M196*Genanskaffelsespriser!$D220","v":0},{"$f":"N196*Genanskaffelsespriser!$D220","v":0},{"$f":"O196*Genanskaffelsespriser!$D220","v":0},{"$f":"P196*Genanskaffelsespriser!$D220","v":0},{"$f":"Q196*Genanskaffelsespriser!$D220","v":0},{"$f":"R196*Genanskaffelsespriser!$D220","v":0},{"$f":"S196*Genanskaffelsespriser!$D220","v":0},{"$f":"T196*Genanskaffelsespriser!$D220","v":0},{"$f":"U196*Genanskaffelsespriser!$D220","v":0},{"$f":"V196*Genanskaffelsespriser!$D220","v":0},{"$f":"W196*Genanskaffelsespriser!$D220","v":0},{"$f":"X196*Genanskaffelsespriser!$D220","v":0},{"$f":"Y196*Genanskaffelsespriser!$D220","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA196","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB196","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC196","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD196","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE196","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF196","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG196","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH196","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI196","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ196","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK196","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL196","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM196","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN196","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO196","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP196","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ196","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR196","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS196","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT196","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU196","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV196","v":0},0]
[{"$f":"+Genanskaffelsespriser!B221","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E221","v":20},{"$f":"Distributionsanlæg!D197","v":0},{"$f":"Distributionsanlæg!E197","v":0},{"$f":"Distributionsanlæg!F197","v":0},{"$f":"Distributionsanlæg!G197","v":0},{"$f":"Distributionsanlæg!H197","v":0},{"$f":"Distributionsanlæg!I197","v":0},{"$f":"Distributionsanlæg!J197","v":0},{"$f":"Distributionsanlæg!K197","v":0},{"$f":"Distributionsanlæg!L197","v":0},{"$f":"Distributionsanlæg!M197","v":0},{"$f":"Distributionsanlæg!N197","v":0},{"$f":"Distributionsanlæg!O197","v":0},{"$f":"Distributionsanlæg!P197","v":0},{"$f":"Distributionsanlæg!Q197","v":0},{"$f":"Distributionsanlæg!R197","v":0},{"$f":"Distributionsanlæg!S197","v":0},{"$f":"Distributionsanlæg!T197","v":0},{"$f":"Distributionsanlæg!U197","v":0},{"$f":"Distributionsanlæg!V197","v":0},{"$f":"Distributionsanlæg!W197","v":0},{"$f":"Distributionsanlæg!X197","v":0},{"$f":"Distributionsanlæg!Y197","v":0},null,{"$f":"D197*Genanskaffelsespriser!$D221","v":0},{"$f":"E197*Genanskaffelsespriser!$D221","v":0},{"$f":"F197*Genanskaffelsespriser!$D221","v":0},{"$f":"G197*Genanskaffelsespriser!$D221","v":0},{"$f":"H197*Genanskaffelsespriser!$D221","v":0},{"$f":"I197*Genanskaffelsespriser!$D221","v":0},{"$f":"J197*Genanskaffelsespriser!$D221","v":0},{"$f":"K197*Genanskaffelsespriser!$D221","v":0},{"$f":"L197*Genanskaffelsespriser!$D221","v":0},{"$f":"M197*Genanskaffelsespriser!$D221","v":0},{"$f":"N197*Genanskaffelsespriser!$D221","v":0},{"$f":"O197*Genanskaffelsespriser!$D221","v":0},{"$f":"P197*Genanskaffelsespriser!$D221","v":0},{"$f":"Q197*Genanskaffelsespriser!$D221","v":0},{"$f":"R197*Genanskaffelsespriser!$D221","v":0},{"$f":"S197*Genanskaffelsespriser!$D221","v":0},{"$f":"T197*Genanskaffelsespriser!$D221","v":0},{"$f":"U197*Genanskaffelsespriser!$D221","v":0},{"$f":"V197*Genanskaffelsespriser!$D221","v":0},{"$f":"W197*Genanskaffelsespriser!$D221","v":0},{"$f":"X197*Genanskaffelsespriser!$D221","v":0},{"$f":"Y197*Genanskaffelsespriser!$D221","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA197","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB197","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC197","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD197","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE197","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF197","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG197","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH197","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI197","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ197","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK197","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL197","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM197","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN197","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO197","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP197","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ197","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR197","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS197","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT197","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU197","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV197","v":0},0]
[{"$f":"+Genanskaffelsespriser!B222","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E222","v":10},{"$f":"Distributionsanlæg!D198","v":0},{"$f":"Distributionsanlæg!E198","v":0},{"$f":"Distributionsanlæg!F198","v":0},{"$f":"Distributionsanlæg!G198","v":0},{"$f":"Distributionsanlæg!H198","v":0},{"$f":"Distributionsanlæg!I198","v":0},{"$f":"Distributionsanlæg!J198","v":0},{"$f":"Distributionsanlæg!K198","v":0},{"$f":"Distributionsanlæg!L198","v":0},{"$f":"Distributionsanlæg!M198","v":0},{"$f":"Distributionsanlæg!N198","v":0},{"$f":"Distributionsanlæg!O198","v":0},{"$f":"Distributionsanlæg!P198","v":0},{"$f":"Distributionsanlæg!Q198","v":0},{"$f":"Distributionsanlæg!R198","v":0},{"$f":"Distributionsanlæg!S198","v":0},{"$f":"Distributionsanlæg!T198","v":0},{"$f":"Distributionsanlæg!U198","v":0},{"$f":"Distributionsanlæg!V198","v":0},{"$f":"Distributionsanlæg!W198","v":0},{"$f":"Distributionsanlæg!X198","v":0},{"$f":"Distributionsanlæg!Y198","v":0},null,{"$f":"D198*Genanskaffelsespriser!$D222","v":0},{"$f":"E198*Genanskaffelsespriser!$D222","v":0},{"$f":"F198*Genanskaffelsespriser!$D222","v":0},{"$f":"G198*Genanskaffelsespriser!$D222","v":0},{"$f":"H198*Genanskaffelsespriser!$D222","v":0},{"$f":"I198*Genanskaffelsespriser!$D222","v":0},{"$f":"J198*Genanskaffelsespriser!$D222","v":0},{"$f":"K198*Genanskaffelsespriser!$D222","v":0},{"$f":"L198*Genanskaffelsespriser!$D222","v":0},{"$f":"M198*Genanskaffelsespriser!$D222","v":0},{"$f":"N198*Genanskaffelsespriser!$D222","v":0},{"$f":"O198*Genanskaffelsespriser!$D222","v":0},{"$f":"P198*Genanskaffelsespriser!$D222","v":0},{"$f":"Q198*Genanskaffelsespriser!$D222","v":0},{"$f":"R198*Genanskaffelsespriser!$D222","v":0},{"$f":"S198*Genanskaffelsespriser!$D222","v":0},{"$f":"T198*Genanskaffelsespriser!$D222","v":0},{"$f":"U198*Genanskaffelsespriser!$D222","v":0},{"$f":"V198*Genanskaffelsespriser!$D222","v":0},{"$f":"W198*Genanskaffelsespriser!$D222","v":0},{"$f":"X198*Genanskaffelsespriser!$D222","v":0},{"$f":"Y198*Genanskaffelsespriser!$D222","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA198","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB198","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC198","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD198","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE198","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF198","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG198","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH198","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI198","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ198","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK198","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL198","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM198","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN198","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO198","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP198","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ198","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR198","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS198","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT198","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU198","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV198","v":0},0]
[{"$f":"+Genanskaffelsespriser!B223","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E223","v":20},{"$f":"Distributionsanlæg!D199","v":0},{"$f":"Distributionsanlæg!E199","v":0},{"$f":"Distributionsanlæg!F199","v":0},{"$f":"Distributionsanlæg!G199","v":0},{"$f":"Distributionsanlæg!H199","v":0},{"$f":"Distributionsanlæg!I199","v":0},{"$f":"Distributionsanlæg!J199","v":0},{"$f":"Distributionsanlæg!K199","v":0},{"$f":"Distributionsanlæg!L199","v":0},{"$f":"Distributionsanlæg!M199","v":0},{"$f":"Distributionsanlæg!N199","v":0},{"$f":"Distributionsanlæg!O199","v":0},{"$f":"Distributionsanlæg!P199","v":0},{"$f":"Distributionsanlæg!Q199","v":0},{"$f":"Distributionsanlæg!R199","v":0},{"$f":"Distributionsanlæg!S199","v":0},{"$f":"Distributionsanlæg!T199","v":0},{"$f":"Distributionsanlæg!U199","v":0},{"$f":"Distributionsanlæg!V199","v":0},{"$f":"Distributionsanlæg!W199","v":0},{"$f":"Distributionsanlæg!X199","v":0},{"$f":"Distributionsanlæg!Y199","v":0},null,{"$f":"D199*Genanskaffelsespriser!$D223","v":0},{"$f":"E199*Genanskaffelsespriser!$D223","v":0},{"$f":"F199*Genanskaffelsespriser!$D223","v":0},{"$f":"G199*Genanskaffelsespriser!$D223","v":0},{"$f":"H199*Genanskaffelsespriser!$D223","v":0},{"$f":"I199*Genanskaffelsespriser!$D223","v":0},{"$f":"J199*Genanskaffelsespriser!$D223","v":0},{"$f":"K199*Genanskaffelsespriser!$D223","v":0},{"$f":"L199*Genanskaffelsespriser!$D223","v":0},{"$f":"M199*Genanskaffelsespriser!$D223","v":0},{"$f":"N199*Genanskaffelsespriser!$D223","v":0},{"$f":"O199*Genanskaffelsespriser!$D223","v":0},{"$f":"P199*Genanskaffelsespriser!$D223","v":0},{"$f":"Q199*Genanskaffelsespriser!$D223","v":0},{"$f":"R199*Genanskaffelsespriser!$D223","v":0},{"$f":"S199*Genanskaffelsespriser!$D223","v":0},{"$f":"T199*Genanskaffelsespriser!$D223","v":0},{"$f":"U199*Genanskaffelsespriser!$D223","v":0},{"$f":"V199*Genanskaffelsespriser!$D223","v":0},{"$f":"W199*Genanskaffelsespriser!$D223","v":0},{"$f":"X199*Genanskaffelsespriser!$D223","v":0},{"$f":"Y199*Genanskaffelsespriser!$D223","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA199","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB199","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC199","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD199","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE199","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF199","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG199","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH199","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI199","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ199","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK199","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL199","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM199","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN199","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO199","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP199","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ199","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR199","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS199","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT199","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU199","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV199","v":0},0]
[{"$f":"+Genanskaffelsespriser!B224","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E224","v":10},{"$f":"Distributionsanlæg!D200","v":0},{"$f":"Distributionsanlæg!E200","v":0},{"$f":"Distributionsanlæg!F200","v":0},{"$f":"Distributionsanlæg!G200","v":0},{"$f":"Distributionsanlæg!H200","v":0},{"$f":"Distributionsanlæg!I200","v":0},{"$f":"Distributionsanlæg!J200","v":0},{"$f":"Distributionsanlæg!K200","v":0},{"$f":"Distributionsanlæg!L200","v":0},{"$f":"Distributionsanlæg!M200","v":0},{"$f":"Distributionsanlæg!N200","v":0},{"$f":"Distributionsanlæg!O200","v":0},{"$f":"Distributionsanlæg!P200","v":0},{"$f":"Distributionsanlæg!Q200","v":0},{"$f":"Distributionsanlæg!R200","v":0},{"$f":"Distributionsanlæg!S200","v":0},{"$f":"Distributionsanlæg!T200","v":0},{"$f":"Distributionsanlæg!U200","v":0},{"$f":"Distributionsanlæg!V200","v":0},{"$f":"Distributionsanlæg!W200","v":0},{"$f":"Distributionsanlæg!X200","v":0},{"$f":"Distributionsanlæg!Y200","v":0},null,{"$f":"D200*Genanskaffelsespriser!$D224","v":0},{"$f":"E200*Genanskaffelsespriser!$D224","v":0},{"$f":"F200*Genanskaffelsespriser!$D224","v":0},{"$f":"G200*Genanskaffelsespriser!$D224","v":0},{"$f":"H200*Genanskaffelsespriser!$D224","v":0},{"$f":"I200*Genanskaffelsespriser!$D224","v":0},{"$f":"J200*Genanskaffelsespriser!$D224","v":0},{"$f":"K200*Genanskaffelsespriser!$D224","v":0},{"$f":"L200*Genanskaffelsespriser!$D224","v":0},{"$f":"M200*Genanskaffelsespriser!$D224","v":0},{"$f":"N200*Genanskaffelsespriser!$D224","v":0},{"$f":"O200*Genanskaffelsespriser!$D224","v":0},{"$f":"P200*Genanskaffelsespriser!$D224","v":0},{"$f":"Q200*Genanskaffelsespriser!$D224","v":0},{"$f":"R200*Genanskaffelsespriser!$D224","v":0},{"$f":"S200*Genanskaffelsespriser!$D224","v":0},{"$f":"T200*Genanskaffelsespriser!$D224","v":0},{"$f":"U200*Genanskaffelsespriser!$D224","v":0},{"$f":"V200*Genanskaffelsespriser!$D224","v":0},{"$f":"W200*Genanskaffelsespriser!$D224","v":0},{"$f":"X200*Genanskaffelsespriser!$D224","v":0},{"$f":"Y200*Genanskaffelsespriser!$D224","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA200","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB200","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC200","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD200","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE200","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF200","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG200","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH200","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI200","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ200","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK200","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL200","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM200","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN200","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO200","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP200","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ200","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR200","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS200","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT200","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU200","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV200","v":0},0]
[{"$f":"+Genanskaffelsespriser!B225","v":"Overbygning "},"m2",{"$f":"+Genanskaffelsespriser!E225","v":75},{"$f":"Distributionsanlæg!D201","v":0},{"$f":"Distributionsanlæg!E201","v":0},{"$f":"Distributionsanlæg!F201","v":0},{"$f":"Distributionsanlæg!G201","v":0},{"$f":"Distributionsanlæg!H201","v":0},{"$f":"Distributionsanlæg!I201","v":0},{"$f":"Distributionsanlæg!J201","v":0},{"$f":"Distributionsanlæg!K201","v":0},{"$f":"Distributionsanlæg!L201","v":0},{"$f":"Distributionsanlæg!M201","v":0},{"$f":"Distributionsanlæg!N201","v":0},{"$f":"Distributionsanlæg!O201","v":0},{"$f":"Distributionsanlæg!P201","v":0},{"$f":"Distributionsanlæg!Q201","v":0},{"$f":"Distributionsanlæg!R201","v":0},{"$f":"Distributionsanlæg!S201","v":0},{"$f":"Distributionsanlæg!T201","v":0},{"$f":"Distributionsanlæg!U201","v":0},{"$f":"Distributionsanlæg!V201","v":0},{"$f":"Distributionsanlæg!W201","v":0},{"$f":"Distributionsanlæg!X201","v":0},{"$f":"Distributionsanlæg!Y201","v":0},null,{"$f":"D201*Genanskaffelsespriser!$D225","v":0},{"$f":"E201*Genanskaffelsespriser!$D225","v":0},{"$f":"F201*Genanskaffelsespriser!$D225","v":0},{"$f":"G201*Genanskaffelsespriser!$D225","v":0},{"$f":"H201*Genanskaffelsespriser!$D225","v":0},{"$f":"I201*Genanskaffelsespriser!$D225","v":0},{"$f":"J201*Genanskaffelsespriser!$D225","v":0},{"$f":"K201*Genanskaffelsespriser!$D225","v":0},{"$f":"L201*Genanskaffelsespriser!$D225","v":0},{"$f":"M201*Genanskaffelsespriser!$D225","v":0},{"$f":"N201*Genanskaffelsespriser!$D225","v":0},{"$f":"O201*Genanskaffelsespriser!$D225","v":0},{"$f":"P201*Genanskaffelsespriser!$D225","v":0},{"$f":"Q201*Genanskaffelsespriser!$D225","v":0},{"$f":"R201*Genanskaffelsespriser!$D225","v":0},{"$f":"S201*Genanskaffelsespriser!$D225","v":0},{"$f":"T201*Genanskaffelsespriser!$D225","v":0},{"$f":"U201*Genanskaffelsespriser!$D225","v":0},{"$f":"V201*Genanskaffelsespriser!$D225","v":0},{"$f":"W201*Genanskaffelsespriser!$D225","v":0},{"$f":"X201*Genanskaffelsespriser!$D225","v":0},{"$f":"Y201*Genanskaffelsespriser!$D225","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA201","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB201","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC201","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD201","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE201","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF201","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG201","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH201","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI201","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ201","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK201","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL201","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM201","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN201","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO201","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP201","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ201","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR201","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS201","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT201","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU201","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV201","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D202","v":0},{"$f":"Distributionsanlæg!E202","v":0},{"$f":"Distributionsanlæg!F202","v":0},{"$f":"Distributionsanlæg!G202","v":0},{"$f":"Distributionsanlæg!H202","v":0},{"$f":"Distributionsanlæg!I202","v":0},{"$f":"Distributionsanlæg!J202","v":0},{"$f":"Distributionsanlæg!K202","v":0},{"$f":"Distributionsanlæg!L202","v":0},{"$f":"Distributionsanlæg!M202","v":0},{"$f":"Distributionsanlæg!N202","v":0},{"$f":"Distributionsanlæg!O202","v":0},{"$f":"Distributionsanlæg!P202","v":0},{"$f":"Distributionsanlæg!Q202","v":0},{"$f":"Distributionsanlæg!R202","v":0},{"$f":"Distributionsanlæg!S202","v":0},{"$f":"Distributionsanlæg!T202","v":0},{"$f":"Distributionsanlæg!U202","v":0},{"$f":"Distributionsanlæg!V202","v":0},{"$f":"Distributionsanlæg!W202","v":0},{"$f":"Distributionsanlæg!X202","v":0},{"$f":"Distributionsanlæg!Y202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D202:Y202,\"<>0\")","v":0}]
["Store pumpestationer: inkl. SRO-anlæg - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW204:AW223)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B227","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E227","v":75},{"$f":"Distributionsanlæg!D204","v":0},{"$f":"Distributionsanlæg!E204","v":0},{"$f":"Distributionsanlæg!F204","v":0},{"$f":"Distributionsanlæg!G204","v":0},{"$f":"Distributionsanlæg!H204","v":0},{"$f":"Distributionsanlæg!I204","v":0},{"$f":"Distributionsanlæg!J204","v":0},{"$f":"Distributionsanlæg!K204","v":0},{"$f":"Distributionsanlæg!L204","v":0},{"$f":"Distributionsanlæg!M204","v":0},{"$f":"Distributionsanlæg!N204","v":0},{"$f":"Distributionsanlæg!O204","v":0},{"$f":"Distributionsanlæg!P204","v":0},{"$f":"Distributionsanlæg!Q204","v":0},{"$f":"Distributionsanlæg!R204","v":0},{"$f":"Distributionsanlæg!S204","v":0},{"$f":"Distributionsanlæg!T204","v":0},{"$f":"Distributionsanlæg!U204","v":0},{"$f":"Distributionsanlæg!V204","v":0},{"$f":"Distributionsanlæg!W204","v":0},{"$f":"Distributionsanlæg!X204","v":0},{"$f":"Distributionsanlæg!Y204","v":0},null,{"$f":"D204*Genanskaffelsespriser!$D227","v":0},{"$f":"E204*Genanskaffelsespriser!$D227","v":0},{"$f":"F204*Genanskaffelsespriser!$D227","v":0},{"$f":"G204*Genanskaffelsespriser!$D227","v":0},{"$f":"H204*Genanskaffelsespriser!$D227","v":0},{"$f":"I204*Genanskaffelsespriser!$D227","v":0},{"$f":"J204*Genanskaffelsespriser!$D227","v":0},{"$f":"K204*Genanskaffelsespriser!$D227","v":0},{"$f":"L204*Genanskaffelsespriser!$D227","v":0},{"$f":"M204*Genanskaffelsespriser!$D227","v":0},{"$f":"N204*Genanskaffelsespriser!$D227","v":0},{"$f":"O204*Genanskaffelsespriser!$D227","v":0},{"$f":"P204*Genanskaffelsespriser!$D227","v":0},{"$f":"Q204*Genanskaffelsespriser!$D227","v":0},{"$f":"R204*Genanskaffelsespriser!$D227","v":0},{"$f":"S204*Genanskaffelsespriser!$D227","v":0},{"$f":"T204*Genanskaffelsespriser!$D227","v":0},{"$f":"U204*Genanskaffelsespriser!$D227","v":0},{"$f":"V204*Genanskaffelsespriser!$D227","v":0},{"$f":"W204*Genanskaffelsespriser!$D227","v":0},{"$f":"X204*Genanskaffelsespriser!$D227","v":0},{"$f":"Y204*Genanskaffelsespriser!$D227","v":0},{"$f":"+SUM(AA204:AV204)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA204","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB204","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC204","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD204","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE204","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF204","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG204","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH204","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI204","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ204","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK204","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL204","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM204","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN204","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO204","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP204","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ204","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR204","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS204","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT204","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU204","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV204","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D205","v":0},{"$f":"Distributionsanlæg!E205","v":0},{"$f":"Distributionsanlæg!F205","v":0},{"$f":"Distributionsanlæg!G205","v":0},{"$f":"Distributionsanlæg!H205","v":0},{"$f":"Distributionsanlæg!I205","v":0},{"$f":"Distributionsanlæg!J205","v":0},{"$f":"Distributionsanlæg!K205","v":0},{"$f":"Distributionsanlæg!L205","v":0},{"$f":"Distributionsanlæg!M205","v":0},{"$f":"Distributionsanlæg!N205","v":0},{"$f":"Distributionsanlæg!O205","v":0},{"$f":"Distributionsanlæg!P205","v":0},{"$f":"Distributionsanlæg!Q205","v":0},{"$f":"Distributionsanlæg!R205","v":0},{"$f":"Distributionsanlæg!S205","v":0},{"$f":"Distributionsanlæg!T205","v":0},{"$f":"Distributionsanlæg!U205","v":0},{"$f":"Distributionsanlæg!V205","v":0},{"$f":"Distributionsanlæg!W205","v":0},{"$f":"Distributionsanlæg!X205","v":0},{"$f":"Distributionsanlæg!Y205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D205:Y205,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B228","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E228","v":20},{"$f":"Distributionsanlæg!D206","v":0},{"$f":"Distributionsanlæg!E206","v":0},{"$f":"Distributionsanlæg!F206","v":0},{"$f":"Distributionsanlæg!G206","v":0},{"$f":"Distributionsanlæg!H206","v":0},{"$f":"Distributionsanlæg!I206","v":0},{"$f":"Distributionsanlæg!J206","v":0},{"$f":"Distributionsanlæg!K206","v":0},{"$f":"Distributionsanlæg!L206","v":0},{"$f":"Distributionsanlæg!M206","v":0},{"$f":"Distributionsanlæg!N206","v":0},{"$f":"Distributionsanlæg!O206","v":0},{"$f":"Distributionsanlæg!P206","v":0},{"$f":"Distributionsanlæg!Q206","v":0},{"$f":"Distributionsanlæg!R206","v":0},{"$f":"Distributionsanlæg!S206","v":0},{"$f":"Distributionsanlæg!T206","v":0},{"$f":"Distributionsanlæg!U206","v":0},{"$f":"Distributionsanlæg!V206","v":0},{"$f":"Distributionsanlæg!W206","v":0},{"$f":"Distributionsanlæg!X206","v":0},{"$f":"Distributionsanlæg!Y206","v":0},null,{"$f":"D206*Genanskaffelsespriser!$D228","v":0},{"$f":"E206*Genanskaffelsespriser!$D228","v":0},{"$f":"F206*Genanskaffelsespriser!$D228","v":0},{"$f":"G206*Genanskaffelsespriser!$D228","v":0},{"$f":"H206*Genanskaffelsespriser!$D228","v":0},{"$f":"I206*Genanskaffelsespriser!$D228","v":0},{"$f":"J206*Genanskaffelsespriser!$D228","v":0},{"$f":"K206*Genanskaffelsespriser!$D228","v":0},{"$f":"L206*Genanskaffelsespriser!$D228","v":0},{"$f":"M206*Genanskaffelsespriser!$D228","v":0},{"$f":"N206*Genanskaffelsespriser!$D228","v":0},{"$f":"O206*Genanskaffelsespriser!$D228","v":0},{"$f":"P206*Genanskaffelsespriser!$D228","v":0},{"$f":"Q206*Genanskaffelsespriser!$D228","v":0},{"$f":"R206*Genanskaffelsespriser!$D228","v":0},{"$f":"S206*Genanskaffelsespriser!$D228","v":0},{"$f":"T206*Genanskaffelsespriser!$D228","v":0},{"$f":"U206*Genanskaffelsespriser!$D228","v":0},{"$f":"V206*Genanskaffelsespriser!$D228","v":0},{"$f":"W206*Genanskaffelsespriser!$D228","v":0},{"$f":"X206*Genanskaffelsespriser!$D228","v":0},{"$f":"Y206*Genanskaffelsespriser!$D228","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA206","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB206","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC206","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD206","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE206","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF206","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG206","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH206","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI206","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ206","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK206","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL206","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM206","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN206","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO206","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP206","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ206","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR206","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS206","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT206","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU206","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV206","v":0},0]
[{"$f":"+Genanskaffelsespriser!B229","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E229","v":10},{"$f":"Distributionsanlæg!D207","v":0},{"$f":"Distributionsanlæg!E207","v":0},{"$f":"Distributionsanlæg!F207","v":0},{"$f":"Distributionsanlæg!G207","v":0},{"$f":"Distributionsanlæg!H207","v":0},{"$f":"Distributionsanlæg!I207","v":0},{"$f":"Distributionsanlæg!J207","v":0},{"$f":"Distributionsanlæg!K207","v":0},{"$f":"Distributionsanlæg!L207","v":0},{"$f":"Distributionsanlæg!M207","v":0},{"$f":"Distributionsanlæg!N207","v":0},{"$f":"Distributionsanlæg!O207","v":0},{"$f":"Distributionsanlæg!P207","v":0},{"$f":"Distributionsanlæg!Q207","v":0},{"$f":"Distributionsanlæg!R207","v":0},{"$f":"Distributionsanlæg!S207","v":0},{"$f":"Distributionsanlæg!T207","v":0},{"$f":"Distributionsanlæg!U207","v":0},{"$f":"Distributionsanlæg!V207","v":0},{"$f":"Distributionsanlæg!W207","v":0},{"$f":"Distributionsanlæg!X207","v":0},{"$f":"Distributionsanlæg!Y207","v":0},null,{"$f":"D207*Genanskaffelsespriser!$D229","v":0},{"$f":"E207*Genanskaffelsespriser!$D229","v":0},{"$f":"F207*Genanskaffelsespriser!$D229","v":0},{"$f":"G207*Genanskaffelsespriser!$D229","v":0},{"$f":"H207*Genanskaffelsespriser!$D229","v":0},{"$f":"I207*Genanskaffelsespriser!$D229","v":0},{"$f":"J207*Genanskaffelsespriser!$D229","v":0},{"$f":"K207*Genanskaffelsespriser!$D229","v":0},{"$f":"L207*Genanskaffelsespriser!$D229","v":0},{"$f":"M207*Genanskaffelsespriser!$D229","v":0},{"$f":"N207*Genanskaffelsespriser!$D229","v":0},{"$f":"O207*Genanskaffelsespriser!$D229","v":0},{"$f":"P207*Genanskaffelsespriser!$D229","v":0},{"$f":"Q207*Genanskaffelsespriser!$D229","v":0},{"$f":"R207*Genanskaffelsespriser!$D229","v":0},{"$f":"S207*Genanskaffelsespriser!$D229","v":0},{"$f":"T207*Genanskaffelsespriser!$D229","v":0},{"$f":"U207*Genanskaffelsespriser!$D229","v":0},{"$f":"V207*Genanskaffelsespriser!$D229","v":0},{"$f":"W207*Genanskaffelsespriser!$D229","v":0},{"$f":"X207*Genanskaffelsespriser!$D229","v":0},{"$f":"Y207*Genanskaffelsespriser!$D229","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA207","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB207","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC207","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD207","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE207","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF207","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG207","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH207","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI207","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ207","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK207","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL207","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM207","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN207","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO207","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP207","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ207","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR207","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS207","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT207","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU207","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV207","v":0},0]
[{"$f":"+Genanskaffelsespriser!B230","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E230","v":20},{"$f":"Distributionsanlæg!D208","v":0},{"$f":"Distributionsanlæg!E208","v":0},{"$f":"Distributionsanlæg!F208","v":0},{"$f":"Distributionsanlæg!G208","v":0},{"$f":"Distributionsanlæg!H208","v":0},{"$f":"Distributionsanlæg!I208","v":0},{"$f":"Distributionsanlæg!J208","v":0},{"$f":"Distributionsanlæg!K208","v":0},{"$f":"Distributionsanlæg!L208","v":0},{"$f":"Distributionsanlæg!M208","v":0},{"$f":"Distributionsanlæg!N208","v":0},{"$f":"Distributionsanlæg!O208","v":0},{"$f":"Distributionsanlæg!P208","v":0},{"$f":"Distributionsanlæg!Q208","v":0},{"$f":"Distributionsanlæg!R208","v":0},{"$f":"Distributionsanlæg!S208","v":0},{"$f":"Distributionsanlæg!T208","v":0},{"$f":"Distributionsanlæg!U208","v":0},{"$f":"Distributionsanlæg!V208","v":0},{"$f":"Distributionsanlæg!W208","v":0},{"$f":"Distributionsanlæg!X208","v":0},{"$f":"Distributionsanlæg!Y208","v":0},null,{"$f":"D208*Genanskaffelsespriser!$D230","v":0},{"$f":"E208*Genanskaffelsespriser!$D230","v":0},{"$f":"F208*Genanskaffelsespriser!$D230","v":0},{"$f":"G208*Genanskaffelsespriser!$D230","v":0},{"$f":"H208*Genanskaffelsespriser!$D230","v":0},{"$f":"I208*Genanskaffelsespriser!$D230","v":0},{"$f":"J208*Genanskaffelsespriser!$D230","v":0},{"$f":"K208*Genanskaffelsespriser!$D230","v":0},{"$f":"L208*Genanskaffelsespriser!$D230","v":0},{"$f":"M208*Genanskaffelsespriser!$D230","v":0},{"$f":"N208*Genanskaffelsespriser!$D230","v":0},{"$f":"O208*Genanskaffelsespriser!$D230","v":0},{"$f":"P208*Genanskaffelsespriser!$D230","v":0},{"$f":"Q208*Genanskaffelsespriser!$D230","v":0},{"$f":"R208*Genanskaffelsespriser!$D230","v":0},{"$f":"S208*Genanskaffelsespriser!$D230","v":0},{"$f":"T208*Genanskaffelsespriser!$D230","v":0},{"$f":"U208*Genanskaffelsespriser!$D230","v":0},{"$f":"V208*Genanskaffelsespriser!$D230","v":0},{"$f":"W208*Genanskaffelsespriser!$D230","v":0},{"$f":"X208*Genanskaffelsespriser!$D230","v":0},{"$f":"Y208*Genanskaffelsespriser!$D230","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA208","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB208","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC208","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD208","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE208","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF208","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG208","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH208","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI208","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ208","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK208","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL208","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM208","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN208","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO208","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP208","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ208","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR208","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS208","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT208","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU208","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV208","v":0},0]
[{"$f":"+Genanskaffelsespriser!B231","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E231","v":10},{"$f":"Distributionsanlæg!D209","v":0},{"$f":"Distributionsanlæg!E209","v":0},{"$f":"Distributionsanlæg!F209","v":0},{"$f":"Distributionsanlæg!G209","v":0},{"$f":"Distributionsanlæg!H209","v":0},{"$f":"Distributionsanlæg!I209","v":0},{"$f":"Distributionsanlæg!J209","v":0},{"$f":"Distributionsanlæg!K209","v":0},{"$f":"Distributionsanlæg!L209","v":0},{"$f":"Distributionsanlæg!M209","v":0},{"$f":"Distributionsanlæg!N209","v":0},{"$f":"Distributionsanlæg!O209","v":0},{"$f":"Distributionsanlæg!P209","v":0},{"$f":"Distributionsanlæg!Q209","v":0},{"$f":"Distributionsanlæg!R209","v":0},{"$f":"Distributionsanlæg!S209","v":0},{"$f":"Distributionsanlæg!T209","v":0},{"$f":"Distributionsanlæg!U209","v":0},{"$f":"Distributionsanlæg!V209","v":0},{"$f":"Distributionsanlæg!W209","v":0},{"$f":"Distributionsanlæg!X209","v":0},{"$f":"Distributionsanlæg!Y209","v":0},null,{"$f":"D209*Genanskaffelsespriser!$D231","v":0},{"$f":"E209*Genanskaffelsespriser!$D231","v":0},{"$f":"F209*Genanskaffelsespriser!$D231","v":0},{"$f":"G209*Genanskaffelsespriser!$D231","v":0},{"$f":"H209*Genanskaffelsespriser!$D231","v":0},{"$f":"I209*Genanskaffelsespriser!$D231","v":0},{"$f":"J209*Genanskaffelsespriser!$D231","v":0},{"$f":"K209*Genanskaffelsespriser!$D231","v":0},{"$f":"L209*Genanskaffelsespriser!$D231","v":0},{"$f":"M209*Genanskaffelsespriser!$D231","v":0},{"$f":"N209*Genanskaffelsespriser!$D231","v":0},{"$f":"O209*Genanskaffelsespriser!$D231","v":0},{"$f":"P209*Genanskaffelsespriser!$D231","v":0},{"$f":"Q209*Genanskaffelsespriser!$D231","v":0},{"$f":"R209*Genanskaffelsespriser!$D231","v":0},{"$f":"S209*Genanskaffelsespriser!$D231","v":0},{"$f":"T209*Genanskaffelsespriser!$D231","v":0},{"$f":"U209*Genanskaffelsespriser!$D231","v":0},{"$f":"V209*Genanskaffelsespriser!$D231","v":0},{"$f":"W209*Genanskaffelsespriser!$D231","v":0},{"$f":"X209*Genanskaffelsespriser!$D231","v":0},{"$f":"Y209*Genanskaffelsespriser!$D231","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA209","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB209","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC209","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD209","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE209","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF209","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG209","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH209","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI209","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ209","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK209","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL209","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM209","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN209","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO209","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP209","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ209","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR209","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS209","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT209","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU209","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV209","v":0},0]
[{"$f":"+Genanskaffelsespriser!B232","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E232","v":20},{"$f":"Distributionsanlæg!D210","v":0},{"$f":"Distributionsanlæg!E210","v":0},{"$f":"Distributionsanlæg!F210","v":0},{"$f":"Distributionsanlæg!G210","v":0},{"$f":"Distributionsanlæg!H210","v":0},{"$f":"Distributionsanlæg!I210","v":0},{"$f":"Distributionsanlæg!J210","v":0},{"$f":"Distributionsanlæg!K210","v":0},{"$f":"Distributionsanlæg!L210","v":0},{"$f":"Distributionsanlæg!M210","v":0},{"$f":"Distributionsanlæg!N210","v":0},{"$f":"Distributionsanlæg!O210","v":0},{"$f":"Distributionsanlæg!P210","v":0},{"$f":"Distributionsanlæg!Q210","v":0},{"$f":"Distributionsanlæg!R210","v":0},{"$f":"Distributionsanlæg!S210","v":0},{"$f":"Distributionsanlæg!T210","v":0},{"$f":"Distributionsanlæg!U210","v":0},{"$f":"Distributionsanlæg!V210","v":0},{"$f":"Distributionsanlæg!W210","v":0},{"$f":"Distributionsanlæg!X210","v":0},{"$f":"Distributionsanlæg!Y210","v":0},null,{"$f":"D210*Genanskaffelsespriser!$D232","v":0},{"$f":"E210*Genanskaffelsespriser!$D232","v":0},{"$f":"F210*Genanskaffelsespriser!$D232","v":0},{"$f":"G210*Genanskaffelsespriser!$D232","v":0},{"$f":"H210*Genanskaffelsespriser!$D232","v":0},{"$f":"I210*Genanskaffelsespriser!$D232","v":0},{"$f":"J210*Genanskaffelsespriser!$D232","v":0},{"$f":"K210*Genanskaffelsespriser!$D232","v":0},{"$f":"L210*Genanskaffelsespriser!$D232","v":0},{"$f":"M210*Genanskaffelsespriser!$D232","v":0},{"$f":"N210*Genanskaffelsespriser!$D232","v":0},{"$f":"O210*Genanskaffelsespriser!$D232","v":0},{"$f":"P210*Genanskaffelsespriser!$D232","v":0},{"$f":"Q210*Genanskaffelsespriser!$D232","v":0},{"$f":"R210*Genanskaffelsespriser!$D232","v":0},{"$f":"S210*Genanskaffelsespriser!$D232","v":0},{"$f":"T210*Genanskaffelsespriser!$D232","v":0},{"$f":"U210*Genanskaffelsespriser!$D232","v":0},{"$f":"V210*Genanskaffelsespriser!$D232","v":0},{"$f":"W210*Genanskaffelsespriser!$D232","v":0},{"$f":"X210*Genanskaffelsespriser!$D232","v":0},{"$f":"Y210*Genanskaffelsespriser!$D232","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA210","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB210","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC210","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD210","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE210","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF210","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG210","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH210","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI210","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ210","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK210","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL210","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM210","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN210","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO210","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP210","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ210","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR210","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS210","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT210","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU210","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV210","v":0},0]
[{"$f":"+Genanskaffelsespriser!B233","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E233","v":10},{"$f":"Distributionsanlæg!D211","v":0},{"$f":"Distributionsanlæg!E211","v":0},{"$f":"Distributionsanlæg!F211","v":0},{"$f":"Distributionsanlæg!G211","v":0},{"$f":"Distributionsanlæg!H211","v":0},{"$f":"Distributionsanlæg!I211","v":0},{"$f":"Distributionsanlæg!J211","v":0},{"$f":"Distributionsanlæg!K211","v":0},{"$f":"Distributionsanlæg!L211","v":0},{"$f":"Distributionsanlæg!M211","v":0},{"$f":"Distributionsanlæg!N211","v":0},{"$f":"Distributionsanlæg!O211","v":0},{"$f":"Distributionsanlæg!P211","v":0},{"$f":"Distributionsanlæg!Q211","v":0},{"$f":"Distributionsanlæg!R211","v":0},{"$f":"Distributionsanlæg!S211","v":0},{"$f":"Distributionsanlæg!T211","v":0},{"$f":"Distributionsanlæg!U211","v":0},{"$f":"Distributionsanlæg!V211","v":0},{"$f":"Distributionsanlæg!W211","v":0},{"$f":"Distributionsanlæg!X211","v":0},{"$f":"Distributionsanlæg!Y211","v":0},null,{"$f":"D211*Genanskaffelsespriser!$D233","v":0},{"$f":"E211*Genanskaffelsespriser!$D233","v":0},{"$f":"F211*Genanskaffelsespriser!$D233","v":0},{"$f":"G211*Genanskaffelsespriser!$D233","v":0},{"$f":"H211*Genanskaffelsespriser!$D233","v":0},{"$f":"I211*Genanskaffelsespriser!$D233","v":0},{"$f":"J211*Genanskaffelsespriser!$D233","v":0},{"$f":"K211*Genanskaffelsespriser!$D233","v":0},{"$f":"L211*Genanskaffelsespriser!$D233","v":0},{"$f":"M211*Genanskaffelsespriser!$D233","v":0},{"$f":"N211*Genanskaffelsespriser!$D233","v":0},{"$f":"O211*Genanskaffelsespriser!$D233","v":0},{"$f":"P211*Genanskaffelsespriser!$D233","v":0},{"$f":"Q211*Genanskaffelsespriser!$D233","v":0},{"$f":"R211*Genanskaffelsespriser!$D233","v":0},{"$f":"S211*Genanskaffelsespriser!$D233","v":0},{"$f":"T211*Genanskaffelsespriser!$D233","v":0},{"$f":"U211*Genanskaffelsespriser!$D233","v":0},{"$f":"V211*Genanskaffelsespriser!$D233","v":0},{"$f":"W211*Genanskaffelsespriser!$D233","v":0},{"$f":"X211*Genanskaffelsespriser!$D233","v":0},{"$f":"Y211*Genanskaffelsespriser!$D233","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA211","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB211","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC211","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD211","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE211","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF211","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG211","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH211","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI211","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ211","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK211","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL211","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM211","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN211","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO211","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP211","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ211","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR211","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS211","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT211","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU211","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV211","v":0},0]
[{"$f":"+Genanskaffelsespriser!B234","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E234","v":20},{"$f":"Distributionsanlæg!D212","v":0},{"$f":"Distributionsanlæg!E212","v":0},{"$f":"Distributionsanlæg!F212","v":0},{"$f":"Distributionsanlæg!G212","v":0},{"$f":"Distributionsanlæg!H212","v":0},{"$f":"Distributionsanlæg!I212","v":0},{"$f":"Distributionsanlæg!J212","v":0},{"$f":"Distributionsanlæg!K212","v":0},{"$f":"Distributionsanlæg!L212","v":0},{"$f":"Distributionsanlæg!M212","v":0},{"$f":"Distributionsanlæg!N212","v":0},{"$f":"Distributionsanlæg!O212","v":0},{"$f":"Distributionsanlæg!P212","v":0},{"$f":"Distributionsanlæg!Q212","v":0},{"$f":"Distributionsanlæg!R212","v":0},{"$f":"Distributionsanlæg!S212","v":0},{"$f":"Distributionsanlæg!T212","v":0},{"$f":"Distributionsanlæg!U212","v":0},{"$f":"Distributionsanlæg!V212","v":0},{"$f":"Distributionsanlæg!W212","v":0},{"$f":"Distributionsanlæg!X212","v":0},{"$f":"Distributionsanlæg!Y212","v":0},null,{"$f":"D212*Genanskaffelsespriser!$D234","v":0},{"$f":"E212*Genanskaffelsespriser!$D234","v":0},{"$f":"F212*Genanskaffelsespriser!$D234","v":0},{"$f":"G212*Genanskaffelsespriser!$D234","v":0},{"$f":"H212*Genanskaffelsespriser!$D234","v":0},{"$f":"I212*Genanskaffelsespriser!$D234","v":0},{"$f":"J212*Genanskaffelsespriser!$D234","v":0},{"$f":"K212*Genanskaffelsespriser!$D234","v":0},{"$f":"L212*Genanskaffelsespriser!$D234","v":0},{"$f":"M212*Genanskaffelsespriser!$D234","v":0},{"$f":"N212*Genanskaffelsespriser!$D234","v":0},{"$f":"O212*Genanskaffelsespriser!$D234","v":0},{"$f":"P212*Genanskaffelsespriser!$D234","v":0},{"$f":"Q212*Genanskaffelsespriser!$D234","v":0},{"$f":"R212*Genanskaffelsespriser!$D234","v":0},{"$f":"S212*Genanskaffelsespriser!$D234","v":0},{"$f":"T212*Genanskaffelsespriser!$D234","v":0},{"$f":"U212*Genanskaffelsespriser!$D234","v":0},{"$f":"V212*Genanskaffelsespriser!$D234","v":0},{"$f":"W212*Genanskaffelsespriser!$D234","v":0},{"$f":"X212*Genanskaffelsespriser!$D234","v":0},{"$f":"Y212*Genanskaffelsespriser!$D234","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA212","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB212","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC212","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD212","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE212","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF212","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG212","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH212","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI212","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ212","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK212","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL212","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM212","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN212","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO212","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP212","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ212","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR212","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS212","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT212","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU212","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV212","v":0},0]
[{"$f":"+Genanskaffelsespriser!B235","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E235","v":10},{"$f":"Distributionsanlæg!D213","v":0},{"$f":"Distributionsanlæg!E213","v":0},{"$f":"Distributionsanlæg!F213","v":0},{"$f":"Distributionsanlæg!G213","v":0},{"$f":"Distributionsanlæg!H213","v":0},{"$f":"Distributionsanlæg!I213","v":0},{"$f":"Distributionsanlæg!J213","v":0},{"$f":"Distributionsanlæg!K213","v":0},{"$f":"Distributionsanlæg!L213","v":0},{"$f":"Distributionsanlæg!M213","v":0},{"$f":"Distributionsanlæg!N213","v":0},{"$f":"Distributionsanlæg!O213","v":0},{"$f":"Distributionsanlæg!P213","v":0},{"$f":"Distributionsanlæg!Q213","v":0},{"$f":"Distributionsanlæg!R213","v":0},{"$f":"Distributionsanlæg!S213","v":0},{"$f":"Distributionsanlæg!T213","v":0},{"$f":"Distributionsanlæg!U213","v":0},{"$f":"Distributionsanlæg!V213","v":0},{"$f":"Distributionsanlæg!W213","v":0},{"$f":"Distributionsanlæg!X213","v":0},{"$f":"Distributionsanlæg!Y213","v":0},null,{"$f":"D213*Genanskaffelsespriser!$D235","v":0},{"$f":"E213*Genanskaffelsespriser!$D235","v":0},{"$f":"F213*Genanskaffelsespriser!$D235","v":0},{"$f":"G213*Genanskaffelsespriser!$D235","v":0},{"$f":"H213*Genanskaffelsespriser!$D235","v":0},{"$f":"I213*Genanskaffelsespriser!$D235","v":0},{"$f":"J213*Genanskaffelsespriser!$D235","v":0},{"$f":"K213*Genanskaffelsespriser!$D235","v":0},{"$f":"L213*Genanskaffelsespriser!$D235","v":0},{"$f":"M213*Genanskaffelsespriser!$D235","v":0},{"$f":"N213*Genanskaffelsespriser!$D235","v":0},{"$f":"O213*Genanskaffelsespriser!$D235","v":0},{"$f":"P213*Genanskaffelsespriser!$D235","v":0},{"$f":"Q213*Genanskaffelsespriser!$D235","v":0},{"$f":"R213*Genanskaffelsespriser!$D235","v":0},{"$f":"S213*Genanskaffelsespriser!$D235","v":0},{"$f":"T213*Genanskaffelsespriser!$D235","v":0},{"$f":"U213*Genanskaffelsespriser!$D235","v":0},{"$f":"V213*Genanskaffelsespriser!$D235","v":0},{"$f":"W213*Genanskaffelsespriser!$D235","v":0},{"$f":"X213*Genanskaffelsespriser!$D235","v":0},{"$f":"Y213*Genanskaffelsespriser!$D235","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA213","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB213","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC213","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD213","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE213","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF213","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG213","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH213","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI213","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ213","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK213","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL213","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM213","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN213","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO213","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP213","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ213","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR213","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS213","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT213","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU213","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV213","v":0},0]
[{"$f":"+Genanskaffelsespriser!B236","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E236","v":20},{"$f":"Distributionsanlæg!D214","v":0},{"$f":"Distributionsanlæg!E214","v":0},{"$f":"Distributionsanlæg!F214","v":0},{"$f":"Distributionsanlæg!G214","v":0},{"$f":"Distributionsanlæg!H214","v":0},{"$f":"Distributionsanlæg!I214","v":0},{"$f":"Distributionsanlæg!J214","v":0},{"$f":"Distributionsanlæg!K214","v":0},{"$f":"Distributionsanlæg!L214","v":0},{"$f":"Distributionsanlæg!M214","v":0},{"$f":"Distributionsanlæg!N214","v":0},{"$f":"Distributionsanlæg!O214","v":0},{"$f":"Distributionsanlæg!P214","v":0},{"$f":"Distributionsanlæg!Q214","v":0},{"$f":"Distributionsanlæg!R214","v":0},{"$f":"Distributionsanlæg!S214","v":0},{"$f":"Distributionsanlæg!T214","v":0},{"$f":"Distributionsanlæg!U214","v":0},{"$f":"Distributionsanlæg!V214","v":0},{"$f":"Distributionsanlæg!W214","v":0},{"$f":"Distributionsanlæg!X214","v":0},{"$f":"Distributionsanlæg!Y214","v":0},null,{"$f":"D214*Genanskaffelsespriser!$D236","v":0},{"$f":"E214*Genanskaffelsespriser!$D236","v":0},{"$f":"F214*Genanskaffelsespriser!$D236","v":0},{"$f":"G214*Genanskaffelsespriser!$D236","v":0},{"$f":"H214*Genanskaffelsespriser!$D236","v":0},{"$f":"I214*Genanskaffelsespriser!$D236","v":0},{"$f":"J214*Genanskaffelsespriser!$D236","v":0},{"$f":"K214*Genanskaffelsespriser!$D236","v":0},{"$f":"L214*Genanskaffelsespriser!$D236","v":0},{"$f":"M214*Genanskaffelsespriser!$D236","v":0},{"$f":"N214*Genanskaffelsespriser!$D236","v":0},{"$f":"O214*Genanskaffelsespriser!$D236","v":0},{"$f":"P214*Genanskaffelsespriser!$D236","v":0},{"$f":"Q214*Genanskaffelsespriser!$D236","v":0},{"$f":"R214*Genanskaffelsespriser!$D236","v":0},{"$f":"S214*Genanskaffelsespriser!$D236","v":0},{"$f":"T214*Genanskaffelsespriser!$D236","v":0},{"$f":"U214*Genanskaffelsespriser!$D236","v":0},{"$f":"V214*Genanskaffelsespriser!$D236","v":0},{"$f":"W214*Genanskaffelsespriser!$D236","v":0},{"$f":"X214*Genanskaffelsespriser!$D236","v":0},{"$f":"Y214*Genanskaffelsespriser!$D236","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA214","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB214","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC214","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD214","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE214","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF214","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG214","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH214","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI214","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ214","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK214","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL214","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM214","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN214","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO214","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP214","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ214","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR214","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS214","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT214","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU214","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV214","v":0},0]
[{"$f":"+Genanskaffelsespriser!B237","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E237","v":10},{"$f":"Distributionsanlæg!D215","v":0},{"$f":"Distributionsanlæg!E215","v":0},{"$f":"Distributionsanlæg!F215","v":0},{"$f":"Distributionsanlæg!G215","v":0},{"$f":"Distributionsanlæg!H215","v":0},{"$f":"Distributionsanlæg!I215","v":0},{"$f":"Distributionsanlæg!J215","v":0},{"$f":"Distributionsanlæg!K215","v":0},{"$f":"Distributionsanlæg!L215","v":0},{"$f":"Distributionsanlæg!M215","v":0},{"$f":"Distributionsanlæg!N215","v":0},{"$f":"Distributionsanlæg!O215","v":0},{"$f":"Distributionsanlæg!P215","v":0},{"$f":"Distributionsanlæg!Q215","v":0},{"$f":"Distributionsanlæg!R215","v":0},{"$f":"Distributionsanlæg!S215","v":0},{"$f":"Distributionsanlæg!T215","v":0},{"$f":"Distributionsanlæg!U215","v":0},{"$f":"Distributionsanlæg!V215","v":0},{"$f":"Distributionsanlæg!W215","v":0},{"$f":"Distributionsanlæg!X215","v":0},{"$f":"Distributionsanlæg!Y215","v":0},null,{"$f":"D215*Genanskaffelsespriser!$D237","v":0},{"$f":"E215*Genanskaffelsespriser!$D237","v":0},{"$f":"F215*Genanskaffelsespriser!$D237","v":0},{"$f":"G215*Genanskaffelsespriser!$D237","v":0},{"$f":"H215*Genanskaffelsespriser!$D237","v":0},{"$f":"I215*Genanskaffelsespriser!$D237","v":0},{"$f":"J215*Genanskaffelsespriser!$D237","v":0},{"$f":"K215*Genanskaffelsespriser!$D237","v":0},{"$f":"L215*Genanskaffelsespriser!$D237","v":0},{"$f":"M215*Genanskaffelsespriser!$D237","v":0},{"$f":"N215*Genanskaffelsespriser!$D237","v":0},{"$f":"O215*Genanskaffelsespriser!$D237","v":0},{"$f":"P215*Genanskaffelsespriser!$D237","v":0},{"$f":"Q215*Genanskaffelsespriser!$D237","v":0},{"$f":"R215*Genanskaffelsespriser!$D237","v":0},{"$f":"S215*Genanskaffelsespriser!$D237","v":0},{"$f":"T215*Genanskaffelsespriser!$D237","v":0},{"$f":"U215*Genanskaffelsespriser!$D237","v":0},{"$f":"V215*Genanskaffelsespriser!$D237","v":0},{"$f":"W215*Genanskaffelsespriser!$D237","v":0},{"$f":"X215*Genanskaffelsespriser!$D237","v":0},{"$f":"Y215*Genanskaffelsespriser!$D237","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA215","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB215","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC215","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD215","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE215","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF215","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG215","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH215","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI215","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ215","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK215","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL215","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM215","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN215","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO215","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP215","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ215","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR215","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS215","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT215","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU215","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV215","v":0},0]
[{"$f":"+Genanskaffelsespriser!B238","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E238","v":20},{"$f":"Distributionsanlæg!D216","v":0},{"$f":"Distributionsanlæg!E216","v":0},{"$f":"Distributionsanlæg!F216","v":0},{"$f":"Distributionsanlæg!G216","v":0},{"$f":"Distributionsanlæg!H216","v":0},{"$f":"Distributionsanlæg!I216","v":0},{"$f":"Distributionsanlæg!J216","v":0},{"$f":"Distributionsanlæg!K216","v":0},{"$f":"Distributionsanlæg!L216","v":0},{"$f":"Distributionsanlæg!M216","v":0},{"$f":"Distributionsanlæg!N216","v":0},{"$f":"Distributionsanlæg!O216","v":0},{"$f":"Distributionsanlæg!P216","v":0},{"$f":"Distributionsanlæg!Q216","v":0},{"$f":"Distributionsanlæg!R216","v":0},{"$f":"Distributionsanlæg!S216","v":0},{"$f":"Distributionsanlæg!T216","v":0},{"$f":"Distributionsanlæg!U216","v":0},{"$f":"Distributionsanlæg!V216","v":0},{"$f":"Distributionsanlæg!W216","v":0},{"$f":"Distributionsanlæg!X216","v":0},{"$f":"Distributionsanlæg!Y216","v":0},null,{"$f":"D216*Genanskaffelsespriser!$D238","v":0},{"$f":"E216*Genanskaffelsespriser!$D238","v":0},{"$f":"F216*Genanskaffelsespriser!$D238","v":0},{"$f":"G216*Genanskaffelsespriser!$D238","v":0},{"$f":"H216*Genanskaffelsespriser!$D238","v":0},{"$f":"I216*Genanskaffelsespriser!$D238","v":0},{"$f":"J216*Genanskaffelsespriser!$D238","v":0},{"$f":"K216*Genanskaffelsespriser!$D238","v":0},{"$f":"L216*Genanskaffelsespriser!$D238","v":0},{"$f":"M216*Genanskaffelsespriser!$D238","v":0},{"$f":"N216*Genanskaffelsespriser!$D238","v":0},{"$f":"O216*Genanskaffelsespriser!$D238","v":0},{"$f":"P216*Genanskaffelsespriser!$D238","v":0},{"$f":"Q216*Genanskaffelsespriser!$D238","v":0},{"$f":"R216*Genanskaffelsespriser!$D238","v":0},{"$f":"S216*Genanskaffelsespriser!$D238","v":0},{"$f":"T216*Genanskaffelsespriser!$D238","v":0},{"$f":"U216*Genanskaffelsespriser!$D238","v":0},{"$f":"V216*Genanskaffelsespriser!$D238","v":0},{"$f":"W216*Genanskaffelsespriser!$D238","v":0},{"$f":"X216*Genanskaffelsespriser!$D238","v":0},{"$f":"Y216*Genanskaffelsespriser!$D238","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA216","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB216","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC216","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD216","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE216","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF216","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG216","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH216","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI216","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ216","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK216","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL216","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM216","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN216","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO216","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP216","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ216","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR216","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS216","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT216","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU216","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV216","v":0},0]
[{"$f":"+Genanskaffelsespriser!B239","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E239","v":10},{"$f":"Distributionsanlæg!D217","v":0},{"$f":"Distributionsanlæg!E217","v":0},{"$f":"Distributionsanlæg!F217","v":0},{"$f":"Distributionsanlæg!G217","v":0},{"$f":"Distributionsanlæg!H217","v":0},{"$f":"Distributionsanlæg!I217","v":0},{"$f":"Distributionsanlæg!J217","v":0},{"$f":"Distributionsanlæg!K217","v":0},{"$f":"Distributionsanlæg!L217","v":0},{"$f":"Distributionsanlæg!M217","v":0},{"$f":"Distributionsanlæg!N217","v":0},{"$f":"Distributionsanlæg!O217","v":0},{"$f":"Distributionsanlæg!P217","v":0},{"$f":"Distributionsanlæg!Q217","v":0},{"$f":"Distributionsanlæg!R217","v":0},{"$f":"Distributionsanlæg!S217","v":0},{"$f":"Distributionsanlæg!T217","v":0},{"$f":"Distributionsanlæg!U217","v":0},{"$f":"Distributionsanlæg!V217","v":0},{"$f":"Distributionsanlæg!W217","v":0},{"$f":"Distributionsanlæg!X217","v":0},{"$f":"Distributionsanlæg!Y217","v":0},null,{"$f":"D217*Genanskaffelsespriser!$D239","v":0},{"$f":"E217*Genanskaffelsespriser!$D239","v":0},{"$f":"F217*Genanskaffelsespriser!$D239","v":0},{"$f":"G217*Genanskaffelsespriser!$D239","v":0},{"$f":"H217*Genanskaffelsespriser!$D239","v":0},{"$f":"I217*Genanskaffelsespriser!$D239","v":0},{"$f":"J217*Genanskaffelsespriser!$D239","v":0},{"$f":"K217*Genanskaffelsespriser!$D239","v":0},{"$f":"L217*Genanskaffelsespriser!$D239","v":0},{"$f":"M217*Genanskaffelsespriser!$D239","v":0},{"$f":"N217*Genanskaffelsespriser!$D239","v":0},{"$f":"O217*Genanskaffelsespriser!$D239","v":0},{"$f":"P217*Genanskaffelsespriser!$D239","v":0},{"$f":"Q217*Genanskaffelsespriser!$D239","v":0},{"$f":"R217*Genanskaffelsespriser!$D239","v":0},{"$f":"S217*Genanskaffelsespriser!$D239","v":0},{"$f":"T217*Genanskaffelsespriser!$D239","v":0},{"$f":"U217*Genanskaffelsespriser!$D239","v":0},{"$f":"V217*Genanskaffelsespriser!$D239","v":0},{"$f":"W217*Genanskaffelsespriser!$D239","v":0},{"$f":"X217*Genanskaffelsespriser!$D239","v":0},{"$f":"Y217*Genanskaffelsespriser!$D239","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA217","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB217","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC217","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD217","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE217","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF217","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG217","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH217","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI217","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ217","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK217","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL217","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM217","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN217","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO217","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP217","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ217","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR217","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS217","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT217","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU217","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV217","v":0},0]
[{"$f":"+Genanskaffelsespriser!B240","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E240","v":20},{"$f":"Distributionsanlæg!D218","v":0},{"$f":"Distributionsanlæg!E218","v":0},{"$f":"Distributionsanlæg!F218","v":0},{"$f":"Distributionsanlæg!G218","v":0},{"$f":"Distributionsanlæg!H218","v":0},{"$f":"Distributionsanlæg!I218","v":0},{"$f":"Distributionsanlæg!J218","v":0},{"$f":"Distributionsanlæg!K218","v":0},{"$f":"Distributionsanlæg!L218","v":0},{"$f":"Distributionsanlæg!M218","v":0},{"$f":"Distributionsanlæg!N218","v":0},{"$f":"Distributionsanlæg!O218","v":0},{"$f":"Distributionsanlæg!P218","v":0},{"$f":"Distributionsanlæg!Q218","v":0},{"$f":"Distributionsanlæg!R218","v":0},{"$f":"Distributionsanlæg!S218","v":0},{"$f":"Distributionsanlæg!T218","v":0},{"$f":"Distributionsanlæg!U218","v":0},{"$f":"Distributionsanlæg!V218","v":0},{"$f":"Distributionsanlæg!W218","v":0},{"$f":"Distributionsanlæg!X218","v":0},{"$f":"Distributionsanlæg!Y218","v":0},null,{"$f":"D218*Genanskaffelsespriser!$D240","v":0},{"$f":"E218*Genanskaffelsespriser!$D240","v":0},{"$f":"F218*Genanskaffelsespriser!$D240","v":0},{"$f":"G218*Genanskaffelsespriser!$D240","v":0},{"$f":"H218*Genanskaffelsespriser!$D240","v":0},{"$f":"I218*Genanskaffelsespriser!$D240","v":0},{"$f":"J218*Genanskaffelsespriser!$D240","v":0},{"$f":"K218*Genanskaffelsespriser!$D240","v":0},{"$f":"L218*Genanskaffelsespriser!$D240","v":0},{"$f":"M218*Genanskaffelsespriser!$D240","v":0},{"$f":"N218*Genanskaffelsespriser!$D240","v":0},{"$f":"O218*Genanskaffelsespriser!$D240","v":0},{"$f":"P218*Genanskaffelsespriser!$D240","v":0},{"$f":"Q218*Genanskaffelsespriser!$D240","v":0},{"$f":"R218*Genanskaffelsespriser!$D240","v":0},{"$f":"S218*Genanskaffelsespriser!$D240","v":0},{"$f":"T218*Genanskaffelsespriser!$D240","v":0},{"$f":"U218*Genanskaffelsespriser!$D240","v":0},{"$f":"V218*Genanskaffelsespriser!$D240","v":0},{"$f":"W218*Genanskaffelsespriser!$D240","v":0},{"$f":"X218*Genanskaffelsespriser!$D240","v":0},{"$f":"Y218*Genanskaffelsespriser!$D240","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA218","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB218","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC218","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD218","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE218","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF218","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG218","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH218","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI218","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ218","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK218","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL218","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM218","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN218","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO218","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP218","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ218","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR218","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS218","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT218","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU218","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV218","v":0},0]
[{"$f":"+Genanskaffelsespriser!B241","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E241","v":10},{"$f":"Distributionsanlæg!D219","v":0},{"$f":"Distributionsanlæg!E219","v":0},{"$f":"Distributionsanlæg!F219","v":0},{"$f":"Distributionsanlæg!G219","v":0},{"$f":"Distributionsanlæg!H219","v":0},{"$f":"Distributionsanlæg!I219","v":0},{"$f":"Distributionsanlæg!J219","v":0},{"$f":"Distributionsanlæg!K219","v":0},{"$f":"Distributionsanlæg!L219","v":0},{"$f":"Distributionsanlæg!M219","v":0},{"$f":"Distributionsanlæg!N219","v":0},{"$f":"Distributionsanlæg!O219","v":0},{"$f":"Distributionsanlæg!P219","v":0},{"$f":"Distributionsanlæg!Q219","v":0},{"$f":"Distributionsanlæg!R219","v":0},{"$f":"Distributionsanlæg!S219","v":0},{"$f":"Distributionsanlæg!T219","v":0},{"$f":"Distributionsanlæg!U219","v":0},{"$f":"Distributionsanlæg!V219","v":0},{"$f":"Distributionsanlæg!W219","v":0},{"$f":"Distributionsanlæg!X219","v":0},{"$f":"Distributionsanlæg!Y219","v":0},null,{"$f":"D219*Genanskaffelsespriser!$D241","v":0},{"$f":"E219*Genanskaffelsespriser!$D241","v":0},{"$f":"F219*Genanskaffelsespriser!$D241","v":0},{"$f":"G219*Genanskaffelsespriser!$D241","v":0},{"$f":"H219*Genanskaffelsespriser!$D241","v":0},{"$f":"I219*Genanskaffelsespriser!$D241","v":0},{"$f":"J219*Genanskaffelsespriser!$D241","v":0},{"$f":"K219*Genanskaffelsespriser!$D241","v":0},{"$f":"L219*Genanskaffelsespriser!$D241","v":0},{"$f":"M219*Genanskaffelsespriser!$D241","v":0},{"$f":"N219*Genanskaffelsespriser!$D241","v":0},{"$f":"O219*Genanskaffelsespriser!$D241","v":0},{"$f":"P219*Genanskaffelsespriser!$D241","v":0},{"$f":"Q219*Genanskaffelsespriser!$D241","v":0},{"$f":"R219*Genanskaffelsespriser!$D241","v":0},{"$f":"S219*Genanskaffelsespriser!$D241","v":0},{"$f":"T219*Genanskaffelsespriser!$D241","v":0},{"$f":"U219*Genanskaffelsespriser!$D241","v":0},{"$f":"V219*Genanskaffelsespriser!$D241","v":0},{"$f":"W219*Genanskaffelsespriser!$D241","v":0},{"$f":"X219*Genanskaffelsespriser!$D241","v":0},{"$f":"Y219*Genanskaffelsespriser!$D241","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA219","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB219","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC219","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD219","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE219","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF219","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG219","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH219","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI219","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ219","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK219","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL219","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM219","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN219","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO219","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP219","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ219","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR219","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS219","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT219","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU219","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV219","v":0},0]
[{"$f":"+Genanskaffelsespriser!B242","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E242","v":20},{"$f":"Distributionsanlæg!D220","v":0},{"$f":"Distributionsanlæg!E220","v":0},{"$f":"Distributionsanlæg!F220","v":0},{"$f":"Distributionsanlæg!G220","v":0},{"$f":"Distributionsanlæg!H220","v":0},{"$f":"Distributionsanlæg!I220","v":0},{"$f":"Distributionsanlæg!J220","v":0},{"$f":"Distributionsanlæg!K220","v":0},{"$f":"Distributionsanlæg!L220","v":0},{"$f":"Distributionsanlæg!M220","v":0},{"$f":"Distributionsanlæg!N220","v":0},{"$f":"Distributionsanlæg!O220","v":0},{"$f":"Distributionsanlæg!P220","v":0},{"$f":"Distributionsanlæg!Q220","v":0},{"$f":"Distributionsanlæg!R220","v":0},{"$f":"Distributionsanlæg!S220","v":0},{"$f":"Distributionsanlæg!T220","v":0},{"$f":"Distributionsanlæg!U220","v":0},{"$f":"Distributionsanlæg!V220","v":0},{"$f":"Distributionsanlæg!W220","v":0},{"$f":"Distributionsanlæg!X220","v":0},{"$f":"Distributionsanlæg!Y220","v":0},null,{"$f":"D220*Genanskaffelsespriser!$D242","v":0},{"$f":"E220*Genanskaffelsespriser!$D242","v":0},{"$f":"F220*Genanskaffelsespriser!$D242","v":0},{"$f":"G220*Genanskaffelsespriser!$D242","v":0},{"$f":"H220*Genanskaffelsespriser!$D242","v":0},{"$f":"I220*Genanskaffelsespriser!$D242","v":0},{"$f":"J220*Genanskaffelsespriser!$D242","v":0},{"$f":"K220*Genanskaffelsespriser!$D242","v":0},{"$f":"L220*Genanskaffelsespriser!$D242","v":0},{"$f":"M220*Genanskaffelsespriser!$D242","v":0},{"$f":"N220*Genanskaffelsespriser!$D242","v":0},{"$f":"O220*Genanskaffelsespriser!$D242","v":0},{"$f":"P220*Genanskaffelsespriser!$D242","v":0},{"$f":"Q220*Genanskaffelsespriser!$D242","v":0},{"$f":"R220*Genanskaffelsespriser!$D242","v":0},{"$f":"S220*Genanskaffelsespriser!$D242","v":0},{"$f":"T220*Genanskaffelsespriser!$D242","v":0},{"$f":"U220*Genanskaffelsespriser!$D242","v":0},{"$f":"V220*Genanskaffelsespriser!$D242","v":0},{"$f":"W220*Genanskaffelsespriser!$D242","v":0},{"$f":"X220*Genanskaffelsespriser!$D242","v":0},{"$f":"Y220*Genanskaffelsespriser!$D242","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA220","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB220","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC220","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD220","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE220","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF220","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG220","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH220","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI220","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ220","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK220","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL220","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM220","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN220","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO220","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP220","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ220","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR220","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS220","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT220","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU220","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV220","v":0},0]
[{"$f":"+Genanskaffelsespriser!B243","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E243","v":10},{"$f":"Distributionsanlæg!D221","v":0},{"$f":"Distributionsanlæg!E221","v":0},{"$f":"Distributionsanlæg!F221","v":0},{"$f":"Distributionsanlæg!G221","v":0},{"$f":"Distributionsanlæg!H221","v":0},{"$f":"Distributionsanlæg!I221","v":0},{"$f":"Distributionsanlæg!J221","v":0},{"$f":"Distributionsanlæg!K221","v":0},{"$f":"Distributionsanlæg!L221","v":0},{"$f":"Distributionsanlæg!M221","v":0},{"$f":"Distributionsanlæg!N221","v":0},{"$f":"Distributionsanlæg!O221","v":0},{"$f":"Distributionsanlæg!P221","v":0},{"$f":"Distributionsanlæg!Q221","v":0},{"$f":"Distributionsanlæg!R221","v":0},{"$f":"Distributionsanlæg!S221","v":0},{"$f":"Distributionsanlæg!T221","v":0},{"$f":"Distributionsanlæg!U221","v":0},{"$f":"Distributionsanlæg!V221","v":0},{"$f":"Distributionsanlæg!W221","v":0},{"$f":"Distributionsanlæg!X221","v":0},{"$f":"Distributionsanlæg!Y221","v":0},null,{"$f":"D221*Genanskaffelsespriser!$D243","v":0},{"$f":"E221*Genanskaffelsespriser!$D243","v":0},{"$f":"F221*Genanskaffelsespriser!$D243","v":0},{"$f":"G221*Genanskaffelsespriser!$D243","v":0},{"$f":"H221*Genanskaffelsespriser!$D243","v":0},{"$f":"I221*Genanskaffelsespriser!$D243","v":0},{"$f":"J221*Genanskaffelsespriser!$D243","v":0},{"$f":"K221*Genanskaffelsespriser!$D243","v":0},{"$f":"L221*Genanskaffelsespriser!$D243","v":0},{"$f":"M221*Genanskaffelsespriser!$D243","v":0},{"$f":"N221*Genanskaffelsespriser!$D243","v":0},{"$f":"O221*Genanskaffelsespriser!$D243","v":0},{"$f":"P221*Genanskaffelsespriser!$D243","v":0},{"$f":"Q221*Genanskaffelsespriser!$D243","v":0},{"$f":"R221*Genanskaffelsespriser!$D243","v":0},{"$f":"S221*Genanskaffelsespriser!$D243","v":0},{"$f":"T221*Genanskaffelsespriser!$D243","v":0},{"$f":"U221*Genanskaffelsespriser!$D243","v":0},{"$f":"V221*Genanskaffelsespriser!$D243","v":0},{"$f":"W221*Genanskaffelsespriser!$D243","v":0},{"$f":"X221*Genanskaffelsespriser!$D243","v":0},{"$f":"Y221*Genanskaffelsespriser!$D243","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA221","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB221","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC221","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD221","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE221","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF221","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG221","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH221","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI221","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ221","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK221","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL221","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM221","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN221","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO221","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP221","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ221","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR221","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS221","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT221","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU221","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV221","v":0},0]
[{"$f":"+Genanskaffelsespriser!B244","v":"Overbygning"},"m2",{"$f":"+Genanskaffelsespriser!E244","v":75},{"$f":"Distributionsanlæg!D222","v":0},{"$f":"Distributionsanlæg!E222","v":0},{"$f":"Distributionsanlæg!F222","v":0},{"$f":"Distributionsanlæg!G222","v":0},{"$f":"Distributionsanlæg!H222","v":0},{"$f":"Distributionsanlæg!I222","v":0},{"$f":"Distributionsanlæg!J222","v":0},{"$f":"Distributionsanlæg!K222","v":0},{"$f":"Distributionsanlæg!L222","v":0},{"$f":"Distributionsanlæg!M222","v":0},{"$f":"Distributionsanlæg!N222","v":0},{"$f":"Distributionsanlæg!O222","v":0},{"$f":"Distributionsanlæg!P222","v":0},{"$f":"Distributionsanlæg!Q222","v":0},{"$f":"Distributionsanlæg!R222","v":0},{"$f":"Distributionsanlæg!S222","v":0},{"$f":"Distributionsanlæg!T222","v":0},{"$f":"Distributionsanlæg!U222","v":0},{"$f":"Distributionsanlæg!V222","v":0},{"$f":"Distributionsanlæg!W222","v":0},{"$f":"Distributionsanlæg!X222","v":0},{"$f":"Distributionsanlæg!Y222","v":0},null,{"$f":"D222*Genanskaffelsespriser!$D244","v":0},{"$f":"E222*Genanskaffelsespriser!$D244","v":0},{"$f":"F222*Genanskaffelsespriser!$D244","v":0},{"$f":"G222*Genanskaffelsespriser!$D244","v":0},{"$f":"H222*Genanskaffelsespriser!$D244","v":0},{"$f":"I222*Genanskaffelsespriser!$D244","v":0},{"$f":"J222*Genanskaffelsespriser!$D244","v":0},{"$f":"K222*Genanskaffelsespriser!$D244","v":0},{"$f":"L222*Genanskaffelsespriser!$D244","v":0},{"$f":"M222*Genanskaffelsespriser!$D244","v":0},{"$f":"N222*Genanskaffelsespriser!$D244","v":0},{"$f":"O222*Genanskaffelsespriser!$D244","v":0},{"$f":"P222*Genanskaffelsespriser!$D244","v":0},{"$f":"Q222*Genanskaffelsespriser!$D244","v":0},{"$f":"R222*Genanskaffelsespriser!$D244","v":0},{"$f":"S222*Genanskaffelsespriser!$D244","v":0},{"$f":"T222*Genanskaffelsespriser!$D244","v":0},{"$f":"U222*Genanskaffelsespriser!$D244","v":0},{"$f":"V222*Genanskaffelsespriser!$D244","v":0},{"$f":"W222*Genanskaffelsespriser!$D244","v":0},{"$f":"X222*Genanskaffelsespriser!$D244","v":0},{"$f":"Y222*Genanskaffelsespriser!$D244","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA222","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB222","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC222","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD222","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE222","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF222","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG222","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH222","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI222","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ222","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK222","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL222","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM222","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN222","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO222","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP222","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ222","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR222","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS222","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT222","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU222","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV222","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D223","v":0},{"$f":"Distributionsanlæg!E223","v":0},{"$f":"Distributionsanlæg!F223","v":0},{"$f":"Distributionsanlæg!G223","v":0},{"$f":"Distributionsanlæg!H223","v":0},{"$f":"Distributionsanlæg!I223","v":0},{"$f":"Distributionsanlæg!J223","v":0},{"$f":"Distributionsanlæg!K223","v":0},{"$f":"Distributionsanlæg!L223","v":0},{"$f":"Distributionsanlæg!M223","v":0},{"$f":"Distributionsanlæg!N223","v":0},{"$f":"Distributionsanlæg!O223","v":0},{"$f":"Distributionsanlæg!P223","v":0},{"$f":"Distributionsanlæg!Q223","v":0},{"$f":"Distributionsanlæg!R223","v":0},{"$f":"Distributionsanlæg!S223","v":0},{"$f":"Distributionsanlæg!T223","v":0},{"$f":"Distributionsanlæg!U223","v":0},{"$f":"Distributionsanlæg!V223","v":0},{"$f":"Distributionsanlæg!W223","v":0},{"$f":"Distributionsanlæg!X223","v":0},{"$f":"Distributionsanlæg!Y223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D223:Y223,\"<>0\")","v":0}]
["Overløbsbygværker - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW225:AW241)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B246","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E246","v":75},{"$f":"Distributionsanlæg!D225","v":0},{"$f":"Distributionsanlæg!E225","v":0},{"$f":"Distributionsanlæg!F225","v":0},{"$f":"Distributionsanlæg!G225","v":0},{"$f":"Distributionsanlæg!H225","v":0},{"$f":"Distributionsanlæg!I225","v":0},{"$f":"Distributionsanlæg!J225","v":0},{"$f":"Distributionsanlæg!K225","v":0},{"$f":"Distributionsanlæg!L225","v":0},{"$f":"Distributionsanlæg!M225","v":0},{"$f":"Distributionsanlæg!N225","v":0},{"$f":"Distributionsanlæg!O225","v":0},{"$f":"Distributionsanlæg!P225","v":0},{"$f":"Distributionsanlæg!Q225","v":0},{"$f":"Distributionsanlæg!R225","v":0},{"$f":"Distributionsanlæg!S225","v":0},{"$f":"Distributionsanlæg!T225","v":0},{"$f":"Distributionsanlæg!U225","v":0},{"$f":"Distributionsanlæg!V225","v":0},{"$f":"Distributionsanlæg!W225","v":0},{"$f":"Distributionsanlæg!X225","v":0},{"$f":"Distributionsanlæg!Y225","v":0},null,{"$f":"D225*Genanskaffelsespriser!$D246","v":0},{"$f":"E225*Genanskaffelsespriser!$D246","v":0},{"$f":"F225*Genanskaffelsespriser!$D246","v":0},{"$f":"G225*Genanskaffelsespriser!$D246","v":0},{"$f":"H225*Genanskaffelsespriser!$D246","v":0},{"$f":"I225*Genanskaffelsespriser!$D246","v":0},{"$f":"J225*Genanskaffelsespriser!$D246","v":0},{"$f":"K225*Genanskaffelsespriser!$D246","v":0},{"$f":"L225*Genanskaffelsespriser!$D246","v":0},{"$f":"M225*Genanskaffelsespriser!$D246","v":0},{"$f":"N225*Genanskaffelsespriser!$D246","v":0},{"$f":"O225*Genanskaffelsespriser!$D246","v":0},{"$f":"P225*Genanskaffelsespriser!$D246","v":0},{"$f":"Q225*Genanskaffelsespriser!$D246","v":0},{"$f":"R225*Genanskaffelsespriser!$D246","v":0},{"$f":"S225*Genanskaffelsespriser!$D246","v":0},{"$f":"T225*Genanskaffelsespriser!$D246","v":0},{"$f":"U225*Genanskaffelsespriser!$D246","v":0},{"$f":"V225*Genanskaffelsespriser!$D246","v":0},{"$f":"W225*Genanskaffelsespriser!$D246","v":0},{"$f":"X225*Genanskaffelsespriser!$D246","v":0},{"$f":"Y225*Genanskaffelsespriser!$D246","v":0},{"$f":"+SUM(AA225:AV225)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA225","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB225","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC225","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD225","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE225","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF225","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG225","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH225","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI225","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ225","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK225","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL225","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM225","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN225","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO225","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP225","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ225","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR225","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS225","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT225","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU225","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV225","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D226","v":0},{"$f":"Distributionsanlæg!E226","v":0},{"$f":"Distributionsanlæg!F226","v":0},{"$f":"Distributionsanlæg!G226","v":0},{"$f":"Distributionsanlæg!H226","v":0},{"$f":"Distributionsanlæg!I226","v":0},{"$f":"Distributionsanlæg!J226","v":0},{"$f":"Distributionsanlæg!K226","v":0},{"$f":"Distributionsanlæg!L226","v":0},{"$f":"Distributionsanlæg!M226","v":0},{"$f":"Distributionsanlæg!N226","v":0},{"$f":"Distributionsanlæg!O226","v":0},{"$f":"Distributionsanlæg!P226","v":0},{"$f":"Distributionsanlæg!Q226","v":0},{"$f":"Distributionsanlæg!R226","v":0},{"$f":"Distributionsanlæg!S226","v":0},{"$f":"Distributionsanlæg!T226","v":0},{"$f":"Distributionsanlæg!U226","v":0},{"$f":"Distributionsanlæg!V226","v":0},{"$f":"Distributionsanlæg!W226","v":0},{"$f":"Distributionsanlæg!X226","v":0},{"$f":"Distributionsanlæg!Y226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D226:Y226,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B247","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E247","v":75},{"$f":"Distributionsanlæg!D227","v":0},{"$f":"Distributionsanlæg!E227","v":0},{"$f":"Distributionsanlæg!F227","v":0},{"$f":"Distributionsanlæg!G227","v":0},{"$f":"Distributionsanlæg!H227","v":0},{"$f":"Distributionsanlæg!I227","v":0},{"$f":"Distributionsanlæg!J227","v":0},{"$f":"Distributionsanlæg!K227","v":0},{"$f":"Distributionsanlæg!L227","v":0},{"$f":"Distributionsanlæg!M227","v":0},{"$f":"Distributionsanlæg!N227","v":0},{"$f":"Distributionsanlæg!O227","v":0},{"$f":"Distributionsanlæg!P227","v":0},{"$f":"Distributionsanlæg!Q227","v":0},{"$f":"Distributionsanlæg!R227","v":0},{"$f":"Distributionsanlæg!S227","v":0},{"$f":"Distributionsanlæg!T227","v":0},{"$f":"Distributionsanlæg!U227","v":0},{"$f":"Distributionsanlæg!V227","v":0},{"$f":"Distributionsanlæg!W227","v":0},{"$f":"Distributionsanlæg!X227","v":0},{"$f":"Distributionsanlæg!Y227","v":0},null,{"$f":"D227*Genanskaffelsespriser!$D247","v":0},{"$f":"E227*Genanskaffelsespriser!$D247","v":0},{"$f":"F227*Genanskaffelsespriser!$D247","v":0},{"$f":"G227*Genanskaffelsespriser!$D247","v":0},{"$f":"H227*Genanskaffelsespriser!$D247","v":0},{"$f":"I227*Genanskaffelsespriser!$D247","v":0},{"$f":"J227*Genanskaffelsespriser!$D247","v":0},{"$f":"K227*Genanskaffelsespriser!$D247","v":0},{"$f":"L227*Genanskaffelsespriser!$D247","v":0},{"$f":"M227*Genanskaffelsespriser!$D247","v":0},{"$f":"N227*Genanskaffelsespriser!$D247","v":0},{"$f":"O227*Genanskaffelsespriser!$D247","v":0},{"$f":"P227*Genanskaffelsespriser!$D247","v":0},{"$f":"Q227*Genanskaffelsespriser!$D247","v":0},{"$f":"R227*Genanskaffelsespriser!$D247","v":0},{"$f":"S227*Genanskaffelsespriser!$D247","v":0},{"$f":"T227*Genanskaffelsespriser!$D247","v":0},{"$f":"U227*Genanskaffelsespriser!$D247","v":0},{"$f":"V227*Genanskaffelsespriser!$D247","v":0},{"$f":"W227*Genanskaffelsespriser!$D247","v":0},{"$f":"X227*Genanskaffelsespriser!$D247","v":0},{"$f":"Y227*Genanskaffelsespriser!$D247","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA227","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB227","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC227","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD227","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE227","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF227","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG227","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH227","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI227","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ227","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK227","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL227","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM227","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN227","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO227","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP227","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ227","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR227","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS227","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT227","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU227","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV227","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D228","v":0},{"$f":"Distributionsanlæg!E228","v":0},{"$f":"Distributionsanlæg!F228","v":0},{"$f":"Distributionsanlæg!G228","v":0},{"$f":"Distributionsanlæg!H228","v":0},{"$f":"Distributionsanlæg!I228","v":0},{"$f":"Distributionsanlæg!J228","v":0},{"$f":"Distributionsanlæg!K228","v":0},{"$f":"Distributionsanlæg!L228","v":0},{"$f":"Distributionsanlæg!M228","v":0},{"$f":"Distributionsanlæg!N228","v":0},{"$f":"Distributionsanlæg!O228","v":0},{"$f":"Distributionsanlæg!P228","v":0},{"$f":"Distributionsanlæg!Q228","v":0},{"$f":"Distributionsanlæg!R228","v":0},{"$f":"Distributionsanlæg!S228","v":0},{"$f":"Distributionsanlæg!T228","v":0},{"$f":"Distributionsanlæg!U228","v":0},{"$f":"Distributionsanlæg!V228","v":0},{"$f":"Distributionsanlæg!W228","v":0},{"$f":"Distributionsanlæg!X228","v":0},{"$f":"Distributionsanlæg!Y228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D228:Y228,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B248","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E248","v":75},{"$f":"Distributionsanlæg!D229","v":0},{"$f":"Distributionsanlæg!E229","v":0},{"$f":"Distributionsanlæg!F229","v":0},{"$f":"Distributionsanlæg!G229","v":0},{"$f":"Distributionsanlæg!H229","v":0},{"$f":"Distributionsanlæg!I229","v":0},{"$f":"Distributionsanlæg!J229","v":0},{"$f":"Distributionsanlæg!K229","v":0},{"$f":"Distributionsanlæg!L229","v":0},{"$f":"Distributionsanlæg!M229","v":0},{"$f":"Distributionsanlæg!N229","v":0},{"$f":"Distributionsanlæg!O229","v":0},{"$f":"Distributionsanlæg!P229","v":0},{"$f":"Distributionsanlæg!Q229","v":0},{"$f":"Distributionsanlæg!R229","v":0},{"$f":"Distributionsanlæg!S229","v":0},{"$f":"Distributionsanlæg!T229","v":0},{"$f":"Distributionsanlæg!U229","v":0},{"$f":"Distributionsanlæg!V229","v":0},{"$f":"Distributionsanlæg!W229","v":0},{"$f":"Distributionsanlæg!X229","v":0},{"$f":"Distributionsanlæg!Y229","v":0},null,{"$f":"D229*Genanskaffelsespriser!$D248","v":0},{"$f":"E229*Genanskaffelsespriser!$D248","v":0},{"$f":"F229*Genanskaffelsespriser!$D248","v":0},{"$f":"G229*Genanskaffelsespriser!$D248","v":0},{"$f":"H229*Genanskaffelsespriser!$D248","v":0},{"$f":"I229*Genanskaffelsespriser!$D248","v":0},{"$f":"J229*Genanskaffelsespriser!$D248","v":0},{"$f":"K229*Genanskaffelsespriser!$D248","v":0},{"$f":"L229*Genanskaffelsespriser!$D248","v":0},{"$f":"M229*Genanskaffelsespriser!$D248","v":0},{"$f":"N229*Genanskaffelsespriser!$D248","v":0},{"$f":"O229*Genanskaffelsespriser!$D248","v":0},{"$f":"P229*Genanskaffelsespriser!$D248","v":0},{"$f":"Q229*Genanskaffelsespriser!$D248","v":0},{"$f":"R229*Genanskaffelsespriser!$D248","v":0},{"$f":"S229*Genanskaffelsespriser!$D248","v":0},{"$f":"T229*Genanskaffelsespriser!$D248","v":0},{"$f":"U229*Genanskaffelsespriser!$D248","v":0},{"$f":"V229*Genanskaffelsespriser!$D248","v":0},{"$f":"W229*Genanskaffelsespriser!$D248","v":0},{"$f":"X229*Genanskaffelsespriser!$D248","v":0},{"$f":"Y229*Genanskaffelsespriser!$D248","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA229","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB229","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC229","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD229","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE229","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF229","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG229","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH229","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI229","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ229","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK229","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL229","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM229","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN229","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO229","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP229","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ229","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR229","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS229","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT229","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU229","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV229","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D230","v":0},{"$f":"Distributionsanlæg!E230","v":0},{"$f":"Distributionsanlæg!F230","v":0},{"$f":"Distributionsanlæg!G230","v":0},{"$f":"Distributionsanlæg!H230","v":0},{"$f":"Distributionsanlæg!I230","v":0},{"$f":"Distributionsanlæg!J230","v":0},{"$f":"Distributionsanlæg!K230","v":0},{"$f":"Distributionsanlæg!L230","v":0},{"$f":"Distributionsanlæg!M230","v":0},{"$f":"Distributionsanlæg!N230","v":0},{"$f":"Distributionsanlæg!O230","v":0},{"$f":"Distributionsanlæg!P230","v":0},{"$f":"Distributionsanlæg!Q230","v":0},{"$f":"Distributionsanlæg!R230","v":0},{"$f":"Distributionsanlæg!S230","v":0},{"$f":"Distributionsanlæg!T230","v":0},{"$f":"Distributionsanlæg!U230","v":0},{"$f":"Distributionsanlæg!V230","v":0},{"$f":"Distributionsanlæg!W230","v":0},{"$f":"Distributionsanlæg!X230","v":0},{"$f":"Distributionsanlæg!Y230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D230:Y230,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B249","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E249","v":20},{"$f":"Distributionsanlæg!D231","v":0},{"$f":"Distributionsanlæg!E231","v":0},{"$f":"Distributionsanlæg!F231","v":0},{"$f":"Distributionsanlæg!G231","v":0},{"$f":"Distributionsanlæg!H231","v":0},{"$f":"Distributionsanlæg!I231","v":0},{"$f":"Distributionsanlæg!J231","v":0},{"$f":"Distributionsanlæg!K231","v":0},{"$f":"Distributionsanlæg!L231","v":0},{"$f":"Distributionsanlæg!M231","v":0},{"$f":"Distributionsanlæg!N231","v":0},{"$f":"Distributionsanlæg!O231","v":0},{"$f":"Distributionsanlæg!P231","v":0},{"$f":"Distributionsanlæg!Q231","v":0},{"$f":"Distributionsanlæg!R231","v":0},{"$f":"Distributionsanlæg!S231","v":0},{"$f":"Distributionsanlæg!T231","v":0},{"$f":"Distributionsanlæg!U231","v":0},{"$f":"Distributionsanlæg!V231","v":0},{"$f":"Distributionsanlæg!W231","v":0},{"$f":"Distributionsanlæg!X231","v":0},{"$f":"Distributionsanlæg!Y231","v":0},null,{"$f":"D231*Genanskaffelsespriser!$D249","v":0},{"$f":"E231*Genanskaffelsespriser!$D249","v":0},{"$f":"F231*Genanskaffelsespriser!$D249","v":0},{"$f":"G231*Genanskaffelsespriser!$D249","v":0},{"$f":"H231*Genanskaffelsespriser!$D249","v":0},{"$f":"I231*Genanskaffelsespriser!$D249","v":0},{"$f":"J231*Genanskaffelsespriser!$D249","v":0},{"$f":"K231*Genanskaffelsespriser!$D249","v":0},{"$f":"L231*Genanskaffelsespriser!$D249","v":0},{"$f":"M231*Genanskaffelsespriser!$D249","v":0},{"$f":"N231*Genanskaffelsespriser!$D249","v":0},{"$f":"O231*Genanskaffelsespriser!$D249","v":0},{"$f":"P231*Genanskaffelsespriser!$D249","v":0},{"$f":"Q231*Genanskaffelsespriser!$D249","v":0},{"$f":"R231*Genanskaffelsespriser!$D249","v":0},{"$f":"S231*Genanskaffelsespriser!$D249","v":0},{"$f":"T231*Genanskaffelsespriser!$D249","v":0},{"$f":"U231*Genanskaffelsespriser!$D249","v":0},{"$f":"V231*Genanskaffelsespriser!$D249","v":0},{"$f":"W231*Genanskaffelsespriser!$D249","v":0},{"$f":"X231*Genanskaffelsespriser!$D249","v":0},{"$f":"Y231*Genanskaffelsespriser!$D249","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA231","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB231","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC231","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD231","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE231","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF231","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG231","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH231","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI231","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ231","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK231","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL231","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM231","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN231","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO231","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP231","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ231","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR231","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS231","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT231","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU231","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV231","v":0},0]
[{"$f":"+Genanskaffelsespriser!B250","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E250","v":20},{"$f":"Distributionsanlæg!D232","v":0},{"$f":"Distributionsanlæg!E232","v":0},{"$f":"Distributionsanlæg!F232","v":0},{"$f":"Distributionsanlæg!G232","v":0},{"$f":"Distributionsanlæg!H232","v":0},{"$f":"Distributionsanlæg!I232","v":0},{"$f":"Distributionsanlæg!J232","v":0},{"$f":"Distributionsanlæg!K232","v":0},{"$f":"Distributionsanlæg!L232","v":0},{"$f":"Distributionsanlæg!M232","v":0},{"$f":"Distributionsanlæg!N232","v":0},{"$f":"Distributionsanlæg!O232","v":0},{"$f":"Distributionsanlæg!P232","v":0},{"$f":"Distributionsanlæg!Q232","v":0},{"$f":"Distributionsanlæg!R232","v":0},{"$f":"Distributionsanlæg!S232","v":0},{"$f":"Distributionsanlæg!T232","v":0},{"$f":"Distributionsanlæg!U232","v":0},{"$f":"Distributionsanlæg!V232","v":0},{"$f":"Distributionsanlæg!W232","v":0},{"$f":"Distributionsanlæg!X232","v":0},{"$f":"Distributionsanlæg!Y232","v":0},null,{"$f":"D232*Genanskaffelsespriser!$D250","v":0},{"$f":"E232*Genanskaffelsespriser!$D250","v":0},{"$f":"F232*Genanskaffelsespriser!$D250","v":0},{"$f":"G232*Genanskaffelsespriser!$D250","v":0},{"$f":"H232*Genanskaffelsespriser!$D250","v":0},{"$f":"I232*Genanskaffelsespriser!$D250","v":0},{"$f":"J232*Genanskaffelsespriser!$D250","v":0},{"$f":"K232*Genanskaffelsespriser!$D250","v":0},{"$f":"L232*Genanskaffelsespriser!$D250","v":0},{"$f":"M232*Genanskaffelsespriser!$D250","v":0},{"$f":"N232*Genanskaffelsespriser!$D250","v":0},{"$f":"O232*Genanskaffelsespriser!$D250","v":0},{"$f":"P232*Genanskaffelsespriser!$D250","v":0},{"$f":"Q232*Genanskaffelsespriser!$D250","v":0},{"$f":"R232*Genanskaffelsespriser!$D250","v":0},{"$f":"S232*Genanskaffelsespriser!$D250","v":0},{"$f":"T232*Genanskaffelsespriser!$D250","v":0},{"$f":"U232*Genanskaffelsespriser!$D250","v":0},{"$f":"V232*Genanskaffelsespriser!$D250","v":0},{"$f":"W232*Genanskaffelsespriser!$D250","v":0},{"$f":"X232*Genanskaffelsespriser!$D250","v":0},{"$f":"Y232*Genanskaffelsespriser!$D250","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA232","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB232","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC232","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD232","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE232","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF232","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG232","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH232","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI232","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ232","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK232","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL232","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM232","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN232","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO232","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP232","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ232","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR232","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS232","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT232","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU232","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV232","v":0},0]
[{"$f":"+Genanskaffelsespriser!B251","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E251","v":10},{"$f":"Distributionsanlæg!D233","v":0},{"$f":"Distributionsanlæg!E233","v":0},{"$f":"Distributionsanlæg!F233","v":0},{"$f":"Distributionsanlæg!G233","v":0},{"$f":"Distributionsanlæg!H233","v":0},{"$f":"Distributionsanlæg!I233","v":0},{"$f":"Distributionsanlæg!J233","v":0},{"$f":"Distributionsanlæg!K233","v":0},{"$f":"Distributionsanlæg!L233","v":0},{"$f":"Distributionsanlæg!M233","v":0},{"$f":"Distributionsanlæg!N233","v":0},{"$f":"Distributionsanlæg!O233","v":0},{"$f":"Distributionsanlæg!P233","v":0},{"$f":"Distributionsanlæg!Q233","v":0},{"$f":"Distributionsanlæg!R233","v":0},{"$f":"Distributionsanlæg!S233","v":0},{"$f":"Distributionsanlæg!T233","v":0},{"$f":"Distributionsanlæg!U233","v":0},{"$f":"Distributionsanlæg!V233","v":0},{"$f":"Distributionsanlæg!W233","v":0},{"$f":"Distributionsanlæg!X233","v":0},{"$f":"Distributionsanlæg!Y233","v":0},null,{"$f":"D233*Genanskaffelsespriser!$D251","v":0},{"$f":"E233*Genanskaffelsespriser!$D251","v":0},{"$f":"F233*Genanskaffelsespriser!$D251","v":0},{"$f":"G233*Genanskaffelsespriser!$D251","v":0},{"$f":"H233*Genanskaffelsespriser!$D251","v":0},{"$f":"I233*Genanskaffelsespriser!$D251","v":0},{"$f":"J233*Genanskaffelsespriser!$D251","v":0},{"$f":"K233*Genanskaffelsespriser!$D251","v":0},{"$f":"L233*Genanskaffelsespriser!$D251","v":0},{"$f":"M233*Genanskaffelsespriser!$D251","v":0},{"$f":"N233*Genanskaffelsespriser!$D251","v":0},{"$f":"O233*Genanskaffelsespriser!$D251","v":0},{"$f":"P233*Genanskaffelsespriser!$D251","v":0},{"$f":"Q233*Genanskaffelsespriser!$D251","v":0},{"$f":"R233*Genanskaffelsespriser!$D251","v":0},{"$f":"S233*Genanskaffelsespriser!$D251","v":0},{"$f":"T233*Genanskaffelsespriser!$D251","v":0},{"$f":"U233*Genanskaffelsespriser!$D251","v":0},{"$f":"V233*Genanskaffelsespriser!$D251","v":0},{"$f":"W233*Genanskaffelsespriser!$D251","v":0},{"$f":"X233*Genanskaffelsespriser!$D251","v":0},{"$f":"Y233*Genanskaffelsespriser!$D251","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA233","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB233","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC233","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD233","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE233","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF233","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG233","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH233","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI233","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ233","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK233","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL233","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM233","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN233","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO233","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP233","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ233","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR233","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS233","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT233","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU233","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV233","v":0},{"$f":"SUM(D233:Y233)","v":0}]
[{"$f":"+Genanskaffelsespriser!B252","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E252","v":20},{"$f":"Distributionsanlæg!D234","v":0},{"$f":"Distributionsanlæg!E234","v":0},{"$f":"Distributionsanlæg!F234","v":0},{"$f":"Distributionsanlæg!G234","v":0},{"$f":"Distributionsanlæg!H234","v":0},{"$f":"Distributionsanlæg!I234","v":0},{"$f":"Distributionsanlæg!J234","v":0},{"$f":"Distributionsanlæg!K234","v":0},{"$f":"Distributionsanlæg!L234","v":0},{"$f":"Distributionsanlæg!M234","v":0},{"$f":"Distributionsanlæg!N234","v":0},{"$f":"Distributionsanlæg!O234","v":0},{"$f":"Distributionsanlæg!P234","v":0},{"$f":"Distributionsanlæg!Q234","v":0},{"$f":"Distributionsanlæg!R234","v":0},{"$f":"Distributionsanlæg!S234","v":0},{"$f":"Distributionsanlæg!T234","v":0},{"$f":"Distributionsanlæg!U234","v":0},{"$f":"Distributionsanlæg!V234","v":0},{"$f":"Distributionsanlæg!W234","v":0},{"$f":"Distributionsanlæg!X234","v":0},{"$f":"Distributionsanlæg!Y234","v":0},null,{"$f":"D234*Genanskaffelsespriser!$D252","v":0},{"$f":"E234*Genanskaffelsespriser!$D252","v":0},{"$f":"F234*Genanskaffelsespriser!$D252","v":0},{"$f":"G234*Genanskaffelsespriser!$D252","v":0},{"$f":"H234*Genanskaffelsespriser!$D252","v":0},{"$f":"I234*Genanskaffelsespriser!$D252","v":0},{"$f":"J234*Genanskaffelsespriser!$D252","v":0},{"$f":"K234*Genanskaffelsespriser!$D252","v":0},{"$f":"L234*Genanskaffelsespriser!$D252","v":0},{"$f":"M234*Genanskaffelsespriser!$D252","v":0},{"$f":"N234*Genanskaffelsespriser!$D252","v":0},{"$f":"O234*Genanskaffelsespriser!$D252","v":0},{"$f":"P234*Genanskaffelsespriser!$D252","v":0},{"$f":"Q234*Genanskaffelsespriser!$D252","v":0},{"$f":"R234*Genanskaffelsespriser!$D252","v":0},{"$f":"S234*Genanskaffelsespriser!$D252","v":0},{"$f":"T234*Genanskaffelsespriser!$D252","v":0},{"$f":"U234*Genanskaffelsespriser!$D252","v":0},{"$f":"V234*Genanskaffelsespriser!$D252","v":0},{"$f":"W234*Genanskaffelsespriser!$D252","v":0},{"$f":"X234*Genanskaffelsespriser!$D252","v":0},{"$f":"Y234*Genanskaffelsespriser!$D252","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA234","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB234","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC234","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD234","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE234","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF234","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG234","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH234","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI234","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ234","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK234","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL234","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM234","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN234","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO234","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP234","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ234","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR234","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS234","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT234","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU234","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV234","v":0},0]
[{"$f":"+Genanskaffelsespriser!B253","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E253","v":10},{"$f":"Distributionsanlæg!D235","v":0},{"$f":"Distributionsanlæg!E235","v":0},{"$f":"Distributionsanlæg!F235","v":0},{"$f":"Distributionsanlæg!G235","v":0},{"$f":"Distributionsanlæg!H235","v":0},{"$f":"Distributionsanlæg!I235","v":0},{"$f":"Distributionsanlæg!J235","v":0},{"$f":"Distributionsanlæg!K235","v":0},{"$f":"Distributionsanlæg!L235","v":0},{"$f":"Distributionsanlæg!M235","v":0},{"$f":"Distributionsanlæg!N235","v":0},{"$f":"Distributionsanlæg!O235","v":0},{"$f":"Distributionsanlæg!P235","v":0},{"$f":"Distributionsanlæg!Q235","v":0},{"$f":"Distributionsanlæg!R235","v":0},{"$f":"Distributionsanlæg!S235","v":0},{"$f":"Distributionsanlæg!T235","v":0},{"$f":"Distributionsanlæg!U235","v":0},{"$f":"Distributionsanlæg!V235","v":0},{"$f":"Distributionsanlæg!W235","v":0},{"$f":"Distributionsanlæg!X235","v":0},{"$f":"Distributionsanlæg!Y235","v":0},null,{"$f":"D235*Genanskaffelsespriser!$D253","v":0},{"$f":"E235*Genanskaffelsespriser!$D253","v":0},{"$f":"F235*Genanskaffelsespriser!$D253","v":0},{"$f":"G235*Genanskaffelsespriser!$D253","v":0},{"$f":"H235*Genanskaffelsespriser!$D253","v":0},{"$f":"I235*Genanskaffelsespriser!$D253","v":0},{"$f":"J235*Genanskaffelsespriser!$D253","v":0},{"$f":"K235*Genanskaffelsespriser!$D253","v":0},{"$f":"L235*Genanskaffelsespriser!$D253","v":0},{"$f":"M235*Genanskaffelsespriser!$D253","v":0},{"$f":"N235*Genanskaffelsespriser!$D253","v":0},{"$f":"O235*Genanskaffelsespriser!$D253","v":0},{"$f":"P235*Genanskaffelsespriser!$D253","v":0},{"$f":"Q235*Genanskaffelsespriser!$D253","v":0},{"$f":"R235*Genanskaffelsespriser!$D253","v":0},{"$f":"S235*Genanskaffelsespriser!$D253","v":0},{"$f":"T235*Genanskaffelsespriser!$D253","v":0},{"$f":"U235*Genanskaffelsespriser!$D253","v":0},{"$f":"V235*Genanskaffelsespriser!$D253","v":0},{"$f":"W235*Genanskaffelsespriser!$D253","v":0},{"$f":"X235*Genanskaffelsespriser!$D253","v":0},{"$f":"Y235*Genanskaffelsespriser!$D253","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA235","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB235","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC235","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD235","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE235","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF235","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG235","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH235","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI235","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ235","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK235","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL235","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM235","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN235","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO235","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP235","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ235","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR235","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS235","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT235","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU235","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV235","v":0},0]
[{"$f":"+Genanskaffelsespriser!B254","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E254","v":20},{"$f":"Distributionsanlæg!D236","v":0},{"$f":"Distributionsanlæg!E236","v":0},{"$f":"Distributionsanlæg!F236","v":0},{"$f":"Distributionsanlæg!G236","v":0},{"$f":"Distributionsanlæg!H236","v":0},{"$f":"Distributionsanlæg!I236","v":0},{"$f":"Distributionsanlæg!J236","v":0},{"$f":"Distributionsanlæg!K236","v":0},{"$f":"Distributionsanlæg!L236","v":0},{"$f":"Distributionsanlæg!M236","v":0},{"$f":"Distributionsanlæg!N236","v":0},{"$f":"Distributionsanlæg!O236","v":0},{"$f":"Distributionsanlæg!P236","v":0},{"$f":"Distributionsanlæg!Q236","v":0},{"$f":"Distributionsanlæg!R236","v":0},{"$f":"Distributionsanlæg!S236","v":0},{"$f":"Distributionsanlæg!T236","v":0},{"$f":"Distributionsanlæg!U236","v":0},{"$f":"Distributionsanlæg!V236","v":0},{"$f":"Distributionsanlæg!W236","v":0},{"$f":"Distributionsanlæg!X236","v":0},{"$f":"Distributionsanlæg!Y236","v":0},null,{"$f":"D236*Genanskaffelsespriser!$D254","v":0},{"$f":"E236*Genanskaffelsespriser!$D254","v":0},{"$f":"F236*Genanskaffelsespriser!$D254","v":0},{"$f":"G236*Genanskaffelsespriser!$D254","v":0},{"$f":"H236*Genanskaffelsespriser!$D254","v":0},{"$f":"I236*Genanskaffelsespriser!$D254","v":0},{"$f":"J236*Genanskaffelsespriser!$D254","v":0},{"$f":"K236*Genanskaffelsespriser!$D254","v":0},{"$f":"L236*Genanskaffelsespriser!$D254","v":0},{"$f":"M236*Genanskaffelsespriser!$D254","v":0},{"$f":"N236*Genanskaffelsespriser!$D254","v":0},{"$f":"O236*Genanskaffelsespriser!$D254","v":0},{"$f":"P236*Genanskaffelsespriser!$D254","v":0},{"$f":"Q236*Genanskaffelsespriser!$D254","v":0},{"$f":"R236*Genanskaffelsespriser!$D254","v":0},{"$f":"S236*Genanskaffelsespriser!$D254","v":0},{"$f":"T236*Genanskaffelsespriser!$D254","v":0},{"$f":"U236*Genanskaffelsespriser!$D254","v":0},{"$f":"V236*Genanskaffelsespriser!$D254","v":0},{"$f":"W236*Genanskaffelsespriser!$D254","v":0},{"$f":"X236*Genanskaffelsespriser!$D254","v":0},{"$f":"Y236*Genanskaffelsespriser!$D254","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA236","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB236","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC236","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD236","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE236","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF236","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG236","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH236","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI236","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ236","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK236","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL236","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM236","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN236","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO236","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP236","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ236","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR236","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS236","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT236","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU236","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV236","v":0},0]
[{"$f":"+Genanskaffelsespriser!B255","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E255","v":10},{"$f":"Distributionsanlæg!D237","v":0},{"$f":"Distributionsanlæg!E237","v":0},{"$f":"Distributionsanlæg!F237","v":0},{"$f":"Distributionsanlæg!G237","v":0},{"$f":"Distributionsanlæg!H237","v":0},{"$f":"Distributionsanlæg!I237","v":0},{"$f":"Distributionsanlæg!J237","v":0},{"$f":"Distributionsanlæg!K237","v":0},{"$f":"Distributionsanlæg!L237","v":0},{"$f":"Distributionsanlæg!M237","v":0},{"$f":"Distributionsanlæg!N237","v":0},{"$f":"Distributionsanlæg!O237","v":0},{"$f":"Distributionsanlæg!P237","v":0},{"$f":"Distributionsanlæg!Q237","v":0},{"$f":"Distributionsanlæg!R237","v":0},{"$f":"Distributionsanlæg!S237","v":0},{"$f":"Distributionsanlæg!T237","v":0},{"$f":"Distributionsanlæg!U237","v":0},{"$f":"Distributionsanlæg!V237","v":0},{"$f":"Distributionsanlæg!W237","v":0},{"$f":"Distributionsanlæg!X237","v":0},{"$f":"Distributionsanlæg!Y237","v":0},null,{"$f":"D237*Genanskaffelsespriser!$D255","v":0},{"$f":"E237*Genanskaffelsespriser!$D255","v":0},{"$f":"F237*Genanskaffelsespriser!$D255","v":0},{"$f":"G237*Genanskaffelsespriser!$D255","v":0},{"$f":"H237*Genanskaffelsespriser!$D255","v":0},{"$f":"I237*Genanskaffelsespriser!$D255","v":0},{"$f":"J237*Genanskaffelsespriser!$D255","v":0},{"$f":"K237*Genanskaffelsespriser!$D255","v":0},{"$f":"L237*Genanskaffelsespriser!$D255","v":0},{"$f":"M237*Genanskaffelsespriser!$D255","v":0},{"$f":"N237*Genanskaffelsespriser!$D255","v":0},{"$f":"O237*Genanskaffelsespriser!$D255","v":0},{"$f":"P237*Genanskaffelsespriser!$D255","v":0},{"$f":"Q237*Genanskaffelsespriser!$D255","v":0},{"$f":"R237*Genanskaffelsespriser!$D255","v":0},{"$f":"S237*Genanskaffelsespriser!$D255","v":0},{"$f":"T237*Genanskaffelsespriser!$D255","v":0},{"$f":"U237*Genanskaffelsespriser!$D255","v":0},{"$f":"V237*Genanskaffelsespriser!$D255","v":0},{"$f":"W237*Genanskaffelsespriser!$D255","v":0},{"$f":"X237*Genanskaffelsespriser!$D255","v":0},{"$f":"Y237*Genanskaffelsespriser!$D255","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA237","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB237","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC237","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD237","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE237","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF237","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG237","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH237","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI237","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ237","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK237","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL237","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM237","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN237","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO237","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP237","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ237","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR237","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS237","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT237","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU237","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV237","v":0},0]
[{"$f":"+Genanskaffelsespriser!B256","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E256","v":20},{"$f":"Distributionsanlæg!D238","v":0},{"$f":"Distributionsanlæg!E238","v":0},{"$f":"Distributionsanlæg!F238","v":0},{"$f":"Distributionsanlæg!G238","v":0},{"$f":"Distributionsanlæg!H238","v":0},{"$f":"Distributionsanlæg!I238","v":0},{"$f":"Distributionsanlæg!J238","v":0},{"$f":"Distributionsanlæg!K238","v":0},{"$f":"Distributionsanlæg!L238","v":0},{"$f":"Distributionsanlæg!M238","v":0},{"$f":"Distributionsanlæg!N238","v":0},{"$f":"Distributionsanlæg!O238","v":0},{"$f":"Distributionsanlæg!P238","v":0},{"$f":"Distributionsanlæg!Q238","v":0},{"$f":"Distributionsanlæg!R238","v":0},{"$f":"Distributionsanlæg!S238","v":0},{"$f":"Distributionsanlæg!T238","v":0},{"$f":"Distributionsanlæg!U238","v":0},{"$f":"Distributionsanlæg!V238","v":0},{"$f":"Distributionsanlæg!W238","v":0},{"$f":"Distributionsanlæg!X238","v":0},{"$f":"Distributionsanlæg!Y238","v":0},null,{"$f":"D238*Genanskaffelsespriser!$D256","v":0},{"$f":"E238*Genanskaffelsespriser!$D256","v":0},{"$f":"F238*Genanskaffelsespriser!$D256","v":0},{"$f":"G238*Genanskaffelsespriser!$D256","v":0},{"$f":"H238*Genanskaffelsespriser!$D256","v":0},{"$f":"I238*Genanskaffelsespriser!$D256","v":0},{"$f":"J238*Genanskaffelsespriser!$D256","v":0},{"$f":"K238*Genanskaffelsespriser!$D256","v":0},{"$f":"L238*Genanskaffelsespriser!$D256","v":0},{"$f":"M238*Genanskaffelsespriser!$D256","v":0},{"$f":"N238*Genanskaffelsespriser!$D256","v":0},{"$f":"O238*Genanskaffelsespriser!$D256","v":0},{"$f":"P238*Genanskaffelsespriser!$D256","v":0},{"$f":"Q238*Genanskaffelsespriser!$D256","v":0},{"$f":"R238*Genanskaffelsespriser!$D256","v":0},{"$f":"S238*Genanskaffelsespriser!$D256","v":0},{"$f":"T238*Genanskaffelsespriser!$D256","v":0},{"$f":"U238*Genanskaffelsespriser!$D256","v":0},{"$f":"V238*Genanskaffelsespriser!$D256","v":0},{"$f":"W238*Genanskaffelsespriser!$D256","v":0},{"$f":"X238*Genanskaffelsespriser!$D256","v":0},{"$f":"Y238*Genanskaffelsespriser!$D256","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA238","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB238","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC238","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD238","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE238","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF238","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG238","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH238","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI238","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ238","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK238","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL238","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM238","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN238","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO238","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP238","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ238","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR238","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS238","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT238","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU238","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV238","v":0},0]
[{"$f":"+Genanskaffelsespriser!B257","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E257","v":10},{"$f":"Distributionsanlæg!D239","v":0},{"$f":"Distributionsanlæg!E239","v":0},{"$f":"Distributionsanlæg!F239","v":0},{"$f":"Distributionsanlæg!G239","v":0},{"$f":"Distributionsanlæg!H239","v":0},{"$f":"Distributionsanlæg!I239","v":0},{"$f":"Distributionsanlæg!J239","v":0},{"$f":"Distributionsanlæg!K239","v":0},{"$f":"Distributionsanlæg!L239","v":0},{"$f":"Distributionsanlæg!M239","v":0},{"$f":"Distributionsanlæg!N239","v":0},{"$f":"Distributionsanlæg!O239","v":0},{"$f":"Distributionsanlæg!P239","v":0},{"$f":"Distributionsanlæg!Q239","v":0},{"$f":"Distributionsanlæg!R239","v":0},{"$f":"Distributionsanlæg!S239","v":0},{"$f":"Distributionsanlæg!T239","v":0},{"$f":"Distributionsanlæg!U239","v":0},{"$f":"Distributionsanlæg!V239","v":0},{"$f":"Distributionsanlæg!W239","v":0},{"$f":"Distributionsanlæg!X239","v":0},{"$f":"Distributionsanlæg!Y239","v":0},null,{"$f":"D239*Genanskaffelsespriser!$D257","v":0},{"$f":"E239*Genanskaffelsespriser!$D257","v":0},{"$f":"F239*Genanskaffelsespriser!$D257","v":0},{"$f":"G239*Genanskaffelsespriser!$D257","v":0},{"$f":"H239*Genanskaffelsespriser!$D257","v":0},{"$f":"I239*Genanskaffelsespriser!$D257","v":0},{"$f":"J239*Genanskaffelsespriser!$D257","v":0},{"$f":"K239*Genanskaffelsespriser!$D257","v":0},{"$f":"L239*Genanskaffelsespriser!$D257","v":0},{"$f":"M239*Genanskaffelsespriser!$D257","v":0},{"$f":"N239*Genanskaffelsespriser!$D257","v":0},{"$f":"O239*Genanskaffelsespriser!$D257","v":0},{"$f":"P239*Genanskaffelsespriser!$D257","v":0},{"$f":"Q239*Genanskaffelsespriser!$D257","v":0},{"$f":"R239*Genanskaffelsespriser!$D257","v":0},{"$f":"S239*Genanskaffelsespriser!$D257","v":0},{"$f":"T239*Genanskaffelsespriser!$D257","v":0},{"$f":"U239*Genanskaffelsespriser!$D257","v":0},{"$f":"V239*Genanskaffelsespriser!$D257","v":0},{"$f":"W239*Genanskaffelsespriser!$D257","v":0},{"$f":"X239*Genanskaffelsespriser!$D257","v":0},{"$f":"Y239*Genanskaffelsespriser!$D257","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA239","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB239","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC239","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD239","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE239","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF239","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG239","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH239","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI239","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ239","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK239","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL239","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM239","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN239","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO239","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP239","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ239","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR239","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS239","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT239","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU239","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV239","v":0},0]
[{"$f":"+Genanskaffelsespriser!B258","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E258","v":75},{"$f":"Distributionsanlæg!D240","v":0},{"$f":"Distributionsanlæg!E240","v":0},{"$f":"Distributionsanlæg!F240","v":0},{"$f":"Distributionsanlæg!G240","v":0},{"$f":"Distributionsanlæg!H240","v":0},{"$f":"Distributionsanlæg!I240","v":0},{"$f":"Distributionsanlæg!J240","v":0},{"$f":"Distributionsanlæg!K240","v":0},{"$f":"Distributionsanlæg!L240","v":0},{"$f":"Distributionsanlæg!M240","v":0},{"$f":"Distributionsanlæg!N240","v":0},{"$f":"Distributionsanlæg!O240","v":0},{"$f":"Distributionsanlæg!P240","v":0},{"$f":"Distributionsanlæg!Q240","v":0},{"$f":"Distributionsanlæg!R240","v":0},{"$f":"Distributionsanlæg!S240","v":0},{"$f":"Distributionsanlæg!T240","v":0},{"$f":"Distributionsanlæg!U240","v":0},{"$f":"Distributionsanlæg!V240","v":0},{"$f":"Distributionsanlæg!W240","v":0},{"$f":"Distributionsanlæg!X240","v":0},{"$f":"Distributionsanlæg!Y240","v":0},null,{"$f":"D240*Genanskaffelsespriser!$D258","v":0},{"$f":"E240*Genanskaffelsespriser!$D258","v":0},{"$f":"F240*Genanskaffelsespriser!$D258","v":0},{"$f":"G240*Genanskaffelsespriser!$D258","v":0},{"$f":"H240*Genanskaffelsespriser!$D258","v":0},{"$f":"I240*Genanskaffelsespriser!$D258","v":0},{"$f":"J240*Genanskaffelsespriser!$D258","v":0},{"$f":"K240*Genanskaffelsespriser!$D258","v":0},{"$f":"L240*Genanskaffelsespriser!$D258","v":0},{"$f":"M240*Genanskaffelsespriser!$D258","v":0},{"$f":"N240*Genanskaffelsespriser!$D258","v":0},{"$f":"O240*Genanskaffelsespriser!$D258","v":0},{"$f":"P240*Genanskaffelsespriser!$D258","v":0},{"$f":"Q240*Genanskaffelsespriser!$D258","v":0},{"$f":"R240*Genanskaffelsespriser!$D258","v":0},{"$f":"S240*Genanskaffelsespriser!$D258","v":0},{"$f":"T240*Genanskaffelsespriser!$D258","v":0},{"$f":"U240*Genanskaffelsespriser!$D258","v":0},{"$f":"V240*Genanskaffelsespriser!$D258","v":0},{"$f":"W240*Genanskaffelsespriser!$D258","v":0},{"$f":"X240*Genanskaffelsespriser!$D258","v":0},{"$f":"Y240*Genanskaffelsespriser!$D258","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA240","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB240","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC240","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD240","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE240","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF240","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG240","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH240","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI240","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ240","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK240","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL240","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM240","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN240","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO240","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP240","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ240","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR240","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS240","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT240","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU240","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV240","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D241","v":0},{"$f":"Distributionsanlæg!E241","v":0},{"$f":"Distributionsanlæg!F241","v":0},{"$f":"Distributionsanlæg!G241","v":0},{"$f":"Distributionsanlæg!H241","v":0},{"$f":"Distributionsanlæg!I241","v":0},{"$f":"Distributionsanlæg!J241","v":0},{"$f":"Distributionsanlæg!K241","v":0},{"$f":"Distributionsanlæg!L241","v":0},{"$f":"Distributionsanlæg!M241","v":0},{"$f":"Distributionsanlæg!N241","v":0},{"$f":"Distributionsanlæg!O241","v":0},{"$f":"Distributionsanlæg!P241","v":0},{"$f":"Distributionsanlæg!Q241","v":0},{"$f":"Distributionsanlæg!R241","v":0},{"$f":"Distributionsanlæg!S241","v":0},{"$f":"Distributionsanlæg!T241","v":0},{"$f":"Distributionsanlæg!U241","v":0},{"$f":"Distributionsanlæg!V241","v":0},{"$f":"Distributionsanlæg!W241","v":0},{"$f":"Distributionsanlæg!X241","v":0},{"$f":"Distributionsanlæg!Y241","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D241:Y241,\"<>0\")","v":0}]
["Overløbsbygværker - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW243:AW259)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B260","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E260","v":75},{"$f":"Distributionsanlæg!D243","v":0},{"$f":"Distributionsanlæg!E243","v":0},{"$f":"Distributionsanlæg!F243","v":0},{"$f":"Distributionsanlæg!G243","v":0},{"$f":"Distributionsanlæg!H243","v":0},{"$f":"Distributionsanlæg!I243","v":0},{"$f":"Distributionsanlæg!J243","v":0},{"$f":"Distributionsanlæg!K243","v":0},{"$f":"Distributionsanlæg!L243","v":0},{"$f":"Distributionsanlæg!M243","v":0},{"$f":"Distributionsanlæg!N243","v":0},{"$f":"Distributionsanlæg!O243","v":0},{"$f":"Distributionsanlæg!P243","v":0},{"$f":"Distributionsanlæg!Q243","v":0},{"$f":"Distributionsanlæg!R243","v":0},{"$f":"Distributionsanlæg!S243","v":0},{"$f":"Distributionsanlæg!T243","v":0},{"$f":"Distributionsanlæg!U243","v":0},{"$f":"Distributionsanlæg!V243","v":0},{"$f":"Distributionsanlæg!W243","v":0},{"$f":"Distributionsanlæg!X243","v":0},{"$f":"Distributionsanlæg!Y243","v":0},null,{"$f":"D243*Genanskaffelsespriser!$D260","v":0},{"$f":"E243*Genanskaffelsespriser!$D260","v":0},{"$f":"F243*Genanskaffelsespriser!$D260","v":0},{"$f":"G243*Genanskaffelsespriser!$D260","v":0},{"$f":"H243*Genanskaffelsespriser!$D260","v":0},{"$f":"I243*Genanskaffelsespriser!$D260","v":0},{"$f":"J243*Genanskaffelsespriser!$D260","v":0},{"$f":"K243*Genanskaffelsespriser!$D260","v":0},{"$f":"L243*Genanskaffelsespriser!$D260","v":0},{"$f":"M243*Genanskaffelsespriser!$D260","v":0},{"$f":"N243*Genanskaffelsespriser!$D260","v":0},{"$f":"O243*Genanskaffelsespriser!$D260","v":0},{"$f":"P243*Genanskaffelsespriser!$D260","v":0},{"$f":"Q243*Genanskaffelsespriser!$D260","v":0},{"$f":"R243*Genanskaffelsespriser!$D260","v":0},{"$f":"S243*Genanskaffelsespriser!$D260","v":0},{"$f":"T243*Genanskaffelsespriser!$D260","v":0},{"$f":"U243*Genanskaffelsespriser!$D260","v":0},{"$f":"V243*Genanskaffelsespriser!$D260","v":0},{"$f":"W243*Genanskaffelsespriser!$D260","v":0},{"$f":"X243*Genanskaffelsespriser!$D260","v":0},{"$f":"Y243*Genanskaffelsespriser!$D260","v":0},{"$f":"+SUM(AA243:AV243)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA243","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB243","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC243","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD243","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE243","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF243","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG243","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH243","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI243","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ243","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK243","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL243","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM243","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN243","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO243","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP243","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ243","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR243","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS243","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT243","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU243","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV243","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D244","v":0},{"$f":"Distributionsanlæg!E244","v":0},{"$f":"Distributionsanlæg!F244","v":0},{"$f":"Distributionsanlæg!G244","v":0},{"$f":"Distributionsanlæg!H244","v":0},{"$f":"Distributionsanlæg!I244","v":0},{"$f":"Distributionsanlæg!J244","v":0},{"$f":"Distributionsanlæg!K244","v":0},{"$f":"Distributionsanlæg!L244","v":0},{"$f":"Distributionsanlæg!M244","v":0},{"$f":"Distributionsanlæg!N244","v":0},{"$f":"Distributionsanlæg!O244","v":0},{"$f":"Distributionsanlæg!P244","v":0},{"$f":"Distributionsanlæg!Q244","v":0},{"$f":"Distributionsanlæg!R244","v":0},{"$f":"Distributionsanlæg!S244","v":0},{"$f":"Distributionsanlæg!T244","v":0},{"$f":"Distributionsanlæg!U244","v":0},{"$f":"Distributionsanlæg!V244","v":0},{"$f":"Distributionsanlæg!W244","v":0},{"$f":"Distributionsanlæg!X244","v":0},{"$f":"Distributionsanlæg!Y244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D244:Y244,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B261","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E261","v":75},{"$f":"Distributionsanlæg!D245","v":0},{"$f":"Distributionsanlæg!E245","v":0},{"$f":"Distributionsanlæg!F245","v":0},{"$f":"Distributionsanlæg!G245","v":0},{"$f":"Distributionsanlæg!H245","v":0},{"$f":"Distributionsanlæg!I245","v":0},{"$f":"Distributionsanlæg!J245","v":0},{"$f":"Distributionsanlæg!K245","v":0},{"$f":"Distributionsanlæg!L245","v":0},{"$f":"Distributionsanlæg!M245","v":0},{"$f":"Distributionsanlæg!N245","v":0},{"$f":"Distributionsanlæg!O245","v":0},{"$f":"Distributionsanlæg!P245","v":0},{"$f":"Distributionsanlæg!Q245","v":0},{"$f":"Distributionsanlæg!R245","v":0},{"$f":"Distributionsanlæg!S245","v":0},{"$f":"Distributionsanlæg!T245","v":0},{"$f":"Distributionsanlæg!U245","v":0},{"$f":"Distributionsanlæg!V245","v":0},{"$f":"Distributionsanlæg!W245","v":0},{"$f":"Distributionsanlæg!X245","v":0},{"$f":"Distributionsanlæg!Y245","v":0},null,{"$f":"D245*Genanskaffelsespriser!$D261","v":0},{"$f":"E245*Genanskaffelsespriser!$D261","v":0},{"$f":"F245*Genanskaffelsespriser!$D261","v":0},{"$f":"G245*Genanskaffelsespriser!$D261","v":0},{"$f":"H245*Genanskaffelsespriser!$D261","v":0},{"$f":"I245*Genanskaffelsespriser!$D261","v":0},{"$f":"J245*Genanskaffelsespriser!$D261","v":0},{"$f":"K245*Genanskaffelsespriser!$D261","v":0},{"$f":"L245*Genanskaffelsespriser!$D261","v":0},{"$f":"M245*Genanskaffelsespriser!$D261","v":0},{"$f":"N245*Genanskaffelsespriser!$D261","v":0},{"$f":"O245*Genanskaffelsespriser!$D261","v":0},{"$f":"P245*Genanskaffelsespriser!$D261","v":0},{"$f":"Q245*Genanskaffelsespriser!$D261","v":0},{"$f":"R245*Genanskaffelsespriser!$D261","v":0},{"$f":"S245*Genanskaffelsespriser!$D261","v":0},{"$f":"T245*Genanskaffelsespriser!$D261","v":0},{"$f":"U245*Genanskaffelsespriser!$D261","v":0},{"$f":"V245*Genanskaffelsespriser!$D261","v":0},{"$f":"W245*Genanskaffelsespriser!$D261","v":0},{"$f":"X245*Genanskaffelsespriser!$D261","v":0},{"$f":"Y245*Genanskaffelsespriser!$D261","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA245","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB245","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC245","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD245","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE245","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF245","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG245","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH245","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI245","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ245","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK245","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL245","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM245","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN245","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO245","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP245","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ245","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR245","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS245","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT245","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU245","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV245","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D246","v":0},{"$f":"Distributionsanlæg!E246","v":0},{"$f":"Distributionsanlæg!F246","v":0},{"$f":"Distributionsanlæg!G246","v":0},{"$f":"Distributionsanlæg!H246","v":0},{"$f":"Distributionsanlæg!I246","v":0},{"$f":"Distributionsanlæg!J246","v":0},{"$f":"Distributionsanlæg!K246","v":0},{"$f":"Distributionsanlæg!L246","v":0},{"$f":"Distributionsanlæg!M246","v":0},{"$f":"Distributionsanlæg!N246","v":0},{"$f":"Distributionsanlæg!O246","v":0},{"$f":"Distributionsanlæg!P246","v":0},{"$f":"Distributionsanlæg!Q246","v":0},{"$f":"Distributionsanlæg!R246","v":0},{"$f":"Distributionsanlæg!S246","v":0},{"$f":"Distributionsanlæg!T246","v":0},{"$f":"Distributionsanlæg!U246","v":0},{"$f":"Distributionsanlæg!V246","v":0},{"$f":"Distributionsanlæg!W246","v":0},{"$f":"Distributionsanlæg!X246","v":0},{"$f":"Distributionsanlæg!Y246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D246:Y246,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B262","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E262","v":75},{"$f":"Distributionsanlæg!D247","v":0},{"$f":"Distributionsanlæg!E247","v":0},{"$f":"Distributionsanlæg!F247","v":0},{"$f":"Distributionsanlæg!G247","v":0},{"$f":"Distributionsanlæg!H247","v":0},{"$f":"Distributionsanlæg!I247","v":0},{"$f":"Distributionsanlæg!J247","v":0},{"$f":"Distributionsanlæg!K247","v":0},{"$f":"Distributionsanlæg!L247","v":0},{"$f":"Distributionsanlæg!M247","v":0},{"$f":"Distributionsanlæg!N247","v":0},{"$f":"Distributionsanlæg!O247","v":0},{"$f":"Distributionsanlæg!P247","v":0},{"$f":"Distributionsanlæg!Q247","v":0},{"$f":"Distributionsanlæg!R247","v":0},{"$f":"Distributionsanlæg!S247","v":0},{"$f":"Distributionsanlæg!T247","v":0},{"$f":"Distributionsanlæg!U247","v":0},{"$f":"Distributionsanlæg!V247","v":0},{"$f":"Distributionsanlæg!W247","v":0},{"$f":"Distributionsanlæg!X247","v":0},{"$f":"Distributionsanlæg!Y247","v":0},null,{"$f":"D247*Genanskaffelsespriser!$D262","v":0},{"$f":"E247*Genanskaffelsespriser!$D262","v":0},{"$f":"F247*Genanskaffelsespriser!$D262","v":0},{"$f":"G247*Genanskaffelsespriser!$D262","v":0},{"$f":"H247*Genanskaffelsespriser!$D262","v":0},{"$f":"I247*Genanskaffelsespriser!$D262","v":0},{"$f":"J247*Genanskaffelsespriser!$D262","v":0},{"$f":"K247*Genanskaffelsespriser!$D262","v":0},{"$f":"L247*Genanskaffelsespriser!$D262","v":0},{"$f":"M247*Genanskaffelsespriser!$D262","v":0},{"$f":"N247*Genanskaffelsespriser!$D262","v":0},{"$f":"O247*Genanskaffelsespriser!$D262","v":0},{"$f":"P247*Genanskaffelsespriser!$D262","v":0},{"$f":"Q247*Genanskaffelsespriser!$D262","v":0},{"$f":"R247*Genanskaffelsespriser!$D262","v":0},{"$f":"S247*Genanskaffelsespriser!$D262","v":0},{"$f":"T247*Genanskaffelsespriser!$D262","v":0},{"$f":"U247*Genanskaffelsespriser!$D262","v":0},{"$f":"V247*Genanskaffelsespriser!$D262","v":0},{"$f":"W247*Genanskaffelsespriser!$D262","v":0},{"$f":"X247*Genanskaffelsespriser!$D262","v":0},{"$f":"Y247*Genanskaffelsespriser!$D262","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA247","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB247","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC247","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD247","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE247","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF247","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG247","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH247","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI247","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ247","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK247","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL247","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM247","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN247","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO247","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP247","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ247","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR247","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS247","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT247","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU247","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV247","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D248","v":0},{"$f":"Distributionsanlæg!E248","v":0},{"$f":"Distributionsanlæg!F248","v":0},{"$f":"Distributionsanlæg!G248","v":0},{"$f":"Distributionsanlæg!H248","v":0},{"$f":"Distributionsanlæg!I248","v":0},{"$f":"Distributionsanlæg!J248","v":0},{"$f":"Distributionsanlæg!K248","v":0},{"$f":"Distributionsanlæg!L248","v":0},{"$f":"Distributionsanlæg!M248","v":0},{"$f":"Distributionsanlæg!N248","v":0},{"$f":"Distributionsanlæg!O248","v":0},{"$f":"Distributionsanlæg!P248","v":0},{"$f":"Distributionsanlæg!Q248","v":0},{"$f":"Distributionsanlæg!R248","v":0},{"$f":"Distributionsanlæg!S248","v":0},{"$f":"Distributionsanlæg!T248","v":0},{"$f":"Distributionsanlæg!U248","v":0},{"$f":"Distributionsanlæg!V248","v":0},{"$f":"Distributionsanlæg!W248","v":0},{"$f":"Distributionsanlæg!X248","v":0},{"$f":"Distributionsanlæg!Y248","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D248:Y248,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B263","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E263","v":20},{"$f":"Distributionsanlæg!D249","v":0},{"$f":"Distributionsanlæg!E249","v":0},{"$f":"Distributionsanlæg!F249","v":0},{"$f":"Distributionsanlæg!G249","v":0},{"$f":"Distributionsanlæg!H249","v":0},{"$f":"Distributionsanlæg!I249","v":0},{"$f":"Distributionsanlæg!J249","v":0},{"$f":"Distributionsanlæg!K249","v":0},{"$f":"Distributionsanlæg!L249","v":0},{"$f":"Distributionsanlæg!M249","v":0},{"$f":"Distributionsanlæg!N249","v":0},{"$f":"Distributionsanlæg!O249","v":0},{"$f":"Distributionsanlæg!P249","v":0},{"$f":"Distributionsanlæg!Q249","v":0},{"$f":"Distributionsanlæg!R249","v":0},{"$f":"Distributionsanlæg!S249","v":0},{"$f":"Distributionsanlæg!T249","v":0},{"$f":"Distributionsanlæg!U249","v":0},{"$f":"Distributionsanlæg!V249","v":0},{"$f":"Distributionsanlæg!W249","v":0},{"$f":"Distributionsanlæg!X249","v":0},{"$f":"Distributionsanlæg!Y249","v":0},null,{"$f":"D249*Genanskaffelsespriser!$D263","v":0},{"$f":"E249*Genanskaffelsespriser!$D263","v":0},{"$f":"F249*Genanskaffelsespriser!$D263","v":0},{"$f":"G249*Genanskaffelsespriser!$D263","v":0},{"$f":"H249*Genanskaffelsespriser!$D263","v":0},{"$f":"I249*Genanskaffelsespriser!$D263","v":0},{"$f":"J249*Genanskaffelsespriser!$D263","v":0},{"$f":"K249*Genanskaffelsespriser!$D263","v":0},{"$f":"L249*Genanskaffelsespriser!$D263","v":0},{"$f":"M249*Genanskaffelsespriser!$D263","v":0},{"$f":"N249*Genanskaffelsespriser!$D263","v":0},{"$f":"O249*Genanskaffelsespriser!$D263","v":0},{"$f":"P249*Genanskaffelsespriser!$D263","v":0},{"$f":"Q249*Genanskaffelsespriser!$D263","v":0},{"$f":"R249*Genanskaffelsespriser!$D263","v":0},{"$f":"S249*Genanskaffelsespriser!$D263","v":0},{"$f":"T249*Genanskaffelsespriser!$D263","v":0},{"$f":"U249*Genanskaffelsespriser!$D263","v":0},{"$f":"V249*Genanskaffelsespriser!$D263","v":0},{"$f":"W249*Genanskaffelsespriser!$D263","v":0},{"$f":"X249*Genanskaffelsespriser!$D263","v":0},{"$f":"Y249*Genanskaffelsespriser!$D263","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA249","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB249","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC249","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD249","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE249","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF249","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG249","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH249","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI249","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ249","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK249","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL249","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM249","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN249","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO249","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP249","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ249","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR249","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS249","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT249","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU249","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV249","v":0},0]
[{"$f":"+Genanskaffelsespriser!B264","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E264","v":20},{"$f":"Distributionsanlæg!D250","v":0},{"$f":"Distributionsanlæg!E250","v":0},{"$f":"Distributionsanlæg!F250","v":0},{"$f":"Distributionsanlæg!G250","v":0},{"$f":"Distributionsanlæg!H250","v":0},{"$f":"Distributionsanlæg!I250","v":0},{"$f":"Distributionsanlæg!J250","v":0},{"$f":"Distributionsanlæg!K250","v":0},{"$f":"Distributionsanlæg!L250","v":0},{"$f":"Distributionsanlæg!M250","v":0},{"$f":"Distributionsanlæg!N250","v":0},{"$f":"Distributionsanlæg!O250","v":0},{"$f":"Distributionsanlæg!P250","v":0},{"$f":"Distributionsanlæg!Q250","v":0},{"$f":"Distributionsanlæg!R250","v":0},{"$f":"Distributionsanlæg!S250","v":0},{"$f":"Distributionsanlæg!T250","v":0},{"$f":"Distributionsanlæg!U250","v":0},{"$f":"Distributionsanlæg!V250","v":0},{"$f":"Distributionsanlæg!W250","v":0},{"$f":"Distributionsanlæg!X250","v":0},{"$f":"Distributionsanlæg!Y250","v":0},null,{"$f":"D250*Genanskaffelsespriser!$D264","v":0},{"$f":"E250*Genanskaffelsespriser!$D264","v":0},{"$f":"F250*Genanskaffelsespriser!$D264","v":0},{"$f":"G250*Genanskaffelsespriser!$D264","v":0},{"$f":"H250*Genanskaffelsespriser!$D264","v":0},{"$f":"I250*Genanskaffelsespriser!$D264","v":0},{"$f":"J250*Genanskaffelsespriser!$D264","v":0},{"$f":"K250*Genanskaffelsespriser!$D264","v":0},{"$f":"L250*Genanskaffelsespriser!$D264","v":0},{"$f":"M250*Genanskaffelsespriser!$D264","v":0},{"$f":"N250*Genanskaffelsespriser!$D264","v":0},{"$f":"O250*Genanskaffelsespriser!$D264","v":0},{"$f":"P250*Genanskaffelsespriser!$D264","v":0},{"$f":"Q250*Genanskaffelsespriser!$D264","v":0},{"$f":"R250*Genanskaffelsespriser!$D264","v":0},{"$f":"S250*Genanskaffelsespriser!$D264","v":0},{"$f":"T250*Genanskaffelsespriser!$D264","v":0},{"$f":"U250*Genanskaffelsespriser!$D264","v":0},{"$f":"V250*Genanskaffelsespriser!$D264","v":0},{"$f":"W250*Genanskaffelsespriser!$D264","v":0},{"$f":"X250*Genanskaffelsespriser!$D264","v":0},{"$f":"Y250*Genanskaffelsespriser!$D264","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA250","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB250","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC250","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD250","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE250","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF250","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG250","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH250","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI250","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ250","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK250","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL250","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM250","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN250","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO250","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP250","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ250","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR250","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS250","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT250","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU250","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV250","v":0},0]
[{"$f":"+Genanskaffelsespriser!B265","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E265","v":10},{"$f":"Distributionsanlæg!D251","v":0},{"$f":"Distributionsanlæg!E251","v":0},{"$f":"Distributionsanlæg!F251","v":0},{"$f":"Distributionsanlæg!G251","v":0},{"$f":"Distributionsanlæg!H251","v":0},{"$f":"Distributionsanlæg!I251","v":0},{"$f":"Distributionsanlæg!J251","v":0},{"$f":"Distributionsanlæg!K251","v":0},{"$f":"Distributionsanlæg!L251","v":0},{"$f":"Distributionsanlæg!M251","v":0},{"$f":"Distributionsanlæg!N251","v":0},{"$f":"Distributionsanlæg!O251","v":0},{"$f":"Distributionsanlæg!P251","v":0},{"$f":"Distributionsanlæg!Q251","v":0},{"$f":"Distributionsanlæg!R251","v":0},{"$f":"Distributionsanlæg!S251","v":0},{"$f":"Distributionsanlæg!T251","v":0},{"$f":"Distributionsanlæg!U251","v":0},{"$f":"Distributionsanlæg!V251","v":0},{"$f":"Distributionsanlæg!W251","v":0},{"$f":"Distributionsanlæg!X251","v":0},{"$f":"Distributionsanlæg!Y251","v":0},null,{"$f":"D251*Genanskaffelsespriser!$D265","v":0},{"$f":"E251*Genanskaffelsespriser!$D265","v":0},{"$f":"F251*Genanskaffelsespriser!$D265","v":0},{"$f":"G251*Genanskaffelsespriser!$D265","v":0},{"$f":"H251*Genanskaffelsespriser!$D265","v":0},{"$f":"I251*Genanskaffelsespriser!$D265","v":0},{"$f":"J251*Genanskaffelsespriser!$D265","v":0},{"$f":"K251*Genanskaffelsespriser!$D265","v":0},{"$f":"L251*Genanskaffelsespriser!$D265","v":0},{"$f":"M251*Genanskaffelsespriser!$D265","v":0},{"$f":"N251*Genanskaffelsespriser!$D265","v":0},{"$f":"O251*Genanskaffelsespriser!$D265","v":0},{"$f":"P251*Genanskaffelsespriser!$D265","v":0},{"$f":"Q251*Genanskaffelsespriser!$D265","v":0},{"$f":"R251*Genanskaffelsespriser!$D265","v":0},{"$f":"S251*Genanskaffelsespriser!$D265","v":0},{"$f":"T251*Genanskaffelsespriser!$D265","v":0},{"$f":"U251*Genanskaffelsespriser!$D265","v":0},{"$f":"V251*Genanskaffelsespriser!$D265","v":0},{"$f":"W251*Genanskaffelsespriser!$D265","v":0},{"$f":"X251*Genanskaffelsespriser!$D265","v":0},{"$f":"Y251*Genanskaffelsespriser!$D265","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA251","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB251","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC251","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD251","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE251","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF251","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG251","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH251","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI251","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ251","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK251","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL251","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM251","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN251","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO251","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP251","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ251","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR251","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS251","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT251","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU251","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV251","v":0},0]
[{"$f":"+Genanskaffelsespriser!B266","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E266","v":20},{"$f":"Distributionsanlæg!D252","v":0},{"$f":"Distributionsanlæg!E252","v":0},{"$f":"Distributionsanlæg!F252","v":0},{"$f":"Distributionsanlæg!G252","v":0},{"$f":"Distributionsanlæg!H252","v":0},{"$f":"Distributionsanlæg!I252","v":0},{"$f":"Distributionsanlæg!J252","v":0},{"$f":"Distributionsanlæg!K252","v":0},{"$f":"Distributionsanlæg!L252","v":0},{"$f":"Distributionsanlæg!M252","v":0},{"$f":"Distributionsanlæg!N252","v":0},{"$f":"Distributionsanlæg!O252","v":0},{"$f":"Distributionsanlæg!P252","v":0},{"$f":"Distributionsanlæg!Q252","v":0},{"$f":"Distributionsanlæg!R252","v":0},{"$f":"Distributionsanlæg!S252","v":0},{"$f":"Distributionsanlæg!T252","v":0},{"$f":"Distributionsanlæg!U252","v":0},{"$f":"Distributionsanlæg!V252","v":0},{"$f":"Distributionsanlæg!W252","v":0},{"$f":"Distributionsanlæg!X252","v":0},{"$f":"Distributionsanlæg!Y252","v":0},null,{"$f":"D252*Genanskaffelsespriser!$D266","v":0},{"$f":"E252*Genanskaffelsespriser!$D266","v":0},{"$f":"F252*Genanskaffelsespriser!$D266","v":0},{"$f":"G252*Genanskaffelsespriser!$D266","v":0},{"$f":"H252*Genanskaffelsespriser!$D266","v":0},{"$f":"I252*Genanskaffelsespriser!$D266","v":0},{"$f":"J252*Genanskaffelsespriser!$D266","v":0},{"$f":"K252*Genanskaffelsespriser!$D266","v":0},{"$f":"L252*Genanskaffelsespriser!$D266","v":0},{"$f":"M252*Genanskaffelsespriser!$D266","v":0},{"$f":"N252*Genanskaffelsespriser!$D266","v":0},{"$f":"O252*Genanskaffelsespriser!$D266","v":0},{"$f":"P252*Genanskaffelsespriser!$D266","v":0},{"$f":"Q252*Genanskaffelsespriser!$D266","v":0},{"$f":"R252*Genanskaffelsespriser!$D266","v":0},{"$f":"S252*Genanskaffelsespriser!$D266","v":0},{"$f":"T252*Genanskaffelsespriser!$D266","v":0},{"$f":"U252*Genanskaffelsespriser!$D266","v":0},{"$f":"V252*Genanskaffelsespriser!$D266","v":0},{"$f":"W252*Genanskaffelsespriser!$D266","v":0},{"$f":"X252*Genanskaffelsespriser!$D266","v":0},{"$f":"Y252*Genanskaffelsespriser!$D266","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA252","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB252","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC252","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD252","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE252","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF252","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG252","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH252","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI252","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ252","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK252","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL252","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM252","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN252","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO252","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP252","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ252","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR252","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS252","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT252","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU252","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV252","v":0},0]
[{"$f":"+Genanskaffelsespriser!B267","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E267","v":10},{"$f":"Distributionsanlæg!D253","v":0},{"$f":"Distributionsanlæg!E253","v":0},{"$f":"Distributionsanlæg!F253","v":0},{"$f":"Distributionsanlæg!G253","v":0},{"$f":"Distributionsanlæg!H253","v":0},{"$f":"Distributionsanlæg!I253","v":0},{"$f":"Distributionsanlæg!J253","v":0},{"$f":"Distributionsanlæg!K253","v":0},{"$f":"Distributionsanlæg!L253","v":0},{"$f":"Distributionsanlæg!M253","v":0},{"$f":"Distributionsanlæg!N253","v":0},{"$f":"Distributionsanlæg!O253","v":0},{"$f":"Distributionsanlæg!P253","v":0},{"$f":"Distributionsanlæg!Q253","v":0},{"$f":"Distributionsanlæg!R253","v":0},{"$f":"Distributionsanlæg!S253","v":0},{"$f":"Distributionsanlæg!T253","v":0},{"$f":"Distributionsanlæg!U253","v":0},{"$f":"Distributionsanlæg!V253","v":0},{"$f":"Distributionsanlæg!W253","v":0},{"$f":"Distributionsanlæg!X253","v":0},{"$f":"Distributionsanlæg!Y253","v":0},null,{"$f":"D253*Genanskaffelsespriser!$D267","v":0},{"$f":"E253*Genanskaffelsespriser!$D267","v":0},{"$f":"F253*Genanskaffelsespriser!$D267","v":0},{"$f":"G253*Genanskaffelsespriser!$D267","v":0},{"$f":"H253*Genanskaffelsespriser!$D267","v":0},{"$f":"I253*Genanskaffelsespriser!$D267","v":0},{"$f":"J253*Genanskaffelsespriser!$D267","v":0},{"$f":"K253*Genanskaffelsespriser!$D267","v":0},{"$f":"L253*Genanskaffelsespriser!$D267","v":0},{"$f":"M253*Genanskaffelsespriser!$D267","v":0},{"$f":"N253*Genanskaffelsespriser!$D267","v":0},{"$f":"O253*Genanskaffelsespriser!$D267","v":0},{"$f":"P253*Genanskaffelsespriser!$D267","v":0},{"$f":"Q253*Genanskaffelsespriser!$D267","v":0},{"$f":"R253*Genanskaffelsespriser!$D267","v":0},{"$f":"S253*Genanskaffelsespriser!$D267","v":0},{"$f":"T253*Genanskaffelsespriser!$D267","v":0},{"$f":"U253*Genanskaffelsespriser!$D267","v":0},{"$f":"V253*Genanskaffelsespriser!$D267","v":0},{"$f":"W253*Genanskaffelsespriser!$D267","v":0},{"$f":"X253*Genanskaffelsespriser!$D267","v":0},{"$f":"Y253*Genanskaffelsespriser!$D267","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA253","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB253","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC253","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD253","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE253","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF253","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG253","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH253","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI253","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ253","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK253","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL253","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM253","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN253","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO253","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP253","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ253","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR253","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS253","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT253","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU253","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV253","v":0},0]
[{"$f":"+Genanskaffelsespriser!B268","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E268","v":20},{"$f":"Distributionsanlæg!D254","v":0},{"$f":"Distributionsanlæg!E254","v":0},{"$f":"Distributionsanlæg!F254","v":0},{"$f":"Distributionsanlæg!G254","v":0},{"$f":"Distributionsanlæg!H254","v":0},{"$f":"Distributionsanlæg!I254","v":0},{"$f":"Distributionsanlæg!J254","v":0},{"$f":"Distributionsanlæg!K254","v":0},{"$f":"Distributionsanlæg!L254","v":0},{"$f":"Distributionsanlæg!M254","v":0},{"$f":"Distributionsanlæg!N254","v":0},{"$f":"Distributionsanlæg!O254","v":0},{"$f":"Distributionsanlæg!P254","v":0},{"$f":"Distributionsanlæg!Q254","v":0},{"$f":"Distributionsanlæg!R254","v":0},{"$f":"Distributionsanlæg!S254","v":0},{"$f":"Distributionsanlæg!T254","v":0},{"$f":"Distributionsanlæg!U254","v":0},{"$f":"Distributionsanlæg!V254","v":0},{"$f":"Distributionsanlæg!W254","v":0},{"$f":"Distributionsanlæg!X254","v":0},{"$f":"Distributionsanlæg!Y254","v":0},null,{"$f":"D254*Genanskaffelsespriser!$D268","v":0},{"$f":"E254*Genanskaffelsespriser!$D268","v":0},{"$f":"F254*Genanskaffelsespriser!$D268","v":0},{"$f":"G254*Genanskaffelsespriser!$D268","v":0},{"$f":"H254*Genanskaffelsespriser!$D268","v":0},{"$f":"I254*Genanskaffelsespriser!$D268","v":0},{"$f":"J254*Genanskaffelsespriser!$D268","v":0},{"$f":"K254*Genanskaffelsespriser!$D268","v":0},{"$f":"L254*Genanskaffelsespriser!$D268","v":0},{"$f":"M254*Genanskaffelsespriser!$D268","v":0},{"$f":"N254*Genanskaffelsespriser!$D268","v":0},{"$f":"O254*Genanskaffelsespriser!$D268","v":0},{"$f":"P254*Genanskaffelsespriser!$D268","v":0},{"$f":"Q254*Genanskaffelsespriser!$D268","v":0},{"$f":"R254*Genanskaffelsespriser!$D268","v":0},{"$f":"S254*Genanskaffelsespriser!$D268","v":0},{"$f":"T254*Genanskaffelsespriser!$D268","v":0},{"$f":"U254*Genanskaffelsespriser!$D268","v":0},{"$f":"V254*Genanskaffelsespriser!$D268","v":0},{"$f":"W254*Genanskaffelsespriser!$D268","v":0},{"$f":"X254*Genanskaffelsespriser!$D268","v":0},{"$f":"Y254*Genanskaffelsespriser!$D268","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA254","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB254","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC254","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD254","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE254","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF254","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG254","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH254","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI254","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ254","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK254","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL254","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM254","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN254","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO254","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP254","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ254","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR254","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS254","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT254","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU254","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV254","v":0},0]
[{"$f":"+Genanskaffelsespriser!B269","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E269","v":10},{"$f":"Distributionsanlæg!D255","v":0},{"$f":"Distributionsanlæg!E255","v":0},{"$f":"Distributionsanlæg!F255","v":0},{"$f":"Distributionsanlæg!G255","v":0},{"$f":"Distributionsanlæg!H255","v":0},{"$f":"Distributionsanlæg!I255","v":0},{"$f":"Distributionsanlæg!J255","v":0},{"$f":"Distributionsanlæg!K255","v":0},{"$f":"Distributionsanlæg!L255","v":0},{"$f":"Distributionsanlæg!M255","v":0},{"$f":"Distributionsanlæg!N255","v":0},{"$f":"Distributionsanlæg!O255","v":0},{"$f":"Distributionsanlæg!P255","v":0},{"$f":"Distributionsanlæg!Q255","v":0},{"$f":"Distributionsanlæg!R255","v":0},{"$f":"Distributionsanlæg!S255","v":0},{"$f":"Distributionsanlæg!T255","v":0},{"$f":"Distributionsanlæg!U255","v":0},{"$f":"Distributionsanlæg!V255","v":0},{"$f":"Distributionsanlæg!W255","v":0},{"$f":"Distributionsanlæg!X255","v":0},{"$f":"Distributionsanlæg!Y255","v":0},null,{"$f":"D255*Genanskaffelsespriser!$D269","v":0},{"$f":"E255*Genanskaffelsespriser!$D269","v":0},{"$f":"F255*Genanskaffelsespriser!$D269","v":0},{"$f":"G255*Genanskaffelsespriser!$D269","v":0},{"$f":"H255*Genanskaffelsespriser!$D269","v":0},{"$f":"I255*Genanskaffelsespriser!$D269","v":0},{"$f":"J255*Genanskaffelsespriser!$D269","v":0},{"$f":"K255*Genanskaffelsespriser!$D269","v":0},{"$f":"L255*Genanskaffelsespriser!$D269","v":0},{"$f":"M255*Genanskaffelsespriser!$D269","v":0},{"$f":"N255*Genanskaffelsespriser!$D269","v":0},{"$f":"O255*Genanskaffelsespriser!$D269","v":0},{"$f":"P255*Genanskaffelsespriser!$D269","v":0},{"$f":"Q255*Genanskaffelsespriser!$D269","v":0},{"$f":"R255*Genanskaffelsespriser!$D269","v":0},{"$f":"S255*Genanskaffelsespriser!$D269","v":0},{"$f":"T255*Genanskaffelsespriser!$D269","v":0},{"$f":"U255*Genanskaffelsespriser!$D269","v":0},{"$f":"V255*Genanskaffelsespriser!$D269","v":0},{"$f":"W255*Genanskaffelsespriser!$D269","v":0},{"$f":"X255*Genanskaffelsespriser!$D269","v":0},{"$f":"Y255*Genanskaffelsespriser!$D269","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA255","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB255","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC255","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD255","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE255","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF255","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG255","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH255","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI255","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ255","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK255","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL255","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM255","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN255","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO255","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP255","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ255","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR255","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS255","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT255","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU255","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV255","v":0},0]
[{"$f":"+Genanskaffelsespriser!B270","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E270","v":20},{"$f":"Distributionsanlæg!D256","v":0},{"$f":"Distributionsanlæg!E256","v":0},{"$f":"Distributionsanlæg!F256","v":0},{"$f":"Distributionsanlæg!G256","v":0},{"$f":"Distributionsanlæg!H256","v":0},{"$f":"Distributionsanlæg!I256","v":0},{"$f":"Distributionsanlæg!J256","v":0},{"$f":"Distributionsanlæg!K256","v":0},{"$f":"Distributionsanlæg!L256","v":0},{"$f":"Distributionsanlæg!M256","v":0},{"$f":"Distributionsanlæg!N256","v":0},{"$f":"Distributionsanlæg!O256","v":0},{"$f":"Distributionsanlæg!P256","v":0},{"$f":"Distributionsanlæg!Q256","v":0},{"$f":"Distributionsanlæg!R256","v":0},{"$f":"Distributionsanlæg!S256","v":0},{"$f":"Distributionsanlæg!T256","v":0},{"$f":"Distributionsanlæg!U256","v":0},{"$f":"Distributionsanlæg!V256","v":0},{"$f":"Distributionsanlæg!W256","v":0},{"$f":"Distributionsanlæg!X256","v":0},{"$f":"Distributionsanlæg!Y256","v":0},null,{"$f":"D256*Genanskaffelsespriser!$D270","v":0},{"$f":"E256*Genanskaffelsespriser!$D270","v":0},{"$f":"F256*Genanskaffelsespriser!$D270","v":0},{"$f":"G256*Genanskaffelsespriser!$D270","v":0},{"$f":"H256*Genanskaffelsespriser!$D270","v":0},{"$f":"I256*Genanskaffelsespriser!$D270","v":0},{"$f":"J256*Genanskaffelsespriser!$D270","v":0},{"$f":"K256*Genanskaffelsespriser!$D270","v":0},{"$f":"L256*Genanskaffelsespriser!$D270","v":0},{"$f":"M256*Genanskaffelsespriser!$D270","v":0},{"$f":"N256*Genanskaffelsespriser!$D270","v":0},{"$f":"O256*Genanskaffelsespriser!$D270","v":0},{"$f":"P256*Genanskaffelsespriser!$D270","v":0},{"$f":"Q256*Genanskaffelsespriser!$D270","v":0},{"$f":"R256*Genanskaffelsespriser!$D270","v":0},{"$f":"S256*Genanskaffelsespriser!$D270","v":0},{"$f":"T256*Genanskaffelsespriser!$D270","v":0},{"$f":"U256*Genanskaffelsespriser!$D270","v":0},{"$f":"V256*Genanskaffelsespriser!$D270","v":0},{"$f":"W256*Genanskaffelsespriser!$D270","v":0},{"$f":"X256*Genanskaffelsespriser!$D270","v":0},{"$f":"Y256*Genanskaffelsespriser!$D270","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA256","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB256","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC256","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD256","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE256","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF256","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG256","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH256","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI256","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ256","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK256","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL256","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM256","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN256","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO256","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP256","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ256","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR256","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS256","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT256","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU256","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV256","v":0},0]
[{"$f":"+Genanskaffelsespriser!B271","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E271","v":10},{"$f":"Distributionsanlæg!D257","v":0},{"$f":"Distributionsanlæg!E257","v":0},{"$f":"Distributionsanlæg!F257","v":0},{"$f":"Distributionsanlæg!G257","v":0},{"$f":"Distributionsanlæg!H257","v":0},{"$f":"Distributionsanlæg!I257","v":0},{"$f":"Distributionsanlæg!J257","v":0},{"$f":"Distributionsanlæg!K257","v":0},{"$f":"Distributionsanlæg!L257","v":0},{"$f":"Distributionsanlæg!M257","v":0},{"$f":"Distributionsanlæg!N257","v":0},{"$f":"Distributionsanlæg!O257","v":0},{"$f":"Distributionsanlæg!P257","v":0},{"$f":"Distributionsanlæg!Q257","v":0},{"$f":"Distributionsanlæg!R257","v":0},{"$f":"Distributionsanlæg!S257","v":0},{"$f":"Distributionsanlæg!T257","v":0},{"$f":"Distributionsanlæg!U257","v":0},{"$f":"Distributionsanlæg!V257","v":0},{"$f":"Distributionsanlæg!W257","v":0},{"$f":"Distributionsanlæg!X257","v":0},{"$f":"Distributionsanlæg!Y257","v":0},null,{"$f":"D257*Genanskaffelsespriser!$D271","v":0},{"$f":"E257*Genanskaffelsespriser!$D271","v":0},{"$f":"F257*Genanskaffelsespriser!$D271","v":0},{"$f":"G257*Genanskaffelsespriser!$D271","v":0},{"$f":"H257*Genanskaffelsespriser!$D271","v":0},{"$f":"I257*Genanskaffelsespriser!$D271","v":0},{"$f":"J257*Genanskaffelsespriser!$D271","v":0},{"$f":"K257*Genanskaffelsespriser!$D271","v":0},{"$f":"L257*Genanskaffelsespriser!$D271","v":0},{"$f":"M257*Genanskaffelsespriser!$D271","v":0},{"$f":"N257*Genanskaffelsespriser!$D271","v":0},{"$f":"O257*Genanskaffelsespriser!$D271","v":0},{"$f":"P257*Genanskaffelsespriser!$D271","v":0},{"$f":"Q257*Genanskaffelsespriser!$D271","v":0},{"$f":"R257*Genanskaffelsespriser!$D271","v":0},{"$f":"S257*Genanskaffelsespriser!$D271","v":0},{"$f":"T257*Genanskaffelsespriser!$D271","v":0},{"$f":"U257*Genanskaffelsespriser!$D271","v":0},{"$f":"V257*Genanskaffelsespriser!$D271","v":0},{"$f":"W257*Genanskaffelsespriser!$D271","v":0},{"$f":"X257*Genanskaffelsespriser!$D271","v":0},{"$f":"Y257*Genanskaffelsespriser!$D271","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA257","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB257","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC257","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD257","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE257","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF257","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG257","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH257","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI257","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ257","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK257","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL257","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM257","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN257","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO257","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP257","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ257","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR257","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS257","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT257","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU257","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV257","v":0},0]
[{"$f":"+Genanskaffelsespriser!B272","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E272","v":75},{"$f":"Distributionsanlæg!D258","v":0},{"$f":"Distributionsanlæg!E258","v":0},{"$f":"Distributionsanlæg!F258","v":0},{"$f":"Distributionsanlæg!G258","v":0},{"$f":"Distributionsanlæg!H258","v":0},{"$f":"Distributionsanlæg!I258","v":0},{"$f":"Distributionsanlæg!J258","v":0},{"$f":"Distributionsanlæg!K258","v":0},{"$f":"Distributionsanlæg!L258","v":0},{"$f":"Distributionsanlæg!M258","v":0},{"$f":"Distributionsanlæg!N258","v":0},{"$f":"Distributionsanlæg!O258","v":0},{"$f":"Distributionsanlæg!P258","v":0},{"$f":"Distributionsanlæg!Q258","v":0},{"$f":"Distributionsanlæg!R258","v":0},{"$f":"Distributionsanlæg!S258","v":0},{"$f":"Distributionsanlæg!T258","v":0},{"$f":"Distributionsanlæg!U258","v":0},{"$f":"Distributionsanlæg!V258","v":0},{"$f":"Distributionsanlæg!W258","v":0},{"$f":"Distributionsanlæg!X258","v":0},{"$f":"Distributionsanlæg!Y258","v":0},null,{"$f":"D258*Genanskaffelsespriser!$D272","v":0},{"$f":"E258*Genanskaffelsespriser!$D272","v":0},{"$f":"F258*Genanskaffelsespriser!$D272","v":0},{"$f":"G258*Genanskaffelsespriser!$D272","v":0},{"$f":"H258*Genanskaffelsespriser!$D272","v":0},{"$f":"I258*Genanskaffelsespriser!$D272","v":0},{"$f":"J258*Genanskaffelsespriser!$D272","v":0},{"$f":"K258*Genanskaffelsespriser!$D272","v":0},{"$f":"L258*Genanskaffelsespriser!$D272","v":0},{"$f":"M258*Genanskaffelsespriser!$D272","v":0},{"$f":"N258*Genanskaffelsespriser!$D272","v":0},{"$f":"O258*Genanskaffelsespriser!$D272","v":0},{"$f":"P258*Genanskaffelsespriser!$D272","v":0},{"$f":"Q258*Genanskaffelsespriser!$D272","v":0},{"$f":"R258*Genanskaffelsespriser!$D272","v":0},{"$f":"S258*Genanskaffelsespriser!$D272","v":0},{"$f":"T258*Genanskaffelsespriser!$D272","v":0},{"$f":"U258*Genanskaffelsespriser!$D272","v":0},{"$f":"V258*Genanskaffelsespriser!$D272","v":0},{"$f":"W258*Genanskaffelsespriser!$D272","v":0},{"$f":"X258*Genanskaffelsespriser!$D272","v":0},{"$f":"Y258*Genanskaffelsespriser!$D272","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA258","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB258","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC258","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD258","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE258","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF258","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG258","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH258","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI258","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ258","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK258","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL258","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM258","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN258","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO258","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP258","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ258","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR258","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS258","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT258","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU258","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV258","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D259","v":0},{"$f":"Distributionsanlæg!E259","v":0},{"$f":"Distributionsanlæg!F259","v":0},{"$f":"Distributionsanlæg!G259","v":0},{"$f":"Distributionsanlæg!H259","v":0},{"$f":"Distributionsanlæg!I259","v":0},{"$f":"Distributionsanlæg!J259","v":0},{"$f":"Distributionsanlæg!K259","v":0},{"$f":"Distributionsanlæg!L259","v":0},{"$f":"Distributionsanlæg!M259","v":0},{"$f":"Distributionsanlæg!N259","v":0},{"$f":"Distributionsanlæg!O259","v":0},{"$f":"Distributionsanlæg!P259","v":0},{"$f":"Distributionsanlæg!Q259","v":0},{"$f":"Distributionsanlæg!R259","v":0},{"$f":"Distributionsanlæg!S259","v":0},{"$f":"Distributionsanlæg!T259","v":0},{"$f":"Distributionsanlæg!U259","v":0},{"$f":"Distributionsanlæg!V259","v":0},{"$f":"Distributionsanlæg!W259","v":0},{"$f":"Distributionsanlæg!X259","v":0},{"$f":"Distributionsanlæg!Y259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D259:Y259,\"<>0\")","v":0}]
["Overløbsbygværker - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW261:AW277)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B274","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E274","v":75},{"$f":"Distributionsanlæg!D261","v":0},{"$f":"Distributionsanlæg!E261","v":0},{"$f":"Distributionsanlæg!F261","v":0},{"$f":"Distributionsanlæg!G261","v":0},{"$f":"Distributionsanlæg!H261","v":0},{"$f":"Distributionsanlæg!I261","v":0},{"$f":"Distributionsanlæg!J261","v":0},{"$f":"Distributionsanlæg!K261","v":0},{"$f":"Distributionsanlæg!L261","v":0},{"$f":"Distributionsanlæg!M261","v":0},{"$f":"Distributionsanlæg!N261","v":0},{"$f":"Distributionsanlæg!O261","v":0},{"$f":"Distributionsanlæg!P261","v":0},{"$f":"Distributionsanlæg!Q261","v":0},{"$f":"Distributionsanlæg!R261","v":0},{"$f":"Distributionsanlæg!S261","v":0},{"$f":"Distributionsanlæg!T261","v":0},{"$f":"Distributionsanlæg!U261","v":0},{"$f":"Distributionsanlæg!V261","v":0},{"$f":"Distributionsanlæg!W261","v":0},{"$f":"Distributionsanlæg!X261","v":0},{"$f":"Distributionsanlæg!Y261","v":0},null,{"$f":"D261*Genanskaffelsespriser!$D274","v":0},{"$f":"E261*Genanskaffelsespriser!$D274","v":0},{"$f":"F261*Genanskaffelsespriser!$D274","v":0},{"$f":"G261*Genanskaffelsespriser!$D274","v":0},{"$f":"H261*Genanskaffelsespriser!$D274","v":0},{"$f":"I261*Genanskaffelsespriser!$D274","v":0},{"$f":"J261*Genanskaffelsespriser!$D274","v":0},{"$f":"K261*Genanskaffelsespriser!$D274","v":0},{"$f":"L261*Genanskaffelsespriser!$D274","v":0},{"$f":"M261*Genanskaffelsespriser!$D274","v":0},{"$f":"N261*Genanskaffelsespriser!$D274","v":0},{"$f":"O261*Genanskaffelsespriser!$D274","v":0},{"$f":"P261*Genanskaffelsespriser!$D274","v":0},{"$f":"Q261*Genanskaffelsespriser!$D274","v":0},{"$f":"R261*Genanskaffelsespriser!$D274","v":0},{"$f":"S261*Genanskaffelsespriser!$D274","v":0},{"$f":"T261*Genanskaffelsespriser!$D274","v":0},{"$f":"U261*Genanskaffelsespriser!$D274","v":0},{"$f":"V261*Genanskaffelsespriser!$D274","v":0},{"$f":"W261*Genanskaffelsespriser!$D274","v":0},{"$f":"X261*Genanskaffelsespriser!$D274","v":0},{"$f":"Y261*Genanskaffelsespriser!$D274","v":0},{"$f":"+SUM(AA261:AV261)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA261","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB261","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC261","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD261","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE261","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF261","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG261","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH261","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI261","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ261","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK261","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL261","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM261","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN261","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO261","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP261","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ261","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR261","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS261","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT261","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU261","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV261","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D262","v":0},{"$f":"Distributionsanlæg!E262","v":0},{"$f":"Distributionsanlæg!F262","v":0},{"$f":"Distributionsanlæg!G262","v":0},{"$f":"Distributionsanlæg!H262","v":0},{"$f":"Distributionsanlæg!I262","v":0},{"$f":"Distributionsanlæg!J262","v":0},{"$f":"Distributionsanlæg!K262","v":0},{"$f":"Distributionsanlæg!L262","v":0},{"$f":"Distributionsanlæg!M262","v":0},{"$f":"Distributionsanlæg!N262","v":0},{"$f":"Distributionsanlæg!O262","v":0},{"$f":"Distributionsanlæg!P262","v":0},{"$f":"Distributionsanlæg!Q262","v":0},{"$f":"Distributionsanlæg!R262","v":0},{"$f":"Distributionsanlæg!S262","v":0},{"$f":"Distributionsanlæg!T262","v":0},{"$f":"Distributionsanlæg!U262","v":0},{"$f":"Distributionsanlæg!V262","v":0},{"$f":"Distributionsanlæg!W262","v":0},{"$f":"Distributionsanlæg!X262","v":0},{"$f":"Distributionsanlæg!Y262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D262:Y262,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B275","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E275","v":75},{"$f":"Distributionsanlæg!D263","v":0},{"$f":"Distributionsanlæg!E263","v":0},{"$f":"Distributionsanlæg!F263","v":0},{"$f":"Distributionsanlæg!G263","v":0},{"$f":"Distributionsanlæg!H263","v":0},{"$f":"Distributionsanlæg!I263","v":0},{"$f":"Distributionsanlæg!J263","v":0},{"$f":"Distributionsanlæg!K263","v":0},{"$f":"Distributionsanlæg!L263","v":0},{"$f":"Distributionsanlæg!M263","v":0},{"$f":"Distributionsanlæg!N263","v":0},{"$f":"Distributionsanlæg!O263","v":0},{"$f":"Distributionsanlæg!P263","v":0},{"$f":"Distributionsanlæg!Q263","v":0},{"$f":"Distributionsanlæg!R263","v":0},{"$f":"Distributionsanlæg!S263","v":0},{"$f":"Distributionsanlæg!T263","v":0},{"$f":"Distributionsanlæg!U263","v":0},{"$f":"Distributionsanlæg!V263","v":0},{"$f":"Distributionsanlæg!W263","v":0},{"$f":"Distributionsanlæg!X263","v":0},{"$f":"Distributionsanlæg!Y263","v":0},null,{"$f":"D263*Genanskaffelsespriser!$D275","v":0},{"$f":"E263*Genanskaffelsespriser!$D275","v":0},{"$f":"F263*Genanskaffelsespriser!$D275","v":0},{"$f":"G263*Genanskaffelsespriser!$D275","v":0},{"$f":"H263*Genanskaffelsespriser!$D275","v":0},{"$f":"I263*Genanskaffelsespriser!$D275","v":0},{"$f":"J263*Genanskaffelsespriser!$D275","v":0},{"$f":"K263*Genanskaffelsespriser!$D275","v":0},{"$f":"L263*Genanskaffelsespriser!$D275","v":0},{"$f":"M263*Genanskaffelsespriser!$D275","v":0},{"$f":"N263*Genanskaffelsespriser!$D275","v":0},{"$f":"O263*Genanskaffelsespriser!$D275","v":0},{"$f":"P263*Genanskaffelsespriser!$D275","v":0},{"$f":"Q263*Genanskaffelsespriser!$D275","v":0},{"$f":"R263*Genanskaffelsespriser!$D275","v":0},{"$f":"S263*Genanskaffelsespriser!$D275","v":0},{"$f":"T263*Genanskaffelsespriser!$D275","v":0},{"$f":"U263*Genanskaffelsespriser!$D275","v":0},{"$f":"V263*Genanskaffelsespriser!$D275","v":0},{"$f":"W263*Genanskaffelsespriser!$D275","v":0},{"$f":"X263*Genanskaffelsespriser!$D275","v":0},{"$f":"Y263*Genanskaffelsespriser!$D275","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA263","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB263","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC263","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD263","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE263","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF263","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG263","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH263","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI263","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ263","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK263","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL263","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM263","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN263","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO263","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP263","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ263","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR263","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS263","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT263","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU263","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV263","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D264","v":0},{"$f":"Distributionsanlæg!E264","v":0},{"$f":"Distributionsanlæg!F264","v":0},{"$f":"Distributionsanlæg!G264","v":0},{"$f":"Distributionsanlæg!H264","v":0},{"$f":"Distributionsanlæg!I264","v":0},{"$f":"Distributionsanlæg!J264","v":0},{"$f":"Distributionsanlæg!K264","v":0},{"$f":"Distributionsanlæg!L264","v":0},{"$f":"Distributionsanlæg!M264","v":0},{"$f":"Distributionsanlæg!N264","v":0},{"$f":"Distributionsanlæg!O264","v":0},{"$f":"Distributionsanlæg!P264","v":0},{"$f":"Distributionsanlæg!Q264","v":0},{"$f":"Distributionsanlæg!R264","v":0},{"$f":"Distributionsanlæg!S264","v":0},{"$f":"Distributionsanlæg!T264","v":0},{"$f":"Distributionsanlæg!U264","v":0},{"$f":"Distributionsanlæg!V264","v":0},{"$f":"Distributionsanlæg!W264","v":0},{"$f":"Distributionsanlæg!X264","v":0},{"$f":"Distributionsanlæg!Y264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D264:Y264,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B276","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E276","v":75},{"$f":"Distributionsanlæg!D265","v":0},{"$f":"Distributionsanlæg!E265","v":0},{"$f":"Distributionsanlæg!F265","v":0},{"$f":"Distributionsanlæg!G265","v":0},{"$f":"Distributionsanlæg!H265","v":0},{"$f":"Distributionsanlæg!I265","v":0},{"$f":"Distributionsanlæg!J265","v":0},{"$f":"Distributionsanlæg!K265","v":0},{"$f":"Distributionsanlæg!L265","v":0},{"$f":"Distributionsanlæg!M265","v":0},{"$f":"Distributionsanlæg!N265","v":0},{"$f":"Distributionsanlæg!O265","v":0},{"$f":"Distributionsanlæg!P265","v":0},{"$f":"Distributionsanlæg!Q265","v":0},{"$f":"Distributionsanlæg!R265","v":0},{"$f":"Distributionsanlæg!S265","v":0},{"$f":"Distributionsanlæg!T265","v":0},{"$f":"Distributionsanlæg!U265","v":0},{"$f":"Distributionsanlæg!V265","v":0},{"$f":"Distributionsanlæg!W265","v":0},{"$f":"Distributionsanlæg!X265","v":0},{"$f":"Distributionsanlæg!Y265","v":0},null,{"$f":"D265*Genanskaffelsespriser!$D276","v":0},{"$f":"E265*Genanskaffelsespriser!$D276","v":0},{"$f":"F265*Genanskaffelsespriser!$D276","v":0},{"$f":"G265*Genanskaffelsespriser!$D276","v":0},{"$f":"H265*Genanskaffelsespriser!$D276","v":0},{"$f":"I265*Genanskaffelsespriser!$D276","v":0},{"$f":"J265*Genanskaffelsespriser!$D276","v":0},{"$f":"K265*Genanskaffelsespriser!$D276","v":0},{"$f":"L265*Genanskaffelsespriser!$D276","v":0},{"$f":"M265*Genanskaffelsespriser!$D276","v":0},{"$f":"N265*Genanskaffelsespriser!$D276","v":0},{"$f":"O265*Genanskaffelsespriser!$D276","v":0},{"$f":"P265*Genanskaffelsespriser!$D276","v":0},{"$f":"Q265*Genanskaffelsespriser!$D276","v":0},{"$f":"R265*Genanskaffelsespriser!$D276","v":0},{"$f":"S265*Genanskaffelsespriser!$D276","v":0},{"$f":"T265*Genanskaffelsespriser!$D276","v":0},{"$f":"U265*Genanskaffelsespriser!$D276","v":0},{"$f":"V265*Genanskaffelsespriser!$D276","v":0},{"$f":"W265*Genanskaffelsespriser!$D276","v":0},{"$f":"X265*Genanskaffelsespriser!$D276","v":0},{"$f":"Y265*Genanskaffelsespriser!$D276","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA265","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB265","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC265","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD265","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE265","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF265","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG265","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH265","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI265","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ265","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK265","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL265","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM265","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN265","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO265","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP265","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ265","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR265","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS265","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT265","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU265","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV265","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D266","v":0},{"$f":"Distributionsanlæg!E266","v":0},{"$f":"Distributionsanlæg!F266","v":0},{"$f":"Distributionsanlæg!G266","v":0},{"$f":"Distributionsanlæg!H266","v":0},{"$f":"Distributionsanlæg!I266","v":0},{"$f":"Distributionsanlæg!J266","v":0},{"$f":"Distributionsanlæg!K266","v":0},{"$f":"Distributionsanlæg!L266","v":0},{"$f":"Distributionsanlæg!M266","v":0},{"$f":"Distributionsanlæg!N266","v":0},{"$f":"Distributionsanlæg!O266","v":0},{"$f":"Distributionsanlæg!P266","v":0},{"$f":"Distributionsanlæg!Q266","v":0},{"$f":"Distributionsanlæg!R266","v":0},{"$f":"Distributionsanlæg!S266","v":0},{"$f":"Distributionsanlæg!T266","v":0},{"$f":"Distributionsanlæg!U266","v":0},{"$f":"Distributionsanlæg!V266","v":0},{"$f":"Distributionsanlæg!W266","v":0},{"$f":"Distributionsanlæg!X266","v":0},{"$f":"Distributionsanlæg!Y266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D266:Y266,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B277","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E277","v":20},{"$f":"Distributionsanlæg!D267","v":0},{"$f":"Distributionsanlæg!E267","v":0},{"$f":"Distributionsanlæg!F267","v":0},{"$f":"Distributionsanlæg!G267","v":0},{"$f":"Distributionsanlæg!H267","v":0},{"$f":"Distributionsanlæg!I267","v":0},{"$f":"Distributionsanlæg!J267","v":0},{"$f":"Distributionsanlæg!K267","v":0},{"$f":"Distributionsanlæg!L267","v":0},{"$f":"Distributionsanlæg!M267","v":0},{"$f":"Distributionsanlæg!N267","v":0},{"$f":"Distributionsanlæg!O267","v":0},{"$f":"Distributionsanlæg!P267","v":0},{"$f":"Distributionsanlæg!Q267","v":0},{"$f":"Distributionsanlæg!R267","v":0},{"$f":"Distributionsanlæg!S267","v":0},{"$f":"Distributionsanlæg!T267","v":0},{"$f":"Distributionsanlæg!U267","v":0},{"$f":"Distributionsanlæg!V267","v":0},{"$f":"Distributionsanlæg!W267","v":0},{"$f":"Distributionsanlæg!X267","v":0},{"$f":"Distributionsanlæg!Y267","v":0},null,{"$f":"D267*Genanskaffelsespriser!$D277","v":0},{"$f":"E267*Genanskaffelsespriser!$D277","v":0},{"$f":"F267*Genanskaffelsespriser!$D277","v":0},{"$f":"G267*Genanskaffelsespriser!$D277","v":0},{"$f":"H267*Genanskaffelsespriser!$D277","v":0},{"$f":"I267*Genanskaffelsespriser!$D277","v":0},{"$f":"J267*Genanskaffelsespriser!$D277","v":0},{"$f":"K267*Genanskaffelsespriser!$D277","v":0},{"$f":"L267*Genanskaffelsespriser!$D277","v":0},{"$f":"M267*Genanskaffelsespriser!$D277","v":0},{"$f":"N267*Genanskaffelsespriser!$D277","v":0},{"$f":"O267*Genanskaffelsespriser!$D277","v":0},{"$f":"P267*Genanskaffelsespriser!$D277","v":0},{"$f":"Q267*Genanskaffelsespriser!$D277","v":0},{"$f":"R267*Genanskaffelsespriser!$D277","v":0},{"$f":"S267*Genanskaffelsespriser!$D277","v":0},{"$f":"T267*Genanskaffelsespriser!$D277","v":0},{"$f":"U267*Genanskaffelsespriser!$D277","v":0},{"$f":"V267*Genanskaffelsespriser!$D277","v":0},{"$f":"W267*Genanskaffelsespriser!$D277","v":0},{"$f":"X267*Genanskaffelsespriser!$D277","v":0},{"$f":"Y267*Genanskaffelsespriser!$D277","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA267","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB267","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC267","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD267","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE267","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF267","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG267","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH267","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI267","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ267","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK267","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL267","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM267","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN267","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO267","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP267","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ267","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR267","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS267","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT267","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU267","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV267","v":0},0]
[{"$f":"+Genanskaffelsespriser!B278","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E278","v":20},{"$f":"Distributionsanlæg!D268","v":0},{"$f":"Distributionsanlæg!E268","v":0},{"$f":"Distributionsanlæg!F268","v":0},{"$f":"Distributionsanlæg!G268","v":0},{"$f":"Distributionsanlæg!H268","v":0},{"$f":"Distributionsanlæg!I268","v":0},{"$f":"Distributionsanlæg!J268","v":0},{"$f":"Distributionsanlæg!K268","v":0},{"$f":"Distributionsanlæg!L268","v":0},{"$f":"Distributionsanlæg!M268","v":0},{"$f":"Distributionsanlæg!N268","v":0},{"$f":"Distributionsanlæg!O268","v":0},{"$f":"Distributionsanlæg!P268","v":0},{"$f":"Distributionsanlæg!Q268","v":0},{"$f":"Distributionsanlæg!R268","v":0},{"$f":"Distributionsanlæg!S268","v":0},{"$f":"Distributionsanlæg!T268","v":0},{"$f":"Distributionsanlæg!U268","v":0},{"$f":"Distributionsanlæg!V268","v":0},{"$f":"Distributionsanlæg!W268","v":0},{"$f":"Distributionsanlæg!X268","v":0},{"$f":"Distributionsanlæg!Y268","v":0},null,{"$f":"D268*Genanskaffelsespriser!$D278","v":0},{"$f":"E268*Genanskaffelsespriser!$D278","v":0},{"$f":"F268*Genanskaffelsespriser!$D278","v":0},{"$f":"G268*Genanskaffelsespriser!$D278","v":0},{"$f":"H268*Genanskaffelsespriser!$D278","v":0},{"$f":"I268*Genanskaffelsespriser!$D278","v":0},{"$f":"J268*Genanskaffelsespriser!$D278","v":0},{"$f":"K268*Genanskaffelsespriser!$D278","v":0},{"$f":"L268*Genanskaffelsespriser!$D278","v":0},{"$f":"M268*Genanskaffelsespriser!$D278","v":0},{"$f":"N268*Genanskaffelsespriser!$D278","v":0},{"$f":"O268*Genanskaffelsespriser!$D278","v":0},{"$f":"P268*Genanskaffelsespriser!$D278","v":0},{"$f":"Q268*Genanskaffelsespriser!$D278","v":0},{"$f":"R268*Genanskaffelsespriser!$D278","v":0},{"$f":"S268*Genanskaffelsespriser!$D278","v":0},{"$f":"T268*Genanskaffelsespriser!$D278","v":0},{"$f":"U268*Genanskaffelsespriser!$D278","v":0},{"$f":"V268*Genanskaffelsespriser!$D278","v":0},{"$f":"W268*Genanskaffelsespriser!$D278","v":0},{"$f":"X268*Genanskaffelsespriser!$D278","v":0},{"$f":"Y268*Genanskaffelsespriser!$D278","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA268","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB268","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC268","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD268","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE268","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF268","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG268","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH268","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI268","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ268","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK268","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL268","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM268","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN268","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO268","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP268","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ268","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR268","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS268","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT268","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU268","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV268","v":0},0]
[{"$f":"+Genanskaffelsespriser!B279","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E279","v":10},{"$f":"Distributionsanlæg!D269","v":0},{"$f":"Distributionsanlæg!E269","v":0},{"$f":"Distributionsanlæg!F269","v":0},{"$f":"Distributionsanlæg!G269","v":0},{"$f":"Distributionsanlæg!H269","v":0},{"$f":"Distributionsanlæg!I269","v":0},{"$f":"Distributionsanlæg!J269","v":0},{"$f":"Distributionsanlæg!K269","v":0},{"$f":"Distributionsanlæg!L269","v":0},{"$f":"Distributionsanlæg!M269","v":0},{"$f":"Distributionsanlæg!N269","v":0},{"$f":"Distributionsanlæg!O269","v":0},{"$f":"Distributionsanlæg!P269","v":0},{"$f":"Distributionsanlæg!Q269","v":0},{"$f":"Distributionsanlæg!R269","v":0},{"$f":"Distributionsanlæg!S269","v":0},{"$f":"Distributionsanlæg!T269","v":0},{"$f":"Distributionsanlæg!U269","v":0},{"$f":"Distributionsanlæg!V269","v":0},{"$f":"Distributionsanlæg!W269","v":0},{"$f":"Distributionsanlæg!X269","v":0},{"$f":"Distributionsanlæg!Y269","v":0},null,{"$f":"D269*Genanskaffelsespriser!$D279","v":0},{"$f":"E269*Genanskaffelsespriser!$D279","v":0},{"$f":"F269*Genanskaffelsespriser!$D279","v":0},{"$f":"G269*Genanskaffelsespriser!$D279","v":0},{"$f":"H269*Genanskaffelsespriser!$D279","v":0},{"$f":"I269*Genanskaffelsespriser!$D279","v":0},{"$f":"J269*Genanskaffelsespriser!$D279","v":0},{"$f":"K269*Genanskaffelsespriser!$D279","v":0},{"$f":"L269*Genanskaffelsespriser!$D279","v":0},{"$f":"M269*Genanskaffelsespriser!$D279","v":0},{"$f":"N269*Genanskaffelsespriser!$D279","v":0},{"$f":"O269*Genanskaffelsespriser!$D279","v":0},{"$f":"P269*Genanskaffelsespriser!$D279","v":0},{"$f":"Q269*Genanskaffelsespriser!$D279","v":0},{"$f":"R269*Genanskaffelsespriser!$D279","v":0},{"$f":"S269*Genanskaffelsespriser!$D279","v":0},{"$f":"T269*Genanskaffelsespriser!$D279","v":0},{"$f":"U269*Genanskaffelsespriser!$D279","v":0},{"$f":"V269*Genanskaffelsespriser!$D279","v":0},{"$f":"W269*Genanskaffelsespriser!$D279","v":0},{"$f":"X269*Genanskaffelsespriser!$D279","v":0},{"$f":"Y269*Genanskaffelsespriser!$D279","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA269","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB269","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC269","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD269","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE269","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF269","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG269","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH269","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI269","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ269","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK269","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL269","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM269","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN269","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO269","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP269","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ269","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR269","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS269","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT269","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU269","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV269","v":0},0]
[{"$f":"+Genanskaffelsespriser!B280","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E280","v":20},{"$f":"Distributionsanlæg!D270","v":0},{"$f":"Distributionsanlæg!E270","v":0},{"$f":"Distributionsanlæg!F270","v":0},{"$f":"Distributionsanlæg!G270","v":0},{"$f":"Distributionsanlæg!H270","v":0},{"$f":"Distributionsanlæg!I270","v":0},{"$f":"Distributionsanlæg!J270","v":0},{"$f":"Distributionsanlæg!K270","v":0},{"$f":"Distributionsanlæg!L270","v":0},{"$f":"Distributionsanlæg!M270","v":0},{"$f":"Distributionsanlæg!N270","v":0},{"$f":"Distributionsanlæg!O270","v":0},{"$f":"Distributionsanlæg!P270","v":0},{"$f":"Distributionsanlæg!Q270","v":0},{"$f":"Distributionsanlæg!R270","v":0},{"$f":"Distributionsanlæg!S270","v":0},{"$f":"Distributionsanlæg!T270","v":0},{"$f":"Distributionsanlæg!U270","v":0},{"$f":"Distributionsanlæg!V270","v":0},{"$f":"Distributionsanlæg!W270","v":0},{"$f":"Distributionsanlæg!X270","v":0},{"$f":"Distributionsanlæg!Y270","v":0},null,{"$f":"D270*Genanskaffelsespriser!$D280","v":0},{"$f":"E270*Genanskaffelsespriser!$D280","v":0},{"$f":"F270*Genanskaffelsespriser!$D280","v":0},{"$f":"G270*Genanskaffelsespriser!$D280","v":0},{"$f":"H270*Genanskaffelsespriser!$D280","v":0},{"$f":"I270*Genanskaffelsespriser!$D280","v":0},{"$f":"J270*Genanskaffelsespriser!$D280","v":0},{"$f":"K270*Genanskaffelsespriser!$D280","v":0},{"$f":"L270*Genanskaffelsespriser!$D280","v":0},{"$f":"M270*Genanskaffelsespriser!$D280","v":0},{"$f":"N270*Genanskaffelsespriser!$D280","v":0},{"$f":"O270*Genanskaffelsespriser!$D280","v":0},{"$f":"P270*Genanskaffelsespriser!$D280","v":0},{"$f":"Q270*Genanskaffelsespriser!$D280","v":0},{"$f":"R270*Genanskaffelsespriser!$D280","v":0},{"$f":"S270*Genanskaffelsespriser!$D280","v":0},{"$f":"T270*Genanskaffelsespriser!$D280","v":0},{"$f":"U270*Genanskaffelsespriser!$D280","v":0},{"$f":"V270*Genanskaffelsespriser!$D280","v":0},{"$f":"W270*Genanskaffelsespriser!$D280","v":0},{"$f":"X270*Genanskaffelsespriser!$D280","v":0},{"$f":"Y270*Genanskaffelsespriser!$D280","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA270","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB270","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC270","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD270","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE270","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF270","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG270","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH270","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI270","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ270","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK270","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL270","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM270","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN270","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO270","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP270","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ270","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR270","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS270","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT270","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU270","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV270","v":0},0]
[{"$f":"+Genanskaffelsespriser!B281","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E281","v":10},{"$f":"Distributionsanlæg!D271","v":0},{"$f":"Distributionsanlæg!E271","v":0},{"$f":"Distributionsanlæg!F271","v":0},{"$f":"Distributionsanlæg!G271","v":0},{"$f":"Distributionsanlæg!H271","v":0},{"$f":"Distributionsanlæg!I271","v":0},{"$f":"Distributionsanlæg!J271","v":0},{"$f":"Distributionsanlæg!K271","v":0},{"$f":"Distributionsanlæg!L271","v":0},{"$f":"Distributionsanlæg!M271","v":0},{"$f":"Distributionsanlæg!N271","v":0},{"$f":"Distributionsanlæg!O271","v":0},{"$f":"Distributionsanlæg!P271","v":0},{"$f":"Distributionsanlæg!Q271","v":0},{"$f":"Distributionsanlæg!R271","v":0},{"$f":"Distributionsanlæg!S271","v":0},{"$f":"Distributionsanlæg!T271","v":0},{"$f":"Distributionsanlæg!U271","v":0},{"$f":"Distributionsanlæg!V271","v":0},{"$f":"Distributionsanlæg!W271","v":0},{"$f":"Distributionsanlæg!X271","v":0},{"$f":"Distributionsanlæg!Y271","v":0},null,{"$f":"D271*Genanskaffelsespriser!$D281","v":0},{"$f":"E271*Genanskaffelsespriser!$D281","v":0},{"$f":"F271*Genanskaffelsespriser!$D281","v":0},{"$f":"G271*Genanskaffelsespriser!$D281","v":0},{"$f":"H271*Genanskaffelsespriser!$D281","v":0},{"$f":"I271*Genanskaffelsespriser!$D281","v":0},{"$f":"J271*Genanskaffelsespriser!$D281","v":0},{"$f":"K271*Genanskaffelsespriser!$D281","v":0},{"$f":"L271*Genanskaffelsespriser!$D281","v":0},{"$f":"M271*Genanskaffelsespriser!$D281","v":0},{"$f":"N271*Genanskaffelsespriser!$D281","v":0},{"$f":"O271*Genanskaffelsespriser!$D281","v":0},{"$f":"P271*Genanskaffelsespriser!$D281","v":0},{"$f":"Q271*Genanskaffelsespriser!$D281","v":0},{"$f":"R271*Genanskaffelsespriser!$D281","v":0},{"$f":"S271*Genanskaffelsespriser!$D281","v":0},{"$f":"T271*Genanskaffelsespriser!$D281","v":0},{"$f":"U271*Genanskaffelsespriser!$D281","v":0},{"$f":"V271*Genanskaffelsespriser!$D281","v":0},{"$f":"W271*Genanskaffelsespriser!$D281","v":0},{"$f":"X271*Genanskaffelsespriser!$D281","v":0},{"$f":"Y271*Genanskaffelsespriser!$D281","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA271","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB271","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC271","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD271","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE271","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF271","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG271","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH271","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI271","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ271","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK271","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL271","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM271","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN271","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO271","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP271","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ271","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR271","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS271","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT271","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU271","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV271","v":0},0]
[{"$f":"+Genanskaffelsespriser!B282","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E282","v":20},{"$f":"Distributionsanlæg!D272","v":0},{"$f":"Distributionsanlæg!E272","v":0},{"$f":"Distributionsanlæg!F272","v":0},{"$f":"Distributionsanlæg!G272","v":0},{"$f":"Distributionsanlæg!H272","v":0},{"$f":"Distributionsanlæg!I272","v":0},{"$f":"Distributionsanlæg!J272","v":0},{"$f":"Distributionsanlæg!K272","v":0},{"$f":"Distributionsanlæg!L272","v":0},{"$f":"Distributionsanlæg!M272","v":0},{"$f":"Distributionsanlæg!N272","v":0},{"$f":"Distributionsanlæg!O272","v":0},{"$f":"Distributionsanlæg!P272","v":0},{"$f":"Distributionsanlæg!Q272","v":0},{"$f":"Distributionsanlæg!R272","v":0},{"$f":"Distributionsanlæg!S272","v":0},{"$f":"Distributionsanlæg!T272","v":0},{"$f":"Distributionsanlæg!U272","v":0},{"$f":"Distributionsanlæg!V272","v":0},{"$f":"Distributionsanlæg!W272","v":0},{"$f":"Distributionsanlæg!X272","v":0},{"$f":"Distributionsanlæg!Y272","v":0},null,{"$f":"D272*Genanskaffelsespriser!$D282","v":0},{"$f":"E272*Genanskaffelsespriser!$D282","v":0},{"$f":"F272*Genanskaffelsespriser!$D282","v":0},{"$f":"G272*Genanskaffelsespriser!$D282","v":0},{"$f":"H272*Genanskaffelsespriser!$D282","v":0},{"$f":"I272*Genanskaffelsespriser!$D282","v":0},{"$f":"J272*Genanskaffelsespriser!$D282","v":0},{"$f":"K272*Genanskaffelsespriser!$D282","v":0},{"$f":"L272*Genanskaffelsespriser!$D282","v":0},{"$f":"M272*Genanskaffelsespriser!$D282","v":0},{"$f":"N272*Genanskaffelsespriser!$D282","v":0},{"$f":"O272*Genanskaffelsespriser!$D282","v":0},{"$f":"P272*Genanskaffelsespriser!$D282","v":0},{"$f":"Q272*Genanskaffelsespriser!$D282","v":0},{"$f":"R272*Genanskaffelsespriser!$D282","v":0},{"$f":"S272*Genanskaffelsespriser!$D282","v":0},{"$f":"T272*Genanskaffelsespriser!$D282","v":0},{"$f":"U272*Genanskaffelsespriser!$D282","v":0},{"$f":"V272*Genanskaffelsespriser!$D282","v":0},{"$f":"W272*Genanskaffelsespriser!$D282","v":0},{"$f":"X272*Genanskaffelsespriser!$D282","v":0},{"$f":"Y272*Genanskaffelsespriser!$D282","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA272","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB272","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC272","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD272","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE272","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF272","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG272","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH272","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI272","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ272","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK272","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL272","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM272","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN272","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO272","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP272","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ272","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR272","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS272","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT272","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU272","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV272","v":0},0]
[{"$f":"+Genanskaffelsespriser!B283","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E283","v":10},{"$f":"Distributionsanlæg!D273","v":0},{"$f":"Distributionsanlæg!E273","v":0},{"$f":"Distributionsanlæg!F273","v":0},{"$f":"Distributionsanlæg!G273","v":0},{"$f":"Distributionsanlæg!H273","v":0},{"$f":"Distributionsanlæg!I273","v":0},{"$f":"Distributionsanlæg!J273","v":0},{"$f":"Distributionsanlæg!K273","v":0},{"$f":"Distributionsanlæg!L273","v":0},{"$f":"Distributionsanlæg!M273","v":0},{"$f":"Distributionsanlæg!N273","v":0},{"$f":"Distributionsanlæg!O273","v":0},{"$f":"Distributionsanlæg!P273","v":0},{"$f":"Distributionsanlæg!Q273","v":0},{"$f":"Distributionsanlæg!R273","v":0},{"$f":"Distributionsanlæg!S273","v":0},{"$f":"Distributionsanlæg!T273","v":0},{"$f":"Distributionsanlæg!U273","v":0},{"$f":"Distributionsanlæg!V273","v":0},{"$f":"Distributionsanlæg!W273","v":0},{"$f":"Distributionsanlæg!X273","v":0},{"$f":"Distributionsanlæg!Y273","v":0},null,{"$f":"D273*Genanskaffelsespriser!$D283","v":0},{"$f":"E273*Genanskaffelsespriser!$D283","v":0},{"$f":"F273*Genanskaffelsespriser!$D283","v":0},{"$f":"G273*Genanskaffelsespriser!$D283","v":0},{"$f":"H273*Genanskaffelsespriser!$D283","v":0},{"$f":"I273*Genanskaffelsespriser!$D283","v":0},{"$f":"J273*Genanskaffelsespriser!$D283","v":0},{"$f":"K273*Genanskaffelsespriser!$D283","v":0},{"$f":"L273*Genanskaffelsespriser!$D283","v":0},{"$f":"M273*Genanskaffelsespriser!$D283","v":0},{"$f":"N273*Genanskaffelsespriser!$D283","v":0},{"$f":"O273*Genanskaffelsespriser!$D283","v":0},{"$f":"P273*Genanskaffelsespriser!$D283","v":0},{"$f":"Q273*Genanskaffelsespriser!$D283","v":0},{"$f":"R273*Genanskaffelsespriser!$D283","v":0},{"$f":"S273*Genanskaffelsespriser!$D283","v":0},{"$f":"T273*Genanskaffelsespriser!$D283","v":0},{"$f":"U273*Genanskaffelsespriser!$D283","v":0},{"$f":"V273*Genanskaffelsespriser!$D283","v":0},{"$f":"W273*Genanskaffelsespriser!$D283","v":0},{"$f":"X273*Genanskaffelsespriser!$D283","v":0},{"$f":"Y273*Genanskaffelsespriser!$D283","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA273","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB273","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC273","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD273","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE273","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF273","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG273","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH273","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI273","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ273","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK273","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL273","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM273","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN273","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO273","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP273","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ273","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR273","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS273","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT273","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU273","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV273","v":0},0]
[{"$f":"+Genanskaffelsespriser!B284","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E284","v":20},{"$f":"Distributionsanlæg!D274","v":0},{"$f":"Distributionsanlæg!E274","v":0},{"$f":"Distributionsanlæg!F274","v":0},{"$f":"Distributionsanlæg!G274","v":0},{"$f":"Distributionsanlæg!H274","v":0},{"$f":"Distributionsanlæg!I274","v":0},{"$f":"Distributionsanlæg!J274","v":0},{"$f":"Distributionsanlæg!K274","v":0},{"$f":"Distributionsanlæg!L274","v":0},{"$f":"Distributionsanlæg!M274","v":0},{"$f":"Distributionsanlæg!N274","v":0},{"$f":"Distributionsanlæg!O274","v":0},{"$f":"Distributionsanlæg!P274","v":0},{"$f":"Distributionsanlæg!Q274","v":0},{"$f":"Distributionsanlæg!R274","v":0},{"$f":"Distributionsanlæg!S274","v":0},{"$f":"Distributionsanlæg!T274","v":0},{"$f":"Distributionsanlæg!U274","v":0},{"$f":"Distributionsanlæg!V274","v":0},{"$f":"Distributionsanlæg!W274","v":0},{"$f":"Distributionsanlæg!X274","v":0},{"$f":"Distributionsanlæg!Y274","v":0},null,{"$f":"D274*Genanskaffelsespriser!$D284","v":0},{"$f":"E274*Genanskaffelsespriser!$D284","v":0},{"$f":"F274*Genanskaffelsespriser!$D284","v":0},{"$f":"G274*Genanskaffelsespriser!$D284","v":0},{"$f":"H274*Genanskaffelsespriser!$D284","v":0},{"$f":"I274*Genanskaffelsespriser!$D284","v":0},{"$f":"J274*Genanskaffelsespriser!$D284","v":0},{"$f":"K274*Genanskaffelsespriser!$D284","v":0},{"$f":"L274*Genanskaffelsespriser!$D284","v":0},{"$f":"M274*Genanskaffelsespriser!$D284","v":0},{"$f":"N274*Genanskaffelsespriser!$D284","v":0},{"$f":"O274*Genanskaffelsespriser!$D284","v":0},{"$f":"P274*Genanskaffelsespriser!$D284","v":0},{"$f":"Q274*Genanskaffelsespriser!$D284","v":0},{"$f":"R274*Genanskaffelsespriser!$D284","v":0},{"$f":"S274*Genanskaffelsespriser!$D284","v":0},{"$f":"T274*Genanskaffelsespriser!$D284","v":0},{"$f":"U274*Genanskaffelsespriser!$D284","v":0},{"$f":"V274*Genanskaffelsespriser!$D284","v":0},{"$f":"W274*Genanskaffelsespriser!$D284","v":0},{"$f":"X274*Genanskaffelsespriser!$D284","v":0},{"$f":"Y274*Genanskaffelsespriser!$D284","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA274","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB274","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC274","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD274","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE274","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF274","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG274","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH274","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI274","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ274","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK274","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL274","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM274","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN274","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO274","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP274","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ274","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR274","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS274","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT274","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU274","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV274","v":0},0]
[{"$f":"+Genanskaffelsespriser!B285","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E285","v":10},{"$f":"Distributionsanlæg!D275","v":0},{"$f":"Distributionsanlæg!E275","v":0},{"$f":"Distributionsanlæg!F275","v":0},{"$f":"Distributionsanlæg!G275","v":0},{"$f":"Distributionsanlæg!H275","v":0},{"$f":"Distributionsanlæg!I275","v":0},{"$f":"Distributionsanlæg!J275","v":0},{"$f":"Distributionsanlæg!K275","v":0},{"$f":"Distributionsanlæg!L275","v":0},{"$f":"Distributionsanlæg!M275","v":0},{"$f":"Distributionsanlæg!N275","v":0},{"$f":"Distributionsanlæg!O275","v":0},{"$f":"Distributionsanlæg!P275","v":0},{"$f":"Distributionsanlæg!Q275","v":0},{"$f":"Distributionsanlæg!R275","v":0},{"$f":"Distributionsanlæg!S275","v":0},{"$f":"Distributionsanlæg!T275","v":0},{"$f":"Distributionsanlæg!U275","v":0},{"$f":"Distributionsanlæg!V275","v":0},{"$f":"Distributionsanlæg!W275","v":0},{"$f":"Distributionsanlæg!X275","v":0},{"$f":"Distributionsanlæg!Y275","v":0},null,{"$f":"D275*Genanskaffelsespriser!$D285","v":0},{"$f":"E275*Genanskaffelsespriser!$D285","v":0},{"$f":"F275*Genanskaffelsespriser!$D285","v":0},{"$f":"G275*Genanskaffelsespriser!$D285","v":0},{"$f":"H275*Genanskaffelsespriser!$D285","v":0},{"$f":"I275*Genanskaffelsespriser!$D285","v":0},{"$f":"J275*Genanskaffelsespriser!$D285","v":0},{"$f":"K275*Genanskaffelsespriser!$D285","v":0},{"$f":"L275*Genanskaffelsespriser!$D285","v":0},{"$f":"M275*Genanskaffelsespriser!$D285","v":0},{"$f":"N275*Genanskaffelsespriser!$D285","v":0},{"$f":"O275*Genanskaffelsespriser!$D285","v":0},{"$f":"P275*Genanskaffelsespriser!$D285","v":0},{"$f":"Q275*Genanskaffelsespriser!$D285","v":0},{"$f":"R275*Genanskaffelsespriser!$D285","v":0},{"$f":"S275*Genanskaffelsespriser!$D285","v":0},{"$f":"T275*Genanskaffelsespriser!$D285","v":0},{"$f":"U275*Genanskaffelsespriser!$D285","v":0},{"$f":"V275*Genanskaffelsespriser!$D285","v":0},{"$f":"W275*Genanskaffelsespriser!$D285","v":0},{"$f":"X275*Genanskaffelsespriser!$D285","v":0},{"$f":"Y275*Genanskaffelsespriser!$D285","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA275","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB275","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC275","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD275","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE275","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF275","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG275","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH275","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI275","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ275","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK275","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL275","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM275","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN275","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO275","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP275","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ275","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR275","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS275","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT275","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU275","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV275","v":0},0]
[{"$f":"+Genanskaffelsespriser!B286","v":"Overbygning (efter beliggenhed) "},"stk.",{"$f":"+Genanskaffelsespriser!E286","v":75},{"$f":"Distributionsanlæg!D276","v":0},{"$f":"Distributionsanlæg!E276","v":0},{"$f":"Distributionsanlæg!F276","v":0},{"$f":"Distributionsanlæg!G276","v":0},{"$f":"Distributionsanlæg!H276","v":0},{"$f":"Distributionsanlæg!I276","v":0},{"$f":"Distributionsanlæg!J276","v":0},{"$f":"Distributionsanlæg!K276","v":0},{"$f":"Distributionsanlæg!L276","v":0},{"$f":"Distributionsanlæg!M276","v":0},{"$f":"Distributionsanlæg!N276","v":0},{"$f":"Distributionsanlæg!O276","v":0},{"$f":"Distributionsanlæg!P276","v":0},{"$f":"Distributionsanlæg!Q276","v":0},{"$f":"Distributionsanlæg!R276","v":0},{"$f":"Distributionsanlæg!S276","v":0},{"$f":"Distributionsanlæg!T276","v":0},{"$f":"Distributionsanlæg!U276","v":0},{"$f":"Distributionsanlæg!V276","v":0},{"$f":"Distributionsanlæg!W276","v":0},{"$f":"Distributionsanlæg!X276","v":0},{"$f":"Distributionsanlæg!Y276","v":0},null,{"$f":"D276*Genanskaffelsespriser!$D286","v":0},{"$f":"E276*Genanskaffelsespriser!$D286","v":0},{"$f":"F276*Genanskaffelsespriser!$D286","v":0},{"$f":"G276*Genanskaffelsespriser!$D286","v":0},{"$f":"H276*Genanskaffelsespriser!$D286","v":0},{"$f":"I276*Genanskaffelsespriser!$D286","v":0},{"$f":"J276*Genanskaffelsespriser!$D286","v":0},{"$f":"K276*Genanskaffelsespriser!$D286","v":0},{"$f":"L276*Genanskaffelsespriser!$D286","v":0},{"$f":"M276*Genanskaffelsespriser!$D286","v":0},{"$f":"N276*Genanskaffelsespriser!$D286","v":0},{"$f":"O276*Genanskaffelsespriser!$D286","v":0},{"$f":"P276*Genanskaffelsespriser!$D286","v":0},{"$f":"Q276*Genanskaffelsespriser!$D286","v":0},{"$f":"R276*Genanskaffelsespriser!$D286","v":0},{"$f":"S276*Genanskaffelsespriser!$D286","v":0},{"$f":"T276*Genanskaffelsespriser!$D286","v":0},{"$f":"U276*Genanskaffelsespriser!$D286","v":0},{"$f":"V276*Genanskaffelsespriser!$D286","v":0},{"$f":"W276*Genanskaffelsespriser!$D286","v":0},{"$f":"X276*Genanskaffelsespriser!$D286","v":0},{"$f":"Y276*Genanskaffelsespriser!$D286","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA276","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB276","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC276","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD276","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE276","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF276","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG276","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH276","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI276","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ276","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK276","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL276","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM276","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN276","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO276","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP276","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ276","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR276","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS276","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT276","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU276","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV276","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D277","v":0},{"$f":"Distributionsanlæg!E277","v":0},{"$f":"Distributionsanlæg!F277","v":0},{"$f":"Distributionsanlæg!G277","v":0},{"$f":"Distributionsanlæg!H277","v":0},{"$f":"Distributionsanlæg!I277","v":0},{"$f":"Distributionsanlæg!J277","v":0},{"$f":"Distributionsanlæg!K277","v":0},{"$f":"Distributionsanlæg!L277","v":0},{"$f":"Distributionsanlæg!M277","v":0},{"$f":"Distributionsanlæg!N277","v":0},{"$f":"Distributionsanlæg!O277","v":0},{"$f":"Distributionsanlæg!P277","v":0},{"$f":"Distributionsanlæg!Q277","v":0},{"$f":"Distributionsanlæg!R277","v":0},{"$f":"Distributionsanlæg!S277","v":0},{"$f":"Distributionsanlæg!T277","v":0},{"$f":"Distributionsanlæg!U277","v":0},{"$f":"Distributionsanlæg!V277","v":0},{"$f":"Distributionsanlæg!W277","v":0},{"$f":"Distributionsanlæg!X277","v":0},{"$f":"Distributionsanlæg!Y277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D277:Y277,\"<>0\")","v":0}]
["Overløbsbygværker - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW279:AW295)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B288","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E288","v":75},{"$f":"Distributionsanlæg!D279","v":0},{"$f":"Distributionsanlæg!E279","v":0},{"$f":"Distributionsanlæg!F279","v":0},{"$f":"Distributionsanlæg!G279","v":0},{"$f":"Distributionsanlæg!H279","v":0},{"$f":"Distributionsanlæg!I279","v":0},{"$f":"Distributionsanlæg!J279","v":0},{"$f":"Distributionsanlæg!K279","v":0},{"$f":"Distributionsanlæg!L279","v":0},{"$f":"Distributionsanlæg!M279","v":0},{"$f":"Distributionsanlæg!N279","v":0},{"$f":"Distributionsanlæg!O279","v":0},{"$f":"Distributionsanlæg!P279","v":0},{"$f":"Distributionsanlæg!Q279","v":0},{"$f":"Distributionsanlæg!R279","v":0},{"$f":"Distributionsanlæg!S279","v":0},{"$f":"Distributionsanlæg!T279","v":0},{"$f":"Distributionsanlæg!U279","v":0},{"$f":"Distributionsanlæg!V279","v":0},{"$f":"Distributionsanlæg!W279","v":0},{"$f":"Distributionsanlæg!X279","v":0},{"$f":"Distributionsanlæg!Y279","v":0},null,{"$f":"D279*Genanskaffelsespriser!$D288","v":0},{"$f":"E279*Genanskaffelsespriser!$D288","v":0},{"$f":"F279*Genanskaffelsespriser!$D288","v":0},{"$f":"G279*Genanskaffelsespriser!$D288","v":0},{"$f":"H279*Genanskaffelsespriser!$D288","v":0},{"$f":"I279*Genanskaffelsespriser!$D288","v":0},{"$f":"J279*Genanskaffelsespriser!$D288","v":0},{"$f":"K279*Genanskaffelsespriser!$D288","v":0},{"$f":"L279*Genanskaffelsespriser!$D288","v":0},{"$f":"M279*Genanskaffelsespriser!$D288","v":0},{"$f":"N279*Genanskaffelsespriser!$D288","v":0},{"$f":"O279*Genanskaffelsespriser!$D288","v":0},{"$f":"P279*Genanskaffelsespriser!$D288","v":0},{"$f":"Q279*Genanskaffelsespriser!$D288","v":0},{"$f":"R279*Genanskaffelsespriser!$D288","v":0},{"$f":"S279*Genanskaffelsespriser!$D288","v":0},{"$f":"T279*Genanskaffelsespriser!$D288","v":0},{"$f":"U279*Genanskaffelsespriser!$D288","v":0},{"$f":"V279*Genanskaffelsespriser!$D288","v":0},{"$f":"W279*Genanskaffelsespriser!$D288","v":0},{"$f":"X279*Genanskaffelsespriser!$D288","v":0},{"$f":"Y279*Genanskaffelsespriser!$D288","v":0},{"$f":"+SUM(AA279:AV279)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA279","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB279","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC279","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD279","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE279","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF279","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG279","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH279","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI279","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ279","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK279","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL279","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM279","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN279","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO279","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP279","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ279","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR279","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS279","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT279","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU279","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV279","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D280","v":0},{"$f":"Distributionsanlæg!E280","v":0},{"$f":"Distributionsanlæg!F280","v":0},{"$f":"Distributionsanlæg!G280","v":0},{"$f":"Distributionsanlæg!H280","v":0},{"$f":"Distributionsanlæg!I280","v":0},{"$f":"Distributionsanlæg!J280","v":0},{"$f":"Distributionsanlæg!K280","v":0},{"$f":"Distributionsanlæg!L280","v":0},{"$f":"Distributionsanlæg!M280","v":0},{"$f":"Distributionsanlæg!N280","v":0},{"$f":"Distributionsanlæg!O280","v":0},{"$f":"Distributionsanlæg!P280","v":0},{"$f":"Distributionsanlæg!Q280","v":0},{"$f":"Distributionsanlæg!R280","v":0},{"$f":"Distributionsanlæg!S280","v":0},{"$f":"Distributionsanlæg!T280","v":0},{"$f":"Distributionsanlæg!U280","v":0},{"$f":"Distributionsanlæg!V280","v":0},{"$f":"Distributionsanlæg!W280","v":0},{"$f":"Distributionsanlæg!X280","v":0},{"$f":"Distributionsanlæg!Y280","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D280:Y280,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B289","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E289","v":75},{"$f":"Distributionsanlæg!D281","v":0},{"$f":"Distributionsanlæg!E281","v":0},{"$f":"Distributionsanlæg!F281","v":0},{"$f":"Distributionsanlæg!G281","v":0},{"$f":"Distributionsanlæg!H281","v":0},{"$f":"Distributionsanlæg!I281","v":0},{"$f":"Distributionsanlæg!J281","v":0},{"$f":"Distributionsanlæg!K281","v":0},{"$f":"Distributionsanlæg!L281","v":0},{"$f":"Distributionsanlæg!M281","v":0},{"$f":"Distributionsanlæg!N281","v":0},{"$f":"Distributionsanlæg!O281","v":0},{"$f":"Distributionsanlæg!P281","v":0},{"$f":"Distributionsanlæg!Q281","v":0},{"$f":"Distributionsanlæg!R281","v":0},{"$f":"Distributionsanlæg!S281","v":0},{"$f":"Distributionsanlæg!T281","v":0},{"$f":"Distributionsanlæg!U281","v":0},{"$f":"Distributionsanlæg!V281","v":0},{"$f":"Distributionsanlæg!W281","v":0},{"$f":"Distributionsanlæg!X281","v":0},{"$f":"Distributionsanlæg!Y281","v":0},null,{"$f":"D281*Genanskaffelsespriser!$D289","v":0},{"$f":"E281*Genanskaffelsespriser!$D289","v":0},{"$f":"F281*Genanskaffelsespriser!$D289","v":0},{"$f":"G281*Genanskaffelsespriser!$D289","v":0},{"$f":"H281*Genanskaffelsespriser!$D289","v":0},{"$f":"I281*Genanskaffelsespriser!$D289","v":0},{"$f":"J281*Genanskaffelsespriser!$D289","v":0},{"$f":"K281*Genanskaffelsespriser!$D289","v":0},{"$f":"L281*Genanskaffelsespriser!$D289","v":0},{"$f":"M281*Genanskaffelsespriser!$D289","v":0},{"$f":"N281*Genanskaffelsespriser!$D289","v":0},{"$f":"O281*Genanskaffelsespriser!$D289","v":0},{"$f":"P281*Genanskaffelsespriser!$D289","v":0},{"$f":"Q281*Genanskaffelsespriser!$D289","v":0},{"$f":"R281*Genanskaffelsespriser!$D289","v":0},{"$f":"S281*Genanskaffelsespriser!$D289","v":0},{"$f":"T281*Genanskaffelsespriser!$D289","v":0},{"$f":"U281*Genanskaffelsespriser!$D289","v":0},{"$f":"V281*Genanskaffelsespriser!$D289","v":0},{"$f":"W281*Genanskaffelsespriser!$D289","v":0},{"$f":"X281*Genanskaffelsespriser!$D289","v":0},{"$f":"Y281*Genanskaffelsespriser!$D289","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA281","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB281","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC281","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD281","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE281","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF281","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG281","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH281","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI281","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ281","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK281","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL281","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM281","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN281","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO281","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP281","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ281","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR281","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS281","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT281","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU281","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV281","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D282","v":0},{"$f":"Distributionsanlæg!E282","v":0},{"$f":"Distributionsanlæg!F282","v":0},{"$f":"Distributionsanlæg!G282","v":0},{"$f":"Distributionsanlæg!H282","v":0},{"$f":"Distributionsanlæg!I282","v":0},{"$f":"Distributionsanlæg!J282","v":0},{"$f":"Distributionsanlæg!K282","v":0},{"$f":"Distributionsanlæg!L282","v":0},{"$f":"Distributionsanlæg!M282","v":0},{"$f":"Distributionsanlæg!N282","v":0},{"$f":"Distributionsanlæg!O282","v":0},{"$f":"Distributionsanlæg!P282","v":0},{"$f":"Distributionsanlæg!Q282","v":0},{"$f":"Distributionsanlæg!R282","v":0},{"$f":"Distributionsanlæg!S282","v":0},{"$f":"Distributionsanlæg!T282","v":0},{"$f":"Distributionsanlæg!U282","v":0},{"$f":"Distributionsanlæg!V282","v":0},{"$f":"Distributionsanlæg!W282","v":0},{"$f":"Distributionsanlæg!X282","v":0},{"$f":"Distributionsanlæg!Y282","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D282:Y282,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B290","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E290","v":75},{"$f":"Distributionsanlæg!D283","v":0},{"$f":"Distributionsanlæg!E283","v":0},{"$f":"Distributionsanlæg!F283","v":0},{"$f":"Distributionsanlæg!G283","v":0},{"$f":"Distributionsanlæg!H283","v":0},{"$f":"Distributionsanlæg!I283","v":0},{"$f":"Distributionsanlæg!J283","v":0},{"$f":"Distributionsanlæg!K283","v":0},{"$f":"Distributionsanlæg!L283","v":0},{"$f":"Distributionsanlæg!M283","v":0},{"$f":"Distributionsanlæg!N283","v":0},{"$f":"Distributionsanlæg!O283","v":0},{"$f":"Distributionsanlæg!P283","v":0},{"$f":"Distributionsanlæg!Q283","v":0},{"$f":"Distributionsanlæg!R283","v":0},{"$f":"Distributionsanlæg!S283","v":0},{"$f":"Distributionsanlæg!T283","v":0},{"$f":"Distributionsanlæg!U283","v":0},{"$f":"Distributionsanlæg!V283","v":0},{"$f":"Distributionsanlæg!W283","v":0},{"$f":"Distributionsanlæg!X283","v":0},{"$f":"Distributionsanlæg!Y283","v":0},null,{"$f":"D283*Genanskaffelsespriser!$D290","v":0},{"$f":"E283*Genanskaffelsespriser!$D290","v":0},{"$f":"F283*Genanskaffelsespriser!$D290","v":0},{"$f":"G283*Genanskaffelsespriser!$D290","v":0},{"$f":"H283*Genanskaffelsespriser!$D290","v":0},{"$f":"I283*Genanskaffelsespriser!$D290","v":0},{"$f":"J283*Genanskaffelsespriser!$D290","v":0},{"$f":"K283*Genanskaffelsespriser!$D290","v":0},{"$f":"L283*Genanskaffelsespriser!$D290","v":0},{"$f":"M283*Genanskaffelsespriser!$D290","v":0},{"$f":"N283*Genanskaffelsespriser!$D290","v":0},{"$f":"O283*Genanskaffelsespriser!$D290","v":0},{"$f":"P283*Genanskaffelsespriser!$D290","v":0},{"$f":"Q283*Genanskaffelsespriser!$D290","v":0},{"$f":"R283*Genanskaffelsespriser!$D290","v":0},{"$f":"S283*Genanskaffelsespriser!$D290","v":0},{"$f":"T283*Genanskaffelsespriser!$D290","v":0},{"$f":"U283*Genanskaffelsespriser!$D290","v":0},{"$f":"V283*Genanskaffelsespriser!$D290","v":0},{"$f":"W283*Genanskaffelsespriser!$D290","v":0},{"$f":"X283*Genanskaffelsespriser!$D290","v":0},{"$f":"Y283*Genanskaffelsespriser!$D290","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA283","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB283","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC283","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD283","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE283","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF283","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG283","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH283","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI283","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ283","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK283","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL283","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM283","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN283","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO283","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP283","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ283","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR283","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS283","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT283","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU283","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV283","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D284","v":0},{"$f":"Distributionsanlæg!E284","v":0},{"$f":"Distributionsanlæg!F284","v":0},{"$f":"Distributionsanlæg!G284","v":0},{"$f":"Distributionsanlæg!H284","v":0},{"$f":"Distributionsanlæg!I284","v":0},{"$f":"Distributionsanlæg!J284","v":0},{"$f":"Distributionsanlæg!K284","v":0},{"$f":"Distributionsanlæg!L284","v":0},{"$f":"Distributionsanlæg!M284","v":0},{"$f":"Distributionsanlæg!N284","v":0},{"$f":"Distributionsanlæg!O284","v":0},{"$f":"Distributionsanlæg!P284","v":0},{"$f":"Distributionsanlæg!Q284","v":0},{"$f":"Distributionsanlæg!R284","v":0},{"$f":"Distributionsanlæg!S284","v":0},{"$f":"Distributionsanlæg!T284","v":0},{"$f":"Distributionsanlæg!U284","v":0},{"$f":"Distributionsanlæg!V284","v":0},{"$f":"Distributionsanlæg!W284","v":0},{"$f":"Distributionsanlæg!X284","v":0},{"$f":"Distributionsanlæg!Y284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D284:Y284,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B291","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E291","v":20},{"$f":"Distributionsanlæg!D285","v":0},{"$f":"Distributionsanlæg!E285","v":0},{"$f":"Distributionsanlæg!F285","v":0},{"$f":"Distributionsanlæg!G285","v":0},{"$f":"Distributionsanlæg!H285","v":0},{"$f":"Distributionsanlæg!I285","v":0},{"$f":"Distributionsanlæg!J285","v":0},{"$f":"Distributionsanlæg!K285","v":0},{"$f":"Distributionsanlæg!L285","v":0},{"$f":"Distributionsanlæg!M285","v":0},{"$f":"Distributionsanlæg!N285","v":0},{"$f":"Distributionsanlæg!O285","v":0},{"$f":"Distributionsanlæg!P285","v":0},{"$f":"Distributionsanlæg!Q285","v":0},{"$f":"Distributionsanlæg!R285","v":0},{"$f":"Distributionsanlæg!S285","v":0},{"$f":"Distributionsanlæg!T285","v":0},{"$f":"Distributionsanlæg!U285","v":0},{"$f":"Distributionsanlæg!V285","v":0},{"$f":"Distributionsanlæg!W285","v":0},{"$f":"Distributionsanlæg!X285","v":0},{"$f":"Distributionsanlæg!Y285","v":0},null,{"$f":"D285*Genanskaffelsespriser!$D291","v":0},{"$f":"E285*Genanskaffelsespriser!$D291","v":0},{"$f":"F285*Genanskaffelsespriser!$D291","v":0},{"$f":"G285*Genanskaffelsespriser!$D291","v":0},{"$f":"H285*Genanskaffelsespriser!$D291","v":0},{"$f":"I285*Genanskaffelsespriser!$D291","v":0},{"$f":"J285*Genanskaffelsespriser!$D291","v":0},{"$f":"K285*Genanskaffelsespriser!$D291","v":0},{"$f":"L285*Genanskaffelsespriser!$D291","v":0},{"$f":"M285*Genanskaffelsespriser!$D291","v":0},{"$f":"N285*Genanskaffelsespriser!$D291","v":0},{"$f":"O285*Genanskaffelsespriser!$D291","v":0},{"$f":"P285*Genanskaffelsespriser!$D291","v":0},{"$f":"Q285*Genanskaffelsespriser!$D291","v":0},{"$f":"R285*Genanskaffelsespriser!$D291","v":0},{"$f":"S285*Genanskaffelsespriser!$D291","v":0},{"$f":"T285*Genanskaffelsespriser!$D291","v":0},{"$f":"U285*Genanskaffelsespriser!$D291","v":0},{"$f":"V285*Genanskaffelsespriser!$D291","v":0},{"$f":"W285*Genanskaffelsespriser!$D291","v":0},{"$f":"X285*Genanskaffelsespriser!$D291","v":0},{"$f":"Y285*Genanskaffelsespriser!$D291","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA285","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB285","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC285","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD285","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE285","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF285","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG285","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH285","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI285","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ285","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK285","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL285","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM285","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN285","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO285","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP285","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ285","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR285","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS285","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT285","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU285","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV285","v":0},0]
[{"$f":"+Genanskaffelsespriser!B292","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E292","v":20},{"$f":"Distributionsanlæg!D286","v":0},{"$f":"Distributionsanlæg!E286","v":0},{"$f":"Distributionsanlæg!F286","v":0},{"$f":"Distributionsanlæg!G286","v":0},{"$f":"Distributionsanlæg!H286","v":0},{"$f":"Distributionsanlæg!I286","v":0},{"$f":"Distributionsanlæg!J286","v":0},{"$f":"Distributionsanlæg!K286","v":0},{"$f":"Distributionsanlæg!L286","v":0},{"$f":"Distributionsanlæg!M286","v":0},{"$f":"Distributionsanlæg!N286","v":0},{"$f":"Distributionsanlæg!O286","v":0},{"$f":"Distributionsanlæg!P286","v":0},{"$f":"Distributionsanlæg!Q286","v":0},{"$f":"Distributionsanlæg!R286","v":0},{"$f":"Distributionsanlæg!S286","v":0},{"$f":"Distributionsanlæg!T286","v":0},{"$f":"Distributionsanlæg!U286","v":0},{"$f":"Distributionsanlæg!V286","v":0},{"$f":"Distributionsanlæg!W286","v":0},{"$f":"Distributionsanlæg!X286","v":0},{"$f":"Distributionsanlæg!Y286","v":0},null,{"$f":"D286*Genanskaffelsespriser!$D292","v":0},{"$f":"E286*Genanskaffelsespriser!$D292","v":0},{"$f":"F286*Genanskaffelsespriser!$D292","v":0},{"$f":"G286*Genanskaffelsespriser!$D292","v":0},{"$f":"H286*Genanskaffelsespriser!$D292","v":0},{"$f":"I286*Genanskaffelsespriser!$D292","v":0},{"$f":"J286*Genanskaffelsespriser!$D292","v":0},{"$f":"K286*Genanskaffelsespriser!$D292","v":0},{"$f":"L286*Genanskaffelsespriser!$D292","v":0},{"$f":"M286*Genanskaffelsespriser!$D292","v":0},{"$f":"N286*Genanskaffelsespriser!$D292","v":0},{"$f":"O286*Genanskaffelsespriser!$D292","v":0},{"$f":"P286*Genanskaffelsespriser!$D292","v":0},{"$f":"Q286*Genanskaffelsespriser!$D292","v":0},{"$f":"R286*Genanskaffelsespriser!$D292","v":0},{"$f":"S286*Genanskaffelsespriser!$D292","v":0},{"$f":"T286*Genanskaffelsespriser!$D292","v":0},{"$f":"U286*Genanskaffelsespriser!$D292","v":0},{"$f":"V286*Genanskaffelsespriser!$D292","v":0},{"$f":"W286*Genanskaffelsespriser!$D292","v":0},{"$f":"X286*Genanskaffelsespriser!$D292","v":0},{"$f":"Y286*Genanskaffelsespriser!$D292","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA286","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB286","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC286","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD286","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE286","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF286","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG286","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH286","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI286","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ286","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK286","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL286","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM286","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN286","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO286","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP286","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ286","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR286","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS286","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT286","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU286","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV286","v":0},0]
[{"$f":"+Genanskaffelsespriser!B293","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E293","v":10},{"$f":"Distributionsanlæg!D287","v":0},{"$f":"Distributionsanlæg!E287","v":0},{"$f":"Distributionsanlæg!F287","v":0},{"$f":"Distributionsanlæg!G287","v":0},{"$f":"Distributionsanlæg!H287","v":0},{"$f":"Distributionsanlæg!I287","v":0},{"$f":"Distributionsanlæg!J287","v":0},{"$f":"Distributionsanlæg!K287","v":0},{"$f":"Distributionsanlæg!L287","v":0},{"$f":"Distributionsanlæg!M287","v":0},{"$f":"Distributionsanlæg!N287","v":0},{"$f":"Distributionsanlæg!O287","v":0},{"$f":"Distributionsanlæg!P287","v":0},{"$f":"Distributionsanlæg!Q287","v":0},{"$f":"Distributionsanlæg!R287","v":0},{"$f":"Distributionsanlæg!S287","v":0},{"$f":"Distributionsanlæg!T287","v":0},{"$f":"Distributionsanlæg!U287","v":0},{"$f":"Distributionsanlæg!V287","v":0},{"$f":"Distributionsanlæg!W287","v":0},{"$f":"Distributionsanlæg!X287","v":0},{"$f":"Distributionsanlæg!Y287","v":0},null,{"$f":"D287*Genanskaffelsespriser!$D293","v":0},{"$f":"E287*Genanskaffelsespriser!$D293","v":0},{"$f":"F287*Genanskaffelsespriser!$D293","v":0},{"$f":"G287*Genanskaffelsespriser!$D293","v":0},{"$f":"H287*Genanskaffelsespriser!$D293","v":0},{"$f":"I287*Genanskaffelsespriser!$D293","v":0},{"$f":"J287*Genanskaffelsespriser!$D293","v":0},{"$f":"K287*Genanskaffelsespriser!$D293","v":0},{"$f":"L287*Genanskaffelsespriser!$D293","v":0},{"$f":"M287*Genanskaffelsespriser!$D293","v":0},{"$f":"N287*Genanskaffelsespriser!$D293","v":0},{"$f":"O287*Genanskaffelsespriser!$D293","v":0},{"$f":"P287*Genanskaffelsespriser!$D293","v":0},{"$f":"Q287*Genanskaffelsespriser!$D293","v":0},{"$f":"R287*Genanskaffelsespriser!$D293","v":0},{"$f":"S287*Genanskaffelsespriser!$D293","v":0},{"$f":"T287*Genanskaffelsespriser!$D293","v":0},{"$f":"U287*Genanskaffelsespriser!$D293","v":0},{"$f":"V287*Genanskaffelsespriser!$D293","v":0},{"$f":"W287*Genanskaffelsespriser!$D293","v":0},{"$f":"X287*Genanskaffelsespriser!$D293","v":0},{"$f":"Y287*Genanskaffelsespriser!$D293","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA287","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB287","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC287","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD287","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE287","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF287","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG287","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH287","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI287","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ287","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK287","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL287","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM287","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN287","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO287","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP287","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ287","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR287","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS287","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT287","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU287","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV287","v":0},0]
[{"$f":"+Genanskaffelsespriser!B294","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E294","v":20},{"$f":"Distributionsanlæg!D288","v":0},{"$f":"Distributionsanlæg!E288","v":0},{"$f":"Distributionsanlæg!F288","v":0},{"$f":"Distributionsanlæg!G288","v":0},{"$f":"Distributionsanlæg!H288","v":0},{"$f":"Distributionsanlæg!I288","v":0},{"$f":"Distributionsanlæg!J288","v":0},{"$f":"Distributionsanlæg!K288","v":0},{"$f":"Distributionsanlæg!L288","v":0},{"$f":"Distributionsanlæg!M288","v":0},{"$f":"Distributionsanlæg!N288","v":0},{"$f":"Distributionsanlæg!O288","v":0},{"$f":"Distributionsanlæg!P288","v":0},{"$f":"Distributionsanlæg!Q288","v":0},{"$f":"Distributionsanlæg!R288","v":0},{"$f":"Distributionsanlæg!S288","v":0},{"$f":"Distributionsanlæg!T288","v":0},{"$f":"Distributionsanlæg!U288","v":0},{"$f":"Distributionsanlæg!V288","v":0},{"$f":"Distributionsanlæg!W288","v":0},{"$f":"Distributionsanlæg!X288","v":0},{"$f":"Distributionsanlæg!Y288","v":0},null,{"$f":"D288*Genanskaffelsespriser!$D294","v":0},{"$f":"E288*Genanskaffelsespriser!$D294","v":0},{"$f":"F288*Genanskaffelsespriser!$D294","v":0},{"$f":"G288*Genanskaffelsespriser!$D294","v":0},{"$f":"H288*Genanskaffelsespriser!$D294","v":0},{"$f":"I288*Genanskaffelsespriser!$D294","v":0},{"$f":"J288*Genanskaffelsespriser!$D294","v":0},{"$f":"K288*Genanskaffelsespriser!$D294","v":0},{"$f":"L288*Genanskaffelsespriser!$D294","v":0},{"$f":"M288*Genanskaffelsespriser!$D294","v":0},{"$f":"N288*Genanskaffelsespriser!$D294","v":0},{"$f":"O288*Genanskaffelsespriser!$D294","v":0},{"$f":"P288*Genanskaffelsespriser!$D294","v":0},{"$f":"Q288*Genanskaffelsespriser!$D294","v":0},{"$f":"R288*Genanskaffelsespriser!$D294","v":0},{"$f":"S288*Genanskaffelsespriser!$D294","v":0},{"$f":"T288*Genanskaffelsespriser!$D294","v":0},{"$f":"U288*Genanskaffelsespriser!$D294","v":0},{"$f":"V288*Genanskaffelsespriser!$D294","v":0},{"$f":"W288*Genanskaffelsespriser!$D294","v":0},{"$f":"X288*Genanskaffelsespriser!$D294","v":0},{"$f":"Y288*Genanskaffelsespriser!$D294","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA288","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB288","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC288","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD288","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE288","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF288","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG288","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH288","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI288","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ288","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK288","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL288","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM288","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN288","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO288","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP288","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ288","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR288","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS288","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT288","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU288","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV288","v":0},0]
[{"$f":"+Genanskaffelsespriser!B295","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E295","v":10},{"$f":"Distributionsanlæg!D289","v":0},{"$f":"Distributionsanlæg!E289","v":0},{"$f":"Distributionsanlæg!F289","v":0},{"$f":"Distributionsanlæg!G289","v":0},{"$f":"Distributionsanlæg!H289","v":0},{"$f":"Distributionsanlæg!I289","v":0},{"$f":"Distributionsanlæg!J289","v":0},{"$f":"Distributionsanlæg!K289","v":0},{"$f":"Distributionsanlæg!L289","v":0},{"$f":"Distributionsanlæg!M289","v":0},{"$f":"Distributionsanlæg!N289","v":0},{"$f":"Distributionsanlæg!O289","v":0},{"$f":"Distributionsanlæg!P289","v":0},{"$f":"Distributionsanlæg!Q289","v":0},{"$f":"Distributionsanlæg!R289","v":0},{"$f":"Distributionsanlæg!S289","v":0},{"$f":"Distributionsanlæg!T289","v":0},{"$f":"Distributionsanlæg!U289","v":0},{"$f":"Distributionsanlæg!V289","v":0},{"$f":"Distributionsanlæg!W289","v":0},{"$f":"Distributionsanlæg!X289","v":0},{"$f":"Distributionsanlæg!Y289","v":0},null,{"$f":"D289*Genanskaffelsespriser!$D295","v":0},{"$f":"E289*Genanskaffelsespriser!$D295","v":0},{"$f":"F289*Genanskaffelsespriser!$D295","v":0},{"$f":"G289*Genanskaffelsespriser!$D295","v":0},{"$f":"H289*Genanskaffelsespriser!$D295","v":0},{"$f":"I289*Genanskaffelsespriser!$D295","v":0},{"$f":"J289*Genanskaffelsespriser!$D295","v":0},{"$f":"K289*Genanskaffelsespriser!$D295","v":0},{"$f":"L289*Genanskaffelsespriser!$D295","v":0},{"$f":"M289*Genanskaffelsespriser!$D295","v":0},{"$f":"N289*Genanskaffelsespriser!$D295","v":0},{"$f":"O289*Genanskaffelsespriser!$D295","v":0},{"$f":"P289*Genanskaffelsespriser!$D295","v":0},{"$f":"Q289*Genanskaffelsespriser!$D295","v":0},{"$f":"R289*Genanskaffelsespriser!$D295","v":0},{"$f":"S289*Genanskaffelsespriser!$D295","v":0},{"$f":"T289*Genanskaffelsespriser!$D295","v":0},{"$f":"U289*Genanskaffelsespriser!$D295","v":0},{"$f":"V289*Genanskaffelsespriser!$D295","v":0},{"$f":"W289*Genanskaffelsespriser!$D295","v":0},{"$f":"X289*Genanskaffelsespriser!$D295","v":0},{"$f":"Y289*Genanskaffelsespriser!$D295","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA289","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB289","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC289","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD289","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE289","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF289","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG289","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH289","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI289","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ289","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK289","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL289","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM289","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN289","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO289","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP289","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ289","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR289","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS289","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT289","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU289","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV289","v":0},0]
[{"$f":"+Genanskaffelsespriser!B296","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E296","v":20},{"$f":"Distributionsanlæg!D290","v":0},{"$f":"Distributionsanlæg!E290","v":0},{"$f":"Distributionsanlæg!F290","v":0},{"$f":"Distributionsanlæg!G290","v":0},{"$f":"Distributionsanlæg!H290","v":0},{"$f":"Distributionsanlæg!I290","v":0},{"$f":"Distributionsanlæg!J290","v":0},{"$f":"Distributionsanlæg!K290","v":0},{"$f":"Distributionsanlæg!L290","v":0},{"$f":"Distributionsanlæg!M290","v":0},{"$f":"Distributionsanlæg!N290","v":0},{"$f":"Distributionsanlæg!O290","v":0},{"$f":"Distributionsanlæg!P290","v":0},{"$f":"Distributionsanlæg!Q290","v":0},{"$f":"Distributionsanlæg!R290","v":0},{"$f":"Distributionsanlæg!S290","v":0},{"$f":"Distributionsanlæg!T290","v":0},{"$f":"Distributionsanlæg!U290","v":0},{"$f":"Distributionsanlæg!V290","v":0},{"$f":"Distributionsanlæg!W290","v":0},{"$f":"Distributionsanlæg!X290","v":0},{"$f":"Distributionsanlæg!Y290","v":0},null,{"$f":"D290*Genanskaffelsespriser!$D296","v":0},{"$f":"E290*Genanskaffelsespriser!$D296","v":0},{"$f":"F290*Genanskaffelsespriser!$D296","v":0},{"$f":"G290*Genanskaffelsespriser!$D296","v":0},{"$f":"H290*Genanskaffelsespriser!$D296","v":0},{"$f":"I290*Genanskaffelsespriser!$D296","v":0},{"$f":"J290*Genanskaffelsespriser!$D296","v":0},{"$f":"K290*Genanskaffelsespriser!$D296","v":0},{"$f":"L290*Genanskaffelsespriser!$D296","v":0},{"$f":"M290*Genanskaffelsespriser!$D296","v":0},{"$f":"N290*Genanskaffelsespriser!$D296","v":0},{"$f":"O290*Genanskaffelsespriser!$D296","v":0},{"$f":"P290*Genanskaffelsespriser!$D296","v":0},{"$f":"Q290*Genanskaffelsespriser!$D296","v":0},{"$f":"R290*Genanskaffelsespriser!$D296","v":0},{"$f":"S290*Genanskaffelsespriser!$D296","v":0},{"$f":"T290*Genanskaffelsespriser!$D296","v":0},{"$f":"U290*Genanskaffelsespriser!$D296","v":0},{"$f":"V290*Genanskaffelsespriser!$D296","v":0},{"$f":"W290*Genanskaffelsespriser!$D296","v":0},{"$f":"X290*Genanskaffelsespriser!$D296","v":0},{"$f":"Y290*Genanskaffelsespriser!$D296","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA290","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB290","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC290","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD290","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE290","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF290","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG290","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH290","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI290","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ290","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK290","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL290","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM290","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN290","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO290","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP290","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ290","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR290","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS290","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT290","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU290","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV290","v":0},0]
[{"$f":"+Genanskaffelsespriser!B297","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E297","v":10},{"$f":"Distributionsanlæg!D291","v":0},{"$f":"Distributionsanlæg!E291","v":0},{"$f":"Distributionsanlæg!F291","v":0},{"$f":"Distributionsanlæg!G291","v":0},{"$f":"Distributionsanlæg!H291","v":0},{"$f":"Distributionsanlæg!I291","v":0},{"$f":"Distributionsanlæg!J291","v":0},{"$f":"Distributionsanlæg!K291","v":0},{"$f":"Distributionsanlæg!L291","v":0},{"$f":"Distributionsanlæg!M291","v":0},{"$f":"Distributionsanlæg!N291","v":0},{"$f":"Distributionsanlæg!O291","v":0},{"$f":"Distributionsanlæg!P291","v":0},{"$f":"Distributionsanlæg!Q291","v":0},{"$f":"Distributionsanlæg!R291","v":0},{"$f":"Distributionsanlæg!S291","v":0},{"$f":"Distributionsanlæg!T291","v":0},{"$f":"Distributionsanlæg!U291","v":0},{"$f":"Distributionsanlæg!V291","v":0},{"$f":"Distributionsanlæg!W291","v":0},{"$f":"Distributionsanlæg!X291","v":0},{"$f":"Distributionsanlæg!Y291","v":0},null,{"$f":"D291*Genanskaffelsespriser!$D297","v":0},{"$f":"E291*Genanskaffelsespriser!$D297","v":0},{"$f":"F291*Genanskaffelsespriser!$D297","v":0},{"$f":"G291*Genanskaffelsespriser!$D297","v":0},{"$f":"H291*Genanskaffelsespriser!$D297","v":0},{"$f":"I291*Genanskaffelsespriser!$D297","v":0},{"$f":"J291*Genanskaffelsespriser!$D297","v":0},{"$f":"K291*Genanskaffelsespriser!$D297","v":0},{"$f":"L291*Genanskaffelsespriser!$D297","v":0},{"$f":"M291*Genanskaffelsespriser!$D297","v":0},{"$f":"N291*Genanskaffelsespriser!$D297","v":0},{"$f":"O291*Genanskaffelsespriser!$D297","v":0},{"$f":"P291*Genanskaffelsespriser!$D297","v":0},{"$f":"Q291*Genanskaffelsespriser!$D297","v":0},{"$f":"R291*Genanskaffelsespriser!$D297","v":0},{"$f":"S291*Genanskaffelsespriser!$D297","v":0},{"$f":"T291*Genanskaffelsespriser!$D297","v":0},{"$f":"U291*Genanskaffelsespriser!$D297","v":0},{"$f":"V291*Genanskaffelsespriser!$D297","v":0},{"$f":"W291*Genanskaffelsespriser!$D297","v":0},{"$f":"X291*Genanskaffelsespriser!$D297","v":0},{"$f":"Y291*Genanskaffelsespriser!$D297","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA291","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB291","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC291","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD291","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE291","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF291","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG291","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH291","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI291","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ291","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK291","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL291","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM291","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN291","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO291","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP291","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ291","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR291","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS291","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT291","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU291","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV291","v":0},0]
[{"$f":"+Genanskaffelsespriser!B298","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E298","v":20},{"$f":"Distributionsanlæg!D292","v":0},{"$f":"Distributionsanlæg!E292","v":0},{"$f":"Distributionsanlæg!F292","v":0},{"$f":"Distributionsanlæg!G292","v":0},{"$f":"Distributionsanlæg!H292","v":0},{"$f":"Distributionsanlæg!I292","v":0},{"$f":"Distributionsanlæg!J292","v":0},{"$f":"Distributionsanlæg!K292","v":0},{"$f":"Distributionsanlæg!L292","v":0},{"$f":"Distributionsanlæg!M292","v":0},{"$f":"Distributionsanlæg!N292","v":0},{"$f":"Distributionsanlæg!O292","v":0},{"$f":"Distributionsanlæg!P292","v":0},{"$f":"Distributionsanlæg!Q292","v":0},{"$f":"Distributionsanlæg!R292","v":0},{"$f":"Distributionsanlæg!S292","v":0},{"$f":"Distributionsanlæg!T292","v":0},{"$f":"Distributionsanlæg!U292","v":0},{"$f":"Distributionsanlæg!V292","v":0},{"$f":"Distributionsanlæg!W292","v":0},{"$f":"Distributionsanlæg!X292","v":0},{"$f":"Distributionsanlæg!Y292","v":0},null,{"$f":"D292*Genanskaffelsespriser!$D298","v":0},{"$f":"E292*Genanskaffelsespriser!$D298","v":0},{"$f":"F292*Genanskaffelsespriser!$D298","v":0},{"$f":"G292*Genanskaffelsespriser!$D298","v":0},{"$f":"H292*Genanskaffelsespriser!$D298","v":0},{"$f":"I292*Genanskaffelsespriser!$D298","v":0},{"$f":"J292*Genanskaffelsespriser!$D298","v":0},{"$f":"K292*Genanskaffelsespriser!$D298","v":0},{"$f":"L292*Genanskaffelsespriser!$D298","v":0},{"$f":"M292*Genanskaffelsespriser!$D298","v":0},{"$f":"N292*Genanskaffelsespriser!$D298","v":0},{"$f":"O292*Genanskaffelsespriser!$D298","v":0},{"$f":"P292*Genanskaffelsespriser!$D298","v":0},{"$f":"Q292*Genanskaffelsespriser!$D298","v":0},{"$f":"R292*Genanskaffelsespriser!$D298","v":0},{"$f":"S292*Genanskaffelsespriser!$D298","v":0},{"$f":"T292*Genanskaffelsespriser!$D298","v":0},{"$f":"U292*Genanskaffelsespriser!$D298","v":0},{"$f":"V292*Genanskaffelsespriser!$D298","v":0},{"$f":"W292*Genanskaffelsespriser!$D298","v":0},{"$f":"X292*Genanskaffelsespriser!$D298","v":0},{"$f":"Y292*Genanskaffelsespriser!$D298","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA292","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB292","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC292","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD292","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE292","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF292","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG292","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH292","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI292","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ292","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK292","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL292","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM292","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN292","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO292","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP292","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ292","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR292","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS292","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT292","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU292","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV292","v":0},0]
[{"$f":"+Genanskaffelsespriser!B299","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E299","v":10},{"$f":"Distributionsanlæg!D293","v":0},{"$f":"Distributionsanlæg!E293","v":0},{"$f":"Distributionsanlæg!F293","v":0},{"$f":"Distributionsanlæg!G293","v":0},{"$f":"Distributionsanlæg!H293","v":0},{"$f":"Distributionsanlæg!I293","v":0},{"$f":"Distributionsanlæg!J293","v":0},{"$f":"Distributionsanlæg!K293","v":0},{"$f":"Distributionsanlæg!L293","v":0},{"$f":"Distributionsanlæg!M293","v":0},{"$f":"Distributionsanlæg!N293","v":0},{"$f":"Distributionsanlæg!O293","v":0},{"$f":"Distributionsanlæg!P293","v":0},{"$f":"Distributionsanlæg!Q293","v":0},{"$f":"Distributionsanlæg!R293","v":0},{"$f":"Distributionsanlæg!S293","v":0},{"$f":"Distributionsanlæg!T293","v":0},{"$f":"Distributionsanlæg!U293","v":0},{"$f":"Distributionsanlæg!V293","v":0},{"$f":"Distributionsanlæg!W293","v":0},{"$f":"Distributionsanlæg!X293","v":0},{"$f":"Distributionsanlæg!Y293","v":0},null,{"$f":"D293*Genanskaffelsespriser!$D299","v":0},{"$f":"E293*Genanskaffelsespriser!$D299","v":0},{"$f":"F293*Genanskaffelsespriser!$D299","v":0},{"$f":"G293*Genanskaffelsespriser!$D299","v":0},{"$f":"H293*Genanskaffelsespriser!$D299","v":0},{"$f":"I293*Genanskaffelsespriser!$D299","v":0},{"$f":"J293*Genanskaffelsespriser!$D299","v":0},{"$f":"K293*Genanskaffelsespriser!$D299","v":0},{"$f":"L293*Genanskaffelsespriser!$D299","v":0},{"$f":"M293*Genanskaffelsespriser!$D299","v":0},{"$f":"N293*Genanskaffelsespriser!$D299","v":0},{"$f":"O293*Genanskaffelsespriser!$D299","v":0},{"$f":"P293*Genanskaffelsespriser!$D299","v":0},{"$f":"Q293*Genanskaffelsespriser!$D299","v":0},{"$f":"R293*Genanskaffelsespriser!$D299","v":0},{"$f":"S293*Genanskaffelsespriser!$D299","v":0},{"$f":"T293*Genanskaffelsespriser!$D299","v":0},{"$f":"U293*Genanskaffelsespriser!$D299","v":0},{"$f":"V293*Genanskaffelsespriser!$D299","v":0},{"$f":"W293*Genanskaffelsespriser!$D299","v":0},{"$f":"X293*Genanskaffelsespriser!$D299","v":0},{"$f":"Y293*Genanskaffelsespriser!$D299","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA293","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB293","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC293","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD293","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE293","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF293","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG293","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH293","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI293","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ293","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK293","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL293","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM293","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN293","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO293","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP293","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ293","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR293","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS293","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT293","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU293","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV293","v":0},0]
[{"$f":"+Genanskaffelsespriser!B300","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E300","v":75},{"$f":"Distributionsanlæg!D294","v":0},{"$f":"Distributionsanlæg!E294","v":0},{"$f":"Distributionsanlæg!F294","v":0},{"$f":"Distributionsanlæg!G294","v":0},{"$f":"Distributionsanlæg!H294","v":0},{"$f":"Distributionsanlæg!I294","v":0},{"$f":"Distributionsanlæg!J294","v":0},{"$f":"Distributionsanlæg!K294","v":0},{"$f":"Distributionsanlæg!L294","v":0},{"$f":"Distributionsanlæg!M294","v":0},{"$f":"Distributionsanlæg!N294","v":0},{"$f":"Distributionsanlæg!O294","v":0},{"$f":"Distributionsanlæg!P294","v":0},{"$f":"Distributionsanlæg!Q294","v":0},{"$f":"Distributionsanlæg!R294","v":0},{"$f":"Distributionsanlæg!S294","v":0},{"$f":"Distributionsanlæg!T294","v":0},{"$f":"Distributionsanlæg!U294","v":0},{"$f":"Distributionsanlæg!V294","v":0},{"$f":"Distributionsanlæg!W294","v":0},{"$f":"Distributionsanlæg!X294","v":0},{"$f":"Distributionsanlæg!Y294","v":0},null,{"$f":"D294*Genanskaffelsespriser!$D300","v":0},{"$f":"E294*Genanskaffelsespriser!$D300","v":0},{"$f":"F294*Genanskaffelsespriser!$D300","v":0},{"$f":"G294*Genanskaffelsespriser!$D300","v":0},{"$f":"H294*Genanskaffelsespriser!$D300","v":0},{"$f":"I294*Genanskaffelsespriser!$D300","v":0},{"$f":"J294*Genanskaffelsespriser!$D300","v":0},{"$f":"K294*Genanskaffelsespriser!$D300","v":0},{"$f":"L294*Genanskaffelsespriser!$D300","v":0},{"$f":"M294*Genanskaffelsespriser!$D300","v":0},{"$f":"N294*Genanskaffelsespriser!$D300","v":0},{"$f":"O294*Genanskaffelsespriser!$D300","v":0},{"$f":"P294*Genanskaffelsespriser!$D300","v":0},{"$f":"Q294*Genanskaffelsespriser!$D300","v":0},{"$f":"R294*Genanskaffelsespriser!$D300","v":0},{"$f":"S294*Genanskaffelsespriser!$D300","v":0},{"$f":"T294*Genanskaffelsespriser!$D300","v":0},{"$f":"U294*Genanskaffelsespriser!$D300","v":0},{"$f":"V294*Genanskaffelsespriser!$D300","v":0},{"$f":"W294*Genanskaffelsespriser!$D300","v":0},{"$f":"X294*Genanskaffelsespriser!$D300","v":0},{"$f":"Y294*Genanskaffelsespriser!$D300","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA294","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB294","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC294","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD294","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE294","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF294","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG294","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH294","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI294","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ294","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK294","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL294","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM294","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN294","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO294","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP294","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ294","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR294","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS294","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT294","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU294","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV294","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D295","v":0},{"$f":"Distributionsanlæg!E295","v":0},{"$f":"Distributionsanlæg!F295","v":0},{"$f":"Distributionsanlæg!G295","v":0},{"$f":"Distributionsanlæg!H295","v":0},{"$f":"Distributionsanlæg!I295","v":0},{"$f":"Distributionsanlæg!J295","v":0},{"$f":"Distributionsanlæg!K295","v":0},{"$f":"Distributionsanlæg!L295","v":0},{"$f":"Distributionsanlæg!M295","v":0},{"$f":"Distributionsanlæg!N295","v":0},{"$f":"Distributionsanlæg!O295","v":0},{"$f":"Distributionsanlæg!P295","v":0},{"$f":"Distributionsanlæg!Q295","v":0},{"$f":"Distributionsanlæg!R295","v":0},{"$f":"Distributionsanlæg!S295","v":0},{"$f":"Distributionsanlæg!T295","v":0},{"$f":"Distributionsanlæg!U295","v":0},{"$f":"Distributionsanlæg!V295","v":0},{"$f":"Distributionsanlæg!W295","v":0},{"$f":"Distributionsanlæg!X295","v":0},{"$f":"Distributionsanlæg!Y295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D295:Y295,\"<>0\")","v":0}]
["Forsinkelsesbassiner - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW297:AW314)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B302","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E302","v":50},{"$f":"Distributionsanlæg!D297","v":0},{"$f":"Distributionsanlæg!E297","v":0},{"$f":"Distributionsanlæg!F297","v":0},{"$f":"Distributionsanlæg!G297","v":0},{"$f":"Distributionsanlæg!H297","v":0},{"$f":"Distributionsanlæg!I297","v":0},{"$f":"Distributionsanlæg!J297","v":0},{"$f":"Distributionsanlæg!K297","v":0},{"$f":"Distributionsanlæg!L297","v":0},{"$f":"Distributionsanlæg!M297","v":0},{"$f":"Distributionsanlæg!N297","v":0},{"$f":"Distributionsanlæg!O297","v":0},{"$f":"Distributionsanlæg!P297","v":0},{"$f":"Distributionsanlæg!Q297","v":0},{"$f":"Distributionsanlæg!R297","v":0},{"$f":"Distributionsanlæg!S297","v":0},{"$f":"Distributionsanlæg!T297","v":0},{"$f":"Distributionsanlæg!U297","v":0},{"$f":"Distributionsanlæg!V297","v":0},{"$f":"Distributionsanlæg!W297","v":0},{"$f":"Distributionsanlæg!X297","v":0},{"$f":"Distributionsanlæg!Y297","v":0},null,{"$f":"D297*Genanskaffelsespriser!$D302","v":0},{"$f":"E297*Genanskaffelsespriser!$D302","v":0},{"$f":"F297*Genanskaffelsespriser!$D302","v":0},{"$f":"G297*Genanskaffelsespriser!$D302","v":0},{"$f":"H297*Genanskaffelsespriser!$D302","v":0},{"$f":"I297*Genanskaffelsespriser!$D302","v":0},{"$f":"J297*Genanskaffelsespriser!$D302","v":0},{"$f":"K297*Genanskaffelsespriser!$D302","v":0},{"$f":"L297*Genanskaffelsespriser!$D302","v":0},{"$f":"M297*Genanskaffelsespriser!$D302","v":0},{"$f":"N297*Genanskaffelsespriser!$D302","v":0},{"$f":"O297*Genanskaffelsespriser!$D302","v":0},{"$f":"P297*Genanskaffelsespriser!$D302","v":0},{"$f":"Q297*Genanskaffelsespriser!$D302","v":0},{"$f":"R297*Genanskaffelsespriser!$D302","v":0},{"$f":"S297*Genanskaffelsespriser!$D302","v":0},{"$f":"T297*Genanskaffelsespriser!$D302","v":0},{"$f":"U297*Genanskaffelsespriser!$D302","v":0},{"$f":"V297*Genanskaffelsespriser!$D302","v":0},{"$f":"W297*Genanskaffelsespriser!$D302","v":0},{"$f":"X297*Genanskaffelsespriser!$D302","v":0},{"$f":"Y297*Genanskaffelsespriser!$D302","v":0},{"$f":"+SUM(AA297:AV297)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA297","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB297","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC297","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD297","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE297","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF297","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG297","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH297","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI297","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ297","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK297","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL297","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM297","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN297","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO297","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP297","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ297","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR297","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS297","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT297","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU297","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV297","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D298","v":0},{"$f":"Distributionsanlæg!E298","v":0},{"$f":"Distributionsanlæg!F298","v":0},{"$f":"Distributionsanlæg!G298","v":0},{"$f":"Distributionsanlæg!H298","v":0},{"$f":"Distributionsanlæg!I298","v":0},{"$f":"Distributionsanlæg!J298","v":0},{"$f":"Distributionsanlæg!K298","v":0},{"$f":"Distributionsanlæg!L298","v":0},{"$f":"Distributionsanlæg!M298","v":0},{"$f":"Distributionsanlæg!N298","v":0},{"$f":"Distributionsanlæg!O298","v":0},{"$f":"Distributionsanlæg!P298","v":0},{"$f":"Distributionsanlæg!Q298","v":0},{"$f":"Distributionsanlæg!R298","v":0},{"$f":"Distributionsanlæg!S298","v":0},{"$f":"Distributionsanlæg!T298","v":0},{"$f":"Distributionsanlæg!U298","v":0},{"$f":"Distributionsanlæg!V298","v":0},{"$f":"Distributionsanlæg!W298","v":0},{"$f":"Distributionsanlæg!X298","v":0},{"$f":"Distributionsanlæg!Y298","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D298:Y298,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B303","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E303","v":75},{"$f":"Distributionsanlæg!D299","v":0},{"$f":"Distributionsanlæg!E299","v":0},{"$f":"Distributionsanlæg!F299","v":0},{"$f":"Distributionsanlæg!G299","v":0},{"$f":"Distributionsanlæg!H299","v":0},{"$f":"Distributionsanlæg!I299","v":0},{"$f":"Distributionsanlæg!J299","v":0},{"$f":"Distributionsanlæg!K299","v":0},{"$f":"Distributionsanlæg!L299","v":0},{"$f":"Distributionsanlæg!M299","v":0},{"$f":"Distributionsanlæg!N299","v":0},{"$f":"Distributionsanlæg!O299","v":0},{"$f":"Distributionsanlæg!P299","v":0},{"$f":"Distributionsanlæg!Q299","v":0},{"$f":"Distributionsanlæg!R299","v":0},{"$f":"Distributionsanlæg!S299","v":0},{"$f":"Distributionsanlæg!T299","v":0},{"$f":"Distributionsanlæg!U299","v":0},{"$f":"Distributionsanlæg!V299","v":0},{"$f":"Distributionsanlæg!W299","v":0},{"$f":"Distributionsanlæg!X299","v":0},{"$f":"Distributionsanlæg!Y299","v":0},null,{"$f":"D299*Genanskaffelsespriser!$D303","v":0},{"$f":"E299*Genanskaffelsespriser!$D303","v":0},{"$f":"F299*Genanskaffelsespriser!$D303","v":0},{"$f":"G299*Genanskaffelsespriser!$D303","v":0},{"$f":"H299*Genanskaffelsespriser!$D303","v":0},{"$f":"I299*Genanskaffelsespriser!$D303","v":0},{"$f":"J299*Genanskaffelsespriser!$D303","v":0},{"$f":"K299*Genanskaffelsespriser!$D303","v":0},{"$f":"L299*Genanskaffelsespriser!$D303","v":0},{"$f":"M299*Genanskaffelsespriser!$D303","v":0},{"$f":"N299*Genanskaffelsespriser!$D303","v":0},{"$f":"O299*Genanskaffelsespriser!$D303","v":0},{"$f":"P299*Genanskaffelsespriser!$D303","v":0},{"$f":"Q299*Genanskaffelsespriser!$D303","v":0},{"$f":"R299*Genanskaffelsespriser!$D303","v":0},{"$f":"S299*Genanskaffelsespriser!$D303","v":0},{"$f":"T299*Genanskaffelsespriser!$D303","v":0},{"$f":"U299*Genanskaffelsespriser!$D303","v":0},{"$f":"V299*Genanskaffelsespriser!$D303","v":0},{"$f":"W299*Genanskaffelsespriser!$D303","v":0},{"$f":"X299*Genanskaffelsespriser!$D303","v":0},{"$f":"Y299*Genanskaffelsespriser!$D303","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA299","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB299","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC299","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD299","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE299","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF299","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG299","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH299","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI299","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ299","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK299","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL299","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM299","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN299","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO299","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP299","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ299","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR299","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS299","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT299","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU299","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV299","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D300","v":0},{"$f":"Distributionsanlæg!E300","v":0},{"$f":"Distributionsanlæg!F300","v":0},{"$f":"Distributionsanlæg!G300","v":0},{"$f":"Distributionsanlæg!H300","v":0},{"$f":"Distributionsanlæg!I300","v":0},{"$f":"Distributionsanlæg!J300","v":0},{"$f":"Distributionsanlæg!K300","v":0},{"$f":"Distributionsanlæg!L300","v":0},{"$f":"Distributionsanlæg!M300","v":0},{"$f":"Distributionsanlæg!N300","v":0},{"$f":"Distributionsanlæg!O300","v":0},{"$f":"Distributionsanlæg!P300","v":0},{"$f":"Distributionsanlæg!Q300","v":0},{"$f":"Distributionsanlæg!R300","v":0},{"$f":"Distributionsanlæg!S300","v":0},{"$f":"Distributionsanlæg!T300","v":0},{"$f":"Distributionsanlæg!U300","v":0},{"$f":"Distributionsanlæg!V300","v":0},{"$f":"Distributionsanlæg!W300","v":0},{"$f":"Distributionsanlæg!X300","v":0},{"$f":"Distributionsanlæg!Y300","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D300:Y300,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B304","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E304","v":20},{"$f":"Distributionsanlæg!D301","v":0},{"$f":"Distributionsanlæg!E301","v":0},{"$f":"Distributionsanlæg!F301","v":0},{"$f":"Distributionsanlæg!G301","v":0},{"$f":"Distributionsanlæg!H301","v":0},{"$f":"Distributionsanlæg!I301","v":0},{"$f":"Distributionsanlæg!J301","v":0},{"$f":"Distributionsanlæg!K301","v":0},{"$f":"Distributionsanlæg!L301","v":0},{"$f":"Distributionsanlæg!M301","v":0},{"$f":"Distributionsanlæg!N301","v":0},{"$f":"Distributionsanlæg!O301","v":0},{"$f":"Distributionsanlæg!P301","v":0},{"$f":"Distributionsanlæg!Q301","v":0},{"$f":"Distributionsanlæg!R301","v":0},{"$f":"Distributionsanlæg!S301","v":0},{"$f":"Distributionsanlæg!T301","v":0},{"$f":"Distributionsanlæg!U301","v":0},{"$f":"Distributionsanlæg!V301","v":0},{"$f":"Distributionsanlæg!W301","v":0},{"$f":"Distributionsanlæg!X301","v":0},{"$f":"Distributionsanlæg!Y301","v":0},null,{"$f":"D301*Genanskaffelsespriser!$D304","v":0},{"$f":"E301*Genanskaffelsespriser!$D304","v":0},{"$f":"F301*Genanskaffelsespriser!$D304","v":0},{"$f":"G301*Genanskaffelsespriser!$D304","v":0},{"$f":"H301*Genanskaffelsespriser!$D304","v":0},{"$f":"I301*Genanskaffelsespriser!$D304","v":0},{"$f":"J301*Genanskaffelsespriser!$D304","v":0},{"$f":"K301*Genanskaffelsespriser!$D304","v":0},{"$f":"L301*Genanskaffelsespriser!$D304","v":0},{"$f":"M301*Genanskaffelsespriser!$D304","v":0},{"$f":"N301*Genanskaffelsespriser!$D304","v":0},{"$f":"O301*Genanskaffelsespriser!$D304","v":0},{"$f":"P301*Genanskaffelsespriser!$D304","v":0},{"$f":"Q301*Genanskaffelsespriser!$D304","v":0},{"$f":"R301*Genanskaffelsespriser!$D304","v":0},{"$f":"S301*Genanskaffelsespriser!$D304","v":0},{"$f":"T301*Genanskaffelsespriser!$D304","v":0},{"$f":"U301*Genanskaffelsespriser!$D304","v":0},{"$f":"V301*Genanskaffelsespriser!$D304","v":0},{"$f":"W301*Genanskaffelsespriser!$D304","v":0},{"$f":"X301*Genanskaffelsespriser!$D304","v":0},{"$f":"Y301*Genanskaffelsespriser!$D304","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA301","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB301","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC301","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD301","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE301","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF301","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG301","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH301","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI301","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ301","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK301","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL301","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM301","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN301","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO301","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP301","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ301","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR301","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS301","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT301","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU301","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV301","v":0},0]
[{"$f":"+Genanskaffelsespriser!B305","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E305","v":10},{"$f":"Distributionsanlæg!D302","v":0},{"$f":"Distributionsanlæg!E302","v":0},{"$f":"Distributionsanlæg!F302","v":0},{"$f":"Distributionsanlæg!G302","v":0},{"$f":"Distributionsanlæg!H302","v":0},{"$f":"Distributionsanlæg!I302","v":0},{"$f":"Distributionsanlæg!J302","v":0},{"$f":"Distributionsanlæg!K302","v":0},{"$f":"Distributionsanlæg!L302","v":0},{"$f":"Distributionsanlæg!M302","v":0},{"$f":"Distributionsanlæg!N302","v":0},{"$f":"Distributionsanlæg!O302","v":0},{"$f":"Distributionsanlæg!P302","v":0},{"$f":"Distributionsanlæg!Q302","v":0},{"$f":"Distributionsanlæg!R302","v":0},{"$f":"Distributionsanlæg!S302","v":0},{"$f":"Distributionsanlæg!T302","v":0},{"$f":"Distributionsanlæg!U302","v":0},{"$f":"Distributionsanlæg!V302","v":0},{"$f":"Distributionsanlæg!W302","v":0},{"$f":"Distributionsanlæg!X302","v":0},{"$f":"Distributionsanlæg!Y302","v":0},null,{"$f":"D302*Genanskaffelsespriser!$D305","v":0},{"$f":"E302*Genanskaffelsespriser!$D305","v":0},{"$f":"F302*Genanskaffelsespriser!$D305","v":0},{"$f":"G302*Genanskaffelsespriser!$D305","v":0},{"$f":"H302*Genanskaffelsespriser!$D305","v":0},{"$f":"I302*Genanskaffelsespriser!$D305","v":0},{"$f":"J302*Genanskaffelsespriser!$D305","v":0},{"$f":"K302*Genanskaffelsespriser!$D305","v":0},{"$f":"L302*Genanskaffelsespriser!$D305","v":0},{"$f":"M302*Genanskaffelsespriser!$D305","v":0},{"$f":"N302*Genanskaffelsespriser!$D305","v":0},{"$f":"O302*Genanskaffelsespriser!$D305","v":0},{"$f":"P302*Genanskaffelsespriser!$D305","v":0},{"$f":"Q302*Genanskaffelsespriser!$D305","v":0},{"$f":"R302*Genanskaffelsespriser!$D305","v":0},{"$f":"S302*Genanskaffelsespriser!$D305","v":0},{"$f":"T302*Genanskaffelsespriser!$D305","v":0},{"$f":"U302*Genanskaffelsespriser!$D305","v":0},{"$f":"V302*Genanskaffelsespriser!$D305","v":0},{"$f":"W302*Genanskaffelsespriser!$D305","v":0},{"$f":"X302*Genanskaffelsespriser!$D305","v":0},{"$f":"Y302*Genanskaffelsespriser!$D305","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA302","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB302","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC302","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD302","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE302","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF302","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG302","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH302","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI302","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ302","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK302","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL302","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM302","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN302","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO302","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP302","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ302","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR302","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS302","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT302","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU302","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV302","v":0},0]
[{"$f":"+Genanskaffelsespriser!B306","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E306","v":75},{"$f":"Distributionsanlæg!D303","v":0},{"$f":"Distributionsanlæg!E303","v":0},{"$f":"Distributionsanlæg!F303","v":0},{"$f":"Distributionsanlæg!G303","v":0},{"$f":"Distributionsanlæg!H303","v":0},{"$f":"Distributionsanlæg!I303","v":0},{"$f":"Distributionsanlæg!J303","v":0},{"$f":"Distributionsanlæg!K303","v":0},{"$f":"Distributionsanlæg!L303","v":0},{"$f":"Distributionsanlæg!M303","v":0},{"$f":"Distributionsanlæg!N303","v":0},{"$f":"Distributionsanlæg!O303","v":0},{"$f":"Distributionsanlæg!P303","v":0},{"$f":"Distributionsanlæg!Q303","v":0},{"$f":"Distributionsanlæg!R303","v":0},{"$f":"Distributionsanlæg!S303","v":0},{"$f":"Distributionsanlæg!T303","v":0},{"$f":"Distributionsanlæg!U303","v":0},{"$f":"Distributionsanlæg!V303","v":0},{"$f":"Distributionsanlæg!W303","v":0},{"$f":"Distributionsanlæg!X303","v":0},{"$f":"Distributionsanlæg!Y303","v":0},null,{"$f":"D303*Genanskaffelsespriser!$D306","v":0},{"$f":"E303*Genanskaffelsespriser!$D306","v":0},{"$f":"F303*Genanskaffelsespriser!$D306","v":0},{"$f":"G303*Genanskaffelsespriser!$D306","v":0},{"$f":"H303*Genanskaffelsespriser!$D306","v":0},{"$f":"I303*Genanskaffelsespriser!$D306","v":0},{"$f":"J303*Genanskaffelsespriser!$D306","v":0},{"$f":"K303*Genanskaffelsespriser!$D306","v":0},{"$f":"L303*Genanskaffelsespriser!$D306","v":0},{"$f":"M303*Genanskaffelsespriser!$D306","v":0},{"$f":"N303*Genanskaffelsespriser!$D306","v":0},{"$f":"O303*Genanskaffelsespriser!$D306","v":0},{"$f":"P303*Genanskaffelsespriser!$D306","v":0},{"$f":"Q303*Genanskaffelsespriser!$D306","v":0},{"$f":"R303*Genanskaffelsespriser!$D306","v":0},{"$f":"S303*Genanskaffelsespriser!$D306","v":0},{"$f":"T303*Genanskaffelsespriser!$D306","v":0},{"$f":"U303*Genanskaffelsespriser!$D306","v":0},{"$f":"V303*Genanskaffelsespriser!$D306","v":0},{"$f":"W303*Genanskaffelsespriser!$D306","v":0},{"$f":"X303*Genanskaffelsespriser!$D306","v":0},{"$f":"Y303*Genanskaffelsespriser!$D306","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA303","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB303","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC303","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD303","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE303","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF303","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG303","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH303","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI303","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ303","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK303","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL303","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM303","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN303","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO303","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP303","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ303","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR303","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS303","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT303","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU303","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV303","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D304","v":0},{"$f":"Distributionsanlæg!E304","v":0},{"$f":"Distributionsanlæg!F304","v":0},{"$f":"Distributionsanlæg!G304","v":0},{"$f":"Distributionsanlæg!H304","v":0},{"$f":"Distributionsanlæg!I304","v":0},{"$f":"Distributionsanlæg!J304","v":0},{"$f":"Distributionsanlæg!K304","v":0},{"$f":"Distributionsanlæg!L304","v":0},{"$f":"Distributionsanlæg!M304","v":0},{"$f":"Distributionsanlæg!N304","v":0},{"$f":"Distributionsanlæg!O304","v":0},{"$f":"Distributionsanlæg!P304","v":0},{"$f":"Distributionsanlæg!Q304","v":0},{"$f":"Distributionsanlæg!R304","v":0},{"$f":"Distributionsanlæg!S304","v":0},{"$f":"Distributionsanlæg!T304","v":0},{"$f":"Distributionsanlæg!U304","v":0},{"$f":"Distributionsanlæg!V304","v":0},{"$f":"Distributionsanlæg!W304","v":0},{"$f":"Distributionsanlæg!X304","v":0},{"$f":"Distributionsanlæg!Y304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D304:Y304,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B307","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E307","v":20},{"$f":"Distributionsanlæg!D305","v":0},{"$f":"Distributionsanlæg!E305","v":0},{"$f":"Distributionsanlæg!F305","v":0},{"$f":"Distributionsanlæg!G305","v":0},{"$f":"Distributionsanlæg!H305","v":0},{"$f":"Distributionsanlæg!I305","v":0},{"$f":"Distributionsanlæg!J305","v":0},{"$f":"Distributionsanlæg!K305","v":0},{"$f":"Distributionsanlæg!L305","v":0},{"$f":"Distributionsanlæg!M305","v":0},{"$f":"Distributionsanlæg!N305","v":0},{"$f":"Distributionsanlæg!O305","v":0},{"$f":"Distributionsanlæg!P305","v":0},{"$f":"Distributionsanlæg!Q305","v":0},{"$f":"Distributionsanlæg!R305","v":0},{"$f":"Distributionsanlæg!S305","v":0},{"$f":"Distributionsanlæg!T305","v":0},{"$f":"Distributionsanlæg!U305","v":0},{"$f":"Distributionsanlæg!V305","v":0},{"$f":"Distributionsanlæg!W305","v":0},{"$f":"Distributionsanlæg!X305","v":0},{"$f":"Distributionsanlæg!Y305","v":0},null,{"$f":"D305*Genanskaffelsespriser!$D307","v":0},{"$f":"E305*Genanskaffelsespriser!$D307","v":0},{"$f":"F305*Genanskaffelsespriser!$D307","v":0},{"$f":"G305*Genanskaffelsespriser!$D307","v":0},{"$f":"H305*Genanskaffelsespriser!$D307","v":0},{"$f":"I305*Genanskaffelsespriser!$D307","v":0},{"$f":"J305*Genanskaffelsespriser!$D307","v":0},{"$f":"K305*Genanskaffelsespriser!$D307","v":0},{"$f":"L305*Genanskaffelsespriser!$D307","v":0},{"$f":"M305*Genanskaffelsespriser!$D307","v":0},{"$f":"N305*Genanskaffelsespriser!$D307","v":0},{"$f":"O305*Genanskaffelsespriser!$D307","v":0},{"$f":"P305*Genanskaffelsespriser!$D307","v":0},{"$f":"Q305*Genanskaffelsespriser!$D307","v":0},{"$f":"R305*Genanskaffelsespriser!$D307","v":0},{"$f":"S305*Genanskaffelsespriser!$D307","v":0},{"$f":"T305*Genanskaffelsespriser!$D307","v":0},{"$f":"U305*Genanskaffelsespriser!$D307","v":0},{"$f":"V305*Genanskaffelsespriser!$D307","v":0},{"$f":"W305*Genanskaffelsespriser!$D307","v":0},{"$f":"X305*Genanskaffelsespriser!$D307","v":0},{"$f":"Y305*Genanskaffelsespriser!$D307","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA305","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB305","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC305","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD305","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE305","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF305","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG305","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH305","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI305","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ305","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK305","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL305","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM305","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN305","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO305","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP305","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ305","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR305","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS305","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT305","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU305","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV305","v":0},0]
[{"$f":"+Genanskaffelsespriser!B308","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E308","v":10},{"$f":"Distributionsanlæg!D306","v":0},{"$f":"Distributionsanlæg!E306","v":0},{"$f":"Distributionsanlæg!F306","v":0},{"$f":"Distributionsanlæg!G306","v":0},{"$f":"Distributionsanlæg!H306","v":0},{"$f":"Distributionsanlæg!I306","v":0},{"$f":"Distributionsanlæg!J306","v":0},{"$f":"Distributionsanlæg!K306","v":0},{"$f":"Distributionsanlæg!L306","v":0},{"$f":"Distributionsanlæg!M306","v":0},{"$f":"Distributionsanlæg!N306","v":0},{"$f":"Distributionsanlæg!O306","v":0},{"$f":"Distributionsanlæg!P306","v":0},{"$f":"Distributionsanlæg!Q306","v":0},{"$f":"Distributionsanlæg!R306","v":0},{"$f":"Distributionsanlæg!S306","v":0},{"$f":"Distributionsanlæg!T306","v":0},{"$f":"Distributionsanlæg!U306","v":0},{"$f":"Distributionsanlæg!V306","v":0},{"$f":"Distributionsanlæg!W306","v":0},{"$f":"Distributionsanlæg!X306","v":0},{"$f":"Distributionsanlæg!Y306","v":0},null,{"$f":"D306*Genanskaffelsespriser!$D308","v":0},{"$f":"E306*Genanskaffelsespriser!$D308","v":0},{"$f":"F306*Genanskaffelsespriser!$D308","v":0},{"$f":"G306*Genanskaffelsespriser!$D308","v":0},{"$f":"H306*Genanskaffelsespriser!$D308","v":0},{"$f":"I306*Genanskaffelsespriser!$D308","v":0},{"$f":"J306*Genanskaffelsespriser!$D308","v":0},{"$f":"K306*Genanskaffelsespriser!$D308","v":0},{"$f":"L306*Genanskaffelsespriser!$D308","v":0},{"$f":"M306*Genanskaffelsespriser!$D308","v":0},{"$f":"N306*Genanskaffelsespriser!$D308","v":0},{"$f":"O306*Genanskaffelsespriser!$D308","v":0},{"$f":"P306*Genanskaffelsespriser!$D308","v":0},{"$f":"Q306*Genanskaffelsespriser!$D308","v":0},{"$f":"R306*Genanskaffelsespriser!$D308","v":0},{"$f":"S306*Genanskaffelsespriser!$D308","v":0},{"$f":"T306*Genanskaffelsespriser!$D308","v":0},{"$f":"U306*Genanskaffelsespriser!$D308","v":0},{"$f":"V306*Genanskaffelsespriser!$D308","v":0},{"$f":"W306*Genanskaffelsespriser!$D308","v":0},{"$f":"X306*Genanskaffelsespriser!$D308","v":0},{"$f":"Y306*Genanskaffelsespriser!$D308","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA306","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB306","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC306","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD306","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE306","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF306","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG306","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH306","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI306","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ306","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK306","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL306","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM306","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN306","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO306","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP306","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ306","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR306","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS306","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT306","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU306","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV306","v":0},0]
[{"$f":"+Genanskaffelsespriser!B309","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E309","v":75},{"$f":"Distributionsanlæg!D307","v":0},{"$f":"Distributionsanlæg!E307","v":0},{"$f":"Distributionsanlæg!F307","v":0},{"$f":"Distributionsanlæg!G307","v":0},{"$f":"Distributionsanlæg!H307","v":0},{"$f":"Distributionsanlæg!I307","v":0},{"$f":"Distributionsanlæg!J307","v":0},{"$f":"Distributionsanlæg!K307","v":0},{"$f":"Distributionsanlæg!L307","v":0},{"$f":"Distributionsanlæg!M307","v":0},{"$f":"Distributionsanlæg!N307","v":0},{"$f":"Distributionsanlæg!O307","v":0},{"$f":"Distributionsanlæg!P307","v":0},{"$f":"Distributionsanlæg!Q307","v":0},{"$f":"Distributionsanlæg!R307","v":0},{"$f":"Distributionsanlæg!S307","v":0},{"$f":"Distributionsanlæg!T307","v":0},{"$f":"Distributionsanlæg!U307","v":0},{"$f":"Distributionsanlæg!V307","v":0},{"$f":"Distributionsanlæg!W307","v":0},{"$f":"Distributionsanlæg!X307","v":0},{"$f":"Distributionsanlæg!Y307","v":0},null,{"$f":"D307*Genanskaffelsespriser!$D309","v":0},{"$f":"E307*Genanskaffelsespriser!$D309","v":0},{"$f":"F307*Genanskaffelsespriser!$D309","v":0},{"$f":"G307*Genanskaffelsespriser!$D309","v":0},{"$f":"H307*Genanskaffelsespriser!$D309","v":0},{"$f":"I307*Genanskaffelsespriser!$D309","v":0},{"$f":"J307*Genanskaffelsespriser!$D309","v":0},{"$f":"K307*Genanskaffelsespriser!$D309","v":0},{"$f":"L307*Genanskaffelsespriser!$D309","v":0},{"$f":"M307*Genanskaffelsespriser!$D309","v":0},{"$f":"N307*Genanskaffelsespriser!$D309","v":0},{"$f":"O307*Genanskaffelsespriser!$D309","v":0},{"$f":"P307*Genanskaffelsespriser!$D309","v":0},{"$f":"Q307*Genanskaffelsespriser!$D309","v":0},{"$f":"R307*Genanskaffelsespriser!$D309","v":0},{"$f":"S307*Genanskaffelsespriser!$D309","v":0},{"$f":"T307*Genanskaffelsespriser!$D309","v":0},{"$f":"U307*Genanskaffelsespriser!$D309","v":0},{"$f":"V307*Genanskaffelsespriser!$D309","v":0},{"$f":"W307*Genanskaffelsespriser!$D309","v":0},{"$f":"X307*Genanskaffelsespriser!$D309","v":0},{"$f":"Y307*Genanskaffelsespriser!$D309","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA307","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB307","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC307","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD307","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE307","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF307","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG307","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH307","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI307","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ307","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK307","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL307","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM307","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN307","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO307","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP307","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ307","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR307","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS307","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT307","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU307","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV307","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D308","v":0},{"$f":"Distributionsanlæg!E308","v":0},{"$f":"Distributionsanlæg!F308","v":0},{"$f":"Distributionsanlæg!G308","v":0},{"$f":"Distributionsanlæg!H308","v":0},{"$f":"Distributionsanlæg!I308","v":0},{"$f":"Distributionsanlæg!J308","v":0},{"$f":"Distributionsanlæg!K308","v":0},{"$f":"Distributionsanlæg!L308","v":0},{"$f":"Distributionsanlæg!M308","v":0},{"$f":"Distributionsanlæg!N308","v":0},{"$f":"Distributionsanlæg!O308","v":0},{"$f":"Distributionsanlæg!P308","v":0},{"$f":"Distributionsanlæg!Q308","v":0},{"$f":"Distributionsanlæg!R308","v":0},{"$f":"Distributionsanlæg!S308","v":0},{"$f":"Distributionsanlæg!T308","v":0},{"$f":"Distributionsanlæg!U308","v":0},{"$f":"Distributionsanlæg!V308","v":0},{"$f":"Distributionsanlæg!W308","v":0},{"$f":"Distributionsanlæg!X308","v":0},{"$f":"Distributionsanlæg!Y308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D308:Y308,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B310","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E310","v":20},{"$f":"Distributionsanlæg!D309","v":0},{"$f":"Distributionsanlæg!E309","v":0},{"$f":"Distributionsanlæg!F309","v":0},{"$f":"Distributionsanlæg!G309","v":0},{"$f":"Distributionsanlæg!H309","v":0},{"$f":"Distributionsanlæg!I309","v":0},{"$f":"Distributionsanlæg!J309","v":0},{"$f":"Distributionsanlæg!K309","v":0},{"$f":"Distributionsanlæg!L309","v":0},{"$f":"Distributionsanlæg!M309","v":0},{"$f":"Distributionsanlæg!N309","v":0},{"$f":"Distributionsanlæg!O309","v":0},{"$f":"Distributionsanlæg!P309","v":0},{"$f":"Distributionsanlæg!Q309","v":0},{"$f":"Distributionsanlæg!R309","v":0},{"$f":"Distributionsanlæg!S309","v":0},{"$f":"Distributionsanlæg!T309","v":0},{"$f":"Distributionsanlæg!U309","v":0},{"$f":"Distributionsanlæg!V309","v":0},{"$f":"Distributionsanlæg!W309","v":0},{"$f":"Distributionsanlæg!X309","v":0},{"$f":"Distributionsanlæg!Y309","v":0},null,{"$f":"D309*Genanskaffelsespriser!$D310","v":0},{"$f":"E309*Genanskaffelsespriser!$D310","v":0},{"$f":"F309*Genanskaffelsespriser!$D310","v":0},{"$f":"G309*Genanskaffelsespriser!$D310","v":0},{"$f":"H309*Genanskaffelsespriser!$D310","v":0},{"$f":"I309*Genanskaffelsespriser!$D310","v":0},{"$f":"J309*Genanskaffelsespriser!$D310","v":0},{"$f":"K309*Genanskaffelsespriser!$D310","v":0},{"$f":"L309*Genanskaffelsespriser!$D310","v":0},{"$f":"M309*Genanskaffelsespriser!$D310","v":0},{"$f":"N309*Genanskaffelsespriser!$D310","v":0},{"$f":"O309*Genanskaffelsespriser!$D310","v":0},{"$f":"P309*Genanskaffelsespriser!$D310","v":0},{"$f":"Q309*Genanskaffelsespriser!$D310","v":0},{"$f":"R309*Genanskaffelsespriser!$D310","v":0},{"$f":"S309*Genanskaffelsespriser!$D310","v":0},{"$f":"T309*Genanskaffelsespriser!$D310","v":0},{"$f":"U309*Genanskaffelsespriser!$D310","v":0},{"$f":"V309*Genanskaffelsespriser!$D310","v":0},{"$f":"W309*Genanskaffelsespriser!$D310","v":0},{"$f":"X309*Genanskaffelsespriser!$D310","v":0},{"$f":"Y309*Genanskaffelsespriser!$D310","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA309","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB309","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC309","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD309","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE309","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF309","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG309","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH309","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI309","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ309","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK309","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL309","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM309","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN309","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO309","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP309","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ309","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR309","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS309","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT309","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU309","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV309","v":0},0]
[{"$f":"+Genanskaffelsespriser!B311","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E311","v":10},{"$f":"Distributionsanlæg!D310","v":0},{"$f":"Distributionsanlæg!E310","v":0},{"$f":"Distributionsanlæg!F310","v":0},{"$f":"Distributionsanlæg!G310","v":0},{"$f":"Distributionsanlæg!H310","v":0},{"$f":"Distributionsanlæg!I310","v":0},{"$f":"Distributionsanlæg!J310","v":0},{"$f":"Distributionsanlæg!K310","v":0},{"$f":"Distributionsanlæg!L310","v":0},{"$f":"Distributionsanlæg!M310","v":0},{"$f":"Distributionsanlæg!N310","v":0},{"$f":"Distributionsanlæg!O310","v":0},{"$f":"Distributionsanlæg!P310","v":0},{"$f":"Distributionsanlæg!Q310","v":0},{"$f":"Distributionsanlæg!R310","v":0},{"$f":"Distributionsanlæg!S310","v":0},{"$f":"Distributionsanlæg!T310","v":0},{"$f":"Distributionsanlæg!U310","v":0},{"$f":"Distributionsanlæg!V310","v":0},{"$f":"Distributionsanlæg!W310","v":0},{"$f":"Distributionsanlæg!X310","v":0},{"$f":"Distributionsanlæg!Y310","v":0},null,{"$f":"D310*Genanskaffelsespriser!$D311","v":0},{"$f":"E310*Genanskaffelsespriser!$D311","v":0},{"$f":"F310*Genanskaffelsespriser!$D311","v":0},{"$f":"G310*Genanskaffelsespriser!$D311","v":0},{"$f":"H310*Genanskaffelsespriser!$D311","v":0},{"$f":"I310*Genanskaffelsespriser!$D311","v":0},{"$f":"J310*Genanskaffelsespriser!$D311","v":0},{"$f":"K310*Genanskaffelsespriser!$D311","v":0},{"$f":"L310*Genanskaffelsespriser!$D311","v":0},{"$f":"M310*Genanskaffelsespriser!$D311","v":0},{"$f":"N310*Genanskaffelsespriser!$D311","v":0},{"$f":"O310*Genanskaffelsespriser!$D311","v":0},{"$f":"P310*Genanskaffelsespriser!$D311","v":0},{"$f":"Q310*Genanskaffelsespriser!$D311","v":0},{"$f":"R310*Genanskaffelsespriser!$D311","v":0},{"$f":"S310*Genanskaffelsespriser!$D311","v":0},{"$f":"T310*Genanskaffelsespriser!$D311","v":0},{"$f":"U310*Genanskaffelsespriser!$D311","v":0},{"$f":"V310*Genanskaffelsespriser!$D311","v":0},{"$f":"W310*Genanskaffelsespriser!$D311","v":0},{"$f":"X310*Genanskaffelsespriser!$D311","v":0},{"$f":"Y310*Genanskaffelsespriser!$D311","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA310","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB310","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC310","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD310","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE310","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF310","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG310","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH310","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI310","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ310","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK310","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL310","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM310","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN310","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO310","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP310","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ310","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR310","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS310","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT310","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU310","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV310","v":0},0]
[{"$f":"+Genanskaffelsespriser!B312","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E312","v":75},{"$f":"Distributionsanlæg!D311","v":0},{"$f":"Distributionsanlæg!E311","v":0},{"$f":"Distributionsanlæg!F311","v":0},{"$f":"Distributionsanlæg!G311","v":0},{"$f":"Distributionsanlæg!H311","v":0},{"$f":"Distributionsanlæg!I311","v":0},{"$f":"Distributionsanlæg!J311","v":0},{"$f":"Distributionsanlæg!K311","v":0},{"$f":"Distributionsanlæg!L311","v":0},{"$f":"Distributionsanlæg!M311","v":0},{"$f":"Distributionsanlæg!N311","v":0},{"$f":"Distributionsanlæg!O311","v":0},{"$f":"Distributionsanlæg!P311","v":0},{"$f":"Distributionsanlæg!Q311","v":0},{"$f":"Distributionsanlæg!R311","v":0},{"$f":"Distributionsanlæg!S311","v":0},{"$f":"Distributionsanlæg!T311","v":0},{"$f":"Distributionsanlæg!U311","v":0},{"$f":"Distributionsanlæg!V311","v":0},{"$f":"Distributionsanlæg!W311","v":0},{"$f":"Distributionsanlæg!X311","v":0},{"$f":"Distributionsanlæg!Y311","v":0},null,{"$f":"D311*Genanskaffelsespriser!$D312","v":0},{"$f":"E311*Genanskaffelsespriser!$D312","v":0},{"$f":"F311*Genanskaffelsespriser!$D312","v":0},{"$f":"G311*Genanskaffelsespriser!$D312","v":0},{"$f":"H311*Genanskaffelsespriser!$D312","v":0},{"$f":"I311*Genanskaffelsespriser!$D312","v":0},{"$f":"J311*Genanskaffelsespriser!$D312","v":0},{"$f":"K311*Genanskaffelsespriser!$D312","v":0},{"$f":"L311*Genanskaffelsespriser!$D312","v":0},{"$f":"M311*Genanskaffelsespriser!$D312","v":0},{"$f":"N311*Genanskaffelsespriser!$D312","v":0},{"$f":"O311*Genanskaffelsespriser!$D312","v":0},{"$f":"P311*Genanskaffelsespriser!$D312","v":0},{"$f":"Q311*Genanskaffelsespriser!$D312","v":0},{"$f":"R311*Genanskaffelsespriser!$D312","v":0},{"$f":"S311*Genanskaffelsespriser!$D312","v":0},{"$f":"T311*Genanskaffelsespriser!$D312","v":0},{"$f":"U311*Genanskaffelsespriser!$D312","v":0},{"$f":"V311*Genanskaffelsespriser!$D312","v":0},{"$f":"W311*Genanskaffelsespriser!$D312","v":0},{"$f":"X311*Genanskaffelsespriser!$D312","v":0},{"$f":"Y311*Genanskaffelsespriser!$D312","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA311","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB311","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC311","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD311","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE311","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF311","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG311","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH311","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI311","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ311","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK311","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL311","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM311","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN311","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO311","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP311","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ311","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR311","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS311","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT311","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU311","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV311","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D312","v":0},{"$f":"Distributionsanlæg!E312","v":0},{"$f":"Distributionsanlæg!F312","v":0},{"$f":"Distributionsanlæg!G312","v":0},{"$f":"Distributionsanlæg!H312","v":0},{"$f":"Distributionsanlæg!I312","v":0},{"$f":"Distributionsanlæg!J312","v":0},{"$f":"Distributionsanlæg!K312","v":0},{"$f":"Distributionsanlæg!L312","v":0},{"$f":"Distributionsanlæg!M312","v":0},{"$f":"Distributionsanlæg!N312","v":0},{"$f":"Distributionsanlæg!O312","v":0},{"$f":"Distributionsanlæg!P312","v":0},{"$f":"Distributionsanlæg!Q312","v":0},{"$f":"Distributionsanlæg!R312","v":0},{"$f":"Distributionsanlæg!S312","v":0},{"$f":"Distributionsanlæg!T312","v":0},{"$f":"Distributionsanlæg!U312","v":0},{"$f":"Distributionsanlæg!V312","v":0},{"$f":"Distributionsanlæg!W312","v":0},{"$f":"Distributionsanlæg!X312","v":0},{"$f":"Distributionsanlæg!Y312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D312:Y312,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B313","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E313","v":20},{"$f":"Distributionsanlæg!D313","v":0},{"$f":"Distributionsanlæg!E313","v":0},{"$f":"Distributionsanlæg!F313","v":0},{"$f":"Distributionsanlæg!G313","v":0},{"$f":"Distributionsanlæg!H313","v":0},{"$f":"Distributionsanlæg!I313","v":0},{"$f":"Distributionsanlæg!J313","v":0},{"$f":"Distributionsanlæg!K313","v":0},{"$f":"Distributionsanlæg!L313","v":0},{"$f":"Distributionsanlæg!M313","v":0},{"$f":"Distributionsanlæg!N313","v":0},{"$f":"Distributionsanlæg!O313","v":0},{"$f":"Distributionsanlæg!P313","v":0},{"$f":"Distributionsanlæg!Q313","v":0},{"$f":"Distributionsanlæg!R313","v":0},{"$f":"Distributionsanlæg!S313","v":0},{"$f":"Distributionsanlæg!T313","v":0},{"$f":"Distributionsanlæg!U313","v":0},{"$f":"Distributionsanlæg!V313","v":0},{"$f":"Distributionsanlæg!W313","v":0},{"$f":"Distributionsanlæg!X313","v":0},{"$f":"Distributionsanlæg!Y313","v":0},null,{"$f":"D313*Genanskaffelsespriser!$D313","v":0},{"$f":"E313*Genanskaffelsespriser!$D313","v":0},{"$f":"F313*Genanskaffelsespriser!$D313","v":0},{"$f":"G313*Genanskaffelsespriser!$D313","v":0},{"$f":"H313*Genanskaffelsespriser!$D313","v":0},{"$f":"I313*Genanskaffelsespriser!$D313","v":0},{"$f":"J313*Genanskaffelsespriser!$D313","v":0},{"$f":"K313*Genanskaffelsespriser!$D313","v":0},{"$f":"L313*Genanskaffelsespriser!$D313","v":0},{"$f":"M313*Genanskaffelsespriser!$D313","v":0},{"$f":"N313*Genanskaffelsespriser!$D313","v":0},{"$f":"O313*Genanskaffelsespriser!$D313","v":0},{"$f":"P313*Genanskaffelsespriser!$D313","v":0},{"$f":"Q313*Genanskaffelsespriser!$D313","v":0},{"$f":"R313*Genanskaffelsespriser!$D313","v":0},{"$f":"S313*Genanskaffelsespriser!$D313","v":0},{"$f":"T313*Genanskaffelsespriser!$D313","v":0},{"$f":"U313*Genanskaffelsespriser!$D313","v":0},{"$f":"V313*Genanskaffelsespriser!$D313","v":0},{"$f":"W313*Genanskaffelsespriser!$D313","v":0},{"$f":"X313*Genanskaffelsespriser!$D313","v":0},{"$f":"Y313*Genanskaffelsespriser!$D313","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA313","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB313","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC313","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD313","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE313","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF313","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG313","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH313","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI313","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ313","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK313","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL313","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM313","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN313","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO313","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP313","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ313","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR313","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS313","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT313","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU313","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV313","v":0},0]
[{"$f":"+Genanskaffelsespriser!B314","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E314","v":10},{"$f":"Distributionsanlæg!D314","v":0},{"$f":"Distributionsanlæg!E314","v":0},{"$f":"Distributionsanlæg!F314","v":0},{"$f":"Distributionsanlæg!G314","v":0},{"$f":"Distributionsanlæg!H314","v":0},{"$f":"Distributionsanlæg!I314","v":0},{"$f":"Distributionsanlæg!J314","v":0},{"$f":"Distributionsanlæg!K314","v":0},{"$f":"Distributionsanlæg!L314","v":0},{"$f":"Distributionsanlæg!M314","v":0},{"$f":"Distributionsanlæg!N314","v":0},{"$f":"Distributionsanlæg!O314","v":0},{"$f":"Distributionsanlæg!P314","v":0},{"$f":"Distributionsanlæg!Q314","v":0},{"$f":"Distributionsanlæg!R314","v":0},{"$f":"Distributionsanlæg!S314","v":0},{"$f":"Distributionsanlæg!T314","v":0},{"$f":"Distributionsanlæg!U314","v":0},{"$f":"Distributionsanlæg!V314","v":0},{"$f":"Distributionsanlæg!W314","v":0},{"$f":"Distributionsanlæg!X314","v":0},{"$f":"Distributionsanlæg!Y314","v":0},null,{"$f":"D314*Genanskaffelsespriser!$D314","v":0},{"$f":"E314*Genanskaffelsespriser!$D314","v":0},{"$f":"F314*Genanskaffelsespriser!$D314","v":0},{"$f":"G314*Genanskaffelsespriser!$D314","v":0},{"$f":"H314*Genanskaffelsespriser!$D314","v":0},{"$f":"I314*Genanskaffelsespriser!$D314","v":0},{"$f":"J314*Genanskaffelsespriser!$D314","v":0},{"$f":"K314*Genanskaffelsespriser!$D314","v":0},{"$f":"L314*Genanskaffelsespriser!$D314","v":0},{"$f":"M314*Genanskaffelsespriser!$D314","v":0},{"$f":"N314*Genanskaffelsespriser!$D314","v":0},{"$f":"O314*Genanskaffelsespriser!$D314","v":0},{"$f":"P314*Genanskaffelsespriser!$D314","v":0},{"$f":"Q314*Genanskaffelsespriser!$D314","v":0},{"$f":"R314*Genanskaffelsespriser!$D314","v":0},{"$f":"S314*Genanskaffelsespriser!$D314","v":0},{"$f":"T314*Genanskaffelsespriser!$D314","v":0},{"$f":"U314*Genanskaffelsespriser!$D314","v":0},{"$f":"V314*Genanskaffelsespriser!$D314","v":0},{"$f":"W314*Genanskaffelsespriser!$D314","v":0},{"$f":"X314*Genanskaffelsespriser!$D314","v":0},{"$f":"Y314*Genanskaffelsespriser!$D314","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA314","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB314","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC314","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD314","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE314","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF314","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG314","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH314","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI314","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ314","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK314","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL314","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM314","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN314","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO314","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP314","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ314","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR314","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS314","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT314","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU314","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV314","v":0},0]
["Forsinkelsesbassiner - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW316:AW333)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D315:Y315)","v":0}]
[{"$f":"+Genanskaffelsespriser!B316","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E316","v":50},{"$f":"Distributionsanlæg!D316","v":0},{"$f":"Distributionsanlæg!E316","v":0},{"$f":"Distributionsanlæg!F316","v":0},{"$f":"Distributionsanlæg!G316","v":0},{"$f":"Distributionsanlæg!H316","v":0},{"$f":"Distributionsanlæg!I316","v":0},{"$f":"Distributionsanlæg!J316","v":0},{"$f":"Distributionsanlæg!K316","v":0},{"$f":"Distributionsanlæg!L316","v":0},{"$f":"Distributionsanlæg!M316","v":0},{"$f":"Distributionsanlæg!N316","v":0},{"$f":"Distributionsanlæg!O316","v":0},{"$f":"Distributionsanlæg!P316","v":0},{"$f":"Distributionsanlæg!Q316","v":0},{"$f":"Distributionsanlæg!R316","v":0},{"$f":"Distributionsanlæg!S316","v":0},{"$f":"Distributionsanlæg!T316","v":0},{"$f":"Distributionsanlæg!U316","v":0},{"$f":"Distributionsanlæg!V316","v":0},{"$f":"Distributionsanlæg!W316","v":0},{"$f":"Distributionsanlæg!X316","v":0},{"$f":"Distributionsanlæg!Y316","v":0},null,{"$f":"D316*Genanskaffelsespriser!$D316","v":0},{"$f":"E316*Genanskaffelsespriser!$D316","v":0},{"$f":"F316*Genanskaffelsespriser!$D316","v":0},{"$f":"G316*Genanskaffelsespriser!$D316","v":0},{"$f":"H316*Genanskaffelsespriser!$D316","v":0},{"$f":"I316*Genanskaffelsespriser!$D316","v":0},{"$f":"J316*Genanskaffelsespriser!$D316","v":0},{"$f":"K316*Genanskaffelsespriser!$D316","v":0},{"$f":"L316*Genanskaffelsespriser!$D316","v":0},{"$f":"M316*Genanskaffelsespriser!$D316","v":0},{"$f":"N316*Genanskaffelsespriser!$D316","v":0},{"$f":"O316*Genanskaffelsespriser!$D316","v":0},{"$f":"P316*Genanskaffelsespriser!$D316","v":0},{"$f":"Q316*Genanskaffelsespriser!$D316","v":0},{"$f":"R316*Genanskaffelsespriser!$D316","v":0},{"$f":"S316*Genanskaffelsespriser!$D316","v":0},{"$f":"T316*Genanskaffelsespriser!$D316","v":0},{"$f":"U316*Genanskaffelsespriser!$D316","v":0},{"$f":"V316*Genanskaffelsespriser!$D316","v":0},{"$f":"W316*Genanskaffelsespriser!$D316","v":0},{"$f":"X316*Genanskaffelsespriser!$D316","v":0},{"$f":"Y316*Genanskaffelsespriser!$D316","v":0},{"$f":"+SUM(AA316:AV316)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA316","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB316","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC316","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD316","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE316","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF316","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG316","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH316","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI316","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ316","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK316","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL316","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM316","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN316","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO316","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP316","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ316","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR316","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS316","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT316","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU316","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV316","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D317","v":0},{"$f":"Distributionsanlæg!E317","v":0},{"$f":"Distributionsanlæg!F317","v":0},{"$f":"Distributionsanlæg!G317","v":0},{"$f":"Distributionsanlæg!H317","v":0},{"$f":"Distributionsanlæg!I317","v":0},{"$f":"Distributionsanlæg!J317","v":0},{"$f":"Distributionsanlæg!K317","v":0},{"$f":"Distributionsanlæg!L317","v":0},{"$f":"Distributionsanlæg!M317","v":0},{"$f":"Distributionsanlæg!N317","v":0},{"$f":"Distributionsanlæg!O317","v":0},{"$f":"Distributionsanlæg!P317","v":0},{"$f":"Distributionsanlæg!Q317","v":0},{"$f":"Distributionsanlæg!R317","v":0},{"$f":"Distributionsanlæg!S317","v":0},{"$f":"Distributionsanlæg!T317","v":0},{"$f":"Distributionsanlæg!U317","v":0},{"$f":"Distributionsanlæg!V317","v":0},{"$f":"Distributionsanlæg!W317","v":0},{"$f":"Distributionsanlæg!X317","v":0},{"$f":"Distributionsanlæg!Y317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D317:Y317,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B317","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E317","v":75},{"$f":"Distributionsanlæg!D318","v":0},{"$f":"Distributionsanlæg!E318","v":0},{"$f":"Distributionsanlæg!F318","v":0},{"$f":"Distributionsanlæg!G318","v":0},{"$f":"Distributionsanlæg!H318","v":0},{"$f":"Distributionsanlæg!I318","v":0},{"$f":"Distributionsanlæg!J318","v":0},{"$f":"Distributionsanlæg!K318","v":0},{"$f":"Distributionsanlæg!L318","v":0},{"$f":"Distributionsanlæg!M318","v":0},{"$f":"Distributionsanlæg!N318","v":0},{"$f":"Distributionsanlæg!O318","v":0},{"$f":"Distributionsanlæg!P318","v":0},{"$f":"Distributionsanlæg!Q318","v":0},{"$f":"Distributionsanlæg!R318","v":0},{"$f":"Distributionsanlæg!S318","v":0},{"$f":"Distributionsanlæg!T318","v":0},{"$f":"Distributionsanlæg!U318","v":0},{"$f":"Distributionsanlæg!V318","v":0},{"$f":"Distributionsanlæg!W318","v":0},{"$f":"Distributionsanlæg!X318","v":0},{"$f":"Distributionsanlæg!Y318","v":0},null,{"$f":"D318*Genanskaffelsespriser!$D317","v":0},{"$f":"E318*Genanskaffelsespriser!$D317","v":0},{"$f":"F318*Genanskaffelsespriser!$D317","v":0},{"$f":"G318*Genanskaffelsespriser!$D317","v":0},{"$f":"H318*Genanskaffelsespriser!$D317","v":0},{"$f":"I318*Genanskaffelsespriser!$D317","v":0},{"$f":"J318*Genanskaffelsespriser!$D317","v":0},{"$f":"K318*Genanskaffelsespriser!$D317","v":0},{"$f":"L318*Genanskaffelsespriser!$D317","v":0},{"$f":"M318*Genanskaffelsespriser!$D317","v":0},{"$f":"N318*Genanskaffelsespriser!$D317","v":0},{"$f":"O318*Genanskaffelsespriser!$D317","v":0},{"$f":"P318*Genanskaffelsespriser!$D317","v":0},{"$f":"Q318*Genanskaffelsespriser!$D317","v":0},{"$f":"R318*Genanskaffelsespriser!$D317","v":0},{"$f":"S318*Genanskaffelsespriser!$D317","v":0},{"$f":"T318*Genanskaffelsespriser!$D317","v":0},{"$f":"U318*Genanskaffelsespriser!$D317","v":0},{"$f":"V318*Genanskaffelsespriser!$D317","v":0},{"$f":"W318*Genanskaffelsespriser!$D317","v":0},{"$f":"X318*Genanskaffelsespriser!$D317","v":0},{"$f":"Y318*Genanskaffelsespriser!$D317","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA318","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB318","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC318","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD318","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE318","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF318","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG318","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH318","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI318","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ318","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK318","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL318","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM318","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN318","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO318","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP318","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ318","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR318","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS318","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT318","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU318","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV318","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D319","v":0},{"$f":"Distributionsanlæg!E319","v":0},{"$f":"Distributionsanlæg!F319","v":0},{"$f":"Distributionsanlæg!G319","v":0},{"$f":"Distributionsanlæg!H319","v":0},{"$f":"Distributionsanlæg!I319","v":0},{"$f":"Distributionsanlæg!J319","v":0},{"$f":"Distributionsanlæg!K319","v":0},{"$f":"Distributionsanlæg!L319","v":0},{"$f":"Distributionsanlæg!M319","v":0},{"$f":"Distributionsanlæg!N319","v":0},{"$f":"Distributionsanlæg!O319","v":0},{"$f":"Distributionsanlæg!P319","v":0},{"$f":"Distributionsanlæg!Q319","v":0},{"$f":"Distributionsanlæg!R319","v":0},{"$f":"Distributionsanlæg!S319","v":0},{"$f":"Distributionsanlæg!T319","v":0},{"$f":"Distributionsanlæg!U319","v":0},{"$f":"Distributionsanlæg!V319","v":0},{"$f":"Distributionsanlæg!W319","v":0},{"$f":"Distributionsanlæg!X319","v":0},{"$f":"Distributionsanlæg!Y319","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D319:Y319,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B318","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E318","v":20},{"$f":"Distributionsanlæg!D320","v":0},{"$f":"Distributionsanlæg!E320","v":0},{"$f":"Distributionsanlæg!F320","v":0},{"$f":"Distributionsanlæg!G320","v":0},{"$f":"Distributionsanlæg!H320","v":0},{"$f":"Distributionsanlæg!I320","v":0},{"$f":"Distributionsanlæg!J320","v":0},{"$f":"Distributionsanlæg!K320","v":0},{"$f":"Distributionsanlæg!L320","v":0},{"$f":"Distributionsanlæg!M320","v":0},{"$f":"Distributionsanlæg!N320","v":0},{"$f":"Distributionsanlæg!O320","v":0},{"$f":"Distributionsanlæg!P320","v":0},{"$f":"Distributionsanlæg!Q320","v":0},{"$f":"Distributionsanlæg!R320","v":0},{"$f":"Distributionsanlæg!S320","v":0},{"$f":"Distributionsanlæg!T320","v":0},{"$f":"Distributionsanlæg!U320","v":0},{"$f":"Distributionsanlæg!V320","v":0},{"$f":"Distributionsanlæg!W320","v":0},{"$f":"Distributionsanlæg!X320","v":0},{"$f":"Distributionsanlæg!Y320","v":0},null,{"$f":"D320*Genanskaffelsespriser!$D318","v":0},{"$f":"E320*Genanskaffelsespriser!$D318","v":0},{"$f":"F320*Genanskaffelsespriser!$D318","v":0},{"$f":"G320*Genanskaffelsespriser!$D318","v":0},{"$f":"H320*Genanskaffelsespriser!$D318","v":0},{"$f":"I320*Genanskaffelsespriser!$D318","v":0},{"$f":"J320*Genanskaffelsespriser!$D318","v":0},{"$f":"K320*Genanskaffelsespriser!$D318","v":0},{"$f":"L320*Genanskaffelsespriser!$D318","v":0},{"$f":"M320*Genanskaffelsespriser!$D318","v":0},{"$f":"N320*Genanskaffelsespriser!$D318","v":0},{"$f":"O320*Genanskaffelsespriser!$D318","v":0},{"$f":"P320*Genanskaffelsespriser!$D318","v":0},{"$f":"Q320*Genanskaffelsespriser!$D318","v":0},{"$f":"R320*Genanskaffelsespriser!$D318","v":0},{"$f":"S320*Genanskaffelsespriser!$D318","v":0},{"$f":"T320*Genanskaffelsespriser!$D318","v":0},{"$f":"U320*Genanskaffelsespriser!$D318","v":0},{"$f":"V320*Genanskaffelsespriser!$D318","v":0},{"$f":"W320*Genanskaffelsespriser!$D318","v":0},{"$f":"X320*Genanskaffelsespriser!$D318","v":0},{"$f":"Y320*Genanskaffelsespriser!$D318","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA320","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB320","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC320","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD320","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE320","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF320","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG320","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH320","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI320","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ320","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK320","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL320","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM320","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN320","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO320","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP320","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ320","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR320","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS320","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT320","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU320","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV320","v":0},0]
[{"$f":"+Genanskaffelsespriser!B319","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E319","v":10},{"$f":"Distributionsanlæg!D321","v":0},{"$f":"Distributionsanlæg!E321","v":0},{"$f":"Distributionsanlæg!F321","v":0},{"$f":"Distributionsanlæg!G321","v":0},{"$f":"Distributionsanlæg!H321","v":0},{"$f":"Distributionsanlæg!I321","v":0},{"$f":"Distributionsanlæg!J321","v":0},{"$f":"Distributionsanlæg!K321","v":0},{"$f":"Distributionsanlæg!L321","v":0},{"$f":"Distributionsanlæg!M321","v":0},{"$f":"Distributionsanlæg!N321","v":0},{"$f":"Distributionsanlæg!O321","v":0},{"$f":"Distributionsanlæg!P321","v":0},{"$f":"Distributionsanlæg!Q321","v":0},{"$f":"Distributionsanlæg!R321","v":0},{"$f":"Distributionsanlæg!S321","v":0},{"$f":"Distributionsanlæg!T321","v":0},{"$f":"Distributionsanlæg!U321","v":0},{"$f":"Distributionsanlæg!V321","v":0},{"$f":"Distributionsanlæg!W321","v":0},{"$f":"Distributionsanlæg!X321","v":0},{"$f":"Distributionsanlæg!Y321","v":0},null,{"$f":"D321*Genanskaffelsespriser!$D319","v":0},{"$f":"E321*Genanskaffelsespriser!$D319","v":0},{"$f":"F321*Genanskaffelsespriser!$D319","v":0},{"$f":"G321*Genanskaffelsespriser!$D319","v":0},{"$f":"H321*Genanskaffelsespriser!$D319","v":0},{"$f":"I321*Genanskaffelsespriser!$D319","v":0},{"$f":"J321*Genanskaffelsespriser!$D319","v":0},{"$f":"K321*Genanskaffelsespriser!$D319","v":0},{"$f":"L321*Genanskaffelsespriser!$D319","v":0},{"$f":"M321*Genanskaffelsespriser!$D319","v":0},{"$f":"N321*Genanskaffelsespriser!$D319","v":0},{"$f":"O321*Genanskaffelsespriser!$D319","v":0},{"$f":"P321*Genanskaffelsespriser!$D319","v":0},{"$f":"Q321*Genanskaffelsespriser!$D319","v":0},{"$f":"R321*Genanskaffelsespriser!$D319","v":0},{"$f":"S321*Genanskaffelsespriser!$D319","v":0},{"$f":"T321*Genanskaffelsespriser!$D319","v":0},{"$f":"U321*Genanskaffelsespriser!$D319","v":0},{"$f":"V321*Genanskaffelsespriser!$D319","v":0},{"$f":"W321*Genanskaffelsespriser!$D319","v":0},{"$f":"X321*Genanskaffelsespriser!$D319","v":0},{"$f":"Y321*Genanskaffelsespriser!$D319","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA321","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB321","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC321","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD321","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE321","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF321","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG321","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH321","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI321","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ321","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK321","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL321","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM321","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN321","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO321","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP321","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ321","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR321","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS321","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT321","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU321","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV321","v":0},0]
[{"$f":"+Genanskaffelsespriser!B320","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E320","v":75},{"$f":"Distributionsanlæg!D322","v":0},{"$f":"Distributionsanlæg!E322","v":0},{"$f":"Distributionsanlæg!F322","v":0},{"$f":"Distributionsanlæg!G322","v":0},{"$f":"Distributionsanlæg!H322","v":0},{"$f":"Distributionsanlæg!I322","v":0},{"$f":"Distributionsanlæg!J322","v":0},{"$f":"Distributionsanlæg!K322","v":0},{"$f":"Distributionsanlæg!L322","v":0},{"$f":"Distributionsanlæg!M322","v":0},{"$f":"Distributionsanlæg!N322","v":0},{"$f":"Distributionsanlæg!O322","v":0},{"$f":"Distributionsanlæg!P322","v":0},{"$f":"Distributionsanlæg!Q322","v":0},{"$f":"Distributionsanlæg!R322","v":0},{"$f":"Distributionsanlæg!S322","v":0},{"$f":"Distributionsanlæg!T322","v":0},{"$f":"Distributionsanlæg!U322","v":0},{"$f":"Distributionsanlæg!V322","v":0},{"$f":"Distributionsanlæg!W322","v":0},{"$f":"Distributionsanlæg!X322","v":0},{"$f":"Distributionsanlæg!Y322","v":0},null,{"$f":"D322*Genanskaffelsespriser!$D320","v":0},{"$f":"E322*Genanskaffelsespriser!$D320","v":0},{"$f":"F322*Genanskaffelsespriser!$D320","v":0},{"$f":"G322*Genanskaffelsespriser!$D320","v":0},{"$f":"H322*Genanskaffelsespriser!$D320","v":0},{"$f":"I322*Genanskaffelsespriser!$D320","v":0},{"$f":"J322*Genanskaffelsespriser!$D320","v":0},{"$f":"K322*Genanskaffelsespriser!$D320","v":0},{"$f":"L322*Genanskaffelsespriser!$D320","v":0},{"$f":"M322*Genanskaffelsespriser!$D320","v":0},{"$f":"N322*Genanskaffelsespriser!$D320","v":0},{"$f":"O322*Genanskaffelsespriser!$D320","v":0},{"$f":"P322*Genanskaffelsespriser!$D320","v":0},{"$f":"Q322*Genanskaffelsespriser!$D320","v":0},{"$f":"R322*Genanskaffelsespriser!$D320","v":0},{"$f":"S322*Genanskaffelsespriser!$D320","v":0},{"$f":"T322*Genanskaffelsespriser!$D320","v":0},{"$f":"U322*Genanskaffelsespriser!$D320","v":0},{"$f":"V322*Genanskaffelsespriser!$D320","v":0},{"$f":"W322*Genanskaffelsespriser!$D320","v":0},{"$f":"X322*Genanskaffelsespriser!$D320","v":0},{"$f":"Y322*Genanskaffelsespriser!$D320","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA322","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB322","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC322","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD322","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE322","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF322","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG322","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH322","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI322","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ322","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK322","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL322","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM322","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN322","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO322","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP322","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ322","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR322","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS322","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT322","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU322","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV322","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D323","v":0},{"$f":"Distributionsanlæg!E323","v":0},{"$f":"Distributionsanlæg!F323","v":0},{"$f":"Distributionsanlæg!G323","v":0},{"$f":"Distributionsanlæg!H323","v":0},{"$f":"Distributionsanlæg!I323","v":0},{"$f":"Distributionsanlæg!J323","v":0},{"$f":"Distributionsanlæg!K323","v":0},{"$f":"Distributionsanlæg!L323","v":0},{"$f":"Distributionsanlæg!M323","v":0},{"$f":"Distributionsanlæg!N323","v":0},{"$f":"Distributionsanlæg!O323","v":0},{"$f":"Distributionsanlæg!P323","v":0},{"$f":"Distributionsanlæg!Q323","v":0},{"$f":"Distributionsanlæg!R323","v":0},{"$f":"Distributionsanlæg!S323","v":0},{"$f":"Distributionsanlæg!T323","v":0},{"$f":"Distributionsanlæg!U323","v":0},{"$f":"Distributionsanlæg!V323","v":0},{"$f":"Distributionsanlæg!W323","v":0},{"$f":"Distributionsanlæg!X323","v":0},{"$f":"Distributionsanlæg!Y323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D323:Y323,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B321","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E321","v":20},{"$f":"Distributionsanlæg!D324","v":0},{"$f":"Distributionsanlæg!E324","v":0},{"$f":"Distributionsanlæg!F324","v":0},{"$f":"Distributionsanlæg!G324","v":0},{"$f":"Distributionsanlæg!H324","v":0},{"$f":"Distributionsanlæg!I324","v":0},{"$f":"Distributionsanlæg!J324","v":0},{"$f":"Distributionsanlæg!K324","v":0},{"$f":"Distributionsanlæg!L324","v":0},{"$f":"Distributionsanlæg!M324","v":0},{"$f":"Distributionsanlæg!N324","v":0},{"$f":"Distributionsanlæg!O324","v":0},{"$f":"Distributionsanlæg!P324","v":0},{"$f":"Distributionsanlæg!Q324","v":0},{"$f":"Distributionsanlæg!R324","v":0},{"$f":"Distributionsanlæg!S324","v":0},{"$f":"Distributionsanlæg!T324","v":0},{"$f":"Distributionsanlæg!U324","v":0},{"$f":"Distributionsanlæg!V324","v":0},{"$f":"Distributionsanlæg!W324","v":0},{"$f":"Distributionsanlæg!X324","v":0},{"$f":"Distributionsanlæg!Y324","v":0},null,{"$f":"D324*Genanskaffelsespriser!$D321","v":0},{"$f":"E324*Genanskaffelsespriser!$D321","v":0},{"$f":"F324*Genanskaffelsespriser!$D321","v":0},{"$f":"G324*Genanskaffelsespriser!$D321","v":0},{"$f":"H324*Genanskaffelsespriser!$D321","v":0},{"$f":"I324*Genanskaffelsespriser!$D321","v":0},{"$f":"J324*Genanskaffelsespriser!$D321","v":0},{"$f":"K324*Genanskaffelsespriser!$D321","v":0},{"$f":"L324*Genanskaffelsespriser!$D321","v":0},{"$f":"M324*Genanskaffelsespriser!$D321","v":0},{"$f":"N324*Genanskaffelsespriser!$D321","v":0},{"$f":"O324*Genanskaffelsespriser!$D321","v":0},{"$f":"P324*Genanskaffelsespriser!$D321","v":0},{"$f":"Q324*Genanskaffelsespriser!$D321","v":0},{"$f":"R324*Genanskaffelsespriser!$D321","v":0},{"$f":"S324*Genanskaffelsespriser!$D321","v":0},{"$f":"T324*Genanskaffelsespriser!$D321","v":0},{"$f":"U324*Genanskaffelsespriser!$D321","v":0},{"$f":"V324*Genanskaffelsespriser!$D321","v":0},{"$f":"W324*Genanskaffelsespriser!$D321","v":0},{"$f":"X324*Genanskaffelsespriser!$D321","v":0},{"$f":"Y324*Genanskaffelsespriser!$D321","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA324","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB324","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC324","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD324","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE324","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF324","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG324","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH324","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI324","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ324","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK324","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL324","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM324","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN324","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO324","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP324","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ324","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR324","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS324","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT324","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU324","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV324","v":0},0]
[{"$f":"+Genanskaffelsespriser!B322","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E322","v":10},{"$f":"Distributionsanlæg!D325","v":0},{"$f":"Distributionsanlæg!E325","v":0},{"$f":"Distributionsanlæg!F325","v":0},{"$f":"Distributionsanlæg!G325","v":0},{"$f":"Distributionsanlæg!H325","v":0},{"$f":"Distributionsanlæg!I325","v":0},{"$f":"Distributionsanlæg!J325","v":0},{"$f":"Distributionsanlæg!K325","v":0},{"$f":"Distributionsanlæg!L325","v":0},{"$f":"Distributionsanlæg!M325","v":0},{"$f":"Distributionsanlæg!N325","v":0},{"$f":"Distributionsanlæg!O325","v":0},{"$f":"Distributionsanlæg!P325","v":0},{"$f":"Distributionsanlæg!Q325","v":0},{"$f":"Distributionsanlæg!R325","v":0},{"$f":"Distributionsanlæg!S325","v":0},{"$f":"Distributionsanlæg!T325","v":0},{"$f":"Distributionsanlæg!U325","v":0},{"$f":"Distributionsanlæg!V325","v":0},{"$f":"Distributionsanlæg!W325","v":0},{"$f":"Distributionsanlæg!X325","v":0},{"$f":"Distributionsanlæg!Y325","v":0},null,{"$f":"D325*Genanskaffelsespriser!$D322","v":0},{"$f":"E325*Genanskaffelsespriser!$D322","v":0},{"$f":"F325*Genanskaffelsespriser!$D322","v":0},{"$f":"G325*Genanskaffelsespriser!$D322","v":0},{"$f":"H325*Genanskaffelsespriser!$D322","v":0},{"$f":"I325*Genanskaffelsespriser!$D322","v":0},{"$f":"J325*Genanskaffelsespriser!$D322","v":0},{"$f":"K325*Genanskaffelsespriser!$D322","v":0},{"$f":"L325*Genanskaffelsespriser!$D322","v":0},{"$f":"M325*Genanskaffelsespriser!$D322","v":0},{"$f":"N325*Genanskaffelsespriser!$D322","v":0},{"$f":"O325*Genanskaffelsespriser!$D322","v":0},{"$f":"P325*Genanskaffelsespriser!$D322","v":0},{"$f":"Q325*Genanskaffelsespriser!$D322","v":0},{"$f":"R325*Genanskaffelsespriser!$D322","v":0},{"$f":"S325*Genanskaffelsespriser!$D322","v":0},{"$f":"T325*Genanskaffelsespriser!$D322","v":0},{"$f":"U325*Genanskaffelsespriser!$D322","v":0},{"$f":"V325*Genanskaffelsespriser!$D322","v":0},{"$f":"W325*Genanskaffelsespriser!$D322","v":0},{"$f":"X325*Genanskaffelsespriser!$D322","v":0},{"$f":"Y325*Genanskaffelsespriser!$D322","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA325","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB325","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC325","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD325","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE325","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF325","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG325","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH325","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI325","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ325","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK325","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL325","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM325","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN325","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO325","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP325","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ325","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR325","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS325","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT325","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU325","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV325","v":0},0]
[{"$f":"+Genanskaffelsespriser!B323","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E323","v":75},{"$f":"Distributionsanlæg!D326","v":0},{"$f":"Distributionsanlæg!E326","v":0},{"$f":"Distributionsanlæg!F326","v":0},{"$f":"Distributionsanlæg!G326","v":0},{"$f":"Distributionsanlæg!H326","v":0},{"$f":"Distributionsanlæg!I326","v":0},{"$f":"Distributionsanlæg!J326","v":0},{"$f":"Distributionsanlæg!K326","v":0},{"$f":"Distributionsanlæg!L326","v":0},{"$f":"Distributionsanlæg!M326","v":0},{"$f":"Distributionsanlæg!N326","v":0},{"$f":"Distributionsanlæg!O326","v":0},{"$f":"Distributionsanlæg!P326","v":0},{"$f":"Distributionsanlæg!Q326","v":0},{"$f":"Distributionsanlæg!R326","v":0},{"$f":"Distributionsanlæg!S326","v":0},{"$f":"Distributionsanlæg!T326","v":0},{"$f":"Distributionsanlæg!U326","v":0},{"$f":"Distributionsanlæg!V326","v":0},{"$f":"Distributionsanlæg!W326","v":0},{"$f":"Distributionsanlæg!X326","v":0},{"$f":"Distributionsanlæg!Y326","v":0},null,{"$f":"D326*Genanskaffelsespriser!$D323","v":0},{"$f":"E326*Genanskaffelsespriser!$D323","v":0},{"$f":"F326*Genanskaffelsespriser!$D323","v":0},{"$f":"G326*Genanskaffelsespriser!$D323","v":0},{"$f":"H326*Genanskaffelsespriser!$D323","v":0},{"$f":"I326*Genanskaffelsespriser!$D323","v":0},{"$f":"J326*Genanskaffelsespriser!$D323","v":0},{"$f":"K326*Genanskaffelsespriser!$D323","v":0},{"$f":"L326*Genanskaffelsespriser!$D323","v":0},{"$f":"M326*Genanskaffelsespriser!$D323","v":0},{"$f":"N326*Genanskaffelsespriser!$D323","v":0},{"$f":"O326*Genanskaffelsespriser!$D323","v":0},{"$f":"P326*Genanskaffelsespriser!$D323","v":0},{"$f":"Q326*Genanskaffelsespriser!$D323","v":0},{"$f":"R326*Genanskaffelsespriser!$D323","v":0},{"$f":"S326*Genanskaffelsespriser!$D323","v":0},{"$f":"T326*Genanskaffelsespriser!$D323","v":0},{"$f":"U326*Genanskaffelsespriser!$D323","v":0},{"$f":"V326*Genanskaffelsespriser!$D323","v":0},{"$f":"W326*Genanskaffelsespriser!$D323","v":0},{"$f":"X326*Genanskaffelsespriser!$D323","v":0},{"$f":"Y326*Genanskaffelsespriser!$D323","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA326","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB326","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC326","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD326","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE326","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF326","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG326","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH326","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI326","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ326","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK326","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL326","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM326","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN326","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO326","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP326","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ326","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR326","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS326","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT326","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU326","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV326","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D327","v":0},{"$f":"Distributionsanlæg!E327","v":0},{"$f":"Distributionsanlæg!F327","v":0},{"$f":"Distributionsanlæg!G327","v":0},{"$f":"Distributionsanlæg!H327","v":0},{"$f":"Distributionsanlæg!I327","v":0},{"$f":"Distributionsanlæg!J327","v":0},{"$f":"Distributionsanlæg!K327","v":0},{"$f":"Distributionsanlæg!L327","v":0},{"$f":"Distributionsanlæg!M327","v":0},{"$f":"Distributionsanlæg!N327","v":0},{"$f":"Distributionsanlæg!O327","v":0},{"$f":"Distributionsanlæg!P327","v":0},{"$f":"Distributionsanlæg!Q327","v":0},{"$f":"Distributionsanlæg!R327","v":0},{"$f":"Distributionsanlæg!S327","v":0},{"$f":"Distributionsanlæg!T327","v":0},{"$f":"Distributionsanlæg!U327","v":0},{"$f":"Distributionsanlæg!V327","v":0},{"$f":"Distributionsanlæg!W327","v":0},{"$f":"Distributionsanlæg!X327","v":0},{"$f":"Distributionsanlæg!Y327","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D327:Y327,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B324","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E324","v":20},{"$f":"Distributionsanlæg!D328","v":0},{"$f":"Distributionsanlæg!E328","v":0},{"$f":"Distributionsanlæg!F328","v":0},{"$f":"Distributionsanlæg!G328","v":0},{"$f":"Distributionsanlæg!H328","v":0},{"$f":"Distributionsanlæg!I328","v":0},{"$f":"Distributionsanlæg!J328","v":0},{"$f":"Distributionsanlæg!K328","v":0},{"$f":"Distributionsanlæg!L328","v":0},{"$f":"Distributionsanlæg!M328","v":0},{"$f":"Distributionsanlæg!N328","v":0},{"$f":"Distributionsanlæg!O328","v":0},{"$f":"Distributionsanlæg!P328","v":0},{"$f":"Distributionsanlæg!Q328","v":0},{"$f":"Distributionsanlæg!R328","v":0},{"$f":"Distributionsanlæg!S328","v":0},{"$f":"Distributionsanlæg!T328","v":0},{"$f":"Distributionsanlæg!U328","v":0},{"$f":"Distributionsanlæg!V328","v":0},{"$f":"Distributionsanlæg!W328","v":0},{"$f":"Distributionsanlæg!X328","v":0},{"$f":"Distributionsanlæg!Y328","v":0},null,{"$f":"D328*Genanskaffelsespriser!$D324","v":0},{"$f":"E328*Genanskaffelsespriser!$D324","v":0},{"$f":"F328*Genanskaffelsespriser!$D324","v":0},{"$f":"G328*Genanskaffelsespriser!$D324","v":0},{"$f":"H328*Genanskaffelsespriser!$D324","v":0},{"$f":"I328*Genanskaffelsespriser!$D324","v":0},{"$f":"J328*Genanskaffelsespriser!$D324","v":0},{"$f":"K328*Genanskaffelsespriser!$D324","v":0},{"$f":"L328*Genanskaffelsespriser!$D324","v":0},{"$f":"M328*Genanskaffelsespriser!$D324","v":0},{"$f":"N328*Genanskaffelsespriser!$D324","v":0},{"$f":"O328*Genanskaffelsespriser!$D324","v":0},{"$f":"P328*Genanskaffelsespriser!$D324","v":0},{"$f":"Q328*Genanskaffelsespriser!$D324","v":0},{"$f":"R328*Genanskaffelsespriser!$D324","v":0},{"$f":"S328*Genanskaffelsespriser!$D324","v":0},{"$f":"T328*Genanskaffelsespriser!$D324","v":0},{"$f":"U328*Genanskaffelsespriser!$D324","v":0},{"$f":"V328*Genanskaffelsespriser!$D324","v":0},{"$f":"W328*Genanskaffelsespriser!$D324","v":0},{"$f":"X328*Genanskaffelsespriser!$D324","v":0},{"$f":"Y328*Genanskaffelsespriser!$D324","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA328","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB328","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC328","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD328","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE328","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF328","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG328","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH328","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI328","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ328","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK328","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL328","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM328","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN328","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO328","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP328","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ328","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR328","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS328","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT328","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU328","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV328","v":0},0]
[{"$f":"+Genanskaffelsespriser!B325","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E325","v":10},{"$f":"Distributionsanlæg!D329","v":0},{"$f":"Distributionsanlæg!E329","v":0},{"$f":"Distributionsanlæg!F329","v":0},{"$f":"Distributionsanlæg!G329","v":0},{"$f":"Distributionsanlæg!H329","v":0},{"$f":"Distributionsanlæg!I329","v":0},{"$f":"Distributionsanlæg!J329","v":0},{"$f":"Distributionsanlæg!K329","v":0},{"$f":"Distributionsanlæg!L329","v":0},{"$f":"Distributionsanlæg!M329","v":0},{"$f":"Distributionsanlæg!N329","v":0},{"$f":"Distributionsanlæg!O329","v":0},{"$f":"Distributionsanlæg!P329","v":0},{"$f":"Distributionsanlæg!Q329","v":0},{"$f":"Distributionsanlæg!R329","v":0},{"$f":"Distributionsanlæg!S329","v":0},{"$f":"Distributionsanlæg!T329","v":0},{"$f":"Distributionsanlæg!U329","v":0},{"$f":"Distributionsanlæg!V329","v":0},{"$f":"Distributionsanlæg!W329","v":0},{"$f":"Distributionsanlæg!X329","v":0},{"$f":"Distributionsanlæg!Y329","v":0},null,{"$f":"D329*Genanskaffelsespriser!$D325","v":0},{"$f":"E329*Genanskaffelsespriser!$D325","v":0},{"$f":"F329*Genanskaffelsespriser!$D325","v":0},{"$f":"G329*Genanskaffelsespriser!$D325","v":0},{"$f":"H329*Genanskaffelsespriser!$D325","v":0},{"$f":"I329*Genanskaffelsespriser!$D325","v":0},{"$f":"J329*Genanskaffelsespriser!$D325","v":0},{"$f":"K329*Genanskaffelsespriser!$D325","v":0},{"$f":"L329*Genanskaffelsespriser!$D325","v":0},{"$f":"M329*Genanskaffelsespriser!$D325","v":0},{"$f":"N329*Genanskaffelsespriser!$D325","v":0},{"$f":"O329*Genanskaffelsespriser!$D325","v":0},{"$f":"P329*Genanskaffelsespriser!$D325","v":0},{"$f":"Q329*Genanskaffelsespriser!$D325","v":0},{"$f":"R329*Genanskaffelsespriser!$D325","v":0},{"$f":"S329*Genanskaffelsespriser!$D325","v":0},{"$f":"T329*Genanskaffelsespriser!$D325","v":0},{"$f":"U329*Genanskaffelsespriser!$D325","v":0},{"$f":"V329*Genanskaffelsespriser!$D325","v":0},{"$f":"W329*Genanskaffelsespriser!$D325","v":0},{"$f":"X329*Genanskaffelsespriser!$D325","v":0},{"$f":"Y329*Genanskaffelsespriser!$D325","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA329","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB329","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC329","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD329","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE329","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF329","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG329","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH329","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI329","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ329","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK329","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL329","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM329","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN329","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO329","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP329","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ329","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR329","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS329","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT329","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU329","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV329","v":0},0]
[{"$f":"+Genanskaffelsespriser!B326","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E326","v":75},{"$f":"Distributionsanlæg!D330","v":0},{"$f":"Distributionsanlæg!E330","v":0},{"$f":"Distributionsanlæg!F330","v":0},{"$f":"Distributionsanlæg!G330","v":0},{"$f":"Distributionsanlæg!H330","v":0},{"$f":"Distributionsanlæg!I330","v":0},{"$f":"Distributionsanlæg!J330","v":0},{"$f":"Distributionsanlæg!K330","v":0},{"$f":"Distributionsanlæg!L330","v":0},{"$f":"Distributionsanlæg!M330","v":0},{"$f":"Distributionsanlæg!N330","v":0},{"$f":"Distributionsanlæg!O330","v":0},{"$f":"Distributionsanlæg!P330","v":0},{"$f":"Distributionsanlæg!Q330","v":0},{"$f":"Distributionsanlæg!R330","v":0},{"$f":"Distributionsanlæg!S330","v":0},{"$f":"Distributionsanlæg!T330","v":0},{"$f":"Distributionsanlæg!U330","v":0},{"$f":"Distributionsanlæg!V330","v":0},{"$f":"Distributionsanlæg!W330","v":0},{"$f":"Distributionsanlæg!X330","v":0},{"$f":"Distributionsanlæg!Y330","v":0},null,{"$f":"D330*Genanskaffelsespriser!$D326","v":0},{"$f":"E330*Genanskaffelsespriser!$D326","v":0},{"$f":"F330*Genanskaffelsespriser!$D326","v":0},{"$f":"G330*Genanskaffelsespriser!$D326","v":0},{"$f":"H330*Genanskaffelsespriser!$D326","v":0},{"$f":"I330*Genanskaffelsespriser!$D326","v":0},{"$f":"J330*Genanskaffelsespriser!$D326","v":0},{"$f":"K330*Genanskaffelsespriser!$D326","v":0},{"$f":"L330*Genanskaffelsespriser!$D326","v":0},{"$f":"M330*Genanskaffelsespriser!$D326","v":0},{"$f":"N330*Genanskaffelsespriser!$D326","v":0},{"$f":"O330*Genanskaffelsespriser!$D326","v":0},{"$f":"P330*Genanskaffelsespriser!$D326","v":0},{"$f":"Q330*Genanskaffelsespriser!$D326","v":0},{"$f":"R330*Genanskaffelsespriser!$D326","v":0},{"$f":"S330*Genanskaffelsespriser!$D326","v":0},{"$f":"T330*Genanskaffelsespriser!$D326","v":0},{"$f":"U330*Genanskaffelsespriser!$D326","v":0},{"$f":"V330*Genanskaffelsespriser!$D326","v":0},{"$f":"W330*Genanskaffelsespriser!$D326","v":0},{"$f":"X330*Genanskaffelsespriser!$D326","v":0},{"$f":"Y330*Genanskaffelsespriser!$D326","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA330","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB330","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC330","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD330","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE330","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF330","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG330","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH330","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI330","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ330","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK330","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL330","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM330","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN330","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO330","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP330","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ330","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR330","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS330","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT330","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU330","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV330","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D331","v":0},{"$f":"Distributionsanlæg!E331","v":0},{"$f":"Distributionsanlæg!F331","v":0},{"$f":"Distributionsanlæg!G331","v":0},{"$f":"Distributionsanlæg!H331","v":0},{"$f":"Distributionsanlæg!I331","v":0},{"$f":"Distributionsanlæg!J331","v":0},{"$f":"Distributionsanlæg!K331","v":0},{"$f":"Distributionsanlæg!L331","v":0},{"$f":"Distributionsanlæg!M331","v":0},{"$f":"Distributionsanlæg!N331","v":0},{"$f":"Distributionsanlæg!O331","v":0},{"$f":"Distributionsanlæg!P331","v":0},{"$f":"Distributionsanlæg!Q331","v":0},{"$f":"Distributionsanlæg!R331","v":0},{"$f":"Distributionsanlæg!S331","v":0},{"$f":"Distributionsanlæg!T331","v":0},{"$f":"Distributionsanlæg!U331","v":0},{"$f":"Distributionsanlæg!V331","v":0},{"$f":"Distributionsanlæg!W331","v":0},{"$f":"Distributionsanlæg!X331","v":0},{"$f":"Distributionsanlæg!Y331","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D331:Y331,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B327","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E327","v":20},{"$f":"Distributionsanlæg!D332","v":0},{"$f":"Distributionsanlæg!E332","v":0},{"$f":"Distributionsanlæg!F332","v":0},{"$f":"Distributionsanlæg!G332","v":0},{"$f":"Distributionsanlæg!H332","v":0},{"$f":"Distributionsanlæg!I332","v":0},{"$f":"Distributionsanlæg!J332","v":0},{"$f":"Distributionsanlæg!K332","v":0},{"$f":"Distributionsanlæg!L332","v":0},{"$f":"Distributionsanlæg!M332","v":0},{"$f":"Distributionsanlæg!N332","v":0},{"$f":"Distributionsanlæg!O332","v":0},{"$f":"Distributionsanlæg!P332","v":0},{"$f":"Distributionsanlæg!Q332","v":0},{"$f":"Distributionsanlæg!R332","v":0},{"$f":"Distributionsanlæg!S332","v":0},{"$f":"Distributionsanlæg!T332","v":0},{"$f":"Distributionsanlæg!U332","v":0},{"$f":"Distributionsanlæg!V332","v":0},{"$f":"Distributionsanlæg!W332","v":0},{"$f":"Distributionsanlæg!X332","v":0},{"$f":"Distributionsanlæg!Y332","v":0},null,{"$f":"D332*Genanskaffelsespriser!$D327","v":0},{"$f":"E332*Genanskaffelsespriser!$D327","v":0},{"$f":"F332*Genanskaffelsespriser!$D327","v":0},{"$f":"G332*Genanskaffelsespriser!$D327","v":0},{"$f":"H332*Genanskaffelsespriser!$D327","v":0},{"$f":"I332*Genanskaffelsespriser!$D327","v":0},{"$f":"J332*Genanskaffelsespriser!$D327","v":0},{"$f":"K332*Genanskaffelsespriser!$D327","v":0},{"$f":"L332*Genanskaffelsespriser!$D327","v":0},{"$f":"M332*Genanskaffelsespriser!$D327","v":0},{"$f":"N332*Genanskaffelsespriser!$D327","v":0},{"$f":"O332*Genanskaffelsespriser!$D327","v":0},{"$f":"P332*Genanskaffelsespriser!$D327","v":0},{"$f":"Q332*Genanskaffelsespriser!$D327","v":0},{"$f":"R332*Genanskaffelsespriser!$D327","v":0},{"$f":"S332*Genanskaffelsespriser!$D327","v":0},{"$f":"T332*Genanskaffelsespriser!$D327","v":0},{"$f":"U332*Genanskaffelsespriser!$D327","v":0},{"$f":"V332*Genanskaffelsespriser!$D327","v":0},{"$f":"W332*Genanskaffelsespriser!$D327","v":0},{"$f":"X332*Genanskaffelsespriser!$D327","v":0},{"$f":"Y332*Genanskaffelsespriser!$D327","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA332","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB332","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC332","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD332","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE332","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF332","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG332","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH332","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI332","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ332","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK332","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL332","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM332","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN332","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO332","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP332","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ332","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR332","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS332","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT332","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU332","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV332","v":0},0]
[{"$f":"+Genanskaffelsespriser!B328","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E328","v":10},{"$f":"Distributionsanlæg!D333","v":0},{"$f":"Distributionsanlæg!E333","v":0},{"$f":"Distributionsanlæg!F333","v":0},{"$f":"Distributionsanlæg!G333","v":0},{"$f":"Distributionsanlæg!H333","v":0},{"$f":"Distributionsanlæg!I333","v":0},{"$f":"Distributionsanlæg!J333","v":0},{"$f":"Distributionsanlæg!K333","v":0},{"$f":"Distributionsanlæg!L333","v":0},{"$f":"Distributionsanlæg!M333","v":0},{"$f":"Distributionsanlæg!N333","v":0},{"$f":"Distributionsanlæg!O333","v":0},{"$f":"Distributionsanlæg!P333","v":0},{"$f":"Distributionsanlæg!Q333","v":0},{"$f":"Distributionsanlæg!R333","v":0},{"$f":"Distributionsanlæg!S333","v":0},{"$f":"Distributionsanlæg!T333","v":0},{"$f":"Distributionsanlæg!U333","v":0},{"$f":"Distributionsanlæg!V333","v":0},{"$f":"Distributionsanlæg!W333","v":0},{"$f":"Distributionsanlæg!X333","v":0},{"$f":"Distributionsanlæg!Y333","v":0},null,{"$f":"D333*Genanskaffelsespriser!$D328","v":0},{"$f":"E333*Genanskaffelsespriser!$D328","v":0},{"$f":"F333*Genanskaffelsespriser!$D328","v":0},{"$f":"G333*Genanskaffelsespriser!$D328","v":0},{"$f":"H333*Genanskaffelsespriser!$D328","v":0},{"$f":"I333*Genanskaffelsespriser!$D328","v":0},{"$f":"J333*Genanskaffelsespriser!$D328","v":0},{"$f":"K333*Genanskaffelsespriser!$D328","v":0},{"$f":"L333*Genanskaffelsespriser!$D328","v":0},{"$f":"M333*Genanskaffelsespriser!$D328","v":0},{"$f":"N333*Genanskaffelsespriser!$D328","v":0},{"$f":"O333*Genanskaffelsespriser!$D328","v":0},{"$f":"P333*Genanskaffelsespriser!$D328","v":0},{"$f":"Q333*Genanskaffelsespriser!$D328","v":0},{"$f":"R333*Genanskaffelsespriser!$D328","v":0},{"$f":"S333*Genanskaffelsespriser!$D328","v":0},{"$f":"T333*Genanskaffelsespriser!$D328","v":0},{"$f":"U333*Genanskaffelsespriser!$D328","v":0},{"$f":"V333*Genanskaffelsespriser!$D328","v":0},{"$f":"W333*Genanskaffelsespriser!$D328","v":0},{"$f":"X333*Genanskaffelsespriser!$D328","v":0},{"$f":"Y333*Genanskaffelsespriser!$D328","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA333","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB333","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC333","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD333","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE333","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF333","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG333","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH333","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI333","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ333","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK333","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL333","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM333","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN333","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO333","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP333","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ333","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR333","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS333","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT333","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU333","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV333","v":0},0]
["Forsinkelsesbassiner - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW335:AW352)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B330","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E330","v":50},{"$f":"Distributionsanlæg!D335","v":0},{"$f":"Distributionsanlæg!E335","v":0},{"$f":"Distributionsanlæg!F335","v":0},{"$f":"Distributionsanlæg!G335","v":0},{"$f":"Distributionsanlæg!H335","v":0},{"$f":"Distributionsanlæg!I335","v":0},{"$f":"Distributionsanlæg!J335","v":0},{"$f":"Distributionsanlæg!K335","v":0},{"$f":"Distributionsanlæg!L335","v":0},{"$f":"Distributionsanlæg!M335","v":0},{"$f":"Distributionsanlæg!N335","v":0},{"$f":"Distributionsanlæg!O335","v":0},{"$f":"Distributionsanlæg!P335","v":0},{"$f":"Distributionsanlæg!Q335","v":0},{"$f":"Distributionsanlæg!R335","v":0},{"$f":"Distributionsanlæg!S335","v":0},{"$f":"Distributionsanlæg!T335","v":0},{"$f":"Distributionsanlæg!U335","v":0},{"$f":"Distributionsanlæg!V335","v":0},{"$f":"Distributionsanlæg!W335","v":0},{"$f":"Distributionsanlæg!X335","v":0},{"$f":"Distributionsanlæg!Y335","v":0},null,{"$f":"D335*Genanskaffelsespriser!$D330","v":0},{"$f":"E335*Genanskaffelsespriser!$D330","v":0},{"$f":"F335*Genanskaffelsespriser!$D330","v":0},{"$f":"G335*Genanskaffelsespriser!$D330","v":0},{"$f":"H335*Genanskaffelsespriser!$D330","v":0},{"$f":"I335*Genanskaffelsespriser!$D330","v":0},{"$f":"J335*Genanskaffelsespriser!$D330","v":0},{"$f":"K335*Genanskaffelsespriser!$D330","v":0},{"$f":"L335*Genanskaffelsespriser!$D330","v":0},{"$f":"M335*Genanskaffelsespriser!$D330","v":0},{"$f":"N335*Genanskaffelsespriser!$D330","v":0},{"$f":"O335*Genanskaffelsespriser!$D330","v":0},{"$f":"P335*Genanskaffelsespriser!$D330","v":0},{"$f":"Q335*Genanskaffelsespriser!$D330","v":0},{"$f":"R335*Genanskaffelsespriser!$D330","v":0},{"$f":"S335*Genanskaffelsespriser!$D330","v":0},{"$f":"T335*Genanskaffelsespriser!$D330","v":0},{"$f":"U335*Genanskaffelsespriser!$D330","v":0},{"$f":"V335*Genanskaffelsespriser!$D330","v":0},{"$f":"W335*Genanskaffelsespriser!$D330","v":0},{"$f":"X335*Genanskaffelsespriser!$D330","v":0},{"$f":"Y335*Genanskaffelsespriser!$D330","v":0},{"$f":"+SUM(AA335:AV335)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA335","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB335","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC335","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD335","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE335","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF335","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG335","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH335","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI335","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ335","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK335","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL335","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM335","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN335","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO335","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP335","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ335","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR335","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS335","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT335","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU335","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV335","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D336","v":0},{"$f":"Distributionsanlæg!E336","v":0},{"$f":"Distributionsanlæg!F336","v":0},{"$f":"Distributionsanlæg!G336","v":0},{"$f":"Distributionsanlæg!H336","v":0},{"$f":"Distributionsanlæg!I336","v":0},{"$f":"Distributionsanlæg!J336","v":0},{"$f":"Distributionsanlæg!K336","v":0},{"$f":"Distributionsanlæg!L336","v":0},{"$f":"Distributionsanlæg!M336","v":0},{"$f":"Distributionsanlæg!N336","v":0},{"$f":"Distributionsanlæg!O336","v":0},{"$f":"Distributionsanlæg!P336","v":0},{"$f":"Distributionsanlæg!Q336","v":0},{"$f":"Distributionsanlæg!R336","v":0},{"$f":"Distributionsanlæg!S336","v":0},{"$f":"Distributionsanlæg!T336","v":0},{"$f":"Distributionsanlæg!U336","v":0},{"$f":"Distributionsanlæg!V336","v":0},{"$f":"Distributionsanlæg!W336","v":0},{"$f":"Distributionsanlæg!X336","v":0},{"$f":"Distributionsanlæg!Y336","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D336:Y336,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B331","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E331","v":75},{"$f":"Distributionsanlæg!D337","v":0},{"$f":"Distributionsanlæg!E337","v":0},{"$f":"Distributionsanlæg!F337","v":0},{"$f":"Distributionsanlæg!G337","v":0},{"$f":"Distributionsanlæg!H337","v":0},{"$f":"Distributionsanlæg!I337","v":0},{"$f":"Distributionsanlæg!J337","v":0},{"$f":"Distributionsanlæg!K337","v":0},{"$f":"Distributionsanlæg!L337","v":0},{"$f":"Distributionsanlæg!M337","v":0},{"$f":"Distributionsanlæg!N337","v":0},{"$f":"Distributionsanlæg!O337","v":0},{"$f":"Distributionsanlæg!P337","v":0},{"$f":"Distributionsanlæg!Q337","v":0},{"$f":"Distributionsanlæg!R337","v":0},{"$f":"Distributionsanlæg!S337","v":0},{"$f":"Distributionsanlæg!T337","v":0},{"$f":"Distributionsanlæg!U337","v":0},{"$f":"Distributionsanlæg!V337","v":0},{"$f":"Distributionsanlæg!W337","v":0},{"$f":"Distributionsanlæg!X337","v":0},{"$f":"Distributionsanlæg!Y337","v":0},null,{"$f":"D337*Genanskaffelsespriser!$D331","v":0},{"$f":"E337*Genanskaffelsespriser!$D331","v":0},{"$f":"F337*Genanskaffelsespriser!$D331","v":0},{"$f":"G337*Genanskaffelsespriser!$D331","v":0},{"$f":"H337*Genanskaffelsespriser!$D331","v":0},{"$f":"I337*Genanskaffelsespriser!$D331","v":0},{"$f":"J337*Genanskaffelsespriser!$D331","v":0},{"$f":"K337*Genanskaffelsespriser!$D331","v":0},{"$f":"L337*Genanskaffelsespriser!$D331","v":0},{"$f":"M337*Genanskaffelsespriser!$D331","v":0},{"$f":"N337*Genanskaffelsespriser!$D331","v":0},{"$f":"O337*Genanskaffelsespriser!$D331","v":0},{"$f":"P337*Genanskaffelsespriser!$D331","v":0},{"$f":"Q337*Genanskaffelsespriser!$D331","v":0},{"$f":"R337*Genanskaffelsespriser!$D331","v":0},{"$f":"S337*Genanskaffelsespriser!$D331","v":0},{"$f":"T337*Genanskaffelsespriser!$D331","v":0},{"$f":"U337*Genanskaffelsespriser!$D331","v":0},{"$f":"V337*Genanskaffelsespriser!$D331","v":0},{"$f":"W337*Genanskaffelsespriser!$D331","v":0},{"$f":"X337*Genanskaffelsespriser!$D331","v":0},{"$f":"Y337*Genanskaffelsespriser!$D331","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA337","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB337","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC337","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD337","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE337","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF337","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG337","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH337","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI337","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ337","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK337","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL337","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM337","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN337","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO337","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP337","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ337","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR337","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS337","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT337","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU337","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV337","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D338","v":0},{"$f":"Distributionsanlæg!E338","v":0},{"$f":"Distributionsanlæg!F338","v":0},{"$f":"Distributionsanlæg!G338","v":0},{"$f":"Distributionsanlæg!H338","v":0},{"$f":"Distributionsanlæg!I338","v":0},{"$f":"Distributionsanlæg!J338","v":0},{"$f":"Distributionsanlæg!K338","v":0},{"$f":"Distributionsanlæg!L338","v":0},{"$f":"Distributionsanlæg!M338","v":0},{"$f":"Distributionsanlæg!N338","v":0},{"$f":"Distributionsanlæg!O338","v":0},{"$f":"Distributionsanlæg!P338","v":0},{"$f":"Distributionsanlæg!Q338","v":0},{"$f":"Distributionsanlæg!R338","v":0},{"$f":"Distributionsanlæg!S338","v":0},{"$f":"Distributionsanlæg!T338","v":0},{"$f":"Distributionsanlæg!U338","v":0},{"$f":"Distributionsanlæg!V338","v":0},{"$f":"Distributionsanlæg!W338","v":0},{"$f":"Distributionsanlæg!X338","v":0},{"$f":"Distributionsanlæg!Y338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D338:Y338,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B332","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E332","v":20},{"$f":"Distributionsanlæg!D339","v":0},{"$f":"Distributionsanlæg!E339","v":0},{"$f":"Distributionsanlæg!F339","v":0},{"$f":"Distributionsanlæg!G339","v":0},{"$f":"Distributionsanlæg!H339","v":0},{"$f":"Distributionsanlæg!I339","v":0},{"$f":"Distributionsanlæg!J339","v":0},{"$f":"Distributionsanlæg!K339","v":0},{"$f":"Distributionsanlæg!L339","v":0},{"$f":"Distributionsanlæg!M339","v":0},{"$f":"Distributionsanlæg!N339","v":0},{"$f":"Distributionsanlæg!O339","v":0},{"$f":"Distributionsanlæg!P339","v":0},{"$f":"Distributionsanlæg!Q339","v":0},{"$f":"Distributionsanlæg!R339","v":0},{"$f":"Distributionsanlæg!S339","v":0},{"$f":"Distributionsanlæg!T339","v":0},{"$f":"Distributionsanlæg!U339","v":0},{"$f":"Distributionsanlæg!V339","v":0},{"$f":"Distributionsanlæg!W339","v":0},{"$f":"Distributionsanlæg!X339","v":0},{"$f":"Distributionsanlæg!Y339","v":0},null,{"$f":"D339*Genanskaffelsespriser!$D332","v":0},{"$f":"E339*Genanskaffelsespriser!$D332","v":0},{"$f":"F339*Genanskaffelsespriser!$D332","v":0},{"$f":"G339*Genanskaffelsespriser!$D332","v":0},{"$f":"H339*Genanskaffelsespriser!$D332","v":0},{"$f":"I339*Genanskaffelsespriser!$D332","v":0},{"$f":"J339*Genanskaffelsespriser!$D332","v":0},{"$f":"K339*Genanskaffelsespriser!$D332","v":0},{"$f":"L339*Genanskaffelsespriser!$D332","v":0},{"$f":"M339*Genanskaffelsespriser!$D332","v":0},{"$f":"N339*Genanskaffelsespriser!$D332","v":0},{"$f":"O339*Genanskaffelsespriser!$D332","v":0},{"$f":"P339*Genanskaffelsespriser!$D332","v":0},{"$f":"Q339*Genanskaffelsespriser!$D332","v":0},{"$f":"R339*Genanskaffelsespriser!$D332","v":0},{"$f":"S339*Genanskaffelsespriser!$D332","v":0},{"$f":"T339*Genanskaffelsespriser!$D332","v":0},{"$f":"U339*Genanskaffelsespriser!$D332","v":0},{"$f":"V339*Genanskaffelsespriser!$D332","v":0},{"$f":"W339*Genanskaffelsespriser!$D332","v":0},{"$f":"X339*Genanskaffelsespriser!$D332","v":0},{"$f":"Y339*Genanskaffelsespriser!$D332","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA339","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB339","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC339","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD339","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE339","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF339","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG339","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH339","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI339","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ339","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK339","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL339","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM339","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN339","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO339","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP339","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ339","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR339","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS339","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT339","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU339","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV339","v":0},0]
[{"$f":"+Genanskaffelsespriser!B333","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E333","v":10},{"$f":"Distributionsanlæg!D340","v":0},{"$f":"Distributionsanlæg!E340","v":0},{"$f":"Distributionsanlæg!F340","v":0},{"$f":"Distributionsanlæg!G340","v":0},{"$f":"Distributionsanlæg!H340","v":0},{"$f":"Distributionsanlæg!I340","v":0},{"$f":"Distributionsanlæg!J340","v":0},{"$f":"Distributionsanlæg!K340","v":0},{"$f":"Distributionsanlæg!L340","v":0},{"$f":"Distributionsanlæg!M340","v":0},{"$f":"Distributionsanlæg!N340","v":0},{"$f":"Distributionsanlæg!O340","v":0},{"$f":"Distributionsanlæg!P340","v":0},{"$f":"Distributionsanlæg!Q340","v":0},{"$f":"Distributionsanlæg!R340","v":0},{"$f":"Distributionsanlæg!S340","v":0},{"$f":"Distributionsanlæg!T340","v":0},{"$f":"Distributionsanlæg!U340","v":0},{"$f":"Distributionsanlæg!V340","v":0},{"$f":"Distributionsanlæg!W340","v":0},{"$f":"Distributionsanlæg!X340","v":0},{"$f":"Distributionsanlæg!Y340","v":0},null,{"$f":"D340*Genanskaffelsespriser!$D333","v":0},{"$f":"E340*Genanskaffelsespriser!$D333","v":0},{"$f":"F340*Genanskaffelsespriser!$D333","v":0},{"$f":"G340*Genanskaffelsespriser!$D333","v":0},{"$f":"H340*Genanskaffelsespriser!$D333","v":0},{"$f":"I340*Genanskaffelsespriser!$D333","v":0},{"$f":"J340*Genanskaffelsespriser!$D333","v":0},{"$f":"K340*Genanskaffelsespriser!$D333","v":0},{"$f":"L340*Genanskaffelsespriser!$D333","v":0},{"$f":"M340*Genanskaffelsespriser!$D333","v":0},{"$f":"N340*Genanskaffelsespriser!$D333","v":0},{"$f":"O340*Genanskaffelsespriser!$D333","v":0},{"$f":"P340*Genanskaffelsespriser!$D333","v":0},{"$f":"Q340*Genanskaffelsespriser!$D333","v":0},{"$f":"R340*Genanskaffelsespriser!$D333","v":0},{"$f":"S340*Genanskaffelsespriser!$D333","v":0},{"$f":"T340*Genanskaffelsespriser!$D333","v":0},{"$f":"U340*Genanskaffelsespriser!$D333","v":0},{"$f":"V340*Genanskaffelsespriser!$D333","v":0},{"$f":"W340*Genanskaffelsespriser!$D333","v":0},{"$f":"X340*Genanskaffelsespriser!$D333","v":0},{"$f":"Y340*Genanskaffelsespriser!$D333","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA340","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB340","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC340","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD340","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE340","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF340","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG340","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH340","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI340","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ340","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK340","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL340","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM340","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN340","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO340","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP340","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ340","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR340","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS340","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT340","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU340","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV340","v":0},0]
[{"$f":"+Genanskaffelsespriser!B334","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E334","v":75},{"$f":"Distributionsanlæg!D341","v":0},{"$f":"Distributionsanlæg!E341","v":0},{"$f":"Distributionsanlæg!F341","v":0},{"$f":"Distributionsanlæg!G341","v":0},{"$f":"Distributionsanlæg!H341","v":0},{"$f":"Distributionsanlæg!I341","v":0},{"$f":"Distributionsanlæg!J341","v":0},{"$f":"Distributionsanlæg!K341","v":0},{"$f":"Distributionsanlæg!L341","v":0},{"$f":"Distributionsanlæg!M341","v":0},{"$f":"Distributionsanlæg!N341","v":0},{"$f":"Distributionsanlæg!O341","v":0},{"$f":"Distributionsanlæg!P341","v":0},{"$f":"Distributionsanlæg!Q341","v":0},{"$f":"Distributionsanlæg!R341","v":0},{"$f":"Distributionsanlæg!S341","v":0},{"$f":"Distributionsanlæg!T341","v":0},{"$f":"Distributionsanlæg!U341","v":0},{"$f":"Distributionsanlæg!V341","v":0},{"$f":"Distributionsanlæg!W341","v":0},{"$f":"Distributionsanlæg!X341","v":0},{"$f":"Distributionsanlæg!Y341","v":0},null,{"$f":"D341*Genanskaffelsespriser!$D334","v":0},{"$f":"E341*Genanskaffelsespriser!$D334","v":0},{"$f":"F341*Genanskaffelsespriser!$D334","v":0},{"$f":"G341*Genanskaffelsespriser!$D334","v":0},{"$f":"H341*Genanskaffelsespriser!$D334","v":0},{"$f":"I341*Genanskaffelsespriser!$D334","v":0},{"$f":"J341*Genanskaffelsespriser!$D334","v":0},{"$f":"K341*Genanskaffelsespriser!$D334","v":0},{"$f":"L341*Genanskaffelsespriser!$D334","v":0},{"$f":"M341*Genanskaffelsespriser!$D334","v":0},{"$f":"N341*Genanskaffelsespriser!$D334","v":0},{"$f":"O341*Genanskaffelsespriser!$D334","v":0},{"$f":"P341*Genanskaffelsespriser!$D334","v":0},{"$f":"Q341*Genanskaffelsespriser!$D334","v":0},{"$f":"R341*Genanskaffelsespriser!$D334","v":0},{"$f":"S341*Genanskaffelsespriser!$D334","v":0},{"$f":"T341*Genanskaffelsespriser!$D334","v":0},{"$f":"U341*Genanskaffelsespriser!$D334","v":0},{"$f":"V341*Genanskaffelsespriser!$D334","v":0},{"$f":"W341*Genanskaffelsespriser!$D334","v":0},{"$f":"X341*Genanskaffelsespriser!$D334","v":0},{"$f":"Y341*Genanskaffelsespriser!$D334","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA341","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB341","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC341","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD341","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE341","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF341","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG341","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH341","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI341","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ341","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK341","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL341","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM341","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN341","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO341","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP341","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ341","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR341","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS341","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT341","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU341","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV341","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D342","v":0},{"$f":"Distributionsanlæg!E342","v":0},{"$f":"Distributionsanlæg!F342","v":0},{"$f":"Distributionsanlæg!G342","v":0},{"$f":"Distributionsanlæg!H342","v":0},{"$f":"Distributionsanlæg!I342","v":0},{"$f":"Distributionsanlæg!J342","v":0},{"$f":"Distributionsanlæg!K342","v":0},{"$f":"Distributionsanlæg!L342","v":0},{"$f":"Distributionsanlæg!M342","v":0},{"$f":"Distributionsanlæg!N342","v":0},{"$f":"Distributionsanlæg!O342","v":0},{"$f":"Distributionsanlæg!P342","v":0},{"$f":"Distributionsanlæg!Q342","v":0},{"$f":"Distributionsanlæg!R342","v":0},{"$f":"Distributionsanlæg!S342","v":0},{"$f":"Distributionsanlæg!T342","v":0},{"$f":"Distributionsanlæg!U342","v":0},{"$f":"Distributionsanlæg!V342","v":0},{"$f":"Distributionsanlæg!W342","v":0},{"$f":"Distributionsanlæg!X342","v":0},{"$f":"Distributionsanlæg!Y342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D342:Y342,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B335","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E335","v":20},{"$f":"Distributionsanlæg!D343","v":0},{"$f":"Distributionsanlæg!E343","v":0},{"$f":"Distributionsanlæg!F343","v":0},{"$f":"Distributionsanlæg!G343","v":0},{"$f":"Distributionsanlæg!H343","v":0},{"$f":"Distributionsanlæg!I343","v":0},{"$f":"Distributionsanlæg!J343","v":0},{"$f":"Distributionsanlæg!K343","v":0},{"$f":"Distributionsanlæg!L343","v":0},{"$f":"Distributionsanlæg!M343","v":0},{"$f":"Distributionsanlæg!N343","v":0},{"$f":"Distributionsanlæg!O343","v":0},{"$f":"Distributionsanlæg!P343","v":0},{"$f":"Distributionsanlæg!Q343","v":0},{"$f":"Distributionsanlæg!R343","v":0},{"$f":"Distributionsanlæg!S343","v":0},{"$f":"Distributionsanlæg!T343","v":0},{"$f":"Distributionsanlæg!U343","v":0},{"$f":"Distributionsanlæg!V343","v":0},{"$f":"Distributionsanlæg!W343","v":0},{"$f":"Distributionsanlæg!X343","v":0},{"$f":"Distributionsanlæg!Y343","v":0},null,{"$f":"D343*Genanskaffelsespriser!$D335","v":0},{"$f":"E343*Genanskaffelsespriser!$D335","v":0},{"$f":"F343*Genanskaffelsespriser!$D335","v":0},{"$f":"G343*Genanskaffelsespriser!$D335","v":0},{"$f":"H343*Genanskaffelsespriser!$D335","v":0},{"$f":"I343*Genanskaffelsespriser!$D335","v":0},{"$f":"J343*Genanskaffelsespriser!$D335","v":0},{"$f":"K343*Genanskaffelsespriser!$D335","v":0},{"$f":"L343*Genanskaffelsespriser!$D335","v":0},{"$f":"M343*Genanskaffelsespriser!$D335","v":0},{"$f":"N343*Genanskaffelsespriser!$D335","v":0},{"$f":"O343*Genanskaffelsespriser!$D335","v":0},{"$f":"P343*Genanskaffelsespriser!$D335","v":0},{"$f":"Q343*Genanskaffelsespriser!$D335","v":0},{"$f":"R343*Genanskaffelsespriser!$D335","v":0},{"$f":"S343*Genanskaffelsespriser!$D335","v":0},{"$f":"T343*Genanskaffelsespriser!$D335","v":0},{"$f":"U343*Genanskaffelsespriser!$D335","v":0},{"$f":"V343*Genanskaffelsespriser!$D335","v":0},{"$f":"W343*Genanskaffelsespriser!$D335","v":0},{"$f":"X343*Genanskaffelsespriser!$D335","v":0},{"$f":"Y343*Genanskaffelsespriser!$D335","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA343","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB343","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC343","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD343","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE343","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF343","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG343","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH343","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI343","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ343","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK343","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL343","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM343","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN343","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO343","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP343","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ343","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR343","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS343","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT343","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU343","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV343","v":0},0]
[{"$f":"+Genanskaffelsespriser!B336","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E336","v":10},{"$f":"Distributionsanlæg!D344","v":0},{"$f":"Distributionsanlæg!E344","v":0},{"$f":"Distributionsanlæg!F344","v":0},{"$f":"Distributionsanlæg!G344","v":0},{"$f":"Distributionsanlæg!H344","v":0},{"$f":"Distributionsanlæg!I344","v":0},{"$f":"Distributionsanlæg!J344","v":0},{"$f":"Distributionsanlæg!K344","v":0},{"$f":"Distributionsanlæg!L344","v":0},{"$f":"Distributionsanlæg!M344","v":0},{"$f":"Distributionsanlæg!N344","v":0},{"$f":"Distributionsanlæg!O344","v":0},{"$f":"Distributionsanlæg!P344","v":0},{"$f":"Distributionsanlæg!Q344","v":0},{"$f":"Distributionsanlæg!R344","v":0},{"$f":"Distributionsanlæg!S344","v":0},{"$f":"Distributionsanlæg!T344","v":0},{"$f":"Distributionsanlæg!U344","v":0},{"$f":"Distributionsanlæg!V344","v":0},{"$f":"Distributionsanlæg!W344","v":0},{"$f":"Distributionsanlæg!X344","v":0},{"$f":"Distributionsanlæg!Y344","v":0},null,{"$f":"D344*Genanskaffelsespriser!$D336","v":0},{"$f":"E344*Genanskaffelsespriser!$D336","v":0},{"$f":"F344*Genanskaffelsespriser!$D336","v":0},{"$f":"G344*Genanskaffelsespriser!$D336","v":0},{"$f":"H344*Genanskaffelsespriser!$D336","v":0},{"$f":"I344*Genanskaffelsespriser!$D336","v":0},{"$f":"J344*Genanskaffelsespriser!$D336","v":0},{"$f":"K344*Genanskaffelsespriser!$D336","v":0},{"$f":"L344*Genanskaffelsespriser!$D336","v":0},{"$f":"M344*Genanskaffelsespriser!$D336","v":0},{"$f":"N344*Genanskaffelsespriser!$D336","v":0},{"$f":"O344*Genanskaffelsespriser!$D336","v":0},{"$f":"P344*Genanskaffelsespriser!$D336","v":0},{"$f":"Q344*Genanskaffelsespriser!$D336","v":0},{"$f":"R344*Genanskaffelsespriser!$D336","v":0},{"$f":"S344*Genanskaffelsespriser!$D336","v":0},{"$f":"T344*Genanskaffelsespriser!$D336","v":0},{"$f":"U344*Genanskaffelsespriser!$D336","v":0},{"$f":"V344*Genanskaffelsespriser!$D336","v":0},{"$f":"W344*Genanskaffelsespriser!$D336","v":0},{"$f":"X344*Genanskaffelsespriser!$D336","v":0},{"$f":"Y344*Genanskaffelsespriser!$D336","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA344","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB344","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC344","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD344","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE344","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF344","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG344","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH344","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI344","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ344","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK344","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL344","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM344","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN344","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO344","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP344","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ344","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR344","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS344","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT344","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU344","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV344","v":0},0]
[{"$f":"+Genanskaffelsespriser!B337","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E337","v":75},{"$f":"Distributionsanlæg!D345","v":0},{"$f":"Distributionsanlæg!E345","v":0},{"$f":"Distributionsanlæg!F345","v":0},{"$f":"Distributionsanlæg!G345","v":0},{"$f":"Distributionsanlæg!H345","v":0},{"$f":"Distributionsanlæg!I345","v":0},{"$f":"Distributionsanlæg!J345","v":0},{"$f":"Distributionsanlæg!K345","v":0},{"$f":"Distributionsanlæg!L345","v":0},{"$f":"Distributionsanlæg!M345","v":0},{"$f":"Distributionsanlæg!N345","v":0},{"$f":"Distributionsanlæg!O345","v":0},{"$f":"Distributionsanlæg!P345","v":0},{"$f":"Distributionsanlæg!Q345","v":0},{"$f":"Distributionsanlæg!R345","v":0},{"$f":"Distributionsanlæg!S345","v":0},{"$f":"Distributionsanlæg!T345","v":0},{"$f":"Distributionsanlæg!U345","v":0},{"$f":"Distributionsanlæg!V345","v":0},{"$f":"Distributionsanlæg!W345","v":0},{"$f":"Distributionsanlæg!X345","v":0},{"$f":"Distributionsanlæg!Y345","v":0},null,{"$f":"D345*Genanskaffelsespriser!$D337","v":0},{"$f":"E345*Genanskaffelsespriser!$D337","v":0},{"$f":"F345*Genanskaffelsespriser!$D337","v":0},{"$f":"G345*Genanskaffelsespriser!$D337","v":0},{"$f":"H345*Genanskaffelsespriser!$D337","v":0},{"$f":"I345*Genanskaffelsespriser!$D337","v":0},{"$f":"J345*Genanskaffelsespriser!$D337","v":0},{"$f":"K345*Genanskaffelsespriser!$D337","v":0},{"$f":"L345*Genanskaffelsespriser!$D337","v":0},{"$f":"M345*Genanskaffelsespriser!$D337","v":0},{"$f":"N345*Genanskaffelsespriser!$D337","v":0},{"$f":"O345*Genanskaffelsespriser!$D337","v":0},{"$f":"P345*Genanskaffelsespriser!$D337","v":0},{"$f":"Q345*Genanskaffelsespriser!$D337","v":0},{"$f":"R345*Genanskaffelsespriser!$D337","v":0},{"$f":"S345*Genanskaffelsespriser!$D337","v":0},{"$f":"T345*Genanskaffelsespriser!$D337","v":0},{"$f":"U345*Genanskaffelsespriser!$D337","v":0},{"$f":"V345*Genanskaffelsespriser!$D337","v":0},{"$f":"W345*Genanskaffelsespriser!$D337","v":0},{"$f":"X345*Genanskaffelsespriser!$D337","v":0},{"$f":"Y345*Genanskaffelsespriser!$D337","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA345","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB345","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC345","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD345","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE345","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF345","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG345","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH345","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI345","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ345","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK345","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL345","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM345","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN345","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO345","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP345","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ345","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR345","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS345","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT345","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU345","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV345","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D346","v":0},{"$f":"Distributionsanlæg!E346","v":0},{"$f":"Distributionsanlæg!F346","v":0},{"$f":"Distributionsanlæg!G346","v":0},{"$f":"Distributionsanlæg!H346","v":0},{"$f":"Distributionsanlæg!I346","v":0},{"$f":"Distributionsanlæg!J346","v":0},{"$f":"Distributionsanlæg!K346","v":0},{"$f":"Distributionsanlæg!L346","v":0},{"$f":"Distributionsanlæg!M346","v":0},{"$f":"Distributionsanlæg!N346","v":0},{"$f":"Distributionsanlæg!O346","v":0},{"$f":"Distributionsanlæg!P346","v":0},{"$f":"Distributionsanlæg!Q346","v":0},{"$f":"Distributionsanlæg!R346","v":0},{"$f":"Distributionsanlæg!S346","v":0},{"$f":"Distributionsanlæg!T346","v":0},{"$f":"Distributionsanlæg!U346","v":0},{"$f":"Distributionsanlæg!V346","v":0},{"$f":"Distributionsanlæg!W346","v":0},{"$f":"Distributionsanlæg!X346","v":0},{"$f":"Distributionsanlæg!Y346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D346:Y346,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B338","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E338","v":20},{"$f":"Distributionsanlæg!D347","v":0},{"$f":"Distributionsanlæg!E347","v":0},{"$f":"Distributionsanlæg!F347","v":0},{"$f":"Distributionsanlæg!G347","v":0},{"$f":"Distributionsanlæg!H347","v":0},{"$f":"Distributionsanlæg!I347","v":0},{"$f":"Distributionsanlæg!J347","v":0},{"$f":"Distributionsanlæg!K347","v":0},{"$f":"Distributionsanlæg!L347","v":0},{"$f":"Distributionsanlæg!M347","v":0},{"$f":"Distributionsanlæg!N347","v":0},{"$f":"Distributionsanlæg!O347","v":0},{"$f":"Distributionsanlæg!P347","v":0},{"$f":"Distributionsanlæg!Q347","v":0},{"$f":"Distributionsanlæg!R347","v":0},{"$f":"Distributionsanlæg!S347","v":0},{"$f":"Distributionsanlæg!T347","v":0},{"$f":"Distributionsanlæg!U347","v":0},{"$f":"Distributionsanlæg!V347","v":0},{"$f":"Distributionsanlæg!W347","v":0},{"$f":"Distributionsanlæg!X347","v":0},{"$f":"Distributionsanlæg!Y347","v":0},null,{"$f":"D347*Genanskaffelsespriser!$D338","v":0},{"$f":"E347*Genanskaffelsespriser!$D338","v":0},{"$f":"F347*Genanskaffelsespriser!$D338","v":0},{"$f":"G347*Genanskaffelsespriser!$D338","v":0},{"$f":"H347*Genanskaffelsespriser!$D338","v":0},{"$f":"I347*Genanskaffelsespriser!$D338","v":0},{"$f":"J347*Genanskaffelsespriser!$D338","v":0},{"$f":"K347*Genanskaffelsespriser!$D338","v":0},{"$f":"L347*Genanskaffelsespriser!$D338","v":0},{"$f":"M347*Genanskaffelsespriser!$D338","v":0},{"$f":"N347*Genanskaffelsespriser!$D338","v":0},{"$f":"O347*Genanskaffelsespriser!$D338","v":0},{"$f":"P347*Genanskaffelsespriser!$D338","v":0},{"$f":"Q347*Genanskaffelsespriser!$D338","v":0},{"$f":"R347*Genanskaffelsespriser!$D338","v":0},{"$f":"S347*Genanskaffelsespriser!$D338","v":0},{"$f":"T347*Genanskaffelsespriser!$D338","v":0},{"$f":"U347*Genanskaffelsespriser!$D338","v":0},{"$f":"V347*Genanskaffelsespriser!$D338","v":0},{"$f":"W347*Genanskaffelsespriser!$D338","v":0},{"$f":"X347*Genanskaffelsespriser!$D338","v":0},{"$f":"Y347*Genanskaffelsespriser!$D338","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA347","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB347","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC347","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD347","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE347","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF347","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG347","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH347","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI347","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ347","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK347","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL347","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM347","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN347","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO347","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP347","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ347","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR347","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS347","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT347","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU347","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV347","v":0},0]
[{"$f":"+Genanskaffelsespriser!B339","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E339","v":10},{"$f":"Distributionsanlæg!D348","v":0},{"$f":"Distributionsanlæg!E348","v":0},{"$f":"Distributionsanlæg!F348","v":0},{"$f":"Distributionsanlæg!G348","v":0},{"$f":"Distributionsanlæg!H348","v":0},{"$f":"Distributionsanlæg!I348","v":0},{"$f":"Distributionsanlæg!J348","v":0},{"$f":"Distributionsanlæg!K348","v":0},{"$f":"Distributionsanlæg!L348","v":0},{"$f":"Distributionsanlæg!M348","v":0},{"$f":"Distributionsanlæg!N348","v":0},{"$f":"Distributionsanlæg!O348","v":0},{"$f":"Distributionsanlæg!P348","v":0},{"$f":"Distributionsanlæg!Q348","v":0},{"$f":"Distributionsanlæg!R348","v":0},{"$f":"Distributionsanlæg!S348","v":0},{"$f":"Distributionsanlæg!T348","v":0},{"$f":"Distributionsanlæg!U348","v":0},{"$f":"Distributionsanlæg!V348","v":0},{"$f":"Distributionsanlæg!W348","v":0},{"$f":"Distributionsanlæg!X348","v":0},{"$f":"Distributionsanlæg!Y348","v":0},null,{"$f":"D348*Genanskaffelsespriser!$D339","v":0},{"$f":"E348*Genanskaffelsespriser!$D339","v":0},{"$f":"F348*Genanskaffelsespriser!$D339","v":0},{"$f":"G348*Genanskaffelsespriser!$D339","v":0},{"$f":"H348*Genanskaffelsespriser!$D339","v":0},{"$f":"I348*Genanskaffelsespriser!$D339","v":0},{"$f":"J348*Genanskaffelsespriser!$D339","v":0},{"$f":"K348*Genanskaffelsespriser!$D339","v":0},{"$f":"L348*Genanskaffelsespriser!$D339","v":0},{"$f":"M348*Genanskaffelsespriser!$D339","v":0},{"$f":"N348*Genanskaffelsespriser!$D339","v":0},{"$f":"O348*Genanskaffelsespriser!$D339","v":0},{"$f":"P348*Genanskaffelsespriser!$D339","v":0},{"$f":"Q348*Genanskaffelsespriser!$D339","v":0},{"$f":"R348*Genanskaffelsespriser!$D339","v":0},{"$f":"S348*Genanskaffelsespriser!$D339","v":0},{"$f":"T348*Genanskaffelsespriser!$D339","v":0},{"$f":"U348*Genanskaffelsespriser!$D339","v":0},{"$f":"V348*Genanskaffelsespriser!$D339","v":0},{"$f":"W348*Genanskaffelsespriser!$D339","v":0},{"$f":"X348*Genanskaffelsespriser!$D339","v":0},{"$f":"Y348*Genanskaffelsespriser!$D339","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA348","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB348","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC348","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD348","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE348","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF348","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG348","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH348","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI348","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ348","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK348","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL348","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM348","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN348","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO348","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP348","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ348","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR348","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS348","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT348","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU348","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV348","v":0},0]
[{"$f":"+Genanskaffelsespriser!B340","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E340","v":75},{"$f":"Distributionsanlæg!D349","v":0},{"$f":"Distributionsanlæg!E349","v":0},{"$f":"Distributionsanlæg!F349","v":0},{"$f":"Distributionsanlæg!G349","v":0},{"$f":"Distributionsanlæg!H349","v":0},{"$f":"Distributionsanlæg!I349","v":0},{"$f":"Distributionsanlæg!J349","v":0},{"$f":"Distributionsanlæg!K349","v":0},{"$f":"Distributionsanlæg!L349","v":0},{"$f":"Distributionsanlæg!M349","v":0},{"$f":"Distributionsanlæg!N349","v":0},{"$f":"Distributionsanlæg!O349","v":0},{"$f":"Distributionsanlæg!P349","v":0},{"$f":"Distributionsanlæg!Q349","v":0},{"$f":"Distributionsanlæg!R349","v":0},{"$f":"Distributionsanlæg!S349","v":0},{"$f":"Distributionsanlæg!T349","v":0},{"$f":"Distributionsanlæg!U349","v":0},{"$f":"Distributionsanlæg!V349","v":0},{"$f":"Distributionsanlæg!W349","v":0},{"$f":"Distributionsanlæg!X349","v":0},{"$f":"Distributionsanlæg!Y349","v":0},null,{"$f":"D349*Genanskaffelsespriser!$D340","v":0},{"$f":"E349*Genanskaffelsespriser!$D340","v":0},{"$f":"F349*Genanskaffelsespriser!$D340","v":0},{"$f":"G349*Genanskaffelsespriser!$D340","v":0},{"$f":"H349*Genanskaffelsespriser!$D340","v":0},{"$f":"I349*Genanskaffelsespriser!$D340","v":0},{"$f":"J349*Genanskaffelsespriser!$D340","v":0},{"$f":"K349*Genanskaffelsespriser!$D340","v":0},{"$f":"L349*Genanskaffelsespriser!$D340","v":0},{"$f":"M349*Genanskaffelsespriser!$D340","v":0},{"$f":"N349*Genanskaffelsespriser!$D340","v":0},{"$f":"O349*Genanskaffelsespriser!$D340","v":0},{"$f":"P349*Genanskaffelsespriser!$D340","v":0},{"$f":"Q349*Genanskaffelsespriser!$D340","v":0},{"$f":"R349*Genanskaffelsespriser!$D340","v":0},{"$f":"S349*Genanskaffelsespriser!$D340","v":0},{"$f":"T349*Genanskaffelsespriser!$D340","v":0},{"$f":"U349*Genanskaffelsespriser!$D340","v":0},{"$f":"V349*Genanskaffelsespriser!$D340","v":0},{"$f":"W349*Genanskaffelsespriser!$D340","v":0},{"$f":"X349*Genanskaffelsespriser!$D340","v":0},{"$f":"Y349*Genanskaffelsespriser!$D340","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA349","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB349","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC349","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD349","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE349","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF349","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG349","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH349","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI349","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ349","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK349","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL349","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM349","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN349","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO349","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP349","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ349","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR349","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS349","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT349","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU349","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV349","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D350","v":0},{"$f":"Distributionsanlæg!E350","v":0},{"$f":"Distributionsanlæg!F350","v":0},{"$f":"Distributionsanlæg!G350","v":0},{"$f":"Distributionsanlæg!H350","v":0},{"$f":"Distributionsanlæg!I350","v":0},{"$f":"Distributionsanlæg!J350","v":0},{"$f":"Distributionsanlæg!K350","v":0},{"$f":"Distributionsanlæg!L350","v":0},{"$f":"Distributionsanlæg!M350","v":0},{"$f":"Distributionsanlæg!N350","v":0},{"$f":"Distributionsanlæg!O350","v":0},{"$f":"Distributionsanlæg!P350","v":0},{"$f":"Distributionsanlæg!Q350","v":0},{"$f":"Distributionsanlæg!R350","v":0},{"$f":"Distributionsanlæg!S350","v":0},{"$f":"Distributionsanlæg!T350","v":0},{"$f":"Distributionsanlæg!U350","v":0},{"$f":"Distributionsanlæg!V350","v":0},{"$f":"Distributionsanlæg!W350","v":0},{"$f":"Distributionsanlæg!X350","v":0},{"$f":"Distributionsanlæg!Y350","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D350:Y350,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B341","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E341","v":20},{"$f":"Distributionsanlæg!D351","v":0},{"$f":"Distributionsanlæg!E351","v":0},{"$f":"Distributionsanlæg!F351","v":0},{"$f":"Distributionsanlæg!G351","v":0},{"$f":"Distributionsanlæg!H351","v":0},{"$f":"Distributionsanlæg!I351","v":0},{"$f":"Distributionsanlæg!J351","v":0},{"$f":"Distributionsanlæg!K351","v":0},{"$f":"Distributionsanlæg!L351","v":0},{"$f":"Distributionsanlæg!M351","v":0},{"$f":"Distributionsanlæg!N351","v":0},{"$f":"Distributionsanlæg!O351","v":0},{"$f":"Distributionsanlæg!P351","v":0},{"$f":"Distributionsanlæg!Q351","v":0},{"$f":"Distributionsanlæg!R351","v":0},{"$f":"Distributionsanlæg!S351","v":0},{"$f":"Distributionsanlæg!T351","v":0},{"$f":"Distributionsanlæg!U351","v":0},{"$f":"Distributionsanlæg!V351","v":0},{"$f":"Distributionsanlæg!W351","v":0},{"$f":"Distributionsanlæg!X351","v":0},{"$f":"Distributionsanlæg!Y351","v":0},null,{"$f":"D351*Genanskaffelsespriser!$D341","v":0},{"$f":"E351*Genanskaffelsespriser!$D341","v":0},{"$f":"F351*Genanskaffelsespriser!$D341","v":0},{"$f":"G351*Genanskaffelsespriser!$D341","v":0},{"$f":"H351*Genanskaffelsespriser!$D341","v":0},{"$f":"I351*Genanskaffelsespriser!$D341","v":0},{"$f":"J351*Genanskaffelsespriser!$D341","v":0},{"$f":"K351*Genanskaffelsespriser!$D341","v":0},{"$f":"L351*Genanskaffelsespriser!$D341","v":0},{"$f":"M351*Genanskaffelsespriser!$D341","v":0},{"$f":"N351*Genanskaffelsespriser!$D341","v":0},{"$f":"O351*Genanskaffelsespriser!$D341","v":0},{"$f":"P351*Genanskaffelsespriser!$D341","v":0},{"$f":"Q351*Genanskaffelsespriser!$D341","v":0},{"$f":"R351*Genanskaffelsespriser!$D341","v":0},{"$f":"S351*Genanskaffelsespriser!$D341","v":0},{"$f":"T351*Genanskaffelsespriser!$D341","v":0},{"$f":"U351*Genanskaffelsespriser!$D341","v":0},{"$f":"V351*Genanskaffelsespriser!$D341","v":0},{"$f":"W351*Genanskaffelsespriser!$D341","v":0},{"$f":"X351*Genanskaffelsespriser!$D341","v":0},{"$f":"Y351*Genanskaffelsespriser!$D341","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA351","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB351","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC351","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD351","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE351","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF351","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG351","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH351","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI351","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ351","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK351","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL351","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM351","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN351","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO351","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP351","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ351","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR351","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS351","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT351","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU351","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV351","v":0},0]
[{"$f":"+Genanskaffelsespriser!B342","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E342","v":10},{"$f":"Distributionsanlæg!D352","v":0},{"$f":"Distributionsanlæg!E352","v":0},{"$f":"Distributionsanlæg!F352","v":0},{"$f":"Distributionsanlæg!G352","v":0},{"$f":"Distributionsanlæg!H352","v":0},{"$f":"Distributionsanlæg!I352","v":0},{"$f":"Distributionsanlæg!J352","v":0},{"$f":"Distributionsanlæg!K352","v":0},{"$f":"Distributionsanlæg!L352","v":0},{"$f":"Distributionsanlæg!M352","v":0},{"$f":"Distributionsanlæg!N352","v":0},{"$f":"Distributionsanlæg!O352","v":0},{"$f":"Distributionsanlæg!P352","v":0},{"$f":"Distributionsanlæg!Q352","v":0},{"$f":"Distributionsanlæg!R352","v":0},{"$f":"Distributionsanlæg!S352","v":0},{"$f":"Distributionsanlæg!T352","v":0},{"$f":"Distributionsanlæg!U352","v":0},{"$f":"Distributionsanlæg!V352","v":0},{"$f":"Distributionsanlæg!W352","v":0},{"$f":"Distributionsanlæg!X352","v":0},{"$f":"Distributionsanlæg!Y352","v":0},null,{"$f":"D352*Genanskaffelsespriser!$D342","v":0},{"$f":"E352*Genanskaffelsespriser!$D342","v":0},{"$f":"F352*Genanskaffelsespriser!$D342","v":0},{"$f":"G352*Genanskaffelsespriser!$D342","v":0},{"$f":"H352*Genanskaffelsespriser!$D342","v":0},{"$f":"I352*Genanskaffelsespriser!$D342","v":0},{"$f":"J352*Genanskaffelsespriser!$D342","v":0},{"$f":"K352*Genanskaffelsespriser!$D342","v":0},{"$f":"L352*Genanskaffelsespriser!$D342","v":0},{"$f":"M352*Genanskaffelsespriser!$D342","v":0},{"$f":"N352*Genanskaffelsespriser!$D342","v":0},{"$f":"O352*Genanskaffelsespriser!$D342","v":0},{"$f":"P352*Genanskaffelsespriser!$D342","v":0},{"$f":"Q352*Genanskaffelsespriser!$D342","v":0},{"$f":"R352*Genanskaffelsespriser!$D342","v":0},{"$f":"S352*Genanskaffelsespriser!$D342","v":0},{"$f":"T352*Genanskaffelsespriser!$D342","v":0},{"$f":"U352*Genanskaffelsespriser!$D342","v":0},{"$f":"V352*Genanskaffelsespriser!$D342","v":0},{"$f":"W352*Genanskaffelsespriser!$D342","v":0},{"$f":"X352*Genanskaffelsespriser!$D342","v":0},{"$f":"Y352*Genanskaffelsespriser!$D342","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA352","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB352","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC352","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD352","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE352","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF352","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG352","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH352","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI352","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ352","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK352","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL352","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM352","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN352","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO352","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP352","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ352","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR352","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS352","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT352","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU352","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV352","v":0},0]
["Forsinkelsesbassiner - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW354:AW371)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B344","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E344","v":50},{"$f":"Distributionsanlæg!D354","v":0},{"$f":"Distributionsanlæg!E354","v":0},{"$f":"Distributionsanlæg!F354","v":0},{"$f":"Distributionsanlæg!G354","v":0},{"$f":"Distributionsanlæg!H354","v":0},{"$f":"Distributionsanlæg!I354","v":0},{"$f":"Distributionsanlæg!J354","v":0},{"$f":"Distributionsanlæg!K354","v":0},{"$f":"Distributionsanlæg!L354","v":0},{"$f":"Distributionsanlæg!M354","v":0},{"$f":"Distributionsanlæg!N354","v":0},{"$f":"Distributionsanlæg!O354","v":0},{"$f":"Distributionsanlæg!P354","v":0},{"$f":"Distributionsanlæg!Q354","v":0},{"$f":"Distributionsanlæg!R354","v":0},{"$f":"Distributionsanlæg!S354","v":0},{"$f":"Distributionsanlæg!T354","v":0},{"$f":"Distributionsanlæg!U354","v":0},{"$f":"Distributionsanlæg!V354","v":0},{"$f":"Distributionsanlæg!W354","v":0},{"$f":"Distributionsanlæg!X354","v":0},{"$f":"Distributionsanlæg!Y354","v":0},null,{"$f":"D354*Genanskaffelsespriser!$D344","v":0},{"$f":"E354*Genanskaffelsespriser!$D344","v":0},{"$f":"F354*Genanskaffelsespriser!$D344","v":0},{"$f":"G354*Genanskaffelsespriser!$D344","v":0},{"$f":"H354*Genanskaffelsespriser!$D344","v":0},{"$f":"I354*Genanskaffelsespriser!$D344","v":0},{"$f":"J354*Genanskaffelsespriser!$D344","v":0},{"$f":"K354*Genanskaffelsespriser!$D344","v":0},{"$f":"L354*Genanskaffelsespriser!$D344","v":0},{"$f":"M354*Genanskaffelsespriser!$D344","v":0},{"$f":"N354*Genanskaffelsespriser!$D344","v":0},{"$f":"O354*Genanskaffelsespriser!$D344","v":0},{"$f":"P354*Genanskaffelsespriser!$D344","v":0},{"$f":"Q354*Genanskaffelsespriser!$D344","v":0},{"$f":"R354*Genanskaffelsespriser!$D344","v":0},{"$f":"S354*Genanskaffelsespriser!$D344","v":0},{"$f":"T354*Genanskaffelsespriser!$D344","v":0},{"$f":"U354*Genanskaffelsespriser!$D344","v":0},{"$f":"V354*Genanskaffelsespriser!$D344","v":0},{"$f":"W354*Genanskaffelsespriser!$D344","v":0},{"$f":"X354*Genanskaffelsespriser!$D344","v":0},{"$f":"Y354*Genanskaffelsespriser!$D344","v":0},{"$f":"+SUM(AA354:AV354)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA354","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB354","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC354","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD354","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE354","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF354","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG354","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH354","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI354","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ354","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK354","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL354","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM354","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN354","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO354","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP354","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ354","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR354","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS354","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT354","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU354","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV354","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D355","v":0},{"$f":"Distributionsanlæg!E355","v":0},{"$f":"Distributionsanlæg!F355","v":0},{"$f":"Distributionsanlæg!G355","v":0},{"$f":"Distributionsanlæg!H355","v":0},{"$f":"Distributionsanlæg!I355","v":0},{"$f":"Distributionsanlæg!J355","v":0},{"$f":"Distributionsanlæg!K355","v":0},{"$f":"Distributionsanlæg!L355","v":0},{"$f":"Distributionsanlæg!M355","v":0},{"$f":"Distributionsanlæg!N355","v":0},{"$f":"Distributionsanlæg!O355","v":0},{"$f":"Distributionsanlæg!P355","v":0},{"$f":"Distributionsanlæg!Q355","v":0},{"$f":"Distributionsanlæg!R355","v":0},{"$f":"Distributionsanlæg!S355","v":0},{"$f":"Distributionsanlæg!T355","v":0},{"$f":"Distributionsanlæg!U355","v":0},{"$f":"Distributionsanlæg!V355","v":0},{"$f":"Distributionsanlæg!W355","v":0},{"$f":"Distributionsanlæg!X355","v":0},{"$f":"Distributionsanlæg!Y355","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D355:Y355,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B345","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E345","v":75},{"$f":"Distributionsanlæg!D356","v":0},{"$f":"Distributionsanlæg!E356","v":0},{"$f":"Distributionsanlæg!F356","v":0},{"$f":"Distributionsanlæg!G356","v":0},{"$f":"Distributionsanlæg!H356","v":0},{"$f":"Distributionsanlæg!I356","v":0},{"$f":"Distributionsanlæg!J356","v":0},{"$f":"Distributionsanlæg!K356","v":0},{"$f":"Distributionsanlæg!L356","v":0},{"$f":"Distributionsanlæg!M356","v":0},{"$f":"Distributionsanlæg!N356","v":0},{"$f":"Distributionsanlæg!O356","v":0},{"$f":"Distributionsanlæg!P356","v":0},{"$f":"Distributionsanlæg!Q356","v":0},{"$f":"Distributionsanlæg!R356","v":0},{"$f":"Distributionsanlæg!S356","v":0},{"$f":"Distributionsanlæg!T356","v":0},{"$f":"Distributionsanlæg!U356","v":0},{"$f":"Distributionsanlæg!V356","v":0},{"$f":"Distributionsanlæg!W356","v":0},{"$f":"Distributionsanlæg!X356","v":0},{"$f":"Distributionsanlæg!Y356","v":0},null,{"$f":"D356*Genanskaffelsespriser!$D345","v":0},{"$f":"E356*Genanskaffelsespriser!$D345","v":0},{"$f":"F356*Genanskaffelsespriser!$D345","v":0},{"$f":"G356*Genanskaffelsespriser!$D345","v":0},{"$f":"H356*Genanskaffelsespriser!$D345","v":0},{"$f":"I356*Genanskaffelsespriser!$D345","v":0},{"$f":"J356*Genanskaffelsespriser!$D345","v":0},{"$f":"K356*Genanskaffelsespriser!$D345","v":0},{"$f":"L356*Genanskaffelsespriser!$D345","v":0},{"$f":"M356*Genanskaffelsespriser!$D345","v":0},{"$f":"N356*Genanskaffelsespriser!$D345","v":0},{"$f":"O356*Genanskaffelsespriser!$D345","v":0},{"$f":"P356*Genanskaffelsespriser!$D345","v":0},{"$f":"Q356*Genanskaffelsespriser!$D345","v":0},{"$f":"R356*Genanskaffelsespriser!$D345","v":0},{"$f":"S356*Genanskaffelsespriser!$D345","v":0},{"$f":"T356*Genanskaffelsespriser!$D345","v":0},{"$f":"U356*Genanskaffelsespriser!$D345","v":0},{"$f":"V356*Genanskaffelsespriser!$D345","v":0},{"$f":"W356*Genanskaffelsespriser!$D345","v":0},{"$f":"X356*Genanskaffelsespriser!$D345","v":0},{"$f":"Y356*Genanskaffelsespriser!$D345","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA356","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB356","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC356","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD356","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE356","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF356","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG356","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH356","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI356","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ356","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK356","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL356","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM356","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN356","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO356","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP356","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ356","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR356","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS356","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT356","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU356","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV356","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D357","v":0},{"$f":"Distributionsanlæg!E357","v":0},{"$f":"Distributionsanlæg!F357","v":0},{"$f":"Distributionsanlæg!G357","v":0},{"$f":"Distributionsanlæg!H357","v":0},{"$f":"Distributionsanlæg!I357","v":0},{"$f":"Distributionsanlæg!J357","v":0},{"$f":"Distributionsanlæg!K357","v":0},{"$f":"Distributionsanlæg!L357","v":0},{"$f":"Distributionsanlæg!M357","v":0},{"$f":"Distributionsanlæg!N357","v":0},{"$f":"Distributionsanlæg!O357","v":0},{"$f":"Distributionsanlæg!P357","v":0},{"$f":"Distributionsanlæg!Q357","v":0},{"$f":"Distributionsanlæg!R357","v":0},{"$f":"Distributionsanlæg!S357","v":0},{"$f":"Distributionsanlæg!T357","v":0},{"$f":"Distributionsanlæg!U357","v":0},{"$f":"Distributionsanlæg!V357","v":0},{"$f":"Distributionsanlæg!W357","v":0},{"$f":"Distributionsanlæg!X357","v":0},{"$f":"Distributionsanlæg!Y357","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D357:Y357,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B346","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E346","v":20},{"$f":"Distributionsanlæg!D358","v":0},{"$f":"Distributionsanlæg!E358","v":0},{"$f":"Distributionsanlæg!F358","v":0},{"$f":"Distributionsanlæg!G358","v":0},{"$f":"Distributionsanlæg!H358","v":0},{"$f":"Distributionsanlæg!I358","v":0},{"$f":"Distributionsanlæg!J358","v":0},{"$f":"Distributionsanlæg!K358","v":0},{"$f":"Distributionsanlæg!L358","v":0},{"$f":"Distributionsanlæg!M358","v":0},{"$f":"Distributionsanlæg!N358","v":0},{"$f":"Distributionsanlæg!O358","v":0},{"$f":"Distributionsanlæg!P358","v":0},{"$f":"Distributionsanlæg!Q358","v":0},{"$f":"Distributionsanlæg!R358","v":0},{"$f":"Distributionsanlæg!S358","v":0},{"$f":"Distributionsanlæg!T358","v":0},{"$f":"Distributionsanlæg!U358","v":0},{"$f":"Distributionsanlæg!V358","v":0},{"$f":"Distributionsanlæg!W358","v":0},{"$f":"Distributionsanlæg!X358","v":0},{"$f":"Distributionsanlæg!Y358","v":0},null,{"$f":"D358*Genanskaffelsespriser!$D346","v":0},{"$f":"E358*Genanskaffelsespriser!$D346","v":0},{"$f":"F358*Genanskaffelsespriser!$D346","v":0},{"$f":"G358*Genanskaffelsespriser!$D346","v":0},{"$f":"H358*Genanskaffelsespriser!$D346","v":0},{"$f":"I358*Genanskaffelsespriser!$D346","v":0},{"$f":"J358*Genanskaffelsespriser!$D346","v":0},{"$f":"K358*Genanskaffelsespriser!$D346","v":0},{"$f":"L358*Genanskaffelsespriser!$D346","v":0},{"$f":"M358*Genanskaffelsespriser!$D346","v":0},{"$f":"N358*Genanskaffelsespriser!$D346","v":0},{"$f":"O358*Genanskaffelsespriser!$D346","v":0},{"$f":"P358*Genanskaffelsespriser!$D346","v":0},{"$f":"Q358*Genanskaffelsespriser!$D346","v":0},{"$f":"R358*Genanskaffelsespriser!$D346","v":0},{"$f":"S358*Genanskaffelsespriser!$D346","v":0},{"$f":"T358*Genanskaffelsespriser!$D346","v":0},{"$f":"U358*Genanskaffelsespriser!$D346","v":0},{"$f":"V358*Genanskaffelsespriser!$D346","v":0},{"$f":"W358*Genanskaffelsespriser!$D346","v":0},{"$f":"X358*Genanskaffelsespriser!$D346","v":0},{"$f":"Y358*Genanskaffelsespriser!$D346","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA358","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB358","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC358","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD358","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE358","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF358","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG358","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH358","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI358","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ358","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK358","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL358","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM358","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN358","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO358","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP358","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ358","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR358","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS358","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT358","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU358","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV358","v":0},0]
[{"$f":"+Genanskaffelsespriser!B347","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E347","v":10},{"$f":"Distributionsanlæg!D359","v":0},{"$f":"Distributionsanlæg!E359","v":0},{"$f":"Distributionsanlæg!F359","v":0},{"$f":"Distributionsanlæg!G359","v":0},{"$f":"Distributionsanlæg!H359","v":0},{"$f":"Distributionsanlæg!I359","v":0},{"$f":"Distributionsanlæg!J359","v":0},{"$f":"Distributionsanlæg!K359","v":0},{"$f":"Distributionsanlæg!L359","v":0},{"$f":"Distributionsanlæg!M359","v":0},{"$f":"Distributionsanlæg!N359","v":0},{"$f":"Distributionsanlæg!O359","v":0},{"$f":"Distributionsanlæg!P359","v":0},{"$f":"Distributionsanlæg!Q359","v":0},{"$f":"Distributionsanlæg!R359","v":0},{"$f":"Distributionsanlæg!S359","v":0},{"$f":"Distributionsanlæg!T359","v":0},{"$f":"Distributionsanlæg!U359","v":0},{"$f":"Distributionsanlæg!V359","v":0},{"$f":"Distributionsanlæg!W359","v":0},{"$f":"Distributionsanlæg!X359","v":0},{"$f":"Distributionsanlæg!Y359","v":0},null,{"$f":"D359*Genanskaffelsespriser!$D347","v":0},{"$f":"E359*Genanskaffelsespriser!$D347","v":0},{"$f":"F359*Genanskaffelsespriser!$D347","v":0},{"$f":"G359*Genanskaffelsespriser!$D347","v":0},{"$f":"H359*Genanskaffelsespriser!$D347","v":0},{"$f":"I359*Genanskaffelsespriser!$D347","v":0},{"$f":"J359*Genanskaffelsespriser!$D347","v":0},{"$f":"K359*Genanskaffelsespriser!$D347","v":0},{"$f":"L359*Genanskaffelsespriser!$D347","v":0},{"$f":"M359*Genanskaffelsespriser!$D347","v":0},{"$f":"N359*Genanskaffelsespriser!$D347","v":0},{"$f":"O359*Genanskaffelsespriser!$D347","v":0},{"$f":"P359*Genanskaffelsespriser!$D347","v":0},{"$f":"Q359*Genanskaffelsespriser!$D347","v":0},{"$f":"R359*Genanskaffelsespriser!$D347","v":0},{"$f":"S359*Genanskaffelsespriser!$D347","v":0},{"$f":"T359*Genanskaffelsespriser!$D347","v":0},{"$f":"U359*Genanskaffelsespriser!$D347","v":0},{"$f":"V359*Genanskaffelsespriser!$D347","v":0},{"$f":"W359*Genanskaffelsespriser!$D347","v":0},{"$f":"X359*Genanskaffelsespriser!$D347","v":0},{"$f":"Y359*Genanskaffelsespriser!$D347","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA359","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB359","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC359","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD359","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE359","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF359","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG359","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH359","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI359","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ359","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK359","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL359","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM359","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN359","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO359","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP359","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ359","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR359","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS359","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT359","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU359","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV359","v":0},0]
[{"$f":"+Genanskaffelsespriser!B348","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E348","v":75},{"$f":"Distributionsanlæg!D360","v":0},{"$f":"Distributionsanlæg!E360","v":0},{"$f":"Distributionsanlæg!F360","v":0},{"$f":"Distributionsanlæg!G360","v":0},{"$f":"Distributionsanlæg!H360","v":0},{"$f":"Distributionsanlæg!I360","v":0},{"$f":"Distributionsanlæg!J360","v":0},{"$f":"Distributionsanlæg!K360","v":0},{"$f":"Distributionsanlæg!L360","v":0},{"$f":"Distributionsanlæg!M360","v":0},{"$f":"Distributionsanlæg!N360","v":0},{"$f":"Distributionsanlæg!O360","v":0},{"$f":"Distributionsanlæg!P360","v":0},{"$f":"Distributionsanlæg!Q360","v":0},{"$f":"Distributionsanlæg!R360","v":0},{"$f":"Distributionsanlæg!S360","v":0},{"$f":"Distributionsanlæg!T360","v":0},{"$f":"Distributionsanlæg!U360","v":0},{"$f":"Distributionsanlæg!V360","v":0},{"$f":"Distributionsanlæg!W360","v":0},{"$f":"Distributionsanlæg!X360","v":0},{"$f":"Distributionsanlæg!Y360","v":0},null,{"$f":"D360*Genanskaffelsespriser!$D348","v":0},{"$f":"E360*Genanskaffelsespriser!$D348","v":0},{"$f":"F360*Genanskaffelsespriser!$D348","v":0},{"$f":"G360*Genanskaffelsespriser!$D348","v":0},{"$f":"H360*Genanskaffelsespriser!$D348","v":0},{"$f":"I360*Genanskaffelsespriser!$D348","v":0},{"$f":"J360*Genanskaffelsespriser!$D348","v":0},{"$f":"K360*Genanskaffelsespriser!$D348","v":0},{"$f":"L360*Genanskaffelsespriser!$D348","v":0},{"$f":"M360*Genanskaffelsespriser!$D348","v":0},{"$f":"N360*Genanskaffelsespriser!$D348","v":0},{"$f":"O360*Genanskaffelsespriser!$D348","v":0},{"$f":"P360*Genanskaffelsespriser!$D348","v":0},{"$f":"Q360*Genanskaffelsespriser!$D348","v":0},{"$f":"R360*Genanskaffelsespriser!$D348","v":0},{"$f":"S360*Genanskaffelsespriser!$D348","v":0},{"$f":"T360*Genanskaffelsespriser!$D348","v":0},{"$f":"U360*Genanskaffelsespriser!$D348","v":0},{"$f":"V360*Genanskaffelsespriser!$D348","v":0},{"$f":"W360*Genanskaffelsespriser!$D348","v":0},{"$f":"X360*Genanskaffelsespriser!$D348","v":0},{"$f":"Y360*Genanskaffelsespriser!$D348","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA360","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB360","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC360","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD360","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE360","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF360","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG360","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH360","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI360","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ360","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK360","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL360","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM360","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN360","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO360","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP360","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ360","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR360","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS360","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT360","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU360","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV360","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D361","v":0},{"$f":"Distributionsanlæg!E361","v":0},{"$f":"Distributionsanlæg!F361","v":0},{"$f":"Distributionsanlæg!G361","v":0},{"$f":"Distributionsanlæg!H361","v":0},{"$f":"Distributionsanlæg!I361","v":0},{"$f":"Distributionsanlæg!J361","v":0},{"$f":"Distributionsanlæg!K361","v":0},{"$f":"Distributionsanlæg!L361","v":0},{"$f":"Distributionsanlæg!M361","v":0},{"$f":"Distributionsanlæg!N361","v":0},{"$f":"Distributionsanlæg!O361","v":0},{"$f":"Distributionsanlæg!P361","v":0},{"$f":"Distributionsanlæg!Q361","v":0},{"$f":"Distributionsanlæg!R361","v":0},{"$f":"Distributionsanlæg!S361","v":0},{"$f":"Distributionsanlæg!T361","v":0},{"$f":"Distributionsanlæg!U361","v":0},{"$f":"Distributionsanlæg!V361","v":0},{"$f":"Distributionsanlæg!W361","v":0},{"$f":"Distributionsanlæg!X361","v":0},{"$f":"Distributionsanlæg!Y361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D361:Y361,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B349","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E349","v":20},{"$f":"Distributionsanlæg!D362","v":0},{"$f":"Distributionsanlæg!E362","v":0},{"$f":"Distributionsanlæg!F362","v":0},{"$f":"Distributionsanlæg!G362","v":0},{"$f":"Distributionsanlæg!H362","v":0},{"$f":"Distributionsanlæg!I362","v":0},{"$f":"Distributionsanlæg!J362","v":0},{"$f":"Distributionsanlæg!K362","v":0},{"$f":"Distributionsanlæg!L362","v":0},{"$f":"Distributionsanlæg!M362","v":0},{"$f":"Distributionsanlæg!N362","v":0},{"$f":"Distributionsanlæg!O362","v":0},{"$f":"Distributionsanlæg!P362","v":0},{"$f":"Distributionsanlæg!Q362","v":0},{"$f":"Distributionsanlæg!R362","v":0},{"$f":"Distributionsanlæg!S362","v":0},{"$f":"Distributionsanlæg!T362","v":0},{"$f":"Distributionsanlæg!U362","v":0},{"$f":"Distributionsanlæg!V362","v":0},{"$f":"Distributionsanlæg!W362","v":0},{"$f":"Distributionsanlæg!X362","v":0},{"$f":"Distributionsanlæg!Y362","v":0},null,{"$f":"D362*Genanskaffelsespriser!$D349","v":0},{"$f":"E362*Genanskaffelsespriser!$D349","v":0},{"$f":"F362*Genanskaffelsespriser!$D349","v":0},{"$f":"G362*Genanskaffelsespriser!$D349","v":0},{"$f":"H362*Genanskaffelsespriser!$D349","v":0},{"$f":"I362*Genanskaffelsespriser!$D349","v":0},{"$f":"J362*Genanskaffelsespriser!$D349","v":0},{"$f":"K362*Genanskaffelsespriser!$D349","v":0},{"$f":"L362*Genanskaffelsespriser!$D349","v":0},{"$f":"M362*Genanskaffelsespriser!$D349","v":0},{"$f":"N362*Genanskaffelsespriser!$D349","v":0},{"$f":"O362*Genanskaffelsespriser!$D349","v":0},{"$f":"P362*Genanskaffelsespriser!$D349","v":0},{"$f":"Q362*Genanskaffelsespriser!$D349","v":0},{"$f":"R362*Genanskaffelsespriser!$D349","v":0},{"$f":"S362*Genanskaffelsespriser!$D349","v":0},{"$f":"T362*Genanskaffelsespriser!$D349","v":0},{"$f":"U362*Genanskaffelsespriser!$D349","v":0},{"$f":"V362*Genanskaffelsespriser!$D349","v":0},{"$f":"W362*Genanskaffelsespriser!$D349","v":0},{"$f":"X362*Genanskaffelsespriser!$D349","v":0},{"$f":"Y362*Genanskaffelsespriser!$D349","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA362","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB362","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC362","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD362","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE362","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF362","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG362","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH362","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI362","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ362","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK362","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL362","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM362","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN362","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO362","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP362","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ362","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR362","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS362","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT362","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU362","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV362","v":0},0]
[{"$f":"+Genanskaffelsespriser!B350","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E350","v":10},{"$f":"Distributionsanlæg!D363","v":0},{"$f":"Distributionsanlæg!E363","v":0},{"$f":"Distributionsanlæg!F363","v":0},{"$f":"Distributionsanlæg!G363","v":0},{"$f":"Distributionsanlæg!H363","v":0},{"$f":"Distributionsanlæg!I363","v":0},{"$f":"Distributionsanlæg!J363","v":0},{"$f":"Distributionsanlæg!K363","v":0},{"$f":"Distributionsanlæg!L363","v":0},{"$f":"Distributionsanlæg!M363","v":0},{"$f":"Distributionsanlæg!N363","v":0},{"$f":"Distributionsanlæg!O363","v":0},{"$f":"Distributionsanlæg!P363","v":0},{"$f":"Distributionsanlæg!Q363","v":0},{"$f":"Distributionsanlæg!R363","v":0},{"$f":"Distributionsanlæg!S363","v":0},{"$f":"Distributionsanlæg!T363","v":0},{"$f":"Distributionsanlæg!U363","v":0},{"$f":"Distributionsanlæg!V363","v":0},{"$f":"Distributionsanlæg!W363","v":0},{"$f":"Distributionsanlæg!X363","v":0},{"$f":"Distributionsanlæg!Y363","v":0},null,{"$f":"D363*Genanskaffelsespriser!$D350","v":0},{"$f":"E363*Genanskaffelsespriser!$D350","v":0},{"$f":"F363*Genanskaffelsespriser!$D350","v":0},{"$f":"G363*Genanskaffelsespriser!$D350","v":0},{"$f":"H363*Genanskaffelsespriser!$D350","v":0},{"$f":"I363*Genanskaffelsespriser!$D350","v":0},{"$f":"J363*Genanskaffelsespriser!$D350","v":0},{"$f":"K363*Genanskaffelsespriser!$D350","v":0},{"$f":"L363*Genanskaffelsespriser!$D350","v":0},{"$f":"M363*Genanskaffelsespriser!$D350","v":0},{"$f":"N363*Genanskaffelsespriser!$D350","v":0},{"$f":"O363*Genanskaffelsespriser!$D350","v":0},{"$f":"P363*Genanskaffelsespriser!$D350","v":0},{"$f":"Q363*Genanskaffelsespriser!$D350","v":0},{"$f":"R363*Genanskaffelsespriser!$D350","v":0},{"$f":"S363*Genanskaffelsespriser!$D350","v":0},{"$f":"T363*Genanskaffelsespriser!$D350","v":0},{"$f":"U363*Genanskaffelsespriser!$D350","v":0},{"$f":"V363*Genanskaffelsespriser!$D350","v":0},{"$f":"W363*Genanskaffelsespriser!$D350","v":0},{"$f":"X363*Genanskaffelsespriser!$D350","v":0},{"$f":"Y363*Genanskaffelsespriser!$D350","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA363","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB363","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC363","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD363","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE363","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF363","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG363","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH363","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI363","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ363","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK363","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL363","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM363","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN363","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO363","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP363","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ363","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR363","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS363","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT363","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU363","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV363","v":0},0]
[{"$f":"+Genanskaffelsespriser!B351","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E351","v":75},{"$f":"Distributionsanlæg!D364","v":0},{"$f":"Distributionsanlæg!E364","v":0},{"$f":"Distributionsanlæg!F364","v":0},{"$f":"Distributionsanlæg!G364","v":0},{"$f":"Distributionsanlæg!H364","v":0},{"$f":"Distributionsanlæg!I364","v":0},{"$f":"Distributionsanlæg!J364","v":0},{"$f":"Distributionsanlæg!K364","v":0},{"$f":"Distributionsanlæg!L364","v":0},{"$f":"Distributionsanlæg!M364","v":0},{"$f":"Distributionsanlæg!N364","v":0},{"$f":"Distributionsanlæg!O364","v":0},{"$f":"Distributionsanlæg!P364","v":0},{"$f":"Distributionsanlæg!Q364","v":0},{"$f":"Distributionsanlæg!R364","v":0},{"$f":"Distributionsanlæg!S364","v":0},{"$f":"Distributionsanlæg!T364","v":0},{"$f":"Distributionsanlæg!U364","v":0},{"$f":"Distributionsanlæg!V364","v":0},{"$f":"Distributionsanlæg!W364","v":0},{"$f":"Distributionsanlæg!X364","v":0},{"$f":"Distributionsanlæg!Y364","v":0},null,{"$f":"D364*Genanskaffelsespriser!$D351","v":0},{"$f":"E364*Genanskaffelsespriser!$D351","v":0},{"$f":"F364*Genanskaffelsespriser!$D351","v":0},{"$f":"G364*Genanskaffelsespriser!$D351","v":0},{"$f":"H364*Genanskaffelsespriser!$D351","v":0},{"$f":"I364*Genanskaffelsespriser!$D351","v":0},{"$f":"J364*Genanskaffelsespriser!$D351","v":0},{"$f":"K364*Genanskaffelsespriser!$D351","v":0},{"$f":"L364*Genanskaffelsespriser!$D351","v":0},{"$f":"M364*Genanskaffelsespriser!$D351","v":0},{"$f":"N364*Genanskaffelsespriser!$D351","v":0},{"$f":"O364*Genanskaffelsespriser!$D351","v":0},{"$f":"P364*Genanskaffelsespriser!$D351","v":0},{"$f":"Q364*Genanskaffelsespriser!$D351","v":0},{"$f":"R364*Genanskaffelsespriser!$D351","v":0},{"$f":"S364*Genanskaffelsespriser!$D351","v":0},{"$f":"T364*Genanskaffelsespriser!$D351","v":0},{"$f":"U364*Genanskaffelsespriser!$D351","v":0},{"$f":"V364*Genanskaffelsespriser!$D351","v":0},{"$f":"W364*Genanskaffelsespriser!$D351","v":0},{"$f":"X364*Genanskaffelsespriser!$D351","v":0},{"$f":"Y364*Genanskaffelsespriser!$D351","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA364","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB364","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC364","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD364","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE364","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF364","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG364","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH364","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI364","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ364","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK364","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL364","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM364","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN364","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO364","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP364","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ364","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR364","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS364","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT364","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU364","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV364","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D365","v":0},{"$f":"Distributionsanlæg!E365","v":0},{"$f":"Distributionsanlæg!F365","v":0},{"$f":"Distributionsanlæg!G365","v":0},{"$f":"Distributionsanlæg!H365","v":0},{"$f":"Distributionsanlæg!I365","v":0},{"$f":"Distributionsanlæg!J365","v":0},{"$f":"Distributionsanlæg!K365","v":0},{"$f":"Distributionsanlæg!L365","v":0},{"$f":"Distributionsanlæg!M365","v":0},{"$f":"Distributionsanlæg!N365","v":0},{"$f":"Distributionsanlæg!O365","v":0},{"$f":"Distributionsanlæg!P365","v":0},{"$f":"Distributionsanlæg!Q365","v":0},{"$f":"Distributionsanlæg!R365","v":0},{"$f":"Distributionsanlæg!S365","v":0},{"$f":"Distributionsanlæg!T365","v":0},{"$f":"Distributionsanlæg!U365","v":0},{"$f":"Distributionsanlæg!V365","v":0},{"$f":"Distributionsanlæg!W365","v":0},{"$f":"Distributionsanlæg!X365","v":0},{"$f":"Distributionsanlæg!Y365","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D365:Y365,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B352","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E352","v":20},{"$f":"Distributionsanlæg!D366","v":0},{"$f":"Distributionsanlæg!E366","v":0},{"$f":"Distributionsanlæg!F366","v":0},{"$f":"Distributionsanlæg!G366","v":0},{"$f":"Distributionsanlæg!H366","v":0},{"$f":"Distributionsanlæg!I366","v":0},{"$f":"Distributionsanlæg!J366","v":0},{"$f":"Distributionsanlæg!K366","v":0},{"$f":"Distributionsanlæg!L366","v":0},{"$f":"Distributionsanlæg!M366","v":0},{"$f":"Distributionsanlæg!N366","v":0},{"$f":"Distributionsanlæg!O366","v":0},{"$f":"Distributionsanlæg!P366","v":0},{"$f":"Distributionsanlæg!Q366","v":0},{"$f":"Distributionsanlæg!R366","v":0},{"$f":"Distributionsanlæg!S366","v":0},{"$f":"Distributionsanlæg!T366","v":0},{"$f":"Distributionsanlæg!U366","v":0},{"$f":"Distributionsanlæg!V366","v":0},{"$f":"Distributionsanlæg!W366","v":0},{"$f":"Distributionsanlæg!X366","v":0},{"$f":"Distributionsanlæg!Y366","v":0},null,{"$f":"D366*Genanskaffelsespriser!$D352","v":0},{"$f":"E366*Genanskaffelsespriser!$D352","v":0},{"$f":"F366*Genanskaffelsespriser!$D352","v":0},{"$f":"G366*Genanskaffelsespriser!$D352","v":0},{"$f":"H366*Genanskaffelsespriser!$D352","v":0},{"$f":"I366*Genanskaffelsespriser!$D352","v":0},{"$f":"J366*Genanskaffelsespriser!$D352","v":0},{"$f":"K366*Genanskaffelsespriser!$D352","v":0},{"$f":"L366*Genanskaffelsespriser!$D352","v":0},{"$f":"M366*Genanskaffelsespriser!$D352","v":0},{"$f":"N366*Genanskaffelsespriser!$D352","v":0},{"$f":"O366*Genanskaffelsespriser!$D352","v":0},{"$f":"P366*Genanskaffelsespriser!$D352","v":0},{"$f":"Q366*Genanskaffelsespriser!$D352","v":0},{"$f":"R366*Genanskaffelsespriser!$D352","v":0},{"$f":"S366*Genanskaffelsespriser!$D352","v":0},{"$f":"T366*Genanskaffelsespriser!$D352","v":0},{"$f":"U366*Genanskaffelsespriser!$D352","v":0},{"$f":"V366*Genanskaffelsespriser!$D352","v":0},{"$f":"W366*Genanskaffelsespriser!$D352","v":0},{"$f":"X366*Genanskaffelsespriser!$D352","v":0},{"$f":"Y366*Genanskaffelsespriser!$D352","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA366","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB366","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC366","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD366","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE366","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF366","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG366","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH366","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI366","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ366","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK366","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL366","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM366","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN366","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO366","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP366","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ366","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR366","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS366","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT366","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU366","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV366","v":0},0]
[{"$f":"+Genanskaffelsespriser!B353","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E353","v":10},{"$f":"Distributionsanlæg!D367","v":0},{"$f":"Distributionsanlæg!E367","v":0},{"$f":"Distributionsanlæg!F367","v":0},{"$f":"Distributionsanlæg!G367","v":0},{"$f":"Distributionsanlæg!H367","v":0},{"$f":"Distributionsanlæg!I367","v":0},{"$f":"Distributionsanlæg!J367","v":0},{"$f":"Distributionsanlæg!K367","v":0},{"$f":"Distributionsanlæg!L367","v":0},{"$f":"Distributionsanlæg!M367","v":0},{"$f":"Distributionsanlæg!N367","v":0},{"$f":"Distributionsanlæg!O367","v":0},{"$f":"Distributionsanlæg!P367","v":0},{"$f":"Distributionsanlæg!Q367","v":0},{"$f":"Distributionsanlæg!R367","v":0},{"$f":"Distributionsanlæg!S367","v":0},{"$f":"Distributionsanlæg!T367","v":0},{"$f":"Distributionsanlæg!U367","v":0},{"$f":"Distributionsanlæg!V367","v":0},{"$f":"Distributionsanlæg!W367","v":0},{"$f":"Distributionsanlæg!X367","v":0},{"$f":"Distributionsanlæg!Y367","v":0},null,{"$f":"D367*Genanskaffelsespriser!$D353","v":0},{"$f":"E367*Genanskaffelsespriser!$D353","v":0},{"$f":"F367*Genanskaffelsespriser!$D353","v":0},{"$f":"G367*Genanskaffelsespriser!$D353","v":0},{"$f":"H367*Genanskaffelsespriser!$D353","v":0},{"$f":"I367*Genanskaffelsespriser!$D353","v":0},{"$f":"J367*Genanskaffelsespriser!$D353","v":0},{"$f":"K367*Genanskaffelsespriser!$D353","v":0},{"$f":"L367*Genanskaffelsespriser!$D353","v":0},{"$f":"M367*Genanskaffelsespriser!$D353","v":0},{"$f":"N367*Genanskaffelsespriser!$D353","v":0},{"$f":"O367*Genanskaffelsespriser!$D353","v":0},{"$f":"P367*Genanskaffelsespriser!$D353","v":0},{"$f":"Q367*Genanskaffelsespriser!$D353","v":0},{"$f":"R367*Genanskaffelsespriser!$D353","v":0},{"$f":"S367*Genanskaffelsespriser!$D353","v":0},{"$f":"T367*Genanskaffelsespriser!$D353","v":0},{"$f":"U367*Genanskaffelsespriser!$D353","v":0},{"$f":"V367*Genanskaffelsespriser!$D353","v":0},{"$f":"W367*Genanskaffelsespriser!$D353","v":0},{"$f":"X367*Genanskaffelsespriser!$D353","v":0},{"$f":"Y367*Genanskaffelsespriser!$D353","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA367","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB367","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC367","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD367","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE367","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF367","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG367","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH367","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI367","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ367","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK367","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL367","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM367","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN367","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO367","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP367","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ367","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR367","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS367","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT367","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU367","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV367","v":0},0]
[{"$f":"+Genanskaffelsespriser!B354","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E354","v":75},{"$f":"Distributionsanlæg!D368","v":0},{"$f":"Distributionsanlæg!E368","v":0},{"$f":"Distributionsanlæg!F368","v":0},{"$f":"Distributionsanlæg!G368","v":0},{"$f":"Distributionsanlæg!H368","v":0},{"$f":"Distributionsanlæg!I368","v":0},{"$f":"Distributionsanlæg!J368","v":0},{"$f":"Distributionsanlæg!K368","v":0},{"$f":"Distributionsanlæg!L368","v":0},{"$f":"Distributionsanlæg!M368","v":0},{"$f":"Distributionsanlæg!N368","v":0},{"$f":"Distributionsanlæg!O368","v":0},{"$f":"Distributionsanlæg!P368","v":0},{"$f":"Distributionsanlæg!Q368","v":0},{"$f":"Distributionsanlæg!R368","v":0},{"$f":"Distributionsanlæg!S368","v":0},{"$f":"Distributionsanlæg!T368","v":0},{"$f":"Distributionsanlæg!U368","v":0},{"$f":"Distributionsanlæg!V368","v":0},{"$f":"Distributionsanlæg!W368","v":0},{"$f":"Distributionsanlæg!X368","v":0},{"$f":"Distributionsanlæg!Y368","v":0},null,{"$f":"D368*Genanskaffelsespriser!$D354","v":0},{"$f":"E368*Genanskaffelsespriser!$D354","v":0},{"$f":"F368*Genanskaffelsespriser!$D354","v":0},{"$f":"G368*Genanskaffelsespriser!$D354","v":0},{"$f":"H368*Genanskaffelsespriser!$D354","v":0},{"$f":"I368*Genanskaffelsespriser!$D354","v":0},{"$f":"J368*Genanskaffelsespriser!$D354","v":0},{"$f":"K368*Genanskaffelsespriser!$D354","v":0},{"$f":"L368*Genanskaffelsespriser!$D354","v":0},{"$f":"M368*Genanskaffelsespriser!$D354","v":0},{"$f":"N368*Genanskaffelsespriser!$D354","v":0},{"$f":"O368*Genanskaffelsespriser!$D354","v":0},{"$f":"P368*Genanskaffelsespriser!$D354","v":0},{"$f":"Q368*Genanskaffelsespriser!$D354","v":0},{"$f":"R368*Genanskaffelsespriser!$D354","v":0},{"$f":"S368*Genanskaffelsespriser!$D354","v":0},{"$f":"T368*Genanskaffelsespriser!$D354","v":0},{"$f":"U368*Genanskaffelsespriser!$D354","v":0},{"$f":"V368*Genanskaffelsespriser!$D354","v":0},{"$f":"W368*Genanskaffelsespriser!$D354","v":0},{"$f":"X368*Genanskaffelsespriser!$D354","v":0},{"$f":"Y368*Genanskaffelsespriser!$D354","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA368","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB368","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC368","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD368","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE368","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF368","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG368","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH368","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI368","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ368","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK368","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL368","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM368","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN368","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO368","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP368","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ368","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR368","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS368","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT368","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU368","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV368","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D369","v":0},{"$f":"Distributionsanlæg!E369","v":0},{"$f":"Distributionsanlæg!F369","v":0},{"$f":"Distributionsanlæg!G369","v":0},{"$f":"Distributionsanlæg!H369","v":0},{"$f":"Distributionsanlæg!I369","v":0},{"$f":"Distributionsanlæg!J369","v":0},{"$f":"Distributionsanlæg!K369","v":0},{"$f":"Distributionsanlæg!L369","v":0},{"$f":"Distributionsanlæg!M369","v":0},{"$f":"Distributionsanlæg!N369","v":0},{"$f":"Distributionsanlæg!O369","v":0},{"$f":"Distributionsanlæg!P369","v":0},{"$f":"Distributionsanlæg!Q369","v":0},{"$f":"Distributionsanlæg!R369","v":0},{"$f":"Distributionsanlæg!S369","v":0},{"$f":"Distributionsanlæg!T369","v":0},{"$f":"Distributionsanlæg!U369","v":0},{"$f":"Distributionsanlæg!V369","v":0},{"$f":"Distributionsanlæg!W369","v":0},{"$f":"Distributionsanlæg!X369","v":0},{"$f":"Distributionsanlæg!Y369","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D369:Y369,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B355","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E355","v":20},{"$f":"Distributionsanlæg!D370","v":0},{"$f":"Distributionsanlæg!E370","v":0},{"$f":"Distributionsanlæg!F370","v":0},{"$f":"Distributionsanlæg!G370","v":0},{"$f":"Distributionsanlæg!H370","v":0},{"$f":"Distributionsanlæg!I370","v":0},{"$f":"Distributionsanlæg!J370","v":0},{"$f":"Distributionsanlæg!K370","v":0},{"$f":"Distributionsanlæg!L370","v":0},{"$f":"Distributionsanlæg!M370","v":0},{"$f":"Distributionsanlæg!N370","v":0},{"$f":"Distributionsanlæg!O370","v":0},{"$f":"Distributionsanlæg!P370","v":0},{"$f":"Distributionsanlæg!Q370","v":0},{"$f":"Distributionsanlæg!R370","v":0},{"$f":"Distributionsanlæg!S370","v":0},{"$f":"Distributionsanlæg!T370","v":0},{"$f":"Distributionsanlæg!U370","v":0},{"$f":"Distributionsanlæg!V370","v":0},{"$f":"Distributionsanlæg!W370","v":0},{"$f":"Distributionsanlæg!X370","v":0},{"$f":"Distributionsanlæg!Y370","v":0},null,{"$f":"D370*Genanskaffelsespriser!$D355","v":0},{"$f":"E370*Genanskaffelsespriser!$D355","v":0},{"$f":"F370*Genanskaffelsespriser!$D355","v":0},{"$f":"G370*Genanskaffelsespriser!$D355","v":0},{"$f":"H370*Genanskaffelsespriser!$D355","v":0},{"$f":"I370*Genanskaffelsespriser!$D355","v":0},{"$f":"J370*Genanskaffelsespriser!$D355","v":0},{"$f":"K370*Genanskaffelsespriser!$D355","v":0},{"$f":"L370*Genanskaffelsespriser!$D355","v":0},{"$f":"M370*Genanskaffelsespriser!$D355","v":0},{"$f":"N370*Genanskaffelsespriser!$D355","v":0},{"$f":"O370*Genanskaffelsespriser!$D355","v":0},{"$f":"P370*Genanskaffelsespriser!$D355","v":0},{"$f":"Q370*Genanskaffelsespriser!$D355","v":0},{"$f":"R370*Genanskaffelsespriser!$D355","v":0},{"$f":"S370*Genanskaffelsespriser!$D355","v":0},{"$f":"T370*Genanskaffelsespriser!$D355","v":0},{"$f":"U370*Genanskaffelsespriser!$D355","v":0},{"$f":"V370*Genanskaffelsespriser!$D355","v":0},{"$f":"W370*Genanskaffelsespriser!$D355","v":0},{"$f":"X370*Genanskaffelsespriser!$D355","v":0},{"$f":"Y370*Genanskaffelsespriser!$D355","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA370","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB370","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC370","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD370","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE370","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF370","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG370","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH370","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI370","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ370","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK370","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL370","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM370","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN370","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO370","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP370","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ370","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR370","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS370","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT370","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU370","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV370","v":0},0]
[{"$f":"+Genanskaffelsespriser!B356","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E356","v":10},{"$f":"Distributionsanlæg!D371","v":0},{"$f":"Distributionsanlæg!E371","v":0},{"$f":"Distributionsanlæg!F371","v":0},{"$f":"Distributionsanlæg!G371","v":0},{"$f":"Distributionsanlæg!H371","v":0},{"$f":"Distributionsanlæg!I371","v":0},{"$f":"Distributionsanlæg!J371","v":0},{"$f":"Distributionsanlæg!K371","v":0},{"$f":"Distributionsanlæg!L371","v":0},{"$f":"Distributionsanlæg!M371","v":0},{"$f":"Distributionsanlæg!N371","v":0},{"$f":"Distributionsanlæg!O371","v":0},{"$f":"Distributionsanlæg!P371","v":0},{"$f":"Distributionsanlæg!Q371","v":0},{"$f":"Distributionsanlæg!R371","v":0},{"$f":"Distributionsanlæg!S371","v":0},{"$f":"Distributionsanlæg!T371","v":0},{"$f":"Distributionsanlæg!U371","v":0},{"$f":"Distributionsanlæg!V371","v":0},{"$f":"Distributionsanlæg!W371","v":0},{"$f":"Distributionsanlæg!X371","v":0},{"$f":"Distributionsanlæg!Y371","v":0},null,{"$f":"D371*Genanskaffelsespriser!$D356","v":0},{"$f":"E371*Genanskaffelsespriser!$D356","v":0},{"$f":"F371*Genanskaffelsespriser!$D356","v":0},{"$f":"G371*Genanskaffelsespriser!$D356","v":0},{"$f":"H371*Genanskaffelsespriser!$D356","v":0},{"$f":"I371*Genanskaffelsespriser!$D356","v":0},{"$f":"J371*Genanskaffelsespriser!$D356","v":0},{"$f":"K371*Genanskaffelsespriser!$D356","v":0},{"$f":"L371*Genanskaffelsespriser!$D356","v":0},{"$f":"M371*Genanskaffelsespriser!$D356","v":0},{"$f":"N371*Genanskaffelsespriser!$D356","v":0},{"$f":"O371*Genanskaffelsespriser!$D356","v":0},{"$f":"P371*Genanskaffelsespriser!$D356","v":0},{"$f":"Q371*Genanskaffelsespriser!$D356","v":0},{"$f":"R371*Genanskaffelsespriser!$D356","v":0},{"$f":"S371*Genanskaffelsespriser!$D356","v":0},{"$f":"T371*Genanskaffelsespriser!$D356","v":0},{"$f":"U371*Genanskaffelsespriser!$D356","v":0},{"$f":"V371*Genanskaffelsespriser!$D356","v":0},{"$f":"W371*Genanskaffelsespriser!$D356","v":0},{"$f":"X371*Genanskaffelsespriser!$D356","v":0},{"$f":"Y371*Genanskaffelsespriser!$D356","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA371","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB371","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC371","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD371","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE371","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF371","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG371","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH371","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI371","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ371","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK371","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL371","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM371","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN371","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO371","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP371","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ371","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR371","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS371","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT371","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU371","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV371","v":0},0]
["Sparebassin/laguner - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW373:AW380)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B358","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E358","v":50},{"$f":"Distributionsanlæg!D373","v":0},{"$f":"Distributionsanlæg!E373","v":0},{"$f":"Distributionsanlæg!F373","v":0},{"$f":"Distributionsanlæg!G373","v":0},{"$f":"Distributionsanlæg!H373","v":0},{"$f":"Distributionsanlæg!I373","v":0},{"$f":"Distributionsanlæg!J373","v":0},{"$f":"Distributionsanlæg!K373","v":0},{"$f":"Distributionsanlæg!L373","v":0},{"$f":"Distributionsanlæg!M373","v":0},{"$f":"Distributionsanlæg!N373","v":0},{"$f":"Distributionsanlæg!O373","v":0},{"$f":"Distributionsanlæg!P373","v":0},{"$f":"Distributionsanlæg!Q373","v":0},{"$f":"Distributionsanlæg!R373","v":0},{"$f":"Distributionsanlæg!S373","v":0},{"$f":"Distributionsanlæg!T373","v":0},{"$f":"Distributionsanlæg!U373","v":0},{"$f":"Distributionsanlæg!V373","v":0},{"$f":"Distributionsanlæg!W373","v":0},{"$f":"Distributionsanlæg!X373","v":0},{"$f":"Distributionsanlæg!Y373","v":0},null,{"$f":"D373*Genanskaffelsespriser!$D358","v":0},{"$f":"E373*Genanskaffelsespriser!$D358","v":0},{"$f":"F373*Genanskaffelsespriser!$D358","v":0},{"$f":"G373*Genanskaffelsespriser!$D358","v":0},{"$f":"H373*Genanskaffelsespriser!$D358","v":0},{"$f":"I373*Genanskaffelsespriser!$D358","v":0},{"$f":"J373*Genanskaffelsespriser!$D358","v":0},{"$f":"K373*Genanskaffelsespriser!$D358","v":0},{"$f":"L373*Genanskaffelsespriser!$D358","v":0},{"$f":"M373*Genanskaffelsespriser!$D358","v":0},{"$f":"N373*Genanskaffelsespriser!$D358","v":0},{"$f":"O373*Genanskaffelsespriser!$D358","v":0},{"$f":"P373*Genanskaffelsespriser!$D358","v":0},{"$f":"Q373*Genanskaffelsespriser!$D358","v":0},{"$f":"R373*Genanskaffelsespriser!$D358","v":0},{"$f":"S373*Genanskaffelsespriser!$D358","v":0},{"$f":"T373*Genanskaffelsespriser!$D358","v":0},{"$f":"U373*Genanskaffelsespriser!$D358","v":0},{"$f":"V373*Genanskaffelsespriser!$D358","v":0},{"$f":"W373*Genanskaffelsespriser!$D358","v":0},{"$f":"X373*Genanskaffelsespriser!$D358","v":0},{"$f":"Y373*Genanskaffelsespriser!$D358","v":0},{"$f":"+SUM(AA373:AV373)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA373","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB373","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC373","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD373","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE373","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF373","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG373","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH373","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI373","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ373","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK373","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL373","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM373","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN373","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO373","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP373","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ373","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR373","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS373","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT373","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU373","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV373","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D374","v":0},{"$f":"Distributionsanlæg!E374","v":0},{"$f":"Distributionsanlæg!F374","v":0},{"$f":"Distributionsanlæg!G374","v":0},{"$f":"Distributionsanlæg!H374","v":0},{"$f":"Distributionsanlæg!I374","v":0},{"$f":"Distributionsanlæg!J374","v":0},{"$f":"Distributionsanlæg!K374","v":0},{"$f":"Distributionsanlæg!L374","v":0},{"$f":"Distributionsanlæg!M374","v":0},{"$f":"Distributionsanlæg!N374","v":0},{"$f":"Distributionsanlæg!O374","v":0},{"$f":"Distributionsanlæg!P374","v":0},{"$f":"Distributionsanlæg!Q374","v":0},{"$f":"Distributionsanlæg!R374","v":0},{"$f":"Distributionsanlæg!S374","v":0},{"$f":"Distributionsanlæg!T374","v":0},{"$f":"Distributionsanlæg!U374","v":0},{"$f":"Distributionsanlæg!V374","v":0},{"$f":"Distributionsanlæg!W374","v":0},{"$f":"Distributionsanlæg!X374","v":0},{"$f":"Distributionsanlæg!Y374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D374:Y374,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B359","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E359","v":50},{"$f":"Distributionsanlæg!D375","v":0},{"$f":"Distributionsanlæg!E375","v":0},{"$f":"Distributionsanlæg!F375","v":0},{"$f":"Distributionsanlæg!G375","v":0},{"$f":"Distributionsanlæg!H375","v":0},{"$f":"Distributionsanlæg!I375","v":0},{"$f":"Distributionsanlæg!J375","v":0},{"$f":"Distributionsanlæg!K375","v":0},{"$f":"Distributionsanlæg!L375","v":0},{"$f":"Distributionsanlæg!M375","v":0},{"$f":"Distributionsanlæg!N375","v":0},{"$f":"Distributionsanlæg!O375","v":0},{"$f":"Distributionsanlæg!P375","v":0},{"$f":"Distributionsanlæg!Q375","v":0},{"$f":"Distributionsanlæg!R375","v":0},{"$f":"Distributionsanlæg!S375","v":0},{"$f":"Distributionsanlæg!T375","v":0},{"$f":"Distributionsanlæg!U375","v":0},{"$f":"Distributionsanlæg!V375","v":0},{"$f":"Distributionsanlæg!W375","v":0},{"$f":"Distributionsanlæg!X375","v":0},{"$f":"Distributionsanlæg!Y375","v":0},null,{"$f":"D375*Genanskaffelsespriser!$D359","v":0},{"$f":"E375*Genanskaffelsespriser!$D359","v":0},{"$f":"F375*Genanskaffelsespriser!$D359","v":0},{"$f":"G375*Genanskaffelsespriser!$D359","v":0},{"$f":"H375*Genanskaffelsespriser!$D359","v":0},{"$f":"I375*Genanskaffelsespriser!$D359","v":0},{"$f":"J375*Genanskaffelsespriser!$D359","v":0},{"$f":"K375*Genanskaffelsespriser!$D359","v":0},{"$f":"L375*Genanskaffelsespriser!$D359","v":0},{"$f":"M375*Genanskaffelsespriser!$D359","v":0},{"$f":"N375*Genanskaffelsespriser!$D359","v":0},{"$f":"O375*Genanskaffelsespriser!$D359","v":0},{"$f":"P375*Genanskaffelsespriser!$D359","v":0},{"$f":"Q375*Genanskaffelsespriser!$D359","v":0},{"$f":"R375*Genanskaffelsespriser!$D359","v":0},{"$f":"S375*Genanskaffelsespriser!$D359","v":0},{"$f":"T375*Genanskaffelsespriser!$D359","v":0},{"$f":"U375*Genanskaffelsespriser!$D359","v":0},{"$f":"V375*Genanskaffelsespriser!$D359","v":0},{"$f":"W375*Genanskaffelsespriser!$D359","v":0},{"$f":"X375*Genanskaffelsespriser!$D359","v":0},{"$f":"Y375*Genanskaffelsespriser!$D359","v":0},{"$f":"+SUM(AA375:AV375)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA375","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB375","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC375","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD375","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE375","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF375","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG375","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH375","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI375","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ375","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK375","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL375","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM375","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN375","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO375","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP375","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ375","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR375","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS375","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT375","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU375","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV375","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D376","v":0},{"$f":"Distributionsanlæg!E376","v":0},{"$f":"Distributionsanlæg!F376","v":0},{"$f":"Distributionsanlæg!G376","v":0},{"$f":"Distributionsanlæg!H376","v":0},{"$f":"Distributionsanlæg!I376","v":0},{"$f":"Distributionsanlæg!J376","v":0},{"$f":"Distributionsanlæg!K376","v":0},{"$f":"Distributionsanlæg!L376","v":0},{"$f":"Distributionsanlæg!M376","v":0},{"$f":"Distributionsanlæg!N376","v":0},{"$f":"Distributionsanlæg!O376","v":0},{"$f":"Distributionsanlæg!P376","v":0},{"$f":"Distributionsanlæg!Q376","v":0},{"$f":"Distributionsanlæg!R376","v":0},{"$f":"Distributionsanlæg!S376","v":0},{"$f":"Distributionsanlæg!T376","v":0},{"$f":"Distributionsanlæg!U376","v":0},{"$f":"Distributionsanlæg!V376","v":0},{"$f":"Distributionsanlæg!W376","v":0},{"$f":"Distributionsanlæg!X376","v":0},{"$f":"Distributionsanlæg!Y376","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D376:Y376,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B360","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E360","v":75},{"$f":"Distributionsanlæg!D377","v":0},{"$f":"Distributionsanlæg!E377","v":0},{"$f":"Distributionsanlæg!F377","v":0},{"$f":"Distributionsanlæg!G377","v":0},{"$f":"Distributionsanlæg!H377","v":0},{"$f":"Distributionsanlæg!I377","v":0},{"$f":"Distributionsanlæg!J377","v":0},{"$f":"Distributionsanlæg!K377","v":0},{"$f":"Distributionsanlæg!L377","v":0},{"$f":"Distributionsanlæg!M377","v":0},{"$f":"Distributionsanlæg!N377","v":0},{"$f":"Distributionsanlæg!O377","v":0},{"$f":"Distributionsanlæg!P377","v":0},{"$f":"Distributionsanlæg!Q377","v":0},{"$f":"Distributionsanlæg!R377","v":0},{"$f":"Distributionsanlæg!S377","v":0},{"$f":"Distributionsanlæg!T377","v":0},{"$f":"Distributionsanlæg!U377","v":0},{"$f":"Distributionsanlæg!V377","v":0},{"$f":"Distributionsanlæg!W377","v":0},{"$f":"Distributionsanlæg!X377","v":0},{"$f":"Distributionsanlæg!Y377","v":0},null,{"$f":"D377*Genanskaffelsespriser!$D360","v":0},{"$f":"E377*Genanskaffelsespriser!$D360","v":0},{"$f":"F377*Genanskaffelsespriser!$D360","v":0},{"$f":"G377*Genanskaffelsespriser!$D360","v":0},{"$f":"H377*Genanskaffelsespriser!$D360","v":0},{"$f":"I377*Genanskaffelsespriser!$D360","v":0},{"$f":"J377*Genanskaffelsespriser!$D360","v":0},{"$f":"K377*Genanskaffelsespriser!$D360","v":0},{"$f":"L377*Genanskaffelsespriser!$D360","v":0},{"$f":"M377*Genanskaffelsespriser!$D360","v":0},{"$f":"N377*Genanskaffelsespriser!$D360","v":0},{"$f":"O377*Genanskaffelsespriser!$D360","v":0},{"$f":"P377*Genanskaffelsespriser!$D360","v":0},{"$f":"Q377*Genanskaffelsespriser!$D360","v":0},{"$f":"R377*Genanskaffelsespriser!$D360","v":0},{"$f":"S377*Genanskaffelsespriser!$D360","v":0},{"$f":"T377*Genanskaffelsespriser!$D360","v":0},{"$f":"U377*Genanskaffelsespriser!$D360","v":0},{"$f":"V377*Genanskaffelsespriser!$D360","v":0},{"$f":"W377*Genanskaffelsespriser!$D360","v":0},{"$f":"X377*Genanskaffelsespriser!$D360","v":0},{"$f":"Y377*Genanskaffelsespriser!$D360","v":0},{"$f":"+SUM(AA377:AV377)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA377","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB377","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC377","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD377","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE377","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF377","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG377","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH377","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI377","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ377","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK377","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL377","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM377","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN377","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO377","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP377","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ377","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR377","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS377","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT377","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU377","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV377","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D378","v":0},{"$f":"Distributionsanlæg!E378","v":0},{"$f":"Distributionsanlæg!F378","v":0},{"$f":"Distributionsanlæg!G378","v":0},{"$f":"Distributionsanlæg!H378","v":0},{"$f":"Distributionsanlæg!I378","v":0},{"$f":"Distributionsanlæg!J378","v":0},{"$f":"Distributionsanlæg!K378","v":0},{"$f":"Distributionsanlæg!L378","v":0},{"$f":"Distributionsanlæg!M378","v":0},{"$f":"Distributionsanlæg!N378","v":0},{"$f":"Distributionsanlæg!O378","v":0},{"$f":"Distributionsanlæg!P378","v":0},{"$f":"Distributionsanlæg!Q378","v":0},{"$f":"Distributionsanlæg!R378","v":0},{"$f":"Distributionsanlæg!S378","v":0},{"$f":"Distributionsanlæg!T378","v":0},{"$f":"Distributionsanlæg!U378","v":0},{"$f":"Distributionsanlæg!V378","v":0},{"$f":"Distributionsanlæg!W378","v":0},{"$f":"Distributionsanlæg!X378","v":0},{"$f":"Distributionsanlæg!Y378","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D378:Y378,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B361","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E361","v":75},{"$f":"Distributionsanlæg!D379","v":0},{"$f":"Distributionsanlæg!E379","v":0},{"$f":"Distributionsanlæg!F379","v":0},{"$f":"Distributionsanlæg!G379","v":0},{"$f":"Distributionsanlæg!H379","v":0},{"$f":"Distributionsanlæg!I379","v":0},{"$f":"Distributionsanlæg!J379","v":0},{"$f":"Distributionsanlæg!K379","v":0},{"$f":"Distributionsanlæg!L379","v":0},{"$f":"Distributionsanlæg!M379","v":0},{"$f":"Distributionsanlæg!N379","v":0},{"$f":"Distributionsanlæg!O379","v":0},{"$f":"Distributionsanlæg!P379","v":0},{"$f":"Distributionsanlæg!Q379","v":0},{"$f":"Distributionsanlæg!R379","v":0},{"$f":"Distributionsanlæg!S379","v":0},{"$f":"Distributionsanlæg!T379","v":0},{"$f":"Distributionsanlæg!U379","v":0},{"$f":"Distributionsanlæg!V379","v":0},{"$f":"Distributionsanlæg!W379","v":0},{"$f":"Distributionsanlæg!X379","v":0},{"$f":"Distributionsanlæg!Y379","v":0},null,{"$f":"D379*Genanskaffelsespriser!$D361","v":0},{"$f":"E379*Genanskaffelsespriser!$D361","v":0},{"$f":"F379*Genanskaffelsespriser!$D361","v":0},{"$f":"G379*Genanskaffelsespriser!$D361","v":0},{"$f":"H379*Genanskaffelsespriser!$D361","v":0},{"$f":"I379*Genanskaffelsespriser!$D361","v":0},{"$f":"J379*Genanskaffelsespriser!$D361","v":0},{"$f":"K379*Genanskaffelsespriser!$D361","v":0},{"$f":"L379*Genanskaffelsespriser!$D361","v":0},{"$f":"M379*Genanskaffelsespriser!$D361","v":0},{"$f":"N379*Genanskaffelsespriser!$D361","v":0},{"$f":"O379*Genanskaffelsespriser!$D361","v":0},{"$f":"P379*Genanskaffelsespriser!$D361","v":0},{"$f":"Q379*Genanskaffelsespriser!$D361","v":0},{"$f":"R379*Genanskaffelsespriser!$D361","v":0},{"$f":"S379*Genanskaffelsespriser!$D361","v":0},{"$f":"T379*Genanskaffelsespriser!$D361","v":0},{"$f":"U379*Genanskaffelsespriser!$D361","v":0},{"$f":"V379*Genanskaffelsespriser!$D361","v":0},{"$f":"W379*Genanskaffelsespriser!$D361","v":0},{"$f":"X379*Genanskaffelsespriser!$D361","v":0},{"$f":"Y379*Genanskaffelsespriser!$D361","v":0},{"$f":"+SUM(AA379:AV379)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA379","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB379","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC379","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD379","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE379","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF379","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG379","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH379","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI379","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ379","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK379","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL379","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM379","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN379","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO379","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP379","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ379","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR379","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS379","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT379","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU379","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV379","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D380","v":0},{"$f":"Distributionsanlæg!E380","v":0},{"$f":"Distributionsanlæg!F380","v":0},{"$f":"Distributionsanlæg!G380","v":0},{"$f":"Distributionsanlæg!H380","v":0},{"$f":"Distributionsanlæg!I380","v":0},{"$f":"Distributionsanlæg!J380","v":0},{"$f":"Distributionsanlæg!K380","v":0},{"$f":"Distributionsanlæg!L380","v":0},{"$f":"Distributionsanlæg!M380","v":0},{"$f":"Distributionsanlæg!N380","v":0},{"$f":"Distributionsanlæg!O380","v":0},{"$f":"Distributionsanlæg!P380","v":0},{"$f":"Distributionsanlæg!Q380","v":0},{"$f":"Distributionsanlæg!R380","v":0},{"$f":"Distributionsanlæg!S380","v":0},{"$f":"Distributionsanlæg!T380","v":0},{"$f":"Distributionsanlæg!U380","v":0},{"$f":"Distributionsanlæg!V380","v":0},{"$f":"Distributionsanlæg!W380","v":0},{"$f":"Distributionsanlæg!X380","v":0},{"$f":"Distributionsanlæg!Y380","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D380:Y380,\"<>0\")","v":0}]
["Sparebassin/laguner - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW382:AW389)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B363","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E363","v":50},{"$f":"Distributionsanlæg!D382","v":0},{"$f":"Distributionsanlæg!E382","v":0},{"$f":"Distributionsanlæg!F382","v":0},{"$f":"Distributionsanlæg!G382","v":0},{"$f":"Distributionsanlæg!H382","v":0},{"$f":"Distributionsanlæg!I382","v":0},{"$f":"Distributionsanlæg!J382","v":0},{"$f":"Distributionsanlæg!K382","v":0},{"$f":"Distributionsanlæg!L382","v":0},{"$f":"Distributionsanlæg!M382","v":0},{"$f":"Distributionsanlæg!N382","v":0},{"$f":"Distributionsanlæg!O382","v":0},{"$f":"Distributionsanlæg!P382","v":0},{"$f":"Distributionsanlæg!Q382","v":0},{"$f":"Distributionsanlæg!R382","v":0},{"$f":"Distributionsanlæg!S382","v":0},{"$f":"Distributionsanlæg!T382","v":0},{"$f":"Distributionsanlæg!U382","v":0},{"$f":"Distributionsanlæg!V382","v":0},{"$f":"Distributionsanlæg!W382","v":0},{"$f":"Distributionsanlæg!X382","v":0},{"$f":"Distributionsanlæg!Y382","v":0},null,{"$f":"D382*Genanskaffelsespriser!$D363","v":0},{"$f":"E382*Genanskaffelsespriser!$D363","v":0},{"$f":"F382*Genanskaffelsespriser!$D363","v":0},{"$f":"G382*Genanskaffelsespriser!$D363","v":0},{"$f":"H382*Genanskaffelsespriser!$D363","v":0},{"$f":"I382*Genanskaffelsespriser!$D363","v":0},{"$f":"J382*Genanskaffelsespriser!$D363","v":0},{"$f":"K382*Genanskaffelsespriser!$D363","v":0},{"$f":"L382*Genanskaffelsespriser!$D363","v":0},{"$f":"M382*Genanskaffelsespriser!$D363","v":0},{"$f":"N382*Genanskaffelsespriser!$D363","v":0},{"$f":"O382*Genanskaffelsespriser!$D363","v":0},{"$f":"P382*Genanskaffelsespriser!$D363","v":0},{"$f":"Q382*Genanskaffelsespriser!$D363","v":0},{"$f":"R382*Genanskaffelsespriser!$D363","v":0},{"$f":"S382*Genanskaffelsespriser!$D363","v":0},{"$f":"T382*Genanskaffelsespriser!$D363","v":0},{"$f":"U382*Genanskaffelsespriser!$D363","v":0},{"$f":"V382*Genanskaffelsespriser!$D363","v":0},{"$f":"W382*Genanskaffelsespriser!$D363","v":0},{"$f":"X382*Genanskaffelsespriser!$D363","v":0},{"$f":"Y382*Genanskaffelsespriser!$D363","v":0},{"$f":"+SUM(AA382:AV382)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA382","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB382","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC382","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD382","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE382","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF382","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG382","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH382","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI382","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ382","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK382","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL382","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM382","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN382","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO382","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP382","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ382","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR382","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS382","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT382","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU382","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV382","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D383","v":0},{"$f":"Distributionsanlæg!E383","v":0},{"$f":"Distributionsanlæg!F383","v":0},{"$f":"Distributionsanlæg!G383","v":0},{"$f":"Distributionsanlæg!H383","v":0},{"$f":"Distributionsanlæg!I383","v":0},{"$f":"Distributionsanlæg!J383","v":0},{"$f":"Distributionsanlæg!K383","v":0},{"$f":"Distributionsanlæg!L383","v":0},{"$f":"Distributionsanlæg!M383","v":0},{"$f":"Distributionsanlæg!N383","v":0},{"$f":"Distributionsanlæg!O383","v":0},{"$f":"Distributionsanlæg!P383","v":0},{"$f":"Distributionsanlæg!Q383","v":0},{"$f":"Distributionsanlæg!R383","v":0},{"$f":"Distributionsanlæg!S383","v":0},{"$f":"Distributionsanlæg!T383","v":0},{"$f":"Distributionsanlæg!U383","v":0},{"$f":"Distributionsanlæg!V383","v":0},{"$f":"Distributionsanlæg!W383","v":0},{"$f":"Distributionsanlæg!X383","v":0},{"$f":"Distributionsanlæg!Y383","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D383:Y383,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B364","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E364","v":50},{"$f":"Distributionsanlæg!D384","v":0},{"$f":"Distributionsanlæg!E384","v":0},{"$f":"Distributionsanlæg!F384","v":0},{"$f":"Distributionsanlæg!G384","v":0},{"$f":"Distributionsanlæg!H384","v":0},{"$f":"Distributionsanlæg!I384","v":0},{"$f":"Distributionsanlæg!J384","v":0},{"$f":"Distributionsanlæg!K384","v":0},{"$f":"Distributionsanlæg!L384","v":0},{"$f":"Distributionsanlæg!M384","v":0},{"$f":"Distributionsanlæg!N384","v":0},{"$f":"Distributionsanlæg!O384","v":0},{"$f":"Distributionsanlæg!P384","v":0},{"$f":"Distributionsanlæg!Q384","v":0},{"$f":"Distributionsanlæg!R384","v":0},{"$f":"Distributionsanlæg!S384","v":0},{"$f":"Distributionsanlæg!T384","v":0},{"$f":"Distributionsanlæg!U384","v":0},{"$f":"Distributionsanlæg!V384","v":0},{"$f":"Distributionsanlæg!W384","v":0},{"$f":"Distributionsanlæg!X384","v":0},{"$f":"Distributionsanlæg!Y384","v":0},null,{"$f":"D384*Genanskaffelsespriser!$D364","v":0},{"$f":"E384*Genanskaffelsespriser!$D364","v":0},{"$f":"F384*Genanskaffelsespriser!$D364","v":0},{"$f":"G384*Genanskaffelsespriser!$D364","v":0},{"$f":"H384*Genanskaffelsespriser!$D364","v":0},{"$f":"I384*Genanskaffelsespriser!$D364","v":0},{"$f":"J384*Genanskaffelsespriser!$D364","v":0},{"$f":"K384*Genanskaffelsespriser!$D364","v":0},{"$f":"L384*Genanskaffelsespriser!$D364","v":0},{"$f":"M384*Genanskaffelsespriser!$D364","v":0},{"$f":"N384*Genanskaffelsespriser!$D364","v":0},{"$f":"O384*Genanskaffelsespriser!$D364","v":0},{"$f":"P384*Genanskaffelsespriser!$D364","v":0},{"$f":"Q384*Genanskaffelsespriser!$D364","v":0},{"$f":"R384*Genanskaffelsespriser!$D364","v":0},{"$f":"S384*Genanskaffelsespriser!$D364","v":0},{"$f":"T384*Genanskaffelsespriser!$D364","v":0},{"$f":"U384*Genanskaffelsespriser!$D364","v":0},{"$f":"V384*Genanskaffelsespriser!$D364","v":0},{"$f":"W384*Genanskaffelsespriser!$D364","v":0},{"$f":"X384*Genanskaffelsespriser!$D364","v":0},{"$f":"Y384*Genanskaffelsespriser!$D364","v":0},{"$f":"+SUM(AA384:AV384)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA384","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB384","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC384","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD384","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE384","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF384","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG384","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH384","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI384","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ384","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK384","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL384","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM384","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN384","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO384","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP384","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ384","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR384","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS384","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT384","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU384","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV384","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D385","v":0},{"$f":"Distributionsanlæg!E385","v":0},{"$f":"Distributionsanlæg!F385","v":0},{"$f":"Distributionsanlæg!G385","v":0},{"$f":"Distributionsanlæg!H385","v":0},{"$f":"Distributionsanlæg!I385","v":0},{"$f":"Distributionsanlæg!J385","v":0},{"$f":"Distributionsanlæg!K385","v":0},{"$f":"Distributionsanlæg!L385","v":0},{"$f":"Distributionsanlæg!M385","v":0},{"$f":"Distributionsanlæg!N385","v":0},{"$f":"Distributionsanlæg!O385","v":0},{"$f":"Distributionsanlæg!P385","v":0},{"$f":"Distributionsanlæg!Q385","v":0},{"$f":"Distributionsanlæg!R385","v":0},{"$f":"Distributionsanlæg!S385","v":0},{"$f":"Distributionsanlæg!T385","v":0},{"$f":"Distributionsanlæg!U385","v":0},{"$f":"Distributionsanlæg!V385","v":0},{"$f":"Distributionsanlæg!W385","v":0},{"$f":"Distributionsanlæg!X385","v":0},{"$f":"Distributionsanlæg!Y385","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B365","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E365","v":75},{"$f":"Distributionsanlæg!D386","v":0},{"$f":"Distributionsanlæg!E386","v":0},{"$f":"Distributionsanlæg!F386","v":0},{"$f":"Distributionsanlæg!G386","v":0},{"$f":"Distributionsanlæg!H386","v":0},{"$f":"Distributionsanlæg!I386","v":0},{"$f":"Distributionsanlæg!J386","v":0},{"$f":"Distributionsanlæg!K386","v":0},{"$f":"Distributionsanlæg!L386","v":0},{"$f":"Distributionsanlæg!M386","v":0},{"$f":"Distributionsanlæg!N386","v":0},{"$f":"Distributionsanlæg!O386","v":0},{"$f":"Distributionsanlæg!P386","v":0},{"$f":"Distributionsanlæg!Q386","v":0},{"$f":"Distributionsanlæg!R386","v":0},{"$f":"Distributionsanlæg!S386","v":0},{"$f":"Distributionsanlæg!T386","v":0},{"$f":"Distributionsanlæg!U386","v":0},{"$f":"Distributionsanlæg!V386","v":0},{"$f":"Distributionsanlæg!W386","v":0},{"$f":"Distributionsanlæg!X386","v":0},{"$f":"Distributionsanlæg!Y386","v":0},null,{"$f":"D386*Genanskaffelsespriser!$D365","v":0},{"$f":"E386*Genanskaffelsespriser!$D365","v":0},{"$f":"F386*Genanskaffelsespriser!$D365","v":0},{"$f":"G386*Genanskaffelsespriser!$D365","v":0},{"$f":"H386*Genanskaffelsespriser!$D365","v":0},{"$f":"I386*Genanskaffelsespriser!$D365","v":0},{"$f":"J386*Genanskaffelsespriser!$D365","v":0},{"$f":"K386*Genanskaffelsespriser!$D365","v":0},{"$f":"L386*Genanskaffelsespriser!$D365","v":0},{"$f":"M386*Genanskaffelsespriser!$D365","v":0},{"$f":"N386*Genanskaffelsespriser!$D365","v":0},{"$f":"O386*Genanskaffelsespriser!$D365","v":0},{"$f":"P386*Genanskaffelsespriser!$D365","v":0},{"$f":"Q386*Genanskaffelsespriser!$D365","v":0},{"$f":"R386*Genanskaffelsespriser!$D365","v":0},{"$f":"S386*Genanskaffelsespriser!$D365","v":0},{"$f":"T386*Genanskaffelsespriser!$D365","v":0},{"$f":"U386*Genanskaffelsespriser!$D365","v":0},{"$f":"V386*Genanskaffelsespriser!$D365","v":0},{"$f":"W386*Genanskaffelsespriser!$D365","v":0},{"$f":"X386*Genanskaffelsespriser!$D365","v":0},{"$f":"Y386*Genanskaffelsespriser!$D365","v":0},{"$f":"+SUM(AA386:AV386)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA386","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB386","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC386","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD386","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE386","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF386","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG386","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH386","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI386","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ386","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK386","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL386","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM386","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN386","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO386","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP386","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ386","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR386","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS386","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT386","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU386","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV386","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D387","v":0},{"$f":"Distributionsanlæg!E387","v":0},{"$f":"Distributionsanlæg!F387","v":0},{"$f":"Distributionsanlæg!G387","v":0},{"$f":"Distributionsanlæg!H387","v":0},{"$f":"Distributionsanlæg!I387","v":0},{"$f":"Distributionsanlæg!J387","v":0},{"$f":"Distributionsanlæg!K387","v":0},{"$f":"Distributionsanlæg!L387","v":0},{"$f":"Distributionsanlæg!M387","v":0},{"$f":"Distributionsanlæg!N387","v":0},{"$f":"Distributionsanlæg!O387","v":0},{"$f":"Distributionsanlæg!P387","v":0},{"$f":"Distributionsanlæg!Q387","v":0},{"$f":"Distributionsanlæg!R387","v":0},{"$f":"Distributionsanlæg!S387","v":0},{"$f":"Distributionsanlæg!T387","v":0},{"$f":"Distributionsanlæg!U387","v":0},{"$f":"Distributionsanlæg!V387","v":0},{"$f":"Distributionsanlæg!W387","v":0},{"$f":"Distributionsanlæg!X387","v":0},{"$f":"Distributionsanlæg!Y387","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B366","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E366","v":75},{"$f":"Distributionsanlæg!D388","v":0},{"$f":"Distributionsanlæg!E388","v":0},{"$f":"Distributionsanlæg!F388","v":0},{"$f":"Distributionsanlæg!G388","v":0},{"$f":"Distributionsanlæg!H388","v":0},{"$f":"Distributionsanlæg!I388","v":0},{"$f":"Distributionsanlæg!J388","v":0},{"$f":"Distributionsanlæg!K388","v":0},{"$f":"Distributionsanlæg!L388","v":0},{"$f":"Distributionsanlæg!M388","v":0},{"$f":"Distributionsanlæg!N388","v":0},{"$f":"Distributionsanlæg!O388","v":0},{"$f":"Distributionsanlæg!P388","v":0},{"$f":"Distributionsanlæg!Q388","v":0},{"$f":"Distributionsanlæg!R388","v":0},{"$f":"Distributionsanlæg!S388","v":0},{"$f":"Distributionsanlæg!T388","v":0},{"$f":"Distributionsanlæg!U388","v":0},{"$f":"Distributionsanlæg!V388","v":0},{"$f":"Distributionsanlæg!W388","v":0},{"$f":"Distributionsanlæg!X388","v":0},{"$f":"Distributionsanlæg!Y388","v":0},null,{"$f":"D388*Genanskaffelsespriser!$D366","v":0},{"$f":"E388*Genanskaffelsespriser!$D366","v":0},{"$f":"F388*Genanskaffelsespriser!$D366","v":0},{"$f":"G388*Genanskaffelsespriser!$D366","v":0},{"$f":"H388*Genanskaffelsespriser!$D366","v":0},{"$f":"I388*Genanskaffelsespriser!$D366","v":0},{"$f":"J388*Genanskaffelsespriser!$D366","v":0},{"$f":"K388*Genanskaffelsespriser!$D366","v":0},{"$f":"L388*Genanskaffelsespriser!$D366","v":0},{"$f":"M388*Genanskaffelsespriser!$D366","v":0},{"$f":"N388*Genanskaffelsespriser!$D366","v":0},{"$f":"O388*Genanskaffelsespriser!$D366","v":0},{"$f":"P388*Genanskaffelsespriser!$D366","v":0},{"$f":"Q388*Genanskaffelsespriser!$D366","v":0},{"$f":"R388*Genanskaffelsespriser!$D366","v":0},{"$f":"S388*Genanskaffelsespriser!$D366","v":0},{"$f":"T388*Genanskaffelsespriser!$D366","v":0},{"$f":"U388*Genanskaffelsespriser!$D366","v":0},{"$f":"V388*Genanskaffelsespriser!$D366","v":0},{"$f":"W388*Genanskaffelsespriser!$D366","v":0},{"$f":"X388*Genanskaffelsespriser!$D366","v":0},{"$f":"Y388*Genanskaffelsespriser!$D366","v":0},{"$f":"+SUM(AA388:AV388)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA388","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB388","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC388","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD388","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE388","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF388","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG388","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH388","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI388","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ388","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK388","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL388","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM388","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN388","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO388","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP388","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ388","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR388","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS388","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT388","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU388","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV388","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D389","v":0},{"$f":"Distributionsanlæg!E389","v":0},{"$f":"Distributionsanlæg!F389","v":0},{"$f":"Distributionsanlæg!G389","v":0},{"$f":"Distributionsanlæg!H389","v":0},{"$f":"Distributionsanlæg!I389","v":0},{"$f":"Distributionsanlæg!J389","v":0},{"$f":"Distributionsanlæg!K389","v":0},{"$f":"Distributionsanlæg!L389","v":0},{"$f":"Distributionsanlæg!M389","v":0},{"$f":"Distributionsanlæg!N389","v":0},{"$f":"Distributionsanlæg!O389","v":0},{"$f":"Distributionsanlæg!P389","v":0},{"$f":"Distributionsanlæg!Q389","v":0},{"$f":"Distributionsanlæg!R389","v":0},{"$f":"Distributionsanlæg!S389","v":0},{"$f":"Distributionsanlæg!T389","v":0},{"$f":"Distributionsanlæg!U389","v":0},{"$f":"Distributionsanlæg!V389","v":0},{"$f":"Distributionsanlæg!W389","v":0},{"$f":"Distributionsanlæg!X389","v":0},{"$f":"Distributionsanlæg!Y389","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Sparebassin/laguner - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW391:AW398)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B368","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E368","v":50},{"$f":"Distributionsanlæg!D391","v":0},{"$f":"Distributionsanlæg!E391","v":0},{"$f":"Distributionsanlæg!F391","v":0},{"$f":"Distributionsanlæg!G391","v":0},{"$f":"Distributionsanlæg!H391","v":0},{"$f":"Distributionsanlæg!I391","v":0},{"$f":"Distributionsanlæg!J391","v":0},{"$f":"Distributionsanlæg!K391","v":0},{"$f":"Distributionsanlæg!L391","v":0},{"$f":"Distributionsanlæg!M391","v":0},{"$f":"Distributionsanlæg!N391","v":0},{"$f":"Distributionsanlæg!O391","v":0},{"$f":"Distributionsanlæg!P391","v":0},{"$f":"Distributionsanlæg!Q391","v":0},{"$f":"Distributionsanlæg!R391","v":0},{"$f":"Distributionsanlæg!S391","v":0},{"$f":"Distributionsanlæg!T391","v":0},{"$f":"Distributionsanlæg!U391","v":0},{"$f":"Distributionsanlæg!V391","v":0},{"$f":"Distributionsanlæg!W391","v":0},{"$f":"Distributionsanlæg!X391","v":0},{"$f":"Distributionsanlæg!Y391","v":0},null,{"$f":"D391*Genanskaffelsespriser!$D368","v":0},{"$f":"E391*Genanskaffelsespriser!$D368","v":0},{"$f":"F391*Genanskaffelsespriser!$D368","v":0},{"$f":"G391*Genanskaffelsespriser!$D368","v":0},{"$f":"H391*Genanskaffelsespriser!$D368","v":0},{"$f":"I391*Genanskaffelsespriser!$D368","v":0},{"$f":"J391*Genanskaffelsespriser!$D368","v":0},{"$f":"K391*Genanskaffelsespriser!$D368","v":0},{"$f":"L391*Genanskaffelsespriser!$D368","v":0},{"$f":"M391*Genanskaffelsespriser!$D368","v":0},{"$f":"N391*Genanskaffelsespriser!$D368","v":0},{"$f":"O391*Genanskaffelsespriser!$D368","v":0},{"$f":"P391*Genanskaffelsespriser!$D368","v":0},{"$f":"Q391*Genanskaffelsespriser!$D368","v":0},{"$f":"R391*Genanskaffelsespriser!$D368","v":0},{"$f":"S391*Genanskaffelsespriser!$D368","v":0},{"$f":"T391*Genanskaffelsespriser!$D368","v":0},{"$f":"U391*Genanskaffelsespriser!$D368","v":0},{"$f":"V391*Genanskaffelsespriser!$D368","v":0},{"$f":"W391*Genanskaffelsespriser!$D368","v":0},{"$f":"X391*Genanskaffelsespriser!$D368","v":0},{"$f":"Y391*Genanskaffelsespriser!$D368","v":0},{"$f":"+SUM(AA391:AV391)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA391","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB391","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC391","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD391","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE391","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF391","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG391","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH391","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI391","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ391","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK391","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL391","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM391","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN391","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO391","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP391","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ391","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR391","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS391","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT391","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU391","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV391","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D392","v":0},{"$f":"Distributionsanlæg!E392","v":0},{"$f":"Distributionsanlæg!F392","v":0},{"$f":"Distributionsanlæg!G392","v":0},{"$f":"Distributionsanlæg!H392","v":0},{"$f":"Distributionsanlæg!I392","v":0},{"$f":"Distributionsanlæg!J392","v":0},{"$f":"Distributionsanlæg!K392","v":0},{"$f":"Distributionsanlæg!L392","v":0},{"$f":"Distributionsanlæg!M392","v":0},{"$f":"Distributionsanlæg!N392","v":0},{"$f":"Distributionsanlæg!O392","v":0},{"$f":"Distributionsanlæg!P392","v":0},{"$f":"Distributionsanlæg!Q392","v":0},{"$f":"Distributionsanlæg!R392","v":0},{"$f":"Distributionsanlæg!S392","v":0},{"$f":"Distributionsanlæg!T392","v":0},{"$f":"Distributionsanlæg!U392","v":0},{"$f":"Distributionsanlæg!V392","v":0},{"$f":"Distributionsanlæg!W392","v":0},{"$f":"Distributionsanlæg!X392","v":0},{"$f":"Distributionsanlæg!Y392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B369","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E369","v":50},{"$f":"Distributionsanlæg!D393","v":0},{"$f":"Distributionsanlæg!E393","v":0},{"$f":"Distributionsanlæg!F393","v":0},{"$f":"Distributionsanlæg!G393","v":0},{"$f":"Distributionsanlæg!H393","v":0},{"$f":"Distributionsanlæg!I393","v":0},{"$f":"Distributionsanlæg!J393","v":0},{"$f":"Distributionsanlæg!K393","v":0},{"$f":"Distributionsanlæg!L393","v":0},{"$f":"Distributionsanlæg!M393","v":0},{"$f":"Distributionsanlæg!N393","v":0},{"$f":"Distributionsanlæg!O393","v":0},{"$f":"Distributionsanlæg!P393","v":0},{"$f":"Distributionsanlæg!Q393","v":0},{"$f":"Distributionsanlæg!R393","v":0},{"$f":"Distributionsanlæg!S393","v":0},{"$f":"Distributionsanlæg!T393","v":0},{"$f":"Distributionsanlæg!U393","v":0},{"$f":"Distributionsanlæg!V393","v":0},{"$f":"Distributionsanlæg!W393","v":0},{"$f":"Distributionsanlæg!X393","v":0},{"$f":"Distributionsanlæg!Y393","v":0},null,{"$f":"D393*Genanskaffelsespriser!$D369","v":0},{"$f":"E393*Genanskaffelsespriser!$D369","v":0},{"$f":"F393*Genanskaffelsespriser!$D369","v":0},{"$f":"G393*Genanskaffelsespriser!$D369","v":0},{"$f":"H393*Genanskaffelsespriser!$D369","v":0},{"$f":"I393*Genanskaffelsespriser!$D369","v":0},{"$f":"J393*Genanskaffelsespriser!$D369","v":0},{"$f":"K393*Genanskaffelsespriser!$D369","v":0},{"$f":"L393*Genanskaffelsespriser!$D369","v":0},{"$f":"M393*Genanskaffelsespriser!$D369","v":0},{"$f":"N393*Genanskaffelsespriser!$D369","v":0},{"$f":"O393*Genanskaffelsespriser!$D369","v":0},{"$f":"P393*Genanskaffelsespriser!$D369","v":0},{"$f":"Q393*Genanskaffelsespriser!$D369","v":0},{"$f":"R393*Genanskaffelsespriser!$D369","v":0},{"$f":"S393*Genanskaffelsespriser!$D369","v":0},{"$f":"T393*Genanskaffelsespriser!$D369","v":0},{"$f":"U393*Genanskaffelsespriser!$D369","v":0},{"$f":"V393*Genanskaffelsespriser!$D369","v":0},{"$f":"W393*Genanskaffelsespriser!$D369","v":0},{"$f":"X393*Genanskaffelsespriser!$D369","v":0},{"$f":"Y393*Genanskaffelsespriser!$D369","v":0},{"$f":"+SUM(AA393:AV393)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA393","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB393","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC393","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD393","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE393","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF393","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG393","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH393","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI393","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ393","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK393","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL393","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM393","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN393","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO393","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP393","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ393","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR393","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS393","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT393","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU393","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV393","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D394","v":0},{"$f":"Distributionsanlæg!E394","v":0},{"$f":"Distributionsanlæg!F394","v":0},{"$f":"Distributionsanlæg!G394","v":0},{"$f":"Distributionsanlæg!H394","v":0},{"$f":"Distributionsanlæg!I394","v":0},{"$f":"Distributionsanlæg!J394","v":0},{"$f":"Distributionsanlæg!K394","v":0},{"$f":"Distributionsanlæg!L394","v":0},{"$f":"Distributionsanlæg!M394","v":0},{"$f":"Distributionsanlæg!N394","v":0},{"$f":"Distributionsanlæg!O394","v":0},{"$f":"Distributionsanlæg!P394","v":0},{"$f":"Distributionsanlæg!Q394","v":0},{"$f":"Distributionsanlæg!R394","v":0},{"$f":"Distributionsanlæg!S394","v":0},{"$f":"Distributionsanlæg!T394","v":0},{"$f":"Distributionsanlæg!U394","v":0},{"$f":"Distributionsanlæg!V394","v":0},{"$f":"Distributionsanlæg!W394","v":0},{"$f":"Distributionsanlæg!X394","v":0},{"$f":"Distributionsanlæg!Y394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B370","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E370","v":75},{"$f":"Distributionsanlæg!D395","v":0},{"$f":"Distributionsanlæg!E395","v":0},{"$f":"Distributionsanlæg!F395","v":0},{"$f":"Distributionsanlæg!G395","v":0},{"$f":"Distributionsanlæg!H395","v":0},{"$f":"Distributionsanlæg!I395","v":0},{"$f":"Distributionsanlæg!J395","v":0},{"$f":"Distributionsanlæg!K395","v":0},{"$f":"Distributionsanlæg!L395","v":0},{"$f":"Distributionsanlæg!M395","v":0},{"$f":"Distributionsanlæg!N395","v":0},{"$f":"Distributionsanlæg!O395","v":0},{"$f":"Distributionsanlæg!P395","v":0},{"$f":"Distributionsanlæg!Q395","v":0},{"$f":"Distributionsanlæg!R395","v":0},{"$f":"Distributionsanlæg!S395","v":0},{"$f":"Distributionsanlæg!T395","v":0},{"$f":"Distributionsanlæg!U395","v":0},{"$f":"Distributionsanlæg!V395","v":0},{"$f":"Distributionsanlæg!W395","v":0},{"$f":"Distributionsanlæg!X395","v":0},{"$f":"Distributionsanlæg!Y395","v":0},null,{"$f":"D395*Genanskaffelsespriser!$D370","v":0},{"$f":"E395*Genanskaffelsespriser!$D370","v":0},{"$f":"F395*Genanskaffelsespriser!$D370","v":0},{"$f":"G395*Genanskaffelsespriser!$D370","v":0},{"$f":"H395*Genanskaffelsespriser!$D370","v":0},{"$f":"I395*Genanskaffelsespriser!$D370","v":0},{"$f":"J395*Genanskaffelsespriser!$D370","v":0},{"$f":"K395*Genanskaffelsespriser!$D370","v":0},{"$f":"L395*Genanskaffelsespriser!$D370","v":0},{"$f":"M395*Genanskaffelsespriser!$D370","v":0},{"$f":"N395*Genanskaffelsespriser!$D370","v":0},{"$f":"O395*Genanskaffelsespriser!$D370","v":0},{"$f":"P395*Genanskaffelsespriser!$D370","v":0},{"$f":"Q395*Genanskaffelsespriser!$D370","v":0},{"$f":"R395*Genanskaffelsespriser!$D370","v":0},{"$f":"S395*Genanskaffelsespriser!$D370","v":0},{"$f":"T395*Genanskaffelsespriser!$D370","v":0},{"$f":"U395*Genanskaffelsespriser!$D370","v":0},{"$f":"V395*Genanskaffelsespriser!$D370","v":0},{"$f":"W395*Genanskaffelsespriser!$D370","v":0},{"$f":"X395*Genanskaffelsespriser!$D370","v":0},{"$f":"Y395*Genanskaffelsespriser!$D370","v":0},{"$f":"+SUM(AA395:AV395)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA395","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB395","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC395","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD395","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE395","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF395","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG395","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH395","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI395","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ395","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK395","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL395","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM395","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN395","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO395","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP395","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ395","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR395","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS395","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT395","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU395","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV395","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D396","v":0},{"$f":"Distributionsanlæg!E396","v":0},{"$f":"Distributionsanlæg!F396","v":0},{"$f":"Distributionsanlæg!G396","v":0},{"$f":"Distributionsanlæg!H396","v":0},{"$f":"Distributionsanlæg!I396","v":0},{"$f":"Distributionsanlæg!J396","v":0},{"$f":"Distributionsanlæg!K396","v":0},{"$f":"Distributionsanlæg!L396","v":0},{"$f":"Distributionsanlæg!M396","v":0},{"$f":"Distributionsanlæg!N396","v":0},{"$f":"Distributionsanlæg!O396","v":0},{"$f":"Distributionsanlæg!P396","v":0},{"$f":"Distributionsanlæg!Q396","v":0},{"$f":"Distributionsanlæg!R396","v":0},{"$f":"Distributionsanlæg!S396","v":0},{"$f":"Distributionsanlæg!T396","v":0},{"$f":"Distributionsanlæg!U396","v":0},{"$f":"Distributionsanlæg!V396","v":0},{"$f":"Distributionsanlæg!W396","v":0},{"$f":"Distributionsanlæg!X396","v":0},{"$f":"Distributionsanlæg!Y396","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B371","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E371","v":75},{"$f":"Distributionsanlæg!D397","v":0},{"$f":"Distributionsanlæg!E397","v":0},{"$f":"Distributionsanlæg!F397","v":0},{"$f":"Distributionsanlæg!G397","v":0},{"$f":"Distributionsanlæg!H397","v":0},{"$f":"Distributionsanlæg!I397","v":0},{"$f":"Distributionsanlæg!J397","v":0},{"$f":"Distributionsanlæg!K397","v":0},{"$f":"Distributionsanlæg!L397","v":0},{"$f":"Distributionsanlæg!M397","v":0},{"$f":"Distributionsanlæg!N397","v":0},{"$f":"Distributionsanlæg!O397","v":0},{"$f":"Distributionsanlæg!P397","v":0},{"$f":"Distributionsanlæg!Q397","v":0},{"$f":"Distributionsanlæg!R397","v":0},{"$f":"Distributionsanlæg!S397","v":0},{"$f":"Distributionsanlæg!T397","v":0},{"$f":"Distributionsanlæg!U397","v":0},{"$f":"Distributionsanlæg!V397","v":0},{"$f":"Distributionsanlæg!W397","v":0},{"$f":"Distributionsanlæg!X397","v":0},{"$f":"Distributionsanlæg!Y397","v":0},null,{"$f":"D397*Genanskaffelsespriser!$D371","v":0},{"$f":"E397*Genanskaffelsespriser!$D371","v":0},{"$f":"F397*Genanskaffelsespriser!$D371","v":0},{"$f":"G397*Genanskaffelsespriser!$D371","v":0},{"$f":"H397*Genanskaffelsespriser!$D371","v":0},{"$f":"I397*Genanskaffelsespriser!$D371","v":0},{"$f":"J397*Genanskaffelsespriser!$D371","v":0},{"$f":"K397*Genanskaffelsespriser!$D371","v":0},{"$f":"L397*Genanskaffelsespriser!$D371","v":0},{"$f":"M397*Genanskaffelsespriser!$D371","v":0},{"$f":"N397*Genanskaffelsespriser!$D371","v":0},{"$f":"O397*Genanskaffelsespriser!$D371","v":0},{"$f":"P397*Genanskaffelsespriser!$D371","v":0},{"$f":"Q397*Genanskaffelsespriser!$D371","v":0},{"$f":"R397*Genanskaffelsespriser!$D371","v":0},{"$f":"S397*Genanskaffelsespriser!$D371","v":0},{"$f":"T397*Genanskaffelsespriser!$D371","v":0},{"$f":"U397*Genanskaffelsespriser!$D371","v":0},{"$f":"V397*Genanskaffelsespriser!$D371","v":0},{"$f":"W397*Genanskaffelsespriser!$D371","v":0},{"$f":"X397*Genanskaffelsespriser!$D371","v":0},{"$f":"Y397*Genanskaffelsespriser!$D371","v":0},{"$f":"+SUM(AA397:AV397)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA397","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB397","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC397","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD397","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE397","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF397","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG397","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH397","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI397","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ397","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK397","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL397","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM397","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN397","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO397","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP397","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ397","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR397","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS397","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT397","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU397","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV397","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D398","v":0},{"$f":"Distributionsanlæg!E398","v":0},{"$f":"Distributionsanlæg!F398","v":0},{"$f":"Distributionsanlæg!G398","v":0},{"$f":"Distributionsanlæg!H398","v":0},{"$f":"Distributionsanlæg!I398","v":0},{"$f":"Distributionsanlæg!J398","v":0},{"$f":"Distributionsanlæg!K398","v":0},{"$f":"Distributionsanlæg!L398","v":0},{"$f":"Distributionsanlæg!M398","v":0},{"$f":"Distributionsanlæg!N398","v":0},{"$f":"Distributionsanlæg!O398","v":0},{"$f":"Distributionsanlæg!P398","v":0},{"$f":"Distributionsanlæg!Q398","v":0},{"$f":"Distributionsanlæg!R398","v":0},{"$f":"Distributionsanlæg!S398","v":0},{"$f":"Distributionsanlæg!T398","v":0},{"$f":"Distributionsanlæg!U398","v":0},{"$f":"Distributionsanlæg!V398","v":0},{"$f":"Distributionsanlæg!W398","v":0},{"$f":"Distributionsanlæg!X398","v":0},{"$f":"Distributionsanlæg!Y398","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Sparebassin/laguner  - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW400:AW407)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B373","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E373","v":50},{"$f":"Distributionsanlæg!D400","v":0},{"$f":"Distributionsanlæg!E400","v":0},{"$f":"Distributionsanlæg!F400","v":0},{"$f":"Distributionsanlæg!G400","v":0},{"$f":"Distributionsanlæg!H400","v":0},{"$f":"Distributionsanlæg!I400","v":0},{"$f":"Distributionsanlæg!J400","v":0},{"$f":"Distributionsanlæg!K400","v":0},{"$f":"Distributionsanlæg!L400","v":0},{"$f":"Distributionsanlæg!M400","v":0},{"$f":"Distributionsanlæg!N400","v":0},{"$f":"Distributionsanlæg!O400","v":0},{"$f":"Distributionsanlæg!P400","v":0},{"$f":"Distributionsanlæg!Q400","v":0},{"$f":"Distributionsanlæg!R400","v":0},{"$f":"Distributionsanlæg!S400","v":0},{"$f":"Distributionsanlæg!T400","v":0},{"$f":"Distributionsanlæg!U400","v":0},{"$f":"Distributionsanlæg!V400","v":0},{"$f":"Distributionsanlæg!W400","v":0},{"$f":"Distributionsanlæg!X400","v":0},{"$f":"Distributionsanlæg!Y400","v":0},null,{"$f":"D400*Genanskaffelsespriser!$D373","v":0},{"$f":"E400*Genanskaffelsespriser!$D373","v":0},{"$f":"F400*Genanskaffelsespriser!$D373","v":0},{"$f":"G400*Genanskaffelsespriser!$D373","v":0},{"$f":"H400*Genanskaffelsespriser!$D373","v":0},{"$f":"I400*Genanskaffelsespriser!$D373","v":0},{"$f":"J400*Genanskaffelsespriser!$D373","v":0},{"$f":"K400*Genanskaffelsespriser!$D373","v":0},{"$f":"L400*Genanskaffelsespriser!$D373","v":0},{"$f":"M400*Genanskaffelsespriser!$D373","v":0},{"$f":"N400*Genanskaffelsespriser!$D373","v":0},{"$f":"O400*Genanskaffelsespriser!$D373","v":0},{"$f":"P400*Genanskaffelsespriser!$D373","v":0},{"$f":"Q400*Genanskaffelsespriser!$D373","v":0},{"$f":"R400*Genanskaffelsespriser!$D373","v":0},{"$f":"S400*Genanskaffelsespriser!$D373","v":0},{"$f":"T400*Genanskaffelsespriser!$D373","v":0},{"$f":"U400*Genanskaffelsespriser!$D373","v":0},{"$f":"V400*Genanskaffelsespriser!$D373","v":0},{"$f":"W400*Genanskaffelsespriser!$D373","v":0},{"$f":"X400*Genanskaffelsespriser!$D373","v":0},{"$f":"Y400*Genanskaffelsespriser!$D373","v":0},{"$f":"+SUM(AA400:AV400)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA400","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB400","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC400","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD400","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE400","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF400","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG400","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH400","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI400","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ400","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK400","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL400","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM400","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN400","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO400","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP400","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ400","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR400","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS400","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT400","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU400","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV400","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D401","v":0},{"$f":"Distributionsanlæg!E401","v":0},{"$f":"Distributionsanlæg!F401","v":0},{"$f":"Distributionsanlæg!G401","v":0},{"$f":"Distributionsanlæg!H401","v":0},{"$f":"Distributionsanlæg!I401","v":0},{"$f":"Distributionsanlæg!J401","v":0},{"$f":"Distributionsanlæg!K401","v":0},{"$f":"Distributionsanlæg!L401","v":0},{"$f":"Distributionsanlæg!M401","v":0},{"$f":"Distributionsanlæg!N401","v":0},{"$f":"Distributionsanlæg!O401","v":0},{"$f":"Distributionsanlæg!P401","v":0},{"$f":"Distributionsanlæg!Q401","v":0},{"$f":"Distributionsanlæg!R401","v":0},{"$f":"Distributionsanlæg!S401","v":0},{"$f":"Distributionsanlæg!T401","v":0},{"$f":"Distributionsanlæg!U401","v":0},{"$f":"Distributionsanlæg!V401","v":0},{"$f":"Distributionsanlæg!W401","v":0},{"$f":"Distributionsanlæg!X401","v":0},{"$f":"Distributionsanlæg!Y401","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B374","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E374","v":50},{"$f":"Distributionsanlæg!D402","v":0},{"$f":"Distributionsanlæg!E402","v":0},{"$f":"Distributionsanlæg!F402","v":0},{"$f":"Distributionsanlæg!G402","v":0},{"$f":"Distributionsanlæg!H402","v":0},{"$f":"Distributionsanlæg!I402","v":0},{"$f":"Distributionsanlæg!J402","v":0},{"$f":"Distributionsanlæg!K402","v":0},{"$f":"Distributionsanlæg!L402","v":0},{"$f":"Distributionsanlæg!M402","v":0},{"$f":"Distributionsanlæg!N402","v":0},{"$f":"Distributionsanlæg!O402","v":0},{"$f":"Distributionsanlæg!P402","v":0},{"$f":"Distributionsanlæg!Q402","v":0},{"$f":"Distributionsanlæg!R402","v":0},{"$f":"Distributionsanlæg!S402","v":0},{"$f":"Distributionsanlæg!T402","v":0},{"$f":"Distributionsanlæg!U402","v":0},{"$f":"Distributionsanlæg!V402","v":0},{"$f":"Distributionsanlæg!W402","v":0},{"$f":"Distributionsanlæg!X402","v":0},{"$f":"Distributionsanlæg!Y402","v":0},null,{"$f":"D402*Genanskaffelsespriser!$D374","v":0},{"$f":"E402*Genanskaffelsespriser!$D374","v":0},{"$f":"F402*Genanskaffelsespriser!$D374","v":0},{"$f":"G402*Genanskaffelsespriser!$D374","v":0},{"$f":"H402*Genanskaffelsespriser!$D374","v":0},{"$f":"I402*Genanskaffelsespriser!$D374","v":0},{"$f":"J402*Genanskaffelsespriser!$D374","v":0},{"$f":"K402*Genanskaffelsespriser!$D374","v":0},{"$f":"L402*Genanskaffelsespriser!$D374","v":0},{"$f":"M402*Genanskaffelsespriser!$D374","v":0},{"$f":"N402*Genanskaffelsespriser!$D374","v":0},{"$f":"O402*Genanskaffelsespriser!$D374","v":0},{"$f":"P402*Genanskaffelsespriser!$D374","v":0},{"$f":"Q402*Genanskaffelsespriser!$D374","v":0},{"$f":"R402*Genanskaffelsespriser!$D374","v":0},{"$f":"S402*Genanskaffelsespriser!$D374","v":0},{"$f":"T402*Genanskaffelsespriser!$D374","v":0},{"$f":"U402*Genanskaffelsespriser!$D374","v":0},{"$f":"V402*Genanskaffelsespriser!$D374","v":0},{"$f":"W402*Genanskaffelsespriser!$D374","v":0},{"$f":"X402*Genanskaffelsespriser!$D374","v":0},{"$f":"Y402*Genanskaffelsespriser!$D374","v":0},{"$f":"+SUM(AA402:AV402)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA402","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB402","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC402","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD402","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE402","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF402","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG402","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH402","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI402","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ402","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK402","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL402","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM402","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN402","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO402","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP402","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ402","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR402","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS402","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT402","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU402","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV402","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D403","v":0},{"$f":"Distributionsanlæg!E403","v":0},{"$f":"Distributionsanlæg!F403","v":0},{"$f":"Distributionsanlæg!G403","v":0},{"$f":"Distributionsanlæg!H403","v":0},{"$f":"Distributionsanlæg!I403","v":0},{"$f":"Distributionsanlæg!J403","v":0},{"$f":"Distributionsanlæg!K403","v":0},{"$f":"Distributionsanlæg!L403","v":0},{"$f":"Distributionsanlæg!M403","v":0},{"$f":"Distributionsanlæg!N403","v":0},{"$f":"Distributionsanlæg!O403","v":0},{"$f":"Distributionsanlæg!P403","v":0},{"$f":"Distributionsanlæg!Q403","v":0},{"$f":"Distributionsanlæg!R403","v":0},{"$f":"Distributionsanlæg!S403","v":0},{"$f":"Distributionsanlæg!T403","v":0},{"$f":"Distributionsanlæg!U403","v":0},{"$f":"Distributionsanlæg!V403","v":0},{"$f":"Distributionsanlæg!W403","v":0},{"$f":"Distributionsanlæg!X403","v":0},{"$f":"Distributionsanlæg!Y403","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B375","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E375","v":75},{"$f":"Distributionsanlæg!D404","v":0},{"$f":"Distributionsanlæg!E404","v":0},{"$f":"Distributionsanlæg!F404","v":0},{"$f":"Distributionsanlæg!G404","v":0},{"$f":"Distributionsanlæg!H404","v":0},{"$f":"Distributionsanlæg!I404","v":0},{"$f":"Distributionsanlæg!J404","v":0},{"$f":"Distributionsanlæg!K404","v":0},{"$f":"Distributionsanlæg!L404","v":0},{"$f":"Distributionsanlæg!M404","v":0},{"$f":"Distributionsanlæg!N404","v":0},{"$f":"Distributionsanlæg!O404","v":0},{"$f":"Distributionsanlæg!P404","v":0},{"$f":"Distributionsanlæg!Q404","v":0},{"$f":"Distributionsanlæg!R404","v":0},{"$f":"Distributionsanlæg!S404","v":0},{"$f":"Distributionsanlæg!T404","v":0},{"$f":"Distributionsanlæg!U404","v":0},{"$f":"Distributionsanlæg!V404","v":0},{"$f":"Distributionsanlæg!W404","v":0},{"$f":"Distributionsanlæg!X404","v":0},{"$f":"Distributionsanlæg!Y404","v":0},null,{"$f":"D404*Genanskaffelsespriser!$D375","v":0},{"$f":"E404*Genanskaffelsespriser!$D375","v":0},{"$f":"F404*Genanskaffelsespriser!$D375","v":0},{"$f":"G404*Genanskaffelsespriser!$D375","v":0},{"$f":"H404*Genanskaffelsespriser!$D375","v":0},{"$f":"I404*Genanskaffelsespriser!$D375","v":0},{"$f":"J404*Genanskaffelsespriser!$D375","v":0},{"$f":"K404*Genanskaffelsespriser!$D375","v":0},{"$f":"L404*Genanskaffelsespriser!$D375","v":0},{"$f":"M404*Genanskaffelsespriser!$D375","v":0},{"$f":"N404*Genanskaffelsespriser!$D375","v":0},{"$f":"O404*Genanskaffelsespriser!$D375","v":0},{"$f":"P404*Genanskaffelsespriser!$D375","v":0},{"$f":"Q404*Genanskaffelsespriser!$D375","v":0},{"$f":"R404*Genanskaffelsespriser!$D375","v":0},{"$f":"S404*Genanskaffelsespriser!$D375","v":0},{"$f":"T404*Genanskaffelsespriser!$D375","v":0},{"$f":"U404*Genanskaffelsespriser!$D375","v":0},{"$f":"V404*Genanskaffelsespriser!$D375","v":0},{"$f":"W404*Genanskaffelsespriser!$D375","v":0},{"$f":"X404*Genanskaffelsespriser!$D375","v":0},{"$f":"Y404*Genanskaffelsespriser!$D375","v":0},{"$f":"+SUM(AA404:AV404)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA404","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB404","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC404","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD404","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE404","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF404","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG404","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH404","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI404","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ404","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK404","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL404","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM404","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN404","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO404","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP404","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ404","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR404","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS404","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT404","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU404","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV404","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D405","v":0},{"$f":"Distributionsanlæg!E405","v":0},{"$f":"Distributionsanlæg!F405","v":0},{"$f":"Distributionsanlæg!G405","v":0},{"$f":"Distributionsanlæg!H405","v":0},{"$f":"Distributionsanlæg!I405","v":0},{"$f":"Distributionsanlæg!J405","v":0},{"$f":"Distributionsanlæg!K405","v":0},{"$f":"Distributionsanlæg!L405","v":0},{"$f":"Distributionsanlæg!M405","v":0},{"$f":"Distributionsanlæg!N405","v":0},{"$f":"Distributionsanlæg!O405","v":0},{"$f":"Distributionsanlæg!P405","v":0},{"$f":"Distributionsanlæg!Q405","v":0},{"$f":"Distributionsanlæg!R405","v":0},{"$f":"Distributionsanlæg!S405","v":0},{"$f":"Distributionsanlæg!T405","v":0},{"$f":"Distributionsanlæg!U405","v":0},{"$f":"Distributionsanlæg!V405","v":0},{"$f":"Distributionsanlæg!W405","v":0},{"$f":"Distributionsanlæg!X405","v":0},{"$f":"Distributionsanlæg!Y405","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B376","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E376","v":75},{"$f":"Distributionsanlæg!D406","v":0},{"$f":"Distributionsanlæg!E406","v":0},{"$f":"Distributionsanlæg!F406","v":0},{"$f":"Distributionsanlæg!G406","v":0},{"$f":"Distributionsanlæg!H406","v":0},{"$f":"Distributionsanlæg!I406","v":0},{"$f":"Distributionsanlæg!J406","v":0},{"$f":"Distributionsanlæg!K406","v":0},{"$f":"Distributionsanlæg!L406","v":0},{"$f":"Distributionsanlæg!M406","v":0},{"$f":"Distributionsanlæg!N406","v":0},{"$f":"Distributionsanlæg!O406","v":0},{"$f":"Distributionsanlæg!P406","v":0},{"$f":"Distributionsanlæg!Q406","v":0},{"$f":"Distributionsanlæg!R406","v":0},{"$f":"Distributionsanlæg!S406","v":0},{"$f":"Distributionsanlæg!T406","v":0},{"$f":"Distributionsanlæg!U406","v":0},{"$f":"Distributionsanlæg!V406","v":0},{"$f":"Distributionsanlæg!W406","v":0},{"$f":"Distributionsanlæg!X406","v":0},{"$f":"Distributionsanlæg!Y406","v":0},null,{"$f":"D406*Genanskaffelsespriser!$D376","v":0},{"$f":"E406*Genanskaffelsespriser!$D376","v":0},{"$f":"F406*Genanskaffelsespriser!$D376","v":0},{"$f":"G406*Genanskaffelsespriser!$D376","v":0},{"$f":"H406*Genanskaffelsespriser!$D376","v":0},{"$f":"I406*Genanskaffelsespriser!$D376","v":0},{"$f":"J406*Genanskaffelsespriser!$D376","v":0},{"$f":"K406*Genanskaffelsespriser!$D376","v":0},{"$f":"L406*Genanskaffelsespriser!$D376","v":0},{"$f":"M406*Genanskaffelsespriser!$D376","v":0},{"$f":"N406*Genanskaffelsespriser!$D376","v":0},{"$f":"O406*Genanskaffelsespriser!$D376","v":0},{"$f":"P406*Genanskaffelsespriser!$D376","v":0},{"$f":"Q406*Genanskaffelsespriser!$D376","v":0},{"$f":"R406*Genanskaffelsespriser!$D376","v":0},{"$f":"S406*Genanskaffelsespriser!$D376","v":0},{"$f":"T406*Genanskaffelsespriser!$D376","v":0},{"$f":"U406*Genanskaffelsespriser!$D376","v":0},{"$f":"V406*Genanskaffelsespriser!$D376","v":0},{"$f":"W406*Genanskaffelsespriser!$D376","v":0},{"$f":"X406*Genanskaffelsespriser!$D376","v":0},{"$f":"Y406*Genanskaffelsespriser!$D376","v":0},{"$f":"+SUM(AA406:AV406)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA406","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB406","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC406","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD406","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE406","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF406","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG406","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH406","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI406","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ406","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK406","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL406","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM406","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN406","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO406","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP406","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ406","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR406","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS406","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT406","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU406","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV406","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D407","v":0},{"$f":"Distributionsanlæg!E407","v":0},{"$f":"Distributionsanlæg!F407","v":0},{"$f":"Distributionsanlæg!G407","v":0},{"$f":"Distributionsanlæg!H407","v":0},{"$f":"Distributionsanlæg!I407","v":0},{"$f":"Distributionsanlæg!J407","v":0},{"$f":"Distributionsanlæg!K407","v":0},{"$f":"Distributionsanlæg!L407","v":0},{"$f":"Distributionsanlæg!M407","v":0},{"$f":"Distributionsanlæg!N407","v":0},{"$f":"Distributionsanlæg!O407","v":0},{"$f":"Distributionsanlæg!P407","v":0},{"$f":"Distributionsanlæg!Q407","v":0},{"$f":"Distributionsanlæg!R407","v":0},{"$f":"Distributionsanlæg!S407","v":0},{"$f":"Distributionsanlæg!T407","v":0},{"$f":"Distributionsanlæg!U407","v":0},{"$f":"Distributionsanlæg!V407","v":0},{"$f":"Distributionsanlæg!W407","v":0},{"$f":"Distributionsanlæg!X407","v":0},{"$f":"Distributionsanlæg!Y407","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW4+AW18+AW32+AW46+AW60+AW65+AW70+AW75+AW80+AW95+AW110+AW125+AW140+AW161+AW182+AW203+AW224+AW242+AW260+AW278+AW296+AW315+AW334+AW353+AW372+AW381+AW390+AW399","v":45428800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BU4:BU408)","v":0}]

{"sheet":"Kontrol Fæll.","index":15,"n_rows":16,"n_cols":72,"rows_kept":16,"cut":false,"hidden":true,"merged":[[0,71,1,71],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,25,0,46],[0,47,1,47],[0,48,0,69]]}
["Fællesfunktionsanlæg","Enhed","Standard-levetid","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Nedskrevet genanskaffelsespris pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genanskaffelses værdi \ni alt","Nedskrevet anskaffelsespris pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levetidsforslængelser"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},2002,2003,2004,2005,2006,2007,{"$f":"+W2+1","v":2008},{"$f":"+X2+1","v":2009},"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AL2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+BI2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,"mængde"]
[null,null,null,1905,{"$f":"+D3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,1905,{"$f":"+Z3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+AH3+10","v":1992},1997,{"$f":"+AL2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AW3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+BE3+10","v":1992},1997,{"$f":"+BI2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Andre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AV5:AV14)","v":132237475}]
[{"$f":"+Genanskaffelsespriser!B380","v":"Administrationbygninger"},"m2",{"$f":"Genanskaffelsespriser!E380","v":75},{"$f":"Fællesfunktionsanlæg!D5","v":0},{"$f":"Fællesfunktionsanlæg!E5","v":0},{"$f":"Fællesfunktionsanlæg!F5","v":0},{"$f":"Fællesfunktionsanlæg!G5","v":0},{"$f":"Fællesfunktionsanlæg!H5","v":0},{"$f":"Fællesfunktionsanlæg!I5","v":0},{"$f":"Fællesfunktionsanlæg!J5","v":0},{"$f":"Fællesfunktionsanlæg!K5","v":0},{"$f":"Fællesfunktionsanlæg!L5","v":2255},{"$f":"Fællesfunktionsanlæg!M5","v":0},{"$f":"Fællesfunktionsanlæg!N5","v":854},{"$f":"Fællesfunktionsanlæg!O5","v":0},{"$f":"Fællesfunktionsanlæg!P5","v":0},{"$f":"Fællesfunktionsanlæg!Q5","v":0},{"$f":"Fællesfunktionsanlæg!R5","v":0},{"$f":"Fællesfunktionsanlæg!S5","v":0},{"$f":"Fællesfunktionsanlæg!T5","v":577},{"$f":"Fællesfunktionsanlæg!U5","v":0},{"$f":"Fællesfunktionsanlæg!V5","v":0},{"$f":"Fællesfunktionsanlæg!W5","v":0},{"$f":"Fællesfunktionsanlæg!X5","v":0},{"$f":"Fællesfunktionsanlæg!Y5","v":0},{"$f":"D5*Genanskaffelsespriser!$D380","v":0},{"$f":"E5*Genanskaffelsespriser!$D380","v":0},{"$f":"F5*Genanskaffelsespriser!$D380","v":0},{"$f":"G5*Genanskaffelsespriser!$D380","v":0},{"$f":"H5*Genanskaffelsespriser!$D380","v":0},{"$f":"I5*Genanskaffelsespriser!$D380","v":0},{"$f":"J5*Genanskaffelsespriser!$D380","v":0},{"$f":"K5*Genanskaffelsespriser!$D380","v":0},{"$f":"L5*Genanskaffelsespriser!$D380","v":49610000},{"$f":"M5*Genanskaffelsespriser!$D380","v":0},{"$f":"N5*Genanskaffelsespriser!$D380","v":18788000},{"$f":"O5*Genanskaffelsespriser!$D380","v":0},{"$f":"P5*Genanskaffelsespriser!$D380","v":0},{"$f":"Q5*Genanskaffelsespriser!$D380","v":0},{"$f":"R5*Genanskaffelsespriser!$D380","v":0},{"$f":"S5*Genanskaffelsespriser!$D380","v":0},{"$f":"T5*Genanskaffelsespriser!$D380","v":12694000},{"$f":"U5*Genanskaffelsespriser!$D380","v":0},{"$f":"V5*Genanskaffelsespriser!$D380","v":0},{"$f":"W5*Genanskaffelsespriser!$D380","v":0},{"$f":"X5*Genanskaffelsespriser!$D380","v":0},{"$f":"Y5*Genanskaffelsespriser!$D380","v":0},{"$f":"+SUM(Z5:AU5)","v":81092000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z5","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA5","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB5","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC5","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD5","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE5","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF5","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG5","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH5","v":23379731.331609543},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI5","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ5","v":13264062.65546101},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK5","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL5","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM5","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN5","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO5","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP5","v":11872671.941778919},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ5","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR5","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS5","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT5","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU5","v":0},{"$f":"SUM(D5:Y5)","v":3686}]
["Levetidsforlængelse","år","-",{"$f":"Fællesfunktionsanlæg!D6","v":0},{"$f":"Fællesfunktionsanlæg!E6","v":0},{"$f":"Fællesfunktionsanlæg!F6","v":0},{"$f":"Fællesfunktionsanlæg!G6","v":0},{"$f":"Fællesfunktionsanlæg!H6","v":0},{"$f":"Fællesfunktionsanlæg!I6","v":0},{"$f":"Fællesfunktionsanlæg!J6","v":0},{"$f":"Fællesfunktionsanlæg!K6","v":0},{"$f":"Fællesfunktionsanlæg!L6","v":0},{"$f":"Fællesfunktionsanlæg!M6","v":0},{"$f":"Fællesfunktionsanlæg!N6","v":0},{"$f":"Fællesfunktionsanlæg!O6","v":0},{"$f":"Fællesfunktionsanlæg!P6","v":0},{"$f":"Fællesfunktionsanlæg!Q6","v":0},{"$f":"Fællesfunktionsanlæg!R6","v":0},{"$f":"Fællesfunktionsanlæg!S6","v":0},{"$f":"Fællesfunktionsanlæg!T6","v":0},{"$f":"Fællesfunktionsanlæg!U6","v":0},{"$f":"Fællesfunktionsanlæg!V6","v":0},{"$f":"Fællesfunktionsanlæg!W6","v":0},{"$f":"Fællesfunktionsanlæg!X6","v":0},{"$f":"Fællesfunktionsanlæg!Y6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D6:Y6,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B381","v":"Arbejdsplads"},"stk.",{"$f":"Genanskaffelsespriser!E381","v":5},{"$f":"Fællesfunktionsanlæg!D7","v":0},{"$f":"Fællesfunktionsanlæg!E7","v":0},{"$f":"Fællesfunktionsanlæg!F7","v":0},{"$f":"Fællesfunktionsanlæg!G7","v":0},{"$f":"Fællesfunktionsanlæg!H7","v":0},{"$f":"Fællesfunktionsanlæg!I7","v":0},{"$f":"Fællesfunktionsanlæg!J7","v":0},{"$f":"Fællesfunktionsanlæg!K7","v":0},{"$f":"Fællesfunktionsanlæg!L7","v":0},{"$f":"Fællesfunktionsanlæg!M7","v":0},{"$f":"Fællesfunktionsanlæg!N7","v":0},{"$f":"Fællesfunktionsanlæg!O7","v":0},{"$f":"Fællesfunktionsanlæg!P7","v":0},{"$f":"Fællesfunktionsanlæg!Q7","v":0},{"$f":"Fællesfunktionsanlæg!R7","v":0},{"$f":"Fællesfunktionsanlæg!S7","v":0},{"$f":"Fællesfunktionsanlæg!T7","v":0},{"$f":"Fællesfunktionsanlæg!U7","v":0},{"$f":"Fællesfunktionsanlæg!V7","v":0},{"$f":"Fællesfunktionsanlæg!W7","v":0},{"$f":"Fællesfunktionsanlæg!X7","v":0},{"$f":"Fællesfunktionsanlæg!Y7","v":0},{"$f":"D7*Genanskaffelsespriser!$D381","v":0},{"$f":"E7*Genanskaffelsespriser!$D381","v":0},{"$f":"F7*Genanskaffelsespriser!$D381","v":0},{"$f":"G7*Genanskaffelsespriser!$D381","v":0},{"$f":"H7*Genanskaffelsespriser!$D381","v":0},{"$f":"I7*Genanskaffelsespriser!$D381","v":0},{"$f":"J7*Genanskaffelsespriser!$D381","v":0},{"$f":"K7*Genanskaffelsespriser!$D381","v":0},{"$f":"L7*Genanskaffelsespriser!$D381","v":0},{"$f":"M7*Genanskaffelsespriser!$D381","v":0},{"$f":"N7*Genanskaffelsespriser!$D381","v":0},{"$f":"O7*Genanskaffelsespriser!$D381","v":0},{"$f":"P7*Genanskaffelsespriser!$D381","v":0},{"$f":"Q7*Genanskaffelsespriser!$D381","v":0},{"$f":"R7*Genanskaffelsespriser!$D381","v":0},{"$f":"S7*Genanskaffelsespriser!$D381","v":0},{"$f":"T7*Genanskaffelsespriser!$D381","v":0},{"$f":"U7*Genanskaffelsespriser!$D381","v":0},{"$f":"V7*Genanskaffelsespriser!$D381","v":0},{"$f":"W7*Genanskaffelsespriser!$D381","v":0},{"$f":"X7*Genanskaffelsespriser!$D381","v":0},{"$f":"Y7*Genanskaffelsespriser!$D381","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z7","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA7","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB7","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC7","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD7","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE7","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF7","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG7","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH7","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI7","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ7","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK7","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL7","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM7","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN7","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO7","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP7","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ7","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR7","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS7","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT7","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU7","v":0},{"$f":"SUM(D7:Y7)","v":0}]
[{"$f":"+Genanskaffelsespriser!B382","v":"Køretøjer, personbil"},"stk.",{"$f":"Genanskaffelsespriser!E382","v":5},{"$f":"Fællesfunktionsanlæg!D8","v":0},{"$f":"Fællesfunktionsanlæg!E8","v":0},{"$f":"Fællesfunktionsanlæg!F8","v":0},{"$f":"Fællesfunktionsanlæg!G8","v":0},{"$f":"Fællesfunktionsanlæg!H8","v":0},{"$f":"Fællesfunktionsanlæg!I8","v":0},{"$f":"Fællesfunktionsanlæg!J8","v":0},{"$f":"Fællesfunktionsanlæg!K8","v":0},{"$f":"Fællesfunktionsanlæg!L8","v":0},{"$f":"Fællesfunktionsanlæg!M8","v":0},{"$f":"Fællesfunktionsanlæg!N8","v":0},{"$f":"Fællesfunktionsanlæg!O8","v":0},{"$f":"Fællesfunktionsanlæg!P8","v":0},{"$f":"Fællesfunktionsanlæg!Q8","v":0},{"$f":"Fællesfunktionsanlæg!R8","v":0},{"$f":"Fællesfunktionsanlæg!S8","v":0},{"$f":"Fællesfunktionsanlæg!T8","v":0},{"$f":"Fællesfunktionsanlæg!U8","v":0},{"$f":"Fællesfunktionsanlæg!V8","v":2},{"$f":"Fællesfunktionsanlæg!W8","v":0},{"$f":"Fællesfunktionsanlæg!X8","v":1},{"$f":"Fællesfunktionsanlæg!Y8","v":0},{"$f":"D8*Genanskaffelsespriser!$D382","v":0},{"$f":"E8*Genanskaffelsespriser!$D382","v":0},{"$f":"F8*Genanskaffelsespriser!$D382","v":0},{"$f":"G8*Genanskaffelsespriser!$D382","v":0},{"$f":"H8*Genanskaffelsespriser!$D382","v":0},{"$f":"I8*Genanskaffelsespriser!$D382","v":0},{"$f":"J8*Genanskaffelsespriser!$D382","v":0},{"$f":"K8*Genanskaffelsespriser!$D382","v":0},{"$f":"L8*Genanskaffelsespriser!$D382","v":0},{"$f":"M8*Genanskaffelsespriser!$D382","v":0},{"$f":"N8*Genanskaffelsespriser!$D382","v":0},{"$f":"O8*Genanskaffelsespriser!$D382","v":0},{"$f":"P8*Genanskaffelsespriser!$D382","v":0},{"$f":"Q8*Genanskaffelsespriser!$D382","v":0},{"$f":"R8*Genanskaffelsespriser!$D382","v":0},{"$f":"S8*Genanskaffelsespriser!$D382","v":0},{"$f":"T8*Genanskaffelsespriser!$D382","v":0},{"$f":"U8*Genanskaffelsespriser!$D382","v":0},{"$f":"V8*Genanskaffelsespriser!$D382","v":450000},{"$f":"W8*Genanskaffelsespriser!$D382","v":0},{"$f":"X8*Genanskaffelsespriser!$D382","v":225000},{"$f":"Y8*Genanskaffelsespriser!$D382","v":0},675000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z8","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA8","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB8","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC8","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD8","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE8","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF8","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG8","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH8","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI8","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ8","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK8","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL8","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM8","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN8","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO8","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP8","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ8","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR8","v":447158.00044481776},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS8","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT8","v":241266.17255965871},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU8","v":0},3]
[{"$f":"+Genanskaffelsespriser!B383","v":"Køretøjer, små lastvogne (< 3.500 kg.)"},"stk.",{"$f":"Genanskaffelsespriser!E383","v":5},{"$f":"Fællesfunktionsanlæg!D9","v":0},{"$f":"Fællesfunktionsanlæg!E9","v":0},{"$f":"Fællesfunktionsanlæg!F9","v":0},{"$f":"Fællesfunktionsanlæg!G9","v":0},{"$f":"Fællesfunktionsanlæg!H9","v":0},{"$f":"Fællesfunktionsanlæg!I9","v":0},{"$f":"Fællesfunktionsanlæg!J9","v":0},{"$f":"Fællesfunktionsanlæg!K9","v":0},{"$f":"Fællesfunktionsanlæg!L9","v":0},{"$f":"Fællesfunktionsanlæg!M9","v":0},{"$f":"Fællesfunktionsanlæg!N9","v":0},{"$f":"Fællesfunktionsanlæg!O9","v":0},{"$f":"Fællesfunktionsanlæg!P9","v":0},{"$f":"Fællesfunktionsanlæg!Q9","v":0},{"$f":"Fællesfunktionsanlæg!R9","v":0},{"$f":"Fællesfunktionsanlæg!S9","v":0},{"$f":"Fællesfunktionsanlæg!T9","v":0},{"$f":"Fællesfunktionsanlæg!U9","v":0},{"$f":"Fællesfunktionsanlæg!V9","v":0},{"$f":"Fællesfunktionsanlæg!W9","v":0},{"$f":"Fællesfunktionsanlæg!X9","v":1},{"$f":"Fællesfunktionsanlæg!Y9","v":0},{"$f":"D9*Genanskaffelsespriser!$D383","v":0},{"$f":"E9*Genanskaffelsespriser!$D383","v":0},{"$f":"F9*Genanskaffelsespriser!$D383","v":0},{"$f":"G9*Genanskaffelsespriser!$D383","v":0},{"$f":"H9*Genanskaffelsespriser!$D383","v":0},{"$f":"I9*Genanskaffelsespriser!$D383","v":0},{"$f":"J9*Genanskaffelsespriser!$D383","v":0},{"$f":"K9*Genanskaffelsespriser!$D383","v":0},{"$f":"L9*Genanskaffelsespriser!$D383","v":0},{"$f":"M9*Genanskaffelsespriser!$D383","v":0},{"$f":"N9*Genanskaffelsespriser!$D383","v":0},{"$f":"O9*Genanskaffelsespriser!$D383","v":0},{"$f":"P9*Genanskaffelsespriser!$D383","v":0},{"$f":"Q9*Genanskaffelsespriser!$D383","v":0},{"$f":"R9*Genanskaffelsespriser!$D383","v":0},{"$f":"S9*Genanskaffelsespriser!$D383","v":0},{"$f":"T9*Genanskaffelsespriser!$D383","v":0},{"$f":"U9*Genanskaffelsespriser!$D383","v":0},{"$f":"V9*Genanskaffelsespriser!$D383","v":0},{"$f":"W9*Genanskaffelsespriser!$D383","v":0},{"$f":"X9*Genanskaffelsespriser!$D383","v":250000},{"$f":"Y9*Genanskaffelsespriser!$D383","v":0},250000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z9","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA9","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB9","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC9","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD9","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE9","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF9","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG9","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH9","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI9","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ9","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK9","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL9","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM9","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN9","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO9","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP9","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ9","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR9","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS9","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT9","v":268073.52506628743},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU9","v":0},1]
[{"$f":"+Genanskaffelsespriser!B384","v":"Køretøjer, store lastvogne (> 3.500 kg.)"},"stk.",{"$f":"Genanskaffelsespriser!E384","v":5},{"$f":"Fællesfunktionsanlæg!D10","v":0},{"$f":"Fællesfunktionsanlæg!E10","v":0},{"$f":"Fællesfunktionsanlæg!F10","v":0},{"$f":"Fællesfunktionsanlæg!G10","v":0},{"$f":"Fællesfunktionsanlæg!H10","v":0},{"$f":"Fællesfunktionsanlæg!I10","v":0},{"$f":"Fællesfunktionsanlæg!J10","v":0},{"$f":"Fællesfunktionsanlæg!K10","v":0},{"$f":"Fællesfunktionsanlæg!L10","v":0},{"$f":"Fællesfunktionsanlæg!M10","v":0},{"$f":"Fællesfunktionsanlæg!N10","v":0},{"$f":"Fællesfunktionsanlæg!O10","v":0},{"$f":"Fællesfunktionsanlæg!P10","v":0},{"$f":"Fællesfunktionsanlæg!Q10","v":0},{"$f":"Fællesfunktionsanlæg!R10","v":0},{"$f":"Fællesfunktionsanlæg!S10","v":0},{"$f":"Fællesfunktionsanlæg!T10","v":1},{"$f":"Fællesfunktionsanlæg!U10","v":0},{"$f":"Fællesfunktionsanlæg!V10","v":0},{"$f":"Fællesfunktionsanlæg!W10","v":0},{"$f":"Fællesfunktionsanlæg!X10","v":0},{"$f":"Fællesfunktionsanlæg!Y10","v":0},{"$f":"D10*Genanskaffelsespriser!$D384","v":0},{"$f":"E10*Genanskaffelsespriser!$D384","v":0},{"$f":"F10*Genanskaffelsespriser!$D384","v":0},{"$f":"G10*Genanskaffelsespriser!$D384","v":0},{"$f":"H10*Genanskaffelsespriser!$D384","v":0},{"$f":"I10*Genanskaffelsespriser!$D384","v":0},{"$f":"J10*Genanskaffelsespriser!$D384","v":0},{"$f":"K10*Genanskaffelsespriser!$D384","v":0},{"$f":"L10*Genanskaffelsespriser!$D384","v":0},{"$f":"M10*Genanskaffelsespriser!$D384","v":0},{"$f":"N10*Genanskaffelsespriser!$D384","v":0},{"$f":"O10*Genanskaffelsespriser!$D384","v":0},{"$f":"P10*Genanskaffelsespriser!$D384","v":0},{"$f":"Q10*Genanskaffelsespriser!$D384","v":0},{"$f":"R10*Genanskaffelsespriser!$D384","v":0},{"$f":"S10*Genanskaffelsespriser!$D384","v":0},{"$f":"T10*Genanskaffelsespriser!$D384","v":1300000},{"$f":"U10*Genanskaffelsespriser!$D384","v":0},{"$f":"V10*Genanskaffelsespriser!$D384","v":0},{"$f":"W10*Genanskaffelsespriser!$D384","v":0},{"$f":"X10*Genanskaffelsespriser!$D384","v":0},{"$f":"Y10*Genanskaffelsespriser!$D384","v":0},1300000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z10","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA10","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB10","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC10","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD10","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE10","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF10","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG10","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH10","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI10","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ10","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK10","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL10","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM10","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN10","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO10","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP10","v":1215887.3108801479},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ10","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR10","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS10","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT10","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU10","v":0},1]
[{"$f":"+Genanskaffelsespriser!B385","v":"Køretøjer, entreprenørmaskiner"},"stk.",{"$f":"Genanskaffelsespriser!E385","v":5},{"$f":"Fællesfunktionsanlæg!D11","v":0},{"$f":"Fællesfunktionsanlæg!E11","v":0},{"$f":"Fællesfunktionsanlæg!F11","v":0},{"$f":"Fællesfunktionsanlæg!G11","v":0},{"$f":"Fællesfunktionsanlæg!H11","v":0},{"$f":"Fællesfunktionsanlæg!I11","v":0},{"$f":"Fællesfunktionsanlæg!J11","v":0},{"$f":"Fællesfunktionsanlæg!K11","v":0},{"$f":"Fællesfunktionsanlæg!L11","v":0},{"$f":"Fællesfunktionsanlæg!M11","v":0},{"$f":"Fællesfunktionsanlæg!N11","v":0},{"$f":"Fællesfunktionsanlæg!O11","v":0},{"$f":"Fællesfunktionsanlæg!P11","v":0},{"$f":"Fællesfunktionsanlæg!Q11","v":0},{"$f":"Fællesfunktionsanlæg!R11","v":0},{"$f":"Fællesfunktionsanlæg!S11","v":0},{"$f":"Fællesfunktionsanlæg!T11","v":0},{"$f":"Fællesfunktionsanlæg!U11","v":0},{"$f":"Fællesfunktionsanlæg!V11","v":0},{"$f":"Fællesfunktionsanlæg!W11","v":0},{"$f":"Fællesfunktionsanlæg!X11","v":0},{"$f":"Fællesfunktionsanlæg!Y11","v":0},{"$f":"D11*Genanskaffelsespriser!$D385","v":0},{"$f":"E11*Genanskaffelsespriser!$D385","v":0},{"$f":"F11*Genanskaffelsespriser!$D385","v":0},{"$f":"G11*Genanskaffelsespriser!$D385","v":0},{"$f":"H11*Genanskaffelsespriser!$D385","v":0},{"$f":"I11*Genanskaffelsespriser!$D385","v":0},{"$f":"J11*Genanskaffelsespriser!$D385","v":0},{"$f":"K11*Genanskaffelsespriser!$D385","v":0},{"$f":"L11*Genanskaffelsespriser!$D385","v":0},{"$f":"M11*Genanskaffelsespriser!$D385","v":0},{"$f":"N11*Genanskaffelsespriser!$D385","v":0},{"$f":"O11*Genanskaffelsespriser!$D385","v":0},{"$f":"P11*Genanskaffelsespriser!$D385","v":0},{"$f":"Q11*Genanskaffelsespriser!$D385","v":0},{"$f":"R11*Genanskaffelsespriser!$D385","v":0},{"$f":"S11*Genanskaffelsespriser!$D385","v":0},{"$f":"T11*Genanskaffelsespriser!$D385","v":0},{"$f":"U11*Genanskaffelsespriser!$D385","v":0},{"$f":"V11*Genanskaffelsespriser!$D385","v":0},{"$f":"W11*Genanskaffelsespriser!$D385","v":0},{"$f":"X11*Genanskaffelsespriser!$D385","v":0},{"$f":"Y11*Genanskaffelsespriser!$D385","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z11","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA11","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB11","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC11","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD11","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE11","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF11","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG11","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH11","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI11","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ11","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK11","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL11","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM11","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN11","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO11","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP11","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ11","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR11","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS11","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT11","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU11","v":0},0]
[{"$f":"+Genanskaffelsespriser!B386","v":"Slamsugere"},"stk.",{"$f":"Genanskaffelsespriser!E386","v":5},{"$f":"Fællesfunktionsanlæg!D12","v":0},{"$f":"Fællesfunktionsanlæg!E12","v":0},{"$f":"Fællesfunktionsanlæg!F12","v":0},{"$f":"Fællesfunktionsanlæg!G12","v":0},{"$f":"Fællesfunktionsanlæg!H12","v":0},{"$f":"Fællesfunktionsanlæg!I12","v":0},{"$f":"Fællesfunktionsanlæg!J12","v":0},{"$f":"Fællesfunktionsanlæg!K12","v":0},{"$f":"Fællesfunktionsanlæg!L12","v":0},{"$f":"Fællesfunktionsanlæg!M12","v":0},{"$f":"Fællesfunktionsanlæg!N12","v":0},{"$f":"Fællesfunktionsanlæg!O12","v":0},{"$f":"Fællesfunktionsanlæg!P12","v":0},{"$f":"Fællesfunktionsanlæg!Q12","v":0},{"$f":"Fællesfunktionsanlæg!R12","v":0},{"$f":"Fællesfunktionsanlæg!S12","v":0},{"$f":"Fællesfunktionsanlæg!T12","v":0},{"$f":"Fællesfunktionsanlæg!U12","v":0},{"$f":"Fællesfunktionsanlæg!V12","v":0},{"$f":"Fællesfunktionsanlæg!W12","v":0},{"$f":"Fællesfunktionsanlæg!X12","v":0},{"$f":"Fællesfunktionsanlæg!Y12","v":0},{"$f":"D12*Genanskaffelsespriser!$D386","v":0},{"$f":"E12*Genanskaffelsespriser!$D386","v":0},{"$f":"F12*Genanskaffelsespriser!$D386","v":0},{"$f":"G12*Genanskaffelsespriser!$D386","v":0},{"$f":"H12*Genanskaffelsespriser!$D386","v":0},{"$f":"I12*Genanskaffelsespriser!$D386","v":0},{"$f":"J12*Genanskaffelsespriser!$D386","v":0},{"$f":"K12*Genanskaffelsespriser!$D386","v":0},{"$f":"L12*Genanskaffelsespriser!$D386","v":0},{"$f":"M12*Genanskaffelsespriser!$D386","v":0},{"$f":"N12*Genanskaffelsespriser!$D386","v":0},{"$f":"O12*Genanskaffelsespriser!$D386","v":0},{"$f":"P12*Genanskaffelsespriser!$D386","v":0},{"$f":"Q12*Genanskaffelsespriser!$D386","v":0},{"$f":"R12*Genanskaffelsespriser!$D386","v":0},{"$f":"S12*Genanskaffelsespriser!$D386","v":0},{"$f":"T12*Genanskaffelsespriser!$D386","v":0},{"$f":"U12*Genanskaffelsespriser!$D386","v":0},{"$f":"V12*Genanskaffelsespriser!$D386","v":0},{"$f":"W12*Genanskaffelsespriser!$D386","v":0},{"$f":"X12*Genanskaffelsespriser!$D386","v":0},{"$f":"Y12*Genanskaffelsespriser!$D386","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z12","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA12","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB12","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC12","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD12","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE12","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF12","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG12","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH12","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI12","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ12","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK12","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL12","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM12","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN12","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO12","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP12","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ12","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR12","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS12","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT12","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU12","v":0},0]
[{"$f":"+Genanskaffelsespriser!B387","v":"Værksteder, garager"},"m2",{"$f":"Genanskaffelsespriser!E387","v":75},{"$f":"Fællesfunktionsanlæg!D13","v":0},{"$f":"Fællesfunktionsanlæg!E13","v":0},{"$f":"Fællesfunktionsanlæg!F13","v":0},{"$f":"Fællesfunktionsanlæg!G13","v":0},{"$f":"Fællesfunktionsanlæg!H13","v":0},{"$f":"Fællesfunktionsanlæg!I13","v":0},{"$f":"Fællesfunktionsanlæg!J13","v":0},{"$f":"Fællesfunktionsanlæg!K13","v":0},{"$f":"Fællesfunktionsanlæg!L13","v":1500},{"$f":"Fællesfunktionsanlæg!M13","v":0},{"$f":"Fællesfunktionsanlæg!N13","v":0},{"$f":"Fællesfunktionsanlæg!O13","v":0},{"$f":"Fællesfunktionsanlæg!P13","v":721},{"$f":"Fællesfunktionsanlæg!Q13","v":554},{"$f":"Fællesfunktionsanlæg!R13","v":0},{"$f":"Fællesfunktionsanlæg!S13","v":0},{"$f":"Fællesfunktionsanlæg!T13","v":0},{"$f":"Fællesfunktionsanlæg!U13","v":0},{"$f":"Fællesfunktionsanlæg!V13","v":0},{"$f":"Fællesfunktionsanlæg!W13","v":0},{"$f":"Fællesfunktionsanlæg!X13","v":0},{"$f":"Fællesfunktionsanlæg!Y13","v":0},{"$f":"D13*Genanskaffelsespriser!$D387","v":0},{"$f":"E13*Genanskaffelsespriser!$D387","v":0},{"$f":"F13*Genanskaffelsespriser!$D387","v":0},{"$f":"G13*Genanskaffelsespriser!$D387","v":0},{"$f":"H13*Genanskaffelsespriser!$D387","v":0},{"$f":"I13*Genanskaffelsespriser!$D387","v":0},{"$f":"J13*Genanskaffelsespriser!$D387","v":0},{"$f":"K13*Genanskaffelsespriser!$D387","v":0},{"$f":"L13*Genanskaffelsespriser!$D387","v":26443500},{"$f":"M13*Genanskaffelsespriser!$D387","v":0},{"$f":"N13*Genanskaffelsespriser!$D387","v":0},{"$f":"O13*Genanskaffelsespriser!$D387","v":0},{"$f":"P13*Genanskaffelsespriser!$D387","v":12710509},{"$f":"Q13*Genanskaffelsespriser!$D387","v":9766466},{"$f":"R13*Genanskaffelsespriser!$D387","v":0},{"$f":"S13*Genanskaffelsespriser!$D387","v":0},{"$f":"T13*Genanskaffelsespriser!$D387","v":0},{"$f":"U13*Genanskaffelsespriser!$D387","v":0},{"$f":"V13*Genanskaffelsespriser!$D387","v":0},{"$f":"W13*Genanskaffelsespriser!$D387","v":0},{"$f":"X13*Genanskaffelsespriser!$D387","v":0},{"$f":"Y13*Genanskaffelsespriser!$D387","v":0},48920475,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z13","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA13","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB13","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC13","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD13","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE13","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF13","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG13","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH13","v":12462042.44038333},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI13","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ13","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK13","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL13","v":11289029.665362423},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM13","v":8839676.4009415451},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN13","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO13","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP13","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ13","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR13","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS13","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT13","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU13","v":0},2775]
["Levetidsforlængelse","år","-",{"$f":"Fællesfunktionsanlæg!D14","v":0},{"$f":"Fællesfunktionsanlæg!E14","v":0},{"$f":"Fællesfunktionsanlæg!F14","v":0},{"$f":"Fællesfunktionsanlæg!G14","v":0},{"$f":"Fællesfunktionsanlæg!H14","v":0},{"$f":"Fællesfunktionsanlæg!I14","v":0},{"$f":"Fællesfunktionsanlæg!J14","v":0},{"$f":"Fællesfunktionsanlæg!K14","v":0},{"$f":"Fællesfunktionsanlæg!L14","v":0},{"$f":"Fællesfunktionsanlæg!M14","v":0},{"$f":"Fællesfunktionsanlæg!N14","v":0},{"$f":"Fællesfunktionsanlæg!O14","v":0},{"$f":"Fællesfunktionsanlæg!P14","v":0},{"$f":"Fællesfunktionsanlæg!Q14","v":0},{"$f":"Fællesfunktionsanlæg!R14","v":0},{"$f":"Fællesfunktionsanlæg!S14","v":0},{"$f":"Fællesfunktionsanlæg!T14","v":0},{"$f":"Fællesfunktionsanlæg!U14","v":0},{"$f":"Fællesfunktionsanlæg!V14","v":0},{"$f":"Fællesfunktionsanlæg!W14","v":0},{"$f":"Fællesfunktionsanlæg!X14","v":0},{"$f":"Fællesfunktionsanlæg!Y14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D14:Y14,\"<>0\")","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":132237475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT4:BT15)","v":0}]

{"sheet":"Kontrol","index":16,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["Selskab","Debiteret vandmængde","Renseanlæg","Ledningsnet - Brønde og Stik","Små - Store pumpestat.","Overløbsbyg - Sparebas.","Adm. Byg og Garager","Fælles"]
[{"$f":"Balance!J3","v":"Lynettefællesskabet I/S"},{"$f":"Balance!J10","v":44258000},{"$f":"'Kontrol Pro.'!AW1010","v":4824035670.481143},{"$f":"'Kontrol Dist.'!AW4+'Kontrol Dist.'!AW18+'Kontrol Dist.'!AW32+'Kontrol Dist.'!AW46+'Kontrol Dist.'!AW60+'Kontrol Dist.'!AW65+'Kontrol Dist.'!AW70+'Kontrol Dist.'!AW75","v":0},{"$f":"'Kontrol Dist.'!AW80+'Kontrol Dist.'!AW95+'Kontrol Dist.'!AW110+'Kontrol Dist.'!AW125+'Kontrol Dist.'!AW140+'Kontrol Dist.'!AW161+'Kontrol Dist.'!AW182+'Kontrol Dist.'!AW203","v":45428800},{"$f":"'Kontrol Dist.'!AW224+'Kontrol Dist.'!AW242+'Kontrol Dist.'!AW260+'Kontrol Dist.'!AW278+'Kontrol Dist.'!AW296+'Kontrol Dist.'!AW315+'Kontrol Dist.'!AW334+'Kontrol Dist.'!AW353+'Kontrol Dist.'!AW372+'Kontrol Dist.'!AW381+'Kontrol Dist.'!AW390+'Kontrol Dist.'!AW399","v":0},{"$f":"'Kontrol Fæll.'!AV5+'Kontrol Fæll.'!AV13","v":130012475},{"$f":"'Kontrol Fæll.'!AV7+'Kontrol Fæll.'!AV8+'Kontrol Fæll.'!AV9+'Kontrol Fæll.'!AV10+'Kontrol Fæll.'!AV11+'Kontrol Fæll.'!AV12","v":2225000}]
[]
[]
[]
[]
[null,"Levetidsforslængelser"]
["Kontrol Pro.",{"$f":"'Kontrol Pro.'!BU1010","v":0}]
["Kontrol Dist.",{"$f":"'Kontrol Dist.'!BU409","v":0}]
["Kontrol Fæll.",{"$f":"'Kontrol Fæll.'!BT16","v":0}]
["I alt",{"$f":"SUM(B8:B10)","v":0}]